{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["AER Amendments","CoverSheet","Contents","Section1","I1|Lives ","I2 RAB ","I3 CAPEX ","I4|Dep","I5|Reference","Section2","Depn|Inputs","Depn|Calc","Depn|comparison","Depn|Existing Assets","Section3 Tax","Depn|Inputs-Tax","Depn|Calc-Tax","Depn|comparison-Tax - 2020","Depn|comparison-Tax - 2015"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":52,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER Amendments","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["No.","Sheet","Cell","Content","Notes"]
[1,"I2 RAB","G9:G22","Closing asset base from draft decision RFM"]
[2,"I3 CAPEX","J16","Updated with draft decision RFM numbers"]
[3,"I3 CAPEX","K10:M23","Updated with draft decision RFM numbers - correct treatment of movements in provisions"]
[4,"I3 CAPEX","N21, O21","Corrected to be consistent with the draft decision RFM"]
[5,"I3 CAPEX","K31:O44","Updated with numbers from draft decision RFM"]
[6,"I3 CAPEX","L55:L67","Previous values reflect the adjustments in RFM, which is based on the forecast capex for 14-15 from 10-15 RFM and only amends the difference at 19-20. The Depreciation model amends the difference straightaway at 14-15, hence a different adjustment is required. This is same as the approach taken for our recent TasNetworks decision."]
[7,"I3 CAPEX","H115:O138","Workings for the L55:L67 update."]
[8,"I4 Dep","B3:D3, C6:G19","Forecast depreciation updated due to 2019-20 return on debt update"]
[9,"I5 Reference","I12","Correct inflation for 2014-15 is 1.32827324478177%"]
[10,"I5 Reference","M12","Updated actual inflation for 2018-19 to 1.78412132024979%"]
[11,"I5 Reference","M9","Change of label from forecast to actual"]
[12,"I5 Reference","N12","Updated forecast inflation for 2019-20 to 2.0%"]
[13,"I5 Reference","I19","Corrected 14-15 fixed real time varying nominal vanilla WACC to be consistent with the RFM"]
[14,"Section 3 Tax","B5,B7","Modified label to refer to 2020-25 PTRM, not 2015-20 RFM"]
[15,"Depn|Inputs-Tax","O9:S22","Input via link to I3 capex sheet the net capex for tax"]
[16,"Depn|comparison-Tax","C25","Similar label modification to section 3 label change"]
[17,"Depn|Calc","G402","The final year capex trueup relates to an earlier period when vehicle SL were 20 years, not 15 years. Similar errors are made in other asset classes for other final year true ups but do not affect final figures as either no capex occurred in the asset class in the final year or the SL did not change for the asset class across periods. We therefore did not adjust those asset classes."]
[]
["The AER's draft decision amendments are highlighted in orange unless noted."]
[]
["SAPN Amendments"]
[1,"Depn|comparison-Tax",null,"Sheet “Depn|comparison-Tax” has been renamed to “Depn|comparison-Tax – 2020”."]
[2,"New Sheet",null,"New sheet “Depn|comparison-Tax – 2015” added, which summarises the Tax Depreciation on opening 1 July 2015 TAB balance, as used in the RFM."]

{"sheet":"CoverSheet","index":1,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[48,3,48,10],[49,3,49,10],[47,3,47,10],[27,9,27,17],[28,9,28,17],[43,3,43,10],[41,3,41,10],[42,3,42,10],[44,3,44,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+ModelName","v":"Regulatory Asset Register"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Classification:",{"$f":"+InfoClassification","v":"Public"}]
[null,{"$f":"+A48","v":"Data Version"},null,null,{"$f":"+_LU_DataVersion","v":"Jan 2019 Proposal"}]
[null,"Structural Version",null,null,{"$f":"+_LU_Version","v":1}]
[]
[null,"Refer to the ","Guide","below for further details"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Model Guide",null,"(Refer Below)"]
[{"$f":"+ModelName","v":"Regulatory Asset Register"}]
[{"$f":"\"Version \" & _LU_Version","v":"Version 1"}]
[]
["Overview"]
["Organisation name",null,null,"SA Power Networks"]
["Workbook name",null,null,"Regulatory Asset Register"]
["Workbook purpose",null,null,"Detailed Regulatory Asset Register for calculating depreciation"]
["Information Classification",null,null,"Public",null,null,null,null,null,null,null,"Note the confidentiality of this document."]
["File name",null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"SAPN - Depreciation Model - 2020-25 Draft Decision.xlsm"}]
["File Location",null,null,{"$f":"MID(CELL(\"filename\"),1, SEARCH(\"[\",CELL(\"filename\"))-1)","v":"T:\\AER\\QldSA DX 2020-25 resets\\Reset Models (PTRM & RFM)\\SAPN\\02 Draft decision\\"}]
["Data Version",null,null,"Jan 2019 Proposal",null,null,null,null,null,null,null,"Input description of the data in this version of the model."]
["Structural Version",null,null,1,null,null,null,null,null,null,null,"Input Structural Version of this model  (as distinct from the data version)."]
["Model Developer",null,null,"David Craig",null,null,null,null,null,null,null,"Input name of the Developer of the model - as the reference for assistance for model questions and changes."]

{"sheet":"Contents","index":2,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Table of Contents",null,null,null,null,{"$f":"+ModelName","v":"Regulatory Asset Register"}]
[]
["Section","Sheet Title","Sheet Description"]
[null,"Contents"]
[]
[]
[{"$f":"+Section1!C3","v":1},{"$f":"+Section1!A1","v":"Section1"},{"$f":"+Section1!B5","v":"Inputs"}]
[null,{"$f":"+'I1|Lives '!A1","v":"I1|Lives "},{"$f":"+'I1|Lives '!B1","v":"Standard Asset lives"}]
[null,{"$f":"'I2 RAB '!A1","v":"I2 RAB "},{"$f":"'I2 RAB '!B1","v":"Opening RAB Data - 30 June 2010"}]
[null,{"$f":"'I3 CAPEX '!A1","v":"I3 CAPEX "},{"$f":"'I3 CAPEX '!B1","v":"Actual Capex "}]
[null,{"$f":"'I4|Dep'!A1","v":"I4|Dep"},{"$f":"'I4|Dep'!B1","v":"Determination Forecast Straight Line Depreciation"}]
[null,{"$f":"_LU_L1","v":"I5|Reference"},{"$f":"'I5|Reference'!B1","v":"Lookup and Reference Data"}]
[]
[{"$f":"Section2!C3","v":2},{"$f":"Section2!B5","v":"Workings"}]
[null,{"$f":"'Depn|Inputs'!A1","v":"Depn|Inputs"},{"$f":"'Depn|Inputs'!A2","v":"Assumptions"}]
[null,{"$f":"'Depn|Calc'!A1","v":"Depn|Calc"},{"$f":"'Depn|Calc'!D1","v":"Depreciation Calculations"}]
[null,{"$f":"'Depn|comparison'!A1","v":"Depn|comparison"},{"$f":"'Depn|comparison'!A2","v":"SA Power Networks Depreciation - Baseline Output"}]
[null,{"$f":"'Depn|Existing Assets'!A1","v":"Depn|Existing Assets"},{"$f":"'Depn|Existing Assets'!A2","v":"SA Power Networks  Depreciation - PTRM Inputs"}]
[]
[{"$f":"'Section3 Tax'!C3","v":3},{"$f":"'Section3 Tax'!B5","v":"Workings for Tax depreciation on opening 1 July 2020 TAB"}]
[null,{"$f":"'Depn|Inputs-Tax'!A1","v":"Depn|Inputs-Tax"},{"$f":"'Depn|Inputs-Tax'!A2","v":"Assumptions and Inputs"}]
[null,{"$f":"'Depn|Calc-Tax'!A1","v":"Depn|Calc-Tax"},{"$f":"'Depn|Calc-Tax'!D1","v":"Depreciation Calculations"}]
[null,{"$f":"'Depn|comparison-Tax - 2020'!A1","v":"Depn|comparison-Tax - 2020"},{"$f":"'Depn|comparison-Tax - 2020'!A2","v":"SA Power Networks  Depreciation - PTRM Tax Depreciation Inputs"}]

{"sheet":"Section1","index":3,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section1"}]
[]
[null,"Section ",1]
[]
[null,"Inputs"]

{"sheet":"I1|Lives ","index":4,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"I1|Lives "},"Standard Asset lives"]
[null,"Note - Depreciating Asset classes only "]
[null,null,"Regulatory Lives for Regulatory Period:",null,null,null,null,"Tax Lives for Regulatory Period:"]
[null,null,"First reg period","Second reg period","Third reg period","Fourth reg period",null,"First reg period","Second reg period","Third reg period","Fourth reg period"]
[null,"Asset Class","2010-2015","2015-2020","2020-2025","2025-2030",null,"2010-2015","2015-2020","2020-2025","2025-2030"]
[null," Data Source:","[1]","[2]","[3]",null,null,"[1]","[2]","[3]"]
[null,{"$f":"+Asset1","v":"Sub-transmission lines"},55,55,55,55,null,47.5,47.5,47.5]
[null,{"$f":"+Asset2","v":"Distribution Lines"},55,55,55,55,null,47.5,47.5,47.5]
[null,{"$f":"+Asset3","v":"Substations"},45,45,45,45,null,40,40,40]
[null,{"$f":"+Asset4","v":"Distribution Transformers"},45,45,45,45,null,40,40,40]
[null,{"$f":"+Asset5","v":"LVS"},55,55,55,55,null,47.5,47.5,47.5]
[null,{"$f":"+Asset6","v":"Communications"},15,15,15,15,null,10,10,10]
[null,{"$f":"+Asset7","v":"Contributions"},40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,null,43.144351678967233,"n/a","n/a"]
[null,{"$f":"+Asset8","v":"Buildings"},40,40,40,40,null,40,40,40]
[null,{"$f":"+Asset9","v":"Vehicles - 15 years"},20,15,15,15,null,15,15,15]
[null,{"$f":"+Asset10","v":"Vehicles - 10 years"},20,10,10,10,null,15,15,15]
[null,{"$f":"+Asset11","v":"Light Vehicles"},5,5,5,5,null,6.7,6.7,6.7]
[null,{"$f":"+Asset12","v":"IT"},5,5,5,5,null,4,4,4]
[null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},10,10,10,10,null,10,10,10]
[null,{"$f":"+Asset14","v":"Equity raising Costs"},52.333904104025912,52.3,52.3,52.3,null,5,5,5]
[null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},"n/a","n/a","n/a","n/a",null,"n/a","n/a","n/a","n/a"]
[null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},"n/a","n/a","n/a","n/a",null,"n/a","n/a","n/a","n/a"]
[]
[]
[null,"Data Source:"]
[null,"[1]","2010 AER Determination PTRM (Post Tribunal)"]
[null,"[2]","2015 AER Preliminary Determination"]

{"sheet":"I2 RAB ","index":5,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,3,4,5],[4,8,4,10]]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"I2 RAB "},"Opening RAB Data - 30 June 2010"]
[null,"Note - Depreciating Asset classes only "]
[null,null,null,"Standard Control Opening Asset Base as at:","2010-06-30"]
[]
[null,null,null,"RAB",null,null,null,null,"Tax Base"]
["Asset No.","Asset Classes - Master List",null,"RAB Value @ 30/6/2010","Remaining Life","2015 Opening RAB Value @ 30/6/2015","2021 Opening RAB Value @ 30/6/2020",null,"TAB Value @ 30/6/2009","Remaining Life @ 30/6/2009","2015 Opening TAB Value @ 30/6/2015","2021 Opening TAB Value @ 30/6/2020"]
[null,null,null,"$June 2010",null,"$June 2015","$June 2020",null,"$Nominal",null,"$Nominal","$Nominal"]
[null,null,"Data Source:","[1]","[1]","[2]","[3]",null,"[1]","[1]","[3B]","[3B]"]
["Asset1","Sub-transmission lines",null,45.278442530579923,49.860791100490907,166.69823167386551,181.112251963462,null,38.644720604921879,24.724424335478506,143.67791646839279,135.12386353502905]
["Asset2","Distribution Lines",null,1717.3593392822108,21.082154828801148,2188.3919369329833,1814.4991265825392,null,564.60788992445055,22.416851714737284,987.5715319895528,1083.2314614242821]
["Asset3","Substations",null,456.71364159553076,18.26970081804226,1013.9888672862851,1318.0931847560275,null,238.87475955844056,23.531730941127773,759.58410883507167,1037.8299405364053]
["Asset4","Distribution Transformers",null,415.73328049187836,18.047601513626866,413.74629550668698,361.36729626875547,null,68.912879939250018,21.51177091292783,129.46030174507382,166.436393094783]
["Asset5","LVS",null,383.23583607181655,14.671105007328654,634.68028956415276,1031.7419698792969,null,306.47275437433689,22.473164442317646,589.98090668973168,1041.7365923753484]
["Asset6","Communications",null,28.040596767938709,7.9624685502983921,29.878758356418153,112.32527577562658,null,14.106207088429038,7.462972080576785,33.463639069821951,90.432571269799183]
["Asset7","Contributions",null,-601.24682499325411,35.334425630350594,-1211.9710624654397,-1121.1162349491738,null,-468.66399717439776,43.144351678967233,-538.33138754437084,-466.34247439572061]
["Asset8","Buildings",null,13.862048206587588,23.446783596735873,23.138234760050452,38.69589789819053,null,-1.0892228773449211,31.592997028128256,6.56516023173518,31.563688592939481]
["Asset9","Vehicles - 15 years",null,43.448300123453322,7.1400740974965409,79.979129947961411,68.133867202397099,null,26.279115312398577,13.794896580058744,79.476211536037013,58.969327238446532]
["Asset10","Vehicles - 10 years",null,0,0,0,16.720240912408791,null,0,"n/a",0,26.086121473933364]
["Asset11","Light Vehicles",null,0,7.1400740974965409,16.548935935562511,15.561261646060988,null,10.69838812587451,6.1741183718107715,17.717569425913972,24.786088731696825]
["Asset12","IT",null,62.441131735522042,4.8941105479626019,118.55090082302762,202.15801727204226,null,51.287134714515169,6,159.69140266269065,164.98925631078043]
["Asset13","Plant & Tools/Office Furniture",null,24.563298622178763,7.164681580461802,70.436085947282734,77.80788610577207,null,31.49849767633583,8.8711523711698987,81.120207863870647,60.859828145438989]
["Asset14","Equity raising Costs",null,null,0,2.7484621426349967,16.547364122448801,null,null,null,0.52161726737557101,2.7220053708630889]
["Asset15","Asset15 - Not in Use"]
["Asset16","Asset16 - Not in Use"]
[]
[null,"Total",null,{"$f":"SUM(D9:D24)","v":2589.4290904344425},null,{"$f":"SUM(F9:F24)","v":3546.8150664114714},{"$f":"SUM(G9:G24)","v":4133.647405435855},null,{"$f":"SUM(I9:I24)","v":881.62912726721061},null,{"$f":"SUM(K9:K24)","v":2450.499186240897},{"$f":"SUM(L9:L24)","v":3458.4246637040251}]
[]
[]
[null,"Data Source:"]
[null,"[1]","2010 Determination PTRM (Post Tribunal)"]
[null,"[2]","RFM for 2010-15"]
[null,"[3]","RFM for 2015-20"]
[null,"[3B]","RFM for 2015-20, worksheet \"TAB roll forward\", Opening Asset Values, from Row 8"]

{"sheet":"I3 CAPEX ","index":6,"n_rows":138,"n_cols":28,"rows_kept":138,"cut":false,"hidden":false,"merged":[[114,10,114,12],[115,10,115,11]]}
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"I3 CAPEX "},"Actual Capex "]
[]
[null,null,null,null,null,"Note - data is  Real Actual Net Capex, per Actual RAB roll forward sheet of RFM"]
[]
[null,null,null,null,null,null,null,null,"$'M Nominal"]
[null,null,null,null,null,"Regulatory Period 1",null,null,"2010-11",null,"Regulatory Period 2",null,null,"2015-16",null,"Regulatory Period 3",null,null,"2020-21",null,"Regulatory Period 4",null,null,"2025-26",null,null,"2014-15"]
[null,null,"Asset Class Name",null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,"[1]","[1A]"]
[null,null,"Capital Expenditure for Tax Base– As Incurred ($m Nominal)"]
[null,null,"Data Source:",null,"[1]","[1]","[1]","[1]","[1]","[1A]","[7]","[7]","[7]","[7]","[7]"]
[null,"Asset1",{"$f":"+Asset1","v":"Sub-transmission lines"},null,4.9749999999999996,22.937000000000001,39.521999999999998,6.4130000000000003,6.9390000000000001,17.892540284748964,3.4765468352114648,1.6185004221734205,1.3605419617361945,2.9725523249191705,2.9512926326982605,null,null,null,null,null,null,null,null,null,null,null,13.740999601100267,17.892540284748964]
[null,"Asset2",{"$f":"+Asset2","v":"Distribution Lines"},null,118.056,77.063000000000002,128.22999999999999,89.537000000000006,68.100999999999999,77.921367580401025,-138.37959197327254,115.82395719843464,76.949592992871956,116.08181198015694,115.27906374529944,null,null,null,null,null,null,null,null,null,null,null,135.41009265484263,77.921367580401025]
[null,"Asset3",{"$f":"+Asset3","v":"Substations"},null,50.773000000000003,60.027000000000001,161.892,83.007000000000005,94.369,88.320591978263309,209.41623543449273,33.862537214172363,64.109255012534419,63.236859023702564,62.750117694017398,null,null,null,null,null,null,null,null,null,null,null,89.514034907831856,88.320591978263309]
[null,"Asset4",{"$f":"+Asset4","v":"Distribution Transformers"},null,11.6,19.227,14.471,13.111000000000001,16.760999999999999,10.131,40.620967767359247,4.5291635607090557,7.594469819570941,7.961691142881878,7.902901928295484,null,null,null,null,null,null,null,null,null,null,null,10.957522258871043,10.131]
[null,"Asset5",{"$f":"+Asset5","v":"LVS"},null,45.96,49.125999999999998,52.503999999999998,75.843000000000004,93.001999999999995,66.338999999999999,99.791060585442764,82.151502767958874,144.10539847435726,128.0708356279803,127.05661437585725,null,null,null,null,null,null,null,null,null,null,null,54.899699128738547,66.338999999999999]
[null,"Asset6",{"$f":"+Asset6","v":"Communications"},null,1.4710000000000001,0.21,0.68799999999999994,1.669,9.0719999999999992,12.585432493099056,12.982432325914841,9.0497801741330655,29.292159124132528,20.307227764820365,20.134462245382259,null,null,null,null,null,null,null,null,null,null,null,5.0350964486155956,12.585432493099056]
[null,"Asset7",{"$f":"+Asset7","v":"Contributions"},null,-152.51900000000001,null,null,null,null,-65.593999999999994,0,0,0,0,0]
[null,"Asset8",{"$f":"+Asset8","v":"Buildings"},null,0,0.39100000000000001,6.08,0.155,5.8000000000000003E-2,9.2392357805995862E-2,0,0,0,10.848330731707305,15.24300015282293,null,null,null,null,null,null,null,null,null,null,null,3.3872949999999999,9.2392357805995862E-2]
[null,"Asset9",{"$f":"+Asset9","v":"Vehicles - 15 years"},null,0.41700000000000004,11.885999999999999,9.2780000000000005,12.183,12.750999999999999,18.488806028192894,4.5774582404992366,1.3181447316901105,2.1055351628669703,3.5729691726787784,3.5327854178157319,null,null,null,null,null,null,null,null,null,null,null,16.790248999999999,18.488806028192894]
[null,"Asset10",{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,null,null,null,null,0,2.6961103368467429,6.2461192941231261,6.981253658485552,6.7426033410046617,6.6704191405857962,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Asset11",{"$f":"+Asset11","v":"Light Vehicles"},null,0,8.847999999999999,3.4550000000000001,4.7270000000000003,4.7320000000000002,3.5496092219197015,5.1726794599999995,3.7354686100000007,6.9645844999999982,7.6598304982023384,7.5748304716666555,null,null,null,null,null,null,null,null,null,null,null,4.6827660409999998,5.9376092219197014]
[null,"Asset12",{"$f":"+Asset12","v":"IT"},null,0.40100000000000002,7.0880000000000001,34.872999999999998,27.530999999999999,38.399000000000001,56.489946379139703,40.853382917976063,52.503078713320114,61.477570434453575,64.560490508459793,70.983220064441497,null,null,null,null,null,null,null,null,null,null,null,45.497169999999997,56.489946379139703]
[null,"Asset13",{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,0.32700000000000001,10.375,18.515999999999998,16.318999999999999,10.128,18.988792706075081,9.2954085547111109,9.2253976735676488,13.909285619915627,4.9777479945799401,4.827000339476057,null,null,null,null,null,null,null,null,null,null,null,9.7128589999999999,18.988792706075081]
[null,"Asset14",{"$f":"+Asset14","v":"Equity raising Costs"},null,null,2.6080863368778564,null,null,null,null,13.611106511031098]
[null,"Asset15",{"$f":"+Asset15","v":"Asset15 - Not in Use"}]
[null,"Asset16",{"$f":"+Asset16","v":"Asset16 - Not in Use"}]
[null,"Total",null,null,{"$f":"SUM(E10:E25)","v":81.460999999999999},269.78608633687787,469.50900000000001,330.49499999999995,354.31199999999995,305.20547902964574,304.11379699621278,320.06365036028245,414.849646760925,436.99295011109399,444.90570820835876,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(F26:J26)","v":1729.3075653665232},null,null,null,null,{"$f":"SUM(K26:O26)","v":1920.9257524368732},null,null,null,null,{"$f":"SUM(P26:T26)","v":0},null,null,null,null,{"$f":"SUM(U26:Y26)","v":0}]
[]
[null,null,"Net Capital Expenditure – As Incurred ($m Real)  with half year WACC",null,null,null,null,null,"$'M Real June",{"$f":"LEFT(F7,4)","v":"2010"},null,null,null,"$'M Real June",{"$f":"LEFT(K7,4)","v":"2015"},null,null,null,"$'M Real June",{"$f":"LEFT(P7,4)","v":"2020"}]
[null,null,null,null,"Data Source:  [2]",null,null,null,null,"[2A]"]
[null,"Asset1",{"$f":"+Asset1","v":"Sub-transmission lines"},null,null,23.447171266039096,38.766555540449993,6.2205553840787049,6.5803652008769262,{"$f":"J10*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":16.356014050304218},3.5211811380432474,1.6105075359063776,1.3369103899600299,2.8638193840643251,2.795887703746176]
[null,"Asset2",{"$f":"+Asset2","v":"Distribution Lines"},null,null,78.777057124940967,125.77894380223427,86.850127463629349,64.581272596183823,{"$f":"J11*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":71.229851249813194},-180.83479762373423,82.893362034897336,47.62985658322927,76.536737000876599,76.75325453208761]
[null,"Asset3",{"$f":"+Asset3","v":"Substations"},null,null,61.362137576253595,158.79751048920934,80.516083075973967,89.491639089429981,{"$f":"J12*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":80.73603973153935},212.10486530583646,30.700587395681517,60.245155399508157,58.804265440893779,57.497179456834338]
[null,"Asset4",{"$f":"+Asset4","v":"Distribution Transformers"},null,null,19.654652392733734,14.194393634579523,12.717558340972385,15.894725627885595,{"$f":"J13*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":9.2609979190529952},39.046901066388678,2.5089436581196343,6.5623517596632084,5.9305368871141271,5.8869885674118052]
[null,"Asset5",{"$f":"+Asset5","v":"LVS"},null,null,50.21867443935286,51.500410710383754,73.567064087740718,88.195291023484046,{"$f":"J14*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":60.642122293165201},83.446795385541606,66.474527060498161,120.89649024612865,104.45688897443307,102.9617452635546]
[null,"Asset6",{"$f":"+Asset6","v":"Communications"},null,null,0.2146708796210581,0.67484920327487463,1.6189157860638326,8.6031233754655521,{"$f":"J15*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":11.504655426806071},13.149109734100184,9.0050882712564206,28.783376756305056,19.564410026351073,19.07425064858397]
[null,"Asset7",{"$f":"+Asset7","v":"Contributions"},null,null,-112.16757908657068,-89.473429905703853,-69.767607446631047,-78.416255722800543,{"$f":"J16*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":-59.961099348767355},0,0,0,0,0]
[null,"Asset8",{"$f":"+Asset8","v":"Buildings"},null,null,0.39969673300873199,5.9637836568477303,0.15034867995200363,5.5002331986001116E-2,{"$f":"J17*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":8.4458141681741927E-2},0,0,0,10.451509826676944,14.440356142018647]
[null,"Asset9",{"$f":"+Asset9","v":"Vehicles - 15 years"},null,null,12.150371786551888,9.1006553895120472,11.817406244227485,12.091978192301726,{"$f":"J18*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":16.901075328483749},4.6362268022332405,1.3116351375129569,2.0689636298103684,3.442273594178026,3.3467610768961151]
[null,"Asset10",{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,null,null,null,null,null,2.7307248583667434,6.2152731352687054,6.8599946296882459,6.4959657682564416,6.3191777892069529]
[null,"Asset11",{"$f":"+Asset11","v":"Light Vehicles"},null,null,9.0447997280339152,3.3889592984225176,4.5851497427943304,4.487431637202711,{"$f":"J20*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":3.2447856694945885},5.2390898817239275,3.7170211784486735,6.8436150017179411,7.3796416888962408,7.1759659272865877]
[null,"Asset12",{"$f":"+Asset12","v":"IT"},null,null,7.2456533083526669,34.206418990995211,26.704835533926527,36.414388722938909,{"$f":"J21*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":51.638858539594125},41.37788678669866,52.243794791563928,60.409752124394203,62.198933425959297,67.245487604878733]
[null,"Asset13",{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,null,10.60576369556418,18.162075360229039,15.829291020237077,9.6045451440382639,{"$f":"J22*(1+'I5|Reference'!$I$19)^0.5/conv_2015_2010","v":17.358125529196528},9.4147494121889839,9.1798384921409006,13.66769198243402,4.795667035483719,4.5728270878991237]
[null,"Asset14",{"$f":"+Asset14","v":"Equity raising Costs"},null,null,2.6660961336439657,null,null,null,null,13.785855271420532]
[null,"Asset15",{"$f":"+Asset15","v":"Asset15 - Not in Use"}]
[null,"Asset16",{"$f":"+Asset16","v":"Asset16 - Not in Use"}]
[null,"Asset30","Equity raising costs"]
[null,null,null,null,null,{"$f":"SUM(F31:F46)","v":163.61916597752602},371.06112617043442,250.80972791296534,257.58350721899296,278.99588453036438,247.61858801880808,265.86057869129462,355.30415850283907,362.92064905318364,368.06988180040463,{"$f":"SUM(P31:P47)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(F48:J48)","v":1322.0694118102833},null,null,null,null,{"$f":"SUM(K48:O48)","v":1599.77385606653},null,null,null,null,{"$f":"SUM(P48:T48)","v":0},null,null,null,null,{"$f":"SUM(U48:Y48)","v":0}]
[]
[]
[null,null,"Other RAB Adjustments - end of final year of RCP",null,"Per RFM:","Difference Between Actual and Forecast Net Capex","Return on Difference - Net Capex","Reallocation of 2014-15 interim WIP balance ","Opening RAB Adjustment $2015","WIP Adjustment $2010",null,"Return on Difference - Net Capex",null,null,"Opening RAB Adjustment $2020"]
[null,null,null,null,null,"2009-10","2009-10",null,null,null,null,"2014-15"]
[null,null,null,null,"Data Source: ","[3]","[4]","[5]",null,null,null,"[4A]"]
[null,"Asset1",{"$f":"+Asset1","v":"Sub-transmission lines"},null,null,1.4963644342160189,0.86527630648280218,24.400158536867679,{"$f":"SUM(F55:G55)","v":2.3616407406988209},{"$f":"H55/conv_2015_2010","v":21.415045666674619},null,{"$f":"M118","v":0.89630043916094215},null,null,{"$f":"SUM(K55:N55)","v":0.89630043916094215},null,null,null,null,{"$f":"SUM(P55:S55)","v":0},null,null,null,null,{"$f":"SUM(U55:X55)","v":0}]
[null,"Asset2",{"$f":"+Asset2","v":"Distribution Lines"},null,null,56.666872418991019,32.767754261899455,108.27857318930728,{"$f":"SUM(F56:G56)","v":89.434626680890474},95.031783751231956,null,{"$f":"M119","v":-12.411577642481044},null,null,{"$f":"SUM(K56:N56)","v":-12.411577642481044},null,null,null,null,{"$f":"SUM(P56:S56)","v":0},null,null,null,null,{"$f":"SUM(U56:X56)","v":0}]
[null,"Asset3",{"$f":"+Asset3","v":"Substations"},null,null,19.719521541029771,11.402860409182288,102.48285298608346,31.122381950212059,89.945111357863155,null,-0.25765938561047314,null,null,-0.25765938561047314,null,null,null,null,0,null,null,null,null,0]
[null,"Asset4",{"$f":"+Asset4","v":"Distribution Transformers"},null,null,-3.9170276102733972,-2.2650305670919417,5.8033603720259634,-6.1820581773653389,5.0933778647103791,null,-0.17844273248246845,null,null,-0.17844273248246845,null,null,null,null,0,null,null,null,null,0]
[null,"Asset5",{"$f":"+Asset5","v":"LVS"},null,null,-7.8889101929600329,-4.5617811529417542,22.9933140257167,-12.450691345901788,20.180314367421499,null,2.4696976799453165,null,null,2.4696976799453165,null,null,null,null,0,null,null,null,null,0]
[null,"Asset6",{"$f":"+Asset6","v":"Communications"},null,null,-4.1911235685107995,-2.4235272093151865,8.2852040511190488,-6.614650777825986,7.2715930449527706,null,1.6300862807721592,null,null,1.6300862807721592,null,null,null,null,0,null,null,null,null,0]
[null,"Asset7",{"$f":"+Asset7","v":"Contributions"},null,null,-122.62722010914732,-70.909482786449871,0,-193.53670289559719,0,null,0.86644815534111308,null,null,0.86644815534111308,null,null,null,null,0,null,null,null,null,0]
[null,"Asset8",{"$f":"+Asset8","v":"Buildings"},null,null,-0.45981981928747168,-0.26589190826973064,1.2206089000787657,-0.72571172755720226,{"$f":"H62/conv_2015_2010","v":1.0712797335656916},null,-0.71135583394921964,null,null,{"$f":"SUM(K62:N62)","v":-0.71135583394921964},null,null,null,null,0,null,null,null,null,0]
[null,"Asset9",{"$f":"+Asset9","v":"Vehicles - 15 years"},null,null,-3.0567159813554632,-1.7675533137754222,8.4105050784649649,-4.8242692951308852,7.3815647575807706,null,0.3667114274720723,null,null,0.3667114274720723,null,null,null,null,0,null,null,null,null,0]
[null,"Asset10",{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,null,null,null,0,0,null,0,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset11",{"$f":"+Asset11","v":"Light Vehicles"},null,null,0,null,1.0913624665310238,0,0.95784529532228213,null,-0.24464386404308483,null,null,-0.24464386404308483,null,null,null,null,0,null,null,null,null,0]
[null,"Asset12",{"$f":"+Asset12","v":"IT"},null,null,-31.919387302823115,-18.457461911710791,54.114593352846029,-50.376849214533905,47.494219602455573,null,2.3732948914670176,null,null,2.3732948914670176,null,null,null,null,0,null,null,null,null,0]
[null,"Asset13",{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,null,-2.7597363373534218,-1.5958241256266166,10.980784461682624,-4.3555604629800388,9.6373964270574746,null,2.002635669000806,null,null,2.002635669000806,null,null,null,null,0,null,null,null,null,0]
[null,"Asset14",{"$f":"+Asset14","v":"Equity raising Costs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K68:N68)","v":0},null,null,null,null,0,null,null,null,null,0]
[null,"Asset15",{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K69:N69)","v":0},null,null,null,null,0,null,null,null,null,0]
[null,"Asset16",{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,{"$f":"SUM(F55:F70)","v":-98.937182527474192},-57.210661997616761,348.06131742072353,-156.14784452509096,305.47953186883615,null,-3.1985049154068617,0,0,-3.1985049154068617,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K71:O71)","v":-6.3970098308137233},null,null,null,null,{"$f":"SUM(P71:T71)","v":0},null,null,null,null,{"$f":"SUM(U71:Y71)","v":0}]
[]
[null,null,"Other TAB Adjustments - end of final year of RCP",null,null,null,null,"Reallocation of 2014-15 interim WIP balance ",null,"Total closing 2014/15 Adjustment $2015"]
[null,null,null,null,"Data Source: ",null,null,"[6]"]
[null,"Asset1",{"$f":"+Asset1","v":"Sub-transmission lines"},null,null,null,null,21.100216290124234,null,{"$f":"SUM(F76:I76)","v":21.100216290124234},null,null,null,null,{"$f":"SUM(K76:N76)","v":0},null,null,null,null,{"$f":"SUM(P76:S76)","v":0},null,null,null,null,{"$f":"SUM(U76:X76)","v":0}]
[null,"Asset2",{"$f":"+Asset2","v":"Distribution Lines"},null,null,null,null,47.39472560871576,null,{"$f":"SUM(F77:I77)","v":47.39472560871576},null,null,null,null,{"$f":"SUM(K77:N77)","v":0},null,null,null,null,{"$f":"SUM(P77:S77)","v":0},null,null,null,null,{"$f":"SUM(U77:X77)","v":0}]
[null,"Asset3",{"$f":"+Asset3","v":"Substations"},null,null,null,null,74.228617681489524,null,74.228617681489524,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset4",{"$f":"+Asset4","v":"Distribution Transformers"},null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset5",{"$f":"+Asset5","v":"LVS"},null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset6",{"$f":"+Asset6","v":"Communications"},null,null,null,null,7.2698560960308809,null,7.2698560960308809,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset7",{"$f":"+Asset7","v":"Contributions"},null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset8",{"$f":"+Asset8","v":"Buildings"},null,null,null,null,1.1754304379505254,null,1.1754304379505254,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset9",{"$f":"+Asset9","v":"Vehicles - 15 years"},null,null,null,null,7.2618861087234992,null,7.2618861087234992,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset10",{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset11",{"$f":"+Asset11","v":"Light Vehicles"},null,null,null,null,1.0509678095207615,null,1.0509678095207615,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset12",{"$f":"+Asset12","v":"IT"},null,null,null,null,51.918456283550945,null,51.918456283550945,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset13",{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,null,null,null,10.41681251509384,null,10.41681251509384,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset14",{"$f":"+Asset14","v":"Equity raising Costs"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset15",{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Asset16",{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,{"$f":"SUM(F76:F91)","v":0},0,221.81696883119997,0,221.81696883119997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K92:O92)","v":0},null,null,null,null,{"$f":"SUM(P92:T92)","v":0},null,null,null,null,{"$f":"SUM(U92:Y92)","v":0}]
[]
[null,"Data Source:"]
[]
[]
[]
[]
[null,"[1]","RFM for 2010-15, \"Tax value roll forward\" worksheet "]
[null,null,"Capex for TAB is  Nominal Net Capex, excluding half year capitalised WACC"]
[null,"[1A]","RFM for 2015-20 \"RFM input\" worksheet, From Cell G41 (including disposals)"]
[null,"[2]","RFM for 2010-15 \"Actual RAB roll forward\" worksheet"]
[null,null,"Capex for RAB is  Real Net Capex (in Opening RCP dollars), includes half year capitalised WACC."]
[]
[null,"[3]","RFM for 2010-15 \"Total actual RAB roll forward\" worksheet, From Cell L231"]
[null,"[4]","RFM for 2010-15 \"Total actual RAB roll forward\" worksheet, From Cell L263"]
[null,"[5]","WIP adjustment from \"SAPN L.3_PUBLIC_Roll Forward Model -Schedules.xlsx\" worksheet W7, cells C13-C28"]
[null,"[6]","WIP adjustment from \"SAPN L.3_PUBLIC_Roll Forward Model -Schedules.xlsx\" worksheet W7, cells C34-C49"]
[null,"[3A]","RFM for 2015-20 \"Total RAB roll forward\" worksheet, From Cell L234"]
[null,"[4A]","RFM for 2015-20 \"Total RAB roll forward\" worksheet, From Cell L266"]
[null,"[7]","RFM for 2015-20 \"TAB roll forward\" worksheet, Actual Net Capex From Cell H40"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"2014-15"]
[null,null,null,null,null,null,null,null,null,null,"Difference Between Actual and Forecast Net Capex",null,"Return on Difference - Net Capex"]
[null,null,null,null,null,null,null,null,null,null,"Nominal","Real  2020","Real  2020"]
[null,null,null,null,null,null,null,null,null,"Sub-transmission lines",4.3240639989100238,{"$f":"K118*'Depn|Inputs'!$S$15","v":4.6897662263153403},{"$f":"L118*($O$138-1)","v":0.89630043916094215}]
[null,null,null,null,null,null,null,null,null,"Distribution Lines",-59.87775271400038,{"$f":"K119*'Depn|Inputs'!$S$15","v":-64.941837691709864},{"$f":"L119*($O$138-1)","v":-12.411577642481044}]
[null,null,null,null,null,null,null,null,null,"Substations",-1.2430381874436023,{"$f":"K120*'Depn|Inputs'!$S$15","v":-1.3481665652873576},-0.25765938561047314]
[null,null,null,null,null,null,null,null,null,"Distribution Transformers",-0.86086959425892218,{"$f":"K121*'Depn|Inputs'!$S$15","v":-0.93367654813503431},-0.17844273248246845]
[null,null,null,null,null,null,null,null,null,"LVS",11.914677667725186,{"$f":"K122*'Depn|Inputs'!$S$15","v":12.922346417078067},2.4696976799453165]
[null,null,null,null,null,null,null,null,null,"Communications",7.8641012475710337,{"$f":"K123*'Depn|Inputs'!$S$15","v":8.5291976345585052},1.6300862807721592]
[null,null,null,null,null,null,null,null,null,"Contributions",4.1800462342066993,{"$f":"K124*'Depn|Inputs'!$S$15","v":4.5335683418563377},0.86644815534111308]
[null,null,null,null,null,null,null,null,null,"Buildings",-3.4318271168916739,{"$f":"K125*'Depn|Inputs'!$S$15","v":-3.7220695418496783},-0.71135583394921964]
[null,null,null,null,null,null,null,null,null,"Vehicles - 15 years",1.7691430375793473,{"$f":"K126*'Depn|Inputs'!$S$15","v":1.9187660657316736},0.3667114274720723]
[null,null,null,null,null,null,null,null,null,"Vehicles - 10 years",0,{"$f":"K127*'Depn|Inputs'!$S$15","v":0},0]
[null,null,null,null,null,null,null,null,null,"Light Vehicles",-1.1802467998936126,{"$f":"K128*'Depn|Inputs'!$S$15","v":-1.2800646757895036},-0.24464386404308483]
[null,null,null,null,null,null,null,null,null,"IT",11.449597200461575,{"$f":"K129*'Depn|Inputs'!$S$15","v":12.417932359274658},2.3732948914670176]
[null,null,null,null,null,null,null,null,null,"Plant & Tools/Office Furniture",9.6614086314249246,{"$f":"K130*'Depn|Inputs'!$S$15","v":10.478510010422937},2.002635669000806]
[null,null,null,null,null,null,null,null,null,"Equity raising Costs",0,{"$f":"K131*'Depn|Inputs'!$S$15","v":0},0]
[null,null,null,null,null,null,null,null,null,"Asset15 - Not in Use"]
[null,null,null,null,null,null,null,null,null,"Asset16 - Not in Use"]
[null,null,null,null,null,null,null,null,null,null,-15.4306963946094,{"$f":"SUM(L118:L133)","v":-16.735727967533911},{"$f":"SUM(M118:M133)","v":-3.1985049154068617}]
[]
[null,null,null,null,null,null,null,null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20"]
[null,null,null,null,null,null,null,null,null,"Real Vanilla WACC",3.5785365853658657E-2,3.5957465129583532E-2,3.5857542041494161E-2,3.5405100569807724E-2,3.4982227087303253E-2]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J138*(1+K137)","v":1.0357853658536587},{"$f":"K138*(1+L137)","v":1.0730295820280744},1.1115057853774131,1.1508587594926234,1.1911183619626065]

{"sheet":"I4|Dep","index":7,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"I4|Dep"},"Determination Forecast Straight Line Depreciation"]
[]
[null,"Source: 2015 Determination PTRM, 2019-20 RoD update",null,null,null,null,"$'M June 2015"]
[null,null,"2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
[null,{"$f":"+Asset1","v":"Sub-transmission lines"},3.3096723601297562,3.4948692700280839,3.7236803356709851,3.7851981931302592,3.8001150056152357]
[null,{"$f":"+Asset2","v":"Distribution Lines"},105.10181153602618,108.10418574334373,111.72530309846569,115.58063669390565,119.41798441352151]
[null,{"$f":"+Asset3","v":"Substations"},43.033295297338562,44.026000957543594,44.821818144849161,45.601080277020081,46.27019621082308]
[null,{"$f":"+Asset4","v":"Distribution Transformers"},27.602734628936929,27.982561013447391,28.383331999526582,28.810856134880879,29.260246534406551]
[null,{"$f":"+Asset5","v":"LVS"},35.92870520485755,36.028626035267685,36.127446680912634,36.226775988794969,36.332863302560654]
[null,{"$f":"+Asset6","v":"Communications"},5.0189107871549625,6.014275729731712,6.7266966203945522,3.6845976396389917,4.1650353916009797]
[null,{"$f":"+Asset7","v":"Contributions"},-36.17865079435407,-36.17865079435407,-36.17865079435407,-36.17865079435407,-36.17865079435407]
[null,{"$f":"+Asset8","v":"Buildings"},0.94927827180631275,1.3132345746579333,1.6791258553301365,2.0448747830039666,2.410368473415164]
[null,{"$f":"+Asset9","v":"Vehicles - 15 years"},10.346334105556624,10.521402615304297,4.9293389455606267,4.2601043500980555,4.4888381026032267]
[null,{"$f":"+Asset10","v":"Vehicles - 10 years"},0,2.0600229049725964,3.0369475235798764,3.5810988562811423,4.5660622375342932]
[null,{"$f":"+Asset11","v":"Light Vehicles"},6.0037451699917757,5.8183730277587351,6.3200550654488383,6.5125450992425336,6.5853868803192075]
[null,{"$f":"+Asset12","v":"IT"},-6.1808736203106962,54.892848571178142,58.373609439936047,61.292504080631034,61.903935871256735]
[null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},11.197357818922308,11.999460253443013,9.514646738138925,9.5095098814168715,10.129953866786426]
[null,{"$f":"+Asset14","v":"Equity raising Costs"},5.6864062475062156E-2,0.31952203660705303,0.31952203660705303,0.31952203660705303,0.31952203660705303]
[null,{"$f":"+Asset15","v":"Asset15 - Not in Use"}]
[null,{"$f":"+Asset16","v":"Asset16 - Not in Use"}]
[]
[null,null,{"$f":"SUM(C6:C22)","v":206.18918482853127},{"$f":"SUM(D6:D22)","v":276.39673193892986},{"$f":"SUM(E6:E22)","v":279.50287169006708},{"$f":"SUM(F6:F22)","v":285.03065322029738},{"$f":"SUM(G6:G22)","v":293.47185753269605}]

{"sheet":"I5|Reference","index":8,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"I5|Reference"},"Lookup and Reference Data"]
[]
[null,null,null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Forecast CPI",2.47E-2]
[]
[]
[]
[null,"Actual or forecast CPI:",null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[]
[null,"Actual CPI to Date",null,2.8899999999999999E-2,3.3300000000000003E-2,1.5800000000000002E-2,2.5000000000000001E-2,2.93E-2,1.3282732447817747E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,0.02,{"$f":"$C$5","v":2.47E-2},2.47E-2,2.47E-2,2.47E-2,2.47E-2]
[null,"Actual CPI Escalation factor to Date + future @ PTRM",null,null,{"$f":"+E12","v":3.3300000000000003E-2},{"$f":"(1+E13)*(1+F12)-1","v":4.9626140000000207E-2},{"$f":"(1+F13)*(1+G12)-1","v":7.586679350000014E-2},0.10738969054955017,0.12209885152459155,{"$f":"(1+I13)*(1+J12)-1","v":0.14104611168166725},{"$f":"(1+J13)*(1+K12)-1","v":0.15788812071017899},{"$f":"(1+K13)*(1+L12)-1","v":0.17999325756010065},{"$f":"(1+L13)*(1+M12)-1","v":0.20104576884574032},{"$f":"(1+M13)*(1+N12)-1","v":0.22506668422265519},{"$f":"(1+N13)*(1+O12)-1","v":0.25532583132295472},{"$f":"(1+O13)*(1+P12)-1","v":0.28633237935663169},{"$f":"(1+P13)*(1+Q12)-1","v":0.31810478912674034},{"$f":"(1+Q13)*(1+R12)-1","v":0.35066197741817073},{"$f":"(1+R13)*(1+S12)-1","v":0.38402332826039953}]
[null,"(ie if no actual CPI index input, uses PTRM CPI)"]
[]
[]
[]
[]
[null,"Nominal vanilla WACC (fixed real time varying)","Per 2015-2020 RFM",null,null,null,null,null,8.4821363129219618E-2]

{"sheet":"Section2","index":9,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section2"}]
[]
[null,"Section ",{"$f":"+Section1!C3+1","v":2}]
[]
[null,"Workings"]

{"sheet":"Depn|Inputs","index":10,"n_rows":86,"n_cols":24,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,4,0,5],[0,6,0,7],[0,8,0,9]]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|Inputs"},null,null,null,"Per 2015 EDPR PTRM",null,"Per 2020 EDPR RFM"]
["Assumptions"]
[]
[]
[null,null,"General Assumptions"]
[]
[null,null,null,null,"First reg period","Second reg period","Third reg period","Fourth reg period"]
[null,null,"Base year $",null,2010,2015,2020,2025]
[]
[null,null,"Escalation Inputs"]
[]
[null,null,"Inflation",null,"Source",null,null,null,"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,null,"Actual Inflation",null,{"$f":"_LU_L1","v":"I5|Reference"},null,null,null,{"$f":"'I5|Reference'!D12","v":2.8899999999999999E-2},{"$f":"'I5|Reference'!E12","v":3.3300000000000003E-2},{"$f":"'I5|Reference'!F12","v":1.5800000000000002E-2},{"$f":"'I5|Reference'!G12","v":2.5000000000000001E-2},{"$f":"'I5|Reference'!H12","v":2.93E-2},{"$f":"'I5|Reference'!I12","v":1.3282732447817747E-2},{"$f":"'I5|Reference'!J12","v":1.6885553470919357E-2},{"$f":"'I5|Reference'!K12","v":1.4760147601476037E-2},{"$f":"'I5|Reference'!L12","v":1.9090909090909047E-2},{"$f":"'I5|Reference'!M12","v":1.7841213202497874E-2},{"$f":"'I5|Reference'!N12","v":0.02},{"$f":"'I5|Reference'!O12","v":2.47E-2},{"$f":"'I5|Reference'!P12","v":2.47E-2},{"$f":"'I5|Reference'!Q12","v":2.47E-2},{"$f":"'I5|Reference'!R12","v":2.47E-2},{"$f":"'I5|Reference'!S12","v":2.47E-2}]
[null,null,"Cumulative inflation (one year lagged)-2010",null,"As per RFM",null,null,null,1,{"$f":"(I14*(1+I13))","v":1.0288999999999999},{"$f":"(J14*(1+J13))","v":1.0631623700000001},1.0799603354460001,1.1069593438321501,1.1393932526064323,1.1545275083336524,1.1740223443092674,1.1913510873987032,1.2140950627035876,1.2357559915653824,1.26047111139669,1.2916047478481882,1.3235073851200385,1.3561980175325035,1.3896961085655561]
[null,null,"Cumulative inflation (one year lagged)-2015",null,"As per RFM",null,null,null,null,null,null,null,null,1,{"$f":"(N15*(1+N13))","v":1.0132827324478177},{"$f":"(O15*(1+O13))","v":1.0303925722077247},1.0456013186609754,1.0655627983808666,1.08457373144743,1.1062652060763787,1.1335899566664651,1.1615896285961267,1.1902808924224511,1.2196808304652855]
[null,null,{"$f":"\"Conversion from $ 2010 to $ \"&second_reg_period","v":"Conversion from $ 2010 to $ 2015"},"conv_2015_2010",null,null,null,null,{"$f":"N14/$I$14","v":1.1393932526064323}]
[null,null,{"$f":"\"Conversion from $ \"&first_reg_period&\" to $ \"&third_reg_period","v":"Conversion from $ 2010 to $ 2020"},"conv_2020_2010",null,null,null,null,{"$f":"S14/$I$14","v":1.2357559915653824}]
[null,null,{"$f":"\"Conversion from $ \"&first_reg_period&\" to $ \"&fourth_reg_period","v":"Conversion from $ 2010 to $ 2025"},"conv_2025_2010",null,null,null,null,{"$f":"X14/$I$14","v":1.3896961085655561}]
[]
[null,null,"Capex"]
[]
[null,null,"2011-20 Net Capex","Source","Unit","Basis",null,null,null,{"$f":"J$12","v":"2010-11"},{"$f":"K$12","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F31","v":23.447171266039096},{"$f":"'I3 CAPEX '!G31","v":38.766555540449993},{"$f":"'I3 CAPEX '!H31","v":6.2205553840787049},{"$f":"'I3 CAPEX '!I31","v":6.5803652008769262},{"$f":"'I3 CAPEX '!J31+'I3 CAPEX '!J55","v":37.77105971697884},{"$f":"'I3 CAPEX '!K31/conv_2015_2010","v":3.0904002020271126},{"$f":"'I3 CAPEX '!L31/conv_2015_2010","v":1.4134782106373216},{"$f":"'I3 CAPEX '!M31/conv_2015_2010","v":1.1733529112110896},{"$f":"'I3 CAPEX '!N31/conv_2015_2010","v":2.5134600169986627},{"$f":"'I3 CAPEX '!O31/conv_2015_2010","v":2.4538390914202894},{"$f":"'I3 CAPEX '!P31/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q31/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R31/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S31/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T31/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset2","v":"Distribution Lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F32","v":78.777057124940967},{"$f":"'I3 CAPEX '!G32","v":125.77894380223427},{"$f":"'I3 CAPEX '!H32","v":86.850127463629349},{"$f":"'I3 CAPEX '!I32","v":64.581272596183823},{"$f":"'I3 CAPEX '!J32+'I3 CAPEX '!J56","v":166.26163500104514},{"$f":"'I3 CAPEX '!K32/conv_2015_2010","v":-158.71148719729862},{"$f":"'I3 CAPEX '!L32/conv_2015_2010","v":72.752196702300679},{"$f":"'I3 CAPEX '!M32/conv_2015_2010","v":41.802824858119038},{"$f":"'I3 CAPEX '!N32/conv_2015_2010","v":67.173240517085816},{"$f":"'I3 CAPEX '!O32/conv_2015_2010","v":67.363269315936179},{"$f":"'I3 CAPEX '!P32/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q32/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R32/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S32/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T32/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset3","v":"Substations"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F33","v":61.362137576253595},{"$f":"'I3 CAPEX '!G33","v":158.79751048920934},{"$f":"'I3 CAPEX '!H33","v":80.516083075973967},{"$f":"'I3 CAPEX '!I33","v":89.491639089429981},{"$f":"'I3 CAPEX '!J33+'I3 CAPEX '!J57","v":170.6811510894025},{"$f":"'I3 CAPEX '!K33/conv_2015_2010","v":186.15597803535653},{"$f":"'I3 CAPEX '!L33/conv_2015_2010","v":26.944680710941572},{"$f":"'I3 CAPEX '!M33/conv_2015_2010","v":52.874769322789696},{"$f":"'I3 CAPEX '!N33/conv_2015_2010","v":51.610157692592438},{"$f":"'I3 CAPEX '!O33/conv_2015_2010","v":50.462980472550626},{"$f":"'I3 CAPEX '!P33/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q33/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R33/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S33/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T33/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset4","v":"Distribution Transformers"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F34","v":19.654652392733734},{"$f":"'I3 CAPEX '!G34","v":14.194393634579523},{"$f":"'I3 CAPEX '!H34","v":12.717558340972385},{"$f":"'I3 CAPEX '!I34","v":15.894725627885595},{"$f":"'I3 CAPEX '!J34+'I3 CAPEX '!J58","v":14.354375783763373},{"$f":"'I3 CAPEX '!K34/conv_2015_2010","v":34.269907230946366},{"$f":"'I3 CAPEX '!L34/conv_2015_2010","v":2.2019997506394486},{"$f":"'I3 CAPEX '!M34/conv_2015_2010","v":5.7595143245331881},{"$f":"'I3 CAPEX '!N34/conv_2015_2010","v":5.204995618104336},{"$f":"'I3 CAPEX '!O34/conv_2015_2010","v":5.1667749953275184},{"$f":"'I3 CAPEX '!P34/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q34/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R34/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S34/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T34/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset5","v":"LVS"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F35","v":50.21867443935286},{"$f":"'I3 CAPEX '!G35","v":51.500410710383754},{"$f":"'I3 CAPEX '!H35","v":73.567064087740718},{"$f":"'I3 CAPEX '!I35","v":88.195291023484046},{"$f":"'I3 CAPEX '!J35+'I3 CAPEX '!J59","v":80.822436660586703},{"$f":"'I3 CAPEX '!K35/conv_2015_2010","v":73.237923074102738},{"$f":"'I3 CAPEX '!L35/conv_2015_2010","v":58.34204029946077},{"$f":"'I3 CAPEX '!M35/conv_2015_2010","v":106.1060261411681},{"$f":"'I3 CAPEX '!N35/conv_2015_2010","v":91.677643987693884},{"$f":"'I3 CAPEX '!O35/conv_2015_2010","v":90.365416003669722},{"$f":"'I3 CAPEX '!P35/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q35/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R35/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S35/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T35/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset6","v":"Communications"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F36","v":0.2146708796210581},{"$f":"'I3 CAPEX '!G36","v":0.67484920327487463},{"$f":"'I3 CAPEX '!H36","v":1.6189157860638326},{"$f":"'I3 CAPEX '!I36","v":8.6031233754655521},{"$f":"'I3 CAPEX '!J36+'I3 CAPEX '!J60","v":18.776248471758841},{"$f":"'I3 CAPEX '!K36/conv_2015_2010","v":11.540449010050555},{"$f":"'I3 CAPEX '!L36/conv_2015_2010","v":7.9034067041003846},{"$f":"'I3 CAPEX '!M36/conv_2015_2010","v":25.262021422771557},{"$f":"'I3 CAPEX '!N36/conv_2015_2010","v":17.170902128476079},{"$f":"'I3 CAPEX '!O36/conv_2015_2010","v":16.74070879825771},{"$f":"'I3 CAPEX '!P36/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q36/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R36/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S36/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T36/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset7","v":"Contributions"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F37","v":-112.16757908657068},{"$f":"'I3 CAPEX '!G37","v":-89.473429905703853},{"$f":"'I3 CAPEX '!H37","v":-69.767607446631047},{"$f":"'I3 CAPEX '!I37","v":-78.416255722800543},{"$f":"'I3 CAPEX '!J37+'I3 CAPEX '!J61","v":-59.961099348767355},{"$f":"'I3 CAPEX '!K37/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!L37/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!M37/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!N37/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!O37/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!P37/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q37/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R37/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S37/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T37/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset8","v":"Buildings"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F38","v":0.39969673300873199},{"$f":"'I3 CAPEX '!G38","v":5.9637836568477303},{"$f":"'I3 CAPEX '!H38","v":0.15034867995200363},{"$f":"'I3 CAPEX '!I38","v":5.5002331986001116E-2},{"$f":"'I3 CAPEX '!J38+'I3 CAPEX '!J62","v":1.1557378752474334},{"$f":"'I3 CAPEX '!K38/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!L38/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!M38/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!N38/conv_2015_2010","v":9.1728731961229979},{"$f":"'I3 CAPEX '!O38/conv_2015_2010","v":12.673724466057212},{"$f":"'I3 CAPEX '!P41/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q41/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R41/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S41/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T41/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F39","v":12.150371786551888},{"$f":"'I3 CAPEX '!G39","v":9.1006553895120472},{"$f":"'I3 CAPEX '!H39","v":11.817406244227485},{"$f":"'I3 CAPEX '!I39","v":12.091978192301726},{"$f":"'I3 CAPEX '!J39+'I3 CAPEX '!J63","v":24.282640086064518},{"$f":"'I3 CAPEX '!K39/conv_2015_2010","v":4.0690312950577736},{"$f":"'I3 CAPEX '!L39/conv_2015_2010","v":1.1511698305326197},{"$f":"'I3 CAPEX '!M39/conv_2015_2010","v":1.8158468334593754},{"$f":"'I3 CAPEX '!N39/conv_2015_2010","v":3.0211461989121076},{"$f":"'I3 CAPEX '!O39/conv_2015_2010","v":2.9373186731097389},{"$f":"'I3 CAPEX '!P42/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q42/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R42/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S42/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T42/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F40","v":0},{"$f":"'I3 CAPEX '!G40","v":0},{"$f":"'I3 CAPEX '!H40","v":0},{"$f":"'I3 CAPEX '!I40","v":0},{"$f":"'I3 CAPEX '!J40+'I3 CAPEX '!J64","v":0},{"$f":"'I3 CAPEX '!K40/conv_2015_2010","v":2.3966482618007805},{"$f":"'I3 CAPEX '!L40/conv_2015_2010","v":5.4548972631274451},{"$f":"'I3 CAPEX '!M40/conv_2015_2010","v":6.0207435966428493},{"$f":"'I3 CAPEX '!N40/conv_2015_2010","v":5.7012499884447436},{"$f":"'I3 CAPEX '!O40/conv_2015_2010","v":5.5460902324561285},{"$f":"'I3 CAPEX '!P43/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q43/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R43/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S43/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T43/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset11","v":"Light Vehicles"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F41","v":9.0447997280339152},{"$f":"'I3 CAPEX '!G41","v":3.3889592984225176},{"$f":"'I3 CAPEX '!H41","v":4.5851497427943304},{"$f":"'I3 CAPEX '!I41","v":4.487431637202711},{"$f":"'I3 CAPEX '!J41+'I3 CAPEX '!J65","v":4.2026309648168709},{"$f":"'I3 CAPEX '!K41/conv_2015_2010","v":4.5981401677947336},{"$f":"'I3 CAPEX '!L41/conv_2015_2010","v":3.2622811921571051},{"$f":"'I3 CAPEX '!M41/conv_2015_2010","v":6.0063678506632803},{"$f":"'I3 CAPEX '!N41/conv_2015_2010","v":6.4768170884063565},{"$f":"'I3 CAPEX '!O41/conv_2015_2010","v":6.2980589983933317},{"$f":"'I3 CAPEX '!P44/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q44/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R44/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S44/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T44/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset12","v":"IT"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F42","v":7.2456533083526669},{"$f":"'I3 CAPEX '!G42","v":34.206418990995211},{"$f":"'I3 CAPEX '!H42","v":26.704835533926527},{"$f":"'I3 CAPEX '!I42","v":36.414388722938909},{"$f":"'I3 CAPEX '!J42+'I3 CAPEX '!J66","v":99.133078142049698},{"$f":"'I3 CAPEX '!K42/conv_2015_2010","v":36.315720399470678},{"$f":"'I3 CAPEX '!L42/conv_2015_2010","v":45.852294343549104},{"$f":"'I3 CAPEX '!M42/conv_2015_2010","v":53.019229301387533},{"$f":"'I3 CAPEX '!N42/conv_2015_2010","v":54.589522347684088},{"$f":"'I3 CAPEX '!O42/conv_2015_2010","v":59.018681610629635},{"$f":"'I3 CAPEX '!P45/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q45/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R45/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S45/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T45/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F43","v":10.60576369556418},{"$f":"'I3 CAPEX '!G43","v":18.162075360229039},{"$f":"'I3 CAPEX '!H43","v":15.829291020237077},{"$f":"'I3 CAPEX '!I43","v":9.6045451440382639},{"$f":"'I3 CAPEX '!J43+'I3 CAPEX '!J67","v":26.995521956254002},{"$f":"'I3 CAPEX '!K43/conv_2015_2010","v":8.2629499434476763},{"$f":"'I3 CAPEX '!L43/conv_2015_2010","v":8.0567780010470074},{"$f":"'I3 CAPEX '!M43/conv_2015_2010","v":11.995587959792049},{"$f":"'I3 CAPEX '!N43/conv_2015_2010","v":4.2089656266730868},{"$f":"'I3 CAPEX '!O43/conv_2015_2010","v":4.0133878952139659},{"$f":"'I3 CAPEX '!P46/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q46/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R46/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S46/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T46/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset14","v":"Equity raising Costs"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F44","v":2.6660961336439657},{"$f":"'I3 CAPEX '!G44","v":0},{"$f":"'I3 CAPEX '!H44","v":0},{"$f":"'I3 CAPEX '!I44","v":0},{"$f":"'I3 CAPEX '!J44/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!K44/conv_2015_2010","v":12.099295164232839},{"$f":"'I3 CAPEX '!L44/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!M44/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!N44/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!O44/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!P47/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q47/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R47/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S47/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T47/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F45","v":0},{"$f":"'I3 CAPEX '!G45","v":0},{"$f":"'I3 CAPEX '!H45","v":0},{"$f":"'I3 CAPEX '!I45","v":0},{"$f":"'I3 CAPEX '!J45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!K45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!L45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!M45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!N45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!O45/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!P48/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q48/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R48/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S48/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T48/conv_2020_2010","v":0}]
[null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Real 2010",null,null,null,{"$f":"'I3 CAPEX '!F46","v":0},{"$f":"'I3 CAPEX '!G46","v":0},{"$f":"'I3 CAPEX '!H46","v":0},{"$f":"'I3 CAPEX '!I46","v":0},{"$f":"'I3 CAPEX '!J46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!K46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!L46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!M46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!N46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!O46/conv_2015_2010","v":0},{"$f":"'I3 CAPEX '!P49/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!Q49/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!R49/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!S49/conv_2020_2010","v":0},{"$f":"'I3 CAPEX '!T49/conv_2020_2010","v":0}]
[]
[]
[]
[null,null,"Depreciation"]
[]
[null,null,"PTRM Forecast depreciation","Source","Unit","Basis",null,null,null,{"$f":"J$12","v":"2010-11"},{"$f":"K$12","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C6","v":3.3096723601297562},{"$f":"'I4|Dep'!D6","v":3.4948692700280839},{"$f":"'I4|Dep'!E6","v":3.7236803356709851},{"$f":"'I4|Dep'!F6","v":3.7851981931302592},{"$f":"'I4|Dep'!G6","v":3.8001150056152357}]
[null,null,{"$f":"Asset2","v":"Distribution Lines"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C7","v":105.10181153602618},{"$f":"'I4|Dep'!D7","v":108.10418574334373},{"$f":"'I4|Dep'!E7","v":111.72530309846569},{"$f":"'I4|Dep'!F7","v":115.58063669390565},{"$f":"'I4|Dep'!G7","v":119.41798441352151}]
[null,null,{"$f":"Asset3","v":"Substations"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C8","v":43.033295297338562},{"$f":"'I4|Dep'!D8","v":44.026000957543594},{"$f":"'I4|Dep'!E8","v":44.821818144849161},{"$f":"'I4|Dep'!F8","v":45.601080277020081},{"$f":"'I4|Dep'!G8","v":46.27019621082308}]
[null,null,{"$f":"Asset4","v":"Distribution Transformers"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C9","v":27.602734628936929},{"$f":"'I4|Dep'!D9","v":27.982561013447391},{"$f":"'I4|Dep'!E9","v":28.383331999526582},{"$f":"'I4|Dep'!F9","v":28.810856134880879},{"$f":"'I4|Dep'!G9","v":29.260246534406551}]
[null,null,{"$f":"Asset5","v":"LVS"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C10","v":35.92870520485755},{"$f":"'I4|Dep'!D10","v":36.028626035267685},{"$f":"'I4|Dep'!E10","v":36.127446680912634},{"$f":"'I4|Dep'!F10","v":36.226775988794969},{"$f":"'I4|Dep'!G10","v":36.332863302560654}]
[null,null,{"$f":"Asset6","v":"Communications"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C11","v":5.0189107871549625},{"$f":"'I4|Dep'!D11","v":6.014275729731712},{"$f":"'I4|Dep'!E11","v":6.7266966203945522},{"$f":"'I4|Dep'!F11","v":3.6845976396389917},{"$f":"'I4|Dep'!G11","v":4.1650353916009797}]
[null,null,{"$f":"Asset7","v":"Contributions"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C12","v":-36.17865079435407},{"$f":"'I4|Dep'!D12","v":-36.17865079435407},{"$f":"'I4|Dep'!E12","v":-36.17865079435407},{"$f":"'I4|Dep'!F12","v":-36.17865079435407},{"$f":"'I4|Dep'!G12","v":-36.17865079435407}]
[null,null,{"$f":"Asset8","v":"Buildings"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C13","v":0.94927827180631275},{"$f":"'I4|Dep'!D13","v":1.3132345746579333},{"$f":"'I4|Dep'!E13","v":1.6791258553301365},{"$f":"'I4|Dep'!F13","v":2.0448747830039666},{"$f":"'I4|Dep'!G13","v":2.410368473415164}]
[null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C14","v":10.346334105556624},{"$f":"'I4|Dep'!D14","v":10.521402615304297},{"$f":"'I4|Dep'!E14","v":4.9293389455606267},{"$f":"'I4|Dep'!F14","v":4.2601043500980555},{"$f":"'I4|Dep'!G14","v":4.4888381026032267}]
[null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C15","v":0},{"$f":"'I4|Dep'!D15","v":2.0600229049725964},{"$f":"'I4|Dep'!E15","v":3.0369475235798764},{"$f":"'I4|Dep'!F15","v":3.5810988562811423},{"$f":"'I4|Dep'!G15","v":4.5660622375342932}]
[null,null,{"$f":"Asset11","v":"Light Vehicles"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C16","v":6.0037451699917757},{"$f":"'I4|Dep'!D16","v":5.8183730277587351},{"$f":"'I4|Dep'!E16","v":6.3200550654488383},{"$f":"'I4|Dep'!F16","v":6.5125450992425336},{"$f":"'I4|Dep'!G16","v":6.5853868803192075}]
[null,null,{"$f":"Asset12","v":"IT"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C17","v":-6.1808736203106962},{"$f":"'I4|Dep'!D17","v":54.892848571178142},{"$f":"'I4|Dep'!E17","v":58.373609439936047},{"$f":"'I4|Dep'!F17","v":61.292504080631034},{"$f":"'I4|Dep'!G17","v":61.903935871256735}]
[null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C18","v":11.197357818922308},{"$f":"'I4|Dep'!D18","v":11.999460253443013},{"$f":"'I4|Dep'!E18","v":9.514646738138925},{"$f":"'I4|Dep'!F18","v":9.5095098814168715},{"$f":"'I4|Dep'!G18","v":10.129953866786426}]
[null,null,{"$f":"Asset14","v":"Equity raising Costs"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C19","v":5.6864062475062156E-2},{"$f":"'I4|Dep'!D19","v":0.31952203660705303},{"$f":"'I4|Dep'!E19","v":0.31952203660705303},{"$f":"'I4|Dep'!F19","v":0.31952203660705303},{"$f":"'I4|Dep'!G19","v":0.31952203660705303}]
[null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C20","v":0},{"$f":"'I4|Dep'!D20","v":0},{"$f":"'I4|Dep'!E20","v":0},{"$f":"'I4|Dep'!F20","v":0},{"$f":"'I4|Dep'!G20","v":0}]
[null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},{"$f":"'I4|Dep'!$A$1","v":"I4|Dep"},"$m","Real 2015",null,null,null,null,null,null,null,null,{"$f":"'I4|Dep'!C21","v":0},{"$f":"'I4|Dep'!D21","v":0},{"$f":"'I4|Dep'!E21","v":0},{"$f":"'I4|Dep'!F21","v":0},{"$f":"'I4|Dep'!G21","v":0}]
[]
[]
[null,null,"RAB roll-forward"]
[]
[]
[null,null,"Total 2015 Adjustment for final 2010 capex/ Total 2020 Adjustment for final 2015 capex","Source","Unit","Basis",null,null,null,{"$f":"J$12","v":"2010-11"},{"$f":"K$12","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I55","v":2.3616407406988209},null,null,null,null,{"$f":"'I3 CAPEX '!O55","v":0.89630043916094215}]
[null,null,{"$f":"Asset2","v":"Distribution Lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I56","v":89.434626680890474},null,null,null,null,{"$f":"'I3 CAPEX '!O56","v":-12.411577642481044}]
[null,null,{"$f":"Asset3","v":"Substations"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I57","v":31.122381950212059},null,null,null,null,{"$f":"'I3 CAPEX '!O57","v":-0.25765938561047314}]
[null,null,{"$f":"Asset4","v":"Distribution Transformers"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I58","v":-6.1820581773653389},null,null,null,null,{"$f":"'I3 CAPEX '!O58","v":-0.17844273248246845}]
[null,null,{"$f":"Asset5","v":"LVS"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I59","v":-12.450691345901788},null,null,null,null,{"$f":"'I3 CAPEX '!O59","v":2.4696976799453165}]
[null,null,{"$f":"Asset6","v":"Communications"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I60","v":-6.614650777825986},null,null,null,null,{"$f":"'I3 CAPEX '!O60","v":1.6300862807721592}]
[null,null,{"$f":"Asset7","v":"Contributions"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I61","v":-193.53670289559719},null,null,null,null,{"$f":"'I3 CAPEX '!O61","v":0.86644815534111308}]
[null,null,{"$f":"Asset8","v":"Buildings"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I62","v":-0.72571172755720226},null,null,null,null,{"$f":"'I3 CAPEX '!O62","v":-0.71135583394921964}]
[null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I63","v":-4.8242692951308852},null,null,null,null,{"$f":"'I3 CAPEX '!O63","v":0.3667114274720723}]
[null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I64","v":0},null,null,null,null,{"$f":"'I3 CAPEX '!O64","v":0}]
[null,null,{"$f":"Asset11","v":"Light Vehicles"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I65","v":0},null,null,null,null,{"$f":"'I3 CAPEX '!O65","v":-0.24464386404308483}]
[null,null,{"$f":"Asset12","v":"IT"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I66","v":-50.376849214533905},null,null,null,null,{"$f":"'I3 CAPEX '!O66","v":2.3732948914670176}]
[null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!I67","v":-4.3555604629800388},null,null,null,null,{"$f":"'I3 CAPEX '!O67","v":2.002635669000806}]
[null,null,{"$f":"Asset14","v":"Equity raising Costs"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,"Total","Calculated","$m","Nominal",null,null,null,null,null,null,null,{"$f":"SUM(N70:N85)","v":-156.14784452509096},null,null,null,null,{"$f":"SUM(S70:S85)","v":-3.1985049154068617}]

{"sheet":"Depn|Calc","index":11,"n_rows":767,"n_cols":75,"rows_kept":767,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|Calc"},null,null,"Depreciation Calculations",null,null,null,"Section check",{"$f":"IF(COUNTIF($A13:$A442,\"OK\")=COUNTA($A12:$A442),\"OK\",\"Check\")","v":"Check"}]
[]
[null,"Year",null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I3+1","v":2011},{"$f":"J3+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ3+1","v":2071},{"$f":"BR3+1","v":2072},{"$f":"BS3+1","v":2073},{"$f":"BT3+1","v":2074},{"$f":"BU3+1","v":2075}]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUMIF($D$17:$D$774, $D5, J$17:J$774)","v":165.89289374124237},172.67615104125002,188.20721632294806,200.11682252070909,212.37483902568866,185.88352616611829,240.76037158241766,239.84722363847061,248.20835303606435,259.00419293341139,260.94483535433187,249.97893724020352,238.33981459703938,224.95176606460549,203.18671073793962,170.14975852250055,169.06948731000094,167.67332983669854,125.56858689011986,116.1654108863567,114.10807437670161,37.691951063406691,29.940920198923077,27.217789823743665,25.002909994335596,22.457126113454677,22.457126113454677,22.457126113454677,22.457126113454677,22.457126113454677,22.457126113454677,22.457126113454677,{"$f":"SUMIF($D$17:$D$774, $D5, AP$17:AP$774)","v":22.457126113454677},22.457126113454677,22.457126113454677,33.782468733567221,39.47301965827041,39.47301965827041,39.47301965827041,39.47301965827041,43.351659487076951,46.538968167185239,48.72848700217898,50.558279825937575,52.464529794194263,53.472306293702466,51.966263313493684,48.121998777409438,46.050140079254945,43.35248382785533,38.150880747311994,33.252527741394154,32.60482373113674,31.267906089742304,29.988336731134904,27.359351012756239,24.587661870386622,20.659554414876251,17.467836344809463,14.501034416242003,9.4682477115368275,10.96612341919456,8.5568922335144979,5.8463067078692657,2.9124095347459682]
[null,null,null,"Capex","$m Real 2010",null,null,null,null,{"$f":"SUMIF($C$17:$C$774, $D6, J$17:J$774)","v":163.61916597752602},371.06112617043442,250.80972791296534,257.58350721899296,584.47541639920064,217.32495558698915,233.33522300849341,311.83628452253777,318.52097440719456,323.04025055302208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$17:$C$774, $D6, AP$17:AP$774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"SUMIF($D$17:$D$439, $D8, I$17:I$439)","v":2502.4246600767419},{"$f":"SUMIF($D$17:$D$774, $D8, J$17:J$774)","v":2423.5361966932014},2257.643302951958,2091.7504092107156,1925.8575154694736,1761.3156041302987,1608.1811332165742,1455.0466623028492,1310.1409199403267,1170.0415645346984,1029.9422091290708,{"$f":"SUMIF($D$17:$D$774, $D8, T$17:T$774)","v":889.84285372344254},749.7434983178149,609.64414291218691,469.54478750655892,338.03676502597511,224.05922088680441,110.08167674763388,-3.8958673915367195,-77.678229458843006,-143.62197864226235,{"$f":"SUMIF($D$17:$D$774, $D8, AD$17:AD$774)","v":-209.56572782568168},-200.74150430547422,-185.22492112590095,-169.38126910044173,-153.27347271034873,-137.16567632025573,-121.05787993016273,-104.95008354006973,-88.842287149976727,-72.734490759883727,{"$f":"SUMIF($D$17:$D$774, $D8, AN$17:AN$774)","v":-56.626694369790719},-40.518897979697719,-24.411101589604719,-8.303305199511712,7.8044911905812926,12.586944960561755,11.67884780583903,10.770750651116305,9.8626534963935804,8.9545563416708553,{"$f":"SUMIF($D$17:$D$774, $D8, AX$17:AX$774)","v":8.0464591869481303},7.1383620322254071,6.230264877502683,5.3221677227799589,4.4140705680572347,3.5059734133345106,2.5978762586117865,1.6897791038890622,0.78168194916633793,-6.6835426082434424E-14,{"$f":"SUMIF($D$17:$D$774, $D8, BH$17:BH$774)","v":-6.6835426082434424E-14},-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14,-6.6835426082434424E-14]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,163.61916597752602,527.8970348479528,756.39244017921249,979.7520186187387,1516.3945073314255,1652.2255506970766,1793.403766763133,2005.7674637359794,2211.6483342389938,2411.2526409904876,2288.6872051430987,2175.3651177787187,2073.6821530575035,1985.3872368687212,1910.2660430815617,1850.9077496118316,1792.6297273546013,1735.7478625706733,1680.7755586614601,1627.3678178721227,1576.1677747936699,1526.6158823248848,1478.1226610612175,1432.0255013268438,1387.8790770572446,1346.2586532900398,1304.6382295228352,1263.0178057556302,1221.3973819884252,1179.7769582212204,1138.1565344540156,1096.5361106868106,1054.9156869196056,1013.2952631524009,971.67483938519615,930.05441561799125,888.43399185078636,846.81356808358169,805.19314431637667,763.57272054917178,721.95229678196699,678.10967480449904,632.07753399203716,584.21560035581683,534.4474167513398,483.12474025982408,433.30412295162188,387.32777017950406,343.42327610554065,302.09002307742054,265.18551375813342,233.17935744476407,201.82090514165216,171.79937047993471,143.05740517682463,115.55165666188972,90.817597289324411,70.011645372269498,52.397411525281377,37.749979606860713,28.281731895323897,17.315608476129338,8.7587162426148364,2.9124095347455716,-3.9684922015226221E-13]
[null,null,null,"Total Closing RAB","$m Real 2010",null,null,null,{"$f":"SUM(I8:I9)","v":2502.4246600767419},{"$f":"SUM(J8:J9)","v":2587.1553626707273},{"$f":"SUM(K8:K9)","v":2785.540337799911},2848.142849389928,2905.6095340882121,3277.7101114617244,3260.4066839136508,3248.4504290659825,3315.9083836763061,3381.6898987736922,3441.1948501195584,3178.5300588665414,2925.1086160965338,2683.3262959696904,2454.93202437528,2248.3028081075367,2074.9669704986359,1902.7114041022351,1731.8519951791366,1603.0973292026172,1483.7458392298604,1366.6020469679881,1325.8743780194104,1292.8977399353166,1262.644232226402,1234.6056043468959,1209.0929769697841,1183.5803495926725,1158.0677222155605,1132.5550948384484,1107.0424674613366,1081.5298400842248,1056.017212707113,1030.504585330001,1004.9919579528893,979.47933057577745,942.64136057855296,900.1128396566254,857.58431873469794,815.05579781277027,772.52727689084259,729.99875596891513,685.2480368367244,638.30779886953985,589.53776807859674,538.86148731939704,486.6307136731586,435.90199921023367,389.01754928339312,344.20495805470699,302.09002307742048,265.18551375813337,233.17935744476401,201.8209051416521,171.79937047993465,143.05740517682457,115.55165666188965,90.81759728932434,70.011645372269427,52.397411525281314,37.749979606860649,{"$f":"SUM(BR8:BR9)","v":28.28173189532383},{"$f":"SUM(BS8:BS9)","v":17.31560847612927},{"$f":"SUM(BT8:BT9)","v":8.7587162426147689},{"$f":"SUM(BU8:BU9)","v":2.912409534745505},{"$f":"SUM(BV8:BV9)","v":-4.6368464623469663E-13}]
[]
[]
[{"$f":"IF(COUNTA($J13:$BV13)=COUNTIF($J13:$BV13,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Total Depreciation",null,null,null,null,null,{"$f":"IF(ROUND(J5-SUM(J$60,J$107,J$154,J$201,J$248,J$295,J$342,J$389,J$436,J483,J530,J577,J624,J671,J718,J765),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(AP5-SUM(AP$60,AP$107,AP$154,AP$201,AP$248,AP$295,AP$342,AP$389,AP$436,AP483,AP530,AP577,AP624,AP671,AP718,AP765),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[{"$f":"IF(COUNTA($J14:$BV14)=COUNTIF($J14:$BV14,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Capex",null,null,null,null,null,{"$f":"IF(ROUND(J6-SUM(J28,J75,J122,J169,J216,J263,J310,J357,J404,J451,J498,J545,J592,J639,J686,J733),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(AP6-SUM(AP28,AP75,AP122,AP169,AP216,AP263,AP310,AP357,AP404,AP451,AP498,AP545,AP592,AP639,AP686,AP733),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[{"$f":"IF(COUNTA($J15:$BV15)=COUNTIF($J15:$BV15,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Closing RAB",null,null,null,null,null,{"$f":"IF(ROUND(J10-SUM(J$62,J$109,J$156,J$203,J$250,J$297,J$344,J$391,J$438,J485,J532,J579,J626,J673,J720,J767),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(AP10-SUM(AP$62,AP$109,AP$156,AP$203,AP$250,AP$297,AP$344,AP$391,AP$438,AP485,AP532,AP579,AP626,AP673,AP720,AP767),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[1,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A17))","v":"Sub-transmission lines"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I17+1","v":2011},{"$f":"J17+1","v":2012},{"$f":"K17+1","v":2013},{"$f":"L17+1","v":2014},{"$f":"M17+1","v":2015},{"$f":"N17+1","v":2016},{"$f":"O17+1","v":2017},{"$f":"P17+1","v":2018},{"$f":"Q17+1","v":2019},{"$f":"R17+1","v":2020},{"$f":"S17+1","v":2021},{"$f":"T17+1","v":2022},{"$f":"U17+1","v":2023},{"$f":"V17+1","v":2024},{"$f":"W17+1","v":2025},{"$f":"X17+1","v":2026},{"$f":"Y17+1","v":2027},{"$f":"Z17+1","v":2028},{"$f":"AA17+1","v":2029},{"$f":"AB17+1","v":2030},{"$f":"AC17+1","v":2031},{"$f":"AD17+1","v":2032},{"$f":"AE17+1","v":2033},{"$f":"AF17+1","v":2034},{"$f":"AG17+1","v":2035},{"$f":"AH17+1","v":2036},{"$f":"AI17+1","v":2037},{"$f":"AJ17+1","v":2038},{"$f":"AK17+1","v":2039},{"$f":"AL17+1","v":2040},{"$f":"AM17+1","v":2041},{"$f":"AN17+1","v":2042},{"$f":"AO17+1","v":2043},{"$f":"AP17+1","v":2044},{"$f":"AQ17+1","v":2045},{"$f":"AR17+1","v":2046},{"$f":"AS17+1","v":2047},{"$f":"AT17+1","v":2048},{"$f":"AU17+1","v":2049},{"$f":"AV17+1","v":2050},{"$f":"AW17+1","v":2051},{"$f":"AX17+1","v":2052},{"$f":"AY17+1","v":2053},{"$f":"AZ17+1","v":2054},{"$f":"BA17+1","v":2055},{"$f":"BB17+1","v":2056},{"$f":"BC17+1","v":2057},{"$f":"BD17+1","v":2058},{"$f":"BE17+1","v":2059},{"$f":"BF17+1","v":2060},{"$f":"BG17+1","v":2061},{"$f":"BH17+1","v":2062},{"$f":"BI17+1","v":2063},{"$f":"BJ17+1","v":2064},{"$f":"BK17+1","v":2065},{"$f":"BL17+1","v":2066},{"$f":"BM17+1","v":2067},{"$f":"BN17+1","v":2068},{"$f":"BO17+1","v":2069},{"$f":"BP17+1","v":2070},{"$f":"BQ17+1","v":2071},{"$f":"BR17+1","v":2072},{"$f":"BS17+1","v":2073},{"$f":"BT17+1","v":2074},{"$f":"BU17+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A17)","v":49.860791100490907},null,null,{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:I20))),(MAX($I21/$G20, $I21-SUM($I20:I20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:J20))),(MAX($I21/$G20, $I21-SUM($I20:J20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:K20))),(MAX($I21/$G20, $I21-SUM($I20:K20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:L20))),(MAX($I21/$G20, $I21-SUM($I20:L20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:M20))),(MAX($I21/$G20, $I21-SUM($I20:M20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:N20))),(MAX($I21/$G20, $I21-SUM($I20:N20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:O20))),(MAX($I21/$G20, $I21-SUM($I20:O20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:P20))),(MAX($I21/$G20, $I21-SUM($I20:P20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:Q20))),(MAX($I21/$G20, $I21-SUM($I20:Q20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:R20))),(MAX($I21/$G20, $I21-SUM($I20:R20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:S20))),(MAX($I21/$G20, $I21-SUM($I20:S20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:T20))),(MAX($I21/$G20, $I21-SUM($I20:T20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:U20))),(MAX($I21/$G20, $I21-SUM($I20:U20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:V20))),(MAX($I21/$G20, $I21-SUM($I20:V20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:W20))),(MAX($I21/$G20, $I21-SUM($I20:W20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:X20))),(MAX($I21/$G20, $I21-SUM($I20:X20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:Y20))),(MAX($I21/$G20, $I21-SUM($I20:Y20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:Z20))),(MAX($I21/$G20, $I21-SUM($I20:Z20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AA20))),(MAX($I21/$G20, $I21-SUM($I20:AA20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AB20))),(MAX($I21/$G20, $I21-SUM($I20:AB20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AC20))),(MAX($I21/$G20, $I21-SUM($I20:AC20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AD20))),(MAX($I21/$G20, $I21-SUM($I20:AD20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AE20))),(MAX($I21/$G20, $I21-SUM($I20:AE20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AF20))),(MAX($I21/$G20, $I21-SUM($I20:AF20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AG20))),(MAX($I21/$G20, $I21-SUM($I20:AG20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AH20))),(MAX($I21/$G20, $I21-SUM($I20:AH20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AI20))),(MAX($I21/$G20, $I21-SUM($I20:AI20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AJ20))),(MAX($I21/$G20, $I21-SUM($I20:AJ20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AK20))),(MAX($I21/$G20, $I21-SUM($I20:AK20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AL20))),(MAX($I21/$G20, $I21-SUM($I20:AL20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AM20))),(MAX($I21/$G20, $I21-SUM($I20:AM20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AN20))),(MAX($I21/$G20, $I21-SUM($I20:AN20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AO20))),(MAX($I21/$G20, $I21-SUM($I20:AO20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AP20))),(MAX($I21/$G20, $I21-SUM($I20:AP20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AQ20))),(MAX($I21/$G20, $I21-SUM($I20:AQ20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AR20))),(MAX($I21/$G20, $I21-SUM($I20:AR20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AS20))),(MAX($I21/$G20, $I21-SUM($I20:AS20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AT20))),(MAX($I21/$G20, $I21-SUM($I20:AT20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AU20))),(MAX($I21/$G20, $I21-SUM($I20:AU20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AV20))),(MAX($I21/$G20, $I21-SUM($I20:AV20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AW20))),(MAX($I21/$G20, $I21-SUM($I20:AW20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AX20))),(MAX($I21/$G20, $I21-SUM($I20:AX20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AY20))),(MAX($I21/$G20, $I21-SUM($I20:AY20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:AZ20))),(MAX($I21/$G20, $I21-SUM($I20:AZ20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BA20))),(MAX($I21/$G20, $I21-SUM($I20:BA20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BB20))),(MAX($I21/$G20, $I21-SUM($I20:BB20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BC20))),(MAX($I21/$G20, $I21-SUM($I20:BC20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BD20))),(MAX($I21/$G20, $I21-SUM($I20:BD20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BE20))),(MAX($I21/$G20, $I21-SUM($I20:BE20)))))","v":0.90809715472272423},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BF20))),(MAX($I21/$G20, $I21-SUM($I20:BF20)))))","v":0.78168194916640488},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BG20))),(MAX($I21/$G20, $I21-SUM($I20:BG20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BH20))),(MAX($I21/$G20, $I21-SUM($I20:BH20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BI20))),(MAX($I21/$G20, $I21-SUM($I20:BI20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BJ20))),(MAX($I21/$G20, $I21-SUM($I20:BJ20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BK20))),(MAX($I21/$G20, $I21-SUM($I20:BK20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BL20))),(MAX($I21/$G20, $I21-SUM($I20:BL20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BM20))),(MAX($I21/$G20, $I21-SUM($I20:BM20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BN20))),(MAX($I21/$G20, $I21-SUM($I20:BN20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BO20))),(MAX($I21/$G20, $I21-SUM($I20:BO20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BP20))),(MAX($I21/$G20, $I21-SUM($I20:BP20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BQ20))),(MAX($I21/$G20, $I21-SUM($I20:BQ20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BR20))),(MAX($I21/$G20, $I21-SUM($I20:BR20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BS20))),(MAX($I21/$G20, $I21-SUM($I20:BS20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BT20))),(MAX($I21/$G20, $I21-SUM($I20:BT20)))))","v":0},{"$f":"IF(OR($G20=0,$G20=\"n/a\"),0,IF($I21>0,(MIN($I21/$G20, $I21-SUM($I20:BU20))),(MAX($I21/$G20, $I21-SUM($I20:BU20)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A17)","v":45.278442530579923},{"$f":"I21-J20","v":44.370345375857198},43.462248221134473,42.554151066411748,41.646053911689023,40.737956756966298,39.829859602243573,38.921762447520848,38.013665292798123,37.105568138075398,36.197470983352673,35.289373828629948,34.381276673907223,33.473179519184498,32.565082364461773,31.656985209739048,30.748888055016323,29.840790900293598,28.932693745570873,28.024596590848148,27.116499436125423,26.208402281402698,25.300305126679973,24.392207971957248,23.484110817234523,22.576013662511798,21.667916507789073,20.759819353066348,19.851722198343623,18.943625043620898,18.035527888898173,17.127430734175448,16.219333579452723,{"$f":"AO21-AP20","v":15.311236424729998},14.403139270007273,13.495042115284548,12.586944960561823,11.678847805839098,10.770750651116373,9.8626534963936479,8.9545563416709228,8.0464591869481978,7.1383620322254737,6.2302648775027496,5.3221677227800255,4.4140705680573014,3.5059734133345772,2.5978762586118531,1.689779103889129,0.78168194916640477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU21-BV20","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B17,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":2.0727178568913076},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B17,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0.7253053558134579}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G29","v":55},{"$f":"N24","v":2.0727178568913076},null,null,null,null,null,null,{"$f":"IF($G25=\"n/a\",0,IF(O$3-$N$3>$G25-5,$H25-SUM($J25:N25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(P$3-$N$3>$G25-5,$H25-SUM($J25:O25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(Q$3-$N$3>$G25-5,$H25-SUM($J25:P25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(R$3-$N$3>$G25-5,$H25-SUM($J25:Q25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(S$3-$N$3>$G25-5,$H25-SUM($J25:R25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(T$3-$N$3>$G25-5,$H25-SUM($J25:S25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(U$3-$N$3>$G25-5,$H25-SUM($J25:T25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(V$3-$N$3>$G25-5,$H25-SUM($J25:U25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(W$3-$N$3>$G25-5,$H25-SUM($J25:V25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(X$3-$N$3>$G25-5,$H25-SUM($J25:W25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(Y$3-$N$3>$G25-5,$H25-SUM($J25:X25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(Z$3-$N$3>$G25-5,$H25-SUM($J25:Y25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AA$3-$N$3>$G25-5,$H25-SUM($J25:Z25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AB$3-$N$3>$G25-5,$H25-SUM($J25:AA25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AC$3-$N$3>$G25-5,$H25-SUM($J25:AB25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AD$3-$N$3>$G25-5,$H25-SUM($J25:AC25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AE$3-$N$3>$G25-5,$H25-SUM($J25:AD25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AF$3-$N$3>$G25-5,$H25-SUM($J25:AE25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AG$3-$N$3>$G25-5,$H25-SUM($J25:AF25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AH$3-$N$3>$G25-5,$H25-SUM($J25:AG25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AI$3-$N$3>$G25-5,$H25-SUM($J25:AH25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AJ$3-$N$3>$G25-5,$H25-SUM($J25:AI25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AK$3-$N$3>$G25-5,$H25-SUM($J25:AJ25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AL$3-$N$3>$G25-5,$H25-SUM($J25:AK25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AM$3-$N$3>$G25-5,$H25-SUM($J25:AL25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AN$3-$N$3>$G25-5,$H25-SUM($J25:AM25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AO$3-$N$3>$G25-5,$H25-SUM($J25:AN25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AP$3-$N$3>$G25-5,$H25-SUM($J25:AO25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AQ$3-$N$3>$G25-5,$H25-SUM($J25:AP25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AR$3-$N$3>$G25-5,$H25-SUM($J25:AQ25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AS$3-$N$3>$G25-5,$H25-SUM($J25:AR25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AT$3-$N$3>$G25-5,$H25-SUM($J25:AS25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AU$3-$N$3>$G25-5,$H25-SUM($J25:AT25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AV$3-$N$3>$G25-5,$H25-SUM($J25:AU25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AW$3-$N$3>$G25-5,$H25-SUM($J25:AV25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AX$3-$N$3>$G25-5,$H25-SUM($J25:AW25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AY$3-$N$3>$G25-5,$H25-SUM($J25:AX25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(AZ$3-$N$3>$G25-5,$H25-SUM($J25:AY25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BA$3-$N$3>$G25-5,$H25-SUM($J25:AZ25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BB$3-$N$3>$G25-5,$H25-SUM($J25:BA25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BC$3-$N$3>$G25-5,$H25-SUM($J25:BB25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BD$3-$N$3>$G25-5,$H25-SUM($J25:BC25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BE$3-$N$3>$G25-5,$H25-SUM($J25:BD25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BF$3-$N$3>$G25-5,$H25-SUM($J25:BE25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BG$3-$N$3>$G25-5,$H25-SUM($J25:BF25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BH$3-$N$3>$G25-5,$H25-SUM($J25:BG25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BI$3-$N$3>$G25-5,$H25-SUM($J25:BH25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BJ$3-$N$3>$G25-5,$H25-SUM($J25:BI25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BK$3-$N$3>$G25-5,$H25-SUM($J25:BJ25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BL$3-$N$3>$G25-5,$H25-SUM($J25:BK25),$H25/($G25-5)))","v":4.1454357137826151E-2},{"$f":"IF($G25=\"n/a\",0,IF(BM$3-$N$3>$G25-5,$H25-SUM($J25:BL25),$H25/($G25-5)))","v":1.3322676295501878E-15},{"$f":"IF($G25=\"n/a\",0,IF(BN$3-$N$3>$G25-5,$H25-SUM($J25:BM25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BO$3-$N$3>$G25-5,$H25-SUM($J25:BN25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BP$3-$N$3>$G25-5,$H25-SUM($J25:BO25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BQ$3-$N$3>$G25-5,$H25-SUM($J25:BP25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BR$3-$N$3>$G25-5,$H25-SUM($J25:BQ25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BS$3-$N$3>$G25-5,$H25-SUM($J25:BR25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BT$3-$N$3>$G25-5,$H25-SUM($J25:BS25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BU$3-$N$3>$G25-5,$H25-SUM($J25:BT25),$H25/($G25-5)))","v":0},{"$f":"IF($G25=\"n/a\",0,IF(BV$3-$N$3>$G25-5,$H25-SUM($J25:BU25),$H25/($G25-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G34","v":55},{"$f":"S24","v":0.7253053558134579},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G26=\"n/a\",0,IF(T$3-$S$3>$G26-5,$H26-SUM($J26:S26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(U$3-$S$3>$G26-5,$H26-SUM($J26:T26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(V$3-$S$3>$G26-5,$H26-SUM($J26:U26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(W$3-$S$3>$G26-5,$H26-SUM($J26:V26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(X$3-$S$3>$G26-5,$H26-SUM($J26:W26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(Y$3-$S$3>$G26-5,$H26-SUM($J26:X26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(Z$3-$S$3>$G26-5,$H26-SUM($J26:Y26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AA$3-$S$3>$G26-5,$H26-SUM($J26:Z26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AB$3-$S$3>$G26-5,$H26-SUM($J26:AA26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AC$3-$S$3>$G26-5,$H26-SUM($J26:AB26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AD$3-$S$3>$G26-5,$H26-SUM($J26:AC26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AE$3-$S$3>$G26-5,$H26-SUM($J26:AD26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AF$3-$S$3>$G26-5,$H26-SUM($J26:AE26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AG$3-$S$3>$G26-5,$H26-SUM($J26:AF26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AH$3-$S$3>$G26-5,$H26-SUM($J26:AG26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AI$3-$S$3>$G26-5,$H26-SUM($J26:AH26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AJ$3-$S$3>$G26-5,$H26-SUM($J26:AI26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AK$3-$S$3>$G26-5,$H26-SUM($J26:AJ26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AL$3-$S$3>$G26-5,$H26-SUM($J26:AK26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AM$3-$S$3>$G26-5,$H26-SUM($J26:AL26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AN$3-$S$3>$G26-5,$H26-SUM($J26:AM26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AO$3-$S$3>$G26-5,$H26-SUM($J26:AN26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AP$3-$S$3>$G26-5,$H26-SUM($J26:AO26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AQ$3-$S$3>$G26-5,$H26-SUM($J26:AP26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AR$3-$S$3>$G26-5,$H26-SUM($J26:AQ26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AS$3-$S$3>$G26-5,$H26-SUM($J26:AR26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AT$3-$S$3>$G26-5,$H26-SUM($J26:AS26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AU$3-$S$3>$G26-5,$H26-SUM($J26:AT26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AV$3-$S$3>$G26-5,$H26-SUM($J26:AU26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AW$3-$S$3>$G26-5,$H26-SUM($J26:AV26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AX$3-$S$3>$G26-5,$H26-SUM($J26:AW26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AY$3-$S$3>$G26-5,$H26-SUM($J26:AX26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(AZ$3-$S$3>$G26-5,$H26-SUM($J26:AY26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BA$3-$S$3>$G26-5,$H26-SUM($J26:AZ26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BB$3-$S$3>$G26-5,$H26-SUM($J26:BA26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BC$3-$S$3>$G26-5,$H26-SUM($J26:BB26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BD$3-$S$3>$G26-5,$H26-SUM($J26:BC26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BE$3-$S$3>$G26-5,$H26-SUM($J26:BD26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BF$3-$S$3>$G26-5,$H26-SUM($J26:BE26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BG$3-$S$3>$G26-5,$H26-SUM($J26:BF26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BH$3-$S$3>$G26-5,$H26-SUM($J26:BG26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BI$3-$S$3>$G26-5,$H26-SUM($J26:BH26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BJ$3-$S$3>$G26-5,$H26-SUM($J26:BI26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BK$3-$S$3>$G26-5,$H26-SUM($J26:BJ26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BL$3-$S$3>$G26-5,$H26-SUM($J26:BK26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BM$3-$S$3>$G26-5,$H26-SUM($J26:BL26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BN$3-$S$3>$G26-5,$H26-SUM($J26:BM26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BO$3-$S$3>$G26-5,$H26-SUM($J26:BN26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BP$3-$S$3>$G26-5,$H26-SUM($J26:BO26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BQ$3-$S$3>$G26-5,$H26-SUM($J26:BP26),$H26/($G26-5)))","v":1.4506107116269158E-2},{"$f":"IF($G26=\"n/a\",0,IF(BR$3-$S$3>$G26-5,$H26-SUM($J26:BQ26),$H26/($G26-5)))","v":-5.5511151231257827E-16},{"$f":"IF($G26=\"n/a\",0,IF(BS$3-$S$3>$G26-5,$H26-SUM($J26:BR26),$H26/($G26-5)))","v":0},{"$f":"IF($G26=\"n/a\",0,IF(BT$3-$S$3>$G26-5,$H26-SUM($J26:BS26),$H26/($G26-5)))","v":0},{"$f":"IF($G26=\"n/a\",0,IF(BU$3-$S$3>$G26-5,$H26-SUM($J26:BT26),$H26/($G26-5)))","v":0},{"$f":"IF($G26=\"n/a\",0,IF(BV$3-$S$3>$G26-5,$H26-SUM($J26:BU26),$H26/($G26-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW29:$BW58)=COUNTIF($BW29:$BW58,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":23.447171266039096},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":38.766555540449993},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":6.2205553840787049},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":6.5803652008769262},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":37.77105971697884},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":3.0904002020271126},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":1.4134782106373216},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":1.1733529112110896},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":2.5134600169986627},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":2.4538390914202894},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B17,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A17)","v":55},{"$f":"J28","v":23.447171266039096},null,{"$f":"IF(OR(J$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>J$3,$H29/$G29,$H29-SUM($I29:I29)))","v":0},{"$f":"IF(OR(K$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>K$3,$H29/$G29,$H29-SUM($I29:J29)))","v":0.42631220483707449},{"$f":"IF(OR(L$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>L$3,$H29/$G29,$H29-SUM($I29:K29)))","v":0.42631220483707449},{"$f":"IF(OR(M$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>M$3,$H29/$G29,$H29-SUM($I29:L29)))","v":0.42631220483707449},{"$f":"IF(OR(N$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>N$3,$H29/$G29,$H29-SUM($I29:M29)))","v":0.42631220483707449},{"$f":"IF(OR(O$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>O$3,$H29/$G29,$H29-SUM($I29:N29)))","v":0.42631220483707449},{"$f":"IF(OR(P$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>P$3,$H29/$G29,$H29-SUM($I29:O29)))","v":0.42631220483707449},{"$f":"IF(OR(Q$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>Q$3,$H29/$G29,$H29-SUM($I29:P29)))","v":0.42631220483707449},{"$f":"IF(OR(R$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>R$3,$H29/$G29,$H29-SUM($I29:Q29)))","v":0.42631220483707449},{"$f":"IF(OR(S$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>S$3,$H29/$G29,$H29-SUM($I29:R29)))","v":0.42631220483707449},{"$f":"IF(OR(T$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>T$3,$H29/$G29,$H29-SUM($I29:S29)))","v":0.42631220483707449},{"$f":"IF(OR(U$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>U$3,$H29/$G29,$H29-SUM($I29:T29)))","v":0.42631220483707449},{"$f":"IF(OR(V$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>V$3,$H29/$G29,$H29-SUM($I29:U29)))","v":0.42631220483707449},{"$f":"IF(OR(W$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>W$3,$H29/$G29,$H29-SUM($I29:V29)))","v":0.42631220483707449},{"$f":"IF(OR(X$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>X$3,$H29/$G29,$H29-SUM($I29:W29)))","v":0.42631220483707449},{"$f":"IF(OR(Y$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>Y$3,$H29/$G29,$H29-SUM($I29:X29)))","v":0.42631220483707449},{"$f":"IF(OR(Z$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>Z$3,$H29/$G29,$H29-SUM($I29:Y29)))","v":0.42631220483707449},{"$f":"IF(OR(AA$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AA$3,$H29/$G29,$H29-SUM($I29:Z29)))","v":0.42631220483707449},{"$f":"IF(OR(AB$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AB$3,$H29/$G29,$H29-SUM($I29:AA29)))","v":0.42631220483707449},{"$f":"IF(OR(AC$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AC$3,$H29/$G29,$H29-SUM($I29:AB29)))","v":0.42631220483707449},{"$f":"IF(OR(AD$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AD$3,$H29/$G29,$H29-SUM($I29:AC29)))","v":0.42631220483707449},{"$f":"IF(OR(AE$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AE$3,$H29/$G29,$H29-SUM($I29:AD29)))","v":0.42631220483707449},{"$f":"IF(OR(AF$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AF$3,$H29/$G29,$H29-SUM($I29:AE29)))","v":0.42631220483707449},{"$f":"IF(OR(AG$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AG$3,$H29/$G29,$H29-SUM($I29:AF29)))","v":0.42631220483707449},{"$f":"IF(OR(AH$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AH$3,$H29/$G29,$H29-SUM($I29:AG29)))","v":0.42631220483707449},{"$f":"IF(OR(AI$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AI$3,$H29/$G29,$H29-SUM($I29:AH29)))","v":0.42631220483707449},{"$f":"IF(OR(AJ$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AJ$3,$H29/$G29,$H29-SUM($I29:AI29)))","v":0.42631220483707449},{"$f":"IF(OR(AK$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AK$3,$H29/$G29,$H29-SUM($I29:AJ29)))","v":0.42631220483707449},{"$f":"IF(OR(AL$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AL$3,$H29/$G29,$H29-SUM($I29:AK29)))","v":0.42631220483707449},{"$f":"IF(OR(AM$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AM$3,$H29/$G29,$H29-SUM($I29:AL29)))","v":0.42631220483707449},{"$f":"IF(OR(AN$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AN$3,$H29/$G29,$H29-SUM($I29:AM29)))","v":0.42631220483707449},{"$f":"IF(OR(AO$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AO$3,$H29/$G29,$H29-SUM($I29:AN29)))","v":0.42631220483707449},{"$f":"IF(OR(AP$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AP$3,$H29/$G29,$H29-SUM($I29:AO29)))","v":0.42631220483707449},{"$f":"IF(OR(AQ$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AQ$3,$H29/$G29,$H29-SUM($I29:AP29)))","v":0.42631220483707449},{"$f":"IF(OR(AR$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AR$3,$H29/$G29,$H29-SUM($I29:AQ29)))","v":0.42631220483707449},{"$f":"IF(OR(AS$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AS$3,$H29/$G29,$H29-SUM($I29:AR29)))","v":0.42631220483707449},{"$f":"IF(OR(AT$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AT$3,$H29/$G29,$H29-SUM($I29:AS29)))","v":0.42631220483707449},{"$f":"IF(OR(AU$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AU$3,$H29/$G29,$H29-SUM($I29:AT29)))","v":0.42631220483707449},{"$f":"IF(OR(AV$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AV$3,$H29/$G29,$H29-SUM($I29:AU29)))","v":0.42631220483707449},{"$f":"IF(OR(AW$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AW$3,$H29/$G29,$H29-SUM($I29:AV29)))","v":0.42631220483707449},{"$f":"IF(OR(AX$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AX$3,$H29/$G29,$H29-SUM($I29:AW29)))","v":0.42631220483707449},{"$f":"IF(OR(AY$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AY$3,$H29/$G29,$H29-SUM($I29:AX29)))","v":0.42631220483707449},{"$f":"IF(OR(AZ$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>AZ$3,$H29/$G29,$H29-SUM($I29:AY29)))","v":0.42631220483707449},{"$f":"IF(OR(BA$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BA$3,$H29/$G29,$H29-SUM($I29:AZ29)))","v":0.42631220483707449},{"$f":"IF(OR(BB$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BB$3,$H29/$G29,$H29-SUM($I29:BA29)))","v":0.42631220483707449},{"$f":"IF(OR(BC$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BC$3,$H29/$G29,$H29-SUM($I29:BB29)))","v":0.42631220483707449},{"$f":"IF(OR(BD$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BD$3,$H29/$G29,$H29-SUM($I29:BC29)))","v":0.42631220483707449},{"$f":"IF(OR(BE$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BE$3,$H29/$G29,$H29-SUM($I29:BD29)))","v":0.42631220483707449},{"$f":"IF(OR(BF$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BF$3,$H29/$G29,$H29-SUM($I29:BE29)))","v":0.42631220483707449},{"$f":"IF(OR(BG$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BG$3,$H29/$G29,$H29-SUM($I29:BF29)))","v":0.42631220483707449},{"$f":"IF(OR(BH$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BH$3,$H29/$G29,$H29-SUM($I29:BG29)))","v":0.42631220483707449},{"$f":"IF(OR(BI$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BI$3,$H29/$G29,$H29-SUM($I29:BH29)))","v":0.42631220483707449},{"$f":"IF(OR(BJ$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BJ$3,$H29/$G29,$H29-SUM($I29:BI29)))","v":0.42631220483707449},{"$f":"IF(OR(BK$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BK$3,$H29/$G29,$H29-SUM($I29:BJ29)))","v":0.42631220483707449},{"$f":"IF(OR(BL$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BL$3,$H29/$G29,$H29-SUM($I29:BK29)))","v":0.42631220483707449},{"$f":"IF(OR(BM$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BM$3,$H29/$G29,$H29-SUM($I29:BL29)))","v":0.42631220483706755},{"$f":"IF(OR(BN$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BN$3,$H29/$G29,$H29-SUM($I29:BM29)))","v":0},{"$f":"IF(OR(BO$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BO$3,$H29/$G29,$H29-SUM($I29:BN29)))","v":0},{"$f":"IF(OR(BP$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BP$3,$H29/$G29,$H29-SUM($I29:BO29)))","v":0},{"$f":"IF(OR(BQ$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BQ$3,$H29/$G29,$H29-SUM($I29:BP29)))","v":0},{"$f":"IF(OR(BR$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BR$3,$H29/$G29,$H29-SUM($I29:BQ29)))","v":0},{"$f":"IF(OR(BS$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BS$3,$H29/$G29,$H29-SUM($I29:BR29)))","v":0},{"$f":"IF(OR(BT$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BT$3,$H29/$G29,$H29-SUM($I29:BS29)))","v":0},{"$f":"IF(OR(BU$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BU$3,$H29/$G29,$H29-SUM($I29:BT29)))","v":0},{"$f":"IF(OR(BV$3<=$D29,$G29=\"n/a\"),0,IF(SUM($D29,$G29)>BV$3,$H29/$G29,$H29-SUM($I29:BU29)))","v":0},{"$f":"IF(OR(ROUND(H29-SUM($J29:$BV29),2)=0,G29=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D29+1","v":2012},"$m Real 2010",null,{"$f":"G29","v":55},{"$f":"K28","v":38.766555540449993},null,{"$f":"IF(OR(J$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>J$3,$H30/$G30,$H30-SUM($I30:I30)))","v":0},{"$f":"IF(OR(K$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>K$3,$H30/$G30,$H30-SUM($I30:J30)))","v":0},{"$f":"IF(OR(L$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>L$3,$H30/$G30,$H30-SUM($I30:K30)))","v":0.70484646437181808},{"$f":"IF(OR(M$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>M$3,$H30/$G30,$H30-SUM($I30:L30)))","v":0.70484646437181808},{"$f":"IF(OR(N$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>N$3,$H30/$G30,$H30-SUM($I30:M30)))","v":0.70484646437181808},{"$f":"IF(OR(O$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>O$3,$H30/$G30,$H30-SUM($I30:N30)))","v":0.70484646437181808},{"$f":"IF(OR(P$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>P$3,$H30/$G30,$H30-SUM($I30:O30)))","v":0.70484646437181808},{"$f":"IF(OR(Q$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>Q$3,$H30/$G30,$H30-SUM($I30:P30)))","v":0.70484646437181808},{"$f":"IF(OR(R$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>R$3,$H30/$G30,$H30-SUM($I30:Q30)))","v":0.70484646437181808},{"$f":"IF(OR(S$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>S$3,$H30/$G30,$H30-SUM($I30:R30)))","v":0.70484646437181808},{"$f":"IF(OR(T$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>T$3,$H30/$G30,$H30-SUM($I30:S30)))","v":0.70484646437181808},{"$f":"IF(OR(U$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>U$3,$H30/$G30,$H30-SUM($I30:T30)))","v":0.70484646437181808},{"$f":"IF(OR(V$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>V$3,$H30/$G30,$H30-SUM($I30:U30)))","v":0.70484646437181808},{"$f":"IF(OR(W$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>W$3,$H30/$G30,$H30-SUM($I30:V30)))","v":0.70484646437181808},{"$f":"IF(OR(X$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>X$3,$H30/$G30,$H30-SUM($I30:W30)))","v":0.70484646437181808},{"$f":"IF(OR(Y$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>Y$3,$H30/$G30,$H30-SUM($I30:X30)))","v":0.70484646437181808},{"$f":"IF(OR(Z$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>Z$3,$H30/$G30,$H30-SUM($I30:Y30)))","v":0.70484646437181808},{"$f":"IF(OR(AA$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AA$3,$H30/$G30,$H30-SUM($I30:Z30)))","v":0.70484646437181808},{"$f":"IF(OR(AB$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AB$3,$H30/$G30,$H30-SUM($I30:AA30)))","v":0.70484646437181808},{"$f":"IF(OR(AC$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AC$3,$H30/$G30,$H30-SUM($I30:AB30)))","v":0.70484646437181808},{"$f":"IF(OR(AD$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AD$3,$H30/$G30,$H30-SUM($I30:AC30)))","v":0.70484646437181808},{"$f":"IF(OR(AE$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AE$3,$H30/$G30,$H30-SUM($I30:AD30)))","v":0.70484646437181808},{"$f":"IF(OR(AF$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AF$3,$H30/$G30,$H30-SUM($I30:AE30)))","v":0.70484646437181808},{"$f":"IF(OR(AG$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AG$3,$H30/$G30,$H30-SUM($I30:AF30)))","v":0.70484646437181808},{"$f":"IF(OR(AH$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AH$3,$H30/$G30,$H30-SUM($I30:AG30)))","v":0.70484646437181808},{"$f":"IF(OR(AI$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AI$3,$H30/$G30,$H30-SUM($I30:AH30)))","v":0.70484646437181808},{"$f":"IF(OR(AJ$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AJ$3,$H30/$G30,$H30-SUM($I30:AI30)))","v":0.70484646437181808},{"$f":"IF(OR(AK$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AK$3,$H30/$G30,$H30-SUM($I30:AJ30)))","v":0.70484646437181808},{"$f":"IF(OR(AL$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AL$3,$H30/$G30,$H30-SUM($I30:AK30)))","v":0.70484646437181808},{"$f":"IF(OR(AM$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AM$3,$H30/$G30,$H30-SUM($I30:AL30)))","v":0.70484646437181808},{"$f":"IF(OR(AN$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AN$3,$H30/$G30,$H30-SUM($I30:AM30)))","v":0.70484646437181808},{"$f":"IF(OR(AO$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AO$3,$H30/$G30,$H30-SUM($I30:AN30)))","v":0.70484646437181808},{"$f":"IF(OR(AP$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AP$3,$H30/$G30,$H30-SUM($I30:AO30)))","v":0.70484646437181808},{"$f":"IF(OR(AQ$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AQ$3,$H30/$G30,$H30-SUM($I30:AP30)))","v":0.70484646437181808},{"$f":"IF(OR(AR$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AR$3,$H30/$G30,$H30-SUM($I30:AQ30)))","v":0.70484646437181808},{"$f":"IF(OR(AS$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AS$3,$H30/$G30,$H30-SUM($I30:AR30)))","v":0.70484646437181808},{"$f":"IF(OR(AT$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AT$3,$H30/$G30,$H30-SUM($I30:AS30)))","v":0.70484646437181808},{"$f":"IF(OR(AU$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AU$3,$H30/$G30,$H30-SUM($I30:AT30)))","v":0.70484646437181808},{"$f":"IF(OR(AV$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AV$3,$H30/$G30,$H30-SUM($I30:AU30)))","v":0.70484646437181808},{"$f":"IF(OR(AW$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AW$3,$H30/$G30,$H30-SUM($I30:AV30)))","v":0.70484646437181808},{"$f":"IF(OR(AX$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AX$3,$H30/$G30,$H30-SUM($I30:AW30)))","v":0.70484646437181808},{"$f":"IF(OR(AY$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AY$3,$H30/$G30,$H30-SUM($I30:AX30)))","v":0.70484646437181808},{"$f":"IF(OR(AZ$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>AZ$3,$H30/$G30,$H30-SUM($I30:AY30)))","v":0.70484646437181808},{"$f":"IF(OR(BA$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BA$3,$H30/$G30,$H30-SUM($I30:AZ30)))","v":0.70484646437181808},{"$f":"IF(OR(BB$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BB$3,$H30/$G30,$H30-SUM($I30:BA30)))","v":0.70484646437181808},{"$f":"IF(OR(BC$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BC$3,$H30/$G30,$H30-SUM($I30:BB30)))","v":0.70484646437181808},{"$f":"IF(OR(BD$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BD$3,$H30/$G30,$H30-SUM($I30:BC30)))","v":0.70484646437181808},{"$f":"IF(OR(BE$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BE$3,$H30/$G30,$H30-SUM($I30:BD30)))","v":0.70484646437181808},{"$f":"IF(OR(BF$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BF$3,$H30/$G30,$H30-SUM($I30:BE30)))","v":0.70484646437181808},{"$f":"IF(OR(BG$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BG$3,$H30/$G30,$H30-SUM($I30:BF30)))","v":0.70484646437181808},{"$f":"IF(OR(BH$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BH$3,$H30/$G30,$H30-SUM($I30:BG30)))","v":0.70484646437181808},{"$f":"IF(OR(BI$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BI$3,$H30/$G30,$H30-SUM($I30:BH30)))","v":0.70484646437181808},{"$f":"IF(OR(BJ$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BJ$3,$H30/$G30,$H30-SUM($I30:BI30)))","v":0.70484646437181808},{"$f":"IF(OR(BK$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BK$3,$H30/$G30,$H30-SUM($I30:BJ30)))","v":0.70484646437181808},{"$f":"IF(OR(BL$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BL$3,$H30/$G30,$H30-SUM($I30:BK30)))","v":0.70484646437181808},{"$f":"IF(OR(BM$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BM$3,$H30/$G30,$H30-SUM($I30:BL30)))","v":0.70484646437181808},{"$f":"IF(OR(BN$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BN$3,$H30/$G30,$H30-SUM($I30:BM30)))","v":0.70484646437179777},{"$f":"IF(OR(BO$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BO$3,$H30/$G30,$H30-SUM($I30:BN30)))","v":0},{"$f":"IF(OR(BP$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BP$3,$H30/$G30,$H30-SUM($I30:BO30)))","v":0},{"$f":"IF(OR(BQ$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BQ$3,$H30/$G30,$H30-SUM($I30:BP30)))","v":0},{"$f":"IF(OR(BR$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BR$3,$H30/$G30,$H30-SUM($I30:BQ30)))","v":0},{"$f":"IF(OR(BS$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BS$3,$H30/$G30,$H30-SUM($I30:BR30)))","v":0},{"$f":"IF(OR(BT$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BT$3,$H30/$G30,$H30-SUM($I30:BS30)))","v":0},{"$f":"IF(OR(BU$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BU$3,$H30/$G30,$H30-SUM($I30:BT30)))","v":0},{"$f":"IF(OR(BV$3<=$D30,$G30=\"n/a\"),0,IF(SUM($D30,$G30)>BV$3,$H30/$G30,$H30-SUM($I30:BU30)))","v":0},{"$f":"IF(OR(ROUND(H30-SUM($J30:$BV30),2)=0,G30=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D30+1","v":2013},"$m Real 2010",null,{"$f":"G30","v":55},{"$f":"L28","v":6.2205553840787049},null,{"$f":"IF(OR(J$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>J$3,$H31/$G31,$H31-SUM($I31:I31)))","v":0},{"$f":"IF(OR(K$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>K$3,$H31/$G31,$H31-SUM($I31:J31)))","v":0},{"$f":"IF(OR(L$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>L$3,$H31/$G31,$H31-SUM($I31:K31)))","v":0},{"$f":"IF(OR(M$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>M$3,$H31/$G31,$H31-SUM($I31:L31)))","v":0.11310100698324918},{"$f":"IF(OR(N$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>N$3,$H31/$G31,$H31-SUM($I31:M31)))","v":0.11310100698324918},{"$f":"IF(OR(O$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>O$3,$H31/$G31,$H31-SUM($I31:N31)))","v":0.11310100698324918},{"$f":"IF(OR(P$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>P$3,$H31/$G31,$H31-SUM($I31:O31)))","v":0.11310100698324918},{"$f":"IF(OR(Q$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>Q$3,$H31/$G31,$H31-SUM($I31:P31)))","v":0.11310100698324918},{"$f":"IF(OR(R$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>R$3,$H31/$G31,$H31-SUM($I31:Q31)))","v":0.11310100698324918},{"$f":"IF(OR(S$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>S$3,$H31/$G31,$H31-SUM($I31:R31)))","v":0.11310100698324918},{"$f":"IF(OR(T$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>T$3,$H31/$G31,$H31-SUM($I31:S31)))","v":0.11310100698324918},{"$f":"IF(OR(U$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>U$3,$H31/$G31,$H31-SUM($I31:T31)))","v":0.11310100698324918},{"$f":"IF(OR(V$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>V$3,$H31/$G31,$H31-SUM($I31:U31)))","v":0.11310100698324918},{"$f":"IF(OR(W$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>W$3,$H31/$G31,$H31-SUM($I31:V31)))","v":0.11310100698324918},{"$f":"IF(OR(X$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>X$3,$H31/$G31,$H31-SUM($I31:W31)))","v":0.11310100698324918},{"$f":"IF(OR(Y$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>Y$3,$H31/$G31,$H31-SUM($I31:X31)))","v":0.11310100698324918},{"$f":"IF(OR(Z$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>Z$3,$H31/$G31,$H31-SUM($I31:Y31)))","v":0.11310100698324918},{"$f":"IF(OR(AA$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AA$3,$H31/$G31,$H31-SUM($I31:Z31)))","v":0.11310100698324918},{"$f":"IF(OR(AB$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AB$3,$H31/$G31,$H31-SUM($I31:AA31)))","v":0.11310100698324918},{"$f":"IF(OR(AC$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AC$3,$H31/$G31,$H31-SUM($I31:AB31)))","v":0.11310100698324918},{"$f":"IF(OR(AD$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AD$3,$H31/$G31,$H31-SUM($I31:AC31)))","v":0.11310100698324918},{"$f":"IF(OR(AE$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AE$3,$H31/$G31,$H31-SUM($I31:AD31)))","v":0.11310100698324918},{"$f":"IF(OR(AF$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AF$3,$H31/$G31,$H31-SUM($I31:AE31)))","v":0.11310100698324918},{"$f":"IF(OR(AG$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AG$3,$H31/$G31,$H31-SUM($I31:AF31)))","v":0.11310100698324918},{"$f":"IF(OR(AH$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AH$3,$H31/$G31,$H31-SUM($I31:AG31)))","v":0.11310100698324918},{"$f":"IF(OR(AI$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AI$3,$H31/$G31,$H31-SUM($I31:AH31)))","v":0.11310100698324918},{"$f":"IF(OR(AJ$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AJ$3,$H31/$G31,$H31-SUM($I31:AI31)))","v":0.11310100698324918},{"$f":"IF(OR(AK$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AK$3,$H31/$G31,$H31-SUM($I31:AJ31)))","v":0.11310100698324918},{"$f":"IF(OR(AL$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AL$3,$H31/$G31,$H31-SUM($I31:AK31)))","v":0.11310100698324918},{"$f":"IF(OR(AM$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AM$3,$H31/$G31,$H31-SUM($I31:AL31)))","v":0.11310100698324918},{"$f":"IF(OR(AN$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AN$3,$H31/$G31,$H31-SUM($I31:AM31)))","v":0.11310100698324918},{"$f":"IF(OR(AO$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AO$3,$H31/$G31,$H31-SUM($I31:AN31)))","v":0.11310100698324918},{"$f":"IF(OR(AP$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AP$3,$H31/$G31,$H31-SUM($I31:AO31)))","v":0.11310100698324918},{"$f":"IF(OR(AQ$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AQ$3,$H31/$G31,$H31-SUM($I31:AP31)))","v":0.11310100698324918},{"$f":"IF(OR(AR$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AR$3,$H31/$G31,$H31-SUM($I31:AQ31)))","v":0.11310100698324918},{"$f":"IF(OR(AS$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AS$3,$H31/$G31,$H31-SUM($I31:AR31)))","v":0.11310100698324918},{"$f":"IF(OR(AT$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AT$3,$H31/$G31,$H31-SUM($I31:AS31)))","v":0.11310100698324918},{"$f":"IF(OR(AU$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AU$3,$H31/$G31,$H31-SUM($I31:AT31)))","v":0.11310100698324918},{"$f":"IF(OR(AV$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AV$3,$H31/$G31,$H31-SUM($I31:AU31)))","v":0.11310100698324918},{"$f":"IF(OR(AW$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AW$3,$H31/$G31,$H31-SUM($I31:AV31)))","v":0.11310100698324918},{"$f":"IF(OR(AX$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AX$3,$H31/$G31,$H31-SUM($I31:AW31)))","v":0.11310100698324918},{"$f":"IF(OR(AY$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AY$3,$H31/$G31,$H31-SUM($I31:AX31)))","v":0.11310100698324918},{"$f":"IF(OR(AZ$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>AZ$3,$H31/$G31,$H31-SUM($I31:AY31)))","v":0.11310100698324918},{"$f":"IF(OR(BA$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BA$3,$H31/$G31,$H31-SUM($I31:AZ31)))","v":0.11310100698324918},{"$f":"IF(OR(BB$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BB$3,$H31/$G31,$H31-SUM($I31:BA31)))","v":0.11310100698324918},{"$f":"IF(OR(BC$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BC$3,$H31/$G31,$H31-SUM($I31:BB31)))","v":0.11310100698324918},{"$f":"IF(OR(BD$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BD$3,$H31/$G31,$H31-SUM($I31:BC31)))","v":0.11310100698324918},{"$f":"IF(OR(BE$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BE$3,$H31/$G31,$H31-SUM($I31:BD31)))","v":0.11310100698324918},{"$f":"IF(OR(BF$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BF$3,$H31/$G31,$H31-SUM($I31:BE31)))","v":0.11310100698324918},{"$f":"IF(OR(BG$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BG$3,$H31/$G31,$H31-SUM($I31:BF31)))","v":0.11310100698324918},{"$f":"IF(OR(BH$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BH$3,$H31/$G31,$H31-SUM($I31:BG31)))","v":0.11310100698324918},{"$f":"IF(OR(BI$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BI$3,$H31/$G31,$H31-SUM($I31:BH31)))","v":0.11310100698324918},{"$f":"IF(OR(BJ$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BJ$3,$H31/$G31,$H31-SUM($I31:BI31)))","v":0.11310100698324918},{"$f":"IF(OR(BK$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BK$3,$H31/$G31,$H31-SUM($I31:BJ31)))","v":0.11310100698324918},{"$f":"IF(OR(BL$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BL$3,$H31/$G31,$H31-SUM($I31:BK31)))","v":0.11310100698324918},{"$f":"IF(OR(BM$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BM$3,$H31/$G31,$H31-SUM($I31:BL31)))","v":0.11310100698324918},{"$f":"IF(OR(BN$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BN$3,$H31/$G31,$H31-SUM($I31:BM31)))","v":0.11310100698324918},{"$f":"IF(OR(BO$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BO$3,$H31/$G31,$H31-SUM($I31:BN31)))","v":0.11310100698325609},{"$f":"IF(OR(BP$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BP$3,$H31/$G31,$H31-SUM($I31:BO31)))","v":0},{"$f":"IF(OR(BQ$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BQ$3,$H31/$G31,$H31-SUM($I31:BP31)))","v":0},{"$f":"IF(OR(BR$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BR$3,$H31/$G31,$H31-SUM($I31:BQ31)))","v":0},{"$f":"IF(OR(BS$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BS$3,$H31/$G31,$H31-SUM($I31:BR31)))","v":0},{"$f":"IF(OR(BT$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BT$3,$H31/$G31,$H31-SUM($I31:BS31)))","v":0},{"$f":"IF(OR(BU$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BU$3,$H31/$G31,$H31-SUM($I31:BT31)))","v":0},{"$f":"IF(OR(BV$3<=$D31,$G31=\"n/a\"),0,IF(SUM($D31,$G31)>BV$3,$H31/$G31,$H31-SUM($I31:BU31)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G31","v":55},{"$f":"M28","v":6.5803652008769262},null,{"$f":"IF(OR(J$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>J$3,$H32/$G32,$H32-SUM($I32:I32)))","v":0},{"$f":"IF(OR(K$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>K$3,$H32/$G32,$H32-SUM($I32:J32)))","v":0},{"$f":"IF(OR(L$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>L$3,$H32/$G32,$H32-SUM($I32:K32)))","v":0},{"$f":"IF(OR(M$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>M$3,$H32/$G32,$H32-SUM($I32:L32)))","v":0},{"$f":"IF(OR(N$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>N$3,$H32/$G32,$H32-SUM($I32:M32)))","v":0.11964300365230775},{"$f":"IF(OR(O$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>O$3,$H32/$G32,$H32-SUM($I32:N32)))","v":0.11964300365230775},{"$f":"IF(OR(P$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>P$3,$H32/$G32,$H32-SUM($I32:O32)))","v":0.11964300365230775},{"$f":"IF(OR(Q$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>Q$3,$H32/$G32,$H32-SUM($I32:P32)))","v":0.11964300365230775},{"$f":"IF(OR(R$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>R$3,$H32/$G32,$H32-SUM($I32:Q32)))","v":0.11964300365230775},{"$f":"IF(OR(S$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>S$3,$H32/$G32,$H32-SUM($I32:R32)))","v":0.11964300365230775},{"$f":"IF(OR(T$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>T$3,$H32/$G32,$H32-SUM($I32:S32)))","v":0.11964300365230775},{"$f":"IF(OR(U$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>U$3,$H32/$G32,$H32-SUM($I32:T32)))","v":0.11964300365230775},{"$f":"IF(OR(V$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>V$3,$H32/$G32,$H32-SUM($I32:U32)))","v":0.11964300365230775},{"$f":"IF(OR(W$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>W$3,$H32/$G32,$H32-SUM($I32:V32)))","v":0.11964300365230775},{"$f":"IF(OR(X$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>X$3,$H32/$G32,$H32-SUM($I32:W32)))","v":0.11964300365230775},{"$f":"IF(OR(Y$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>Y$3,$H32/$G32,$H32-SUM($I32:X32)))","v":0.11964300365230775},{"$f":"IF(OR(Z$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>Z$3,$H32/$G32,$H32-SUM($I32:Y32)))","v":0.11964300365230775},{"$f":"IF(OR(AA$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AA$3,$H32/$G32,$H32-SUM($I32:Z32)))","v":0.11964300365230775},{"$f":"IF(OR(AB$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AB$3,$H32/$G32,$H32-SUM($I32:AA32)))","v":0.11964300365230775},{"$f":"IF(OR(AC$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AC$3,$H32/$G32,$H32-SUM($I32:AB32)))","v":0.11964300365230775},{"$f":"IF(OR(AD$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AD$3,$H32/$G32,$H32-SUM($I32:AC32)))","v":0.11964300365230775},{"$f":"IF(OR(AE$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AE$3,$H32/$G32,$H32-SUM($I32:AD32)))","v":0.11964300365230775},{"$f":"IF(OR(AF$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AF$3,$H32/$G32,$H32-SUM($I32:AE32)))","v":0.11964300365230775},{"$f":"IF(OR(AG$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AG$3,$H32/$G32,$H32-SUM($I32:AF32)))","v":0.11964300365230775},{"$f":"IF(OR(AH$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AH$3,$H32/$G32,$H32-SUM($I32:AG32)))","v":0.11964300365230775},{"$f":"IF(OR(AI$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AI$3,$H32/$G32,$H32-SUM($I32:AH32)))","v":0.11964300365230775},{"$f":"IF(OR(AJ$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AJ$3,$H32/$G32,$H32-SUM($I32:AI32)))","v":0.11964300365230775},{"$f":"IF(OR(AK$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AK$3,$H32/$G32,$H32-SUM($I32:AJ32)))","v":0.11964300365230775},{"$f":"IF(OR(AL$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AL$3,$H32/$G32,$H32-SUM($I32:AK32)))","v":0.11964300365230775},{"$f":"IF(OR(AM$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AM$3,$H32/$G32,$H32-SUM($I32:AL32)))","v":0.11964300365230775},{"$f":"IF(OR(AN$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AN$3,$H32/$G32,$H32-SUM($I32:AM32)))","v":0.11964300365230775},{"$f":"IF(OR(AO$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AO$3,$H32/$G32,$H32-SUM($I32:AN32)))","v":0.11964300365230775},{"$f":"IF(OR(AP$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AP$3,$H32/$G32,$H32-SUM($I32:AO32)))","v":0.11964300365230775},{"$f":"IF(OR(AQ$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AQ$3,$H32/$G32,$H32-SUM($I32:AP32)))","v":0.11964300365230775},{"$f":"IF(OR(AR$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AR$3,$H32/$G32,$H32-SUM($I32:AQ32)))","v":0.11964300365230775},{"$f":"IF(OR(AS$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AS$3,$H32/$G32,$H32-SUM($I32:AR32)))","v":0.11964300365230775},{"$f":"IF(OR(AT$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AT$3,$H32/$G32,$H32-SUM($I32:AS32)))","v":0.11964300365230775},{"$f":"IF(OR(AU$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AU$3,$H32/$G32,$H32-SUM($I32:AT32)))","v":0.11964300365230775},{"$f":"IF(OR(AV$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AV$3,$H32/$G32,$H32-SUM($I32:AU32)))","v":0.11964300365230775},{"$f":"IF(OR(AW$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AW$3,$H32/$G32,$H32-SUM($I32:AV32)))","v":0.11964300365230775},{"$f":"IF(OR(AX$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AX$3,$H32/$G32,$H32-SUM($I32:AW32)))","v":0.11964300365230775},{"$f":"IF(OR(AY$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AY$3,$H32/$G32,$H32-SUM($I32:AX32)))","v":0.11964300365230775},{"$f":"IF(OR(AZ$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>AZ$3,$H32/$G32,$H32-SUM($I32:AY32)))","v":0.11964300365230775},{"$f":"IF(OR(BA$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BA$3,$H32/$G32,$H32-SUM($I32:AZ32)))","v":0.11964300365230775},{"$f":"IF(OR(BB$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BB$3,$H32/$G32,$H32-SUM($I32:BA32)))","v":0.11964300365230775},{"$f":"IF(OR(BC$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BC$3,$H32/$G32,$H32-SUM($I32:BB32)))","v":0.11964300365230775},{"$f":"IF(OR(BD$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BD$3,$H32/$G32,$H32-SUM($I32:BC32)))","v":0.11964300365230775},{"$f":"IF(OR(BE$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BE$3,$H32/$G32,$H32-SUM($I32:BD32)))","v":0.11964300365230775},{"$f":"IF(OR(BF$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BF$3,$H32/$G32,$H32-SUM($I32:BE32)))","v":0.11964300365230775},{"$f":"IF(OR(BG$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BG$3,$H32/$G32,$H32-SUM($I32:BF32)))","v":0.11964300365230775},{"$f":"IF(OR(BH$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BH$3,$H32/$G32,$H32-SUM($I32:BG32)))","v":0.11964300365230775},{"$f":"IF(OR(BI$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BI$3,$H32/$G32,$H32-SUM($I32:BH32)))","v":0.11964300365230775},{"$f":"IF(OR(BJ$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BJ$3,$H32/$G32,$H32-SUM($I32:BI32)))","v":0.11964300365230775},{"$f":"IF(OR(BK$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BK$3,$H32/$G32,$H32-SUM($I32:BJ32)))","v":0.11964300365230775},{"$f":"IF(OR(BL$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BL$3,$H32/$G32,$H32-SUM($I32:BK32)))","v":0.11964300365230775},{"$f":"IF(OR(BM$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BM$3,$H32/$G32,$H32-SUM($I32:BL32)))","v":0.11964300365230775},{"$f":"IF(OR(BN$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BN$3,$H32/$G32,$H32-SUM($I32:BM32)))","v":0.11964300365230775},{"$f":"IF(OR(BO$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BO$3,$H32/$G32,$H32-SUM($I32:BN32)))","v":0.11964300365230775},{"$f":"IF(OR(BP$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BP$3,$H32/$G32,$H32-SUM($I32:BO32)))","v":0.11964300365230773},{"$f":"IF(OR(BQ$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BQ$3,$H32/$G32,$H32-SUM($I32:BP32)))","v":0},{"$f":"IF(OR(BR$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BR$3,$H32/$G32,$H32-SUM($I32:BQ32)))","v":0},{"$f":"IF(OR(BS$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BS$3,$H32/$G32,$H32-SUM($I32:BR32)))","v":0},{"$f":"IF(OR(BT$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BT$3,$H32/$G32,$H32-SUM($I32:BS32)))","v":0},{"$f":"IF(OR(BU$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BU$3,$H32/$G32,$H32-SUM($I32:BT32)))","v":0},{"$f":"IF(OR(BV$3<=$D32,$G32=\"n/a\"),0,IF(SUM($D32,$G32)>BV$3,$H32/$G32,$H32-SUM($I32:BU32)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G32","v":55},{"$f":"N28","v":37.77105971697884},null,{"$f":"IF(OR(J$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>J$3,$H33/$G33,$H33-SUM($I33:I33)))","v":0},{"$f":"IF(OR(K$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>K$3,$H33/$G33,$H33-SUM($I33:J33)))","v":0},{"$f":"IF(OR(L$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>L$3,$H33/$G33,$H33-SUM($I33:K33)))","v":0},{"$f":"IF(OR(M$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>M$3,$H33/$G33,$H33-SUM($I33:L33)))","v":0},{"$f":"IF(OR(N$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>N$3,$H33/$G33,$H33-SUM($I33:M33)))","v":0},{"$f":"IF(OR(O$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>O$3,$H33/$G33,$H33-SUM($I33:N33)))","v":0.68674654030870619},{"$f":"IF(OR(P$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>P$3,$H33/$G33,$H33-SUM($I33:O33)))","v":0.68674654030870619},{"$f":"IF(OR(Q$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>Q$3,$H33/$G33,$H33-SUM($I33:P33)))","v":0.68674654030870619},{"$f":"IF(OR(R$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>R$3,$H33/$G33,$H33-SUM($I33:Q33)))","v":0.68674654030870619},{"$f":"IF(OR(S$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>S$3,$H33/$G33,$H33-SUM($I33:R33)))","v":0.68674654030870619},{"$f":"IF(OR(T$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>T$3,$H33/$G33,$H33-SUM($I33:S33)))","v":0.68674654030870619},{"$f":"IF(OR(U$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>U$3,$H33/$G33,$H33-SUM($I33:T33)))","v":0.68674654030870619},{"$f":"IF(OR(V$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>V$3,$H33/$G33,$H33-SUM($I33:U33)))","v":0.68674654030870619},{"$f":"IF(OR(W$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>W$3,$H33/$G33,$H33-SUM($I33:V33)))","v":0.68674654030870619},{"$f":"IF(OR(X$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>X$3,$H33/$G33,$H33-SUM($I33:W33)))","v":0.68674654030870619},{"$f":"IF(OR(Y$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>Y$3,$H33/$G33,$H33-SUM($I33:X33)))","v":0.68674654030870619},{"$f":"IF(OR(Z$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>Z$3,$H33/$G33,$H33-SUM($I33:Y33)))","v":0.68674654030870619},{"$f":"IF(OR(AA$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AA$3,$H33/$G33,$H33-SUM($I33:Z33)))","v":0.68674654030870619},{"$f":"IF(OR(AB$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AB$3,$H33/$G33,$H33-SUM($I33:AA33)))","v":0.68674654030870619},{"$f":"IF(OR(AC$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AC$3,$H33/$G33,$H33-SUM($I33:AB33)))","v":0.68674654030870619},{"$f":"IF(OR(AD$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AD$3,$H33/$G33,$H33-SUM($I33:AC33)))","v":0.68674654030870619},{"$f":"IF(OR(AE$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AE$3,$H33/$G33,$H33-SUM($I33:AD33)))","v":0.68674654030870619},{"$f":"IF(OR(AF$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AF$3,$H33/$G33,$H33-SUM($I33:AE33)))","v":0.68674654030870619},{"$f":"IF(OR(AG$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AG$3,$H33/$G33,$H33-SUM($I33:AF33)))","v":0.68674654030870619},{"$f":"IF(OR(AH$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AH$3,$H33/$G33,$H33-SUM($I33:AG33)))","v":0.68674654030870619},{"$f":"IF(OR(AI$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AI$3,$H33/$G33,$H33-SUM($I33:AH33)))","v":0.68674654030870619},{"$f":"IF(OR(AJ$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AJ$3,$H33/$G33,$H33-SUM($I33:AI33)))","v":0.68674654030870619},{"$f":"IF(OR(AK$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AK$3,$H33/$G33,$H33-SUM($I33:AJ33)))","v":0.68674654030870619},{"$f":"IF(OR(AL$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AL$3,$H33/$G33,$H33-SUM($I33:AK33)))","v":0.68674654030870619},{"$f":"IF(OR(AM$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AM$3,$H33/$G33,$H33-SUM($I33:AL33)))","v":0.68674654030870619},{"$f":"IF(OR(AN$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AN$3,$H33/$G33,$H33-SUM($I33:AM33)))","v":0.68674654030870619},{"$f":"IF(OR(AO$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AO$3,$H33/$G33,$H33-SUM($I33:AN33)))","v":0.68674654030870619},{"$f":"IF(OR(AP$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AP$3,$H33/$G33,$H33-SUM($I33:AO33)))","v":0.68674654030870619},{"$f":"IF(OR(AQ$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AQ$3,$H33/$G33,$H33-SUM($I33:AP33)))","v":0.68674654030870619},{"$f":"IF(OR(AR$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AR$3,$H33/$G33,$H33-SUM($I33:AQ33)))","v":0.68674654030870619},{"$f":"IF(OR(AS$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AS$3,$H33/$G33,$H33-SUM($I33:AR33)))","v":0.68674654030870619},{"$f":"IF(OR(AT$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AT$3,$H33/$G33,$H33-SUM($I33:AS33)))","v":0.68674654030870619},{"$f":"IF(OR(AU$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AU$3,$H33/$G33,$H33-SUM($I33:AT33)))","v":0.68674654030870619},{"$f":"IF(OR(AV$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AV$3,$H33/$G33,$H33-SUM($I33:AU33)))","v":0.68674654030870619},{"$f":"IF(OR(AW$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AW$3,$H33/$G33,$H33-SUM($I33:AV33)))","v":0.68674654030870619},{"$f":"IF(OR(AX$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AX$3,$H33/$G33,$H33-SUM($I33:AW33)))","v":0.68674654030870619},{"$f":"IF(OR(AY$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AY$3,$H33/$G33,$H33-SUM($I33:AX33)))","v":0.68674654030870619},{"$f":"IF(OR(AZ$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>AZ$3,$H33/$G33,$H33-SUM($I33:AY33)))","v":0.68674654030870619},{"$f":"IF(OR(BA$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BA$3,$H33/$G33,$H33-SUM($I33:AZ33)))","v":0.68674654030870619},{"$f":"IF(OR(BB$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BB$3,$H33/$G33,$H33-SUM($I33:BA33)))","v":0.68674654030870619},{"$f":"IF(OR(BC$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BC$3,$H33/$G33,$H33-SUM($I33:BB33)))","v":0.68674654030870619},{"$f":"IF(OR(BD$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BD$3,$H33/$G33,$H33-SUM($I33:BC33)))","v":0.68674654030870619},{"$f":"IF(OR(BE$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BE$3,$H33/$G33,$H33-SUM($I33:BD33)))","v":0.68674654030870619},{"$f":"IF(OR(BF$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BF$3,$H33/$G33,$H33-SUM($I33:BE33)))","v":0.68674654030870619},{"$f":"IF(OR(BG$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BG$3,$H33/$G33,$H33-SUM($I33:BF33)))","v":0.68674654030870619},{"$f":"IF(OR(BH$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BH$3,$H33/$G33,$H33-SUM($I33:BG33)))","v":0.68674654030870619},{"$f":"IF(OR(BI$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BI$3,$H33/$G33,$H33-SUM($I33:BH33)))","v":0.68674654030870619},{"$f":"IF(OR(BJ$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BJ$3,$H33/$G33,$H33-SUM($I33:BI33)))","v":0.68674654030870619},{"$f":"IF(OR(BK$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BK$3,$H33/$G33,$H33-SUM($I33:BJ33)))","v":0.68674654030870619},{"$f":"IF(OR(BL$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BL$3,$H33/$G33,$H33-SUM($I33:BK33)))","v":0.68674654030870619},{"$f":"IF(OR(BM$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BM$3,$H33/$G33,$H33-SUM($I33:BL33)))","v":0.68674654030870619},{"$f":"IF(OR(BN$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BN$3,$H33/$G33,$H33-SUM($I33:BM33)))","v":0.68674654030870619},{"$f":"IF(OR(BO$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BO$3,$H33/$G33,$H33-SUM($I33:BN33)))","v":0.68674654030870619},{"$f":"IF(OR(BP$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BP$3,$H33/$G33,$H33-SUM($I33:BO33)))","v":0.68674654030870619},{"$f":"IF(OR(BQ$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BQ$3,$H33/$G33,$H33-SUM($I33:BP33)))","v":0.68674654030869675},{"$f":"IF(OR(BR$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BR$3,$H33/$G33,$H33-SUM($I33:BQ33)))","v":0},{"$f":"IF(OR(BS$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BS$3,$H33/$G33,$H33-SUM($I33:BR33)))","v":0},{"$f":"IF(OR(BT$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BT$3,$H33/$G33,$H33-SUM($I33:BS33)))","v":0},{"$f":"IF(OR(BU$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BU$3,$H33/$G33,$H33-SUM($I33:BT33)))","v":0},{"$f":"IF(OR(BV$3<=$D33,$G33=\"n/a\"),0,IF(SUM($D33,$G33)>BV$3,$H33/$G33,$H33-SUM($I33:BU33)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A17)","v":55},{"$f":"O28","v":3.0904002020271126},null,{"$f":"IF(OR(J$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>J$3,$H34/$G34,$H34-SUM($I34:I34)))","v":0},{"$f":"IF(OR(K$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>K$3,$H34/$G34,$H34-SUM($I34:J34)))","v":0},{"$f":"IF(OR(L$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>L$3,$H34/$G34,$H34-SUM($I34:K34)))","v":0},{"$f":"IF(OR(M$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>M$3,$H34/$G34,$H34-SUM($I34:L34)))","v":0},{"$f":"IF(OR(N$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>N$3,$H34/$G34,$H34-SUM($I34:M34)))","v":0},{"$f":"IF(OR(O$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>O$3,$H34/$G34,$H34-SUM($I34:N34)))","v":0},{"$f":"IF(OR(P$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>P$3,$H34/$G34,$H34-SUM($I34:O34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(Q$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>Q$3,$H34/$G34,$H34-SUM($I34:P34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(R$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>R$3,$H34/$G34,$H34-SUM($I34:Q34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(S$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>S$3,$H34/$G34,$H34-SUM($I34:R34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(T$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>T$3,$H34/$G34,$H34-SUM($I34:S34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(U$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>U$3,$H34/$G34,$H34-SUM($I34:T34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(V$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>V$3,$H34/$G34,$H34-SUM($I34:U34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(W$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>W$3,$H34/$G34,$H34-SUM($I34:V34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(X$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>X$3,$H34/$G34,$H34-SUM($I34:W34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(Y$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>Y$3,$H34/$G34,$H34-SUM($I34:X34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(Z$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>Z$3,$H34/$G34,$H34-SUM($I34:Y34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AA$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AA$3,$H34/$G34,$H34-SUM($I34:Z34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AB$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AB$3,$H34/$G34,$H34-SUM($I34:AA34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AC$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AC$3,$H34/$G34,$H34-SUM($I34:AB34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AD$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AD$3,$H34/$G34,$H34-SUM($I34:AC34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AE$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AE$3,$H34/$G34,$H34-SUM($I34:AD34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AF$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AF$3,$H34/$G34,$H34-SUM($I34:AE34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AG$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AG$3,$H34/$G34,$H34-SUM($I34:AF34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AH$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AH$3,$H34/$G34,$H34-SUM($I34:AG34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AI$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AI$3,$H34/$G34,$H34-SUM($I34:AH34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AJ$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AJ$3,$H34/$G34,$H34-SUM($I34:AI34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AK$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AK$3,$H34/$G34,$H34-SUM($I34:AJ34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AL$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AL$3,$H34/$G34,$H34-SUM($I34:AK34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AM$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AM$3,$H34/$G34,$H34-SUM($I34:AL34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AN$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AN$3,$H34/$G34,$H34-SUM($I34:AM34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AO$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AO$3,$H34/$G34,$H34-SUM($I34:AN34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AP$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AP$3,$H34/$G34,$H34-SUM($I34:AO34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AQ$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AQ$3,$H34/$G34,$H34-SUM($I34:AP34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AR$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AR$3,$H34/$G34,$H34-SUM($I34:AQ34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AS$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AS$3,$H34/$G34,$H34-SUM($I34:AR34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AT$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AT$3,$H34/$G34,$H34-SUM($I34:AS34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AU$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AU$3,$H34/$G34,$H34-SUM($I34:AT34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AV$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AV$3,$H34/$G34,$H34-SUM($I34:AU34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AW$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AW$3,$H34/$G34,$H34-SUM($I34:AV34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AX$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AX$3,$H34/$G34,$H34-SUM($I34:AW34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AY$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AY$3,$H34/$G34,$H34-SUM($I34:AX34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(AZ$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>AZ$3,$H34/$G34,$H34-SUM($I34:AY34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BA$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BA$3,$H34/$G34,$H34-SUM($I34:AZ34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BB$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BB$3,$H34/$G34,$H34-SUM($I34:BA34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BC$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BC$3,$H34/$G34,$H34-SUM($I34:BB34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BD$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BD$3,$H34/$G34,$H34-SUM($I34:BC34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BE$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BE$3,$H34/$G34,$H34-SUM($I34:BD34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BF$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BF$3,$H34/$G34,$H34-SUM($I34:BE34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BG$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BG$3,$H34/$G34,$H34-SUM($I34:BF34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BH$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BH$3,$H34/$G34,$H34-SUM($I34:BG34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BI$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BI$3,$H34/$G34,$H34-SUM($I34:BH34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BJ$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BJ$3,$H34/$G34,$H34-SUM($I34:BI34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BK$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BK$3,$H34/$G34,$H34-SUM($I34:BJ34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BL$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BL$3,$H34/$G34,$H34-SUM($I34:BK34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BM$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BM$3,$H34/$G34,$H34-SUM($I34:BL34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BN$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BN$3,$H34/$G34,$H34-SUM($I34:BM34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BO$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BO$3,$H34/$G34,$H34-SUM($I34:BN34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BP$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BP$3,$H34/$G34,$H34-SUM($I34:BO34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BQ$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BQ$3,$H34/$G34,$H34-SUM($I34:BP34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BR$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BR$3,$H34/$G34,$H34-SUM($I34:BQ34)))","v":5.6189094582311139E-2},{"$f":"IF(OR(BS$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BS$3,$H34/$G34,$H34-SUM($I34:BR34)))","v":0},{"$f":"IF(OR(BT$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BT$3,$H34/$G34,$H34-SUM($I34:BS34)))","v":0},{"$f":"IF(OR(BU$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BU$3,$H34/$G34,$H34-SUM($I34:BT34)))","v":0},{"$f":"IF(OR(BV$3<=$D34,$G34=\"n/a\"),0,IF(SUM($D34,$G34)>BV$3,$H34/$G34,$H34-SUM($I34:BU34)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G34","v":55},{"$f":"P28","v":1.4134782106373216},null,{"$f":"IF(OR(J$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>J$3,$H35/$G35,$H35-SUM($I35:I35)))","v":0},{"$f":"IF(OR(K$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>K$3,$H35/$G35,$H35-SUM($I35:J35)))","v":0},{"$f":"IF(OR(L$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>L$3,$H35/$G35,$H35-SUM($I35:K35)))","v":0},{"$f":"IF(OR(M$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>M$3,$H35/$G35,$H35-SUM($I35:L35)))","v":0},{"$f":"IF(OR(N$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>N$3,$H35/$G35,$H35-SUM($I35:M35)))","v":0},{"$f":"IF(OR(O$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>O$3,$H35/$G35,$H35-SUM($I35:N35)))","v":0},{"$f":"IF(OR(P$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>P$3,$H35/$G35,$H35-SUM($I35:O35)))","v":0},{"$f":"IF(OR(Q$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>Q$3,$H35/$G35,$H35-SUM($I35:P35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(R$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>R$3,$H35/$G35,$H35-SUM($I35:Q35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(S$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>S$3,$H35/$G35,$H35-SUM($I35:R35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(T$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>T$3,$H35/$G35,$H35-SUM($I35:S35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(U$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>U$3,$H35/$G35,$H35-SUM($I35:T35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(V$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>V$3,$H35/$G35,$H35-SUM($I35:U35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(W$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>W$3,$H35/$G35,$H35-SUM($I35:V35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(X$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>X$3,$H35/$G35,$H35-SUM($I35:W35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(Y$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>Y$3,$H35/$G35,$H35-SUM($I35:X35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(Z$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>Z$3,$H35/$G35,$H35-SUM($I35:Y35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AA$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AA$3,$H35/$G35,$H35-SUM($I35:Z35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AB$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AB$3,$H35/$G35,$H35-SUM($I35:AA35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AC$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AC$3,$H35/$G35,$H35-SUM($I35:AB35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AD$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AD$3,$H35/$G35,$H35-SUM($I35:AC35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AE$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AE$3,$H35/$G35,$H35-SUM($I35:AD35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AF$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AF$3,$H35/$G35,$H35-SUM($I35:AE35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AG$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AG$3,$H35/$G35,$H35-SUM($I35:AF35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AH$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AH$3,$H35/$G35,$H35-SUM($I35:AG35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AI$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AI$3,$H35/$G35,$H35-SUM($I35:AH35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AJ$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AJ$3,$H35/$G35,$H35-SUM($I35:AI35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AK$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AK$3,$H35/$G35,$H35-SUM($I35:AJ35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AL$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AL$3,$H35/$G35,$H35-SUM($I35:AK35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AM$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AM$3,$H35/$G35,$H35-SUM($I35:AL35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AN$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AN$3,$H35/$G35,$H35-SUM($I35:AM35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AO$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AO$3,$H35/$G35,$H35-SUM($I35:AN35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AP$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AP$3,$H35/$G35,$H35-SUM($I35:AO35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AQ$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AQ$3,$H35/$G35,$H35-SUM($I35:AP35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AR$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AR$3,$H35/$G35,$H35-SUM($I35:AQ35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AS$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AS$3,$H35/$G35,$H35-SUM($I35:AR35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AT$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AT$3,$H35/$G35,$H35-SUM($I35:AS35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AU$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AU$3,$H35/$G35,$H35-SUM($I35:AT35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AV$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AV$3,$H35/$G35,$H35-SUM($I35:AU35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AW$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AW$3,$H35/$G35,$H35-SUM($I35:AV35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AX$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AX$3,$H35/$G35,$H35-SUM($I35:AW35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AY$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AY$3,$H35/$G35,$H35-SUM($I35:AX35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(AZ$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>AZ$3,$H35/$G35,$H35-SUM($I35:AY35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BA$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BA$3,$H35/$G35,$H35-SUM($I35:AZ35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BB$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BB$3,$H35/$G35,$H35-SUM($I35:BA35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BC$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BC$3,$H35/$G35,$H35-SUM($I35:BB35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BD$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BD$3,$H35/$G35,$H35-SUM($I35:BC35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BE$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BE$3,$H35/$G35,$H35-SUM($I35:BD35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BF$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BF$3,$H35/$G35,$H35-SUM($I35:BE35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BG$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BG$3,$H35/$G35,$H35-SUM($I35:BF35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BH$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BH$3,$H35/$G35,$H35-SUM($I35:BG35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BI$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BI$3,$H35/$G35,$H35-SUM($I35:BH35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BJ$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BJ$3,$H35/$G35,$H35-SUM($I35:BI35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BK$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BK$3,$H35/$G35,$H35-SUM($I35:BJ35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BL$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BL$3,$H35/$G35,$H35-SUM($I35:BK35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BM$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BM$3,$H35/$G35,$H35-SUM($I35:BL35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BN$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BN$3,$H35/$G35,$H35-SUM($I35:BM35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BO$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BO$3,$H35/$G35,$H35-SUM($I35:BN35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BP$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BP$3,$H35/$G35,$H35-SUM($I35:BO35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BQ$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BQ$3,$H35/$G35,$H35-SUM($I35:BP35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BR$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BR$3,$H35/$G35,$H35-SUM($I35:BQ35)))","v":2.5699603829769484E-2},{"$f":"IF(OR(BS$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BS$3,$H35/$G35,$H35-SUM($I35:BR35)))","v":2.5699603829770989E-2},{"$f":"IF(OR(BT$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BT$3,$H35/$G35,$H35-SUM($I35:BS35)))","v":0},{"$f":"IF(OR(BU$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BU$3,$H35/$G35,$H35-SUM($I35:BT35)))","v":0},{"$f":"IF(OR(BV$3<=$D35,$G35=\"n/a\"),0,IF(SUM($D35,$G35)>BV$3,$H35/$G35,$H35-SUM($I35:BU35)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G35","v":55},{"$f":"Q28","v":1.1733529112110896},null,{"$f":"IF(OR(J$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>J$3,$H36/$G36,$H36-SUM($I36:I36)))","v":0},{"$f":"IF(OR(K$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>K$3,$H36/$G36,$H36-SUM($I36:J36)))","v":0},{"$f":"IF(OR(L$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>L$3,$H36/$G36,$H36-SUM($I36:K36)))","v":0},{"$f":"IF(OR(M$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>M$3,$H36/$G36,$H36-SUM($I36:L36)))","v":0},{"$f":"IF(OR(N$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>N$3,$H36/$G36,$H36-SUM($I36:M36)))","v":0},{"$f":"IF(OR(O$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>O$3,$H36/$G36,$H36-SUM($I36:N36)))","v":0},{"$f":"IF(OR(P$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>P$3,$H36/$G36,$H36-SUM($I36:O36)))","v":0},{"$f":"IF(OR(Q$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>Q$3,$H36/$G36,$H36-SUM($I36:P36)))","v":0},{"$f":"IF(OR(R$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>R$3,$H36/$G36,$H36-SUM($I36:Q36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(S$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>S$3,$H36/$G36,$H36-SUM($I36:R36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(T$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>T$3,$H36/$G36,$H36-SUM($I36:S36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(U$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>U$3,$H36/$G36,$H36-SUM($I36:T36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(V$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>V$3,$H36/$G36,$H36-SUM($I36:U36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(W$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>W$3,$H36/$G36,$H36-SUM($I36:V36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(X$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>X$3,$H36/$G36,$H36-SUM($I36:W36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(Y$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>Y$3,$H36/$G36,$H36-SUM($I36:X36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(Z$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>Z$3,$H36/$G36,$H36-SUM($I36:Y36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AA$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AA$3,$H36/$G36,$H36-SUM($I36:Z36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AB$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AB$3,$H36/$G36,$H36-SUM($I36:AA36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AC$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AC$3,$H36/$G36,$H36-SUM($I36:AB36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AD$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AD$3,$H36/$G36,$H36-SUM($I36:AC36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AE$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AE$3,$H36/$G36,$H36-SUM($I36:AD36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AF$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AF$3,$H36/$G36,$H36-SUM($I36:AE36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AG$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AG$3,$H36/$G36,$H36-SUM($I36:AF36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AH$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AH$3,$H36/$G36,$H36-SUM($I36:AG36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AI$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AI$3,$H36/$G36,$H36-SUM($I36:AH36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AJ$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AJ$3,$H36/$G36,$H36-SUM($I36:AI36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AK$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AK$3,$H36/$G36,$H36-SUM($I36:AJ36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AL$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AL$3,$H36/$G36,$H36-SUM($I36:AK36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AM$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AM$3,$H36/$G36,$H36-SUM($I36:AL36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AN$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AN$3,$H36/$G36,$H36-SUM($I36:AM36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AO$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AO$3,$H36/$G36,$H36-SUM($I36:AN36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AP$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AP$3,$H36/$G36,$H36-SUM($I36:AO36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AQ$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AQ$3,$H36/$G36,$H36-SUM($I36:AP36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AR$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AR$3,$H36/$G36,$H36-SUM($I36:AQ36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AS$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AS$3,$H36/$G36,$H36-SUM($I36:AR36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AT$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AT$3,$H36/$G36,$H36-SUM($I36:AS36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AU$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AU$3,$H36/$G36,$H36-SUM($I36:AT36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AV$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AV$3,$H36/$G36,$H36-SUM($I36:AU36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AW$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AW$3,$H36/$G36,$H36-SUM($I36:AV36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AX$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AX$3,$H36/$G36,$H36-SUM($I36:AW36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AY$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AY$3,$H36/$G36,$H36-SUM($I36:AX36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(AZ$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>AZ$3,$H36/$G36,$H36-SUM($I36:AY36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BA$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BA$3,$H36/$G36,$H36-SUM($I36:AZ36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BB$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BB$3,$H36/$G36,$H36-SUM($I36:BA36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BC$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BC$3,$H36/$G36,$H36-SUM($I36:BB36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BD$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BD$3,$H36/$G36,$H36-SUM($I36:BC36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BE$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BE$3,$H36/$G36,$H36-SUM($I36:BD36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BF$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BF$3,$H36/$G36,$H36-SUM($I36:BE36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BG$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BG$3,$H36/$G36,$H36-SUM($I36:BF36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BH$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BH$3,$H36/$G36,$H36-SUM($I36:BG36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BI$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BI$3,$H36/$G36,$H36-SUM($I36:BH36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BJ$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BJ$3,$H36/$G36,$H36-SUM($I36:BI36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BK$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BK$3,$H36/$G36,$H36-SUM($I36:BJ36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BL$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BL$3,$H36/$G36,$H36-SUM($I36:BK36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BM$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BM$3,$H36/$G36,$H36-SUM($I36:BL36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BN$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BN$3,$H36/$G36,$H36-SUM($I36:BM36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BO$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BO$3,$H36/$G36,$H36-SUM($I36:BN36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BP$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BP$3,$H36/$G36,$H36-SUM($I36:BO36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BQ$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BQ$3,$H36/$G36,$H36-SUM($I36:BP36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BR$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BR$3,$H36/$G36,$H36-SUM($I36:BQ36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BS$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BS$3,$H36/$G36,$H36-SUM($I36:BR36)))","v":2.1333689294747084E-2},{"$f":"IF(OR(BT$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BT$3,$H36/$G36,$H36-SUM($I36:BS36)))","v":2.1333689294746438E-2},{"$f":"IF(OR(BU$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BU$3,$H36/$G36,$H36-SUM($I36:BT36)))","v":0},{"$f":"IF(OR(BV$3<=$D36,$G36=\"n/a\"),0,IF(SUM($D36,$G36)>BV$3,$H36/$G36,$H36-SUM($I36:BU36)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G36","v":55},{"$f":"R28","v":2.5134600169986627},null,{"$f":"IF(OR(J$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>J$3,$H37/$G37,$H37-SUM($I37:I37)))","v":0},{"$f":"IF(OR(K$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>K$3,$H37/$G37,$H37-SUM($I37:J37)))","v":0},{"$f":"IF(OR(L$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>L$3,$H37/$G37,$H37-SUM($I37:K37)))","v":0},{"$f":"IF(OR(M$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>M$3,$H37/$G37,$H37-SUM($I37:L37)))","v":0},{"$f":"IF(OR(N$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>N$3,$H37/$G37,$H37-SUM($I37:M37)))","v":0},{"$f":"IF(OR(O$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>O$3,$H37/$G37,$H37-SUM($I37:N37)))","v":0},{"$f":"IF(OR(P$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>P$3,$H37/$G37,$H37-SUM($I37:O37)))","v":0},{"$f":"IF(OR(Q$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>Q$3,$H37/$G37,$H37-SUM($I37:P37)))","v":0},{"$f":"IF(OR(R$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>R$3,$H37/$G37,$H37-SUM($I37:Q37)))","v":0},{"$f":"IF(OR(S$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>S$3,$H37/$G37,$H37-SUM($I37:R37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(T$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>T$3,$H37/$G37,$H37-SUM($I37:S37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(U$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>U$3,$H37/$G37,$H37-SUM($I37:T37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(V$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>V$3,$H37/$G37,$H37-SUM($I37:U37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(W$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>W$3,$H37/$G37,$H37-SUM($I37:V37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(X$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>X$3,$H37/$G37,$H37-SUM($I37:W37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(Y$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>Y$3,$H37/$G37,$H37-SUM($I37:X37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(Z$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>Z$3,$H37/$G37,$H37-SUM($I37:Y37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AA$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AA$3,$H37/$G37,$H37-SUM($I37:Z37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AB$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AB$3,$H37/$G37,$H37-SUM($I37:AA37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AC$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AC$3,$H37/$G37,$H37-SUM($I37:AB37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AD$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AD$3,$H37/$G37,$H37-SUM($I37:AC37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AE$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AE$3,$H37/$G37,$H37-SUM($I37:AD37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AF$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AF$3,$H37/$G37,$H37-SUM($I37:AE37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AG$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AG$3,$H37/$G37,$H37-SUM($I37:AF37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AH$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AH$3,$H37/$G37,$H37-SUM($I37:AG37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AI$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AI$3,$H37/$G37,$H37-SUM($I37:AH37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AJ$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AJ$3,$H37/$G37,$H37-SUM($I37:AI37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AK$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AK$3,$H37/$G37,$H37-SUM($I37:AJ37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AL$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AL$3,$H37/$G37,$H37-SUM($I37:AK37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AM$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AM$3,$H37/$G37,$H37-SUM($I37:AL37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AN$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AN$3,$H37/$G37,$H37-SUM($I37:AM37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AO$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AO$3,$H37/$G37,$H37-SUM($I37:AN37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AP$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AP$3,$H37/$G37,$H37-SUM($I37:AO37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AQ$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AQ$3,$H37/$G37,$H37-SUM($I37:AP37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AR$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AR$3,$H37/$G37,$H37-SUM($I37:AQ37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AS$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AS$3,$H37/$G37,$H37-SUM($I37:AR37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AT$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AT$3,$H37/$G37,$H37-SUM($I37:AS37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AU$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AU$3,$H37/$G37,$H37-SUM($I37:AT37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AV$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AV$3,$H37/$G37,$H37-SUM($I37:AU37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AW$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AW$3,$H37/$G37,$H37-SUM($I37:AV37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AX$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AX$3,$H37/$G37,$H37-SUM($I37:AW37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AY$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AY$3,$H37/$G37,$H37-SUM($I37:AX37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(AZ$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>AZ$3,$H37/$G37,$H37-SUM($I37:AY37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BA$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BA$3,$H37/$G37,$H37-SUM($I37:AZ37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BB$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BB$3,$H37/$G37,$H37-SUM($I37:BA37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BC$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BC$3,$H37/$G37,$H37-SUM($I37:BB37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BD$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BD$3,$H37/$G37,$H37-SUM($I37:BC37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BE$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BE$3,$H37/$G37,$H37-SUM($I37:BD37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BF$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BF$3,$H37/$G37,$H37-SUM($I37:BE37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BG$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BG$3,$H37/$G37,$H37-SUM($I37:BF37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BH$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BH$3,$H37/$G37,$H37-SUM($I37:BG37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BI$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BI$3,$H37/$G37,$H37-SUM($I37:BH37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BJ$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BJ$3,$H37/$G37,$H37-SUM($I37:BI37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BK$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BK$3,$H37/$G37,$H37-SUM($I37:BJ37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BL$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BL$3,$H37/$G37,$H37-SUM($I37:BK37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BM$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BM$3,$H37/$G37,$H37-SUM($I37:BL37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BN$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BN$3,$H37/$G37,$H37-SUM($I37:BM37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BO$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BO$3,$H37/$G37,$H37-SUM($I37:BN37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BP$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BP$3,$H37/$G37,$H37-SUM($I37:BO37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BQ$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BQ$3,$H37/$G37,$H37-SUM($I37:BP37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BR$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BR$3,$H37/$G37,$H37-SUM($I37:BQ37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BS$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BS$3,$H37/$G37,$H37-SUM($I37:BR37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BT$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BT$3,$H37/$G37,$H37-SUM($I37:BS37)))","v":4.5699273036339319E-2},{"$f":"IF(OR(BU$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BU$3,$H37/$G37,$H37-SUM($I37:BT37)))","v":4.569927303634147E-2},{"$f":"IF(OR(BV$3<=$D37,$G37=\"n/a\"),0,IF(SUM($D37,$G37)>BV$3,$H37/$G37,$H37-SUM($I37:BU37)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G37","v":55},{"$f":"S28","v":2.4538390914202894},null,{"$f":"IF(OR(J$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>J$3,$H38/$G38,$H38-SUM($I38:I38)))","v":0},{"$f":"IF(OR(K$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>K$3,$H38/$G38,$H38-SUM($I38:J38)))","v":0},{"$f":"IF(OR(L$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>L$3,$H38/$G38,$H38-SUM($I38:K38)))","v":0},{"$f":"IF(OR(M$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>M$3,$H38/$G38,$H38-SUM($I38:L38)))","v":0},{"$f":"IF(OR(N$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>N$3,$H38/$G38,$H38-SUM($I38:M38)))","v":0},{"$f":"IF(OR(O$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>O$3,$H38/$G38,$H38-SUM($I38:N38)))","v":0},{"$f":"IF(OR(P$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>P$3,$H38/$G38,$H38-SUM($I38:O38)))","v":0},{"$f":"IF(OR(Q$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>Q$3,$H38/$G38,$H38-SUM($I38:P38)))","v":0},{"$f":"IF(OR(R$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>R$3,$H38/$G38,$H38-SUM($I38:Q38)))","v":0},{"$f":"IF(OR(S$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>S$3,$H38/$G38,$H38-SUM($I38:R38)))","v":0},{"$f":"IF(OR(T$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>T$3,$H38/$G38,$H38-SUM($I38:S38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(U$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>U$3,$H38/$G38,$H38-SUM($I38:T38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(V$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>V$3,$H38/$G38,$H38-SUM($I38:U38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(W$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>W$3,$H38/$G38,$H38-SUM($I38:V38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(X$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>X$3,$H38/$G38,$H38-SUM($I38:W38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(Y$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>Y$3,$H38/$G38,$H38-SUM($I38:X38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(Z$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>Z$3,$H38/$G38,$H38-SUM($I38:Y38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AA$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AA$3,$H38/$G38,$H38-SUM($I38:Z38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AB$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AB$3,$H38/$G38,$H38-SUM($I38:AA38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AC$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AC$3,$H38/$G38,$H38-SUM($I38:AB38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AD$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AD$3,$H38/$G38,$H38-SUM($I38:AC38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AE$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AE$3,$H38/$G38,$H38-SUM($I38:AD38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AF$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AF$3,$H38/$G38,$H38-SUM($I38:AE38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AG$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AG$3,$H38/$G38,$H38-SUM($I38:AF38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AH$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AH$3,$H38/$G38,$H38-SUM($I38:AG38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AI$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AI$3,$H38/$G38,$H38-SUM($I38:AH38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AJ$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AJ$3,$H38/$G38,$H38-SUM($I38:AI38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AK$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AK$3,$H38/$G38,$H38-SUM($I38:AJ38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AL$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AL$3,$H38/$G38,$H38-SUM($I38:AK38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AM$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AM$3,$H38/$G38,$H38-SUM($I38:AL38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AN$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AN$3,$H38/$G38,$H38-SUM($I38:AM38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AO$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AO$3,$H38/$G38,$H38-SUM($I38:AN38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AP$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AP$3,$H38/$G38,$H38-SUM($I38:AO38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AQ$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AQ$3,$H38/$G38,$H38-SUM($I38:AP38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AR$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AR$3,$H38/$G38,$H38-SUM($I38:AQ38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AS$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AS$3,$H38/$G38,$H38-SUM($I38:AR38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AT$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AT$3,$H38/$G38,$H38-SUM($I38:AS38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AU$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AU$3,$H38/$G38,$H38-SUM($I38:AT38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AV$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AV$3,$H38/$G38,$H38-SUM($I38:AU38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AW$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AW$3,$H38/$G38,$H38-SUM($I38:AV38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AX$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AX$3,$H38/$G38,$H38-SUM($I38:AW38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AY$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AY$3,$H38/$G38,$H38-SUM($I38:AX38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(AZ$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>AZ$3,$H38/$G38,$H38-SUM($I38:AY38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BA$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BA$3,$H38/$G38,$H38-SUM($I38:AZ38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BB$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BB$3,$H38/$G38,$H38-SUM($I38:BA38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BC$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BC$3,$H38/$G38,$H38-SUM($I38:BB38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BD$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BD$3,$H38/$G38,$H38-SUM($I38:BC38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BE$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BE$3,$H38/$G38,$H38-SUM($I38:BD38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BF$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BF$3,$H38/$G38,$H38-SUM($I38:BE38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BG$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BG$3,$H38/$G38,$H38-SUM($I38:BF38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BH$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BH$3,$H38/$G38,$H38-SUM($I38:BG38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BI$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BI$3,$H38/$G38,$H38-SUM($I38:BH38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BJ$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BJ$3,$H38/$G38,$H38-SUM($I38:BI38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BK$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BK$3,$H38/$G38,$H38-SUM($I38:BJ38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BL$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BL$3,$H38/$G38,$H38-SUM($I38:BK38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BM$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BM$3,$H38/$G38,$H38-SUM($I38:BL38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BN$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BN$3,$H38/$G38,$H38-SUM($I38:BM38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BO$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BO$3,$H38/$G38,$H38-SUM($I38:BN38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BP$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BP$3,$H38/$G38,$H38-SUM($I38:BO38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BQ$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BQ$3,$H38/$G38,$H38-SUM($I38:BP38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BR$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BR$3,$H38/$G38,$H38-SUM($I38:BQ38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BS$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BS$3,$H38/$G38,$H38-SUM($I38:BR38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BT$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BT$3,$H38/$G38,$H38-SUM($I38:BS38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BU$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BU$3,$H38/$G38,$H38-SUM($I38:BT38)))","v":4.4615256207641625E-2},{"$f":"IF(OR(BV$3<=$D38,$G38=\"n/a\"),0,IF(SUM($D38,$G38)>BV$3,$H38/$G38,$H38-SUM($I38:BU38)))","v":4.4615256207641618E-2},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A17)","v":55},{"$f":"T28","v":0},null,{"$f":"IF(OR(J$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>J$3,$H39/$G39,$H39-SUM($I39:I39)))","v":0},{"$f":"IF(OR(K$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>K$3,$H39/$G39,$H39-SUM($I39:J39)))","v":0},{"$f":"IF(OR(L$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>L$3,$H39/$G39,$H39-SUM($I39:K39)))","v":0},{"$f":"IF(OR(M$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>M$3,$H39/$G39,$H39-SUM($I39:L39)))","v":0},{"$f":"IF(OR(N$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>N$3,$H39/$G39,$H39-SUM($I39:M39)))","v":0},{"$f":"IF(OR(O$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>O$3,$H39/$G39,$H39-SUM($I39:N39)))","v":0},{"$f":"IF(OR(P$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>P$3,$H39/$G39,$H39-SUM($I39:O39)))","v":0},{"$f":"IF(OR(Q$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>Q$3,$H39/$G39,$H39-SUM($I39:P39)))","v":0},{"$f":"IF(OR(R$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>R$3,$H39/$G39,$H39-SUM($I39:Q39)))","v":0},{"$f":"IF(OR(S$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>S$3,$H39/$G39,$H39-SUM($I39:R39)))","v":0},{"$f":"IF(OR(T$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>T$3,$H39/$G39,$H39-SUM($I39:S39)))","v":0},{"$f":"IF(OR(U$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>U$3,$H39/$G39,$H39-SUM($I39:T39)))","v":0},{"$f":"IF(OR(V$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>V$3,$H39/$G39,$H39-SUM($I39:U39)))","v":0},{"$f":"IF(OR(W$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>W$3,$H39/$G39,$H39-SUM($I39:V39)))","v":0},{"$f":"IF(OR(X$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>X$3,$H39/$G39,$H39-SUM($I39:W39)))","v":0},{"$f":"IF(OR(Y$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>Y$3,$H39/$G39,$H39-SUM($I39:X39)))","v":0},{"$f":"IF(OR(Z$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>Z$3,$H39/$G39,$H39-SUM($I39:Y39)))","v":0},{"$f":"IF(OR(AA$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AA$3,$H39/$G39,$H39-SUM($I39:Z39)))","v":0},{"$f":"IF(OR(AB$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AB$3,$H39/$G39,$H39-SUM($I39:AA39)))","v":0},{"$f":"IF(OR(AC$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AC$3,$H39/$G39,$H39-SUM($I39:AB39)))","v":0},{"$f":"IF(OR(AD$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AD$3,$H39/$G39,$H39-SUM($I39:AC39)))","v":0},{"$f":"IF(OR(AE$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AE$3,$H39/$G39,$H39-SUM($I39:AD39)))","v":0},{"$f":"IF(OR(AF$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AF$3,$H39/$G39,$H39-SUM($I39:AE39)))","v":0},{"$f":"IF(OR(AG$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AG$3,$H39/$G39,$H39-SUM($I39:AF39)))","v":0},{"$f":"IF(OR(AH$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AH$3,$H39/$G39,$H39-SUM($I39:AG39)))","v":0},{"$f":"IF(OR(AI$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AI$3,$H39/$G39,$H39-SUM($I39:AH39)))","v":0},{"$f":"IF(OR(AJ$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AJ$3,$H39/$G39,$H39-SUM($I39:AI39)))","v":0},{"$f":"IF(OR(AK$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AK$3,$H39/$G39,$H39-SUM($I39:AJ39)))","v":0},{"$f":"IF(OR(AL$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AL$3,$H39/$G39,$H39-SUM($I39:AK39)))","v":0},{"$f":"IF(OR(AM$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AM$3,$H39/$G39,$H39-SUM($I39:AL39)))","v":0},{"$f":"IF(OR(AN$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AN$3,$H39/$G39,$H39-SUM($I39:AM39)))","v":0},{"$f":"IF(OR(AO$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AO$3,$H39/$G39,$H39-SUM($I39:AN39)))","v":0},{"$f":"IF(OR(AP$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AP$3,$H39/$G39,$H39-SUM($I39:AO39)))","v":0},{"$f":"IF(OR(AQ$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AQ$3,$H39/$G39,$H39-SUM($I39:AP39)))","v":0},{"$f":"IF(OR(AR$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AR$3,$H39/$G39,$H39-SUM($I39:AQ39)))","v":0},{"$f":"IF(OR(AS$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AS$3,$H39/$G39,$H39-SUM($I39:AR39)))","v":0},{"$f":"IF(OR(AT$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AT$3,$H39/$G39,$H39-SUM($I39:AS39)))","v":0},{"$f":"IF(OR(AU$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AU$3,$H39/$G39,$H39-SUM($I39:AT39)))","v":0},{"$f":"IF(OR(AV$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AV$3,$H39/$G39,$H39-SUM($I39:AU39)))","v":0},{"$f":"IF(OR(AW$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AW$3,$H39/$G39,$H39-SUM($I39:AV39)))","v":0},{"$f":"IF(OR(AX$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AX$3,$H39/$G39,$H39-SUM($I39:AW39)))","v":0},{"$f":"IF(OR(AY$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AY$3,$H39/$G39,$H39-SUM($I39:AX39)))","v":0},{"$f":"IF(OR(AZ$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>AZ$3,$H39/$G39,$H39-SUM($I39:AY39)))","v":0},{"$f":"IF(OR(BA$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BA$3,$H39/$G39,$H39-SUM($I39:AZ39)))","v":0},{"$f":"IF(OR(BB$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BB$3,$H39/$G39,$H39-SUM($I39:BA39)))","v":0},{"$f":"IF(OR(BC$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BC$3,$H39/$G39,$H39-SUM($I39:BB39)))","v":0},{"$f":"IF(OR(BD$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BD$3,$H39/$G39,$H39-SUM($I39:BC39)))","v":0},{"$f":"IF(OR(BE$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BE$3,$H39/$G39,$H39-SUM($I39:BD39)))","v":0},{"$f":"IF(OR(BF$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BF$3,$H39/$G39,$H39-SUM($I39:BE39)))","v":0},{"$f":"IF(OR(BG$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BG$3,$H39/$G39,$H39-SUM($I39:BF39)))","v":0},{"$f":"IF(OR(BH$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BH$3,$H39/$G39,$H39-SUM($I39:BG39)))","v":0},{"$f":"IF(OR(BI$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BI$3,$H39/$G39,$H39-SUM($I39:BH39)))","v":0},{"$f":"IF(OR(BJ$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BJ$3,$H39/$G39,$H39-SUM($I39:BI39)))","v":0},{"$f":"IF(OR(BK$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BK$3,$H39/$G39,$H39-SUM($I39:BJ39)))","v":0},{"$f":"IF(OR(BL$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BL$3,$H39/$G39,$H39-SUM($I39:BK39)))","v":0},{"$f":"IF(OR(BM$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BM$3,$H39/$G39,$H39-SUM($I39:BL39)))","v":0},{"$f":"IF(OR(BN$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BN$3,$H39/$G39,$H39-SUM($I39:BM39)))","v":0},{"$f":"IF(OR(BO$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BO$3,$H39/$G39,$H39-SUM($I39:BN39)))","v":0},{"$f":"IF(OR(BP$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BP$3,$H39/$G39,$H39-SUM($I39:BO39)))","v":0},{"$f":"IF(OR(BQ$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BQ$3,$H39/$G39,$H39-SUM($I39:BP39)))","v":0},{"$f":"IF(OR(BR$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BR$3,$H39/$G39,$H39-SUM($I39:BQ39)))","v":0},{"$f":"IF(OR(BS$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BS$3,$H39/$G39,$H39-SUM($I39:BR39)))","v":0},{"$f":"IF(OR(BT$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BT$3,$H39/$G39,$H39-SUM($I39:BS39)))","v":0},{"$f":"IF(OR(BU$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BU$3,$H39/$G39,$H39-SUM($I39:BT39)))","v":0},{"$f":"IF(OR(BV$3<=$D39,$G39=\"n/a\"),0,IF(SUM($D39,$G39)>BV$3,$H39/$G39,$H39-SUM($I39:BU39)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G39","v":55},{"$f":"U28","v":0},null,{"$f":"IF(OR(J$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>J$3,$H40/$G40,$H40-SUM($I40:I40)))","v":0},{"$f":"IF(OR(K$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>K$3,$H40/$G40,$H40-SUM($I40:J40)))","v":0},{"$f":"IF(OR(L$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>L$3,$H40/$G40,$H40-SUM($I40:K40)))","v":0},{"$f":"IF(OR(M$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>M$3,$H40/$G40,$H40-SUM($I40:L40)))","v":0},{"$f":"IF(OR(N$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>N$3,$H40/$G40,$H40-SUM($I40:M40)))","v":0},{"$f":"IF(OR(O$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>O$3,$H40/$G40,$H40-SUM($I40:N40)))","v":0},{"$f":"IF(OR(P$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>P$3,$H40/$G40,$H40-SUM($I40:O40)))","v":0},{"$f":"IF(OR(Q$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>Q$3,$H40/$G40,$H40-SUM($I40:P40)))","v":0},{"$f":"IF(OR(R$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>R$3,$H40/$G40,$H40-SUM($I40:Q40)))","v":0},{"$f":"IF(OR(S$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>S$3,$H40/$G40,$H40-SUM($I40:R40)))","v":0},{"$f":"IF(OR(T$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>T$3,$H40/$G40,$H40-SUM($I40:S40)))","v":0},{"$f":"IF(OR(U$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>U$3,$H40/$G40,$H40-SUM($I40:T40)))","v":0},{"$f":"IF(OR(V$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>V$3,$H40/$G40,$H40-SUM($I40:U40)))","v":0},{"$f":"IF(OR(W$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>W$3,$H40/$G40,$H40-SUM($I40:V40)))","v":0},{"$f":"IF(OR(X$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>X$3,$H40/$G40,$H40-SUM($I40:W40)))","v":0},{"$f":"IF(OR(Y$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>Y$3,$H40/$G40,$H40-SUM($I40:X40)))","v":0},{"$f":"IF(OR(Z$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>Z$3,$H40/$G40,$H40-SUM($I40:Y40)))","v":0},{"$f":"IF(OR(AA$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AA$3,$H40/$G40,$H40-SUM($I40:Z40)))","v":0},{"$f":"IF(OR(AB$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AB$3,$H40/$G40,$H40-SUM($I40:AA40)))","v":0},{"$f":"IF(OR(AC$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AC$3,$H40/$G40,$H40-SUM($I40:AB40)))","v":0},{"$f":"IF(OR(AD$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AD$3,$H40/$G40,$H40-SUM($I40:AC40)))","v":0},{"$f":"IF(OR(AE$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AE$3,$H40/$G40,$H40-SUM($I40:AD40)))","v":0},{"$f":"IF(OR(AF$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AF$3,$H40/$G40,$H40-SUM($I40:AE40)))","v":0},{"$f":"IF(OR(AG$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AG$3,$H40/$G40,$H40-SUM($I40:AF40)))","v":0},{"$f":"IF(OR(AH$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AH$3,$H40/$G40,$H40-SUM($I40:AG40)))","v":0},{"$f":"IF(OR(AI$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AI$3,$H40/$G40,$H40-SUM($I40:AH40)))","v":0},{"$f":"IF(OR(AJ$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AJ$3,$H40/$G40,$H40-SUM($I40:AI40)))","v":0},{"$f":"IF(OR(AK$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AK$3,$H40/$G40,$H40-SUM($I40:AJ40)))","v":0},{"$f":"IF(OR(AL$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AL$3,$H40/$G40,$H40-SUM($I40:AK40)))","v":0},{"$f":"IF(OR(AM$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AM$3,$H40/$G40,$H40-SUM($I40:AL40)))","v":0},{"$f":"IF(OR(AN$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AN$3,$H40/$G40,$H40-SUM($I40:AM40)))","v":0},{"$f":"IF(OR(AO$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AO$3,$H40/$G40,$H40-SUM($I40:AN40)))","v":0},{"$f":"IF(OR(AP$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AP$3,$H40/$G40,$H40-SUM($I40:AO40)))","v":0},{"$f":"IF(OR(AQ$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AQ$3,$H40/$G40,$H40-SUM($I40:AP40)))","v":0},{"$f":"IF(OR(AR$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AR$3,$H40/$G40,$H40-SUM($I40:AQ40)))","v":0},{"$f":"IF(OR(AS$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AS$3,$H40/$G40,$H40-SUM($I40:AR40)))","v":0},{"$f":"IF(OR(AT$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AT$3,$H40/$G40,$H40-SUM($I40:AS40)))","v":0},{"$f":"IF(OR(AU$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AU$3,$H40/$G40,$H40-SUM($I40:AT40)))","v":0},{"$f":"IF(OR(AV$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AV$3,$H40/$G40,$H40-SUM($I40:AU40)))","v":0},{"$f":"IF(OR(AW$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AW$3,$H40/$G40,$H40-SUM($I40:AV40)))","v":0},{"$f":"IF(OR(AX$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AX$3,$H40/$G40,$H40-SUM($I40:AW40)))","v":0},{"$f":"IF(OR(AY$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AY$3,$H40/$G40,$H40-SUM($I40:AX40)))","v":0},{"$f":"IF(OR(AZ$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>AZ$3,$H40/$G40,$H40-SUM($I40:AY40)))","v":0},{"$f":"IF(OR(BA$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BA$3,$H40/$G40,$H40-SUM($I40:AZ40)))","v":0},{"$f":"IF(OR(BB$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BB$3,$H40/$G40,$H40-SUM($I40:BA40)))","v":0},{"$f":"IF(OR(BC$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BC$3,$H40/$G40,$H40-SUM($I40:BB40)))","v":0},{"$f":"IF(OR(BD$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BD$3,$H40/$G40,$H40-SUM($I40:BC40)))","v":0},{"$f":"IF(OR(BE$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BE$3,$H40/$G40,$H40-SUM($I40:BD40)))","v":0},{"$f":"IF(OR(BF$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BF$3,$H40/$G40,$H40-SUM($I40:BE40)))","v":0},{"$f":"IF(OR(BG$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BG$3,$H40/$G40,$H40-SUM($I40:BF40)))","v":0},{"$f":"IF(OR(BH$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BH$3,$H40/$G40,$H40-SUM($I40:BG40)))","v":0},{"$f":"IF(OR(BI$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BI$3,$H40/$G40,$H40-SUM($I40:BH40)))","v":0},{"$f":"IF(OR(BJ$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BJ$3,$H40/$G40,$H40-SUM($I40:BI40)))","v":0},{"$f":"IF(OR(BK$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BK$3,$H40/$G40,$H40-SUM($I40:BJ40)))","v":0},{"$f":"IF(OR(BL$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BL$3,$H40/$G40,$H40-SUM($I40:BK40)))","v":0},{"$f":"IF(OR(BM$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BM$3,$H40/$G40,$H40-SUM($I40:BL40)))","v":0},{"$f":"IF(OR(BN$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BN$3,$H40/$G40,$H40-SUM($I40:BM40)))","v":0},{"$f":"IF(OR(BO$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BO$3,$H40/$G40,$H40-SUM($I40:BN40)))","v":0},{"$f":"IF(OR(BP$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BP$3,$H40/$G40,$H40-SUM($I40:BO40)))","v":0},{"$f":"IF(OR(BQ$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BQ$3,$H40/$G40,$H40-SUM($I40:BP40)))","v":0},{"$f":"IF(OR(BR$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BR$3,$H40/$G40,$H40-SUM($I40:BQ40)))","v":0},{"$f":"IF(OR(BS$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BS$3,$H40/$G40,$H40-SUM($I40:BR40)))","v":0},{"$f":"IF(OR(BT$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BT$3,$H40/$G40,$H40-SUM($I40:BS40)))","v":0},{"$f":"IF(OR(BU$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BU$3,$H40/$G40,$H40-SUM($I40:BT40)))","v":0},{"$f":"IF(OR(BV$3<=$D40,$G40=\"n/a\"),0,IF(SUM($D40,$G40)>BV$3,$H40/$G40,$H40-SUM($I40:BU40)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G40","v":55},{"$f":"V28","v":0},null,{"$f":"IF(OR(J$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>J$3,$H41/$G41,$H41-SUM($I41:I41)))","v":0},{"$f":"IF(OR(K$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>K$3,$H41/$G41,$H41-SUM($I41:J41)))","v":0},{"$f":"IF(OR(L$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>L$3,$H41/$G41,$H41-SUM($I41:K41)))","v":0},{"$f":"IF(OR(M$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>M$3,$H41/$G41,$H41-SUM($I41:L41)))","v":0},{"$f":"IF(OR(N$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>N$3,$H41/$G41,$H41-SUM($I41:M41)))","v":0},{"$f":"IF(OR(O$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>O$3,$H41/$G41,$H41-SUM($I41:N41)))","v":0},{"$f":"IF(OR(P$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>P$3,$H41/$G41,$H41-SUM($I41:O41)))","v":0},{"$f":"IF(OR(Q$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>Q$3,$H41/$G41,$H41-SUM($I41:P41)))","v":0},{"$f":"IF(OR(R$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>R$3,$H41/$G41,$H41-SUM($I41:Q41)))","v":0},{"$f":"IF(OR(S$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>S$3,$H41/$G41,$H41-SUM($I41:R41)))","v":0},{"$f":"IF(OR(T$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>T$3,$H41/$G41,$H41-SUM($I41:S41)))","v":0},{"$f":"IF(OR(U$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>U$3,$H41/$G41,$H41-SUM($I41:T41)))","v":0},{"$f":"IF(OR(V$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>V$3,$H41/$G41,$H41-SUM($I41:U41)))","v":0},{"$f":"IF(OR(W$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>W$3,$H41/$G41,$H41-SUM($I41:V41)))","v":0},{"$f":"IF(OR(X$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>X$3,$H41/$G41,$H41-SUM($I41:W41)))","v":0},{"$f":"IF(OR(Y$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>Y$3,$H41/$G41,$H41-SUM($I41:X41)))","v":0},{"$f":"IF(OR(Z$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>Z$3,$H41/$G41,$H41-SUM($I41:Y41)))","v":0},{"$f":"IF(OR(AA$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AA$3,$H41/$G41,$H41-SUM($I41:Z41)))","v":0},{"$f":"IF(OR(AB$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AB$3,$H41/$G41,$H41-SUM($I41:AA41)))","v":0},{"$f":"IF(OR(AC$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AC$3,$H41/$G41,$H41-SUM($I41:AB41)))","v":0},{"$f":"IF(OR(AD$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AD$3,$H41/$G41,$H41-SUM($I41:AC41)))","v":0},{"$f":"IF(OR(AE$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AE$3,$H41/$G41,$H41-SUM($I41:AD41)))","v":0},{"$f":"IF(OR(AF$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AF$3,$H41/$G41,$H41-SUM($I41:AE41)))","v":0},{"$f":"IF(OR(AG$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AG$3,$H41/$G41,$H41-SUM($I41:AF41)))","v":0},{"$f":"IF(OR(AH$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AH$3,$H41/$G41,$H41-SUM($I41:AG41)))","v":0},{"$f":"IF(OR(AI$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AI$3,$H41/$G41,$H41-SUM($I41:AH41)))","v":0},{"$f":"IF(OR(AJ$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AJ$3,$H41/$G41,$H41-SUM($I41:AI41)))","v":0},{"$f":"IF(OR(AK$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AK$3,$H41/$G41,$H41-SUM($I41:AJ41)))","v":0},{"$f":"IF(OR(AL$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AL$3,$H41/$G41,$H41-SUM($I41:AK41)))","v":0},{"$f":"IF(OR(AM$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AM$3,$H41/$G41,$H41-SUM($I41:AL41)))","v":0},{"$f":"IF(OR(AN$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AN$3,$H41/$G41,$H41-SUM($I41:AM41)))","v":0},{"$f":"IF(OR(AO$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AO$3,$H41/$G41,$H41-SUM($I41:AN41)))","v":0},{"$f":"IF(OR(AP$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AP$3,$H41/$G41,$H41-SUM($I41:AO41)))","v":0},{"$f":"IF(OR(AQ$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AQ$3,$H41/$G41,$H41-SUM($I41:AP41)))","v":0},{"$f":"IF(OR(AR$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AR$3,$H41/$G41,$H41-SUM($I41:AQ41)))","v":0},{"$f":"IF(OR(AS$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AS$3,$H41/$G41,$H41-SUM($I41:AR41)))","v":0},{"$f":"IF(OR(AT$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AT$3,$H41/$G41,$H41-SUM($I41:AS41)))","v":0},{"$f":"IF(OR(AU$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AU$3,$H41/$G41,$H41-SUM($I41:AT41)))","v":0},{"$f":"IF(OR(AV$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AV$3,$H41/$G41,$H41-SUM($I41:AU41)))","v":0},{"$f":"IF(OR(AW$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AW$3,$H41/$G41,$H41-SUM($I41:AV41)))","v":0},{"$f":"IF(OR(AX$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AX$3,$H41/$G41,$H41-SUM($I41:AW41)))","v":0},{"$f":"IF(OR(AY$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AY$3,$H41/$G41,$H41-SUM($I41:AX41)))","v":0},{"$f":"IF(OR(AZ$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>AZ$3,$H41/$G41,$H41-SUM($I41:AY41)))","v":0},{"$f":"IF(OR(BA$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BA$3,$H41/$G41,$H41-SUM($I41:AZ41)))","v":0},{"$f":"IF(OR(BB$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BB$3,$H41/$G41,$H41-SUM($I41:BA41)))","v":0},{"$f":"IF(OR(BC$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BC$3,$H41/$G41,$H41-SUM($I41:BB41)))","v":0},{"$f":"IF(OR(BD$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BD$3,$H41/$G41,$H41-SUM($I41:BC41)))","v":0},{"$f":"IF(OR(BE$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BE$3,$H41/$G41,$H41-SUM($I41:BD41)))","v":0},{"$f":"IF(OR(BF$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BF$3,$H41/$G41,$H41-SUM($I41:BE41)))","v":0},{"$f":"IF(OR(BG$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BG$3,$H41/$G41,$H41-SUM($I41:BF41)))","v":0},{"$f":"IF(OR(BH$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BH$3,$H41/$G41,$H41-SUM($I41:BG41)))","v":0},{"$f":"IF(OR(BI$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BI$3,$H41/$G41,$H41-SUM($I41:BH41)))","v":0},{"$f":"IF(OR(BJ$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BJ$3,$H41/$G41,$H41-SUM($I41:BI41)))","v":0},{"$f":"IF(OR(BK$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BK$3,$H41/$G41,$H41-SUM($I41:BJ41)))","v":0},{"$f":"IF(OR(BL$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BL$3,$H41/$G41,$H41-SUM($I41:BK41)))","v":0},{"$f":"IF(OR(BM$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BM$3,$H41/$G41,$H41-SUM($I41:BL41)))","v":0},{"$f":"IF(OR(BN$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BN$3,$H41/$G41,$H41-SUM($I41:BM41)))","v":0},{"$f":"IF(OR(BO$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BO$3,$H41/$G41,$H41-SUM($I41:BN41)))","v":0},{"$f":"IF(OR(BP$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BP$3,$H41/$G41,$H41-SUM($I41:BO41)))","v":0},{"$f":"IF(OR(BQ$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BQ$3,$H41/$G41,$H41-SUM($I41:BP41)))","v":0},{"$f":"IF(OR(BR$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BR$3,$H41/$G41,$H41-SUM($I41:BQ41)))","v":0},{"$f":"IF(OR(BS$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BS$3,$H41/$G41,$H41-SUM($I41:BR41)))","v":0},{"$f":"IF(OR(BT$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BT$3,$H41/$G41,$H41-SUM($I41:BS41)))","v":0},{"$f":"IF(OR(BU$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BU$3,$H41/$G41,$H41-SUM($I41:BT41)))","v":0},{"$f":"IF(OR(BV$3<=$D41,$G41=\"n/a\"),0,IF(SUM($D41,$G41)>BV$3,$H41/$G41,$H41-SUM($I41:BU41)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G41","v":55},{"$f":"W28","v":0},null,{"$f":"IF(OR(J$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>J$3,$H42/$G42,$H42-SUM($I42:I42)))","v":0},{"$f":"IF(OR(K$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>K$3,$H42/$G42,$H42-SUM($I42:J42)))","v":0},{"$f":"IF(OR(L$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>L$3,$H42/$G42,$H42-SUM($I42:K42)))","v":0},{"$f":"IF(OR(M$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>M$3,$H42/$G42,$H42-SUM($I42:L42)))","v":0},{"$f":"IF(OR(N$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>N$3,$H42/$G42,$H42-SUM($I42:M42)))","v":0},{"$f":"IF(OR(O$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>O$3,$H42/$G42,$H42-SUM($I42:N42)))","v":0},{"$f":"IF(OR(P$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>P$3,$H42/$G42,$H42-SUM($I42:O42)))","v":0},{"$f":"IF(OR(Q$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>Q$3,$H42/$G42,$H42-SUM($I42:P42)))","v":0},{"$f":"IF(OR(R$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>R$3,$H42/$G42,$H42-SUM($I42:Q42)))","v":0},{"$f":"IF(OR(S$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>S$3,$H42/$G42,$H42-SUM($I42:R42)))","v":0},{"$f":"IF(OR(T$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>T$3,$H42/$G42,$H42-SUM($I42:S42)))","v":0},{"$f":"IF(OR(U$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>U$3,$H42/$G42,$H42-SUM($I42:T42)))","v":0},{"$f":"IF(OR(V$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>V$3,$H42/$G42,$H42-SUM($I42:U42)))","v":0},{"$f":"IF(OR(W$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>W$3,$H42/$G42,$H42-SUM($I42:V42)))","v":0},{"$f":"IF(OR(X$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>X$3,$H42/$G42,$H42-SUM($I42:W42)))","v":0},{"$f":"IF(OR(Y$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>Y$3,$H42/$G42,$H42-SUM($I42:X42)))","v":0},{"$f":"IF(OR(Z$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>Z$3,$H42/$G42,$H42-SUM($I42:Y42)))","v":0},{"$f":"IF(OR(AA$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AA$3,$H42/$G42,$H42-SUM($I42:Z42)))","v":0},{"$f":"IF(OR(AB$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AB$3,$H42/$G42,$H42-SUM($I42:AA42)))","v":0},{"$f":"IF(OR(AC$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AC$3,$H42/$G42,$H42-SUM($I42:AB42)))","v":0},{"$f":"IF(OR(AD$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AD$3,$H42/$G42,$H42-SUM($I42:AC42)))","v":0},{"$f":"IF(OR(AE$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AE$3,$H42/$G42,$H42-SUM($I42:AD42)))","v":0},{"$f":"IF(OR(AF$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AF$3,$H42/$G42,$H42-SUM($I42:AE42)))","v":0},{"$f":"IF(OR(AG$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AG$3,$H42/$G42,$H42-SUM($I42:AF42)))","v":0},{"$f":"IF(OR(AH$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AH$3,$H42/$G42,$H42-SUM($I42:AG42)))","v":0},{"$f":"IF(OR(AI$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AI$3,$H42/$G42,$H42-SUM($I42:AH42)))","v":0},{"$f":"IF(OR(AJ$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AJ$3,$H42/$G42,$H42-SUM($I42:AI42)))","v":0},{"$f":"IF(OR(AK$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AK$3,$H42/$G42,$H42-SUM($I42:AJ42)))","v":0},{"$f":"IF(OR(AL$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AL$3,$H42/$G42,$H42-SUM($I42:AK42)))","v":0},{"$f":"IF(OR(AM$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AM$3,$H42/$G42,$H42-SUM($I42:AL42)))","v":0},{"$f":"IF(OR(AN$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AN$3,$H42/$G42,$H42-SUM($I42:AM42)))","v":0},{"$f":"IF(OR(AO$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AO$3,$H42/$G42,$H42-SUM($I42:AN42)))","v":0},{"$f":"IF(OR(AP$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AP$3,$H42/$G42,$H42-SUM($I42:AO42)))","v":0},{"$f":"IF(OR(AQ$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AQ$3,$H42/$G42,$H42-SUM($I42:AP42)))","v":0},{"$f":"IF(OR(AR$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AR$3,$H42/$G42,$H42-SUM($I42:AQ42)))","v":0},{"$f":"IF(OR(AS$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AS$3,$H42/$G42,$H42-SUM($I42:AR42)))","v":0},{"$f":"IF(OR(AT$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AT$3,$H42/$G42,$H42-SUM($I42:AS42)))","v":0},{"$f":"IF(OR(AU$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AU$3,$H42/$G42,$H42-SUM($I42:AT42)))","v":0},{"$f":"IF(OR(AV$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AV$3,$H42/$G42,$H42-SUM($I42:AU42)))","v":0},{"$f":"IF(OR(AW$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AW$3,$H42/$G42,$H42-SUM($I42:AV42)))","v":0},{"$f":"IF(OR(AX$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AX$3,$H42/$G42,$H42-SUM($I42:AW42)))","v":0},{"$f":"IF(OR(AY$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AY$3,$H42/$G42,$H42-SUM($I42:AX42)))","v":0},{"$f":"IF(OR(AZ$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>AZ$3,$H42/$G42,$H42-SUM($I42:AY42)))","v":0},{"$f":"IF(OR(BA$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BA$3,$H42/$G42,$H42-SUM($I42:AZ42)))","v":0},{"$f":"IF(OR(BB$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BB$3,$H42/$G42,$H42-SUM($I42:BA42)))","v":0},{"$f":"IF(OR(BC$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BC$3,$H42/$G42,$H42-SUM($I42:BB42)))","v":0},{"$f":"IF(OR(BD$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BD$3,$H42/$G42,$H42-SUM($I42:BC42)))","v":0},{"$f":"IF(OR(BE$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BE$3,$H42/$G42,$H42-SUM($I42:BD42)))","v":0},{"$f":"IF(OR(BF$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BF$3,$H42/$G42,$H42-SUM($I42:BE42)))","v":0},{"$f":"IF(OR(BG$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BG$3,$H42/$G42,$H42-SUM($I42:BF42)))","v":0},{"$f":"IF(OR(BH$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BH$3,$H42/$G42,$H42-SUM($I42:BG42)))","v":0},{"$f":"IF(OR(BI$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BI$3,$H42/$G42,$H42-SUM($I42:BH42)))","v":0},{"$f":"IF(OR(BJ$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BJ$3,$H42/$G42,$H42-SUM($I42:BI42)))","v":0},{"$f":"IF(OR(BK$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BK$3,$H42/$G42,$H42-SUM($I42:BJ42)))","v":0},{"$f":"IF(OR(BL$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BL$3,$H42/$G42,$H42-SUM($I42:BK42)))","v":0},{"$f":"IF(OR(BM$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BM$3,$H42/$G42,$H42-SUM($I42:BL42)))","v":0},{"$f":"IF(OR(BN$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BN$3,$H42/$G42,$H42-SUM($I42:BM42)))","v":0},{"$f":"IF(OR(BO$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BO$3,$H42/$G42,$H42-SUM($I42:BN42)))","v":0},{"$f":"IF(OR(BP$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BP$3,$H42/$G42,$H42-SUM($I42:BO42)))","v":0},{"$f":"IF(OR(BQ$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BQ$3,$H42/$G42,$H42-SUM($I42:BP42)))","v":0},{"$f":"IF(OR(BR$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BR$3,$H42/$G42,$H42-SUM($I42:BQ42)))","v":0},{"$f":"IF(OR(BS$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BS$3,$H42/$G42,$H42-SUM($I42:BR42)))","v":0},{"$f":"IF(OR(BT$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BT$3,$H42/$G42,$H42-SUM($I42:BS42)))","v":0},{"$f":"IF(OR(BU$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BU$3,$H42/$G42,$H42-SUM($I42:BT42)))","v":0},{"$f":"IF(OR(BV$3<=$D42,$G42=\"n/a\"),0,IF(SUM($D42,$G42)>BV$3,$H42/$G42,$H42-SUM($I42:BU42)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G42","v":55},{"$f":"X28","v":0},null,{"$f":"IF(OR(J$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>J$3,$H43/$G43,$H43-SUM($I43:I43)))","v":0},{"$f":"IF(OR(K$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>K$3,$H43/$G43,$H43-SUM($I43:J43)))","v":0},{"$f":"IF(OR(L$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>L$3,$H43/$G43,$H43-SUM($I43:K43)))","v":0},{"$f":"IF(OR(M$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>M$3,$H43/$G43,$H43-SUM($I43:L43)))","v":0},{"$f":"IF(OR(N$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>N$3,$H43/$G43,$H43-SUM($I43:M43)))","v":0},{"$f":"IF(OR(O$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>O$3,$H43/$G43,$H43-SUM($I43:N43)))","v":0},{"$f":"IF(OR(P$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>P$3,$H43/$G43,$H43-SUM($I43:O43)))","v":0},{"$f":"IF(OR(Q$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Q$3,$H43/$G43,$H43-SUM($I43:P43)))","v":0},{"$f":"IF(OR(R$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>R$3,$H43/$G43,$H43-SUM($I43:Q43)))","v":0},{"$f":"IF(OR(S$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>S$3,$H43/$G43,$H43-SUM($I43:R43)))","v":0},{"$f":"IF(OR(T$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>T$3,$H43/$G43,$H43-SUM($I43:S43)))","v":0},{"$f":"IF(OR(U$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>U$3,$H43/$G43,$H43-SUM($I43:T43)))","v":0},{"$f":"IF(OR(V$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>V$3,$H43/$G43,$H43-SUM($I43:U43)))","v":0},{"$f":"IF(OR(W$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>W$3,$H43/$G43,$H43-SUM($I43:V43)))","v":0},{"$f":"IF(OR(X$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>X$3,$H43/$G43,$H43-SUM($I43:W43)))","v":0},{"$f":"IF(OR(Y$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Y$3,$H43/$G43,$H43-SUM($I43:X43)))","v":0},{"$f":"IF(OR(Z$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Z$3,$H43/$G43,$H43-SUM($I43:Y43)))","v":0},{"$f":"IF(OR(AA$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AA$3,$H43/$G43,$H43-SUM($I43:Z43)))","v":0},{"$f":"IF(OR(AB$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AB$3,$H43/$G43,$H43-SUM($I43:AA43)))","v":0},{"$f":"IF(OR(AC$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AC$3,$H43/$G43,$H43-SUM($I43:AB43)))","v":0},{"$f":"IF(OR(AD$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AD$3,$H43/$G43,$H43-SUM($I43:AC43)))","v":0},{"$f":"IF(OR(AE$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AE$3,$H43/$G43,$H43-SUM($I43:AD43)))","v":0},{"$f":"IF(OR(AF$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AF$3,$H43/$G43,$H43-SUM($I43:AE43)))","v":0},{"$f":"IF(OR(AG$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AG$3,$H43/$G43,$H43-SUM($I43:AF43)))","v":0},{"$f":"IF(OR(AH$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AH$3,$H43/$G43,$H43-SUM($I43:AG43)))","v":0},{"$f":"IF(OR(AI$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AI$3,$H43/$G43,$H43-SUM($I43:AH43)))","v":0},{"$f":"IF(OR(AJ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AJ$3,$H43/$G43,$H43-SUM($I43:AI43)))","v":0},{"$f":"IF(OR(AK$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AK$3,$H43/$G43,$H43-SUM($I43:AJ43)))","v":0},{"$f":"IF(OR(AL$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AL$3,$H43/$G43,$H43-SUM($I43:AK43)))","v":0},{"$f":"IF(OR(AM$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AM$3,$H43/$G43,$H43-SUM($I43:AL43)))","v":0},{"$f":"IF(OR(AN$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AN$3,$H43/$G43,$H43-SUM($I43:AM43)))","v":0},{"$f":"IF(OR(AO$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AO$3,$H43/$G43,$H43-SUM($I43:AN43)))","v":0},{"$f":"IF(OR(AP$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AP$3,$H43/$G43,$H43-SUM($I43:AO43)))","v":0},{"$f":"IF(OR(AQ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AQ$3,$H43/$G43,$H43-SUM($I43:AP43)))","v":0},{"$f":"IF(OR(AR$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AR$3,$H43/$G43,$H43-SUM($I43:AQ43)))","v":0},{"$f":"IF(OR(AS$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AS$3,$H43/$G43,$H43-SUM($I43:AR43)))","v":0},{"$f":"IF(OR(AT$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AT$3,$H43/$G43,$H43-SUM($I43:AS43)))","v":0},{"$f":"IF(OR(AU$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AU$3,$H43/$G43,$H43-SUM($I43:AT43)))","v":0},{"$f":"IF(OR(AV$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AV$3,$H43/$G43,$H43-SUM($I43:AU43)))","v":0},{"$f":"IF(OR(AW$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AW$3,$H43/$G43,$H43-SUM($I43:AV43)))","v":0},{"$f":"IF(OR(AX$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AX$3,$H43/$G43,$H43-SUM($I43:AW43)))","v":0},{"$f":"IF(OR(AY$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AY$3,$H43/$G43,$H43-SUM($I43:AX43)))","v":0},{"$f":"IF(OR(AZ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AZ$3,$H43/$G43,$H43-SUM($I43:AY43)))","v":0},{"$f":"IF(OR(BA$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BA$3,$H43/$G43,$H43-SUM($I43:AZ43)))","v":0},{"$f":"IF(OR(BB$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BB$3,$H43/$G43,$H43-SUM($I43:BA43)))","v":0},{"$f":"IF(OR(BC$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BC$3,$H43/$G43,$H43-SUM($I43:BB43)))","v":0},{"$f":"IF(OR(BD$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BD$3,$H43/$G43,$H43-SUM($I43:BC43)))","v":0},{"$f":"IF(OR(BE$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BE$3,$H43/$G43,$H43-SUM($I43:BD43)))","v":0},{"$f":"IF(OR(BF$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BF$3,$H43/$G43,$H43-SUM($I43:BE43)))","v":0},{"$f":"IF(OR(BG$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BG$3,$H43/$G43,$H43-SUM($I43:BF43)))","v":0},{"$f":"IF(OR(BH$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BH$3,$H43/$G43,$H43-SUM($I43:BG43)))","v":0},{"$f":"IF(OR(BI$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BI$3,$H43/$G43,$H43-SUM($I43:BH43)))","v":0},{"$f":"IF(OR(BJ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BJ$3,$H43/$G43,$H43-SUM($I43:BI43)))","v":0},{"$f":"IF(OR(BK$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BK$3,$H43/$G43,$H43-SUM($I43:BJ43)))","v":0},{"$f":"IF(OR(BL$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BL$3,$H43/$G43,$H43-SUM($I43:BK43)))","v":0},{"$f":"IF(OR(BM$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BM$3,$H43/$G43,$H43-SUM($I43:BL43)))","v":0},{"$f":"IF(OR(BN$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BN$3,$H43/$G43,$H43-SUM($I43:BM43)))","v":0},{"$f":"IF(OR(BO$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BO$3,$H43/$G43,$H43-SUM($I43:BN43)))","v":0},{"$f":"IF(OR(BP$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BP$3,$H43/$G43,$H43-SUM($I43:BO43)))","v":0},{"$f":"IF(OR(BQ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BQ$3,$H43/$G43,$H43-SUM($I43:BP43)))","v":0},{"$f":"IF(OR(BR$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BR$3,$H43/$G43,$H43-SUM($I43:BQ43)))","v":0},{"$f":"IF(OR(BS$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BS$3,$H43/$G43,$H43-SUM($I43:BR43)))","v":0},{"$f":"IF(OR(BT$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BT$3,$H43/$G43,$H43-SUM($I43:BS43)))","v":0},{"$f":"IF(OR(BU$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BU$3,$H43/$G43,$H43-SUM($I43:BT43)))","v":0},{"$f":"IF(OR(BV$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BV$3,$H43/$G43,$H43-SUM($I43:BU43)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A17)","v":55},{"$f":"Y28","v":0},null,{"$f":"IF(OR(J$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>J$3,$H44/$G44,$H44-SUM($I44:I44)))","v":0},{"$f":"IF(OR(K$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>K$3,$H44/$G44,$H44-SUM($I44:J44)))","v":0},{"$f":"IF(OR(L$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>L$3,$H44/$G44,$H44-SUM($I44:K44)))","v":0},{"$f":"IF(OR(M$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>M$3,$H44/$G44,$H44-SUM($I44:L44)))","v":0},{"$f":"IF(OR(N$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>N$3,$H44/$G44,$H44-SUM($I44:M44)))","v":0},{"$f":"IF(OR(O$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>O$3,$H44/$G44,$H44-SUM($I44:N44)))","v":0},{"$f":"IF(OR(P$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>P$3,$H44/$G44,$H44-SUM($I44:O44)))","v":0},{"$f":"IF(OR(Q$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Q$3,$H44/$G44,$H44-SUM($I44:P44)))","v":0},{"$f":"IF(OR(R$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>R$3,$H44/$G44,$H44-SUM($I44:Q44)))","v":0},{"$f":"IF(OR(S$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>S$3,$H44/$G44,$H44-SUM($I44:R44)))","v":0},{"$f":"IF(OR(T$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>T$3,$H44/$G44,$H44-SUM($I44:S44)))","v":0},{"$f":"IF(OR(U$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>U$3,$H44/$G44,$H44-SUM($I44:T44)))","v":0},{"$f":"IF(OR(V$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>V$3,$H44/$G44,$H44-SUM($I44:U44)))","v":0},{"$f":"IF(OR(W$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>W$3,$H44/$G44,$H44-SUM($I44:V44)))","v":0},{"$f":"IF(OR(X$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>X$3,$H44/$G44,$H44-SUM($I44:W44)))","v":0},{"$f":"IF(OR(Y$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Y$3,$H44/$G44,$H44-SUM($I44:X44)))","v":0},{"$f":"IF(OR(Z$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Z$3,$H44/$G44,$H44-SUM($I44:Y44)))","v":0},{"$f":"IF(OR(AA$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AA$3,$H44/$G44,$H44-SUM($I44:Z44)))","v":0},{"$f":"IF(OR(AB$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AB$3,$H44/$G44,$H44-SUM($I44:AA44)))","v":0},{"$f":"IF(OR(AC$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AC$3,$H44/$G44,$H44-SUM($I44:AB44)))","v":0},{"$f":"IF(OR(AD$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AD$3,$H44/$G44,$H44-SUM($I44:AC44)))","v":0},{"$f":"IF(OR(AE$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AE$3,$H44/$G44,$H44-SUM($I44:AD44)))","v":0},{"$f":"IF(OR(AF$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AF$3,$H44/$G44,$H44-SUM($I44:AE44)))","v":0},{"$f":"IF(OR(AG$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AG$3,$H44/$G44,$H44-SUM($I44:AF44)))","v":0},{"$f":"IF(OR(AH$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AH$3,$H44/$G44,$H44-SUM($I44:AG44)))","v":0},{"$f":"IF(OR(AI$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AI$3,$H44/$G44,$H44-SUM($I44:AH44)))","v":0},{"$f":"IF(OR(AJ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AJ$3,$H44/$G44,$H44-SUM($I44:AI44)))","v":0},{"$f":"IF(OR(AK$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AK$3,$H44/$G44,$H44-SUM($I44:AJ44)))","v":0},{"$f":"IF(OR(AL$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AL$3,$H44/$G44,$H44-SUM($I44:AK44)))","v":0},{"$f":"IF(OR(AM$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AM$3,$H44/$G44,$H44-SUM($I44:AL44)))","v":0},{"$f":"IF(OR(AN$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AN$3,$H44/$G44,$H44-SUM($I44:AM44)))","v":0},{"$f":"IF(OR(AO$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AO$3,$H44/$G44,$H44-SUM($I44:AN44)))","v":0},{"$f":"IF(OR(AP$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AP$3,$H44/$G44,$H44-SUM($I44:AO44)))","v":0},{"$f":"IF(OR(AQ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AQ$3,$H44/$G44,$H44-SUM($I44:AP44)))","v":0},{"$f":"IF(OR(AR$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AR$3,$H44/$G44,$H44-SUM($I44:AQ44)))","v":0},{"$f":"IF(OR(AS$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AS$3,$H44/$G44,$H44-SUM($I44:AR44)))","v":0},{"$f":"IF(OR(AT$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AT$3,$H44/$G44,$H44-SUM($I44:AS44)))","v":0},{"$f":"IF(OR(AU$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AU$3,$H44/$G44,$H44-SUM($I44:AT44)))","v":0},{"$f":"IF(OR(AV$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AV$3,$H44/$G44,$H44-SUM($I44:AU44)))","v":0},{"$f":"IF(OR(AW$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AW$3,$H44/$G44,$H44-SUM($I44:AV44)))","v":0},{"$f":"IF(OR(AX$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AX$3,$H44/$G44,$H44-SUM($I44:AW44)))","v":0},{"$f":"IF(OR(AY$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AY$3,$H44/$G44,$H44-SUM($I44:AX44)))","v":0},{"$f":"IF(OR(AZ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AZ$3,$H44/$G44,$H44-SUM($I44:AY44)))","v":0},{"$f":"IF(OR(BA$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BA$3,$H44/$G44,$H44-SUM($I44:AZ44)))","v":0},{"$f":"IF(OR(BB$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BB$3,$H44/$G44,$H44-SUM($I44:BA44)))","v":0},{"$f":"IF(OR(BC$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BC$3,$H44/$G44,$H44-SUM($I44:BB44)))","v":0},{"$f":"IF(OR(BD$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BD$3,$H44/$G44,$H44-SUM($I44:BC44)))","v":0},{"$f":"IF(OR(BE$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BE$3,$H44/$G44,$H44-SUM($I44:BD44)))","v":0},{"$f":"IF(OR(BF$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BF$3,$H44/$G44,$H44-SUM($I44:BE44)))","v":0},{"$f":"IF(OR(BG$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BG$3,$H44/$G44,$H44-SUM($I44:BF44)))","v":0},{"$f":"IF(OR(BH$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BH$3,$H44/$G44,$H44-SUM($I44:BG44)))","v":0},{"$f":"IF(OR(BI$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BI$3,$H44/$G44,$H44-SUM($I44:BH44)))","v":0},{"$f":"IF(OR(BJ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BJ$3,$H44/$G44,$H44-SUM($I44:BI44)))","v":0},{"$f":"IF(OR(BK$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BK$3,$H44/$G44,$H44-SUM($I44:BJ44)))","v":0},{"$f":"IF(OR(BL$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BL$3,$H44/$G44,$H44-SUM($I44:BK44)))","v":0},{"$f":"IF(OR(BM$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BM$3,$H44/$G44,$H44-SUM($I44:BL44)))","v":0},{"$f":"IF(OR(BN$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BN$3,$H44/$G44,$H44-SUM($I44:BM44)))","v":0},{"$f":"IF(OR(BO$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BO$3,$H44/$G44,$H44-SUM($I44:BN44)))","v":0},{"$f":"IF(OR(BP$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BP$3,$H44/$G44,$H44-SUM($I44:BO44)))","v":0},{"$f":"IF(OR(BQ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BQ$3,$H44/$G44,$H44-SUM($I44:BP44)))","v":0},{"$f":"IF(OR(BR$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BR$3,$H44/$G44,$H44-SUM($I44:BQ44)))","v":0},{"$f":"IF(OR(BS$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BS$3,$H44/$G44,$H44-SUM($I44:BR44)))","v":0},{"$f":"IF(OR(BT$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BT$3,$H44/$G44,$H44-SUM($I44:BS44)))","v":0},{"$f":"IF(OR(BU$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BU$3,$H44/$G44,$H44-SUM($I44:BT44)))","v":0},{"$f":"IF(OR(BV$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BV$3,$H44/$G44,$H44-SUM($I44:BU44)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G44","v":55},{"$f":"Z28","v":0},null,{"$f":"IF(OR(J$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>J$3,$H45/$G45,$H45-SUM($I45:I45)))","v":0},{"$f":"IF(OR(K$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>K$3,$H45/$G45,$H45-SUM($I45:J45)))","v":0},{"$f":"IF(OR(L$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>L$3,$H45/$G45,$H45-SUM($I45:K45)))","v":0},{"$f":"IF(OR(M$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>M$3,$H45/$G45,$H45-SUM($I45:L45)))","v":0},{"$f":"IF(OR(N$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>N$3,$H45/$G45,$H45-SUM($I45:M45)))","v":0},{"$f":"IF(OR(O$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>O$3,$H45/$G45,$H45-SUM($I45:N45)))","v":0},{"$f":"IF(OR(P$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>P$3,$H45/$G45,$H45-SUM($I45:O45)))","v":0},{"$f":"IF(OR(Q$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Q$3,$H45/$G45,$H45-SUM($I45:P45)))","v":0},{"$f":"IF(OR(R$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>R$3,$H45/$G45,$H45-SUM($I45:Q45)))","v":0},{"$f":"IF(OR(S$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>S$3,$H45/$G45,$H45-SUM($I45:R45)))","v":0},{"$f":"IF(OR(T$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>T$3,$H45/$G45,$H45-SUM($I45:S45)))","v":0},{"$f":"IF(OR(U$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>U$3,$H45/$G45,$H45-SUM($I45:T45)))","v":0},{"$f":"IF(OR(V$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>V$3,$H45/$G45,$H45-SUM($I45:U45)))","v":0},{"$f":"IF(OR(W$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>W$3,$H45/$G45,$H45-SUM($I45:V45)))","v":0},{"$f":"IF(OR(X$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>X$3,$H45/$G45,$H45-SUM($I45:W45)))","v":0},{"$f":"IF(OR(Y$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Y$3,$H45/$G45,$H45-SUM($I45:X45)))","v":0},{"$f":"IF(OR(Z$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Z$3,$H45/$G45,$H45-SUM($I45:Y45)))","v":0},{"$f":"IF(OR(AA$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AA$3,$H45/$G45,$H45-SUM($I45:Z45)))","v":0},{"$f":"IF(OR(AB$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AB$3,$H45/$G45,$H45-SUM($I45:AA45)))","v":0},{"$f":"IF(OR(AC$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AC$3,$H45/$G45,$H45-SUM($I45:AB45)))","v":0},{"$f":"IF(OR(AD$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AD$3,$H45/$G45,$H45-SUM($I45:AC45)))","v":0},{"$f":"IF(OR(AE$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AE$3,$H45/$G45,$H45-SUM($I45:AD45)))","v":0},{"$f":"IF(OR(AF$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AF$3,$H45/$G45,$H45-SUM($I45:AE45)))","v":0},{"$f":"IF(OR(AG$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AG$3,$H45/$G45,$H45-SUM($I45:AF45)))","v":0},{"$f":"IF(OR(AH$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AH$3,$H45/$G45,$H45-SUM($I45:AG45)))","v":0},{"$f":"IF(OR(AI$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AI$3,$H45/$G45,$H45-SUM($I45:AH45)))","v":0},{"$f":"IF(OR(AJ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AJ$3,$H45/$G45,$H45-SUM($I45:AI45)))","v":0},{"$f":"IF(OR(AK$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AK$3,$H45/$G45,$H45-SUM($I45:AJ45)))","v":0},{"$f":"IF(OR(AL$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AL$3,$H45/$G45,$H45-SUM($I45:AK45)))","v":0},{"$f":"IF(OR(AM$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AM$3,$H45/$G45,$H45-SUM($I45:AL45)))","v":0},{"$f":"IF(OR(AN$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AN$3,$H45/$G45,$H45-SUM($I45:AM45)))","v":0},{"$f":"IF(OR(AO$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AO$3,$H45/$G45,$H45-SUM($I45:AN45)))","v":0},{"$f":"IF(OR(AP$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AP$3,$H45/$G45,$H45-SUM($I45:AO45)))","v":0},{"$f":"IF(OR(AQ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AQ$3,$H45/$G45,$H45-SUM($I45:AP45)))","v":0},{"$f":"IF(OR(AR$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AR$3,$H45/$G45,$H45-SUM($I45:AQ45)))","v":0},{"$f":"IF(OR(AS$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AS$3,$H45/$G45,$H45-SUM($I45:AR45)))","v":0},{"$f":"IF(OR(AT$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AT$3,$H45/$G45,$H45-SUM($I45:AS45)))","v":0},{"$f":"IF(OR(AU$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AU$3,$H45/$G45,$H45-SUM($I45:AT45)))","v":0},{"$f":"IF(OR(AV$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AV$3,$H45/$G45,$H45-SUM($I45:AU45)))","v":0},{"$f":"IF(OR(AW$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AW$3,$H45/$G45,$H45-SUM($I45:AV45)))","v":0},{"$f":"IF(OR(AX$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AX$3,$H45/$G45,$H45-SUM($I45:AW45)))","v":0},{"$f":"IF(OR(AY$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AY$3,$H45/$G45,$H45-SUM($I45:AX45)))","v":0},{"$f":"IF(OR(AZ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AZ$3,$H45/$G45,$H45-SUM($I45:AY45)))","v":0},{"$f":"IF(OR(BA$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BA$3,$H45/$G45,$H45-SUM($I45:AZ45)))","v":0},{"$f":"IF(OR(BB$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BB$3,$H45/$G45,$H45-SUM($I45:BA45)))","v":0},{"$f":"IF(OR(BC$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BC$3,$H45/$G45,$H45-SUM($I45:BB45)))","v":0},{"$f":"IF(OR(BD$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BD$3,$H45/$G45,$H45-SUM($I45:BC45)))","v":0},{"$f":"IF(OR(BE$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BE$3,$H45/$G45,$H45-SUM($I45:BD45)))","v":0},{"$f":"IF(OR(BF$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BF$3,$H45/$G45,$H45-SUM($I45:BE45)))","v":0},{"$f":"IF(OR(BG$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BG$3,$H45/$G45,$H45-SUM($I45:BF45)))","v":0},{"$f":"IF(OR(BH$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BH$3,$H45/$G45,$H45-SUM($I45:BG45)))","v":0},{"$f":"IF(OR(BI$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BI$3,$H45/$G45,$H45-SUM($I45:BH45)))","v":0},{"$f":"IF(OR(BJ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BJ$3,$H45/$G45,$H45-SUM($I45:BI45)))","v":0},{"$f":"IF(OR(BK$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BK$3,$H45/$G45,$H45-SUM($I45:BJ45)))","v":0},{"$f":"IF(OR(BL$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BL$3,$H45/$G45,$H45-SUM($I45:BK45)))","v":0},{"$f":"IF(OR(BM$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BM$3,$H45/$G45,$H45-SUM($I45:BL45)))","v":0},{"$f":"IF(OR(BN$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BN$3,$H45/$G45,$H45-SUM($I45:BM45)))","v":0},{"$f":"IF(OR(BO$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BO$3,$H45/$G45,$H45-SUM($I45:BN45)))","v":0},{"$f":"IF(OR(BP$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BP$3,$H45/$G45,$H45-SUM($I45:BO45)))","v":0},{"$f":"IF(OR(BQ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BQ$3,$H45/$G45,$H45-SUM($I45:BP45)))","v":0},{"$f":"IF(OR(BR$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BR$3,$H45/$G45,$H45-SUM($I45:BQ45)))","v":0},{"$f":"IF(OR(BS$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BS$3,$H45/$G45,$H45-SUM($I45:BR45)))","v":0},{"$f":"IF(OR(BT$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BT$3,$H45/$G45,$H45-SUM($I45:BS45)))","v":0},{"$f":"IF(OR(BU$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BU$3,$H45/$G45,$H45-SUM($I45:BT45)))","v":0},{"$f":"IF(OR(BV$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BV$3,$H45/$G45,$H45-SUM($I45:BU45)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,55,{"$f":"AA28","v":0},null,{"$f":"IF(OR(J$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>J$3,$H46/$G46,$H46-SUM($I46:I46)))","v":0},{"$f":"IF(OR(K$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>K$3,$H46/$G46,$H46-SUM($I46:J46)))","v":0},{"$f":"IF(OR(L$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>L$3,$H46/$G46,$H46-SUM($I46:K46)))","v":0},{"$f":"IF(OR(M$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>M$3,$H46/$G46,$H46-SUM($I46:L46)))","v":0},{"$f":"IF(OR(N$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>N$3,$H46/$G46,$H46-SUM($I46:M46)))","v":0},{"$f":"IF(OR(O$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>O$3,$H46/$G46,$H46-SUM($I46:N46)))","v":0},{"$f":"IF(OR(P$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>P$3,$H46/$G46,$H46-SUM($I46:O46)))","v":0},{"$f":"IF(OR(Q$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Q$3,$H46/$G46,$H46-SUM($I46:P46)))","v":0},{"$f":"IF(OR(R$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>R$3,$H46/$G46,$H46-SUM($I46:Q46)))","v":0},{"$f":"IF(OR(S$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>S$3,$H46/$G46,$H46-SUM($I46:R46)))","v":0},{"$f":"IF(OR(T$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>T$3,$H46/$G46,$H46-SUM($I46:S46)))","v":0},{"$f":"IF(OR(U$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>U$3,$H46/$G46,$H46-SUM($I46:T46)))","v":0},{"$f":"IF(OR(V$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>V$3,$H46/$G46,$H46-SUM($I46:U46)))","v":0},{"$f":"IF(OR(W$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>W$3,$H46/$G46,$H46-SUM($I46:V46)))","v":0},{"$f":"IF(OR(X$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>X$3,$H46/$G46,$H46-SUM($I46:W46)))","v":0},{"$f":"IF(OR(Y$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Y$3,$H46/$G46,$H46-SUM($I46:X46)))","v":0},{"$f":"IF(OR(Z$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Z$3,$H46/$G46,$H46-SUM($I46:Y46)))","v":0},{"$f":"IF(OR(AA$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AA$3,$H46/$G46,$H46-SUM($I46:Z46)))","v":0},{"$f":"IF(OR(AB$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AB$3,$H46/$G46,$H46-SUM($I46:AA46)))","v":0},{"$f":"IF(OR(AC$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AC$3,$H46/$G46,$H46-SUM($I46:AB46)))","v":0},{"$f":"IF(OR(AD$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AD$3,$H46/$G46,$H46-SUM($I46:AC46)))","v":0},{"$f":"IF(OR(AE$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AE$3,$H46/$G46,$H46-SUM($I46:AD46)))","v":0},{"$f":"IF(OR(AF$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AF$3,$H46/$G46,$H46-SUM($I46:AE46)))","v":0},{"$f":"IF(OR(AG$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AG$3,$H46/$G46,$H46-SUM($I46:AF46)))","v":0},{"$f":"IF(OR(AH$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AH$3,$H46/$G46,$H46-SUM($I46:AG46)))","v":0},{"$f":"IF(OR(AI$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AI$3,$H46/$G46,$H46-SUM($I46:AH46)))","v":0},{"$f":"IF(OR(AJ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AJ$3,$H46/$G46,$H46-SUM($I46:AI46)))","v":0},{"$f":"IF(OR(AK$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AK$3,$H46/$G46,$H46-SUM($I46:AJ46)))","v":0},{"$f":"IF(OR(AL$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AL$3,$H46/$G46,$H46-SUM($I46:AK46)))","v":0},{"$f":"IF(OR(AM$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AM$3,$H46/$G46,$H46-SUM($I46:AL46)))","v":0},{"$f":"IF(OR(AN$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AN$3,$H46/$G46,$H46-SUM($I46:AM46)))","v":0},{"$f":"IF(OR(AO$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AO$3,$H46/$G46,$H46-SUM($I46:AN46)))","v":0},{"$f":"IF(OR(AP$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AP$3,$H46/$G46,$H46-SUM($I46:AO46)))","v":0},{"$f":"IF(OR(AQ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AQ$3,$H46/$G46,$H46-SUM($I46:AP46)))","v":0},{"$f":"IF(OR(AR$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AR$3,$H46/$G46,$H46-SUM($I46:AQ46)))","v":0},{"$f":"IF(OR(AS$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AS$3,$H46/$G46,$H46-SUM($I46:AR46)))","v":0},{"$f":"IF(OR(AT$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AT$3,$H46/$G46,$H46-SUM($I46:AS46)))","v":0},{"$f":"IF(OR(AU$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AU$3,$H46/$G46,$H46-SUM($I46:AT46)))","v":0},{"$f":"IF(OR(AV$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AV$3,$H46/$G46,$H46-SUM($I46:AU46)))","v":0},{"$f":"IF(OR(AW$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AW$3,$H46/$G46,$H46-SUM($I46:AV46)))","v":0},{"$f":"IF(OR(AX$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AX$3,$H46/$G46,$H46-SUM($I46:AW46)))","v":0},{"$f":"IF(OR(AY$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AY$3,$H46/$G46,$H46-SUM($I46:AX46)))","v":0},{"$f":"IF(OR(AZ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AZ$3,$H46/$G46,$H46-SUM($I46:AY46)))","v":0},{"$f":"IF(OR(BA$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BA$3,$H46/$G46,$H46-SUM($I46:AZ46)))","v":0},{"$f":"IF(OR(BB$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BB$3,$H46/$G46,$H46-SUM($I46:BA46)))","v":0},{"$f":"IF(OR(BC$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BC$3,$H46/$G46,$H46-SUM($I46:BB46)))","v":0},{"$f":"IF(OR(BD$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BD$3,$H46/$G46,$H46-SUM($I46:BC46)))","v":0},{"$f":"IF(OR(BE$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BE$3,$H46/$G46,$H46-SUM($I46:BD46)))","v":0},{"$f":"IF(OR(BF$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BF$3,$H46/$G46,$H46-SUM($I46:BE46)))","v":0},{"$f":"IF(OR(BG$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BG$3,$H46/$G46,$H46-SUM($I46:BF46)))","v":0},{"$f":"IF(OR(BH$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BH$3,$H46/$G46,$H46-SUM($I46:BG46)))","v":0},{"$f":"IF(OR(BI$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BI$3,$H46/$G46,$H46-SUM($I46:BH46)))","v":0},{"$f":"IF(OR(BJ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BJ$3,$H46/$G46,$H46-SUM($I46:BI46)))","v":0},{"$f":"IF(OR(BK$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BK$3,$H46/$G46,$H46-SUM($I46:BJ46)))","v":0},{"$f":"IF(OR(BL$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BL$3,$H46/$G46,$H46-SUM($I46:BK46)))","v":0},{"$f":"IF(OR(BM$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BM$3,$H46/$G46,$H46-SUM($I46:BL46)))","v":0},{"$f":"IF(OR(BN$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BN$3,$H46/$G46,$H46-SUM($I46:BM46)))","v":0},{"$f":"IF(OR(BO$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BO$3,$H46/$G46,$H46-SUM($I46:BN46)))","v":0},{"$f":"IF(OR(BP$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BP$3,$H46/$G46,$H46-SUM($I46:BO46)))","v":0},{"$f":"IF(OR(BQ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BQ$3,$H46/$G46,$H46-SUM($I46:BP46)))","v":0},{"$f":"IF(OR(BR$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BR$3,$H46/$G46,$H46-SUM($I46:BQ46)))","v":0},{"$f":"IF(OR(BS$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BS$3,$H46/$G46,$H46-SUM($I46:BR46)))","v":0},{"$f":"IF(OR(BT$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BT$3,$H46/$G46,$H46-SUM($I46:BS46)))","v":0},{"$f":"IF(OR(BU$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BU$3,$H46/$G46,$H46-SUM($I46:BT46)))","v":0},{"$f":"IF(OR(BV$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BV$3,$H46/$G46,$H46-SUM($I46:BU46)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,55,{"$f":"AB28","v":0},null,{"$f":"IF(OR(J$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>J$3,$H47/$G47,$H47-SUM($I47:I47)))","v":0},{"$f":"IF(OR(K$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>K$3,$H47/$G47,$H47-SUM($I47:J47)))","v":0},{"$f":"IF(OR(L$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>L$3,$H47/$G47,$H47-SUM($I47:K47)))","v":0},{"$f":"IF(OR(M$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>M$3,$H47/$G47,$H47-SUM($I47:L47)))","v":0},{"$f":"IF(OR(N$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>N$3,$H47/$G47,$H47-SUM($I47:M47)))","v":0},{"$f":"IF(OR(O$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>O$3,$H47/$G47,$H47-SUM($I47:N47)))","v":0},{"$f":"IF(OR(P$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>P$3,$H47/$G47,$H47-SUM($I47:O47)))","v":0},{"$f":"IF(OR(Q$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Q$3,$H47/$G47,$H47-SUM($I47:P47)))","v":0},{"$f":"IF(OR(R$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>R$3,$H47/$G47,$H47-SUM($I47:Q47)))","v":0},{"$f":"IF(OR(S$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>S$3,$H47/$G47,$H47-SUM($I47:R47)))","v":0},{"$f":"IF(OR(T$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>T$3,$H47/$G47,$H47-SUM($I47:S47)))","v":0},{"$f":"IF(OR(U$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>U$3,$H47/$G47,$H47-SUM($I47:T47)))","v":0},{"$f":"IF(OR(V$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>V$3,$H47/$G47,$H47-SUM($I47:U47)))","v":0},{"$f":"IF(OR(W$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>W$3,$H47/$G47,$H47-SUM($I47:V47)))","v":0},{"$f":"IF(OR(X$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>X$3,$H47/$G47,$H47-SUM($I47:W47)))","v":0},{"$f":"IF(OR(Y$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Y$3,$H47/$G47,$H47-SUM($I47:X47)))","v":0},{"$f":"IF(OR(Z$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Z$3,$H47/$G47,$H47-SUM($I47:Y47)))","v":0},{"$f":"IF(OR(AA$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AA$3,$H47/$G47,$H47-SUM($I47:Z47)))","v":0},{"$f":"IF(OR(AB$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AB$3,$H47/$G47,$H47-SUM($I47:AA47)))","v":0},{"$f":"IF(OR(AC$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AC$3,$H47/$G47,$H47-SUM($I47:AB47)))","v":0},{"$f":"IF(OR(AD$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AD$3,$H47/$G47,$H47-SUM($I47:AC47)))","v":0},{"$f":"IF(OR(AE$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AE$3,$H47/$G47,$H47-SUM($I47:AD47)))","v":0},{"$f":"IF(OR(AF$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AF$3,$H47/$G47,$H47-SUM($I47:AE47)))","v":0},{"$f":"IF(OR(AG$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AG$3,$H47/$G47,$H47-SUM($I47:AF47)))","v":0},{"$f":"IF(OR(AH$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AH$3,$H47/$G47,$H47-SUM($I47:AG47)))","v":0},{"$f":"IF(OR(AI$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AI$3,$H47/$G47,$H47-SUM($I47:AH47)))","v":0},{"$f":"IF(OR(AJ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AJ$3,$H47/$G47,$H47-SUM($I47:AI47)))","v":0},{"$f":"IF(OR(AK$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AK$3,$H47/$G47,$H47-SUM($I47:AJ47)))","v":0},{"$f":"IF(OR(AL$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AL$3,$H47/$G47,$H47-SUM($I47:AK47)))","v":0},{"$f":"IF(OR(AM$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AM$3,$H47/$G47,$H47-SUM($I47:AL47)))","v":0},{"$f":"IF(OR(AN$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AN$3,$H47/$G47,$H47-SUM($I47:AM47)))","v":0},{"$f":"IF(OR(AO$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AO$3,$H47/$G47,$H47-SUM($I47:AN47)))","v":0},{"$f":"IF(OR(AP$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AP$3,$H47/$G47,$H47-SUM($I47:AO47)))","v":0},{"$f":"IF(OR(AQ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AQ$3,$H47/$G47,$H47-SUM($I47:AP47)))","v":0},{"$f":"IF(OR(AR$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AR$3,$H47/$G47,$H47-SUM($I47:AQ47)))","v":0},{"$f":"IF(OR(AS$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AS$3,$H47/$G47,$H47-SUM($I47:AR47)))","v":0},{"$f":"IF(OR(AT$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AT$3,$H47/$G47,$H47-SUM($I47:AS47)))","v":0},{"$f":"IF(OR(AU$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AU$3,$H47/$G47,$H47-SUM($I47:AT47)))","v":0},{"$f":"IF(OR(AV$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AV$3,$H47/$G47,$H47-SUM($I47:AU47)))","v":0},{"$f":"IF(OR(AW$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AW$3,$H47/$G47,$H47-SUM($I47:AV47)))","v":0},{"$f":"IF(OR(AX$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AX$3,$H47/$G47,$H47-SUM($I47:AW47)))","v":0},{"$f":"IF(OR(AY$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AY$3,$H47/$G47,$H47-SUM($I47:AX47)))","v":0},{"$f":"IF(OR(AZ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AZ$3,$H47/$G47,$H47-SUM($I47:AY47)))","v":0},{"$f":"IF(OR(BA$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BA$3,$H47/$G47,$H47-SUM($I47:AZ47)))","v":0},{"$f":"IF(OR(BB$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BB$3,$H47/$G47,$H47-SUM($I47:BA47)))","v":0},{"$f":"IF(OR(BC$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BC$3,$H47/$G47,$H47-SUM($I47:BB47)))","v":0},{"$f":"IF(OR(BD$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BD$3,$H47/$G47,$H47-SUM($I47:BC47)))","v":0},{"$f":"IF(OR(BE$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BE$3,$H47/$G47,$H47-SUM($I47:BD47)))","v":0},{"$f":"IF(OR(BF$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BF$3,$H47/$G47,$H47-SUM($I47:BE47)))","v":0},{"$f":"IF(OR(BG$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BG$3,$H47/$G47,$H47-SUM($I47:BF47)))","v":0},{"$f":"IF(OR(BH$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BH$3,$H47/$G47,$H47-SUM($I47:BG47)))","v":0},{"$f":"IF(OR(BI$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BI$3,$H47/$G47,$H47-SUM($I47:BH47)))","v":0},{"$f":"IF(OR(BJ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BJ$3,$H47/$G47,$H47-SUM($I47:BI47)))","v":0},{"$f":"IF(OR(BK$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BK$3,$H47/$G47,$H47-SUM($I47:BJ47)))","v":0},{"$f":"IF(OR(BL$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BL$3,$H47/$G47,$H47-SUM($I47:BK47)))","v":0},{"$f":"IF(OR(BM$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BM$3,$H47/$G47,$H47-SUM($I47:BL47)))","v":0},{"$f":"IF(OR(BN$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BN$3,$H47/$G47,$H47-SUM($I47:BM47)))","v":0},{"$f":"IF(OR(BO$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BO$3,$H47/$G47,$H47-SUM($I47:BN47)))","v":0},{"$f":"IF(OR(BP$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BP$3,$H47/$G47,$H47-SUM($I47:BO47)))","v":0},{"$f":"IF(OR(BQ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BQ$3,$H47/$G47,$H47-SUM($I47:BP47)))","v":0},{"$f":"IF(OR(BR$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BR$3,$H47/$G47,$H47-SUM($I47:BQ47)))","v":0},{"$f":"IF(OR(BS$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BS$3,$H47/$G47,$H47-SUM($I47:BR47)))","v":0},{"$f":"IF(OR(BT$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BT$3,$H47/$G47,$H47-SUM($I47:BS47)))","v":0},{"$f":"IF(OR(BU$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BU$3,$H47/$G47,$H47-SUM($I47:BT47)))","v":0},{"$f":"IF(OR(BV$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BV$3,$H47/$G47,$H47-SUM($I47:BU47)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,55,{"$f":"AC28","v":0},null,{"$f":"IF(OR(J$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>J$3,$H48/$G48,$H48-SUM($I48:I48)))","v":0},{"$f":"IF(OR(K$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>K$3,$H48/$G48,$H48-SUM($I48:J48)))","v":0},{"$f":"IF(OR(L$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>L$3,$H48/$G48,$H48-SUM($I48:K48)))","v":0},{"$f":"IF(OR(M$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>M$3,$H48/$G48,$H48-SUM($I48:L48)))","v":0},{"$f":"IF(OR(N$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>N$3,$H48/$G48,$H48-SUM($I48:M48)))","v":0},{"$f":"IF(OR(O$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>O$3,$H48/$G48,$H48-SUM($I48:N48)))","v":0},{"$f":"IF(OR(P$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>P$3,$H48/$G48,$H48-SUM($I48:O48)))","v":0},{"$f":"IF(OR(Q$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Q$3,$H48/$G48,$H48-SUM($I48:P48)))","v":0},{"$f":"IF(OR(R$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>R$3,$H48/$G48,$H48-SUM($I48:Q48)))","v":0},{"$f":"IF(OR(S$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>S$3,$H48/$G48,$H48-SUM($I48:R48)))","v":0},{"$f":"IF(OR(T$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>T$3,$H48/$G48,$H48-SUM($I48:S48)))","v":0},{"$f":"IF(OR(U$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>U$3,$H48/$G48,$H48-SUM($I48:T48)))","v":0},{"$f":"IF(OR(V$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>V$3,$H48/$G48,$H48-SUM($I48:U48)))","v":0},{"$f":"IF(OR(W$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>W$3,$H48/$G48,$H48-SUM($I48:V48)))","v":0},{"$f":"IF(OR(X$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>X$3,$H48/$G48,$H48-SUM($I48:W48)))","v":0},{"$f":"IF(OR(Y$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Y$3,$H48/$G48,$H48-SUM($I48:X48)))","v":0},{"$f":"IF(OR(Z$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Z$3,$H48/$G48,$H48-SUM($I48:Y48)))","v":0},{"$f":"IF(OR(AA$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AA$3,$H48/$G48,$H48-SUM($I48:Z48)))","v":0},{"$f":"IF(OR(AB$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AB$3,$H48/$G48,$H48-SUM($I48:AA48)))","v":0},{"$f":"IF(OR(AC$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AC$3,$H48/$G48,$H48-SUM($I48:AB48)))","v":0},{"$f":"IF(OR(AD$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AD$3,$H48/$G48,$H48-SUM($I48:AC48)))","v":0},{"$f":"IF(OR(AE$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AE$3,$H48/$G48,$H48-SUM($I48:AD48)))","v":0},{"$f":"IF(OR(AF$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AF$3,$H48/$G48,$H48-SUM($I48:AE48)))","v":0},{"$f":"IF(OR(AG$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AG$3,$H48/$G48,$H48-SUM($I48:AF48)))","v":0},{"$f":"IF(OR(AH$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AH$3,$H48/$G48,$H48-SUM($I48:AG48)))","v":0},{"$f":"IF(OR(AI$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AI$3,$H48/$G48,$H48-SUM($I48:AH48)))","v":0},{"$f":"IF(OR(AJ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AJ$3,$H48/$G48,$H48-SUM($I48:AI48)))","v":0},{"$f":"IF(OR(AK$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AK$3,$H48/$G48,$H48-SUM($I48:AJ48)))","v":0},{"$f":"IF(OR(AL$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AL$3,$H48/$G48,$H48-SUM($I48:AK48)))","v":0},{"$f":"IF(OR(AM$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AM$3,$H48/$G48,$H48-SUM($I48:AL48)))","v":0},{"$f":"IF(OR(AN$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AN$3,$H48/$G48,$H48-SUM($I48:AM48)))","v":0},{"$f":"IF(OR(AO$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AO$3,$H48/$G48,$H48-SUM($I48:AN48)))","v":0},{"$f":"IF(OR(AP$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AP$3,$H48/$G48,$H48-SUM($I48:AO48)))","v":0},{"$f":"IF(OR(AQ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AQ$3,$H48/$G48,$H48-SUM($I48:AP48)))","v":0},{"$f":"IF(OR(AR$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AR$3,$H48/$G48,$H48-SUM($I48:AQ48)))","v":0},{"$f":"IF(OR(AS$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AS$3,$H48/$G48,$H48-SUM($I48:AR48)))","v":0},{"$f":"IF(OR(AT$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AT$3,$H48/$G48,$H48-SUM($I48:AS48)))","v":0},{"$f":"IF(OR(AU$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AU$3,$H48/$G48,$H48-SUM($I48:AT48)))","v":0},{"$f":"IF(OR(AV$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AV$3,$H48/$G48,$H48-SUM($I48:AU48)))","v":0},{"$f":"IF(OR(AW$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AW$3,$H48/$G48,$H48-SUM($I48:AV48)))","v":0},{"$f":"IF(OR(AX$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AX$3,$H48/$G48,$H48-SUM($I48:AW48)))","v":0},{"$f":"IF(OR(AY$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AY$3,$H48/$G48,$H48-SUM($I48:AX48)))","v":0},{"$f":"IF(OR(AZ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AZ$3,$H48/$G48,$H48-SUM($I48:AY48)))","v":0},{"$f":"IF(OR(BA$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BA$3,$H48/$G48,$H48-SUM($I48:AZ48)))","v":0},{"$f":"IF(OR(BB$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BB$3,$H48/$G48,$H48-SUM($I48:BA48)))","v":0},{"$f":"IF(OR(BC$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BC$3,$H48/$G48,$H48-SUM($I48:BB48)))","v":0},{"$f":"IF(OR(BD$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BD$3,$H48/$G48,$H48-SUM($I48:BC48)))","v":0},{"$f":"IF(OR(BE$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BE$3,$H48/$G48,$H48-SUM($I48:BD48)))","v":0},{"$f":"IF(OR(BF$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BF$3,$H48/$G48,$H48-SUM($I48:BE48)))","v":0},{"$f":"IF(OR(BG$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BG$3,$H48/$G48,$H48-SUM($I48:BF48)))","v":0},{"$f":"IF(OR(BH$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BH$3,$H48/$G48,$H48-SUM($I48:BG48)))","v":0},{"$f":"IF(OR(BI$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BI$3,$H48/$G48,$H48-SUM($I48:BH48)))","v":0},{"$f":"IF(OR(BJ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BJ$3,$H48/$G48,$H48-SUM($I48:BI48)))","v":0},{"$f":"IF(OR(BK$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BK$3,$H48/$G48,$H48-SUM($I48:BJ48)))","v":0},{"$f":"IF(OR(BL$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BL$3,$H48/$G48,$H48-SUM($I48:BK48)))","v":0},{"$f":"IF(OR(BM$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BM$3,$H48/$G48,$H48-SUM($I48:BL48)))","v":0},{"$f":"IF(OR(BN$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BN$3,$H48/$G48,$H48-SUM($I48:BM48)))","v":0},{"$f":"IF(OR(BO$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BO$3,$H48/$G48,$H48-SUM($I48:BN48)))","v":0},{"$f":"IF(OR(BP$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BP$3,$H48/$G48,$H48-SUM($I48:BO48)))","v":0},{"$f":"IF(OR(BQ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BQ$3,$H48/$G48,$H48-SUM($I48:BP48)))","v":0},{"$f":"IF(OR(BR$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BR$3,$H48/$G48,$H48-SUM($I48:BQ48)))","v":0},{"$f":"IF(OR(BS$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BS$3,$H48/$G48,$H48-SUM($I48:BR48)))","v":0},{"$f":"IF(OR(BT$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BT$3,$H48/$G48,$H48-SUM($I48:BS48)))","v":0},{"$f":"IF(OR(BU$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BU$3,$H48/$G48,$H48-SUM($I48:BT48)))","v":0},{"$f":"IF(OR(BV$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BV$3,$H48/$G48,$H48-SUM($I48:BU48)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,55,{"$f":"AD28","v":0},null,{"$f":"IF(OR(J$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>J$3,$H49/$G49,$H49-SUM($I49:I49)))","v":0},{"$f":"IF(OR(K$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>K$3,$H49/$G49,$H49-SUM($I49:J49)))","v":0},{"$f":"IF(OR(L$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>L$3,$H49/$G49,$H49-SUM($I49:K49)))","v":0},{"$f":"IF(OR(M$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>M$3,$H49/$G49,$H49-SUM($I49:L49)))","v":0},{"$f":"IF(OR(N$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>N$3,$H49/$G49,$H49-SUM($I49:M49)))","v":0},{"$f":"IF(OR(O$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>O$3,$H49/$G49,$H49-SUM($I49:N49)))","v":0},{"$f":"IF(OR(P$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>P$3,$H49/$G49,$H49-SUM($I49:O49)))","v":0},{"$f":"IF(OR(Q$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Q$3,$H49/$G49,$H49-SUM($I49:P49)))","v":0},{"$f":"IF(OR(R$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>R$3,$H49/$G49,$H49-SUM($I49:Q49)))","v":0},{"$f":"IF(OR(S$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>S$3,$H49/$G49,$H49-SUM($I49:R49)))","v":0},{"$f":"IF(OR(T$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>T$3,$H49/$G49,$H49-SUM($I49:S49)))","v":0},{"$f":"IF(OR(U$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>U$3,$H49/$G49,$H49-SUM($I49:T49)))","v":0},{"$f":"IF(OR(V$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>V$3,$H49/$G49,$H49-SUM($I49:U49)))","v":0},{"$f":"IF(OR(W$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>W$3,$H49/$G49,$H49-SUM($I49:V49)))","v":0},{"$f":"IF(OR(X$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>X$3,$H49/$G49,$H49-SUM($I49:W49)))","v":0},{"$f":"IF(OR(Y$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Y$3,$H49/$G49,$H49-SUM($I49:X49)))","v":0},{"$f":"IF(OR(Z$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Z$3,$H49/$G49,$H49-SUM($I49:Y49)))","v":0},{"$f":"IF(OR(AA$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AA$3,$H49/$G49,$H49-SUM($I49:Z49)))","v":0},{"$f":"IF(OR(AB$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AB$3,$H49/$G49,$H49-SUM($I49:AA49)))","v":0},{"$f":"IF(OR(AC$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AC$3,$H49/$G49,$H49-SUM($I49:AB49)))","v":0},{"$f":"IF(OR(AD$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AD$3,$H49/$G49,$H49-SUM($I49:AC49)))","v":0},{"$f":"IF(OR(AE$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AE$3,$H49/$G49,$H49-SUM($I49:AD49)))","v":0},{"$f":"IF(OR(AF$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AF$3,$H49/$G49,$H49-SUM($I49:AE49)))","v":0},{"$f":"IF(OR(AG$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AG$3,$H49/$G49,$H49-SUM($I49:AF49)))","v":0},{"$f":"IF(OR(AH$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AH$3,$H49/$G49,$H49-SUM($I49:AG49)))","v":0},{"$f":"IF(OR(AI$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AI$3,$H49/$G49,$H49-SUM($I49:AH49)))","v":0},{"$f":"IF(OR(AJ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AJ$3,$H49/$G49,$H49-SUM($I49:AI49)))","v":0},{"$f":"IF(OR(AK$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AK$3,$H49/$G49,$H49-SUM($I49:AJ49)))","v":0},{"$f":"IF(OR(AL$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AL$3,$H49/$G49,$H49-SUM($I49:AK49)))","v":0},{"$f":"IF(OR(AM$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AM$3,$H49/$G49,$H49-SUM($I49:AL49)))","v":0},{"$f":"IF(OR(AN$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AN$3,$H49/$G49,$H49-SUM($I49:AM49)))","v":0},{"$f":"IF(OR(AO$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AO$3,$H49/$G49,$H49-SUM($I49:AN49)))","v":0},{"$f":"IF(OR(AP$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AP$3,$H49/$G49,$H49-SUM($I49:AO49)))","v":0},{"$f":"IF(OR(AQ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AQ$3,$H49/$G49,$H49-SUM($I49:AP49)))","v":0},{"$f":"IF(OR(AR$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AR$3,$H49/$G49,$H49-SUM($I49:AQ49)))","v":0},{"$f":"IF(OR(AS$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AS$3,$H49/$G49,$H49-SUM($I49:AR49)))","v":0},{"$f":"IF(OR(AT$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AT$3,$H49/$G49,$H49-SUM($I49:AS49)))","v":0},{"$f":"IF(OR(AU$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AU$3,$H49/$G49,$H49-SUM($I49:AT49)))","v":0},{"$f":"IF(OR(AV$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AV$3,$H49/$G49,$H49-SUM($I49:AU49)))","v":0},{"$f":"IF(OR(AW$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AW$3,$H49/$G49,$H49-SUM($I49:AV49)))","v":0},{"$f":"IF(OR(AX$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AX$3,$H49/$G49,$H49-SUM($I49:AW49)))","v":0},{"$f":"IF(OR(AY$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AY$3,$H49/$G49,$H49-SUM($I49:AX49)))","v":0},{"$f":"IF(OR(AZ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AZ$3,$H49/$G49,$H49-SUM($I49:AY49)))","v":0},{"$f":"IF(OR(BA$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BA$3,$H49/$G49,$H49-SUM($I49:AZ49)))","v":0},{"$f":"IF(OR(BB$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BB$3,$H49/$G49,$H49-SUM($I49:BA49)))","v":0},{"$f":"IF(OR(BC$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BC$3,$H49/$G49,$H49-SUM($I49:BB49)))","v":0},{"$f":"IF(OR(BD$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BD$3,$H49/$G49,$H49-SUM($I49:BC49)))","v":0},{"$f":"IF(OR(BE$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BE$3,$H49/$G49,$H49-SUM($I49:BD49)))","v":0},{"$f":"IF(OR(BF$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BF$3,$H49/$G49,$H49-SUM($I49:BE49)))","v":0},{"$f":"IF(OR(BG$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BG$3,$H49/$G49,$H49-SUM($I49:BF49)))","v":0},{"$f":"IF(OR(BH$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BH$3,$H49/$G49,$H49-SUM($I49:BG49)))","v":0},{"$f":"IF(OR(BI$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BI$3,$H49/$G49,$H49-SUM($I49:BH49)))","v":0},{"$f":"IF(OR(BJ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BJ$3,$H49/$G49,$H49-SUM($I49:BI49)))","v":0},{"$f":"IF(OR(BK$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BK$3,$H49/$G49,$H49-SUM($I49:BJ49)))","v":0},{"$f":"IF(OR(BL$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BL$3,$H49/$G49,$H49-SUM($I49:BK49)))","v":0},{"$f":"IF(OR(BM$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BM$3,$H49/$G49,$H49-SUM($I49:BL49)))","v":0},{"$f":"IF(OR(BN$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BN$3,$H49/$G49,$H49-SUM($I49:BM49)))","v":0},{"$f":"IF(OR(BO$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BO$3,$H49/$G49,$H49-SUM($I49:BN49)))","v":0},{"$f":"IF(OR(BP$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BP$3,$H49/$G49,$H49-SUM($I49:BO49)))","v":0},{"$f":"IF(OR(BQ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BQ$3,$H49/$G49,$H49-SUM($I49:BP49)))","v":0},{"$f":"IF(OR(BR$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BR$3,$H49/$G49,$H49-SUM($I49:BQ49)))","v":0},{"$f":"IF(OR(BS$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BS$3,$H49/$G49,$H49-SUM($I49:BR49)))","v":0},{"$f":"IF(OR(BT$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BT$3,$H49/$G49,$H49-SUM($I49:BS49)))","v":0},{"$f":"IF(OR(BU$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BU$3,$H49/$G49,$H49-SUM($I49:BT49)))","v":0},{"$f":"IF(OR(BV$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BV$3,$H49/$G49,$H49-SUM($I49:BU49)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,55,{"$f":"AE28","v":0},null,{"$f":"IF(OR(J$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>J$3,$H50/$G50,$H50-SUM($I50:I50)))","v":0},{"$f":"IF(OR(K$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>K$3,$H50/$G50,$H50-SUM($I50:J50)))","v":0},{"$f":"IF(OR(L$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>L$3,$H50/$G50,$H50-SUM($I50:K50)))","v":0},{"$f":"IF(OR(M$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>M$3,$H50/$G50,$H50-SUM($I50:L50)))","v":0},{"$f":"IF(OR(N$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>N$3,$H50/$G50,$H50-SUM($I50:M50)))","v":0},{"$f":"IF(OR(O$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>O$3,$H50/$G50,$H50-SUM($I50:N50)))","v":0},{"$f":"IF(OR(P$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>P$3,$H50/$G50,$H50-SUM($I50:O50)))","v":0},{"$f":"IF(OR(Q$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Q$3,$H50/$G50,$H50-SUM($I50:P50)))","v":0},{"$f":"IF(OR(R$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>R$3,$H50/$G50,$H50-SUM($I50:Q50)))","v":0},{"$f":"IF(OR(S$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>S$3,$H50/$G50,$H50-SUM($I50:R50)))","v":0},{"$f":"IF(OR(T$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>T$3,$H50/$G50,$H50-SUM($I50:S50)))","v":0},{"$f":"IF(OR(U$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>U$3,$H50/$G50,$H50-SUM($I50:T50)))","v":0},{"$f":"IF(OR(V$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>V$3,$H50/$G50,$H50-SUM($I50:U50)))","v":0},{"$f":"IF(OR(W$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>W$3,$H50/$G50,$H50-SUM($I50:V50)))","v":0},{"$f":"IF(OR(X$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>X$3,$H50/$G50,$H50-SUM($I50:W50)))","v":0},{"$f":"IF(OR(Y$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Y$3,$H50/$G50,$H50-SUM($I50:X50)))","v":0},{"$f":"IF(OR(Z$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Z$3,$H50/$G50,$H50-SUM($I50:Y50)))","v":0},{"$f":"IF(OR(AA$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AA$3,$H50/$G50,$H50-SUM($I50:Z50)))","v":0},{"$f":"IF(OR(AB$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AB$3,$H50/$G50,$H50-SUM($I50:AA50)))","v":0},{"$f":"IF(OR(AC$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AC$3,$H50/$G50,$H50-SUM($I50:AB50)))","v":0},{"$f":"IF(OR(AD$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AD$3,$H50/$G50,$H50-SUM($I50:AC50)))","v":0},{"$f":"IF(OR(AE$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AE$3,$H50/$G50,$H50-SUM($I50:AD50)))","v":0},{"$f":"IF(OR(AF$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AF$3,$H50/$G50,$H50-SUM($I50:AE50)))","v":0},{"$f":"IF(OR(AG$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AG$3,$H50/$G50,$H50-SUM($I50:AF50)))","v":0},{"$f":"IF(OR(AH$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AH$3,$H50/$G50,$H50-SUM($I50:AG50)))","v":0},{"$f":"IF(OR(AI$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AI$3,$H50/$G50,$H50-SUM($I50:AH50)))","v":0},{"$f":"IF(OR(AJ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AJ$3,$H50/$G50,$H50-SUM($I50:AI50)))","v":0},{"$f":"IF(OR(AK$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AK$3,$H50/$G50,$H50-SUM($I50:AJ50)))","v":0},{"$f":"IF(OR(AL$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AL$3,$H50/$G50,$H50-SUM($I50:AK50)))","v":0},{"$f":"IF(OR(AM$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AM$3,$H50/$G50,$H50-SUM($I50:AL50)))","v":0},{"$f":"IF(OR(AN$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AN$3,$H50/$G50,$H50-SUM($I50:AM50)))","v":0},{"$f":"IF(OR(AO$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AO$3,$H50/$G50,$H50-SUM($I50:AN50)))","v":0},{"$f":"IF(OR(AP$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AP$3,$H50/$G50,$H50-SUM($I50:AO50)))","v":0},{"$f":"IF(OR(AQ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AQ$3,$H50/$G50,$H50-SUM($I50:AP50)))","v":0},{"$f":"IF(OR(AR$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AR$3,$H50/$G50,$H50-SUM($I50:AQ50)))","v":0},{"$f":"IF(OR(AS$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AS$3,$H50/$G50,$H50-SUM($I50:AR50)))","v":0},{"$f":"IF(OR(AT$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AT$3,$H50/$G50,$H50-SUM($I50:AS50)))","v":0},{"$f":"IF(OR(AU$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AU$3,$H50/$G50,$H50-SUM($I50:AT50)))","v":0},{"$f":"IF(OR(AV$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AV$3,$H50/$G50,$H50-SUM($I50:AU50)))","v":0},{"$f":"IF(OR(AW$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AW$3,$H50/$G50,$H50-SUM($I50:AV50)))","v":0},{"$f":"IF(OR(AX$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AX$3,$H50/$G50,$H50-SUM($I50:AW50)))","v":0},{"$f":"IF(OR(AY$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AY$3,$H50/$G50,$H50-SUM($I50:AX50)))","v":0},{"$f":"IF(OR(AZ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AZ$3,$H50/$G50,$H50-SUM($I50:AY50)))","v":0},{"$f":"IF(OR(BA$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BA$3,$H50/$G50,$H50-SUM($I50:AZ50)))","v":0},{"$f":"IF(OR(BB$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BB$3,$H50/$G50,$H50-SUM($I50:BA50)))","v":0},{"$f":"IF(OR(BC$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BC$3,$H50/$G50,$H50-SUM($I50:BB50)))","v":0},{"$f":"IF(OR(BD$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BD$3,$H50/$G50,$H50-SUM($I50:BC50)))","v":0},{"$f":"IF(OR(BE$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BE$3,$H50/$G50,$H50-SUM($I50:BD50)))","v":0},{"$f":"IF(OR(BF$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BF$3,$H50/$G50,$H50-SUM($I50:BE50)))","v":0},{"$f":"IF(OR(BG$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BG$3,$H50/$G50,$H50-SUM($I50:BF50)))","v":0},{"$f":"IF(OR(BH$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BH$3,$H50/$G50,$H50-SUM($I50:BG50)))","v":0},{"$f":"IF(OR(BI$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BI$3,$H50/$G50,$H50-SUM($I50:BH50)))","v":0},{"$f":"IF(OR(BJ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BJ$3,$H50/$G50,$H50-SUM($I50:BI50)))","v":0},{"$f":"IF(OR(BK$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BK$3,$H50/$G50,$H50-SUM($I50:BJ50)))","v":0},{"$f":"IF(OR(BL$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BL$3,$H50/$G50,$H50-SUM($I50:BK50)))","v":0},{"$f":"IF(OR(BM$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BM$3,$H50/$G50,$H50-SUM($I50:BL50)))","v":0},{"$f":"IF(OR(BN$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BN$3,$H50/$G50,$H50-SUM($I50:BM50)))","v":0},{"$f":"IF(OR(BO$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BO$3,$H50/$G50,$H50-SUM($I50:BN50)))","v":0},{"$f":"IF(OR(BP$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BP$3,$H50/$G50,$H50-SUM($I50:BO50)))","v":0},{"$f":"IF(OR(BQ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BQ$3,$H50/$G50,$H50-SUM($I50:BP50)))","v":0},{"$f":"IF(OR(BR$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BR$3,$H50/$G50,$H50-SUM($I50:BQ50)))","v":0},{"$f":"IF(OR(BS$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BS$3,$H50/$G50,$H50-SUM($I50:BR50)))","v":0},{"$f":"IF(OR(BT$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BT$3,$H50/$G50,$H50-SUM($I50:BS50)))","v":0},{"$f":"IF(OR(BU$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BU$3,$H50/$G50,$H50-SUM($I50:BT50)))","v":0},{"$f":"IF(OR(BV$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BV$3,$H50/$G50,$H50-SUM($I50:BU50)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,55,{"$f":"AF28","v":0},null,{"$f":"IF(OR(J$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>J$3,$H51/$G51,$H51-SUM($I51:I51)))","v":0},{"$f":"IF(OR(K$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>K$3,$H51/$G51,$H51-SUM($I51:J51)))","v":0},{"$f":"IF(OR(L$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>L$3,$H51/$G51,$H51-SUM($I51:K51)))","v":0},{"$f":"IF(OR(M$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>M$3,$H51/$G51,$H51-SUM($I51:L51)))","v":0},{"$f":"IF(OR(N$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>N$3,$H51/$G51,$H51-SUM($I51:M51)))","v":0},{"$f":"IF(OR(O$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>O$3,$H51/$G51,$H51-SUM($I51:N51)))","v":0},{"$f":"IF(OR(P$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>P$3,$H51/$G51,$H51-SUM($I51:O51)))","v":0},{"$f":"IF(OR(Q$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Q$3,$H51/$G51,$H51-SUM($I51:P51)))","v":0},{"$f":"IF(OR(R$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>R$3,$H51/$G51,$H51-SUM($I51:Q51)))","v":0},{"$f":"IF(OR(S$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>S$3,$H51/$G51,$H51-SUM($I51:R51)))","v":0},{"$f":"IF(OR(T$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>T$3,$H51/$G51,$H51-SUM($I51:S51)))","v":0},{"$f":"IF(OR(U$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>U$3,$H51/$G51,$H51-SUM($I51:T51)))","v":0},{"$f":"IF(OR(V$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>V$3,$H51/$G51,$H51-SUM($I51:U51)))","v":0},{"$f":"IF(OR(W$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>W$3,$H51/$G51,$H51-SUM($I51:V51)))","v":0},{"$f":"IF(OR(X$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>X$3,$H51/$G51,$H51-SUM($I51:W51)))","v":0},{"$f":"IF(OR(Y$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Y$3,$H51/$G51,$H51-SUM($I51:X51)))","v":0},{"$f":"IF(OR(Z$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Z$3,$H51/$G51,$H51-SUM($I51:Y51)))","v":0},{"$f":"IF(OR(AA$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AA$3,$H51/$G51,$H51-SUM($I51:Z51)))","v":0},{"$f":"IF(OR(AB$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AB$3,$H51/$G51,$H51-SUM($I51:AA51)))","v":0},{"$f":"IF(OR(AC$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AC$3,$H51/$G51,$H51-SUM($I51:AB51)))","v":0},{"$f":"IF(OR(AD$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AD$3,$H51/$G51,$H51-SUM($I51:AC51)))","v":0},{"$f":"IF(OR(AE$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AE$3,$H51/$G51,$H51-SUM($I51:AD51)))","v":0},{"$f":"IF(OR(AF$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AF$3,$H51/$G51,$H51-SUM($I51:AE51)))","v":0},{"$f":"IF(OR(AG$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AG$3,$H51/$G51,$H51-SUM($I51:AF51)))","v":0},{"$f":"IF(OR(AH$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AH$3,$H51/$G51,$H51-SUM($I51:AG51)))","v":0},{"$f":"IF(OR(AI$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AI$3,$H51/$G51,$H51-SUM($I51:AH51)))","v":0},{"$f":"IF(OR(AJ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AJ$3,$H51/$G51,$H51-SUM($I51:AI51)))","v":0},{"$f":"IF(OR(AK$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AK$3,$H51/$G51,$H51-SUM($I51:AJ51)))","v":0},{"$f":"IF(OR(AL$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AL$3,$H51/$G51,$H51-SUM($I51:AK51)))","v":0},{"$f":"IF(OR(AM$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AM$3,$H51/$G51,$H51-SUM($I51:AL51)))","v":0},{"$f":"IF(OR(AN$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AN$3,$H51/$G51,$H51-SUM($I51:AM51)))","v":0},{"$f":"IF(OR(AO$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AO$3,$H51/$G51,$H51-SUM($I51:AN51)))","v":0},{"$f":"IF(OR(AP$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AP$3,$H51/$G51,$H51-SUM($I51:AO51)))","v":0},{"$f":"IF(OR(AQ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AQ$3,$H51/$G51,$H51-SUM($I51:AP51)))","v":0},{"$f":"IF(OR(AR$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AR$3,$H51/$G51,$H51-SUM($I51:AQ51)))","v":0},{"$f":"IF(OR(AS$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AS$3,$H51/$G51,$H51-SUM($I51:AR51)))","v":0},{"$f":"IF(OR(AT$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AT$3,$H51/$G51,$H51-SUM($I51:AS51)))","v":0},{"$f":"IF(OR(AU$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AU$3,$H51/$G51,$H51-SUM($I51:AT51)))","v":0},{"$f":"IF(OR(AV$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AV$3,$H51/$G51,$H51-SUM($I51:AU51)))","v":0},{"$f":"IF(OR(AW$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AW$3,$H51/$G51,$H51-SUM($I51:AV51)))","v":0},{"$f":"IF(OR(AX$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AX$3,$H51/$G51,$H51-SUM($I51:AW51)))","v":0},{"$f":"IF(OR(AY$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AY$3,$H51/$G51,$H51-SUM($I51:AX51)))","v":0},{"$f":"IF(OR(AZ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AZ$3,$H51/$G51,$H51-SUM($I51:AY51)))","v":0},{"$f":"IF(OR(BA$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BA$3,$H51/$G51,$H51-SUM($I51:AZ51)))","v":0},{"$f":"IF(OR(BB$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BB$3,$H51/$G51,$H51-SUM($I51:BA51)))","v":0},{"$f":"IF(OR(BC$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BC$3,$H51/$G51,$H51-SUM($I51:BB51)))","v":0},{"$f":"IF(OR(BD$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BD$3,$H51/$G51,$H51-SUM($I51:BC51)))","v":0},{"$f":"IF(OR(BE$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BE$3,$H51/$G51,$H51-SUM($I51:BD51)))","v":0},{"$f":"IF(OR(BF$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BF$3,$H51/$G51,$H51-SUM($I51:BE51)))","v":0},{"$f":"IF(OR(BG$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BG$3,$H51/$G51,$H51-SUM($I51:BF51)))","v":0},{"$f":"IF(OR(BH$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BH$3,$H51/$G51,$H51-SUM($I51:BG51)))","v":0},{"$f":"IF(OR(BI$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BI$3,$H51/$G51,$H51-SUM($I51:BH51)))","v":0},{"$f":"IF(OR(BJ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BJ$3,$H51/$G51,$H51-SUM($I51:BI51)))","v":0},{"$f":"IF(OR(BK$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BK$3,$H51/$G51,$H51-SUM($I51:BJ51)))","v":0},{"$f":"IF(OR(BL$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BL$3,$H51/$G51,$H51-SUM($I51:BK51)))","v":0},{"$f":"IF(OR(BM$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BM$3,$H51/$G51,$H51-SUM($I51:BL51)))","v":0},{"$f":"IF(OR(BN$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BN$3,$H51/$G51,$H51-SUM($I51:BM51)))","v":0},{"$f":"IF(OR(BO$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BO$3,$H51/$G51,$H51-SUM($I51:BN51)))","v":0},{"$f":"IF(OR(BP$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BP$3,$H51/$G51,$H51-SUM($I51:BO51)))","v":0},{"$f":"IF(OR(BQ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BQ$3,$H51/$G51,$H51-SUM($I51:BP51)))","v":0},{"$f":"IF(OR(BR$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BR$3,$H51/$G51,$H51-SUM($I51:BQ51)))","v":0},{"$f":"IF(OR(BS$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BS$3,$H51/$G51,$H51-SUM($I51:BR51)))","v":0},{"$f":"IF(OR(BT$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BT$3,$H51/$G51,$H51-SUM($I51:BS51)))","v":0},{"$f":"IF(OR(BU$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BU$3,$H51/$G51,$H51-SUM($I51:BT51)))","v":0},{"$f":"IF(OR(BV$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BV$3,$H51/$G51,$H51-SUM($I51:BU51)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,55,{"$f":"AG28","v":0},null,{"$f":"IF(OR(J$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>J$3,$H52/$G52,$H52-SUM($I52:I52)))","v":0},{"$f":"IF(OR(K$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>K$3,$H52/$G52,$H52-SUM($I52:J52)))","v":0},{"$f":"IF(OR(L$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>L$3,$H52/$G52,$H52-SUM($I52:K52)))","v":0},{"$f":"IF(OR(M$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>M$3,$H52/$G52,$H52-SUM($I52:L52)))","v":0},{"$f":"IF(OR(N$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>N$3,$H52/$G52,$H52-SUM($I52:M52)))","v":0},{"$f":"IF(OR(O$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>O$3,$H52/$G52,$H52-SUM($I52:N52)))","v":0},{"$f":"IF(OR(P$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>P$3,$H52/$G52,$H52-SUM($I52:O52)))","v":0},{"$f":"IF(OR(Q$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Q$3,$H52/$G52,$H52-SUM($I52:P52)))","v":0},{"$f":"IF(OR(R$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>R$3,$H52/$G52,$H52-SUM($I52:Q52)))","v":0},{"$f":"IF(OR(S$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>S$3,$H52/$G52,$H52-SUM($I52:R52)))","v":0},{"$f":"IF(OR(T$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>T$3,$H52/$G52,$H52-SUM($I52:S52)))","v":0},{"$f":"IF(OR(U$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>U$3,$H52/$G52,$H52-SUM($I52:T52)))","v":0},{"$f":"IF(OR(V$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>V$3,$H52/$G52,$H52-SUM($I52:U52)))","v":0},{"$f":"IF(OR(W$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>W$3,$H52/$G52,$H52-SUM($I52:V52)))","v":0},{"$f":"IF(OR(X$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>X$3,$H52/$G52,$H52-SUM($I52:W52)))","v":0},{"$f":"IF(OR(Y$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Y$3,$H52/$G52,$H52-SUM($I52:X52)))","v":0},{"$f":"IF(OR(Z$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Z$3,$H52/$G52,$H52-SUM($I52:Y52)))","v":0},{"$f":"IF(OR(AA$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AA$3,$H52/$G52,$H52-SUM($I52:Z52)))","v":0},{"$f":"IF(OR(AB$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AB$3,$H52/$G52,$H52-SUM($I52:AA52)))","v":0},{"$f":"IF(OR(AC$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AC$3,$H52/$G52,$H52-SUM($I52:AB52)))","v":0},{"$f":"IF(OR(AD$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AD$3,$H52/$G52,$H52-SUM($I52:AC52)))","v":0},{"$f":"IF(OR(AE$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AE$3,$H52/$G52,$H52-SUM($I52:AD52)))","v":0},{"$f":"IF(OR(AF$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AF$3,$H52/$G52,$H52-SUM($I52:AE52)))","v":0},{"$f":"IF(OR(AG$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AG$3,$H52/$G52,$H52-SUM($I52:AF52)))","v":0},{"$f":"IF(OR(AH$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AH$3,$H52/$G52,$H52-SUM($I52:AG52)))","v":0},{"$f":"IF(OR(AI$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AI$3,$H52/$G52,$H52-SUM($I52:AH52)))","v":0},{"$f":"IF(OR(AJ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AJ$3,$H52/$G52,$H52-SUM($I52:AI52)))","v":0},{"$f":"IF(OR(AK$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AK$3,$H52/$G52,$H52-SUM($I52:AJ52)))","v":0},{"$f":"IF(OR(AL$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AL$3,$H52/$G52,$H52-SUM($I52:AK52)))","v":0},{"$f":"IF(OR(AM$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AM$3,$H52/$G52,$H52-SUM($I52:AL52)))","v":0},{"$f":"IF(OR(AN$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AN$3,$H52/$G52,$H52-SUM($I52:AM52)))","v":0},{"$f":"IF(OR(AO$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AO$3,$H52/$G52,$H52-SUM($I52:AN52)))","v":0},{"$f":"IF(OR(AP$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AP$3,$H52/$G52,$H52-SUM($I52:AO52)))","v":0},{"$f":"IF(OR(AQ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AQ$3,$H52/$G52,$H52-SUM($I52:AP52)))","v":0},{"$f":"IF(OR(AR$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AR$3,$H52/$G52,$H52-SUM($I52:AQ52)))","v":0},{"$f":"IF(OR(AS$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AS$3,$H52/$G52,$H52-SUM($I52:AR52)))","v":0},{"$f":"IF(OR(AT$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AT$3,$H52/$G52,$H52-SUM($I52:AS52)))","v":0},{"$f":"IF(OR(AU$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AU$3,$H52/$G52,$H52-SUM($I52:AT52)))","v":0},{"$f":"IF(OR(AV$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AV$3,$H52/$G52,$H52-SUM($I52:AU52)))","v":0},{"$f":"IF(OR(AW$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AW$3,$H52/$G52,$H52-SUM($I52:AV52)))","v":0},{"$f":"IF(OR(AX$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AX$3,$H52/$G52,$H52-SUM($I52:AW52)))","v":0},{"$f":"IF(OR(AY$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AY$3,$H52/$G52,$H52-SUM($I52:AX52)))","v":0},{"$f":"IF(OR(AZ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AZ$3,$H52/$G52,$H52-SUM($I52:AY52)))","v":0},{"$f":"IF(OR(BA$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BA$3,$H52/$G52,$H52-SUM($I52:AZ52)))","v":0},{"$f":"IF(OR(BB$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BB$3,$H52/$G52,$H52-SUM($I52:BA52)))","v":0},{"$f":"IF(OR(BC$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BC$3,$H52/$G52,$H52-SUM($I52:BB52)))","v":0},{"$f":"IF(OR(BD$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BD$3,$H52/$G52,$H52-SUM($I52:BC52)))","v":0},{"$f":"IF(OR(BE$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BE$3,$H52/$G52,$H52-SUM($I52:BD52)))","v":0},{"$f":"IF(OR(BF$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BF$3,$H52/$G52,$H52-SUM($I52:BE52)))","v":0},{"$f":"IF(OR(BG$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BG$3,$H52/$G52,$H52-SUM($I52:BF52)))","v":0},{"$f":"IF(OR(BH$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BH$3,$H52/$G52,$H52-SUM($I52:BG52)))","v":0},{"$f":"IF(OR(BI$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BI$3,$H52/$G52,$H52-SUM($I52:BH52)))","v":0},{"$f":"IF(OR(BJ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BJ$3,$H52/$G52,$H52-SUM($I52:BI52)))","v":0},{"$f":"IF(OR(BK$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BK$3,$H52/$G52,$H52-SUM($I52:BJ52)))","v":0},{"$f":"IF(OR(BL$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BL$3,$H52/$G52,$H52-SUM($I52:BK52)))","v":0},{"$f":"IF(OR(BM$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BM$3,$H52/$G52,$H52-SUM($I52:BL52)))","v":0},{"$f":"IF(OR(BN$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BN$3,$H52/$G52,$H52-SUM($I52:BM52)))","v":0},{"$f":"IF(OR(BO$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BO$3,$H52/$G52,$H52-SUM($I52:BN52)))","v":0},{"$f":"IF(OR(BP$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BP$3,$H52/$G52,$H52-SUM($I52:BO52)))","v":0},{"$f":"IF(OR(BQ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BQ$3,$H52/$G52,$H52-SUM($I52:BP52)))","v":0},{"$f":"IF(OR(BR$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BR$3,$H52/$G52,$H52-SUM($I52:BQ52)))","v":0},{"$f":"IF(OR(BS$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BS$3,$H52/$G52,$H52-SUM($I52:BR52)))","v":0},{"$f":"IF(OR(BT$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BT$3,$H52/$G52,$H52-SUM($I52:BS52)))","v":0},{"$f":"IF(OR(BU$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BU$3,$H52/$G52,$H52-SUM($I52:BT52)))","v":0},{"$f":"IF(OR(BV$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BV$3,$H52/$G52,$H52-SUM($I52:BU52)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,55,{"$f":"AH28","v":0},null,{"$f":"IF(OR(J$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>J$3,$H53/$G53,$H53-SUM($I53:I53)))","v":0},{"$f":"IF(OR(K$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>K$3,$H53/$G53,$H53-SUM($I53:J53)))","v":0},{"$f":"IF(OR(L$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>L$3,$H53/$G53,$H53-SUM($I53:K53)))","v":0},{"$f":"IF(OR(M$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>M$3,$H53/$G53,$H53-SUM($I53:L53)))","v":0},{"$f":"IF(OR(N$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>N$3,$H53/$G53,$H53-SUM($I53:M53)))","v":0},{"$f":"IF(OR(O$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>O$3,$H53/$G53,$H53-SUM($I53:N53)))","v":0},{"$f":"IF(OR(P$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>P$3,$H53/$G53,$H53-SUM($I53:O53)))","v":0},{"$f":"IF(OR(Q$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Q$3,$H53/$G53,$H53-SUM($I53:P53)))","v":0},{"$f":"IF(OR(R$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>R$3,$H53/$G53,$H53-SUM($I53:Q53)))","v":0},{"$f":"IF(OR(S$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>S$3,$H53/$G53,$H53-SUM($I53:R53)))","v":0},{"$f":"IF(OR(T$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>T$3,$H53/$G53,$H53-SUM($I53:S53)))","v":0},{"$f":"IF(OR(U$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>U$3,$H53/$G53,$H53-SUM($I53:T53)))","v":0},{"$f":"IF(OR(V$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>V$3,$H53/$G53,$H53-SUM($I53:U53)))","v":0},{"$f":"IF(OR(W$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>W$3,$H53/$G53,$H53-SUM($I53:V53)))","v":0},{"$f":"IF(OR(X$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>X$3,$H53/$G53,$H53-SUM($I53:W53)))","v":0},{"$f":"IF(OR(Y$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Y$3,$H53/$G53,$H53-SUM($I53:X53)))","v":0},{"$f":"IF(OR(Z$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Z$3,$H53/$G53,$H53-SUM($I53:Y53)))","v":0},{"$f":"IF(OR(AA$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AA$3,$H53/$G53,$H53-SUM($I53:Z53)))","v":0},{"$f":"IF(OR(AB$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AB$3,$H53/$G53,$H53-SUM($I53:AA53)))","v":0},{"$f":"IF(OR(AC$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AC$3,$H53/$G53,$H53-SUM($I53:AB53)))","v":0},{"$f":"IF(OR(AD$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AD$3,$H53/$G53,$H53-SUM($I53:AC53)))","v":0},{"$f":"IF(OR(AE$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AE$3,$H53/$G53,$H53-SUM($I53:AD53)))","v":0},{"$f":"IF(OR(AF$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AF$3,$H53/$G53,$H53-SUM($I53:AE53)))","v":0},{"$f":"IF(OR(AG$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AG$3,$H53/$G53,$H53-SUM($I53:AF53)))","v":0},{"$f":"IF(OR(AH$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AH$3,$H53/$G53,$H53-SUM($I53:AG53)))","v":0},{"$f":"IF(OR(AI$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AI$3,$H53/$G53,$H53-SUM($I53:AH53)))","v":0},{"$f":"IF(OR(AJ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AJ$3,$H53/$G53,$H53-SUM($I53:AI53)))","v":0},{"$f":"IF(OR(AK$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AK$3,$H53/$G53,$H53-SUM($I53:AJ53)))","v":0},{"$f":"IF(OR(AL$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AL$3,$H53/$G53,$H53-SUM($I53:AK53)))","v":0},{"$f":"IF(OR(AM$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AM$3,$H53/$G53,$H53-SUM($I53:AL53)))","v":0},{"$f":"IF(OR(AN$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AN$3,$H53/$G53,$H53-SUM($I53:AM53)))","v":0},{"$f":"IF(OR(AO$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AO$3,$H53/$G53,$H53-SUM($I53:AN53)))","v":0},{"$f":"IF(OR(AP$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AP$3,$H53/$G53,$H53-SUM($I53:AO53)))","v":0},{"$f":"IF(OR(AQ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AQ$3,$H53/$G53,$H53-SUM($I53:AP53)))","v":0},{"$f":"IF(OR(AR$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AR$3,$H53/$G53,$H53-SUM($I53:AQ53)))","v":0},{"$f":"IF(OR(AS$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AS$3,$H53/$G53,$H53-SUM($I53:AR53)))","v":0},{"$f":"IF(OR(AT$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AT$3,$H53/$G53,$H53-SUM($I53:AS53)))","v":0},{"$f":"IF(OR(AU$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AU$3,$H53/$G53,$H53-SUM($I53:AT53)))","v":0},{"$f":"IF(OR(AV$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AV$3,$H53/$G53,$H53-SUM($I53:AU53)))","v":0},{"$f":"IF(OR(AW$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AW$3,$H53/$G53,$H53-SUM($I53:AV53)))","v":0},{"$f":"IF(OR(AX$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AX$3,$H53/$G53,$H53-SUM($I53:AW53)))","v":0},{"$f":"IF(OR(AY$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AY$3,$H53/$G53,$H53-SUM($I53:AX53)))","v":0},{"$f":"IF(OR(AZ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AZ$3,$H53/$G53,$H53-SUM($I53:AY53)))","v":0},{"$f":"IF(OR(BA$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BA$3,$H53/$G53,$H53-SUM($I53:AZ53)))","v":0},{"$f":"IF(OR(BB$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BB$3,$H53/$G53,$H53-SUM($I53:BA53)))","v":0},{"$f":"IF(OR(BC$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BC$3,$H53/$G53,$H53-SUM($I53:BB53)))","v":0},{"$f":"IF(OR(BD$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BD$3,$H53/$G53,$H53-SUM($I53:BC53)))","v":0},{"$f":"IF(OR(BE$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BE$3,$H53/$G53,$H53-SUM($I53:BD53)))","v":0},{"$f":"IF(OR(BF$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BF$3,$H53/$G53,$H53-SUM($I53:BE53)))","v":0},{"$f":"IF(OR(BG$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BG$3,$H53/$G53,$H53-SUM($I53:BF53)))","v":0},{"$f":"IF(OR(BH$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BH$3,$H53/$G53,$H53-SUM($I53:BG53)))","v":0},{"$f":"IF(OR(BI$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BI$3,$H53/$G53,$H53-SUM($I53:BH53)))","v":0},{"$f":"IF(OR(BJ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BJ$3,$H53/$G53,$H53-SUM($I53:BI53)))","v":0},{"$f":"IF(OR(BK$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BK$3,$H53/$G53,$H53-SUM($I53:BJ53)))","v":0},{"$f":"IF(OR(BL$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BL$3,$H53/$G53,$H53-SUM($I53:BK53)))","v":0},{"$f":"IF(OR(BM$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BM$3,$H53/$G53,$H53-SUM($I53:BL53)))","v":0},{"$f":"IF(OR(BN$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BN$3,$H53/$G53,$H53-SUM($I53:BM53)))","v":0},{"$f":"IF(OR(BO$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BO$3,$H53/$G53,$H53-SUM($I53:BN53)))","v":0},{"$f":"IF(OR(BP$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BP$3,$H53/$G53,$H53-SUM($I53:BO53)))","v":0},{"$f":"IF(OR(BQ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BQ$3,$H53/$G53,$H53-SUM($I53:BP53)))","v":0},{"$f":"IF(OR(BR$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BR$3,$H53/$G53,$H53-SUM($I53:BQ53)))","v":0},{"$f":"IF(OR(BS$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BS$3,$H53/$G53,$H53-SUM($I53:BR53)))","v":0},{"$f":"IF(OR(BT$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BT$3,$H53/$G53,$H53-SUM($I53:BS53)))","v":0},{"$f":"IF(OR(BU$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BU$3,$H53/$G53,$H53-SUM($I53:BT53)))","v":0},{"$f":"IF(OR(BV$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BV$3,$H53/$G53,$H53-SUM($I53:BU53)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,55,{"$f":"AI28","v":0},null,{"$f":"IF(OR(J$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>J$3,$H54/$G54,$H54-SUM($I54:I54)))","v":0},{"$f":"IF(OR(K$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>K$3,$H54/$G54,$H54-SUM($I54:J54)))","v":0},{"$f":"IF(OR(L$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>L$3,$H54/$G54,$H54-SUM($I54:K54)))","v":0},{"$f":"IF(OR(M$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>M$3,$H54/$G54,$H54-SUM($I54:L54)))","v":0},{"$f":"IF(OR(N$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>N$3,$H54/$G54,$H54-SUM($I54:M54)))","v":0},{"$f":"IF(OR(O$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>O$3,$H54/$G54,$H54-SUM($I54:N54)))","v":0},{"$f":"IF(OR(P$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>P$3,$H54/$G54,$H54-SUM($I54:O54)))","v":0},{"$f":"IF(OR(Q$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Q$3,$H54/$G54,$H54-SUM($I54:P54)))","v":0},{"$f":"IF(OR(R$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>R$3,$H54/$G54,$H54-SUM($I54:Q54)))","v":0},{"$f":"IF(OR(S$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>S$3,$H54/$G54,$H54-SUM($I54:R54)))","v":0},{"$f":"IF(OR(T$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>T$3,$H54/$G54,$H54-SUM($I54:S54)))","v":0},{"$f":"IF(OR(U$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>U$3,$H54/$G54,$H54-SUM($I54:T54)))","v":0},{"$f":"IF(OR(V$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>V$3,$H54/$G54,$H54-SUM($I54:U54)))","v":0},{"$f":"IF(OR(W$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>W$3,$H54/$G54,$H54-SUM($I54:V54)))","v":0},{"$f":"IF(OR(X$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>X$3,$H54/$G54,$H54-SUM($I54:W54)))","v":0},{"$f":"IF(OR(Y$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Y$3,$H54/$G54,$H54-SUM($I54:X54)))","v":0},{"$f":"IF(OR(Z$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Z$3,$H54/$G54,$H54-SUM($I54:Y54)))","v":0},{"$f":"IF(OR(AA$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AA$3,$H54/$G54,$H54-SUM($I54:Z54)))","v":0},{"$f":"IF(OR(AB$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AB$3,$H54/$G54,$H54-SUM($I54:AA54)))","v":0},{"$f":"IF(OR(AC$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AC$3,$H54/$G54,$H54-SUM($I54:AB54)))","v":0},{"$f":"IF(OR(AD$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AD$3,$H54/$G54,$H54-SUM($I54:AC54)))","v":0},{"$f":"IF(OR(AE$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AE$3,$H54/$G54,$H54-SUM($I54:AD54)))","v":0},{"$f":"IF(OR(AF$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AF$3,$H54/$G54,$H54-SUM($I54:AE54)))","v":0},{"$f":"IF(OR(AG$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AG$3,$H54/$G54,$H54-SUM($I54:AF54)))","v":0},{"$f":"IF(OR(AH$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AH$3,$H54/$G54,$H54-SUM($I54:AG54)))","v":0},{"$f":"IF(OR(AI$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AI$3,$H54/$G54,$H54-SUM($I54:AH54)))","v":0},{"$f":"IF(OR(AJ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AJ$3,$H54/$G54,$H54-SUM($I54:AI54)))","v":0},{"$f":"IF(OR(AK$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AK$3,$H54/$G54,$H54-SUM($I54:AJ54)))","v":0},{"$f":"IF(OR(AL$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AL$3,$H54/$G54,$H54-SUM($I54:AK54)))","v":0},{"$f":"IF(OR(AM$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AM$3,$H54/$G54,$H54-SUM($I54:AL54)))","v":0},{"$f":"IF(OR(AN$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AN$3,$H54/$G54,$H54-SUM($I54:AM54)))","v":0},{"$f":"IF(OR(AO$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AO$3,$H54/$G54,$H54-SUM($I54:AN54)))","v":0},{"$f":"IF(OR(AP$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AP$3,$H54/$G54,$H54-SUM($I54:AO54)))","v":0},{"$f":"IF(OR(AQ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AQ$3,$H54/$G54,$H54-SUM($I54:AP54)))","v":0},{"$f":"IF(OR(AR$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AR$3,$H54/$G54,$H54-SUM($I54:AQ54)))","v":0},{"$f":"IF(OR(AS$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AS$3,$H54/$G54,$H54-SUM($I54:AR54)))","v":0},{"$f":"IF(OR(AT$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AT$3,$H54/$G54,$H54-SUM($I54:AS54)))","v":0},{"$f":"IF(OR(AU$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AU$3,$H54/$G54,$H54-SUM($I54:AT54)))","v":0},{"$f":"IF(OR(AV$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AV$3,$H54/$G54,$H54-SUM($I54:AU54)))","v":0},{"$f":"IF(OR(AW$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AW$3,$H54/$G54,$H54-SUM($I54:AV54)))","v":0},{"$f":"IF(OR(AX$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AX$3,$H54/$G54,$H54-SUM($I54:AW54)))","v":0},{"$f":"IF(OR(AY$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AY$3,$H54/$G54,$H54-SUM($I54:AX54)))","v":0},{"$f":"IF(OR(AZ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AZ$3,$H54/$G54,$H54-SUM($I54:AY54)))","v":0},{"$f":"IF(OR(BA$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BA$3,$H54/$G54,$H54-SUM($I54:AZ54)))","v":0},{"$f":"IF(OR(BB$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BB$3,$H54/$G54,$H54-SUM($I54:BA54)))","v":0},{"$f":"IF(OR(BC$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BC$3,$H54/$G54,$H54-SUM($I54:BB54)))","v":0},{"$f":"IF(OR(BD$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BD$3,$H54/$G54,$H54-SUM($I54:BC54)))","v":0},{"$f":"IF(OR(BE$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BE$3,$H54/$G54,$H54-SUM($I54:BD54)))","v":0},{"$f":"IF(OR(BF$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BF$3,$H54/$G54,$H54-SUM($I54:BE54)))","v":0},{"$f":"IF(OR(BG$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BG$3,$H54/$G54,$H54-SUM($I54:BF54)))","v":0},{"$f":"IF(OR(BH$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BH$3,$H54/$G54,$H54-SUM($I54:BG54)))","v":0},{"$f":"IF(OR(BI$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BI$3,$H54/$G54,$H54-SUM($I54:BH54)))","v":0},{"$f":"IF(OR(BJ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BJ$3,$H54/$G54,$H54-SUM($I54:BI54)))","v":0},{"$f":"IF(OR(BK$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BK$3,$H54/$G54,$H54-SUM($I54:BJ54)))","v":0},{"$f":"IF(OR(BL$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BL$3,$H54/$G54,$H54-SUM($I54:BK54)))","v":0},{"$f":"IF(OR(BM$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BM$3,$H54/$G54,$H54-SUM($I54:BL54)))","v":0},{"$f":"IF(OR(BN$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BN$3,$H54/$G54,$H54-SUM($I54:BM54)))","v":0},{"$f":"IF(OR(BO$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BO$3,$H54/$G54,$H54-SUM($I54:BN54)))","v":0},{"$f":"IF(OR(BP$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BP$3,$H54/$G54,$H54-SUM($I54:BO54)))","v":0},{"$f":"IF(OR(BQ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BQ$3,$H54/$G54,$H54-SUM($I54:BP54)))","v":0},{"$f":"IF(OR(BR$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BR$3,$H54/$G54,$H54-SUM($I54:BQ54)))","v":0},{"$f":"IF(OR(BS$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BS$3,$H54/$G54,$H54-SUM($I54:BR54)))","v":0},{"$f":"IF(OR(BT$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BT$3,$H54/$G54,$H54-SUM($I54:BS54)))","v":0},{"$f":"IF(OR(BU$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BU$3,$H54/$G54,$H54-SUM($I54:BT54)))","v":0},{"$f":"IF(OR(BV$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BV$3,$H54/$G54,$H54-SUM($I54:BU54)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,55,{"$f":"AJ28","v":0},null,{"$f":"IF(OR(J$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>J$3,$H55/$G55,$H55-SUM($I55:I55)))","v":0},{"$f":"IF(OR(K$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>K$3,$H55/$G55,$H55-SUM($I55:J55)))","v":0},{"$f":"IF(OR(L$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>L$3,$H55/$G55,$H55-SUM($I55:K55)))","v":0},{"$f":"IF(OR(M$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>M$3,$H55/$G55,$H55-SUM($I55:L55)))","v":0},{"$f":"IF(OR(N$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>N$3,$H55/$G55,$H55-SUM($I55:M55)))","v":0},{"$f":"IF(OR(O$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>O$3,$H55/$G55,$H55-SUM($I55:N55)))","v":0},{"$f":"IF(OR(P$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>P$3,$H55/$G55,$H55-SUM($I55:O55)))","v":0},{"$f":"IF(OR(Q$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Q$3,$H55/$G55,$H55-SUM($I55:P55)))","v":0},{"$f":"IF(OR(R$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>R$3,$H55/$G55,$H55-SUM($I55:Q55)))","v":0},{"$f":"IF(OR(S$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>S$3,$H55/$G55,$H55-SUM($I55:R55)))","v":0},{"$f":"IF(OR(T$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>T$3,$H55/$G55,$H55-SUM($I55:S55)))","v":0},{"$f":"IF(OR(U$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>U$3,$H55/$G55,$H55-SUM($I55:T55)))","v":0},{"$f":"IF(OR(V$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>V$3,$H55/$G55,$H55-SUM($I55:U55)))","v":0},{"$f":"IF(OR(W$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>W$3,$H55/$G55,$H55-SUM($I55:V55)))","v":0},{"$f":"IF(OR(X$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>X$3,$H55/$G55,$H55-SUM($I55:W55)))","v":0},{"$f":"IF(OR(Y$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Y$3,$H55/$G55,$H55-SUM($I55:X55)))","v":0},{"$f":"IF(OR(Z$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Z$3,$H55/$G55,$H55-SUM($I55:Y55)))","v":0},{"$f":"IF(OR(AA$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AA$3,$H55/$G55,$H55-SUM($I55:Z55)))","v":0},{"$f":"IF(OR(AB$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AB$3,$H55/$G55,$H55-SUM($I55:AA55)))","v":0},{"$f":"IF(OR(AC$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AC$3,$H55/$G55,$H55-SUM($I55:AB55)))","v":0},{"$f":"IF(OR(AD$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AD$3,$H55/$G55,$H55-SUM($I55:AC55)))","v":0},{"$f":"IF(OR(AE$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AE$3,$H55/$G55,$H55-SUM($I55:AD55)))","v":0},{"$f":"IF(OR(AF$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AF$3,$H55/$G55,$H55-SUM($I55:AE55)))","v":0},{"$f":"IF(OR(AG$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AG$3,$H55/$G55,$H55-SUM($I55:AF55)))","v":0},{"$f":"IF(OR(AH$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AH$3,$H55/$G55,$H55-SUM($I55:AG55)))","v":0},{"$f":"IF(OR(AI$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AI$3,$H55/$G55,$H55-SUM($I55:AH55)))","v":0},{"$f":"IF(OR(AJ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AJ$3,$H55/$G55,$H55-SUM($I55:AI55)))","v":0},{"$f":"IF(OR(AK$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AK$3,$H55/$G55,$H55-SUM($I55:AJ55)))","v":0},{"$f":"IF(OR(AL$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AL$3,$H55/$G55,$H55-SUM($I55:AK55)))","v":0},{"$f":"IF(OR(AM$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AM$3,$H55/$G55,$H55-SUM($I55:AL55)))","v":0},{"$f":"IF(OR(AN$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AN$3,$H55/$G55,$H55-SUM($I55:AM55)))","v":0},{"$f":"IF(OR(AO$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AO$3,$H55/$G55,$H55-SUM($I55:AN55)))","v":0},{"$f":"IF(OR(AP$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AP$3,$H55/$G55,$H55-SUM($I55:AO55)))","v":0},{"$f":"IF(OR(AQ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AQ$3,$H55/$G55,$H55-SUM($I55:AP55)))","v":0},{"$f":"IF(OR(AR$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AR$3,$H55/$G55,$H55-SUM($I55:AQ55)))","v":0},{"$f":"IF(OR(AS$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AS$3,$H55/$G55,$H55-SUM($I55:AR55)))","v":0},{"$f":"IF(OR(AT$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AT$3,$H55/$G55,$H55-SUM($I55:AS55)))","v":0},{"$f":"IF(OR(AU$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AU$3,$H55/$G55,$H55-SUM($I55:AT55)))","v":0},{"$f":"IF(OR(AV$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AV$3,$H55/$G55,$H55-SUM($I55:AU55)))","v":0},{"$f":"IF(OR(AW$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AW$3,$H55/$G55,$H55-SUM($I55:AV55)))","v":0},{"$f":"IF(OR(AX$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AX$3,$H55/$G55,$H55-SUM($I55:AW55)))","v":0},{"$f":"IF(OR(AY$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AY$3,$H55/$G55,$H55-SUM($I55:AX55)))","v":0},{"$f":"IF(OR(AZ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AZ$3,$H55/$G55,$H55-SUM($I55:AY55)))","v":0},{"$f":"IF(OR(BA$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BA$3,$H55/$G55,$H55-SUM($I55:AZ55)))","v":0},{"$f":"IF(OR(BB$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BB$3,$H55/$G55,$H55-SUM($I55:BA55)))","v":0},{"$f":"IF(OR(BC$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BC$3,$H55/$G55,$H55-SUM($I55:BB55)))","v":0},{"$f":"IF(OR(BD$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BD$3,$H55/$G55,$H55-SUM($I55:BC55)))","v":0},{"$f":"IF(OR(BE$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BE$3,$H55/$G55,$H55-SUM($I55:BD55)))","v":0},{"$f":"IF(OR(BF$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BF$3,$H55/$G55,$H55-SUM($I55:BE55)))","v":0},{"$f":"IF(OR(BG$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BG$3,$H55/$G55,$H55-SUM($I55:BF55)))","v":0},{"$f":"IF(OR(BH$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BH$3,$H55/$G55,$H55-SUM($I55:BG55)))","v":0},{"$f":"IF(OR(BI$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BI$3,$H55/$G55,$H55-SUM($I55:BH55)))","v":0},{"$f":"IF(OR(BJ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BJ$3,$H55/$G55,$H55-SUM($I55:BI55)))","v":0},{"$f":"IF(OR(BK$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BK$3,$H55/$G55,$H55-SUM($I55:BJ55)))","v":0},{"$f":"IF(OR(BL$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BL$3,$H55/$G55,$H55-SUM($I55:BK55)))","v":0},{"$f":"IF(OR(BM$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BM$3,$H55/$G55,$H55-SUM($I55:BL55)))","v":0},{"$f":"IF(OR(BN$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BN$3,$H55/$G55,$H55-SUM($I55:BM55)))","v":0},{"$f":"IF(OR(BO$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BO$3,$H55/$G55,$H55-SUM($I55:BN55)))","v":0},{"$f":"IF(OR(BP$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BP$3,$H55/$G55,$H55-SUM($I55:BO55)))","v":0},{"$f":"IF(OR(BQ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BQ$3,$H55/$G55,$H55-SUM($I55:BP55)))","v":0},{"$f":"IF(OR(BR$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BR$3,$H55/$G55,$H55-SUM($I55:BQ55)))","v":0},{"$f":"IF(OR(BS$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BS$3,$H55/$G55,$H55-SUM($I55:BR55)))","v":0},{"$f":"IF(OR(BT$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BT$3,$H55/$G55,$H55-SUM($I55:BS55)))","v":0},{"$f":"IF(OR(BU$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BU$3,$H55/$G55,$H55-SUM($I55:BT55)))","v":0},{"$f":"IF(OR(BV$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BV$3,$H55/$G55,$H55-SUM($I55:BU55)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,55,{"$f":"AK28","v":0},null,{"$f":"IF(OR(J$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>J$3,$H56/$G56,$H56-SUM($I56:I56)))","v":0},{"$f":"IF(OR(K$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>K$3,$H56/$G56,$H56-SUM($I56:J56)))","v":0},{"$f":"IF(OR(L$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>L$3,$H56/$G56,$H56-SUM($I56:K56)))","v":0},{"$f":"IF(OR(M$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>M$3,$H56/$G56,$H56-SUM($I56:L56)))","v":0},{"$f":"IF(OR(N$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>N$3,$H56/$G56,$H56-SUM($I56:M56)))","v":0},{"$f":"IF(OR(O$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>O$3,$H56/$G56,$H56-SUM($I56:N56)))","v":0},{"$f":"IF(OR(P$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>P$3,$H56/$G56,$H56-SUM($I56:O56)))","v":0},{"$f":"IF(OR(Q$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Q$3,$H56/$G56,$H56-SUM($I56:P56)))","v":0},{"$f":"IF(OR(R$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>R$3,$H56/$G56,$H56-SUM($I56:Q56)))","v":0},{"$f":"IF(OR(S$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>S$3,$H56/$G56,$H56-SUM($I56:R56)))","v":0},{"$f":"IF(OR(T$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>T$3,$H56/$G56,$H56-SUM($I56:S56)))","v":0},{"$f":"IF(OR(U$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>U$3,$H56/$G56,$H56-SUM($I56:T56)))","v":0},{"$f":"IF(OR(V$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>V$3,$H56/$G56,$H56-SUM($I56:U56)))","v":0},{"$f":"IF(OR(W$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>W$3,$H56/$G56,$H56-SUM($I56:V56)))","v":0},{"$f":"IF(OR(X$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>X$3,$H56/$G56,$H56-SUM($I56:W56)))","v":0},{"$f":"IF(OR(Y$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Y$3,$H56/$G56,$H56-SUM($I56:X56)))","v":0},{"$f":"IF(OR(Z$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Z$3,$H56/$G56,$H56-SUM($I56:Y56)))","v":0},{"$f":"IF(OR(AA$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AA$3,$H56/$G56,$H56-SUM($I56:Z56)))","v":0},{"$f":"IF(OR(AB$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AB$3,$H56/$G56,$H56-SUM($I56:AA56)))","v":0},{"$f":"IF(OR(AC$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AC$3,$H56/$G56,$H56-SUM($I56:AB56)))","v":0},{"$f":"IF(OR(AD$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AD$3,$H56/$G56,$H56-SUM($I56:AC56)))","v":0},{"$f":"IF(OR(AE$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AE$3,$H56/$G56,$H56-SUM($I56:AD56)))","v":0},{"$f":"IF(OR(AF$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AF$3,$H56/$G56,$H56-SUM($I56:AE56)))","v":0},{"$f":"IF(OR(AG$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AG$3,$H56/$G56,$H56-SUM($I56:AF56)))","v":0},{"$f":"IF(OR(AH$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AH$3,$H56/$G56,$H56-SUM($I56:AG56)))","v":0},{"$f":"IF(OR(AI$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AI$3,$H56/$G56,$H56-SUM($I56:AH56)))","v":0},{"$f":"IF(OR(AJ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AJ$3,$H56/$G56,$H56-SUM($I56:AI56)))","v":0},{"$f":"IF(OR(AK$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AK$3,$H56/$G56,$H56-SUM($I56:AJ56)))","v":0},{"$f":"IF(OR(AL$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AL$3,$H56/$G56,$H56-SUM($I56:AK56)))","v":0},{"$f":"IF(OR(AM$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AM$3,$H56/$G56,$H56-SUM($I56:AL56)))","v":0},{"$f":"IF(OR(AN$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AN$3,$H56/$G56,$H56-SUM($I56:AM56)))","v":0},{"$f":"IF(OR(AO$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AO$3,$H56/$G56,$H56-SUM($I56:AN56)))","v":0},{"$f":"IF(OR(AP$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AP$3,$H56/$G56,$H56-SUM($I56:AO56)))","v":0},{"$f":"IF(OR(AQ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AQ$3,$H56/$G56,$H56-SUM($I56:AP56)))","v":0},{"$f":"IF(OR(AR$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AR$3,$H56/$G56,$H56-SUM($I56:AQ56)))","v":0},{"$f":"IF(OR(AS$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AS$3,$H56/$G56,$H56-SUM($I56:AR56)))","v":0},{"$f":"IF(OR(AT$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AT$3,$H56/$G56,$H56-SUM($I56:AS56)))","v":0},{"$f":"IF(OR(AU$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AU$3,$H56/$G56,$H56-SUM($I56:AT56)))","v":0},{"$f":"IF(OR(AV$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AV$3,$H56/$G56,$H56-SUM($I56:AU56)))","v":0},{"$f":"IF(OR(AW$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AW$3,$H56/$G56,$H56-SUM($I56:AV56)))","v":0},{"$f":"IF(OR(AX$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AX$3,$H56/$G56,$H56-SUM($I56:AW56)))","v":0},{"$f":"IF(OR(AY$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AY$3,$H56/$G56,$H56-SUM($I56:AX56)))","v":0},{"$f":"IF(OR(AZ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AZ$3,$H56/$G56,$H56-SUM($I56:AY56)))","v":0},{"$f":"IF(OR(BA$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BA$3,$H56/$G56,$H56-SUM($I56:AZ56)))","v":0},{"$f":"IF(OR(BB$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BB$3,$H56/$G56,$H56-SUM($I56:BA56)))","v":0},{"$f":"IF(OR(BC$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BC$3,$H56/$G56,$H56-SUM($I56:BB56)))","v":0},{"$f":"IF(OR(BD$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BD$3,$H56/$G56,$H56-SUM($I56:BC56)))","v":0},{"$f":"IF(OR(BE$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BE$3,$H56/$G56,$H56-SUM($I56:BD56)))","v":0},{"$f":"IF(OR(BF$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BF$3,$H56/$G56,$H56-SUM($I56:BE56)))","v":0},{"$f":"IF(OR(BG$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BG$3,$H56/$G56,$H56-SUM($I56:BF56)))","v":0},{"$f":"IF(OR(BH$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BH$3,$H56/$G56,$H56-SUM($I56:BG56)))","v":0},{"$f":"IF(OR(BI$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BI$3,$H56/$G56,$H56-SUM($I56:BH56)))","v":0},{"$f":"IF(OR(BJ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BJ$3,$H56/$G56,$H56-SUM($I56:BI56)))","v":0},{"$f":"IF(OR(BK$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BK$3,$H56/$G56,$H56-SUM($I56:BJ56)))","v":0},{"$f":"IF(OR(BL$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BL$3,$H56/$G56,$H56-SUM($I56:BK56)))","v":0},{"$f":"IF(OR(BM$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BM$3,$H56/$G56,$H56-SUM($I56:BL56)))","v":0},{"$f":"IF(OR(BN$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BN$3,$H56/$G56,$H56-SUM($I56:BM56)))","v":0},{"$f":"IF(OR(BO$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BO$3,$H56/$G56,$H56-SUM($I56:BN56)))","v":0},{"$f":"IF(OR(BP$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BP$3,$H56/$G56,$H56-SUM($I56:BO56)))","v":0},{"$f":"IF(OR(BQ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BQ$3,$H56/$G56,$H56-SUM($I56:BP56)))","v":0},{"$f":"IF(OR(BR$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BR$3,$H56/$G56,$H56-SUM($I56:BQ56)))","v":0},{"$f":"IF(OR(BS$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BS$3,$H56/$G56,$H56-SUM($I56:BR56)))","v":0},{"$f":"IF(OR(BT$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BT$3,$H56/$G56,$H56-SUM($I56:BS56)))","v":0},{"$f":"IF(OR(BU$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BU$3,$H56/$G56,$H56-SUM($I56:BT56)))","v":0},{"$f":"IF(OR(BV$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BV$3,$H56/$G56,$H56-SUM($I56:BU56)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,55,{"$f":"AL28","v":0},null,{"$f":"IF(OR(J$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>J$3,$H57/$G57,$H57-SUM($I57:I57)))","v":0},{"$f":"IF(OR(K$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>K$3,$H57/$G57,$H57-SUM($I57:J57)))","v":0},{"$f":"IF(OR(L$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>L$3,$H57/$G57,$H57-SUM($I57:K57)))","v":0},{"$f":"IF(OR(M$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>M$3,$H57/$G57,$H57-SUM($I57:L57)))","v":0},{"$f":"IF(OR(N$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>N$3,$H57/$G57,$H57-SUM($I57:M57)))","v":0},{"$f":"IF(OR(O$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>O$3,$H57/$G57,$H57-SUM($I57:N57)))","v":0},{"$f":"IF(OR(P$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>P$3,$H57/$G57,$H57-SUM($I57:O57)))","v":0},{"$f":"IF(OR(Q$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Q$3,$H57/$G57,$H57-SUM($I57:P57)))","v":0},{"$f":"IF(OR(R$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>R$3,$H57/$G57,$H57-SUM($I57:Q57)))","v":0},{"$f":"IF(OR(S$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>S$3,$H57/$G57,$H57-SUM($I57:R57)))","v":0},{"$f":"IF(OR(T$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>T$3,$H57/$G57,$H57-SUM($I57:S57)))","v":0},{"$f":"IF(OR(U$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>U$3,$H57/$G57,$H57-SUM($I57:T57)))","v":0},{"$f":"IF(OR(V$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>V$3,$H57/$G57,$H57-SUM($I57:U57)))","v":0},{"$f":"IF(OR(W$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>W$3,$H57/$G57,$H57-SUM($I57:V57)))","v":0},{"$f":"IF(OR(X$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>X$3,$H57/$G57,$H57-SUM($I57:W57)))","v":0},{"$f":"IF(OR(Y$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Y$3,$H57/$G57,$H57-SUM($I57:X57)))","v":0},{"$f":"IF(OR(Z$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Z$3,$H57/$G57,$H57-SUM($I57:Y57)))","v":0},{"$f":"IF(OR(AA$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AA$3,$H57/$G57,$H57-SUM($I57:Z57)))","v":0},{"$f":"IF(OR(AB$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AB$3,$H57/$G57,$H57-SUM($I57:AA57)))","v":0},{"$f":"IF(OR(AC$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AC$3,$H57/$G57,$H57-SUM($I57:AB57)))","v":0},{"$f":"IF(OR(AD$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AD$3,$H57/$G57,$H57-SUM($I57:AC57)))","v":0},{"$f":"IF(OR(AE$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AE$3,$H57/$G57,$H57-SUM($I57:AD57)))","v":0},{"$f":"IF(OR(AF$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AF$3,$H57/$G57,$H57-SUM($I57:AE57)))","v":0},{"$f":"IF(OR(AG$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AG$3,$H57/$G57,$H57-SUM($I57:AF57)))","v":0},{"$f":"IF(OR(AH$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AH$3,$H57/$G57,$H57-SUM($I57:AG57)))","v":0},{"$f":"IF(OR(AI$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AI$3,$H57/$G57,$H57-SUM($I57:AH57)))","v":0},{"$f":"IF(OR(AJ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AJ$3,$H57/$G57,$H57-SUM($I57:AI57)))","v":0},{"$f":"IF(OR(AK$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AK$3,$H57/$G57,$H57-SUM($I57:AJ57)))","v":0},{"$f":"IF(OR(AL$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AL$3,$H57/$G57,$H57-SUM($I57:AK57)))","v":0},{"$f":"IF(OR(AM$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AM$3,$H57/$G57,$H57-SUM($I57:AL57)))","v":0},{"$f":"IF(OR(AN$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AN$3,$H57/$G57,$H57-SUM($I57:AM57)))","v":0},{"$f":"IF(OR(AO$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AO$3,$H57/$G57,$H57-SUM($I57:AN57)))","v":0},{"$f":"IF(OR(AP$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AP$3,$H57/$G57,$H57-SUM($I57:AO57)))","v":0},{"$f":"IF(OR(AQ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AQ$3,$H57/$G57,$H57-SUM($I57:AP57)))","v":0},{"$f":"IF(OR(AR$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AR$3,$H57/$G57,$H57-SUM($I57:AQ57)))","v":0},{"$f":"IF(OR(AS$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AS$3,$H57/$G57,$H57-SUM($I57:AR57)))","v":0},{"$f":"IF(OR(AT$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AT$3,$H57/$G57,$H57-SUM($I57:AS57)))","v":0},{"$f":"IF(OR(AU$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AU$3,$H57/$G57,$H57-SUM($I57:AT57)))","v":0},{"$f":"IF(OR(AV$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AV$3,$H57/$G57,$H57-SUM($I57:AU57)))","v":0},{"$f":"IF(OR(AW$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AW$3,$H57/$G57,$H57-SUM($I57:AV57)))","v":0},{"$f":"IF(OR(AX$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AX$3,$H57/$G57,$H57-SUM($I57:AW57)))","v":0},{"$f":"IF(OR(AY$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AY$3,$H57/$G57,$H57-SUM($I57:AX57)))","v":0},{"$f":"IF(OR(AZ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AZ$3,$H57/$G57,$H57-SUM($I57:AY57)))","v":0},{"$f":"IF(OR(BA$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BA$3,$H57/$G57,$H57-SUM($I57:AZ57)))","v":0},{"$f":"IF(OR(BB$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BB$3,$H57/$G57,$H57-SUM($I57:BA57)))","v":0},{"$f":"IF(OR(BC$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BC$3,$H57/$G57,$H57-SUM($I57:BB57)))","v":0},{"$f":"IF(OR(BD$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BD$3,$H57/$G57,$H57-SUM($I57:BC57)))","v":0},{"$f":"IF(OR(BE$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BE$3,$H57/$G57,$H57-SUM($I57:BD57)))","v":0},{"$f":"IF(OR(BF$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BF$3,$H57/$G57,$H57-SUM($I57:BE57)))","v":0},{"$f":"IF(OR(BG$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BG$3,$H57/$G57,$H57-SUM($I57:BF57)))","v":0},{"$f":"IF(OR(BH$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BH$3,$H57/$G57,$H57-SUM($I57:BG57)))","v":0},{"$f":"IF(OR(BI$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BI$3,$H57/$G57,$H57-SUM($I57:BH57)))","v":0},{"$f":"IF(OR(BJ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BJ$3,$H57/$G57,$H57-SUM($I57:BI57)))","v":0},{"$f":"IF(OR(BK$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BK$3,$H57/$G57,$H57-SUM($I57:BJ57)))","v":0},{"$f":"IF(OR(BL$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BL$3,$H57/$G57,$H57-SUM($I57:BK57)))","v":0},{"$f":"IF(OR(BM$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BM$3,$H57/$G57,$H57-SUM($I57:BL57)))","v":0},{"$f":"IF(OR(BN$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BN$3,$H57/$G57,$H57-SUM($I57:BM57)))","v":0},{"$f":"IF(OR(BO$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BO$3,$H57/$G57,$H57-SUM($I57:BN57)))","v":0},{"$f":"IF(OR(BP$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BP$3,$H57/$G57,$H57-SUM($I57:BO57)))","v":0},{"$f":"IF(OR(BQ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BQ$3,$H57/$G57,$H57-SUM($I57:BP57)))","v":0},{"$f":"IF(OR(BR$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BR$3,$H57/$G57,$H57-SUM($I57:BQ57)))","v":0},{"$f":"IF(OR(BS$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BS$3,$H57/$G57,$H57-SUM($I57:BR57)))","v":0},{"$f":"IF(OR(BT$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BT$3,$H57/$G57,$H57-SUM($I57:BS57)))","v":0},{"$f":"IF(OR(BU$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BU$3,$H57/$G57,$H57-SUM($I57:BT57)))","v":0},{"$f":"IF(OR(BV$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BV$3,$H57/$G57,$H57-SUM($I57:BU57)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,55,{"$f":"AM28","v":0},null,{"$f":"IF(OR(J$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>J$3,$H58/$G58,$H58-SUM($I58:I58)))","v":0},{"$f":"IF(OR(K$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>K$3,$H58/$G58,$H58-SUM($I58:J58)))","v":0},{"$f":"IF(OR(L$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>L$3,$H58/$G58,$H58-SUM($I58:K58)))","v":0},{"$f":"IF(OR(M$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>M$3,$H58/$G58,$H58-SUM($I58:L58)))","v":0},{"$f":"IF(OR(N$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>N$3,$H58/$G58,$H58-SUM($I58:M58)))","v":0},{"$f":"IF(OR(O$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>O$3,$H58/$G58,$H58-SUM($I58:N58)))","v":0},{"$f":"IF(OR(P$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>P$3,$H58/$G58,$H58-SUM($I58:O58)))","v":0},{"$f":"IF(OR(Q$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Q$3,$H58/$G58,$H58-SUM($I58:P58)))","v":0},{"$f":"IF(OR(R$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>R$3,$H58/$G58,$H58-SUM($I58:Q58)))","v":0},{"$f":"IF(OR(S$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>S$3,$H58/$G58,$H58-SUM($I58:R58)))","v":0},{"$f":"IF(OR(T$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>T$3,$H58/$G58,$H58-SUM($I58:S58)))","v":0},{"$f":"IF(OR(U$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>U$3,$H58/$G58,$H58-SUM($I58:T58)))","v":0},{"$f":"IF(OR(V$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>V$3,$H58/$G58,$H58-SUM($I58:U58)))","v":0},{"$f":"IF(OR(W$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>W$3,$H58/$G58,$H58-SUM($I58:V58)))","v":0},{"$f":"IF(OR(X$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>X$3,$H58/$G58,$H58-SUM($I58:W58)))","v":0},{"$f":"IF(OR(Y$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Y$3,$H58/$G58,$H58-SUM($I58:X58)))","v":0},{"$f":"IF(OR(Z$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Z$3,$H58/$G58,$H58-SUM($I58:Y58)))","v":0},{"$f":"IF(OR(AA$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AA$3,$H58/$G58,$H58-SUM($I58:Z58)))","v":0},{"$f":"IF(OR(AB$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AB$3,$H58/$G58,$H58-SUM($I58:AA58)))","v":0},{"$f":"IF(OR(AC$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AC$3,$H58/$G58,$H58-SUM($I58:AB58)))","v":0},{"$f":"IF(OR(AD$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AD$3,$H58/$G58,$H58-SUM($I58:AC58)))","v":0},{"$f":"IF(OR(AE$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AE$3,$H58/$G58,$H58-SUM($I58:AD58)))","v":0},{"$f":"IF(OR(AF$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AF$3,$H58/$G58,$H58-SUM($I58:AE58)))","v":0},{"$f":"IF(OR(AG$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AG$3,$H58/$G58,$H58-SUM($I58:AF58)))","v":0},{"$f":"IF(OR(AH$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AH$3,$H58/$G58,$H58-SUM($I58:AG58)))","v":0},{"$f":"IF(OR(AI$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AI$3,$H58/$G58,$H58-SUM($I58:AH58)))","v":0},{"$f":"IF(OR(AJ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AJ$3,$H58/$G58,$H58-SUM($I58:AI58)))","v":0},{"$f":"IF(OR(AK$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AK$3,$H58/$G58,$H58-SUM($I58:AJ58)))","v":0},{"$f":"IF(OR(AL$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AL$3,$H58/$G58,$H58-SUM($I58:AK58)))","v":0},{"$f":"IF(OR(AM$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AM$3,$H58/$G58,$H58-SUM($I58:AL58)))","v":0},{"$f":"IF(OR(AN$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AN$3,$H58/$G58,$H58-SUM($I58:AM58)))","v":0},{"$f":"IF(OR(AO$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AO$3,$H58/$G58,$H58-SUM($I58:AN58)))","v":0},{"$f":"IF(OR(AP$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AP$3,$H58/$G58,$H58-SUM($I58:AO58)))","v":0},{"$f":"IF(OR(AQ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AQ$3,$H58/$G58,$H58-SUM($I58:AP58)))","v":0},{"$f":"IF(OR(AR$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AR$3,$H58/$G58,$H58-SUM($I58:AQ58)))","v":0},{"$f":"IF(OR(AS$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AS$3,$H58/$G58,$H58-SUM($I58:AR58)))","v":0},{"$f":"IF(OR(AT$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AT$3,$H58/$G58,$H58-SUM($I58:AS58)))","v":0},{"$f":"IF(OR(AU$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AU$3,$H58/$G58,$H58-SUM($I58:AT58)))","v":0},{"$f":"IF(OR(AV$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AV$3,$H58/$G58,$H58-SUM($I58:AU58)))","v":0},{"$f":"IF(OR(AW$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AW$3,$H58/$G58,$H58-SUM($I58:AV58)))","v":0},{"$f":"IF(OR(AX$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AX$3,$H58/$G58,$H58-SUM($I58:AW58)))","v":0},{"$f":"IF(OR(AY$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AY$3,$H58/$G58,$H58-SUM($I58:AX58)))","v":0},{"$f":"IF(OR(AZ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AZ$3,$H58/$G58,$H58-SUM($I58:AY58)))","v":0},{"$f":"IF(OR(BA$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BA$3,$H58/$G58,$H58-SUM($I58:AZ58)))","v":0},{"$f":"IF(OR(BB$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BB$3,$H58/$G58,$H58-SUM($I58:BA58)))","v":0},{"$f":"IF(OR(BC$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BC$3,$H58/$G58,$H58-SUM($I58:BB58)))","v":0},{"$f":"IF(OR(BD$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BD$3,$H58/$G58,$H58-SUM($I58:BC58)))","v":0},{"$f":"IF(OR(BE$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BE$3,$H58/$G58,$H58-SUM($I58:BD58)))","v":0},{"$f":"IF(OR(BF$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BF$3,$H58/$G58,$H58-SUM($I58:BE58)))","v":0},{"$f":"IF(OR(BG$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BG$3,$H58/$G58,$H58-SUM($I58:BF58)))","v":0},{"$f":"IF(OR(BH$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BH$3,$H58/$G58,$H58-SUM($I58:BG58)))","v":0},{"$f":"IF(OR(BI$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BI$3,$H58/$G58,$H58-SUM($I58:BH58)))","v":0},{"$f":"IF(OR(BJ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BJ$3,$H58/$G58,$H58-SUM($I58:BI58)))","v":0},{"$f":"IF(OR(BK$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BK$3,$H58/$G58,$H58-SUM($I58:BJ58)))","v":0},{"$f":"IF(OR(BL$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BL$3,$H58/$G58,$H58-SUM($I58:BK58)))","v":0},{"$f":"IF(OR(BM$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BM$3,$H58/$G58,$H58-SUM($I58:BL58)))","v":0},{"$f":"IF(OR(BN$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BN$3,$H58/$G58,$H58-SUM($I58:BM58)))","v":0},{"$f":"IF(OR(BO$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BO$3,$H58/$G58,$H58-SUM($I58:BN58)))","v":0},{"$f":"IF(OR(BP$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BP$3,$H58/$G58,$H58-SUM($I58:BO58)))","v":0},{"$f":"IF(OR(BQ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BQ$3,$H58/$G58,$H58-SUM($I58:BP58)))","v":0},{"$f":"IF(OR(BR$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BR$3,$H58/$G58,$H58-SUM($I58:BQ58)))","v":0},{"$f":"IF(OR(BS$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BS$3,$H58/$G58,$H58-SUM($I58:BR58)))","v":0},{"$f":"IF(OR(BT$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BT$3,$H58/$G58,$H58-SUM($I58:BS58)))","v":0},{"$f":"IF(OR(BU$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BU$3,$H58/$G58,$H58-SUM($I58:BT58)))","v":0},{"$f":"IF(OR(BV$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BV$3,$H58/$G58,$H58-SUM($I58:BU58)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J20,J25:J26,J29:J58)","v":0.90809715472272423},1.3344093595597988,2.039255823931617,2.152356830914866,2.2719998345671737,3.0002007320137056,3.0563898265960168,3.0820894304257864,3.1034231197205333,3.1491223927568726,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,{"$f":"SUM(AP20,AP25:AP26,AP29:AP58)","v":3.2082437560807837},3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.2082437560807837,3.081828550524464,2.3001466013580596,2.3001466013580596,2.3001466013580596,2.3001466013580596,2.3001466013580596,2.258692244220228,1.8323800393831386,1.1275335750113478,1.0144325680280919,0.89478956437577462,0.1935369169508081,0.13734782236849902,0.11164821853872739,9.0314529243983088E-2,4.4615256207641618E-2]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J28-SUM(J29:J58)+I61","v":23.447171266039096},{"$f":"K28-SUM(K29:K58)+J61","v":61.787414601652017},66.876811316521824,72.212916841206606,108.620073878341,109.65982486021495,108.96646475611681,108.00727974876266,108.36686815790134,108.6211363684253,106.37695023132133,104.13276409421736,101.8885779571134,99.644391820009432,97.400205682905465,95.156019545801499,92.911833408697532,90.667647271593566,88.4234611344896,86.179274997385633,83.935088860281667,81.6909027231777,79.446716586073734,77.202530448969767,74.958344311865801,72.714158174761835,70.469972037657868,68.225785900553902,65.981599763449935,63.737413626345969,61.493227489242003,59.249041352138036,57.00485521503407,54.760669077930103,52.516482940826137,50.27229680372217,48.028110666618204,45.783924529514238,43.539738392410271,41.295552255306305,39.051366118202338,36.807179981098372,34.562993843994406,32.318807706890439,30.074621569786476,27.830435432682513,25.586249295578551,23.342063158474588,21.097877021370625,18.853690884266662,16.609504747162699,14.365318610058734,12.12113247295477,9.8769463358508052,7.6327601987468405,5.388574061642883,3.5707001293760134,2.4576726614809346,1.457746200569112,0.57746274330960656,{"$f":"BR28-SUM(BR29:BR58)+BQ61","v":0.38392582635879791},{"$f":"BS28-SUM(BS29:BS58)+BR61","v":0.24657800399029889},{"$f":"BT28-SUM(BT29:BT58)+BS61","v":0.1349297854515715},{"$f":"BU28-SUM(BU29:BU58)+BT61","v":4.4615256207588411E-2},{"$f":"BV28-SUM(BV29:BV58)+BU61","v":-5.3207438455160627E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B17","v":"Total Closing RAB - Sub-transmission lines"},"$m Real 2010",null,null,null,null,{"$f":"J61+J21","v":67.81751664189629},{"$f":"K61+K21","v":105.24966282278649},109.43096238293357,113.85897075289563,149.3580306353073,149.48968446245851,147.88822720363765,146.02094504156076,145.47243629597673,144.81860735177798,141.66632405995128,138.51404076812457,135.3617574762979,132.20947418447122,129.05719089264451,125.90490760081782,122.75262430899113,119.60034101716444,116.44805772533775,113.29577443351106,110.14349114168436,106.99120784985767,103.83892455803098,100.68664126620429,97.534357974377599,94.382074682550908,91.229791390724216,88.077508098897525,84.925224807070833,81.772941515244142,78.62065822341745,75.468374931590759,72.316091639764068,69.163808347937376,66.011525056110685,62.859241764283993,59.706958472457302,56.55467518063061,53.402391888803919,50.250108596977228,47.097825305150536,43.945542013323845,40.793258721497153,37.640975429670462,34.488692137843778,31.33640884601709,28.184125554190402,25.031842262363718,21.87955897053703,18.853690884266662,16.609504747162699,14.365318610058734,12.12113247295477,9.8769463358508052,7.6327601987468405,5.388574061642883,3.5707001293760134,2.4576726614809346,1.457746200569112,0.57746274330960656,{"$f":"BR61+BR21","v":0.38392582635879791},{"$f":"BS61+BS21","v":0.24657800399029889},{"$f":"BT61+BT21","v":0.1349297854515715},{"$f":"BU61+BU21","v":4.4615256207588411E-2},{"$f":"BV61+BV21","v":-5.3207438455160627E-14}]
[]
[2,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A64))","v":"Distribution Lines"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I64+1","v":2011},{"$f":"J64+1","v":2012},{"$f":"K64+1","v":2013},{"$f":"L64+1","v":2014},{"$f":"M64+1","v":2015},{"$f":"N64+1","v":2016},{"$f":"O64+1","v":2017},{"$f":"P64+1","v":2018},{"$f":"Q64+1","v":2019},{"$f":"R64+1","v":2020},{"$f":"S64+1","v":2021},{"$f":"T64+1","v":2022},{"$f":"U64+1","v":2023},{"$f":"V64+1","v":2024},{"$f":"W64+1","v":2025},{"$f":"X64+1","v":2026},{"$f":"Y64+1","v":2027},{"$f":"Z64+1","v":2028},{"$f":"AA64+1","v":2029},{"$f":"AB64+1","v":2030},{"$f":"AC64+1","v":2031},{"$f":"AD64+1","v":2032},{"$f":"AE64+1","v":2033},{"$f":"AF64+1","v":2034},{"$f":"AG64+1","v":2035},{"$f":"AH64+1","v":2036},{"$f":"AI64+1","v":2037},{"$f":"AJ64+1","v":2038},{"$f":"AK64+1","v":2039},{"$f":"AL64+1","v":2040},{"$f":"AM64+1","v":2041},{"$f":"AN64+1","v":2042},{"$f":"AO64+1","v":2043},{"$f":"AP64+1","v":2044},{"$f":"AQ64+1","v":2045},{"$f":"AR64+1","v":2046},{"$f":"AS64+1","v":2047},{"$f":"AT64+1","v":2048},{"$f":"AU64+1","v":2049},{"$f":"AV64+1","v":2050},{"$f":"AW64+1","v":2051},{"$f":"AX64+1","v":2052},{"$f":"AY64+1","v":2053},{"$f":"AZ64+1","v":2054},{"$f":"BA64+1","v":2055},{"$f":"BB64+1","v":2056},{"$f":"BC64+1","v":2057},{"$f":"BD64+1","v":2058},{"$f":"BE64+1","v":2059},{"$f":"BF64+1","v":2060},{"$f":"BG64+1","v":2061},{"$f":"BH64+1","v":2062},{"$f":"BI64+1","v":2063},{"$f":"BJ64+1","v":2064},{"$f":"BK64+1","v":2065},{"$f":"BL64+1","v":2066},{"$f":"BM64+1","v":2067},{"$f":"BN64+1","v":2068},{"$f":"BO64+1","v":2069},{"$f":"BP64+1","v":2070},{"$f":"BQ64+1","v":2071},{"$f":"BR64+1","v":2072},{"$f":"BS64+1","v":2073},{"$f":"BT64+1","v":2074},{"$f":"BU64+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A64)","v":21.082154828801148},null,null,{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:I67))),(MAX($I68/$G67, $I68-SUM($I67:I67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:J67))),(MAX($I68/$G67, $I68-SUM($I67:J67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:K67))),(MAX($I68/$G67, $I68-SUM($I67:K67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:L67))),(MAX($I68/$G67, $I68-SUM($I67:L67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:M67))),(MAX($I68/$G67, $I68-SUM($I67:M67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:N67))),(MAX($I68/$G67, $I68-SUM($I67:N67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:O67))),(MAX($I68/$G67, $I68-SUM($I67:O67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:P67))),(MAX($I68/$G67, $I68-SUM($I67:P67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:Q67))),(MAX($I68/$G67, $I68-SUM($I67:Q67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:R67))),(MAX($I68/$G67, $I68-SUM($I67:R67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:S67))),(MAX($I68/$G67, $I68-SUM($I67:S67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:T67))),(MAX($I68/$G67, $I68-SUM($I67:T67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:U67))),(MAX($I68/$G67, $I68-SUM($I67:U67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:V67))),(MAX($I68/$G67, $I68-SUM($I67:V67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:W67))),(MAX($I68/$G67, $I68-SUM($I67:W67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:X67))),(MAX($I68/$G67, $I68-SUM($I67:X67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:Y67))),(MAX($I68/$G67, $I68-SUM($I67:Y67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:Z67))),(MAX($I68/$G67, $I68-SUM($I67:Z67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AA67))),(MAX($I68/$G67, $I68-SUM($I67:AA67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AB67))),(MAX($I68/$G67, $I68-SUM($I67:AB67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AC67))),(MAX($I68/$G67, $I68-SUM($I67:AC67)))))","v":81.460332362992602},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AD67))),(MAX($I68/$G67, $I68-SUM($I67:AD67)))))","v":6.6923596593658203},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AE67))),(MAX($I68/$G67, $I68-SUM($I67:AE67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AF67))),(MAX($I68/$G67, $I68-SUM($I67:AF67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AG67))),(MAX($I68/$G67, $I68-SUM($I67:AG67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AH67))),(MAX($I68/$G67, $I68-SUM($I67:AH67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AI67))),(MAX($I68/$G67, $I68-SUM($I67:AI67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AJ67))),(MAX($I68/$G67, $I68-SUM($I67:AJ67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AK67))),(MAX($I68/$G67, $I68-SUM($I67:AK67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AL67))),(MAX($I68/$G67, $I68-SUM($I67:AL67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AM67))),(MAX($I68/$G67, $I68-SUM($I67:AM67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AN67))),(MAX($I68/$G67, $I68-SUM($I67:AN67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AO67))),(MAX($I68/$G67, $I68-SUM($I67:AO67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AP67))),(MAX($I68/$G67, $I68-SUM($I67:AP67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AQ67))),(MAX($I68/$G67, $I68-SUM($I67:AQ67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AR67))),(MAX($I68/$G67, $I68-SUM($I67:AR67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AS67))),(MAX($I68/$G67, $I68-SUM($I67:AS67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AT67))),(MAX($I68/$G67, $I68-SUM($I67:AT67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AU67))),(MAX($I68/$G67, $I68-SUM($I67:AU67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AV67))),(MAX($I68/$G67, $I68-SUM($I67:AV67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AW67))),(MAX($I68/$G67, $I68-SUM($I67:AW67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AX67))),(MAX($I68/$G67, $I68-SUM($I67:AX67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AY67))),(MAX($I68/$G67, $I68-SUM($I67:AY67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:AZ67))),(MAX($I68/$G67, $I68-SUM($I67:AZ67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BA67))),(MAX($I68/$G67, $I68-SUM($I67:BA67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BB67))),(MAX($I68/$G67, $I68-SUM($I67:BB67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BC67))),(MAX($I68/$G67, $I68-SUM($I67:BC67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BD67))),(MAX($I68/$G67, $I68-SUM($I67:BD67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BE67))),(MAX($I68/$G67, $I68-SUM($I67:BE67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BF67))),(MAX($I68/$G67, $I68-SUM($I67:BF67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BG67))),(MAX($I68/$G67, $I68-SUM($I67:BG67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BH67))),(MAX($I68/$G67, $I68-SUM($I67:BH67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BI67))),(MAX($I68/$G67, $I68-SUM($I67:BI67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BJ67))),(MAX($I68/$G67, $I68-SUM($I67:BJ67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BK67))),(MAX($I68/$G67, $I68-SUM($I67:BK67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BL67))),(MAX($I68/$G67, $I68-SUM($I67:BL67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BM67))),(MAX($I68/$G67, $I68-SUM($I67:BM67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BN67))),(MAX($I68/$G67, $I68-SUM($I67:BN67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BO67))),(MAX($I68/$G67, $I68-SUM($I67:BO67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BP67))),(MAX($I68/$G67, $I68-SUM($I67:BP67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BQ67))),(MAX($I68/$G67, $I68-SUM($I67:BQ67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BR67))),(MAX($I68/$G67, $I68-SUM($I67:BR67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BS67))),(MAX($I68/$G67, $I68-SUM($I67:BS67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BT67))),(MAX($I68/$G67, $I68-SUM($I67:BT67)))))","v":0},{"$f":"IF(OR($G67=0,$G67=\"n/a\"),0,IF($I68>0,(MIN($I68/$G67, $I68-SUM($I67:BU67))),(MAX($I68/$G67, $I68-SUM($I67:BU67)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A64)","v":1717.3593392822108},{"$f":"I68-J67","v":1635.8990069192182},1554.4386745562256,1472.9783421932329,1391.5180098302403,1310.0576774672477,1228.5973451042551,1147.1370127412624,1065.6766803782698,984.21634801527716,902.75601565228453,821.2956832892919,739.83535092629927,658.37501856330664,576.91468620031401,495.45435383732138,413.99402147432875,332.53368911133612,251.07335674834351,169.61302438535091,88.152692022358309,6.6923596593657066,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"AO68-AP67","v":-1.1368683772161603E-13},-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"BU68-BV67","v":-1.1368683772161603E-13}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B64,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":78.49320370846786},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B64,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":-10.043712292067298}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G76","v":55},{"$f":"N71","v":78.49320370846786},null,null,null,null,null,null,{"$f":"IF($G72=\"n/a\",0,IF(O$3-$N$3>$G72-5,$H72-SUM($J72:N72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(P$3-$N$3>$G72-5,$H72-SUM($J72:O72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(Q$3-$N$3>$G72-5,$H72-SUM($J72:P72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(R$3-$N$3>$G72-5,$H72-SUM($J72:Q72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(S$3-$N$3>$G72-5,$H72-SUM($J72:R72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(T$3-$N$3>$G72-5,$H72-SUM($J72:S72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(U$3-$N$3>$G72-5,$H72-SUM($J72:T72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(V$3-$N$3>$G72-5,$H72-SUM($J72:U72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(W$3-$N$3>$G72-5,$H72-SUM($J72:V72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(X$3-$N$3>$G72-5,$H72-SUM($J72:W72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(Y$3-$N$3>$G72-5,$H72-SUM($J72:X72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(Z$3-$N$3>$G72-5,$H72-SUM($J72:Y72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AA$3-$N$3>$G72-5,$H72-SUM($J72:Z72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AB$3-$N$3>$G72-5,$H72-SUM($J72:AA72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AC$3-$N$3>$G72-5,$H72-SUM($J72:AB72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AD$3-$N$3>$G72-5,$H72-SUM($J72:AC72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AE$3-$N$3>$G72-5,$H72-SUM($J72:AD72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AF$3-$N$3>$G72-5,$H72-SUM($J72:AE72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AG$3-$N$3>$G72-5,$H72-SUM($J72:AF72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AH$3-$N$3>$G72-5,$H72-SUM($J72:AG72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AI$3-$N$3>$G72-5,$H72-SUM($J72:AH72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AJ$3-$N$3>$G72-5,$H72-SUM($J72:AI72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AK$3-$N$3>$G72-5,$H72-SUM($J72:AJ72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AL$3-$N$3>$G72-5,$H72-SUM($J72:AK72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AM$3-$N$3>$G72-5,$H72-SUM($J72:AL72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AN$3-$N$3>$G72-5,$H72-SUM($J72:AM72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AO$3-$N$3>$G72-5,$H72-SUM($J72:AN72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AP$3-$N$3>$G72-5,$H72-SUM($J72:AO72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AQ$3-$N$3>$G72-5,$H72-SUM($J72:AP72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AR$3-$N$3>$G72-5,$H72-SUM($J72:AQ72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AS$3-$N$3>$G72-5,$H72-SUM($J72:AR72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AT$3-$N$3>$G72-5,$H72-SUM($J72:AS72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AU$3-$N$3>$G72-5,$H72-SUM($J72:AT72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AV$3-$N$3>$G72-5,$H72-SUM($J72:AU72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AW$3-$N$3>$G72-5,$H72-SUM($J72:AV72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AX$3-$N$3>$G72-5,$H72-SUM($J72:AW72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AY$3-$N$3>$G72-5,$H72-SUM($J72:AX72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(AZ$3-$N$3>$G72-5,$H72-SUM($J72:AY72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BA$3-$N$3>$G72-5,$H72-SUM($J72:AZ72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BB$3-$N$3>$G72-5,$H72-SUM($J72:BA72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BC$3-$N$3>$G72-5,$H72-SUM($J72:BB72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BD$3-$N$3>$G72-5,$H72-SUM($J72:BC72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BE$3-$N$3>$G72-5,$H72-SUM($J72:BD72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BF$3-$N$3>$G72-5,$H72-SUM($J72:BE72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BG$3-$N$3>$G72-5,$H72-SUM($J72:BF72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BH$3-$N$3>$G72-5,$H72-SUM($J72:BG72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BI$3-$N$3>$G72-5,$H72-SUM($J72:BH72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BJ$3-$N$3>$G72-5,$H72-SUM($J72:BI72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BK$3-$N$3>$G72-5,$H72-SUM($J72:BJ72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BL$3-$N$3>$G72-5,$H72-SUM($J72:BK72),$H72/($G72-5)))","v":1.5698640741693572},{"$f":"IF($G72=\"n/a\",0,IF(BM$3-$N$3>$G72-5,$H72-SUM($J72:BL72),$H72/($G72-5)))","v":-5.6843418860808015E-14},{"$f":"IF($G72=\"n/a\",0,IF(BN$3-$N$3>$G72-5,$H72-SUM($J72:BM72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BO$3-$N$3>$G72-5,$H72-SUM($J72:BN72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BP$3-$N$3>$G72-5,$H72-SUM($J72:BO72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BQ$3-$N$3>$G72-5,$H72-SUM($J72:BP72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BR$3-$N$3>$G72-5,$H72-SUM($J72:BQ72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BS$3-$N$3>$G72-5,$H72-SUM($J72:BR72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BT$3-$N$3>$G72-5,$H72-SUM($J72:BS72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BU$3-$N$3>$G72-5,$H72-SUM($J72:BT72),$H72/($G72-5)))","v":0},{"$f":"IF($G72=\"n/a\",0,IF(BV$3-$N$3>$G72-5,$H72-SUM($J72:BU72),$H72/($G72-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G81","v":55},{"$f":"S71","v":-10.043712292067298},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G73=\"n/a\",0,IF(T$3-$S$3>$G73-5,$H73-SUM($J73:S73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(U$3-$S$3>$G73-5,$H73-SUM($J73:T73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(V$3-$S$3>$G73-5,$H73-SUM($J73:U73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(W$3-$S$3>$G73-5,$H73-SUM($J73:V73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(X$3-$S$3>$G73-5,$H73-SUM($J73:W73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(Y$3-$S$3>$G73-5,$H73-SUM($J73:X73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(Z$3-$S$3>$G73-5,$H73-SUM($J73:Y73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AA$3-$S$3>$G73-5,$H73-SUM($J73:Z73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AB$3-$S$3>$G73-5,$H73-SUM($J73:AA73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AC$3-$S$3>$G73-5,$H73-SUM($J73:AB73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AD$3-$S$3>$G73-5,$H73-SUM($J73:AC73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AE$3-$S$3>$G73-5,$H73-SUM($J73:AD73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AF$3-$S$3>$G73-5,$H73-SUM($J73:AE73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AG$3-$S$3>$G73-5,$H73-SUM($J73:AF73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AH$3-$S$3>$G73-5,$H73-SUM($J73:AG73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AI$3-$S$3>$G73-5,$H73-SUM($J73:AH73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AJ$3-$S$3>$G73-5,$H73-SUM($J73:AI73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AK$3-$S$3>$G73-5,$H73-SUM($J73:AJ73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AL$3-$S$3>$G73-5,$H73-SUM($J73:AK73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AM$3-$S$3>$G73-5,$H73-SUM($J73:AL73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AN$3-$S$3>$G73-5,$H73-SUM($J73:AM73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AO$3-$S$3>$G73-5,$H73-SUM($J73:AN73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AP$3-$S$3>$G73-5,$H73-SUM($J73:AO73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AQ$3-$S$3>$G73-5,$H73-SUM($J73:AP73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AR$3-$S$3>$G73-5,$H73-SUM($J73:AQ73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AS$3-$S$3>$G73-5,$H73-SUM($J73:AR73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AT$3-$S$3>$G73-5,$H73-SUM($J73:AS73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AU$3-$S$3>$G73-5,$H73-SUM($J73:AT73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AV$3-$S$3>$G73-5,$H73-SUM($J73:AU73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AW$3-$S$3>$G73-5,$H73-SUM($J73:AV73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AX$3-$S$3>$G73-5,$H73-SUM($J73:AW73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AY$3-$S$3>$G73-5,$H73-SUM($J73:AX73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(AZ$3-$S$3>$G73-5,$H73-SUM($J73:AY73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BA$3-$S$3>$G73-5,$H73-SUM($J73:AZ73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BB$3-$S$3>$G73-5,$H73-SUM($J73:BA73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BC$3-$S$3>$G73-5,$H73-SUM($J73:BB73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BD$3-$S$3>$G73-5,$H73-SUM($J73:BC73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BE$3-$S$3>$G73-5,$H73-SUM($J73:BD73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BF$3-$S$3>$G73-5,$H73-SUM($J73:BE73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BG$3-$S$3>$G73-5,$H73-SUM($J73:BF73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BH$3-$S$3>$G73-5,$H73-SUM($J73:BG73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BI$3-$S$3>$G73-5,$H73-SUM($J73:BH73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BJ$3-$S$3>$G73-5,$H73-SUM($J73:BI73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BK$3-$S$3>$G73-5,$H73-SUM($J73:BJ73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BL$3-$S$3>$G73-5,$H73-SUM($J73:BK73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BM$3-$S$3>$G73-5,$H73-SUM($J73:BL73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BN$3-$S$3>$G73-5,$H73-SUM($J73:BM73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BO$3-$S$3>$G73-5,$H73-SUM($J73:BN73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BP$3-$S$3>$G73-5,$H73-SUM($J73:BO73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BQ$3-$S$3>$G73-5,$H73-SUM($J73:BP73),$H73/($G73-5)))","v":-0.20087424584134594},{"$f":"IF($G73=\"n/a\",0,IF(BR$3-$S$3>$G73-5,$H73-SUM($J73:BQ73),$H73/($G73-5)))","v":7.1054273576010019E-15},{"$f":"IF($G73=\"n/a\",0,IF(BS$3-$S$3>$G73-5,$H73-SUM($J73:BR73),$H73/($G73-5)))","v":0},{"$f":"IF($G73=\"n/a\",0,IF(BT$3-$S$3>$G73-5,$H73-SUM($J73:BS73),$H73/($G73-5)))","v":0},{"$f":"IF($G73=\"n/a\",0,IF(BU$3-$S$3>$G73-5,$H73-SUM($J73:BT73),$H73/($G73-5)))","v":0},{"$f":"IF($G73=\"n/a\",0,IF(BV$3-$S$3>$G73-5,$H73-SUM($J73:BU73),$H73/($G73-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW76:$BW105)=COUNTIF($BW76:$BW105,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":78.777057124940967},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":125.77894380223427},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":86.850127463629349},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":64.581272596183823},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":166.26163500104514},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":-158.71148719729862},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":72.752196702300679},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":41.802824858119038},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":67.173240517085816},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":67.363269315936179},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B64,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A64)","v":55},{"$f":"J75","v":78.777057124940967},null,{"$f":"IF(OR(J$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>J$3,$H76/$G76,$H76-SUM($I76:I76)))","v":0},{"$f":"IF(OR(K$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>K$3,$H76/$G76,$H76-SUM($I76:J76)))","v":1.4323101295443812},{"$f":"IF(OR(L$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>L$3,$H76/$G76,$H76-SUM($I76:K76)))","v":1.4323101295443812},{"$f":"IF(OR(M$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>M$3,$H76/$G76,$H76-SUM($I76:L76)))","v":1.4323101295443812},{"$f":"IF(OR(N$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>N$3,$H76/$G76,$H76-SUM($I76:M76)))","v":1.4323101295443812},{"$f":"IF(OR(O$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>O$3,$H76/$G76,$H76-SUM($I76:N76)))","v":1.4323101295443812},{"$f":"IF(OR(P$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>P$3,$H76/$G76,$H76-SUM($I76:O76)))","v":1.4323101295443812},{"$f":"IF(OR(Q$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>Q$3,$H76/$G76,$H76-SUM($I76:P76)))","v":1.4323101295443812},{"$f":"IF(OR(R$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>R$3,$H76/$G76,$H76-SUM($I76:Q76)))","v":1.4323101295443812},{"$f":"IF(OR(S$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>S$3,$H76/$G76,$H76-SUM($I76:R76)))","v":1.4323101295443812},{"$f":"IF(OR(T$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>T$3,$H76/$G76,$H76-SUM($I76:S76)))","v":1.4323101295443812},{"$f":"IF(OR(U$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>U$3,$H76/$G76,$H76-SUM($I76:T76)))","v":1.4323101295443812},{"$f":"IF(OR(V$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>V$3,$H76/$G76,$H76-SUM($I76:U76)))","v":1.4323101295443812},{"$f":"IF(OR(W$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>W$3,$H76/$G76,$H76-SUM($I76:V76)))","v":1.4323101295443812},{"$f":"IF(OR(X$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>X$3,$H76/$G76,$H76-SUM($I76:W76)))","v":1.4323101295443812},{"$f":"IF(OR(Y$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>Y$3,$H76/$G76,$H76-SUM($I76:X76)))","v":1.4323101295443812},{"$f":"IF(OR(Z$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>Z$3,$H76/$G76,$H76-SUM($I76:Y76)))","v":1.4323101295443812},{"$f":"IF(OR(AA$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AA$3,$H76/$G76,$H76-SUM($I76:Z76)))","v":1.4323101295443812},{"$f":"IF(OR(AB$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AB$3,$H76/$G76,$H76-SUM($I76:AA76)))","v":1.4323101295443812},{"$f":"IF(OR(AC$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AC$3,$H76/$G76,$H76-SUM($I76:AB76)))","v":1.4323101295443812},{"$f":"IF(OR(AD$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AD$3,$H76/$G76,$H76-SUM($I76:AC76)))","v":1.4323101295443812},{"$f":"IF(OR(AE$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AE$3,$H76/$G76,$H76-SUM($I76:AD76)))","v":1.4323101295443812},{"$f":"IF(OR(AF$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AF$3,$H76/$G76,$H76-SUM($I76:AE76)))","v":1.4323101295443812},{"$f":"IF(OR(AG$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AG$3,$H76/$G76,$H76-SUM($I76:AF76)))","v":1.4323101295443812},{"$f":"IF(OR(AH$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AH$3,$H76/$G76,$H76-SUM($I76:AG76)))","v":1.4323101295443812},{"$f":"IF(OR(AI$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AI$3,$H76/$G76,$H76-SUM($I76:AH76)))","v":1.4323101295443812},{"$f":"IF(OR(AJ$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AJ$3,$H76/$G76,$H76-SUM($I76:AI76)))","v":1.4323101295443812},{"$f":"IF(OR(AK$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AK$3,$H76/$G76,$H76-SUM($I76:AJ76)))","v":1.4323101295443812},{"$f":"IF(OR(AL$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AL$3,$H76/$G76,$H76-SUM($I76:AK76)))","v":1.4323101295443812},{"$f":"IF(OR(AM$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AM$3,$H76/$G76,$H76-SUM($I76:AL76)))","v":1.4323101295443812},{"$f":"IF(OR(AN$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AN$3,$H76/$G76,$H76-SUM($I76:AM76)))","v":1.4323101295443812},{"$f":"IF(OR(AO$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AO$3,$H76/$G76,$H76-SUM($I76:AN76)))","v":1.4323101295443812},{"$f":"IF(OR(AP$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AP$3,$H76/$G76,$H76-SUM($I76:AO76)))","v":1.4323101295443812},{"$f":"IF(OR(AQ$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AQ$3,$H76/$G76,$H76-SUM($I76:AP76)))","v":1.4323101295443812},{"$f":"IF(OR(AR$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AR$3,$H76/$G76,$H76-SUM($I76:AQ76)))","v":1.4323101295443812},{"$f":"IF(OR(AS$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AS$3,$H76/$G76,$H76-SUM($I76:AR76)))","v":1.4323101295443812},{"$f":"IF(OR(AT$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AT$3,$H76/$G76,$H76-SUM($I76:AS76)))","v":1.4323101295443812},{"$f":"IF(OR(AU$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AU$3,$H76/$G76,$H76-SUM($I76:AT76)))","v":1.4323101295443812},{"$f":"IF(OR(AV$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AV$3,$H76/$G76,$H76-SUM($I76:AU76)))","v":1.4323101295443812},{"$f":"IF(OR(AW$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AW$3,$H76/$G76,$H76-SUM($I76:AV76)))","v":1.4323101295443812},{"$f":"IF(OR(AX$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AX$3,$H76/$G76,$H76-SUM($I76:AW76)))","v":1.4323101295443812},{"$f":"IF(OR(AY$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AY$3,$H76/$G76,$H76-SUM($I76:AX76)))","v":1.4323101295443812},{"$f":"IF(OR(AZ$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>AZ$3,$H76/$G76,$H76-SUM($I76:AY76)))","v":1.4323101295443812},{"$f":"IF(OR(BA$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BA$3,$H76/$G76,$H76-SUM($I76:AZ76)))","v":1.4323101295443812},{"$f":"IF(OR(BB$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BB$3,$H76/$G76,$H76-SUM($I76:BA76)))","v":1.4323101295443812},{"$f":"IF(OR(BC$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BC$3,$H76/$G76,$H76-SUM($I76:BB76)))","v":1.4323101295443812},{"$f":"IF(OR(BD$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BD$3,$H76/$G76,$H76-SUM($I76:BC76)))","v":1.4323101295443812},{"$f":"IF(OR(BE$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BE$3,$H76/$G76,$H76-SUM($I76:BD76)))","v":1.4323101295443812},{"$f":"IF(OR(BF$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BF$3,$H76/$G76,$H76-SUM($I76:BE76)))","v":1.4323101295443812},{"$f":"IF(OR(BG$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BG$3,$H76/$G76,$H76-SUM($I76:BF76)))","v":1.4323101295443812},{"$f":"IF(OR(BH$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BH$3,$H76/$G76,$H76-SUM($I76:BG76)))","v":1.4323101295443812},{"$f":"IF(OR(BI$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BI$3,$H76/$G76,$H76-SUM($I76:BH76)))","v":1.4323101295443812},{"$f":"IF(OR(BJ$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BJ$3,$H76/$G76,$H76-SUM($I76:BI76)))","v":1.4323101295443812},{"$f":"IF(OR(BK$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BK$3,$H76/$G76,$H76-SUM($I76:BJ76)))","v":1.4323101295443812},{"$f":"IF(OR(BL$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BL$3,$H76/$G76,$H76-SUM($I76:BK76)))","v":1.4323101295443812},{"$f":"IF(OR(BM$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BM$3,$H76/$G76,$H76-SUM($I76:BL76)))","v":1.4323101295443905},{"$f":"IF(OR(BN$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BN$3,$H76/$G76,$H76-SUM($I76:BM76)))","v":0},{"$f":"IF(OR(BO$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BO$3,$H76/$G76,$H76-SUM($I76:BN76)))","v":0},{"$f":"IF(OR(BP$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BP$3,$H76/$G76,$H76-SUM($I76:BO76)))","v":0},{"$f":"IF(OR(BQ$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BQ$3,$H76/$G76,$H76-SUM($I76:BP76)))","v":0},{"$f":"IF(OR(BR$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BR$3,$H76/$G76,$H76-SUM($I76:BQ76)))","v":0},{"$f":"IF(OR(BS$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BS$3,$H76/$G76,$H76-SUM($I76:BR76)))","v":0},{"$f":"IF(OR(BT$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BT$3,$H76/$G76,$H76-SUM($I76:BS76)))","v":0},{"$f":"IF(OR(BU$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BU$3,$H76/$G76,$H76-SUM($I76:BT76)))","v":0},{"$f":"IF(OR(BV$3<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76)>BV$3,$H76/$G76,$H76-SUM($I76:BU76)))","v":0},{"$f":"IF(OR(ROUND(H76-SUM($J76:$BV76),2)=0,G76=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D76+1","v":2012},"$m Real 2010",null,{"$f":"G76","v":55},{"$f":"K75","v":125.77894380223427},null,{"$f":"IF(OR(J$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>J$3,$H77/$G77,$H77-SUM($I77:I77)))","v":0},{"$f":"IF(OR(K$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>K$3,$H77/$G77,$H77-SUM($I77:J77)))","v":0},{"$f":"IF(OR(L$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>L$3,$H77/$G77,$H77-SUM($I77:K77)))","v":2.2868898873133503},{"$f":"IF(OR(M$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>M$3,$H77/$G77,$H77-SUM($I77:L77)))","v":2.2868898873133503},{"$f":"IF(OR(N$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>N$3,$H77/$G77,$H77-SUM($I77:M77)))","v":2.2868898873133503},{"$f":"IF(OR(O$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>O$3,$H77/$G77,$H77-SUM($I77:N77)))","v":2.2868898873133503},{"$f":"IF(OR(P$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>P$3,$H77/$G77,$H77-SUM($I77:O77)))","v":2.2868898873133503},{"$f":"IF(OR(Q$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>Q$3,$H77/$G77,$H77-SUM($I77:P77)))","v":2.2868898873133503},{"$f":"IF(OR(R$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>R$3,$H77/$G77,$H77-SUM($I77:Q77)))","v":2.2868898873133503},{"$f":"IF(OR(S$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>S$3,$H77/$G77,$H77-SUM($I77:R77)))","v":2.2868898873133503},{"$f":"IF(OR(T$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>T$3,$H77/$G77,$H77-SUM($I77:S77)))","v":2.2868898873133503},{"$f":"IF(OR(U$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>U$3,$H77/$G77,$H77-SUM($I77:T77)))","v":2.2868898873133503},{"$f":"IF(OR(V$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>V$3,$H77/$G77,$H77-SUM($I77:U77)))","v":2.2868898873133503},{"$f":"IF(OR(W$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>W$3,$H77/$G77,$H77-SUM($I77:V77)))","v":2.2868898873133503},{"$f":"IF(OR(X$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>X$3,$H77/$G77,$H77-SUM($I77:W77)))","v":2.2868898873133503},{"$f":"IF(OR(Y$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>Y$3,$H77/$G77,$H77-SUM($I77:X77)))","v":2.2868898873133503},{"$f":"IF(OR(Z$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>Z$3,$H77/$G77,$H77-SUM($I77:Y77)))","v":2.2868898873133503},{"$f":"IF(OR(AA$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AA$3,$H77/$G77,$H77-SUM($I77:Z77)))","v":2.2868898873133503},{"$f":"IF(OR(AB$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AB$3,$H77/$G77,$H77-SUM($I77:AA77)))","v":2.2868898873133503},{"$f":"IF(OR(AC$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AC$3,$H77/$G77,$H77-SUM($I77:AB77)))","v":2.2868898873133503},{"$f":"IF(OR(AD$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AD$3,$H77/$G77,$H77-SUM($I77:AC77)))","v":2.2868898873133503},{"$f":"IF(OR(AE$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AE$3,$H77/$G77,$H77-SUM($I77:AD77)))","v":2.2868898873133503},{"$f":"IF(OR(AF$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AF$3,$H77/$G77,$H77-SUM($I77:AE77)))","v":2.2868898873133503},{"$f":"IF(OR(AG$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AG$3,$H77/$G77,$H77-SUM($I77:AF77)))","v":2.2868898873133503},{"$f":"IF(OR(AH$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AH$3,$H77/$G77,$H77-SUM($I77:AG77)))","v":2.2868898873133503},{"$f":"IF(OR(AI$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AI$3,$H77/$G77,$H77-SUM($I77:AH77)))","v":2.2868898873133503},{"$f":"IF(OR(AJ$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AJ$3,$H77/$G77,$H77-SUM($I77:AI77)))","v":2.2868898873133503},{"$f":"IF(OR(AK$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AK$3,$H77/$G77,$H77-SUM($I77:AJ77)))","v":2.2868898873133503},{"$f":"IF(OR(AL$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AL$3,$H77/$G77,$H77-SUM($I77:AK77)))","v":2.2868898873133503},{"$f":"IF(OR(AM$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AM$3,$H77/$G77,$H77-SUM($I77:AL77)))","v":2.2868898873133503},{"$f":"IF(OR(AN$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AN$3,$H77/$G77,$H77-SUM($I77:AM77)))","v":2.2868898873133503},{"$f":"IF(OR(AO$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AO$3,$H77/$G77,$H77-SUM($I77:AN77)))","v":2.2868898873133503},{"$f":"IF(OR(AP$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AP$3,$H77/$G77,$H77-SUM($I77:AO77)))","v":2.2868898873133503},{"$f":"IF(OR(AQ$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AQ$3,$H77/$G77,$H77-SUM($I77:AP77)))","v":2.2868898873133503},{"$f":"IF(OR(AR$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AR$3,$H77/$G77,$H77-SUM($I77:AQ77)))","v":2.2868898873133503},{"$f":"IF(OR(AS$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AS$3,$H77/$G77,$H77-SUM($I77:AR77)))","v":2.2868898873133503},{"$f":"IF(OR(AT$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AT$3,$H77/$G77,$H77-SUM($I77:AS77)))","v":2.2868898873133503},{"$f":"IF(OR(AU$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AU$3,$H77/$G77,$H77-SUM($I77:AT77)))","v":2.2868898873133503},{"$f":"IF(OR(AV$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AV$3,$H77/$G77,$H77-SUM($I77:AU77)))","v":2.2868898873133503},{"$f":"IF(OR(AW$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AW$3,$H77/$G77,$H77-SUM($I77:AV77)))","v":2.2868898873133503},{"$f":"IF(OR(AX$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AX$3,$H77/$G77,$H77-SUM($I77:AW77)))","v":2.2868898873133503},{"$f":"IF(OR(AY$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AY$3,$H77/$G77,$H77-SUM($I77:AX77)))","v":2.2868898873133503},{"$f":"IF(OR(AZ$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>AZ$3,$H77/$G77,$H77-SUM($I77:AY77)))","v":2.2868898873133503},{"$f":"IF(OR(BA$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BA$3,$H77/$G77,$H77-SUM($I77:AZ77)))","v":2.2868898873133503},{"$f":"IF(OR(BB$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BB$3,$H77/$G77,$H77-SUM($I77:BA77)))","v":2.2868898873133503},{"$f":"IF(OR(BC$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BC$3,$H77/$G77,$H77-SUM($I77:BB77)))","v":2.2868898873133503},{"$f":"IF(OR(BD$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BD$3,$H77/$G77,$H77-SUM($I77:BC77)))","v":2.2868898873133503},{"$f":"IF(OR(BE$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BE$3,$H77/$G77,$H77-SUM($I77:BD77)))","v":2.2868898873133503},{"$f":"IF(OR(BF$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BF$3,$H77/$G77,$H77-SUM($I77:BE77)))","v":2.2868898873133503},{"$f":"IF(OR(BG$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BG$3,$H77/$G77,$H77-SUM($I77:BF77)))","v":2.2868898873133503},{"$f":"IF(OR(BH$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BH$3,$H77/$G77,$H77-SUM($I77:BG77)))","v":2.2868898873133503},{"$f":"IF(OR(BI$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BI$3,$H77/$G77,$H77-SUM($I77:BH77)))","v":2.2868898873133503},{"$f":"IF(OR(BJ$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BJ$3,$H77/$G77,$H77-SUM($I77:BI77)))","v":2.2868898873133503},{"$f":"IF(OR(BK$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BK$3,$H77/$G77,$H77-SUM($I77:BJ77)))","v":2.2868898873133503},{"$f":"IF(OR(BL$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BL$3,$H77/$G77,$H77-SUM($I77:BK77)))","v":2.2868898873133503},{"$f":"IF(OR(BM$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BM$3,$H77/$G77,$H77-SUM($I77:BL77)))","v":2.2868898873133503},{"$f":"IF(OR(BN$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BN$3,$H77/$G77,$H77-SUM($I77:BM77)))","v":2.2868898873133503},{"$f":"IF(OR(BO$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BO$3,$H77/$G77,$H77-SUM($I77:BN77)))","v":0},{"$f":"IF(OR(BP$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BP$3,$H77/$G77,$H77-SUM($I77:BO77)))","v":0},{"$f":"IF(OR(BQ$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BQ$3,$H77/$G77,$H77-SUM($I77:BP77)))","v":0},{"$f":"IF(OR(BR$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BR$3,$H77/$G77,$H77-SUM($I77:BQ77)))","v":0},{"$f":"IF(OR(BS$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BS$3,$H77/$G77,$H77-SUM($I77:BR77)))","v":0},{"$f":"IF(OR(BT$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BT$3,$H77/$G77,$H77-SUM($I77:BS77)))","v":0},{"$f":"IF(OR(BU$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BU$3,$H77/$G77,$H77-SUM($I77:BT77)))","v":0},{"$f":"IF(OR(BV$3<=$D77,$G77=\"n/a\"),0,IF(SUM($D77,$G77)>BV$3,$H77/$G77,$H77-SUM($I77:BU77)))","v":0},{"$f":"IF(OR(ROUND(H77-SUM($J77:$BV77),2)=0,G77=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D77+1","v":2013},"$m Real 2010",null,{"$f":"G77","v":55},{"$f":"L75","v":86.850127463629349},null,{"$f":"IF(OR(J$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>J$3,$H78/$G78,$H78-SUM($I78:I78)))","v":0},{"$f":"IF(OR(K$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>K$3,$H78/$G78,$H78-SUM($I78:J78)))","v":0},{"$f":"IF(OR(L$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>L$3,$H78/$G78,$H78-SUM($I78:K78)))","v":0},{"$f":"IF(OR(M$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>M$3,$H78/$G78,$H78-SUM($I78:L78)))","v":1.5790932266114428},{"$f":"IF(OR(N$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>N$3,$H78/$G78,$H78-SUM($I78:M78)))","v":1.5790932266114428},{"$f":"IF(OR(O$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>O$3,$H78/$G78,$H78-SUM($I78:N78)))","v":1.5790932266114428},{"$f":"IF(OR(P$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>P$3,$H78/$G78,$H78-SUM($I78:O78)))","v":1.5790932266114428},{"$f":"IF(OR(Q$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>Q$3,$H78/$G78,$H78-SUM($I78:P78)))","v":1.5790932266114428},{"$f":"IF(OR(R$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>R$3,$H78/$G78,$H78-SUM($I78:Q78)))","v":1.5790932266114428},{"$f":"IF(OR(S$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>S$3,$H78/$G78,$H78-SUM($I78:R78)))","v":1.5790932266114428},{"$f":"IF(OR(T$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>T$3,$H78/$G78,$H78-SUM($I78:S78)))","v":1.5790932266114428},{"$f":"IF(OR(U$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>U$3,$H78/$G78,$H78-SUM($I78:T78)))","v":1.5790932266114428},{"$f":"IF(OR(V$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>V$3,$H78/$G78,$H78-SUM($I78:U78)))","v":1.5790932266114428},{"$f":"IF(OR(W$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>W$3,$H78/$G78,$H78-SUM($I78:V78)))","v":1.5790932266114428},{"$f":"IF(OR(X$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>X$3,$H78/$G78,$H78-SUM($I78:W78)))","v":1.5790932266114428},{"$f":"IF(OR(Y$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>Y$3,$H78/$G78,$H78-SUM($I78:X78)))","v":1.5790932266114428},{"$f":"IF(OR(Z$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>Z$3,$H78/$G78,$H78-SUM($I78:Y78)))","v":1.5790932266114428},{"$f":"IF(OR(AA$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AA$3,$H78/$G78,$H78-SUM($I78:Z78)))","v":1.5790932266114428},{"$f":"IF(OR(AB$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AB$3,$H78/$G78,$H78-SUM($I78:AA78)))","v":1.5790932266114428},{"$f":"IF(OR(AC$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AC$3,$H78/$G78,$H78-SUM($I78:AB78)))","v":1.5790932266114428},{"$f":"IF(OR(AD$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AD$3,$H78/$G78,$H78-SUM($I78:AC78)))","v":1.5790932266114428},{"$f":"IF(OR(AE$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AE$3,$H78/$G78,$H78-SUM($I78:AD78)))","v":1.5790932266114428},{"$f":"IF(OR(AF$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AF$3,$H78/$G78,$H78-SUM($I78:AE78)))","v":1.5790932266114428},{"$f":"IF(OR(AG$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AG$3,$H78/$G78,$H78-SUM($I78:AF78)))","v":1.5790932266114428},{"$f":"IF(OR(AH$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AH$3,$H78/$G78,$H78-SUM($I78:AG78)))","v":1.5790932266114428},{"$f":"IF(OR(AI$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AI$3,$H78/$G78,$H78-SUM($I78:AH78)))","v":1.5790932266114428},{"$f":"IF(OR(AJ$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AJ$3,$H78/$G78,$H78-SUM($I78:AI78)))","v":1.5790932266114428},{"$f":"IF(OR(AK$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AK$3,$H78/$G78,$H78-SUM($I78:AJ78)))","v":1.5790932266114428},{"$f":"IF(OR(AL$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AL$3,$H78/$G78,$H78-SUM($I78:AK78)))","v":1.5790932266114428},{"$f":"IF(OR(AM$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AM$3,$H78/$G78,$H78-SUM($I78:AL78)))","v":1.5790932266114428},{"$f":"IF(OR(AN$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AN$3,$H78/$G78,$H78-SUM($I78:AM78)))","v":1.5790932266114428},{"$f":"IF(OR(AO$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AO$3,$H78/$G78,$H78-SUM($I78:AN78)))","v":1.5790932266114428},{"$f":"IF(OR(AP$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AP$3,$H78/$G78,$H78-SUM($I78:AO78)))","v":1.5790932266114428},{"$f":"IF(OR(AQ$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AQ$3,$H78/$G78,$H78-SUM($I78:AP78)))","v":1.5790932266114428},{"$f":"IF(OR(AR$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AR$3,$H78/$G78,$H78-SUM($I78:AQ78)))","v":1.5790932266114428},{"$f":"IF(OR(AS$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AS$3,$H78/$G78,$H78-SUM($I78:AR78)))","v":1.5790932266114428},{"$f":"IF(OR(AT$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AT$3,$H78/$G78,$H78-SUM($I78:AS78)))","v":1.5790932266114428},{"$f":"IF(OR(AU$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AU$3,$H78/$G78,$H78-SUM($I78:AT78)))","v":1.5790932266114428},{"$f":"IF(OR(AV$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AV$3,$H78/$G78,$H78-SUM($I78:AU78)))","v":1.5790932266114428},{"$f":"IF(OR(AW$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AW$3,$H78/$G78,$H78-SUM($I78:AV78)))","v":1.5790932266114428},{"$f":"IF(OR(AX$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AX$3,$H78/$G78,$H78-SUM($I78:AW78)))","v":1.5790932266114428},{"$f":"IF(OR(AY$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AY$3,$H78/$G78,$H78-SUM($I78:AX78)))","v":1.5790932266114428},{"$f":"IF(OR(AZ$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>AZ$3,$H78/$G78,$H78-SUM($I78:AY78)))","v":1.5790932266114428},{"$f":"IF(OR(BA$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BA$3,$H78/$G78,$H78-SUM($I78:AZ78)))","v":1.5790932266114428},{"$f":"IF(OR(BB$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BB$3,$H78/$G78,$H78-SUM($I78:BA78)))","v":1.5790932266114428},{"$f":"IF(OR(BC$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BC$3,$H78/$G78,$H78-SUM($I78:BB78)))","v":1.5790932266114428},{"$f":"IF(OR(BD$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BD$3,$H78/$G78,$H78-SUM($I78:BC78)))","v":1.5790932266114428},{"$f":"IF(OR(BE$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BE$3,$H78/$G78,$H78-SUM($I78:BD78)))","v":1.5790932266114428},{"$f":"IF(OR(BF$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BF$3,$H78/$G78,$H78-SUM($I78:BE78)))","v":1.5790932266114428},{"$f":"IF(OR(BG$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BG$3,$H78/$G78,$H78-SUM($I78:BF78)))","v":1.5790932266114428},{"$f":"IF(OR(BH$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BH$3,$H78/$G78,$H78-SUM($I78:BG78)))","v":1.5790932266114428},{"$f":"IF(OR(BI$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BI$3,$H78/$G78,$H78-SUM($I78:BH78)))","v":1.5790932266114428},{"$f":"IF(OR(BJ$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BJ$3,$H78/$G78,$H78-SUM($I78:BI78)))","v":1.5790932266114428},{"$f":"IF(OR(BK$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BK$3,$H78/$G78,$H78-SUM($I78:BJ78)))","v":1.5790932266114428},{"$f":"IF(OR(BL$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BL$3,$H78/$G78,$H78-SUM($I78:BK78)))","v":1.5790932266114428},{"$f":"IF(OR(BM$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BM$3,$H78/$G78,$H78-SUM($I78:BL78)))","v":1.5790932266114428},{"$f":"IF(OR(BN$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BN$3,$H78/$G78,$H78-SUM($I78:BM78)))","v":1.5790932266114428},{"$f":"IF(OR(BO$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BO$3,$H78/$G78,$H78-SUM($I78:BN78)))","v":1.5790932266114197},{"$f":"IF(OR(BP$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BP$3,$H78/$G78,$H78-SUM($I78:BO78)))","v":0},{"$f":"IF(OR(BQ$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BQ$3,$H78/$G78,$H78-SUM($I78:BP78)))","v":0},{"$f":"IF(OR(BR$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BR$3,$H78/$G78,$H78-SUM($I78:BQ78)))","v":0},{"$f":"IF(OR(BS$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BS$3,$H78/$G78,$H78-SUM($I78:BR78)))","v":0},{"$f":"IF(OR(BT$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BT$3,$H78/$G78,$H78-SUM($I78:BS78)))","v":0},{"$f":"IF(OR(BU$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BU$3,$H78/$G78,$H78-SUM($I78:BT78)))","v":0},{"$f":"IF(OR(BV$3<=$D78,$G78=\"n/a\"),0,IF(SUM($D78,$G78)>BV$3,$H78/$G78,$H78-SUM($I78:BU78)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G78","v":55},{"$f":"M75","v":64.581272596183823},null,{"$f":"IF(OR(J$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>J$3,$H79/$G79,$H79-SUM($I79:I79)))","v":0},{"$f":"IF(OR(K$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>K$3,$H79/$G79,$H79-SUM($I79:J79)))","v":0},{"$f":"IF(OR(L$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>L$3,$H79/$G79,$H79-SUM($I79:K79)))","v":0},{"$f":"IF(OR(M$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>M$3,$H79/$G79,$H79-SUM($I79:L79)))","v":0},{"$f":"IF(OR(N$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>N$3,$H79/$G79,$H79-SUM($I79:M79)))","v":1.1742049562942514},{"$f":"IF(OR(O$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>O$3,$H79/$G79,$H79-SUM($I79:N79)))","v":1.1742049562942514},{"$f":"IF(OR(P$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>P$3,$H79/$G79,$H79-SUM($I79:O79)))","v":1.1742049562942514},{"$f":"IF(OR(Q$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>Q$3,$H79/$G79,$H79-SUM($I79:P79)))","v":1.1742049562942514},{"$f":"IF(OR(R$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>R$3,$H79/$G79,$H79-SUM($I79:Q79)))","v":1.1742049562942514},{"$f":"IF(OR(S$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>S$3,$H79/$G79,$H79-SUM($I79:R79)))","v":1.1742049562942514},{"$f":"IF(OR(T$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>T$3,$H79/$G79,$H79-SUM($I79:S79)))","v":1.1742049562942514},{"$f":"IF(OR(U$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>U$3,$H79/$G79,$H79-SUM($I79:T79)))","v":1.1742049562942514},{"$f":"IF(OR(V$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>V$3,$H79/$G79,$H79-SUM($I79:U79)))","v":1.1742049562942514},{"$f":"IF(OR(W$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>W$3,$H79/$G79,$H79-SUM($I79:V79)))","v":1.1742049562942514},{"$f":"IF(OR(X$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>X$3,$H79/$G79,$H79-SUM($I79:W79)))","v":1.1742049562942514},{"$f":"IF(OR(Y$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>Y$3,$H79/$G79,$H79-SUM($I79:X79)))","v":1.1742049562942514},{"$f":"IF(OR(Z$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>Z$3,$H79/$G79,$H79-SUM($I79:Y79)))","v":1.1742049562942514},{"$f":"IF(OR(AA$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AA$3,$H79/$G79,$H79-SUM($I79:Z79)))","v":1.1742049562942514},{"$f":"IF(OR(AB$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AB$3,$H79/$G79,$H79-SUM($I79:AA79)))","v":1.1742049562942514},{"$f":"IF(OR(AC$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AC$3,$H79/$G79,$H79-SUM($I79:AB79)))","v":1.1742049562942514},{"$f":"IF(OR(AD$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AD$3,$H79/$G79,$H79-SUM($I79:AC79)))","v":1.1742049562942514},{"$f":"IF(OR(AE$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AE$3,$H79/$G79,$H79-SUM($I79:AD79)))","v":1.1742049562942514},{"$f":"IF(OR(AF$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AF$3,$H79/$G79,$H79-SUM($I79:AE79)))","v":1.1742049562942514},{"$f":"IF(OR(AG$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AG$3,$H79/$G79,$H79-SUM($I79:AF79)))","v":1.1742049562942514},{"$f":"IF(OR(AH$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AH$3,$H79/$G79,$H79-SUM($I79:AG79)))","v":1.1742049562942514},{"$f":"IF(OR(AI$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AI$3,$H79/$G79,$H79-SUM($I79:AH79)))","v":1.1742049562942514},{"$f":"IF(OR(AJ$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AJ$3,$H79/$G79,$H79-SUM($I79:AI79)))","v":1.1742049562942514},{"$f":"IF(OR(AK$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AK$3,$H79/$G79,$H79-SUM($I79:AJ79)))","v":1.1742049562942514},{"$f":"IF(OR(AL$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AL$3,$H79/$G79,$H79-SUM($I79:AK79)))","v":1.1742049562942514},{"$f":"IF(OR(AM$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AM$3,$H79/$G79,$H79-SUM($I79:AL79)))","v":1.1742049562942514},{"$f":"IF(OR(AN$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AN$3,$H79/$G79,$H79-SUM($I79:AM79)))","v":1.1742049562942514},{"$f":"IF(OR(AO$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AO$3,$H79/$G79,$H79-SUM($I79:AN79)))","v":1.1742049562942514},{"$f":"IF(OR(AP$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AP$3,$H79/$G79,$H79-SUM($I79:AO79)))","v":1.1742049562942514},{"$f":"IF(OR(AQ$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AQ$3,$H79/$G79,$H79-SUM($I79:AP79)))","v":1.1742049562942514},{"$f":"IF(OR(AR$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AR$3,$H79/$G79,$H79-SUM($I79:AQ79)))","v":1.1742049562942514},{"$f":"IF(OR(AS$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AS$3,$H79/$G79,$H79-SUM($I79:AR79)))","v":1.1742049562942514},{"$f":"IF(OR(AT$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AT$3,$H79/$G79,$H79-SUM($I79:AS79)))","v":1.1742049562942514},{"$f":"IF(OR(AU$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AU$3,$H79/$G79,$H79-SUM($I79:AT79)))","v":1.1742049562942514},{"$f":"IF(OR(AV$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AV$3,$H79/$G79,$H79-SUM($I79:AU79)))","v":1.1742049562942514},{"$f":"IF(OR(AW$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AW$3,$H79/$G79,$H79-SUM($I79:AV79)))","v":1.1742049562942514},{"$f":"IF(OR(AX$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AX$3,$H79/$G79,$H79-SUM($I79:AW79)))","v":1.1742049562942514},{"$f":"IF(OR(AY$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AY$3,$H79/$G79,$H79-SUM($I79:AX79)))","v":1.1742049562942514},{"$f":"IF(OR(AZ$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>AZ$3,$H79/$G79,$H79-SUM($I79:AY79)))","v":1.1742049562942514},{"$f":"IF(OR(BA$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BA$3,$H79/$G79,$H79-SUM($I79:AZ79)))","v":1.1742049562942514},{"$f":"IF(OR(BB$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BB$3,$H79/$G79,$H79-SUM($I79:BA79)))","v":1.1742049562942514},{"$f":"IF(OR(BC$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BC$3,$H79/$G79,$H79-SUM($I79:BB79)))","v":1.1742049562942514},{"$f":"IF(OR(BD$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BD$3,$H79/$G79,$H79-SUM($I79:BC79)))","v":1.1742049562942514},{"$f":"IF(OR(BE$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BE$3,$H79/$G79,$H79-SUM($I79:BD79)))","v":1.1742049562942514},{"$f":"IF(OR(BF$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BF$3,$H79/$G79,$H79-SUM($I79:BE79)))","v":1.1742049562942514},{"$f":"IF(OR(BG$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BG$3,$H79/$G79,$H79-SUM($I79:BF79)))","v":1.1742049562942514},{"$f":"IF(OR(BH$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BH$3,$H79/$G79,$H79-SUM($I79:BG79)))","v":1.1742049562942514},{"$f":"IF(OR(BI$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BI$3,$H79/$G79,$H79-SUM($I79:BH79)))","v":1.1742049562942514},{"$f":"IF(OR(BJ$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BJ$3,$H79/$G79,$H79-SUM($I79:BI79)))","v":1.1742049562942514},{"$f":"IF(OR(BK$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BK$3,$H79/$G79,$H79-SUM($I79:BJ79)))","v":1.1742049562942514},{"$f":"IF(OR(BL$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BL$3,$H79/$G79,$H79-SUM($I79:BK79)))","v":1.1742049562942514},{"$f":"IF(OR(BM$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BM$3,$H79/$G79,$H79-SUM($I79:BL79)))","v":1.1742049562942514},{"$f":"IF(OR(BN$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BN$3,$H79/$G79,$H79-SUM($I79:BM79)))","v":1.1742049562942514},{"$f":"IF(OR(BO$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BO$3,$H79/$G79,$H79-SUM($I79:BN79)))","v":1.1742049562942514},{"$f":"IF(OR(BP$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BP$3,$H79/$G79,$H79-SUM($I79:BO79)))","v":1.1742049562941972},{"$f":"IF(OR(BQ$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BQ$3,$H79/$G79,$H79-SUM($I79:BP79)))","v":0},{"$f":"IF(OR(BR$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BR$3,$H79/$G79,$H79-SUM($I79:BQ79)))","v":0},{"$f":"IF(OR(BS$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BS$3,$H79/$G79,$H79-SUM($I79:BR79)))","v":0},{"$f":"IF(OR(BT$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BT$3,$H79/$G79,$H79-SUM($I79:BS79)))","v":0},{"$f":"IF(OR(BU$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BU$3,$H79/$G79,$H79-SUM($I79:BT79)))","v":0},{"$f":"IF(OR(BV$3<=$D79,$G79=\"n/a\"),0,IF(SUM($D79,$G79)>BV$3,$H79/$G79,$H79-SUM($I79:BU79)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G79","v":55},{"$f":"N75","v":166.26163500104514},null,{"$f":"IF(OR(J$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>J$3,$H80/$G80,$H80-SUM($I80:I80)))","v":0},{"$f":"IF(OR(K$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>K$3,$H80/$G80,$H80-SUM($I80:J80)))","v":0},{"$f":"IF(OR(L$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>L$3,$H80/$G80,$H80-SUM($I80:K80)))","v":0},{"$f":"IF(OR(M$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>M$3,$H80/$G80,$H80-SUM($I80:L80)))","v":0},{"$f":"IF(OR(N$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>N$3,$H80/$G80,$H80-SUM($I80:M80)))","v":0},{"$f":"IF(OR(O$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>O$3,$H80/$G80,$H80-SUM($I80:N80)))","v":3.0229388182008208},{"$f":"IF(OR(P$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>P$3,$H80/$G80,$H80-SUM($I80:O80)))","v":3.0229388182008208},{"$f":"IF(OR(Q$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>Q$3,$H80/$G80,$H80-SUM($I80:P80)))","v":3.0229388182008208},{"$f":"IF(OR(R$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>R$3,$H80/$G80,$H80-SUM($I80:Q80)))","v":3.0229388182008208},{"$f":"IF(OR(S$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>S$3,$H80/$G80,$H80-SUM($I80:R80)))","v":3.0229388182008208},{"$f":"IF(OR(T$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>T$3,$H80/$G80,$H80-SUM($I80:S80)))","v":3.0229388182008208},{"$f":"IF(OR(U$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>U$3,$H80/$G80,$H80-SUM($I80:T80)))","v":3.0229388182008208},{"$f":"IF(OR(V$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>V$3,$H80/$G80,$H80-SUM($I80:U80)))","v":3.0229388182008208},{"$f":"IF(OR(W$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>W$3,$H80/$G80,$H80-SUM($I80:V80)))","v":3.0229388182008208},{"$f":"IF(OR(X$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>X$3,$H80/$G80,$H80-SUM($I80:W80)))","v":3.0229388182008208},{"$f":"IF(OR(Y$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>Y$3,$H80/$G80,$H80-SUM($I80:X80)))","v":3.0229388182008208},{"$f":"IF(OR(Z$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>Z$3,$H80/$G80,$H80-SUM($I80:Y80)))","v":3.0229388182008208},{"$f":"IF(OR(AA$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AA$3,$H80/$G80,$H80-SUM($I80:Z80)))","v":3.0229388182008208},{"$f":"IF(OR(AB$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AB$3,$H80/$G80,$H80-SUM($I80:AA80)))","v":3.0229388182008208},{"$f":"IF(OR(AC$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AC$3,$H80/$G80,$H80-SUM($I80:AB80)))","v":3.0229388182008208},{"$f":"IF(OR(AD$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AD$3,$H80/$G80,$H80-SUM($I80:AC80)))","v":3.0229388182008208},{"$f":"IF(OR(AE$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AE$3,$H80/$G80,$H80-SUM($I80:AD80)))","v":3.0229388182008208},{"$f":"IF(OR(AF$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AF$3,$H80/$G80,$H80-SUM($I80:AE80)))","v":3.0229388182008208},{"$f":"IF(OR(AG$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AG$3,$H80/$G80,$H80-SUM($I80:AF80)))","v":3.0229388182008208},{"$f":"IF(OR(AH$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AH$3,$H80/$G80,$H80-SUM($I80:AG80)))","v":3.0229388182008208},{"$f":"IF(OR(AI$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AI$3,$H80/$G80,$H80-SUM($I80:AH80)))","v":3.0229388182008208},{"$f":"IF(OR(AJ$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AJ$3,$H80/$G80,$H80-SUM($I80:AI80)))","v":3.0229388182008208},{"$f":"IF(OR(AK$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AK$3,$H80/$G80,$H80-SUM($I80:AJ80)))","v":3.0229388182008208},{"$f":"IF(OR(AL$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AL$3,$H80/$G80,$H80-SUM($I80:AK80)))","v":3.0229388182008208},{"$f":"IF(OR(AM$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AM$3,$H80/$G80,$H80-SUM($I80:AL80)))","v":3.0229388182008208},{"$f":"IF(OR(AN$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AN$3,$H80/$G80,$H80-SUM($I80:AM80)))","v":3.0229388182008208},{"$f":"IF(OR(AO$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AO$3,$H80/$G80,$H80-SUM($I80:AN80)))","v":3.0229388182008208},{"$f":"IF(OR(AP$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AP$3,$H80/$G80,$H80-SUM($I80:AO80)))","v":3.0229388182008208},{"$f":"IF(OR(AQ$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AQ$3,$H80/$G80,$H80-SUM($I80:AP80)))","v":3.0229388182008208},{"$f":"IF(OR(AR$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AR$3,$H80/$G80,$H80-SUM($I80:AQ80)))","v":3.0229388182008208},{"$f":"IF(OR(AS$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AS$3,$H80/$G80,$H80-SUM($I80:AR80)))","v":3.0229388182008208},{"$f":"IF(OR(AT$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AT$3,$H80/$G80,$H80-SUM($I80:AS80)))","v":3.0229388182008208},{"$f":"IF(OR(AU$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AU$3,$H80/$G80,$H80-SUM($I80:AT80)))","v":3.0229388182008208},{"$f":"IF(OR(AV$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AV$3,$H80/$G80,$H80-SUM($I80:AU80)))","v":3.0229388182008208},{"$f":"IF(OR(AW$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AW$3,$H80/$G80,$H80-SUM($I80:AV80)))","v":3.0229388182008208},{"$f":"IF(OR(AX$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AX$3,$H80/$G80,$H80-SUM($I80:AW80)))","v":3.0229388182008208},{"$f":"IF(OR(AY$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AY$3,$H80/$G80,$H80-SUM($I80:AX80)))","v":3.0229388182008208},{"$f":"IF(OR(AZ$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>AZ$3,$H80/$G80,$H80-SUM($I80:AY80)))","v":3.0229388182008208},{"$f":"IF(OR(BA$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BA$3,$H80/$G80,$H80-SUM($I80:AZ80)))","v":3.0229388182008208},{"$f":"IF(OR(BB$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BB$3,$H80/$G80,$H80-SUM($I80:BA80)))","v":3.0229388182008208},{"$f":"IF(OR(BC$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BC$3,$H80/$G80,$H80-SUM($I80:BB80)))","v":3.0229388182008208},{"$f":"IF(OR(BD$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BD$3,$H80/$G80,$H80-SUM($I80:BC80)))","v":3.0229388182008208},{"$f":"IF(OR(BE$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BE$3,$H80/$G80,$H80-SUM($I80:BD80)))","v":3.0229388182008208},{"$f":"IF(OR(BF$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BF$3,$H80/$G80,$H80-SUM($I80:BE80)))","v":3.0229388182008208},{"$f":"IF(OR(BG$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BG$3,$H80/$G80,$H80-SUM($I80:BF80)))","v":3.0229388182008208},{"$f":"IF(OR(BH$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BH$3,$H80/$G80,$H80-SUM($I80:BG80)))","v":3.0229388182008208},{"$f":"IF(OR(BI$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BI$3,$H80/$G80,$H80-SUM($I80:BH80)))","v":3.0229388182008208},{"$f":"IF(OR(BJ$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BJ$3,$H80/$G80,$H80-SUM($I80:BI80)))","v":3.0229388182008208},{"$f":"IF(OR(BK$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BK$3,$H80/$G80,$H80-SUM($I80:BJ80)))","v":3.0229388182008208},{"$f":"IF(OR(BL$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BL$3,$H80/$G80,$H80-SUM($I80:BK80)))","v":3.0229388182008208},{"$f":"IF(OR(BM$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BM$3,$H80/$G80,$H80-SUM($I80:BL80)))","v":3.0229388182008208},{"$f":"IF(OR(BN$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BN$3,$H80/$G80,$H80-SUM($I80:BM80)))","v":3.0229388182008208},{"$f":"IF(OR(BO$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BO$3,$H80/$G80,$H80-SUM($I80:BN80)))","v":3.0229388182008208},{"$f":"IF(OR(BP$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BP$3,$H80/$G80,$H80-SUM($I80:BO80)))","v":3.0229388182008208},{"$f":"IF(OR(BQ$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BQ$3,$H80/$G80,$H80-SUM($I80:BP80)))","v":3.0229388182006005},{"$f":"IF(OR(BR$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BR$3,$H80/$G80,$H80-SUM($I80:BQ80)))","v":0},{"$f":"IF(OR(BS$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BS$3,$H80/$G80,$H80-SUM($I80:BR80)))","v":0},{"$f":"IF(OR(BT$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BT$3,$H80/$G80,$H80-SUM($I80:BS80)))","v":0},{"$f":"IF(OR(BU$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BU$3,$H80/$G80,$H80-SUM($I80:BT80)))","v":0},{"$f":"IF(OR(BV$3<=$D80,$G80=\"n/a\"),0,IF(SUM($D80,$G80)>BV$3,$H80/$G80,$H80-SUM($I80:BU80)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A64)","v":55},{"$f":"O75","v":-158.71148719729862},null,{"$f":"IF(OR(J$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>J$3,$H81/$G81,$H81-SUM($I81:I81)))","v":0},{"$f":"IF(OR(K$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>K$3,$H81/$G81,$H81-SUM($I81:J81)))","v":0},{"$f":"IF(OR(L$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>L$3,$H81/$G81,$H81-SUM($I81:K81)))","v":0},{"$f":"IF(OR(M$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>M$3,$H81/$G81,$H81-SUM($I81:L81)))","v":0},{"$f":"IF(OR(N$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>N$3,$H81/$G81,$H81-SUM($I81:M81)))","v":0},{"$f":"IF(OR(O$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>O$3,$H81/$G81,$H81-SUM($I81:N81)))","v":0},{"$f":"IF(OR(P$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>P$3,$H81/$G81,$H81-SUM($I81:O81)))","v":-2.8856634035872477},{"$f":"IF(OR(Q$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>Q$3,$H81/$G81,$H81-SUM($I81:P81)))","v":-2.8856634035872477},{"$f":"IF(OR(R$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>R$3,$H81/$G81,$H81-SUM($I81:Q81)))","v":-2.8856634035872477},{"$f":"IF(OR(S$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>S$3,$H81/$G81,$H81-SUM($I81:R81)))","v":-2.8856634035872477},{"$f":"IF(OR(T$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>T$3,$H81/$G81,$H81-SUM($I81:S81)))","v":-2.8856634035872477},{"$f":"IF(OR(U$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>U$3,$H81/$G81,$H81-SUM($I81:T81)))","v":-2.8856634035872477},{"$f":"IF(OR(V$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>V$3,$H81/$G81,$H81-SUM($I81:U81)))","v":-2.8856634035872477},{"$f":"IF(OR(W$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>W$3,$H81/$G81,$H81-SUM($I81:V81)))","v":-2.8856634035872477},{"$f":"IF(OR(X$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>X$3,$H81/$G81,$H81-SUM($I81:W81)))","v":-2.8856634035872477},{"$f":"IF(OR(Y$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>Y$3,$H81/$G81,$H81-SUM($I81:X81)))","v":-2.8856634035872477},{"$f":"IF(OR(Z$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>Z$3,$H81/$G81,$H81-SUM($I81:Y81)))","v":-2.8856634035872477},{"$f":"IF(OR(AA$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AA$3,$H81/$G81,$H81-SUM($I81:Z81)))","v":-2.8856634035872477},{"$f":"IF(OR(AB$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AB$3,$H81/$G81,$H81-SUM($I81:AA81)))","v":-2.8856634035872477},{"$f":"IF(OR(AC$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AC$3,$H81/$G81,$H81-SUM($I81:AB81)))","v":-2.8856634035872477},{"$f":"IF(OR(AD$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AD$3,$H81/$G81,$H81-SUM($I81:AC81)))","v":-2.8856634035872477},{"$f":"IF(OR(AE$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AE$3,$H81/$G81,$H81-SUM($I81:AD81)))","v":-2.8856634035872477},{"$f":"IF(OR(AF$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AF$3,$H81/$G81,$H81-SUM($I81:AE81)))","v":-2.8856634035872477},{"$f":"IF(OR(AG$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AG$3,$H81/$G81,$H81-SUM($I81:AF81)))","v":-2.8856634035872477},{"$f":"IF(OR(AH$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AH$3,$H81/$G81,$H81-SUM($I81:AG81)))","v":-2.8856634035872477},{"$f":"IF(OR(AI$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AI$3,$H81/$G81,$H81-SUM($I81:AH81)))","v":-2.8856634035872477},{"$f":"IF(OR(AJ$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AJ$3,$H81/$G81,$H81-SUM($I81:AI81)))","v":-2.8856634035872477},{"$f":"IF(OR(AK$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AK$3,$H81/$G81,$H81-SUM($I81:AJ81)))","v":-2.8856634035872477},{"$f":"IF(OR(AL$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AL$3,$H81/$G81,$H81-SUM($I81:AK81)))","v":-2.8856634035872477},{"$f":"IF(OR(AM$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AM$3,$H81/$G81,$H81-SUM($I81:AL81)))","v":-2.8856634035872477},{"$f":"IF(OR(AN$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AN$3,$H81/$G81,$H81-SUM($I81:AM81)))","v":-2.8856634035872477},{"$f":"IF(OR(AO$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AO$3,$H81/$G81,$H81-SUM($I81:AN81)))","v":-2.8856634035872477},{"$f":"IF(OR(AP$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AP$3,$H81/$G81,$H81-SUM($I81:AO81)))","v":-2.8856634035872477},{"$f":"IF(OR(AQ$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AQ$3,$H81/$G81,$H81-SUM($I81:AP81)))","v":-2.8856634035872477},{"$f":"IF(OR(AR$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AR$3,$H81/$G81,$H81-SUM($I81:AQ81)))","v":-2.8856634035872477},{"$f":"IF(OR(AS$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AS$3,$H81/$G81,$H81-SUM($I81:AR81)))","v":-2.8856634035872477},{"$f":"IF(OR(AT$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AT$3,$H81/$G81,$H81-SUM($I81:AS81)))","v":-2.8856634035872477},{"$f":"IF(OR(AU$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AU$3,$H81/$G81,$H81-SUM($I81:AT81)))","v":-2.8856634035872477},{"$f":"IF(OR(AV$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AV$3,$H81/$G81,$H81-SUM($I81:AU81)))","v":-2.8856634035872477},{"$f":"IF(OR(AW$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AW$3,$H81/$G81,$H81-SUM($I81:AV81)))","v":-2.8856634035872477},{"$f":"IF(OR(AX$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AX$3,$H81/$G81,$H81-SUM($I81:AW81)))","v":-2.8856634035872477},{"$f":"IF(OR(AY$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AY$3,$H81/$G81,$H81-SUM($I81:AX81)))","v":-2.8856634035872477},{"$f":"IF(OR(AZ$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>AZ$3,$H81/$G81,$H81-SUM($I81:AY81)))","v":-2.8856634035872477},{"$f":"IF(OR(BA$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BA$3,$H81/$G81,$H81-SUM($I81:AZ81)))","v":-2.8856634035872477},{"$f":"IF(OR(BB$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BB$3,$H81/$G81,$H81-SUM($I81:BA81)))","v":-2.8856634035872477},{"$f":"IF(OR(BC$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BC$3,$H81/$G81,$H81-SUM($I81:BB81)))","v":-2.8856634035872477},{"$f":"IF(OR(BD$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BD$3,$H81/$G81,$H81-SUM($I81:BC81)))","v":-2.8856634035872477},{"$f":"IF(OR(BE$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BE$3,$H81/$G81,$H81-SUM($I81:BD81)))","v":-2.8856634035872477},{"$f":"IF(OR(BF$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BF$3,$H81/$G81,$H81-SUM($I81:BE81)))","v":-2.8856634035872477},{"$f":"IF(OR(BG$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BG$3,$H81/$G81,$H81-SUM($I81:BF81)))","v":-2.8856634035872477},{"$f":"IF(OR(BH$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BH$3,$H81/$G81,$H81-SUM($I81:BG81)))","v":-2.8856634035872477},{"$f":"IF(OR(BI$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BI$3,$H81/$G81,$H81-SUM($I81:BH81)))","v":-2.8856634035872477},{"$f":"IF(OR(BJ$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BJ$3,$H81/$G81,$H81-SUM($I81:BI81)))","v":-2.8856634035872477},{"$f":"IF(OR(BK$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BK$3,$H81/$G81,$H81-SUM($I81:BJ81)))","v":-2.8856634035872477},{"$f":"IF(OR(BL$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BL$3,$H81/$G81,$H81-SUM($I81:BK81)))","v":-2.8856634035872477},{"$f":"IF(OR(BM$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BM$3,$H81/$G81,$H81-SUM($I81:BL81)))","v":-2.8856634035872477},{"$f":"IF(OR(BN$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BN$3,$H81/$G81,$H81-SUM($I81:BM81)))","v":-2.8856634035872477},{"$f":"IF(OR(BO$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BO$3,$H81/$G81,$H81-SUM($I81:BN81)))","v":-2.8856634035872477},{"$f":"IF(OR(BP$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BP$3,$H81/$G81,$H81-SUM($I81:BO81)))","v":-2.8856634035872477},{"$f":"IF(OR(BQ$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BQ$3,$H81/$G81,$H81-SUM($I81:BP81)))","v":-2.8856634035872477},{"$f":"IF(OR(BR$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BR$3,$H81/$G81,$H81-SUM($I81:BQ81)))","v":-2.8856634035873583},{"$f":"IF(OR(BS$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BS$3,$H81/$G81,$H81-SUM($I81:BR81)))","v":0},{"$f":"IF(OR(BT$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BT$3,$H81/$G81,$H81-SUM($I81:BS81)))","v":0},{"$f":"IF(OR(BU$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BU$3,$H81/$G81,$H81-SUM($I81:BT81)))","v":0},{"$f":"IF(OR(BV$3<=$D81,$G81=\"n/a\"),0,IF(SUM($D81,$G81)>BV$3,$H81/$G81,$H81-SUM($I81:BU81)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G81","v":55},{"$f":"P75","v":72.752196702300679},null,{"$f":"IF(OR(J$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>J$3,$H82/$G82,$H82-SUM($I82:I82)))","v":0},{"$f":"IF(OR(K$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>K$3,$H82/$G82,$H82-SUM($I82:J82)))","v":0},{"$f":"IF(OR(L$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>L$3,$H82/$G82,$H82-SUM($I82:K82)))","v":0},{"$f":"IF(OR(M$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>M$3,$H82/$G82,$H82-SUM($I82:L82)))","v":0},{"$f":"IF(OR(N$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>N$3,$H82/$G82,$H82-SUM($I82:M82)))","v":0},{"$f":"IF(OR(O$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>O$3,$H82/$G82,$H82-SUM($I82:N82)))","v":0},{"$f":"IF(OR(P$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>P$3,$H82/$G82,$H82-SUM($I82:O82)))","v":0},{"$f":"IF(OR(Q$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>Q$3,$H82/$G82,$H82-SUM($I82:P82)))","v":1.3227672127691033},{"$f":"IF(OR(R$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>R$3,$H82/$G82,$H82-SUM($I82:Q82)))","v":1.3227672127691033},{"$f":"IF(OR(S$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>S$3,$H82/$G82,$H82-SUM($I82:R82)))","v":1.3227672127691033},{"$f":"IF(OR(T$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>T$3,$H82/$G82,$H82-SUM($I82:S82)))","v":1.3227672127691033},{"$f":"IF(OR(U$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>U$3,$H82/$G82,$H82-SUM($I82:T82)))","v":1.3227672127691033},{"$f":"IF(OR(V$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>V$3,$H82/$G82,$H82-SUM($I82:U82)))","v":1.3227672127691033},{"$f":"IF(OR(W$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>W$3,$H82/$G82,$H82-SUM($I82:V82)))","v":1.3227672127691033},{"$f":"IF(OR(X$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>X$3,$H82/$G82,$H82-SUM($I82:W82)))","v":1.3227672127691033},{"$f":"IF(OR(Y$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>Y$3,$H82/$G82,$H82-SUM($I82:X82)))","v":1.3227672127691033},{"$f":"IF(OR(Z$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>Z$3,$H82/$G82,$H82-SUM($I82:Y82)))","v":1.3227672127691033},{"$f":"IF(OR(AA$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AA$3,$H82/$G82,$H82-SUM($I82:Z82)))","v":1.3227672127691033},{"$f":"IF(OR(AB$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AB$3,$H82/$G82,$H82-SUM($I82:AA82)))","v":1.3227672127691033},{"$f":"IF(OR(AC$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AC$3,$H82/$G82,$H82-SUM($I82:AB82)))","v":1.3227672127691033},{"$f":"IF(OR(AD$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AD$3,$H82/$G82,$H82-SUM($I82:AC82)))","v":1.3227672127691033},{"$f":"IF(OR(AE$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AE$3,$H82/$G82,$H82-SUM($I82:AD82)))","v":1.3227672127691033},{"$f":"IF(OR(AF$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AF$3,$H82/$G82,$H82-SUM($I82:AE82)))","v":1.3227672127691033},{"$f":"IF(OR(AG$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AG$3,$H82/$G82,$H82-SUM($I82:AF82)))","v":1.3227672127691033},{"$f":"IF(OR(AH$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AH$3,$H82/$G82,$H82-SUM($I82:AG82)))","v":1.3227672127691033},{"$f":"IF(OR(AI$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AI$3,$H82/$G82,$H82-SUM($I82:AH82)))","v":1.3227672127691033},{"$f":"IF(OR(AJ$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AJ$3,$H82/$G82,$H82-SUM($I82:AI82)))","v":1.3227672127691033},{"$f":"IF(OR(AK$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AK$3,$H82/$G82,$H82-SUM($I82:AJ82)))","v":1.3227672127691033},{"$f":"IF(OR(AL$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AL$3,$H82/$G82,$H82-SUM($I82:AK82)))","v":1.3227672127691033},{"$f":"IF(OR(AM$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AM$3,$H82/$G82,$H82-SUM($I82:AL82)))","v":1.3227672127691033},{"$f":"IF(OR(AN$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AN$3,$H82/$G82,$H82-SUM($I82:AM82)))","v":1.3227672127691033},{"$f":"IF(OR(AO$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AO$3,$H82/$G82,$H82-SUM($I82:AN82)))","v":1.3227672127691033},{"$f":"IF(OR(AP$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AP$3,$H82/$G82,$H82-SUM($I82:AO82)))","v":1.3227672127691033},{"$f":"IF(OR(AQ$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AQ$3,$H82/$G82,$H82-SUM($I82:AP82)))","v":1.3227672127691033},{"$f":"IF(OR(AR$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AR$3,$H82/$G82,$H82-SUM($I82:AQ82)))","v":1.3227672127691033},{"$f":"IF(OR(AS$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AS$3,$H82/$G82,$H82-SUM($I82:AR82)))","v":1.3227672127691033},{"$f":"IF(OR(AT$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AT$3,$H82/$G82,$H82-SUM($I82:AS82)))","v":1.3227672127691033},{"$f":"IF(OR(AU$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AU$3,$H82/$G82,$H82-SUM($I82:AT82)))","v":1.3227672127691033},{"$f":"IF(OR(AV$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AV$3,$H82/$G82,$H82-SUM($I82:AU82)))","v":1.3227672127691033},{"$f":"IF(OR(AW$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AW$3,$H82/$G82,$H82-SUM($I82:AV82)))","v":1.3227672127691033},{"$f":"IF(OR(AX$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AX$3,$H82/$G82,$H82-SUM($I82:AW82)))","v":1.3227672127691033},{"$f":"IF(OR(AY$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AY$3,$H82/$G82,$H82-SUM($I82:AX82)))","v":1.3227672127691033},{"$f":"IF(OR(AZ$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>AZ$3,$H82/$G82,$H82-SUM($I82:AY82)))","v":1.3227672127691033},{"$f":"IF(OR(BA$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BA$3,$H82/$G82,$H82-SUM($I82:AZ82)))","v":1.3227672127691033},{"$f":"IF(OR(BB$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BB$3,$H82/$G82,$H82-SUM($I82:BA82)))","v":1.3227672127691033},{"$f":"IF(OR(BC$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BC$3,$H82/$G82,$H82-SUM($I82:BB82)))","v":1.3227672127691033},{"$f":"IF(OR(BD$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BD$3,$H82/$G82,$H82-SUM($I82:BC82)))","v":1.3227672127691033},{"$f":"IF(OR(BE$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BE$3,$H82/$G82,$H82-SUM($I82:BD82)))","v":1.3227672127691033},{"$f":"IF(OR(BF$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BF$3,$H82/$G82,$H82-SUM($I82:BE82)))","v":1.3227672127691033},{"$f":"IF(OR(BG$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BG$3,$H82/$G82,$H82-SUM($I82:BF82)))","v":1.3227672127691033},{"$f":"IF(OR(BH$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BH$3,$H82/$G82,$H82-SUM($I82:BG82)))","v":1.3227672127691033},{"$f":"IF(OR(BI$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BI$3,$H82/$G82,$H82-SUM($I82:BH82)))","v":1.3227672127691033},{"$f":"IF(OR(BJ$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BJ$3,$H82/$G82,$H82-SUM($I82:BI82)))","v":1.3227672127691033},{"$f":"IF(OR(BK$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BK$3,$H82/$G82,$H82-SUM($I82:BJ82)))","v":1.3227672127691033},{"$f":"IF(OR(BL$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BL$3,$H82/$G82,$H82-SUM($I82:BK82)))","v":1.3227672127691033},{"$f":"IF(OR(BM$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BM$3,$H82/$G82,$H82-SUM($I82:BL82)))","v":1.3227672127691033},{"$f":"IF(OR(BN$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BN$3,$H82/$G82,$H82-SUM($I82:BM82)))","v":1.3227672127691033},{"$f":"IF(OR(BO$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BO$3,$H82/$G82,$H82-SUM($I82:BN82)))","v":1.3227672127691033},{"$f":"IF(OR(BP$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BP$3,$H82/$G82,$H82-SUM($I82:BO82)))","v":1.3227672127691033},{"$f":"IF(OR(BQ$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BQ$3,$H82/$G82,$H82-SUM($I82:BP82)))","v":1.3227672127691033},{"$f":"IF(OR(BR$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BR$3,$H82/$G82,$H82-SUM($I82:BQ82)))","v":1.3227672127691033},{"$f":"IF(OR(BS$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BS$3,$H82/$G82,$H82-SUM($I82:BR82)))","v":1.3227672127691221},{"$f":"IF(OR(BT$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BT$3,$H82/$G82,$H82-SUM($I82:BS82)))","v":0},{"$f":"IF(OR(BU$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BU$3,$H82/$G82,$H82-SUM($I82:BT82)))","v":0},{"$f":"IF(OR(BV$3<=$D82,$G82=\"n/a\"),0,IF(SUM($D82,$G82)>BV$3,$H82/$G82,$H82-SUM($I82:BU82)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G82","v":55},{"$f":"Q75","v":41.802824858119038},null,{"$f":"IF(OR(J$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>J$3,$H83/$G83,$H83-SUM($I83:I83)))","v":0},{"$f":"IF(OR(K$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>K$3,$H83/$G83,$H83-SUM($I83:J83)))","v":0},{"$f":"IF(OR(L$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>L$3,$H83/$G83,$H83-SUM($I83:K83)))","v":0},{"$f":"IF(OR(M$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>M$3,$H83/$G83,$H83-SUM($I83:L83)))","v":0},{"$f":"IF(OR(N$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>N$3,$H83/$G83,$H83-SUM($I83:M83)))","v":0},{"$f":"IF(OR(O$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>O$3,$H83/$G83,$H83-SUM($I83:N83)))","v":0},{"$f":"IF(OR(P$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>P$3,$H83/$G83,$H83-SUM($I83:O83)))","v":0},{"$f":"IF(OR(Q$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>Q$3,$H83/$G83,$H83-SUM($I83:P83)))","v":0},{"$f":"IF(OR(R$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>R$3,$H83/$G83,$H83-SUM($I83:Q83)))","v":0.76005136105670978},{"$f":"IF(OR(S$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>S$3,$H83/$G83,$H83-SUM($I83:R83)))","v":0.76005136105670978},{"$f":"IF(OR(T$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>T$3,$H83/$G83,$H83-SUM($I83:S83)))","v":0.76005136105670978},{"$f":"IF(OR(U$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>U$3,$H83/$G83,$H83-SUM($I83:T83)))","v":0.76005136105670978},{"$f":"IF(OR(V$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>V$3,$H83/$G83,$H83-SUM($I83:U83)))","v":0.76005136105670978},{"$f":"IF(OR(W$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>W$3,$H83/$G83,$H83-SUM($I83:V83)))","v":0.76005136105670978},{"$f":"IF(OR(X$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>X$3,$H83/$G83,$H83-SUM($I83:W83)))","v":0.76005136105670978},{"$f":"IF(OR(Y$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>Y$3,$H83/$G83,$H83-SUM($I83:X83)))","v":0.76005136105670978},{"$f":"IF(OR(Z$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>Z$3,$H83/$G83,$H83-SUM($I83:Y83)))","v":0.76005136105670978},{"$f":"IF(OR(AA$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AA$3,$H83/$G83,$H83-SUM($I83:Z83)))","v":0.76005136105670978},{"$f":"IF(OR(AB$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AB$3,$H83/$G83,$H83-SUM($I83:AA83)))","v":0.76005136105670978},{"$f":"IF(OR(AC$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AC$3,$H83/$G83,$H83-SUM($I83:AB83)))","v":0.76005136105670978},{"$f":"IF(OR(AD$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AD$3,$H83/$G83,$H83-SUM($I83:AC83)))","v":0.76005136105670978},{"$f":"IF(OR(AE$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AE$3,$H83/$G83,$H83-SUM($I83:AD83)))","v":0.76005136105670978},{"$f":"IF(OR(AF$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AF$3,$H83/$G83,$H83-SUM($I83:AE83)))","v":0.76005136105670978},{"$f":"IF(OR(AG$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AG$3,$H83/$G83,$H83-SUM($I83:AF83)))","v":0.76005136105670978},{"$f":"IF(OR(AH$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AH$3,$H83/$G83,$H83-SUM($I83:AG83)))","v":0.76005136105670978},{"$f":"IF(OR(AI$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AI$3,$H83/$G83,$H83-SUM($I83:AH83)))","v":0.76005136105670978},{"$f":"IF(OR(AJ$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AJ$3,$H83/$G83,$H83-SUM($I83:AI83)))","v":0.76005136105670978},{"$f":"IF(OR(AK$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AK$3,$H83/$G83,$H83-SUM($I83:AJ83)))","v":0.76005136105670978},{"$f":"IF(OR(AL$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AL$3,$H83/$G83,$H83-SUM($I83:AK83)))","v":0.76005136105670978},{"$f":"IF(OR(AM$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AM$3,$H83/$G83,$H83-SUM($I83:AL83)))","v":0.76005136105670978},{"$f":"IF(OR(AN$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AN$3,$H83/$G83,$H83-SUM($I83:AM83)))","v":0.76005136105670978},{"$f":"IF(OR(AO$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AO$3,$H83/$G83,$H83-SUM($I83:AN83)))","v":0.76005136105670978},{"$f":"IF(OR(AP$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AP$3,$H83/$G83,$H83-SUM($I83:AO83)))","v":0.76005136105670978},{"$f":"IF(OR(AQ$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AQ$3,$H83/$G83,$H83-SUM($I83:AP83)))","v":0.76005136105670978},{"$f":"IF(OR(AR$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AR$3,$H83/$G83,$H83-SUM($I83:AQ83)))","v":0.76005136105670978},{"$f":"IF(OR(AS$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AS$3,$H83/$G83,$H83-SUM($I83:AR83)))","v":0.76005136105670978},{"$f":"IF(OR(AT$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AT$3,$H83/$G83,$H83-SUM($I83:AS83)))","v":0.76005136105670978},{"$f":"IF(OR(AU$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AU$3,$H83/$G83,$H83-SUM($I83:AT83)))","v":0.76005136105670978},{"$f":"IF(OR(AV$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AV$3,$H83/$G83,$H83-SUM($I83:AU83)))","v":0.76005136105670978},{"$f":"IF(OR(AW$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AW$3,$H83/$G83,$H83-SUM($I83:AV83)))","v":0.76005136105670978},{"$f":"IF(OR(AX$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AX$3,$H83/$G83,$H83-SUM($I83:AW83)))","v":0.76005136105670978},{"$f":"IF(OR(AY$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AY$3,$H83/$G83,$H83-SUM($I83:AX83)))","v":0.76005136105670978},{"$f":"IF(OR(AZ$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>AZ$3,$H83/$G83,$H83-SUM($I83:AY83)))","v":0.76005136105670978},{"$f":"IF(OR(BA$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BA$3,$H83/$G83,$H83-SUM($I83:AZ83)))","v":0.76005136105670978},{"$f":"IF(OR(BB$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BB$3,$H83/$G83,$H83-SUM($I83:BA83)))","v":0.76005136105670978},{"$f":"IF(OR(BC$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BC$3,$H83/$G83,$H83-SUM($I83:BB83)))","v":0.76005136105670978},{"$f":"IF(OR(BD$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BD$3,$H83/$G83,$H83-SUM($I83:BC83)))","v":0.76005136105670978},{"$f":"IF(OR(BE$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BE$3,$H83/$G83,$H83-SUM($I83:BD83)))","v":0.76005136105670978},{"$f":"IF(OR(BF$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BF$3,$H83/$G83,$H83-SUM($I83:BE83)))","v":0.76005136105670978},{"$f":"IF(OR(BG$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BG$3,$H83/$G83,$H83-SUM($I83:BF83)))","v":0.76005136105670978},{"$f":"IF(OR(BH$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BH$3,$H83/$G83,$H83-SUM($I83:BG83)))","v":0.76005136105670978},{"$f":"IF(OR(BI$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BI$3,$H83/$G83,$H83-SUM($I83:BH83)))","v":0.76005136105670978},{"$f":"IF(OR(BJ$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BJ$3,$H83/$G83,$H83-SUM($I83:BI83)))","v":0.76005136105670978},{"$f":"IF(OR(BK$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BK$3,$H83/$G83,$H83-SUM($I83:BJ83)))","v":0.76005136105670978},{"$f":"IF(OR(BL$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BL$3,$H83/$G83,$H83-SUM($I83:BK83)))","v":0.76005136105670978},{"$f":"IF(OR(BM$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BM$3,$H83/$G83,$H83-SUM($I83:BL83)))","v":0.76005136105670978},{"$f":"IF(OR(BN$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BN$3,$H83/$G83,$H83-SUM($I83:BM83)))","v":0.76005136105670978},{"$f":"IF(OR(BO$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BO$3,$H83/$G83,$H83-SUM($I83:BN83)))","v":0.76005136105670978},{"$f":"IF(OR(BP$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BP$3,$H83/$G83,$H83-SUM($I83:BO83)))","v":0.76005136105670978},{"$f":"IF(OR(BQ$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BQ$3,$H83/$G83,$H83-SUM($I83:BP83)))","v":0.76005136105670978},{"$f":"IF(OR(BR$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BR$3,$H83/$G83,$H83-SUM($I83:BQ83)))","v":0.76005136105670978},{"$f":"IF(OR(BS$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BS$3,$H83/$G83,$H83-SUM($I83:BR83)))","v":0.76005136105670978},{"$f":"IF(OR(BT$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BT$3,$H83/$G83,$H83-SUM($I83:BS83)))","v":0.76005136105668214},{"$f":"IF(OR(BU$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BU$3,$H83/$G83,$H83-SUM($I83:BT83)))","v":0},{"$f":"IF(OR(BV$3<=$D83,$G83=\"n/a\"),0,IF(SUM($D83,$G83)>BV$3,$H83/$G83,$H83-SUM($I83:BU83)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G83","v":55},{"$f":"R75","v":67.173240517085816},null,{"$f":"IF(OR(J$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>J$3,$H84/$G84,$H84-SUM($I84:I84)))","v":0},{"$f":"IF(OR(K$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>K$3,$H84/$G84,$H84-SUM($I84:J84)))","v":0},{"$f":"IF(OR(L$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>L$3,$H84/$G84,$H84-SUM($I84:K84)))","v":0},{"$f":"IF(OR(M$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>M$3,$H84/$G84,$H84-SUM($I84:L84)))","v":0},{"$f":"IF(OR(N$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>N$3,$H84/$G84,$H84-SUM($I84:M84)))","v":0},{"$f":"IF(OR(O$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>O$3,$H84/$G84,$H84-SUM($I84:N84)))","v":0},{"$f":"IF(OR(P$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>P$3,$H84/$G84,$H84-SUM($I84:O84)))","v":0},{"$f":"IF(OR(Q$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>Q$3,$H84/$G84,$H84-SUM($I84:P84)))","v":0},{"$f":"IF(OR(R$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>R$3,$H84/$G84,$H84-SUM($I84:Q84)))","v":0},{"$f":"IF(OR(S$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>S$3,$H84/$G84,$H84-SUM($I84:R84)))","v":1.2213316457651966},{"$f":"IF(OR(T$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>T$3,$H84/$G84,$H84-SUM($I84:S84)))","v":1.2213316457651966},{"$f":"IF(OR(U$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>U$3,$H84/$G84,$H84-SUM($I84:T84)))","v":1.2213316457651966},{"$f":"IF(OR(V$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>V$3,$H84/$G84,$H84-SUM($I84:U84)))","v":1.2213316457651966},{"$f":"IF(OR(W$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>W$3,$H84/$G84,$H84-SUM($I84:V84)))","v":1.2213316457651966},{"$f":"IF(OR(X$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>X$3,$H84/$G84,$H84-SUM($I84:W84)))","v":1.2213316457651966},{"$f":"IF(OR(Y$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>Y$3,$H84/$G84,$H84-SUM($I84:X84)))","v":1.2213316457651966},{"$f":"IF(OR(Z$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>Z$3,$H84/$G84,$H84-SUM($I84:Y84)))","v":1.2213316457651966},{"$f":"IF(OR(AA$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AA$3,$H84/$G84,$H84-SUM($I84:Z84)))","v":1.2213316457651966},{"$f":"IF(OR(AB$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AB$3,$H84/$G84,$H84-SUM($I84:AA84)))","v":1.2213316457651966},{"$f":"IF(OR(AC$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AC$3,$H84/$G84,$H84-SUM($I84:AB84)))","v":1.2213316457651966},{"$f":"IF(OR(AD$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AD$3,$H84/$G84,$H84-SUM($I84:AC84)))","v":1.2213316457651966},{"$f":"IF(OR(AE$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AE$3,$H84/$G84,$H84-SUM($I84:AD84)))","v":1.2213316457651966},{"$f":"IF(OR(AF$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AF$3,$H84/$G84,$H84-SUM($I84:AE84)))","v":1.2213316457651966},{"$f":"IF(OR(AG$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AG$3,$H84/$G84,$H84-SUM($I84:AF84)))","v":1.2213316457651966},{"$f":"IF(OR(AH$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AH$3,$H84/$G84,$H84-SUM($I84:AG84)))","v":1.2213316457651966},{"$f":"IF(OR(AI$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AI$3,$H84/$G84,$H84-SUM($I84:AH84)))","v":1.2213316457651966},{"$f":"IF(OR(AJ$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AJ$3,$H84/$G84,$H84-SUM($I84:AI84)))","v":1.2213316457651966},{"$f":"IF(OR(AK$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AK$3,$H84/$G84,$H84-SUM($I84:AJ84)))","v":1.2213316457651966},{"$f":"IF(OR(AL$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AL$3,$H84/$G84,$H84-SUM($I84:AK84)))","v":1.2213316457651966},{"$f":"IF(OR(AM$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AM$3,$H84/$G84,$H84-SUM($I84:AL84)))","v":1.2213316457651966},{"$f":"IF(OR(AN$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AN$3,$H84/$G84,$H84-SUM($I84:AM84)))","v":1.2213316457651966},{"$f":"IF(OR(AO$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AO$3,$H84/$G84,$H84-SUM($I84:AN84)))","v":1.2213316457651966},{"$f":"IF(OR(AP$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AP$3,$H84/$G84,$H84-SUM($I84:AO84)))","v":1.2213316457651966},{"$f":"IF(OR(AQ$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AQ$3,$H84/$G84,$H84-SUM($I84:AP84)))","v":1.2213316457651966},{"$f":"IF(OR(AR$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AR$3,$H84/$G84,$H84-SUM($I84:AQ84)))","v":1.2213316457651966},{"$f":"IF(OR(AS$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AS$3,$H84/$G84,$H84-SUM($I84:AR84)))","v":1.2213316457651966},{"$f":"IF(OR(AT$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AT$3,$H84/$G84,$H84-SUM($I84:AS84)))","v":1.2213316457651966},{"$f":"IF(OR(AU$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AU$3,$H84/$G84,$H84-SUM($I84:AT84)))","v":1.2213316457651966},{"$f":"IF(OR(AV$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AV$3,$H84/$G84,$H84-SUM($I84:AU84)))","v":1.2213316457651966},{"$f":"IF(OR(AW$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AW$3,$H84/$G84,$H84-SUM($I84:AV84)))","v":1.2213316457651966},{"$f":"IF(OR(AX$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AX$3,$H84/$G84,$H84-SUM($I84:AW84)))","v":1.2213316457651966},{"$f":"IF(OR(AY$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AY$3,$H84/$G84,$H84-SUM($I84:AX84)))","v":1.2213316457651966},{"$f":"IF(OR(AZ$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>AZ$3,$H84/$G84,$H84-SUM($I84:AY84)))","v":1.2213316457651966},{"$f":"IF(OR(BA$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BA$3,$H84/$G84,$H84-SUM($I84:AZ84)))","v":1.2213316457651966},{"$f":"IF(OR(BB$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BB$3,$H84/$G84,$H84-SUM($I84:BA84)))","v":1.2213316457651966},{"$f":"IF(OR(BC$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BC$3,$H84/$G84,$H84-SUM($I84:BB84)))","v":1.2213316457651966},{"$f":"IF(OR(BD$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BD$3,$H84/$G84,$H84-SUM($I84:BC84)))","v":1.2213316457651966},{"$f":"IF(OR(BE$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BE$3,$H84/$G84,$H84-SUM($I84:BD84)))","v":1.2213316457651966},{"$f":"IF(OR(BF$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BF$3,$H84/$G84,$H84-SUM($I84:BE84)))","v":1.2213316457651966},{"$f":"IF(OR(BG$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BG$3,$H84/$G84,$H84-SUM($I84:BF84)))","v":1.2213316457651966},{"$f":"IF(OR(BH$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BH$3,$H84/$G84,$H84-SUM($I84:BG84)))","v":1.2213316457651966},{"$f":"IF(OR(BI$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BI$3,$H84/$G84,$H84-SUM($I84:BH84)))","v":1.2213316457651966},{"$f":"IF(OR(BJ$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BJ$3,$H84/$G84,$H84-SUM($I84:BI84)))","v":1.2213316457651966},{"$f":"IF(OR(BK$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BK$3,$H84/$G84,$H84-SUM($I84:BJ84)))","v":1.2213316457651966},{"$f":"IF(OR(BL$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BL$3,$H84/$G84,$H84-SUM($I84:BK84)))","v":1.2213316457651966},{"$f":"IF(OR(BM$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BM$3,$H84/$G84,$H84-SUM($I84:BL84)))","v":1.2213316457651966},{"$f":"IF(OR(BN$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BN$3,$H84/$G84,$H84-SUM($I84:BM84)))","v":1.2213316457651966},{"$f":"IF(OR(BO$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BO$3,$H84/$G84,$H84-SUM($I84:BN84)))","v":1.2213316457651966},{"$f":"IF(OR(BP$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BP$3,$H84/$G84,$H84-SUM($I84:BO84)))","v":1.2213316457651966},{"$f":"IF(OR(BQ$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BQ$3,$H84/$G84,$H84-SUM($I84:BP84)))","v":1.2213316457651966},{"$f":"IF(OR(BR$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BR$3,$H84/$G84,$H84-SUM($I84:BQ84)))","v":1.2213316457651966},{"$f":"IF(OR(BS$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BS$3,$H84/$G84,$H84-SUM($I84:BR84)))","v":1.2213316457651966},{"$f":"IF(OR(BT$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BT$3,$H84/$G84,$H84-SUM($I84:BS84)))","v":1.2213316457651966},{"$f":"IF(OR(BU$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BU$3,$H84/$G84,$H84-SUM($I84:BT84)))","v":1.2213316457651899},{"$f":"IF(OR(BV$3<=$D84,$G84=\"n/a\"),0,IF(SUM($D84,$G84)>BV$3,$H84/$G84,$H84-SUM($I84:BU84)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G84","v":55},{"$f":"S75","v":67.363269315936179},null,{"$f":"IF(OR(J$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>J$3,$H85/$G85,$H85-SUM($I85:I85)))","v":0},{"$f":"IF(OR(K$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>K$3,$H85/$G85,$H85-SUM($I85:J85)))","v":0},{"$f":"IF(OR(L$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>L$3,$H85/$G85,$H85-SUM($I85:K85)))","v":0},{"$f":"IF(OR(M$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>M$3,$H85/$G85,$H85-SUM($I85:L85)))","v":0},{"$f":"IF(OR(N$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>N$3,$H85/$G85,$H85-SUM($I85:M85)))","v":0},{"$f":"IF(OR(O$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>O$3,$H85/$G85,$H85-SUM($I85:N85)))","v":0},{"$f":"IF(OR(P$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>P$3,$H85/$G85,$H85-SUM($I85:O85)))","v":0},{"$f":"IF(OR(Q$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>Q$3,$H85/$G85,$H85-SUM($I85:P85)))","v":0},{"$f":"IF(OR(R$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>R$3,$H85/$G85,$H85-SUM($I85:Q85)))","v":0},{"$f":"IF(OR(S$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>S$3,$H85/$G85,$H85-SUM($I85:R85)))","v":0},{"$f":"IF(OR(T$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>T$3,$H85/$G85,$H85-SUM($I85:S85)))","v":1.2247867148352032},{"$f":"IF(OR(U$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>U$3,$H85/$G85,$H85-SUM($I85:T85)))","v":1.2247867148352032},{"$f":"IF(OR(V$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>V$3,$H85/$G85,$H85-SUM($I85:U85)))","v":1.2247867148352032},{"$f":"IF(OR(W$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>W$3,$H85/$G85,$H85-SUM($I85:V85)))","v":1.2247867148352032},{"$f":"IF(OR(X$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>X$3,$H85/$G85,$H85-SUM($I85:W85)))","v":1.2247867148352032},{"$f":"IF(OR(Y$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>Y$3,$H85/$G85,$H85-SUM($I85:X85)))","v":1.2247867148352032},{"$f":"IF(OR(Z$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>Z$3,$H85/$G85,$H85-SUM($I85:Y85)))","v":1.2247867148352032},{"$f":"IF(OR(AA$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AA$3,$H85/$G85,$H85-SUM($I85:Z85)))","v":1.2247867148352032},{"$f":"IF(OR(AB$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AB$3,$H85/$G85,$H85-SUM($I85:AA85)))","v":1.2247867148352032},{"$f":"IF(OR(AC$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AC$3,$H85/$G85,$H85-SUM($I85:AB85)))","v":1.2247867148352032},{"$f":"IF(OR(AD$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AD$3,$H85/$G85,$H85-SUM($I85:AC85)))","v":1.2247867148352032},{"$f":"IF(OR(AE$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AE$3,$H85/$G85,$H85-SUM($I85:AD85)))","v":1.2247867148352032},{"$f":"IF(OR(AF$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AF$3,$H85/$G85,$H85-SUM($I85:AE85)))","v":1.2247867148352032},{"$f":"IF(OR(AG$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AG$3,$H85/$G85,$H85-SUM($I85:AF85)))","v":1.2247867148352032},{"$f":"IF(OR(AH$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AH$3,$H85/$G85,$H85-SUM($I85:AG85)))","v":1.2247867148352032},{"$f":"IF(OR(AI$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AI$3,$H85/$G85,$H85-SUM($I85:AH85)))","v":1.2247867148352032},{"$f":"IF(OR(AJ$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AJ$3,$H85/$G85,$H85-SUM($I85:AI85)))","v":1.2247867148352032},{"$f":"IF(OR(AK$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AK$3,$H85/$G85,$H85-SUM($I85:AJ85)))","v":1.2247867148352032},{"$f":"IF(OR(AL$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AL$3,$H85/$G85,$H85-SUM($I85:AK85)))","v":1.2247867148352032},{"$f":"IF(OR(AM$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AM$3,$H85/$G85,$H85-SUM($I85:AL85)))","v":1.2247867148352032},{"$f":"IF(OR(AN$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AN$3,$H85/$G85,$H85-SUM($I85:AM85)))","v":1.2247867148352032},{"$f":"IF(OR(AO$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AO$3,$H85/$G85,$H85-SUM($I85:AN85)))","v":1.2247867148352032},{"$f":"IF(OR(AP$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AP$3,$H85/$G85,$H85-SUM($I85:AO85)))","v":1.2247867148352032},{"$f":"IF(OR(AQ$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AQ$3,$H85/$G85,$H85-SUM($I85:AP85)))","v":1.2247867148352032},{"$f":"IF(OR(AR$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AR$3,$H85/$G85,$H85-SUM($I85:AQ85)))","v":1.2247867148352032},{"$f":"IF(OR(AS$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AS$3,$H85/$G85,$H85-SUM($I85:AR85)))","v":1.2247867148352032},{"$f":"IF(OR(AT$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AT$3,$H85/$G85,$H85-SUM($I85:AS85)))","v":1.2247867148352032},{"$f":"IF(OR(AU$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AU$3,$H85/$G85,$H85-SUM($I85:AT85)))","v":1.2247867148352032},{"$f":"IF(OR(AV$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AV$3,$H85/$G85,$H85-SUM($I85:AU85)))","v":1.2247867148352032},{"$f":"IF(OR(AW$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AW$3,$H85/$G85,$H85-SUM($I85:AV85)))","v":1.2247867148352032},{"$f":"IF(OR(AX$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AX$3,$H85/$G85,$H85-SUM($I85:AW85)))","v":1.2247867148352032},{"$f":"IF(OR(AY$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AY$3,$H85/$G85,$H85-SUM($I85:AX85)))","v":1.2247867148352032},{"$f":"IF(OR(AZ$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>AZ$3,$H85/$G85,$H85-SUM($I85:AY85)))","v":1.2247867148352032},{"$f":"IF(OR(BA$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BA$3,$H85/$G85,$H85-SUM($I85:AZ85)))","v":1.2247867148352032},{"$f":"IF(OR(BB$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BB$3,$H85/$G85,$H85-SUM($I85:BA85)))","v":1.2247867148352032},{"$f":"IF(OR(BC$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BC$3,$H85/$G85,$H85-SUM($I85:BB85)))","v":1.2247867148352032},{"$f":"IF(OR(BD$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BD$3,$H85/$G85,$H85-SUM($I85:BC85)))","v":1.2247867148352032},{"$f":"IF(OR(BE$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BE$3,$H85/$G85,$H85-SUM($I85:BD85)))","v":1.2247867148352032},{"$f":"IF(OR(BF$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BF$3,$H85/$G85,$H85-SUM($I85:BE85)))","v":1.2247867148352032},{"$f":"IF(OR(BG$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BG$3,$H85/$G85,$H85-SUM($I85:BF85)))","v":1.2247867148352032},{"$f":"IF(OR(BH$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BH$3,$H85/$G85,$H85-SUM($I85:BG85)))","v":1.2247867148352032},{"$f":"IF(OR(BI$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BI$3,$H85/$G85,$H85-SUM($I85:BH85)))","v":1.2247867148352032},{"$f":"IF(OR(BJ$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BJ$3,$H85/$G85,$H85-SUM($I85:BI85)))","v":1.2247867148352032},{"$f":"IF(OR(BK$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BK$3,$H85/$G85,$H85-SUM($I85:BJ85)))","v":1.2247867148352032},{"$f":"IF(OR(BL$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BL$3,$H85/$G85,$H85-SUM($I85:BK85)))","v":1.2247867148352032},{"$f":"IF(OR(BM$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BM$3,$H85/$G85,$H85-SUM($I85:BL85)))","v":1.2247867148352032},{"$f":"IF(OR(BN$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BN$3,$H85/$G85,$H85-SUM($I85:BM85)))","v":1.2247867148352032},{"$f":"IF(OR(BO$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BO$3,$H85/$G85,$H85-SUM($I85:BN85)))","v":1.2247867148352032},{"$f":"IF(OR(BP$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BP$3,$H85/$G85,$H85-SUM($I85:BO85)))","v":1.2247867148352032},{"$f":"IF(OR(BQ$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BQ$3,$H85/$G85,$H85-SUM($I85:BP85)))","v":1.2247867148352032},{"$f":"IF(OR(BR$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BR$3,$H85/$G85,$H85-SUM($I85:BQ85)))","v":1.2247867148352032},{"$f":"IF(OR(BS$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BS$3,$H85/$G85,$H85-SUM($I85:BR85)))","v":1.2247867148352032},{"$f":"IF(OR(BT$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BT$3,$H85/$G85,$H85-SUM($I85:BS85)))","v":1.2247867148352032},{"$f":"IF(OR(BU$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BU$3,$H85/$G85,$H85-SUM($I85:BT85)))","v":1.2247867148352032},{"$f":"IF(OR(BV$3<=$D85,$G85=\"n/a\"),0,IF(SUM($D85,$G85)>BV$3,$H85/$G85,$H85-SUM($I85:BU85)))","v":1.2247867148351759},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A64)","v":55},{"$f":"T75","v":0},null,{"$f":"IF(OR(J$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>J$3,$H86/$G86,$H86-SUM($I86:I86)))","v":0},{"$f":"IF(OR(K$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>K$3,$H86/$G86,$H86-SUM($I86:J86)))","v":0},{"$f":"IF(OR(L$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>L$3,$H86/$G86,$H86-SUM($I86:K86)))","v":0},{"$f":"IF(OR(M$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>M$3,$H86/$G86,$H86-SUM($I86:L86)))","v":0},{"$f":"IF(OR(N$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>N$3,$H86/$G86,$H86-SUM($I86:M86)))","v":0},{"$f":"IF(OR(O$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>O$3,$H86/$G86,$H86-SUM($I86:N86)))","v":0},{"$f":"IF(OR(P$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>P$3,$H86/$G86,$H86-SUM($I86:O86)))","v":0},{"$f":"IF(OR(Q$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>Q$3,$H86/$G86,$H86-SUM($I86:P86)))","v":0},{"$f":"IF(OR(R$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>R$3,$H86/$G86,$H86-SUM($I86:Q86)))","v":0},{"$f":"IF(OR(S$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>S$3,$H86/$G86,$H86-SUM($I86:R86)))","v":0},{"$f":"IF(OR(T$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>T$3,$H86/$G86,$H86-SUM($I86:S86)))","v":0},{"$f":"IF(OR(U$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>U$3,$H86/$G86,$H86-SUM($I86:T86)))","v":0},{"$f":"IF(OR(V$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>V$3,$H86/$G86,$H86-SUM($I86:U86)))","v":0},{"$f":"IF(OR(W$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>W$3,$H86/$G86,$H86-SUM($I86:V86)))","v":0},{"$f":"IF(OR(X$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>X$3,$H86/$G86,$H86-SUM($I86:W86)))","v":0},{"$f":"IF(OR(Y$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>Y$3,$H86/$G86,$H86-SUM($I86:X86)))","v":0},{"$f":"IF(OR(Z$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>Z$3,$H86/$G86,$H86-SUM($I86:Y86)))","v":0},{"$f":"IF(OR(AA$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AA$3,$H86/$G86,$H86-SUM($I86:Z86)))","v":0},{"$f":"IF(OR(AB$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AB$3,$H86/$G86,$H86-SUM($I86:AA86)))","v":0},{"$f":"IF(OR(AC$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AC$3,$H86/$G86,$H86-SUM($I86:AB86)))","v":0},{"$f":"IF(OR(AD$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AD$3,$H86/$G86,$H86-SUM($I86:AC86)))","v":0},{"$f":"IF(OR(AE$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AE$3,$H86/$G86,$H86-SUM($I86:AD86)))","v":0},{"$f":"IF(OR(AF$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AF$3,$H86/$G86,$H86-SUM($I86:AE86)))","v":0},{"$f":"IF(OR(AG$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AG$3,$H86/$G86,$H86-SUM($I86:AF86)))","v":0},{"$f":"IF(OR(AH$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AH$3,$H86/$G86,$H86-SUM($I86:AG86)))","v":0},{"$f":"IF(OR(AI$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AI$3,$H86/$G86,$H86-SUM($I86:AH86)))","v":0},{"$f":"IF(OR(AJ$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AJ$3,$H86/$G86,$H86-SUM($I86:AI86)))","v":0},{"$f":"IF(OR(AK$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AK$3,$H86/$G86,$H86-SUM($I86:AJ86)))","v":0},{"$f":"IF(OR(AL$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AL$3,$H86/$G86,$H86-SUM($I86:AK86)))","v":0},{"$f":"IF(OR(AM$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AM$3,$H86/$G86,$H86-SUM($I86:AL86)))","v":0},{"$f":"IF(OR(AN$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AN$3,$H86/$G86,$H86-SUM($I86:AM86)))","v":0},{"$f":"IF(OR(AO$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AO$3,$H86/$G86,$H86-SUM($I86:AN86)))","v":0},{"$f":"IF(OR(AP$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AP$3,$H86/$G86,$H86-SUM($I86:AO86)))","v":0},{"$f":"IF(OR(AQ$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AQ$3,$H86/$G86,$H86-SUM($I86:AP86)))","v":0},{"$f":"IF(OR(AR$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AR$3,$H86/$G86,$H86-SUM($I86:AQ86)))","v":0},{"$f":"IF(OR(AS$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AS$3,$H86/$G86,$H86-SUM($I86:AR86)))","v":0},{"$f":"IF(OR(AT$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AT$3,$H86/$G86,$H86-SUM($I86:AS86)))","v":0},{"$f":"IF(OR(AU$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AU$3,$H86/$G86,$H86-SUM($I86:AT86)))","v":0},{"$f":"IF(OR(AV$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AV$3,$H86/$G86,$H86-SUM($I86:AU86)))","v":0},{"$f":"IF(OR(AW$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AW$3,$H86/$G86,$H86-SUM($I86:AV86)))","v":0},{"$f":"IF(OR(AX$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AX$3,$H86/$G86,$H86-SUM($I86:AW86)))","v":0},{"$f":"IF(OR(AY$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AY$3,$H86/$G86,$H86-SUM($I86:AX86)))","v":0},{"$f":"IF(OR(AZ$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>AZ$3,$H86/$G86,$H86-SUM($I86:AY86)))","v":0},{"$f":"IF(OR(BA$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BA$3,$H86/$G86,$H86-SUM($I86:AZ86)))","v":0},{"$f":"IF(OR(BB$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BB$3,$H86/$G86,$H86-SUM($I86:BA86)))","v":0},{"$f":"IF(OR(BC$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BC$3,$H86/$G86,$H86-SUM($I86:BB86)))","v":0},{"$f":"IF(OR(BD$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BD$3,$H86/$G86,$H86-SUM($I86:BC86)))","v":0},{"$f":"IF(OR(BE$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BE$3,$H86/$G86,$H86-SUM($I86:BD86)))","v":0},{"$f":"IF(OR(BF$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BF$3,$H86/$G86,$H86-SUM($I86:BE86)))","v":0},{"$f":"IF(OR(BG$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BG$3,$H86/$G86,$H86-SUM($I86:BF86)))","v":0},{"$f":"IF(OR(BH$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BH$3,$H86/$G86,$H86-SUM($I86:BG86)))","v":0},{"$f":"IF(OR(BI$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BI$3,$H86/$G86,$H86-SUM($I86:BH86)))","v":0},{"$f":"IF(OR(BJ$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BJ$3,$H86/$G86,$H86-SUM($I86:BI86)))","v":0},{"$f":"IF(OR(BK$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BK$3,$H86/$G86,$H86-SUM($I86:BJ86)))","v":0},{"$f":"IF(OR(BL$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BL$3,$H86/$G86,$H86-SUM($I86:BK86)))","v":0},{"$f":"IF(OR(BM$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BM$3,$H86/$G86,$H86-SUM($I86:BL86)))","v":0},{"$f":"IF(OR(BN$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BN$3,$H86/$G86,$H86-SUM($I86:BM86)))","v":0},{"$f":"IF(OR(BO$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BO$3,$H86/$G86,$H86-SUM($I86:BN86)))","v":0},{"$f":"IF(OR(BP$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BP$3,$H86/$G86,$H86-SUM($I86:BO86)))","v":0},{"$f":"IF(OR(BQ$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BQ$3,$H86/$G86,$H86-SUM($I86:BP86)))","v":0},{"$f":"IF(OR(BR$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BR$3,$H86/$G86,$H86-SUM($I86:BQ86)))","v":0},{"$f":"IF(OR(BS$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BS$3,$H86/$G86,$H86-SUM($I86:BR86)))","v":0},{"$f":"IF(OR(BT$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BT$3,$H86/$G86,$H86-SUM($I86:BS86)))","v":0},{"$f":"IF(OR(BU$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BU$3,$H86/$G86,$H86-SUM($I86:BT86)))","v":0},{"$f":"IF(OR(BV$3<=$D86,$G86=\"n/a\"),0,IF(SUM($D86,$G86)>BV$3,$H86/$G86,$H86-SUM($I86:BU86)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G86","v":55},{"$f":"U75","v":0},null,{"$f":"IF(OR(J$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>J$3,$H87/$G87,$H87-SUM($I87:I87)))","v":0},{"$f":"IF(OR(K$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>K$3,$H87/$G87,$H87-SUM($I87:J87)))","v":0},{"$f":"IF(OR(L$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>L$3,$H87/$G87,$H87-SUM($I87:K87)))","v":0},{"$f":"IF(OR(M$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>M$3,$H87/$G87,$H87-SUM($I87:L87)))","v":0},{"$f":"IF(OR(N$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>N$3,$H87/$G87,$H87-SUM($I87:M87)))","v":0},{"$f":"IF(OR(O$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>O$3,$H87/$G87,$H87-SUM($I87:N87)))","v":0},{"$f":"IF(OR(P$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>P$3,$H87/$G87,$H87-SUM($I87:O87)))","v":0},{"$f":"IF(OR(Q$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Q$3,$H87/$G87,$H87-SUM($I87:P87)))","v":0},{"$f":"IF(OR(R$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>R$3,$H87/$G87,$H87-SUM($I87:Q87)))","v":0},{"$f":"IF(OR(S$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>S$3,$H87/$G87,$H87-SUM($I87:R87)))","v":0},{"$f":"IF(OR(T$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>T$3,$H87/$G87,$H87-SUM($I87:S87)))","v":0},{"$f":"IF(OR(U$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>U$3,$H87/$G87,$H87-SUM($I87:T87)))","v":0},{"$f":"IF(OR(V$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>V$3,$H87/$G87,$H87-SUM($I87:U87)))","v":0},{"$f":"IF(OR(W$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>W$3,$H87/$G87,$H87-SUM($I87:V87)))","v":0},{"$f":"IF(OR(X$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>X$3,$H87/$G87,$H87-SUM($I87:W87)))","v":0},{"$f":"IF(OR(Y$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Y$3,$H87/$G87,$H87-SUM($I87:X87)))","v":0},{"$f":"IF(OR(Z$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Z$3,$H87/$G87,$H87-SUM($I87:Y87)))","v":0},{"$f":"IF(OR(AA$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AA$3,$H87/$G87,$H87-SUM($I87:Z87)))","v":0},{"$f":"IF(OR(AB$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AB$3,$H87/$G87,$H87-SUM($I87:AA87)))","v":0},{"$f":"IF(OR(AC$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AC$3,$H87/$G87,$H87-SUM($I87:AB87)))","v":0},{"$f":"IF(OR(AD$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AD$3,$H87/$G87,$H87-SUM($I87:AC87)))","v":0},{"$f":"IF(OR(AE$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AE$3,$H87/$G87,$H87-SUM($I87:AD87)))","v":0},{"$f":"IF(OR(AF$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AF$3,$H87/$G87,$H87-SUM($I87:AE87)))","v":0},{"$f":"IF(OR(AG$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AG$3,$H87/$G87,$H87-SUM($I87:AF87)))","v":0},{"$f":"IF(OR(AH$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AH$3,$H87/$G87,$H87-SUM($I87:AG87)))","v":0},{"$f":"IF(OR(AI$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AI$3,$H87/$G87,$H87-SUM($I87:AH87)))","v":0},{"$f":"IF(OR(AJ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AJ$3,$H87/$G87,$H87-SUM($I87:AI87)))","v":0},{"$f":"IF(OR(AK$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AK$3,$H87/$G87,$H87-SUM($I87:AJ87)))","v":0},{"$f":"IF(OR(AL$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AL$3,$H87/$G87,$H87-SUM($I87:AK87)))","v":0},{"$f":"IF(OR(AM$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AM$3,$H87/$G87,$H87-SUM($I87:AL87)))","v":0},{"$f":"IF(OR(AN$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AN$3,$H87/$G87,$H87-SUM($I87:AM87)))","v":0},{"$f":"IF(OR(AO$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AO$3,$H87/$G87,$H87-SUM($I87:AN87)))","v":0},{"$f":"IF(OR(AP$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AP$3,$H87/$G87,$H87-SUM($I87:AO87)))","v":0},{"$f":"IF(OR(AQ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AQ$3,$H87/$G87,$H87-SUM($I87:AP87)))","v":0},{"$f":"IF(OR(AR$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AR$3,$H87/$G87,$H87-SUM($I87:AQ87)))","v":0},{"$f":"IF(OR(AS$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AS$3,$H87/$G87,$H87-SUM($I87:AR87)))","v":0},{"$f":"IF(OR(AT$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AT$3,$H87/$G87,$H87-SUM($I87:AS87)))","v":0},{"$f":"IF(OR(AU$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AU$3,$H87/$G87,$H87-SUM($I87:AT87)))","v":0},{"$f":"IF(OR(AV$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AV$3,$H87/$G87,$H87-SUM($I87:AU87)))","v":0},{"$f":"IF(OR(AW$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AW$3,$H87/$G87,$H87-SUM($I87:AV87)))","v":0},{"$f":"IF(OR(AX$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AX$3,$H87/$G87,$H87-SUM($I87:AW87)))","v":0},{"$f":"IF(OR(AY$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AY$3,$H87/$G87,$H87-SUM($I87:AX87)))","v":0},{"$f":"IF(OR(AZ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AZ$3,$H87/$G87,$H87-SUM($I87:AY87)))","v":0},{"$f":"IF(OR(BA$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BA$3,$H87/$G87,$H87-SUM($I87:AZ87)))","v":0},{"$f":"IF(OR(BB$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BB$3,$H87/$G87,$H87-SUM($I87:BA87)))","v":0},{"$f":"IF(OR(BC$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BC$3,$H87/$G87,$H87-SUM($I87:BB87)))","v":0},{"$f":"IF(OR(BD$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BD$3,$H87/$G87,$H87-SUM($I87:BC87)))","v":0},{"$f":"IF(OR(BE$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BE$3,$H87/$G87,$H87-SUM($I87:BD87)))","v":0},{"$f":"IF(OR(BF$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BF$3,$H87/$G87,$H87-SUM($I87:BE87)))","v":0},{"$f":"IF(OR(BG$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BG$3,$H87/$G87,$H87-SUM($I87:BF87)))","v":0},{"$f":"IF(OR(BH$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BH$3,$H87/$G87,$H87-SUM($I87:BG87)))","v":0},{"$f":"IF(OR(BI$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BI$3,$H87/$G87,$H87-SUM($I87:BH87)))","v":0},{"$f":"IF(OR(BJ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BJ$3,$H87/$G87,$H87-SUM($I87:BI87)))","v":0},{"$f":"IF(OR(BK$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BK$3,$H87/$G87,$H87-SUM($I87:BJ87)))","v":0},{"$f":"IF(OR(BL$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BL$3,$H87/$G87,$H87-SUM($I87:BK87)))","v":0},{"$f":"IF(OR(BM$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BM$3,$H87/$G87,$H87-SUM($I87:BL87)))","v":0},{"$f":"IF(OR(BN$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BN$3,$H87/$G87,$H87-SUM($I87:BM87)))","v":0},{"$f":"IF(OR(BO$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BO$3,$H87/$G87,$H87-SUM($I87:BN87)))","v":0},{"$f":"IF(OR(BP$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BP$3,$H87/$G87,$H87-SUM($I87:BO87)))","v":0},{"$f":"IF(OR(BQ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BQ$3,$H87/$G87,$H87-SUM($I87:BP87)))","v":0},{"$f":"IF(OR(BR$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BR$3,$H87/$G87,$H87-SUM($I87:BQ87)))","v":0},{"$f":"IF(OR(BS$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BS$3,$H87/$G87,$H87-SUM($I87:BR87)))","v":0},{"$f":"IF(OR(BT$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BT$3,$H87/$G87,$H87-SUM($I87:BS87)))","v":0},{"$f":"IF(OR(BU$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BU$3,$H87/$G87,$H87-SUM($I87:BT87)))","v":0},{"$f":"IF(OR(BV$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BV$3,$H87/$G87,$H87-SUM($I87:BU87)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G87","v":55},{"$f":"V75","v":0},null,{"$f":"IF(OR(J$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>J$3,$H88/$G88,$H88-SUM($I88:I88)))","v":0},{"$f":"IF(OR(K$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>K$3,$H88/$G88,$H88-SUM($I88:J88)))","v":0},{"$f":"IF(OR(L$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>L$3,$H88/$G88,$H88-SUM($I88:K88)))","v":0},{"$f":"IF(OR(M$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>M$3,$H88/$G88,$H88-SUM($I88:L88)))","v":0},{"$f":"IF(OR(N$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>N$3,$H88/$G88,$H88-SUM($I88:M88)))","v":0},{"$f":"IF(OR(O$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>O$3,$H88/$G88,$H88-SUM($I88:N88)))","v":0},{"$f":"IF(OR(P$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>P$3,$H88/$G88,$H88-SUM($I88:O88)))","v":0},{"$f":"IF(OR(Q$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Q$3,$H88/$G88,$H88-SUM($I88:P88)))","v":0},{"$f":"IF(OR(R$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>R$3,$H88/$G88,$H88-SUM($I88:Q88)))","v":0},{"$f":"IF(OR(S$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>S$3,$H88/$G88,$H88-SUM($I88:R88)))","v":0},{"$f":"IF(OR(T$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>T$3,$H88/$G88,$H88-SUM($I88:S88)))","v":0},{"$f":"IF(OR(U$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>U$3,$H88/$G88,$H88-SUM($I88:T88)))","v":0},{"$f":"IF(OR(V$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>V$3,$H88/$G88,$H88-SUM($I88:U88)))","v":0},{"$f":"IF(OR(W$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>W$3,$H88/$G88,$H88-SUM($I88:V88)))","v":0},{"$f":"IF(OR(X$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>X$3,$H88/$G88,$H88-SUM($I88:W88)))","v":0},{"$f":"IF(OR(Y$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Y$3,$H88/$G88,$H88-SUM($I88:X88)))","v":0},{"$f":"IF(OR(Z$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Z$3,$H88/$G88,$H88-SUM($I88:Y88)))","v":0},{"$f":"IF(OR(AA$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AA$3,$H88/$G88,$H88-SUM($I88:Z88)))","v":0},{"$f":"IF(OR(AB$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AB$3,$H88/$G88,$H88-SUM($I88:AA88)))","v":0},{"$f":"IF(OR(AC$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AC$3,$H88/$G88,$H88-SUM($I88:AB88)))","v":0},{"$f":"IF(OR(AD$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AD$3,$H88/$G88,$H88-SUM($I88:AC88)))","v":0},{"$f":"IF(OR(AE$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AE$3,$H88/$G88,$H88-SUM($I88:AD88)))","v":0},{"$f":"IF(OR(AF$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AF$3,$H88/$G88,$H88-SUM($I88:AE88)))","v":0},{"$f":"IF(OR(AG$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AG$3,$H88/$G88,$H88-SUM($I88:AF88)))","v":0},{"$f":"IF(OR(AH$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AH$3,$H88/$G88,$H88-SUM($I88:AG88)))","v":0},{"$f":"IF(OR(AI$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AI$3,$H88/$G88,$H88-SUM($I88:AH88)))","v":0},{"$f":"IF(OR(AJ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AJ$3,$H88/$G88,$H88-SUM($I88:AI88)))","v":0},{"$f":"IF(OR(AK$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AK$3,$H88/$G88,$H88-SUM($I88:AJ88)))","v":0},{"$f":"IF(OR(AL$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AL$3,$H88/$G88,$H88-SUM($I88:AK88)))","v":0},{"$f":"IF(OR(AM$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AM$3,$H88/$G88,$H88-SUM($I88:AL88)))","v":0},{"$f":"IF(OR(AN$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AN$3,$H88/$G88,$H88-SUM($I88:AM88)))","v":0},{"$f":"IF(OR(AO$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AO$3,$H88/$G88,$H88-SUM($I88:AN88)))","v":0},{"$f":"IF(OR(AP$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AP$3,$H88/$G88,$H88-SUM($I88:AO88)))","v":0},{"$f":"IF(OR(AQ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AQ$3,$H88/$G88,$H88-SUM($I88:AP88)))","v":0},{"$f":"IF(OR(AR$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AR$3,$H88/$G88,$H88-SUM($I88:AQ88)))","v":0},{"$f":"IF(OR(AS$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AS$3,$H88/$G88,$H88-SUM($I88:AR88)))","v":0},{"$f":"IF(OR(AT$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AT$3,$H88/$G88,$H88-SUM($I88:AS88)))","v":0},{"$f":"IF(OR(AU$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AU$3,$H88/$G88,$H88-SUM($I88:AT88)))","v":0},{"$f":"IF(OR(AV$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AV$3,$H88/$G88,$H88-SUM($I88:AU88)))","v":0},{"$f":"IF(OR(AW$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AW$3,$H88/$G88,$H88-SUM($I88:AV88)))","v":0},{"$f":"IF(OR(AX$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AX$3,$H88/$G88,$H88-SUM($I88:AW88)))","v":0},{"$f":"IF(OR(AY$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AY$3,$H88/$G88,$H88-SUM($I88:AX88)))","v":0},{"$f":"IF(OR(AZ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AZ$3,$H88/$G88,$H88-SUM($I88:AY88)))","v":0},{"$f":"IF(OR(BA$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BA$3,$H88/$G88,$H88-SUM($I88:AZ88)))","v":0},{"$f":"IF(OR(BB$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BB$3,$H88/$G88,$H88-SUM($I88:BA88)))","v":0},{"$f":"IF(OR(BC$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BC$3,$H88/$G88,$H88-SUM($I88:BB88)))","v":0},{"$f":"IF(OR(BD$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BD$3,$H88/$G88,$H88-SUM($I88:BC88)))","v":0},{"$f":"IF(OR(BE$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BE$3,$H88/$G88,$H88-SUM($I88:BD88)))","v":0},{"$f":"IF(OR(BF$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BF$3,$H88/$G88,$H88-SUM($I88:BE88)))","v":0},{"$f":"IF(OR(BG$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BG$3,$H88/$G88,$H88-SUM($I88:BF88)))","v":0},{"$f":"IF(OR(BH$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BH$3,$H88/$G88,$H88-SUM($I88:BG88)))","v":0},{"$f":"IF(OR(BI$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BI$3,$H88/$G88,$H88-SUM($I88:BH88)))","v":0},{"$f":"IF(OR(BJ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BJ$3,$H88/$G88,$H88-SUM($I88:BI88)))","v":0},{"$f":"IF(OR(BK$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BK$3,$H88/$G88,$H88-SUM($I88:BJ88)))","v":0},{"$f":"IF(OR(BL$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BL$3,$H88/$G88,$H88-SUM($I88:BK88)))","v":0},{"$f":"IF(OR(BM$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BM$3,$H88/$G88,$H88-SUM($I88:BL88)))","v":0},{"$f":"IF(OR(BN$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BN$3,$H88/$G88,$H88-SUM($I88:BM88)))","v":0},{"$f":"IF(OR(BO$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BO$3,$H88/$G88,$H88-SUM($I88:BN88)))","v":0},{"$f":"IF(OR(BP$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BP$3,$H88/$G88,$H88-SUM($I88:BO88)))","v":0},{"$f":"IF(OR(BQ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BQ$3,$H88/$G88,$H88-SUM($I88:BP88)))","v":0},{"$f":"IF(OR(BR$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BR$3,$H88/$G88,$H88-SUM($I88:BQ88)))","v":0},{"$f":"IF(OR(BS$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BS$3,$H88/$G88,$H88-SUM($I88:BR88)))","v":0},{"$f":"IF(OR(BT$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BT$3,$H88/$G88,$H88-SUM($I88:BS88)))","v":0},{"$f":"IF(OR(BU$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BU$3,$H88/$G88,$H88-SUM($I88:BT88)))","v":0},{"$f":"IF(OR(BV$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BV$3,$H88/$G88,$H88-SUM($I88:BU88)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G88","v":55},{"$f":"W75","v":0},null,{"$f":"IF(OR(J$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>J$3,$H89/$G89,$H89-SUM($I89:I89)))","v":0},{"$f":"IF(OR(K$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>K$3,$H89/$G89,$H89-SUM($I89:J89)))","v":0},{"$f":"IF(OR(L$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>L$3,$H89/$G89,$H89-SUM($I89:K89)))","v":0},{"$f":"IF(OR(M$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>M$3,$H89/$G89,$H89-SUM($I89:L89)))","v":0},{"$f":"IF(OR(N$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>N$3,$H89/$G89,$H89-SUM($I89:M89)))","v":0},{"$f":"IF(OR(O$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>O$3,$H89/$G89,$H89-SUM($I89:N89)))","v":0},{"$f":"IF(OR(P$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>P$3,$H89/$G89,$H89-SUM($I89:O89)))","v":0},{"$f":"IF(OR(Q$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Q$3,$H89/$G89,$H89-SUM($I89:P89)))","v":0},{"$f":"IF(OR(R$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>R$3,$H89/$G89,$H89-SUM($I89:Q89)))","v":0},{"$f":"IF(OR(S$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>S$3,$H89/$G89,$H89-SUM($I89:R89)))","v":0},{"$f":"IF(OR(T$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>T$3,$H89/$G89,$H89-SUM($I89:S89)))","v":0},{"$f":"IF(OR(U$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>U$3,$H89/$G89,$H89-SUM($I89:T89)))","v":0},{"$f":"IF(OR(V$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>V$3,$H89/$G89,$H89-SUM($I89:U89)))","v":0},{"$f":"IF(OR(W$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>W$3,$H89/$G89,$H89-SUM($I89:V89)))","v":0},{"$f":"IF(OR(X$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>X$3,$H89/$G89,$H89-SUM($I89:W89)))","v":0},{"$f":"IF(OR(Y$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Y$3,$H89/$G89,$H89-SUM($I89:X89)))","v":0},{"$f":"IF(OR(Z$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Z$3,$H89/$G89,$H89-SUM($I89:Y89)))","v":0},{"$f":"IF(OR(AA$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AA$3,$H89/$G89,$H89-SUM($I89:Z89)))","v":0},{"$f":"IF(OR(AB$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AB$3,$H89/$G89,$H89-SUM($I89:AA89)))","v":0},{"$f":"IF(OR(AC$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AC$3,$H89/$G89,$H89-SUM($I89:AB89)))","v":0},{"$f":"IF(OR(AD$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AD$3,$H89/$G89,$H89-SUM($I89:AC89)))","v":0},{"$f":"IF(OR(AE$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AE$3,$H89/$G89,$H89-SUM($I89:AD89)))","v":0},{"$f":"IF(OR(AF$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AF$3,$H89/$G89,$H89-SUM($I89:AE89)))","v":0},{"$f":"IF(OR(AG$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AG$3,$H89/$G89,$H89-SUM($I89:AF89)))","v":0},{"$f":"IF(OR(AH$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AH$3,$H89/$G89,$H89-SUM($I89:AG89)))","v":0},{"$f":"IF(OR(AI$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AI$3,$H89/$G89,$H89-SUM($I89:AH89)))","v":0},{"$f":"IF(OR(AJ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AJ$3,$H89/$G89,$H89-SUM($I89:AI89)))","v":0},{"$f":"IF(OR(AK$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AK$3,$H89/$G89,$H89-SUM($I89:AJ89)))","v":0},{"$f":"IF(OR(AL$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AL$3,$H89/$G89,$H89-SUM($I89:AK89)))","v":0},{"$f":"IF(OR(AM$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AM$3,$H89/$G89,$H89-SUM($I89:AL89)))","v":0},{"$f":"IF(OR(AN$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AN$3,$H89/$G89,$H89-SUM($I89:AM89)))","v":0},{"$f":"IF(OR(AO$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AO$3,$H89/$G89,$H89-SUM($I89:AN89)))","v":0},{"$f":"IF(OR(AP$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AP$3,$H89/$G89,$H89-SUM($I89:AO89)))","v":0},{"$f":"IF(OR(AQ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AQ$3,$H89/$G89,$H89-SUM($I89:AP89)))","v":0},{"$f":"IF(OR(AR$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AR$3,$H89/$G89,$H89-SUM($I89:AQ89)))","v":0},{"$f":"IF(OR(AS$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AS$3,$H89/$G89,$H89-SUM($I89:AR89)))","v":0},{"$f":"IF(OR(AT$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AT$3,$H89/$G89,$H89-SUM($I89:AS89)))","v":0},{"$f":"IF(OR(AU$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AU$3,$H89/$G89,$H89-SUM($I89:AT89)))","v":0},{"$f":"IF(OR(AV$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AV$3,$H89/$G89,$H89-SUM($I89:AU89)))","v":0},{"$f":"IF(OR(AW$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AW$3,$H89/$G89,$H89-SUM($I89:AV89)))","v":0},{"$f":"IF(OR(AX$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AX$3,$H89/$G89,$H89-SUM($I89:AW89)))","v":0},{"$f":"IF(OR(AY$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AY$3,$H89/$G89,$H89-SUM($I89:AX89)))","v":0},{"$f":"IF(OR(AZ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AZ$3,$H89/$G89,$H89-SUM($I89:AY89)))","v":0},{"$f":"IF(OR(BA$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BA$3,$H89/$G89,$H89-SUM($I89:AZ89)))","v":0},{"$f":"IF(OR(BB$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BB$3,$H89/$G89,$H89-SUM($I89:BA89)))","v":0},{"$f":"IF(OR(BC$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BC$3,$H89/$G89,$H89-SUM($I89:BB89)))","v":0},{"$f":"IF(OR(BD$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BD$3,$H89/$G89,$H89-SUM($I89:BC89)))","v":0},{"$f":"IF(OR(BE$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BE$3,$H89/$G89,$H89-SUM($I89:BD89)))","v":0},{"$f":"IF(OR(BF$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BF$3,$H89/$G89,$H89-SUM($I89:BE89)))","v":0},{"$f":"IF(OR(BG$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BG$3,$H89/$G89,$H89-SUM($I89:BF89)))","v":0},{"$f":"IF(OR(BH$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BH$3,$H89/$G89,$H89-SUM($I89:BG89)))","v":0},{"$f":"IF(OR(BI$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BI$3,$H89/$G89,$H89-SUM($I89:BH89)))","v":0},{"$f":"IF(OR(BJ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BJ$3,$H89/$G89,$H89-SUM($I89:BI89)))","v":0},{"$f":"IF(OR(BK$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BK$3,$H89/$G89,$H89-SUM($I89:BJ89)))","v":0},{"$f":"IF(OR(BL$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BL$3,$H89/$G89,$H89-SUM($I89:BK89)))","v":0},{"$f":"IF(OR(BM$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BM$3,$H89/$G89,$H89-SUM($I89:BL89)))","v":0},{"$f":"IF(OR(BN$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BN$3,$H89/$G89,$H89-SUM($I89:BM89)))","v":0},{"$f":"IF(OR(BO$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BO$3,$H89/$G89,$H89-SUM($I89:BN89)))","v":0},{"$f":"IF(OR(BP$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BP$3,$H89/$G89,$H89-SUM($I89:BO89)))","v":0},{"$f":"IF(OR(BQ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BQ$3,$H89/$G89,$H89-SUM($I89:BP89)))","v":0},{"$f":"IF(OR(BR$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BR$3,$H89/$G89,$H89-SUM($I89:BQ89)))","v":0},{"$f":"IF(OR(BS$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BS$3,$H89/$G89,$H89-SUM($I89:BR89)))","v":0},{"$f":"IF(OR(BT$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BT$3,$H89/$G89,$H89-SUM($I89:BS89)))","v":0},{"$f":"IF(OR(BU$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BU$3,$H89/$G89,$H89-SUM($I89:BT89)))","v":0},{"$f":"IF(OR(BV$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BV$3,$H89/$G89,$H89-SUM($I89:BU89)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G89","v":55},{"$f":"X75","v":0},null,{"$f":"IF(OR(J$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>J$3,$H90/$G90,$H90-SUM($I90:I90)))","v":0},{"$f":"IF(OR(K$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>K$3,$H90/$G90,$H90-SUM($I90:J90)))","v":0},{"$f":"IF(OR(L$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>L$3,$H90/$G90,$H90-SUM($I90:K90)))","v":0},{"$f":"IF(OR(M$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>M$3,$H90/$G90,$H90-SUM($I90:L90)))","v":0},{"$f":"IF(OR(N$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>N$3,$H90/$G90,$H90-SUM($I90:M90)))","v":0},{"$f":"IF(OR(O$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>O$3,$H90/$G90,$H90-SUM($I90:N90)))","v":0},{"$f":"IF(OR(P$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>P$3,$H90/$G90,$H90-SUM($I90:O90)))","v":0},{"$f":"IF(OR(Q$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Q$3,$H90/$G90,$H90-SUM($I90:P90)))","v":0},{"$f":"IF(OR(R$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>R$3,$H90/$G90,$H90-SUM($I90:Q90)))","v":0},{"$f":"IF(OR(S$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>S$3,$H90/$G90,$H90-SUM($I90:R90)))","v":0},{"$f":"IF(OR(T$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>T$3,$H90/$G90,$H90-SUM($I90:S90)))","v":0},{"$f":"IF(OR(U$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>U$3,$H90/$G90,$H90-SUM($I90:T90)))","v":0},{"$f":"IF(OR(V$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>V$3,$H90/$G90,$H90-SUM($I90:U90)))","v":0},{"$f":"IF(OR(W$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>W$3,$H90/$G90,$H90-SUM($I90:V90)))","v":0},{"$f":"IF(OR(X$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>X$3,$H90/$G90,$H90-SUM($I90:W90)))","v":0},{"$f":"IF(OR(Y$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Y$3,$H90/$G90,$H90-SUM($I90:X90)))","v":0},{"$f":"IF(OR(Z$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Z$3,$H90/$G90,$H90-SUM($I90:Y90)))","v":0},{"$f":"IF(OR(AA$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AA$3,$H90/$G90,$H90-SUM($I90:Z90)))","v":0},{"$f":"IF(OR(AB$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AB$3,$H90/$G90,$H90-SUM($I90:AA90)))","v":0},{"$f":"IF(OR(AC$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AC$3,$H90/$G90,$H90-SUM($I90:AB90)))","v":0},{"$f":"IF(OR(AD$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AD$3,$H90/$G90,$H90-SUM($I90:AC90)))","v":0},{"$f":"IF(OR(AE$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AE$3,$H90/$G90,$H90-SUM($I90:AD90)))","v":0},{"$f":"IF(OR(AF$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AF$3,$H90/$G90,$H90-SUM($I90:AE90)))","v":0},{"$f":"IF(OR(AG$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AG$3,$H90/$G90,$H90-SUM($I90:AF90)))","v":0},{"$f":"IF(OR(AH$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AH$3,$H90/$G90,$H90-SUM($I90:AG90)))","v":0},{"$f":"IF(OR(AI$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AI$3,$H90/$G90,$H90-SUM($I90:AH90)))","v":0},{"$f":"IF(OR(AJ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AJ$3,$H90/$G90,$H90-SUM($I90:AI90)))","v":0},{"$f":"IF(OR(AK$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AK$3,$H90/$G90,$H90-SUM($I90:AJ90)))","v":0},{"$f":"IF(OR(AL$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AL$3,$H90/$G90,$H90-SUM($I90:AK90)))","v":0},{"$f":"IF(OR(AM$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AM$3,$H90/$G90,$H90-SUM($I90:AL90)))","v":0},{"$f":"IF(OR(AN$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AN$3,$H90/$G90,$H90-SUM($I90:AM90)))","v":0},{"$f":"IF(OR(AO$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AO$3,$H90/$G90,$H90-SUM($I90:AN90)))","v":0},{"$f":"IF(OR(AP$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AP$3,$H90/$G90,$H90-SUM($I90:AO90)))","v":0},{"$f":"IF(OR(AQ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AQ$3,$H90/$G90,$H90-SUM($I90:AP90)))","v":0},{"$f":"IF(OR(AR$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AR$3,$H90/$G90,$H90-SUM($I90:AQ90)))","v":0},{"$f":"IF(OR(AS$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AS$3,$H90/$G90,$H90-SUM($I90:AR90)))","v":0},{"$f":"IF(OR(AT$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AT$3,$H90/$G90,$H90-SUM($I90:AS90)))","v":0},{"$f":"IF(OR(AU$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AU$3,$H90/$G90,$H90-SUM($I90:AT90)))","v":0},{"$f":"IF(OR(AV$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AV$3,$H90/$G90,$H90-SUM($I90:AU90)))","v":0},{"$f":"IF(OR(AW$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AW$3,$H90/$G90,$H90-SUM($I90:AV90)))","v":0},{"$f":"IF(OR(AX$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AX$3,$H90/$G90,$H90-SUM($I90:AW90)))","v":0},{"$f":"IF(OR(AY$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AY$3,$H90/$G90,$H90-SUM($I90:AX90)))","v":0},{"$f":"IF(OR(AZ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AZ$3,$H90/$G90,$H90-SUM($I90:AY90)))","v":0},{"$f":"IF(OR(BA$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BA$3,$H90/$G90,$H90-SUM($I90:AZ90)))","v":0},{"$f":"IF(OR(BB$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BB$3,$H90/$G90,$H90-SUM($I90:BA90)))","v":0},{"$f":"IF(OR(BC$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BC$3,$H90/$G90,$H90-SUM($I90:BB90)))","v":0},{"$f":"IF(OR(BD$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BD$3,$H90/$G90,$H90-SUM($I90:BC90)))","v":0},{"$f":"IF(OR(BE$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BE$3,$H90/$G90,$H90-SUM($I90:BD90)))","v":0},{"$f":"IF(OR(BF$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BF$3,$H90/$G90,$H90-SUM($I90:BE90)))","v":0},{"$f":"IF(OR(BG$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BG$3,$H90/$G90,$H90-SUM($I90:BF90)))","v":0},{"$f":"IF(OR(BH$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BH$3,$H90/$G90,$H90-SUM($I90:BG90)))","v":0},{"$f":"IF(OR(BI$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BI$3,$H90/$G90,$H90-SUM($I90:BH90)))","v":0},{"$f":"IF(OR(BJ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BJ$3,$H90/$G90,$H90-SUM($I90:BI90)))","v":0},{"$f":"IF(OR(BK$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BK$3,$H90/$G90,$H90-SUM($I90:BJ90)))","v":0},{"$f":"IF(OR(BL$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BL$3,$H90/$G90,$H90-SUM($I90:BK90)))","v":0},{"$f":"IF(OR(BM$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BM$3,$H90/$G90,$H90-SUM($I90:BL90)))","v":0},{"$f":"IF(OR(BN$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BN$3,$H90/$G90,$H90-SUM($I90:BM90)))","v":0},{"$f":"IF(OR(BO$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BO$3,$H90/$G90,$H90-SUM($I90:BN90)))","v":0},{"$f":"IF(OR(BP$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BP$3,$H90/$G90,$H90-SUM($I90:BO90)))","v":0},{"$f":"IF(OR(BQ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BQ$3,$H90/$G90,$H90-SUM($I90:BP90)))","v":0},{"$f":"IF(OR(BR$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BR$3,$H90/$G90,$H90-SUM($I90:BQ90)))","v":0},{"$f":"IF(OR(BS$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BS$3,$H90/$G90,$H90-SUM($I90:BR90)))","v":0},{"$f":"IF(OR(BT$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BT$3,$H90/$G90,$H90-SUM($I90:BS90)))","v":0},{"$f":"IF(OR(BU$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BU$3,$H90/$G90,$H90-SUM($I90:BT90)))","v":0},{"$f":"IF(OR(BV$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BV$3,$H90/$G90,$H90-SUM($I90:BU90)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A64)","v":55},{"$f":"Y75","v":0},null,{"$f":"IF(OR(J$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>J$3,$H91/$G91,$H91-SUM($I91:I91)))","v":0},{"$f":"IF(OR(K$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>K$3,$H91/$G91,$H91-SUM($I91:J91)))","v":0},{"$f":"IF(OR(L$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>L$3,$H91/$G91,$H91-SUM($I91:K91)))","v":0},{"$f":"IF(OR(M$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>M$3,$H91/$G91,$H91-SUM($I91:L91)))","v":0},{"$f":"IF(OR(N$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>N$3,$H91/$G91,$H91-SUM($I91:M91)))","v":0},{"$f":"IF(OR(O$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>O$3,$H91/$G91,$H91-SUM($I91:N91)))","v":0},{"$f":"IF(OR(P$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>P$3,$H91/$G91,$H91-SUM($I91:O91)))","v":0},{"$f":"IF(OR(Q$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Q$3,$H91/$G91,$H91-SUM($I91:P91)))","v":0},{"$f":"IF(OR(R$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>R$3,$H91/$G91,$H91-SUM($I91:Q91)))","v":0},{"$f":"IF(OR(S$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>S$3,$H91/$G91,$H91-SUM($I91:R91)))","v":0},{"$f":"IF(OR(T$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>T$3,$H91/$G91,$H91-SUM($I91:S91)))","v":0},{"$f":"IF(OR(U$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>U$3,$H91/$G91,$H91-SUM($I91:T91)))","v":0},{"$f":"IF(OR(V$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>V$3,$H91/$G91,$H91-SUM($I91:U91)))","v":0},{"$f":"IF(OR(W$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>W$3,$H91/$G91,$H91-SUM($I91:V91)))","v":0},{"$f":"IF(OR(X$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>X$3,$H91/$G91,$H91-SUM($I91:W91)))","v":0},{"$f":"IF(OR(Y$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Y$3,$H91/$G91,$H91-SUM($I91:X91)))","v":0},{"$f":"IF(OR(Z$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Z$3,$H91/$G91,$H91-SUM($I91:Y91)))","v":0},{"$f":"IF(OR(AA$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AA$3,$H91/$G91,$H91-SUM($I91:Z91)))","v":0},{"$f":"IF(OR(AB$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AB$3,$H91/$G91,$H91-SUM($I91:AA91)))","v":0},{"$f":"IF(OR(AC$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AC$3,$H91/$G91,$H91-SUM($I91:AB91)))","v":0},{"$f":"IF(OR(AD$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AD$3,$H91/$G91,$H91-SUM($I91:AC91)))","v":0},{"$f":"IF(OR(AE$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AE$3,$H91/$G91,$H91-SUM($I91:AD91)))","v":0},{"$f":"IF(OR(AF$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AF$3,$H91/$G91,$H91-SUM($I91:AE91)))","v":0},{"$f":"IF(OR(AG$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AG$3,$H91/$G91,$H91-SUM($I91:AF91)))","v":0},{"$f":"IF(OR(AH$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AH$3,$H91/$G91,$H91-SUM($I91:AG91)))","v":0},{"$f":"IF(OR(AI$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AI$3,$H91/$G91,$H91-SUM($I91:AH91)))","v":0},{"$f":"IF(OR(AJ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AJ$3,$H91/$G91,$H91-SUM($I91:AI91)))","v":0},{"$f":"IF(OR(AK$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AK$3,$H91/$G91,$H91-SUM($I91:AJ91)))","v":0},{"$f":"IF(OR(AL$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AL$3,$H91/$G91,$H91-SUM($I91:AK91)))","v":0},{"$f":"IF(OR(AM$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AM$3,$H91/$G91,$H91-SUM($I91:AL91)))","v":0},{"$f":"IF(OR(AN$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AN$3,$H91/$G91,$H91-SUM($I91:AM91)))","v":0},{"$f":"IF(OR(AO$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AO$3,$H91/$G91,$H91-SUM($I91:AN91)))","v":0},{"$f":"IF(OR(AP$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AP$3,$H91/$G91,$H91-SUM($I91:AO91)))","v":0},{"$f":"IF(OR(AQ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AQ$3,$H91/$G91,$H91-SUM($I91:AP91)))","v":0},{"$f":"IF(OR(AR$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AR$3,$H91/$G91,$H91-SUM($I91:AQ91)))","v":0},{"$f":"IF(OR(AS$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AS$3,$H91/$G91,$H91-SUM($I91:AR91)))","v":0},{"$f":"IF(OR(AT$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AT$3,$H91/$G91,$H91-SUM($I91:AS91)))","v":0},{"$f":"IF(OR(AU$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AU$3,$H91/$G91,$H91-SUM($I91:AT91)))","v":0},{"$f":"IF(OR(AV$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AV$3,$H91/$G91,$H91-SUM($I91:AU91)))","v":0},{"$f":"IF(OR(AW$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AW$3,$H91/$G91,$H91-SUM($I91:AV91)))","v":0},{"$f":"IF(OR(AX$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AX$3,$H91/$G91,$H91-SUM($I91:AW91)))","v":0},{"$f":"IF(OR(AY$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AY$3,$H91/$G91,$H91-SUM($I91:AX91)))","v":0},{"$f":"IF(OR(AZ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AZ$3,$H91/$G91,$H91-SUM($I91:AY91)))","v":0},{"$f":"IF(OR(BA$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BA$3,$H91/$G91,$H91-SUM($I91:AZ91)))","v":0},{"$f":"IF(OR(BB$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BB$3,$H91/$G91,$H91-SUM($I91:BA91)))","v":0},{"$f":"IF(OR(BC$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BC$3,$H91/$G91,$H91-SUM($I91:BB91)))","v":0},{"$f":"IF(OR(BD$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BD$3,$H91/$G91,$H91-SUM($I91:BC91)))","v":0},{"$f":"IF(OR(BE$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BE$3,$H91/$G91,$H91-SUM($I91:BD91)))","v":0},{"$f":"IF(OR(BF$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BF$3,$H91/$G91,$H91-SUM($I91:BE91)))","v":0},{"$f":"IF(OR(BG$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BG$3,$H91/$G91,$H91-SUM($I91:BF91)))","v":0},{"$f":"IF(OR(BH$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BH$3,$H91/$G91,$H91-SUM($I91:BG91)))","v":0},{"$f":"IF(OR(BI$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BI$3,$H91/$G91,$H91-SUM($I91:BH91)))","v":0},{"$f":"IF(OR(BJ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BJ$3,$H91/$G91,$H91-SUM($I91:BI91)))","v":0},{"$f":"IF(OR(BK$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BK$3,$H91/$G91,$H91-SUM($I91:BJ91)))","v":0},{"$f":"IF(OR(BL$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BL$3,$H91/$G91,$H91-SUM($I91:BK91)))","v":0},{"$f":"IF(OR(BM$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BM$3,$H91/$G91,$H91-SUM($I91:BL91)))","v":0},{"$f":"IF(OR(BN$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BN$3,$H91/$G91,$H91-SUM($I91:BM91)))","v":0},{"$f":"IF(OR(BO$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BO$3,$H91/$G91,$H91-SUM($I91:BN91)))","v":0},{"$f":"IF(OR(BP$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BP$3,$H91/$G91,$H91-SUM($I91:BO91)))","v":0},{"$f":"IF(OR(BQ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BQ$3,$H91/$G91,$H91-SUM($I91:BP91)))","v":0},{"$f":"IF(OR(BR$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BR$3,$H91/$G91,$H91-SUM($I91:BQ91)))","v":0},{"$f":"IF(OR(BS$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BS$3,$H91/$G91,$H91-SUM($I91:BR91)))","v":0},{"$f":"IF(OR(BT$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BT$3,$H91/$G91,$H91-SUM($I91:BS91)))","v":0},{"$f":"IF(OR(BU$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BU$3,$H91/$G91,$H91-SUM($I91:BT91)))","v":0},{"$f":"IF(OR(BV$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BV$3,$H91/$G91,$H91-SUM($I91:BU91)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G91","v":55},{"$f":"Z75","v":0},null,{"$f":"IF(OR(J$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>J$3,$H92/$G92,$H92-SUM($I92:I92)))","v":0},{"$f":"IF(OR(K$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>K$3,$H92/$G92,$H92-SUM($I92:J92)))","v":0},{"$f":"IF(OR(L$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>L$3,$H92/$G92,$H92-SUM($I92:K92)))","v":0},{"$f":"IF(OR(M$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>M$3,$H92/$G92,$H92-SUM($I92:L92)))","v":0},{"$f":"IF(OR(N$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>N$3,$H92/$G92,$H92-SUM($I92:M92)))","v":0},{"$f":"IF(OR(O$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>O$3,$H92/$G92,$H92-SUM($I92:N92)))","v":0},{"$f":"IF(OR(P$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>P$3,$H92/$G92,$H92-SUM($I92:O92)))","v":0},{"$f":"IF(OR(Q$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Q$3,$H92/$G92,$H92-SUM($I92:P92)))","v":0},{"$f":"IF(OR(R$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>R$3,$H92/$G92,$H92-SUM($I92:Q92)))","v":0},{"$f":"IF(OR(S$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>S$3,$H92/$G92,$H92-SUM($I92:R92)))","v":0},{"$f":"IF(OR(T$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>T$3,$H92/$G92,$H92-SUM($I92:S92)))","v":0},{"$f":"IF(OR(U$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>U$3,$H92/$G92,$H92-SUM($I92:T92)))","v":0},{"$f":"IF(OR(V$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>V$3,$H92/$G92,$H92-SUM($I92:U92)))","v":0},{"$f":"IF(OR(W$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>W$3,$H92/$G92,$H92-SUM($I92:V92)))","v":0},{"$f":"IF(OR(X$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>X$3,$H92/$G92,$H92-SUM($I92:W92)))","v":0},{"$f":"IF(OR(Y$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Y$3,$H92/$G92,$H92-SUM($I92:X92)))","v":0},{"$f":"IF(OR(Z$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Z$3,$H92/$G92,$H92-SUM($I92:Y92)))","v":0},{"$f":"IF(OR(AA$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AA$3,$H92/$G92,$H92-SUM($I92:Z92)))","v":0},{"$f":"IF(OR(AB$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AB$3,$H92/$G92,$H92-SUM($I92:AA92)))","v":0},{"$f":"IF(OR(AC$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AC$3,$H92/$G92,$H92-SUM($I92:AB92)))","v":0},{"$f":"IF(OR(AD$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AD$3,$H92/$G92,$H92-SUM($I92:AC92)))","v":0},{"$f":"IF(OR(AE$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AE$3,$H92/$G92,$H92-SUM($I92:AD92)))","v":0},{"$f":"IF(OR(AF$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AF$3,$H92/$G92,$H92-SUM($I92:AE92)))","v":0},{"$f":"IF(OR(AG$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AG$3,$H92/$G92,$H92-SUM($I92:AF92)))","v":0},{"$f":"IF(OR(AH$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AH$3,$H92/$G92,$H92-SUM($I92:AG92)))","v":0},{"$f":"IF(OR(AI$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AI$3,$H92/$G92,$H92-SUM($I92:AH92)))","v":0},{"$f":"IF(OR(AJ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AJ$3,$H92/$G92,$H92-SUM($I92:AI92)))","v":0},{"$f":"IF(OR(AK$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AK$3,$H92/$G92,$H92-SUM($I92:AJ92)))","v":0},{"$f":"IF(OR(AL$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AL$3,$H92/$G92,$H92-SUM($I92:AK92)))","v":0},{"$f":"IF(OR(AM$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AM$3,$H92/$G92,$H92-SUM($I92:AL92)))","v":0},{"$f":"IF(OR(AN$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AN$3,$H92/$G92,$H92-SUM($I92:AM92)))","v":0},{"$f":"IF(OR(AO$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AO$3,$H92/$G92,$H92-SUM($I92:AN92)))","v":0},{"$f":"IF(OR(AP$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AP$3,$H92/$G92,$H92-SUM($I92:AO92)))","v":0},{"$f":"IF(OR(AQ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AQ$3,$H92/$G92,$H92-SUM($I92:AP92)))","v":0},{"$f":"IF(OR(AR$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AR$3,$H92/$G92,$H92-SUM($I92:AQ92)))","v":0},{"$f":"IF(OR(AS$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AS$3,$H92/$G92,$H92-SUM($I92:AR92)))","v":0},{"$f":"IF(OR(AT$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AT$3,$H92/$G92,$H92-SUM($I92:AS92)))","v":0},{"$f":"IF(OR(AU$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AU$3,$H92/$G92,$H92-SUM($I92:AT92)))","v":0},{"$f":"IF(OR(AV$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AV$3,$H92/$G92,$H92-SUM($I92:AU92)))","v":0},{"$f":"IF(OR(AW$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AW$3,$H92/$G92,$H92-SUM($I92:AV92)))","v":0},{"$f":"IF(OR(AX$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AX$3,$H92/$G92,$H92-SUM($I92:AW92)))","v":0},{"$f":"IF(OR(AY$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AY$3,$H92/$G92,$H92-SUM($I92:AX92)))","v":0},{"$f":"IF(OR(AZ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AZ$3,$H92/$G92,$H92-SUM($I92:AY92)))","v":0},{"$f":"IF(OR(BA$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BA$3,$H92/$G92,$H92-SUM($I92:AZ92)))","v":0},{"$f":"IF(OR(BB$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BB$3,$H92/$G92,$H92-SUM($I92:BA92)))","v":0},{"$f":"IF(OR(BC$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BC$3,$H92/$G92,$H92-SUM($I92:BB92)))","v":0},{"$f":"IF(OR(BD$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BD$3,$H92/$G92,$H92-SUM($I92:BC92)))","v":0},{"$f":"IF(OR(BE$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BE$3,$H92/$G92,$H92-SUM($I92:BD92)))","v":0},{"$f":"IF(OR(BF$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BF$3,$H92/$G92,$H92-SUM($I92:BE92)))","v":0},{"$f":"IF(OR(BG$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BG$3,$H92/$G92,$H92-SUM($I92:BF92)))","v":0},{"$f":"IF(OR(BH$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BH$3,$H92/$G92,$H92-SUM($I92:BG92)))","v":0},{"$f":"IF(OR(BI$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BI$3,$H92/$G92,$H92-SUM($I92:BH92)))","v":0},{"$f":"IF(OR(BJ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BJ$3,$H92/$G92,$H92-SUM($I92:BI92)))","v":0},{"$f":"IF(OR(BK$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BK$3,$H92/$G92,$H92-SUM($I92:BJ92)))","v":0},{"$f":"IF(OR(BL$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BL$3,$H92/$G92,$H92-SUM($I92:BK92)))","v":0},{"$f":"IF(OR(BM$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BM$3,$H92/$G92,$H92-SUM($I92:BL92)))","v":0},{"$f":"IF(OR(BN$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BN$3,$H92/$G92,$H92-SUM($I92:BM92)))","v":0},{"$f":"IF(OR(BO$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BO$3,$H92/$G92,$H92-SUM($I92:BN92)))","v":0},{"$f":"IF(OR(BP$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BP$3,$H92/$G92,$H92-SUM($I92:BO92)))","v":0},{"$f":"IF(OR(BQ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BQ$3,$H92/$G92,$H92-SUM($I92:BP92)))","v":0},{"$f":"IF(OR(BR$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BR$3,$H92/$G92,$H92-SUM($I92:BQ92)))","v":0},{"$f":"IF(OR(BS$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BS$3,$H92/$G92,$H92-SUM($I92:BR92)))","v":0},{"$f":"IF(OR(BT$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BT$3,$H92/$G92,$H92-SUM($I92:BS92)))","v":0},{"$f":"IF(OR(BU$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BU$3,$H92/$G92,$H92-SUM($I92:BT92)))","v":0},{"$f":"IF(OR(BV$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BV$3,$H92/$G92,$H92-SUM($I92:BU92)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,55,{"$f":"AA75","v":0},null,{"$f":"IF(OR(J$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>J$3,$H93/$G93,$H93-SUM($I93:I93)))","v":0},{"$f":"IF(OR(K$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>K$3,$H93/$G93,$H93-SUM($I93:J93)))","v":0},{"$f":"IF(OR(L$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>L$3,$H93/$G93,$H93-SUM($I93:K93)))","v":0},{"$f":"IF(OR(M$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>M$3,$H93/$G93,$H93-SUM($I93:L93)))","v":0},{"$f":"IF(OR(N$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>N$3,$H93/$G93,$H93-SUM($I93:M93)))","v":0},{"$f":"IF(OR(O$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>O$3,$H93/$G93,$H93-SUM($I93:N93)))","v":0},{"$f":"IF(OR(P$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>P$3,$H93/$G93,$H93-SUM($I93:O93)))","v":0},{"$f":"IF(OR(Q$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Q$3,$H93/$G93,$H93-SUM($I93:P93)))","v":0},{"$f":"IF(OR(R$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>R$3,$H93/$G93,$H93-SUM($I93:Q93)))","v":0},{"$f":"IF(OR(S$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>S$3,$H93/$G93,$H93-SUM($I93:R93)))","v":0},{"$f":"IF(OR(T$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>T$3,$H93/$G93,$H93-SUM($I93:S93)))","v":0},{"$f":"IF(OR(U$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>U$3,$H93/$G93,$H93-SUM($I93:T93)))","v":0},{"$f":"IF(OR(V$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>V$3,$H93/$G93,$H93-SUM($I93:U93)))","v":0},{"$f":"IF(OR(W$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>W$3,$H93/$G93,$H93-SUM($I93:V93)))","v":0},{"$f":"IF(OR(X$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>X$3,$H93/$G93,$H93-SUM($I93:W93)))","v":0},{"$f":"IF(OR(Y$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Y$3,$H93/$G93,$H93-SUM($I93:X93)))","v":0},{"$f":"IF(OR(Z$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Z$3,$H93/$G93,$H93-SUM($I93:Y93)))","v":0},{"$f":"IF(OR(AA$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AA$3,$H93/$G93,$H93-SUM($I93:Z93)))","v":0},{"$f":"IF(OR(AB$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AB$3,$H93/$G93,$H93-SUM($I93:AA93)))","v":0},{"$f":"IF(OR(AC$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AC$3,$H93/$G93,$H93-SUM($I93:AB93)))","v":0},{"$f":"IF(OR(AD$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AD$3,$H93/$G93,$H93-SUM($I93:AC93)))","v":0},{"$f":"IF(OR(AE$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AE$3,$H93/$G93,$H93-SUM($I93:AD93)))","v":0},{"$f":"IF(OR(AF$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AF$3,$H93/$G93,$H93-SUM($I93:AE93)))","v":0},{"$f":"IF(OR(AG$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AG$3,$H93/$G93,$H93-SUM($I93:AF93)))","v":0},{"$f":"IF(OR(AH$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AH$3,$H93/$G93,$H93-SUM($I93:AG93)))","v":0},{"$f":"IF(OR(AI$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AI$3,$H93/$G93,$H93-SUM($I93:AH93)))","v":0},{"$f":"IF(OR(AJ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AJ$3,$H93/$G93,$H93-SUM($I93:AI93)))","v":0},{"$f":"IF(OR(AK$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AK$3,$H93/$G93,$H93-SUM($I93:AJ93)))","v":0},{"$f":"IF(OR(AL$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AL$3,$H93/$G93,$H93-SUM($I93:AK93)))","v":0},{"$f":"IF(OR(AM$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AM$3,$H93/$G93,$H93-SUM($I93:AL93)))","v":0},{"$f":"IF(OR(AN$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AN$3,$H93/$G93,$H93-SUM($I93:AM93)))","v":0},{"$f":"IF(OR(AO$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AO$3,$H93/$G93,$H93-SUM($I93:AN93)))","v":0},{"$f":"IF(OR(AP$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AP$3,$H93/$G93,$H93-SUM($I93:AO93)))","v":0},{"$f":"IF(OR(AQ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AQ$3,$H93/$G93,$H93-SUM($I93:AP93)))","v":0},{"$f":"IF(OR(AR$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AR$3,$H93/$G93,$H93-SUM($I93:AQ93)))","v":0},{"$f":"IF(OR(AS$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AS$3,$H93/$G93,$H93-SUM($I93:AR93)))","v":0},{"$f":"IF(OR(AT$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AT$3,$H93/$G93,$H93-SUM($I93:AS93)))","v":0},{"$f":"IF(OR(AU$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AU$3,$H93/$G93,$H93-SUM($I93:AT93)))","v":0},{"$f":"IF(OR(AV$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AV$3,$H93/$G93,$H93-SUM($I93:AU93)))","v":0},{"$f":"IF(OR(AW$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AW$3,$H93/$G93,$H93-SUM($I93:AV93)))","v":0},{"$f":"IF(OR(AX$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AX$3,$H93/$G93,$H93-SUM($I93:AW93)))","v":0},{"$f":"IF(OR(AY$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AY$3,$H93/$G93,$H93-SUM($I93:AX93)))","v":0},{"$f":"IF(OR(AZ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AZ$3,$H93/$G93,$H93-SUM($I93:AY93)))","v":0},{"$f":"IF(OR(BA$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BA$3,$H93/$G93,$H93-SUM($I93:AZ93)))","v":0},{"$f":"IF(OR(BB$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BB$3,$H93/$G93,$H93-SUM($I93:BA93)))","v":0},{"$f":"IF(OR(BC$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BC$3,$H93/$G93,$H93-SUM($I93:BB93)))","v":0},{"$f":"IF(OR(BD$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BD$3,$H93/$G93,$H93-SUM($I93:BC93)))","v":0},{"$f":"IF(OR(BE$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BE$3,$H93/$G93,$H93-SUM($I93:BD93)))","v":0},{"$f":"IF(OR(BF$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BF$3,$H93/$G93,$H93-SUM($I93:BE93)))","v":0},{"$f":"IF(OR(BG$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BG$3,$H93/$G93,$H93-SUM($I93:BF93)))","v":0},{"$f":"IF(OR(BH$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BH$3,$H93/$G93,$H93-SUM($I93:BG93)))","v":0},{"$f":"IF(OR(BI$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BI$3,$H93/$G93,$H93-SUM($I93:BH93)))","v":0},{"$f":"IF(OR(BJ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BJ$3,$H93/$G93,$H93-SUM($I93:BI93)))","v":0},{"$f":"IF(OR(BK$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BK$3,$H93/$G93,$H93-SUM($I93:BJ93)))","v":0},{"$f":"IF(OR(BL$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BL$3,$H93/$G93,$H93-SUM($I93:BK93)))","v":0},{"$f":"IF(OR(BM$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BM$3,$H93/$G93,$H93-SUM($I93:BL93)))","v":0},{"$f":"IF(OR(BN$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BN$3,$H93/$G93,$H93-SUM($I93:BM93)))","v":0},{"$f":"IF(OR(BO$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BO$3,$H93/$G93,$H93-SUM($I93:BN93)))","v":0},{"$f":"IF(OR(BP$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BP$3,$H93/$G93,$H93-SUM($I93:BO93)))","v":0},{"$f":"IF(OR(BQ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BQ$3,$H93/$G93,$H93-SUM($I93:BP93)))","v":0},{"$f":"IF(OR(BR$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BR$3,$H93/$G93,$H93-SUM($I93:BQ93)))","v":0},{"$f":"IF(OR(BS$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BS$3,$H93/$G93,$H93-SUM($I93:BR93)))","v":0},{"$f":"IF(OR(BT$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BT$3,$H93/$G93,$H93-SUM($I93:BS93)))","v":0},{"$f":"IF(OR(BU$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BU$3,$H93/$G93,$H93-SUM($I93:BT93)))","v":0},{"$f":"IF(OR(BV$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BV$3,$H93/$G93,$H93-SUM($I93:BU93)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,55,{"$f":"AB75","v":0},null,{"$f":"IF(OR(J$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>J$3,$H94/$G94,$H94-SUM($I94:I94)))","v":0},{"$f":"IF(OR(K$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>K$3,$H94/$G94,$H94-SUM($I94:J94)))","v":0},{"$f":"IF(OR(L$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>L$3,$H94/$G94,$H94-SUM($I94:K94)))","v":0},{"$f":"IF(OR(M$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>M$3,$H94/$G94,$H94-SUM($I94:L94)))","v":0},{"$f":"IF(OR(N$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>N$3,$H94/$G94,$H94-SUM($I94:M94)))","v":0},{"$f":"IF(OR(O$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>O$3,$H94/$G94,$H94-SUM($I94:N94)))","v":0},{"$f":"IF(OR(P$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>P$3,$H94/$G94,$H94-SUM($I94:O94)))","v":0},{"$f":"IF(OR(Q$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Q$3,$H94/$G94,$H94-SUM($I94:P94)))","v":0},{"$f":"IF(OR(R$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>R$3,$H94/$G94,$H94-SUM($I94:Q94)))","v":0},{"$f":"IF(OR(S$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>S$3,$H94/$G94,$H94-SUM($I94:R94)))","v":0},{"$f":"IF(OR(T$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>T$3,$H94/$G94,$H94-SUM($I94:S94)))","v":0},{"$f":"IF(OR(U$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>U$3,$H94/$G94,$H94-SUM($I94:T94)))","v":0},{"$f":"IF(OR(V$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>V$3,$H94/$G94,$H94-SUM($I94:U94)))","v":0},{"$f":"IF(OR(W$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>W$3,$H94/$G94,$H94-SUM($I94:V94)))","v":0},{"$f":"IF(OR(X$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>X$3,$H94/$G94,$H94-SUM($I94:W94)))","v":0},{"$f":"IF(OR(Y$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Y$3,$H94/$G94,$H94-SUM($I94:X94)))","v":0},{"$f":"IF(OR(Z$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Z$3,$H94/$G94,$H94-SUM($I94:Y94)))","v":0},{"$f":"IF(OR(AA$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AA$3,$H94/$G94,$H94-SUM($I94:Z94)))","v":0},{"$f":"IF(OR(AB$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AB$3,$H94/$G94,$H94-SUM($I94:AA94)))","v":0},{"$f":"IF(OR(AC$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AC$3,$H94/$G94,$H94-SUM($I94:AB94)))","v":0},{"$f":"IF(OR(AD$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AD$3,$H94/$G94,$H94-SUM($I94:AC94)))","v":0},{"$f":"IF(OR(AE$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AE$3,$H94/$G94,$H94-SUM($I94:AD94)))","v":0},{"$f":"IF(OR(AF$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AF$3,$H94/$G94,$H94-SUM($I94:AE94)))","v":0},{"$f":"IF(OR(AG$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AG$3,$H94/$G94,$H94-SUM($I94:AF94)))","v":0},{"$f":"IF(OR(AH$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AH$3,$H94/$G94,$H94-SUM($I94:AG94)))","v":0},{"$f":"IF(OR(AI$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AI$3,$H94/$G94,$H94-SUM($I94:AH94)))","v":0},{"$f":"IF(OR(AJ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AJ$3,$H94/$G94,$H94-SUM($I94:AI94)))","v":0},{"$f":"IF(OR(AK$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AK$3,$H94/$G94,$H94-SUM($I94:AJ94)))","v":0},{"$f":"IF(OR(AL$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AL$3,$H94/$G94,$H94-SUM($I94:AK94)))","v":0},{"$f":"IF(OR(AM$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AM$3,$H94/$G94,$H94-SUM($I94:AL94)))","v":0},{"$f":"IF(OR(AN$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AN$3,$H94/$G94,$H94-SUM($I94:AM94)))","v":0},{"$f":"IF(OR(AO$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AO$3,$H94/$G94,$H94-SUM($I94:AN94)))","v":0},{"$f":"IF(OR(AP$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AP$3,$H94/$G94,$H94-SUM($I94:AO94)))","v":0},{"$f":"IF(OR(AQ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AQ$3,$H94/$G94,$H94-SUM($I94:AP94)))","v":0},{"$f":"IF(OR(AR$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AR$3,$H94/$G94,$H94-SUM($I94:AQ94)))","v":0},{"$f":"IF(OR(AS$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AS$3,$H94/$G94,$H94-SUM($I94:AR94)))","v":0},{"$f":"IF(OR(AT$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AT$3,$H94/$G94,$H94-SUM($I94:AS94)))","v":0},{"$f":"IF(OR(AU$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AU$3,$H94/$G94,$H94-SUM($I94:AT94)))","v":0},{"$f":"IF(OR(AV$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AV$3,$H94/$G94,$H94-SUM($I94:AU94)))","v":0},{"$f":"IF(OR(AW$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AW$3,$H94/$G94,$H94-SUM($I94:AV94)))","v":0},{"$f":"IF(OR(AX$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AX$3,$H94/$G94,$H94-SUM($I94:AW94)))","v":0},{"$f":"IF(OR(AY$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AY$3,$H94/$G94,$H94-SUM($I94:AX94)))","v":0},{"$f":"IF(OR(AZ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AZ$3,$H94/$G94,$H94-SUM($I94:AY94)))","v":0},{"$f":"IF(OR(BA$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BA$3,$H94/$G94,$H94-SUM($I94:AZ94)))","v":0},{"$f":"IF(OR(BB$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BB$3,$H94/$G94,$H94-SUM($I94:BA94)))","v":0},{"$f":"IF(OR(BC$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BC$3,$H94/$G94,$H94-SUM($I94:BB94)))","v":0},{"$f":"IF(OR(BD$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BD$3,$H94/$G94,$H94-SUM($I94:BC94)))","v":0},{"$f":"IF(OR(BE$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BE$3,$H94/$G94,$H94-SUM($I94:BD94)))","v":0},{"$f":"IF(OR(BF$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BF$3,$H94/$G94,$H94-SUM($I94:BE94)))","v":0},{"$f":"IF(OR(BG$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BG$3,$H94/$G94,$H94-SUM($I94:BF94)))","v":0},{"$f":"IF(OR(BH$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BH$3,$H94/$G94,$H94-SUM($I94:BG94)))","v":0},{"$f":"IF(OR(BI$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BI$3,$H94/$G94,$H94-SUM($I94:BH94)))","v":0},{"$f":"IF(OR(BJ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BJ$3,$H94/$G94,$H94-SUM($I94:BI94)))","v":0},{"$f":"IF(OR(BK$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BK$3,$H94/$G94,$H94-SUM($I94:BJ94)))","v":0},{"$f":"IF(OR(BL$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BL$3,$H94/$G94,$H94-SUM($I94:BK94)))","v":0},{"$f":"IF(OR(BM$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BM$3,$H94/$G94,$H94-SUM($I94:BL94)))","v":0},{"$f":"IF(OR(BN$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BN$3,$H94/$G94,$H94-SUM($I94:BM94)))","v":0},{"$f":"IF(OR(BO$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BO$3,$H94/$G94,$H94-SUM($I94:BN94)))","v":0},{"$f":"IF(OR(BP$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BP$3,$H94/$G94,$H94-SUM($I94:BO94)))","v":0},{"$f":"IF(OR(BQ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BQ$3,$H94/$G94,$H94-SUM($I94:BP94)))","v":0},{"$f":"IF(OR(BR$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BR$3,$H94/$G94,$H94-SUM($I94:BQ94)))","v":0},{"$f":"IF(OR(BS$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BS$3,$H94/$G94,$H94-SUM($I94:BR94)))","v":0},{"$f":"IF(OR(BT$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BT$3,$H94/$G94,$H94-SUM($I94:BS94)))","v":0},{"$f":"IF(OR(BU$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BU$3,$H94/$G94,$H94-SUM($I94:BT94)))","v":0},{"$f":"IF(OR(BV$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BV$3,$H94/$G94,$H94-SUM($I94:BU94)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,55,{"$f":"AC75","v":0},null,{"$f":"IF(OR(J$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>J$3,$H95/$G95,$H95-SUM($I95:I95)))","v":0},{"$f":"IF(OR(K$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>K$3,$H95/$G95,$H95-SUM($I95:J95)))","v":0},{"$f":"IF(OR(L$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>L$3,$H95/$G95,$H95-SUM($I95:K95)))","v":0},{"$f":"IF(OR(M$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>M$3,$H95/$G95,$H95-SUM($I95:L95)))","v":0},{"$f":"IF(OR(N$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>N$3,$H95/$G95,$H95-SUM($I95:M95)))","v":0},{"$f":"IF(OR(O$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>O$3,$H95/$G95,$H95-SUM($I95:N95)))","v":0},{"$f":"IF(OR(P$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>P$3,$H95/$G95,$H95-SUM($I95:O95)))","v":0},{"$f":"IF(OR(Q$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Q$3,$H95/$G95,$H95-SUM($I95:P95)))","v":0},{"$f":"IF(OR(R$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>R$3,$H95/$G95,$H95-SUM($I95:Q95)))","v":0},{"$f":"IF(OR(S$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>S$3,$H95/$G95,$H95-SUM($I95:R95)))","v":0},{"$f":"IF(OR(T$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>T$3,$H95/$G95,$H95-SUM($I95:S95)))","v":0},{"$f":"IF(OR(U$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>U$3,$H95/$G95,$H95-SUM($I95:T95)))","v":0},{"$f":"IF(OR(V$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>V$3,$H95/$G95,$H95-SUM($I95:U95)))","v":0},{"$f":"IF(OR(W$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>W$3,$H95/$G95,$H95-SUM($I95:V95)))","v":0},{"$f":"IF(OR(X$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>X$3,$H95/$G95,$H95-SUM($I95:W95)))","v":0},{"$f":"IF(OR(Y$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Y$3,$H95/$G95,$H95-SUM($I95:X95)))","v":0},{"$f":"IF(OR(Z$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Z$3,$H95/$G95,$H95-SUM($I95:Y95)))","v":0},{"$f":"IF(OR(AA$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AA$3,$H95/$G95,$H95-SUM($I95:Z95)))","v":0},{"$f":"IF(OR(AB$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AB$3,$H95/$G95,$H95-SUM($I95:AA95)))","v":0},{"$f":"IF(OR(AC$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AC$3,$H95/$G95,$H95-SUM($I95:AB95)))","v":0},{"$f":"IF(OR(AD$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AD$3,$H95/$G95,$H95-SUM($I95:AC95)))","v":0},{"$f":"IF(OR(AE$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AE$3,$H95/$G95,$H95-SUM($I95:AD95)))","v":0},{"$f":"IF(OR(AF$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AF$3,$H95/$G95,$H95-SUM($I95:AE95)))","v":0},{"$f":"IF(OR(AG$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AG$3,$H95/$G95,$H95-SUM($I95:AF95)))","v":0},{"$f":"IF(OR(AH$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AH$3,$H95/$G95,$H95-SUM($I95:AG95)))","v":0},{"$f":"IF(OR(AI$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AI$3,$H95/$G95,$H95-SUM($I95:AH95)))","v":0},{"$f":"IF(OR(AJ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AJ$3,$H95/$G95,$H95-SUM($I95:AI95)))","v":0},{"$f":"IF(OR(AK$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AK$3,$H95/$G95,$H95-SUM($I95:AJ95)))","v":0},{"$f":"IF(OR(AL$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AL$3,$H95/$G95,$H95-SUM($I95:AK95)))","v":0},{"$f":"IF(OR(AM$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AM$3,$H95/$G95,$H95-SUM($I95:AL95)))","v":0},{"$f":"IF(OR(AN$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AN$3,$H95/$G95,$H95-SUM($I95:AM95)))","v":0},{"$f":"IF(OR(AO$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AO$3,$H95/$G95,$H95-SUM($I95:AN95)))","v":0},{"$f":"IF(OR(AP$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AP$3,$H95/$G95,$H95-SUM($I95:AO95)))","v":0},{"$f":"IF(OR(AQ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AQ$3,$H95/$G95,$H95-SUM($I95:AP95)))","v":0},{"$f":"IF(OR(AR$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AR$3,$H95/$G95,$H95-SUM($I95:AQ95)))","v":0},{"$f":"IF(OR(AS$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AS$3,$H95/$G95,$H95-SUM($I95:AR95)))","v":0},{"$f":"IF(OR(AT$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AT$3,$H95/$G95,$H95-SUM($I95:AS95)))","v":0},{"$f":"IF(OR(AU$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AU$3,$H95/$G95,$H95-SUM($I95:AT95)))","v":0},{"$f":"IF(OR(AV$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AV$3,$H95/$G95,$H95-SUM($I95:AU95)))","v":0},{"$f":"IF(OR(AW$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AW$3,$H95/$G95,$H95-SUM($I95:AV95)))","v":0},{"$f":"IF(OR(AX$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AX$3,$H95/$G95,$H95-SUM($I95:AW95)))","v":0},{"$f":"IF(OR(AY$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AY$3,$H95/$G95,$H95-SUM($I95:AX95)))","v":0},{"$f":"IF(OR(AZ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AZ$3,$H95/$G95,$H95-SUM($I95:AY95)))","v":0},{"$f":"IF(OR(BA$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BA$3,$H95/$G95,$H95-SUM($I95:AZ95)))","v":0},{"$f":"IF(OR(BB$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BB$3,$H95/$G95,$H95-SUM($I95:BA95)))","v":0},{"$f":"IF(OR(BC$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BC$3,$H95/$G95,$H95-SUM($I95:BB95)))","v":0},{"$f":"IF(OR(BD$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BD$3,$H95/$G95,$H95-SUM($I95:BC95)))","v":0},{"$f":"IF(OR(BE$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BE$3,$H95/$G95,$H95-SUM($I95:BD95)))","v":0},{"$f":"IF(OR(BF$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BF$3,$H95/$G95,$H95-SUM($I95:BE95)))","v":0},{"$f":"IF(OR(BG$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BG$3,$H95/$G95,$H95-SUM($I95:BF95)))","v":0},{"$f":"IF(OR(BH$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BH$3,$H95/$G95,$H95-SUM($I95:BG95)))","v":0},{"$f":"IF(OR(BI$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BI$3,$H95/$G95,$H95-SUM($I95:BH95)))","v":0},{"$f":"IF(OR(BJ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BJ$3,$H95/$G95,$H95-SUM($I95:BI95)))","v":0},{"$f":"IF(OR(BK$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BK$3,$H95/$G95,$H95-SUM($I95:BJ95)))","v":0},{"$f":"IF(OR(BL$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BL$3,$H95/$G95,$H95-SUM($I95:BK95)))","v":0},{"$f":"IF(OR(BM$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BM$3,$H95/$G95,$H95-SUM($I95:BL95)))","v":0},{"$f":"IF(OR(BN$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BN$3,$H95/$G95,$H95-SUM($I95:BM95)))","v":0},{"$f":"IF(OR(BO$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BO$3,$H95/$G95,$H95-SUM($I95:BN95)))","v":0},{"$f":"IF(OR(BP$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BP$3,$H95/$G95,$H95-SUM($I95:BO95)))","v":0},{"$f":"IF(OR(BQ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BQ$3,$H95/$G95,$H95-SUM($I95:BP95)))","v":0},{"$f":"IF(OR(BR$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BR$3,$H95/$G95,$H95-SUM($I95:BQ95)))","v":0},{"$f":"IF(OR(BS$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BS$3,$H95/$G95,$H95-SUM($I95:BR95)))","v":0},{"$f":"IF(OR(BT$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BT$3,$H95/$G95,$H95-SUM($I95:BS95)))","v":0},{"$f":"IF(OR(BU$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BU$3,$H95/$G95,$H95-SUM($I95:BT95)))","v":0},{"$f":"IF(OR(BV$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BV$3,$H95/$G95,$H95-SUM($I95:BU95)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,55,{"$f":"AD75","v":0},null,{"$f":"IF(OR(J$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>J$3,$H96/$G96,$H96-SUM($I96:I96)))","v":0},{"$f":"IF(OR(K$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>K$3,$H96/$G96,$H96-SUM($I96:J96)))","v":0},{"$f":"IF(OR(L$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>L$3,$H96/$G96,$H96-SUM($I96:K96)))","v":0},{"$f":"IF(OR(M$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>M$3,$H96/$G96,$H96-SUM($I96:L96)))","v":0},{"$f":"IF(OR(N$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>N$3,$H96/$G96,$H96-SUM($I96:M96)))","v":0},{"$f":"IF(OR(O$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>O$3,$H96/$G96,$H96-SUM($I96:N96)))","v":0},{"$f":"IF(OR(P$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>P$3,$H96/$G96,$H96-SUM($I96:O96)))","v":0},{"$f":"IF(OR(Q$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Q$3,$H96/$G96,$H96-SUM($I96:P96)))","v":0},{"$f":"IF(OR(R$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>R$3,$H96/$G96,$H96-SUM($I96:Q96)))","v":0},{"$f":"IF(OR(S$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>S$3,$H96/$G96,$H96-SUM($I96:R96)))","v":0},{"$f":"IF(OR(T$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>T$3,$H96/$G96,$H96-SUM($I96:S96)))","v":0},{"$f":"IF(OR(U$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>U$3,$H96/$G96,$H96-SUM($I96:T96)))","v":0},{"$f":"IF(OR(V$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>V$3,$H96/$G96,$H96-SUM($I96:U96)))","v":0},{"$f":"IF(OR(W$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>W$3,$H96/$G96,$H96-SUM($I96:V96)))","v":0},{"$f":"IF(OR(X$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>X$3,$H96/$G96,$H96-SUM($I96:W96)))","v":0},{"$f":"IF(OR(Y$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Y$3,$H96/$G96,$H96-SUM($I96:X96)))","v":0},{"$f":"IF(OR(Z$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Z$3,$H96/$G96,$H96-SUM($I96:Y96)))","v":0},{"$f":"IF(OR(AA$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AA$3,$H96/$G96,$H96-SUM($I96:Z96)))","v":0},{"$f":"IF(OR(AB$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AB$3,$H96/$G96,$H96-SUM($I96:AA96)))","v":0},{"$f":"IF(OR(AC$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AC$3,$H96/$G96,$H96-SUM($I96:AB96)))","v":0},{"$f":"IF(OR(AD$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AD$3,$H96/$G96,$H96-SUM($I96:AC96)))","v":0},{"$f":"IF(OR(AE$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AE$3,$H96/$G96,$H96-SUM($I96:AD96)))","v":0},{"$f":"IF(OR(AF$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AF$3,$H96/$G96,$H96-SUM($I96:AE96)))","v":0},{"$f":"IF(OR(AG$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AG$3,$H96/$G96,$H96-SUM($I96:AF96)))","v":0},{"$f":"IF(OR(AH$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AH$3,$H96/$G96,$H96-SUM($I96:AG96)))","v":0},{"$f":"IF(OR(AI$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AI$3,$H96/$G96,$H96-SUM($I96:AH96)))","v":0},{"$f":"IF(OR(AJ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AJ$3,$H96/$G96,$H96-SUM($I96:AI96)))","v":0},{"$f":"IF(OR(AK$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AK$3,$H96/$G96,$H96-SUM($I96:AJ96)))","v":0},{"$f":"IF(OR(AL$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AL$3,$H96/$G96,$H96-SUM($I96:AK96)))","v":0},{"$f":"IF(OR(AM$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AM$3,$H96/$G96,$H96-SUM($I96:AL96)))","v":0},{"$f":"IF(OR(AN$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AN$3,$H96/$G96,$H96-SUM($I96:AM96)))","v":0},{"$f":"IF(OR(AO$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AO$3,$H96/$G96,$H96-SUM($I96:AN96)))","v":0},{"$f":"IF(OR(AP$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AP$3,$H96/$G96,$H96-SUM($I96:AO96)))","v":0},{"$f":"IF(OR(AQ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AQ$3,$H96/$G96,$H96-SUM($I96:AP96)))","v":0},{"$f":"IF(OR(AR$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AR$3,$H96/$G96,$H96-SUM($I96:AQ96)))","v":0},{"$f":"IF(OR(AS$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AS$3,$H96/$G96,$H96-SUM($I96:AR96)))","v":0},{"$f":"IF(OR(AT$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AT$3,$H96/$G96,$H96-SUM($I96:AS96)))","v":0},{"$f":"IF(OR(AU$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AU$3,$H96/$G96,$H96-SUM($I96:AT96)))","v":0},{"$f":"IF(OR(AV$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AV$3,$H96/$G96,$H96-SUM($I96:AU96)))","v":0},{"$f":"IF(OR(AW$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AW$3,$H96/$G96,$H96-SUM($I96:AV96)))","v":0},{"$f":"IF(OR(AX$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AX$3,$H96/$G96,$H96-SUM($I96:AW96)))","v":0},{"$f":"IF(OR(AY$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AY$3,$H96/$G96,$H96-SUM($I96:AX96)))","v":0},{"$f":"IF(OR(AZ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AZ$3,$H96/$G96,$H96-SUM($I96:AY96)))","v":0},{"$f":"IF(OR(BA$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BA$3,$H96/$G96,$H96-SUM($I96:AZ96)))","v":0},{"$f":"IF(OR(BB$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BB$3,$H96/$G96,$H96-SUM($I96:BA96)))","v":0},{"$f":"IF(OR(BC$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BC$3,$H96/$G96,$H96-SUM($I96:BB96)))","v":0},{"$f":"IF(OR(BD$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BD$3,$H96/$G96,$H96-SUM($I96:BC96)))","v":0},{"$f":"IF(OR(BE$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BE$3,$H96/$G96,$H96-SUM($I96:BD96)))","v":0},{"$f":"IF(OR(BF$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BF$3,$H96/$G96,$H96-SUM($I96:BE96)))","v":0},{"$f":"IF(OR(BG$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BG$3,$H96/$G96,$H96-SUM($I96:BF96)))","v":0},{"$f":"IF(OR(BH$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BH$3,$H96/$G96,$H96-SUM($I96:BG96)))","v":0},{"$f":"IF(OR(BI$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BI$3,$H96/$G96,$H96-SUM($I96:BH96)))","v":0},{"$f":"IF(OR(BJ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BJ$3,$H96/$G96,$H96-SUM($I96:BI96)))","v":0},{"$f":"IF(OR(BK$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BK$3,$H96/$G96,$H96-SUM($I96:BJ96)))","v":0},{"$f":"IF(OR(BL$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BL$3,$H96/$G96,$H96-SUM($I96:BK96)))","v":0},{"$f":"IF(OR(BM$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BM$3,$H96/$G96,$H96-SUM($I96:BL96)))","v":0},{"$f":"IF(OR(BN$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BN$3,$H96/$G96,$H96-SUM($I96:BM96)))","v":0},{"$f":"IF(OR(BO$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BO$3,$H96/$G96,$H96-SUM($I96:BN96)))","v":0},{"$f":"IF(OR(BP$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BP$3,$H96/$G96,$H96-SUM($I96:BO96)))","v":0},{"$f":"IF(OR(BQ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BQ$3,$H96/$G96,$H96-SUM($I96:BP96)))","v":0},{"$f":"IF(OR(BR$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BR$3,$H96/$G96,$H96-SUM($I96:BQ96)))","v":0},{"$f":"IF(OR(BS$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BS$3,$H96/$G96,$H96-SUM($I96:BR96)))","v":0},{"$f":"IF(OR(BT$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BT$3,$H96/$G96,$H96-SUM($I96:BS96)))","v":0},{"$f":"IF(OR(BU$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BU$3,$H96/$G96,$H96-SUM($I96:BT96)))","v":0},{"$f":"IF(OR(BV$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BV$3,$H96/$G96,$H96-SUM($I96:BU96)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,55,{"$f":"AE75","v":0},null,{"$f":"IF(OR(J$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>J$3,$H97/$G97,$H97-SUM($I97:I97)))","v":0},{"$f":"IF(OR(K$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>K$3,$H97/$G97,$H97-SUM($I97:J97)))","v":0},{"$f":"IF(OR(L$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>L$3,$H97/$G97,$H97-SUM($I97:K97)))","v":0},{"$f":"IF(OR(M$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>M$3,$H97/$G97,$H97-SUM($I97:L97)))","v":0},{"$f":"IF(OR(N$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>N$3,$H97/$G97,$H97-SUM($I97:M97)))","v":0},{"$f":"IF(OR(O$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>O$3,$H97/$G97,$H97-SUM($I97:N97)))","v":0},{"$f":"IF(OR(P$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>P$3,$H97/$G97,$H97-SUM($I97:O97)))","v":0},{"$f":"IF(OR(Q$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Q$3,$H97/$G97,$H97-SUM($I97:P97)))","v":0},{"$f":"IF(OR(R$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>R$3,$H97/$G97,$H97-SUM($I97:Q97)))","v":0},{"$f":"IF(OR(S$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>S$3,$H97/$G97,$H97-SUM($I97:R97)))","v":0},{"$f":"IF(OR(T$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>T$3,$H97/$G97,$H97-SUM($I97:S97)))","v":0},{"$f":"IF(OR(U$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>U$3,$H97/$G97,$H97-SUM($I97:T97)))","v":0},{"$f":"IF(OR(V$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>V$3,$H97/$G97,$H97-SUM($I97:U97)))","v":0},{"$f":"IF(OR(W$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>W$3,$H97/$G97,$H97-SUM($I97:V97)))","v":0},{"$f":"IF(OR(X$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>X$3,$H97/$G97,$H97-SUM($I97:W97)))","v":0},{"$f":"IF(OR(Y$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Y$3,$H97/$G97,$H97-SUM($I97:X97)))","v":0},{"$f":"IF(OR(Z$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Z$3,$H97/$G97,$H97-SUM($I97:Y97)))","v":0},{"$f":"IF(OR(AA$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AA$3,$H97/$G97,$H97-SUM($I97:Z97)))","v":0},{"$f":"IF(OR(AB$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AB$3,$H97/$G97,$H97-SUM($I97:AA97)))","v":0},{"$f":"IF(OR(AC$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AC$3,$H97/$G97,$H97-SUM($I97:AB97)))","v":0},{"$f":"IF(OR(AD$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AD$3,$H97/$G97,$H97-SUM($I97:AC97)))","v":0},{"$f":"IF(OR(AE$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AE$3,$H97/$G97,$H97-SUM($I97:AD97)))","v":0},{"$f":"IF(OR(AF$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AF$3,$H97/$G97,$H97-SUM($I97:AE97)))","v":0},{"$f":"IF(OR(AG$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AG$3,$H97/$G97,$H97-SUM($I97:AF97)))","v":0},{"$f":"IF(OR(AH$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AH$3,$H97/$G97,$H97-SUM($I97:AG97)))","v":0},{"$f":"IF(OR(AI$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AI$3,$H97/$G97,$H97-SUM($I97:AH97)))","v":0},{"$f":"IF(OR(AJ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AJ$3,$H97/$G97,$H97-SUM($I97:AI97)))","v":0},{"$f":"IF(OR(AK$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AK$3,$H97/$G97,$H97-SUM($I97:AJ97)))","v":0},{"$f":"IF(OR(AL$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AL$3,$H97/$G97,$H97-SUM($I97:AK97)))","v":0},{"$f":"IF(OR(AM$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AM$3,$H97/$G97,$H97-SUM($I97:AL97)))","v":0},{"$f":"IF(OR(AN$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AN$3,$H97/$G97,$H97-SUM($I97:AM97)))","v":0},{"$f":"IF(OR(AO$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AO$3,$H97/$G97,$H97-SUM($I97:AN97)))","v":0},{"$f":"IF(OR(AP$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AP$3,$H97/$G97,$H97-SUM($I97:AO97)))","v":0},{"$f":"IF(OR(AQ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AQ$3,$H97/$G97,$H97-SUM($I97:AP97)))","v":0},{"$f":"IF(OR(AR$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AR$3,$H97/$G97,$H97-SUM($I97:AQ97)))","v":0},{"$f":"IF(OR(AS$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AS$3,$H97/$G97,$H97-SUM($I97:AR97)))","v":0},{"$f":"IF(OR(AT$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AT$3,$H97/$G97,$H97-SUM($I97:AS97)))","v":0},{"$f":"IF(OR(AU$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AU$3,$H97/$G97,$H97-SUM($I97:AT97)))","v":0},{"$f":"IF(OR(AV$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AV$3,$H97/$G97,$H97-SUM($I97:AU97)))","v":0},{"$f":"IF(OR(AW$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AW$3,$H97/$G97,$H97-SUM($I97:AV97)))","v":0},{"$f":"IF(OR(AX$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AX$3,$H97/$G97,$H97-SUM($I97:AW97)))","v":0},{"$f":"IF(OR(AY$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AY$3,$H97/$G97,$H97-SUM($I97:AX97)))","v":0},{"$f":"IF(OR(AZ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AZ$3,$H97/$G97,$H97-SUM($I97:AY97)))","v":0},{"$f":"IF(OR(BA$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BA$3,$H97/$G97,$H97-SUM($I97:AZ97)))","v":0},{"$f":"IF(OR(BB$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BB$3,$H97/$G97,$H97-SUM($I97:BA97)))","v":0},{"$f":"IF(OR(BC$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BC$3,$H97/$G97,$H97-SUM($I97:BB97)))","v":0},{"$f":"IF(OR(BD$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BD$3,$H97/$G97,$H97-SUM($I97:BC97)))","v":0},{"$f":"IF(OR(BE$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BE$3,$H97/$G97,$H97-SUM($I97:BD97)))","v":0},{"$f":"IF(OR(BF$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BF$3,$H97/$G97,$H97-SUM($I97:BE97)))","v":0},{"$f":"IF(OR(BG$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BG$3,$H97/$G97,$H97-SUM($I97:BF97)))","v":0},{"$f":"IF(OR(BH$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BH$3,$H97/$G97,$H97-SUM($I97:BG97)))","v":0},{"$f":"IF(OR(BI$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BI$3,$H97/$G97,$H97-SUM($I97:BH97)))","v":0},{"$f":"IF(OR(BJ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BJ$3,$H97/$G97,$H97-SUM($I97:BI97)))","v":0},{"$f":"IF(OR(BK$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BK$3,$H97/$G97,$H97-SUM($I97:BJ97)))","v":0},{"$f":"IF(OR(BL$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BL$3,$H97/$G97,$H97-SUM($I97:BK97)))","v":0},{"$f":"IF(OR(BM$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BM$3,$H97/$G97,$H97-SUM($I97:BL97)))","v":0},{"$f":"IF(OR(BN$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BN$3,$H97/$G97,$H97-SUM($I97:BM97)))","v":0},{"$f":"IF(OR(BO$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BO$3,$H97/$G97,$H97-SUM($I97:BN97)))","v":0},{"$f":"IF(OR(BP$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BP$3,$H97/$G97,$H97-SUM($I97:BO97)))","v":0},{"$f":"IF(OR(BQ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BQ$3,$H97/$G97,$H97-SUM($I97:BP97)))","v":0},{"$f":"IF(OR(BR$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BR$3,$H97/$G97,$H97-SUM($I97:BQ97)))","v":0},{"$f":"IF(OR(BS$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BS$3,$H97/$G97,$H97-SUM($I97:BR97)))","v":0},{"$f":"IF(OR(BT$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BT$3,$H97/$G97,$H97-SUM($I97:BS97)))","v":0},{"$f":"IF(OR(BU$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BU$3,$H97/$G97,$H97-SUM($I97:BT97)))","v":0},{"$f":"IF(OR(BV$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BV$3,$H97/$G97,$H97-SUM($I97:BU97)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,55,{"$f":"AF75","v":0},null,{"$f":"IF(OR(J$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>J$3,$H98/$G98,$H98-SUM($I98:I98)))","v":0},{"$f":"IF(OR(K$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>K$3,$H98/$G98,$H98-SUM($I98:J98)))","v":0},{"$f":"IF(OR(L$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>L$3,$H98/$G98,$H98-SUM($I98:K98)))","v":0},{"$f":"IF(OR(M$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>M$3,$H98/$G98,$H98-SUM($I98:L98)))","v":0},{"$f":"IF(OR(N$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>N$3,$H98/$G98,$H98-SUM($I98:M98)))","v":0},{"$f":"IF(OR(O$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>O$3,$H98/$G98,$H98-SUM($I98:N98)))","v":0},{"$f":"IF(OR(P$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>P$3,$H98/$G98,$H98-SUM($I98:O98)))","v":0},{"$f":"IF(OR(Q$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Q$3,$H98/$G98,$H98-SUM($I98:P98)))","v":0},{"$f":"IF(OR(R$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>R$3,$H98/$G98,$H98-SUM($I98:Q98)))","v":0},{"$f":"IF(OR(S$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>S$3,$H98/$G98,$H98-SUM($I98:R98)))","v":0},{"$f":"IF(OR(T$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>T$3,$H98/$G98,$H98-SUM($I98:S98)))","v":0},{"$f":"IF(OR(U$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>U$3,$H98/$G98,$H98-SUM($I98:T98)))","v":0},{"$f":"IF(OR(V$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>V$3,$H98/$G98,$H98-SUM($I98:U98)))","v":0},{"$f":"IF(OR(W$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>W$3,$H98/$G98,$H98-SUM($I98:V98)))","v":0},{"$f":"IF(OR(X$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>X$3,$H98/$G98,$H98-SUM($I98:W98)))","v":0},{"$f":"IF(OR(Y$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Y$3,$H98/$G98,$H98-SUM($I98:X98)))","v":0},{"$f":"IF(OR(Z$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Z$3,$H98/$G98,$H98-SUM($I98:Y98)))","v":0},{"$f":"IF(OR(AA$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AA$3,$H98/$G98,$H98-SUM($I98:Z98)))","v":0},{"$f":"IF(OR(AB$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AB$3,$H98/$G98,$H98-SUM($I98:AA98)))","v":0},{"$f":"IF(OR(AC$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AC$3,$H98/$G98,$H98-SUM($I98:AB98)))","v":0},{"$f":"IF(OR(AD$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AD$3,$H98/$G98,$H98-SUM($I98:AC98)))","v":0},{"$f":"IF(OR(AE$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AE$3,$H98/$G98,$H98-SUM($I98:AD98)))","v":0},{"$f":"IF(OR(AF$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AF$3,$H98/$G98,$H98-SUM($I98:AE98)))","v":0},{"$f":"IF(OR(AG$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AG$3,$H98/$G98,$H98-SUM($I98:AF98)))","v":0},{"$f":"IF(OR(AH$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AH$3,$H98/$G98,$H98-SUM($I98:AG98)))","v":0},{"$f":"IF(OR(AI$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AI$3,$H98/$G98,$H98-SUM($I98:AH98)))","v":0},{"$f":"IF(OR(AJ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AJ$3,$H98/$G98,$H98-SUM($I98:AI98)))","v":0},{"$f":"IF(OR(AK$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AK$3,$H98/$G98,$H98-SUM($I98:AJ98)))","v":0},{"$f":"IF(OR(AL$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AL$3,$H98/$G98,$H98-SUM($I98:AK98)))","v":0},{"$f":"IF(OR(AM$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AM$3,$H98/$G98,$H98-SUM($I98:AL98)))","v":0},{"$f":"IF(OR(AN$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AN$3,$H98/$G98,$H98-SUM($I98:AM98)))","v":0},{"$f":"IF(OR(AO$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AO$3,$H98/$G98,$H98-SUM($I98:AN98)))","v":0},{"$f":"IF(OR(AP$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AP$3,$H98/$G98,$H98-SUM($I98:AO98)))","v":0},{"$f":"IF(OR(AQ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AQ$3,$H98/$G98,$H98-SUM($I98:AP98)))","v":0},{"$f":"IF(OR(AR$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AR$3,$H98/$G98,$H98-SUM($I98:AQ98)))","v":0},{"$f":"IF(OR(AS$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AS$3,$H98/$G98,$H98-SUM($I98:AR98)))","v":0},{"$f":"IF(OR(AT$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AT$3,$H98/$G98,$H98-SUM($I98:AS98)))","v":0},{"$f":"IF(OR(AU$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AU$3,$H98/$G98,$H98-SUM($I98:AT98)))","v":0},{"$f":"IF(OR(AV$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AV$3,$H98/$G98,$H98-SUM($I98:AU98)))","v":0},{"$f":"IF(OR(AW$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AW$3,$H98/$G98,$H98-SUM($I98:AV98)))","v":0},{"$f":"IF(OR(AX$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AX$3,$H98/$G98,$H98-SUM($I98:AW98)))","v":0},{"$f":"IF(OR(AY$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AY$3,$H98/$G98,$H98-SUM($I98:AX98)))","v":0},{"$f":"IF(OR(AZ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AZ$3,$H98/$G98,$H98-SUM($I98:AY98)))","v":0},{"$f":"IF(OR(BA$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BA$3,$H98/$G98,$H98-SUM($I98:AZ98)))","v":0},{"$f":"IF(OR(BB$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BB$3,$H98/$G98,$H98-SUM($I98:BA98)))","v":0},{"$f":"IF(OR(BC$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BC$3,$H98/$G98,$H98-SUM($I98:BB98)))","v":0},{"$f":"IF(OR(BD$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BD$3,$H98/$G98,$H98-SUM($I98:BC98)))","v":0},{"$f":"IF(OR(BE$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BE$3,$H98/$G98,$H98-SUM($I98:BD98)))","v":0},{"$f":"IF(OR(BF$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BF$3,$H98/$G98,$H98-SUM($I98:BE98)))","v":0},{"$f":"IF(OR(BG$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BG$3,$H98/$G98,$H98-SUM($I98:BF98)))","v":0},{"$f":"IF(OR(BH$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BH$3,$H98/$G98,$H98-SUM($I98:BG98)))","v":0},{"$f":"IF(OR(BI$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BI$3,$H98/$G98,$H98-SUM($I98:BH98)))","v":0},{"$f":"IF(OR(BJ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BJ$3,$H98/$G98,$H98-SUM($I98:BI98)))","v":0},{"$f":"IF(OR(BK$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BK$3,$H98/$G98,$H98-SUM($I98:BJ98)))","v":0},{"$f":"IF(OR(BL$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BL$3,$H98/$G98,$H98-SUM($I98:BK98)))","v":0},{"$f":"IF(OR(BM$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BM$3,$H98/$G98,$H98-SUM($I98:BL98)))","v":0},{"$f":"IF(OR(BN$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BN$3,$H98/$G98,$H98-SUM($I98:BM98)))","v":0},{"$f":"IF(OR(BO$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BO$3,$H98/$G98,$H98-SUM($I98:BN98)))","v":0},{"$f":"IF(OR(BP$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BP$3,$H98/$G98,$H98-SUM($I98:BO98)))","v":0},{"$f":"IF(OR(BQ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BQ$3,$H98/$G98,$H98-SUM($I98:BP98)))","v":0},{"$f":"IF(OR(BR$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BR$3,$H98/$G98,$H98-SUM($I98:BQ98)))","v":0},{"$f":"IF(OR(BS$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BS$3,$H98/$G98,$H98-SUM($I98:BR98)))","v":0},{"$f":"IF(OR(BT$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BT$3,$H98/$G98,$H98-SUM($I98:BS98)))","v":0},{"$f":"IF(OR(BU$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BU$3,$H98/$G98,$H98-SUM($I98:BT98)))","v":0},{"$f":"IF(OR(BV$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BV$3,$H98/$G98,$H98-SUM($I98:BU98)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,55,{"$f":"AG75","v":0},null,{"$f":"IF(OR(J$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>J$3,$H99/$G99,$H99-SUM($I99:I99)))","v":0},{"$f":"IF(OR(K$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>K$3,$H99/$G99,$H99-SUM($I99:J99)))","v":0},{"$f":"IF(OR(L$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>L$3,$H99/$G99,$H99-SUM($I99:K99)))","v":0},{"$f":"IF(OR(M$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>M$3,$H99/$G99,$H99-SUM($I99:L99)))","v":0},{"$f":"IF(OR(N$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>N$3,$H99/$G99,$H99-SUM($I99:M99)))","v":0},{"$f":"IF(OR(O$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>O$3,$H99/$G99,$H99-SUM($I99:N99)))","v":0},{"$f":"IF(OR(P$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>P$3,$H99/$G99,$H99-SUM($I99:O99)))","v":0},{"$f":"IF(OR(Q$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Q$3,$H99/$G99,$H99-SUM($I99:P99)))","v":0},{"$f":"IF(OR(R$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>R$3,$H99/$G99,$H99-SUM($I99:Q99)))","v":0},{"$f":"IF(OR(S$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>S$3,$H99/$G99,$H99-SUM($I99:R99)))","v":0},{"$f":"IF(OR(T$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>T$3,$H99/$G99,$H99-SUM($I99:S99)))","v":0},{"$f":"IF(OR(U$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>U$3,$H99/$G99,$H99-SUM($I99:T99)))","v":0},{"$f":"IF(OR(V$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>V$3,$H99/$G99,$H99-SUM($I99:U99)))","v":0},{"$f":"IF(OR(W$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>W$3,$H99/$G99,$H99-SUM($I99:V99)))","v":0},{"$f":"IF(OR(X$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>X$3,$H99/$G99,$H99-SUM($I99:W99)))","v":0},{"$f":"IF(OR(Y$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Y$3,$H99/$G99,$H99-SUM($I99:X99)))","v":0},{"$f":"IF(OR(Z$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Z$3,$H99/$G99,$H99-SUM($I99:Y99)))","v":0},{"$f":"IF(OR(AA$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AA$3,$H99/$G99,$H99-SUM($I99:Z99)))","v":0},{"$f":"IF(OR(AB$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AB$3,$H99/$G99,$H99-SUM($I99:AA99)))","v":0},{"$f":"IF(OR(AC$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AC$3,$H99/$G99,$H99-SUM($I99:AB99)))","v":0},{"$f":"IF(OR(AD$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AD$3,$H99/$G99,$H99-SUM($I99:AC99)))","v":0},{"$f":"IF(OR(AE$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AE$3,$H99/$G99,$H99-SUM($I99:AD99)))","v":0},{"$f":"IF(OR(AF$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AF$3,$H99/$G99,$H99-SUM($I99:AE99)))","v":0},{"$f":"IF(OR(AG$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AG$3,$H99/$G99,$H99-SUM($I99:AF99)))","v":0},{"$f":"IF(OR(AH$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AH$3,$H99/$G99,$H99-SUM($I99:AG99)))","v":0},{"$f":"IF(OR(AI$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AI$3,$H99/$G99,$H99-SUM($I99:AH99)))","v":0},{"$f":"IF(OR(AJ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AJ$3,$H99/$G99,$H99-SUM($I99:AI99)))","v":0},{"$f":"IF(OR(AK$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AK$3,$H99/$G99,$H99-SUM($I99:AJ99)))","v":0},{"$f":"IF(OR(AL$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AL$3,$H99/$G99,$H99-SUM($I99:AK99)))","v":0},{"$f":"IF(OR(AM$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AM$3,$H99/$G99,$H99-SUM($I99:AL99)))","v":0},{"$f":"IF(OR(AN$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AN$3,$H99/$G99,$H99-SUM($I99:AM99)))","v":0},{"$f":"IF(OR(AO$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AO$3,$H99/$G99,$H99-SUM($I99:AN99)))","v":0},{"$f":"IF(OR(AP$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AP$3,$H99/$G99,$H99-SUM($I99:AO99)))","v":0},{"$f":"IF(OR(AQ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AQ$3,$H99/$G99,$H99-SUM($I99:AP99)))","v":0},{"$f":"IF(OR(AR$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AR$3,$H99/$G99,$H99-SUM($I99:AQ99)))","v":0},{"$f":"IF(OR(AS$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AS$3,$H99/$G99,$H99-SUM($I99:AR99)))","v":0},{"$f":"IF(OR(AT$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AT$3,$H99/$G99,$H99-SUM($I99:AS99)))","v":0},{"$f":"IF(OR(AU$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AU$3,$H99/$G99,$H99-SUM($I99:AT99)))","v":0},{"$f":"IF(OR(AV$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AV$3,$H99/$G99,$H99-SUM($I99:AU99)))","v":0},{"$f":"IF(OR(AW$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AW$3,$H99/$G99,$H99-SUM($I99:AV99)))","v":0},{"$f":"IF(OR(AX$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AX$3,$H99/$G99,$H99-SUM($I99:AW99)))","v":0},{"$f":"IF(OR(AY$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AY$3,$H99/$G99,$H99-SUM($I99:AX99)))","v":0},{"$f":"IF(OR(AZ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AZ$3,$H99/$G99,$H99-SUM($I99:AY99)))","v":0},{"$f":"IF(OR(BA$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BA$3,$H99/$G99,$H99-SUM($I99:AZ99)))","v":0},{"$f":"IF(OR(BB$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BB$3,$H99/$G99,$H99-SUM($I99:BA99)))","v":0},{"$f":"IF(OR(BC$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BC$3,$H99/$G99,$H99-SUM($I99:BB99)))","v":0},{"$f":"IF(OR(BD$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BD$3,$H99/$G99,$H99-SUM($I99:BC99)))","v":0},{"$f":"IF(OR(BE$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BE$3,$H99/$G99,$H99-SUM($I99:BD99)))","v":0},{"$f":"IF(OR(BF$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BF$3,$H99/$G99,$H99-SUM($I99:BE99)))","v":0},{"$f":"IF(OR(BG$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BG$3,$H99/$G99,$H99-SUM($I99:BF99)))","v":0},{"$f":"IF(OR(BH$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BH$3,$H99/$G99,$H99-SUM($I99:BG99)))","v":0},{"$f":"IF(OR(BI$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BI$3,$H99/$G99,$H99-SUM($I99:BH99)))","v":0},{"$f":"IF(OR(BJ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BJ$3,$H99/$G99,$H99-SUM($I99:BI99)))","v":0},{"$f":"IF(OR(BK$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BK$3,$H99/$G99,$H99-SUM($I99:BJ99)))","v":0},{"$f":"IF(OR(BL$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BL$3,$H99/$G99,$H99-SUM($I99:BK99)))","v":0},{"$f":"IF(OR(BM$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BM$3,$H99/$G99,$H99-SUM($I99:BL99)))","v":0},{"$f":"IF(OR(BN$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BN$3,$H99/$G99,$H99-SUM($I99:BM99)))","v":0},{"$f":"IF(OR(BO$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BO$3,$H99/$G99,$H99-SUM($I99:BN99)))","v":0},{"$f":"IF(OR(BP$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BP$3,$H99/$G99,$H99-SUM($I99:BO99)))","v":0},{"$f":"IF(OR(BQ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BQ$3,$H99/$G99,$H99-SUM($I99:BP99)))","v":0},{"$f":"IF(OR(BR$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BR$3,$H99/$G99,$H99-SUM($I99:BQ99)))","v":0},{"$f":"IF(OR(BS$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BS$3,$H99/$G99,$H99-SUM($I99:BR99)))","v":0},{"$f":"IF(OR(BT$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BT$3,$H99/$G99,$H99-SUM($I99:BS99)))","v":0},{"$f":"IF(OR(BU$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BU$3,$H99/$G99,$H99-SUM($I99:BT99)))","v":0},{"$f":"IF(OR(BV$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BV$3,$H99/$G99,$H99-SUM($I99:BU99)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,55,{"$f":"AH75","v":0},null,{"$f":"IF(OR(J$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>J$3,$H100/$G100,$H100-SUM($I100:I100)))","v":0},{"$f":"IF(OR(K$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>K$3,$H100/$G100,$H100-SUM($I100:J100)))","v":0},{"$f":"IF(OR(L$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>L$3,$H100/$G100,$H100-SUM($I100:K100)))","v":0},{"$f":"IF(OR(M$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>M$3,$H100/$G100,$H100-SUM($I100:L100)))","v":0},{"$f":"IF(OR(N$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>N$3,$H100/$G100,$H100-SUM($I100:M100)))","v":0},{"$f":"IF(OR(O$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>O$3,$H100/$G100,$H100-SUM($I100:N100)))","v":0},{"$f":"IF(OR(P$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>P$3,$H100/$G100,$H100-SUM($I100:O100)))","v":0},{"$f":"IF(OR(Q$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Q$3,$H100/$G100,$H100-SUM($I100:P100)))","v":0},{"$f":"IF(OR(R$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>R$3,$H100/$G100,$H100-SUM($I100:Q100)))","v":0},{"$f":"IF(OR(S$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>S$3,$H100/$G100,$H100-SUM($I100:R100)))","v":0},{"$f":"IF(OR(T$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>T$3,$H100/$G100,$H100-SUM($I100:S100)))","v":0},{"$f":"IF(OR(U$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>U$3,$H100/$G100,$H100-SUM($I100:T100)))","v":0},{"$f":"IF(OR(V$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>V$3,$H100/$G100,$H100-SUM($I100:U100)))","v":0},{"$f":"IF(OR(W$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>W$3,$H100/$G100,$H100-SUM($I100:V100)))","v":0},{"$f":"IF(OR(X$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>X$3,$H100/$G100,$H100-SUM($I100:W100)))","v":0},{"$f":"IF(OR(Y$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Y$3,$H100/$G100,$H100-SUM($I100:X100)))","v":0},{"$f":"IF(OR(Z$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Z$3,$H100/$G100,$H100-SUM($I100:Y100)))","v":0},{"$f":"IF(OR(AA$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AA$3,$H100/$G100,$H100-SUM($I100:Z100)))","v":0},{"$f":"IF(OR(AB$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AB$3,$H100/$G100,$H100-SUM($I100:AA100)))","v":0},{"$f":"IF(OR(AC$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AC$3,$H100/$G100,$H100-SUM($I100:AB100)))","v":0},{"$f":"IF(OR(AD$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AD$3,$H100/$G100,$H100-SUM($I100:AC100)))","v":0},{"$f":"IF(OR(AE$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AE$3,$H100/$G100,$H100-SUM($I100:AD100)))","v":0},{"$f":"IF(OR(AF$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AF$3,$H100/$G100,$H100-SUM($I100:AE100)))","v":0},{"$f":"IF(OR(AG$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AG$3,$H100/$G100,$H100-SUM($I100:AF100)))","v":0},{"$f":"IF(OR(AH$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AH$3,$H100/$G100,$H100-SUM($I100:AG100)))","v":0},{"$f":"IF(OR(AI$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AI$3,$H100/$G100,$H100-SUM($I100:AH100)))","v":0},{"$f":"IF(OR(AJ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AJ$3,$H100/$G100,$H100-SUM($I100:AI100)))","v":0},{"$f":"IF(OR(AK$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AK$3,$H100/$G100,$H100-SUM($I100:AJ100)))","v":0},{"$f":"IF(OR(AL$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AL$3,$H100/$G100,$H100-SUM($I100:AK100)))","v":0},{"$f":"IF(OR(AM$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AM$3,$H100/$G100,$H100-SUM($I100:AL100)))","v":0},{"$f":"IF(OR(AN$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AN$3,$H100/$G100,$H100-SUM($I100:AM100)))","v":0},{"$f":"IF(OR(AO$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AO$3,$H100/$G100,$H100-SUM($I100:AN100)))","v":0},{"$f":"IF(OR(AP$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AP$3,$H100/$G100,$H100-SUM($I100:AO100)))","v":0},{"$f":"IF(OR(AQ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AQ$3,$H100/$G100,$H100-SUM($I100:AP100)))","v":0},{"$f":"IF(OR(AR$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AR$3,$H100/$G100,$H100-SUM($I100:AQ100)))","v":0},{"$f":"IF(OR(AS$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AS$3,$H100/$G100,$H100-SUM($I100:AR100)))","v":0},{"$f":"IF(OR(AT$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AT$3,$H100/$G100,$H100-SUM($I100:AS100)))","v":0},{"$f":"IF(OR(AU$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AU$3,$H100/$G100,$H100-SUM($I100:AT100)))","v":0},{"$f":"IF(OR(AV$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AV$3,$H100/$G100,$H100-SUM($I100:AU100)))","v":0},{"$f":"IF(OR(AW$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AW$3,$H100/$G100,$H100-SUM($I100:AV100)))","v":0},{"$f":"IF(OR(AX$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AX$3,$H100/$G100,$H100-SUM($I100:AW100)))","v":0},{"$f":"IF(OR(AY$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AY$3,$H100/$G100,$H100-SUM($I100:AX100)))","v":0},{"$f":"IF(OR(AZ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AZ$3,$H100/$G100,$H100-SUM($I100:AY100)))","v":0},{"$f":"IF(OR(BA$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BA$3,$H100/$G100,$H100-SUM($I100:AZ100)))","v":0},{"$f":"IF(OR(BB$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BB$3,$H100/$G100,$H100-SUM($I100:BA100)))","v":0},{"$f":"IF(OR(BC$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BC$3,$H100/$G100,$H100-SUM($I100:BB100)))","v":0},{"$f":"IF(OR(BD$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BD$3,$H100/$G100,$H100-SUM($I100:BC100)))","v":0},{"$f":"IF(OR(BE$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BE$3,$H100/$G100,$H100-SUM($I100:BD100)))","v":0},{"$f":"IF(OR(BF$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BF$3,$H100/$G100,$H100-SUM($I100:BE100)))","v":0},{"$f":"IF(OR(BG$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BG$3,$H100/$G100,$H100-SUM($I100:BF100)))","v":0},{"$f":"IF(OR(BH$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BH$3,$H100/$G100,$H100-SUM($I100:BG100)))","v":0},{"$f":"IF(OR(BI$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BI$3,$H100/$G100,$H100-SUM($I100:BH100)))","v":0},{"$f":"IF(OR(BJ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BJ$3,$H100/$G100,$H100-SUM($I100:BI100)))","v":0},{"$f":"IF(OR(BK$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BK$3,$H100/$G100,$H100-SUM($I100:BJ100)))","v":0},{"$f":"IF(OR(BL$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BL$3,$H100/$G100,$H100-SUM($I100:BK100)))","v":0},{"$f":"IF(OR(BM$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BM$3,$H100/$G100,$H100-SUM($I100:BL100)))","v":0},{"$f":"IF(OR(BN$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BN$3,$H100/$G100,$H100-SUM($I100:BM100)))","v":0},{"$f":"IF(OR(BO$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BO$3,$H100/$G100,$H100-SUM($I100:BN100)))","v":0},{"$f":"IF(OR(BP$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BP$3,$H100/$G100,$H100-SUM($I100:BO100)))","v":0},{"$f":"IF(OR(BQ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BQ$3,$H100/$G100,$H100-SUM($I100:BP100)))","v":0},{"$f":"IF(OR(BR$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BR$3,$H100/$G100,$H100-SUM($I100:BQ100)))","v":0},{"$f":"IF(OR(BS$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BS$3,$H100/$G100,$H100-SUM($I100:BR100)))","v":0},{"$f":"IF(OR(BT$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BT$3,$H100/$G100,$H100-SUM($I100:BS100)))","v":0},{"$f":"IF(OR(BU$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BU$3,$H100/$G100,$H100-SUM($I100:BT100)))","v":0},{"$f":"IF(OR(BV$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BV$3,$H100/$G100,$H100-SUM($I100:BU100)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,55,{"$f":"AI75","v":0},null,{"$f":"IF(OR(J$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>J$3,$H101/$G101,$H101-SUM($I101:I101)))","v":0},{"$f":"IF(OR(K$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>K$3,$H101/$G101,$H101-SUM($I101:J101)))","v":0},{"$f":"IF(OR(L$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>L$3,$H101/$G101,$H101-SUM($I101:K101)))","v":0},{"$f":"IF(OR(M$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>M$3,$H101/$G101,$H101-SUM($I101:L101)))","v":0},{"$f":"IF(OR(N$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>N$3,$H101/$G101,$H101-SUM($I101:M101)))","v":0},{"$f":"IF(OR(O$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>O$3,$H101/$G101,$H101-SUM($I101:N101)))","v":0},{"$f":"IF(OR(P$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>P$3,$H101/$G101,$H101-SUM($I101:O101)))","v":0},{"$f":"IF(OR(Q$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Q$3,$H101/$G101,$H101-SUM($I101:P101)))","v":0},{"$f":"IF(OR(R$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>R$3,$H101/$G101,$H101-SUM($I101:Q101)))","v":0},{"$f":"IF(OR(S$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>S$3,$H101/$G101,$H101-SUM($I101:R101)))","v":0},{"$f":"IF(OR(T$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>T$3,$H101/$G101,$H101-SUM($I101:S101)))","v":0},{"$f":"IF(OR(U$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>U$3,$H101/$G101,$H101-SUM($I101:T101)))","v":0},{"$f":"IF(OR(V$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>V$3,$H101/$G101,$H101-SUM($I101:U101)))","v":0},{"$f":"IF(OR(W$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>W$3,$H101/$G101,$H101-SUM($I101:V101)))","v":0},{"$f":"IF(OR(X$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>X$3,$H101/$G101,$H101-SUM($I101:W101)))","v":0},{"$f":"IF(OR(Y$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Y$3,$H101/$G101,$H101-SUM($I101:X101)))","v":0},{"$f":"IF(OR(Z$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Z$3,$H101/$G101,$H101-SUM($I101:Y101)))","v":0},{"$f":"IF(OR(AA$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AA$3,$H101/$G101,$H101-SUM($I101:Z101)))","v":0},{"$f":"IF(OR(AB$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AB$3,$H101/$G101,$H101-SUM($I101:AA101)))","v":0},{"$f":"IF(OR(AC$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AC$3,$H101/$G101,$H101-SUM($I101:AB101)))","v":0},{"$f":"IF(OR(AD$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AD$3,$H101/$G101,$H101-SUM($I101:AC101)))","v":0},{"$f":"IF(OR(AE$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AE$3,$H101/$G101,$H101-SUM($I101:AD101)))","v":0},{"$f":"IF(OR(AF$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AF$3,$H101/$G101,$H101-SUM($I101:AE101)))","v":0},{"$f":"IF(OR(AG$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AG$3,$H101/$G101,$H101-SUM($I101:AF101)))","v":0},{"$f":"IF(OR(AH$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AH$3,$H101/$G101,$H101-SUM($I101:AG101)))","v":0},{"$f":"IF(OR(AI$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AI$3,$H101/$G101,$H101-SUM($I101:AH101)))","v":0},{"$f":"IF(OR(AJ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AJ$3,$H101/$G101,$H101-SUM($I101:AI101)))","v":0},{"$f":"IF(OR(AK$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AK$3,$H101/$G101,$H101-SUM($I101:AJ101)))","v":0},{"$f":"IF(OR(AL$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AL$3,$H101/$G101,$H101-SUM($I101:AK101)))","v":0},{"$f":"IF(OR(AM$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AM$3,$H101/$G101,$H101-SUM($I101:AL101)))","v":0},{"$f":"IF(OR(AN$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AN$3,$H101/$G101,$H101-SUM($I101:AM101)))","v":0},{"$f":"IF(OR(AO$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AO$3,$H101/$G101,$H101-SUM($I101:AN101)))","v":0},{"$f":"IF(OR(AP$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AP$3,$H101/$G101,$H101-SUM($I101:AO101)))","v":0},{"$f":"IF(OR(AQ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AQ$3,$H101/$G101,$H101-SUM($I101:AP101)))","v":0},{"$f":"IF(OR(AR$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AR$3,$H101/$G101,$H101-SUM($I101:AQ101)))","v":0},{"$f":"IF(OR(AS$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AS$3,$H101/$G101,$H101-SUM($I101:AR101)))","v":0},{"$f":"IF(OR(AT$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AT$3,$H101/$G101,$H101-SUM($I101:AS101)))","v":0},{"$f":"IF(OR(AU$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AU$3,$H101/$G101,$H101-SUM($I101:AT101)))","v":0},{"$f":"IF(OR(AV$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AV$3,$H101/$G101,$H101-SUM($I101:AU101)))","v":0},{"$f":"IF(OR(AW$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AW$3,$H101/$G101,$H101-SUM($I101:AV101)))","v":0},{"$f":"IF(OR(AX$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AX$3,$H101/$G101,$H101-SUM($I101:AW101)))","v":0},{"$f":"IF(OR(AY$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AY$3,$H101/$G101,$H101-SUM($I101:AX101)))","v":0},{"$f":"IF(OR(AZ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AZ$3,$H101/$G101,$H101-SUM($I101:AY101)))","v":0},{"$f":"IF(OR(BA$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BA$3,$H101/$G101,$H101-SUM($I101:AZ101)))","v":0},{"$f":"IF(OR(BB$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BB$3,$H101/$G101,$H101-SUM($I101:BA101)))","v":0},{"$f":"IF(OR(BC$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BC$3,$H101/$G101,$H101-SUM($I101:BB101)))","v":0},{"$f":"IF(OR(BD$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BD$3,$H101/$G101,$H101-SUM($I101:BC101)))","v":0},{"$f":"IF(OR(BE$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BE$3,$H101/$G101,$H101-SUM($I101:BD101)))","v":0},{"$f":"IF(OR(BF$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BF$3,$H101/$G101,$H101-SUM($I101:BE101)))","v":0},{"$f":"IF(OR(BG$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BG$3,$H101/$G101,$H101-SUM($I101:BF101)))","v":0},{"$f":"IF(OR(BH$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BH$3,$H101/$G101,$H101-SUM($I101:BG101)))","v":0},{"$f":"IF(OR(BI$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BI$3,$H101/$G101,$H101-SUM($I101:BH101)))","v":0},{"$f":"IF(OR(BJ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BJ$3,$H101/$G101,$H101-SUM($I101:BI101)))","v":0},{"$f":"IF(OR(BK$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BK$3,$H101/$G101,$H101-SUM($I101:BJ101)))","v":0},{"$f":"IF(OR(BL$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BL$3,$H101/$G101,$H101-SUM($I101:BK101)))","v":0},{"$f":"IF(OR(BM$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BM$3,$H101/$G101,$H101-SUM($I101:BL101)))","v":0},{"$f":"IF(OR(BN$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BN$3,$H101/$G101,$H101-SUM($I101:BM101)))","v":0},{"$f":"IF(OR(BO$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BO$3,$H101/$G101,$H101-SUM($I101:BN101)))","v":0},{"$f":"IF(OR(BP$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BP$3,$H101/$G101,$H101-SUM($I101:BO101)))","v":0},{"$f":"IF(OR(BQ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BQ$3,$H101/$G101,$H101-SUM($I101:BP101)))","v":0},{"$f":"IF(OR(BR$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BR$3,$H101/$G101,$H101-SUM($I101:BQ101)))","v":0},{"$f":"IF(OR(BS$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BS$3,$H101/$G101,$H101-SUM($I101:BR101)))","v":0},{"$f":"IF(OR(BT$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BT$3,$H101/$G101,$H101-SUM($I101:BS101)))","v":0},{"$f":"IF(OR(BU$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BU$3,$H101/$G101,$H101-SUM($I101:BT101)))","v":0},{"$f":"IF(OR(BV$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BV$3,$H101/$G101,$H101-SUM($I101:BU101)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,55,{"$f":"AJ75","v":0},null,{"$f":"IF(OR(J$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>J$3,$H102/$G102,$H102-SUM($I102:I102)))","v":0},{"$f":"IF(OR(K$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>K$3,$H102/$G102,$H102-SUM($I102:J102)))","v":0},{"$f":"IF(OR(L$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>L$3,$H102/$G102,$H102-SUM($I102:K102)))","v":0},{"$f":"IF(OR(M$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>M$3,$H102/$G102,$H102-SUM($I102:L102)))","v":0},{"$f":"IF(OR(N$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>N$3,$H102/$G102,$H102-SUM($I102:M102)))","v":0},{"$f":"IF(OR(O$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>O$3,$H102/$G102,$H102-SUM($I102:N102)))","v":0},{"$f":"IF(OR(P$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>P$3,$H102/$G102,$H102-SUM($I102:O102)))","v":0},{"$f":"IF(OR(Q$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Q$3,$H102/$G102,$H102-SUM($I102:P102)))","v":0},{"$f":"IF(OR(R$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>R$3,$H102/$G102,$H102-SUM($I102:Q102)))","v":0},{"$f":"IF(OR(S$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>S$3,$H102/$G102,$H102-SUM($I102:R102)))","v":0},{"$f":"IF(OR(T$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>T$3,$H102/$G102,$H102-SUM($I102:S102)))","v":0},{"$f":"IF(OR(U$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>U$3,$H102/$G102,$H102-SUM($I102:T102)))","v":0},{"$f":"IF(OR(V$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>V$3,$H102/$G102,$H102-SUM($I102:U102)))","v":0},{"$f":"IF(OR(W$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>W$3,$H102/$G102,$H102-SUM($I102:V102)))","v":0},{"$f":"IF(OR(X$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>X$3,$H102/$G102,$H102-SUM($I102:W102)))","v":0},{"$f":"IF(OR(Y$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Y$3,$H102/$G102,$H102-SUM($I102:X102)))","v":0},{"$f":"IF(OR(Z$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Z$3,$H102/$G102,$H102-SUM($I102:Y102)))","v":0},{"$f":"IF(OR(AA$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AA$3,$H102/$G102,$H102-SUM($I102:Z102)))","v":0},{"$f":"IF(OR(AB$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AB$3,$H102/$G102,$H102-SUM($I102:AA102)))","v":0},{"$f":"IF(OR(AC$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AC$3,$H102/$G102,$H102-SUM($I102:AB102)))","v":0},{"$f":"IF(OR(AD$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AD$3,$H102/$G102,$H102-SUM($I102:AC102)))","v":0},{"$f":"IF(OR(AE$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AE$3,$H102/$G102,$H102-SUM($I102:AD102)))","v":0},{"$f":"IF(OR(AF$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AF$3,$H102/$G102,$H102-SUM($I102:AE102)))","v":0},{"$f":"IF(OR(AG$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AG$3,$H102/$G102,$H102-SUM($I102:AF102)))","v":0},{"$f":"IF(OR(AH$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AH$3,$H102/$G102,$H102-SUM($I102:AG102)))","v":0},{"$f":"IF(OR(AI$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AI$3,$H102/$G102,$H102-SUM($I102:AH102)))","v":0},{"$f":"IF(OR(AJ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AJ$3,$H102/$G102,$H102-SUM($I102:AI102)))","v":0},{"$f":"IF(OR(AK$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AK$3,$H102/$G102,$H102-SUM($I102:AJ102)))","v":0},{"$f":"IF(OR(AL$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AL$3,$H102/$G102,$H102-SUM($I102:AK102)))","v":0},{"$f":"IF(OR(AM$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AM$3,$H102/$G102,$H102-SUM($I102:AL102)))","v":0},{"$f":"IF(OR(AN$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AN$3,$H102/$G102,$H102-SUM($I102:AM102)))","v":0},{"$f":"IF(OR(AO$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AO$3,$H102/$G102,$H102-SUM($I102:AN102)))","v":0},{"$f":"IF(OR(AP$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AP$3,$H102/$G102,$H102-SUM($I102:AO102)))","v":0},{"$f":"IF(OR(AQ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AQ$3,$H102/$G102,$H102-SUM($I102:AP102)))","v":0},{"$f":"IF(OR(AR$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AR$3,$H102/$G102,$H102-SUM($I102:AQ102)))","v":0},{"$f":"IF(OR(AS$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AS$3,$H102/$G102,$H102-SUM($I102:AR102)))","v":0},{"$f":"IF(OR(AT$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AT$3,$H102/$G102,$H102-SUM($I102:AS102)))","v":0},{"$f":"IF(OR(AU$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AU$3,$H102/$G102,$H102-SUM($I102:AT102)))","v":0},{"$f":"IF(OR(AV$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AV$3,$H102/$G102,$H102-SUM($I102:AU102)))","v":0},{"$f":"IF(OR(AW$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AW$3,$H102/$G102,$H102-SUM($I102:AV102)))","v":0},{"$f":"IF(OR(AX$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AX$3,$H102/$G102,$H102-SUM($I102:AW102)))","v":0},{"$f":"IF(OR(AY$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AY$3,$H102/$G102,$H102-SUM($I102:AX102)))","v":0},{"$f":"IF(OR(AZ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AZ$3,$H102/$G102,$H102-SUM($I102:AY102)))","v":0},{"$f":"IF(OR(BA$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BA$3,$H102/$G102,$H102-SUM($I102:AZ102)))","v":0},{"$f":"IF(OR(BB$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BB$3,$H102/$G102,$H102-SUM($I102:BA102)))","v":0},{"$f":"IF(OR(BC$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BC$3,$H102/$G102,$H102-SUM($I102:BB102)))","v":0},{"$f":"IF(OR(BD$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BD$3,$H102/$G102,$H102-SUM($I102:BC102)))","v":0},{"$f":"IF(OR(BE$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BE$3,$H102/$G102,$H102-SUM($I102:BD102)))","v":0},{"$f":"IF(OR(BF$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BF$3,$H102/$G102,$H102-SUM($I102:BE102)))","v":0},{"$f":"IF(OR(BG$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BG$3,$H102/$G102,$H102-SUM($I102:BF102)))","v":0},{"$f":"IF(OR(BH$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BH$3,$H102/$G102,$H102-SUM($I102:BG102)))","v":0},{"$f":"IF(OR(BI$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BI$3,$H102/$G102,$H102-SUM($I102:BH102)))","v":0},{"$f":"IF(OR(BJ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BJ$3,$H102/$G102,$H102-SUM($I102:BI102)))","v":0},{"$f":"IF(OR(BK$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BK$3,$H102/$G102,$H102-SUM($I102:BJ102)))","v":0},{"$f":"IF(OR(BL$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BL$3,$H102/$G102,$H102-SUM($I102:BK102)))","v":0},{"$f":"IF(OR(BM$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BM$3,$H102/$G102,$H102-SUM($I102:BL102)))","v":0},{"$f":"IF(OR(BN$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BN$3,$H102/$G102,$H102-SUM($I102:BM102)))","v":0},{"$f":"IF(OR(BO$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BO$3,$H102/$G102,$H102-SUM($I102:BN102)))","v":0},{"$f":"IF(OR(BP$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BP$3,$H102/$G102,$H102-SUM($I102:BO102)))","v":0},{"$f":"IF(OR(BQ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BQ$3,$H102/$G102,$H102-SUM($I102:BP102)))","v":0},{"$f":"IF(OR(BR$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BR$3,$H102/$G102,$H102-SUM($I102:BQ102)))","v":0},{"$f":"IF(OR(BS$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BS$3,$H102/$G102,$H102-SUM($I102:BR102)))","v":0},{"$f":"IF(OR(BT$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BT$3,$H102/$G102,$H102-SUM($I102:BS102)))","v":0},{"$f":"IF(OR(BU$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BU$3,$H102/$G102,$H102-SUM($I102:BT102)))","v":0},{"$f":"IF(OR(BV$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BV$3,$H102/$G102,$H102-SUM($I102:BU102)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,55,{"$f":"AK75","v":0},null,{"$f":"IF(OR(J$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>J$3,$H103/$G103,$H103-SUM($I103:I103)))","v":0},{"$f":"IF(OR(K$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>K$3,$H103/$G103,$H103-SUM($I103:J103)))","v":0},{"$f":"IF(OR(L$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>L$3,$H103/$G103,$H103-SUM($I103:K103)))","v":0},{"$f":"IF(OR(M$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>M$3,$H103/$G103,$H103-SUM($I103:L103)))","v":0},{"$f":"IF(OR(N$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>N$3,$H103/$G103,$H103-SUM($I103:M103)))","v":0},{"$f":"IF(OR(O$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>O$3,$H103/$G103,$H103-SUM($I103:N103)))","v":0},{"$f":"IF(OR(P$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>P$3,$H103/$G103,$H103-SUM($I103:O103)))","v":0},{"$f":"IF(OR(Q$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Q$3,$H103/$G103,$H103-SUM($I103:P103)))","v":0},{"$f":"IF(OR(R$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>R$3,$H103/$G103,$H103-SUM($I103:Q103)))","v":0},{"$f":"IF(OR(S$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>S$3,$H103/$G103,$H103-SUM($I103:R103)))","v":0},{"$f":"IF(OR(T$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>T$3,$H103/$G103,$H103-SUM($I103:S103)))","v":0},{"$f":"IF(OR(U$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>U$3,$H103/$G103,$H103-SUM($I103:T103)))","v":0},{"$f":"IF(OR(V$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>V$3,$H103/$G103,$H103-SUM($I103:U103)))","v":0},{"$f":"IF(OR(W$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>W$3,$H103/$G103,$H103-SUM($I103:V103)))","v":0},{"$f":"IF(OR(X$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>X$3,$H103/$G103,$H103-SUM($I103:W103)))","v":0},{"$f":"IF(OR(Y$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Y$3,$H103/$G103,$H103-SUM($I103:X103)))","v":0},{"$f":"IF(OR(Z$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Z$3,$H103/$G103,$H103-SUM($I103:Y103)))","v":0},{"$f":"IF(OR(AA$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AA$3,$H103/$G103,$H103-SUM($I103:Z103)))","v":0},{"$f":"IF(OR(AB$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AB$3,$H103/$G103,$H103-SUM($I103:AA103)))","v":0},{"$f":"IF(OR(AC$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AC$3,$H103/$G103,$H103-SUM($I103:AB103)))","v":0},{"$f":"IF(OR(AD$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AD$3,$H103/$G103,$H103-SUM($I103:AC103)))","v":0},{"$f":"IF(OR(AE$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AE$3,$H103/$G103,$H103-SUM($I103:AD103)))","v":0},{"$f":"IF(OR(AF$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AF$3,$H103/$G103,$H103-SUM($I103:AE103)))","v":0},{"$f":"IF(OR(AG$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AG$3,$H103/$G103,$H103-SUM($I103:AF103)))","v":0},{"$f":"IF(OR(AH$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AH$3,$H103/$G103,$H103-SUM($I103:AG103)))","v":0},{"$f":"IF(OR(AI$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AI$3,$H103/$G103,$H103-SUM($I103:AH103)))","v":0},{"$f":"IF(OR(AJ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AJ$3,$H103/$G103,$H103-SUM($I103:AI103)))","v":0},{"$f":"IF(OR(AK$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AK$3,$H103/$G103,$H103-SUM($I103:AJ103)))","v":0},{"$f":"IF(OR(AL$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AL$3,$H103/$G103,$H103-SUM($I103:AK103)))","v":0},{"$f":"IF(OR(AM$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AM$3,$H103/$G103,$H103-SUM($I103:AL103)))","v":0},{"$f":"IF(OR(AN$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AN$3,$H103/$G103,$H103-SUM($I103:AM103)))","v":0},{"$f":"IF(OR(AO$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AO$3,$H103/$G103,$H103-SUM($I103:AN103)))","v":0},{"$f":"IF(OR(AP$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AP$3,$H103/$G103,$H103-SUM($I103:AO103)))","v":0},{"$f":"IF(OR(AQ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AQ$3,$H103/$G103,$H103-SUM($I103:AP103)))","v":0},{"$f":"IF(OR(AR$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AR$3,$H103/$G103,$H103-SUM($I103:AQ103)))","v":0},{"$f":"IF(OR(AS$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AS$3,$H103/$G103,$H103-SUM($I103:AR103)))","v":0},{"$f":"IF(OR(AT$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AT$3,$H103/$G103,$H103-SUM($I103:AS103)))","v":0},{"$f":"IF(OR(AU$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AU$3,$H103/$G103,$H103-SUM($I103:AT103)))","v":0},{"$f":"IF(OR(AV$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AV$3,$H103/$G103,$H103-SUM($I103:AU103)))","v":0},{"$f":"IF(OR(AW$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AW$3,$H103/$G103,$H103-SUM($I103:AV103)))","v":0},{"$f":"IF(OR(AX$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AX$3,$H103/$G103,$H103-SUM($I103:AW103)))","v":0},{"$f":"IF(OR(AY$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AY$3,$H103/$G103,$H103-SUM($I103:AX103)))","v":0},{"$f":"IF(OR(AZ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AZ$3,$H103/$G103,$H103-SUM($I103:AY103)))","v":0},{"$f":"IF(OR(BA$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BA$3,$H103/$G103,$H103-SUM($I103:AZ103)))","v":0},{"$f":"IF(OR(BB$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BB$3,$H103/$G103,$H103-SUM($I103:BA103)))","v":0},{"$f":"IF(OR(BC$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BC$3,$H103/$G103,$H103-SUM($I103:BB103)))","v":0},{"$f":"IF(OR(BD$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BD$3,$H103/$G103,$H103-SUM($I103:BC103)))","v":0},{"$f":"IF(OR(BE$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BE$3,$H103/$G103,$H103-SUM($I103:BD103)))","v":0},{"$f":"IF(OR(BF$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BF$3,$H103/$G103,$H103-SUM($I103:BE103)))","v":0},{"$f":"IF(OR(BG$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BG$3,$H103/$G103,$H103-SUM($I103:BF103)))","v":0},{"$f":"IF(OR(BH$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BH$3,$H103/$G103,$H103-SUM($I103:BG103)))","v":0},{"$f":"IF(OR(BI$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BI$3,$H103/$G103,$H103-SUM($I103:BH103)))","v":0},{"$f":"IF(OR(BJ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BJ$3,$H103/$G103,$H103-SUM($I103:BI103)))","v":0},{"$f":"IF(OR(BK$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BK$3,$H103/$G103,$H103-SUM($I103:BJ103)))","v":0},{"$f":"IF(OR(BL$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BL$3,$H103/$G103,$H103-SUM($I103:BK103)))","v":0},{"$f":"IF(OR(BM$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BM$3,$H103/$G103,$H103-SUM($I103:BL103)))","v":0},{"$f":"IF(OR(BN$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BN$3,$H103/$G103,$H103-SUM($I103:BM103)))","v":0},{"$f":"IF(OR(BO$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BO$3,$H103/$G103,$H103-SUM($I103:BN103)))","v":0},{"$f":"IF(OR(BP$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BP$3,$H103/$G103,$H103-SUM($I103:BO103)))","v":0},{"$f":"IF(OR(BQ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BQ$3,$H103/$G103,$H103-SUM($I103:BP103)))","v":0},{"$f":"IF(OR(BR$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BR$3,$H103/$G103,$H103-SUM($I103:BQ103)))","v":0},{"$f":"IF(OR(BS$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BS$3,$H103/$G103,$H103-SUM($I103:BR103)))","v":0},{"$f":"IF(OR(BT$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BT$3,$H103/$G103,$H103-SUM($I103:BS103)))","v":0},{"$f":"IF(OR(BU$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BU$3,$H103/$G103,$H103-SUM($I103:BT103)))","v":0},{"$f":"IF(OR(BV$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BV$3,$H103/$G103,$H103-SUM($I103:BU103)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,55,{"$f":"AL75","v":0},null,{"$f":"IF(OR(J$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>J$3,$H104/$G104,$H104-SUM($I104:I104)))","v":0},{"$f":"IF(OR(K$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>K$3,$H104/$G104,$H104-SUM($I104:J104)))","v":0},{"$f":"IF(OR(L$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>L$3,$H104/$G104,$H104-SUM($I104:K104)))","v":0},{"$f":"IF(OR(M$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>M$3,$H104/$G104,$H104-SUM($I104:L104)))","v":0},{"$f":"IF(OR(N$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>N$3,$H104/$G104,$H104-SUM($I104:M104)))","v":0},{"$f":"IF(OR(O$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>O$3,$H104/$G104,$H104-SUM($I104:N104)))","v":0},{"$f":"IF(OR(P$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>P$3,$H104/$G104,$H104-SUM($I104:O104)))","v":0},{"$f":"IF(OR(Q$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Q$3,$H104/$G104,$H104-SUM($I104:P104)))","v":0},{"$f":"IF(OR(R$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>R$3,$H104/$G104,$H104-SUM($I104:Q104)))","v":0},{"$f":"IF(OR(S$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>S$3,$H104/$G104,$H104-SUM($I104:R104)))","v":0},{"$f":"IF(OR(T$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>T$3,$H104/$G104,$H104-SUM($I104:S104)))","v":0},{"$f":"IF(OR(U$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>U$3,$H104/$G104,$H104-SUM($I104:T104)))","v":0},{"$f":"IF(OR(V$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>V$3,$H104/$G104,$H104-SUM($I104:U104)))","v":0},{"$f":"IF(OR(W$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>W$3,$H104/$G104,$H104-SUM($I104:V104)))","v":0},{"$f":"IF(OR(X$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>X$3,$H104/$G104,$H104-SUM($I104:W104)))","v":0},{"$f":"IF(OR(Y$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Y$3,$H104/$G104,$H104-SUM($I104:X104)))","v":0},{"$f":"IF(OR(Z$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Z$3,$H104/$G104,$H104-SUM($I104:Y104)))","v":0},{"$f":"IF(OR(AA$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AA$3,$H104/$G104,$H104-SUM($I104:Z104)))","v":0},{"$f":"IF(OR(AB$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AB$3,$H104/$G104,$H104-SUM($I104:AA104)))","v":0},{"$f":"IF(OR(AC$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AC$3,$H104/$G104,$H104-SUM($I104:AB104)))","v":0},{"$f":"IF(OR(AD$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AD$3,$H104/$G104,$H104-SUM($I104:AC104)))","v":0},{"$f":"IF(OR(AE$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AE$3,$H104/$G104,$H104-SUM($I104:AD104)))","v":0},{"$f":"IF(OR(AF$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AF$3,$H104/$G104,$H104-SUM($I104:AE104)))","v":0},{"$f":"IF(OR(AG$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AG$3,$H104/$G104,$H104-SUM($I104:AF104)))","v":0},{"$f":"IF(OR(AH$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AH$3,$H104/$G104,$H104-SUM($I104:AG104)))","v":0},{"$f":"IF(OR(AI$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AI$3,$H104/$G104,$H104-SUM($I104:AH104)))","v":0},{"$f":"IF(OR(AJ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AJ$3,$H104/$G104,$H104-SUM($I104:AI104)))","v":0},{"$f":"IF(OR(AK$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AK$3,$H104/$G104,$H104-SUM($I104:AJ104)))","v":0},{"$f":"IF(OR(AL$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AL$3,$H104/$G104,$H104-SUM($I104:AK104)))","v":0},{"$f":"IF(OR(AM$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AM$3,$H104/$G104,$H104-SUM($I104:AL104)))","v":0},{"$f":"IF(OR(AN$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AN$3,$H104/$G104,$H104-SUM($I104:AM104)))","v":0},{"$f":"IF(OR(AO$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AO$3,$H104/$G104,$H104-SUM($I104:AN104)))","v":0},{"$f":"IF(OR(AP$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AP$3,$H104/$G104,$H104-SUM($I104:AO104)))","v":0},{"$f":"IF(OR(AQ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AQ$3,$H104/$G104,$H104-SUM($I104:AP104)))","v":0},{"$f":"IF(OR(AR$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AR$3,$H104/$G104,$H104-SUM($I104:AQ104)))","v":0},{"$f":"IF(OR(AS$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AS$3,$H104/$G104,$H104-SUM($I104:AR104)))","v":0},{"$f":"IF(OR(AT$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AT$3,$H104/$G104,$H104-SUM($I104:AS104)))","v":0},{"$f":"IF(OR(AU$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AU$3,$H104/$G104,$H104-SUM($I104:AT104)))","v":0},{"$f":"IF(OR(AV$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AV$3,$H104/$G104,$H104-SUM($I104:AU104)))","v":0},{"$f":"IF(OR(AW$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AW$3,$H104/$G104,$H104-SUM($I104:AV104)))","v":0},{"$f":"IF(OR(AX$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AX$3,$H104/$G104,$H104-SUM($I104:AW104)))","v":0},{"$f":"IF(OR(AY$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AY$3,$H104/$G104,$H104-SUM($I104:AX104)))","v":0},{"$f":"IF(OR(AZ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AZ$3,$H104/$G104,$H104-SUM($I104:AY104)))","v":0},{"$f":"IF(OR(BA$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BA$3,$H104/$G104,$H104-SUM($I104:AZ104)))","v":0},{"$f":"IF(OR(BB$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BB$3,$H104/$G104,$H104-SUM($I104:BA104)))","v":0},{"$f":"IF(OR(BC$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BC$3,$H104/$G104,$H104-SUM($I104:BB104)))","v":0},{"$f":"IF(OR(BD$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BD$3,$H104/$G104,$H104-SUM($I104:BC104)))","v":0},{"$f":"IF(OR(BE$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BE$3,$H104/$G104,$H104-SUM($I104:BD104)))","v":0},{"$f":"IF(OR(BF$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BF$3,$H104/$G104,$H104-SUM($I104:BE104)))","v":0},{"$f":"IF(OR(BG$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BG$3,$H104/$G104,$H104-SUM($I104:BF104)))","v":0},{"$f":"IF(OR(BH$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BH$3,$H104/$G104,$H104-SUM($I104:BG104)))","v":0},{"$f":"IF(OR(BI$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BI$3,$H104/$G104,$H104-SUM($I104:BH104)))","v":0},{"$f":"IF(OR(BJ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BJ$3,$H104/$G104,$H104-SUM($I104:BI104)))","v":0},{"$f":"IF(OR(BK$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BK$3,$H104/$G104,$H104-SUM($I104:BJ104)))","v":0},{"$f":"IF(OR(BL$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BL$3,$H104/$G104,$H104-SUM($I104:BK104)))","v":0},{"$f":"IF(OR(BM$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BM$3,$H104/$G104,$H104-SUM($I104:BL104)))","v":0},{"$f":"IF(OR(BN$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BN$3,$H104/$G104,$H104-SUM($I104:BM104)))","v":0},{"$f":"IF(OR(BO$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BO$3,$H104/$G104,$H104-SUM($I104:BN104)))","v":0},{"$f":"IF(OR(BP$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BP$3,$H104/$G104,$H104-SUM($I104:BO104)))","v":0},{"$f":"IF(OR(BQ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BQ$3,$H104/$G104,$H104-SUM($I104:BP104)))","v":0},{"$f":"IF(OR(BR$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BR$3,$H104/$G104,$H104-SUM($I104:BQ104)))","v":0},{"$f":"IF(OR(BS$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BS$3,$H104/$G104,$H104-SUM($I104:BR104)))","v":0},{"$f":"IF(OR(BT$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BT$3,$H104/$G104,$H104-SUM($I104:BS104)))","v":0},{"$f":"IF(OR(BU$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BU$3,$H104/$G104,$H104-SUM($I104:BT104)))","v":0},{"$f":"IF(OR(BV$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BV$3,$H104/$G104,$H104-SUM($I104:BU104)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,55,{"$f":"AM75","v":0},null,{"$f":"IF(OR(J$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>J$3,$H105/$G105,$H105-SUM($I105:I105)))","v":0},{"$f":"IF(OR(K$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>K$3,$H105/$G105,$H105-SUM($I105:J105)))","v":0},{"$f":"IF(OR(L$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>L$3,$H105/$G105,$H105-SUM($I105:K105)))","v":0},{"$f":"IF(OR(M$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>M$3,$H105/$G105,$H105-SUM($I105:L105)))","v":0},{"$f":"IF(OR(N$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>N$3,$H105/$G105,$H105-SUM($I105:M105)))","v":0},{"$f":"IF(OR(O$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>O$3,$H105/$G105,$H105-SUM($I105:N105)))","v":0},{"$f":"IF(OR(P$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>P$3,$H105/$G105,$H105-SUM($I105:O105)))","v":0},{"$f":"IF(OR(Q$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Q$3,$H105/$G105,$H105-SUM($I105:P105)))","v":0},{"$f":"IF(OR(R$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>R$3,$H105/$G105,$H105-SUM($I105:Q105)))","v":0},{"$f":"IF(OR(S$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>S$3,$H105/$G105,$H105-SUM($I105:R105)))","v":0},{"$f":"IF(OR(T$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>T$3,$H105/$G105,$H105-SUM($I105:S105)))","v":0},{"$f":"IF(OR(U$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>U$3,$H105/$G105,$H105-SUM($I105:T105)))","v":0},{"$f":"IF(OR(V$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>V$3,$H105/$G105,$H105-SUM($I105:U105)))","v":0},{"$f":"IF(OR(W$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>W$3,$H105/$G105,$H105-SUM($I105:V105)))","v":0},{"$f":"IF(OR(X$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>X$3,$H105/$G105,$H105-SUM($I105:W105)))","v":0},{"$f":"IF(OR(Y$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Y$3,$H105/$G105,$H105-SUM($I105:X105)))","v":0},{"$f":"IF(OR(Z$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Z$3,$H105/$G105,$H105-SUM($I105:Y105)))","v":0},{"$f":"IF(OR(AA$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AA$3,$H105/$G105,$H105-SUM($I105:Z105)))","v":0},{"$f":"IF(OR(AB$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AB$3,$H105/$G105,$H105-SUM($I105:AA105)))","v":0},{"$f":"IF(OR(AC$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AC$3,$H105/$G105,$H105-SUM($I105:AB105)))","v":0},{"$f":"IF(OR(AD$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AD$3,$H105/$G105,$H105-SUM($I105:AC105)))","v":0},{"$f":"IF(OR(AE$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AE$3,$H105/$G105,$H105-SUM($I105:AD105)))","v":0},{"$f":"IF(OR(AF$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AF$3,$H105/$G105,$H105-SUM($I105:AE105)))","v":0},{"$f":"IF(OR(AG$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AG$3,$H105/$G105,$H105-SUM($I105:AF105)))","v":0},{"$f":"IF(OR(AH$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AH$3,$H105/$G105,$H105-SUM($I105:AG105)))","v":0},{"$f":"IF(OR(AI$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AI$3,$H105/$G105,$H105-SUM($I105:AH105)))","v":0},{"$f":"IF(OR(AJ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AJ$3,$H105/$G105,$H105-SUM($I105:AI105)))","v":0},{"$f":"IF(OR(AK$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AK$3,$H105/$G105,$H105-SUM($I105:AJ105)))","v":0},{"$f":"IF(OR(AL$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AL$3,$H105/$G105,$H105-SUM($I105:AK105)))","v":0},{"$f":"IF(OR(AM$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AM$3,$H105/$G105,$H105-SUM($I105:AL105)))","v":0},{"$f":"IF(OR(AN$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AN$3,$H105/$G105,$H105-SUM($I105:AM105)))","v":0},{"$f":"IF(OR(AO$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AO$3,$H105/$G105,$H105-SUM($I105:AN105)))","v":0},{"$f":"IF(OR(AP$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AP$3,$H105/$G105,$H105-SUM($I105:AO105)))","v":0},{"$f":"IF(OR(AQ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AQ$3,$H105/$G105,$H105-SUM($I105:AP105)))","v":0},{"$f":"IF(OR(AR$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AR$3,$H105/$G105,$H105-SUM($I105:AQ105)))","v":0},{"$f":"IF(OR(AS$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AS$3,$H105/$G105,$H105-SUM($I105:AR105)))","v":0},{"$f":"IF(OR(AT$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AT$3,$H105/$G105,$H105-SUM($I105:AS105)))","v":0},{"$f":"IF(OR(AU$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AU$3,$H105/$G105,$H105-SUM($I105:AT105)))","v":0},{"$f":"IF(OR(AV$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AV$3,$H105/$G105,$H105-SUM($I105:AU105)))","v":0},{"$f":"IF(OR(AW$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AW$3,$H105/$G105,$H105-SUM($I105:AV105)))","v":0},{"$f":"IF(OR(AX$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AX$3,$H105/$G105,$H105-SUM($I105:AW105)))","v":0},{"$f":"IF(OR(AY$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AY$3,$H105/$G105,$H105-SUM($I105:AX105)))","v":0},{"$f":"IF(OR(AZ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AZ$3,$H105/$G105,$H105-SUM($I105:AY105)))","v":0},{"$f":"IF(OR(BA$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BA$3,$H105/$G105,$H105-SUM($I105:AZ105)))","v":0},{"$f":"IF(OR(BB$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BB$3,$H105/$G105,$H105-SUM($I105:BA105)))","v":0},{"$f":"IF(OR(BC$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BC$3,$H105/$G105,$H105-SUM($I105:BB105)))","v":0},{"$f":"IF(OR(BD$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BD$3,$H105/$G105,$H105-SUM($I105:BC105)))","v":0},{"$f":"IF(OR(BE$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BE$3,$H105/$G105,$H105-SUM($I105:BD105)))","v":0},{"$f":"IF(OR(BF$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BF$3,$H105/$G105,$H105-SUM($I105:BE105)))","v":0},{"$f":"IF(OR(BG$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BG$3,$H105/$G105,$H105-SUM($I105:BF105)))","v":0},{"$f":"IF(OR(BH$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BH$3,$H105/$G105,$H105-SUM($I105:BG105)))","v":0},{"$f":"IF(OR(BI$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BI$3,$H105/$G105,$H105-SUM($I105:BH105)))","v":0},{"$f":"IF(OR(BJ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BJ$3,$H105/$G105,$H105-SUM($I105:BI105)))","v":0},{"$f":"IF(OR(BK$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BK$3,$H105/$G105,$H105-SUM($I105:BJ105)))","v":0},{"$f":"IF(OR(BL$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BL$3,$H105/$G105,$H105-SUM($I105:BK105)))","v":0},{"$f":"IF(OR(BM$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BM$3,$H105/$G105,$H105-SUM($I105:BL105)))","v":0},{"$f":"IF(OR(BN$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BN$3,$H105/$G105,$H105-SUM($I105:BM105)))","v":0},{"$f":"IF(OR(BO$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BO$3,$H105/$G105,$H105-SUM($I105:BN105)))","v":0},{"$f":"IF(OR(BP$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BP$3,$H105/$G105,$H105-SUM($I105:BO105)))","v":0},{"$f":"IF(OR(BQ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BQ$3,$H105/$G105,$H105-SUM($I105:BP105)))","v":0},{"$f":"IF(OR(BR$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BR$3,$H105/$G105,$H105-SUM($I105:BQ105)))","v":0},{"$f":"IF(OR(BS$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BS$3,$H105/$G105,$H105-SUM($I105:BR105)))","v":0},{"$f":"IF(OR(BT$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BT$3,$H105/$G105,$H105-SUM($I105:BS105)))","v":0},{"$f":"IF(OR(BU$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BU$3,$H105/$G105,$H105-SUM($I105:BT105)))","v":0},{"$f":"IF(OR(BV$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BV$3,$H105/$G105,$H105-SUM($I105:BU105)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J67,J72:J73,J76:J105)","v":81.460332362992602},82.892642492536979,85.179532379850329,86.758625606461777,87.932830562756024,92.525633455126211,89.639970051538967,90.962737264308075,91.722788625364785,92.944120271129975,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,93.968032740123817,19.200060036497042,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,{"$f":"SUM(AP67,AP72:AP73,AP76:AP105)","v":12.507700377131222},12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,12.507700377131222,10.937836302961816,9.5055261734174845,7.2186362861041102,5.6395430594926372,4.4653381031982198,1.6432735308388615,4.5289369344262314,3.2061697216570817,2.4461183606003933,1.2247867148351759]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J75-SUM(J76:J105)+I108","v":78.777057124940967},{"$f":"K75-SUM(K76:K105)+J108","v":203.12369079763084},{"$f":"L75-SUM(L76:L105)+K108","v":286.25461824440248},{"$f":"M75-SUM(M76:M105)+L108","v":345.53759759711716},{"$f":"N75-SUM(N76:N105)+M108","v":505.32673439839886},{"$f":"O75-SUM(O76:O105)+N108","v":337.119810183136},{"$f":"P75-SUM(P76:P105)+O108","v":403.2622332710597},{"$f":"Q75-SUM(Q76:Q105)+P108","v":437.13251730203262},{"$f":"R75-SUM(R76:R105)+Q108","v":495.61316563091566},{"$f":"S75-SUM(S76:S105)+R108","v":553.06251111288384},{"$f":"T75-SUM(T76:T105)+S108","v":541.92380056408058},{"$f":"U75-SUM(U76:U105)+T108","v":530.78509001527732},{"$f":"V75-SUM(V76:V105)+U108","v":519.64637946647406},{"$f":"W75-SUM(W76:W105)+V108","v":508.50766891767086},{"$f":"X75-SUM(X76:X105)+W108","v":497.36895836886765},{"$f":"Y75-SUM(Y76:Y105)+X108","v":486.23024782006445},{"$f":"Z75-SUM(Z76:Z105)+Y108","v":475.09153727126125},{"$f":"AA75-SUM(AA76:AA105)+Z108","v":463.95282672245804},{"$f":"AB75-SUM(AB76:AB105)+AA108","v":452.81411617365484},{"$f":"AC75-SUM(AC76:AC105)+AB108","v":441.67540562485163},{"$f":"AD75-SUM(AD76:AD105)+AC108","v":430.53669507604843},{"$f":"AE75-SUM(AE76:AE105)+AD108","v":419.39798452724523},{"$f":"AF75-SUM(AF76:AF105)+AE108","v":408.25927397844202},{"$f":"AG75-SUM(AG76:AG105)+AF108","v":397.12056342963882},{"$f":"AH75-SUM(AH76:AH105)+AG108","v":385.98185288083562},{"$f":"AI75-SUM(AI76:AI105)+AH108","v":374.84314233203241},{"$f":"AJ75-SUM(AJ76:AJ105)+AI108","v":363.70443178322921},{"$f":"AK75-SUM(AK76:AK105)+AJ108","v":352.56572123442601},{"$f":"AL75-SUM(AL76:AL105)+AK108","v":341.4270106856228},{"$f":"AM75-SUM(AM76:AM105)+AL108","v":330.2883001368196},{"$f":"AN75-SUM(AN76:AN105)+AM108","v":319.1495895880164},{"$f":"AO75-SUM(AO76:AO105)+AN108","v":308.01087903921319},{"$f":"AP75-SUM(AP76:AP105)+AO108","v":296.87216849040999},{"$f":"AQ75-SUM(AQ76:AQ105)+AP108","v":285.73345794160679},{"$f":"AR75-SUM(AR76:AR105)+AQ108","v":274.59474739280358},{"$f":"AS75-SUM(AS76:AS105)+AR108","v":263.45603684400038},{"$f":"AT75-SUM(AT76:AT105)+AS108","v":252.31732629519718},{"$f":"AU75-SUM(AU76:AU105)+AT108","v":241.17861574639397},{"$f":"AV75-SUM(AV76:AV105)+AU108","v":230.03990519759077},{"$f":"AW75-SUM(AW76:AW105)+AV108","v":218.90119464878757},{"$f":"AX75-SUM(AX76:AX105)+AW108","v":207.76248409998436},{"$f":"AY75-SUM(AY76:AY105)+AX108","v":196.62377355118116},{"$f":"AZ75-SUM(AZ76:AZ105)+AY108","v":185.48506300237796},{"$f":"BA75-SUM(BA76:BA105)+AZ108","v":174.34635245357475},{"$f":"BB75-SUM(BB76:BB105)+BA108","v":163.20764190477155},{"$f":"BC75-SUM(BC76:BC105)+BB108","v":152.06893135596835},{"$f":"BD75-SUM(BD76:BD105)+BC108","v":140.93022080716514},{"$f":"BE75-SUM(BE76:BE105)+BD108","v":129.79151025836194},{"$f":"BF75-SUM(BF76:BF105)+BE108","v":118.65279970955874},{"$f":"BG75-SUM(BG76:BG105)+BF108","v":107.51408916075553},{"$f":"BH75-SUM(BH76:BH105)+BG108","v":96.375378611952328},{"$f":"BI75-SUM(BI76:BI105)+BH108","v":85.236668063149125},{"$f":"BJ75-SUM(BJ76:BJ105)+BI108","v":74.097957514345921},{"$f":"BK75-SUM(BK76:BK105)+BJ108","v":62.959246965542711},{"$f":"BL75-SUM(BL76:BL105)+BK108","v":51.8205364167395},{"$f":"BM75-SUM(BM76:BM105)+BL108","v":40.681825867936283},{"$f":"BN75-SUM(BN76:BN105)+BM108","v":30.975425448677452},{"$f":"BO75-SUM(BO76:BO105)+BN108","v":23.555914916731997},{"$f":"BP75-SUM(BP76:BP105)+BO108","v":17.715497611398014},{"$f":"BQ75-SUM(BQ76:BQ105)+BP108","v":13.049285262358449},{"$f":"BR75-SUM(BR76:BR105)+BQ108","v":11.406011731519595},{"$f":"BS75-SUM(BS76:BS105)+BR108","v":6.8770747970933632},{"$f":"BT75-SUM(BT76:BT105)+BS108","v":3.6709050754362815},{"$f":"BU75-SUM(BU76:BU105)+BT108","v":1.2247867148358882},{"$f":"BV75-SUM(BV76:BV105)+BU108","v":7.1231909259950044E-13}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B64","v":"Total Closing RAB - Distribution Lines"},"$m Real 2010",null,null,null,null,{"$f":"J108+J68","v":1714.6760640441591},{"$f":"K108+K68","v":1757.5623653538564},1759.2329604376355,1737.0556074273575,1815.3844118656466,1565.7171552873911,1550.3992460123222,1502.8091976803025,1479.8295136461929,1455.8185267651684,1363.2194838533724,1270.6204409415766,1178.0213980297808,1085.4223551179848,992.82331220618903,900.22426929439325,807.62522638259736,715.02618347080158,622.42714055900569,529.82809764720992,437.22905473541414,419.39798452724511,408.25927397844191,397.12056342963871,385.9818528808355,374.8431423320323,363.7044317832291,352.56572123442589,341.42701068562269,330.28830013681949,319.14958958801628,308.01087903921308,296.87216849040988,285.73345794160667,274.59474739280347,263.45603684400027,252.31732629519706,241.17861574639386,230.03990519759066,218.90119464878745,207.76248409998425,196.62377355118105,185.48506300237784,174.34635245357464,163.20764190477144,152.06893135596823,140.93022080716503,129.79151025836182,118.65279970955862,107.51408916075542,96.375378611952215,85.236668063149011,74.097957514345808,62.959246965542597,51.820536416739387,40.681825867936169,30.975425448677338,23.555914916731883,17.7154976113979,13.049285262358335,{"$f":"BR108+BR68","v":11.406011731519481},{"$f":"BS108+BS68","v":6.8770747970932495},{"$f":"BT108+BT68","v":3.6709050754361678},{"$f":"BU108+BU68","v":1.2247867148357745},{"$f":"BV108+BV68","v":5.9863225487788441E-13}]
[]
[3,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A111))","v":"Substations"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I111+1","v":2011},{"$f":"J111+1","v":2012},{"$f":"K111+1","v":2013},{"$f":"L111+1","v":2014},{"$f":"M111+1","v":2015},{"$f":"N111+1","v":2016},{"$f":"O111+1","v":2017},{"$f":"P111+1","v":2018},{"$f":"Q111+1","v":2019},{"$f":"R111+1","v":2020},{"$f":"S111+1","v":2021},{"$f":"T111+1","v":2022},{"$f":"U111+1","v":2023},{"$f":"V111+1","v":2024},{"$f":"W111+1","v":2025},{"$f":"X111+1","v":2026},{"$f":"Y111+1","v":2027},{"$f":"Z111+1","v":2028},{"$f":"AA111+1","v":2029},{"$f":"AB111+1","v":2030},{"$f":"AC111+1","v":2031},{"$f":"AD111+1","v":2032},{"$f":"AE111+1","v":2033},{"$f":"AF111+1","v":2034},{"$f":"AG111+1","v":2035},{"$f":"AH111+1","v":2036},{"$f":"AI111+1","v":2037},{"$f":"AJ111+1","v":2038},{"$f":"AK111+1","v":2039},{"$f":"AL111+1","v":2040},{"$f":"AM111+1","v":2041},{"$f":"AN111+1","v":2042},{"$f":"AO111+1","v":2043},{"$f":"AP111+1","v":2044},{"$f":"AQ111+1","v":2045},{"$f":"AR111+1","v":2046},{"$f":"AS111+1","v":2047},{"$f":"AT111+1","v":2048},{"$f":"AU111+1","v":2049},{"$f":"AV111+1","v":2050},{"$f":"AW111+1","v":2051},{"$f":"AX111+1","v":2052},{"$f":"AY111+1","v":2053},{"$f":"AZ111+1","v":2054},{"$f":"BA111+1","v":2055},{"$f":"BB111+1","v":2056},{"$f":"BC111+1","v":2057},{"$f":"BD111+1","v":2058},{"$f":"BE111+1","v":2059},{"$f":"BF111+1","v":2060},{"$f":"BG111+1","v":2061},{"$f":"BH111+1","v":2062},{"$f":"BI111+1","v":2063},{"$f":"BJ111+1","v":2064},{"$f":"BK111+1","v":2065},{"$f":"BL111+1","v":2066},{"$f":"BM111+1","v":2067},{"$f":"BN111+1","v":2068},{"$f":"BO111+1","v":2069},{"$f":"BP111+1","v":2070},{"$f":"BQ111+1","v":2071},{"$f":"BR111+1","v":2072},{"$f":"BS111+1","v":2073},{"$f":"BT111+1","v":2074},{"$f":"BU111+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A111)","v":18.26970081804226},null,null,{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:I114))),(MAX($I115/$G114, $I115-SUM($I114:I114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:J114))),(MAX($I115/$G114, $I115-SUM($I114:J114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:K114))),(MAX($I115/$G114, $I115-SUM($I114:K114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:L114))),(MAX($I115/$G114, $I115-SUM($I114:L114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:M114))),(MAX($I115/$G114, $I115-SUM($I114:M114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:N114))),(MAX($I115/$G114, $I115-SUM($I114:N114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:O114))),(MAX($I115/$G114, $I115-SUM($I114:O114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:P114))),(MAX($I115/$G114, $I115-SUM($I114:P114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:Q114))),(MAX($I115/$G114, $I115-SUM($I114:Q114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:R114))),(MAX($I115/$G114, $I115-SUM($I114:R114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:S114))),(MAX($I115/$G114, $I115-SUM($I114:S114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:T114))),(MAX($I115/$G114, $I115-SUM($I114:T114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:U114))),(MAX($I115/$G114, $I115-SUM($I114:U114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:V114))),(MAX($I115/$G114, $I115-SUM($I114:V114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:W114))),(MAX($I115/$G114, $I115-SUM($I114:W114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:X114))),(MAX($I115/$G114, $I115-SUM($I114:X114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:Y114))),(MAX($I115/$G114, $I115-SUM($I114:Y114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:Z114))),(MAX($I115/$G114, $I115-SUM($I114:Z114)))))","v":24.998419303314634},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AA114))),(MAX($I115/$G114, $I115-SUM($I114:AA114)))))","v":6.7420941358674895},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AB114))),(MAX($I115/$G114, $I115-SUM($I114:AB114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AC114))),(MAX($I115/$G114, $I115-SUM($I114:AC114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AD114))),(MAX($I115/$G114, $I115-SUM($I114:AD114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AE114))),(MAX($I115/$G114, $I115-SUM($I114:AE114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AF114))),(MAX($I115/$G114, $I115-SUM($I114:AF114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AG114))),(MAX($I115/$G114, $I115-SUM($I114:AG114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AH114))),(MAX($I115/$G114, $I115-SUM($I114:AH114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AI114))),(MAX($I115/$G114, $I115-SUM($I114:AI114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AJ114))),(MAX($I115/$G114, $I115-SUM($I114:AJ114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AK114))),(MAX($I115/$G114, $I115-SUM($I114:AK114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AL114))),(MAX($I115/$G114, $I115-SUM($I114:AL114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AM114))),(MAX($I115/$G114, $I115-SUM($I114:AM114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AN114))),(MAX($I115/$G114, $I115-SUM($I114:AN114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AO114))),(MAX($I115/$G114, $I115-SUM($I114:AO114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AP114))),(MAX($I115/$G114, $I115-SUM($I114:AP114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AQ114))),(MAX($I115/$G114, $I115-SUM($I114:AQ114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AR114))),(MAX($I115/$G114, $I115-SUM($I114:AR114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AS114))),(MAX($I115/$G114, $I115-SUM($I114:AS114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AT114))),(MAX($I115/$G114, $I115-SUM($I114:AT114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AU114))),(MAX($I115/$G114, $I115-SUM($I114:AU114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AV114))),(MAX($I115/$G114, $I115-SUM($I114:AV114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AW114))),(MAX($I115/$G114, $I115-SUM($I114:AW114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AX114))),(MAX($I115/$G114, $I115-SUM($I114:AX114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AY114))),(MAX($I115/$G114, $I115-SUM($I114:AY114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:AZ114))),(MAX($I115/$G114, $I115-SUM($I114:AZ114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BA114))),(MAX($I115/$G114, $I115-SUM($I114:BA114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BB114))),(MAX($I115/$G114, $I115-SUM($I114:BB114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BC114))),(MAX($I115/$G114, $I115-SUM($I114:BC114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BD114))),(MAX($I115/$G114, $I115-SUM($I114:BD114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BE114))),(MAX($I115/$G114, $I115-SUM($I114:BE114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BF114))),(MAX($I115/$G114, $I115-SUM($I114:BF114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BG114))),(MAX($I115/$G114, $I115-SUM($I114:BG114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BH114))),(MAX($I115/$G114, $I115-SUM($I114:BH114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BI114))),(MAX($I115/$G114, $I115-SUM($I114:BI114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BJ114))),(MAX($I115/$G114, $I115-SUM($I114:BJ114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BK114))),(MAX($I115/$G114, $I115-SUM($I114:BK114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BL114))),(MAX($I115/$G114, $I115-SUM($I114:BL114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BM114))),(MAX($I115/$G114, $I115-SUM($I114:BM114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BN114))),(MAX($I115/$G114, $I115-SUM($I114:BN114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BO114))),(MAX($I115/$G114, $I115-SUM($I114:BO114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BP114))),(MAX($I115/$G114, $I115-SUM($I114:BP114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BQ114))),(MAX($I115/$G114, $I115-SUM($I114:BQ114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BR114))),(MAX($I115/$G114, $I115-SUM($I114:BR114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BS114))),(MAX($I115/$G114, $I115-SUM($I114:BS114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BT114))),(MAX($I115/$G114, $I115-SUM($I114:BT114)))))","v":0},{"$f":"IF(OR($G114=0,$G114=\"n/a\"),0,IF($I115>0,(MIN($I115/$G114, $I115-SUM($I114:BU114))),(MAX($I115/$G114, $I115-SUM($I114:BU114)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A111)","v":456.71364159553076},{"$f":"I115-J114","v":431.71522229221614},406.71680298890152,381.7183836855869,356.71996438227228,331.72154507895766,306.72312577564304,281.72470647232842,256.7262871690138,231.72786786569918,206.72944856238456,181.73102925906994,156.73260995575532,131.7341906524407,106.73577134912607,81.737352045811434,56.7389327424968,31.740513439182166,6.7420941358675321,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,{"$f":"AO115-AP114","v":4.2632564145606011E-14},4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,{"$f":"BU115-BV114","v":4.2632564145606011E-14}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B111,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":27.314872963322973},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B111,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":-0.20850344839039422}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G123","v":45},{"$f":"N118","v":27.314872963322973},null,null,null,null,null,null,{"$f":"IF($G119=\"n/a\",0,IF(O$3-$N$3>$G119-5,$H119-SUM($J119:N119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(P$3-$N$3>$G119-5,$H119-SUM($J119:O119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(Q$3-$N$3>$G119-5,$H119-SUM($J119:P119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(R$3-$N$3>$G119-5,$H119-SUM($J119:Q119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(S$3-$N$3>$G119-5,$H119-SUM($J119:R119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(T$3-$N$3>$G119-5,$H119-SUM($J119:S119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(U$3-$N$3>$G119-5,$H119-SUM($J119:T119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(V$3-$N$3>$G119-5,$H119-SUM($J119:U119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(W$3-$N$3>$G119-5,$H119-SUM($J119:V119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(X$3-$N$3>$G119-5,$H119-SUM($J119:W119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(Y$3-$N$3>$G119-5,$H119-SUM($J119:X119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(Z$3-$N$3>$G119-5,$H119-SUM($J119:Y119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AA$3-$N$3>$G119-5,$H119-SUM($J119:Z119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AB$3-$N$3>$G119-5,$H119-SUM($J119:AA119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AC$3-$N$3>$G119-5,$H119-SUM($J119:AB119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AD$3-$N$3>$G119-5,$H119-SUM($J119:AC119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AE$3-$N$3>$G119-5,$H119-SUM($J119:AD119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AF$3-$N$3>$G119-5,$H119-SUM($J119:AE119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AG$3-$N$3>$G119-5,$H119-SUM($J119:AF119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AH$3-$N$3>$G119-5,$H119-SUM($J119:AG119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AI$3-$N$3>$G119-5,$H119-SUM($J119:AH119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AJ$3-$N$3>$G119-5,$H119-SUM($J119:AI119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AK$3-$N$3>$G119-5,$H119-SUM($J119:AJ119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AL$3-$N$3>$G119-5,$H119-SUM($J119:AK119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AM$3-$N$3>$G119-5,$H119-SUM($J119:AL119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AN$3-$N$3>$G119-5,$H119-SUM($J119:AM119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AO$3-$N$3>$G119-5,$H119-SUM($J119:AN119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AP$3-$N$3>$G119-5,$H119-SUM($J119:AO119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AQ$3-$N$3>$G119-5,$H119-SUM($J119:AP119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AR$3-$N$3>$G119-5,$H119-SUM($J119:AQ119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AS$3-$N$3>$G119-5,$H119-SUM($J119:AR119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AT$3-$N$3>$G119-5,$H119-SUM($J119:AS119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AU$3-$N$3>$G119-5,$H119-SUM($J119:AT119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AV$3-$N$3>$G119-5,$H119-SUM($J119:AU119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AW$3-$N$3>$G119-5,$H119-SUM($J119:AV119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AX$3-$N$3>$G119-5,$H119-SUM($J119:AW119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AY$3-$N$3>$G119-5,$H119-SUM($J119:AX119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(AZ$3-$N$3>$G119-5,$H119-SUM($J119:AY119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(BA$3-$N$3>$G119-5,$H119-SUM($J119:AZ119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(BB$3-$N$3>$G119-5,$H119-SUM($J119:BA119),$H119/($G119-5)))","v":0.68287182408307434},{"$f":"IF($G119=\"n/a\",0,IF(BC$3-$N$3>$G119-5,$H119-SUM($J119:BB119),$H119/($G119-5)))","v":-2.8421709430404007E-14},{"$f":"IF($G119=\"n/a\",0,IF(BD$3-$N$3>$G119-5,$H119-SUM($J119:BC119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BE$3-$N$3>$G119-5,$H119-SUM($J119:BD119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BF$3-$N$3>$G119-5,$H119-SUM($J119:BE119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BG$3-$N$3>$G119-5,$H119-SUM($J119:BF119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BH$3-$N$3>$G119-5,$H119-SUM($J119:BG119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BI$3-$N$3>$G119-5,$H119-SUM($J119:BH119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BJ$3-$N$3>$G119-5,$H119-SUM($J119:BI119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BK$3-$N$3>$G119-5,$H119-SUM($J119:BJ119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BL$3-$N$3>$G119-5,$H119-SUM($J119:BK119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BM$3-$N$3>$G119-5,$H119-SUM($J119:BL119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BN$3-$N$3>$G119-5,$H119-SUM($J119:BM119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BO$3-$N$3>$G119-5,$H119-SUM($J119:BN119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BP$3-$N$3>$G119-5,$H119-SUM($J119:BO119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BQ$3-$N$3>$G119-5,$H119-SUM($J119:BP119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BR$3-$N$3>$G119-5,$H119-SUM($J119:BQ119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BS$3-$N$3>$G119-5,$H119-SUM($J119:BR119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BT$3-$N$3>$G119-5,$H119-SUM($J119:BS119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BU$3-$N$3>$G119-5,$H119-SUM($J119:BT119),$H119/($G119-5)))","v":0},{"$f":"IF($G119=\"n/a\",0,IF(BV$3-$N$3>$G119-5,$H119-SUM($J119:BU119),$H119/($G119-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G128","v":45},{"$f":"S118","v":-0.20850344839039422},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G120=\"n/a\",0,IF(T$3-$S$3>$G120-5,$H120-SUM($J120:S120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(U$3-$S$3>$G120-5,$H120-SUM($J120:T120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(V$3-$S$3>$G120-5,$H120-SUM($J120:U120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(W$3-$S$3>$G120-5,$H120-SUM($J120:V120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(X$3-$S$3>$G120-5,$H120-SUM($J120:W120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(Y$3-$S$3>$G120-5,$H120-SUM($J120:X120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(Z$3-$S$3>$G120-5,$H120-SUM($J120:Y120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AA$3-$S$3>$G120-5,$H120-SUM($J120:Z120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AB$3-$S$3>$G120-5,$H120-SUM($J120:AA120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AC$3-$S$3>$G120-5,$H120-SUM($J120:AB120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AD$3-$S$3>$G120-5,$H120-SUM($J120:AC120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AE$3-$S$3>$G120-5,$H120-SUM($J120:AD120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AF$3-$S$3>$G120-5,$H120-SUM($J120:AE120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AG$3-$S$3>$G120-5,$H120-SUM($J120:AF120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AH$3-$S$3>$G120-5,$H120-SUM($J120:AG120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AI$3-$S$3>$G120-5,$H120-SUM($J120:AH120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AJ$3-$S$3>$G120-5,$H120-SUM($J120:AI120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AK$3-$S$3>$G120-5,$H120-SUM($J120:AJ120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AL$3-$S$3>$G120-5,$H120-SUM($J120:AK120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AM$3-$S$3>$G120-5,$H120-SUM($J120:AL120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AN$3-$S$3>$G120-5,$H120-SUM($J120:AM120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AO$3-$S$3>$G120-5,$H120-SUM($J120:AN120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AP$3-$S$3>$G120-5,$H120-SUM($J120:AO120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AQ$3-$S$3>$G120-5,$H120-SUM($J120:AP120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AR$3-$S$3>$G120-5,$H120-SUM($J120:AQ120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AS$3-$S$3>$G120-5,$H120-SUM($J120:AR120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AT$3-$S$3>$G120-5,$H120-SUM($J120:AS120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AU$3-$S$3>$G120-5,$H120-SUM($J120:AT120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AV$3-$S$3>$G120-5,$H120-SUM($J120:AU120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AW$3-$S$3>$G120-5,$H120-SUM($J120:AV120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AX$3-$S$3>$G120-5,$H120-SUM($J120:AW120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AY$3-$S$3>$G120-5,$H120-SUM($J120:AX120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(AZ$3-$S$3>$G120-5,$H120-SUM($J120:AY120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BA$3-$S$3>$G120-5,$H120-SUM($J120:AZ120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BB$3-$S$3>$G120-5,$H120-SUM($J120:BA120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BC$3-$S$3>$G120-5,$H120-SUM($J120:BB120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BD$3-$S$3>$G120-5,$H120-SUM($J120:BC120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BE$3-$S$3>$G120-5,$H120-SUM($J120:BD120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BF$3-$S$3>$G120-5,$H120-SUM($J120:BE120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BG$3-$S$3>$G120-5,$H120-SUM($J120:BF120),$H120/($G120-5)))","v":-5.2125862097598553E-3},{"$f":"IF($G120=\"n/a\",0,IF(BH$3-$S$3>$G120-5,$H120-SUM($J120:BG120),$H120/($G120-5)))","v":1.6653345369377348E-16},{"$f":"IF($G120=\"n/a\",0,IF(BI$3-$S$3>$G120-5,$H120-SUM($J120:BH120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BJ$3-$S$3>$G120-5,$H120-SUM($J120:BI120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BK$3-$S$3>$G120-5,$H120-SUM($J120:BJ120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BL$3-$S$3>$G120-5,$H120-SUM($J120:BK120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BM$3-$S$3>$G120-5,$H120-SUM($J120:BL120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BN$3-$S$3>$G120-5,$H120-SUM($J120:BM120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BO$3-$S$3>$G120-5,$H120-SUM($J120:BN120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BP$3-$S$3>$G120-5,$H120-SUM($J120:BO120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BQ$3-$S$3>$G120-5,$H120-SUM($J120:BP120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BR$3-$S$3>$G120-5,$H120-SUM($J120:BQ120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BS$3-$S$3>$G120-5,$H120-SUM($J120:BR120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BT$3-$S$3>$G120-5,$H120-SUM($J120:BS120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BU$3-$S$3>$G120-5,$H120-SUM($J120:BT120),$H120/($G120-5)))","v":0},{"$f":"IF($G120=\"n/a\",0,IF(BV$3-$S$3>$G120-5,$H120-SUM($J120:BU120),$H120/($G120-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW123:$BW152)=COUNTIF($BW123:$BW152,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":61.362137576253595},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":158.79751048920934},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":80.516083075973967},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":89.491639089429981},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":170.6811510894025},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":186.15597803535653},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":26.944680710941572},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":52.874769322789696},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":51.610157692592438},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":50.462980472550626},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B111,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A111)","v":45},{"$f":"J122","v":61.362137576253595},null,{"$f":"IF(OR(J$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>J$3,$H123/$G123,$H123-SUM($I123:I123)))","v":0},{"$f":"IF(OR(K$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>K$3,$H123/$G123,$H123-SUM($I123:J123)))","v":1.3636030572500799},{"$f":"IF(OR(L$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>L$3,$H123/$G123,$H123-SUM($I123:K123)))","v":1.3636030572500799},{"$f":"IF(OR(M$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>M$3,$H123/$G123,$H123-SUM($I123:L123)))","v":1.3636030572500799},{"$f":"IF(OR(N$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>N$3,$H123/$G123,$H123-SUM($I123:M123)))","v":1.3636030572500799},{"$f":"IF(OR(O$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>O$3,$H123/$G123,$H123-SUM($I123:N123)))","v":1.3636030572500799},{"$f":"IF(OR(P$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>P$3,$H123/$G123,$H123-SUM($I123:O123)))","v":1.3636030572500799},{"$f":"IF(OR(Q$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>Q$3,$H123/$G123,$H123-SUM($I123:P123)))","v":1.3636030572500799},{"$f":"IF(OR(R$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>R$3,$H123/$G123,$H123-SUM($I123:Q123)))","v":1.3636030572500799},{"$f":"IF(OR(S$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>S$3,$H123/$G123,$H123-SUM($I123:R123)))","v":1.3636030572500799},{"$f":"IF(OR(T$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>T$3,$H123/$G123,$H123-SUM($I123:S123)))","v":1.3636030572500799},{"$f":"IF(OR(U$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>U$3,$H123/$G123,$H123-SUM($I123:T123)))","v":1.3636030572500799},{"$f":"IF(OR(V$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>V$3,$H123/$G123,$H123-SUM($I123:U123)))","v":1.3636030572500799},{"$f":"IF(OR(W$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>W$3,$H123/$G123,$H123-SUM($I123:V123)))","v":1.3636030572500799},{"$f":"IF(OR(X$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>X$3,$H123/$G123,$H123-SUM($I123:W123)))","v":1.3636030572500799},{"$f":"IF(OR(Y$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>Y$3,$H123/$G123,$H123-SUM($I123:X123)))","v":1.3636030572500799},{"$f":"IF(OR(Z$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>Z$3,$H123/$G123,$H123-SUM($I123:Y123)))","v":1.3636030572500799},{"$f":"IF(OR(AA$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AA$3,$H123/$G123,$H123-SUM($I123:Z123)))","v":1.3636030572500799},{"$f":"IF(OR(AB$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AB$3,$H123/$G123,$H123-SUM($I123:AA123)))","v":1.3636030572500799},{"$f":"IF(OR(AC$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AC$3,$H123/$G123,$H123-SUM($I123:AB123)))","v":1.3636030572500799},{"$f":"IF(OR(AD$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AD$3,$H123/$G123,$H123-SUM($I123:AC123)))","v":1.3636030572500799},{"$f":"IF(OR(AE$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AE$3,$H123/$G123,$H123-SUM($I123:AD123)))","v":1.3636030572500799},{"$f":"IF(OR(AF$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AF$3,$H123/$G123,$H123-SUM($I123:AE123)))","v":1.3636030572500799},{"$f":"IF(OR(AG$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AG$3,$H123/$G123,$H123-SUM($I123:AF123)))","v":1.3636030572500799},{"$f":"IF(OR(AH$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AH$3,$H123/$G123,$H123-SUM($I123:AG123)))","v":1.3636030572500799},{"$f":"IF(OR(AI$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AI$3,$H123/$G123,$H123-SUM($I123:AH123)))","v":1.3636030572500799},{"$f":"IF(OR(AJ$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AJ$3,$H123/$G123,$H123-SUM($I123:AI123)))","v":1.3636030572500799},{"$f":"IF(OR(AK$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AK$3,$H123/$G123,$H123-SUM($I123:AJ123)))","v":1.3636030572500799},{"$f":"IF(OR(AL$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AL$3,$H123/$G123,$H123-SUM($I123:AK123)))","v":1.3636030572500799},{"$f":"IF(OR(AM$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AM$3,$H123/$G123,$H123-SUM($I123:AL123)))","v":1.3636030572500799},{"$f":"IF(OR(AN$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AN$3,$H123/$G123,$H123-SUM($I123:AM123)))","v":1.3636030572500799},{"$f":"IF(OR(AO$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AO$3,$H123/$G123,$H123-SUM($I123:AN123)))","v":1.3636030572500799},{"$f":"IF(OR(AP$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AP$3,$H123/$G123,$H123-SUM($I123:AO123)))","v":1.3636030572500799},{"$f":"IF(OR(AQ$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AQ$3,$H123/$G123,$H123-SUM($I123:AP123)))","v":1.3636030572500799},{"$f":"IF(OR(AR$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AR$3,$H123/$G123,$H123-SUM($I123:AQ123)))","v":1.3636030572500799},{"$f":"IF(OR(AS$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AS$3,$H123/$G123,$H123-SUM($I123:AR123)))","v":1.3636030572500799},{"$f":"IF(OR(AT$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AT$3,$H123/$G123,$H123-SUM($I123:AS123)))","v":1.3636030572500799},{"$f":"IF(OR(AU$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AU$3,$H123/$G123,$H123-SUM($I123:AT123)))","v":1.3636030572500799},{"$f":"IF(OR(AV$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AV$3,$H123/$G123,$H123-SUM($I123:AU123)))","v":1.3636030572500799},{"$f":"IF(OR(AW$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AW$3,$H123/$G123,$H123-SUM($I123:AV123)))","v":1.3636030572500799},{"$f":"IF(OR(AX$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AX$3,$H123/$G123,$H123-SUM($I123:AW123)))","v":1.3636030572500799},{"$f":"IF(OR(AY$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AY$3,$H123/$G123,$H123-SUM($I123:AX123)))","v":1.3636030572500799},{"$f":"IF(OR(AZ$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>AZ$3,$H123/$G123,$H123-SUM($I123:AY123)))","v":1.3636030572500799},{"$f":"IF(OR(BA$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BA$3,$H123/$G123,$H123-SUM($I123:AZ123)))","v":1.3636030572500799},{"$f":"IF(OR(BB$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BB$3,$H123/$G123,$H123-SUM($I123:BA123)))","v":1.3636030572500799},{"$f":"IF(OR(BC$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BC$3,$H123/$G123,$H123-SUM($I123:BB123)))","v":1.3636030572500317},{"$f":"IF(OR(BD$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BD$3,$H123/$G123,$H123-SUM($I123:BC123)))","v":0},{"$f":"IF(OR(BE$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BE$3,$H123/$G123,$H123-SUM($I123:BD123)))","v":0},{"$f":"IF(OR(BF$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BF$3,$H123/$G123,$H123-SUM($I123:BE123)))","v":0},{"$f":"IF(OR(BG$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BG$3,$H123/$G123,$H123-SUM($I123:BF123)))","v":0},{"$f":"IF(OR(BH$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BH$3,$H123/$G123,$H123-SUM($I123:BG123)))","v":0},{"$f":"IF(OR(BI$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BI$3,$H123/$G123,$H123-SUM($I123:BH123)))","v":0},{"$f":"IF(OR(BJ$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BJ$3,$H123/$G123,$H123-SUM($I123:BI123)))","v":0},{"$f":"IF(OR(BK$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BK$3,$H123/$G123,$H123-SUM($I123:BJ123)))","v":0},{"$f":"IF(OR(BL$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BL$3,$H123/$G123,$H123-SUM($I123:BK123)))","v":0},{"$f":"IF(OR(BM$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BM$3,$H123/$G123,$H123-SUM($I123:BL123)))","v":0},{"$f":"IF(OR(BN$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BN$3,$H123/$G123,$H123-SUM($I123:BM123)))","v":0},{"$f":"IF(OR(BO$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BO$3,$H123/$G123,$H123-SUM($I123:BN123)))","v":0},{"$f":"IF(OR(BP$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BP$3,$H123/$G123,$H123-SUM($I123:BO123)))","v":0},{"$f":"IF(OR(BQ$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BQ$3,$H123/$G123,$H123-SUM($I123:BP123)))","v":0},{"$f":"IF(OR(BR$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BR$3,$H123/$G123,$H123-SUM($I123:BQ123)))","v":0},{"$f":"IF(OR(BS$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BS$3,$H123/$G123,$H123-SUM($I123:BR123)))","v":0},{"$f":"IF(OR(BT$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BT$3,$H123/$G123,$H123-SUM($I123:BS123)))","v":0},{"$f":"IF(OR(BU$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BU$3,$H123/$G123,$H123-SUM($I123:BT123)))","v":0},{"$f":"IF(OR(BV$3<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123)>BV$3,$H123/$G123,$H123-SUM($I123:BU123)))","v":0},{"$f":"IF(OR(ROUND(H123-SUM($J123:$BV123),2)=0,G123=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D123+1","v":2012},"$m Real 2010",null,{"$f":"G123","v":45},{"$f":"K122","v":158.79751048920934},null,{"$f":"IF(OR(J$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>J$3,$H124/$G124,$H124-SUM($I124:I124)))","v":0},{"$f":"IF(OR(K$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>K$3,$H124/$G124,$H124-SUM($I124:J124)))","v":0},{"$f":"IF(OR(L$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>L$3,$H124/$G124,$H124-SUM($I124:K124)))","v":3.5288335664268744},{"$f":"IF(OR(M$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>M$3,$H124/$G124,$H124-SUM($I124:L124)))","v":3.5288335664268744},{"$f":"IF(OR(N$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>N$3,$H124/$G124,$H124-SUM($I124:M124)))","v":3.5288335664268744},{"$f":"IF(OR(O$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>O$3,$H124/$G124,$H124-SUM($I124:N124)))","v":3.5288335664268744},{"$f":"IF(OR(P$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>P$3,$H124/$G124,$H124-SUM($I124:O124)))","v":3.5288335664268744},{"$f":"IF(OR(Q$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>Q$3,$H124/$G124,$H124-SUM($I124:P124)))","v":3.5288335664268744},{"$f":"IF(OR(R$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>R$3,$H124/$G124,$H124-SUM($I124:Q124)))","v":3.5288335664268744},{"$f":"IF(OR(S$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>S$3,$H124/$G124,$H124-SUM($I124:R124)))","v":3.5288335664268744},{"$f":"IF(OR(T$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>T$3,$H124/$G124,$H124-SUM($I124:S124)))","v":3.5288335664268744},{"$f":"IF(OR(U$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>U$3,$H124/$G124,$H124-SUM($I124:T124)))","v":3.5288335664268744},{"$f":"IF(OR(V$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>V$3,$H124/$G124,$H124-SUM($I124:U124)))","v":3.5288335664268744},{"$f":"IF(OR(W$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>W$3,$H124/$G124,$H124-SUM($I124:V124)))","v":3.5288335664268744},{"$f":"IF(OR(X$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>X$3,$H124/$G124,$H124-SUM($I124:W124)))","v":3.5288335664268744},{"$f":"IF(OR(Y$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>Y$3,$H124/$G124,$H124-SUM($I124:X124)))","v":3.5288335664268744},{"$f":"IF(OR(Z$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>Z$3,$H124/$G124,$H124-SUM($I124:Y124)))","v":3.5288335664268744},{"$f":"IF(OR(AA$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AA$3,$H124/$G124,$H124-SUM($I124:Z124)))","v":3.5288335664268744},{"$f":"IF(OR(AB$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AB$3,$H124/$G124,$H124-SUM($I124:AA124)))","v":3.5288335664268744},{"$f":"IF(OR(AC$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AC$3,$H124/$G124,$H124-SUM($I124:AB124)))","v":3.5288335664268744},{"$f":"IF(OR(AD$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AD$3,$H124/$G124,$H124-SUM($I124:AC124)))","v":3.5288335664268744},{"$f":"IF(OR(AE$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AE$3,$H124/$G124,$H124-SUM($I124:AD124)))","v":3.5288335664268744},{"$f":"IF(OR(AF$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AF$3,$H124/$G124,$H124-SUM($I124:AE124)))","v":3.5288335664268744},{"$f":"IF(OR(AG$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AG$3,$H124/$G124,$H124-SUM($I124:AF124)))","v":3.5288335664268744},{"$f":"IF(OR(AH$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AH$3,$H124/$G124,$H124-SUM($I124:AG124)))","v":3.5288335664268744},{"$f":"IF(OR(AI$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AI$3,$H124/$G124,$H124-SUM($I124:AH124)))","v":3.5288335664268744},{"$f":"IF(OR(AJ$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AJ$3,$H124/$G124,$H124-SUM($I124:AI124)))","v":3.5288335664268744},{"$f":"IF(OR(AK$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AK$3,$H124/$G124,$H124-SUM($I124:AJ124)))","v":3.5288335664268744},{"$f":"IF(OR(AL$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AL$3,$H124/$G124,$H124-SUM($I124:AK124)))","v":3.5288335664268744},{"$f":"IF(OR(AM$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AM$3,$H124/$G124,$H124-SUM($I124:AL124)))","v":3.5288335664268744},{"$f":"IF(OR(AN$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AN$3,$H124/$G124,$H124-SUM($I124:AM124)))","v":3.5288335664268744},{"$f":"IF(OR(AO$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AO$3,$H124/$G124,$H124-SUM($I124:AN124)))","v":3.5288335664268744},{"$f":"IF(OR(AP$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AP$3,$H124/$G124,$H124-SUM($I124:AO124)))","v":3.5288335664268744},{"$f":"IF(OR(AQ$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AQ$3,$H124/$G124,$H124-SUM($I124:AP124)))","v":3.5288335664268744},{"$f":"IF(OR(AR$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AR$3,$H124/$G124,$H124-SUM($I124:AQ124)))","v":3.5288335664268744},{"$f":"IF(OR(AS$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AS$3,$H124/$G124,$H124-SUM($I124:AR124)))","v":3.5288335664268744},{"$f":"IF(OR(AT$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AT$3,$H124/$G124,$H124-SUM($I124:AS124)))","v":3.5288335664268744},{"$f":"IF(OR(AU$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AU$3,$H124/$G124,$H124-SUM($I124:AT124)))","v":3.5288335664268744},{"$f":"IF(OR(AV$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AV$3,$H124/$G124,$H124-SUM($I124:AU124)))","v":3.5288335664268744},{"$f":"IF(OR(AW$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AW$3,$H124/$G124,$H124-SUM($I124:AV124)))","v":3.5288335664268744},{"$f":"IF(OR(AX$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AX$3,$H124/$G124,$H124-SUM($I124:AW124)))","v":3.5288335664268744},{"$f":"IF(OR(AY$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AY$3,$H124/$G124,$H124-SUM($I124:AX124)))","v":3.5288335664268744},{"$f":"IF(OR(AZ$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>AZ$3,$H124/$G124,$H124-SUM($I124:AY124)))","v":3.5288335664268744},{"$f":"IF(OR(BA$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BA$3,$H124/$G124,$H124-SUM($I124:AZ124)))","v":3.5288335664268744},{"$f":"IF(OR(BB$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BB$3,$H124/$G124,$H124-SUM($I124:BA124)))","v":3.5288335664268744},{"$f":"IF(OR(BC$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BC$3,$H124/$G124,$H124-SUM($I124:BB124)))","v":3.5288335664268744},{"$f":"IF(OR(BD$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BD$3,$H124/$G124,$H124-SUM($I124:BC124)))","v":3.5288335664269823},{"$f":"IF(OR(BE$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BE$3,$H124/$G124,$H124-SUM($I124:BD124)))","v":0},{"$f":"IF(OR(BF$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BF$3,$H124/$G124,$H124-SUM($I124:BE124)))","v":0},{"$f":"IF(OR(BG$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BG$3,$H124/$G124,$H124-SUM($I124:BF124)))","v":0},{"$f":"IF(OR(BH$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BH$3,$H124/$G124,$H124-SUM($I124:BG124)))","v":0},{"$f":"IF(OR(BI$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BI$3,$H124/$G124,$H124-SUM($I124:BH124)))","v":0},{"$f":"IF(OR(BJ$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BJ$3,$H124/$G124,$H124-SUM($I124:BI124)))","v":0},{"$f":"IF(OR(BK$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BK$3,$H124/$G124,$H124-SUM($I124:BJ124)))","v":0},{"$f":"IF(OR(BL$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BL$3,$H124/$G124,$H124-SUM($I124:BK124)))","v":0},{"$f":"IF(OR(BM$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BM$3,$H124/$G124,$H124-SUM($I124:BL124)))","v":0},{"$f":"IF(OR(BN$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BN$3,$H124/$G124,$H124-SUM($I124:BM124)))","v":0},{"$f":"IF(OR(BO$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BO$3,$H124/$G124,$H124-SUM($I124:BN124)))","v":0},{"$f":"IF(OR(BP$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BP$3,$H124/$G124,$H124-SUM($I124:BO124)))","v":0},{"$f":"IF(OR(BQ$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BQ$3,$H124/$G124,$H124-SUM($I124:BP124)))","v":0},{"$f":"IF(OR(BR$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BR$3,$H124/$G124,$H124-SUM($I124:BQ124)))","v":0},{"$f":"IF(OR(BS$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BS$3,$H124/$G124,$H124-SUM($I124:BR124)))","v":0},{"$f":"IF(OR(BT$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BT$3,$H124/$G124,$H124-SUM($I124:BS124)))","v":0},{"$f":"IF(OR(BU$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BU$3,$H124/$G124,$H124-SUM($I124:BT124)))","v":0},{"$f":"IF(OR(BV$3<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124)>BV$3,$H124/$G124,$H124-SUM($I124:BU124)))","v":0},{"$f":"IF(OR(ROUND(H124-SUM($J124:$BV124),2)=0,G124=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D124+1","v":2013},"$m Real 2010",null,{"$f":"G124","v":45},{"$f":"L122","v":80.516083075973967},null,{"$f":"IF(OR(J$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>J$3,$H125/$G125,$H125-SUM($I125:I125)))","v":0},{"$f":"IF(OR(K$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>K$3,$H125/$G125,$H125-SUM($I125:J125)))","v":0},{"$f":"IF(OR(L$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>L$3,$H125/$G125,$H125-SUM($I125:K125)))","v":0},{"$f":"IF(OR(M$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>M$3,$H125/$G125,$H125-SUM($I125:L125)))","v":1.7892462905771993},{"$f":"IF(OR(N$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>N$3,$H125/$G125,$H125-SUM($I125:M125)))","v":1.7892462905771993},{"$f":"IF(OR(O$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>O$3,$H125/$G125,$H125-SUM($I125:N125)))","v":1.7892462905771993},{"$f":"IF(OR(P$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>P$3,$H125/$G125,$H125-SUM($I125:O125)))","v":1.7892462905771993},{"$f":"IF(OR(Q$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>Q$3,$H125/$G125,$H125-SUM($I125:P125)))","v":1.7892462905771993},{"$f":"IF(OR(R$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>R$3,$H125/$G125,$H125-SUM($I125:Q125)))","v":1.7892462905771993},{"$f":"IF(OR(S$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>S$3,$H125/$G125,$H125-SUM($I125:R125)))","v":1.7892462905771993},{"$f":"IF(OR(T$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>T$3,$H125/$G125,$H125-SUM($I125:S125)))","v":1.7892462905771993},{"$f":"IF(OR(U$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>U$3,$H125/$G125,$H125-SUM($I125:T125)))","v":1.7892462905771993},{"$f":"IF(OR(V$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>V$3,$H125/$G125,$H125-SUM($I125:U125)))","v":1.7892462905771993},{"$f":"IF(OR(W$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>W$3,$H125/$G125,$H125-SUM($I125:V125)))","v":1.7892462905771993},{"$f":"IF(OR(X$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>X$3,$H125/$G125,$H125-SUM($I125:W125)))","v":1.7892462905771993},{"$f":"IF(OR(Y$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>Y$3,$H125/$G125,$H125-SUM($I125:X125)))","v":1.7892462905771993},{"$f":"IF(OR(Z$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>Z$3,$H125/$G125,$H125-SUM($I125:Y125)))","v":1.7892462905771993},{"$f":"IF(OR(AA$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AA$3,$H125/$G125,$H125-SUM($I125:Z125)))","v":1.7892462905771993},{"$f":"IF(OR(AB$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AB$3,$H125/$G125,$H125-SUM($I125:AA125)))","v":1.7892462905771993},{"$f":"IF(OR(AC$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AC$3,$H125/$G125,$H125-SUM($I125:AB125)))","v":1.7892462905771993},{"$f":"IF(OR(AD$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AD$3,$H125/$G125,$H125-SUM($I125:AC125)))","v":1.7892462905771993},{"$f":"IF(OR(AE$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AE$3,$H125/$G125,$H125-SUM($I125:AD125)))","v":1.7892462905771993},{"$f":"IF(OR(AF$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AF$3,$H125/$G125,$H125-SUM($I125:AE125)))","v":1.7892462905771993},{"$f":"IF(OR(AG$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AG$3,$H125/$G125,$H125-SUM($I125:AF125)))","v":1.7892462905771993},{"$f":"IF(OR(AH$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AH$3,$H125/$G125,$H125-SUM($I125:AG125)))","v":1.7892462905771993},{"$f":"IF(OR(AI$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AI$3,$H125/$G125,$H125-SUM($I125:AH125)))","v":1.7892462905771993},{"$f":"IF(OR(AJ$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AJ$3,$H125/$G125,$H125-SUM($I125:AI125)))","v":1.7892462905771993},{"$f":"IF(OR(AK$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AK$3,$H125/$G125,$H125-SUM($I125:AJ125)))","v":1.7892462905771993},{"$f":"IF(OR(AL$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AL$3,$H125/$G125,$H125-SUM($I125:AK125)))","v":1.7892462905771993},{"$f":"IF(OR(AM$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AM$3,$H125/$G125,$H125-SUM($I125:AL125)))","v":1.7892462905771993},{"$f":"IF(OR(AN$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AN$3,$H125/$G125,$H125-SUM($I125:AM125)))","v":1.7892462905771993},{"$f":"IF(OR(AO$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AO$3,$H125/$G125,$H125-SUM($I125:AN125)))","v":1.7892462905771993},{"$f":"IF(OR(AP$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AP$3,$H125/$G125,$H125-SUM($I125:AO125)))","v":1.7892462905771993},{"$f":"IF(OR(AQ$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AQ$3,$H125/$G125,$H125-SUM($I125:AP125)))","v":1.7892462905771993},{"$f":"IF(OR(AR$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AR$3,$H125/$G125,$H125-SUM($I125:AQ125)))","v":1.7892462905771993},{"$f":"IF(OR(AS$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AS$3,$H125/$G125,$H125-SUM($I125:AR125)))","v":1.7892462905771993},{"$f":"IF(OR(AT$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AT$3,$H125/$G125,$H125-SUM($I125:AS125)))","v":1.7892462905771993},{"$f":"IF(OR(AU$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AU$3,$H125/$G125,$H125-SUM($I125:AT125)))","v":1.7892462905771993},{"$f":"IF(OR(AV$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AV$3,$H125/$G125,$H125-SUM($I125:AU125)))","v":1.7892462905771993},{"$f":"IF(OR(AW$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AW$3,$H125/$G125,$H125-SUM($I125:AV125)))","v":1.7892462905771993},{"$f":"IF(OR(AX$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AX$3,$H125/$G125,$H125-SUM($I125:AW125)))","v":1.7892462905771993},{"$f":"IF(OR(AY$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AY$3,$H125/$G125,$H125-SUM($I125:AX125)))","v":1.7892462905771993},{"$f":"IF(OR(AZ$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>AZ$3,$H125/$G125,$H125-SUM($I125:AY125)))","v":1.7892462905771993},{"$f":"IF(OR(BA$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BA$3,$H125/$G125,$H125-SUM($I125:AZ125)))","v":1.7892462905771993},{"$f":"IF(OR(BB$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BB$3,$H125/$G125,$H125-SUM($I125:BA125)))","v":1.7892462905771993},{"$f":"IF(OR(BC$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BC$3,$H125/$G125,$H125-SUM($I125:BB125)))","v":1.7892462905771993},{"$f":"IF(OR(BD$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BD$3,$H125/$G125,$H125-SUM($I125:BC125)))","v":1.7892462905771993},{"$f":"IF(OR(BE$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BE$3,$H125/$G125,$H125-SUM($I125:BD125)))","v":1.7892462905772675},{"$f":"IF(OR(BF$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BF$3,$H125/$G125,$H125-SUM($I125:BE125)))","v":0},{"$f":"IF(OR(BG$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BG$3,$H125/$G125,$H125-SUM($I125:BF125)))","v":0},{"$f":"IF(OR(BH$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BH$3,$H125/$G125,$H125-SUM($I125:BG125)))","v":0},{"$f":"IF(OR(BI$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BI$3,$H125/$G125,$H125-SUM($I125:BH125)))","v":0},{"$f":"IF(OR(BJ$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BJ$3,$H125/$G125,$H125-SUM($I125:BI125)))","v":0},{"$f":"IF(OR(BK$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BK$3,$H125/$G125,$H125-SUM($I125:BJ125)))","v":0},{"$f":"IF(OR(BL$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BL$3,$H125/$G125,$H125-SUM($I125:BK125)))","v":0},{"$f":"IF(OR(BM$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BM$3,$H125/$G125,$H125-SUM($I125:BL125)))","v":0},{"$f":"IF(OR(BN$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BN$3,$H125/$G125,$H125-SUM($I125:BM125)))","v":0},{"$f":"IF(OR(BO$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BO$3,$H125/$G125,$H125-SUM($I125:BN125)))","v":0},{"$f":"IF(OR(BP$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BP$3,$H125/$G125,$H125-SUM($I125:BO125)))","v":0},{"$f":"IF(OR(BQ$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BQ$3,$H125/$G125,$H125-SUM($I125:BP125)))","v":0},{"$f":"IF(OR(BR$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BR$3,$H125/$G125,$H125-SUM($I125:BQ125)))","v":0},{"$f":"IF(OR(BS$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BS$3,$H125/$G125,$H125-SUM($I125:BR125)))","v":0},{"$f":"IF(OR(BT$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BT$3,$H125/$G125,$H125-SUM($I125:BS125)))","v":0},{"$f":"IF(OR(BU$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BU$3,$H125/$G125,$H125-SUM($I125:BT125)))","v":0},{"$f":"IF(OR(BV$3<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125)>BV$3,$H125/$G125,$H125-SUM($I125:BU125)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G125","v":45},{"$f":"M122","v":89.491639089429981},null,{"$f":"IF(OR(J$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>J$3,$H126/$G126,$H126-SUM($I126:I126)))","v":0},{"$f":"IF(OR(K$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>K$3,$H126/$G126,$H126-SUM($I126:J126)))","v":0},{"$f":"IF(OR(L$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>L$3,$H126/$G126,$H126-SUM($I126:K126)))","v":0},{"$f":"IF(OR(M$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>M$3,$H126/$G126,$H126-SUM($I126:L126)))","v":0},{"$f":"IF(OR(N$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>N$3,$H126/$G126,$H126-SUM($I126:M126)))","v":1.9887030908762218},{"$f":"IF(OR(O$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>O$3,$H126/$G126,$H126-SUM($I126:N126)))","v":1.9887030908762218},{"$f":"IF(OR(P$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>P$3,$H126/$G126,$H126-SUM($I126:O126)))","v":1.9887030908762218},{"$f":"IF(OR(Q$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>Q$3,$H126/$G126,$H126-SUM($I126:P126)))","v":1.9887030908762218},{"$f":"IF(OR(R$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>R$3,$H126/$G126,$H126-SUM($I126:Q126)))","v":1.9887030908762218},{"$f":"IF(OR(S$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>S$3,$H126/$G126,$H126-SUM($I126:R126)))","v":1.9887030908762218},{"$f":"IF(OR(T$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>T$3,$H126/$G126,$H126-SUM($I126:S126)))","v":1.9887030908762218},{"$f":"IF(OR(U$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>U$3,$H126/$G126,$H126-SUM($I126:T126)))","v":1.9887030908762218},{"$f":"IF(OR(V$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>V$3,$H126/$G126,$H126-SUM($I126:U126)))","v":1.9887030908762218},{"$f":"IF(OR(W$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>W$3,$H126/$G126,$H126-SUM($I126:V126)))","v":1.9887030908762218},{"$f":"IF(OR(X$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>X$3,$H126/$G126,$H126-SUM($I126:W126)))","v":1.9887030908762218},{"$f":"IF(OR(Y$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>Y$3,$H126/$G126,$H126-SUM($I126:X126)))","v":1.9887030908762218},{"$f":"IF(OR(Z$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>Z$3,$H126/$G126,$H126-SUM($I126:Y126)))","v":1.9887030908762218},{"$f":"IF(OR(AA$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AA$3,$H126/$G126,$H126-SUM($I126:Z126)))","v":1.9887030908762218},{"$f":"IF(OR(AB$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AB$3,$H126/$G126,$H126-SUM($I126:AA126)))","v":1.9887030908762218},{"$f":"IF(OR(AC$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AC$3,$H126/$G126,$H126-SUM($I126:AB126)))","v":1.9887030908762218},{"$f":"IF(OR(AD$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AD$3,$H126/$G126,$H126-SUM($I126:AC126)))","v":1.9887030908762218},{"$f":"IF(OR(AE$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AE$3,$H126/$G126,$H126-SUM($I126:AD126)))","v":1.9887030908762218},{"$f":"IF(OR(AF$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AF$3,$H126/$G126,$H126-SUM($I126:AE126)))","v":1.9887030908762218},{"$f":"IF(OR(AG$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AG$3,$H126/$G126,$H126-SUM($I126:AF126)))","v":1.9887030908762218},{"$f":"IF(OR(AH$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AH$3,$H126/$G126,$H126-SUM($I126:AG126)))","v":1.9887030908762218},{"$f":"IF(OR(AI$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AI$3,$H126/$G126,$H126-SUM($I126:AH126)))","v":1.9887030908762218},{"$f":"IF(OR(AJ$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AJ$3,$H126/$G126,$H126-SUM($I126:AI126)))","v":1.9887030908762218},{"$f":"IF(OR(AK$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AK$3,$H126/$G126,$H126-SUM($I126:AJ126)))","v":1.9887030908762218},{"$f":"IF(OR(AL$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AL$3,$H126/$G126,$H126-SUM($I126:AK126)))","v":1.9887030908762218},{"$f":"IF(OR(AM$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AM$3,$H126/$G126,$H126-SUM($I126:AL126)))","v":1.9887030908762218},{"$f":"IF(OR(AN$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AN$3,$H126/$G126,$H126-SUM($I126:AM126)))","v":1.9887030908762218},{"$f":"IF(OR(AO$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AO$3,$H126/$G126,$H126-SUM($I126:AN126)))","v":1.9887030908762218},{"$f":"IF(OR(AP$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AP$3,$H126/$G126,$H126-SUM($I126:AO126)))","v":1.9887030908762218},{"$f":"IF(OR(AQ$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AQ$3,$H126/$G126,$H126-SUM($I126:AP126)))","v":1.9887030908762218},{"$f":"IF(OR(AR$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AR$3,$H126/$G126,$H126-SUM($I126:AQ126)))","v":1.9887030908762218},{"$f":"IF(OR(AS$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AS$3,$H126/$G126,$H126-SUM($I126:AR126)))","v":1.9887030908762218},{"$f":"IF(OR(AT$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AT$3,$H126/$G126,$H126-SUM($I126:AS126)))","v":1.9887030908762218},{"$f":"IF(OR(AU$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AU$3,$H126/$G126,$H126-SUM($I126:AT126)))","v":1.9887030908762218},{"$f":"IF(OR(AV$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AV$3,$H126/$G126,$H126-SUM($I126:AU126)))","v":1.9887030908762218},{"$f":"IF(OR(AW$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AW$3,$H126/$G126,$H126-SUM($I126:AV126)))","v":1.9887030908762218},{"$f":"IF(OR(AX$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AX$3,$H126/$G126,$H126-SUM($I126:AW126)))","v":1.9887030908762218},{"$f":"IF(OR(AY$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AY$3,$H126/$G126,$H126-SUM($I126:AX126)))","v":1.9887030908762218},{"$f":"IF(OR(AZ$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>AZ$3,$H126/$G126,$H126-SUM($I126:AY126)))","v":1.9887030908762218},{"$f":"IF(OR(BA$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BA$3,$H126/$G126,$H126-SUM($I126:AZ126)))","v":1.9887030908762218},{"$f":"IF(OR(BB$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BB$3,$H126/$G126,$H126-SUM($I126:BA126)))","v":1.9887030908762218},{"$f":"IF(OR(BC$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BC$3,$H126/$G126,$H126-SUM($I126:BB126)))","v":1.9887030908762218},{"$f":"IF(OR(BD$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BD$3,$H126/$G126,$H126-SUM($I126:BC126)))","v":1.9887030908762218},{"$f":"IF(OR(BE$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BE$3,$H126/$G126,$H126-SUM($I126:BD126)))","v":1.9887030908762218},{"$f":"IF(OR(BF$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BF$3,$H126/$G126,$H126-SUM($I126:BE126)))","v":1.9887030908761574},{"$f":"IF(OR(BG$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BG$3,$H126/$G126,$H126-SUM($I126:BF126)))","v":0},{"$f":"IF(OR(BH$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BH$3,$H126/$G126,$H126-SUM($I126:BG126)))","v":0},{"$f":"IF(OR(BI$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BI$3,$H126/$G126,$H126-SUM($I126:BH126)))","v":0},{"$f":"IF(OR(BJ$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BJ$3,$H126/$G126,$H126-SUM($I126:BI126)))","v":0},{"$f":"IF(OR(BK$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BK$3,$H126/$G126,$H126-SUM($I126:BJ126)))","v":0},{"$f":"IF(OR(BL$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BL$3,$H126/$G126,$H126-SUM($I126:BK126)))","v":0},{"$f":"IF(OR(BM$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BM$3,$H126/$G126,$H126-SUM($I126:BL126)))","v":0},{"$f":"IF(OR(BN$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BN$3,$H126/$G126,$H126-SUM($I126:BM126)))","v":0},{"$f":"IF(OR(BO$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BO$3,$H126/$G126,$H126-SUM($I126:BN126)))","v":0},{"$f":"IF(OR(BP$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BP$3,$H126/$G126,$H126-SUM($I126:BO126)))","v":0},{"$f":"IF(OR(BQ$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BQ$3,$H126/$G126,$H126-SUM($I126:BP126)))","v":0},{"$f":"IF(OR(BR$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BR$3,$H126/$G126,$H126-SUM($I126:BQ126)))","v":0},{"$f":"IF(OR(BS$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BS$3,$H126/$G126,$H126-SUM($I126:BR126)))","v":0},{"$f":"IF(OR(BT$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BT$3,$H126/$G126,$H126-SUM($I126:BS126)))","v":0},{"$f":"IF(OR(BU$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BU$3,$H126/$G126,$H126-SUM($I126:BT126)))","v":0},{"$f":"IF(OR(BV$3<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126)>BV$3,$H126/$G126,$H126-SUM($I126:BU126)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G126","v":45},{"$f":"N122","v":170.6811510894025},null,{"$f":"IF(OR(J$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>J$3,$H127/$G127,$H127-SUM($I127:I127)))","v":0},{"$f":"IF(OR(K$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>K$3,$H127/$G127,$H127-SUM($I127:J127)))","v":0},{"$f":"IF(OR(L$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>L$3,$H127/$G127,$H127-SUM($I127:K127)))","v":0},{"$f":"IF(OR(M$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>M$3,$H127/$G127,$H127-SUM($I127:L127)))","v":0},{"$f":"IF(OR(N$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>N$3,$H127/$G127,$H127-SUM($I127:M127)))","v":0},{"$f":"IF(OR(O$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>O$3,$H127/$G127,$H127-SUM($I127:N127)))","v":3.7929144686533891},{"$f":"IF(OR(P$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>P$3,$H127/$G127,$H127-SUM($I127:O127)))","v":3.7929144686533891},{"$f":"IF(OR(Q$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>Q$3,$H127/$G127,$H127-SUM($I127:P127)))","v":3.7929144686533891},{"$f":"IF(OR(R$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>R$3,$H127/$G127,$H127-SUM($I127:Q127)))","v":3.7929144686533891},{"$f":"IF(OR(S$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>S$3,$H127/$G127,$H127-SUM($I127:R127)))","v":3.7929144686533891},{"$f":"IF(OR(T$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>T$3,$H127/$G127,$H127-SUM($I127:S127)))","v":3.7929144686533891},{"$f":"IF(OR(U$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>U$3,$H127/$G127,$H127-SUM($I127:T127)))","v":3.7929144686533891},{"$f":"IF(OR(V$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>V$3,$H127/$G127,$H127-SUM($I127:U127)))","v":3.7929144686533891},{"$f":"IF(OR(W$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>W$3,$H127/$G127,$H127-SUM($I127:V127)))","v":3.7929144686533891},{"$f":"IF(OR(X$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>X$3,$H127/$G127,$H127-SUM($I127:W127)))","v":3.7929144686533891},{"$f":"IF(OR(Y$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>Y$3,$H127/$G127,$H127-SUM($I127:X127)))","v":3.7929144686533891},{"$f":"IF(OR(Z$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>Z$3,$H127/$G127,$H127-SUM($I127:Y127)))","v":3.7929144686533891},{"$f":"IF(OR(AA$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AA$3,$H127/$G127,$H127-SUM($I127:Z127)))","v":3.7929144686533891},{"$f":"IF(OR(AB$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AB$3,$H127/$G127,$H127-SUM($I127:AA127)))","v":3.7929144686533891},{"$f":"IF(OR(AC$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AC$3,$H127/$G127,$H127-SUM($I127:AB127)))","v":3.7929144686533891},{"$f":"IF(OR(AD$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AD$3,$H127/$G127,$H127-SUM($I127:AC127)))","v":3.7929144686533891},{"$f":"IF(OR(AE$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AE$3,$H127/$G127,$H127-SUM($I127:AD127)))","v":3.7929144686533891},{"$f":"IF(OR(AF$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AF$3,$H127/$G127,$H127-SUM($I127:AE127)))","v":3.7929144686533891},{"$f":"IF(OR(AG$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AG$3,$H127/$G127,$H127-SUM($I127:AF127)))","v":3.7929144686533891},{"$f":"IF(OR(AH$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AH$3,$H127/$G127,$H127-SUM($I127:AG127)))","v":3.7929144686533891},{"$f":"IF(OR(AI$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AI$3,$H127/$G127,$H127-SUM($I127:AH127)))","v":3.7929144686533891},{"$f":"IF(OR(AJ$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AJ$3,$H127/$G127,$H127-SUM($I127:AI127)))","v":3.7929144686533891},{"$f":"IF(OR(AK$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AK$3,$H127/$G127,$H127-SUM($I127:AJ127)))","v":3.7929144686533891},{"$f":"IF(OR(AL$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AL$3,$H127/$G127,$H127-SUM($I127:AK127)))","v":3.7929144686533891},{"$f":"IF(OR(AM$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AM$3,$H127/$G127,$H127-SUM($I127:AL127)))","v":3.7929144686533891},{"$f":"IF(OR(AN$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AN$3,$H127/$G127,$H127-SUM($I127:AM127)))","v":3.7929144686533891},{"$f":"IF(OR(AO$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AO$3,$H127/$G127,$H127-SUM($I127:AN127)))","v":3.7929144686533891},{"$f":"IF(OR(AP$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AP$3,$H127/$G127,$H127-SUM($I127:AO127)))","v":3.7929144686533891},{"$f":"IF(OR(AQ$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AQ$3,$H127/$G127,$H127-SUM($I127:AP127)))","v":3.7929144686533891},{"$f":"IF(OR(AR$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AR$3,$H127/$G127,$H127-SUM($I127:AQ127)))","v":3.7929144686533891},{"$f":"IF(OR(AS$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AS$3,$H127/$G127,$H127-SUM($I127:AR127)))","v":3.7929144686533891},{"$f":"IF(OR(AT$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AT$3,$H127/$G127,$H127-SUM($I127:AS127)))","v":3.7929144686533891},{"$f":"IF(OR(AU$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AU$3,$H127/$G127,$H127-SUM($I127:AT127)))","v":3.7929144686533891},{"$f":"IF(OR(AV$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AV$3,$H127/$G127,$H127-SUM($I127:AU127)))","v":3.7929144686533891},{"$f":"IF(OR(AW$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AW$3,$H127/$G127,$H127-SUM($I127:AV127)))","v":3.7929144686533891},{"$f":"IF(OR(AX$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AX$3,$H127/$G127,$H127-SUM($I127:AW127)))","v":3.7929144686533891},{"$f":"IF(OR(AY$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AY$3,$H127/$G127,$H127-SUM($I127:AX127)))","v":3.7929144686533891},{"$f":"IF(OR(AZ$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>AZ$3,$H127/$G127,$H127-SUM($I127:AY127)))","v":3.7929144686533891},{"$f":"IF(OR(BA$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BA$3,$H127/$G127,$H127-SUM($I127:AZ127)))","v":3.7929144686533891},{"$f":"IF(OR(BB$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BB$3,$H127/$G127,$H127-SUM($I127:BA127)))","v":3.7929144686533891},{"$f":"IF(OR(BC$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BC$3,$H127/$G127,$H127-SUM($I127:BB127)))","v":3.7929144686533891},{"$f":"IF(OR(BD$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BD$3,$H127/$G127,$H127-SUM($I127:BC127)))","v":3.7929144686533891},{"$f":"IF(OR(BE$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BE$3,$H127/$G127,$H127-SUM($I127:BD127)))","v":3.7929144686533891},{"$f":"IF(OR(BF$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BF$3,$H127/$G127,$H127-SUM($I127:BE127)))","v":3.7929144686533891},{"$f":"IF(OR(BG$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BG$3,$H127/$G127,$H127-SUM($I127:BF127)))","v":3.7929144686534357},{"$f":"IF(OR(BH$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BH$3,$H127/$G127,$H127-SUM($I127:BG127)))","v":0},{"$f":"IF(OR(BI$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BI$3,$H127/$G127,$H127-SUM($I127:BH127)))","v":0},{"$f":"IF(OR(BJ$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BJ$3,$H127/$G127,$H127-SUM($I127:BI127)))","v":0},{"$f":"IF(OR(BK$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BK$3,$H127/$G127,$H127-SUM($I127:BJ127)))","v":0},{"$f":"IF(OR(BL$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BL$3,$H127/$G127,$H127-SUM($I127:BK127)))","v":0},{"$f":"IF(OR(BM$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BM$3,$H127/$G127,$H127-SUM($I127:BL127)))","v":0},{"$f":"IF(OR(BN$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BN$3,$H127/$G127,$H127-SUM($I127:BM127)))","v":0},{"$f":"IF(OR(BO$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BO$3,$H127/$G127,$H127-SUM($I127:BN127)))","v":0},{"$f":"IF(OR(BP$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BP$3,$H127/$G127,$H127-SUM($I127:BO127)))","v":0},{"$f":"IF(OR(BQ$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BQ$3,$H127/$G127,$H127-SUM($I127:BP127)))","v":0},{"$f":"IF(OR(BR$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BR$3,$H127/$G127,$H127-SUM($I127:BQ127)))","v":0},{"$f":"IF(OR(BS$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BS$3,$H127/$G127,$H127-SUM($I127:BR127)))","v":0},{"$f":"IF(OR(BT$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BT$3,$H127/$G127,$H127-SUM($I127:BS127)))","v":0},{"$f":"IF(OR(BU$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BU$3,$H127/$G127,$H127-SUM($I127:BT127)))","v":0},{"$f":"IF(OR(BV$3<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127)>BV$3,$H127/$G127,$H127-SUM($I127:BU127)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A111)","v":45},{"$f":"O122","v":186.15597803535653},null,{"$f":"IF(OR(J$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>J$3,$H128/$G128,$H128-SUM($I128:I128)))","v":0},{"$f":"IF(OR(K$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>K$3,$H128/$G128,$H128-SUM($I128:J128)))","v":0},{"$f":"IF(OR(L$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>L$3,$H128/$G128,$H128-SUM($I128:K128)))","v":0},{"$f":"IF(OR(M$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>M$3,$H128/$G128,$H128-SUM($I128:L128)))","v":0},{"$f":"IF(OR(N$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>N$3,$H128/$G128,$H128-SUM($I128:M128)))","v":0},{"$f":"IF(OR(O$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>O$3,$H128/$G128,$H128-SUM($I128:N128)))","v":0},{"$f":"IF(OR(P$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>P$3,$H128/$G128,$H128-SUM($I128:O128)))","v":4.1367995118968119},{"$f":"IF(OR(Q$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>Q$3,$H128/$G128,$H128-SUM($I128:P128)))","v":4.1367995118968119},{"$f":"IF(OR(R$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>R$3,$H128/$G128,$H128-SUM($I128:Q128)))","v":4.1367995118968119},{"$f":"IF(OR(S$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>S$3,$H128/$G128,$H128-SUM($I128:R128)))","v":4.1367995118968119},{"$f":"IF(OR(T$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>T$3,$H128/$G128,$H128-SUM($I128:S128)))","v":4.1367995118968119},{"$f":"IF(OR(U$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>U$3,$H128/$G128,$H128-SUM($I128:T128)))","v":4.1367995118968119},{"$f":"IF(OR(V$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>V$3,$H128/$G128,$H128-SUM($I128:U128)))","v":4.1367995118968119},{"$f":"IF(OR(W$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>W$3,$H128/$G128,$H128-SUM($I128:V128)))","v":4.1367995118968119},{"$f":"IF(OR(X$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>X$3,$H128/$G128,$H128-SUM($I128:W128)))","v":4.1367995118968119},{"$f":"IF(OR(Y$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>Y$3,$H128/$G128,$H128-SUM($I128:X128)))","v":4.1367995118968119},{"$f":"IF(OR(Z$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>Z$3,$H128/$G128,$H128-SUM($I128:Y128)))","v":4.1367995118968119},{"$f":"IF(OR(AA$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AA$3,$H128/$G128,$H128-SUM($I128:Z128)))","v":4.1367995118968119},{"$f":"IF(OR(AB$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AB$3,$H128/$G128,$H128-SUM($I128:AA128)))","v":4.1367995118968119},{"$f":"IF(OR(AC$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AC$3,$H128/$G128,$H128-SUM($I128:AB128)))","v":4.1367995118968119},{"$f":"IF(OR(AD$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AD$3,$H128/$G128,$H128-SUM($I128:AC128)))","v":4.1367995118968119},{"$f":"IF(OR(AE$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AE$3,$H128/$G128,$H128-SUM($I128:AD128)))","v":4.1367995118968119},{"$f":"IF(OR(AF$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AF$3,$H128/$G128,$H128-SUM($I128:AE128)))","v":4.1367995118968119},{"$f":"IF(OR(AG$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AG$3,$H128/$G128,$H128-SUM($I128:AF128)))","v":4.1367995118968119},{"$f":"IF(OR(AH$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AH$3,$H128/$G128,$H128-SUM($I128:AG128)))","v":4.1367995118968119},{"$f":"IF(OR(AI$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AI$3,$H128/$G128,$H128-SUM($I128:AH128)))","v":4.1367995118968119},{"$f":"IF(OR(AJ$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AJ$3,$H128/$G128,$H128-SUM($I128:AI128)))","v":4.1367995118968119},{"$f":"IF(OR(AK$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AK$3,$H128/$G128,$H128-SUM($I128:AJ128)))","v":4.1367995118968119},{"$f":"IF(OR(AL$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AL$3,$H128/$G128,$H128-SUM($I128:AK128)))","v":4.1367995118968119},{"$f":"IF(OR(AM$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AM$3,$H128/$G128,$H128-SUM($I128:AL128)))","v":4.1367995118968119},{"$f":"IF(OR(AN$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AN$3,$H128/$G128,$H128-SUM($I128:AM128)))","v":4.1367995118968119},{"$f":"IF(OR(AO$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AO$3,$H128/$G128,$H128-SUM($I128:AN128)))","v":4.1367995118968119},{"$f":"IF(OR(AP$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AP$3,$H128/$G128,$H128-SUM($I128:AO128)))","v":4.1367995118968119},{"$f":"IF(OR(AQ$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AQ$3,$H128/$G128,$H128-SUM($I128:AP128)))","v":4.1367995118968119},{"$f":"IF(OR(AR$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AR$3,$H128/$G128,$H128-SUM($I128:AQ128)))","v":4.1367995118968119},{"$f":"IF(OR(AS$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AS$3,$H128/$G128,$H128-SUM($I128:AR128)))","v":4.1367995118968119},{"$f":"IF(OR(AT$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AT$3,$H128/$G128,$H128-SUM($I128:AS128)))","v":4.1367995118968119},{"$f":"IF(OR(AU$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AU$3,$H128/$G128,$H128-SUM($I128:AT128)))","v":4.1367995118968119},{"$f":"IF(OR(AV$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AV$3,$H128/$G128,$H128-SUM($I128:AU128)))","v":4.1367995118968119},{"$f":"IF(OR(AW$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AW$3,$H128/$G128,$H128-SUM($I128:AV128)))","v":4.1367995118968119},{"$f":"IF(OR(AX$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AX$3,$H128/$G128,$H128-SUM($I128:AW128)))","v":4.1367995118968119},{"$f":"IF(OR(AY$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AY$3,$H128/$G128,$H128-SUM($I128:AX128)))","v":4.1367995118968119},{"$f":"IF(OR(AZ$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>AZ$3,$H128/$G128,$H128-SUM($I128:AY128)))","v":4.1367995118968119},{"$f":"IF(OR(BA$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BA$3,$H128/$G128,$H128-SUM($I128:AZ128)))","v":4.1367995118968119},{"$f":"IF(OR(BB$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BB$3,$H128/$G128,$H128-SUM($I128:BA128)))","v":4.1367995118968119},{"$f":"IF(OR(BC$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BC$3,$H128/$G128,$H128-SUM($I128:BB128)))","v":4.1367995118968119},{"$f":"IF(OR(BD$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BD$3,$H128/$G128,$H128-SUM($I128:BC128)))","v":4.1367995118968119},{"$f":"IF(OR(BE$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BE$3,$H128/$G128,$H128-SUM($I128:BD128)))","v":4.1367995118968119},{"$f":"IF(OR(BF$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BF$3,$H128/$G128,$H128-SUM($I128:BE128)))","v":4.1367995118968119},{"$f":"IF(OR(BG$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BG$3,$H128/$G128,$H128-SUM($I128:BF128)))","v":4.1367995118968119},{"$f":"IF(OR(BH$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BH$3,$H128/$G128,$H128-SUM($I128:BG128)))","v":4.1367995118968111},{"$f":"IF(OR(BI$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BI$3,$H128/$G128,$H128-SUM($I128:BH128)))","v":0},{"$f":"IF(OR(BJ$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BJ$3,$H128/$G128,$H128-SUM($I128:BI128)))","v":0},{"$f":"IF(OR(BK$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BK$3,$H128/$G128,$H128-SUM($I128:BJ128)))","v":0},{"$f":"IF(OR(BL$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BL$3,$H128/$G128,$H128-SUM($I128:BK128)))","v":0},{"$f":"IF(OR(BM$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BM$3,$H128/$G128,$H128-SUM($I128:BL128)))","v":0},{"$f":"IF(OR(BN$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BN$3,$H128/$G128,$H128-SUM($I128:BM128)))","v":0},{"$f":"IF(OR(BO$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BO$3,$H128/$G128,$H128-SUM($I128:BN128)))","v":0},{"$f":"IF(OR(BP$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BP$3,$H128/$G128,$H128-SUM($I128:BO128)))","v":0},{"$f":"IF(OR(BQ$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BQ$3,$H128/$G128,$H128-SUM($I128:BP128)))","v":0},{"$f":"IF(OR(BR$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BR$3,$H128/$G128,$H128-SUM($I128:BQ128)))","v":0},{"$f":"IF(OR(BS$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BS$3,$H128/$G128,$H128-SUM($I128:BR128)))","v":0},{"$f":"IF(OR(BT$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BT$3,$H128/$G128,$H128-SUM($I128:BS128)))","v":0},{"$f":"IF(OR(BU$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BU$3,$H128/$G128,$H128-SUM($I128:BT128)))","v":0},{"$f":"IF(OR(BV$3<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128)>BV$3,$H128/$G128,$H128-SUM($I128:BU128)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G128","v":45},{"$f":"P122","v":26.944680710941572},null,{"$f":"IF(OR(J$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>J$3,$H129/$G129,$H129-SUM($I129:I129)))","v":0},{"$f":"IF(OR(K$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>K$3,$H129/$G129,$H129-SUM($I129:J129)))","v":0},{"$f":"IF(OR(L$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>L$3,$H129/$G129,$H129-SUM($I129:K129)))","v":0},{"$f":"IF(OR(M$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>M$3,$H129/$G129,$H129-SUM($I129:L129)))","v":0},{"$f":"IF(OR(N$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>N$3,$H129/$G129,$H129-SUM($I129:M129)))","v":0},{"$f":"IF(OR(O$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>O$3,$H129/$G129,$H129-SUM($I129:N129)))","v":0},{"$f":"IF(OR(P$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>P$3,$H129/$G129,$H129-SUM($I129:O129)))","v":0},{"$f":"IF(OR(Q$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>Q$3,$H129/$G129,$H129-SUM($I129:P129)))","v":0.59877068246536824},{"$f":"IF(OR(R$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>R$3,$H129/$G129,$H129-SUM($I129:Q129)))","v":0.59877068246536824},{"$f":"IF(OR(S$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>S$3,$H129/$G129,$H129-SUM($I129:R129)))","v":0.59877068246536824},{"$f":"IF(OR(T$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>T$3,$H129/$G129,$H129-SUM($I129:S129)))","v":0.59877068246536824},{"$f":"IF(OR(U$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>U$3,$H129/$G129,$H129-SUM($I129:T129)))","v":0.59877068246536824},{"$f":"IF(OR(V$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>V$3,$H129/$G129,$H129-SUM($I129:U129)))","v":0.59877068246536824},{"$f":"IF(OR(W$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>W$3,$H129/$G129,$H129-SUM($I129:V129)))","v":0.59877068246536824},{"$f":"IF(OR(X$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>X$3,$H129/$G129,$H129-SUM($I129:W129)))","v":0.59877068246536824},{"$f":"IF(OR(Y$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>Y$3,$H129/$G129,$H129-SUM($I129:X129)))","v":0.59877068246536824},{"$f":"IF(OR(Z$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>Z$3,$H129/$G129,$H129-SUM($I129:Y129)))","v":0.59877068246536824},{"$f":"IF(OR(AA$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AA$3,$H129/$G129,$H129-SUM($I129:Z129)))","v":0.59877068246536824},{"$f":"IF(OR(AB$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AB$3,$H129/$G129,$H129-SUM($I129:AA129)))","v":0.59877068246536824},{"$f":"IF(OR(AC$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AC$3,$H129/$G129,$H129-SUM($I129:AB129)))","v":0.59877068246536824},{"$f":"IF(OR(AD$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AD$3,$H129/$G129,$H129-SUM($I129:AC129)))","v":0.59877068246536824},{"$f":"IF(OR(AE$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AE$3,$H129/$G129,$H129-SUM($I129:AD129)))","v":0.59877068246536824},{"$f":"IF(OR(AF$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AF$3,$H129/$G129,$H129-SUM($I129:AE129)))","v":0.59877068246536824},{"$f":"IF(OR(AG$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AG$3,$H129/$G129,$H129-SUM($I129:AF129)))","v":0.59877068246536824},{"$f":"IF(OR(AH$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AH$3,$H129/$G129,$H129-SUM($I129:AG129)))","v":0.59877068246536824},{"$f":"IF(OR(AI$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AI$3,$H129/$G129,$H129-SUM($I129:AH129)))","v":0.59877068246536824},{"$f":"IF(OR(AJ$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AJ$3,$H129/$G129,$H129-SUM($I129:AI129)))","v":0.59877068246536824},{"$f":"IF(OR(AK$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AK$3,$H129/$G129,$H129-SUM($I129:AJ129)))","v":0.59877068246536824},{"$f":"IF(OR(AL$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AL$3,$H129/$G129,$H129-SUM($I129:AK129)))","v":0.59877068246536824},{"$f":"IF(OR(AM$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AM$3,$H129/$G129,$H129-SUM($I129:AL129)))","v":0.59877068246536824},{"$f":"IF(OR(AN$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AN$3,$H129/$G129,$H129-SUM($I129:AM129)))","v":0.59877068246536824},{"$f":"IF(OR(AO$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AO$3,$H129/$G129,$H129-SUM($I129:AN129)))","v":0.59877068246536824},{"$f":"IF(OR(AP$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AP$3,$H129/$G129,$H129-SUM($I129:AO129)))","v":0.59877068246536824},{"$f":"IF(OR(AQ$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AQ$3,$H129/$G129,$H129-SUM($I129:AP129)))","v":0.59877068246536824},{"$f":"IF(OR(AR$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AR$3,$H129/$G129,$H129-SUM($I129:AQ129)))","v":0.59877068246536824},{"$f":"IF(OR(AS$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AS$3,$H129/$G129,$H129-SUM($I129:AR129)))","v":0.59877068246536824},{"$f":"IF(OR(AT$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AT$3,$H129/$G129,$H129-SUM($I129:AS129)))","v":0.59877068246536824},{"$f":"IF(OR(AU$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AU$3,$H129/$G129,$H129-SUM($I129:AT129)))","v":0.59877068246536824},{"$f":"IF(OR(AV$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AV$3,$H129/$G129,$H129-SUM($I129:AU129)))","v":0.59877068246536824},{"$f":"IF(OR(AW$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AW$3,$H129/$G129,$H129-SUM($I129:AV129)))","v":0.59877068246536824},{"$f":"IF(OR(AX$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AX$3,$H129/$G129,$H129-SUM($I129:AW129)))","v":0.59877068246536824},{"$f":"IF(OR(AY$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AY$3,$H129/$G129,$H129-SUM($I129:AX129)))","v":0.59877068246536824},{"$f":"IF(OR(AZ$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>AZ$3,$H129/$G129,$H129-SUM($I129:AY129)))","v":0.59877068246536824},{"$f":"IF(OR(BA$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BA$3,$H129/$G129,$H129-SUM($I129:AZ129)))","v":0.59877068246536824},{"$f":"IF(OR(BB$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BB$3,$H129/$G129,$H129-SUM($I129:BA129)))","v":0.59877068246536824},{"$f":"IF(OR(BC$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BC$3,$H129/$G129,$H129-SUM($I129:BB129)))","v":0.59877068246536824},{"$f":"IF(OR(BD$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BD$3,$H129/$G129,$H129-SUM($I129:BC129)))","v":0.59877068246536824},{"$f":"IF(OR(BE$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BE$3,$H129/$G129,$H129-SUM($I129:BD129)))","v":0.59877068246536824},{"$f":"IF(OR(BF$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BF$3,$H129/$G129,$H129-SUM($I129:BE129)))","v":0.59877068246536824},{"$f":"IF(OR(BG$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BG$3,$H129/$G129,$H129-SUM($I129:BF129)))","v":0.59877068246536824},{"$f":"IF(OR(BH$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BH$3,$H129/$G129,$H129-SUM($I129:BG129)))","v":0.59877068246536824},{"$f":"IF(OR(BI$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BI$3,$H129/$G129,$H129-SUM($I129:BH129)))","v":0.59877068246538556},{"$f":"IF(OR(BJ$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BJ$3,$H129/$G129,$H129-SUM($I129:BI129)))","v":0},{"$f":"IF(OR(BK$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BK$3,$H129/$G129,$H129-SUM($I129:BJ129)))","v":0},{"$f":"IF(OR(BL$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BL$3,$H129/$G129,$H129-SUM($I129:BK129)))","v":0},{"$f":"IF(OR(BM$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BM$3,$H129/$G129,$H129-SUM($I129:BL129)))","v":0},{"$f":"IF(OR(BN$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BN$3,$H129/$G129,$H129-SUM($I129:BM129)))","v":0},{"$f":"IF(OR(BO$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BO$3,$H129/$G129,$H129-SUM($I129:BN129)))","v":0},{"$f":"IF(OR(BP$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BP$3,$H129/$G129,$H129-SUM($I129:BO129)))","v":0},{"$f":"IF(OR(BQ$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BQ$3,$H129/$G129,$H129-SUM($I129:BP129)))","v":0},{"$f":"IF(OR(BR$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BR$3,$H129/$G129,$H129-SUM($I129:BQ129)))","v":0},{"$f":"IF(OR(BS$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BS$3,$H129/$G129,$H129-SUM($I129:BR129)))","v":0},{"$f":"IF(OR(BT$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BT$3,$H129/$G129,$H129-SUM($I129:BS129)))","v":0},{"$f":"IF(OR(BU$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BU$3,$H129/$G129,$H129-SUM($I129:BT129)))","v":0},{"$f":"IF(OR(BV$3<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129)>BV$3,$H129/$G129,$H129-SUM($I129:BU129)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G129","v":45},{"$f":"Q122","v":52.874769322789696},null,{"$f":"IF(OR(J$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>J$3,$H130/$G130,$H130-SUM($I130:I130)))","v":0},{"$f":"IF(OR(K$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>K$3,$H130/$G130,$H130-SUM($I130:J130)))","v":0},{"$f":"IF(OR(L$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>L$3,$H130/$G130,$H130-SUM($I130:K130)))","v":0},{"$f":"IF(OR(M$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>M$3,$H130/$G130,$H130-SUM($I130:L130)))","v":0},{"$f":"IF(OR(N$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>N$3,$H130/$G130,$H130-SUM($I130:M130)))","v":0},{"$f":"IF(OR(O$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>O$3,$H130/$G130,$H130-SUM($I130:N130)))","v":0},{"$f":"IF(OR(P$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>P$3,$H130/$G130,$H130-SUM($I130:O130)))","v":0},{"$f":"IF(OR(Q$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>Q$3,$H130/$G130,$H130-SUM($I130:P130)))","v":0},{"$f":"IF(OR(R$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>R$3,$H130/$G130,$H130-SUM($I130:Q130)))","v":1.1749948738397711},{"$f":"IF(OR(S$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>S$3,$H130/$G130,$H130-SUM($I130:R130)))","v":1.1749948738397711},{"$f":"IF(OR(T$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>T$3,$H130/$G130,$H130-SUM($I130:S130)))","v":1.1749948738397711},{"$f":"IF(OR(U$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>U$3,$H130/$G130,$H130-SUM($I130:T130)))","v":1.1749948738397711},{"$f":"IF(OR(V$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>V$3,$H130/$G130,$H130-SUM($I130:U130)))","v":1.1749948738397711},{"$f":"IF(OR(W$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>W$3,$H130/$G130,$H130-SUM($I130:V130)))","v":1.1749948738397711},{"$f":"IF(OR(X$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>X$3,$H130/$G130,$H130-SUM($I130:W130)))","v":1.1749948738397711},{"$f":"IF(OR(Y$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>Y$3,$H130/$G130,$H130-SUM($I130:X130)))","v":1.1749948738397711},{"$f":"IF(OR(Z$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>Z$3,$H130/$G130,$H130-SUM($I130:Y130)))","v":1.1749948738397711},{"$f":"IF(OR(AA$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AA$3,$H130/$G130,$H130-SUM($I130:Z130)))","v":1.1749948738397711},{"$f":"IF(OR(AB$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AB$3,$H130/$G130,$H130-SUM($I130:AA130)))","v":1.1749948738397711},{"$f":"IF(OR(AC$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AC$3,$H130/$G130,$H130-SUM($I130:AB130)))","v":1.1749948738397711},{"$f":"IF(OR(AD$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AD$3,$H130/$G130,$H130-SUM($I130:AC130)))","v":1.1749948738397711},{"$f":"IF(OR(AE$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AE$3,$H130/$G130,$H130-SUM($I130:AD130)))","v":1.1749948738397711},{"$f":"IF(OR(AF$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AF$3,$H130/$G130,$H130-SUM($I130:AE130)))","v":1.1749948738397711},{"$f":"IF(OR(AG$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AG$3,$H130/$G130,$H130-SUM($I130:AF130)))","v":1.1749948738397711},{"$f":"IF(OR(AH$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AH$3,$H130/$G130,$H130-SUM($I130:AG130)))","v":1.1749948738397711},{"$f":"IF(OR(AI$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AI$3,$H130/$G130,$H130-SUM($I130:AH130)))","v":1.1749948738397711},{"$f":"IF(OR(AJ$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AJ$3,$H130/$G130,$H130-SUM($I130:AI130)))","v":1.1749948738397711},{"$f":"IF(OR(AK$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AK$3,$H130/$G130,$H130-SUM($I130:AJ130)))","v":1.1749948738397711},{"$f":"IF(OR(AL$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AL$3,$H130/$G130,$H130-SUM($I130:AK130)))","v":1.1749948738397711},{"$f":"IF(OR(AM$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AM$3,$H130/$G130,$H130-SUM($I130:AL130)))","v":1.1749948738397711},{"$f":"IF(OR(AN$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AN$3,$H130/$G130,$H130-SUM($I130:AM130)))","v":1.1749948738397711},{"$f":"IF(OR(AO$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AO$3,$H130/$G130,$H130-SUM($I130:AN130)))","v":1.1749948738397711},{"$f":"IF(OR(AP$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AP$3,$H130/$G130,$H130-SUM($I130:AO130)))","v":1.1749948738397711},{"$f":"IF(OR(AQ$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AQ$3,$H130/$G130,$H130-SUM($I130:AP130)))","v":1.1749948738397711},{"$f":"IF(OR(AR$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AR$3,$H130/$G130,$H130-SUM($I130:AQ130)))","v":1.1749948738397711},{"$f":"IF(OR(AS$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AS$3,$H130/$G130,$H130-SUM($I130:AR130)))","v":1.1749948738397711},{"$f":"IF(OR(AT$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AT$3,$H130/$G130,$H130-SUM($I130:AS130)))","v":1.1749948738397711},{"$f":"IF(OR(AU$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AU$3,$H130/$G130,$H130-SUM($I130:AT130)))","v":1.1749948738397711},{"$f":"IF(OR(AV$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AV$3,$H130/$G130,$H130-SUM($I130:AU130)))","v":1.1749948738397711},{"$f":"IF(OR(AW$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AW$3,$H130/$G130,$H130-SUM($I130:AV130)))","v":1.1749948738397711},{"$f":"IF(OR(AX$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AX$3,$H130/$G130,$H130-SUM($I130:AW130)))","v":1.1749948738397711},{"$f":"IF(OR(AY$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AY$3,$H130/$G130,$H130-SUM($I130:AX130)))","v":1.1749948738397711},{"$f":"IF(OR(AZ$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>AZ$3,$H130/$G130,$H130-SUM($I130:AY130)))","v":1.1749948738397711},{"$f":"IF(OR(BA$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BA$3,$H130/$G130,$H130-SUM($I130:AZ130)))","v":1.1749948738397711},{"$f":"IF(OR(BB$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BB$3,$H130/$G130,$H130-SUM($I130:BA130)))","v":1.1749948738397711},{"$f":"IF(OR(BC$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BC$3,$H130/$G130,$H130-SUM($I130:BB130)))","v":1.1749948738397711},{"$f":"IF(OR(BD$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BD$3,$H130/$G130,$H130-SUM($I130:BC130)))","v":1.1749948738397711},{"$f":"IF(OR(BE$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BE$3,$H130/$G130,$H130-SUM($I130:BD130)))","v":1.1749948738397711},{"$f":"IF(OR(BF$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BF$3,$H130/$G130,$H130-SUM($I130:BE130)))","v":1.1749948738397711},{"$f":"IF(OR(BG$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BG$3,$H130/$G130,$H130-SUM($I130:BF130)))","v":1.1749948738397711},{"$f":"IF(OR(BH$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BH$3,$H130/$G130,$H130-SUM($I130:BG130)))","v":1.1749948738397711},{"$f":"IF(OR(BI$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BI$3,$H130/$G130,$H130-SUM($I130:BH130)))","v":1.1749948738397711},{"$f":"IF(OR(BJ$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BJ$3,$H130/$G130,$H130-SUM($I130:BI130)))","v":1.1749948738397364},{"$f":"IF(OR(BK$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BK$3,$H130/$G130,$H130-SUM($I130:BJ130)))","v":0},{"$f":"IF(OR(BL$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BL$3,$H130/$G130,$H130-SUM($I130:BK130)))","v":0},{"$f":"IF(OR(BM$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BM$3,$H130/$G130,$H130-SUM($I130:BL130)))","v":0},{"$f":"IF(OR(BN$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BN$3,$H130/$G130,$H130-SUM($I130:BM130)))","v":0},{"$f":"IF(OR(BO$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BO$3,$H130/$G130,$H130-SUM($I130:BN130)))","v":0},{"$f":"IF(OR(BP$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BP$3,$H130/$G130,$H130-SUM($I130:BO130)))","v":0},{"$f":"IF(OR(BQ$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BQ$3,$H130/$G130,$H130-SUM($I130:BP130)))","v":0},{"$f":"IF(OR(BR$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BR$3,$H130/$G130,$H130-SUM($I130:BQ130)))","v":0},{"$f":"IF(OR(BS$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BS$3,$H130/$G130,$H130-SUM($I130:BR130)))","v":0},{"$f":"IF(OR(BT$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BT$3,$H130/$G130,$H130-SUM($I130:BS130)))","v":0},{"$f":"IF(OR(BU$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BU$3,$H130/$G130,$H130-SUM($I130:BT130)))","v":0},{"$f":"IF(OR(BV$3<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130)>BV$3,$H130/$G130,$H130-SUM($I130:BU130)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G130","v":45},{"$f":"R122","v":51.610157692592438},null,{"$f":"IF(OR(J$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>J$3,$H131/$G131,$H131-SUM($I131:I131)))","v":0},{"$f":"IF(OR(K$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>K$3,$H131/$G131,$H131-SUM($I131:J131)))","v":0},{"$f":"IF(OR(L$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>L$3,$H131/$G131,$H131-SUM($I131:K131)))","v":0},{"$f":"IF(OR(M$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>M$3,$H131/$G131,$H131-SUM($I131:L131)))","v":0},{"$f":"IF(OR(N$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>N$3,$H131/$G131,$H131-SUM($I131:M131)))","v":0},{"$f":"IF(OR(O$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>O$3,$H131/$G131,$H131-SUM($I131:N131)))","v":0},{"$f":"IF(OR(P$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>P$3,$H131/$G131,$H131-SUM($I131:O131)))","v":0},{"$f":"IF(OR(Q$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Q$3,$H131/$G131,$H131-SUM($I131:P131)))","v":0},{"$f":"IF(OR(R$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>R$3,$H131/$G131,$H131-SUM($I131:Q131)))","v":0},{"$f":"IF(OR(S$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>S$3,$H131/$G131,$H131-SUM($I131:R131)))","v":1.1468923931687209},{"$f":"IF(OR(T$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>T$3,$H131/$G131,$H131-SUM($I131:S131)))","v":1.1468923931687209},{"$f":"IF(OR(U$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>U$3,$H131/$G131,$H131-SUM($I131:T131)))","v":1.1468923931687209},{"$f":"IF(OR(V$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>V$3,$H131/$G131,$H131-SUM($I131:U131)))","v":1.1468923931687209},{"$f":"IF(OR(W$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>W$3,$H131/$G131,$H131-SUM($I131:V131)))","v":1.1468923931687209},{"$f":"IF(OR(X$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>X$3,$H131/$G131,$H131-SUM($I131:W131)))","v":1.1468923931687209},{"$f":"IF(OR(Y$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Y$3,$H131/$G131,$H131-SUM($I131:X131)))","v":1.1468923931687209},{"$f":"IF(OR(Z$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Z$3,$H131/$G131,$H131-SUM($I131:Y131)))","v":1.1468923931687209},{"$f":"IF(OR(AA$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AA$3,$H131/$G131,$H131-SUM($I131:Z131)))","v":1.1468923931687209},{"$f":"IF(OR(AB$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AB$3,$H131/$G131,$H131-SUM($I131:AA131)))","v":1.1468923931687209},{"$f":"IF(OR(AC$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AC$3,$H131/$G131,$H131-SUM($I131:AB131)))","v":1.1468923931687209},{"$f":"IF(OR(AD$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AD$3,$H131/$G131,$H131-SUM($I131:AC131)))","v":1.1468923931687209},{"$f":"IF(OR(AE$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AE$3,$H131/$G131,$H131-SUM($I131:AD131)))","v":1.1468923931687209},{"$f":"IF(OR(AF$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AF$3,$H131/$G131,$H131-SUM($I131:AE131)))","v":1.1468923931687209},{"$f":"IF(OR(AG$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AG$3,$H131/$G131,$H131-SUM($I131:AF131)))","v":1.1468923931687209},{"$f":"IF(OR(AH$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AH$3,$H131/$G131,$H131-SUM($I131:AG131)))","v":1.1468923931687209},{"$f":"IF(OR(AI$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AI$3,$H131/$G131,$H131-SUM($I131:AH131)))","v":1.1468923931687209},{"$f":"IF(OR(AJ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AJ$3,$H131/$G131,$H131-SUM($I131:AI131)))","v":1.1468923931687209},{"$f":"IF(OR(AK$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AK$3,$H131/$G131,$H131-SUM($I131:AJ131)))","v":1.1468923931687209},{"$f":"IF(OR(AL$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AL$3,$H131/$G131,$H131-SUM($I131:AK131)))","v":1.1468923931687209},{"$f":"IF(OR(AM$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AM$3,$H131/$G131,$H131-SUM($I131:AL131)))","v":1.1468923931687209},{"$f":"IF(OR(AN$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AN$3,$H131/$G131,$H131-SUM($I131:AM131)))","v":1.1468923931687209},{"$f":"IF(OR(AO$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AO$3,$H131/$G131,$H131-SUM($I131:AN131)))","v":1.1468923931687209},{"$f":"IF(OR(AP$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AP$3,$H131/$G131,$H131-SUM($I131:AO131)))","v":1.1468923931687209},{"$f":"IF(OR(AQ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AQ$3,$H131/$G131,$H131-SUM($I131:AP131)))","v":1.1468923931687209},{"$f":"IF(OR(AR$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AR$3,$H131/$G131,$H131-SUM($I131:AQ131)))","v":1.1468923931687209},{"$f":"IF(OR(AS$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AS$3,$H131/$G131,$H131-SUM($I131:AR131)))","v":1.1468923931687209},{"$f":"IF(OR(AT$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AT$3,$H131/$G131,$H131-SUM($I131:AS131)))","v":1.1468923931687209},{"$f":"IF(OR(AU$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AU$3,$H131/$G131,$H131-SUM($I131:AT131)))","v":1.1468923931687209},{"$f":"IF(OR(AV$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AV$3,$H131/$G131,$H131-SUM($I131:AU131)))","v":1.1468923931687209},{"$f":"IF(OR(AW$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AW$3,$H131/$G131,$H131-SUM($I131:AV131)))","v":1.1468923931687209},{"$f":"IF(OR(AX$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AX$3,$H131/$G131,$H131-SUM($I131:AW131)))","v":1.1468923931687209},{"$f":"IF(OR(AY$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AY$3,$H131/$G131,$H131-SUM($I131:AX131)))","v":1.1468923931687209},{"$f":"IF(OR(AZ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AZ$3,$H131/$G131,$H131-SUM($I131:AY131)))","v":1.1468923931687209},{"$f":"IF(OR(BA$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BA$3,$H131/$G131,$H131-SUM($I131:AZ131)))","v":1.1468923931687209},{"$f":"IF(OR(BB$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BB$3,$H131/$G131,$H131-SUM($I131:BA131)))","v":1.1468923931687209},{"$f":"IF(OR(BC$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BC$3,$H131/$G131,$H131-SUM($I131:BB131)))","v":1.1468923931687209},{"$f":"IF(OR(BD$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BD$3,$H131/$G131,$H131-SUM($I131:BC131)))","v":1.1468923931687209},{"$f":"IF(OR(BE$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BE$3,$H131/$G131,$H131-SUM($I131:BD131)))","v":1.1468923931687209},{"$f":"IF(OR(BF$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BF$3,$H131/$G131,$H131-SUM($I131:BE131)))","v":1.1468923931687209},{"$f":"IF(OR(BG$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BG$3,$H131/$G131,$H131-SUM($I131:BF131)))","v":1.1468923931687209},{"$f":"IF(OR(BH$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BH$3,$H131/$G131,$H131-SUM($I131:BG131)))","v":1.1468923931687209},{"$f":"IF(OR(BI$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BI$3,$H131/$G131,$H131-SUM($I131:BH131)))","v":1.1468923931687209},{"$f":"IF(OR(BJ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BJ$3,$H131/$G131,$H131-SUM($I131:BI131)))","v":1.1468923931687209},{"$f":"IF(OR(BK$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BK$3,$H131/$G131,$H131-SUM($I131:BJ131)))","v":1.1468923931687485},{"$f":"IF(OR(BL$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BL$3,$H131/$G131,$H131-SUM($I131:BK131)))","v":0},{"$f":"IF(OR(BM$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BM$3,$H131/$G131,$H131-SUM($I131:BL131)))","v":0},{"$f":"IF(OR(BN$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BN$3,$H131/$G131,$H131-SUM($I131:BM131)))","v":0},{"$f":"IF(OR(BO$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BO$3,$H131/$G131,$H131-SUM($I131:BN131)))","v":0},{"$f":"IF(OR(BP$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BP$3,$H131/$G131,$H131-SUM($I131:BO131)))","v":0},{"$f":"IF(OR(BQ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BQ$3,$H131/$G131,$H131-SUM($I131:BP131)))","v":0},{"$f":"IF(OR(BR$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BR$3,$H131/$G131,$H131-SUM($I131:BQ131)))","v":0},{"$f":"IF(OR(BS$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BS$3,$H131/$G131,$H131-SUM($I131:BR131)))","v":0},{"$f":"IF(OR(BT$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BT$3,$H131/$G131,$H131-SUM($I131:BS131)))","v":0},{"$f":"IF(OR(BU$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BU$3,$H131/$G131,$H131-SUM($I131:BT131)))","v":0},{"$f":"IF(OR(BV$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BV$3,$H131/$G131,$H131-SUM($I131:BU131)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G131","v":45},{"$f":"S122","v":50.462980472550626},null,{"$f":"IF(OR(J$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>J$3,$H132/$G132,$H132-SUM($I132:I132)))","v":0},{"$f":"IF(OR(K$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>K$3,$H132/$G132,$H132-SUM($I132:J132)))","v":0},{"$f":"IF(OR(L$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>L$3,$H132/$G132,$H132-SUM($I132:K132)))","v":0},{"$f":"IF(OR(M$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>M$3,$H132/$G132,$H132-SUM($I132:L132)))","v":0},{"$f":"IF(OR(N$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>N$3,$H132/$G132,$H132-SUM($I132:M132)))","v":0},{"$f":"IF(OR(O$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>O$3,$H132/$G132,$H132-SUM($I132:N132)))","v":0},{"$f":"IF(OR(P$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>P$3,$H132/$G132,$H132-SUM($I132:O132)))","v":0},{"$f":"IF(OR(Q$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Q$3,$H132/$G132,$H132-SUM($I132:P132)))","v":0},{"$f":"IF(OR(R$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>R$3,$H132/$G132,$H132-SUM($I132:Q132)))","v":0},{"$f":"IF(OR(S$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>S$3,$H132/$G132,$H132-SUM($I132:R132)))","v":0},{"$f":"IF(OR(T$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>T$3,$H132/$G132,$H132-SUM($I132:S132)))","v":1.1213995660566807},{"$f":"IF(OR(U$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>U$3,$H132/$G132,$H132-SUM($I132:T132)))","v":1.1213995660566807},{"$f":"IF(OR(V$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>V$3,$H132/$G132,$H132-SUM($I132:U132)))","v":1.1213995660566807},{"$f":"IF(OR(W$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>W$3,$H132/$G132,$H132-SUM($I132:V132)))","v":1.1213995660566807},{"$f":"IF(OR(X$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>X$3,$H132/$G132,$H132-SUM($I132:W132)))","v":1.1213995660566807},{"$f":"IF(OR(Y$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Y$3,$H132/$G132,$H132-SUM($I132:X132)))","v":1.1213995660566807},{"$f":"IF(OR(Z$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Z$3,$H132/$G132,$H132-SUM($I132:Y132)))","v":1.1213995660566807},{"$f":"IF(OR(AA$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AA$3,$H132/$G132,$H132-SUM($I132:Z132)))","v":1.1213995660566807},{"$f":"IF(OR(AB$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AB$3,$H132/$G132,$H132-SUM($I132:AA132)))","v":1.1213995660566807},{"$f":"IF(OR(AC$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AC$3,$H132/$G132,$H132-SUM($I132:AB132)))","v":1.1213995660566807},{"$f":"IF(OR(AD$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AD$3,$H132/$G132,$H132-SUM($I132:AC132)))","v":1.1213995660566807},{"$f":"IF(OR(AE$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AE$3,$H132/$G132,$H132-SUM($I132:AD132)))","v":1.1213995660566807},{"$f":"IF(OR(AF$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AF$3,$H132/$G132,$H132-SUM($I132:AE132)))","v":1.1213995660566807},{"$f":"IF(OR(AG$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AG$3,$H132/$G132,$H132-SUM($I132:AF132)))","v":1.1213995660566807},{"$f":"IF(OR(AH$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AH$3,$H132/$G132,$H132-SUM($I132:AG132)))","v":1.1213995660566807},{"$f":"IF(OR(AI$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AI$3,$H132/$G132,$H132-SUM($I132:AH132)))","v":1.1213995660566807},{"$f":"IF(OR(AJ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AJ$3,$H132/$G132,$H132-SUM($I132:AI132)))","v":1.1213995660566807},{"$f":"IF(OR(AK$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AK$3,$H132/$G132,$H132-SUM($I132:AJ132)))","v":1.1213995660566807},{"$f":"IF(OR(AL$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AL$3,$H132/$G132,$H132-SUM($I132:AK132)))","v":1.1213995660566807},{"$f":"IF(OR(AM$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AM$3,$H132/$G132,$H132-SUM($I132:AL132)))","v":1.1213995660566807},{"$f":"IF(OR(AN$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AN$3,$H132/$G132,$H132-SUM($I132:AM132)))","v":1.1213995660566807},{"$f":"IF(OR(AO$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AO$3,$H132/$G132,$H132-SUM($I132:AN132)))","v":1.1213995660566807},{"$f":"IF(OR(AP$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AP$3,$H132/$G132,$H132-SUM($I132:AO132)))","v":1.1213995660566807},{"$f":"IF(OR(AQ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AQ$3,$H132/$G132,$H132-SUM($I132:AP132)))","v":1.1213995660566807},{"$f":"IF(OR(AR$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AR$3,$H132/$G132,$H132-SUM($I132:AQ132)))","v":1.1213995660566807},{"$f":"IF(OR(AS$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AS$3,$H132/$G132,$H132-SUM($I132:AR132)))","v":1.1213995660566807},{"$f":"IF(OR(AT$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AT$3,$H132/$G132,$H132-SUM($I132:AS132)))","v":1.1213995660566807},{"$f":"IF(OR(AU$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AU$3,$H132/$G132,$H132-SUM($I132:AT132)))","v":1.1213995660566807},{"$f":"IF(OR(AV$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AV$3,$H132/$G132,$H132-SUM($I132:AU132)))","v":1.1213995660566807},{"$f":"IF(OR(AW$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AW$3,$H132/$G132,$H132-SUM($I132:AV132)))","v":1.1213995660566807},{"$f":"IF(OR(AX$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AX$3,$H132/$G132,$H132-SUM($I132:AW132)))","v":1.1213995660566807},{"$f":"IF(OR(AY$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AY$3,$H132/$G132,$H132-SUM($I132:AX132)))","v":1.1213995660566807},{"$f":"IF(OR(AZ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AZ$3,$H132/$G132,$H132-SUM($I132:AY132)))","v":1.1213995660566807},{"$f":"IF(OR(BA$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BA$3,$H132/$G132,$H132-SUM($I132:AZ132)))","v":1.1213995660566807},{"$f":"IF(OR(BB$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BB$3,$H132/$G132,$H132-SUM($I132:BA132)))","v":1.1213995660566807},{"$f":"IF(OR(BC$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BC$3,$H132/$G132,$H132-SUM($I132:BB132)))","v":1.1213995660566807},{"$f":"IF(OR(BD$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BD$3,$H132/$G132,$H132-SUM($I132:BC132)))","v":1.1213995660566807},{"$f":"IF(OR(BE$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BE$3,$H132/$G132,$H132-SUM($I132:BD132)))","v":1.1213995660566807},{"$f":"IF(OR(BF$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BF$3,$H132/$G132,$H132-SUM($I132:BE132)))","v":1.1213995660566807},{"$f":"IF(OR(BG$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BG$3,$H132/$G132,$H132-SUM($I132:BF132)))","v":1.1213995660566807},{"$f":"IF(OR(BH$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BH$3,$H132/$G132,$H132-SUM($I132:BG132)))","v":1.1213995660566807},{"$f":"IF(OR(BI$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BI$3,$H132/$G132,$H132-SUM($I132:BH132)))","v":1.1213995660566807},{"$f":"IF(OR(BJ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BJ$3,$H132/$G132,$H132-SUM($I132:BI132)))","v":1.1213995660566807},{"$f":"IF(OR(BK$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BK$3,$H132/$G132,$H132-SUM($I132:BJ132)))","v":1.1213995660566807},{"$f":"IF(OR(BL$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BL$3,$H132/$G132,$H132-SUM($I132:BK132)))","v":1.1213995660566738},{"$f":"IF(OR(BM$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BM$3,$H132/$G132,$H132-SUM($I132:BL132)))","v":0},{"$f":"IF(OR(BN$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BN$3,$H132/$G132,$H132-SUM($I132:BM132)))","v":0},{"$f":"IF(OR(BO$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BO$3,$H132/$G132,$H132-SUM($I132:BN132)))","v":0},{"$f":"IF(OR(BP$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BP$3,$H132/$G132,$H132-SUM($I132:BO132)))","v":0},{"$f":"IF(OR(BQ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BQ$3,$H132/$G132,$H132-SUM($I132:BP132)))","v":0},{"$f":"IF(OR(BR$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BR$3,$H132/$G132,$H132-SUM($I132:BQ132)))","v":0},{"$f":"IF(OR(BS$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BS$3,$H132/$G132,$H132-SUM($I132:BR132)))","v":0},{"$f":"IF(OR(BT$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BT$3,$H132/$G132,$H132-SUM($I132:BS132)))","v":0},{"$f":"IF(OR(BU$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BU$3,$H132/$G132,$H132-SUM($I132:BT132)))","v":0},{"$f":"IF(OR(BV$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BV$3,$H132/$G132,$H132-SUM($I132:BU132)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A111)","v":45},{"$f":"T122","v":0},null,{"$f":"IF(OR(J$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>J$3,$H133/$G133,$H133-SUM($I133:I133)))","v":0},{"$f":"IF(OR(K$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>K$3,$H133/$G133,$H133-SUM($I133:J133)))","v":0},{"$f":"IF(OR(L$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>L$3,$H133/$G133,$H133-SUM($I133:K133)))","v":0},{"$f":"IF(OR(M$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>M$3,$H133/$G133,$H133-SUM($I133:L133)))","v":0},{"$f":"IF(OR(N$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>N$3,$H133/$G133,$H133-SUM($I133:M133)))","v":0},{"$f":"IF(OR(O$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>O$3,$H133/$G133,$H133-SUM($I133:N133)))","v":0},{"$f":"IF(OR(P$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>P$3,$H133/$G133,$H133-SUM($I133:O133)))","v":0},{"$f":"IF(OR(Q$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Q$3,$H133/$G133,$H133-SUM($I133:P133)))","v":0},{"$f":"IF(OR(R$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>R$3,$H133/$G133,$H133-SUM($I133:Q133)))","v":0},{"$f":"IF(OR(S$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>S$3,$H133/$G133,$H133-SUM($I133:R133)))","v":0},{"$f":"IF(OR(T$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>T$3,$H133/$G133,$H133-SUM($I133:S133)))","v":0},{"$f":"IF(OR(U$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>U$3,$H133/$G133,$H133-SUM($I133:T133)))","v":0},{"$f":"IF(OR(V$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>V$3,$H133/$G133,$H133-SUM($I133:U133)))","v":0},{"$f":"IF(OR(W$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>W$3,$H133/$G133,$H133-SUM($I133:V133)))","v":0},{"$f":"IF(OR(X$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>X$3,$H133/$G133,$H133-SUM($I133:W133)))","v":0},{"$f":"IF(OR(Y$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Y$3,$H133/$G133,$H133-SUM($I133:X133)))","v":0},{"$f":"IF(OR(Z$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Z$3,$H133/$G133,$H133-SUM($I133:Y133)))","v":0},{"$f":"IF(OR(AA$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AA$3,$H133/$G133,$H133-SUM($I133:Z133)))","v":0},{"$f":"IF(OR(AB$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AB$3,$H133/$G133,$H133-SUM($I133:AA133)))","v":0},{"$f":"IF(OR(AC$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AC$3,$H133/$G133,$H133-SUM($I133:AB133)))","v":0},{"$f":"IF(OR(AD$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AD$3,$H133/$G133,$H133-SUM($I133:AC133)))","v":0},{"$f":"IF(OR(AE$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AE$3,$H133/$G133,$H133-SUM($I133:AD133)))","v":0},{"$f":"IF(OR(AF$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AF$3,$H133/$G133,$H133-SUM($I133:AE133)))","v":0},{"$f":"IF(OR(AG$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AG$3,$H133/$G133,$H133-SUM($I133:AF133)))","v":0},{"$f":"IF(OR(AH$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AH$3,$H133/$G133,$H133-SUM($I133:AG133)))","v":0},{"$f":"IF(OR(AI$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AI$3,$H133/$G133,$H133-SUM($I133:AH133)))","v":0},{"$f":"IF(OR(AJ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AJ$3,$H133/$G133,$H133-SUM($I133:AI133)))","v":0},{"$f":"IF(OR(AK$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AK$3,$H133/$G133,$H133-SUM($I133:AJ133)))","v":0},{"$f":"IF(OR(AL$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AL$3,$H133/$G133,$H133-SUM($I133:AK133)))","v":0},{"$f":"IF(OR(AM$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AM$3,$H133/$G133,$H133-SUM($I133:AL133)))","v":0},{"$f":"IF(OR(AN$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AN$3,$H133/$G133,$H133-SUM($I133:AM133)))","v":0},{"$f":"IF(OR(AO$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AO$3,$H133/$G133,$H133-SUM($I133:AN133)))","v":0},{"$f":"IF(OR(AP$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AP$3,$H133/$G133,$H133-SUM($I133:AO133)))","v":0},{"$f":"IF(OR(AQ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AQ$3,$H133/$G133,$H133-SUM($I133:AP133)))","v":0},{"$f":"IF(OR(AR$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AR$3,$H133/$G133,$H133-SUM($I133:AQ133)))","v":0},{"$f":"IF(OR(AS$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AS$3,$H133/$G133,$H133-SUM($I133:AR133)))","v":0},{"$f":"IF(OR(AT$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AT$3,$H133/$G133,$H133-SUM($I133:AS133)))","v":0},{"$f":"IF(OR(AU$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AU$3,$H133/$G133,$H133-SUM($I133:AT133)))","v":0},{"$f":"IF(OR(AV$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AV$3,$H133/$G133,$H133-SUM($I133:AU133)))","v":0},{"$f":"IF(OR(AW$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AW$3,$H133/$G133,$H133-SUM($I133:AV133)))","v":0},{"$f":"IF(OR(AX$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AX$3,$H133/$G133,$H133-SUM($I133:AW133)))","v":0},{"$f":"IF(OR(AY$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AY$3,$H133/$G133,$H133-SUM($I133:AX133)))","v":0},{"$f":"IF(OR(AZ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AZ$3,$H133/$G133,$H133-SUM($I133:AY133)))","v":0},{"$f":"IF(OR(BA$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BA$3,$H133/$G133,$H133-SUM($I133:AZ133)))","v":0},{"$f":"IF(OR(BB$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BB$3,$H133/$G133,$H133-SUM($I133:BA133)))","v":0},{"$f":"IF(OR(BC$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BC$3,$H133/$G133,$H133-SUM($I133:BB133)))","v":0},{"$f":"IF(OR(BD$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BD$3,$H133/$G133,$H133-SUM($I133:BC133)))","v":0},{"$f":"IF(OR(BE$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BE$3,$H133/$G133,$H133-SUM($I133:BD133)))","v":0},{"$f":"IF(OR(BF$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BF$3,$H133/$G133,$H133-SUM($I133:BE133)))","v":0},{"$f":"IF(OR(BG$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BG$3,$H133/$G133,$H133-SUM($I133:BF133)))","v":0},{"$f":"IF(OR(BH$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BH$3,$H133/$G133,$H133-SUM($I133:BG133)))","v":0},{"$f":"IF(OR(BI$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BI$3,$H133/$G133,$H133-SUM($I133:BH133)))","v":0},{"$f":"IF(OR(BJ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BJ$3,$H133/$G133,$H133-SUM($I133:BI133)))","v":0},{"$f":"IF(OR(BK$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BK$3,$H133/$G133,$H133-SUM($I133:BJ133)))","v":0},{"$f":"IF(OR(BL$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BL$3,$H133/$G133,$H133-SUM($I133:BK133)))","v":0},{"$f":"IF(OR(BM$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BM$3,$H133/$G133,$H133-SUM($I133:BL133)))","v":0},{"$f":"IF(OR(BN$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BN$3,$H133/$G133,$H133-SUM($I133:BM133)))","v":0},{"$f":"IF(OR(BO$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BO$3,$H133/$G133,$H133-SUM($I133:BN133)))","v":0},{"$f":"IF(OR(BP$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BP$3,$H133/$G133,$H133-SUM($I133:BO133)))","v":0},{"$f":"IF(OR(BQ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BQ$3,$H133/$G133,$H133-SUM($I133:BP133)))","v":0},{"$f":"IF(OR(BR$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BR$3,$H133/$G133,$H133-SUM($I133:BQ133)))","v":0},{"$f":"IF(OR(BS$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BS$3,$H133/$G133,$H133-SUM($I133:BR133)))","v":0},{"$f":"IF(OR(BT$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BT$3,$H133/$G133,$H133-SUM($I133:BS133)))","v":0},{"$f":"IF(OR(BU$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BU$3,$H133/$G133,$H133-SUM($I133:BT133)))","v":0},{"$f":"IF(OR(BV$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BV$3,$H133/$G133,$H133-SUM($I133:BU133)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G133","v":45},{"$f":"U122","v":0},null,{"$f":"IF(OR(J$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>J$3,$H134/$G134,$H134-SUM($I134:I134)))","v":0},{"$f":"IF(OR(K$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>K$3,$H134/$G134,$H134-SUM($I134:J134)))","v":0},{"$f":"IF(OR(L$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>L$3,$H134/$G134,$H134-SUM($I134:K134)))","v":0},{"$f":"IF(OR(M$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>M$3,$H134/$G134,$H134-SUM($I134:L134)))","v":0},{"$f":"IF(OR(N$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>N$3,$H134/$G134,$H134-SUM($I134:M134)))","v":0},{"$f":"IF(OR(O$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>O$3,$H134/$G134,$H134-SUM($I134:N134)))","v":0},{"$f":"IF(OR(P$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>P$3,$H134/$G134,$H134-SUM($I134:O134)))","v":0},{"$f":"IF(OR(Q$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Q$3,$H134/$G134,$H134-SUM($I134:P134)))","v":0},{"$f":"IF(OR(R$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>R$3,$H134/$G134,$H134-SUM($I134:Q134)))","v":0},{"$f":"IF(OR(S$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>S$3,$H134/$G134,$H134-SUM($I134:R134)))","v":0},{"$f":"IF(OR(T$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>T$3,$H134/$G134,$H134-SUM($I134:S134)))","v":0},{"$f":"IF(OR(U$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>U$3,$H134/$G134,$H134-SUM($I134:T134)))","v":0},{"$f":"IF(OR(V$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>V$3,$H134/$G134,$H134-SUM($I134:U134)))","v":0},{"$f":"IF(OR(W$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>W$3,$H134/$G134,$H134-SUM($I134:V134)))","v":0},{"$f":"IF(OR(X$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>X$3,$H134/$G134,$H134-SUM($I134:W134)))","v":0},{"$f":"IF(OR(Y$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Y$3,$H134/$G134,$H134-SUM($I134:X134)))","v":0},{"$f":"IF(OR(Z$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Z$3,$H134/$G134,$H134-SUM($I134:Y134)))","v":0},{"$f":"IF(OR(AA$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AA$3,$H134/$G134,$H134-SUM($I134:Z134)))","v":0},{"$f":"IF(OR(AB$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AB$3,$H134/$G134,$H134-SUM($I134:AA134)))","v":0},{"$f":"IF(OR(AC$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AC$3,$H134/$G134,$H134-SUM($I134:AB134)))","v":0},{"$f":"IF(OR(AD$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AD$3,$H134/$G134,$H134-SUM($I134:AC134)))","v":0},{"$f":"IF(OR(AE$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AE$3,$H134/$G134,$H134-SUM($I134:AD134)))","v":0},{"$f":"IF(OR(AF$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AF$3,$H134/$G134,$H134-SUM($I134:AE134)))","v":0},{"$f":"IF(OR(AG$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AG$3,$H134/$G134,$H134-SUM($I134:AF134)))","v":0},{"$f":"IF(OR(AH$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AH$3,$H134/$G134,$H134-SUM($I134:AG134)))","v":0},{"$f":"IF(OR(AI$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AI$3,$H134/$G134,$H134-SUM($I134:AH134)))","v":0},{"$f":"IF(OR(AJ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AJ$3,$H134/$G134,$H134-SUM($I134:AI134)))","v":0},{"$f":"IF(OR(AK$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AK$3,$H134/$G134,$H134-SUM($I134:AJ134)))","v":0},{"$f":"IF(OR(AL$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AL$3,$H134/$G134,$H134-SUM($I134:AK134)))","v":0},{"$f":"IF(OR(AM$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AM$3,$H134/$G134,$H134-SUM($I134:AL134)))","v":0},{"$f":"IF(OR(AN$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AN$3,$H134/$G134,$H134-SUM($I134:AM134)))","v":0},{"$f":"IF(OR(AO$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AO$3,$H134/$G134,$H134-SUM($I134:AN134)))","v":0},{"$f":"IF(OR(AP$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AP$3,$H134/$G134,$H134-SUM($I134:AO134)))","v":0},{"$f":"IF(OR(AQ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AQ$3,$H134/$G134,$H134-SUM($I134:AP134)))","v":0},{"$f":"IF(OR(AR$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AR$3,$H134/$G134,$H134-SUM($I134:AQ134)))","v":0},{"$f":"IF(OR(AS$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AS$3,$H134/$G134,$H134-SUM($I134:AR134)))","v":0},{"$f":"IF(OR(AT$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AT$3,$H134/$G134,$H134-SUM($I134:AS134)))","v":0},{"$f":"IF(OR(AU$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AU$3,$H134/$G134,$H134-SUM($I134:AT134)))","v":0},{"$f":"IF(OR(AV$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AV$3,$H134/$G134,$H134-SUM($I134:AU134)))","v":0},{"$f":"IF(OR(AW$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AW$3,$H134/$G134,$H134-SUM($I134:AV134)))","v":0},{"$f":"IF(OR(AX$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AX$3,$H134/$G134,$H134-SUM($I134:AW134)))","v":0},{"$f":"IF(OR(AY$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AY$3,$H134/$G134,$H134-SUM($I134:AX134)))","v":0},{"$f":"IF(OR(AZ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AZ$3,$H134/$G134,$H134-SUM($I134:AY134)))","v":0},{"$f":"IF(OR(BA$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BA$3,$H134/$G134,$H134-SUM($I134:AZ134)))","v":0},{"$f":"IF(OR(BB$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BB$3,$H134/$G134,$H134-SUM($I134:BA134)))","v":0},{"$f":"IF(OR(BC$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BC$3,$H134/$G134,$H134-SUM($I134:BB134)))","v":0},{"$f":"IF(OR(BD$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BD$3,$H134/$G134,$H134-SUM($I134:BC134)))","v":0},{"$f":"IF(OR(BE$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BE$3,$H134/$G134,$H134-SUM($I134:BD134)))","v":0},{"$f":"IF(OR(BF$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BF$3,$H134/$G134,$H134-SUM($I134:BE134)))","v":0},{"$f":"IF(OR(BG$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BG$3,$H134/$G134,$H134-SUM($I134:BF134)))","v":0},{"$f":"IF(OR(BH$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BH$3,$H134/$G134,$H134-SUM($I134:BG134)))","v":0},{"$f":"IF(OR(BI$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BI$3,$H134/$G134,$H134-SUM($I134:BH134)))","v":0},{"$f":"IF(OR(BJ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BJ$3,$H134/$G134,$H134-SUM($I134:BI134)))","v":0},{"$f":"IF(OR(BK$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BK$3,$H134/$G134,$H134-SUM($I134:BJ134)))","v":0},{"$f":"IF(OR(BL$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BL$3,$H134/$G134,$H134-SUM($I134:BK134)))","v":0},{"$f":"IF(OR(BM$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BM$3,$H134/$G134,$H134-SUM($I134:BL134)))","v":0},{"$f":"IF(OR(BN$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BN$3,$H134/$G134,$H134-SUM($I134:BM134)))","v":0},{"$f":"IF(OR(BO$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BO$3,$H134/$G134,$H134-SUM($I134:BN134)))","v":0},{"$f":"IF(OR(BP$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BP$3,$H134/$G134,$H134-SUM($I134:BO134)))","v":0},{"$f":"IF(OR(BQ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BQ$3,$H134/$G134,$H134-SUM($I134:BP134)))","v":0},{"$f":"IF(OR(BR$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BR$3,$H134/$G134,$H134-SUM($I134:BQ134)))","v":0},{"$f":"IF(OR(BS$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BS$3,$H134/$G134,$H134-SUM($I134:BR134)))","v":0},{"$f":"IF(OR(BT$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BT$3,$H134/$G134,$H134-SUM($I134:BS134)))","v":0},{"$f":"IF(OR(BU$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BU$3,$H134/$G134,$H134-SUM($I134:BT134)))","v":0},{"$f":"IF(OR(BV$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BV$3,$H134/$G134,$H134-SUM($I134:BU134)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G134","v":45},{"$f":"V122","v":0},null,{"$f":"IF(OR(J$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>J$3,$H135/$G135,$H135-SUM($I135:I135)))","v":0},{"$f":"IF(OR(K$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>K$3,$H135/$G135,$H135-SUM($I135:J135)))","v":0},{"$f":"IF(OR(L$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>L$3,$H135/$G135,$H135-SUM($I135:K135)))","v":0},{"$f":"IF(OR(M$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>M$3,$H135/$G135,$H135-SUM($I135:L135)))","v":0},{"$f":"IF(OR(N$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>N$3,$H135/$G135,$H135-SUM($I135:M135)))","v":0},{"$f":"IF(OR(O$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>O$3,$H135/$G135,$H135-SUM($I135:N135)))","v":0},{"$f":"IF(OR(P$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>P$3,$H135/$G135,$H135-SUM($I135:O135)))","v":0},{"$f":"IF(OR(Q$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Q$3,$H135/$G135,$H135-SUM($I135:P135)))","v":0},{"$f":"IF(OR(R$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>R$3,$H135/$G135,$H135-SUM($I135:Q135)))","v":0},{"$f":"IF(OR(S$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>S$3,$H135/$G135,$H135-SUM($I135:R135)))","v":0},{"$f":"IF(OR(T$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>T$3,$H135/$G135,$H135-SUM($I135:S135)))","v":0},{"$f":"IF(OR(U$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>U$3,$H135/$G135,$H135-SUM($I135:T135)))","v":0},{"$f":"IF(OR(V$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>V$3,$H135/$G135,$H135-SUM($I135:U135)))","v":0},{"$f":"IF(OR(W$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>W$3,$H135/$G135,$H135-SUM($I135:V135)))","v":0},{"$f":"IF(OR(X$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>X$3,$H135/$G135,$H135-SUM($I135:W135)))","v":0},{"$f":"IF(OR(Y$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Y$3,$H135/$G135,$H135-SUM($I135:X135)))","v":0},{"$f":"IF(OR(Z$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Z$3,$H135/$G135,$H135-SUM($I135:Y135)))","v":0},{"$f":"IF(OR(AA$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AA$3,$H135/$G135,$H135-SUM($I135:Z135)))","v":0},{"$f":"IF(OR(AB$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AB$3,$H135/$G135,$H135-SUM($I135:AA135)))","v":0},{"$f":"IF(OR(AC$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AC$3,$H135/$G135,$H135-SUM($I135:AB135)))","v":0},{"$f":"IF(OR(AD$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AD$3,$H135/$G135,$H135-SUM($I135:AC135)))","v":0},{"$f":"IF(OR(AE$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AE$3,$H135/$G135,$H135-SUM($I135:AD135)))","v":0},{"$f":"IF(OR(AF$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AF$3,$H135/$G135,$H135-SUM($I135:AE135)))","v":0},{"$f":"IF(OR(AG$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AG$3,$H135/$G135,$H135-SUM($I135:AF135)))","v":0},{"$f":"IF(OR(AH$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AH$3,$H135/$G135,$H135-SUM($I135:AG135)))","v":0},{"$f":"IF(OR(AI$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AI$3,$H135/$G135,$H135-SUM($I135:AH135)))","v":0},{"$f":"IF(OR(AJ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AJ$3,$H135/$G135,$H135-SUM($I135:AI135)))","v":0},{"$f":"IF(OR(AK$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AK$3,$H135/$G135,$H135-SUM($I135:AJ135)))","v":0},{"$f":"IF(OR(AL$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AL$3,$H135/$G135,$H135-SUM($I135:AK135)))","v":0},{"$f":"IF(OR(AM$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AM$3,$H135/$G135,$H135-SUM($I135:AL135)))","v":0},{"$f":"IF(OR(AN$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AN$3,$H135/$G135,$H135-SUM($I135:AM135)))","v":0},{"$f":"IF(OR(AO$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AO$3,$H135/$G135,$H135-SUM($I135:AN135)))","v":0},{"$f":"IF(OR(AP$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AP$3,$H135/$G135,$H135-SUM($I135:AO135)))","v":0},{"$f":"IF(OR(AQ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AQ$3,$H135/$G135,$H135-SUM($I135:AP135)))","v":0},{"$f":"IF(OR(AR$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AR$3,$H135/$G135,$H135-SUM($I135:AQ135)))","v":0},{"$f":"IF(OR(AS$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AS$3,$H135/$G135,$H135-SUM($I135:AR135)))","v":0},{"$f":"IF(OR(AT$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AT$3,$H135/$G135,$H135-SUM($I135:AS135)))","v":0},{"$f":"IF(OR(AU$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AU$3,$H135/$G135,$H135-SUM($I135:AT135)))","v":0},{"$f":"IF(OR(AV$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AV$3,$H135/$G135,$H135-SUM($I135:AU135)))","v":0},{"$f":"IF(OR(AW$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AW$3,$H135/$G135,$H135-SUM($I135:AV135)))","v":0},{"$f":"IF(OR(AX$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AX$3,$H135/$G135,$H135-SUM($I135:AW135)))","v":0},{"$f":"IF(OR(AY$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AY$3,$H135/$G135,$H135-SUM($I135:AX135)))","v":0},{"$f":"IF(OR(AZ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AZ$3,$H135/$G135,$H135-SUM($I135:AY135)))","v":0},{"$f":"IF(OR(BA$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BA$3,$H135/$G135,$H135-SUM($I135:AZ135)))","v":0},{"$f":"IF(OR(BB$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BB$3,$H135/$G135,$H135-SUM($I135:BA135)))","v":0},{"$f":"IF(OR(BC$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BC$3,$H135/$G135,$H135-SUM($I135:BB135)))","v":0},{"$f":"IF(OR(BD$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BD$3,$H135/$G135,$H135-SUM($I135:BC135)))","v":0},{"$f":"IF(OR(BE$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BE$3,$H135/$G135,$H135-SUM($I135:BD135)))","v":0},{"$f":"IF(OR(BF$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BF$3,$H135/$G135,$H135-SUM($I135:BE135)))","v":0},{"$f":"IF(OR(BG$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BG$3,$H135/$G135,$H135-SUM($I135:BF135)))","v":0},{"$f":"IF(OR(BH$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BH$3,$H135/$G135,$H135-SUM($I135:BG135)))","v":0},{"$f":"IF(OR(BI$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BI$3,$H135/$G135,$H135-SUM($I135:BH135)))","v":0},{"$f":"IF(OR(BJ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BJ$3,$H135/$G135,$H135-SUM($I135:BI135)))","v":0},{"$f":"IF(OR(BK$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BK$3,$H135/$G135,$H135-SUM($I135:BJ135)))","v":0},{"$f":"IF(OR(BL$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BL$3,$H135/$G135,$H135-SUM($I135:BK135)))","v":0},{"$f":"IF(OR(BM$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BM$3,$H135/$G135,$H135-SUM($I135:BL135)))","v":0},{"$f":"IF(OR(BN$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BN$3,$H135/$G135,$H135-SUM($I135:BM135)))","v":0},{"$f":"IF(OR(BO$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BO$3,$H135/$G135,$H135-SUM($I135:BN135)))","v":0},{"$f":"IF(OR(BP$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BP$3,$H135/$G135,$H135-SUM($I135:BO135)))","v":0},{"$f":"IF(OR(BQ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BQ$3,$H135/$G135,$H135-SUM($I135:BP135)))","v":0},{"$f":"IF(OR(BR$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BR$3,$H135/$G135,$H135-SUM($I135:BQ135)))","v":0},{"$f":"IF(OR(BS$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BS$3,$H135/$G135,$H135-SUM($I135:BR135)))","v":0},{"$f":"IF(OR(BT$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BT$3,$H135/$G135,$H135-SUM($I135:BS135)))","v":0},{"$f":"IF(OR(BU$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BU$3,$H135/$G135,$H135-SUM($I135:BT135)))","v":0},{"$f":"IF(OR(BV$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BV$3,$H135/$G135,$H135-SUM($I135:BU135)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G135","v":45},{"$f":"W122","v":0},null,{"$f":"IF(OR(J$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>J$3,$H136/$G136,$H136-SUM($I136:I136)))","v":0},{"$f":"IF(OR(K$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>K$3,$H136/$G136,$H136-SUM($I136:J136)))","v":0},{"$f":"IF(OR(L$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>L$3,$H136/$G136,$H136-SUM($I136:K136)))","v":0},{"$f":"IF(OR(M$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>M$3,$H136/$G136,$H136-SUM($I136:L136)))","v":0},{"$f":"IF(OR(N$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>N$3,$H136/$G136,$H136-SUM($I136:M136)))","v":0},{"$f":"IF(OR(O$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>O$3,$H136/$G136,$H136-SUM($I136:N136)))","v":0},{"$f":"IF(OR(P$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>P$3,$H136/$G136,$H136-SUM($I136:O136)))","v":0},{"$f":"IF(OR(Q$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Q$3,$H136/$G136,$H136-SUM($I136:P136)))","v":0},{"$f":"IF(OR(R$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>R$3,$H136/$G136,$H136-SUM($I136:Q136)))","v":0},{"$f":"IF(OR(S$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>S$3,$H136/$G136,$H136-SUM($I136:R136)))","v":0},{"$f":"IF(OR(T$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>T$3,$H136/$G136,$H136-SUM($I136:S136)))","v":0},{"$f":"IF(OR(U$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>U$3,$H136/$G136,$H136-SUM($I136:T136)))","v":0},{"$f":"IF(OR(V$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>V$3,$H136/$G136,$H136-SUM($I136:U136)))","v":0},{"$f":"IF(OR(W$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>W$3,$H136/$G136,$H136-SUM($I136:V136)))","v":0},{"$f":"IF(OR(X$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>X$3,$H136/$G136,$H136-SUM($I136:W136)))","v":0},{"$f":"IF(OR(Y$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Y$3,$H136/$G136,$H136-SUM($I136:X136)))","v":0},{"$f":"IF(OR(Z$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Z$3,$H136/$G136,$H136-SUM($I136:Y136)))","v":0},{"$f":"IF(OR(AA$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AA$3,$H136/$G136,$H136-SUM($I136:Z136)))","v":0},{"$f":"IF(OR(AB$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AB$3,$H136/$G136,$H136-SUM($I136:AA136)))","v":0},{"$f":"IF(OR(AC$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AC$3,$H136/$G136,$H136-SUM($I136:AB136)))","v":0},{"$f":"IF(OR(AD$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AD$3,$H136/$G136,$H136-SUM($I136:AC136)))","v":0},{"$f":"IF(OR(AE$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AE$3,$H136/$G136,$H136-SUM($I136:AD136)))","v":0},{"$f":"IF(OR(AF$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AF$3,$H136/$G136,$H136-SUM($I136:AE136)))","v":0},{"$f":"IF(OR(AG$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AG$3,$H136/$G136,$H136-SUM($I136:AF136)))","v":0},{"$f":"IF(OR(AH$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AH$3,$H136/$G136,$H136-SUM($I136:AG136)))","v":0},{"$f":"IF(OR(AI$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AI$3,$H136/$G136,$H136-SUM($I136:AH136)))","v":0},{"$f":"IF(OR(AJ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AJ$3,$H136/$G136,$H136-SUM($I136:AI136)))","v":0},{"$f":"IF(OR(AK$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AK$3,$H136/$G136,$H136-SUM($I136:AJ136)))","v":0},{"$f":"IF(OR(AL$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AL$3,$H136/$G136,$H136-SUM($I136:AK136)))","v":0},{"$f":"IF(OR(AM$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AM$3,$H136/$G136,$H136-SUM($I136:AL136)))","v":0},{"$f":"IF(OR(AN$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AN$3,$H136/$G136,$H136-SUM($I136:AM136)))","v":0},{"$f":"IF(OR(AO$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AO$3,$H136/$G136,$H136-SUM($I136:AN136)))","v":0},{"$f":"IF(OR(AP$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AP$3,$H136/$G136,$H136-SUM($I136:AO136)))","v":0},{"$f":"IF(OR(AQ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AQ$3,$H136/$G136,$H136-SUM($I136:AP136)))","v":0},{"$f":"IF(OR(AR$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AR$3,$H136/$G136,$H136-SUM($I136:AQ136)))","v":0},{"$f":"IF(OR(AS$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AS$3,$H136/$G136,$H136-SUM($I136:AR136)))","v":0},{"$f":"IF(OR(AT$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AT$3,$H136/$G136,$H136-SUM($I136:AS136)))","v":0},{"$f":"IF(OR(AU$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AU$3,$H136/$G136,$H136-SUM($I136:AT136)))","v":0},{"$f":"IF(OR(AV$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AV$3,$H136/$G136,$H136-SUM($I136:AU136)))","v":0},{"$f":"IF(OR(AW$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AW$3,$H136/$G136,$H136-SUM($I136:AV136)))","v":0},{"$f":"IF(OR(AX$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AX$3,$H136/$G136,$H136-SUM($I136:AW136)))","v":0},{"$f":"IF(OR(AY$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AY$3,$H136/$G136,$H136-SUM($I136:AX136)))","v":0},{"$f":"IF(OR(AZ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AZ$3,$H136/$G136,$H136-SUM($I136:AY136)))","v":0},{"$f":"IF(OR(BA$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BA$3,$H136/$G136,$H136-SUM($I136:AZ136)))","v":0},{"$f":"IF(OR(BB$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BB$3,$H136/$G136,$H136-SUM($I136:BA136)))","v":0},{"$f":"IF(OR(BC$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BC$3,$H136/$G136,$H136-SUM($I136:BB136)))","v":0},{"$f":"IF(OR(BD$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BD$3,$H136/$G136,$H136-SUM($I136:BC136)))","v":0},{"$f":"IF(OR(BE$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BE$3,$H136/$G136,$H136-SUM($I136:BD136)))","v":0},{"$f":"IF(OR(BF$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BF$3,$H136/$G136,$H136-SUM($I136:BE136)))","v":0},{"$f":"IF(OR(BG$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BG$3,$H136/$G136,$H136-SUM($I136:BF136)))","v":0},{"$f":"IF(OR(BH$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BH$3,$H136/$G136,$H136-SUM($I136:BG136)))","v":0},{"$f":"IF(OR(BI$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BI$3,$H136/$G136,$H136-SUM($I136:BH136)))","v":0},{"$f":"IF(OR(BJ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BJ$3,$H136/$G136,$H136-SUM($I136:BI136)))","v":0},{"$f":"IF(OR(BK$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BK$3,$H136/$G136,$H136-SUM($I136:BJ136)))","v":0},{"$f":"IF(OR(BL$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BL$3,$H136/$G136,$H136-SUM($I136:BK136)))","v":0},{"$f":"IF(OR(BM$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BM$3,$H136/$G136,$H136-SUM($I136:BL136)))","v":0},{"$f":"IF(OR(BN$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BN$3,$H136/$G136,$H136-SUM($I136:BM136)))","v":0},{"$f":"IF(OR(BO$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BO$3,$H136/$G136,$H136-SUM($I136:BN136)))","v":0},{"$f":"IF(OR(BP$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BP$3,$H136/$G136,$H136-SUM($I136:BO136)))","v":0},{"$f":"IF(OR(BQ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BQ$3,$H136/$G136,$H136-SUM($I136:BP136)))","v":0},{"$f":"IF(OR(BR$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BR$3,$H136/$G136,$H136-SUM($I136:BQ136)))","v":0},{"$f":"IF(OR(BS$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BS$3,$H136/$G136,$H136-SUM($I136:BR136)))","v":0},{"$f":"IF(OR(BT$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BT$3,$H136/$G136,$H136-SUM($I136:BS136)))","v":0},{"$f":"IF(OR(BU$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BU$3,$H136/$G136,$H136-SUM($I136:BT136)))","v":0},{"$f":"IF(OR(BV$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BV$3,$H136/$G136,$H136-SUM($I136:BU136)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G136","v":45},{"$f":"X122","v":0},null,{"$f":"IF(OR(J$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>J$3,$H137/$G137,$H137-SUM($I137:I137)))","v":0},{"$f":"IF(OR(K$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>K$3,$H137/$G137,$H137-SUM($I137:J137)))","v":0},{"$f":"IF(OR(L$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>L$3,$H137/$G137,$H137-SUM($I137:K137)))","v":0},{"$f":"IF(OR(M$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>M$3,$H137/$G137,$H137-SUM($I137:L137)))","v":0},{"$f":"IF(OR(N$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>N$3,$H137/$G137,$H137-SUM($I137:M137)))","v":0},{"$f":"IF(OR(O$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>O$3,$H137/$G137,$H137-SUM($I137:N137)))","v":0},{"$f":"IF(OR(P$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>P$3,$H137/$G137,$H137-SUM($I137:O137)))","v":0},{"$f":"IF(OR(Q$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Q$3,$H137/$G137,$H137-SUM($I137:P137)))","v":0},{"$f":"IF(OR(R$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>R$3,$H137/$G137,$H137-SUM($I137:Q137)))","v":0},{"$f":"IF(OR(S$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>S$3,$H137/$G137,$H137-SUM($I137:R137)))","v":0},{"$f":"IF(OR(T$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>T$3,$H137/$G137,$H137-SUM($I137:S137)))","v":0},{"$f":"IF(OR(U$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>U$3,$H137/$G137,$H137-SUM($I137:T137)))","v":0},{"$f":"IF(OR(V$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>V$3,$H137/$G137,$H137-SUM($I137:U137)))","v":0},{"$f":"IF(OR(W$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>W$3,$H137/$G137,$H137-SUM($I137:V137)))","v":0},{"$f":"IF(OR(X$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>X$3,$H137/$G137,$H137-SUM($I137:W137)))","v":0},{"$f":"IF(OR(Y$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Y$3,$H137/$G137,$H137-SUM($I137:X137)))","v":0},{"$f":"IF(OR(Z$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Z$3,$H137/$G137,$H137-SUM($I137:Y137)))","v":0},{"$f":"IF(OR(AA$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AA$3,$H137/$G137,$H137-SUM($I137:Z137)))","v":0},{"$f":"IF(OR(AB$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AB$3,$H137/$G137,$H137-SUM($I137:AA137)))","v":0},{"$f":"IF(OR(AC$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AC$3,$H137/$G137,$H137-SUM($I137:AB137)))","v":0},{"$f":"IF(OR(AD$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AD$3,$H137/$G137,$H137-SUM($I137:AC137)))","v":0},{"$f":"IF(OR(AE$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AE$3,$H137/$G137,$H137-SUM($I137:AD137)))","v":0},{"$f":"IF(OR(AF$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AF$3,$H137/$G137,$H137-SUM($I137:AE137)))","v":0},{"$f":"IF(OR(AG$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AG$3,$H137/$G137,$H137-SUM($I137:AF137)))","v":0},{"$f":"IF(OR(AH$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AH$3,$H137/$G137,$H137-SUM($I137:AG137)))","v":0},{"$f":"IF(OR(AI$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AI$3,$H137/$G137,$H137-SUM($I137:AH137)))","v":0},{"$f":"IF(OR(AJ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AJ$3,$H137/$G137,$H137-SUM($I137:AI137)))","v":0},{"$f":"IF(OR(AK$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AK$3,$H137/$G137,$H137-SUM($I137:AJ137)))","v":0},{"$f":"IF(OR(AL$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AL$3,$H137/$G137,$H137-SUM($I137:AK137)))","v":0},{"$f":"IF(OR(AM$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AM$3,$H137/$G137,$H137-SUM($I137:AL137)))","v":0},{"$f":"IF(OR(AN$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AN$3,$H137/$G137,$H137-SUM($I137:AM137)))","v":0},{"$f":"IF(OR(AO$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AO$3,$H137/$G137,$H137-SUM($I137:AN137)))","v":0},{"$f":"IF(OR(AP$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AP$3,$H137/$G137,$H137-SUM($I137:AO137)))","v":0},{"$f":"IF(OR(AQ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AQ$3,$H137/$G137,$H137-SUM($I137:AP137)))","v":0},{"$f":"IF(OR(AR$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AR$3,$H137/$G137,$H137-SUM($I137:AQ137)))","v":0},{"$f":"IF(OR(AS$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AS$3,$H137/$G137,$H137-SUM($I137:AR137)))","v":0},{"$f":"IF(OR(AT$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AT$3,$H137/$G137,$H137-SUM($I137:AS137)))","v":0},{"$f":"IF(OR(AU$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AU$3,$H137/$G137,$H137-SUM($I137:AT137)))","v":0},{"$f":"IF(OR(AV$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AV$3,$H137/$G137,$H137-SUM($I137:AU137)))","v":0},{"$f":"IF(OR(AW$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AW$3,$H137/$G137,$H137-SUM($I137:AV137)))","v":0},{"$f":"IF(OR(AX$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AX$3,$H137/$G137,$H137-SUM($I137:AW137)))","v":0},{"$f":"IF(OR(AY$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AY$3,$H137/$G137,$H137-SUM($I137:AX137)))","v":0},{"$f":"IF(OR(AZ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AZ$3,$H137/$G137,$H137-SUM($I137:AY137)))","v":0},{"$f":"IF(OR(BA$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BA$3,$H137/$G137,$H137-SUM($I137:AZ137)))","v":0},{"$f":"IF(OR(BB$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BB$3,$H137/$G137,$H137-SUM($I137:BA137)))","v":0},{"$f":"IF(OR(BC$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BC$3,$H137/$G137,$H137-SUM($I137:BB137)))","v":0},{"$f":"IF(OR(BD$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BD$3,$H137/$G137,$H137-SUM($I137:BC137)))","v":0},{"$f":"IF(OR(BE$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BE$3,$H137/$G137,$H137-SUM($I137:BD137)))","v":0},{"$f":"IF(OR(BF$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BF$3,$H137/$G137,$H137-SUM($I137:BE137)))","v":0},{"$f":"IF(OR(BG$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BG$3,$H137/$G137,$H137-SUM($I137:BF137)))","v":0},{"$f":"IF(OR(BH$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BH$3,$H137/$G137,$H137-SUM($I137:BG137)))","v":0},{"$f":"IF(OR(BI$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BI$3,$H137/$G137,$H137-SUM($I137:BH137)))","v":0},{"$f":"IF(OR(BJ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BJ$3,$H137/$G137,$H137-SUM($I137:BI137)))","v":0},{"$f":"IF(OR(BK$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BK$3,$H137/$G137,$H137-SUM($I137:BJ137)))","v":0},{"$f":"IF(OR(BL$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BL$3,$H137/$G137,$H137-SUM($I137:BK137)))","v":0},{"$f":"IF(OR(BM$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BM$3,$H137/$G137,$H137-SUM($I137:BL137)))","v":0},{"$f":"IF(OR(BN$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BN$3,$H137/$G137,$H137-SUM($I137:BM137)))","v":0},{"$f":"IF(OR(BO$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BO$3,$H137/$G137,$H137-SUM($I137:BN137)))","v":0},{"$f":"IF(OR(BP$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BP$3,$H137/$G137,$H137-SUM($I137:BO137)))","v":0},{"$f":"IF(OR(BQ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BQ$3,$H137/$G137,$H137-SUM($I137:BP137)))","v":0},{"$f":"IF(OR(BR$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BR$3,$H137/$G137,$H137-SUM($I137:BQ137)))","v":0},{"$f":"IF(OR(BS$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BS$3,$H137/$G137,$H137-SUM($I137:BR137)))","v":0},{"$f":"IF(OR(BT$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BT$3,$H137/$G137,$H137-SUM($I137:BS137)))","v":0},{"$f":"IF(OR(BU$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BU$3,$H137/$G137,$H137-SUM($I137:BT137)))","v":0},{"$f":"IF(OR(BV$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BV$3,$H137/$G137,$H137-SUM($I137:BU137)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A111)","v":45},{"$f":"Y122","v":0},null,{"$f":"IF(OR(J$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>J$3,$H138/$G138,$H138-SUM($I138:I138)))","v":0},{"$f":"IF(OR(K$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>K$3,$H138/$G138,$H138-SUM($I138:J138)))","v":0},{"$f":"IF(OR(L$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>L$3,$H138/$G138,$H138-SUM($I138:K138)))","v":0},{"$f":"IF(OR(M$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>M$3,$H138/$G138,$H138-SUM($I138:L138)))","v":0},{"$f":"IF(OR(N$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>N$3,$H138/$G138,$H138-SUM($I138:M138)))","v":0},{"$f":"IF(OR(O$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>O$3,$H138/$G138,$H138-SUM($I138:N138)))","v":0},{"$f":"IF(OR(P$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>P$3,$H138/$G138,$H138-SUM($I138:O138)))","v":0},{"$f":"IF(OR(Q$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Q$3,$H138/$G138,$H138-SUM($I138:P138)))","v":0},{"$f":"IF(OR(R$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>R$3,$H138/$G138,$H138-SUM($I138:Q138)))","v":0},{"$f":"IF(OR(S$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>S$3,$H138/$G138,$H138-SUM($I138:R138)))","v":0},{"$f":"IF(OR(T$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>T$3,$H138/$G138,$H138-SUM($I138:S138)))","v":0},{"$f":"IF(OR(U$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>U$3,$H138/$G138,$H138-SUM($I138:T138)))","v":0},{"$f":"IF(OR(V$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>V$3,$H138/$G138,$H138-SUM($I138:U138)))","v":0},{"$f":"IF(OR(W$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>W$3,$H138/$G138,$H138-SUM($I138:V138)))","v":0},{"$f":"IF(OR(X$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>X$3,$H138/$G138,$H138-SUM($I138:W138)))","v":0},{"$f":"IF(OR(Y$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Y$3,$H138/$G138,$H138-SUM($I138:X138)))","v":0},{"$f":"IF(OR(Z$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Z$3,$H138/$G138,$H138-SUM($I138:Y138)))","v":0},{"$f":"IF(OR(AA$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AA$3,$H138/$G138,$H138-SUM($I138:Z138)))","v":0},{"$f":"IF(OR(AB$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AB$3,$H138/$G138,$H138-SUM($I138:AA138)))","v":0},{"$f":"IF(OR(AC$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AC$3,$H138/$G138,$H138-SUM($I138:AB138)))","v":0},{"$f":"IF(OR(AD$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AD$3,$H138/$G138,$H138-SUM($I138:AC138)))","v":0},{"$f":"IF(OR(AE$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AE$3,$H138/$G138,$H138-SUM($I138:AD138)))","v":0},{"$f":"IF(OR(AF$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AF$3,$H138/$G138,$H138-SUM($I138:AE138)))","v":0},{"$f":"IF(OR(AG$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AG$3,$H138/$G138,$H138-SUM($I138:AF138)))","v":0},{"$f":"IF(OR(AH$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AH$3,$H138/$G138,$H138-SUM($I138:AG138)))","v":0},{"$f":"IF(OR(AI$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AI$3,$H138/$G138,$H138-SUM($I138:AH138)))","v":0},{"$f":"IF(OR(AJ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AJ$3,$H138/$G138,$H138-SUM($I138:AI138)))","v":0},{"$f":"IF(OR(AK$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AK$3,$H138/$G138,$H138-SUM($I138:AJ138)))","v":0},{"$f":"IF(OR(AL$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AL$3,$H138/$G138,$H138-SUM($I138:AK138)))","v":0},{"$f":"IF(OR(AM$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AM$3,$H138/$G138,$H138-SUM($I138:AL138)))","v":0},{"$f":"IF(OR(AN$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AN$3,$H138/$G138,$H138-SUM($I138:AM138)))","v":0},{"$f":"IF(OR(AO$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AO$3,$H138/$G138,$H138-SUM($I138:AN138)))","v":0},{"$f":"IF(OR(AP$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AP$3,$H138/$G138,$H138-SUM($I138:AO138)))","v":0},{"$f":"IF(OR(AQ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AQ$3,$H138/$G138,$H138-SUM($I138:AP138)))","v":0},{"$f":"IF(OR(AR$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AR$3,$H138/$G138,$H138-SUM($I138:AQ138)))","v":0},{"$f":"IF(OR(AS$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AS$3,$H138/$G138,$H138-SUM($I138:AR138)))","v":0},{"$f":"IF(OR(AT$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AT$3,$H138/$G138,$H138-SUM($I138:AS138)))","v":0},{"$f":"IF(OR(AU$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AU$3,$H138/$G138,$H138-SUM($I138:AT138)))","v":0},{"$f":"IF(OR(AV$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AV$3,$H138/$G138,$H138-SUM($I138:AU138)))","v":0},{"$f":"IF(OR(AW$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AW$3,$H138/$G138,$H138-SUM($I138:AV138)))","v":0},{"$f":"IF(OR(AX$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AX$3,$H138/$G138,$H138-SUM($I138:AW138)))","v":0},{"$f":"IF(OR(AY$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AY$3,$H138/$G138,$H138-SUM($I138:AX138)))","v":0},{"$f":"IF(OR(AZ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AZ$3,$H138/$G138,$H138-SUM($I138:AY138)))","v":0},{"$f":"IF(OR(BA$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BA$3,$H138/$G138,$H138-SUM($I138:AZ138)))","v":0},{"$f":"IF(OR(BB$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BB$3,$H138/$G138,$H138-SUM($I138:BA138)))","v":0},{"$f":"IF(OR(BC$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BC$3,$H138/$G138,$H138-SUM($I138:BB138)))","v":0},{"$f":"IF(OR(BD$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BD$3,$H138/$G138,$H138-SUM($I138:BC138)))","v":0},{"$f":"IF(OR(BE$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BE$3,$H138/$G138,$H138-SUM($I138:BD138)))","v":0},{"$f":"IF(OR(BF$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BF$3,$H138/$G138,$H138-SUM($I138:BE138)))","v":0},{"$f":"IF(OR(BG$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BG$3,$H138/$G138,$H138-SUM($I138:BF138)))","v":0},{"$f":"IF(OR(BH$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BH$3,$H138/$G138,$H138-SUM($I138:BG138)))","v":0},{"$f":"IF(OR(BI$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BI$3,$H138/$G138,$H138-SUM($I138:BH138)))","v":0},{"$f":"IF(OR(BJ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BJ$3,$H138/$G138,$H138-SUM($I138:BI138)))","v":0},{"$f":"IF(OR(BK$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BK$3,$H138/$G138,$H138-SUM($I138:BJ138)))","v":0},{"$f":"IF(OR(BL$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BL$3,$H138/$G138,$H138-SUM($I138:BK138)))","v":0},{"$f":"IF(OR(BM$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BM$3,$H138/$G138,$H138-SUM($I138:BL138)))","v":0},{"$f":"IF(OR(BN$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BN$3,$H138/$G138,$H138-SUM($I138:BM138)))","v":0},{"$f":"IF(OR(BO$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BO$3,$H138/$G138,$H138-SUM($I138:BN138)))","v":0},{"$f":"IF(OR(BP$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BP$3,$H138/$G138,$H138-SUM($I138:BO138)))","v":0},{"$f":"IF(OR(BQ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BQ$3,$H138/$G138,$H138-SUM($I138:BP138)))","v":0},{"$f":"IF(OR(BR$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BR$3,$H138/$G138,$H138-SUM($I138:BQ138)))","v":0},{"$f":"IF(OR(BS$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BS$3,$H138/$G138,$H138-SUM($I138:BR138)))","v":0},{"$f":"IF(OR(BT$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BT$3,$H138/$G138,$H138-SUM($I138:BS138)))","v":0},{"$f":"IF(OR(BU$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BU$3,$H138/$G138,$H138-SUM($I138:BT138)))","v":0},{"$f":"IF(OR(BV$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BV$3,$H138/$G138,$H138-SUM($I138:BU138)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G138","v":45},{"$f":"Z122","v":0},null,{"$f":"IF(OR(J$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>J$3,$H139/$G139,$H139-SUM($I139:I139)))","v":0},{"$f":"IF(OR(K$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>K$3,$H139/$G139,$H139-SUM($I139:J139)))","v":0},{"$f":"IF(OR(L$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>L$3,$H139/$G139,$H139-SUM($I139:K139)))","v":0},{"$f":"IF(OR(M$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>M$3,$H139/$G139,$H139-SUM($I139:L139)))","v":0},{"$f":"IF(OR(N$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>N$3,$H139/$G139,$H139-SUM($I139:M139)))","v":0},{"$f":"IF(OR(O$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>O$3,$H139/$G139,$H139-SUM($I139:N139)))","v":0},{"$f":"IF(OR(P$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>P$3,$H139/$G139,$H139-SUM($I139:O139)))","v":0},{"$f":"IF(OR(Q$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Q$3,$H139/$G139,$H139-SUM($I139:P139)))","v":0},{"$f":"IF(OR(R$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>R$3,$H139/$G139,$H139-SUM($I139:Q139)))","v":0},{"$f":"IF(OR(S$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>S$3,$H139/$G139,$H139-SUM($I139:R139)))","v":0},{"$f":"IF(OR(T$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>T$3,$H139/$G139,$H139-SUM($I139:S139)))","v":0},{"$f":"IF(OR(U$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>U$3,$H139/$G139,$H139-SUM($I139:T139)))","v":0},{"$f":"IF(OR(V$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>V$3,$H139/$G139,$H139-SUM($I139:U139)))","v":0},{"$f":"IF(OR(W$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>W$3,$H139/$G139,$H139-SUM($I139:V139)))","v":0},{"$f":"IF(OR(X$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>X$3,$H139/$G139,$H139-SUM($I139:W139)))","v":0},{"$f":"IF(OR(Y$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Y$3,$H139/$G139,$H139-SUM($I139:X139)))","v":0},{"$f":"IF(OR(Z$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Z$3,$H139/$G139,$H139-SUM($I139:Y139)))","v":0},{"$f":"IF(OR(AA$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AA$3,$H139/$G139,$H139-SUM($I139:Z139)))","v":0},{"$f":"IF(OR(AB$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AB$3,$H139/$G139,$H139-SUM($I139:AA139)))","v":0},{"$f":"IF(OR(AC$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AC$3,$H139/$G139,$H139-SUM($I139:AB139)))","v":0},{"$f":"IF(OR(AD$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AD$3,$H139/$G139,$H139-SUM($I139:AC139)))","v":0},{"$f":"IF(OR(AE$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AE$3,$H139/$G139,$H139-SUM($I139:AD139)))","v":0},{"$f":"IF(OR(AF$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AF$3,$H139/$G139,$H139-SUM($I139:AE139)))","v":0},{"$f":"IF(OR(AG$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AG$3,$H139/$G139,$H139-SUM($I139:AF139)))","v":0},{"$f":"IF(OR(AH$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AH$3,$H139/$G139,$H139-SUM($I139:AG139)))","v":0},{"$f":"IF(OR(AI$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AI$3,$H139/$G139,$H139-SUM($I139:AH139)))","v":0},{"$f":"IF(OR(AJ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AJ$3,$H139/$G139,$H139-SUM($I139:AI139)))","v":0},{"$f":"IF(OR(AK$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AK$3,$H139/$G139,$H139-SUM($I139:AJ139)))","v":0},{"$f":"IF(OR(AL$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AL$3,$H139/$G139,$H139-SUM($I139:AK139)))","v":0},{"$f":"IF(OR(AM$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AM$3,$H139/$G139,$H139-SUM($I139:AL139)))","v":0},{"$f":"IF(OR(AN$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AN$3,$H139/$G139,$H139-SUM($I139:AM139)))","v":0},{"$f":"IF(OR(AO$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AO$3,$H139/$G139,$H139-SUM($I139:AN139)))","v":0},{"$f":"IF(OR(AP$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AP$3,$H139/$G139,$H139-SUM($I139:AO139)))","v":0},{"$f":"IF(OR(AQ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AQ$3,$H139/$G139,$H139-SUM($I139:AP139)))","v":0},{"$f":"IF(OR(AR$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AR$3,$H139/$G139,$H139-SUM($I139:AQ139)))","v":0},{"$f":"IF(OR(AS$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AS$3,$H139/$G139,$H139-SUM($I139:AR139)))","v":0},{"$f":"IF(OR(AT$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AT$3,$H139/$G139,$H139-SUM($I139:AS139)))","v":0},{"$f":"IF(OR(AU$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AU$3,$H139/$G139,$H139-SUM($I139:AT139)))","v":0},{"$f":"IF(OR(AV$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AV$3,$H139/$G139,$H139-SUM($I139:AU139)))","v":0},{"$f":"IF(OR(AW$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AW$3,$H139/$G139,$H139-SUM($I139:AV139)))","v":0},{"$f":"IF(OR(AX$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AX$3,$H139/$G139,$H139-SUM($I139:AW139)))","v":0},{"$f":"IF(OR(AY$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AY$3,$H139/$G139,$H139-SUM($I139:AX139)))","v":0},{"$f":"IF(OR(AZ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AZ$3,$H139/$G139,$H139-SUM($I139:AY139)))","v":0},{"$f":"IF(OR(BA$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BA$3,$H139/$G139,$H139-SUM($I139:AZ139)))","v":0},{"$f":"IF(OR(BB$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BB$3,$H139/$G139,$H139-SUM($I139:BA139)))","v":0},{"$f":"IF(OR(BC$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BC$3,$H139/$G139,$H139-SUM($I139:BB139)))","v":0},{"$f":"IF(OR(BD$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BD$3,$H139/$G139,$H139-SUM($I139:BC139)))","v":0},{"$f":"IF(OR(BE$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BE$3,$H139/$G139,$H139-SUM($I139:BD139)))","v":0},{"$f":"IF(OR(BF$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BF$3,$H139/$G139,$H139-SUM($I139:BE139)))","v":0},{"$f":"IF(OR(BG$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BG$3,$H139/$G139,$H139-SUM($I139:BF139)))","v":0},{"$f":"IF(OR(BH$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BH$3,$H139/$G139,$H139-SUM($I139:BG139)))","v":0},{"$f":"IF(OR(BI$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BI$3,$H139/$G139,$H139-SUM($I139:BH139)))","v":0},{"$f":"IF(OR(BJ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BJ$3,$H139/$G139,$H139-SUM($I139:BI139)))","v":0},{"$f":"IF(OR(BK$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BK$3,$H139/$G139,$H139-SUM($I139:BJ139)))","v":0},{"$f":"IF(OR(BL$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BL$3,$H139/$G139,$H139-SUM($I139:BK139)))","v":0},{"$f":"IF(OR(BM$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BM$3,$H139/$G139,$H139-SUM($I139:BL139)))","v":0},{"$f":"IF(OR(BN$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BN$3,$H139/$G139,$H139-SUM($I139:BM139)))","v":0},{"$f":"IF(OR(BO$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BO$3,$H139/$G139,$H139-SUM($I139:BN139)))","v":0},{"$f":"IF(OR(BP$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BP$3,$H139/$G139,$H139-SUM($I139:BO139)))","v":0},{"$f":"IF(OR(BQ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BQ$3,$H139/$G139,$H139-SUM($I139:BP139)))","v":0},{"$f":"IF(OR(BR$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BR$3,$H139/$G139,$H139-SUM($I139:BQ139)))","v":0},{"$f":"IF(OR(BS$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BS$3,$H139/$G139,$H139-SUM($I139:BR139)))","v":0},{"$f":"IF(OR(BT$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BT$3,$H139/$G139,$H139-SUM($I139:BS139)))","v":0},{"$f":"IF(OR(BU$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BU$3,$H139/$G139,$H139-SUM($I139:BT139)))","v":0},{"$f":"IF(OR(BV$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BV$3,$H139/$G139,$H139-SUM($I139:BU139)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,45,{"$f":"AA122","v":0},null,{"$f":"IF(OR(J$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>J$3,$H140/$G140,$H140-SUM($I140:I140)))","v":0},{"$f":"IF(OR(K$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>K$3,$H140/$G140,$H140-SUM($I140:J140)))","v":0},{"$f":"IF(OR(L$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>L$3,$H140/$G140,$H140-SUM($I140:K140)))","v":0},{"$f":"IF(OR(M$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>M$3,$H140/$G140,$H140-SUM($I140:L140)))","v":0},{"$f":"IF(OR(N$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>N$3,$H140/$G140,$H140-SUM($I140:M140)))","v":0},{"$f":"IF(OR(O$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>O$3,$H140/$G140,$H140-SUM($I140:N140)))","v":0},{"$f":"IF(OR(P$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>P$3,$H140/$G140,$H140-SUM($I140:O140)))","v":0},{"$f":"IF(OR(Q$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Q$3,$H140/$G140,$H140-SUM($I140:P140)))","v":0},{"$f":"IF(OR(R$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>R$3,$H140/$G140,$H140-SUM($I140:Q140)))","v":0},{"$f":"IF(OR(S$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>S$3,$H140/$G140,$H140-SUM($I140:R140)))","v":0},{"$f":"IF(OR(T$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>T$3,$H140/$G140,$H140-SUM($I140:S140)))","v":0},{"$f":"IF(OR(U$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>U$3,$H140/$G140,$H140-SUM($I140:T140)))","v":0},{"$f":"IF(OR(V$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>V$3,$H140/$G140,$H140-SUM($I140:U140)))","v":0},{"$f":"IF(OR(W$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>W$3,$H140/$G140,$H140-SUM($I140:V140)))","v":0},{"$f":"IF(OR(X$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>X$3,$H140/$G140,$H140-SUM($I140:W140)))","v":0},{"$f":"IF(OR(Y$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Y$3,$H140/$G140,$H140-SUM($I140:X140)))","v":0},{"$f":"IF(OR(Z$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Z$3,$H140/$G140,$H140-SUM($I140:Y140)))","v":0},{"$f":"IF(OR(AA$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AA$3,$H140/$G140,$H140-SUM($I140:Z140)))","v":0},{"$f":"IF(OR(AB$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AB$3,$H140/$G140,$H140-SUM($I140:AA140)))","v":0},{"$f":"IF(OR(AC$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AC$3,$H140/$G140,$H140-SUM($I140:AB140)))","v":0},{"$f":"IF(OR(AD$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AD$3,$H140/$G140,$H140-SUM($I140:AC140)))","v":0},{"$f":"IF(OR(AE$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AE$3,$H140/$G140,$H140-SUM($I140:AD140)))","v":0},{"$f":"IF(OR(AF$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AF$3,$H140/$G140,$H140-SUM($I140:AE140)))","v":0},{"$f":"IF(OR(AG$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AG$3,$H140/$G140,$H140-SUM($I140:AF140)))","v":0},{"$f":"IF(OR(AH$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AH$3,$H140/$G140,$H140-SUM($I140:AG140)))","v":0},{"$f":"IF(OR(AI$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AI$3,$H140/$G140,$H140-SUM($I140:AH140)))","v":0},{"$f":"IF(OR(AJ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AJ$3,$H140/$G140,$H140-SUM($I140:AI140)))","v":0},{"$f":"IF(OR(AK$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AK$3,$H140/$G140,$H140-SUM($I140:AJ140)))","v":0},{"$f":"IF(OR(AL$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AL$3,$H140/$G140,$H140-SUM($I140:AK140)))","v":0},{"$f":"IF(OR(AM$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AM$3,$H140/$G140,$H140-SUM($I140:AL140)))","v":0},{"$f":"IF(OR(AN$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AN$3,$H140/$G140,$H140-SUM($I140:AM140)))","v":0},{"$f":"IF(OR(AO$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AO$3,$H140/$G140,$H140-SUM($I140:AN140)))","v":0},{"$f":"IF(OR(AP$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AP$3,$H140/$G140,$H140-SUM($I140:AO140)))","v":0},{"$f":"IF(OR(AQ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AQ$3,$H140/$G140,$H140-SUM($I140:AP140)))","v":0},{"$f":"IF(OR(AR$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AR$3,$H140/$G140,$H140-SUM($I140:AQ140)))","v":0},{"$f":"IF(OR(AS$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AS$3,$H140/$G140,$H140-SUM($I140:AR140)))","v":0},{"$f":"IF(OR(AT$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AT$3,$H140/$G140,$H140-SUM($I140:AS140)))","v":0},{"$f":"IF(OR(AU$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AU$3,$H140/$G140,$H140-SUM($I140:AT140)))","v":0},{"$f":"IF(OR(AV$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AV$3,$H140/$G140,$H140-SUM($I140:AU140)))","v":0},{"$f":"IF(OR(AW$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AW$3,$H140/$G140,$H140-SUM($I140:AV140)))","v":0},{"$f":"IF(OR(AX$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AX$3,$H140/$G140,$H140-SUM($I140:AW140)))","v":0},{"$f":"IF(OR(AY$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AY$3,$H140/$G140,$H140-SUM($I140:AX140)))","v":0},{"$f":"IF(OR(AZ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AZ$3,$H140/$G140,$H140-SUM($I140:AY140)))","v":0},{"$f":"IF(OR(BA$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BA$3,$H140/$G140,$H140-SUM($I140:AZ140)))","v":0},{"$f":"IF(OR(BB$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BB$3,$H140/$G140,$H140-SUM($I140:BA140)))","v":0},{"$f":"IF(OR(BC$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BC$3,$H140/$G140,$H140-SUM($I140:BB140)))","v":0},{"$f":"IF(OR(BD$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BD$3,$H140/$G140,$H140-SUM($I140:BC140)))","v":0},{"$f":"IF(OR(BE$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BE$3,$H140/$G140,$H140-SUM($I140:BD140)))","v":0},{"$f":"IF(OR(BF$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BF$3,$H140/$G140,$H140-SUM($I140:BE140)))","v":0},{"$f":"IF(OR(BG$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BG$3,$H140/$G140,$H140-SUM($I140:BF140)))","v":0},{"$f":"IF(OR(BH$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BH$3,$H140/$G140,$H140-SUM($I140:BG140)))","v":0},{"$f":"IF(OR(BI$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BI$3,$H140/$G140,$H140-SUM($I140:BH140)))","v":0},{"$f":"IF(OR(BJ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BJ$3,$H140/$G140,$H140-SUM($I140:BI140)))","v":0},{"$f":"IF(OR(BK$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BK$3,$H140/$G140,$H140-SUM($I140:BJ140)))","v":0},{"$f":"IF(OR(BL$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BL$3,$H140/$G140,$H140-SUM($I140:BK140)))","v":0},{"$f":"IF(OR(BM$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BM$3,$H140/$G140,$H140-SUM($I140:BL140)))","v":0},{"$f":"IF(OR(BN$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BN$3,$H140/$G140,$H140-SUM($I140:BM140)))","v":0},{"$f":"IF(OR(BO$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BO$3,$H140/$G140,$H140-SUM($I140:BN140)))","v":0},{"$f":"IF(OR(BP$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BP$3,$H140/$G140,$H140-SUM($I140:BO140)))","v":0},{"$f":"IF(OR(BQ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BQ$3,$H140/$G140,$H140-SUM($I140:BP140)))","v":0},{"$f":"IF(OR(BR$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BR$3,$H140/$G140,$H140-SUM($I140:BQ140)))","v":0},{"$f":"IF(OR(BS$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BS$3,$H140/$G140,$H140-SUM($I140:BR140)))","v":0},{"$f":"IF(OR(BT$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BT$3,$H140/$G140,$H140-SUM($I140:BS140)))","v":0},{"$f":"IF(OR(BU$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BU$3,$H140/$G140,$H140-SUM($I140:BT140)))","v":0},{"$f":"IF(OR(BV$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BV$3,$H140/$G140,$H140-SUM($I140:BU140)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,45,{"$f":"AB122","v":0},null,{"$f":"IF(OR(J$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>J$3,$H141/$G141,$H141-SUM($I141:I141)))","v":0},{"$f":"IF(OR(K$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>K$3,$H141/$G141,$H141-SUM($I141:J141)))","v":0},{"$f":"IF(OR(L$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>L$3,$H141/$G141,$H141-SUM($I141:K141)))","v":0},{"$f":"IF(OR(M$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>M$3,$H141/$G141,$H141-SUM($I141:L141)))","v":0},{"$f":"IF(OR(N$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>N$3,$H141/$G141,$H141-SUM($I141:M141)))","v":0},{"$f":"IF(OR(O$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>O$3,$H141/$G141,$H141-SUM($I141:N141)))","v":0},{"$f":"IF(OR(P$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>P$3,$H141/$G141,$H141-SUM($I141:O141)))","v":0},{"$f":"IF(OR(Q$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Q$3,$H141/$G141,$H141-SUM($I141:P141)))","v":0},{"$f":"IF(OR(R$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>R$3,$H141/$G141,$H141-SUM($I141:Q141)))","v":0},{"$f":"IF(OR(S$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>S$3,$H141/$G141,$H141-SUM($I141:R141)))","v":0},{"$f":"IF(OR(T$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>T$3,$H141/$G141,$H141-SUM($I141:S141)))","v":0},{"$f":"IF(OR(U$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>U$3,$H141/$G141,$H141-SUM($I141:T141)))","v":0},{"$f":"IF(OR(V$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>V$3,$H141/$G141,$H141-SUM($I141:U141)))","v":0},{"$f":"IF(OR(W$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>W$3,$H141/$G141,$H141-SUM($I141:V141)))","v":0},{"$f":"IF(OR(X$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>X$3,$H141/$G141,$H141-SUM($I141:W141)))","v":0},{"$f":"IF(OR(Y$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Y$3,$H141/$G141,$H141-SUM($I141:X141)))","v":0},{"$f":"IF(OR(Z$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Z$3,$H141/$G141,$H141-SUM($I141:Y141)))","v":0},{"$f":"IF(OR(AA$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AA$3,$H141/$G141,$H141-SUM($I141:Z141)))","v":0},{"$f":"IF(OR(AB$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AB$3,$H141/$G141,$H141-SUM($I141:AA141)))","v":0},{"$f":"IF(OR(AC$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AC$3,$H141/$G141,$H141-SUM($I141:AB141)))","v":0},{"$f":"IF(OR(AD$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AD$3,$H141/$G141,$H141-SUM($I141:AC141)))","v":0},{"$f":"IF(OR(AE$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AE$3,$H141/$G141,$H141-SUM($I141:AD141)))","v":0},{"$f":"IF(OR(AF$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AF$3,$H141/$G141,$H141-SUM($I141:AE141)))","v":0},{"$f":"IF(OR(AG$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AG$3,$H141/$G141,$H141-SUM($I141:AF141)))","v":0},{"$f":"IF(OR(AH$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AH$3,$H141/$G141,$H141-SUM($I141:AG141)))","v":0},{"$f":"IF(OR(AI$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AI$3,$H141/$G141,$H141-SUM($I141:AH141)))","v":0},{"$f":"IF(OR(AJ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AJ$3,$H141/$G141,$H141-SUM($I141:AI141)))","v":0},{"$f":"IF(OR(AK$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AK$3,$H141/$G141,$H141-SUM($I141:AJ141)))","v":0},{"$f":"IF(OR(AL$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AL$3,$H141/$G141,$H141-SUM($I141:AK141)))","v":0},{"$f":"IF(OR(AM$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AM$3,$H141/$G141,$H141-SUM($I141:AL141)))","v":0},{"$f":"IF(OR(AN$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AN$3,$H141/$G141,$H141-SUM($I141:AM141)))","v":0},{"$f":"IF(OR(AO$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AO$3,$H141/$G141,$H141-SUM($I141:AN141)))","v":0},{"$f":"IF(OR(AP$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AP$3,$H141/$G141,$H141-SUM($I141:AO141)))","v":0},{"$f":"IF(OR(AQ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AQ$3,$H141/$G141,$H141-SUM($I141:AP141)))","v":0},{"$f":"IF(OR(AR$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AR$3,$H141/$G141,$H141-SUM($I141:AQ141)))","v":0},{"$f":"IF(OR(AS$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AS$3,$H141/$G141,$H141-SUM($I141:AR141)))","v":0},{"$f":"IF(OR(AT$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AT$3,$H141/$G141,$H141-SUM($I141:AS141)))","v":0},{"$f":"IF(OR(AU$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AU$3,$H141/$G141,$H141-SUM($I141:AT141)))","v":0},{"$f":"IF(OR(AV$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AV$3,$H141/$G141,$H141-SUM($I141:AU141)))","v":0},{"$f":"IF(OR(AW$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AW$3,$H141/$G141,$H141-SUM($I141:AV141)))","v":0},{"$f":"IF(OR(AX$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AX$3,$H141/$G141,$H141-SUM($I141:AW141)))","v":0},{"$f":"IF(OR(AY$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AY$3,$H141/$G141,$H141-SUM($I141:AX141)))","v":0},{"$f":"IF(OR(AZ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AZ$3,$H141/$G141,$H141-SUM($I141:AY141)))","v":0},{"$f":"IF(OR(BA$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BA$3,$H141/$G141,$H141-SUM($I141:AZ141)))","v":0},{"$f":"IF(OR(BB$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BB$3,$H141/$G141,$H141-SUM($I141:BA141)))","v":0},{"$f":"IF(OR(BC$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BC$3,$H141/$G141,$H141-SUM($I141:BB141)))","v":0},{"$f":"IF(OR(BD$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BD$3,$H141/$G141,$H141-SUM($I141:BC141)))","v":0},{"$f":"IF(OR(BE$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BE$3,$H141/$G141,$H141-SUM($I141:BD141)))","v":0},{"$f":"IF(OR(BF$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BF$3,$H141/$G141,$H141-SUM($I141:BE141)))","v":0},{"$f":"IF(OR(BG$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BG$3,$H141/$G141,$H141-SUM($I141:BF141)))","v":0},{"$f":"IF(OR(BH$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BH$3,$H141/$G141,$H141-SUM($I141:BG141)))","v":0},{"$f":"IF(OR(BI$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BI$3,$H141/$G141,$H141-SUM($I141:BH141)))","v":0},{"$f":"IF(OR(BJ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BJ$3,$H141/$G141,$H141-SUM($I141:BI141)))","v":0},{"$f":"IF(OR(BK$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BK$3,$H141/$G141,$H141-SUM($I141:BJ141)))","v":0},{"$f":"IF(OR(BL$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BL$3,$H141/$G141,$H141-SUM($I141:BK141)))","v":0},{"$f":"IF(OR(BM$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BM$3,$H141/$G141,$H141-SUM($I141:BL141)))","v":0},{"$f":"IF(OR(BN$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BN$3,$H141/$G141,$H141-SUM($I141:BM141)))","v":0},{"$f":"IF(OR(BO$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BO$3,$H141/$G141,$H141-SUM($I141:BN141)))","v":0},{"$f":"IF(OR(BP$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BP$3,$H141/$G141,$H141-SUM($I141:BO141)))","v":0},{"$f":"IF(OR(BQ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BQ$3,$H141/$G141,$H141-SUM($I141:BP141)))","v":0},{"$f":"IF(OR(BR$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BR$3,$H141/$G141,$H141-SUM($I141:BQ141)))","v":0},{"$f":"IF(OR(BS$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BS$3,$H141/$G141,$H141-SUM($I141:BR141)))","v":0},{"$f":"IF(OR(BT$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BT$3,$H141/$G141,$H141-SUM($I141:BS141)))","v":0},{"$f":"IF(OR(BU$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BU$3,$H141/$G141,$H141-SUM($I141:BT141)))","v":0},{"$f":"IF(OR(BV$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BV$3,$H141/$G141,$H141-SUM($I141:BU141)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,45,{"$f":"AC122","v":0},null,{"$f":"IF(OR(J$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>J$3,$H142/$G142,$H142-SUM($I142:I142)))","v":0},{"$f":"IF(OR(K$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>K$3,$H142/$G142,$H142-SUM($I142:J142)))","v":0},{"$f":"IF(OR(L$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>L$3,$H142/$G142,$H142-SUM($I142:K142)))","v":0},{"$f":"IF(OR(M$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>M$3,$H142/$G142,$H142-SUM($I142:L142)))","v":0},{"$f":"IF(OR(N$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>N$3,$H142/$G142,$H142-SUM($I142:M142)))","v":0},{"$f":"IF(OR(O$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>O$3,$H142/$G142,$H142-SUM($I142:N142)))","v":0},{"$f":"IF(OR(P$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>P$3,$H142/$G142,$H142-SUM($I142:O142)))","v":0},{"$f":"IF(OR(Q$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Q$3,$H142/$G142,$H142-SUM($I142:P142)))","v":0},{"$f":"IF(OR(R$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>R$3,$H142/$G142,$H142-SUM($I142:Q142)))","v":0},{"$f":"IF(OR(S$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>S$3,$H142/$G142,$H142-SUM($I142:R142)))","v":0},{"$f":"IF(OR(T$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>T$3,$H142/$G142,$H142-SUM($I142:S142)))","v":0},{"$f":"IF(OR(U$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>U$3,$H142/$G142,$H142-SUM($I142:T142)))","v":0},{"$f":"IF(OR(V$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>V$3,$H142/$G142,$H142-SUM($I142:U142)))","v":0},{"$f":"IF(OR(W$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>W$3,$H142/$G142,$H142-SUM($I142:V142)))","v":0},{"$f":"IF(OR(X$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>X$3,$H142/$G142,$H142-SUM($I142:W142)))","v":0},{"$f":"IF(OR(Y$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Y$3,$H142/$G142,$H142-SUM($I142:X142)))","v":0},{"$f":"IF(OR(Z$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Z$3,$H142/$G142,$H142-SUM($I142:Y142)))","v":0},{"$f":"IF(OR(AA$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AA$3,$H142/$G142,$H142-SUM($I142:Z142)))","v":0},{"$f":"IF(OR(AB$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AB$3,$H142/$G142,$H142-SUM($I142:AA142)))","v":0},{"$f":"IF(OR(AC$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AC$3,$H142/$G142,$H142-SUM($I142:AB142)))","v":0},{"$f":"IF(OR(AD$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AD$3,$H142/$G142,$H142-SUM($I142:AC142)))","v":0},{"$f":"IF(OR(AE$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AE$3,$H142/$G142,$H142-SUM($I142:AD142)))","v":0},{"$f":"IF(OR(AF$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AF$3,$H142/$G142,$H142-SUM($I142:AE142)))","v":0},{"$f":"IF(OR(AG$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AG$3,$H142/$G142,$H142-SUM($I142:AF142)))","v":0},{"$f":"IF(OR(AH$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AH$3,$H142/$G142,$H142-SUM($I142:AG142)))","v":0},{"$f":"IF(OR(AI$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AI$3,$H142/$G142,$H142-SUM($I142:AH142)))","v":0},{"$f":"IF(OR(AJ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AJ$3,$H142/$G142,$H142-SUM($I142:AI142)))","v":0},{"$f":"IF(OR(AK$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AK$3,$H142/$G142,$H142-SUM($I142:AJ142)))","v":0},{"$f":"IF(OR(AL$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AL$3,$H142/$G142,$H142-SUM($I142:AK142)))","v":0},{"$f":"IF(OR(AM$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AM$3,$H142/$G142,$H142-SUM($I142:AL142)))","v":0},{"$f":"IF(OR(AN$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AN$3,$H142/$G142,$H142-SUM($I142:AM142)))","v":0},{"$f":"IF(OR(AO$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AO$3,$H142/$G142,$H142-SUM($I142:AN142)))","v":0},{"$f":"IF(OR(AP$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AP$3,$H142/$G142,$H142-SUM($I142:AO142)))","v":0},{"$f":"IF(OR(AQ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AQ$3,$H142/$G142,$H142-SUM($I142:AP142)))","v":0},{"$f":"IF(OR(AR$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AR$3,$H142/$G142,$H142-SUM($I142:AQ142)))","v":0},{"$f":"IF(OR(AS$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AS$3,$H142/$G142,$H142-SUM($I142:AR142)))","v":0},{"$f":"IF(OR(AT$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AT$3,$H142/$G142,$H142-SUM($I142:AS142)))","v":0},{"$f":"IF(OR(AU$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AU$3,$H142/$G142,$H142-SUM($I142:AT142)))","v":0},{"$f":"IF(OR(AV$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AV$3,$H142/$G142,$H142-SUM($I142:AU142)))","v":0},{"$f":"IF(OR(AW$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AW$3,$H142/$G142,$H142-SUM($I142:AV142)))","v":0},{"$f":"IF(OR(AX$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AX$3,$H142/$G142,$H142-SUM($I142:AW142)))","v":0},{"$f":"IF(OR(AY$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AY$3,$H142/$G142,$H142-SUM($I142:AX142)))","v":0},{"$f":"IF(OR(AZ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AZ$3,$H142/$G142,$H142-SUM($I142:AY142)))","v":0},{"$f":"IF(OR(BA$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BA$3,$H142/$G142,$H142-SUM($I142:AZ142)))","v":0},{"$f":"IF(OR(BB$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BB$3,$H142/$G142,$H142-SUM($I142:BA142)))","v":0},{"$f":"IF(OR(BC$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BC$3,$H142/$G142,$H142-SUM($I142:BB142)))","v":0},{"$f":"IF(OR(BD$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BD$3,$H142/$G142,$H142-SUM($I142:BC142)))","v":0},{"$f":"IF(OR(BE$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BE$3,$H142/$G142,$H142-SUM($I142:BD142)))","v":0},{"$f":"IF(OR(BF$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BF$3,$H142/$G142,$H142-SUM($I142:BE142)))","v":0},{"$f":"IF(OR(BG$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BG$3,$H142/$G142,$H142-SUM($I142:BF142)))","v":0},{"$f":"IF(OR(BH$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BH$3,$H142/$G142,$H142-SUM($I142:BG142)))","v":0},{"$f":"IF(OR(BI$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BI$3,$H142/$G142,$H142-SUM($I142:BH142)))","v":0},{"$f":"IF(OR(BJ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BJ$3,$H142/$G142,$H142-SUM($I142:BI142)))","v":0},{"$f":"IF(OR(BK$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BK$3,$H142/$G142,$H142-SUM($I142:BJ142)))","v":0},{"$f":"IF(OR(BL$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BL$3,$H142/$G142,$H142-SUM($I142:BK142)))","v":0},{"$f":"IF(OR(BM$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BM$3,$H142/$G142,$H142-SUM($I142:BL142)))","v":0},{"$f":"IF(OR(BN$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BN$3,$H142/$G142,$H142-SUM($I142:BM142)))","v":0},{"$f":"IF(OR(BO$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BO$3,$H142/$G142,$H142-SUM($I142:BN142)))","v":0},{"$f":"IF(OR(BP$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BP$3,$H142/$G142,$H142-SUM($I142:BO142)))","v":0},{"$f":"IF(OR(BQ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BQ$3,$H142/$G142,$H142-SUM($I142:BP142)))","v":0},{"$f":"IF(OR(BR$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BR$3,$H142/$G142,$H142-SUM($I142:BQ142)))","v":0},{"$f":"IF(OR(BS$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BS$3,$H142/$G142,$H142-SUM($I142:BR142)))","v":0},{"$f":"IF(OR(BT$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BT$3,$H142/$G142,$H142-SUM($I142:BS142)))","v":0},{"$f":"IF(OR(BU$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BU$3,$H142/$G142,$H142-SUM($I142:BT142)))","v":0},{"$f":"IF(OR(BV$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BV$3,$H142/$G142,$H142-SUM($I142:BU142)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,45,{"$f":"AD122","v":0},null,{"$f":"IF(OR(J$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>J$3,$H143/$G143,$H143-SUM($I143:I143)))","v":0},{"$f":"IF(OR(K$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>K$3,$H143/$G143,$H143-SUM($I143:J143)))","v":0},{"$f":"IF(OR(L$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>L$3,$H143/$G143,$H143-SUM($I143:K143)))","v":0},{"$f":"IF(OR(M$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>M$3,$H143/$G143,$H143-SUM($I143:L143)))","v":0},{"$f":"IF(OR(N$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>N$3,$H143/$G143,$H143-SUM($I143:M143)))","v":0},{"$f":"IF(OR(O$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>O$3,$H143/$G143,$H143-SUM($I143:N143)))","v":0},{"$f":"IF(OR(P$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>P$3,$H143/$G143,$H143-SUM($I143:O143)))","v":0},{"$f":"IF(OR(Q$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Q$3,$H143/$G143,$H143-SUM($I143:P143)))","v":0},{"$f":"IF(OR(R$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>R$3,$H143/$G143,$H143-SUM($I143:Q143)))","v":0},{"$f":"IF(OR(S$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>S$3,$H143/$G143,$H143-SUM($I143:R143)))","v":0},{"$f":"IF(OR(T$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>T$3,$H143/$G143,$H143-SUM($I143:S143)))","v":0},{"$f":"IF(OR(U$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>U$3,$H143/$G143,$H143-SUM($I143:T143)))","v":0},{"$f":"IF(OR(V$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>V$3,$H143/$G143,$H143-SUM($I143:U143)))","v":0},{"$f":"IF(OR(W$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>W$3,$H143/$G143,$H143-SUM($I143:V143)))","v":0},{"$f":"IF(OR(X$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>X$3,$H143/$G143,$H143-SUM($I143:W143)))","v":0},{"$f":"IF(OR(Y$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Y$3,$H143/$G143,$H143-SUM($I143:X143)))","v":0},{"$f":"IF(OR(Z$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Z$3,$H143/$G143,$H143-SUM($I143:Y143)))","v":0},{"$f":"IF(OR(AA$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AA$3,$H143/$G143,$H143-SUM($I143:Z143)))","v":0},{"$f":"IF(OR(AB$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AB$3,$H143/$G143,$H143-SUM($I143:AA143)))","v":0},{"$f":"IF(OR(AC$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AC$3,$H143/$G143,$H143-SUM($I143:AB143)))","v":0},{"$f":"IF(OR(AD$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AD$3,$H143/$G143,$H143-SUM($I143:AC143)))","v":0},{"$f":"IF(OR(AE$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AE$3,$H143/$G143,$H143-SUM($I143:AD143)))","v":0},{"$f":"IF(OR(AF$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AF$3,$H143/$G143,$H143-SUM($I143:AE143)))","v":0},{"$f":"IF(OR(AG$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AG$3,$H143/$G143,$H143-SUM($I143:AF143)))","v":0},{"$f":"IF(OR(AH$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AH$3,$H143/$G143,$H143-SUM($I143:AG143)))","v":0},{"$f":"IF(OR(AI$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AI$3,$H143/$G143,$H143-SUM($I143:AH143)))","v":0},{"$f":"IF(OR(AJ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AJ$3,$H143/$G143,$H143-SUM($I143:AI143)))","v":0},{"$f":"IF(OR(AK$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AK$3,$H143/$G143,$H143-SUM($I143:AJ143)))","v":0},{"$f":"IF(OR(AL$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AL$3,$H143/$G143,$H143-SUM($I143:AK143)))","v":0},{"$f":"IF(OR(AM$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AM$3,$H143/$G143,$H143-SUM($I143:AL143)))","v":0},{"$f":"IF(OR(AN$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AN$3,$H143/$G143,$H143-SUM($I143:AM143)))","v":0},{"$f":"IF(OR(AO$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AO$3,$H143/$G143,$H143-SUM($I143:AN143)))","v":0},{"$f":"IF(OR(AP$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AP$3,$H143/$G143,$H143-SUM($I143:AO143)))","v":0},{"$f":"IF(OR(AQ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AQ$3,$H143/$G143,$H143-SUM($I143:AP143)))","v":0},{"$f":"IF(OR(AR$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AR$3,$H143/$G143,$H143-SUM($I143:AQ143)))","v":0},{"$f":"IF(OR(AS$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AS$3,$H143/$G143,$H143-SUM($I143:AR143)))","v":0},{"$f":"IF(OR(AT$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AT$3,$H143/$G143,$H143-SUM($I143:AS143)))","v":0},{"$f":"IF(OR(AU$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AU$3,$H143/$G143,$H143-SUM($I143:AT143)))","v":0},{"$f":"IF(OR(AV$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AV$3,$H143/$G143,$H143-SUM($I143:AU143)))","v":0},{"$f":"IF(OR(AW$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AW$3,$H143/$G143,$H143-SUM($I143:AV143)))","v":0},{"$f":"IF(OR(AX$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AX$3,$H143/$G143,$H143-SUM($I143:AW143)))","v":0},{"$f":"IF(OR(AY$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AY$3,$H143/$G143,$H143-SUM($I143:AX143)))","v":0},{"$f":"IF(OR(AZ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AZ$3,$H143/$G143,$H143-SUM($I143:AY143)))","v":0},{"$f":"IF(OR(BA$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BA$3,$H143/$G143,$H143-SUM($I143:AZ143)))","v":0},{"$f":"IF(OR(BB$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BB$3,$H143/$G143,$H143-SUM($I143:BA143)))","v":0},{"$f":"IF(OR(BC$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BC$3,$H143/$G143,$H143-SUM($I143:BB143)))","v":0},{"$f":"IF(OR(BD$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BD$3,$H143/$G143,$H143-SUM($I143:BC143)))","v":0},{"$f":"IF(OR(BE$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BE$3,$H143/$G143,$H143-SUM($I143:BD143)))","v":0},{"$f":"IF(OR(BF$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BF$3,$H143/$G143,$H143-SUM($I143:BE143)))","v":0},{"$f":"IF(OR(BG$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BG$3,$H143/$G143,$H143-SUM($I143:BF143)))","v":0},{"$f":"IF(OR(BH$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BH$3,$H143/$G143,$H143-SUM($I143:BG143)))","v":0},{"$f":"IF(OR(BI$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BI$3,$H143/$G143,$H143-SUM($I143:BH143)))","v":0},{"$f":"IF(OR(BJ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BJ$3,$H143/$G143,$H143-SUM($I143:BI143)))","v":0},{"$f":"IF(OR(BK$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BK$3,$H143/$G143,$H143-SUM($I143:BJ143)))","v":0},{"$f":"IF(OR(BL$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BL$3,$H143/$G143,$H143-SUM($I143:BK143)))","v":0},{"$f":"IF(OR(BM$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BM$3,$H143/$G143,$H143-SUM($I143:BL143)))","v":0},{"$f":"IF(OR(BN$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BN$3,$H143/$G143,$H143-SUM($I143:BM143)))","v":0},{"$f":"IF(OR(BO$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BO$3,$H143/$G143,$H143-SUM($I143:BN143)))","v":0},{"$f":"IF(OR(BP$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BP$3,$H143/$G143,$H143-SUM($I143:BO143)))","v":0},{"$f":"IF(OR(BQ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BQ$3,$H143/$G143,$H143-SUM($I143:BP143)))","v":0},{"$f":"IF(OR(BR$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BR$3,$H143/$G143,$H143-SUM($I143:BQ143)))","v":0},{"$f":"IF(OR(BS$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BS$3,$H143/$G143,$H143-SUM($I143:BR143)))","v":0},{"$f":"IF(OR(BT$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BT$3,$H143/$G143,$H143-SUM($I143:BS143)))","v":0},{"$f":"IF(OR(BU$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BU$3,$H143/$G143,$H143-SUM($I143:BT143)))","v":0},{"$f":"IF(OR(BV$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BV$3,$H143/$G143,$H143-SUM($I143:BU143)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,45,{"$f":"AE122","v":0},null,{"$f":"IF(OR(J$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>J$3,$H144/$G144,$H144-SUM($I144:I144)))","v":0},{"$f":"IF(OR(K$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>K$3,$H144/$G144,$H144-SUM($I144:J144)))","v":0},{"$f":"IF(OR(L$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>L$3,$H144/$G144,$H144-SUM($I144:K144)))","v":0},{"$f":"IF(OR(M$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>M$3,$H144/$G144,$H144-SUM($I144:L144)))","v":0},{"$f":"IF(OR(N$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>N$3,$H144/$G144,$H144-SUM($I144:M144)))","v":0},{"$f":"IF(OR(O$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>O$3,$H144/$G144,$H144-SUM($I144:N144)))","v":0},{"$f":"IF(OR(P$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>P$3,$H144/$G144,$H144-SUM($I144:O144)))","v":0},{"$f":"IF(OR(Q$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Q$3,$H144/$G144,$H144-SUM($I144:P144)))","v":0},{"$f":"IF(OR(R$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>R$3,$H144/$G144,$H144-SUM($I144:Q144)))","v":0},{"$f":"IF(OR(S$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>S$3,$H144/$G144,$H144-SUM($I144:R144)))","v":0},{"$f":"IF(OR(T$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>T$3,$H144/$G144,$H144-SUM($I144:S144)))","v":0},{"$f":"IF(OR(U$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>U$3,$H144/$G144,$H144-SUM($I144:T144)))","v":0},{"$f":"IF(OR(V$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>V$3,$H144/$G144,$H144-SUM($I144:U144)))","v":0},{"$f":"IF(OR(W$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>W$3,$H144/$G144,$H144-SUM($I144:V144)))","v":0},{"$f":"IF(OR(X$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>X$3,$H144/$G144,$H144-SUM($I144:W144)))","v":0},{"$f":"IF(OR(Y$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Y$3,$H144/$G144,$H144-SUM($I144:X144)))","v":0},{"$f":"IF(OR(Z$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Z$3,$H144/$G144,$H144-SUM($I144:Y144)))","v":0},{"$f":"IF(OR(AA$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AA$3,$H144/$G144,$H144-SUM($I144:Z144)))","v":0},{"$f":"IF(OR(AB$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AB$3,$H144/$G144,$H144-SUM($I144:AA144)))","v":0},{"$f":"IF(OR(AC$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AC$3,$H144/$G144,$H144-SUM($I144:AB144)))","v":0},{"$f":"IF(OR(AD$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AD$3,$H144/$G144,$H144-SUM($I144:AC144)))","v":0},{"$f":"IF(OR(AE$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AE$3,$H144/$G144,$H144-SUM($I144:AD144)))","v":0},{"$f":"IF(OR(AF$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AF$3,$H144/$G144,$H144-SUM($I144:AE144)))","v":0},{"$f":"IF(OR(AG$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AG$3,$H144/$G144,$H144-SUM($I144:AF144)))","v":0},{"$f":"IF(OR(AH$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AH$3,$H144/$G144,$H144-SUM($I144:AG144)))","v":0},{"$f":"IF(OR(AI$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AI$3,$H144/$G144,$H144-SUM($I144:AH144)))","v":0},{"$f":"IF(OR(AJ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AJ$3,$H144/$G144,$H144-SUM($I144:AI144)))","v":0},{"$f":"IF(OR(AK$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AK$3,$H144/$G144,$H144-SUM($I144:AJ144)))","v":0},{"$f":"IF(OR(AL$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AL$3,$H144/$G144,$H144-SUM($I144:AK144)))","v":0},{"$f":"IF(OR(AM$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AM$3,$H144/$G144,$H144-SUM($I144:AL144)))","v":0},{"$f":"IF(OR(AN$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AN$3,$H144/$G144,$H144-SUM($I144:AM144)))","v":0},{"$f":"IF(OR(AO$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AO$3,$H144/$G144,$H144-SUM($I144:AN144)))","v":0},{"$f":"IF(OR(AP$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AP$3,$H144/$G144,$H144-SUM($I144:AO144)))","v":0},{"$f":"IF(OR(AQ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AQ$3,$H144/$G144,$H144-SUM($I144:AP144)))","v":0},{"$f":"IF(OR(AR$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AR$3,$H144/$G144,$H144-SUM($I144:AQ144)))","v":0},{"$f":"IF(OR(AS$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AS$3,$H144/$G144,$H144-SUM($I144:AR144)))","v":0},{"$f":"IF(OR(AT$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AT$3,$H144/$G144,$H144-SUM($I144:AS144)))","v":0},{"$f":"IF(OR(AU$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AU$3,$H144/$G144,$H144-SUM($I144:AT144)))","v":0},{"$f":"IF(OR(AV$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AV$3,$H144/$G144,$H144-SUM($I144:AU144)))","v":0},{"$f":"IF(OR(AW$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AW$3,$H144/$G144,$H144-SUM($I144:AV144)))","v":0},{"$f":"IF(OR(AX$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AX$3,$H144/$G144,$H144-SUM($I144:AW144)))","v":0},{"$f":"IF(OR(AY$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AY$3,$H144/$G144,$H144-SUM($I144:AX144)))","v":0},{"$f":"IF(OR(AZ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AZ$3,$H144/$G144,$H144-SUM($I144:AY144)))","v":0},{"$f":"IF(OR(BA$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BA$3,$H144/$G144,$H144-SUM($I144:AZ144)))","v":0},{"$f":"IF(OR(BB$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BB$3,$H144/$G144,$H144-SUM($I144:BA144)))","v":0},{"$f":"IF(OR(BC$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BC$3,$H144/$G144,$H144-SUM($I144:BB144)))","v":0},{"$f":"IF(OR(BD$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BD$3,$H144/$G144,$H144-SUM($I144:BC144)))","v":0},{"$f":"IF(OR(BE$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BE$3,$H144/$G144,$H144-SUM($I144:BD144)))","v":0},{"$f":"IF(OR(BF$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BF$3,$H144/$G144,$H144-SUM($I144:BE144)))","v":0},{"$f":"IF(OR(BG$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BG$3,$H144/$G144,$H144-SUM($I144:BF144)))","v":0},{"$f":"IF(OR(BH$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BH$3,$H144/$G144,$H144-SUM($I144:BG144)))","v":0},{"$f":"IF(OR(BI$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BI$3,$H144/$G144,$H144-SUM($I144:BH144)))","v":0},{"$f":"IF(OR(BJ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BJ$3,$H144/$G144,$H144-SUM($I144:BI144)))","v":0},{"$f":"IF(OR(BK$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BK$3,$H144/$G144,$H144-SUM($I144:BJ144)))","v":0},{"$f":"IF(OR(BL$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BL$3,$H144/$G144,$H144-SUM($I144:BK144)))","v":0},{"$f":"IF(OR(BM$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BM$3,$H144/$G144,$H144-SUM($I144:BL144)))","v":0},{"$f":"IF(OR(BN$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BN$3,$H144/$G144,$H144-SUM($I144:BM144)))","v":0},{"$f":"IF(OR(BO$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BO$3,$H144/$G144,$H144-SUM($I144:BN144)))","v":0},{"$f":"IF(OR(BP$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BP$3,$H144/$G144,$H144-SUM($I144:BO144)))","v":0},{"$f":"IF(OR(BQ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BQ$3,$H144/$G144,$H144-SUM($I144:BP144)))","v":0},{"$f":"IF(OR(BR$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BR$3,$H144/$G144,$H144-SUM($I144:BQ144)))","v":0},{"$f":"IF(OR(BS$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BS$3,$H144/$G144,$H144-SUM($I144:BR144)))","v":0},{"$f":"IF(OR(BT$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BT$3,$H144/$G144,$H144-SUM($I144:BS144)))","v":0},{"$f":"IF(OR(BU$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BU$3,$H144/$G144,$H144-SUM($I144:BT144)))","v":0},{"$f":"IF(OR(BV$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BV$3,$H144/$G144,$H144-SUM($I144:BU144)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,45,{"$f":"AF122","v":0},null,{"$f":"IF(OR(J$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>J$3,$H145/$G145,$H145-SUM($I145:I145)))","v":0},{"$f":"IF(OR(K$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>K$3,$H145/$G145,$H145-SUM($I145:J145)))","v":0},{"$f":"IF(OR(L$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>L$3,$H145/$G145,$H145-SUM($I145:K145)))","v":0},{"$f":"IF(OR(M$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>M$3,$H145/$G145,$H145-SUM($I145:L145)))","v":0},{"$f":"IF(OR(N$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>N$3,$H145/$G145,$H145-SUM($I145:M145)))","v":0},{"$f":"IF(OR(O$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>O$3,$H145/$G145,$H145-SUM($I145:N145)))","v":0},{"$f":"IF(OR(P$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>P$3,$H145/$G145,$H145-SUM($I145:O145)))","v":0},{"$f":"IF(OR(Q$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Q$3,$H145/$G145,$H145-SUM($I145:P145)))","v":0},{"$f":"IF(OR(R$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>R$3,$H145/$G145,$H145-SUM($I145:Q145)))","v":0},{"$f":"IF(OR(S$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>S$3,$H145/$G145,$H145-SUM($I145:R145)))","v":0},{"$f":"IF(OR(T$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>T$3,$H145/$G145,$H145-SUM($I145:S145)))","v":0},{"$f":"IF(OR(U$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>U$3,$H145/$G145,$H145-SUM($I145:T145)))","v":0},{"$f":"IF(OR(V$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>V$3,$H145/$G145,$H145-SUM($I145:U145)))","v":0},{"$f":"IF(OR(W$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>W$3,$H145/$G145,$H145-SUM($I145:V145)))","v":0},{"$f":"IF(OR(X$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>X$3,$H145/$G145,$H145-SUM($I145:W145)))","v":0},{"$f":"IF(OR(Y$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Y$3,$H145/$G145,$H145-SUM($I145:X145)))","v":0},{"$f":"IF(OR(Z$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Z$3,$H145/$G145,$H145-SUM($I145:Y145)))","v":0},{"$f":"IF(OR(AA$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AA$3,$H145/$G145,$H145-SUM($I145:Z145)))","v":0},{"$f":"IF(OR(AB$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AB$3,$H145/$G145,$H145-SUM($I145:AA145)))","v":0},{"$f":"IF(OR(AC$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AC$3,$H145/$G145,$H145-SUM($I145:AB145)))","v":0},{"$f":"IF(OR(AD$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AD$3,$H145/$G145,$H145-SUM($I145:AC145)))","v":0},{"$f":"IF(OR(AE$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AE$3,$H145/$G145,$H145-SUM($I145:AD145)))","v":0},{"$f":"IF(OR(AF$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AF$3,$H145/$G145,$H145-SUM($I145:AE145)))","v":0},{"$f":"IF(OR(AG$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AG$3,$H145/$G145,$H145-SUM($I145:AF145)))","v":0},{"$f":"IF(OR(AH$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AH$3,$H145/$G145,$H145-SUM($I145:AG145)))","v":0},{"$f":"IF(OR(AI$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AI$3,$H145/$G145,$H145-SUM($I145:AH145)))","v":0},{"$f":"IF(OR(AJ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AJ$3,$H145/$G145,$H145-SUM($I145:AI145)))","v":0},{"$f":"IF(OR(AK$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AK$3,$H145/$G145,$H145-SUM($I145:AJ145)))","v":0},{"$f":"IF(OR(AL$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AL$3,$H145/$G145,$H145-SUM($I145:AK145)))","v":0},{"$f":"IF(OR(AM$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AM$3,$H145/$G145,$H145-SUM($I145:AL145)))","v":0},{"$f":"IF(OR(AN$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AN$3,$H145/$G145,$H145-SUM($I145:AM145)))","v":0},{"$f":"IF(OR(AO$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AO$3,$H145/$G145,$H145-SUM($I145:AN145)))","v":0},{"$f":"IF(OR(AP$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AP$3,$H145/$G145,$H145-SUM($I145:AO145)))","v":0},{"$f":"IF(OR(AQ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AQ$3,$H145/$G145,$H145-SUM($I145:AP145)))","v":0},{"$f":"IF(OR(AR$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AR$3,$H145/$G145,$H145-SUM($I145:AQ145)))","v":0},{"$f":"IF(OR(AS$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AS$3,$H145/$G145,$H145-SUM($I145:AR145)))","v":0},{"$f":"IF(OR(AT$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AT$3,$H145/$G145,$H145-SUM($I145:AS145)))","v":0},{"$f":"IF(OR(AU$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AU$3,$H145/$G145,$H145-SUM($I145:AT145)))","v":0},{"$f":"IF(OR(AV$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AV$3,$H145/$G145,$H145-SUM($I145:AU145)))","v":0},{"$f":"IF(OR(AW$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AW$3,$H145/$G145,$H145-SUM($I145:AV145)))","v":0},{"$f":"IF(OR(AX$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AX$3,$H145/$G145,$H145-SUM($I145:AW145)))","v":0},{"$f":"IF(OR(AY$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AY$3,$H145/$G145,$H145-SUM($I145:AX145)))","v":0},{"$f":"IF(OR(AZ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AZ$3,$H145/$G145,$H145-SUM($I145:AY145)))","v":0},{"$f":"IF(OR(BA$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BA$3,$H145/$G145,$H145-SUM($I145:AZ145)))","v":0},{"$f":"IF(OR(BB$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BB$3,$H145/$G145,$H145-SUM($I145:BA145)))","v":0},{"$f":"IF(OR(BC$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BC$3,$H145/$G145,$H145-SUM($I145:BB145)))","v":0},{"$f":"IF(OR(BD$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BD$3,$H145/$G145,$H145-SUM($I145:BC145)))","v":0},{"$f":"IF(OR(BE$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BE$3,$H145/$G145,$H145-SUM($I145:BD145)))","v":0},{"$f":"IF(OR(BF$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BF$3,$H145/$G145,$H145-SUM($I145:BE145)))","v":0},{"$f":"IF(OR(BG$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BG$3,$H145/$G145,$H145-SUM($I145:BF145)))","v":0},{"$f":"IF(OR(BH$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BH$3,$H145/$G145,$H145-SUM($I145:BG145)))","v":0},{"$f":"IF(OR(BI$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BI$3,$H145/$G145,$H145-SUM($I145:BH145)))","v":0},{"$f":"IF(OR(BJ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BJ$3,$H145/$G145,$H145-SUM($I145:BI145)))","v":0},{"$f":"IF(OR(BK$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BK$3,$H145/$G145,$H145-SUM($I145:BJ145)))","v":0},{"$f":"IF(OR(BL$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BL$3,$H145/$G145,$H145-SUM($I145:BK145)))","v":0},{"$f":"IF(OR(BM$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BM$3,$H145/$G145,$H145-SUM($I145:BL145)))","v":0},{"$f":"IF(OR(BN$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BN$3,$H145/$G145,$H145-SUM($I145:BM145)))","v":0},{"$f":"IF(OR(BO$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BO$3,$H145/$G145,$H145-SUM($I145:BN145)))","v":0},{"$f":"IF(OR(BP$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BP$3,$H145/$G145,$H145-SUM($I145:BO145)))","v":0},{"$f":"IF(OR(BQ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BQ$3,$H145/$G145,$H145-SUM($I145:BP145)))","v":0},{"$f":"IF(OR(BR$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BR$3,$H145/$G145,$H145-SUM($I145:BQ145)))","v":0},{"$f":"IF(OR(BS$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BS$3,$H145/$G145,$H145-SUM($I145:BR145)))","v":0},{"$f":"IF(OR(BT$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BT$3,$H145/$G145,$H145-SUM($I145:BS145)))","v":0},{"$f":"IF(OR(BU$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BU$3,$H145/$G145,$H145-SUM($I145:BT145)))","v":0},{"$f":"IF(OR(BV$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BV$3,$H145/$G145,$H145-SUM($I145:BU145)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,45,{"$f":"AG122","v":0},null,{"$f":"IF(OR(J$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>J$3,$H146/$G146,$H146-SUM($I146:I146)))","v":0},{"$f":"IF(OR(K$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>K$3,$H146/$G146,$H146-SUM($I146:J146)))","v":0},{"$f":"IF(OR(L$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>L$3,$H146/$G146,$H146-SUM($I146:K146)))","v":0},{"$f":"IF(OR(M$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>M$3,$H146/$G146,$H146-SUM($I146:L146)))","v":0},{"$f":"IF(OR(N$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>N$3,$H146/$G146,$H146-SUM($I146:M146)))","v":0},{"$f":"IF(OR(O$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>O$3,$H146/$G146,$H146-SUM($I146:N146)))","v":0},{"$f":"IF(OR(P$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>P$3,$H146/$G146,$H146-SUM($I146:O146)))","v":0},{"$f":"IF(OR(Q$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Q$3,$H146/$G146,$H146-SUM($I146:P146)))","v":0},{"$f":"IF(OR(R$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>R$3,$H146/$G146,$H146-SUM($I146:Q146)))","v":0},{"$f":"IF(OR(S$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>S$3,$H146/$G146,$H146-SUM($I146:R146)))","v":0},{"$f":"IF(OR(T$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>T$3,$H146/$G146,$H146-SUM($I146:S146)))","v":0},{"$f":"IF(OR(U$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>U$3,$H146/$G146,$H146-SUM($I146:T146)))","v":0},{"$f":"IF(OR(V$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>V$3,$H146/$G146,$H146-SUM($I146:U146)))","v":0},{"$f":"IF(OR(W$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>W$3,$H146/$G146,$H146-SUM($I146:V146)))","v":0},{"$f":"IF(OR(X$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>X$3,$H146/$G146,$H146-SUM($I146:W146)))","v":0},{"$f":"IF(OR(Y$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Y$3,$H146/$G146,$H146-SUM($I146:X146)))","v":0},{"$f":"IF(OR(Z$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Z$3,$H146/$G146,$H146-SUM($I146:Y146)))","v":0},{"$f":"IF(OR(AA$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AA$3,$H146/$G146,$H146-SUM($I146:Z146)))","v":0},{"$f":"IF(OR(AB$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AB$3,$H146/$G146,$H146-SUM($I146:AA146)))","v":0},{"$f":"IF(OR(AC$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AC$3,$H146/$G146,$H146-SUM($I146:AB146)))","v":0},{"$f":"IF(OR(AD$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AD$3,$H146/$G146,$H146-SUM($I146:AC146)))","v":0},{"$f":"IF(OR(AE$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AE$3,$H146/$G146,$H146-SUM($I146:AD146)))","v":0},{"$f":"IF(OR(AF$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AF$3,$H146/$G146,$H146-SUM($I146:AE146)))","v":0},{"$f":"IF(OR(AG$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AG$3,$H146/$G146,$H146-SUM($I146:AF146)))","v":0},{"$f":"IF(OR(AH$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AH$3,$H146/$G146,$H146-SUM($I146:AG146)))","v":0},{"$f":"IF(OR(AI$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AI$3,$H146/$G146,$H146-SUM($I146:AH146)))","v":0},{"$f":"IF(OR(AJ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AJ$3,$H146/$G146,$H146-SUM($I146:AI146)))","v":0},{"$f":"IF(OR(AK$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AK$3,$H146/$G146,$H146-SUM($I146:AJ146)))","v":0},{"$f":"IF(OR(AL$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AL$3,$H146/$G146,$H146-SUM($I146:AK146)))","v":0},{"$f":"IF(OR(AM$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AM$3,$H146/$G146,$H146-SUM($I146:AL146)))","v":0},{"$f":"IF(OR(AN$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AN$3,$H146/$G146,$H146-SUM($I146:AM146)))","v":0},{"$f":"IF(OR(AO$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AO$3,$H146/$G146,$H146-SUM($I146:AN146)))","v":0},{"$f":"IF(OR(AP$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AP$3,$H146/$G146,$H146-SUM($I146:AO146)))","v":0},{"$f":"IF(OR(AQ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AQ$3,$H146/$G146,$H146-SUM($I146:AP146)))","v":0},{"$f":"IF(OR(AR$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AR$3,$H146/$G146,$H146-SUM($I146:AQ146)))","v":0},{"$f":"IF(OR(AS$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AS$3,$H146/$G146,$H146-SUM($I146:AR146)))","v":0},{"$f":"IF(OR(AT$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AT$3,$H146/$G146,$H146-SUM($I146:AS146)))","v":0},{"$f":"IF(OR(AU$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AU$3,$H146/$G146,$H146-SUM($I146:AT146)))","v":0},{"$f":"IF(OR(AV$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AV$3,$H146/$G146,$H146-SUM($I146:AU146)))","v":0},{"$f":"IF(OR(AW$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AW$3,$H146/$G146,$H146-SUM($I146:AV146)))","v":0},{"$f":"IF(OR(AX$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AX$3,$H146/$G146,$H146-SUM($I146:AW146)))","v":0},{"$f":"IF(OR(AY$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AY$3,$H146/$G146,$H146-SUM($I146:AX146)))","v":0},{"$f":"IF(OR(AZ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AZ$3,$H146/$G146,$H146-SUM($I146:AY146)))","v":0},{"$f":"IF(OR(BA$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BA$3,$H146/$G146,$H146-SUM($I146:AZ146)))","v":0},{"$f":"IF(OR(BB$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BB$3,$H146/$G146,$H146-SUM($I146:BA146)))","v":0},{"$f":"IF(OR(BC$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BC$3,$H146/$G146,$H146-SUM($I146:BB146)))","v":0},{"$f":"IF(OR(BD$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BD$3,$H146/$G146,$H146-SUM($I146:BC146)))","v":0},{"$f":"IF(OR(BE$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BE$3,$H146/$G146,$H146-SUM($I146:BD146)))","v":0},{"$f":"IF(OR(BF$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BF$3,$H146/$G146,$H146-SUM($I146:BE146)))","v":0},{"$f":"IF(OR(BG$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BG$3,$H146/$G146,$H146-SUM($I146:BF146)))","v":0},{"$f":"IF(OR(BH$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BH$3,$H146/$G146,$H146-SUM($I146:BG146)))","v":0},{"$f":"IF(OR(BI$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BI$3,$H146/$G146,$H146-SUM($I146:BH146)))","v":0},{"$f":"IF(OR(BJ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BJ$3,$H146/$G146,$H146-SUM($I146:BI146)))","v":0},{"$f":"IF(OR(BK$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BK$3,$H146/$G146,$H146-SUM($I146:BJ146)))","v":0},{"$f":"IF(OR(BL$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BL$3,$H146/$G146,$H146-SUM($I146:BK146)))","v":0},{"$f":"IF(OR(BM$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BM$3,$H146/$G146,$H146-SUM($I146:BL146)))","v":0},{"$f":"IF(OR(BN$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BN$3,$H146/$G146,$H146-SUM($I146:BM146)))","v":0},{"$f":"IF(OR(BO$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BO$3,$H146/$G146,$H146-SUM($I146:BN146)))","v":0},{"$f":"IF(OR(BP$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BP$3,$H146/$G146,$H146-SUM($I146:BO146)))","v":0},{"$f":"IF(OR(BQ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BQ$3,$H146/$G146,$H146-SUM($I146:BP146)))","v":0},{"$f":"IF(OR(BR$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BR$3,$H146/$G146,$H146-SUM($I146:BQ146)))","v":0},{"$f":"IF(OR(BS$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BS$3,$H146/$G146,$H146-SUM($I146:BR146)))","v":0},{"$f":"IF(OR(BT$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BT$3,$H146/$G146,$H146-SUM($I146:BS146)))","v":0},{"$f":"IF(OR(BU$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BU$3,$H146/$G146,$H146-SUM($I146:BT146)))","v":0},{"$f":"IF(OR(BV$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BV$3,$H146/$G146,$H146-SUM($I146:BU146)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,45,{"$f":"AH122","v":0},null,{"$f":"IF(OR(J$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>J$3,$H147/$G147,$H147-SUM($I147:I147)))","v":0},{"$f":"IF(OR(K$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>K$3,$H147/$G147,$H147-SUM($I147:J147)))","v":0},{"$f":"IF(OR(L$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>L$3,$H147/$G147,$H147-SUM($I147:K147)))","v":0},{"$f":"IF(OR(M$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>M$3,$H147/$G147,$H147-SUM($I147:L147)))","v":0},{"$f":"IF(OR(N$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>N$3,$H147/$G147,$H147-SUM($I147:M147)))","v":0},{"$f":"IF(OR(O$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>O$3,$H147/$G147,$H147-SUM($I147:N147)))","v":0},{"$f":"IF(OR(P$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>P$3,$H147/$G147,$H147-SUM($I147:O147)))","v":0},{"$f":"IF(OR(Q$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Q$3,$H147/$G147,$H147-SUM($I147:P147)))","v":0},{"$f":"IF(OR(R$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>R$3,$H147/$G147,$H147-SUM($I147:Q147)))","v":0},{"$f":"IF(OR(S$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>S$3,$H147/$G147,$H147-SUM($I147:R147)))","v":0},{"$f":"IF(OR(T$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>T$3,$H147/$G147,$H147-SUM($I147:S147)))","v":0},{"$f":"IF(OR(U$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>U$3,$H147/$G147,$H147-SUM($I147:T147)))","v":0},{"$f":"IF(OR(V$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>V$3,$H147/$G147,$H147-SUM($I147:U147)))","v":0},{"$f":"IF(OR(W$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>W$3,$H147/$G147,$H147-SUM($I147:V147)))","v":0},{"$f":"IF(OR(X$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>X$3,$H147/$G147,$H147-SUM($I147:W147)))","v":0},{"$f":"IF(OR(Y$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Y$3,$H147/$G147,$H147-SUM($I147:X147)))","v":0},{"$f":"IF(OR(Z$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Z$3,$H147/$G147,$H147-SUM($I147:Y147)))","v":0},{"$f":"IF(OR(AA$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AA$3,$H147/$G147,$H147-SUM($I147:Z147)))","v":0},{"$f":"IF(OR(AB$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AB$3,$H147/$G147,$H147-SUM($I147:AA147)))","v":0},{"$f":"IF(OR(AC$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AC$3,$H147/$G147,$H147-SUM($I147:AB147)))","v":0},{"$f":"IF(OR(AD$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AD$3,$H147/$G147,$H147-SUM($I147:AC147)))","v":0},{"$f":"IF(OR(AE$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AE$3,$H147/$G147,$H147-SUM($I147:AD147)))","v":0},{"$f":"IF(OR(AF$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AF$3,$H147/$G147,$H147-SUM($I147:AE147)))","v":0},{"$f":"IF(OR(AG$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AG$3,$H147/$G147,$H147-SUM($I147:AF147)))","v":0},{"$f":"IF(OR(AH$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AH$3,$H147/$G147,$H147-SUM($I147:AG147)))","v":0},{"$f":"IF(OR(AI$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AI$3,$H147/$G147,$H147-SUM($I147:AH147)))","v":0},{"$f":"IF(OR(AJ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AJ$3,$H147/$G147,$H147-SUM($I147:AI147)))","v":0},{"$f":"IF(OR(AK$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AK$3,$H147/$G147,$H147-SUM($I147:AJ147)))","v":0},{"$f":"IF(OR(AL$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AL$3,$H147/$G147,$H147-SUM($I147:AK147)))","v":0},{"$f":"IF(OR(AM$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AM$3,$H147/$G147,$H147-SUM($I147:AL147)))","v":0},{"$f":"IF(OR(AN$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AN$3,$H147/$G147,$H147-SUM($I147:AM147)))","v":0},{"$f":"IF(OR(AO$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AO$3,$H147/$G147,$H147-SUM($I147:AN147)))","v":0},{"$f":"IF(OR(AP$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AP$3,$H147/$G147,$H147-SUM($I147:AO147)))","v":0},{"$f":"IF(OR(AQ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AQ$3,$H147/$G147,$H147-SUM($I147:AP147)))","v":0},{"$f":"IF(OR(AR$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AR$3,$H147/$G147,$H147-SUM($I147:AQ147)))","v":0},{"$f":"IF(OR(AS$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AS$3,$H147/$G147,$H147-SUM($I147:AR147)))","v":0},{"$f":"IF(OR(AT$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AT$3,$H147/$G147,$H147-SUM($I147:AS147)))","v":0},{"$f":"IF(OR(AU$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AU$3,$H147/$G147,$H147-SUM($I147:AT147)))","v":0},{"$f":"IF(OR(AV$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AV$3,$H147/$G147,$H147-SUM($I147:AU147)))","v":0},{"$f":"IF(OR(AW$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AW$3,$H147/$G147,$H147-SUM($I147:AV147)))","v":0},{"$f":"IF(OR(AX$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AX$3,$H147/$G147,$H147-SUM($I147:AW147)))","v":0},{"$f":"IF(OR(AY$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AY$3,$H147/$G147,$H147-SUM($I147:AX147)))","v":0},{"$f":"IF(OR(AZ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AZ$3,$H147/$G147,$H147-SUM($I147:AY147)))","v":0},{"$f":"IF(OR(BA$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BA$3,$H147/$G147,$H147-SUM($I147:AZ147)))","v":0},{"$f":"IF(OR(BB$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BB$3,$H147/$G147,$H147-SUM($I147:BA147)))","v":0},{"$f":"IF(OR(BC$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BC$3,$H147/$G147,$H147-SUM($I147:BB147)))","v":0},{"$f":"IF(OR(BD$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BD$3,$H147/$G147,$H147-SUM($I147:BC147)))","v":0},{"$f":"IF(OR(BE$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BE$3,$H147/$G147,$H147-SUM($I147:BD147)))","v":0},{"$f":"IF(OR(BF$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BF$3,$H147/$G147,$H147-SUM($I147:BE147)))","v":0},{"$f":"IF(OR(BG$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BG$3,$H147/$G147,$H147-SUM($I147:BF147)))","v":0},{"$f":"IF(OR(BH$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BH$3,$H147/$G147,$H147-SUM($I147:BG147)))","v":0},{"$f":"IF(OR(BI$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BI$3,$H147/$G147,$H147-SUM($I147:BH147)))","v":0},{"$f":"IF(OR(BJ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BJ$3,$H147/$G147,$H147-SUM($I147:BI147)))","v":0},{"$f":"IF(OR(BK$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BK$3,$H147/$G147,$H147-SUM($I147:BJ147)))","v":0},{"$f":"IF(OR(BL$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BL$3,$H147/$G147,$H147-SUM($I147:BK147)))","v":0},{"$f":"IF(OR(BM$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BM$3,$H147/$G147,$H147-SUM($I147:BL147)))","v":0},{"$f":"IF(OR(BN$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BN$3,$H147/$G147,$H147-SUM($I147:BM147)))","v":0},{"$f":"IF(OR(BO$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BO$3,$H147/$G147,$H147-SUM($I147:BN147)))","v":0},{"$f":"IF(OR(BP$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BP$3,$H147/$G147,$H147-SUM($I147:BO147)))","v":0},{"$f":"IF(OR(BQ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BQ$3,$H147/$G147,$H147-SUM($I147:BP147)))","v":0},{"$f":"IF(OR(BR$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BR$3,$H147/$G147,$H147-SUM($I147:BQ147)))","v":0},{"$f":"IF(OR(BS$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BS$3,$H147/$G147,$H147-SUM($I147:BR147)))","v":0},{"$f":"IF(OR(BT$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BT$3,$H147/$G147,$H147-SUM($I147:BS147)))","v":0},{"$f":"IF(OR(BU$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BU$3,$H147/$G147,$H147-SUM($I147:BT147)))","v":0},{"$f":"IF(OR(BV$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BV$3,$H147/$G147,$H147-SUM($I147:BU147)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,45,{"$f":"AI122","v":0},null,{"$f":"IF(OR(J$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>J$3,$H148/$G148,$H148-SUM($I148:I148)))","v":0},{"$f":"IF(OR(K$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>K$3,$H148/$G148,$H148-SUM($I148:J148)))","v":0},{"$f":"IF(OR(L$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>L$3,$H148/$G148,$H148-SUM($I148:K148)))","v":0},{"$f":"IF(OR(M$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>M$3,$H148/$G148,$H148-SUM($I148:L148)))","v":0},{"$f":"IF(OR(N$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>N$3,$H148/$G148,$H148-SUM($I148:M148)))","v":0},{"$f":"IF(OR(O$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>O$3,$H148/$G148,$H148-SUM($I148:N148)))","v":0},{"$f":"IF(OR(P$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>P$3,$H148/$G148,$H148-SUM($I148:O148)))","v":0},{"$f":"IF(OR(Q$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Q$3,$H148/$G148,$H148-SUM($I148:P148)))","v":0},{"$f":"IF(OR(R$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>R$3,$H148/$G148,$H148-SUM($I148:Q148)))","v":0},{"$f":"IF(OR(S$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>S$3,$H148/$G148,$H148-SUM($I148:R148)))","v":0},{"$f":"IF(OR(T$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>T$3,$H148/$G148,$H148-SUM($I148:S148)))","v":0},{"$f":"IF(OR(U$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>U$3,$H148/$G148,$H148-SUM($I148:T148)))","v":0},{"$f":"IF(OR(V$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>V$3,$H148/$G148,$H148-SUM($I148:U148)))","v":0},{"$f":"IF(OR(W$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>W$3,$H148/$G148,$H148-SUM($I148:V148)))","v":0},{"$f":"IF(OR(X$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>X$3,$H148/$G148,$H148-SUM($I148:W148)))","v":0},{"$f":"IF(OR(Y$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Y$3,$H148/$G148,$H148-SUM($I148:X148)))","v":0},{"$f":"IF(OR(Z$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Z$3,$H148/$G148,$H148-SUM($I148:Y148)))","v":0},{"$f":"IF(OR(AA$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AA$3,$H148/$G148,$H148-SUM($I148:Z148)))","v":0},{"$f":"IF(OR(AB$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AB$3,$H148/$G148,$H148-SUM($I148:AA148)))","v":0},{"$f":"IF(OR(AC$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AC$3,$H148/$G148,$H148-SUM($I148:AB148)))","v":0},{"$f":"IF(OR(AD$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AD$3,$H148/$G148,$H148-SUM($I148:AC148)))","v":0},{"$f":"IF(OR(AE$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AE$3,$H148/$G148,$H148-SUM($I148:AD148)))","v":0},{"$f":"IF(OR(AF$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AF$3,$H148/$G148,$H148-SUM($I148:AE148)))","v":0},{"$f":"IF(OR(AG$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AG$3,$H148/$G148,$H148-SUM($I148:AF148)))","v":0},{"$f":"IF(OR(AH$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AH$3,$H148/$G148,$H148-SUM($I148:AG148)))","v":0},{"$f":"IF(OR(AI$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AI$3,$H148/$G148,$H148-SUM($I148:AH148)))","v":0},{"$f":"IF(OR(AJ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AJ$3,$H148/$G148,$H148-SUM($I148:AI148)))","v":0},{"$f":"IF(OR(AK$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AK$3,$H148/$G148,$H148-SUM($I148:AJ148)))","v":0},{"$f":"IF(OR(AL$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AL$3,$H148/$G148,$H148-SUM($I148:AK148)))","v":0},{"$f":"IF(OR(AM$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AM$3,$H148/$G148,$H148-SUM($I148:AL148)))","v":0},{"$f":"IF(OR(AN$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AN$3,$H148/$G148,$H148-SUM($I148:AM148)))","v":0},{"$f":"IF(OR(AO$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AO$3,$H148/$G148,$H148-SUM($I148:AN148)))","v":0},{"$f":"IF(OR(AP$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AP$3,$H148/$G148,$H148-SUM($I148:AO148)))","v":0},{"$f":"IF(OR(AQ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AQ$3,$H148/$G148,$H148-SUM($I148:AP148)))","v":0},{"$f":"IF(OR(AR$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AR$3,$H148/$G148,$H148-SUM($I148:AQ148)))","v":0},{"$f":"IF(OR(AS$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AS$3,$H148/$G148,$H148-SUM($I148:AR148)))","v":0},{"$f":"IF(OR(AT$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AT$3,$H148/$G148,$H148-SUM($I148:AS148)))","v":0},{"$f":"IF(OR(AU$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AU$3,$H148/$G148,$H148-SUM($I148:AT148)))","v":0},{"$f":"IF(OR(AV$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AV$3,$H148/$G148,$H148-SUM($I148:AU148)))","v":0},{"$f":"IF(OR(AW$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AW$3,$H148/$G148,$H148-SUM($I148:AV148)))","v":0},{"$f":"IF(OR(AX$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AX$3,$H148/$G148,$H148-SUM($I148:AW148)))","v":0},{"$f":"IF(OR(AY$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AY$3,$H148/$G148,$H148-SUM($I148:AX148)))","v":0},{"$f":"IF(OR(AZ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AZ$3,$H148/$G148,$H148-SUM($I148:AY148)))","v":0},{"$f":"IF(OR(BA$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BA$3,$H148/$G148,$H148-SUM($I148:AZ148)))","v":0},{"$f":"IF(OR(BB$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BB$3,$H148/$G148,$H148-SUM($I148:BA148)))","v":0},{"$f":"IF(OR(BC$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BC$3,$H148/$G148,$H148-SUM($I148:BB148)))","v":0},{"$f":"IF(OR(BD$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BD$3,$H148/$G148,$H148-SUM($I148:BC148)))","v":0},{"$f":"IF(OR(BE$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BE$3,$H148/$G148,$H148-SUM($I148:BD148)))","v":0},{"$f":"IF(OR(BF$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BF$3,$H148/$G148,$H148-SUM($I148:BE148)))","v":0},{"$f":"IF(OR(BG$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BG$3,$H148/$G148,$H148-SUM($I148:BF148)))","v":0},{"$f":"IF(OR(BH$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BH$3,$H148/$G148,$H148-SUM($I148:BG148)))","v":0},{"$f":"IF(OR(BI$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BI$3,$H148/$G148,$H148-SUM($I148:BH148)))","v":0},{"$f":"IF(OR(BJ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BJ$3,$H148/$G148,$H148-SUM($I148:BI148)))","v":0},{"$f":"IF(OR(BK$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BK$3,$H148/$G148,$H148-SUM($I148:BJ148)))","v":0},{"$f":"IF(OR(BL$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BL$3,$H148/$G148,$H148-SUM($I148:BK148)))","v":0},{"$f":"IF(OR(BM$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BM$3,$H148/$G148,$H148-SUM($I148:BL148)))","v":0},{"$f":"IF(OR(BN$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BN$3,$H148/$G148,$H148-SUM($I148:BM148)))","v":0},{"$f":"IF(OR(BO$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BO$3,$H148/$G148,$H148-SUM($I148:BN148)))","v":0},{"$f":"IF(OR(BP$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BP$3,$H148/$G148,$H148-SUM($I148:BO148)))","v":0},{"$f":"IF(OR(BQ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BQ$3,$H148/$G148,$H148-SUM($I148:BP148)))","v":0},{"$f":"IF(OR(BR$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BR$3,$H148/$G148,$H148-SUM($I148:BQ148)))","v":0},{"$f":"IF(OR(BS$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BS$3,$H148/$G148,$H148-SUM($I148:BR148)))","v":0},{"$f":"IF(OR(BT$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BT$3,$H148/$G148,$H148-SUM($I148:BS148)))","v":0},{"$f":"IF(OR(BU$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BU$3,$H148/$G148,$H148-SUM($I148:BT148)))","v":0},{"$f":"IF(OR(BV$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BV$3,$H148/$G148,$H148-SUM($I148:BU148)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,45,{"$f":"AJ122","v":0},null,{"$f":"IF(OR(J$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>J$3,$H149/$G149,$H149-SUM($I149:I149)))","v":0},{"$f":"IF(OR(K$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>K$3,$H149/$G149,$H149-SUM($I149:J149)))","v":0},{"$f":"IF(OR(L$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>L$3,$H149/$G149,$H149-SUM($I149:K149)))","v":0},{"$f":"IF(OR(M$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>M$3,$H149/$G149,$H149-SUM($I149:L149)))","v":0},{"$f":"IF(OR(N$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>N$3,$H149/$G149,$H149-SUM($I149:M149)))","v":0},{"$f":"IF(OR(O$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>O$3,$H149/$G149,$H149-SUM($I149:N149)))","v":0},{"$f":"IF(OR(P$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>P$3,$H149/$G149,$H149-SUM($I149:O149)))","v":0},{"$f":"IF(OR(Q$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Q$3,$H149/$G149,$H149-SUM($I149:P149)))","v":0},{"$f":"IF(OR(R$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>R$3,$H149/$G149,$H149-SUM($I149:Q149)))","v":0},{"$f":"IF(OR(S$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>S$3,$H149/$G149,$H149-SUM($I149:R149)))","v":0},{"$f":"IF(OR(T$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>T$3,$H149/$G149,$H149-SUM($I149:S149)))","v":0},{"$f":"IF(OR(U$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>U$3,$H149/$G149,$H149-SUM($I149:T149)))","v":0},{"$f":"IF(OR(V$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>V$3,$H149/$G149,$H149-SUM($I149:U149)))","v":0},{"$f":"IF(OR(W$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>W$3,$H149/$G149,$H149-SUM($I149:V149)))","v":0},{"$f":"IF(OR(X$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>X$3,$H149/$G149,$H149-SUM($I149:W149)))","v":0},{"$f":"IF(OR(Y$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Y$3,$H149/$G149,$H149-SUM($I149:X149)))","v":0},{"$f":"IF(OR(Z$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Z$3,$H149/$G149,$H149-SUM($I149:Y149)))","v":0},{"$f":"IF(OR(AA$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AA$3,$H149/$G149,$H149-SUM($I149:Z149)))","v":0},{"$f":"IF(OR(AB$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AB$3,$H149/$G149,$H149-SUM($I149:AA149)))","v":0},{"$f":"IF(OR(AC$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AC$3,$H149/$G149,$H149-SUM($I149:AB149)))","v":0},{"$f":"IF(OR(AD$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AD$3,$H149/$G149,$H149-SUM($I149:AC149)))","v":0},{"$f":"IF(OR(AE$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AE$3,$H149/$G149,$H149-SUM($I149:AD149)))","v":0},{"$f":"IF(OR(AF$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AF$3,$H149/$G149,$H149-SUM($I149:AE149)))","v":0},{"$f":"IF(OR(AG$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AG$3,$H149/$G149,$H149-SUM($I149:AF149)))","v":0},{"$f":"IF(OR(AH$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AH$3,$H149/$G149,$H149-SUM($I149:AG149)))","v":0},{"$f":"IF(OR(AI$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AI$3,$H149/$G149,$H149-SUM($I149:AH149)))","v":0},{"$f":"IF(OR(AJ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AJ$3,$H149/$G149,$H149-SUM($I149:AI149)))","v":0},{"$f":"IF(OR(AK$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AK$3,$H149/$G149,$H149-SUM($I149:AJ149)))","v":0},{"$f":"IF(OR(AL$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AL$3,$H149/$G149,$H149-SUM($I149:AK149)))","v":0},{"$f":"IF(OR(AM$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AM$3,$H149/$G149,$H149-SUM($I149:AL149)))","v":0},{"$f":"IF(OR(AN$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AN$3,$H149/$G149,$H149-SUM($I149:AM149)))","v":0},{"$f":"IF(OR(AO$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AO$3,$H149/$G149,$H149-SUM($I149:AN149)))","v":0},{"$f":"IF(OR(AP$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AP$3,$H149/$G149,$H149-SUM($I149:AO149)))","v":0},{"$f":"IF(OR(AQ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AQ$3,$H149/$G149,$H149-SUM($I149:AP149)))","v":0},{"$f":"IF(OR(AR$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AR$3,$H149/$G149,$H149-SUM($I149:AQ149)))","v":0},{"$f":"IF(OR(AS$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AS$3,$H149/$G149,$H149-SUM($I149:AR149)))","v":0},{"$f":"IF(OR(AT$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AT$3,$H149/$G149,$H149-SUM($I149:AS149)))","v":0},{"$f":"IF(OR(AU$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AU$3,$H149/$G149,$H149-SUM($I149:AT149)))","v":0},{"$f":"IF(OR(AV$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AV$3,$H149/$G149,$H149-SUM($I149:AU149)))","v":0},{"$f":"IF(OR(AW$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AW$3,$H149/$G149,$H149-SUM($I149:AV149)))","v":0},{"$f":"IF(OR(AX$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AX$3,$H149/$G149,$H149-SUM($I149:AW149)))","v":0},{"$f":"IF(OR(AY$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AY$3,$H149/$G149,$H149-SUM($I149:AX149)))","v":0},{"$f":"IF(OR(AZ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AZ$3,$H149/$G149,$H149-SUM($I149:AY149)))","v":0},{"$f":"IF(OR(BA$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BA$3,$H149/$G149,$H149-SUM($I149:AZ149)))","v":0},{"$f":"IF(OR(BB$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BB$3,$H149/$G149,$H149-SUM($I149:BA149)))","v":0},{"$f":"IF(OR(BC$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BC$3,$H149/$G149,$H149-SUM($I149:BB149)))","v":0},{"$f":"IF(OR(BD$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BD$3,$H149/$G149,$H149-SUM($I149:BC149)))","v":0},{"$f":"IF(OR(BE$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BE$3,$H149/$G149,$H149-SUM($I149:BD149)))","v":0},{"$f":"IF(OR(BF$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BF$3,$H149/$G149,$H149-SUM($I149:BE149)))","v":0},{"$f":"IF(OR(BG$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BG$3,$H149/$G149,$H149-SUM($I149:BF149)))","v":0},{"$f":"IF(OR(BH$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BH$3,$H149/$G149,$H149-SUM($I149:BG149)))","v":0},{"$f":"IF(OR(BI$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BI$3,$H149/$G149,$H149-SUM($I149:BH149)))","v":0},{"$f":"IF(OR(BJ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BJ$3,$H149/$G149,$H149-SUM($I149:BI149)))","v":0},{"$f":"IF(OR(BK$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BK$3,$H149/$G149,$H149-SUM($I149:BJ149)))","v":0},{"$f":"IF(OR(BL$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BL$3,$H149/$G149,$H149-SUM($I149:BK149)))","v":0},{"$f":"IF(OR(BM$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BM$3,$H149/$G149,$H149-SUM($I149:BL149)))","v":0},{"$f":"IF(OR(BN$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BN$3,$H149/$G149,$H149-SUM($I149:BM149)))","v":0},{"$f":"IF(OR(BO$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BO$3,$H149/$G149,$H149-SUM($I149:BN149)))","v":0},{"$f":"IF(OR(BP$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BP$3,$H149/$G149,$H149-SUM($I149:BO149)))","v":0},{"$f":"IF(OR(BQ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BQ$3,$H149/$G149,$H149-SUM($I149:BP149)))","v":0},{"$f":"IF(OR(BR$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BR$3,$H149/$G149,$H149-SUM($I149:BQ149)))","v":0},{"$f":"IF(OR(BS$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BS$3,$H149/$G149,$H149-SUM($I149:BR149)))","v":0},{"$f":"IF(OR(BT$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BT$3,$H149/$G149,$H149-SUM($I149:BS149)))","v":0},{"$f":"IF(OR(BU$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BU$3,$H149/$G149,$H149-SUM($I149:BT149)))","v":0},{"$f":"IF(OR(BV$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BV$3,$H149/$G149,$H149-SUM($I149:BU149)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,45,{"$f":"AK122","v":0},null,{"$f":"IF(OR(J$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>J$3,$H150/$G150,$H150-SUM($I150:I150)))","v":0},{"$f":"IF(OR(K$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>K$3,$H150/$G150,$H150-SUM($I150:J150)))","v":0},{"$f":"IF(OR(L$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>L$3,$H150/$G150,$H150-SUM($I150:K150)))","v":0},{"$f":"IF(OR(M$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>M$3,$H150/$G150,$H150-SUM($I150:L150)))","v":0},{"$f":"IF(OR(N$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>N$3,$H150/$G150,$H150-SUM($I150:M150)))","v":0},{"$f":"IF(OR(O$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>O$3,$H150/$G150,$H150-SUM($I150:N150)))","v":0},{"$f":"IF(OR(P$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>P$3,$H150/$G150,$H150-SUM($I150:O150)))","v":0},{"$f":"IF(OR(Q$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Q$3,$H150/$G150,$H150-SUM($I150:P150)))","v":0},{"$f":"IF(OR(R$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>R$3,$H150/$G150,$H150-SUM($I150:Q150)))","v":0},{"$f":"IF(OR(S$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>S$3,$H150/$G150,$H150-SUM($I150:R150)))","v":0},{"$f":"IF(OR(T$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>T$3,$H150/$G150,$H150-SUM($I150:S150)))","v":0},{"$f":"IF(OR(U$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>U$3,$H150/$G150,$H150-SUM($I150:T150)))","v":0},{"$f":"IF(OR(V$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>V$3,$H150/$G150,$H150-SUM($I150:U150)))","v":0},{"$f":"IF(OR(W$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>W$3,$H150/$G150,$H150-SUM($I150:V150)))","v":0},{"$f":"IF(OR(X$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>X$3,$H150/$G150,$H150-SUM($I150:W150)))","v":0},{"$f":"IF(OR(Y$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Y$3,$H150/$G150,$H150-SUM($I150:X150)))","v":0},{"$f":"IF(OR(Z$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Z$3,$H150/$G150,$H150-SUM($I150:Y150)))","v":0},{"$f":"IF(OR(AA$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AA$3,$H150/$G150,$H150-SUM($I150:Z150)))","v":0},{"$f":"IF(OR(AB$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AB$3,$H150/$G150,$H150-SUM($I150:AA150)))","v":0},{"$f":"IF(OR(AC$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AC$3,$H150/$G150,$H150-SUM($I150:AB150)))","v":0},{"$f":"IF(OR(AD$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AD$3,$H150/$G150,$H150-SUM($I150:AC150)))","v":0},{"$f":"IF(OR(AE$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AE$3,$H150/$G150,$H150-SUM($I150:AD150)))","v":0},{"$f":"IF(OR(AF$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AF$3,$H150/$G150,$H150-SUM($I150:AE150)))","v":0},{"$f":"IF(OR(AG$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AG$3,$H150/$G150,$H150-SUM($I150:AF150)))","v":0},{"$f":"IF(OR(AH$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AH$3,$H150/$G150,$H150-SUM($I150:AG150)))","v":0},{"$f":"IF(OR(AI$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AI$3,$H150/$G150,$H150-SUM($I150:AH150)))","v":0},{"$f":"IF(OR(AJ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AJ$3,$H150/$G150,$H150-SUM($I150:AI150)))","v":0},{"$f":"IF(OR(AK$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AK$3,$H150/$G150,$H150-SUM($I150:AJ150)))","v":0},{"$f":"IF(OR(AL$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AL$3,$H150/$G150,$H150-SUM($I150:AK150)))","v":0},{"$f":"IF(OR(AM$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AM$3,$H150/$G150,$H150-SUM($I150:AL150)))","v":0},{"$f":"IF(OR(AN$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AN$3,$H150/$G150,$H150-SUM($I150:AM150)))","v":0},{"$f":"IF(OR(AO$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AO$3,$H150/$G150,$H150-SUM($I150:AN150)))","v":0},{"$f":"IF(OR(AP$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AP$3,$H150/$G150,$H150-SUM($I150:AO150)))","v":0},{"$f":"IF(OR(AQ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AQ$3,$H150/$G150,$H150-SUM($I150:AP150)))","v":0},{"$f":"IF(OR(AR$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AR$3,$H150/$G150,$H150-SUM($I150:AQ150)))","v":0},{"$f":"IF(OR(AS$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AS$3,$H150/$G150,$H150-SUM($I150:AR150)))","v":0},{"$f":"IF(OR(AT$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AT$3,$H150/$G150,$H150-SUM($I150:AS150)))","v":0},{"$f":"IF(OR(AU$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AU$3,$H150/$G150,$H150-SUM($I150:AT150)))","v":0},{"$f":"IF(OR(AV$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AV$3,$H150/$G150,$H150-SUM($I150:AU150)))","v":0},{"$f":"IF(OR(AW$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AW$3,$H150/$G150,$H150-SUM($I150:AV150)))","v":0},{"$f":"IF(OR(AX$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AX$3,$H150/$G150,$H150-SUM($I150:AW150)))","v":0},{"$f":"IF(OR(AY$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AY$3,$H150/$G150,$H150-SUM($I150:AX150)))","v":0},{"$f":"IF(OR(AZ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AZ$3,$H150/$G150,$H150-SUM($I150:AY150)))","v":0},{"$f":"IF(OR(BA$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BA$3,$H150/$G150,$H150-SUM($I150:AZ150)))","v":0},{"$f":"IF(OR(BB$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BB$3,$H150/$G150,$H150-SUM($I150:BA150)))","v":0},{"$f":"IF(OR(BC$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BC$3,$H150/$G150,$H150-SUM($I150:BB150)))","v":0},{"$f":"IF(OR(BD$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BD$3,$H150/$G150,$H150-SUM($I150:BC150)))","v":0},{"$f":"IF(OR(BE$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BE$3,$H150/$G150,$H150-SUM($I150:BD150)))","v":0},{"$f":"IF(OR(BF$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BF$3,$H150/$G150,$H150-SUM($I150:BE150)))","v":0},{"$f":"IF(OR(BG$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BG$3,$H150/$G150,$H150-SUM($I150:BF150)))","v":0},{"$f":"IF(OR(BH$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BH$3,$H150/$G150,$H150-SUM($I150:BG150)))","v":0},{"$f":"IF(OR(BI$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BI$3,$H150/$G150,$H150-SUM($I150:BH150)))","v":0},{"$f":"IF(OR(BJ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BJ$3,$H150/$G150,$H150-SUM($I150:BI150)))","v":0},{"$f":"IF(OR(BK$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BK$3,$H150/$G150,$H150-SUM($I150:BJ150)))","v":0},{"$f":"IF(OR(BL$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BL$3,$H150/$G150,$H150-SUM($I150:BK150)))","v":0},{"$f":"IF(OR(BM$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BM$3,$H150/$G150,$H150-SUM($I150:BL150)))","v":0},{"$f":"IF(OR(BN$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BN$3,$H150/$G150,$H150-SUM($I150:BM150)))","v":0},{"$f":"IF(OR(BO$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BO$3,$H150/$G150,$H150-SUM($I150:BN150)))","v":0},{"$f":"IF(OR(BP$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BP$3,$H150/$G150,$H150-SUM($I150:BO150)))","v":0},{"$f":"IF(OR(BQ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BQ$3,$H150/$G150,$H150-SUM($I150:BP150)))","v":0},{"$f":"IF(OR(BR$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BR$3,$H150/$G150,$H150-SUM($I150:BQ150)))","v":0},{"$f":"IF(OR(BS$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BS$3,$H150/$G150,$H150-SUM($I150:BR150)))","v":0},{"$f":"IF(OR(BT$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BT$3,$H150/$G150,$H150-SUM($I150:BS150)))","v":0},{"$f":"IF(OR(BU$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BU$3,$H150/$G150,$H150-SUM($I150:BT150)))","v":0},{"$f":"IF(OR(BV$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BV$3,$H150/$G150,$H150-SUM($I150:BU150)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,45,{"$f":"AL122","v":0},null,{"$f":"IF(OR(J$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>J$3,$H151/$G151,$H151-SUM($I151:I151)))","v":0},{"$f":"IF(OR(K$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>K$3,$H151/$G151,$H151-SUM($I151:J151)))","v":0},{"$f":"IF(OR(L$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>L$3,$H151/$G151,$H151-SUM($I151:K151)))","v":0},{"$f":"IF(OR(M$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>M$3,$H151/$G151,$H151-SUM($I151:L151)))","v":0},{"$f":"IF(OR(N$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>N$3,$H151/$G151,$H151-SUM($I151:M151)))","v":0},{"$f":"IF(OR(O$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>O$3,$H151/$G151,$H151-SUM($I151:N151)))","v":0},{"$f":"IF(OR(P$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>P$3,$H151/$G151,$H151-SUM($I151:O151)))","v":0},{"$f":"IF(OR(Q$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Q$3,$H151/$G151,$H151-SUM($I151:P151)))","v":0},{"$f":"IF(OR(R$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>R$3,$H151/$G151,$H151-SUM($I151:Q151)))","v":0},{"$f":"IF(OR(S$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>S$3,$H151/$G151,$H151-SUM($I151:R151)))","v":0},{"$f":"IF(OR(T$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>T$3,$H151/$G151,$H151-SUM($I151:S151)))","v":0},{"$f":"IF(OR(U$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>U$3,$H151/$G151,$H151-SUM($I151:T151)))","v":0},{"$f":"IF(OR(V$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>V$3,$H151/$G151,$H151-SUM($I151:U151)))","v":0},{"$f":"IF(OR(W$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>W$3,$H151/$G151,$H151-SUM($I151:V151)))","v":0},{"$f":"IF(OR(X$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>X$3,$H151/$G151,$H151-SUM($I151:W151)))","v":0},{"$f":"IF(OR(Y$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Y$3,$H151/$G151,$H151-SUM($I151:X151)))","v":0},{"$f":"IF(OR(Z$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Z$3,$H151/$G151,$H151-SUM($I151:Y151)))","v":0},{"$f":"IF(OR(AA$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AA$3,$H151/$G151,$H151-SUM($I151:Z151)))","v":0},{"$f":"IF(OR(AB$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AB$3,$H151/$G151,$H151-SUM($I151:AA151)))","v":0},{"$f":"IF(OR(AC$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AC$3,$H151/$G151,$H151-SUM($I151:AB151)))","v":0},{"$f":"IF(OR(AD$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AD$3,$H151/$G151,$H151-SUM($I151:AC151)))","v":0},{"$f":"IF(OR(AE$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AE$3,$H151/$G151,$H151-SUM($I151:AD151)))","v":0},{"$f":"IF(OR(AF$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AF$3,$H151/$G151,$H151-SUM($I151:AE151)))","v":0},{"$f":"IF(OR(AG$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AG$3,$H151/$G151,$H151-SUM($I151:AF151)))","v":0},{"$f":"IF(OR(AH$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AH$3,$H151/$G151,$H151-SUM($I151:AG151)))","v":0},{"$f":"IF(OR(AI$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AI$3,$H151/$G151,$H151-SUM($I151:AH151)))","v":0},{"$f":"IF(OR(AJ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AJ$3,$H151/$G151,$H151-SUM($I151:AI151)))","v":0},{"$f":"IF(OR(AK$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AK$3,$H151/$G151,$H151-SUM($I151:AJ151)))","v":0},{"$f":"IF(OR(AL$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AL$3,$H151/$G151,$H151-SUM($I151:AK151)))","v":0},{"$f":"IF(OR(AM$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AM$3,$H151/$G151,$H151-SUM($I151:AL151)))","v":0},{"$f":"IF(OR(AN$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AN$3,$H151/$G151,$H151-SUM($I151:AM151)))","v":0},{"$f":"IF(OR(AO$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AO$3,$H151/$G151,$H151-SUM($I151:AN151)))","v":0},{"$f":"IF(OR(AP$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AP$3,$H151/$G151,$H151-SUM($I151:AO151)))","v":0},{"$f":"IF(OR(AQ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AQ$3,$H151/$G151,$H151-SUM($I151:AP151)))","v":0},{"$f":"IF(OR(AR$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AR$3,$H151/$G151,$H151-SUM($I151:AQ151)))","v":0},{"$f":"IF(OR(AS$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AS$3,$H151/$G151,$H151-SUM($I151:AR151)))","v":0},{"$f":"IF(OR(AT$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AT$3,$H151/$G151,$H151-SUM($I151:AS151)))","v":0},{"$f":"IF(OR(AU$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AU$3,$H151/$G151,$H151-SUM($I151:AT151)))","v":0},{"$f":"IF(OR(AV$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AV$3,$H151/$G151,$H151-SUM($I151:AU151)))","v":0},{"$f":"IF(OR(AW$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AW$3,$H151/$G151,$H151-SUM($I151:AV151)))","v":0},{"$f":"IF(OR(AX$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AX$3,$H151/$G151,$H151-SUM($I151:AW151)))","v":0},{"$f":"IF(OR(AY$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AY$3,$H151/$G151,$H151-SUM($I151:AX151)))","v":0},{"$f":"IF(OR(AZ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AZ$3,$H151/$G151,$H151-SUM($I151:AY151)))","v":0},{"$f":"IF(OR(BA$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BA$3,$H151/$G151,$H151-SUM($I151:AZ151)))","v":0},{"$f":"IF(OR(BB$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BB$3,$H151/$G151,$H151-SUM($I151:BA151)))","v":0},{"$f":"IF(OR(BC$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BC$3,$H151/$G151,$H151-SUM($I151:BB151)))","v":0},{"$f":"IF(OR(BD$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BD$3,$H151/$G151,$H151-SUM($I151:BC151)))","v":0},{"$f":"IF(OR(BE$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BE$3,$H151/$G151,$H151-SUM($I151:BD151)))","v":0},{"$f":"IF(OR(BF$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BF$3,$H151/$G151,$H151-SUM($I151:BE151)))","v":0},{"$f":"IF(OR(BG$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BG$3,$H151/$G151,$H151-SUM($I151:BF151)))","v":0},{"$f":"IF(OR(BH$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BH$3,$H151/$G151,$H151-SUM($I151:BG151)))","v":0},{"$f":"IF(OR(BI$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BI$3,$H151/$G151,$H151-SUM($I151:BH151)))","v":0},{"$f":"IF(OR(BJ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BJ$3,$H151/$G151,$H151-SUM($I151:BI151)))","v":0},{"$f":"IF(OR(BK$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BK$3,$H151/$G151,$H151-SUM($I151:BJ151)))","v":0},{"$f":"IF(OR(BL$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BL$3,$H151/$G151,$H151-SUM($I151:BK151)))","v":0},{"$f":"IF(OR(BM$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BM$3,$H151/$G151,$H151-SUM($I151:BL151)))","v":0},{"$f":"IF(OR(BN$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BN$3,$H151/$G151,$H151-SUM($I151:BM151)))","v":0},{"$f":"IF(OR(BO$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BO$3,$H151/$G151,$H151-SUM($I151:BN151)))","v":0},{"$f":"IF(OR(BP$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BP$3,$H151/$G151,$H151-SUM($I151:BO151)))","v":0},{"$f":"IF(OR(BQ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BQ$3,$H151/$G151,$H151-SUM($I151:BP151)))","v":0},{"$f":"IF(OR(BR$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BR$3,$H151/$G151,$H151-SUM($I151:BQ151)))","v":0},{"$f":"IF(OR(BS$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BS$3,$H151/$G151,$H151-SUM($I151:BR151)))","v":0},{"$f":"IF(OR(BT$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BT$3,$H151/$G151,$H151-SUM($I151:BS151)))","v":0},{"$f":"IF(OR(BU$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BU$3,$H151/$G151,$H151-SUM($I151:BT151)))","v":0},{"$f":"IF(OR(BV$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BV$3,$H151/$G151,$H151-SUM($I151:BU151)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,45,{"$f":"AM122","v":0},null,{"$f":"IF(OR(J$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>J$3,$H152/$G152,$H152-SUM($I152:I152)))","v":0},{"$f":"IF(OR(K$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>K$3,$H152/$G152,$H152-SUM($I152:J152)))","v":0},{"$f":"IF(OR(L$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>L$3,$H152/$G152,$H152-SUM($I152:K152)))","v":0},{"$f":"IF(OR(M$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>M$3,$H152/$G152,$H152-SUM($I152:L152)))","v":0},{"$f":"IF(OR(N$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>N$3,$H152/$G152,$H152-SUM($I152:M152)))","v":0},{"$f":"IF(OR(O$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>O$3,$H152/$G152,$H152-SUM($I152:N152)))","v":0},{"$f":"IF(OR(P$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>P$3,$H152/$G152,$H152-SUM($I152:O152)))","v":0},{"$f":"IF(OR(Q$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Q$3,$H152/$G152,$H152-SUM($I152:P152)))","v":0},{"$f":"IF(OR(R$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>R$3,$H152/$G152,$H152-SUM($I152:Q152)))","v":0},{"$f":"IF(OR(S$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>S$3,$H152/$G152,$H152-SUM($I152:R152)))","v":0},{"$f":"IF(OR(T$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>T$3,$H152/$G152,$H152-SUM($I152:S152)))","v":0},{"$f":"IF(OR(U$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>U$3,$H152/$G152,$H152-SUM($I152:T152)))","v":0},{"$f":"IF(OR(V$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>V$3,$H152/$G152,$H152-SUM($I152:U152)))","v":0},{"$f":"IF(OR(W$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>W$3,$H152/$G152,$H152-SUM($I152:V152)))","v":0},{"$f":"IF(OR(X$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>X$3,$H152/$G152,$H152-SUM($I152:W152)))","v":0},{"$f":"IF(OR(Y$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Y$3,$H152/$G152,$H152-SUM($I152:X152)))","v":0},{"$f":"IF(OR(Z$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Z$3,$H152/$G152,$H152-SUM($I152:Y152)))","v":0},{"$f":"IF(OR(AA$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AA$3,$H152/$G152,$H152-SUM($I152:Z152)))","v":0},{"$f":"IF(OR(AB$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AB$3,$H152/$G152,$H152-SUM($I152:AA152)))","v":0},{"$f":"IF(OR(AC$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AC$3,$H152/$G152,$H152-SUM($I152:AB152)))","v":0},{"$f":"IF(OR(AD$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AD$3,$H152/$G152,$H152-SUM($I152:AC152)))","v":0},{"$f":"IF(OR(AE$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AE$3,$H152/$G152,$H152-SUM($I152:AD152)))","v":0},{"$f":"IF(OR(AF$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AF$3,$H152/$G152,$H152-SUM($I152:AE152)))","v":0},{"$f":"IF(OR(AG$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AG$3,$H152/$G152,$H152-SUM($I152:AF152)))","v":0},{"$f":"IF(OR(AH$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AH$3,$H152/$G152,$H152-SUM($I152:AG152)))","v":0},{"$f":"IF(OR(AI$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AI$3,$H152/$G152,$H152-SUM($I152:AH152)))","v":0},{"$f":"IF(OR(AJ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AJ$3,$H152/$G152,$H152-SUM($I152:AI152)))","v":0},{"$f":"IF(OR(AK$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AK$3,$H152/$G152,$H152-SUM($I152:AJ152)))","v":0},{"$f":"IF(OR(AL$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AL$3,$H152/$G152,$H152-SUM($I152:AK152)))","v":0},{"$f":"IF(OR(AM$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AM$3,$H152/$G152,$H152-SUM($I152:AL152)))","v":0},{"$f":"IF(OR(AN$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AN$3,$H152/$G152,$H152-SUM($I152:AM152)))","v":0},{"$f":"IF(OR(AO$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AO$3,$H152/$G152,$H152-SUM($I152:AN152)))","v":0},{"$f":"IF(OR(AP$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AP$3,$H152/$G152,$H152-SUM($I152:AO152)))","v":0},{"$f":"IF(OR(AQ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AQ$3,$H152/$G152,$H152-SUM($I152:AP152)))","v":0},{"$f":"IF(OR(AR$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AR$3,$H152/$G152,$H152-SUM($I152:AQ152)))","v":0},{"$f":"IF(OR(AS$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AS$3,$H152/$G152,$H152-SUM($I152:AR152)))","v":0},{"$f":"IF(OR(AT$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AT$3,$H152/$G152,$H152-SUM($I152:AS152)))","v":0},{"$f":"IF(OR(AU$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AU$3,$H152/$G152,$H152-SUM($I152:AT152)))","v":0},{"$f":"IF(OR(AV$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AV$3,$H152/$G152,$H152-SUM($I152:AU152)))","v":0},{"$f":"IF(OR(AW$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AW$3,$H152/$G152,$H152-SUM($I152:AV152)))","v":0},{"$f":"IF(OR(AX$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AX$3,$H152/$G152,$H152-SUM($I152:AW152)))","v":0},{"$f":"IF(OR(AY$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AY$3,$H152/$G152,$H152-SUM($I152:AX152)))","v":0},{"$f":"IF(OR(AZ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AZ$3,$H152/$G152,$H152-SUM($I152:AY152)))","v":0},{"$f":"IF(OR(BA$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BA$3,$H152/$G152,$H152-SUM($I152:AZ152)))","v":0},{"$f":"IF(OR(BB$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BB$3,$H152/$G152,$H152-SUM($I152:BA152)))","v":0},{"$f":"IF(OR(BC$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BC$3,$H152/$G152,$H152-SUM($I152:BB152)))","v":0},{"$f":"IF(OR(BD$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BD$3,$H152/$G152,$H152-SUM($I152:BC152)))","v":0},{"$f":"IF(OR(BE$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BE$3,$H152/$G152,$H152-SUM($I152:BD152)))","v":0},{"$f":"IF(OR(BF$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BF$3,$H152/$G152,$H152-SUM($I152:BE152)))","v":0},{"$f":"IF(OR(BG$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BG$3,$H152/$G152,$H152-SUM($I152:BF152)))","v":0},{"$f":"IF(OR(BH$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BH$3,$H152/$G152,$H152-SUM($I152:BG152)))","v":0},{"$f":"IF(OR(BI$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BI$3,$H152/$G152,$H152-SUM($I152:BH152)))","v":0},{"$f":"IF(OR(BJ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BJ$3,$H152/$G152,$H152-SUM($I152:BI152)))","v":0},{"$f":"IF(OR(BK$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BK$3,$H152/$G152,$H152-SUM($I152:BJ152)))","v":0},{"$f":"IF(OR(BL$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BL$3,$H152/$G152,$H152-SUM($I152:BK152)))","v":0},{"$f":"IF(OR(BM$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BM$3,$H152/$G152,$H152-SUM($I152:BL152)))","v":0},{"$f":"IF(OR(BN$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BN$3,$H152/$G152,$H152-SUM($I152:BM152)))","v":0},{"$f":"IF(OR(BO$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BO$3,$H152/$G152,$H152-SUM($I152:BN152)))","v":0},{"$f":"IF(OR(BP$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BP$3,$H152/$G152,$H152-SUM($I152:BO152)))","v":0},{"$f":"IF(OR(BQ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BQ$3,$H152/$G152,$H152-SUM($I152:BP152)))","v":0},{"$f":"IF(OR(BR$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BR$3,$H152/$G152,$H152-SUM($I152:BQ152)))","v":0},{"$f":"IF(OR(BS$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BS$3,$H152/$G152,$H152-SUM($I152:BR152)))","v":0},{"$f":"IF(OR(BT$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BT$3,$H152/$G152,$H152-SUM($I152:BS152)))","v":0},{"$f":"IF(OR(BU$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BU$3,$H152/$G152,$H152-SUM($I152:BT152)))","v":0},{"$f":"IF(OR(BV$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BV$3,$H152/$G152,$H152-SUM($I152:BU152)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J114,J119:J120,J123:J152)","v":24.998419303314634},26.362022360564715,29.890855926991591,31.680102217568791,33.668805308445016,38.144591601181475,42.281391113078286,42.880161795543657,44.055156669383429,45.202049062552149,46.318236042399072,46.318236042399072,46.318236042399072,46.318236042399072,46.318236042399072,46.318236042399072,46.318236042399072,46.318236042399072,28.06191087495192,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,{"$f":"SUM(AP114,AP119:AP120,AP123:AP152)","v":21.31981673908443},21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,21.31981673908443,20.63694491500128,19.273341857751387,15.744508291324472,13.95526200074714,11.966558909871029,8.1788570274273518,4.0420575155305585,3.4432868330651383,2.2682919592254294,1.1213995660566738,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J122-SUM(J123:J152)+I155","v":61.362137576253595},{"$f":"K122-SUM(K123:K152)+J155","v":218.79604500821284},{"$f":"L122-SUM(L123:L152)+K155","v":294.41969146050985},{"$f":"M122-SUM(M123:M152)+L155","v":377.22964763568569},{"$f":"N122-SUM(N123:N152)+M155","v":539.24041271995782},{"$f":"O122-SUM(O123:O152)+N155","v":712.93309028153055},{"$f":"P122-SUM(P123:P152)+O155","v":723.27767100679159},{"$f":"Q122-SUM(Q123:Q152)+P155","v":758.95356966143538},{"$f":"R122-SUM(R123:R152)+Q155","v":792.18986181204207},{"$f":"S122-SUM(S123:S152)+R155","v":823.13208434943829},{"$f":"T122-SUM(T123:T152)+S155","v":802.48992684822713},{"$f":"U122-SUM(U123:U152)+T155","v":781.84776934701597},{"$f":"V122-SUM(V123:V152)+U155","v":761.20561184580481},{"$f":"W122-SUM(W123:W152)+V155","v":740.56345434459365},{"$f":"X122-SUM(X123:X152)+W155","v":719.92129684338249},{"$f":"Y122-SUM(Y123:Y152)+X155","v":699.27913934217133},{"$f":"Z122-SUM(Z123:Z152)+Y155","v":678.63698184096017},{"$f":"AA122-SUM(AA123:AA152)+Z155","v":657.99482433974902},{"$f":"AB122-SUM(AB123:AB152)+AA155","v":637.35266683853786},{"$f":"AC122-SUM(AC123:AC152)+AB155","v":616.7105093373267},{"$f":"AD122-SUM(AD123:AD152)+AC155","v":596.06835183611554},{"$f":"AE122-SUM(AE123:AE152)+AD155","v":575.42619433490438},{"$f":"AF122-SUM(AF123:AF152)+AE155","v":554.78403683369322},{"$f":"AG122-SUM(AG123:AG152)+AF155","v":534.14187933248206},{"$f":"AH122-SUM(AH123:AH152)+AG155","v":513.4997218312709},{"$f":"AI122-SUM(AI123:AI152)+AH155","v":492.8575643300598},{"$f":"AJ122-SUM(AJ123:AJ152)+AI155","v":472.2154068288487},{"$f":"AK122-SUM(AK123:AK152)+AJ155","v":451.5732493276376},{"$f":"AL122-SUM(AL123:AL152)+AK155","v":430.9310918264265},{"$f":"AM122-SUM(AM123:AM152)+AL155","v":410.28893432521539},{"$f":"AN122-SUM(AN123:AN152)+AM155","v":389.64677682400429},{"$f":"AO122-SUM(AO123:AO152)+AN155","v":369.00461932279319},{"$f":"AP122-SUM(AP123:AP152)+AO155","v":348.36246182158209},{"$f":"AQ122-SUM(AQ123:AQ152)+AP155","v":327.72030432037099},{"$f":"AR122-SUM(AR123:AR152)+AQ155","v":307.07814681915988},{"$f":"AS122-SUM(AS123:AS152)+AR155","v":286.43598931794878},{"$f":"AT122-SUM(AT123:AT152)+AS155","v":265.79383181673768},{"$f":"AU122-SUM(AU123:AU152)+AT155","v":245.15167431552658},{"$f":"AV122-SUM(AV123:AV152)+AU155","v":224.50951681431548},{"$f":"AW122-SUM(AW123:AW152)+AV155","v":203.86735931310437},{"$f":"AX122-SUM(AX123:AX152)+AW155","v":183.22520181189327},{"$f":"AY122-SUM(AY123:AY152)+AX155","v":162.58304431068217},{"$f":"AZ122-SUM(AZ123:AZ152)+AY155","v":141.94088680947107},{"$f":"BA122-SUM(BA123:BA152)+AZ155","v":121.29872930825995},{"$f":"BB122-SUM(BB123:BB152)+BA155","v":100.65657180704883},{"$f":"BC122-SUM(BC123:BC152)+BB155","v":80.014414305837761},{"$f":"BD122-SUM(BD123:BD152)+BC155","v":60.735859861876619},{"$f":"BE122-SUM(BE123:BE152)+BD155","v":44.986138984342389},{"$f":"BF122-SUM(BF123:BF152)+BE155","v":31.025664397385491},{"$f":"BG122-SUM(BG123:BG152)+BF155","v":19.053892901304703},{"$f":"BH122-SUM(BH123:BH152)+BG155","v":10.875035873877351},{"$f":"BI122-SUM(BI123:BI152)+BH155","v":6.8329783583467929},{"$f":"BJ122-SUM(BJ123:BJ152)+BI155","v":3.3896915252816546},{"$f":"BK122-SUM(BK123:BK152)+BJ155","v":1.1213995660562253},{"$f":"BL122-SUM(BL123:BL152)+BK155","v":-4.4853010194856324E-13},{"$f":"BM122-SUM(BM123:BM152)+BL155","v":-4.4853010194856324E-13},{"$f":"BN122-SUM(BN123:BN152)+BM155","v":-4.4853010194856324E-13},{"$f":"BO122-SUM(BO123:BO152)+BN155","v":-4.4853010194856324E-13},{"$f":"BP122-SUM(BP123:BP152)+BO155","v":-4.4853010194856324E-13},{"$f":"BQ122-SUM(BQ123:BQ152)+BP155","v":-4.4853010194856324E-13},{"$f":"BR122-SUM(BR123:BR152)+BQ155","v":-4.4853010194856324E-13},{"$f":"BS122-SUM(BS123:BS152)+BR155","v":-4.4853010194856324E-13},{"$f":"BT122-SUM(BT123:BT152)+BS155","v":-4.4853010194856324E-13},{"$f":"BU122-SUM(BU123:BU152)+BT155","v":-4.4853010194856324E-13},{"$f":"BV122-SUM(BV123:BV152)+BU155","v":-4.4853010194856324E-13}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B111","v":"Total Closing RAB - Substations"},"$m Real 2010",null,null,null,null,{"$f":"J155+J115","v":493.07735986846973},{"$f":"K155+K115","v":625.51284799711436},676.13807514609675,733.94961201795797,870.96195779891548,1019.6562160571737,1005.00237747912,1015.6798568304491,1023.9177296777412,1029.8615329118229,984.22095610729707,938.58037930277123,892.93980249824551,847.29922569371968,801.65864888919396,756.01807208466812,710.37749528014228,664.73691847561656,637.35266683853786,616.7105093373267,596.06835183611554,575.42619433490438,554.78403683369322,534.14187933248206,513.4997218312709,492.85756433005986,472.21540682884876,451.57324932763765,430.93109182642655,410.28893432521545,389.64677682400435,369.00461932279325,348.36246182158214,327.72030432037104,307.07814681915994,286.43598931794884,265.79383181673774,245.15167431552663,224.50951681431553,203.86735931310443,183.22520181189333,162.58304431068223,141.94088680947112,121.29872930825999,100.65657180704888,80.014414305837803,60.735859861876662,44.986138984342432,31.025664397385533,19.053892901304746,10.875035873877394,6.8329783583468355,3.3896915252816973,1.1213995660562679,-4.0589753780295723E-13,-4.0589753780295723E-13,-4.0589753780295723E-13,-4.0589753780295723E-13,-4.0589753780295723E-13,-4.0589753780295723E-13,{"$f":"BR155+BR115","v":-4.0589753780295723E-13},{"$f":"BS155+BS115","v":-4.0589753780295723E-13},{"$f":"BT155+BT115","v":-4.0589753780295723E-13},{"$f":"BU155+BU115","v":-4.0589753780295723E-13},{"$f":"BV155+BV115","v":-4.0589753780295723E-13}]
[]
[4,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A158))","v":"Distribution Transformers"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I158+1","v":2011},{"$f":"J158+1","v":2012},{"$f":"K158+1","v":2013},{"$f":"L158+1","v":2014},{"$f":"M158+1","v":2015},{"$f":"N158+1","v":2016},{"$f":"O158+1","v":2017},{"$f":"P158+1","v":2018},{"$f":"Q158+1","v":2019},{"$f":"R158+1","v":2020},{"$f":"S158+1","v":2021},{"$f":"T158+1","v":2022},{"$f":"U158+1","v":2023},{"$f":"V158+1","v":2024},{"$f":"W158+1","v":2025},{"$f":"X158+1","v":2026},{"$f":"Y158+1","v":2027},{"$f":"Z158+1","v":2028},{"$f":"AA158+1","v":2029},{"$f":"AB158+1","v":2030},{"$f":"AC158+1","v":2031},{"$f":"AD158+1","v":2032},{"$f":"AE158+1","v":2033},{"$f":"AF158+1","v":2034},{"$f":"AG158+1","v":2035},{"$f":"AH158+1","v":2036},{"$f":"AI158+1","v":2037},{"$f":"AJ158+1","v":2038},{"$f":"AK158+1","v":2039},{"$f":"AL158+1","v":2040},{"$f":"AM158+1","v":2041},{"$f":"AN158+1","v":2042},{"$f":"AO158+1","v":2043},{"$f":"AP158+1","v":2044},{"$f":"AQ158+1","v":2045},{"$f":"AR158+1","v":2046},{"$f":"AS158+1","v":2047},{"$f":"AT158+1","v":2048},{"$f":"AU158+1","v":2049},{"$f":"AV158+1","v":2050},{"$f":"AW158+1","v":2051},{"$f":"AX158+1","v":2052},{"$f":"AY158+1","v":2053},{"$f":"AZ158+1","v":2054},{"$f":"BA158+1","v":2055},{"$f":"BB158+1","v":2056},{"$f":"BC158+1","v":2057},{"$f":"BD158+1","v":2058},{"$f":"BE158+1","v":2059},{"$f":"BF158+1","v":2060},{"$f":"BG158+1","v":2061},{"$f":"BH158+1","v":2062},{"$f":"BI158+1","v":2063},{"$f":"BJ158+1","v":2064},{"$f":"BK158+1","v":2065},{"$f":"BL158+1","v":2066},{"$f":"BM158+1","v":2067},{"$f":"BN158+1","v":2068},{"$f":"BO158+1","v":2069},{"$f":"BP158+1","v":2070},{"$f":"BQ158+1","v":2071},{"$f":"BR158+1","v":2072},{"$f":"BS158+1","v":2073},{"$f":"BT158+1","v":2074},{"$f":"BU158+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A158)","v":18.047601513626866},null,null,{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:I161))),(MAX($I162/$G161, $I162-SUM($I161:I161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:J161))),(MAX($I162/$G161, $I162-SUM($I161:J161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:K161))),(MAX($I162/$G161, $I162-SUM($I161:K161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:L161))),(MAX($I162/$G161, $I162-SUM($I161:L161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:M161))),(MAX($I162/$G161, $I162-SUM($I161:M161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:N161))),(MAX($I162/$G161, $I162-SUM($I161:N161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:O161))),(MAX($I162/$G161, $I162-SUM($I161:O161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:P161))),(MAX($I162/$G161, $I162-SUM($I161:P161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:Q161))),(MAX($I162/$G161, $I162-SUM($I161:Q161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:R161))),(MAX($I162/$G161, $I162-SUM($I161:R161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:S161))),(MAX($I162/$G161, $I162-SUM($I161:S161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:T161))),(MAX($I162/$G161, $I162-SUM($I161:T161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:U161))),(MAX($I162/$G161, $I162-SUM($I161:U161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:V161))),(MAX($I162/$G161, $I162-SUM($I161:V161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:W161))),(MAX($I162/$G161, $I162-SUM($I161:W161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:X161))),(MAX($I162/$G161, $I162-SUM($I161:X161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:Y161))),(MAX($I162/$G161, $I162-SUM($I161:Y161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:Z161))),(MAX($I162/$G161, $I162-SUM($I161:Z161)))))","v":23.035375652436606},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AA161))),(MAX($I162/$G161, $I162-SUM($I161:AA161)))))","v":1.0965187480195482},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AB161))),(MAX($I162/$G161, $I162-SUM($I161:AB161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AC161))),(MAX($I162/$G161, $I162-SUM($I161:AC161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AD161))),(MAX($I162/$G161, $I162-SUM($I161:AD161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AE161))),(MAX($I162/$G161, $I162-SUM($I161:AE161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AF161))),(MAX($I162/$G161, $I162-SUM($I161:AF161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AG161))),(MAX($I162/$G161, $I162-SUM($I161:AG161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AH161))),(MAX($I162/$G161, $I162-SUM($I161:AH161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AI161))),(MAX($I162/$G161, $I162-SUM($I161:AI161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AJ161))),(MAX($I162/$G161, $I162-SUM($I161:AJ161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AK161))),(MAX($I162/$G161, $I162-SUM($I161:AK161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AL161))),(MAX($I162/$G161, $I162-SUM($I161:AL161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AM161))),(MAX($I162/$G161, $I162-SUM($I161:AM161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AN161))),(MAX($I162/$G161, $I162-SUM($I161:AN161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AO161))),(MAX($I162/$G161, $I162-SUM($I161:AO161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AP161))),(MAX($I162/$G161, $I162-SUM($I161:AP161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AQ161))),(MAX($I162/$G161, $I162-SUM($I161:AQ161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AR161))),(MAX($I162/$G161, $I162-SUM($I161:AR161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AS161))),(MAX($I162/$G161, $I162-SUM($I161:AS161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AT161))),(MAX($I162/$G161, $I162-SUM($I161:AT161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AU161))),(MAX($I162/$G161, $I162-SUM($I161:AU161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AV161))),(MAX($I162/$G161, $I162-SUM($I161:AV161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AW161))),(MAX($I162/$G161, $I162-SUM($I161:AW161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AX161))),(MAX($I162/$G161, $I162-SUM($I161:AX161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AY161))),(MAX($I162/$G161, $I162-SUM($I161:AY161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:AZ161))),(MAX($I162/$G161, $I162-SUM($I161:AZ161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BA161))),(MAX($I162/$G161, $I162-SUM($I161:BA161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BB161))),(MAX($I162/$G161, $I162-SUM($I161:BB161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BC161))),(MAX($I162/$G161, $I162-SUM($I161:BC161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BD161))),(MAX($I162/$G161, $I162-SUM($I161:BD161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BE161))),(MAX($I162/$G161, $I162-SUM($I161:BE161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BF161))),(MAX($I162/$G161, $I162-SUM($I161:BF161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BG161))),(MAX($I162/$G161, $I162-SUM($I161:BG161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BH161))),(MAX($I162/$G161, $I162-SUM($I161:BH161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BI161))),(MAX($I162/$G161, $I162-SUM($I161:BI161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BJ161))),(MAX($I162/$G161, $I162-SUM($I161:BJ161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BK161))),(MAX($I162/$G161, $I162-SUM($I161:BK161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BL161))),(MAX($I162/$G161, $I162-SUM($I161:BL161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BM161))),(MAX($I162/$G161, $I162-SUM($I161:BM161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BN161))),(MAX($I162/$G161, $I162-SUM($I161:BN161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BO161))),(MAX($I162/$G161, $I162-SUM($I161:BO161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BP161))),(MAX($I162/$G161, $I162-SUM($I161:BP161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BQ161))),(MAX($I162/$G161, $I162-SUM($I161:BQ161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BR161))),(MAX($I162/$G161, $I162-SUM($I161:BR161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BS161))),(MAX($I162/$G161, $I162-SUM($I161:BS161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BT161))),(MAX($I162/$G161, $I162-SUM($I161:BT161)))))","v":0},{"$f":"IF(OR($G161=0,$G161=\"n/a\"),0,IF($I162>0,(MIN($I162/$G161, $I162-SUM($I161:BU161))),(MAX($I162/$G161, $I162-SUM($I161:BU161)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A158)","v":415.73328049187836},{"$f":"I162-J161","v":392.69790483944178},369.66252918700519,346.62715353456861,323.59177788213202,300.55640222969544,277.52102657725885,254.48565092482224,231.45027527238562,208.41489961994901,185.3795239675124,162.34414831507578,139.30877266263917,116.27339701020256,93.238021357765945,70.202645705329331,47.167270052892725,24.131894400456119,1.0965187480195127,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,{"$f":"AO162-AP161","v":-3.5527136788005009E-14},-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,{"$f":"BU162-BV161","v":-3.5527136788005009E-14}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B158,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-5.4257458197365134},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B158,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":-0.14439964985031373}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G170","v":45},{"$f":"N165","v":-5.4257458197365134},null,null,null,null,null,null,{"$f":"IF($G166=\"n/a\",0,IF(O$3-$N$3>$G166-5,$H166-SUM($J166:N166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(P$3-$N$3>$G166-5,$H166-SUM($J166:O166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(Q$3-$N$3>$G166-5,$H166-SUM($J166:P166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(R$3-$N$3>$G166-5,$H166-SUM($J166:Q166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(S$3-$N$3>$G166-5,$H166-SUM($J166:R166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(T$3-$N$3>$G166-5,$H166-SUM($J166:S166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(U$3-$N$3>$G166-5,$H166-SUM($J166:T166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(V$3-$N$3>$G166-5,$H166-SUM($J166:U166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(W$3-$N$3>$G166-5,$H166-SUM($J166:V166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(X$3-$N$3>$G166-5,$H166-SUM($J166:W166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(Y$3-$N$3>$G166-5,$H166-SUM($J166:X166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(Z$3-$N$3>$G166-5,$H166-SUM($J166:Y166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AA$3-$N$3>$G166-5,$H166-SUM($J166:Z166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AB$3-$N$3>$G166-5,$H166-SUM($J166:AA166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AC$3-$N$3>$G166-5,$H166-SUM($J166:AB166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AD$3-$N$3>$G166-5,$H166-SUM($J166:AC166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AE$3-$N$3>$G166-5,$H166-SUM($J166:AD166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AF$3-$N$3>$G166-5,$H166-SUM($J166:AE166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AG$3-$N$3>$G166-5,$H166-SUM($J166:AF166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AH$3-$N$3>$G166-5,$H166-SUM($J166:AG166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AI$3-$N$3>$G166-5,$H166-SUM($J166:AH166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AJ$3-$N$3>$G166-5,$H166-SUM($J166:AI166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AK$3-$N$3>$G166-5,$H166-SUM($J166:AJ166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AL$3-$N$3>$G166-5,$H166-SUM($J166:AK166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AM$3-$N$3>$G166-5,$H166-SUM($J166:AL166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AN$3-$N$3>$G166-5,$H166-SUM($J166:AM166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AO$3-$N$3>$G166-5,$H166-SUM($J166:AN166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AP$3-$N$3>$G166-5,$H166-SUM($J166:AO166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AQ$3-$N$3>$G166-5,$H166-SUM($J166:AP166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AR$3-$N$3>$G166-5,$H166-SUM($J166:AQ166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AS$3-$N$3>$G166-5,$H166-SUM($J166:AR166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AT$3-$N$3>$G166-5,$H166-SUM($J166:AS166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AU$3-$N$3>$G166-5,$H166-SUM($J166:AT166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AV$3-$N$3>$G166-5,$H166-SUM($J166:AU166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AW$3-$N$3>$G166-5,$H166-SUM($J166:AV166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AX$3-$N$3>$G166-5,$H166-SUM($J166:AW166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AY$3-$N$3>$G166-5,$H166-SUM($J166:AX166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(AZ$3-$N$3>$G166-5,$H166-SUM($J166:AY166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(BA$3-$N$3>$G166-5,$H166-SUM($J166:AZ166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(BB$3-$N$3>$G166-5,$H166-SUM($J166:BA166),$H166/($G166-5)))","v":-0.13564364549341285},{"$f":"IF($G166=\"n/a\",0,IF(BC$3-$N$3>$G166-5,$H166-SUM($J166:BB166),$H166/($G166-5)))","v":-2.6645352591003757E-15},{"$f":"IF($G166=\"n/a\",0,IF(BD$3-$N$3>$G166-5,$H166-SUM($J166:BC166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BE$3-$N$3>$G166-5,$H166-SUM($J166:BD166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BF$3-$N$3>$G166-5,$H166-SUM($J166:BE166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BG$3-$N$3>$G166-5,$H166-SUM($J166:BF166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BH$3-$N$3>$G166-5,$H166-SUM($J166:BG166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BI$3-$N$3>$G166-5,$H166-SUM($J166:BH166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BJ$3-$N$3>$G166-5,$H166-SUM($J166:BI166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BK$3-$N$3>$G166-5,$H166-SUM($J166:BJ166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BL$3-$N$3>$G166-5,$H166-SUM($J166:BK166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BM$3-$N$3>$G166-5,$H166-SUM($J166:BL166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BN$3-$N$3>$G166-5,$H166-SUM($J166:BM166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BO$3-$N$3>$G166-5,$H166-SUM($J166:BN166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BP$3-$N$3>$G166-5,$H166-SUM($J166:BO166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BQ$3-$N$3>$G166-5,$H166-SUM($J166:BP166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BR$3-$N$3>$G166-5,$H166-SUM($J166:BQ166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BS$3-$N$3>$G166-5,$H166-SUM($J166:BR166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BT$3-$N$3>$G166-5,$H166-SUM($J166:BS166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BU$3-$N$3>$G166-5,$H166-SUM($J166:BT166),$H166/($G166-5)))","v":0},{"$f":"IF($G166=\"n/a\",0,IF(BV$3-$N$3>$G166-5,$H166-SUM($J166:BU166),$H166/($G166-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G175","v":45},{"$f":"S165","v":-0.14439964985031373},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G167=\"n/a\",0,IF(T$3-$S$3>$G167-5,$H167-SUM($J167:S167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(U$3-$S$3>$G167-5,$H167-SUM($J167:T167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(V$3-$S$3>$G167-5,$H167-SUM($J167:U167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(W$3-$S$3>$G167-5,$H167-SUM($J167:V167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(X$3-$S$3>$G167-5,$H167-SUM($J167:W167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(Y$3-$S$3>$G167-5,$H167-SUM($J167:X167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(Z$3-$S$3>$G167-5,$H167-SUM($J167:Y167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AA$3-$S$3>$G167-5,$H167-SUM($J167:Z167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AB$3-$S$3>$G167-5,$H167-SUM($J167:AA167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AC$3-$S$3>$G167-5,$H167-SUM($J167:AB167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AD$3-$S$3>$G167-5,$H167-SUM($J167:AC167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AE$3-$S$3>$G167-5,$H167-SUM($J167:AD167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AF$3-$S$3>$G167-5,$H167-SUM($J167:AE167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AG$3-$S$3>$G167-5,$H167-SUM($J167:AF167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AH$3-$S$3>$G167-5,$H167-SUM($J167:AG167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AI$3-$S$3>$G167-5,$H167-SUM($J167:AH167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AJ$3-$S$3>$G167-5,$H167-SUM($J167:AI167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AK$3-$S$3>$G167-5,$H167-SUM($J167:AJ167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AL$3-$S$3>$G167-5,$H167-SUM($J167:AK167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AM$3-$S$3>$G167-5,$H167-SUM($J167:AL167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AN$3-$S$3>$G167-5,$H167-SUM($J167:AM167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AO$3-$S$3>$G167-5,$H167-SUM($J167:AN167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AP$3-$S$3>$G167-5,$H167-SUM($J167:AO167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AQ$3-$S$3>$G167-5,$H167-SUM($J167:AP167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AR$3-$S$3>$G167-5,$H167-SUM($J167:AQ167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AS$3-$S$3>$G167-5,$H167-SUM($J167:AR167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AT$3-$S$3>$G167-5,$H167-SUM($J167:AS167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AU$3-$S$3>$G167-5,$H167-SUM($J167:AT167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AV$3-$S$3>$G167-5,$H167-SUM($J167:AU167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AW$3-$S$3>$G167-5,$H167-SUM($J167:AV167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AX$3-$S$3>$G167-5,$H167-SUM($J167:AW167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AY$3-$S$3>$G167-5,$H167-SUM($J167:AX167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(AZ$3-$S$3>$G167-5,$H167-SUM($J167:AY167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BA$3-$S$3>$G167-5,$H167-SUM($J167:AZ167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BB$3-$S$3>$G167-5,$H167-SUM($J167:BA167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BC$3-$S$3>$G167-5,$H167-SUM($J167:BB167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BD$3-$S$3>$G167-5,$H167-SUM($J167:BC167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BE$3-$S$3>$G167-5,$H167-SUM($J167:BD167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BF$3-$S$3>$G167-5,$H167-SUM($J167:BE167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BG$3-$S$3>$G167-5,$H167-SUM($J167:BF167),$H167/($G167-5)))","v":-3.609991246257843E-3},{"$f":"IF($G167=\"n/a\",0,IF(BH$3-$S$3>$G167-5,$H167-SUM($J167:BG167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BI$3-$S$3>$G167-5,$H167-SUM($J167:BH167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BJ$3-$S$3>$G167-5,$H167-SUM($J167:BI167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BK$3-$S$3>$G167-5,$H167-SUM($J167:BJ167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BL$3-$S$3>$G167-5,$H167-SUM($J167:BK167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BM$3-$S$3>$G167-5,$H167-SUM($J167:BL167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BN$3-$S$3>$G167-5,$H167-SUM($J167:BM167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BO$3-$S$3>$G167-5,$H167-SUM($J167:BN167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BP$3-$S$3>$G167-5,$H167-SUM($J167:BO167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BQ$3-$S$3>$G167-5,$H167-SUM($J167:BP167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BR$3-$S$3>$G167-5,$H167-SUM($J167:BQ167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BS$3-$S$3>$G167-5,$H167-SUM($J167:BR167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BT$3-$S$3>$G167-5,$H167-SUM($J167:BS167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BU$3-$S$3>$G167-5,$H167-SUM($J167:BT167),$H167/($G167-5)))","v":0},{"$f":"IF($G167=\"n/a\",0,IF(BV$3-$S$3>$G167-5,$H167-SUM($J167:BU167),$H167/($G167-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW170:$BW199)=COUNTIF($BW170:$BW199,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":19.654652392733734},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":14.194393634579523},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":12.717558340972385},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":15.894725627885595},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":14.354375783763373},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":34.269907230946366},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":2.2019997506394486},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":5.7595143245331881},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":5.204995618104336},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":5.1667749953275184},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B158,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A158)","v":45},{"$f":"J169","v":19.654652392733734},null,{"$f":"IF(OR(J$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>J$3,$H170/$G170,$H170-SUM($I170:I170)))","v":0},{"$f":"IF(OR(K$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>K$3,$H170/$G170,$H170-SUM($I170:J170)))","v":0.43677005317186074},{"$f":"IF(OR(L$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>L$3,$H170/$G170,$H170-SUM($I170:K170)))","v":0.43677005317186074},{"$f":"IF(OR(M$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>M$3,$H170/$G170,$H170-SUM($I170:L170)))","v":0.43677005317186074},{"$f":"IF(OR(N$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>N$3,$H170/$G170,$H170-SUM($I170:M170)))","v":0.43677005317186074},{"$f":"IF(OR(O$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>O$3,$H170/$G170,$H170-SUM($I170:N170)))","v":0.43677005317186074},{"$f":"IF(OR(P$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>P$3,$H170/$G170,$H170-SUM($I170:O170)))","v":0.43677005317186074},{"$f":"IF(OR(Q$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>Q$3,$H170/$G170,$H170-SUM($I170:P170)))","v":0.43677005317186074},{"$f":"IF(OR(R$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>R$3,$H170/$G170,$H170-SUM($I170:Q170)))","v":0.43677005317186074},{"$f":"IF(OR(S$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>S$3,$H170/$G170,$H170-SUM($I170:R170)))","v":0.43677005317186074},{"$f":"IF(OR(T$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>T$3,$H170/$G170,$H170-SUM($I170:S170)))","v":0.43677005317186074},{"$f":"IF(OR(U$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>U$3,$H170/$G170,$H170-SUM($I170:T170)))","v":0.43677005317186074},{"$f":"IF(OR(V$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>V$3,$H170/$G170,$H170-SUM($I170:U170)))","v":0.43677005317186074},{"$f":"IF(OR(W$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>W$3,$H170/$G170,$H170-SUM($I170:V170)))","v":0.43677005317186074},{"$f":"IF(OR(X$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>X$3,$H170/$G170,$H170-SUM($I170:W170)))","v":0.43677005317186074},{"$f":"IF(OR(Y$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>Y$3,$H170/$G170,$H170-SUM($I170:X170)))","v":0.43677005317186074},{"$f":"IF(OR(Z$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>Z$3,$H170/$G170,$H170-SUM($I170:Y170)))","v":0.43677005317186074},{"$f":"IF(OR(AA$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AA$3,$H170/$G170,$H170-SUM($I170:Z170)))","v":0.43677005317186074},{"$f":"IF(OR(AB$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AB$3,$H170/$G170,$H170-SUM($I170:AA170)))","v":0.43677005317186074},{"$f":"IF(OR(AC$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AC$3,$H170/$G170,$H170-SUM($I170:AB170)))","v":0.43677005317186074},{"$f":"IF(OR(AD$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AD$3,$H170/$G170,$H170-SUM($I170:AC170)))","v":0.43677005317186074},{"$f":"IF(OR(AE$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AE$3,$H170/$G170,$H170-SUM($I170:AD170)))","v":0.43677005317186074},{"$f":"IF(OR(AF$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AF$3,$H170/$G170,$H170-SUM($I170:AE170)))","v":0.43677005317186074},{"$f":"IF(OR(AG$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AG$3,$H170/$G170,$H170-SUM($I170:AF170)))","v":0.43677005317186074},{"$f":"IF(OR(AH$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AH$3,$H170/$G170,$H170-SUM($I170:AG170)))","v":0.43677005317186074},{"$f":"IF(OR(AI$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AI$3,$H170/$G170,$H170-SUM($I170:AH170)))","v":0.43677005317186074},{"$f":"IF(OR(AJ$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AJ$3,$H170/$G170,$H170-SUM($I170:AI170)))","v":0.43677005317186074},{"$f":"IF(OR(AK$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AK$3,$H170/$G170,$H170-SUM($I170:AJ170)))","v":0.43677005317186074},{"$f":"IF(OR(AL$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AL$3,$H170/$G170,$H170-SUM($I170:AK170)))","v":0.43677005317186074},{"$f":"IF(OR(AM$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AM$3,$H170/$G170,$H170-SUM($I170:AL170)))","v":0.43677005317186074},{"$f":"IF(OR(AN$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AN$3,$H170/$G170,$H170-SUM($I170:AM170)))","v":0.43677005317186074},{"$f":"IF(OR(AO$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AO$3,$H170/$G170,$H170-SUM($I170:AN170)))","v":0.43677005317186074},{"$f":"IF(OR(AP$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AP$3,$H170/$G170,$H170-SUM($I170:AO170)))","v":0.43677005317186074},{"$f":"IF(OR(AQ$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AQ$3,$H170/$G170,$H170-SUM($I170:AP170)))","v":0.43677005317186074},{"$f":"IF(OR(AR$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AR$3,$H170/$G170,$H170-SUM($I170:AQ170)))","v":0.43677005317186074},{"$f":"IF(OR(AS$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AS$3,$H170/$G170,$H170-SUM($I170:AR170)))","v":0.43677005317186074},{"$f":"IF(OR(AT$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AT$3,$H170/$G170,$H170-SUM($I170:AS170)))","v":0.43677005317186074},{"$f":"IF(OR(AU$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AU$3,$H170/$G170,$H170-SUM($I170:AT170)))","v":0.43677005317186074},{"$f":"IF(OR(AV$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AV$3,$H170/$G170,$H170-SUM($I170:AU170)))","v":0.43677005317186074},{"$f":"IF(OR(AW$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AW$3,$H170/$G170,$H170-SUM($I170:AV170)))","v":0.43677005317186074},{"$f":"IF(OR(AX$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AX$3,$H170/$G170,$H170-SUM($I170:AW170)))","v":0.43677005317186074},{"$f":"IF(OR(AY$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AY$3,$H170/$G170,$H170-SUM($I170:AX170)))","v":0.43677005317186074},{"$f":"IF(OR(AZ$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>AZ$3,$H170/$G170,$H170-SUM($I170:AY170)))","v":0.43677005317186074},{"$f":"IF(OR(BA$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BA$3,$H170/$G170,$H170-SUM($I170:AZ170)))","v":0.43677005317186074},{"$f":"IF(OR(BB$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BB$3,$H170/$G170,$H170-SUM($I170:BA170)))","v":0.43677005317186074},{"$f":"IF(OR(BC$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BC$3,$H170/$G170,$H170-SUM($I170:BB170)))","v":0.43677005317187323},{"$f":"IF(OR(BD$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BD$3,$H170/$G170,$H170-SUM($I170:BC170)))","v":0},{"$f":"IF(OR(BE$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BE$3,$H170/$G170,$H170-SUM($I170:BD170)))","v":0},{"$f":"IF(OR(BF$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BF$3,$H170/$G170,$H170-SUM($I170:BE170)))","v":0},{"$f":"IF(OR(BG$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BG$3,$H170/$G170,$H170-SUM($I170:BF170)))","v":0},{"$f":"IF(OR(BH$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BH$3,$H170/$G170,$H170-SUM($I170:BG170)))","v":0},{"$f":"IF(OR(BI$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BI$3,$H170/$G170,$H170-SUM($I170:BH170)))","v":0},{"$f":"IF(OR(BJ$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BJ$3,$H170/$G170,$H170-SUM($I170:BI170)))","v":0},{"$f":"IF(OR(BK$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BK$3,$H170/$G170,$H170-SUM($I170:BJ170)))","v":0},{"$f":"IF(OR(BL$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BL$3,$H170/$G170,$H170-SUM($I170:BK170)))","v":0},{"$f":"IF(OR(BM$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BM$3,$H170/$G170,$H170-SUM($I170:BL170)))","v":0},{"$f":"IF(OR(BN$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BN$3,$H170/$G170,$H170-SUM($I170:BM170)))","v":0},{"$f":"IF(OR(BO$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BO$3,$H170/$G170,$H170-SUM($I170:BN170)))","v":0},{"$f":"IF(OR(BP$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BP$3,$H170/$G170,$H170-SUM($I170:BO170)))","v":0},{"$f":"IF(OR(BQ$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BQ$3,$H170/$G170,$H170-SUM($I170:BP170)))","v":0},{"$f":"IF(OR(BR$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BR$3,$H170/$G170,$H170-SUM($I170:BQ170)))","v":0},{"$f":"IF(OR(BS$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BS$3,$H170/$G170,$H170-SUM($I170:BR170)))","v":0},{"$f":"IF(OR(BT$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BT$3,$H170/$G170,$H170-SUM($I170:BS170)))","v":0},{"$f":"IF(OR(BU$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BU$3,$H170/$G170,$H170-SUM($I170:BT170)))","v":0},{"$f":"IF(OR(BV$3<=$D170,$G170=\"n/a\"),0,IF(SUM($D170,$G170)>BV$3,$H170/$G170,$H170-SUM($I170:BU170)))","v":0},{"$f":"IF(OR(ROUND(H170-SUM($J170:$BV170),2)=0,G170=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D170+1","v":2012},"$m Real 2010",null,{"$f":"G170","v":45},{"$f":"K169","v":14.194393634579523},null,{"$f":"IF(OR(J$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>J$3,$H171/$G171,$H171-SUM($I171:I171)))","v":0},{"$f":"IF(OR(K$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>K$3,$H171/$G171,$H171-SUM($I171:J171)))","v":0},{"$f":"IF(OR(L$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>L$3,$H171/$G171,$H171-SUM($I171:K171)))","v":0.31543096965732276},{"$f":"IF(OR(M$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>M$3,$H171/$G171,$H171-SUM($I171:L171)))","v":0.31543096965732276},{"$f":"IF(OR(N$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>N$3,$H171/$G171,$H171-SUM($I171:M171)))","v":0.31543096965732276},{"$f":"IF(OR(O$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>O$3,$H171/$G171,$H171-SUM($I171:N171)))","v":0.31543096965732276},{"$f":"IF(OR(P$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>P$3,$H171/$G171,$H171-SUM($I171:O171)))","v":0.31543096965732276},{"$f":"IF(OR(Q$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>Q$3,$H171/$G171,$H171-SUM($I171:P171)))","v":0.31543096965732276},{"$f":"IF(OR(R$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>R$3,$H171/$G171,$H171-SUM($I171:Q171)))","v":0.31543096965732276},{"$f":"IF(OR(S$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>S$3,$H171/$G171,$H171-SUM($I171:R171)))","v":0.31543096965732276},{"$f":"IF(OR(T$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>T$3,$H171/$G171,$H171-SUM($I171:S171)))","v":0.31543096965732276},{"$f":"IF(OR(U$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>U$3,$H171/$G171,$H171-SUM($I171:T171)))","v":0.31543096965732276},{"$f":"IF(OR(V$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>V$3,$H171/$G171,$H171-SUM($I171:U171)))","v":0.31543096965732276},{"$f":"IF(OR(W$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>W$3,$H171/$G171,$H171-SUM($I171:V171)))","v":0.31543096965732276},{"$f":"IF(OR(X$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>X$3,$H171/$G171,$H171-SUM($I171:W171)))","v":0.31543096965732276},{"$f":"IF(OR(Y$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>Y$3,$H171/$G171,$H171-SUM($I171:X171)))","v":0.31543096965732276},{"$f":"IF(OR(Z$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>Z$3,$H171/$G171,$H171-SUM($I171:Y171)))","v":0.31543096965732276},{"$f":"IF(OR(AA$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AA$3,$H171/$G171,$H171-SUM($I171:Z171)))","v":0.31543096965732276},{"$f":"IF(OR(AB$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AB$3,$H171/$G171,$H171-SUM($I171:AA171)))","v":0.31543096965732276},{"$f":"IF(OR(AC$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AC$3,$H171/$G171,$H171-SUM($I171:AB171)))","v":0.31543096965732276},{"$f":"IF(OR(AD$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AD$3,$H171/$G171,$H171-SUM($I171:AC171)))","v":0.31543096965732276},{"$f":"IF(OR(AE$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AE$3,$H171/$G171,$H171-SUM($I171:AD171)))","v":0.31543096965732276},{"$f":"IF(OR(AF$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AF$3,$H171/$G171,$H171-SUM($I171:AE171)))","v":0.31543096965732276},{"$f":"IF(OR(AG$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AG$3,$H171/$G171,$H171-SUM($I171:AF171)))","v":0.31543096965732276},{"$f":"IF(OR(AH$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AH$3,$H171/$G171,$H171-SUM($I171:AG171)))","v":0.31543096965732276},{"$f":"IF(OR(AI$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AI$3,$H171/$G171,$H171-SUM($I171:AH171)))","v":0.31543096965732276},{"$f":"IF(OR(AJ$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AJ$3,$H171/$G171,$H171-SUM($I171:AI171)))","v":0.31543096965732276},{"$f":"IF(OR(AK$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AK$3,$H171/$G171,$H171-SUM($I171:AJ171)))","v":0.31543096965732276},{"$f":"IF(OR(AL$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AL$3,$H171/$G171,$H171-SUM($I171:AK171)))","v":0.31543096965732276},{"$f":"IF(OR(AM$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AM$3,$H171/$G171,$H171-SUM($I171:AL171)))","v":0.31543096965732276},{"$f":"IF(OR(AN$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AN$3,$H171/$G171,$H171-SUM($I171:AM171)))","v":0.31543096965732276},{"$f":"IF(OR(AO$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AO$3,$H171/$G171,$H171-SUM($I171:AN171)))","v":0.31543096965732276},{"$f":"IF(OR(AP$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AP$3,$H171/$G171,$H171-SUM($I171:AO171)))","v":0.31543096965732276},{"$f":"IF(OR(AQ$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AQ$3,$H171/$G171,$H171-SUM($I171:AP171)))","v":0.31543096965732276},{"$f":"IF(OR(AR$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AR$3,$H171/$G171,$H171-SUM($I171:AQ171)))","v":0.31543096965732276},{"$f":"IF(OR(AS$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AS$3,$H171/$G171,$H171-SUM($I171:AR171)))","v":0.31543096965732276},{"$f":"IF(OR(AT$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AT$3,$H171/$G171,$H171-SUM($I171:AS171)))","v":0.31543096965732276},{"$f":"IF(OR(AU$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AU$3,$H171/$G171,$H171-SUM($I171:AT171)))","v":0.31543096965732276},{"$f":"IF(OR(AV$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AV$3,$H171/$G171,$H171-SUM($I171:AU171)))","v":0.31543096965732276},{"$f":"IF(OR(AW$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AW$3,$H171/$G171,$H171-SUM($I171:AV171)))","v":0.31543096965732276},{"$f":"IF(OR(AX$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AX$3,$H171/$G171,$H171-SUM($I171:AW171)))","v":0.31543096965732276},{"$f":"IF(OR(AY$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AY$3,$H171/$G171,$H171-SUM($I171:AX171)))","v":0.31543096965732276},{"$f":"IF(OR(AZ$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>AZ$3,$H171/$G171,$H171-SUM($I171:AY171)))","v":0.31543096965732276},{"$f":"IF(OR(BA$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BA$3,$H171/$G171,$H171-SUM($I171:AZ171)))","v":0.31543096965732276},{"$f":"IF(OR(BB$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BB$3,$H171/$G171,$H171-SUM($I171:BA171)))","v":0.31543096965732276},{"$f":"IF(OR(BC$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BC$3,$H171/$G171,$H171-SUM($I171:BB171)))","v":0.31543096965732276},{"$f":"IF(OR(BD$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BD$3,$H171/$G171,$H171-SUM($I171:BC171)))","v":0.31543096965732964},{"$f":"IF(OR(BE$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BE$3,$H171/$G171,$H171-SUM($I171:BD171)))","v":0},{"$f":"IF(OR(BF$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BF$3,$H171/$G171,$H171-SUM($I171:BE171)))","v":0},{"$f":"IF(OR(BG$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BG$3,$H171/$G171,$H171-SUM($I171:BF171)))","v":0},{"$f":"IF(OR(BH$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BH$3,$H171/$G171,$H171-SUM($I171:BG171)))","v":0},{"$f":"IF(OR(BI$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BI$3,$H171/$G171,$H171-SUM($I171:BH171)))","v":0},{"$f":"IF(OR(BJ$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BJ$3,$H171/$G171,$H171-SUM($I171:BI171)))","v":0},{"$f":"IF(OR(BK$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BK$3,$H171/$G171,$H171-SUM($I171:BJ171)))","v":0},{"$f":"IF(OR(BL$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BL$3,$H171/$G171,$H171-SUM($I171:BK171)))","v":0},{"$f":"IF(OR(BM$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BM$3,$H171/$G171,$H171-SUM($I171:BL171)))","v":0},{"$f":"IF(OR(BN$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BN$3,$H171/$G171,$H171-SUM($I171:BM171)))","v":0},{"$f":"IF(OR(BO$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BO$3,$H171/$G171,$H171-SUM($I171:BN171)))","v":0},{"$f":"IF(OR(BP$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BP$3,$H171/$G171,$H171-SUM($I171:BO171)))","v":0},{"$f":"IF(OR(BQ$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BQ$3,$H171/$G171,$H171-SUM($I171:BP171)))","v":0},{"$f":"IF(OR(BR$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BR$3,$H171/$G171,$H171-SUM($I171:BQ171)))","v":0},{"$f":"IF(OR(BS$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BS$3,$H171/$G171,$H171-SUM($I171:BR171)))","v":0},{"$f":"IF(OR(BT$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BT$3,$H171/$G171,$H171-SUM($I171:BS171)))","v":0},{"$f":"IF(OR(BU$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BU$3,$H171/$G171,$H171-SUM($I171:BT171)))","v":0},{"$f":"IF(OR(BV$3<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171)>BV$3,$H171/$G171,$H171-SUM($I171:BU171)))","v":0},{"$f":"IF(OR(ROUND(H171-SUM($J171:$BV171),2)=0,G171=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D171+1","v":2013},"$m Real 2010",null,{"$f":"G171","v":45},{"$f":"L169","v":12.717558340972385},null,{"$f":"IF(OR(J$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>J$3,$H172/$G172,$H172-SUM($I172:I172)))","v":0},{"$f":"IF(OR(K$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>K$3,$H172/$G172,$H172-SUM($I172:J172)))","v":0},{"$f":"IF(OR(L$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>L$3,$H172/$G172,$H172-SUM($I172:K172)))","v":0},{"$f":"IF(OR(M$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>M$3,$H172/$G172,$H172-SUM($I172:L172)))","v":0.2826124075771641},{"$f":"IF(OR(N$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>N$3,$H172/$G172,$H172-SUM($I172:M172)))","v":0.2826124075771641},{"$f":"IF(OR(O$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>O$3,$H172/$G172,$H172-SUM($I172:N172)))","v":0.2826124075771641},{"$f":"IF(OR(P$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>P$3,$H172/$G172,$H172-SUM($I172:O172)))","v":0.2826124075771641},{"$f":"IF(OR(Q$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>Q$3,$H172/$G172,$H172-SUM($I172:P172)))","v":0.2826124075771641},{"$f":"IF(OR(R$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>R$3,$H172/$G172,$H172-SUM($I172:Q172)))","v":0.2826124075771641},{"$f":"IF(OR(S$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>S$3,$H172/$G172,$H172-SUM($I172:R172)))","v":0.2826124075771641},{"$f":"IF(OR(T$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>T$3,$H172/$G172,$H172-SUM($I172:S172)))","v":0.2826124075771641},{"$f":"IF(OR(U$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>U$3,$H172/$G172,$H172-SUM($I172:T172)))","v":0.2826124075771641},{"$f":"IF(OR(V$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>V$3,$H172/$G172,$H172-SUM($I172:U172)))","v":0.2826124075771641},{"$f":"IF(OR(W$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>W$3,$H172/$G172,$H172-SUM($I172:V172)))","v":0.2826124075771641},{"$f":"IF(OR(X$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>X$3,$H172/$G172,$H172-SUM($I172:W172)))","v":0.2826124075771641},{"$f":"IF(OR(Y$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>Y$3,$H172/$G172,$H172-SUM($I172:X172)))","v":0.2826124075771641},{"$f":"IF(OR(Z$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>Z$3,$H172/$G172,$H172-SUM($I172:Y172)))","v":0.2826124075771641},{"$f":"IF(OR(AA$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AA$3,$H172/$G172,$H172-SUM($I172:Z172)))","v":0.2826124075771641},{"$f":"IF(OR(AB$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AB$3,$H172/$G172,$H172-SUM($I172:AA172)))","v":0.2826124075771641},{"$f":"IF(OR(AC$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AC$3,$H172/$G172,$H172-SUM($I172:AB172)))","v":0.2826124075771641},{"$f":"IF(OR(AD$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AD$3,$H172/$G172,$H172-SUM($I172:AC172)))","v":0.2826124075771641},{"$f":"IF(OR(AE$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AE$3,$H172/$G172,$H172-SUM($I172:AD172)))","v":0.2826124075771641},{"$f":"IF(OR(AF$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AF$3,$H172/$G172,$H172-SUM($I172:AE172)))","v":0.2826124075771641},{"$f":"IF(OR(AG$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AG$3,$H172/$G172,$H172-SUM($I172:AF172)))","v":0.2826124075771641},{"$f":"IF(OR(AH$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AH$3,$H172/$G172,$H172-SUM($I172:AG172)))","v":0.2826124075771641},{"$f":"IF(OR(AI$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AI$3,$H172/$G172,$H172-SUM($I172:AH172)))","v":0.2826124075771641},{"$f":"IF(OR(AJ$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AJ$3,$H172/$G172,$H172-SUM($I172:AI172)))","v":0.2826124075771641},{"$f":"IF(OR(AK$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AK$3,$H172/$G172,$H172-SUM($I172:AJ172)))","v":0.2826124075771641},{"$f":"IF(OR(AL$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AL$3,$H172/$G172,$H172-SUM($I172:AK172)))","v":0.2826124075771641},{"$f":"IF(OR(AM$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AM$3,$H172/$G172,$H172-SUM($I172:AL172)))","v":0.2826124075771641},{"$f":"IF(OR(AN$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AN$3,$H172/$G172,$H172-SUM($I172:AM172)))","v":0.2826124075771641},{"$f":"IF(OR(AO$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AO$3,$H172/$G172,$H172-SUM($I172:AN172)))","v":0.2826124075771641},{"$f":"IF(OR(AP$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AP$3,$H172/$G172,$H172-SUM($I172:AO172)))","v":0.2826124075771641},{"$f":"IF(OR(AQ$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AQ$3,$H172/$G172,$H172-SUM($I172:AP172)))","v":0.2826124075771641},{"$f":"IF(OR(AR$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AR$3,$H172/$G172,$H172-SUM($I172:AQ172)))","v":0.2826124075771641},{"$f":"IF(OR(AS$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AS$3,$H172/$G172,$H172-SUM($I172:AR172)))","v":0.2826124075771641},{"$f":"IF(OR(AT$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AT$3,$H172/$G172,$H172-SUM($I172:AS172)))","v":0.2826124075771641},{"$f":"IF(OR(AU$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AU$3,$H172/$G172,$H172-SUM($I172:AT172)))","v":0.2826124075771641},{"$f":"IF(OR(AV$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AV$3,$H172/$G172,$H172-SUM($I172:AU172)))","v":0.2826124075771641},{"$f":"IF(OR(AW$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AW$3,$H172/$G172,$H172-SUM($I172:AV172)))","v":0.2826124075771641},{"$f":"IF(OR(AX$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AX$3,$H172/$G172,$H172-SUM($I172:AW172)))","v":0.2826124075771641},{"$f":"IF(OR(AY$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AY$3,$H172/$G172,$H172-SUM($I172:AX172)))","v":0.2826124075771641},{"$f":"IF(OR(AZ$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>AZ$3,$H172/$G172,$H172-SUM($I172:AY172)))","v":0.2826124075771641},{"$f":"IF(OR(BA$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BA$3,$H172/$G172,$H172-SUM($I172:AZ172)))","v":0.2826124075771641},{"$f":"IF(OR(BB$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BB$3,$H172/$G172,$H172-SUM($I172:BA172)))","v":0.2826124075771641},{"$f":"IF(OR(BC$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BC$3,$H172/$G172,$H172-SUM($I172:BB172)))","v":0.2826124075771641},{"$f":"IF(OR(BD$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BD$3,$H172/$G172,$H172-SUM($I172:BC172)))","v":0.2826124075771641},{"$f":"IF(OR(BE$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BE$3,$H172/$G172,$H172-SUM($I172:BD172)))","v":0.28261240757717054},{"$f":"IF(OR(BF$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BF$3,$H172/$G172,$H172-SUM($I172:BE172)))","v":0},{"$f":"IF(OR(BG$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BG$3,$H172/$G172,$H172-SUM($I172:BF172)))","v":0},{"$f":"IF(OR(BH$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BH$3,$H172/$G172,$H172-SUM($I172:BG172)))","v":0},{"$f":"IF(OR(BI$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BI$3,$H172/$G172,$H172-SUM($I172:BH172)))","v":0},{"$f":"IF(OR(BJ$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BJ$3,$H172/$G172,$H172-SUM($I172:BI172)))","v":0},{"$f":"IF(OR(BK$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BK$3,$H172/$G172,$H172-SUM($I172:BJ172)))","v":0},{"$f":"IF(OR(BL$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BL$3,$H172/$G172,$H172-SUM($I172:BK172)))","v":0},{"$f":"IF(OR(BM$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BM$3,$H172/$G172,$H172-SUM($I172:BL172)))","v":0},{"$f":"IF(OR(BN$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BN$3,$H172/$G172,$H172-SUM($I172:BM172)))","v":0},{"$f":"IF(OR(BO$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BO$3,$H172/$G172,$H172-SUM($I172:BN172)))","v":0},{"$f":"IF(OR(BP$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BP$3,$H172/$G172,$H172-SUM($I172:BO172)))","v":0},{"$f":"IF(OR(BQ$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BQ$3,$H172/$G172,$H172-SUM($I172:BP172)))","v":0},{"$f":"IF(OR(BR$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BR$3,$H172/$G172,$H172-SUM($I172:BQ172)))","v":0},{"$f":"IF(OR(BS$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BS$3,$H172/$G172,$H172-SUM($I172:BR172)))","v":0},{"$f":"IF(OR(BT$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BT$3,$H172/$G172,$H172-SUM($I172:BS172)))","v":0},{"$f":"IF(OR(BU$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BU$3,$H172/$G172,$H172-SUM($I172:BT172)))","v":0},{"$f":"IF(OR(BV$3<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172)>BV$3,$H172/$G172,$H172-SUM($I172:BU172)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G172","v":45},{"$f":"M169","v":15.894725627885595},null,{"$f":"IF(OR(J$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>J$3,$H173/$G173,$H173-SUM($I173:I173)))","v":0},{"$f":"IF(OR(K$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>K$3,$H173/$G173,$H173-SUM($I173:J173)))","v":0},{"$f":"IF(OR(L$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>L$3,$H173/$G173,$H173-SUM($I173:K173)))","v":0},{"$f":"IF(OR(M$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>M$3,$H173/$G173,$H173-SUM($I173:L173)))","v":0},{"$f":"IF(OR(N$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>N$3,$H173/$G173,$H173-SUM($I173:M173)))","v":0.35321612506412436},{"$f":"IF(OR(O$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>O$3,$H173/$G173,$H173-SUM($I173:N173)))","v":0.35321612506412436},{"$f":"IF(OR(P$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>P$3,$H173/$G173,$H173-SUM($I173:O173)))","v":0.35321612506412436},{"$f":"IF(OR(Q$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>Q$3,$H173/$G173,$H173-SUM($I173:P173)))","v":0.35321612506412436},{"$f":"IF(OR(R$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>R$3,$H173/$G173,$H173-SUM($I173:Q173)))","v":0.35321612506412436},{"$f":"IF(OR(S$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>S$3,$H173/$G173,$H173-SUM($I173:R173)))","v":0.35321612506412436},{"$f":"IF(OR(T$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>T$3,$H173/$G173,$H173-SUM($I173:S173)))","v":0.35321612506412436},{"$f":"IF(OR(U$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>U$3,$H173/$G173,$H173-SUM($I173:T173)))","v":0.35321612506412436},{"$f":"IF(OR(V$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>V$3,$H173/$G173,$H173-SUM($I173:U173)))","v":0.35321612506412436},{"$f":"IF(OR(W$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>W$3,$H173/$G173,$H173-SUM($I173:V173)))","v":0.35321612506412436},{"$f":"IF(OR(X$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>X$3,$H173/$G173,$H173-SUM($I173:W173)))","v":0.35321612506412436},{"$f":"IF(OR(Y$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>Y$3,$H173/$G173,$H173-SUM($I173:X173)))","v":0.35321612506412436},{"$f":"IF(OR(Z$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>Z$3,$H173/$G173,$H173-SUM($I173:Y173)))","v":0.35321612506412436},{"$f":"IF(OR(AA$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AA$3,$H173/$G173,$H173-SUM($I173:Z173)))","v":0.35321612506412436},{"$f":"IF(OR(AB$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AB$3,$H173/$G173,$H173-SUM($I173:AA173)))","v":0.35321612506412436},{"$f":"IF(OR(AC$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AC$3,$H173/$G173,$H173-SUM($I173:AB173)))","v":0.35321612506412436},{"$f":"IF(OR(AD$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AD$3,$H173/$G173,$H173-SUM($I173:AC173)))","v":0.35321612506412436},{"$f":"IF(OR(AE$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AE$3,$H173/$G173,$H173-SUM($I173:AD173)))","v":0.35321612506412436},{"$f":"IF(OR(AF$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AF$3,$H173/$G173,$H173-SUM($I173:AE173)))","v":0.35321612506412436},{"$f":"IF(OR(AG$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AG$3,$H173/$G173,$H173-SUM($I173:AF173)))","v":0.35321612506412436},{"$f":"IF(OR(AH$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AH$3,$H173/$G173,$H173-SUM($I173:AG173)))","v":0.35321612506412436},{"$f":"IF(OR(AI$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AI$3,$H173/$G173,$H173-SUM($I173:AH173)))","v":0.35321612506412436},{"$f":"IF(OR(AJ$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AJ$3,$H173/$G173,$H173-SUM($I173:AI173)))","v":0.35321612506412436},{"$f":"IF(OR(AK$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AK$3,$H173/$G173,$H173-SUM($I173:AJ173)))","v":0.35321612506412436},{"$f":"IF(OR(AL$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AL$3,$H173/$G173,$H173-SUM($I173:AK173)))","v":0.35321612506412436},{"$f":"IF(OR(AM$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AM$3,$H173/$G173,$H173-SUM($I173:AL173)))","v":0.35321612506412436},{"$f":"IF(OR(AN$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AN$3,$H173/$G173,$H173-SUM($I173:AM173)))","v":0.35321612506412436},{"$f":"IF(OR(AO$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AO$3,$H173/$G173,$H173-SUM($I173:AN173)))","v":0.35321612506412436},{"$f":"IF(OR(AP$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AP$3,$H173/$G173,$H173-SUM($I173:AO173)))","v":0.35321612506412436},{"$f":"IF(OR(AQ$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AQ$3,$H173/$G173,$H173-SUM($I173:AP173)))","v":0.35321612506412436},{"$f":"IF(OR(AR$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AR$3,$H173/$G173,$H173-SUM($I173:AQ173)))","v":0.35321612506412436},{"$f":"IF(OR(AS$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AS$3,$H173/$G173,$H173-SUM($I173:AR173)))","v":0.35321612506412436},{"$f":"IF(OR(AT$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AT$3,$H173/$G173,$H173-SUM($I173:AS173)))","v":0.35321612506412436},{"$f":"IF(OR(AU$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AU$3,$H173/$G173,$H173-SUM($I173:AT173)))","v":0.35321612506412436},{"$f":"IF(OR(AV$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AV$3,$H173/$G173,$H173-SUM($I173:AU173)))","v":0.35321612506412436},{"$f":"IF(OR(AW$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AW$3,$H173/$G173,$H173-SUM($I173:AV173)))","v":0.35321612506412436},{"$f":"IF(OR(AX$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AX$3,$H173/$G173,$H173-SUM($I173:AW173)))","v":0.35321612506412436},{"$f":"IF(OR(AY$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AY$3,$H173/$G173,$H173-SUM($I173:AX173)))","v":0.35321612506412436},{"$f":"IF(OR(AZ$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>AZ$3,$H173/$G173,$H173-SUM($I173:AY173)))","v":0.35321612506412436},{"$f":"IF(OR(BA$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BA$3,$H173/$G173,$H173-SUM($I173:AZ173)))","v":0.35321612506412436},{"$f":"IF(OR(BB$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BB$3,$H173/$G173,$H173-SUM($I173:BA173)))","v":0.35321612506412436},{"$f":"IF(OR(BC$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BC$3,$H173/$G173,$H173-SUM($I173:BB173)))","v":0.35321612506412436},{"$f":"IF(OR(BD$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BD$3,$H173/$G173,$H173-SUM($I173:BC173)))","v":0.35321612506412436},{"$f":"IF(OR(BE$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BE$3,$H173/$G173,$H173-SUM($I173:BD173)))","v":0.35321612506412436},{"$f":"IF(OR(BF$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BF$3,$H173/$G173,$H173-SUM($I173:BE173)))","v":0.35321612506413125},{"$f":"IF(OR(BG$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BG$3,$H173/$G173,$H173-SUM($I173:BF173)))","v":0},{"$f":"IF(OR(BH$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BH$3,$H173/$G173,$H173-SUM($I173:BG173)))","v":0},{"$f":"IF(OR(BI$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BI$3,$H173/$G173,$H173-SUM($I173:BH173)))","v":0},{"$f":"IF(OR(BJ$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BJ$3,$H173/$G173,$H173-SUM($I173:BI173)))","v":0},{"$f":"IF(OR(BK$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BK$3,$H173/$G173,$H173-SUM($I173:BJ173)))","v":0},{"$f":"IF(OR(BL$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BL$3,$H173/$G173,$H173-SUM($I173:BK173)))","v":0},{"$f":"IF(OR(BM$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BM$3,$H173/$G173,$H173-SUM($I173:BL173)))","v":0},{"$f":"IF(OR(BN$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BN$3,$H173/$G173,$H173-SUM($I173:BM173)))","v":0},{"$f":"IF(OR(BO$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BO$3,$H173/$G173,$H173-SUM($I173:BN173)))","v":0},{"$f":"IF(OR(BP$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BP$3,$H173/$G173,$H173-SUM($I173:BO173)))","v":0},{"$f":"IF(OR(BQ$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BQ$3,$H173/$G173,$H173-SUM($I173:BP173)))","v":0},{"$f":"IF(OR(BR$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BR$3,$H173/$G173,$H173-SUM($I173:BQ173)))","v":0},{"$f":"IF(OR(BS$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BS$3,$H173/$G173,$H173-SUM($I173:BR173)))","v":0},{"$f":"IF(OR(BT$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BT$3,$H173/$G173,$H173-SUM($I173:BS173)))","v":0},{"$f":"IF(OR(BU$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BU$3,$H173/$G173,$H173-SUM($I173:BT173)))","v":0},{"$f":"IF(OR(BV$3<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173)>BV$3,$H173/$G173,$H173-SUM($I173:BU173)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G173","v":45},{"$f":"N169","v":14.354375783763373},null,{"$f":"IF(OR(J$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>J$3,$H174/$G174,$H174-SUM($I174:I174)))","v":0},{"$f":"IF(OR(K$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>K$3,$H174/$G174,$H174-SUM($I174:J174)))","v":0},{"$f":"IF(OR(L$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>L$3,$H174/$G174,$H174-SUM($I174:K174)))","v":0},{"$f":"IF(OR(M$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>M$3,$H174/$G174,$H174-SUM($I174:L174)))","v":0},{"$f":"IF(OR(N$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>N$3,$H174/$G174,$H174-SUM($I174:M174)))","v":0},{"$f":"IF(OR(O$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>O$3,$H174/$G174,$H174-SUM($I174:N174)))","v":0.31898612852807495},{"$f":"IF(OR(P$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>P$3,$H174/$G174,$H174-SUM($I174:O174)))","v":0.31898612852807495},{"$f":"IF(OR(Q$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>Q$3,$H174/$G174,$H174-SUM($I174:P174)))","v":0.31898612852807495},{"$f":"IF(OR(R$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>R$3,$H174/$G174,$H174-SUM($I174:Q174)))","v":0.31898612852807495},{"$f":"IF(OR(S$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>S$3,$H174/$G174,$H174-SUM($I174:R174)))","v":0.31898612852807495},{"$f":"IF(OR(T$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>T$3,$H174/$G174,$H174-SUM($I174:S174)))","v":0.31898612852807495},{"$f":"IF(OR(U$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>U$3,$H174/$G174,$H174-SUM($I174:T174)))","v":0.31898612852807495},{"$f":"IF(OR(V$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>V$3,$H174/$G174,$H174-SUM($I174:U174)))","v":0.31898612852807495},{"$f":"IF(OR(W$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>W$3,$H174/$G174,$H174-SUM($I174:V174)))","v":0.31898612852807495},{"$f":"IF(OR(X$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>X$3,$H174/$G174,$H174-SUM($I174:W174)))","v":0.31898612852807495},{"$f":"IF(OR(Y$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>Y$3,$H174/$G174,$H174-SUM($I174:X174)))","v":0.31898612852807495},{"$f":"IF(OR(Z$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>Z$3,$H174/$G174,$H174-SUM($I174:Y174)))","v":0.31898612852807495},{"$f":"IF(OR(AA$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AA$3,$H174/$G174,$H174-SUM($I174:Z174)))","v":0.31898612852807495},{"$f":"IF(OR(AB$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AB$3,$H174/$G174,$H174-SUM($I174:AA174)))","v":0.31898612852807495},{"$f":"IF(OR(AC$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AC$3,$H174/$G174,$H174-SUM($I174:AB174)))","v":0.31898612852807495},{"$f":"IF(OR(AD$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AD$3,$H174/$G174,$H174-SUM($I174:AC174)))","v":0.31898612852807495},{"$f":"IF(OR(AE$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AE$3,$H174/$G174,$H174-SUM($I174:AD174)))","v":0.31898612852807495},{"$f":"IF(OR(AF$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AF$3,$H174/$G174,$H174-SUM($I174:AE174)))","v":0.31898612852807495},{"$f":"IF(OR(AG$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AG$3,$H174/$G174,$H174-SUM($I174:AF174)))","v":0.31898612852807495},{"$f":"IF(OR(AH$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AH$3,$H174/$G174,$H174-SUM($I174:AG174)))","v":0.31898612852807495},{"$f":"IF(OR(AI$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AI$3,$H174/$G174,$H174-SUM($I174:AH174)))","v":0.31898612852807495},{"$f":"IF(OR(AJ$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AJ$3,$H174/$G174,$H174-SUM($I174:AI174)))","v":0.31898612852807495},{"$f":"IF(OR(AK$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AK$3,$H174/$G174,$H174-SUM($I174:AJ174)))","v":0.31898612852807495},{"$f":"IF(OR(AL$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AL$3,$H174/$G174,$H174-SUM($I174:AK174)))","v":0.31898612852807495},{"$f":"IF(OR(AM$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AM$3,$H174/$G174,$H174-SUM($I174:AL174)))","v":0.31898612852807495},{"$f":"IF(OR(AN$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AN$3,$H174/$G174,$H174-SUM($I174:AM174)))","v":0.31898612852807495},{"$f":"IF(OR(AO$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AO$3,$H174/$G174,$H174-SUM($I174:AN174)))","v":0.31898612852807495},{"$f":"IF(OR(AP$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AP$3,$H174/$G174,$H174-SUM($I174:AO174)))","v":0.31898612852807495},{"$f":"IF(OR(AQ$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AQ$3,$H174/$G174,$H174-SUM($I174:AP174)))","v":0.31898612852807495},{"$f":"IF(OR(AR$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AR$3,$H174/$G174,$H174-SUM($I174:AQ174)))","v":0.31898612852807495},{"$f":"IF(OR(AS$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AS$3,$H174/$G174,$H174-SUM($I174:AR174)))","v":0.31898612852807495},{"$f":"IF(OR(AT$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AT$3,$H174/$G174,$H174-SUM($I174:AS174)))","v":0.31898612852807495},{"$f":"IF(OR(AU$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AU$3,$H174/$G174,$H174-SUM($I174:AT174)))","v":0.31898612852807495},{"$f":"IF(OR(AV$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AV$3,$H174/$G174,$H174-SUM($I174:AU174)))","v":0.31898612852807495},{"$f":"IF(OR(AW$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AW$3,$H174/$G174,$H174-SUM($I174:AV174)))","v":0.31898612852807495},{"$f":"IF(OR(AX$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AX$3,$H174/$G174,$H174-SUM($I174:AW174)))","v":0.31898612852807495},{"$f":"IF(OR(AY$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AY$3,$H174/$G174,$H174-SUM($I174:AX174)))","v":0.31898612852807495},{"$f":"IF(OR(AZ$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>AZ$3,$H174/$G174,$H174-SUM($I174:AY174)))","v":0.31898612852807495},{"$f":"IF(OR(BA$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BA$3,$H174/$G174,$H174-SUM($I174:AZ174)))","v":0.31898612852807495},{"$f":"IF(OR(BB$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BB$3,$H174/$G174,$H174-SUM($I174:BA174)))","v":0.31898612852807495},{"$f":"IF(OR(BC$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BC$3,$H174/$G174,$H174-SUM($I174:BB174)))","v":0.31898612852807495},{"$f":"IF(OR(BD$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BD$3,$H174/$G174,$H174-SUM($I174:BC174)))","v":0.31898612852807495},{"$f":"IF(OR(BE$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BE$3,$H174/$G174,$H174-SUM($I174:BD174)))","v":0.31898612852807495},{"$f":"IF(OR(BF$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BF$3,$H174/$G174,$H174-SUM($I174:BE174)))","v":0.31898612852807495},{"$f":"IF(OR(BG$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BG$3,$H174/$G174,$H174-SUM($I174:BF174)))","v":0.31898612852808839},{"$f":"IF(OR(BH$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BH$3,$H174/$G174,$H174-SUM($I174:BG174)))","v":0},{"$f":"IF(OR(BI$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BI$3,$H174/$G174,$H174-SUM($I174:BH174)))","v":0},{"$f":"IF(OR(BJ$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BJ$3,$H174/$G174,$H174-SUM($I174:BI174)))","v":0},{"$f":"IF(OR(BK$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BK$3,$H174/$G174,$H174-SUM($I174:BJ174)))","v":0},{"$f":"IF(OR(BL$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BL$3,$H174/$G174,$H174-SUM($I174:BK174)))","v":0},{"$f":"IF(OR(BM$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BM$3,$H174/$G174,$H174-SUM($I174:BL174)))","v":0},{"$f":"IF(OR(BN$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BN$3,$H174/$G174,$H174-SUM($I174:BM174)))","v":0},{"$f":"IF(OR(BO$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BO$3,$H174/$G174,$H174-SUM($I174:BN174)))","v":0},{"$f":"IF(OR(BP$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BP$3,$H174/$G174,$H174-SUM($I174:BO174)))","v":0},{"$f":"IF(OR(BQ$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BQ$3,$H174/$G174,$H174-SUM($I174:BP174)))","v":0},{"$f":"IF(OR(BR$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BR$3,$H174/$G174,$H174-SUM($I174:BQ174)))","v":0},{"$f":"IF(OR(BS$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BS$3,$H174/$G174,$H174-SUM($I174:BR174)))","v":0},{"$f":"IF(OR(BT$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BT$3,$H174/$G174,$H174-SUM($I174:BS174)))","v":0},{"$f":"IF(OR(BU$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BU$3,$H174/$G174,$H174-SUM($I174:BT174)))","v":0},{"$f":"IF(OR(BV$3<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174)>BV$3,$H174/$G174,$H174-SUM($I174:BU174)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A158)","v":45},{"$f":"O169","v":34.269907230946366},null,{"$f":"IF(OR(J$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>J$3,$H175/$G175,$H175-SUM($I175:I175)))","v":0},{"$f":"IF(OR(K$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>K$3,$H175/$G175,$H175-SUM($I175:J175)))","v":0},{"$f":"IF(OR(L$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>L$3,$H175/$G175,$H175-SUM($I175:K175)))","v":0},{"$f":"IF(OR(M$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>M$3,$H175/$G175,$H175-SUM($I175:L175)))","v":0},{"$f":"IF(OR(N$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>N$3,$H175/$G175,$H175-SUM($I175:M175)))","v":0},{"$f":"IF(OR(O$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>O$3,$H175/$G175,$H175-SUM($I175:N175)))","v":0},{"$f":"IF(OR(P$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>P$3,$H175/$G175,$H175-SUM($I175:O175)))","v":0.76155349402103034},{"$f":"IF(OR(Q$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Q$3,$H175/$G175,$H175-SUM($I175:P175)))","v":0.76155349402103034},{"$f":"IF(OR(R$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>R$3,$H175/$G175,$H175-SUM($I175:Q175)))","v":0.76155349402103034},{"$f":"IF(OR(S$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>S$3,$H175/$G175,$H175-SUM($I175:R175)))","v":0.76155349402103034},{"$f":"IF(OR(T$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>T$3,$H175/$G175,$H175-SUM($I175:S175)))","v":0.76155349402103034},{"$f":"IF(OR(U$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>U$3,$H175/$G175,$H175-SUM($I175:T175)))","v":0.76155349402103034},{"$f":"IF(OR(V$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>V$3,$H175/$G175,$H175-SUM($I175:U175)))","v":0.76155349402103034},{"$f":"IF(OR(W$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>W$3,$H175/$G175,$H175-SUM($I175:V175)))","v":0.76155349402103034},{"$f":"IF(OR(X$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>X$3,$H175/$G175,$H175-SUM($I175:W175)))","v":0.76155349402103034},{"$f":"IF(OR(Y$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Y$3,$H175/$G175,$H175-SUM($I175:X175)))","v":0.76155349402103034},{"$f":"IF(OR(Z$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Z$3,$H175/$G175,$H175-SUM($I175:Y175)))","v":0.76155349402103034},{"$f":"IF(OR(AA$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AA$3,$H175/$G175,$H175-SUM($I175:Z175)))","v":0.76155349402103034},{"$f":"IF(OR(AB$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AB$3,$H175/$G175,$H175-SUM($I175:AA175)))","v":0.76155349402103034},{"$f":"IF(OR(AC$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AC$3,$H175/$G175,$H175-SUM($I175:AB175)))","v":0.76155349402103034},{"$f":"IF(OR(AD$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AD$3,$H175/$G175,$H175-SUM($I175:AC175)))","v":0.76155349402103034},{"$f":"IF(OR(AE$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AE$3,$H175/$G175,$H175-SUM($I175:AD175)))","v":0.76155349402103034},{"$f":"IF(OR(AF$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AF$3,$H175/$G175,$H175-SUM($I175:AE175)))","v":0.76155349402103034},{"$f":"IF(OR(AG$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AG$3,$H175/$G175,$H175-SUM($I175:AF175)))","v":0.76155349402103034},{"$f":"IF(OR(AH$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AH$3,$H175/$G175,$H175-SUM($I175:AG175)))","v":0.76155349402103034},{"$f":"IF(OR(AI$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AI$3,$H175/$G175,$H175-SUM($I175:AH175)))","v":0.76155349402103034},{"$f":"IF(OR(AJ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AJ$3,$H175/$G175,$H175-SUM($I175:AI175)))","v":0.76155349402103034},{"$f":"IF(OR(AK$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AK$3,$H175/$G175,$H175-SUM($I175:AJ175)))","v":0.76155349402103034},{"$f":"IF(OR(AL$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AL$3,$H175/$G175,$H175-SUM($I175:AK175)))","v":0.76155349402103034},{"$f":"IF(OR(AM$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AM$3,$H175/$G175,$H175-SUM($I175:AL175)))","v":0.76155349402103034},{"$f":"IF(OR(AN$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AN$3,$H175/$G175,$H175-SUM($I175:AM175)))","v":0.76155349402103034},{"$f":"IF(OR(AO$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AO$3,$H175/$G175,$H175-SUM($I175:AN175)))","v":0.76155349402103034},{"$f":"IF(OR(AP$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AP$3,$H175/$G175,$H175-SUM($I175:AO175)))","v":0.76155349402103034},{"$f":"IF(OR(AQ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AQ$3,$H175/$G175,$H175-SUM($I175:AP175)))","v":0.76155349402103034},{"$f":"IF(OR(AR$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AR$3,$H175/$G175,$H175-SUM($I175:AQ175)))","v":0.76155349402103034},{"$f":"IF(OR(AS$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AS$3,$H175/$G175,$H175-SUM($I175:AR175)))","v":0.76155349402103034},{"$f":"IF(OR(AT$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AT$3,$H175/$G175,$H175-SUM($I175:AS175)))","v":0.76155349402103034},{"$f":"IF(OR(AU$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AU$3,$H175/$G175,$H175-SUM($I175:AT175)))","v":0.76155349402103034},{"$f":"IF(OR(AV$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AV$3,$H175/$G175,$H175-SUM($I175:AU175)))","v":0.76155349402103034},{"$f":"IF(OR(AW$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AW$3,$H175/$G175,$H175-SUM($I175:AV175)))","v":0.76155349402103034},{"$f":"IF(OR(AX$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AX$3,$H175/$G175,$H175-SUM($I175:AW175)))","v":0.76155349402103034},{"$f":"IF(OR(AY$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AY$3,$H175/$G175,$H175-SUM($I175:AX175)))","v":0.76155349402103034},{"$f":"IF(OR(AZ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AZ$3,$H175/$G175,$H175-SUM($I175:AY175)))","v":0.76155349402103034},{"$f":"IF(OR(BA$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BA$3,$H175/$G175,$H175-SUM($I175:AZ175)))","v":0.76155349402103034},{"$f":"IF(OR(BB$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BB$3,$H175/$G175,$H175-SUM($I175:BA175)))","v":0.76155349402103034},{"$f":"IF(OR(BC$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BC$3,$H175/$G175,$H175-SUM($I175:BB175)))","v":0.76155349402103034},{"$f":"IF(OR(BD$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BD$3,$H175/$G175,$H175-SUM($I175:BC175)))","v":0.76155349402103034},{"$f":"IF(OR(BE$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BE$3,$H175/$G175,$H175-SUM($I175:BD175)))","v":0.76155349402103034},{"$f":"IF(OR(BF$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BF$3,$H175/$G175,$H175-SUM($I175:BE175)))","v":0.76155349402103034},{"$f":"IF(OR(BG$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BG$3,$H175/$G175,$H175-SUM($I175:BF175)))","v":0.76155349402103034},{"$f":"IF(OR(BH$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BH$3,$H175/$G175,$H175-SUM($I175:BG175)))","v":0.76155349402105088},{"$f":"IF(OR(BI$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BI$3,$H175/$G175,$H175-SUM($I175:BH175)))","v":0},{"$f":"IF(OR(BJ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BJ$3,$H175/$G175,$H175-SUM($I175:BI175)))","v":0},{"$f":"IF(OR(BK$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BK$3,$H175/$G175,$H175-SUM($I175:BJ175)))","v":0},{"$f":"IF(OR(BL$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BL$3,$H175/$G175,$H175-SUM($I175:BK175)))","v":0},{"$f":"IF(OR(BM$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BM$3,$H175/$G175,$H175-SUM($I175:BL175)))","v":0},{"$f":"IF(OR(BN$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BN$3,$H175/$G175,$H175-SUM($I175:BM175)))","v":0},{"$f":"IF(OR(BO$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BO$3,$H175/$G175,$H175-SUM($I175:BN175)))","v":0},{"$f":"IF(OR(BP$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BP$3,$H175/$G175,$H175-SUM($I175:BO175)))","v":0},{"$f":"IF(OR(BQ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BQ$3,$H175/$G175,$H175-SUM($I175:BP175)))","v":0},{"$f":"IF(OR(BR$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BR$3,$H175/$G175,$H175-SUM($I175:BQ175)))","v":0},{"$f":"IF(OR(BS$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BS$3,$H175/$G175,$H175-SUM($I175:BR175)))","v":0},{"$f":"IF(OR(BT$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BT$3,$H175/$G175,$H175-SUM($I175:BS175)))","v":0},{"$f":"IF(OR(BU$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BU$3,$H175/$G175,$H175-SUM($I175:BT175)))","v":0},{"$f":"IF(OR(BV$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BV$3,$H175/$G175,$H175-SUM($I175:BU175)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G175","v":45},{"$f":"P169","v":2.2019997506394486},null,{"$f":"IF(OR(J$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>J$3,$H176/$G176,$H176-SUM($I176:I176)))","v":0},{"$f":"IF(OR(K$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>K$3,$H176/$G176,$H176-SUM($I176:J176)))","v":0},{"$f":"IF(OR(L$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>L$3,$H176/$G176,$H176-SUM($I176:K176)))","v":0},{"$f":"IF(OR(M$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>M$3,$H176/$G176,$H176-SUM($I176:L176)))","v":0},{"$f":"IF(OR(N$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>N$3,$H176/$G176,$H176-SUM($I176:M176)))","v":0},{"$f":"IF(OR(O$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>O$3,$H176/$G176,$H176-SUM($I176:N176)))","v":0},{"$f":"IF(OR(P$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>P$3,$H176/$G176,$H176-SUM($I176:O176)))","v":0},{"$f":"IF(OR(Q$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Q$3,$H176/$G176,$H176-SUM($I176:P176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(R$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>R$3,$H176/$G176,$H176-SUM($I176:Q176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(S$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>S$3,$H176/$G176,$H176-SUM($I176:R176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(T$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>T$3,$H176/$G176,$H176-SUM($I176:S176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(U$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>U$3,$H176/$G176,$H176-SUM($I176:T176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(V$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>V$3,$H176/$G176,$H176-SUM($I176:U176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(W$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>W$3,$H176/$G176,$H176-SUM($I176:V176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(X$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>X$3,$H176/$G176,$H176-SUM($I176:W176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(Y$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Y$3,$H176/$G176,$H176-SUM($I176:X176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(Z$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Z$3,$H176/$G176,$H176-SUM($I176:Y176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AA$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AA$3,$H176/$G176,$H176-SUM($I176:Z176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AB$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AB$3,$H176/$G176,$H176-SUM($I176:AA176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AC$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AC$3,$H176/$G176,$H176-SUM($I176:AB176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AD$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AD$3,$H176/$G176,$H176-SUM($I176:AC176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AE$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AE$3,$H176/$G176,$H176-SUM($I176:AD176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AF$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AF$3,$H176/$G176,$H176-SUM($I176:AE176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AG$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AG$3,$H176/$G176,$H176-SUM($I176:AF176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AH$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AH$3,$H176/$G176,$H176-SUM($I176:AG176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AI$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AI$3,$H176/$G176,$H176-SUM($I176:AH176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AJ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AJ$3,$H176/$G176,$H176-SUM($I176:AI176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AK$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AK$3,$H176/$G176,$H176-SUM($I176:AJ176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AL$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AL$3,$H176/$G176,$H176-SUM($I176:AK176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AM$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AM$3,$H176/$G176,$H176-SUM($I176:AL176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AN$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AN$3,$H176/$G176,$H176-SUM($I176:AM176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AO$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AO$3,$H176/$G176,$H176-SUM($I176:AN176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AP$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AP$3,$H176/$G176,$H176-SUM($I176:AO176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AQ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AQ$3,$H176/$G176,$H176-SUM($I176:AP176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AR$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AR$3,$H176/$G176,$H176-SUM($I176:AQ176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AS$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AS$3,$H176/$G176,$H176-SUM($I176:AR176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AT$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AT$3,$H176/$G176,$H176-SUM($I176:AS176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AU$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AU$3,$H176/$G176,$H176-SUM($I176:AT176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AV$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AV$3,$H176/$G176,$H176-SUM($I176:AU176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AW$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AW$3,$H176/$G176,$H176-SUM($I176:AV176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AX$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AX$3,$H176/$G176,$H176-SUM($I176:AW176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AY$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AY$3,$H176/$G176,$H176-SUM($I176:AX176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(AZ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AZ$3,$H176/$G176,$H176-SUM($I176:AY176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BA$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BA$3,$H176/$G176,$H176-SUM($I176:AZ176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BB$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BB$3,$H176/$G176,$H176-SUM($I176:BA176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BC$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BC$3,$H176/$G176,$H176-SUM($I176:BB176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BD$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BD$3,$H176/$G176,$H176-SUM($I176:BC176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BE$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BE$3,$H176/$G176,$H176-SUM($I176:BD176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BF$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BF$3,$H176/$G176,$H176-SUM($I176:BE176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BG$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BG$3,$H176/$G176,$H176-SUM($I176:BF176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BH$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BH$3,$H176/$G176,$H176-SUM($I176:BG176)))","v":4.8933327791987745E-2},{"$f":"IF(OR(BI$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BI$3,$H176/$G176,$H176-SUM($I176:BH176)))","v":4.8933327791989445E-2},{"$f":"IF(OR(BJ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BJ$3,$H176/$G176,$H176-SUM($I176:BI176)))","v":0},{"$f":"IF(OR(BK$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BK$3,$H176/$G176,$H176-SUM($I176:BJ176)))","v":0},{"$f":"IF(OR(BL$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BL$3,$H176/$G176,$H176-SUM($I176:BK176)))","v":0},{"$f":"IF(OR(BM$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BM$3,$H176/$G176,$H176-SUM($I176:BL176)))","v":0},{"$f":"IF(OR(BN$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BN$3,$H176/$G176,$H176-SUM($I176:BM176)))","v":0},{"$f":"IF(OR(BO$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BO$3,$H176/$G176,$H176-SUM($I176:BN176)))","v":0},{"$f":"IF(OR(BP$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BP$3,$H176/$G176,$H176-SUM($I176:BO176)))","v":0},{"$f":"IF(OR(BQ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BQ$3,$H176/$G176,$H176-SUM($I176:BP176)))","v":0},{"$f":"IF(OR(BR$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BR$3,$H176/$G176,$H176-SUM($I176:BQ176)))","v":0},{"$f":"IF(OR(BS$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BS$3,$H176/$G176,$H176-SUM($I176:BR176)))","v":0},{"$f":"IF(OR(BT$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BT$3,$H176/$G176,$H176-SUM($I176:BS176)))","v":0},{"$f":"IF(OR(BU$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BU$3,$H176/$G176,$H176-SUM($I176:BT176)))","v":0},{"$f":"IF(OR(BV$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BV$3,$H176/$G176,$H176-SUM($I176:BU176)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G176","v":45},{"$f":"Q169","v":5.7595143245331881},null,{"$f":"IF(OR(J$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>J$3,$H177/$G177,$H177-SUM($I177:I177)))","v":0},{"$f":"IF(OR(K$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>K$3,$H177/$G177,$H177-SUM($I177:J177)))","v":0},{"$f":"IF(OR(L$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>L$3,$H177/$G177,$H177-SUM($I177:K177)))","v":0},{"$f":"IF(OR(M$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>M$3,$H177/$G177,$H177-SUM($I177:L177)))","v":0},{"$f":"IF(OR(N$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>N$3,$H177/$G177,$H177-SUM($I177:M177)))","v":0},{"$f":"IF(OR(O$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>O$3,$H177/$G177,$H177-SUM($I177:N177)))","v":0},{"$f":"IF(OR(P$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>P$3,$H177/$G177,$H177-SUM($I177:O177)))","v":0},{"$f":"IF(OR(Q$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Q$3,$H177/$G177,$H177-SUM($I177:P177)))","v":0},{"$f":"IF(OR(R$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>R$3,$H177/$G177,$H177-SUM($I177:Q177)))","v":0.12798920721184862},{"$f":"IF(OR(S$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>S$3,$H177/$G177,$H177-SUM($I177:R177)))","v":0.12798920721184862},{"$f":"IF(OR(T$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>T$3,$H177/$G177,$H177-SUM($I177:S177)))","v":0.12798920721184862},{"$f":"IF(OR(U$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>U$3,$H177/$G177,$H177-SUM($I177:T177)))","v":0.12798920721184862},{"$f":"IF(OR(V$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>V$3,$H177/$G177,$H177-SUM($I177:U177)))","v":0.12798920721184862},{"$f":"IF(OR(W$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>W$3,$H177/$G177,$H177-SUM($I177:V177)))","v":0.12798920721184862},{"$f":"IF(OR(X$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>X$3,$H177/$G177,$H177-SUM($I177:W177)))","v":0.12798920721184862},{"$f":"IF(OR(Y$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Y$3,$H177/$G177,$H177-SUM($I177:X177)))","v":0.12798920721184862},{"$f":"IF(OR(Z$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Z$3,$H177/$G177,$H177-SUM($I177:Y177)))","v":0.12798920721184862},{"$f":"IF(OR(AA$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AA$3,$H177/$G177,$H177-SUM($I177:Z177)))","v":0.12798920721184862},{"$f":"IF(OR(AB$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AB$3,$H177/$G177,$H177-SUM($I177:AA177)))","v":0.12798920721184862},{"$f":"IF(OR(AC$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AC$3,$H177/$G177,$H177-SUM($I177:AB177)))","v":0.12798920721184862},{"$f":"IF(OR(AD$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AD$3,$H177/$G177,$H177-SUM($I177:AC177)))","v":0.12798920721184862},{"$f":"IF(OR(AE$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AE$3,$H177/$G177,$H177-SUM($I177:AD177)))","v":0.12798920721184862},{"$f":"IF(OR(AF$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AF$3,$H177/$G177,$H177-SUM($I177:AE177)))","v":0.12798920721184862},{"$f":"IF(OR(AG$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AG$3,$H177/$G177,$H177-SUM($I177:AF177)))","v":0.12798920721184862},{"$f":"IF(OR(AH$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AH$3,$H177/$G177,$H177-SUM($I177:AG177)))","v":0.12798920721184862},{"$f":"IF(OR(AI$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AI$3,$H177/$G177,$H177-SUM($I177:AH177)))","v":0.12798920721184862},{"$f":"IF(OR(AJ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AJ$3,$H177/$G177,$H177-SUM($I177:AI177)))","v":0.12798920721184862},{"$f":"IF(OR(AK$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AK$3,$H177/$G177,$H177-SUM($I177:AJ177)))","v":0.12798920721184862},{"$f":"IF(OR(AL$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AL$3,$H177/$G177,$H177-SUM($I177:AK177)))","v":0.12798920721184862},{"$f":"IF(OR(AM$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AM$3,$H177/$G177,$H177-SUM($I177:AL177)))","v":0.12798920721184862},{"$f":"IF(OR(AN$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AN$3,$H177/$G177,$H177-SUM($I177:AM177)))","v":0.12798920721184862},{"$f":"IF(OR(AO$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AO$3,$H177/$G177,$H177-SUM($I177:AN177)))","v":0.12798920721184862},{"$f":"IF(OR(AP$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AP$3,$H177/$G177,$H177-SUM($I177:AO177)))","v":0.12798920721184862},{"$f":"IF(OR(AQ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AQ$3,$H177/$G177,$H177-SUM($I177:AP177)))","v":0.12798920721184862},{"$f":"IF(OR(AR$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AR$3,$H177/$G177,$H177-SUM($I177:AQ177)))","v":0.12798920721184862},{"$f":"IF(OR(AS$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AS$3,$H177/$G177,$H177-SUM($I177:AR177)))","v":0.12798920721184862},{"$f":"IF(OR(AT$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AT$3,$H177/$G177,$H177-SUM($I177:AS177)))","v":0.12798920721184862},{"$f":"IF(OR(AU$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AU$3,$H177/$G177,$H177-SUM($I177:AT177)))","v":0.12798920721184862},{"$f":"IF(OR(AV$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AV$3,$H177/$G177,$H177-SUM($I177:AU177)))","v":0.12798920721184862},{"$f":"IF(OR(AW$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AW$3,$H177/$G177,$H177-SUM($I177:AV177)))","v":0.12798920721184862},{"$f":"IF(OR(AX$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AX$3,$H177/$G177,$H177-SUM($I177:AW177)))","v":0.12798920721184862},{"$f":"IF(OR(AY$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AY$3,$H177/$G177,$H177-SUM($I177:AX177)))","v":0.12798920721184862},{"$f":"IF(OR(AZ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AZ$3,$H177/$G177,$H177-SUM($I177:AY177)))","v":0.12798920721184862},{"$f":"IF(OR(BA$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BA$3,$H177/$G177,$H177-SUM($I177:AZ177)))","v":0.12798920721184862},{"$f":"IF(OR(BB$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BB$3,$H177/$G177,$H177-SUM($I177:BA177)))","v":0.12798920721184862},{"$f":"IF(OR(BC$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BC$3,$H177/$G177,$H177-SUM($I177:BB177)))","v":0.12798920721184862},{"$f":"IF(OR(BD$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BD$3,$H177/$G177,$H177-SUM($I177:BC177)))","v":0.12798920721184862},{"$f":"IF(OR(BE$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BE$3,$H177/$G177,$H177-SUM($I177:BD177)))","v":0.12798920721184862},{"$f":"IF(OR(BF$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BF$3,$H177/$G177,$H177-SUM($I177:BE177)))","v":0.12798920721184862},{"$f":"IF(OR(BG$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BG$3,$H177/$G177,$H177-SUM($I177:BF177)))","v":0.12798920721184862},{"$f":"IF(OR(BH$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BH$3,$H177/$G177,$H177-SUM($I177:BG177)))","v":0.12798920721184862},{"$f":"IF(OR(BI$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BI$3,$H177/$G177,$H177-SUM($I177:BH177)))","v":0.12798920721184862},{"$f":"IF(OR(BJ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BJ$3,$H177/$G177,$H177-SUM($I177:BI177)))","v":0.12798920721184714},{"$f":"IF(OR(BK$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BK$3,$H177/$G177,$H177-SUM($I177:BJ177)))","v":0},{"$f":"IF(OR(BL$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BL$3,$H177/$G177,$H177-SUM($I177:BK177)))","v":0},{"$f":"IF(OR(BM$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BM$3,$H177/$G177,$H177-SUM($I177:BL177)))","v":0},{"$f":"IF(OR(BN$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BN$3,$H177/$G177,$H177-SUM($I177:BM177)))","v":0},{"$f":"IF(OR(BO$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BO$3,$H177/$G177,$H177-SUM($I177:BN177)))","v":0},{"$f":"IF(OR(BP$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BP$3,$H177/$G177,$H177-SUM($I177:BO177)))","v":0},{"$f":"IF(OR(BQ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BQ$3,$H177/$G177,$H177-SUM($I177:BP177)))","v":0},{"$f":"IF(OR(BR$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BR$3,$H177/$G177,$H177-SUM($I177:BQ177)))","v":0},{"$f":"IF(OR(BS$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BS$3,$H177/$G177,$H177-SUM($I177:BR177)))","v":0},{"$f":"IF(OR(BT$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BT$3,$H177/$G177,$H177-SUM($I177:BS177)))","v":0},{"$f":"IF(OR(BU$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BU$3,$H177/$G177,$H177-SUM($I177:BT177)))","v":0},{"$f":"IF(OR(BV$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BV$3,$H177/$G177,$H177-SUM($I177:BU177)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G177","v":45},{"$f":"R169","v":5.204995618104336},null,{"$f":"IF(OR(J$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>J$3,$H178/$G178,$H178-SUM($I178:I178)))","v":0},{"$f":"IF(OR(K$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>K$3,$H178/$G178,$H178-SUM($I178:J178)))","v":0},{"$f":"IF(OR(L$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>L$3,$H178/$G178,$H178-SUM($I178:K178)))","v":0},{"$f":"IF(OR(M$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>M$3,$H178/$G178,$H178-SUM($I178:L178)))","v":0},{"$f":"IF(OR(N$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>N$3,$H178/$G178,$H178-SUM($I178:M178)))","v":0},{"$f":"IF(OR(O$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>O$3,$H178/$G178,$H178-SUM($I178:N178)))","v":0},{"$f":"IF(OR(P$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>P$3,$H178/$G178,$H178-SUM($I178:O178)))","v":0},{"$f":"IF(OR(Q$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Q$3,$H178/$G178,$H178-SUM($I178:P178)))","v":0},{"$f":"IF(OR(R$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>R$3,$H178/$G178,$H178-SUM($I178:Q178)))","v":0},{"$f":"IF(OR(S$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>S$3,$H178/$G178,$H178-SUM($I178:R178)))","v":0.11566656929120747},{"$f":"IF(OR(T$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>T$3,$H178/$G178,$H178-SUM($I178:S178)))","v":0.11566656929120747},{"$f":"IF(OR(U$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>U$3,$H178/$G178,$H178-SUM($I178:T178)))","v":0.11566656929120747},{"$f":"IF(OR(V$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>V$3,$H178/$G178,$H178-SUM($I178:U178)))","v":0.11566656929120747},{"$f":"IF(OR(W$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>W$3,$H178/$G178,$H178-SUM($I178:V178)))","v":0.11566656929120747},{"$f":"IF(OR(X$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>X$3,$H178/$G178,$H178-SUM($I178:W178)))","v":0.11566656929120747},{"$f":"IF(OR(Y$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Y$3,$H178/$G178,$H178-SUM($I178:X178)))","v":0.11566656929120747},{"$f":"IF(OR(Z$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Z$3,$H178/$G178,$H178-SUM($I178:Y178)))","v":0.11566656929120747},{"$f":"IF(OR(AA$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AA$3,$H178/$G178,$H178-SUM($I178:Z178)))","v":0.11566656929120747},{"$f":"IF(OR(AB$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AB$3,$H178/$G178,$H178-SUM($I178:AA178)))","v":0.11566656929120747},{"$f":"IF(OR(AC$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AC$3,$H178/$G178,$H178-SUM($I178:AB178)))","v":0.11566656929120747},{"$f":"IF(OR(AD$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AD$3,$H178/$G178,$H178-SUM($I178:AC178)))","v":0.11566656929120747},{"$f":"IF(OR(AE$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AE$3,$H178/$G178,$H178-SUM($I178:AD178)))","v":0.11566656929120747},{"$f":"IF(OR(AF$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AF$3,$H178/$G178,$H178-SUM($I178:AE178)))","v":0.11566656929120747},{"$f":"IF(OR(AG$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AG$3,$H178/$G178,$H178-SUM($I178:AF178)))","v":0.11566656929120747},{"$f":"IF(OR(AH$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AH$3,$H178/$G178,$H178-SUM($I178:AG178)))","v":0.11566656929120747},{"$f":"IF(OR(AI$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AI$3,$H178/$G178,$H178-SUM($I178:AH178)))","v":0.11566656929120747},{"$f":"IF(OR(AJ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AJ$3,$H178/$G178,$H178-SUM($I178:AI178)))","v":0.11566656929120747},{"$f":"IF(OR(AK$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AK$3,$H178/$G178,$H178-SUM($I178:AJ178)))","v":0.11566656929120747},{"$f":"IF(OR(AL$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AL$3,$H178/$G178,$H178-SUM($I178:AK178)))","v":0.11566656929120747},{"$f":"IF(OR(AM$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AM$3,$H178/$G178,$H178-SUM($I178:AL178)))","v":0.11566656929120747},{"$f":"IF(OR(AN$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AN$3,$H178/$G178,$H178-SUM($I178:AM178)))","v":0.11566656929120747},{"$f":"IF(OR(AO$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AO$3,$H178/$G178,$H178-SUM($I178:AN178)))","v":0.11566656929120747},{"$f":"IF(OR(AP$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AP$3,$H178/$G178,$H178-SUM($I178:AO178)))","v":0.11566656929120747},{"$f":"IF(OR(AQ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AQ$3,$H178/$G178,$H178-SUM($I178:AP178)))","v":0.11566656929120747},{"$f":"IF(OR(AR$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AR$3,$H178/$G178,$H178-SUM($I178:AQ178)))","v":0.11566656929120747},{"$f":"IF(OR(AS$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AS$3,$H178/$G178,$H178-SUM($I178:AR178)))","v":0.11566656929120747},{"$f":"IF(OR(AT$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AT$3,$H178/$G178,$H178-SUM($I178:AS178)))","v":0.11566656929120747},{"$f":"IF(OR(AU$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AU$3,$H178/$G178,$H178-SUM($I178:AT178)))","v":0.11566656929120747},{"$f":"IF(OR(AV$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AV$3,$H178/$G178,$H178-SUM($I178:AU178)))","v":0.11566656929120747},{"$f":"IF(OR(AW$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AW$3,$H178/$G178,$H178-SUM($I178:AV178)))","v":0.11566656929120747},{"$f":"IF(OR(AX$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AX$3,$H178/$G178,$H178-SUM($I178:AW178)))","v":0.11566656929120747},{"$f":"IF(OR(AY$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AY$3,$H178/$G178,$H178-SUM($I178:AX178)))","v":0.11566656929120747},{"$f":"IF(OR(AZ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AZ$3,$H178/$G178,$H178-SUM($I178:AY178)))","v":0.11566656929120747},{"$f":"IF(OR(BA$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BA$3,$H178/$G178,$H178-SUM($I178:AZ178)))","v":0.11566656929120747},{"$f":"IF(OR(BB$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BB$3,$H178/$G178,$H178-SUM($I178:BA178)))","v":0.11566656929120747},{"$f":"IF(OR(BC$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BC$3,$H178/$G178,$H178-SUM($I178:BB178)))","v":0.11566656929120747},{"$f":"IF(OR(BD$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BD$3,$H178/$G178,$H178-SUM($I178:BC178)))","v":0.11566656929120747},{"$f":"IF(OR(BE$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BE$3,$H178/$G178,$H178-SUM($I178:BD178)))","v":0.11566656929120747},{"$f":"IF(OR(BF$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BF$3,$H178/$G178,$H178-SUM($I178:BE178)))","v":0.11566656929120747},{"$f":"IF(OR(BG$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BG$3,$H178/$G178,$H178-SUM($I178:BF178)))","v":0.11566656929120747},{"$f":"IF(OR(BH$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BH$3,$H178/$G178,$H178-SUM($I178:BG178)))","v":0.11566656929120747},{"$f":"IF(OR(BI$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BI$3,$H178/$G178,$H178-SUM($I178:BH178)))","v":0.11566656929120747},{"$f":"IF(OR(BJ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BJ$3,$H178/$G178,$H178-SUM($I178:BI178)))","v":0.11566656929120747},{"$f":"IF(OR(BK$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BK$3,$H178/$G178,$H178-SUM($I178:BJ178)))","v":0.11566656929120889},{"$f":"IF(OR(BL$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BL$3,$H178/$G178,$H178-SUM($I178:BK178)))","v":0},{"$f":"IF(OR(BM$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BM$3,$H178/$G178,$H178-SUM($I178:BL178)))","v":0},{"$f":"IF(OR(BN$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BN$3,$H178/$G178,$H178-SUM($I178:BM178)))","v":0},{"$f":"IF(OR(BO$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BO$3,$H178/$G178,$H178-SUM($I178:BN178)))","v":0},{"$f":"IF(OR(BP$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BP$3,$H178/$G178,$H178-SUM($I178:BO178)))","v":0},{"$f":"IF(OR(BQ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BQ$3,$H178/$G178,$H178-SUM($I178:BP178)))","v":0},{"$f":"IF(OR(BR$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BR$3,$H178/$G178,$H178-SUM($I178:BQ178)))","v":0},{"$f":"IF(OR(BS$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BS$3,$H178/$G178,$H178-SUM($I178:BR178)))","v":0},{"$f":"IF(OR(BT$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BT$3,$H178/$G178,$H178-SUM($I178:BS178)))","v":0},{"$f":"IF(OR(BU$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BU$3,$H178/$G178,$H178-SUM($I178:BT178)))","v":0},{"$f":"IF(OR(BV$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BV$3,$H178/$G178,$H178-SUM($I178:BU178)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G178","v":45},{"$f":"S169","v":5.1667749953275184},null,{"$f":"IF(OR(J$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>J$3,$H179/$G179,$H179-SUM($I179:I179)))","v":0},{"$f":"IF(OR(K$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>K$3,$H179/$G179,$H179-SUM($I179:J179)))","v":0},{"$f":"IF(OR(L$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>L$3,$H179/$G179,$H179-SUM($I179:K179)))","v":0},{"$f":"IF(OR(M$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>M$3,$H179/$G179,$H179-SUM($I179:L179)))","v":0},{"$f":"IF(OR(N$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>N$3,$H179/$G179,$H179-SUM($I179:M179)))","v":0},{"$f":"IF(OR(O$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>O$3,$H179/$G179,$H179-SUM($I179:N179)))","v":0},{"$f":"IF(OR(P$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>P$3,$H179/$G179,$H179-SUM($I179:O179)))","v":0},{"$f":"IF(OR(Q$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Q$3,$H179/$G179,$H179-SUM($I179:P179)))","v":0},{"$f":"IF(OR(R$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>R$3,$H179/$G179,$H179-SUM($I179:Q179)))","v":0},{"$f":"IF(OR(S$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>S$3,$H179/$G179,$H179-SUM($I179:R179)))","v":0},{"$f":"IF(OR(T$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>T$3,$H179/$G179,$H179-SUM($I179:S179)))","v":0.11481722211838929},{"$f":"IF(OR(U$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>U$3,$H179/$G179,$H179-SUM($I179:T179)))","v":0.11481722211838929},{"$f":"IF(OR(V$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>V$3,$H179/$G179,$H179-SUM($I179:U179)))","v":0.11481722211838929},{"$f":"IF(OR(W$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>W$3,$H179/$G179,$H179-SUM($I179:V179)))","v":0.11481722211838929},{"$f":"IF(OR(X$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>X$3,$H179/$G179,$H179-SUM($I179:W179)))","v":0.11481722211838929},{"$f":"IF(OR(Y$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Y$3,$H179/$G179,$H179-SUM($I179:X179)))","v":0.11481722211838929},{"$f":"IF(OR(Z$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Z$3,$H179/$G179,$H179-SUM($I179:Y179)))","v":0.11481722211838929},{"$f":"IF(OR(AA$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AA$3,$H179/$G179,$H179-SUM($I179:Z179)))","v":0.11481722211838929},{"$f":"IF(OR(AB$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AB$3,$H179/$G179,$H179-SUM($I179:AA179)))","v":0.11481722211838929},{"$f":"IF(OR(AC$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AC$3,$H179/$G179,$H179-SUM($I179:AB179)))","v":0.11481722211838929},{"$f":"IF(OR(AD$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AD$3,$H179/$G179,$H179-SUM($I179:AC179)))","v":0.11481722211838929},{"$f":"IF(OR(AE$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AE$3,$H179/$G179,$H179-SUM($I179:AD179)))","v":0.11481722211838929},{"$f":"IF(OR(AF$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AF$3,$H179/$G179,$H179-SUM($I179:AE179)))","v":0.11481722211838929},{"$f":"IF(OR(AG$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AG$3,$H179/$G179,$H179-SUM($I179:AF179)))","v":0.11481722211838929},{"$f":"IF(OR(AH$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AH$3,$H179/$G179,$H179-SUM($I179:AG179)))","v":0.11481722211838929},{"$f":"IF(OR(AI$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AI$3,$H179/$G179,$H179-SUM($I179:AH179)))","v":0.11481722211838929},{"$f":"IF(OR(AJ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AJ$3,$H179/$G179,$H179-SUM($I179:AI179)))","v":0.11481722211838929},{"$f":"IF(OR(AK$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AK$3,$H179/$G179,$H179-SUM($I179:AJ179)))","v":0.11481722211838929},{"$f":"IF(OR(AL$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AL$3,$H179/$G179,$H179-SUM($I179:AK179)))","v":0.11481722211838929},{"$f":"IF(OR(AM$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AM$3,$H179/$G179,$H179-SUM($I179:AL179)))","v":0.11481722211838929},{"$f":"IF(OR(AN$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AN$3,$H179/$G179,$H179-SUM($I179:AM179)))","v":0.11481722211838929},{"$f":"IF(OR(AO$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AO$3,$H179/$G179,$H179-SUM($I179:AN179)))","v":0.11481722211838929},{"$f":"IF(OR(AP$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AP$3,$H179/$G179,$H179-SUM($I179:AO179)))","v":0.11481722211838929},{"$f":"IF(OR(AQ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AQ$3,$H179/$G179,$H179-SUM($I179:AP179)))","v":0.11481722211838929},{"$f":"IF(OR(AR$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AR$3,$H179/$G179,$H179-SUM($I179:AQ179)))","v":0.11481722211838929},{"$f":"IF(OR(AS$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AS$3,$H179/$G179,$H179-SUM($I179:AR179)))","v":0.11481722211838929},{"$f":"IF(OR(AT$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AT$3,$H179/$G179,$H179-SUM($I179:AS179)))","v":0.11481722211838929},{"$f":"IF(OR(AU$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AU$3,$H179/$G179,$H179-SUM($I179:AT179)))","v":0.11481722211838929},{"$f":"IF(OR(AV$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AV$3,$H179/$G179,$H179-SUM($I179:AU179)))","v":0.11481722211838929},{"$f":"IF(OR(AW$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AW$3,$H179/$G179,$H179-SUM($I179:AV179)))","v":0.11481722211838929},{"$f":"IF(OR(AX$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AX$3,$H179/$G179,$H179-SUM($I179:AW179)))","v":0.11481722211838929},{"$f":"IF(OR(AY$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AY$3,$H179/$G179,$H179-SUM($I179:AX179)))","v":0.11481722211838929},{"$f":"IF(OR(AZ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AZ$3,$H179/$G179,$H179-SUM($I179:AY179)))","v":0.11481722211838929},{"$f":"IF(OR(BA$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BA$3,$H179/$G179,$H179-SUM($I179:AZ179)))","v":0.11481722211838929},{"$f":"IF(OR(BB$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BB$3,$H179/$G179,$H179-SUM($I179:BA179)))","v":0.11481722211838929},{"$f":"IF(OR(BC$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BC$3,$H179/$G179,$H179-SUM($I179:BB179)))","v":0.11481722211838929},{"$f":"IF(OR(BD$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BD$3,$H179/$G179,$H179-SUM($I179:BC179)))","v":0.11481722211838929},{"$f":"IF(OR(BE$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BE$3,$H179/$G179,$H179-SUM($I179:BD179)))","v":0.11481722211838929},{"$f":"IF(OR(BF$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BF$3,$H179/$G179,$H179-SUM($I179:BE179)))","v":0.11481722211838929},{"$f":"IF(OR(BG$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BG$3,$H179/$G179,$H179-SUM($I179:BF179)))","v":0.11481722211838929},{"$f":"IF(OR(BH$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BH$3,$H179/$G179,$H179-SUM($I179:BG179)))","v":0.11481722211838929},{"$f":"IF(OR(BI$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BI$3,$H179/$G179,$H179-SUM($I179:BH179)))","v":0.11481722211838929},{"$f":"IF(OR(BJ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BJ$3,$H179/$G179,$H179-SUM($I179:BI179)))","v":0.11481722211838929},{"$f":"IF(OR(BK$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BK$3,$H179/$G179,$H179-SUM($I179:BJ179)))","v":0.11481722211838929},{"$f":"IF(OR(BL$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BL$3,$H179/$G179,$H179-SUM($I179:BK179)))","v":0.11481722211838985},{"$f":"IF(OR(BM$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BM$3,$H179/$G179,$H179-SUM($I179:BL179)))","v":0},{"$f":"IF(OR(BN$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BN$3,$H179/$G179,$H179-SUM($I179:BM179)))","v":0},{"$f":"IF(OR(BO$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BO$3,$H179/$G179,$H179-SUM($I179:BN179)))","v":0},{"$f":"IF(OR(BP$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BP$3,$H179/$G179,$H179-SUM($I179:BO179)))","v":0},{"$f":"IF(OR(BQ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BQ$3,$H179/$G179,$H179-SUM($I179:BP179)))","v":0},{"$f":"IF(OR(BR$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BR$3,$H179/$G179,$H179-SUM($I179:BQ179)))","v":0},{"$f":"IF(OR(BS$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BS$3,$H179/$G179,$H179-SUM($I179:BR179)))","v":0},{"$f":"IF(OR(BT$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BT$3,$H179/$G179,$H179-SUM($I179:BS179)))","v":0},{"$f":"IF(OR(BU$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BU$3,$H179/$G179,$H179-SUM($I179:BT179)))","v":0},{"$f":"IF(OR(BV$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BV$3,$H179/$G179,$H179-SUM($I179:BU179)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A158)","v":45},{"$f":"T169","v":0},null,{"$f":"IF(OR(J$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>J$3,$H180/$G180,$H180-SUM($I180:I180)))","v":0},{"$f":"IF(OR(K$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>K$3,$H180/$G180,$H180-SUM($I180:J180)))","v":0},{"$f":"IF(OR(L$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>L$3,$H180/$G180,$H180-SUM($I180:K180)))","v":0},{"$f":"IF(OR(M$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>M$3,$H180/$G180,$H180-SUM($I180:L180)))","v":0},{"$f":"IF(OR(N$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>N$3,$H180/$G180,$H180-SUM($I180:M180)))","v":0},{"$f":"IF(OR(O$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>O$3,$H180/$G180,$H180-SUM($I180:N180)))","v":0},{"$f":"IF(OR(P$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>P$3,$H180/$G180,$H180-SUM($I180:O180)))","v":0},{"$f":"IF(OR(Q$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Q$3,$H180/$G180,$H180-SUM($I180:P180)))","v":0},{"$f":"IF(OR(R$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>R$3,$H180/$G180,$H180-SUM($I180:Q180)))","v":0},{"$f":"IF(OR(S$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>S$3,$H180/$G180,$H180-SUM($I180:R180)))","v":0},{"$f":"IF(OR(T$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>T$3,$H180/$G180,$H180-SUM($I180:S180)))","v":0},{"$f":"IF(OR(U$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>U$3,$H180/$G180,$H180-SUM($I180:T180)))","v":0},{"$f":"IF(OR(V$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>V$3,$H180/$G180,$H180-SUM($I180:U180)))","v":0},{"$f":"IF(OR(W$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>W$3,$H180/$G180,$H180-SUM($I180:V180)))","v":0},{"$f":"IF(OR(X$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>X$3,$H180/$G180,$H180-SUM($I180:W180)))","v":0},{"$f":"IF(OR(Y$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Y$3,$H180/$G180,$H180-SUM($I180:X180)))","v":0},{"$f":"IF(OR(Z$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Z$3,$H180/$G180,$H180-SUM($I180:Y180)))","v":0},{"$f":"IF(OR(AA$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AA$3,$H180/$G180,$H180-SUM($I180:Z180)))","v":0},{"$f":"IF(OR(AB$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AB$3,$H180/$G180,$H180-SUM($I180:AA180)))","v":0},{"$f":"IF(OR(AC$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AC$3,$H180/$G180,$H180-SUM($I180:AB180)))","v":0},{"$f":"IF(OR(AD$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AD$3,$H180/$G180,$H180-SUM($I180:AC180)))","v":0},{"$f":"IF(OR(AE$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AE$3,$H180/$G180,$H180-SUM($I180:AD180)))","v":0},{"$f":"IF(OR(AF$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AF$3,$H180/$G180,$H180-SUM($I180:AE180)))","v":0},{"$f":"IF(OR(AG$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AG$3,$H180/$G180,$H180-SUM($I180:AF180)))","v":0},{"$f":"IF(OR(AH$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AH$3,$H180/$G180,$H180-SUM($I180:AG180)))","v":0},{"$f":"IF(OR(AI$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AI$3,$H180/$G180,$H180-SUM($I180:AH180)))","v":0},{"$f":"IF(OR(AJ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AJ$3,$H180/$G180,$H180-SUM($I180:AI180)))","v":0},{"$f":"IF(OR(AK$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AK$3,$H180/$G180,$H180-SUM($I180:AJ180)))","v":0},{"$f":"IF(OR(AL$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AL$3,$H180/$G180,$H180-SUM($I180:AK180)))","v":0},{"$f":"IF(OR(AM$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AM$3,$H180/$G180,$H180-SUM($I180:AL180)))","v":0},{"$f":"IF(OR(AN$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AN$3,$H180/$G180,$H180-SUM($I180:AM180)))","v":0},{"$f":"IF(OR(AO$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AO$3,$H180/$G180,$H180-SUM($I180:AN180)))","v":0},{"$f":"IF(OR(AP$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AP$3,$H180/$G180,$H180-SUM($I180:AO180)))","v":0},{"$f":"IF(OR(AQ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AQ$3,$H180/$G180,$H180-SUM($I180:AP180)))","v":0},{"$f":"IF(OR(AR$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AR$3,$H180/$G180,$H180-SUM($I180:AQ180)))","v":0},{"$f":"IF(OR(AS$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AS$3,$H180/$G180,$H180-SUM($I180:AR180)))","v":0},{"$f":"IF(OR(AT$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AT$3,$H180/$G180,$H180-SUM($I180:AS180)))","v":0},{"$f":"IF(OR(AU$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AU$3,$H180/$G180,$H180-SUM($I180:AT180)))","v":0},{"$f":"IF(OR(AV$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AV$3,$H180/$G180,$H180-SUM($I180:AU180)))","v":0},{"$f":"IF(OR(AW$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AW$3,$H180/$G180,$H180-SUM($I180:AV180)))","v":0},{"$f":"IF(OR(AX$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AX$3,$H180/$G180,$H180-SUM($I180:AW180)))","v":0},{"$f":"IF(OR(AY$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AY$3,$H180/$G180,$H180-SUM($I180:AX180)))","v":0},{"$f":"IF(OR(AZ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AZ$3,$H180/$G180,$H180-SUM($I180:AY180)))","v":0},{"$f":"IF(OR(BA$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BA$3,$H180/$G180,$H180-SUM($I180:AZ180)))","v":0},{"$f":"IF(OR(BB$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BB$3,$H180/$G180,$H180-SUM($I180:BA180)))","v":0},{"$f":"IF(OR(BC$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BC$3,$H180/$G180,$H180-SUM($I180:BB180)))","v":0},{"$f":"IF(OR(BD$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BD$3,$H180/$G180,$H180-SUM($I180:BC180)))","v":0},{"$f":"IF(OR(BE$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BE$3,$H180/$G180,$H180-SUM($I180:BD180)))","v":0},{"$f":"IF(OR(BF$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BF$3,$H180/$G180,$H180-SUM($I180:BE180)))","v":0},{"$f":"IF(OR(BG$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BG$3,$H180/$G180,$H180-SUM($I180:BF180)))","v":0},{"$f":"IF(OR(BH$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BH$3,$H180/$G180,$H180-SUM($I180:BG180)))","v":0},{"$f":"IF(OR(BI$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BI$3,$H180/$G180,$H180-SUM($I180:BH180)))","v":0},{"$f":"IF(OR(BJ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BJ$3,$H180/$G180,$H180-SUM($I180:BI180)))","v":0},{"$f":"IF(OR(BK$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BK$3,$H180/$G180,$H180-SUM($I180:BJ180)))","v":0},{"$f":"IF(OR(BL$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BL$3,$H180/$G180,$H180-SUM($I180:BK180)))","v":0},{"$f":"IF(OR(BM$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BM$3,$H180/$G180,$H180-SUM($I180:BL180)))","v":0},{"$f":"IF(OR(BN$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BN$3,$H180/$G180,$H180-SUM($I180:BM180)))","v":0},{"$f":"IF(OR(BO$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BO$3,$H180/$G180,$H180-SUM($I180:BN180)))","v":0},{"$f":"IF(OR(BP$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BP$3,$H180/$G180,$H180-SUM($I180:BO180)))","v":0},{"$f":"IF(OR(BQ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BQ$3,$H180/$G180,$H180-SUM($I180:BP180)))","v":0},{"$f":"IF(OR(BR$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BR$3,$H180/$G180,$H180-SUM($I180:BQ180)))","v":0},{"$f":"IF(OR(BS$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BS$3,$H180/$G180,$H180-SUM($I180:BR180)))","v":0},{"$f":"IF(OR(BT$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BT$3,$H180/$G180,$H180-SUM($I180:BS180)))","v":0},{"$f":"IF(OR(BU$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BU$3,$H180/$G180,$H180-SUM($I180:BT180)))","v":0},{"$f":"IF(OR(BV$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BV$3,$H180/$G180,$H180-SUM($I180:BU180)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G180","v":45},{"$f":"U169","v":0},null,{"$f":"IF(OR(J$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>J$3,$H181/$G181,$H181-SUM($I181:I181)))","v":0},{"$f":"IF(OR(K$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>K$3,$H181/$G181,$H181-SUM($I181:J181)))","v":0},{"$f":"IF(OR(L$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>L$3,$H181/$G181,$H181-SUM($I181:K181)))","v":0},{"$f":"IF(OR(M$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>M$3,$H181/$G181,$H181-SUM($I181:L181)))","v":0},{"$f":"IF(OR(N$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>N$3,$H181/$G181,$H181-SUM($I181:M181)))","v":0},{"$f":"IF(OR(O$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>O$3,$H181/$G181,$H181-SUM($I181:N181)))","v":0},{"$f":"IF(OR(P$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>P$3,$H181/$G181,$H181-SUM($I181:O181)))","v":0},{"$f":"IF(OR(Q$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Q$3,$H181/$G181,$H181-SUM($I181:P181)))","v":0},{"$f":"IF(OR(R$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>R$3,$H181/$G181,$H181-SUM($I181:Q181)))","v":0},{"$f":"IF(OR(S$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>S$3,$H181/$G181,$H181-SUM($I181:R181)))","v":0},{"$f":"IF(OR(T$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>T$3,$H181/$G181,$H181-SUM($I181:S181)))","v":0},{"$f":"IF(OR(U$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>U$3,$H181/$G181,$H181-SUM($I181:T181)))","v":0},{"$f":"IF(OR(V$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>V$3,$H181/$G181,$H181-SUM($I181:U181)))","v":0},{"$f":"IF(OR(W$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>W$3,$H181/$G181,$H181-SUM($I181:V181)))","v":0},{"$f":"IF(OR(X$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>X$3,$H181/$G181,$H181-SUM($I181:W181)))","v":0},{"$f":"IF(OR(Y$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Y$3,$H181/$G181,$H181-SUM($I181:X181)))","v":0},{"$f":"IF(OR(Z$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Z$3,$H181/$G181,$H181-SUM($I181:Y181)))","v":0},{"$f":"IF(OR(AA$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AA$3,$H181/$G181,$H181-SUM($I181:Z181)))","v":0},{"$f":"IF(OR(AB$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AB$3,$H181/$G181,$H181-SUM($I181:AA181)))","v":0},{"$f":"IF(OR(AC$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AC$3,$H181/$G181,$H181-SUM($I181:AB181)))","v":0},{"$f":"IF(OR(AD$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AD$3,$H181/$G181,$H181-SUM($I181:AC181)))","v":0},{"$f":"IF(OR(AE$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AE$3,$H181/$G181,$H181-SUM($I181:AD181)))","v":0},{"$f":"IF(OR(AF$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AF$3,$H181/$G181,$H181-SUM($I181:AE181)))","v":0},{"$f":"IF(OR(AG$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AG$3,$H181/$G181,$H181-SUM($I181:AF181)))","v":0},{"$f":"IF(OR(AH$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AH$3,$H181/$G181,$H181-SUM($I181:AG181)))","v":0},{"$f":"IF(OR(AI$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AI$3,$H181/$G181,$H181-SUM($I181:AH181)))","v":0},{"$f":"IF(OR(AJ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AJ$3,$H181/$G181,$H181-SUM($I181:AI181)))","v":0},{"$f":"IF(OR(AK$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AK$3,$H181/$G181,$H181-SUM($I181:AJ181)))","v":0},{"$f":"IF(OR(AL$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AL$3,$H181/$G181,$H181-SUM($I181:AK181)))","v":0},{"$f":"IF(OR(AM$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AM$3,$H181/$G181,$H181-SUM($I181:AL181)))","v":0},{"$f":"IF(OR(AN$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AN$3,$H181/$G181,$H181-SUM($I181:AM181)))","v":0},{"$f":"IF(OR(AO$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AO$3,$H181/$G181,$H181-SUM($I181:AN181)))","v":0},{"$f":"IF(OR(AP$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AP$3,$H181/$G181,$H181-SUM($I181:AO181)))","v":0},{"$f":"IF(OR(AQ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AQ$3,$H181/$G181,$H181-SUM($I181:AP181)))","v":0},{"$f":"IF(OR(AR$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AR$3,$H181/$G181,$H181-SUM($I181:AQ181)))","v":0},{"$f":"IF(OR(AS$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AS$3,$H181/$G181,$H181-SUM($I181:AR181)))","v":0},{"$f":"IF(OR(AT$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AT$3,$H181/$G181,$H181-SUM($I181:AS181)))","v":0},{"$f":"IF(OR(AU$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AU$3,$H181/$G181,$H181-SUM($I181:AT181)))","v":0},{"$f":"IF(OR(AV$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AV$3,$H181/$G181,$H181-SUM($I181:AU181)))","v":0},{"$f":"IF(OR(AW$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AW$3,$H181/$G181,$H181-SUM($I181:AV181)))","v":0},{"$f":"IF(OR(AX$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AX$3,$H181/$G181,$H181-SUM($I181:AW181)))","v":0},{"$f":"IF(OR(AY$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AY$3,$H181/$G181,$H181-SUM($I181:AX181)))","v":0},{"$f":"IF(OR(AZ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AZ$3,$H181/$G181,$H181-SUM($I181:AY181)))","v":0},{"$f":"IF(OR(BA$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BA$3,$H181/$G181,$H181-SUM($I181:AZ181)))","v":0},{"$f":"IF(OR(BB$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BB$3,$H181/$G181,$H181-SUM($I181:BA181)))","v":0},{"$f":"IF(OR(BC$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BC$3,$H181/$G181,$H181-SUM($I181:BB181)))","v":0},{"$f":"IF(OR(BD$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BD$3,$H181/$G181,$H181-SUM($I181:BC181)))","v":0},{"$f":"IF(OR(BE$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BE$3,$H181/$G181,$H181-SUM($I181:BD181)))","v":0},{"$f":"IF(OR(BF$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BF$3,$H181/$G181,$H181-SUM($I181:BE181)))","v":0},{"$f":"IF(OR(BG$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BG$3,$H181/$G181,$H181-SUM($I181:BF181)))","v":0},{"$f":"IF(OR(BH$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BH$3,$H181/$G181,$H181-SUM($I181:BG181)))","v":0},{"$f":"IF(OR(BI$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BI$3,$H181/$G181,$H181-SUM($I181:BH181)))","v":0},{"$f":"IF(OR(BJ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BJ$3,$H181/$G181,$H181-SUM($I181:BI181)))","v":0},{"$f":"IF(OR(BK$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BK$3,$H181/$G181,$H181-SUM($I181:BJ181)))","v":0},{"$f":"IF(OR(BL$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BL$3,$H181/$G181,$H181-SUM($I181:BK181)))","v":0},{"$f":"IF(OR(BM$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BM$3,$H181/$G181,$H181-SUM($I181:BL181)))","v":0},{"$f":"IF(OR(BN$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BN$3,$H181/$G181,$H181-SUM($I181:BM181)))","v":0},{"$f":"IF(OR(BO$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BO$3,$H181/$G181,$H181-SUM($I181:BN181)))","v":0},{"$f":"IF(OR(BP$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BP$3,$H181/$G181,$H181-SUM($I181:BO181)))","v":0},{"$f":"IF(OR(BQ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BQ$3,$H181/$G181,$H181-SUM($I181:BP181)))","v":0},{"$f":"IF(OR(BR$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BR$3,$H181/$G181,$H181-SUM($I181:BQ181)))","v":0},{"$f":"IF(OR(BS$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BS$3,$H181/$G181,$H181-SUM($I181:BR181)))","v":0},{"$f":"IF(OR(BT$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BT$3,$H181/$G181,$H181-SUM($I181:BS181)))","v":0},{"$f":"IF(OR(BU$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BU$3,$H181/$G181,$H181-SUM($I181:BT181)))","v":0},{"$f":"IF(OR(BV$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BV$3,$H181/$G181,$H181-SUM($I181:BU181)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G181","v":45},{"$f":"V169","v":0},null,{"$f":"IF(OR(J$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>J$3,$H182/$G182,$H182-SUM($I182:I182)))","v":0},{"$f":"IF(OR(K$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>K$3,$H182/$G182,$H182-SUM($I182:J182)))","v":0},{"$f":"IF(OR(L$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>L$3,$H182/$G182,$H182-SUM($I182:K182)))","v":0},{"$f":"IF(OR(M$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>M$3,$H182/$G182,$H182-SUM($I182:L182)))","v":0},{"$f":"IF(OR(N$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>N$3,$H182/$G182,$H182-SUM($I182:M182)))","v":0},{"$f":"IF(OR(O$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>O$3,$H182/$G182,$H182-SUM($I182:N182)))","v":0},{"$f":"IF(OR(P$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>P$3,$H182/$G182,$H182-SUM($I182:O182)))","v":0},{"$f":"IF(OR(Q$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Q$3,$H182/$G182,$H182-SUM($I182:P182)))","v":0},{"$f":"IF(OR(R$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>R$3,$H182/$G182,$H182-SUM($I182:Q182)))","v":0},{"$f":"IF(OR(S$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>S$3,$H182/$G182,$H182-SUM($I182:R182)))","v":0},{"$f":"IF(OR(T$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>T$3,$H182/$G182,$H182-SUM($I182:S182)))","v":0},{"$f":"IF(OR(U$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>U$3,$H182/$G182,$H182-SUM($I182:T182)))","v":0},{"$f":"IF(OR(V$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>V$3,$H182/$G182,$H182-SUM($I182:U182)))","v":0},{"$f":"IF(OR(W$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>W$3,$H182/$G182,$H182-SUM($I182:V182)))","v":0},{"$f":"IF(OR(X$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>X$3,$H182/$G182,$H182-SUM($I182:W182)))","v":0},{"$f":"IF(OR(Y$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Y$3,$H182/$G182,$H182-SUM($I182:X182)))","v":0},{"$f":"IF(OR(Z$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Z$3,$H182/$G182,$H182-SUM($I182:Y182)))","v":0},{"$f":"IF(OR(AA$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AA$3,$H182/$G182,$H182-SUM($I182:Z182)))","v":0},{"$f":"IF(OR(AB$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AB$3,$H182/$G182,$H182-SUM($I182:AA182)))","v":0},{"$f":"IF(OR(AC$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AC$3,$H182/$G182,$H182-SUM($I182:AB182)))","v":0},{"$f":"IF(OR(AD$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AD$3,$H182/$G182,$H182-SUM($I182:AC182)))","v":0},{"$f":"IF(OR(AE$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AE$3,$H182/$G182,$H182-SUM($I182:AD182)))","v":0},{"$f":"IF(OR(AF$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AF$3,$H182/$G182,$H182-SUM($I182:AE182)))","v":0},{"$f":"IF(OR(AG$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AG$3,$H182/$G182,$H182-SUM($I182:AF182)))","v":0},{"$f":"IF(OR(AH$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AH$3,$H182/$G182,$H182-SUM($I182:AG182)))","v":0},{"$f":"IF(OR(AI$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AI$3,$H182/$G182,$H182-SUM($I182:AH182)))","v":0},{"$f":"IF(OR(AJ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AJ$3,$H182/$G182,$H182-SUM($I182:AI182)))","v":0},{"$f":"IF(OR(AK$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AK$3,$H182/$G182,$H182-SUM($I182:AJ182)))","v":0},{"$f":"IF(OR(AL$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AL$3,$H182/$G182,$H182-SUM($I182:AK182)))","v":0},{"$f":"IF(OR(AM$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AM$3,$H182/$G182,$H182-SUM($I182:AL182)))","v":0},{"$f":"IF(OR(AN$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AN$3,$H182/$G182,$H182-SUM($I182:AM182)))","v":0},{"$f":"IF(OR(AO$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AO$3,$H182/$G182,$H182-SUM($I182:AN182)))","v":0},{"$f":"IF(OR(AP$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AP$3,$H182/$G182,$H182-SUM($I182:AO182)))","v":0},{"$f":"IF(OR(AQ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AQ$3,$H182/$G182,$H182-SUM($I182:AP182)))","v":0},{"$f":"IF(OR(AR$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AR$3,$H182/$G182,$H182-SUM($I182:AQ182)))","v":0},{"$f":"IF(OR(AS$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AS$3,$H182/$G182,$H182-SUM($I182:AR182)))","v":0},{"$f":"IF(OR(AT$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AT$3,$H182/$G182,$H182-SUM($I182:AS182)))","v":0},{"$f":"IF(OR(AU$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AU$3,$H182/$G182,$H182-SUM($I182:AT182)))","v":0},{"$f":"IF(OR(AV$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AV$3,$H182/$G182,$H182-SUM($I182:AU182)))","v":0},{"$f":"IF(OR(AW$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AW$3,$H182/$G182,$H182-SUM($I182:AV182)))","v":0},{"$f":"IF(OR(AX$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AX$3,$H182/$G182,$H182-SUM($I182:AW182)))","v":0},{"$f":"IF(OR(AY$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AY$3,$H182/$G182,$H182-SUM($I182:AX182)))","v":0},{"$f":"IF(OR(AZ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AZ$3,$H182/$G182,$H182-SUM($I182:AY182)))","v":0},{"$f":"IF(OR(BA$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BA$3,$H182/$G182,$H182-SUM($I182:AZ182)))","v":0},{"$f":"IF(OR(BB$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BB$3,$H182/$G182,$H182-SUM($I182:BA182)))","v":0},{"$f":"IF(OR(BC$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BC$3,$H182/$G182,$H182-SUM($I182:BB182)))","v":0},{"$f":"IF(OR(BD$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BD$3,$H182/$G182,$H182-SUM($I182:BC182)))","v":0},{"$f":"IF(OR(BE$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BE$3,$H182/$G182,$H182-SUM($I182:BD182)))","v":0},{"$f":"IF(OR(BF$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BF$3,$H182/$G182,$H182-SUM($I182:BE182)))","v":0},{"$f":"IF(OR(BG$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BG$3,$H182/$G182,$H182-SUM($I182:BF182)))","v":0},{"$f":"IF(OR(BH$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BH$3,$H182/$G182,$H182-SUM($I182:BG182)))","v":0},{"$f":"IF(OR(BI$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BI$3,$H182/$G182,$H182-SUM($I182:BH182)))","v":0},{"$f":"IF(OR(BJ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BJ$3,$H182/$G182,$H182-SUM($I182:BI182)))","v":0},{"$f":"IF(OR(BK$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BK$3,$H182/$G182,$H182-SUM($I182:BJ182)))","v":0},{"$f":"IF(OR(BL$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BL$3,$H182/$G182,$H182-SUM($I182:BK182)))","v":0},{"$f":"IF(OR(BM$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BM$3,$H182/$G182,$H182-SUM($I182:BL182)))","v":0},{"$f":"IF(OR(BN$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BN$3,$H182/$G182,$H182-SUM($I182:BM182)))","v":0},{"$f":"IF(OR(BO$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BO$3,$H182/$G182,$H182-SUM($I182:BN182)))","v":0},{"$f":"IF(OR(BP$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BP$3,$H182/$G182,$H182-SUM($I182:BO182)))","v":0},{"$f":"IF(OR(BQ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BQ$3,$H182/$G182,$H182-SUM($I182:BP182)))","v":0},{"$f":"IF(OR(BR$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BR$3,$H182/$G182,$H182-SUM($I182:BQ182)))","v":0},{"$f":"IF(OR(BS$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BS$3,$H182/$G182,$H182-SUM($I182:BR182)))","v":0},{"$f":"IF(OR(BT$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BT$3,$H182/$G182,$H182-SUM($I182:BS182)))","v":0},{"$f":"IF(OR(BU$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BU$3,$H182/$G182,$H182-SUM($I182:BT182)))","v":0},{"$f":"IF(OR(BV$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BV$3,$H182/$G182,$H182-SUM($I182:BU182)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G182","v":45},{"$f":"W169","v":0},null,{"$f":"IF(OR(J$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>J$3,$H183/$G183,$H183-SUM($I183:I183)))","v":0},{"$f":"IF(OR(K$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>K$3,$H183/$G183,$H183-SUM($I183:J183)))","v":0},{"$f":"IF(OR(L$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>L$3,$H183/$G183,$H183-SUM($I183:K183)))","v":0},{"$f":"IF(OR(M$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>M$3,$H183/$G183,$H183-SUM($I183:L183)))","v":0},{"$f":"IF(OR(N$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>N$3,$H183/$G183,$H183-SUM($I183:M183)))","v":0},{"$f":"IF(OR(O$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>O$3,$H183/$G183,$H183-SUM($I183:N183)))","v":0},{"$f":"IF(OR(P$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>P$3,$H183/$G183,$H183-SUM($I183:O183)))","v":0},{"$f":"IF(OR(Q$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Q$3,$H183/$G183,$H183-SUM($I183:P183)))","v":0},{"$f":"IF(OR(R$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>R$3,$H183/$G183,$H183-SUM($I183:Q183)))","v":0},{"$f":"IF(OR(S$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>S$3,$H183/$G183,$H183-SUM($I183:R183)))","v":0},{"$f":"IF(OR(T$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>T$3,$H183/$G183,$H183-SUM($I183:S183)))","v":0},{"$f":"IF(OR(U$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>U$3,$H183/$G183,$H183-SUM($I183:T183)))","v":0},{"$f":"IF(OR(V$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>V$3,$H183/$G183,$H183-SUM($I183:U183)))","v":0},{"$f":"IF(OR(W$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>W$3,$H183/$G183,$H183-SUM($I183:V183)))","v":0},{"$f":"IF(OR(X$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>X$3,$H183/$G183,$H183-SUM($I183:W183)))","v":0},{"$f":"IF(OR(Y$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Y$3,$H183/$G183,$H183-SUM($I183:X183)))","v":0},{"$f":"IF(OR(Z$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Z$3,$H183/$G183,$H183-SUM($I183:Y183)))","v":0},{"$f":"IF(OR(AA$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AA$3,$H183/$G183,$H183-SUM($I183:Z183)))","v":0},{"$f":"IF(OR(AB$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AB$3,$H183/$G183,$H183-SUM($I183:AA183)))","v":0},{"$f":"IF(OR(AC$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AC$3,$H183/$G183,$H183-SUM($I183:AB183)))","v":0},{"$f":"IF(OR(AD$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AD$3,$H183/$G183,$H183-SUM($I183:AC183)))","v":0},{"$f":"IF(OR(AE$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AE$3,$H183/$G183,$H183-SUM($I183:AD183)))","v":0},{"$f":"IF(OR(AF$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AF$3,$H183/$G183,$H183-SUM($I183:AE183)))","v":0},{"$f":"IF(OR(AG$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AG$3,$H183/$G183,$H183-SUM($I183:AF183)))","v":0},{"$f":"IF(OR(AH$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AH$3,$H183/$G183,$H183-SUM($I183:AG183)))","v":0},{"$f":"IF(OR(AI$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AI$3,$H183/$G183,$H183-SUM($I183:AH183)))","v":0},{"$f":"IF(OR(AJ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AJ$3,$H183/$G183,$H183-SUM($I183:AI183)))","v":0},{"$f":"IF(OR(AK$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AK$3,$H183/$G183,$H183-SUM($I183:AJ183)))","v":0},{"$f":"IF(OR(AL$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AL$3,$H183/$G183,$H183-SUM($I183:AK183)))","v":0},{"$f":"IF(OR(AM$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AM$3,$H183/$G183,$H183-SUM($I183:AL183)))","v":0},{"$f":"IF(OR(AN$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AN$3,$H183/$G183,$H183-SUM($I183:AM183)))","v":0},{"$f":"IF(OR(AO$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AO$3,$H183/$G183,$H183-SUM($I183:AN183)))","v":0},{"$f":"IF(OR(AP$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AP$3,$H183/$G183,$H183-SUM($I183:AO183)))","v":0},{"$f":"IF(OR(AQ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AQ$3,$H183/$G183,$H183-SUM($I183:AP183)))","v":0},{"$f":"IF(OR(AR$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AR$3,$H183/$G183,$H183-SUM($I183:AQ183)))","v":0},{"$f":"IF(OR(AS$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AS$3,$H183/$G183,$H183-SUM($I183:AR183)))","v":0},{"$f":"IF(OR(AT$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AT$3,$H183/$G183,$H183-SUM($I183:AS183)))","v":0},{"$f":"IF(OR(AU$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AU$3,$H183/$G183,$H183-SUM($I183:AT183)))","v":0},{"$f":"IF(OR(AV$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AV$3,$H183/$G183,$H183-SUM($I183:AU183)))","v":0},{"$f":"IF(OR(AW$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AW$3,$H183/$G183,$H183-SUM($I183:AV183)))","v":0},{"$f":"IF(OR(AX$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AX$3,$H183/$G183,$H183-SUM($I183:AW183)))","v":0},{"$f":"IF(OR(AY$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AY$3,$H183/$G183,$H183-SUM($I183:AX183)))","v":0},{"$f":"IF(OR(AZ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AZ$3,$H183/$G183,$H183-SUM($I183:AY183)))","v":0},{"$f":"IF(OR(BA$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BA$3,$H183/$G183,$H183-SUM($I183:AZ183)))","v":0},{"$f":"IF(OR(BB$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BB$3,$H183/$G183,$H183-SUM($I183:BA183)))","v":0},{"$f":"IF(OR(BC$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BC$3,$H183/$G183,$H183-SUM($I183:BB183)))","v":0},{"$f":"IF(OR(BD$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BD$3,$H183/$G183,$H183-SUM($I183:BC183)))","v":0},{"$f":"IF(OR(BE$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BE$3,$H183/$G183,$H183-SUM($I183:BD183)))","v":0},{"$f":"IF(OR(BF$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BF$3,$H183/$G183,$H183-SUM($I183:BE183)))","v":0},{"$f":"IF(OR(BG$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BG$3,$H183/$G183,$H183-SUM($I183:BF183)))","v":0},{"$f":"IF(OR(BH$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BH$3,$H183/$G183,$H183-SUM($I183:BG183)))","v":0},{"$f":"IF(OR(BI$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BI$3,$H183/$G183,$H183-SUM($I183:BH183)))","v":0},{"$f":"IF(OR(BJ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BJ$3,$H183/$G183,$H183-SUM($I183:BI183)))","v":0},{"$f":"IF(OR(BK$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BK$3,$H183/$G183,$H183-SUM($I183:BJ183)))","v":0},{"$f":"IF(OR(BL$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BL$3,$H183/$G183,$H183-SUM($I183:BK183)))","v":0},{"$f":"IF(OR(BM$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BM$3,$H183/$G183,$H183-SUM($I183:BL183)))","v":0},{"$f":"IF(OR(BN$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BN$3,$H183/$G183,$H183-SUM($I183:BM183)))","v":0},{"$f":"IF(OR(BO$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BO$3,$H183/$G183,$H183-SUM($I183:BN183)))","v":0},{"$f":"IF(OR(BP$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BP$3,$H183/$G183,$H183-SUM($I183:BO183)))","v":0},{"$f":"IF(OR(BQ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BQ$3,$H183/$G183,$H183-SUM($I183:BP183)))","v":0},{"$f":"IF(OR(BR$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BR$3,$H183/$G183,$H183-SUM($I183:BQ183)))","v":0},{"$f":"IF(OR(BS$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BS$3,$H183/$G183,$H183-SUM($I183:BR183)))","v":0},{"$f":"IF(OR(BT$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BT$3,$H183/$G183,$H183-SUM($I183:BS183)))","v":0},{"$f":"IF(OR(BU$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BU$3,$H183/$G183,$H183-SUM($I183:BT183)))","v":0},{"$f":"IF(OR(BV$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BV$3,$H183/$G183,$H183-SUM($I183:BU183)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G183","v":45},{"$f":"X169","v":0},null,{"$f":"IF(OR(J$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>J$3,$H184/$G184,$H184-SUM($I184:I184)))","v":0},{"$f":"IF(OR(K$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>K$3,$H184/$G184,$H184-SUM($I184:J184)))","v":0},{"$f":"IF(OR(L$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>L$3,$H184/$G184,$H184-SUM($I184:K184)))","v":0},{"$f":"IF(OR(M$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>M$3,$H184/$G184,$H184-SUM($I184:L184)))","v":0},{"$f":"IF(OR(N$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>N$3,$H184/$G184,$H184-SUM($I184:M184)))","v":0},{"$f":"IF(OR(O$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>O$3,$H184/$G184,$H184-SUM($I184:N184)))","v":0},{"$f":"IF(OR(P$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>P$3,$H184/$G184,$H184-SUM($I184:O184)))","v":0},{"$f":"IF(OR(Q$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Q$3,$H184/$G184,$H184-SUM($I184:P184)))","v":0},{"$f":"IF(OR(R$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>R$3,$H184/$G184,$H184-SUM($I184:Q184)))","v":0},{"$f":"IF(OR(S$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>S$3,$H184/$G184,$H184-SUM($I184:R184)))","v":0},{"$f":"IF(OR(T$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>T$3,$H184/$G184,$H184-SUM($I184:S184)))","v":0},{"$f":"IF(OR(U$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>U$3,$H184/$G184,$H184-SUM($I184:T184)))","v":0},{"$f":"IF(OR(V$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>V$3,$H184/$G184,$H184-SUM($I184:U184)))","v":0},{"$f":"IF(OR(W$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>W$3,$H184/$G184,$H184-SUM($I184:V184)))","v":0},{"$f":"IF(OR(X$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>X$3,$H184/$G184,$H184-SUM($I184:W184)))","v":0},{"$f":"IF(OR(Y$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Y$3,$H184/$G184,$H184-SUM($I184:X184)))","v":0},{"$f":"IF(OR(Z$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Z$3,$H184/$G184,$H184-SUM($I184:Y184)))","v":0},{"$f":"IF(OR(AA$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AA$3,$H184/$G184,$H184-SUM($I184:Z184)))","v":0},{"$f":"IF(OR(AB$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AB$3,$H184/$G184,$H184-SUM($I184:AA184)))","v":0},{"$f":"IF(OR(AC$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AC$3,$H184/$G184,$H184-SUM($I184:AB184)))","v":0},{"$f":"IF(OR(AD$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AD$3,$H184/$G184,$H184-SUM($I184:AC184)))","v":0},{"$f":"IF(OR(AE$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AE$3,$H184/$G184,$H184-SUM($I184:AD184)))","v":0},{"$f":"IF(OR(AF$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AF$3,$H184/$G184,$H184-SUM($I184:AE184)))","v":0},{"$f":"IF(OR(AG$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AG$3,$H184/$G184,$H184-SUM($I184:AF184)))","v":0},{"$f":"IF(OR(AH$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AH$3,$H184/$G184,$H184-SUM($I184:AG184)))","v":0},{"$f":"IF(OR(AI$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AI$3,$H184/$G184,$H184-SUM($I184:AH184)))","v":0},{"$f":"IF(OR(AJ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AJ$3,$H184/$G184,$H184-SUM($I184:AI184)))","v":0},{"$f":"IF(OR(AK$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AK$3,$H184/$G184,$H184-SUM($I184:AJ184)))","v":0},{"$f":"IF(OR(AL$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AL$3,$H184/$G184,$H184-SUM($I184:AK184)))","v":0},{"$f":"IF(OR(AM$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AM$3,$H184/$G184,$H184-SUM($I184:AL184)))","v":0},{"$f":"IF(OR(AN$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AN$3,$H184/$G184,$H184-SUM($I184:AM184)))","v":0},{"$f":"IF(OR(AO$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AO$3,$H184/$G184,$H184-SUM($I184:AN184)))","v":0},{"$f":"IF(OR(AP$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AP$3,$H184/$G184,$H184-SUM($I184:AO184)))","v":0},{"$f":"IF(OR(AQ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AQ$3,$H184/$G184,$H184-SUM($I184:AP184)))","v":0},{"$f":"IF(OR(AR$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AR$3,$H184/$G184,$H184-SUM($I184:AQ184)))","v":0},{"$f":"IF(OR(AS$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AS$3,$H184/$G184,$H184-SUM($I184:AR184)))","v":0},{"$f":"IF(OR(AT$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AT$3,$H184/$G184,$H184-SUM($I184:AS184)))","v":0},{"$f":"IF(OR(AU$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AU$3,$H184/$G184,$H184-SUM($I184:AT184)))","v":0},{"$f":"IF(OR(AV$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AV$3,$H184/$G184,$H184-SUM($I184:AU184)))","v":0},{"$f":"IF(OR(AW$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AW$3,$H184/$G184,$H184-SUM($I184:AV184)))","v":0},{"$f":"IF(OR(AX$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AX$3,$H184/$G184,$H184-SUM($I184:AW184)))","v":0},{"$f":"IF(OR(AY$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AY$3,$H184/$G184,$H184-SUM($I184:AX184)))","v":0},{"$f":"IF(OR(AZ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AZ$3,$H184/$G184,$H184-SUM($I184:AY184)))","v":0},{"$f":"IF(OR(BA$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BA$3,$H184/$G184,$H184-SUM($I184:AZ184)))","v":0},{"$f":"IF(OR(BB$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BB$3,$H184/$G184,$H184-SUM($I184:BA184)))","v":0},{"$f":"IF(OR(BC$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BC$3,$H184/$G184,$H184-SUM($I184:BB184)))","v":0},{"$f":"IF(OR(BD$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BD$3,$H184/$G184,$H184-SUM($I184:BC184)))","v":0},{"$f":"IF(OR(BE$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BE$3,$H184/$G184,$H184-SUM($I184:BD184)))","v":0},{"$f":"IF(OR(BF$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BF$3,$H184/$G184,$H184-SUM($I184:BE184)))","v":0},{"$f":"IF(OR(BG$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BG$3,$H184/$G184,$H184-SUM($I184:BF184)))","v":0},{"$f":"IF(OR(BH$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BH$3,$H184/$G184,$H184-SUM($I184:BG184)))","v":0},{"$f":"IF(OR(BI$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BI$3,$H184/$G184,$H184-SUM($I184:BH184)))","v":0},{"$f":"IF(OR(BJ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BJ$3,$H184/$G184,$H184-SUM($I184:BI184)))","v":0},{"$f":"IF(OR(BK$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BK$3,$H184/$G184,$H184-SUM($I184:BJ184)))","v":0},{"$f":"IF(OR(BL$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BL$3,$H184/$G184,$H184-SUM($I184:BK184)))","v":0},{"$f":"IF(OR(BM$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BM$3,$H184/$G184,$H184-SUM($I184:BL184)))","v":0},{"$f":"IF(OR(BN$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BN$3,$H184/$G184,$H184-SUM($I184:BM184)))","v":0},{"$f":"IF(OR(BO$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BO$3,$H184/$G184,$H184-SUM($I184:BN184)))","v":0},{"$f":"IF(OR(BP$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BP$3,$H184/$G184,$H184-SUM($I184:BO184)))","v":0},{"$f":"IF(OR(BQ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BQ$3,$H184/$G184,$H184-SUM($I184:BP184)))","v":0},{"$f":"IF(OR(BR$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BR$3,$H184/$G184,$H184-SUM($I184:BQ184)))","v":0},{"$f":"IF(OR(BS$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BS$3,$H184/$G184,$H184-SUM($I184:BR184)))","v":0},{"$f":"IF(OR(BT$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BT$3,$H184/$G184,$H184-SUM($I184:BS184)))","v":0},{"$f":"IF(OR(BU$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BU$3,$H184/$G184,$H184-SUM($I184:BT184)))","v":0},{"$f":"IF(OR(BV$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BV$3,$H184/$G184,$H184-SUM($I184:BU184)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A158)","v":45},{"$f":"Y169","v":0},null,{"$f":"IF(OR(J$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>J$3,$H185/$G185,$H185-SUM($I185:I185)))","v":0},{"$f":"IF(OR(K$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>K$3,$H185/$G185,$H185-SUM($I185:J185)))","v":0},{"$f":"IF(OR(L$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>L$3,$H185/$G185,$H185-SUM($I185:K185)))","v":0},{"$f":"IF(OR(M$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>M$3,$H185/$G185,$H185-SUM($I185:L185)))","v":0},{"$f":"IF(OR(N$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>N$3,$H185/$G185,$H185-SUM($I185:M185)))","v":0},{"$f":"IF(OR(O$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>O$3,$H185/$G185,$H185-SUM($I185:N185)))","v":0},{"$f":"IF(OR(P$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>P$3,$H185/$G185,$H185-SUM($I185:O185)))","v":0},{"$f":"IF(OR(Q$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Q$3,$H185/$G185,$H185-SUM($I185:P185)))","v":0},{"$f":"IF(OR(R$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>R$3,$H185/$G185,$H185-SUM($I185:Q185)))","v":0},{"$f":"IF(OR(S$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>S$3,$H185/$G185,$H185-SUM($I185:R185)))","v":0},{"$f":"IF(OR(T$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>T$3,$H185/$G185,$H185-SUM($I185:S185)))","v":0},{"$f":"IF(OR(U$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>U$3,$H185/$G185,$H185-SUM($I185:T185)))","v":0},{"$f":"IF(OR(V$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>V$3,$H185/$G185,$H185-SUM($I185:U185)))","v":0},{"$f":"IF(OR(W$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>W$3,$H185/$G185,$H185-SUM($I185:V185)))","v":0},{"$f":"IF(OR(X$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>X$3,$H185/$G185,$H185-SUM($I185:W185)))","v":0},{"$f":"IF(OR(Y$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Y$3,$H185/$G185,$H185-SUM($I185:X185)))","v":0},{"$f":"IF(OR(Z$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Z$3,$H185/$G185,$H185-SUM($I185:Y185)))","v":0},{"$f":"IF(OR(AA$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AA$3,$H185/$G185,$H185-SUM($I185:Z185)))","v":0},{"$f":"IF(OR(AB$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AB$3,$H185/$G185,$H185-SUM($I185:AA185)))","v":0},{"$f":"IF(OR(AC$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AC$3,$H185/$G185,$H185-SUM($I185:AB185)))","v":0},{"$f":"IF(OR(AD$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AD$3,$H185/$G185,$H185-SUM($I185:AC185)))","v":0},{"$f":"IF(OR(AE$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AE$3,$H185/$G185,$H185-SUM($I185:AD185)))","v":0},{"$f":"IF(OR(AF$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AF$3,$H185/$G185,$H185-SUM($I185:AE185)))","v":0},{"$f":"IF(OR(AG$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AG$3,$H185/$G185,$H185-SUM($I185:AF185)))","v":0},{"$f":"IF(OR(AH$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AH$3,$H185/$G185,$H185-SUM($I185:AG185)))","v":0},{"$f":"IF(OR(AI$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AI$3,$H185/$G185,$H185-SUM($I185:AH185)))","v":0},{"$f":"IF(OR(AJ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AJ$3,$H185/$G185,$H185-SUM($I185:AI185)))","v":0},{"$f":"IF(OR(AK$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AK$3,$H185/$G185,$H185-SUM($I185:AJ185)))","v":0},{"$f":"IF(OR(AL$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AL$3,$H185/$G185,$H185-SUM($I185:AK185)))","v":0},{"$f":"IF(OR(AM$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AM$3,$H185/$G185,$H185-SUM($I185:AL185)))","v":0},{"$f":"IF(OR(AN$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AN$3,$H185/$G185,$H185-SUM($I185:AM185)))","v":0},{"$f":"IF(OR(AO$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AO$3,$H185/$G185,$H185-SUM($I185:AN185)))","v":0},{"$f":"IF(OR(AP$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AP$3,$H185/$G185,$H185-SUM($I185:AO185)))","v":0},{"$f":"IF(OR(AQ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AQ$3,$H185/$G185,$H185-SUM($I185:AP185)))","v":0},{"$f":"IF(OR(AR$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AR$3,$H185/$G185,$H185-SUM($I185:AQ185)))","v":0},{"$f":"IF(OR(AS$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AS$3,$H185/$G185,$H185-SUM($I185:AR185)))","v":0},{"$f":"IF(OR(AT$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AT$3,$H185/$G185,$H185-SUM($I185:AS185)))","v":0},{"$f":"IF(OR(AU$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AU$3,$H185/$G185,$H185-SUM($I185:AT185)))","v":0},{"$f":"IF(OR(AV$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AV$3,$H185/$G185,$H185-SUM($I185:AU185)))","v":0},{"$f":"IF(OR(AW$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AW$3,$H185/$G185,$H185-SUM($I185:AV185)))","v":0},{"$f":"IF(OR(AX$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AX$3,$H185/$G185,$H185-SUM($I185:AW185)))","v":0},{"$f":"IF(OR(AY$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AY$3,$H185/$G185,$H185-SUM($I185:AX185)))","v":0},{"$f":"IF(OR(AZ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AZ$3,$H185/$G185,$H185-SUM($I185:AY185)))","v":0},{"$f":"IF(OR(BA$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BA$3,$H185/$G185,$H185-SUM($I185:AZ185)))","v":0},{"$f":"IF(OR(BB$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BB$3,$H185/$G185,$H185-SUM($I185:BA185)))","v":0},{"$f":"IF(OR(BC$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BC$3,$H185/$G185,$H185-SUM($I185:BB185)))","v":0},{"$f":"IF(OR(BD$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BD$3,$H185/$G185,$H185-SUM($I185:BC185)))","v":0},{"$f":"IF(OR(BE$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BE$3,$H185/$G185,$H185-SUM($I185:BD185)))","v":0},{"$f":"IF(OR(BF$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BF$3,$H185/$G185,$H185-SUM($I185:BE185)))","v":0},{"$f":"IF(OR(BG$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BG$3,$H185/$G185,$H185-SUM($I185:BF185)))","v":0},{"$f":"IF(OR(BH$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BH$3,$H185/$G185,$H185-SUM($I185:BG185)))","v":0},{"$f":"IF(OR(BI$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BI$3,$H185/$G185,$H185-SUM($I185:BH185)))","v":0},{"$f":"IF(OR(BJ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BJ$3,$H185/$G185,$H185-SUM($I185:BI185)))","v":0},{"$f":"IF(OR(BK$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BK$3,$H185/$G185,$H185-SUM($I185:BJ185)))","v":0},{"$f":"IF(OR(BL$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BL$3,$H185/$G185,$H185-SUM($I185:BK185)))","v":0},{"$f":"IF(OR(BM$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BM$3,$H185/$G185,$H185-SUM($I185:BL185)))","v":0},{"$f":"IF(OR(BN$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BN$3,$H185/$G185,$H185-SUM($I185:BM185)))","v":0},{"$f":"IF(OR(BO$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BO$3,$H185/$G185,$H185-SUM($I185:BN185)))","v":0},{"$f":"IF(OR(BP$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BP$3,$H185/$G185,$H185-SUM($I185:BO185)))","v":0},{"$f":"IF(OR(BQ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BQ$3,$H185/$G185,$H185-SUM($I185:BP185)))","v":0},{"$f":"IF(OR(BR$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BR$3,$H185/$G185,$H185-SUM($I185:BQ185)))","v":0},{"$f":"IF(OR(BS$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BS$3,$H185/$G185,$H185-SUM($I185:BR185)))","v":0},{"$f":"IF(OR(BT$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BT$3,$H185/$G185,$H185-SUM($I185:BS185)))","v":0},{"$f":"IF(OR(BU$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BU$3,$H185/$G185,$H185-SUM($I185:BT185)))","v":0},{"$f":"IF(OR(BV$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BV$3,$H185/$G185,$H185-SUM($I185:BU185)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G185","v":45},{"$f":"Z169","v":0},null,{"$f":"IF(OR(J$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>J$3,$H186/$G186,$H186-SUM($I186:I186)))","v":0},{"$f":"IF(OR(K$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>K$3,$H186/$G186,$H186-SUM($I186:J186)))","v":0},{"$f":"IF(OR(L$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>L$3,$H186/$G186,$H186-SUM($I186:K186)))","v":0},{"$f":"IF(OR(M$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>M$3,$H186/$G186,$H186-SUM($I186:L186)))","v":0},{"$f":"IF(OR(N$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>N$3,$H186/$G186,$H186-SUM($I186:M186)))","v":0},{"$f":"IF(OR(O$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>O$3,$H186/$G186,$H186-SUM($I186:N186)))","v":0},{"$f":"IF(OR(P$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>P$3,$H186/$G186,$H186-SUM($I186:O186)))","v":0},{"$f":"IF(OR(Q$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Q$3,$H186/$G186,$H186-SUM($I186:P186)))","v":0},{"$f":"IF(OR(R$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>R$3,$H186/$G186,$H186-SUM($I186:Q186)))","v":0},{"$f":"IF(OR(S$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>S$3,$H186/$G186,$H186-SUM($I186:R186)))","v":0},{"$f":"IF(OR(T$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>T$3,$H186/$G186,$H186-SUM($I186:S186)))","v":0},{"$f":"IF(OR(U$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>U$3,$H186/$G186,$H186-SUM($I186:T186)))","v":0},{"$f":"IF(OR(V$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>V$3,$H186/$G186,$H186-SUM($I186:U186)))","v":0},{"$f":"IF(OR(W$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>W$3,$H186/$G186,$H186-SUM($I186:V186)))","v":0},{"$f":"IF(OR(X$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>X$3,$H186/$G186,$H186-SUM($I186:W186)))","v":0},{"$f":"IF(OR(Y$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Y$3,$H186/$G186,$H186-SUM($I186:X186)))","v":0},{"$f":"IF(OR(Z$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Z$3,$H186/$G186,$H186-SUM($I186:Y186)))","v":0},{"$f":"IF(OR(AA$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AA$3,$H186/$G186,$H186-SUM($I186:Z186)))","v":0},{"$f":"IF(OR(AB$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AB$3,$H186/$G186,$H186-SUM($I186:AA186)))","v":0},{"$f":"IF(OR(AC$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AC$3,$H186/$G186,$H186-SUM($I186:AB186)))","v":0},{"$f":"IF(OR(AD$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AD$3,$H186/$G186,$H186-SUM($I186:AC186)))","v":0},{"$f":"IF(OR(AE$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AE$3,$H186/$G186,$H186-SUM($I186:AD186)))","v":0},{"$f":"IF(OR(AF$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AF$3,$H186/$G186,$H186-SUM($I186:AE186)))","v":0},{"$f":"IF(OR(AG$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AG$3,$H186/$G186,$H186-SUM($I186:AF186)))","v":0},{"$f":"IF(OR(AH$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AH$3,$H186/$G186,$H186-SUM($I186:AG186)))","v":0},{"$f":"IF(OR(AI$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AI$3,$H186/$G186,$H186-SUM($I186:AH186)))","v":0},{"$f":"IF(OR(AJ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AJ$3,$H186/$G186,$H186-SUM($I186:AI186)))","v":0},{"$f":"IF(OR(AK$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AK$3,$H186/$G186,$H186-SUM($I186:AJ186)))","v":0},{"$f":"IF(OR(AL$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AL$3,$H186/$G186,$H186-SUM($I186:AK186)))","v":0},{"$f":"IF(OR(AM$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AM$3,$H186/$G186,$H186-SUM($I186:AL186)))","v":0},{"$f":"IF(OR(AN$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AN$3,$H186/$G186,$H186-SUM($I186:AM186)))","v":0},{"$f":"IF(OR(AO$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AO$3,$H186/$G186,$H186-SUM($I186:AN186)))","v":0},{"$f":"IF(OR(AP$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AP$3,$H186/$G186,$H186-SUM($I186:AO186)))","v":0},{"$f":"IF(OR(AQ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AQ$3,$H186/$G186,$H186-SUM($I186:AP186)))","v":0},{"$f":"IF(OR(AR$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AR$3,$H186/$G186,$H186-SUM($I186:AQ186)))","v":0},{"$f":"IF(OR(AS$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AS$3,$H186/$G186,$H186-SUM($I186:AR186)))","v":0},{"$f":"IF(OR(AT$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AT$3,$H186/$G186,$H186-SUM($I186:AS186)))","v":0},{"$f":"IF(OR(AU$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AU$3,$H186/$G186,$H186-SUM($I186:AT186)))","v":0},{"$f":"IF(OR(AV$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AV$3,$H186/$G186,$H186-SUM($I186:AU186)))","v":0},{"$f":"IF(OR(AW$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AW$3,$H186/$G186,$H186-SUM($I186:AV186)))","v":0},{"$f":"IF(OR(AX$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AX$3,$H186/$G186,$H186-SUM($I186:AW186)))","v":0},{"$f":"IF(OR(AY$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AY$3,$H186/$G186,$H186-SUM($I186:AX186)))","v":0},{"$f":"IF(OR(AZ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AZ$3,$H186/$G186,$H186-SUM($I186:AY186)))","v":0},{"$f":"IF(OR(BA$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BA$3,$H186/$G186,$H186-SUM($I186:AZ186)))","v":0},{"$f":"IF(OR(BB$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BB$3,$H186/$G186,$H186-SUM($I186:BA186)))","v":0},{"$f":"IF(OR(BC$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BC$3,$H186/$G186,$H186-SUM($I186:BB186)))","v":0},{"$f":"IF(OR(BD$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BD$3,$H186/$G186,$H186-SUM($I186:BC186)))","v":0},{"$f":"IF(OR(BE$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BE$3,$H186/$G186,$H186-SUM($I186:BD186)))","v":0},{"$f":"IF(OR(BF$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BF$3,$H186/$G186,$H186-SUM($I186:BE186)))","v":0},{"$f":"IF(OR(BG$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BG$3,$H186/$G186,$H186-SUM($I186:BF186)))","v":0},{"$f":"IF(OR(BH$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BH$3,$H186/$G186,$H186-SUM($I186:BG186)))","v":0},{"$f":"IF(OR(BI$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BI$3,$H186/$G186,$H186-SUM($I186:BH186)))","v":0},{"$f":"IF(OR(BJ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BJ$3,$H186/$G186,$H186-SUM($I186:BI186)))","v":0},{"$f":"IF(OR(BK$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BK$3,$H186/$G186,$H186-SUM($I186:BJ186)))","v":0},{"$f":"IF(OR(BL$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BL$3,$H186/$G186,$H186-SUM($I186:BK186)))","v":0},{"$f":"IF(OR(BM$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BM$3,$H186/$G186,$H186-SUM($I186:BL186)))","v":0},{"$f":"IF(OR(BN$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BN$3,$H186/$G186,$H186-SUM($I186:BM186)))","v":0},{"$f":"IF(OR(BO$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BO$3,$H186/$G186,$H186-SUM($I186:BN186)))","v":0},{"$f":"IF(OR(BP$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BP$3,$H186/$G186,$H186-SUM($I186:BO186)))","v":0},{"$f":"IF(OR(BQ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BQ$3,$H186/$G186,$H186-SUM($I186:BP186)))","v":0},{"$f":"IF(OR(BR$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BR$3,$H186/$G186,$H186-SUM($I186:BQ186)))","v":0},{"$f":"IF(OR(BS$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BS$3,$H186/$G186,$H186-SUM($I186:BR186)))","v":0},{"$f":"IF(OR(BT$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BT$3,$H186/$G186,$H186-SUM($I186:BS186)))","v":0},{"$f":"IF(OR(BU$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BU$3,$H186/$G186,$H186-SUM($I186:BT186)))","v":0},{"$f":"IF(OR(BV$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BV$3,$H186/$G186,$H186-SUM($I186:BU186)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,45,{"$f":"AA169","v":0},null,{"$f":"IF(OR(J$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>J$3,$H187/$G187,$H187-SUM($I187:I187)))","v":0},{"$f":"IF(OR(K$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>K$3,$H187/$G187,$H187-SUM($I187:J187)))","v":0},{"$f":"IF(OR(L$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>L$3,$H187/$G187,$H187-SUM($I187:K187)))","v":0},{"$f":"IF(OR(M$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>M$3,$H187/$G187,$H187-SUM($I187:L187)))","v":0},{"$f":"IF(OR(N$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>N$3,$H187/$G187,$H187-SUM($I187:M187)))","v":0},{"$f":"IF(OR(O$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>O$3,$H187/$G187,$H187-SUM($I187:N187)))","v":0},{"$f":"IF(OR(P$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>P$3,$H187/$G187,$H187-SUM($I187:O187)))","v":0},{"$f":"IF(OR(Q$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Q$3,$H187/$G187,$H187-SUM($I187:P187)))","v":0},{"$f":"IF(OR(R$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>R$3,$H187/$G187,$H187-SUM($I187:Q187)))","v":0},{"$f":"IF(OR(S$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>S$3,$H187/$G187,$H187-SUM($I187:R187)))","v":0},{"$f":"IF(OR(T$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>T$3,$H187/$G187,$H187-SUM($I187:S187)))","v":0},{"$f":"IF(OR(U$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>U$3,$H187/$G187,$H187-SUM($I187:T187)))","v":0},{"$f":"IF(OR(V$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>V$3,$H187/$G187,$H187-SUM($I187:U187)))","v":0},{"$f":"IF(OR(W$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>W$3,$H187/$G187,$H187-SUM($I187:V187)))","v":0},{"$f":"IF(OR(X$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>X$3,$H187/$G187,$H187-SUM($I187:W187)))","v":0},{"$f":"IF(OR(Y$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Y$3,$H187/$G187,$H187-SUM($I187:X187)))","v":0},{"$f":"IF(OR(Z$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Z$3,$H187/$G187,$H187-SUM($I187:Y187)))","v":0},{"$f":"IF(OR(AA$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AA$3,$H187/$G187,$H187-SUM($I187:Z187)))","v":0},{"$f":"IF(OR(AB$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AB$3,$H187/$G187,$H187-SUM($I187:AA187)))","v":0},{"$f":"IF(OR(AC$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AC$3,$H187/$G187,$H187-SUM($I187:AB187)))","v":0},{"$f":"IF(OR(AD$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AD$3,$H187/$G187,$H187-SUM($I187:AC187)))","v":0},{"$f":"IF(OR(AE$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AE$3,$H187/$G187,$H187-SUM($I187:AD187)))","v":0},{"$f":"IF(OR(AF$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AF$3,$H187/$G187,$H187-SUM($I187:AE187)))","v":0},{"$f":"IF(OR(AG$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AG$3,$H187/$G187,$H187-SUM($I187:AF187)))","v":0},{"$f":"IF(OR(AH$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AH$3,$H187/$G187,$H187-SUM($I187:AG187)))","v":0},{"$f":"IF(OR(AI$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AI$3,$H187/$G187,$H187-SUM($I187:AH187)))","v":0},{"$f":"IF(OR(AJ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AJ$3,$H187/$G187,$H187-SUM($I187:AI187)))","v":0},{"$f":"IF(OR(AK$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AK$3,$H187/$G187,$H187-SUM($I187:AJ187)))","v":0},{"$f":"IF(OR(AL$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AL$3,$H187/$G187,$H187-SUM($I187:AK187)))","v":0},{"$f":"IF(OR(AM$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AM$3,$H187/$G187,$H187-SUM($I187:AL187)))","v":0},{"$f":"IF(OR(AN$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AN$3,$H187/$G187,$H187-SUM($I187:AM187)))","v":0},{"$f":"IF(OR(AO$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AO$3,$H187/$G187,$H187-SUM($I187:AN187)))","v":0},{"$f":"IF(OR(AP$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AP$3,$H187/$G187,$H187-SUM($I187:AO187)))","v":0},{"$f":"IF(OR(AQ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AQ$3,$H187/$G187,$H187-SUM($I187:AP187)))","v":0},{"$f":"IF(OR(AR$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AR$3,$H187/$G187,$H187-SUM($I187:AQ187)))","v":0},{"$f":"IF(OR(AS$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AS$3,$H187/$G187,$H187-SUM($I187:AR187)))","v":0},{"$f":"IF(OR(AT$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AT$3,$H187/$G187,$H187-SUM($I187:AS187)))","v":0},{"$f":"IF(OR(AU$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AU$3,$H187/$G187,$H187-SUM($I187:AT187)))","v":0},{"$f":"IF(OR(AV$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AV$3,$H187/$G187,$H187-SUM($I187:AU187)))","v":0},{"$f":"IF(OR(AW$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AW$3,$H187/$G187,$H187-SUM($I187:AV187)))","v":0},{"$f":"IF(OR(AX$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AX$3,$H187/$G187,$H187-SUM($I187:AW187)))","v":0},{"$f":"IF(OR(AY$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AY$3,$H187/$G187,$H187-SUM($I187:AX187)))","v":0},{"$f":"IF(OR(AZ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AZ$3,$H187/$G187,$H187-SUM($I187:AY187)))","v":0},{"$f":"IF(OR(BA$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BA$3,$H187/$G187,$H187-SUM($I187:AZ187)))","v":0},{"$f":"IF(OR(BB$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BB$3,$H187/$G187,$H187-SUM($I187:BA187)))","v":0},{"$f":"IF(OR(BC$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BC$3,$H187/$G187,$H187-SUM($I187:BB187)))","v":0},{"$f":"IF(OR(BD$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BD$3,$H187/$G187,$H187-SUM($I187:BC187)))","v":0},{"$f":"IF(OR(BE$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BE$3,$H187/$G187,$H187-SUM($I187:BD187)))","v":0},{"$f":"IF(OR(BF$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BF$3,$H187/$G187,$H187-SUM($I187:BE187)))","v":0},{"$f":"IF(OR(BG$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BG$3,$H187/$G187,$H187-SUM($I187:BF187)))","v":0},{"$f":"IF(OR(BH$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BH$3,$H187/$G187,$H187-SUM($I187:BG187)))","v":0},{"$f":"IF(OR(BI$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BI$3,$H187/$G187,$H187-SUM($I187:BH187)))","v":0},{"$f":"IF(OR(BJ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BJ$3,$H187/$G187,$H187-SUM($I187:BI187)))","v":0},{"$f":"IF(OR(BK$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BK$3,$H187/$G187,$H187-SUM($I187:BJ187)))","v":0},{"$f":"IF(OR(BL$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BL$3,$H187/$G187,$H187-SUM($I187:BK187)))","v":0},{"$f":"IF(OR(BM$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BM$3,$H187/$G187,$H187-SUM($I187:BL187)))","v":0},{"$f":"IF(OR(BN$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BN$3,$H187/$G187,$H187-SUM($I187:BM187)))","v":0},{"$f":"IF(OR(BO$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BO$3,$H187/$G187,$H187-SUM($I187:BN187)))","v":0},{"$f":"IF(OR(BP$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BP$3,$H187/$G187,$H187-SUM($I187:BO187)))","v":0},{"$f":"IF(OR(BQ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BQ$3,$H187/$G187,$H187-SUM($I187:BP187)))","v":0},{"$f":"IF(OR(BR$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BR$3,$H187/$G187,$H187-SUM($I187:BQ187)))","v":0},{"$f":"IF(OR(BS$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BS$3,$H187/$G187,$H187-SUM($I187:BR187)))","v":0},{"$f":"IF(OR(BT$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BT$3,$H187/$G187,$H187-SUM($I187:BS187)))","v":0},{"$f":"IF(OR(BU$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BU$3,$H187/$G187,$H187-SUM($I187:BT187)))","v":0},{"$f":"IF(OR(BV$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BV$3,$H187/$G187,$H187-SUM($I187:BU187)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,45,{"$f":"AB169","v":0},null,{"$f":"IF(OR(J$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>J$3,$H188/$G188,$H188-SUM($I188:I188)))","v":0},{"$f":"IF(OR(K$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>K$3,$H188/$G188,$H188-SUM($I188:J188)))","v":0},{"$f":"IF(OR(L$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>L$3,$H188/$G188,$H188-SUM($I188:K188)))","v":0},{"$f":"IF(OR(M$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>M$3,$H188/$G188,$H188-SUM($I188:L188)))","v":0},{"$f":"IF(OR(N$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>N$3,$H188/$G188,$H188-SUM($I188:M188)))","v":0},{"$f":"IF(OR(O$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>O$3,$H188/$G188,$H188-SUM($I188:N188)))","v":0},{"$f":"IF(OR(P$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>P$3,$H188/$G188,$H188-SUM($I188:O188)))","v":0},{"$f":"IF(OR(Q$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Q$3,$H188/$G188,$H188-SUM($I188:P188)))","v":0},{"$f":"IF(OR(R$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>R$3,$H188/$G188,$H188-SUM($I188:Q188)))","v":0},{"$f":"IF(OR(S$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>S$3,$H188/$G188,$H188-SUM($I188:R188)))","v":0},{"$f":"IF(OR(T$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>T$3,$H188/$G188,$H188-SUM($I188:S188)))","v":0},{"$f":"IF(OR(U$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>U$3,$H188/$G188,$H188-SUM($I188:T188)))","v":0},{"$f":"IF(OR(V$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>V$3,$H188/$G188,$H188-SUM($I188:U188)))","v":0},{"$f":"IF(OR(W$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>W$3,$H188/$G188,$H188-SUM($I188:V188)))","v":0},{"$f":"IF(OR(X$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>X$3,$H188/$G188,$H188-SUM($I188:W188)))","v":0},{"$f":"IF(OR(Y$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Y$3,$H188/$G188,$H188-SUM($I188:X188)))","v":0},{"$f":"IF(OR(Z$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Z$3,$H188/$G188,$H188-SUM($I188:Y188)))","v":0},{"$f":"IF(OR(AA$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AA$3,$H188/$G188,$H188-SUM($I188:Z188)))","v":0},{"$f":"IF(OR(AB$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AB$3,$H188/$G188,$H188-SUM($I188:AA188)))","v":0},{"$f":"IF(OR(AC$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AC$3,$H188/$G188,$H188-SUM($I188:AB188)))","v":0},{"$f":"IF(OR(AD$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AD$3,$H188/$G188,$H188-SUM($I188:AC188)))","v":0},{"$f":"IF(OR(AE$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AE$3,$H188/$G188,$H188-SUM($I188:AD188)))","v":0},{"$f":"IF(OR(AF$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AF$3,$H188/$G188,$H188-SUM($I188:AE188)))","v":0},{"$f":"IF(OR(AG$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AG$3,$H188/$G188,$H188-SUM($I188:AF188)))","v":0},{"$f":"IF(OR(AH$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AH$3,$H188/$G188,$H188-SUM($I188:AG188)))","v":0},{"$f":"IF(OR(AI$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AI$3,$H188/$G188,$H188-SUM($I188:AH188)))","v":0},{"$f":"IF(OR(AJ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AJ$3,$H188/$G188,$H188-SUM($I188:AI188)))","v":0},{"$f":"IF(OR(AK$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AK$3,$H188/$G188,$H188-SUM($I188:AJ188)))","v":0},{"$f":"IF(OR(AL$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AL$3,$H188/$G188,$H188-SUM($I188:AK188)))","v":0},{"$f":"IF(OR(AM$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AM$3,$H188/$G188,$H188-SUM($I188:AL188)))","v":0},{"$f":"IF(OR(AN$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AN$3,$H188/$G188,$H188-SUM($I188:AM188)))","v":0},{"$f":"IF(OR(AO$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AO$3,$H188/$G188,$H188-SUM($I188:AN188)))","v":0},{"$f":"IF(OR(AP$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AP$3,$H188/$G188,$H188-SUM($I188:AO188)))","v":0},{"$f":"IF(OR(AQ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AQ$3,$H188/$G188,$H188-SUM($I188:AP188)))","v":0},{"$f":"IF(OR(AR$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AR$3,$H188/$G188,$H188-SUM($I188:AQ188)))","v":0},{"$f":"IF(OR(AS$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AS$3,$H188/$G188,$H188-SUM($I188:AR188)))","v":0},{"$f":"IF(OR(AT$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AT$3,$H188/$G188,$H188-SUM($I188:AS188)))","v":0},{"$f":"IF(OR(AU$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AU$3,$H188/$G188,$H188-SUM($I188:AT188)))","v":0},{"$f":"IF(OR(AV$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AV$3,$H188/$G188,$H188-SUM($I188:AU188)))","v":0},{"$f":"IF(OR(AW$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AW$3,$H188/$G188,$H188-SUM($I188:AV188)))","v":0},{"$f":"IF(OR(AX$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AX$3,$H188/$G188,$H188-SUM($I188:AW188)))","v":0},{"$f":"IF(OR(AY$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AY$3,$H188/$G188,$H188-SUM($I188:AX188)))","v":0},{"$f":"IF(OR(AZ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AZ$3,$H188/$G188,$H188-SUM($I188:AY188)))","v":0},{"$f":"IF(OR(BA$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BA$3,$H188/$G188,$H188-SUM($I188:AZ188)))","v":0},{"$f":"IF(OR(BB$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BB$3,$H188/$G188,$H188-SUM($I188:BA188)))","v":0},{"$f":"IF(OR(BC$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BC$3,$H188/$G188,$H188-SUM($I188:BB188)))","v":0},{"$f":"IF(OR(BD$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BD$3,$H188/$G188,$H188-SUM($I188:BC188)))","v":0},{"$f":"IF(OR(BE$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BE$3,$H188/$G188,$H188-SUM($I188:BD188)))","v":0},{"$f":"IF(OR(BF$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BF$3,$H188/$G188,$H188-SUM($I188:BE188)))","v":0},{"$f":"IF(OR(BG$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BG$3,$H188/$G188,$H188-SUM($I188:BF188)))","v":0},{"$f":"IF(OR(BH$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BH$3,$H188/$G188,$H188-SUM($I188:BG188)))","v":0},{"$f":"IF(OR(BI$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BI$3,$H188/$G188,$H188-SUM($I188:BH188)))","v":0},{"$f":"IF(OR(BJ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BJ$3,$H188/$G188,$H188-SUM($I188:BI188)))","v":0},{"$f":"IF(OR(BK$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BK$3,$H188/$G188,$H188-SUM($I188:BJ188)))","v":0},{"$f":"IF(OR(BL$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BL$3,$H188/$G188,$H188-SUM($I188:BK188)))","v":0},{"$f":"IF(OR(BM$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BM$3,$H188/$G188,$H188-SUM($I188:BL188)))","v":0},{"$f":"IF(OR(BN$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BN$3,$H188/$G188,$H188-SUM($I188:BM188)))","v":0},{"$f":"IF(OR(BO$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BO$3,$H188/$G188,$H188-SUM($I188:BN188)))","v":0},{"$f":"IF(OR(BP$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BP$3,$H188/$G188,$H188-SUM($I188:BO188)))","v":0},{"$f":"IF(OR(BQ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BQ$3,$H188/$G188,$H188-SUM($I188:BP188)))","v":0},{"$f":"IF(OR(BR$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BR$3,$H188/$G188,$H188-SUM($I188:BQ188)))","v":0},{"$f":"IF(OR(BS$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BS$3,$H188/$G188,$H188-SUM($I188:BR188)))","v":0},{"$f":"IF(OR(BT$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BT$3,$H188/$G188,$H188-SUM($I188:BS188)))","v":0},{"$f":"IF(OR(BU$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BU$3,$H188/$G188,$H188-SUM($I188:BT188)))","v":0},{"$f":"IF(OR(BV$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BV$3,$H188/$G188,$H188-SUM($I188:BU188)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,45,{"$f":"AC169","v":0},null,{"$f":"IF(OR(J$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>J$3,$H189/$G189,$H189-SUM($I189:I189)))","v":0},{"$f":"IF(OR(K$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>K$3,$H189/$G189,$H189-SUM($I189:J189)))","v":0},{"$f":"IF(OR(L$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>L$3,$H189/$G189,$H189-SUM($I189:K189)))","v":0},{"$f":"IF(OR(M$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>M$3,$H189/$G189,$H189-SUM($I189:L189)))","v":0},{"$f":"IF(OR(N$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>N$3,$H189/$G189,$H189-SUM($I189:M189)))","v":0},{"$f":"IF(OR(O$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>O$3,$H189/$G189,$H189-SUM($I189:N189)))","v":0},{"$f":"IF(OR(P$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>P$3,$H189/$G189,$H189-SUM($I189:O189)))","v":0},{"$f":"IF(OR(Q$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Q$3,$H189/$G189,$H189-SUM($I189:P189)))","v":0},{"$f":"IF(OR(R$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>R$3,$H189/$G189,$H189-SUM($I189:Q189)))","v":0},{"$f":"IF(OR(S$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>S$3,$H189/$G189,$H189-SUM($I189:R189)))","v":0},{"$f":"IF(OR(T$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>T$3,$H189/$G189,$H189-SUM($I189:S189)))","v":0},{"$f":"IF(OR(U$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>U$3,$H189/$G189,$H189-SUM($I189:T189)))","v":0},{"$f":"IF(OR(V$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>V$3,$H189/$G189,$H189-SUM($I189:U189)))","v":0},{"$f":"IF(OR(W$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>W$3,$H189/$G189,$H189-SUM($I189:V189)))","v":0},{"$f":"IF(OR(X$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>X$3,$H189/$G189,$H189-SUM($I189:W189)))","v":0},{"$f":"IF(OR(Y$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Y$3,$H189/$G189,$H189-SUM($I189:X189)))","v":0},{"$f":"IF(OR(Z$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Z$3,$H189/$G189,$H189-SUM($I189:Y189)))","v":0},{"$f":"IF(OR(AA$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AA$3,$H189/$G189,$H189-SUM($I189:Z189)))","v":0},{"$f":"IF(OR(AB$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AB$3,$H189/$G189,$H189-SUM($I189:AA189)))","v":0},{"$f":"IF(OR(AC$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AC$3,$H189/$G189,$H189-SUM($I189:AB189)))","v":0},{"$f":"IF(OR(AD$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AD$3,$H189/$G189,$H189-SUM($I189:AC189)))","v":0},{"$f":"IF(OR(AE$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AE$3,$H189/$G189,$H189-SUM($I189:AD189)))","v":0},{"$f":"IF(OR(AF$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AF$3,$H189/$G189,$H189-SUM($I189:AE189)))","v":0},{"$f":"IF(OR(AG$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AG$3,$H189/$G189,$H189-SUM($I189:AF189)))","v":0},{"$f":"IF(OR(AH$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AH$3,$H189/$G189,$H189-SUM($I189:AG189)))","v":0},{"$f":"IF(OR(AI$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AI$3,$H189/$G189,$H189-SUM($I189:AH189)))","v":0},{"$f":"IF(OR(AJ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AJ$3,$H189/$G189,$H189-SUM($I189:AI189)))","v":0},{"$f":"IF(OR(AK$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AK$3,$H189/$G189,$H189-SUM($I189:AJ189)))","v":0},{"$f":"IF(OR(AL$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AL$3,$H189/$G189,$H189-SUM($I189:AK189)))","v":0},{"$f":"IF(OR(AM$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AM$3,$H189/$G189,$H189-SUM($I189:AL189)))","v":0},{"$f":"IF(OR(AN$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AN$3,$H189/$G189,$H189-SUM($I189:AM189)))","v":0},{"$f":"IF(OR(AO$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AO$3,$H189/$G189,$H189-SUM($I189:AN189)))","v":0},{"$f":"IF(OR(AP$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AP$3,$H189/$G189,$H189-SUM($I189:AO189)))","v":0},{"$f":"IF(OR(AQ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AQ$3,$H189/$G189,$H189-SUM($I189:AP189)))","v":0},{"$f":"IF(OR(AR$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AR$3,$H189/$G189,$H189-SUM($I189:AQ189)))","v":0},{"$f":"IF(OR(AS$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AS$3,$H189/$G189,$H189-SUM($I189:AR189)))","v":0},{"$f":"IF(OR(AT$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AT$3,$H189/$G189,$H189-SUM($I189:AS189)))","v":0},{"$f":"IF(OR(AU$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AU$3,$H189/$G189,$H189-SUM($I189:AT189)))","v":0},{"$f":"IF(OR(AV$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AV$3,$H189/$G189,$H189-SUM($I189:AU189)))","v":0},{"$f":"IF(OR(AW$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AW$3,$H189/$G189,$H189-SUM($I189:AV189)))","v":0},{"$f":"IF(OR(AX$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AX$3,$H189/$G189,$H189-SUM($I189:AW189)))","v":0},{"$f":"IF(OR(AY$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AY$3,$H189/$G189,$H189-SUM($I189:AX189)))","v":0},{"$f":"IF(OR(AZ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AZ$3,$H189/$G189,$H189-SUM($I189:AY189)))","v":0},{"$f":"IF(OR(BA$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BA$3,$H189/$G189,$H189-SUM($I189:AZ189)))","v":0},{"$f":"IF(OR(BB$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BB$3,$H189/$G189,$H189-SUM($I189:BA189)))","v":0},{"$f":"IF(OR(BC$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BC$3,$H189/$G189,$H189-SUM($I189:BB189)))","v":0},{"$f":"IF(OR(BD$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BD$3,$H189/$G189,$H189-SUM($I189:BC189)))","v":0},{"$f":"IF(OR(BE$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BE$3,$H189/$G189,$H189-SUM($I189:BD189)))","v":0},{"$f":"IF(OR(BF$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BF$3,$H189/$G189,$H189-SUM($I189:BE189)))","v":0},{"$f":"IF(OR(BG$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BG$3,$H189/$G189,$H189-SUM($I189:BF189)))","v":0},{"$f":"IF(OR(BH$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BH$3,$H189/$G189,$H189-SUM($I189:BG189)))","v":0},{"$f":"IF(OR(BI$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BI$3,$H189/$G189,$H189-SUM($I189:BH189)))","v":0},{"$f":"IF(OR(BJ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BJ$3,$H189/$G189,$H189-SUM($I189:BI189)))","v":0},{"$f":"IF(OR(BK$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BK$3,$H189/$G189,$H189-SUM($I189:BJ189)))","v":0},{"$f":"IF(OR(BL$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BL$3,$H189/$G189,$H189-SUM($I189:BK189)))","v":0},{"$f":"IF(OR(BM$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BM$3,$H189/$G189,$H189-SUM($I189:BL189)))","v":0},{"$f":"IF(OR(BN$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BN$3,$H189/$G189,$H189-SUM($I189:BM189)))","v":0},{"$f":"IF(OR(BO$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BO$3,$H189/$G189,$H189-SUM($I189:BN189)))","v":0},{"$f":"IF(OR(BP$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BP$3,$H189/$G189,$H189-SUM($I189:BO189)))","v":0},{"$f":"IF(OR(BQ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BQ$3,$H189/$G189,$H189-SUM($I189:BP189)))","v":0},{"$f":"IF(OR(BR$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BR$3,$H189/$G189,$H189-SUM($I189:BQ189)))","v":0},{"$f":"IF(OR(BS$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BS$3,$H189/$G189,$H189-SUM($I189:BR189)))","v":0},{"$f":"IF(OR(BT$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BT$3,$H189/$G189,$H189-SUM($I189:BS189)))","v":0},{"$f":"IF(OR(BU$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BU$3,$H189/$G189,$H189-SUM($I189:BT189)))","v":0},{"$f":"IF(OR(BV$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BV$3,$H189/$G189,$H189-SUM($I189:BU189)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,45,{"$f":"AD169","v":0},null,{"$f":"IF(OR(J$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>J$3,$H190/$G190,$H190-SUM($I190:I190)))","v":0},{"$f":"IF(OR(K$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>K$3,$H190/$G190,$H190-SUM($I190:J190)))","v":0},{"$f":"IF(OR(L$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>L$3,$H190/$G190,$H190-SUM($I190:K190)))","v":0},{"$f":"IF(OR(M$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>M$3,$H190/$G190,$H190-SUM($I190:L190)))","v":0},{"$f":"IF(OR(N$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>N$3,$H190/$G190,$H190-SUM($I190:M190)))","v":0},{"$f":"IF(OR(O$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>O$3,$H190/$G190,$H190-SUM($I190:N190)))","v":0},{"$f":"IF(OR(P$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>P$3,$H190/$G190,$H190-SUM($I190:O190)))","v":0},{"$f":"IF(OR(Q$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Q$3,$H190/$G190,$H190-SUM($I190:P190)))","v":0},{"$f":"IF(OR(R$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>R$3,$H190/$G190,$H190-SUM($I190:Q190)))","v":0},{"$f":"IF(OR(S$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>S$3,$H190/$G190,$H190-SUM($I190:R190)))","v":0},{"$f":"IF(OR(T$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>T$3,$H190/$G190,$H190-SUM($I190:S190)))","v":0},{"$f":"IF(OR(U$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>U$3,$H190/$G190,$H190-SUM($I190:T190)))","v":0},{"$f":"IF(OR(V$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>V$3,$H190/$G190,$H190-SUM($I190:U190)))","v":0},{"$f":"IF(OR(W$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>W$3,$H190/$G190,$H190-SUM($I190:V190)))","v":0},{"$f":"IF(OR(X$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>X$3,$H190/$G190,$H190-SUM($I190:W190)))","v":0},{"$f":"IF(OR(Y$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Y$3,$H190/$G190,$H190-SUM($I190:X190)))","v":0},{"$f":"IF(OR(Z$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Z$3,$H190/$G190,$H190-SUM($I190:Y190)))","v":0},{"$f":"IF(OR(AA$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AA$3,$H190/$G190,$H190-SUM($I190:Z190)))","v":0},{"$f":"IF(OR(AB$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AB$3,$H190/$G190,$H190-SUM($I190:AA190)))","v":0},{"$f":"IF(OR(AC$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AC$3,$H190/$G190,$H190-SUM($I190:AB190)))","v":0},{"$f":"IF(OR(AD$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AD$3,$H190/$G190,$H190-SUM($I190:AC190)))","v":0},{"$f":"IF(OR(AE$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AE$3,$H190/$G190,$H190-SUM($I190:AD190)))","v":0},{"$f":"IF(OR(AF$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AF$3,$H190/$G190,$H190-SUM($I190:AE190)))","v":0},{"$f":"IF(OR(AG$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AG$3,$H190/$G190,$H190-SUM($I190:AF190)))","v":0},{"$f":"IF(OR(AH$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AH$3,$H190/$G190,$H190-SUM($I190:AG190)))","v":0},{"$f":"IF(OR(AI$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AI$3,$H190/$G190,$H190-SUM($I190:AH190)))","v":0},{"$f":"IF(OR(AJ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AJ$3,$H190/$G190,$H190-SUM($I190:AI190)))","v":0},{"$f":"IF(OR(AK$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AK$3,$H190/$G190,$H190-SUM($I190:AJ190)))","v":0},{"$f":"IF(OR(AL$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AL$3,$H190/$G190,$H190-SUM($I190:AK190)))","v":0},{"$f":"IF(OR(AM$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AM$3,$H190/$G190,$H190-SUM($I190:AL190)))","v":0},{"$f":"IF(OR(AN$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AN$3,$H190/$G190,$H190-SUM($I190:AM190)))","v":0},{"$f":"IF(OR(AO$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AO$3,$H190/$G190,$H190-SUM($I190:AN190)))","v":0},{"$f":"IF(OR(AP$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AP$3,$H190/$G190,$H190-SUM($I190:AO190)))","v":0},{"$f":"IF(OR(AQ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AQ$3,$H190/$G190,$H190-SUM($I190:AP190)))","v":0},{"$f":"IF(OR(AR$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AR$3,$H190/$G190,$H190-SUM($I190:AQ190)))","v":0},{"$f":"IF(OR(AS$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AS$3,$H190/$G190,$H190-SUM($I190:AR190)))","v":0},{"$f":"IF(OR(AT$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AT$3,$H190/$G190,$H190-SUM($I190:AS190)))","v":0},{"$f":"IF(OR(AU$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AU$3,$H190/$G190,$H190-SUM($I190:AT190)))","v":0},{"$f":"IF(OR(AV$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AV$3,$H190/$G190,$H190-SUM($I190:AU190)))","v":0},{"$f":"IF(OR(AW$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AW$3,$H190/$G190,$H190-SUM($I190:AV190)))","v":0},{"$f":"IF(OR(AX$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AX$3,$H190/$G190,$H190-SUM($I190:AW190)))","v":0},{"$f":"IF(OR(AY$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AY$3,$H190/$G190,$H190-SUM($I190:AX190)))","v":0},{"$f":"IF(OR(AZ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AZ$3,$H190/$G190,$H190-SUM($I190:AY190)))","v":0},{"$f":"IF(OR(BA$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BA$3,$H190/$G190,$H190-SUM($I190:AZ190)))","v":0},{"$f":"IF(OR(BB$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BB$3,$H190/$G190,$H190-SUM($I190:BA190)))","v":0},{"$f":"IF(OR(BC$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BC$3,$H190/$G190,$H190-SUM($I190:BB190)))","v":0},{"$f":"IF(OR(BD$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BD$3,$H190/$G190,$H190-SUM($I190:BC190)))","v":0},{"$f":"IF(OR(BE$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BE$3,$H190/$G190,$H190-SUM($I190:BD190)))","v":0},{"$f":"IF(OR(BF$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BF$3,$H190/$G190,$H190-SUM($I190:BE190)))","v":0},{"$f":"IF(OR(BG$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BG$3,$H190/$G190,$H190-SUM($I190:BF190)))","v":0},{"$f":"IF(OR(BH$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BH$3,$H190/$G190,$H190-SUM($I190:BG190)))","v":0},{"$f":"IF(OR(BI$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BI$3,$H190/$G190,$H190-SUM($I190:BH190)))","v":0},{"$f":"IF(OR(BJ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BJ$3,$H190/$G190,$H190-SUM($I190:BI190)))","v":0},{"$f":"IF(OR(BK$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BK$3,$H190/$G190,$H190-SUM($I190:BJ190)))","v":0},{"$f":"IF(OR(BL$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BL$3,$H190/$G190,$H190-SUM($I190:BK190)))","v":0},{"$f":"IF(OR(BM$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BM$3,$H190/$G190,$H190-SUM($I190:BL190)))","v":0},{"$f":"IF(OR(BN$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BN$3,$H190/$G190,$H190-SUM($I190:BM190)))","v":0},{"$f":"IF(OR(BO$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BO$3,$H190/$G190,$H190-SUM($I190:BN190)))","v":0},{"$f":"IF(OR(BP$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BP$3,$H190/$G190,$H190-SUM($I190:BO190)))","v":0},{"$f":"IF(OR(BQ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BQ$3,$H190/$G190,$H190-SUM($I190:BP190)))","v":0},{"$f":"IF(OR(BR$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BR$3,$H190/$G190,$H190-SUM($I190:BQ190)))","v":0},{"$f":"IF(OR(BS$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BS$3,$H190/$G190,$H190-SUM($I190:BR190)))","v":0},{"$f":"IF(OR(BT$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BT$3,$H190/$G190,$H190-SUM($I190:BS190)))","v":0},{"$f":"IF(OR(BU$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BU$3,$H190/$G190,$H190-SUM($I190:BT190)))","v":0},{"$f":"IF(OR(BV$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BV$3,$H190/$G190,$H190-SUM($I190:BU190)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,45,{"$f":"AE169","v":0},null,{"$f":"IF(OR(J$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>J$3,$H191/$G191,$H191-SUM($I191:I191)))","v":0},{"$f":"IF(OR(K$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>K$3,$H191/$G191,$H191-SUM($I191:J191)))","v":0},{"$f":"IF(OR(L$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>L$3,$H191/$G191,$H191-SUM($I191:K191)))","v":0},{"$f":"IF(OR(M$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>M$3,$H191/$G191,$H191-SUM($I191:L191)))","v":0},{"$f":"IF(OR(N$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>N$3,$H191/$G191,$H191-SUM($I191:M191)))","v":0},{"$f":"IF(OR(O$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>O$3,$H191/$G191,$H191-SUM($I191:N191)))","v":0},{"$f":"IF(OR(P$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>P$3,$H191/$G191,$H191-SUM($I191:O191)))","v":0},{"$f":"IF(OR(Q$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Q$3,$H191/$G191,$H191-SUM($I191:P191)))","v":0},{"$f":"IF(OR(R$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>R$3,$H191/$G191,$H191-SUM($I191:Q191)))","v":0},{"$f":"IF(OR(S$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>S$3,$H191/$G191,$H191-SUM($I191:R191)))","v":0},{"$f":"IF(OR(T$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>T$3,$H191/$G191,$H191-SUM($I191:S191)))","v":0},{"$f":"IF(OR(U$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>U$3,$H191/$G191,$H191-SUM($I191:T191)))","v":0},{"$f":"IF(OR(V$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>V$3,$H191/$G191,$H191-SUM($I191:U191)))","v":0},{"$f":"IF(OR(W$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>W$3,$H191/$G191,$H191-SUM($I191:V191)))","v":0},{"$f":"IF(OR(X$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>X$3,$H191/$G191,$H191-SUM($I191:W191)))","v":0},{"$f":"IF(OR(Y$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Y$3,$H191/$G191,$H191-SUM($I191:X191)))","v":0},{"$f":"IF(OR(Z$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Z$3,$H191/$G191,$H191-SUM($I191:Y191)))","v":0},{"$f":"IF(OR(AA$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AA$3,$H191/$G191,$H191-SUM($I191:Z191)))","v":0},{"$f":"IF(OR(AB$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AB$3,$H191/$G191,$H191-SUM($I191:AA191)))","v":0},{"$f":"IF(OR(AC$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AC$3,$H191/$G191,$H191-SUM($I191:AB191)))","v":0},{"$f":"IF(OR(AD$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AD$3,$H191/$G191,$H191-SUM($I191:AC191)))","v":0},{"$f":"IF(OR(AE$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AE$3,$H191/$G191,$H191-SUM($I191:AD191)))","v":0},{"$f":"IF(OR(AF$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AF$3,$H191/$G191,$H191-SUM($I191:AE191)))","v":0},{"$f":"IF(OR(AG$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AG$3,$H191/$G191,$H191-SUM($I191:AF191)))","v":0},{"$f":"IF(OR(AH$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AH$3,$H191/$G191,$H191-SUM($I191:AG191)))","v":0},{"$f":"IF(OR(AI$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AI$3,$H191/$G191,$H191-SUM($I191:AH191)))","v":0},{"$f":"IF(OR(AJ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AJ$3,$H191/$G191,$H191-SUM($I191:AI191)))","v":0},{"$f":"IF(OR(AK$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AK$3,$H191/$G191,$H191-SUM($I191:AJ191)))","v":0},{"$f":"IF(OR(AL$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AL$3,$H191/$G191,$H191-SUM($I191:AK191)))","v":0},{"$f":"IF(OR(AM$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AM$3,$H191/$G191,$H191-SUM($I191:AL191)))","v":0},{"$f":"IF(OR(AN$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AN$3,$H191/$G191,$H191-SUM($I191:AM191)))","v":0},{"$f":"IF(OR(AO$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AO$3,$H191/$G191,$H191-SUM($I191:AN191)))","v":0},{"$f":"IF(OR(AP$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AP$3,$H191/$G191,$H191-SUM($I191:AO191)))","v":0},{"$f":"IF(OR(AQ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AQ$3,$H191/$G191,$H191-SUM($I191:AP191)))","v":0},{"$f":"IF(OR(AR$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AR$3,$H191/$G191,$H191-SUM($I191:AQ191)))","v":0},{"$f":"IF(OR(AS$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AS$3,$H191/$G191,$H191-SUM($I191:AR191)))","v":0},{"$f":"IF(OR(AT$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AT$3,$H191/$G191,$H191-SUM($I191:AS191)))","v":0},{"$f":"IF(OR(AU$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AU$3,$H191/$G191,$H191-SUM($I191:AT191)))","v":0},{"$f":"IF(OR(AV$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AV$3,$H191/$G191,$H191-SUM($I191:AU191)))","v":0},{"$f":"IF(OR(AW$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AW$3,$H191/$G191,$H191-SUM($I191:AV191)))","v":0},{"$f":"IF(OR(AX$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AX$3,$H191/$G191,$H191-SUM($I191:AW191)))","v":0},{"$f":"IF(OR(AY$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AY$3,$H191/$G191,$H191-SUM($I191:AX191)))","v":0},{"$f":"IF(OR(AZ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AZ$3,$H191/$G191,$H191-SUM($I191:AY191)))","v":0},{"$f":"IF(OR(BA$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BA$3,$H191/$G191,$H191-SUM($I191:AZ191)))","v":0},{"$f":"IF(OR(BB$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BB$3,$H191/$G191,$H191-SUM($I191:BA191)))","v":0},{"$f":"IF(OR(BC$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BC$3,$H191/$G191,$H191-SUM($I191:BB191)))","v":0},{"$f":"IF(OR(BD$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BD$3,$H191/$G191,$H191-SUM($I191:BC191)))","v":0},{"$f":"IF(OR(BE$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BE$3,$H191/$G191,$H191-SUM($I191:BD191)))","v":0},{"$f":"IF(OR(BF$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BF$3,$H191/$G191,$H191-SUM($I191:BE191)))","v":0},{"$f":"IF(OR(BG$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BG$3,$H191/$G191,$H191-SUM($I191:BF191)))","v":0},{"$f":"IF(OR(BH$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BH$3,$H191/$G191,$H191-SUM($I191:BG191)))","v":0},{"$f":"IF(OR(BI$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BI$3,$H191/$G191,$H191-SUM($I191:BH191)))","v":0},{"$f":"IF(OR(BJ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BJ$3,$H191/$G191,$H191-SUM($I191:BI191)))","v":0},{"$f":"IF(OR(BK$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BK$3,$H191/$G191,$H191-SUM($I191:BJ191)))","v":0},{"$f":"IF(OR(BL$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BL$3,$H191/$G191,$H191-SUM($I191:BK191)))","v":0},{"$f":"IF(OR(BM$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BM$3,$H191/$G191,$H191-SUM($I191:BL191)))","v":0},{"$f":"IF(OR(BN$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BN$3,$H191/$G191,$H191-SUM($I191:BM191)))","v":0},{"$f":"IF(OR(BO$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BO$3,$H191/$G191,$H191-SUM($I191:BN191)))","v":0},{"$f":"IF(OR(BP$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BP$3,$H191/$G191,$H191-SUM($I191:BO191)))","v":0},{"$f":"IF(OR(BQ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BQ$3,$H191/$G191,$H191-SUM($I191:BP191)))","v":0},{"$f":"IF(OR(BR$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BR$3,$H191/$G191,$H191-SUM($I191:BQ191)))","v":0},{"$f":"IF(OR(BS$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BS$3,$H191/$G191,$H191-SUM($I191:BR191)))","v":0},{"$f":"IF(OR(BT$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BT$3,$H191/$G191,$H191-SUM($I191:BS191)))","v":0},{"$f":"IF(OR(BU$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BU$3,$H191/$G191,$H191-SUM($I191:BT191)))","v":0},{"$f":"IF(OR(BV$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BV$3,$H191/$G191,$H191-SUM($I191:BU191)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,45,{"$f":"AF169","v":0},null,{"$f":"IF(OR(J$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>J$3,$H192/$G192,$H192-SUM($I192:I192)))","v":0},{"$f":"IF(OR(K$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>K$3,$H192/$G192,$H192-SUM($I192:J192)))","v":0},{"$f":"IF(OR(L$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>L$3,$H192/$G192,$H192-SUM($I192:K192)))","v":0},{"$f":"IF(OR(M$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>M$3,$H192/$G192,$H192-SUM($I192:L192)))","v":0},{"$f":"IF(OR(N$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>N$3,$H192/$G192,$H192-SUM($I192:M192)))","v":0},{"$f":"IF(OR(O$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>O$3,$H192/$G192,$H192-SUM($I192:N192)))","v":0},{"$f":"IF(OR(P$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>P$3,$H192/$G192,$H192-SUM($I192:O192)))","v":0},{"$f":"IF(OR(Q$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Q$3,$H192/$G192,$H192-SUM($I192:P192)))","v":0},{"$f":"IF(OR(R$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>R$3,$H192/$G192,$H192-SUM($I192:Q192)))","v":0},{"$f":"IF(OR(S$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>S$3,$H192/$G192,$H192-SUM($I192:R192)))","v":0},{"$f":"IF(OR(T$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>T$3,$H192/$G192,$H192-SUM($I192:S192)))","v":0},{"$f":"IF(OR(U$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>U$3,$H192/$G192,$H192-SUM($I192:T192)))","v":0},{"$f":"IF(OR(V$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>V$3,$H192/$G192,$H192-SUM($I192:U192)))","v":0},{"$f":"IF(OR(W$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>W$3,$H192/$G192,$H192-SUM($I192:V192)))","v":0},{"$f":"IF(OR(X$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>X$3,$H192/$G192,$H192-SUM($I192:W192)))","v":0},{"$f":"IF(OR(Y$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Y$3,$H192/$G192,$H192-SUM($I192:X192)))","v":0},{"$f":"IF(OR(Z$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Z$3,$H192/$G192,$H192-SUM($I192:Y192)))","v":0},{"$f":"IF(OR(AA$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AA$3,$H192/$G192,$H192-SUM($I192:Z192)))","v":0},{"$f":"IF(OR(AB$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AB$3,$H192/$G192,$H192-SUM($I192:AA192)))","v":0},{"$f":"IF(OR(AC$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AC$3,$H192/$G192,$H192-SUM($I192:AB192)))","v":0},{"$f":"IF(OR(AD$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AD$3,$H192/$G192,$H192-SUM($I192:AC192)))","v":0},{"$f":"IF(OR(AE$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AE$3,$H192/$G192,$H192-SUM($I192:AD192)))","v":0},{"$f":"IF(OR(AF$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AF$3,$H192/$G192,$H192-SUM($I192:AE192)))","v":0},{"$f":"IF(OR(AG$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AG$3,$H192/$G192,$H192-SUM($I192:AF192)))","v":0},{"$f":"IF(OR(AH$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AH$3,$H192/$G192,$H192-SUM($I192:AG192)))","v":0},{"$f":"IF(OR(AI$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AI$3,$H192/$G192,$H192-SUM($I192:AH192)))","v":0},{"$f":"IF(OR(AJ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AJ$3,$H192/$G192,$H192-SUM($I192:AI192)))","v":0},{"$f":"IF(OR(AK$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AK$3,$H192/$G192,$H192-SUM($I192:AJ192)))","v":0},{"$f":"IF(OR(AL$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AL$3,$H192/$G192,$H192-SUM($I192:AK192)))","v":0},{"$f":"IF(OR(AM$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AM$3,$H192/$G192,$H192-SUM($I192:AL192)))","v":0},{"$f":"IF(OR(AN$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AN$3,$H192/$G192,$H192-SUM($I192:AM192)))","v":0},{"$f":"IF(OR(AO$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AO$3,$H192/$G192,$H192-SUM($I192:AN192)))","v":0},{"$f":"IF(OR(AP$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AP$3,$H192/$G192,$H192-SUM($I192:AO192)))","v":0},{"$f":"IF(OR(AQ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AQ$3,$H192/$G192,$H192-SUM($I192:AP192)))","v":0},{"$f":"IF(OR(AR$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AR$3,$H192/$G192,$H192-SUM($I192:AQ192)))","v":0},{"$f":"IF(OR(AS$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AS$3,$H192/$G192,$H192-SUM($I192:AR192)))","v":0},{"$f":"IF(OR(AT$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AT$3,$H192/$G192,$H192-SUM($I192:AS192)))","v":0},{"$f":"IF(OR(AU$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AU$3,$H192/$G192,$H192-SUM($I192:AT192)))","v":0},{"$f":"IF(OR(AV$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AV$3,$H192/$G192,$H192-SUM($I192:AU192)))","v":0},{"$f":"IF(OR(AW$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AW$3,$H192/$G192,$H192-SUM($I192:AV192)))","v":0},{"$f":"IF(OR(AX$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AX$3,$H192/$G192,$H192-SUM($I192:AW192)))","v":0},{"$f":"IF(OR(AY$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AY$3,$H192/$G192,$H192-SUM($I192:AX192)))","v":0},{"$f":"IF(OR(AZ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AZ$3,$H192/$G192,$H192-SUM($I192:AY192)))","v":0},{"$f":"IF(OR(BA$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BA$3,$H192/$G192,$H192-SUM($I192:AZ192)))","v":0},{"$f":"IF(OR(BB$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BB$3,$H192/$G192,$H192-SUM($I192:BA192)))","v":0},{"$f":"IF(OR(BC$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BC$3,$H192/$G192,$H192-SUM($I192:BB192)))","v":0},{"$f":"IF(OR(BD$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BD$3,$H192/$G192,$H192-SUM($I192:BC192)))","v":0},{"$f":"IF(OR(BE$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BE$3,$H192/$G192,$H192-SUM($I192:BD192)))","v":0},{"$f":"IF(OR(BF$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BF$3,$H192/$G192,$H192-SUM($I192:BE192)))","v":0},{"$f":"IF(OR(BG$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BG$3,$H192/$G192,$H192-SUM($I192:BF192)))","v":0},{"$f":"IF(OR(BH$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BH$3,$H192/$G192,$H192-SUM($I192:BG192)))","v":0},{"$f":"IF(OR(BI$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BI$3,$H192/$G192,$H192-SUM($I192:BH192)))","v":0},{"$f":"IF(OR(BJ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BJ$3,$H192/$G192,$H192-SUM($I192:BI192)))","v":0},{"$f":"IF(OR(BK$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BK$3,$H192/$G192,$H192-SUM($I192:BJ192)))","v":0},{"$f":"IF(OR(BL$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BL$3,$H192/$G192,$H192-SUM($I192:BK192)))","v":0},{"$f":"IF(OR(BM$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BM$3,$H192/$G192,$H192-SUM($I192:BL192)))","v":0},{"$f":"IF(OR(BN$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BN$3,$H192/$G192,$H192-SUM($I192:BM192)))","v":0},{"$f":"IF(OR(BO$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BO$3,$H192/$G192,$H192-SUM($I192:BN192)))","v":0},{"$f":"IF(OR(BP$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BP$3,$H192/$G192,$H192-SUM($I192:BO192)))","v":0},{"$f":"IF(OR(BQ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BQ$3,$H192/$G192,$H192-SUM($I192:BP192)))","v":0},{"$f":"IF(OR(BR$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BR$3,$H192/$G192,$H192-SUM($I192:BQ192)))","v":0},{"$f":"IF(OR(BS$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BS$3,$H192/$G192,$H192-SUM($I192:BR192)))","v":0},{"$f":"IF(OR(BT$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BT$3,$H192/$G192,$H192-SUM($I192:BS192)))","v":0},{"$f":"IF(OR(BU$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BU$3,$H192/$G192,$H192-SUM($I192:BT192)))","v":0},{"$f":"IF(OR(BV$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BV$3,$H192/$G192,$H192-SUM($I192:BU192)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,45,{"$f":"AG169","v":0},null,{"$f":"IF(OR(J$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>J$3,$H193/$G193,$H193-SUM($I193:I193)))","v":0},{"$f":"IF(OR(K$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>K$3,$H193/$G193,$H193-SUM($I193:J193)))","v":0},{"$f":"IF(OR(L$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>L$3,$H193/$G193,$H193-SUM($I193:K193)))","v":0},{"$f":"IF(OR(M$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>M$3,$H193/$G193,$H193-SUM($I193:L193)))","v":0},{"$f":"IF(OR(N$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>N$3,$H193/$G193,$H193-SUM($I193:M193)))","v":0},{"$f":"IF(OR(O$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>O$3,$H193/$G193,$H193-SUM($I193:N193)))","v":0},{"$f":"IF(OR(P$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>P$3,$H193/$G193,$H193-SUM($I193:O193)))","v":0},{"$f":"IF(OR(Q$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Q$3,$H193/$G193,$H193-SUM($I193:P193)))","v":0},{"$f":"IF(OR(R$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>R$3,$H193/$G193,$H193-SUM($I193:Q193)))","v":0},{"$f":"IF(OR(S$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>S$3,$H193/$G193,$H193-SUM($I193:R193)))","v":0},{"$f":"IF(OR(T$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>T$3,$H193/$G193,$H193-SUM($I193:S193)))","v":0},{"$f":"IF(OR(U$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>U$3,$H193/$G193,$H193-SUM($I193:T193)))","v":0},{"$f":"IF(OR(V$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>V$3,$H193/$G193,$H193-SUM($I193:U193)))","v":0},{"$f":"IF(OR(W$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>W$3,$H193/$G193,$H193-SUM($I193:V193)))","v":0},{"$f":"IF(OR(X$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>X$3,$H193/$G193,$H193-SUM($I193:W193)))","v":0},{"$f":"IF(OR(Y$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Y$3,$H193/$G193,$H193-SUM($I193:X193)))","v":0},{"$f":"IF(OR(Z$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Z$3,$H193/$G193,$H193-SUM($I193:Y193)))","v":0},{"$f":"IF(OR(AA$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AA$3,$H193/$G193,$H193-SUM($I193:Z193)))","v":0},{"$f":"IF(OR(AB$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AB$3,$H193/$G193,$H193-SUM($I193:AA193)))","v":0},{"$f":"IF(OR(AC$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AC$3,$H193/$G193,$H193-SUM($I193:AB193)))","v":0},{"$f":"IF(OR(AD$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AD$3,$H193/$G193,$H193-SUM($I193:AC193)))","v":0},{"$f":"IF(OR(AE$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AE$3,$H193/$G193,$H193-SUM($I193:AD193)))","v":0},{"$f":"IF(OR(AF$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AF$3,$H193/$G193,$H193-SUM($I193:AE193)))","v":0},{"$f":"IF(OR(AG$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AG$3,$H193/$G193,$H193-SUM($I193:AF193)))","v":0},{"$f":"IF(OR(AH$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AH$3,$H193/$G193,$H193-SUM($I193:AG193)))","v":0},{"$f":"IF(OR(AI$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AI$3,$H193/$G193,$H193-SUM($I193:AH193)))","v":0},{"$f":"IF(OR(AJ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AJ$3,$H193/$G193,$H193-SUM($I193:AI193)))","v":0},{"$f":"IF(OR(AK$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AK$3,$H193/$G193,$H193-SUM($I193:AJ193)))","v":0},{"$f":"IF(OR(AL$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AL$3,$H193/$G193,$H193-SUM($I193:AK193)))","v":0},{"$f":"IF(OR(AM$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AM$3,$H193/$G193,$H193-SUM($I193:AL193)))","v":0},{"$f":"IF(OR(AN$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AN$3,$H193/$G193,$H193-SUM($I193:AM193)))","v":0},{"$f":"IF(OR(AO$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AO$3,$H193/$G193,$H193-SUM($I193:AN193)))","v":0},{"$f":"IF(OR(AP$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AP$3,$H193/$G193,$H193-SUM($I193:AO193)))","v":0},{"$f":"IF(OR(AQ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AQ$3,$H193/$G193,$H193-SUM($I193:AP193)))","v":0},{"$f":"IF(OR(AR$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AR$3,$H193/$G193,$H193-SUM($I193:AQ193)))","v":0},{"$f":"IF(OR(AS$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AS$3,$H193/$G193,$H193-SUM($I193:AR193)))","v":0},{"$f":"IF(OR(AT$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AT$3,$H193/$G193,$H193-SUM($I193:AS193)))","v":0},{"$f":"IF(OR(AU$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AU$3,$H193/$G193,$H193-SUM($I193:AT193)))","v":0},{"$f":"IF(OR(AV$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AV$3,$H193/$G193,$H193-SUM($I193:AU193)))","v":0},{"$f":"IF(OR(AW$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AW$3,$H193/$G193,$H193-SUM($I193:AV193)))","v":0},{"$f":"IF(OR(AX$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AX$3,$H193/$G193,$H193-SUM($I193:AW193)))","v":0},{"$f":"IF(OR(AY$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AY$3,$H193/$G193,$H193-SUM($I193:AX193)))","v":0},{"$f":"IF(OR(AZ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AZ$3,$H193/$G193,$H193-SUM($I193:AY193)))","v":0},{"$f":"IF(OR(BA$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BA$3,$H193/$G193,$H193-SUM($I193:AZ193)))","v":0},{"$f":"IF(OR(BB$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BB$3,$H193/$G193,$H193-SUM($I193:BA193)))","v":0},{"$f":"IF(OR(BC$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BC$3,$H193/$G193,$H193-SUM($I193:BB193)))","v":0},{"$f":"IF(OR(BD$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BD$3,$H193/$G193,$H193-SUM($I193:BC193)))","v":0},{"$f":"IF(OR(BE$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BE$3,$H193/$G193,$H193-SUM($I193:BD193)))","v":0},{"$f":"IF(OR(BF$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BF$3,$H193/$G193,$H193-SUM($I193:BE193)))","v":0},{"$f":"IF(OR(BG$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BG$3,$H193/$G193,$H193-SUM($I193:BF193)))","v":0},{"$f":"IF(OR(BH$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BH$3,$H193/$G193,$H193-SUM($I193:BG193)))","v":0},{"$f":"IF(OR(BI$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BI$3,$H193/$G193,$H193-SUM($I193:BH193)))","v":0},{"$f":"IF(OR(BJ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BJ$3,$H193/$G193,$H193-SUM($I193:BI193)))","v":0},{"$f":"IF(OR(BK$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BK$3,$H193/$G193,$H193-SUM($I193:BJ193)))","v":0},{"$f":"IF(OR(BL$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BL$3,$H193/$G193,$H193-SUM($I193:BK193)))","v":0},{"$f":"IF(OR(BM$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BM$3,$H193/$G193,$H193-SUM($I193:BL193)))","v":0},{"$f":"IF(OR(BN$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BN$3,$H193/$G193,$H193-SUM($I193:BM193)))","v":0},{"$f":"IF(OR(BO$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BO$3,$H193/$G193,$H193-SUM($I193:BN193)))","v":0},{"$f":"IF(OR(BP$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BP$3,$H193/$G193,$H193-SUM($I193:BO193)))","v":0},{"$f":"IF(OR(BQ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BQ$3,$H193/$G193,$H193-SUM($I193:BP193)))","v":0},{"$f":"IF(OR(BR$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BR$3,$H193/$G193,$H193-SUM($I193:BQ193)))","v":0},{"$f":"IF(OR(BS$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BS$3,$H193/$G193,$H193-SUM($I193:BR193)))","v":0},{"$f":"IF(OR(BT$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BT$3,$H193/$G193,$H193-SUM($I193:BS193)))","v":0},{"$f":"IF(OR(BU$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BU$3,$H193/$G193,$H193-SUM($I193:BT193)))","v":0},{"$f":"IF(OR(BV$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BV$3,$H193/$G193,$H193-SUM($I193:BU193)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,45,{"$f":"AH169","v":0},null,{"$f":"IF(OR(J$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>J$3,$H194/$G194,$H194-SUM($I194:I194)))","v":0},{"$f":"IF(OR(K$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>K$3,$H194/$G194,$H194-SUM($I194:J194)))","v":0},{"$f":"IF(OR(L$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>L$3,$H194/$G194,$H194-SUM($I194:K194)))","v":0},{"$f":"IF(OR(M$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>M$3,$H194/$G194,$H194-SUM($I194:L194)))","v":0},{"$f":"IF(OR(N$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>N$3,$H194/$G194,$H194-SUM($I194:M194)))","v":0},{"$f":"IF(OR(O$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>O$3,$H194/$G194,$H194-SUM($I194:N194)))","v":0},{"$f":"IF(OR(P$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>P$3,$H194/$G194,$H194-SUM($I194:O194)))","v":0},{"$f":"IF(OR(Q$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Q$3,$H194/$G194,$H194-SUM($I194:P194)))","v":0},{"$f":"IF(OR(R$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>R$3,$H194/$G194,$H194-SUM($I194:Q194)))","v":0},{"$f":"IF(OR(S$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>S$3,$H194/$G194,$H194-SUM($I194:R194)))","v":0},{"$f":"IF(OR(T$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>T$3,$H194/$G194,$H194-SUM($I194:S194)))","v":0},{"$f":"IF(OR(U$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>U$3,$H194/$G194,$H194-SUM($I194:T194)))","v":0},{"$f":"IF(OR(V$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>V$3,$H194/$G194,$H194-SUM($I194:U194)))","v":0},{"$f":"IF(OR(W$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>W$3,$H194/$G194,$H194-SUM($I194:V194)))","v":0},{"$f":"IF(OR(X$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>X$3,$H194/$G194,$H194-SUM($I194:W194)))","v":0},{"$f":"IF(OR(Y$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Y$3,$H194/$G194,$H194-SUM($I194:X194)))","v":0},{"$f":"IF(OR(Z$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Z$3,$H194/$G194,$H194-SUM($I194:Y194)))","v":0},{"$f":"IF(OR(AA$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AA$3,$H194/$G194,$H194-SUM($I194:Z194)))","v":0},{"$f":"IF(OR(AB$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AB$3,$H194/$G194,$H194-SUM($I194:AA194)))","v":0},{"$f":"IF(OR(AC$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AC$3,$H194/$G194,$H194-SUM($I194:AB194)))","v":0},{"$f":"IF(OR(AD$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AD$3,$H194/$G194,$H194-SUM($I194:AC194)))","v":0},{"$f":"IF(OR(AE$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AE$3,$H194/$G194,$H194-SUM($I194:AD194)))","v":0},{"$f":"IF(OR(AF$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AF$3,$H194/$G194,$H194-SUM($I194:AE194)))","v":0},{"$f":"IF(OR(AG$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AG$3,$H194/$G194,$H194-SUM($I194:AF194)))","v":0},{"$f":"IF(OR(AH$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AH$3,$H194/$G194,$H194-SUM($I194:AG194)))","v":0},{"$f":"IF(OR(AI$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AI$3,$H194/$G194,$H194-SUM($I194:AH194)))","v":0},{"$f":"IF(OR(AJ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AJ$3,$H194/$G194,$H194-SUM($I194:AI194)))","v":0},{"$f":"IF(OR(AK$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AK$3,$H194/$G194,$H194-SUM($I194:AJ194)))","v":0},{"$f":"IF(OR(AL$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AL$3,$H194/$G194,$H194-SUM($I194:AK194)))","v":0},{"$f":"IF(OR(AM$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AM$3,$H194/$G194,$H194-SUM($I194:AL194)))","v":0},{"$f":"IF(OR(AN$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AN$3,$H194/$G194,$H194-SUM($I194:AM194)))","v":0},{"$f":"IF(OR(AO$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AO$3,$H194/$G194,$H194-SUM($I194:AN194)))","v":0},{"$f":"IF(OR(AP$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AP$3,$H194/$G194,$H194-SUM($I194:AO194)))","v":0},{"$f":"IF(OR(AQ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AQ$3,$H194/$G194,$H194-SUM($I194:AP194)))","v":0},{"$f":"IF(OR(AR$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AR$3,$H194/$G194,$H194-SUM($I194:AQ194)))","v":0},{"$f":"IF(OR(AS$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AS$3,$H194/$G194,$H194-SUM($I194:AR194)))","v":0},{"$f":"IF(OR(AT$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AT$3,$H194/$G194,$H194-SUM($I194:AS194)))","v":0},{"$f":"IF(OR(AU$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AU$3,$H194/$G194,$H194-SUM($I194:AT194)))","v":0},{"$f":"IF(OR(AV$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AV$3,$H194/$G194,$H194-SUM($I194:AU194)))","v":0},{"$f":"IF(OR(AW$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AW$3,$H194/$G194,$H194-SUM($I194:AV194)))","v":0},{"$f":"IF(OR(AX$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AX$3,$H194/$G194,$H194-SUM($I194:AW194)))","v":0},{"$f":"IF(OR(AY$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AY$3,$H194/$G194,$H194-SUM($I194:AX194)))","v":0},{"$f":"IF(OR(AZ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AZ$3,$H194/$G194,$H194-SUM($I194:AY194)))","v":0},{"$f":"IF(OR(BA$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BA$3,$H194/$G194,$H194-SUM($I194:AZ194)))","v":0},{"$f":"IF(OR(BB$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BB$3,$H194/$G194,$H194-SUM($I194:BA194)))","v":0},{"$f":"IF(OR(BC$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BC$3,$H194/$G194,$H194-SUM($I194:BB194)))","v":0},{"$f":"IF(OR(BD$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BD$3,$H194/$G194,$H194-SUM($I194:BC194)))","v":0},{"$f":"IF(OR(BE$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BE$3,$H194/$G194,$H194-SUM($I194:BD194)))","v":0},{"$f":"IF(OR(BF$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BF$3,$H194/$G194,$H194-SUM($I194:BE194)))","v":0},{"$f":"IF(OR(BG$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BG$3,$H194/$G194,$H194-SUM($I194:BF194)))","v":0},{"$f":"IF(OR(BH$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BH$3,$H194/$G194,$H194-SUM($I194:BG194)))","v":0},{"$f":"IF(OR(BI$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BI$3,$H194/$G194,$H194-SUM($I194:BH194)))","v":0},{"$f":"IF(OR(BJ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BJ$3,$H194/$G194,$H194-SUM($I194:BI194)))","v":0},{"$f":"IF(OR(BK$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BK$3,$H194/$G194,$H194-SUM($I194:BJ194)))","v":0},{"$f":"IF(OR(BL$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BL$3,$H194/$G194,$H194-SUM($I194:BK194)))","v":0},{"$f":"IF(OR(BM$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BM$3,$H194/$G194,$H194-SUM($I194:BL194)))","v":0},{"$f":"IF(OR(BN$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BN$3,$H194/$G194,$H194-SUM($I194:BM194)))","v":0},{"$f":"IF(OR(BO$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BO$3,$H194/$G194,$H194-SUM($I194:BN194)))","v":0},{"$f":"IF(OR(BP$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BP$3,$H194/$G194,$H194-SUM($I194:BO194)))","v":0},{"$f":"IF(OR(BQ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BQ$3,$H194/$G194,$H194-SUM($I194:BP194)))","v":0},{"$f":"IF(OR(BR$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BR$3,$H194/$G194,$H194-SUM($I194:BQ194)))","v":0},{"$f":"IF(OR(BS$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BS$3,$H194/$G194,$H194-SUM($I194:BR194)))","v":0},{"$f":"IF(OR(BT$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BT$3,$H194/$G194,$H194-SUM($I194:BS194)))","v":0},{"$f":"IF(OR(BU$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BU$3,$H194/$G194,$H194-SUM($I194:BT194)))","v":0},{"$f":"IF(OR(BV$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BV$3,$H194/$G194,$H194-SUM($I194:BU194)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,45,{"$f":"AI169","v":0},null,{"$f":"IF(OR(J$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>J$3,$H195/$G195,$H195-SUM($I195:I195)))","v":0},{"$f":"IF(OR(K$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>K$3,$H195/$G195,$H195-SUM($I195:J195)))","v":0},{"$f":"IF(OR(L$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>L$3,$H195/$G195,$H195-SUM($I195:K195)))","v":0},{"$f":"IF(OR(M$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>M$3,$H195/$G195,$H195-SUM($I195:L195)))","v":0},{"$f":"IF(OR(N$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>N$3,$H195/$G195,$H195-SUM($I195:M195)))","v":0},{"$f":"IF(OR(O$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>O$3,$H195/$G195,$H195-SUM($I195:N195)))","v":0},{"$f":"IF(OR(P$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>P$3,$H195/$G195,$H195-SUM($I195:O195)))","v":0},{"$f":"IF(OR(Q$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Q$3,$H195/$G195,$H195-SUM($I195:P195)))","v":0},{"$f":"IF(OR(R$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>R$3,$H195/$G195,$H195-SUM($I195:Q195)))","v":0},{"$f":"IF(OR(S$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>S$3,$H195/$G195,$H195-SUM($I195:R195)))","v":0},{"$f":"IF(OR(T$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>T$3,$H195/$G195,$H195-SUM($I195:S195)))","v":0},{"$f":"IF(OR(U$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>U$3,$H195/$G195,$H195-SUM($I195:T195)))","v":0},{"$f":"IF(OR(V$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>V$3,$H195/$G195,$H195-SUM($I195:U195)))","v":0},{"$f":"IF(OR(W$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>W$3,$H195/$G195,$H195-SUM($I195:V195)))","v":0},{"$f":"IF(OR(X$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>X$3,$H195/$G195,$H195-SUM($I195:W195)))","v":0},{"$f":"IF(OR(Y$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Y$3,$H195/$G195,$H195-SUM($I195:X195)))","v":0},{"$f":"IF(OR(Z$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Z$3,$H195/$G195,$H195-SUM($I195:Y195)))","v":0},{"$f":"IF(OR(AA$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AA$3,$H195/$G195,$H195-SUM($I195:Z195)))","v":0},{"$f":"IF(OR(AB$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AB$3,$H195/$G195,$H195-SUM($I195:AA195)))","v":0},{"$f":"IF(OR(AC$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AC$3,$H195/$G195,$H195-SUM($I195:AB195)))","v":0},{"$f":"IF(OR(AD$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AD$3,$H195/$G195,$H195-SUM($I195:AC195)))","v":0},{"$f":"IF(OR(AE$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AE$3,$H195/$G195,$H195-SUM($I195:AD195)))","v":0},{"$f":"IF(OR(AF$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AF$3,$H195/$G195,$H195-SUM($I195:AE195)))","v":0},{"$f":"IF(OR(AG$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AG$3,$H195/$G195,$H195-SUM($I195:AF195)))","v":0},{"$f":"IF(OR(AH$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AH$3,$H195/$G195,$H195-SUM($I195:AG195)))","v":0},{"$f":"IF(OR(AI$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AI$3,$H195/$G195,$H195-SUM($I195:AH195)))","v":0},{"$f":"IF(OR(AJ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AJ$3,$H195/$G195,$H195-SUM($I195:AI195)))","v":0},{"$f":"IF(OR(AK$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AK$3,$H195/$G195,$H195-SUM($I195:AJ195)))","v":0},{"$f":"IF(OR(AL$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AL$3,$H195/$G195,$H195-SUM($I195:AK195)))","v":0},{"$f":"IF(OR(AM$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AM$3,$H195/$G195,$H195-SUM($I195:AL195)))","v":0},{"$f":"IF(OR(AN$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AN$3,$H195/$G195,$H195-SUM($I195:AM195)))","v":0},{"$f":"IF(OR(AO$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AO$3,$H195/$G195,$H195-SUM($I195:AN195)))","v":0},{"$f":"IF(OR(AP$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AP$3,$H195/$G195,$H195-SUM($I195:AO195)))","v":0},{"$f":"IF(OR(AQ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AQ$3,$H195/$G195,$H195-SUM($I195:AP195)))","v":0},{"$f":"IF(OR(AR$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AR$3,$H195/$G195,$H195-SUM($I195:AQ195)))","v":0},{"$f":"IF(OR(AS$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AS$3,$H195/$G195,$H195-SUM($I195:AR195)))","v":0},{"$f":"IF(OR(AT$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AT$3,$H195/$G195,$H195-SUM($I195:AS195)))","v":0},{"$f":"IF(OR(AU$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AU$3,$H195/$G195,$H195-SUM($I195:AT195)))","v":0},{"$f":"IF(OR(AV$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AV$3,$H195/$G195,$H195-SUM($I195:AU195)))","v":0},{"$f":"IF(OR(AW$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AW$3,$H195/$G195,$H195-SUM($I195:AV195)))","v":0},{"$f":"IF(OR(AX$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AX$3,$H195/$G195,$H195-SUM($I195:AW195)))","v":0},{"$f":"IF(OR(AY$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AY$3,$H195/$G195,$H195-SUM($I195:AX195)))","v":0},{"$f":"IF(OR(AZ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AZ$3,$H195/$G195,$H195-SUM($I195:AY195)))","v":0},{"$f":"IF(OR(BA$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BA$3,$H195/$G195,$H195-SUM($I195:AZ195)))","v":0},{"$f":"IF(OR(BB$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BB$3,$H195/$G195,$H195-SUM($I195:BA195)))","v":0},{"$f":"IF(OR(BC$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BC$3,$H195/$G195,$H195-SUM($I195:BB195)))","v":0},{"$f":"IF(OR(BD$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BD$3,$H195/$G195,$H195-SUM($I195:BC195)))","v":0},{"$f":"IF(OR(BE$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BE$3,$H195/$G195,$H195-SUM($I195:BD195)))","v":0},{"$f":"IF(OR(BF$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BF$3,$H195/$G195,$H195-SUM($I195:BE195)))","v":0},{"$f":"IF(OR(BG$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BG$3,$H195/$G195,$H195-SUM($I195:BF195)))","v":0},{"$f":"IF(OR(BH$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BH$3,$H195/$G195,$H195-SUM($I195:BG195)))","v":0},{"$f":"IF(OR(BI$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BI$3,$H195/$G195,$H195-SUM($I195:BH195)))","v":0},{"$f":"IF(OR(BJ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BJ$3,$H195/$G195,$H195-SUM($I195:BI195)))","v":0},{"$f":"IF(OR(BK$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BK$3,$H195/$G195,$H195-SUM($I195:BJ195)))","v":0},{"$f":"IF(OR(BL$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BL$3,$H195/$G195,$H195-SUM($I195:BK195)))","v":0},{"$f":"IF(OR(BM$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BM$3,$H195/$G195,$H195-SUM($I195:BL195)))","v":0},{"$f":"IF(OR(BN$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BN$3,$H195/$G195,$H195-SUM($I195:BM195)))","v":0},{"$f":"IF(OR(BO$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BO$3,$H195/$G195,$H195-SUM($I195:BN195)))","v":0},{"$f":"IF(OR(BP$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BP$3,$H195/$G195,$H195-SUM($I195:BO195)))","v":0},{"$f":"IF(OR(BQ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BQ$3,$H195/$G195,$H195-SUM($I195:BP195)))","v":0},{"$f":"IF(OR(BR$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BR$3,$H195/$G195,$H195-SUM($I195:BQ195)))","v":0},{"$f":"IF(OR(BS$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BS$3,$H195/$G195,$H195-SUM($I195:BR195)))","v":0},{"$f":"IF(OR(BT$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BT$3,$H195/$G195,$H195-SUM($I195:BS195)))","v":0},{"$f":"IF(OR(BU$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BU$3,$H195/$G195,$H195-SUM($I195:BT195)))","v":0},{"$f":"IF(OR(BV$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BV$3,$H195/$G195,$H195-SUM($I195:BU195)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,45,{"$f":"AJ169","v":0},null,{"$f":"IF(OR(J$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>J$3,$H196/$G196,$H196-SUM($I196:I196)))","v":0},{"$f":"IF(OR(K$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>K$3,$H196/$G196,$H196-SUM($I196:J196)))","v":0},{"$f":"IF(OR(L$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>L$3,$H196/$G196,$H196-SUM($I196:K196)))","v":0},{"$f":"IF(OR(M$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>M$3,$H196/$G196,$H196-SUM($I196:L196)))","v":0},{"$f":"IF(OR(N$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>N$3,$H196/$G196,$H196-SUM($I196:M196)))","v":0},{"$f":"IF(OR(O$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>O$3,$H196/$G196,$H196-SUM($I196:N196)))","v":0},{"$f":"IF(OR(P$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>P$3,$H196/$G196,$H196-SUM($I196:O196)))","v":0},{"$f":"IF(OR(Q$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Q$3,$H196/$G196,$H196-SUM($I196:P196)))","v":0},{"$f":"IF(OR(R$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>R$3,$H196/$G196,$H196-SUM($I196:Q196)))","v":0},{"$f":"IF(OR(S$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>S$3,$H196/$G196,$H196-SUM($I196:R196)))","v":0},{"$f":"IF(OR(T$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>T$3,$H196/$G196,$H196-SUM($I196:S196)))","v":0},{"$f":"IF(OR(U$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>U$3,$H196/$G196,$H196-SUM($I196:T196)))","v":0},{"$f":"IF(OR(V$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>V$3,$H196/$G196,$H196-SUM($I196:U196)))","v":0},{"$f":"IF(OR(W$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>W$3,$H196/$G196,$H196-SUM($I196:V196)))","v":0},{"$f":"IF(OR(X$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>X$3,$H196/$G196,$H196-SUM($I196:W196)))","v":0},{"$f":"IF(OR(Y$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Y$3,$H196/$G196,$H196-SUM($I196:X196)))","v":0},{"$f":"IF(OR(Z$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Z$3,$H196/$G196,$H196-SUM($I196:Y196)))","v":0},{"$f":"IF(OR(AA$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AA$3,$H196/$G196,$H196-SUM($I196:Z196)))","v":0},{"$f":"IF(OR(AB$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AB$3,$H196/$G196,$H196-SUM($I196:AA196)))","v":0},{"$f":"IF(OR(AC$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AC$3,$H196/$G196,$H196-SUM($I196:AB196)))","v":0},{"$f":"IF(OR(AD$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AD$3,$H196/$G196,$H196-SUM($I196:AC196)))","v":0},{"$f":"IF(OR(AE$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AE$3,$H196/$G196,$H196-SUM($I196:AD196)))","v":0},{"$f":"IF(OR(AF$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AF$3,$H196/$G196,$H196-SUM($I196:AE196)))","v":0},{"$f":"IF(OR(AG$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AG$3,$H196/$G196,$H196-SUM($I196:AF196)))","v":0},{"$f":"IF(OR(AH$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AH$3,$H196/$G196,$H196-SUM($I196:AG196)))","v":0},{"$f":"IF(OR(AI$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AI$3,$H196/$G196,$H196-SUM($I196:AH196)))","v":0},{"$f":"IF(OR(AJ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AJ$3,$H196/$G196,$H196-SUM($I196:AI196)))","v":0},{"$f":"IF(OR(AK$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AK$3,$H196/$G196,$H196-SUM($I196:AJ196)))","v":0},{"$f":"IF(OR(AL$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AL$3,$H196/$G196,$H196-SUM($I196:AK196)))","v":0},{"$f":"IF(OR(AM$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AM$3,$H196/$G196,$H196-SUM($I196:AL196)))","v":0},{"$f":"IF(OR(AN$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AN$3,$H196/$G196,$H196-SUM($I196:AM196)))","v":0},{"$f":"IF(OR(AO$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AO$3,$H196/$G196,$H196-SUM($I196:AN196)))","v":0},{"$f":"IF(OR(AP$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AP$3,$H196/$G196,$H196-SUM($I196:AO196)))","v":0},{"$f":"IF(OR(AQ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AQ$3,$H196/$G196,$H196-SUM($I196:AP196)))","v":0},{"$f":"IF(OR(AR$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AR$3,$H196/$G196,$H196-SUM($I196:AQ196)))","v":0},{"$f":"IF(OR(AS$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AS$3,$H196/$G196,$H196-SUM($I196:AR196)))","v":0},{"$f":"IF(OR(AT$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AT$3,$H196/$G196,$H196-SUM($I196:AS196)))","v":0},{"$f":"IF(OR(AU$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AU$3,$H196/$G196,$H196-SUM($I196:AT196)))","v":0},{"$f":"IF(OR(AV$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AV$3,$H196/$G196,$H196-SUM($I196:AU196)))","v":0},{"$f":"IF(OR(AW$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AW$3,$H196/$G196,$H196-SUM($I196:AV196)))","v":0},{"$f":"IF(OR(AX$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AX$3,$H196/$G196,$H196-SUM($I196:AW196)))","v":0},{"$f":"IF(OR(AY$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AY$3,$H196/$G196,$H196-SUM($I196:AX196)))","v":0},{"$f":"IF(OR(AZ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AZ$3,$H196/$G196,$H196-SUM($I196:AY196)))","v":0},{"$f":"IF(OR(BA$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BA$3,$H196/$G196,$H196-SUM($I196:AZ196)))","v":0},{"$f":"IF(OR(BB$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BB$3,$H196/$G196,$H196-SUM($I196:BA196)))","v":0},{"$f":"IF(OR(BC$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BC$3,$H196/$G196,$H196-SUM($I196:BB196)))","v":0},{"$f":"IF(OR(BD$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BD$3,$H196/$G196,$H196-SUM($I196:BC196)))","v":0},{"$f":"IF(OR(BE$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BE$3,$H196/$G196,$H196-SUM($I196:BD196)))","v":0},{"$f":"IF(OR(BF$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BF$3,$H196/$G196,$H196-SUM($I196:BE196)))","v":0},{"$f":"IF(OR(BG$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BG$3,$H196/$G196,$H196-SUM($I196:BF196)))","v":0},{"$f":"IF(OR(BH$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BH$3,$H196/$G196,$H196-SUM($I196:BG196)))","v":0},{"$f":"IF(OR(BI$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BI$3,$H196/$G196,$H196-SUM($I196:BH196)))","v":0},{"$f":"IF(OR(BJ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BJ$3,$H196/$G196,$H196-SUM($I196:BI196)))","v":0},{"$f":"IF(OR(BK$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BK$3,$H196/$G196,$H196-SUM($I196:BJ196)))","v":0},{"$f":"IF(OR(BL$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BL$3,$H196/$G196,$H196-SUM($I196:BK196)))","v":0},{"$f":"IF(OR(BM$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BM$3,$H196/$G196,$H196-SUM($I196:BL196)))","v":0},{"$f":"IF(OR(BN$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BN$3,$H196/$G196,$H196-SUM($I196:BM196)))","v":0},{"$f":"IF(OR(BO$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BO$3,$H196/$G196,$H196-SUM($I196:BN196)))","v":0},{"$f":"IF(OR(BP$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BP$3,$H196/$G196,$H196-SUM($I196:BO196)))","v":0},{"$f":"IF(OR(BQ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BQ$3,$H196/$G196,$H196-SUM($I196:BP196)))","v":0},{"$f":"IF(OR(BR$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BR$3,$H196/$G196,$H196-SUM($I196:BQ196)))","v":0},{"$f":"IF(OR(BS$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BS$3,$H196/$G196,$H196-SUM($I196:BR196)))","v":0},{"$f":"IF(OR(BT$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BT$3,$H196/$G196,$H196-SUM($I196:BS196)))","v":0},{"$f":"IF(OR(BU$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BU$3,$H196/$G196,$H196-SUM($I196:BT196)))","v":0},{"$f":"IF(OR(BV$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BV$3,$H196/$G196,$H196-SUM($I196:BU196)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,45,{"$f":"AK169","v":0},null,{"$f":"IF(OR(J$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>J$3,$H197/$G197,$H197-SUM($I197:I197)))","v":0},{"$f":"IF(OR(K$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>K$3,$H197/$G197,$H197-SUM($I197:J197)))","v":0},{"$f":"IF(OR(L$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>L$3,$H197/$G197,$H197-SUM($I197:K197)))","v":0},{"$f":"IF(OR(M$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>M$3,$H197/$G197,$H197-SUM($I197:L197)))","v":0},{"$f":"IF(OR(N$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>N$3,$H197/$G197,$H197-SUM($I197:M197)))","v":0},{"$f":"IF(OR(O$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>O$3,$H197/$G197,$H197-SUM($I197:N197)))","v":0},{"$f":"IF(OR(P$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>P$3,$H197/$G197,$H197-SUM($I197:O197)))","v":0},{"$f":"IF(OR(Q$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Q$3,$H197/$G197,$H197-SUM($I197:P197)))","v":0},{"$f":"IF(OR(R$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>R$3,$H197/$G197,$H197-SUM($I197:Q197)))","v":0},{"$f":"IF(OR(S$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>S$3,$H197/$G197,$H197-SUM($I197:R197)))","v":0},{"$f":"IF(OR(T$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>T$3,$H197/$G197,$H197-SUM($I197:S197)))","v":0},{"$f":"IF(OR(U$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>U$3,$H197/$G197,$H197-SUM($I197:T197)))","v":0},{"$f":"IF(OR(V$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>V$3,$H197/$G197,$H197-SUM($I197:U197)))","v":0},{"$f":"IF(OR(W$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>W$3,$H197/$G197,$H197-SUM($I197:V197)))","v":0},{"$f":"IF(OR(X$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>X$3,$H197/$G197,$H197-SUM($I197:W197)))","v":0},{"$f":"IF(OR(Y$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Y$3,$H197/$G197,$H197-SUM($I197:X197)))","v":0},{"$f":"IF(OR(Z$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Z$3,$H197/$G197,$H197-SUM($I197:Y197)))","v":0},{"$f":"IF(OR(AA$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AA$3,$H197/$G197,$H197-SUM($I197:Z197)))","v":0},{"$f":"IF(OR(AB$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AB$3,$H197/$G197,$H197-SUM($I197:AA197)))","v":0},{"$f":"IF(OR(AC$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AC$3,$H197/$G197,$H197-SUM($I197:AB197)))","v":0},{"$f":"IF(OR(AD$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AD$3,$H197/$G197,$H197-SUM($I197:AC197)))","v":0},{"$f":"IF(OR(AE$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AE$3,$H197/$G197,$H197-SUM($I197:AD197)))","v":0},{"$f":"IF(OR(AF$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AF$3,$H197/$G197,$H197-SUM($I197:AE197)))","v":0},{"$f":"IF(OR(AG$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AG$3,$H197/$G197,$H197-SUM($I197:AF197)))","v":0},{"$f":"IF(OR(AH$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AH$3,$H197/$G197,$H197-SUM($I197:AG197)))","v":0},{"$f":"IF(OR(AI$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AI$3,$H197/$G197,$H197-SUM($I197:AH197)))","v":0},{"$f":"IF(OR(AJ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AJ$3,$H197/$G197,$H197-SUM($I197:AI197)))","v":0},{"$f":"IF(OR(AK$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AK$3,$H197/$G197,$H197-SUM($I197:AJ197)))","v":0},{"$f":"IF(OR(AL$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AL$3,$H197/$G197,$H197-SUM($I197:AK197)))","v":0},{"$f":"IF(OR(AM$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AM$3,$H197/$G197,$H197-SUM($I197:AL197)))","v":0},{"$f":"IF(OR(AN$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AN$3,$H197/$G197,$H197-SUM($I197:AM197)))","v":0},{"$f":"IF(OR(AO$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AO$3,$H197/$G197,$H197-SUM($I197:AN197)))","v":0},{"$f":"IF(OR(AP$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AP$3,$H197/$G197,$H197-SUM($I197:AO197)))","v":0},{"$f":"IF(OR(AQ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AQ$3,$H197/$G197,$H197-SUM($I197:AP197)))","v":0},{"$f":"IF(OR(AR$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AR$3,$H197/$G197,$H197-SUM($I197:AQ197)))","v":0},{"$f":"IF(OR(AS$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AS$3,$H197/$G197,$H197-SUM($I197:AR197)))","v":0},{"$f":"IF(OR(AT$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AT$3,$H197/$G197,$H197-SUM($I197:AS197)))","v":0},{"$f":"IF(OR(AU$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AU$3,$H197/$G197,$H197-SUM($I197:AT197)))","v":0},{"$f":"IF(OR(AV$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AV$3,$H197/$G197,$H197-SUM($I197:AU197)))","v":0},{"$f":"IF(OR(AW$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AW$3,$H197/$G197,$H197-SUM($I197:AV197)))","v":0},{"$f":"IF(OR(AX$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AX$3,$H197/$G197,$H197-SUM($I197:AW197)))","v":0},{"$f":"IF(OR(AY$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AY$3,$H197/$G197,$H197-SUM($I197:AX197)))","v":0},{"$f":"IF(OR(AZ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AZ$3,$H197/$G197,$H197-SUM($I197:AY197)))","v":0},{"$f":"IF(OR(BA$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BA$3,$H197/$G197,$H197-SUM($I197:AZ197)))","v":0},{"$f":"IF(OR(BB$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BB$3,$H197/$G197,$H197-SUM($I197:BA197)))","v":0},{"$f":"IF(OR(BC$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BC$3,$H197/$G197,$H197-SUM($I197:BB197)))","v":0},{"$f":"IF(OR(BD$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BD$3,$H197/$G197,$H197-SUM($I197:BC197)))","v":0},{"$f":"IF(OR(BE$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BE$3,$H197/$G197,$H197-SUM($I197:BD197)))","v":0},{"$f":"IF(OR(BF$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BF$3,$H197/$G197,$H197-SUM($I197:BE197)))","v":0},{"$f":"IF(OR(BG$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BG$3,$H197/$G197,$H197-SUM($I197:BF197)))","v":0},{"$f":"IF(OR(BH$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BH$3,$H197/$G197,$H197-SUM($I197:BG197)))","v":0},{"$f":"IF(OR(BI$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BI$3,$H197/$G197,$H197-SUM($I197:BH197)))","v":0},{"$f":"IF(OR(BJ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BJ$3,$H197/$G197,$H197-SUM($I197:BI197)))","v":0},{"$f":"IF(OR(BK$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BK$3,$H197/$G197,$H197-SUM($I197:BJ197)))","v":0},{"$f":"IF(OR(BL$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BL$3,$H197/$G197,$H197-SUM($I197:BK197)))","v":0},{"$f":"IF(OR(BM$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BM$3,$H197/$G197,$H197-SUM($I197:BL197)))","v":0},{"$f":"IF(OR(BN$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BN$3,$H197/$G197,$H197-SUM($I197:BM197)))","v":0},{"$f":"IF(OR(BO$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BO$3,$H197/$G197,$H197-SUM($I197:BN197)))","v":0},{"$f":"IF(OR(BP$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BP$3,$H197/$G197,$H197-SUM($I197:BO197)))","v":0},{"$f":"IF(OR(BQ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BQ$3,$H197/$G197,$H197-SUM($I197:BP197)))","v":0},{"$f":"IF(OR(BR$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BR$3,$H197/$G197,$H197-SUM($I197:BQ197)))","v":0},{"$f":"IF(OR(BS$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BS$3,$H197/$G197,$H197-SUM($I197:BR197)))","v":0},{"$f":"IF(OR(BT$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BT$3,$H197/$G197,$H197-SUM($I197:BS197)))","v":0},{"$f":"IF(OR(BU$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BU$3,$H197/$G197,$H197-SUM($I197:BT197)))","v":0},{"$f":"IF(OR(BV$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BV$3,$H197/$G197,$H197-SUM($I197:BU197)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,45,{"$f":"AL169","v":0},null,{"$f":"IF(OR(J$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>J$3,$H198/$G198,$H198-SUM($I198:I198)))","v":0},{"$f":"IF(OR(K$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>K$3,$H198/$G198,$H198-SUM($I198:J198)))","v":0},{"$f":"IF(OR(L$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>L$3,$H198/$G198,$H198-SUM($I198:K198)))","v":0},{"$f":"IF(OR(M$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>M$3,$H198/$G198,$H198-SUM($I198:L198)))","v":0},{"$f":"IF(OR(N$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>N$3,$H198/$G198,$H198-SUM($I198:M198)))","v":0},{"$f":"IF(OR(O$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>O$3,$H198/$G198,$H198-SUM($I198:N198)))","v":0},{"$f":"IF(OR(P$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>P$3,$H198/$G198,$H198-SUM($I198:O198)))","v":0},{"$f":"IF(OR(Q$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Q$3,$H198/$G198,$H198-SUM($I198:P198)))","v":0},{"$f":"IF(OR(R$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>R$3,$H198/$G198,$H198-SUM($I198:Q198)))","v":0},{"$f":"IF(OR(S$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>S$3,$H198/$G198,$H198-SUM($I198:R198)))","v":0},{"$f":"IF(OR(T$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>T$3,$H198/$G198,$H198-SUM($I198:S198)))","v":0},{"$f":"IF(OR(U$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>U$3,$H198/$G198,$H198-SUM($I198:T198)))","v":0},{"$f":"IF(OR(V$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>V$3,$H198/$G198,$H198-SUM($I198:U198)))","v":0},{"$f":"IF(OR(W$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>W$3,$H198/$G198,$H198-SUM($I198:V198)))","v":0},{"$f":"IF(OR(X$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>X$3,$H198/$G198,$H198-SUM($I198:W198)))","v":0},{"$f":"IF(OR(Y$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Y$3,$H198/$G198,$H198-SUM($I198:X198)))","v":0},{"$f":"IF(OR(Z$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Z$3,$H198/$G198,$H198-SUM($I198:Y198)))","v":0},{"$f":"IF(OR(AA$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AA$3,$H198/$G198,$H198-SUM($I198:Z198)))","v":0},{"$f":"IF(OR(AB$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AB$3,$H198/$G198,$H198-SUM($I198:AA198)))","v":0},{"$f":"IF(OR(AC$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AC$3,$H198/$G198,$H198-SUM($I198:AB198)))","v":0},{"$f":"IF(OR(AD$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AD$3,$H198/$G198,$H198-SUM($I198:AC198)))","v":0},{"$f":"IF(OR(AE$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AE$3,$H198/$G198,$H198-SUM($I198:AD198)))","v":0},{"$f":"IF(OR(AF$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AF$3,$H198/$G198,$H198-SUM($I198:AE198)))","v":0},{"$f":"IF(OR(AG$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AG$3,$H198/$G198,$H198-SUM($I198:AF198)))","v":0},{"$f":"IF(OR(AH$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AH$3,$H198/$G198,$H198-SUM($I198:AG198)))","v":0},{"$f":"IF(OR(AI$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AI$3,$H198/$G198,$H198-SUM($I198:AH198)))","v":0},{"$f":"IF(OR(AJ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AJ$3,$H198/$G198,$H198-SUM($I198:AI198)))","v":0},{"$f":"IF(OR(AK$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AK$3,$H198/$G198,$H198-SUM($I198:AJ198)))","v":0},{"$f":"IF(OR(AL$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AL$3,$H198/$G198,$H198-SUM($I198:AK198)))","v":0},{"$f":"IF(OR(AM$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AM$3,$H198/$G198,$H198-SUM($I198:AL198)))","v":0},{"$f":"IF(OR(AN$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AN$3,$H198/$G198,$H198-SUM($I198:AM198)))","v":0},{"$f":"IF(OR(AO$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AO$3,$H198/$G198,$H198-SUM($I198:AN198)))","v":0},{"$f":"IF(OR(AP$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AP$3,$H198/$G198,$H198-SUM($I198:AO198)))","v":0},{"$f":"IF(OR(AQ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AQ$3,$H198/$G198,$H198-SUM($I198:AP198)))","v":0},{"$f":"IF(OR(AR$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AR$3,$H198/$G198,$H198-SUM($I198:AQ198)))","v":0},{"$f":"IF(OR(AS$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AS$3,$H198/$G198,$H198-SUM($I198:AR198)))","v":0},{"$f":"IF(OR(AT$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AT$3,$H198/$G198,$H198-SUM($I198:AS198)))","v":0},{"$f":"IF(OR(AU$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AU$3,$H198/$G198,$H198-SUM($I198:AT198)))","v":0},{"$f":"IF(OR(AV$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AV$3,$H198/$G198,$H198-SUM($I198:AU198)))","v":0},{"$f":"IF(OR(AW$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AW$3,$H198/$G198,$H198-SUM($I198:AV198)))","v":0},{"$f":"IF(OR(AX$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AX$3,$H198/$G198,$H198-SUM($I198:AW198)))","v":0},{"$f":"IF(OR(AY$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AY$3,$H198/$G198,$H198-SUM($I198:AX198)))","v":0},{"$f":"IF(OR(AZ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AZ$3,$H198/$G198,$H198-SUM($I198:AY198)))","v":0},{"$f":"IF(OR(BA$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BA$3,$H198/$G198,$H198-SUM($I198:AZ198)))","v":0},{"$f":"IF(OR(BB$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BB$3,$H198/$G198,$H198-SUM($I198:BA198)))","v":0},{"$f":"IF(OR(BC$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BC$3,$H198/$G198,$H198-SUM($I198:BB198)))","v":0},{"$f":"IF(OR(BD$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BD$3,$H198/$G198,$H198-SUM($I198:BC198)))","v":0},{"$f":"IF(OR(BE$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BE$3,$H198/$G198,$H198-SUM($I198:BD198)))","v":0},{"$f":"IF(OR(BF$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BF$3,$H198/$G198,$H198-SUM($I198:BE198)))","v":0},{"$f":"IF(OR(BG$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BG$3,$H198/$G198,$H198-SUM($I198:BF198)))","v":0},{"$f":"IF(OR(BH$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BH$3,$H198/$G198,$H198-SUM($I198:BG198)))","v":0},{"$f":"IF(OR(BI$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BI$3,$H198/$G198,$H198-SUM($I198:BH198)))","v":0},{"$f":"IF(OR(BJ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BJ$3,$H198/$G198,$H198-SUM($I198:BI198)))","v":0},{"$f":"IF(OR(BK$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BK$3,$H198/$G198,$H198-SUM($I198:BJ198)))","v":0},{"$f":"IF(OR(BL$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BL$3,$H198/$G198,$H198-SUM($I198:BK198)))","v":0},{"$f":"IF(OR(BM$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BM$3,$H198/$G198,$H198-SUM($I198:BL198)))","v":0},{"$f":"IF(OR(BN$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BN$3,$H198/$G198,$H198-SUM($I198:BM198)))","v":0},{"$f":"IF(OR(BO$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BO$3,$H198/$G198,$H198-SUM($I198:BN198)))","v":0},{"$f":"IF(OR(BP$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BP$3,$H198/$G198,$H198-SUM($I198:BO198)))","v":0},{"$f":"IF(OR(BQ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BQ$3,$H198/$G198,$H198-SUM($I198:BP198)))","v":0},{"$f":"IF(OR(BR$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BR$3,$H198/$G198,$H198-SUM($I198:BQ198)))","v":0},{"$f":"IF(OR(BS$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BS$3,$H198/$G198,$H198-SUM($I198:BR198)))","v":0},{"$f":"IF(OR(BT$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BT$3,$H198/$G198,$H198-SUM($I198:BS198)))","v":0},{"$f":"IF(OR(BU$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BU$3,$H198/$G198,$H198-SUM($I198:BT198)))","v":0},{"$f":"IF(OR(BV$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BV$3,$H198/$G198,$H198-SUM($I198:BU198)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,45,{"$f":"AM169","v":0},null,{"$f":"IF(OR(J$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>J$3,$H199/$G199,$H199-SUM($I199:I199)))","v":0},{"$f":"IF(OR(K$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>K$3,$H199/$G199,$H199-SUM($I199:J199)))","v":0},{"$f":"IF(OR(L$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>L$3,$H199/$G199,$H199-SUM($I199:K199)))","v":0},{"$f":"IF(OR(M$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>M$3,$H199/$G199,$H199-SUM($I199:L199)))","v":0},{"$f":"IF(OR(N$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>N$3,$H199/$G199,$H199-SUM($I199:M199)))","v":0},{"$f":"IF(OR(O$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>O$3,$H199/$G199,$H199-SUM($I199:N199)))","v":0},{"$f":"IF(OR(P$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>P$3,$H199/$G199,$H199-SUM($I199:O199)))","v":0},{"$f":"IF(OR(Q$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Q$3,$H199/$G199,$H199-SUM($I199:P199)))","v":0},{"$f":"IF(OR(R$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>R$3,$H199/$G199,$H199-SUM($I199:Q199)))","v":0},{"$f":"IF(OR(S$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>S$3,$H199/$G199,$H199-SUM($I199:R199)))","v":0},{"$f":"IF(OR(T$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>T$3,$H199/$G199,$H199-SUM($I199:S199)))","v":0},{"$f":"IF(OR(U$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>U$3,$H199/$G199,$H199-SUM($I199:T199)))","v":0},{"$f":"IF(OR(V$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>V$3,$H199/$G199,$H199-SUM($I199:U199)))","v":0},{"$f":"IF(OR(W$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>W$3,$H199/$G199,$H199-SUM($I199:V199)))","v":0},{"$f":"IF(OR(X$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>X$3,$H199/$G199,$H199-SUM($I199:W199)))","v":0},{"$f":"IF(OR(Y$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Y$3,$H199/$G199,$H199-SUM($I199:X199)))","v":0},{"$f":"IF(OR(Z$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Z$3,$H199/$G199,$H199-SUM($I199:Y199)))","v":0},{"$f":"IF(OR(AA$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AA$3,$H199/$G199,$H199-SUM($I199:Z199)))","v":0},{"$f":"IF(OR(AB$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AB$3,$H199/$G199,$H199-SUM($I199:AA199)))","v":0},{"$f":"IF(OR(AC$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AC$3,$H199/$G199,$H199-SUM($I199:AB199)))","v":0},{"$f":"IF(OR(AD$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AD$3,$H199/$G199,$H199-SUM($I199:AC199)))","v":0},{"$f":"IF(OR(AE$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AE$3,$H199/$G199,$H199-SUM($I199:AD199)))","v":0},{"$f":"IF(OR(AF$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AF$3,$H199/$G199,$H199-SUM($I199:AE199)))","v":0},{"$f":"IF(OR(AG$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AG$3,$H199/$G199,$H199-SUM($I199:AF199)))","v":0},{"$f":"IF(OR(AH$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AH$3,$H199/$G199,$H199-SUM($I199:AG199)))","v":0},{"$f":"IF(OR(AI$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AI$3,$H199/$G199,$H199-SUM($I199:AH199)))","v":0},{"$f":"IF(OR(AJ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AJ$3,$H199/$G199,$H199-SUM($I199:AI199)))","v":0},{"$f":"IF(OR(AK$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AK$3,$H199/$G199,$H199-SUM($I199:AJ199)))","v":0},{"$f":"IF(OR(AL$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AL$3,$H199/$G199,$H199-SUM($I199:AK199)))","v":0},{"$f":"IF(OR(AM$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AM$3,$H199/$G199,$H199-SUM($I199:AL199)))","v":0},{"$f":"IF(OR(AN$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AN$3,$H199/$G199,$H199-SUM($I199:AM199)))","v":0},{"$f":"IF(OR(AO$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AO$3,$H199/$G199,$H199-SUM($I199:AN199)))","v":0},{"$f":"IF(OR(AP$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AP$3,$H199/$G199,$H199-SUM($I199:AO199)))","v":0},{"$f":"IF(OR(AQ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AQ$3,$H199/$G199,$H199-SUM($I199:AP199)))","v":0},{"$f":"IF(OR(AR$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AR$3,$H199/$G199,$H199-SUM($I199:AQ199)))","v":0},{"$f":"IF(OR(AS$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AS$3,$H199/$G199,$H199-SUM($I199:AR199)))","v":0},{"$f":"IF(OR(AT$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AT$3,$H199/$G199,$H199-SUM($I199:AS199)))","v":0},{"$f":"IF(OR(AU$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AU$3,$H199/$G199,$H199-SUM($I199:AT199)))","v":0},{"$f":"IF(OR(AV$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AV$3,$H199/$G199,$H199-SUM($I199:AU199)))","v":0},{"$f":"IF(OR(AW$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AW$3,$H199/$G199,$H199-SUM($I199:AV199)))","v":0},{"$f":"IF(OR(AX$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AX$3,$H199/$G199,$H199-SUM($I199:AW199)))","v":0},{"$f":"IF(OR(AY$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AY$3,$H199/$G199,$H199-SUM($I199:AX199)))","v":0},{"$f":"IF(OR(AZ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AZ$3,$H199/$G199,$H199-SUM($I199:AY199)))","v":0},{"$f":"IF(OR(BA$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BA$3,$H199/$G199,$H199-SUM($I199:AZ199)))","v":0},{"$f":"IF(OR(BB$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BB$3,$H199/$G199,$H199-SUM($I199:BA199)))","v":0},{"$f":"IF(OR(BC$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BC$3,$H199/$G199,$H199-SUM($I199:BB199)))","v":0},{"$f":"IF(OR(BD$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BD$3,$H199/$G199,$H199-SUM($I199:BC199)))","v":0},{"$f":"IF(OR(BE$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BE$3,$H199/$G199,$H199-SUM($I199:BD199)))","v":0},{"$f":"IF(OR(BF$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BF$3,$H199/$G199,$H199-SUM($I199:BE199)))","v":0},{"$f":"IF(OR(BG$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BG$3,$H199/$G199,$H199-SUM($I199:BF199)))","v":0},{"$f":"IF(OR(BH$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BH$3,$H199/$G199,$H199-SUM($I199:BG199)))","v":0},{"$f":"IF(OR(BI$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BI$3,$H199/$G199,$H199-SUM($I199:BH199)))","v":0},{"$f":"IF(OR(BJ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BJ$3,$H199/$G199,$H199-SUM($I199:BI199)))","v":0},{"$f":"IF(OR(BK$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BK$3,$H199/$G199,$H199-SUM($I199:BJ199)))","v":0},{"$f":"IF(OR(BL$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BL$3,$H199/$G199,$H199-SUM($I199:BK199)))","v":0},{"$f":"IF(OR(BM$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BM$3,$H199/$G199,$H199-SUM($I199:BL199)))","v":0},{"$f":"IF(OR(BN$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BN$3,$H199/$G199,$H199-SUM($I199:BM199)))","v":0},{"$f":"IF(OR(BO$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BO$3,$H199/$G199,$H199-SUM($I199:BN199)))","v":0},{"$f":"IF(OR(BP$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BP$3,$H199/$G199,$H199-SUM($I199:BO199)))","v":0},{"$f":"IF(OR(BQ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BQ$3,$H199/$G199,$H199-SUM($I199:BP199)))","v":0},{"$f":"IF(OR(BR$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BR$3,$H199/$G199,$H199-SUM($I199:BQ199)))","v":0},{"$f":"IF(OR(BS$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BS$3,$H199/$G199,$H199-SUM($I199:BR199)))","v":0},{"$f":"IF(OR(BT$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BT$3,$H199/$G199,$H199-SUM($I199:BS199)))","v":0},{"$f":"IF(OR(BU$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BU$3,$H199/$G199,$H199-SUM($I199:BT199)))","v":0},{"$f":"IF(OR(BV$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BV$3,$H199/$G199,$H199-SUM($I199:BU199)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J161,J166:J167,J170:J199)","v":23.035375652436606},23.472145705608465,23.78757667526579,24.070189082842955,24.423405207907081,24.606747690941742,25.368301184962771,25.41723451275476,25.545223719966607,25.660890289257814,25.772097520129947,25.772097520129947,25.772097520129947,25.772097520129947,25.772097520129947,25.772097520129947,25.772097520129947,25.772097520129947,3.8332406157128878,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,{"$f":"SUM(AP161,AP166:AP167,AP170:AP199)","v":2.73672186769334},2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.73672186769334,2.8723655131867623,2.4355954600148988,2.1201644903575754,1.8375520827804119,1.484335957716294,1.168959820434484,0.40740632641343483,0.35847299862144388,0.23048379140959818,0.11481722211838985,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J169-SUM(J170:J199)+I202","v":19.654652392733734},{"$f":"K169-SUM(K170:K199)+J202","v":33.412275974141394},{"$f":"L169-SUM(L170:L199)+K202","v":45.3776332922846},{"$f":"M169-SUM(M170:M199)+L202","v":60.237545489763846},{"$f":"N169-SUM(N170:N199)+M202","v":73.203891718056752},{"$f":"O169-SUM(O170:O199)+N202","v":105.76678326500456},{"$f":"P169-SUM(P170:P199)+O202","v":105.50021383762443},{"$f":"Q169-SUM(Q170:Q199)+P202","v":108.74222565634605},{"$f":"R169-SUM(R170:R199)+Q202","v":111.30172956142697},{"$f":"S169-SUM(S170:S199)+R202","v":113.70734627443987},{"$f":"T169-SUM(T170:T199)+S202","v":110.83137077000686},{"$f":"U169-SUM(U170:U199)+T202","v":107.95539526557384},{"$f":"V169-SUM(V170:V199)+U202","v":105.07941976114083},{"$f":"W169-SUM(W170:W199)+V202","v":102.20344425670781},{"$f":"X169-SUM(X170:X199)+W202","v":99.327468752274797},{"$f":"Y169-SUM(Y170:Y199)+X202","v":96.451493247841782},{"$f":"Z169-SUM(Z170:Z199)+Y202","v":93.575517743408767},{"$f":"AA169-SUM(AA170:AA199)+Z202","v":90.699542238975752},{"$f":"AB169-SUM(AB170:AB199)+AA202","v":87.823566734542737},{"$f":"AC169-SUM(AC170:AC199)+AB202","v":84.947591230109722},{"$f":"AD169-SUM(AD170:AD199)+AC202","v":82.071615725676708},{"$f":"AE169-SUM(AE170:AE199)+AD202","v":79.195640221243693},{"$f":"AF169-SUM(AF170:AF199)+AE202","v":76.319664716810678},{"$f":"AG169-SUM(AG170:AG199)+AF202","v":73.443689212377663},{"$f":"AH169-SUM(AH170:AH199)+AG202","v":70.567713707944648},{"$f":"AI169-SUM(AI170:AI199)+AH202","v":67.691738203511633},{"$f":"AJ169-SUM(AJ170:AJ199)+AI202","v":64.815762699078618},{"$f":"AK169-SUM(AK170:AK199)+AJ202","v":61.939787194645611},{"$f":"AL169-SUM(AL170:AL199)+AK202","v":59.063811690212603},{"$f":"AM169-SUM(AM170:AM199)+AL202","v":56.187836185779595},{"$f":"AN169-SUM(AN170:AN199)+AM202","v":53.311860681346587},{"$f":"AO169-SUM(AO170:AO199)+AN202","v":50.43588517691358},{"$f":"AP169-SUM(AP170:AP199)+AO202","v":47.559909672480572},{"$f":"AQ169-SUM(AQ170:AQ199)+AP202","v":44.683934168047564},{"$f":"AR169-SUM(AR170:AR199)+AQ202","v":41.807958663614556},{"$f":"AS169-SUM(AS170:AS199)+AR202","v":38.931983159181549},{"$f":"AT169-SUM(AT170:AT199)+AS202","v":36.056007654748541},{"$f":"AU169-SUM(AU170:AU199)+AT202","v":33.180032150315533},{"$f":"AV169-SUM(AV170:AV199)+AU202","v":30.304056645882522},{"$f":"AW169-SUM(AW170:AW199)+AV202","v":27.42808114144951},{"$f":"AX169-SUM(AX170:AX199)+AW202","v":24.552105637016499},{"$f":"AY169-SUM(AY170:AY199)+AX202","v":21.676130132583488},{"$f":"AZ169-SUM(AZ170:AZ199)+AY202","v":18.800154628150477},{"$f":"BA169-SUM(BA170:BA199)+AZ202","v":15.924179123717465},{"$f":"BB169-SUM(BB170:BB199)+BA202","v":13.048203619284454},{"$f":"BC169-SUM(BC170:BC199)+BB202","v":10.172228114851432},{"$f":"BD169-SUM(BD170:BD199)+BC202","v":7.7330226635902752},{"$f":"BE169-SUM(BE170:BE199)+BD202","v":5.6092481819864419},{"$f":"BF169-SUM(BF170:BF199)+BE202","v":3.7680861079597721},{"$f":"BG169-SUM(BG170:BG199)+BF202","v":2.2801401589972201},{"$f":"BH169-SUM(BH170:BH199)+BG202","v":1.1111803385627361},{"$f":"BI169-SUM(BI170:BI199)+BH202","v":0.70377401214930124},{"$f":"BJ169-SUM(BJ170:BJ199)+BI202","v":0.34530101352785736},{"$f":"BK169-SUM(BK170:BK199)+BJ202","v":0.11481722211825918},{"$f":"BL169-SUM(BL170:BL199)+BK202","v":-1.3067324999838092E-13},{"$f":"BM169-SUM(BM170:BM199)+BL202","v":-1.3067324999838092E-13},{"$f":"BN169-SUM(BN170:BN199)+BM202","v":-1.3067324999838092E-13},{"$f":"BO169-SUM(BO170:BO199)+BN202","v":-1.3067324999838092E-13},{"$f":"BP169-SUM(BP170:BP199)+BO202","v":-1.3067324999838092E-13},{"$f":"BQ169-SUM(BQ170:BQ199)+BP202","v":-1.3067324999838092E-13},{"$f":"BR169-SUM(BR170:BR199)+BQ202","v":-1.3067324999838092E-13},{"$f":"BS169-SUM(BS170:BS199)+BR202","v":-1.3067324999838092E-13},{"$f":"BT169-SUM(BT170:BT199)+BS202","v":-1.3067324999838092E-13},{"$f":"BU169-SUM(BU170:BU199)+BT202","v":-1.3067324999838092E-13},{"$f":"BV169-SUM(BV170:BV199)+BU202","v":-1.3067324999838092E-13}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B158","v":"Total Closing RAB - Distribution Transformers"},"$m Real 2010",null,null,null,null,{"$f":"J202+J162","v":412.35255723217551},{"$f":"K202+K162","v":403.07480516114657},392.00478682685321,383.82932337189584,373.76029394775219,383.28780984226341,359.98586476244668,340.19250092873165,319.71662918137599,299.08687024195228,273.17551908508267,247.264167928213,221.35281677134338,195.44146561447377,169.53011445760413,143.61876330073451,117.70741214386489,91.796060986995258,87.823566734542709,84.94759123010968,82.071615725676679,79.19564022124365,76.319664716810649,73.44368921237762,70.56771370794462,67.691738203511591,64.81576269907859,61.939787194645575,59.063811690212567,56.18783618577956,53.311860681346552,50.435885176913544,47.559909672480536,44.683934168047529,41.807958663614521,38.931983159181513,36.056007654748505,33.180032150315498,30.304056645882486,27.428081141449475,24.552105637016464,21.676130132583452,18.800154628150441,15.92417912371743,13.048203619284418,10.172228114851396,7.7330226635902397,5.6092481819864064,3.7680861079597365,2.2801401589971846,1.1111803385627006,0.70377401214926572,0.34530101352782183,0.11481722211822365,-1.6620038678638593E-13,-1.6620038678638593E-13,-1.6620038678638593E-13,-1.6620038678638593E-13,-1.6620038678638593E-13,-1.6620038678638593E-13,{"$f":"BR202+BR162","v":-1.6620038678638593E-13},{"$f":"BS202+BS162","v":-1.6620038678638593E-13},{"$f":"BT202+BT162","v":-1.6620038678638593E-13},{"$f":"BU202+BU162","v":-1.6620038678638593E-13},{"$f":"BV202+BV162","v":-1.6620038678638593E-13}]
[]
[5,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A205))","v":"LVS"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I205+1","v":2011},{"$f":"J205+1","v":2012},{"$f":"K205+1","v":2013},{"$f":"L205+1","v":2014},{"$f":"M205+1","v":2015},{"$f":"N205+1","v":2016},{"$f":"O205+1","v":2017},{"$f":"P205+1","v":2018},{"$f":"Q205+1","v":2019},{"$f":"R205+1","v":2020},{"$f":"S205+1","v":2021},{"$f":"T205+1","v":2022},{"$f":"U205+1","v":2023},{"$f":"V205+1","v":2024},{"$f":"W205+1","v":2025},{"$f":"X205+1","v":2026},{"$f":"Y205+1","v":2027},{"$f":"Z205+1","v":2028},{"$f":"AA205+1","v":2029},{"$f":"AB205+1","v":2030},{"$f":"AC205+1","v":2031},{"$f":"AD205+1","v":2032},{"$f":"AE205+1","v":2033},{"$f":"AF205+1","v":2034},{"$f":"AG205+1","v":2035},{"$f":"AH205+1","v":2036},{"$f":"AI205+1","v":2037},{"$f":"AJ205+1","v":2038},{"$f":"AK205+1","v":2039},{"$f":"AL205+1","v":2040},{"$f":"AM205+1","v":2041},{"$f":"AN205+1","v":2042},{"$f":"AO205+1","v":2043},{"$f":"AP205+1","v":2044},{"$f":"AQ205+1","v":2045},{"$f":"AR205+1","v":2046},{"$f":"AS205+1","v":2047},{"$f":"AT205+1","v":2048},{"$f":"AU205+1","v":2049},{"$f":"AV205+1","v":2050},{"$f":"AW205+1","v":2051},{"$f":"AX205+1","v":2052},{"$f":"AY205+1","v":2053},{"$f":"AZ205+1","v":2054},{"$f":"BA205+1","v":2055},{"$f":"BB205+1","v":2056},{"$f":"BC205+1","v":2057},{"$f":"BD205+1","v":2058},{"$f":"BE205+1","v":2059},{"$f":"BF205+1","v":2060},{"$f":"BG205+1","v":2061},{"$f":"BH205+1","v":2062},{"$f":"BI205+1","v":2063},{"$f":"BJ205+1","v":2064},{"$f":"BK205+1","v":2065},{"$f":"BL205+1","v":2066},{"$f":"BM205+1","v":2067},{"$f":"BN205+1","v":2068},{"$f":"BO205+1","v":2069},{"$f":"BP205+1","v":2070},{"$f":"BQ205+1","v":2071},{"$f":"BR205+1","v":2072},{"$f":"BS205+1","v":2073},{"$f":"BT205+1","v":2074},{"$f":"BU205+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A205)","v":14.671105007328654},null,null,{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:I208))),(MAX($I209/$G208, $I209-SUM($I208:I208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:J208))),(MAX($I209/$G208, $I209-SUM($I208:J208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:K208))),(MAX($I209/$G208, $I209-SUM($I208:K208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:L208))),(MAX($I209/$G208, $I209-SUM($I208:L208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:M208))),(MAX($I209/$G208, $I209-SUM($I208:M208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:N208))),(MAX($I209/$G208, $I209-SUM($I208:N208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:O208))),(MAX($I209/$G208, $I209-SUM($I208:O208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:P208))),(MAX($I209/$G208, $I209-SUM($I208:P208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:Q208))),(MAX($I209/$G208, $I209-SUM($I208:Q208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:R208))),(MAX($I209/$G208, $I209-SUM($I208:R208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:S208))),(MAX($I209/$G208, $I209-SUM($I208:S208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:T208))),(MAX($I209/$G208, $I209-SUM($I208:T208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:U208))),(MAX($I209/$G208, $I209-SUM($I208:U208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:V208))),(MAX($I209/$G208, $I209-SUM($I208:V208)))))","v":26.121811266457357},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:W208))),(MAX($I209/$G208, $I209-SUM($I208:W208)))))","v":17.530478341413414},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:X208))),(MAX($I209/$G208, $I209-SUM($I208:X208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:Y208))),(MAX($I209/$G208, $I209-SUM($I208:Y208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:Z208))),(MAX($I209/$G208, $I209-SUM($I208:Z208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AA208))),(MAX($I209/$G208, $I209-SUM($I208:AA208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AB208))),(MAX($I209/$G208, $I209-SUM($I208:AB208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AC208))),(MAX($I209/$G208, $I209-SUM($I208:AC208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AD208))),(MAX($I209/$G208, $I209-SUM($I208:AD208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AE208))),(MAX($I209/$G208, $I209-SUM($I208:AE208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AF208))),(MAX($I209/$G208, $I209-SUM($I208:AF208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AG208))),(MAX($I209/$G208, $I209-SUM($I208:AG208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AH208))),(MAX($I209/$G208, $I209-SUM($I208:AH208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AI208))),(MAX($I209/$G208, $I209-SUM($I208:AI208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AJ208))),(MAX($I209/$G208, $I209-SUM($I208:AJ208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AK208))),(MAX($I209/$G208, $I209-SUM($I208:AK208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AL208))),(MAX($I209/$G208, $I209-SUM($I208:AL208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AM208))),(MAX($I209/$G208, $I209-SUM($I208:AM208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AN208))),(MAX($I209/$G208, $I209-SUM($I208:AN208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AO208))),(MAX($I209/$G208, $I209-SUM($I208:AO208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AP208))),(MAX($I209/$G208, $I209-SUM($I208:AP208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AQ208))),(MAX($I209/$G208, $I209-SUM($I208:AQ208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AR208))),(MAX($I209/$G208, $I209-SUM($I208:AR208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AS208))),(MAX($I209/$G208, $I209-SUM($I208:AS208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AT208))),(MAX($I209/$G208, $I209-SUM($I208:AT208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AU208))),(MAX($I209/$G208, $I209-SUM($I208:AU208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AV208))),(MAX($I209/$G208, $I209-SUM($I208:AV208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AW208))),(MAX($I209/$G208, $I209-SUM($I208:AW208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AX208))),(MAX($I209/$G208, $I209-SUM($I208:AX208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AY208))),(MAX($I209/$G208, $I209-SUM($I208:AY208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:AZ208))),(MAX($I209/$G208, $I209-SUM($I208:AZ208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BA208))),(MAX($I209/$G208, $I209-SUM($I208:BA208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BB208))),(MAX($I209/$G208, $I209-SUM($I208:BB208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BC208))),(MAX($I209/$G208, $I209-SUM($I208:BC208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BD208))),(MAX($I209/$G208, $I209-SUM($I208:BD208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BE208))),(MAX($I209/$G208, $I209-SUM($I208:BE208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BF208))),(MAX($I209/$G208, $I209-SUM($I208:BF208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BG208))),(MAX($I209/$G208, $I209-SUM($I208:BG208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BH208))),(MAX($I209/$G208, $I209-SUM($I208:BH208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BI208))),(MAX($I209/$G208, $I209-SUM($I208:BI208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BJ208))),(MAX($I209/$G208, $I209-SUM($I208:BJ208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BK208))),(MAX($I209/$G208, $I209-SUM($I208:BK208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BL208))),(MAX($I209/$G208, $I209-SUM($I208:BL208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BM208))),(MAX($I209/$G208, $I209-SUM($I208:BM208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BN208))),(MAX($I209/$G208, $I209-SUM($I208:BN208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BO208))),(MAX($I209/$G208, $I209-SUM($I208:BO208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BP208))),(MAX($I209/$G208, $I209-SUM($I208:BP208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BQ208))),(MAX($I209/$G208, $I209-SUM($I208:BQ208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BR208))),(MAX($I209/$G208, $I209-SUM($I208:BR208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BS208))),(MAX($I209/$G208, $I209-SUM($I208:BS208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BT208))),(MAX($I209/$G208, $I209-SUM($I208:BT208)))))","v":0},{"$f":"IF(OR($G208=0,$G208=\"n/a\"),0,IF($I209>0,(MIN($I209/$G208, $I209-SUM($I208:BU208))),(MAX($I209/$G208, $I209-SUM($I208:BU208)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A205)","v":383.23583607181655},{"$f":"I209-J208","v":357.11402480535918},330.99221353890181,304.87040227244444,278.74859100598707,252.6267797395297,226.50496847307232,200.38315720661495,174.26134594015758,148.13953467370021,122.01772340724285,95.895912140785498,69.774100874328141,43.652289607870784,17.530478341413428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO209-AP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU209-BV208","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B205,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-10.927475055184033},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B205,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":1.9985318273204162}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G217","v":55},{"$f":"N212","v":-10.927475055184033},null,null,null,null,null,null,{"$f":"IF($G213=\"n/a\",0,IF(O$3-$N$3>$G213-5,$H213-SUM($J213:N213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(P$3-$N$3>$G213-5,$H213-SUM($J213:O213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(Q$3-$N$3>$G213-5,$H213-SUM($J213:P213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(R$3-$N$3>$G213-5,$H213-SUM($J213:Q213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(S$3-$N$3>$G213-5,$H213-SUM($J213:R213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(T$3-$N$3>$G213-5,$H213-SUM($J213:S213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(U$3-$N$3>$G213-5,$H213-SUM($J213:T213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(V$3-$N$3>$G213-5,$H213-SUM($J213:U213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(W$3-$N$3>$G213-5,$H213-SUM($J213:V213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(X$3-$N$3>$G213-5,$H213-SUM($J213:W213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(Y$3-$N$3>$G213-5,$H213-SUM($J213:X213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(Z$3-$N$3>$G213-5,$H213-SUM($J213:Y213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AA$3-$N$3>$G213-5,$H213-SUM($J213:Z213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AB$3-$N$3>$G213-5,$H213-SUM($J213:AA213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AC$3-$N$3>$G213-5,$H213-SUM($J213:AB213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AD$3-$N$3>$G213-5,$H213-SUM($J213:AC213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AE$3-$N$3>$G213-5,$H213-SUM($J213:AD213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AF$3-$N$3>$G213-5,$H213-SUM($J213:AE213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AG$3-$N$3>$G213-5,$H213-SUM($J213:AF213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AH$3-$N$3>$G213-5,$H213-SUM($J213:AG213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AI$3-$N$3>$G213-5,$H213-SUM($J213:AH213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AJ$3-$N$3>$G213-5,$H213-SUM($J213:AI213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AK$3-$N$3>$G213-5,$H213-SUM($J213:AJ213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AL$3-$N$3>$G213-5,$H213-SUM($J213:AK213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AM$3-$N$3>$G213-5,$H213-SUM($J213:AL213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AN$3-$N$3>$G213-5,$H213-SUM($J213:AM213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AO$3-$N$3>$G213-5,$H213-SUM($J213:AN213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AP$3-$N$3>$G213-5,$H213-SUM($J213:AO213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AQ$3-$N$3>$G213-5,$H213-SUM($J213:AP213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AR$3-$N$3>$G213-5,$H213-SUM($J213:AQ213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AS$3-$N$3>$G213-5,$H213-SUM($J213:AR213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AT$3-$N$3>$G213-5,$H213-SUM($J213:AS213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AU$3-$N$3>$G213-5,$H213-SUM($J213:AT213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AV$3-$N$3>$G213-5,$H213-SUM($J213:AU213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AW$3-$N$3>$G213-5,$H213-SUM($J213:AV213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AX$3-$N$3>$G213-5,$H213-SUM($J213:AW213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AY$3-$N$3>$G213-5,$H213-SUM($J213:AX213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(AZ$3-$N$3>$G213-5,$H213-SUM($J213:AY213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BA$3-$N$3>$G213-5,$H213-SUM($J213:AZ213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BB$3-$N$3>$G213-5,$H213-SUM($J213:BA213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BC$3-$N$3>$G213-5,$H213-SUM($J213:BB213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BD$3-$N$3>$G213-5,$H213-SUM($J213:BC213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BE$3-$N$3>$G213-5,$H213-SUM($J213:BD213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BF$3-$N$3>$G213-5,$H213-SUM($J213:BE213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BG$3-$N$3>$G213-5,$H213-SUM($J213:BF213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BH$3-$N$3>$G213-5,$H213-SUM($J213:BG213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BI$3-$N$3>$G213-5,$H213-SUM($J213:BH213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BJ$3-$N$3>$G213-5,$H213-SUM($J213:BI213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BK$3-$N$3>$G213-5,$H213-SUM($J213:BJ213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BL$3-$N$3>$G213-5,$H213-SUM($J213:BK213),$H213/($G213-5)))","v":-0.21854950110368065},{"$f":"IF($G213=\"n/a\",0,IF(BM$3-$N$3>$G213-5,$H213-SUM($J213:BL213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BN$3-$N$3>$G213-5,$H213-SUM($J213:BM213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BO$3-$N$3>$G213-5,$H213-SUM($J213:BN213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BP$3-$N$3>$G213-5,$H213-SUM($J213:BO213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BQ$3-$N$3>$G213-5,$H213-SUM($J213:BP213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BR$3-$N$3>$G213-5,$H213-SUM($J213:BQ213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BS$3-$N$3>$G213-5,$H213-SUM($J213:BR213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BT$3-$N$3>$G213-5,$H213-SUM($J213:BS213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BU$3-$N$3>$G213-5,$H213-SUM($J213:BT213),$H213/($G213-5)))","v":0},{"$f":"IF($G213=\"n/a\",0,IF(BV$3-$N$3>$G213-5,$H213-SUM($J213:BU213),$H213/($G213-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G222","v":55},{"$f":"S212","v":1.9985318273204162},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G214=\"n/a\",0,IF(T$3-$S$3>$G214-5,$H214-SUM($J214:S214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(U$3-$S$3>$G214-5,$H214-SUM($J214:T214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(V$3-$S$3>$G214-5,$H214-SUM($J214:U214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(W$3-$S$3>$G214-5,$H214-SUM($J214:V214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(X$3-$S$3>$G214-5,$H214-SUM($J214:W214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(Y$3-$S$3>$G214-5,$H214-SUM($J214:X214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(Z$3-$S$3>$G214-5,$H214-SUM($J214:Y214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AA$3-$S$3>$G214-5,$H214-SUM($J214:Z214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AB$3-$S$3>$G214-5,$H214-SUM($J214:AA214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AC$3-$S$3>$G214-5,$H214-SUM($J214:AB214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AD$3-$S$3>$G214-5,$H214-SUM($J214:AC214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AE$3-$S$3>$G214-5,$H214-SUM($J214:AD214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AF$3-$S$3>$G214-5,$H214-SUM($J214:AE214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AG$3-$S$3>$G214-5,$H214-SUM($J214:AF214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AH$3-$S$3>$G214-5,$H214-SUM($J214:AG214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AI$3-$S$3>$G214-5,$H214-SUM($J214:AH214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AJ$3-$S$3>$G214-5,$H214-SUM($J214:AI214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AK$3-$S$3>$G214-5,$H214-SUM($J214:AJ214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AL$3-$S$3>$G214-5,$H214-SUM($J214:AK214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AM$3-$S$3>$G214-5,$H214-SUM($J214:AL214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AN$3-$S$3>$G214-5,$H214-SUM($J214:AM214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AO$3-$S$3>$G214-5,$H214-SUM($J214:AN214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AP$3-$S$3>$G214-5,$H214-SUM($J214:AO214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AQ$3-$S$3>$G214-5,$H214-SUM($J214:AP214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AR$3-$S$3>$G214-5,$H214-SUM($J214:AQ214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AS$3-$S$3>$G214-5,$H214-SUM($J214:AR214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AT$3-$S$3>$G214-5,$H214-SUM($J214:AS214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AU$3-$S$3>$G214-5,$H214-SUM($J214:AT214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AV$3-$S$3>$G214-5,$H214-SUM($J214:AU214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AW$3-$S$3>$G214-5,$H214-SUM($J214:AV214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AX$3-$S$3>$G214-5,$H214-SUM($J214:AW214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AY$3-$S$3>$G214-5,$H214-SUM($J214:AX214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(AZ$3-$S$3>$G214-5,$H214-SUM($J214:AY214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BA$3-$S$3>$G214-5,$H214-SUM($J214:AZ214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BB$3-$S$3>$G214-5,$H214-SUM($J214:BA214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BC$3-$S$3>$G214-5,$H214-SUM($J214:BB214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BD$3-$S$3>$G214-5,$H214-SUM($J214:BC214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BE$3-$S$3>$G214-5,$H214-SUM($J214:BD214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BF$3-$S$3>$G214-5,$H214-SUM($J214:BE214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BG$3-$S$3>$G214-5,$H214-SUM($J214:BF214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BH$3-$S$3>$G214-5,$H214-SUM($J214:BG214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BI$3-$S$3>$G214-5,$H214-SUM($J214:BH214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BJ$3-$S$3>$G214-5,$H214-SUM($J214:BI214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BK$3-$S$3>$G214-5,$H214-SUM($J214:BJ214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BL$3-$S$3>$G214-5,$H214-SUM($J214:BK214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BM$3-$S$3>$G214-5,$H214-SUM($J214:BL214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BN$3-$S$3>$G214-5,$H214-SUM($J214:BM214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BO$3-$S$3>$G214-5,$H214-SUM($J214:BN214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BP$3-$S$3>$G214-5,$H214-SUM($J214:BO214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BQ$3-$S$3>$G214-5,$H214-SUM($J214:BP214),$H214/($G214-5)))","v":3.9970636546408325E-2},{"$f":"IF($G214=\"n/a\",0,IF(BR$3-$S$3>$G214-5,$H214-SUM($J214:BQ214),$H214/($G214-5)))","v":4.4408920985006262E-16},{"$f":"IF($G214=\"n/a\",0,IF(BS$3-$S$3>$G214-5,$H214-SUM($J214:BR214),$H214/($G214-5)))","v":0},{"$f":"IF($G214=\"n/a\",0,IF(BT$3-$S$3>$G214-5,$H214-SUM($J214:BS214),$H214/($G214-5)))","v":0},{"$f":"IF($G214=\"n/a\",0,IF(BU$3-$S$3>$G214-5,$H214-SUM($J214:BT214),$H214/($G214-5)))","v":0},{"$f":"IF($G214=\"n/a\",0,IF(BV$3-$S$3>$G214-5,$H214-SUM($J214:BU214),$H214/($G214-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW217:$BW246)=COUNTIF($BW217:$BW246,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":50.21867443935286},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":51.500410710383754},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":73.567064087740718},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":88.195291023484046},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":80.822436660586703},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":73.237923074102738},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":58.34204029946077},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":106.1060261411681},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":91.677643987693884},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":90.365416003669722},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B205,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A205)","v":55},{"$f":"J216","v":50.21867443935286},null,{"$f":"IF(OR(J$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>J$3,$H217/$G217,$H217-SUM($I217:I217)))","v":0},{"$f":"IF(OR(K$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>K$3,$H217/$G217,$H217-SUM($I217:J217)))","v":0.91306680798823381},{"$f":"IF(OR(L$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>L$3,$H217/$G217,$H217-SUM($I217:K217)))","v":0.91306680798823381},{"$f":"IF(OR(M$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>M$3,$H217/$G217,$H217-SUM($I217:L217)))","v":0.91306680798823381},{"$f":"IF(OR(N$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>N$3,$H217/$G217,$H217-SUM($I217:M217)))","v":0.91306680798823381},{"$f":"IF(OR(O$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>O$3,$H217/$G217,$H217-SUM($I217:N217)))","v":0.91306680798823381},{"$f":"IF(OR(P$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>P$3,$H217/$G217,$H217-SUM($I217:O217)))","v":0.91306680798823381},{"$f":"IF(OR(Q$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>Q$3,$H217/$G217,$H217-SUM($I217:P217)))","v":0.91306680798823381},{"$f":"IF(OR(R$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>R$3,$H217/$G217,$H217-SUM($I217:Q217)))","v":0.91306680798823381},{"$f":"IF(OR(S$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>S$3,$H217/$G217,$H217-SUM($I217:R217)))","v":0.91306680798823381},{"$f":"IF(OR(T$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>T$3,$H217/$G217,$H217-SUM($I217:S217)))","v":0.91306680798823381},{"$f":"IF(OR(U$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>U$3,$H217/$G217,$H217-SUM($I217:T217)))","v":0.91306680798823381},{"$f":"IF(OR(V$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>V$3,$H217/$G217,$H217-SUM($I217:U217)))","v":0.91306680798823381},{"$f":"IF(OR(W$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>W$3,$H217/$G217,$H217-SUM($I217:V217)))","v":0.91306680798823381},{"$f":"IF(OR(X$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>X$3,$H217/$G217,$H217-SUM($I217:W217)))","v":0.91306680798823381},{"$f":"IF(OR(Y$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>Y$3,$H217/$G217,$H217-SUM($I217:X217)))","v":0.91306680798823381},{"$f":"IF(OR(Z$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>Z$3,$H217/$G217,$H217-SUM($I217:Y217)))","v":0.91306680798823381},{"$f":"IF(OR(AA$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AA$3,$H217/$G217,$H217-SUM($I217:Z217)))","v":0.91306680798823381},{"$f":"IF(OR(AB$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AB$3,$H217/$G217,$H217-SUM($I217:AA217)))","v":0.91306680798823381},{"$f":"IF(OR(AC$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AC$3,$H217/$G217,$H217-SUM($I217:AB217)))","v":0.91306680798823381},{"$f":"IF(OR(AD$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AD$3,$H217/$G217,$H217-SUM($I217:AC217)))","v":0.91306680798823381},{"$f":"IF(OR(AE$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AE$3,$H217/$G217,$H217-SUM($I217:AD217)))","v":0.91306680798823381},{"$f":"IF(OR(AF$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AF$3,$H217/$G217,$H217-SUM($I217:AE217)))","v":0.91306680798823381},{"$f":"IF(OR(AG$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AG$3,$H217/$G217,$H217-SUM($I217:AF217)))","v":0.91306680798823381},{"$f":"IF(OR(AH$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AH$3,$H217/$G217,$H217-SUM($I217:AG217)))","v":0.91306680798823381},{"$f":"IF(OR(AI$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AI$3,$H217/$G217,$H217-SUM($I217:AH217)))","v":0.91306680798823381},{"$f":"IF(OR(AJ$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AJ$3,$H217/$G217,$H217-SUM($I217:AI217)))","v":0.91306680798823381},{"$f":"IF(OR(AK$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AK$3,$H217/$G217,$H217-SUM($I217:AJ217)))","v":0.91306680798823381},{"$f":"IF(OR(AL$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AL$3,$H217/$G217,$H217-SUM($I217:AK217)))","v":0.91306680798823381},{"$f":"IF(OR(AM$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AM$3,$H217/$G217,$H217-SUM($I217:AL217)))","v":0.91306680798823381},{"$f":"IF(OR(AN$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AN$3,$H217/$G217,$H217-SUM($I217:AM217)))","v":0.91306680798823381},{"$f":"IF(OR(AO$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AO$3,$H217/$G217,$H217-SUM($I217:AN217)))","v":0.91306680798823381},{"$f":"IF(OR(AP$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AP$3,$H217/$G217,$H217-SUM($I217:AO217)))","v":0.91306680798823381},{"$f":"IF(OR(AQ$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AQ$3,$H217/$G217,$H217-SUM($I217:AP217)))","v":0.91306680798823381},{"$f":"IF(OR(AR$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AR$3,$H217/$G217,$H217-SUM($I217:AQ217)))","v":0.91306680798823381},{"$f":"IF(OR(AS$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AS$3,$H217/$G217,$H217-SUM($I217:AR217)))","v":0.91306680798823381},{"$f":"IF(OR(AT$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AT$3,$H217/$G217,$H217-SUM($I217:AS217)))","v":0.91306680798823381},{"$f":"IF(OR(AU$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AU$3,$H217/$G217,$H217-SUM($I217:AT217)))","v":0.91306680798823381},{"$f":"IF(OR(AV$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AV$3,$H217/$G217,$H217-SUM($I217:AU217)))","v":0.91306680798823381},{"$f":"IF(OR(AW$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AW$3,$H217/$G217,$H217-SUM($I217:AV217)))","v":0.91306680798823381},{"$f":"IF(OR(AX$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AX$3,$H217/$G217,$H217-SUM($I217:AW217)))","v":0.91306680798823381},{"$f":"IF(OR(AY$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AY$3,$H217/$G217,$H217-SUM($I217:AX217)))","v":0.91306680798823381},{"$f":"IF(OR(AZ$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>AZ$3,$H217/$G217,$H217-SUM($I217:AY217)))","v":0.91306680798823381},{"$f":"IF(OR(BA$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BA$3,$H217/$G217,$H217-SUM($I217:AZ217)))","v":0.91306680798823381},{"$f":"IF(OR(BB$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BB$3,$H217/$G217,$H217-SUM($I217:BA217)))","v":0.91306680798823381},{"$f":"IF(OR(BC$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BC$3,$H217/$G217,$H217-SUM($I217:BB217)))","v":0.91306680798823381},{"$f":"IF(OR(BD$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BD$3,$H217/$G217,$H217-SUM($I217:BC217)))","v":0.91306680798823381},{"$f":"IF(OR(BE$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BE$3,$H217/$G217,$H217-SUM($I217:BD217)))","v":0.91306680798823381},{"$f":"IF(OR(BF$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BF$3,$H217/$G217,$H217-SUM($I217:BE217)))","v":0.91306680798823381},{"$f":"IF(OR(BG$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BG$3,$H217/$G217,$H217-SUM($I217:BF217)))","v":0.91306680798823381},{"$f":"IF(OR(BH$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BH$3,$H217/$G217,$H217-SUM($I217:BG217)))","v":0.91306680798823381},{"$f":"IF(OR(BI$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BI$3,$H217/$G217,$H217-SUM($I217:BH217)))","v":0.91306680798823381},{"$f":"IF(OR(BJ$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BJ$3,$H217/$G217,$H217-SUM($I217:BI217)))","v":0.91306680798823381},{"$f":"IF(OR(BK$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BK$3,$H217/$G217,$H217-SUM($I217:BJ217)))","v":0.91306680798823381},{"$f":"IF(OR(BL$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BL$3,$H217/$G217,$H217-SUM($I217:BK217)))","v":0.91306680798823381},{"$f":"IF(OR(BM$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BM$3,$H217/$G217,$H217-SUM($I217:BL217)))","v":0.91306680798818718},{"$f":"IF(OR(BN$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BN$3,$H217/$G217,$H217-SUM($I217:BM217)))","v":0},{"$f":"IF(OR(BO$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BO$3,$H217/$G217,$H217-SUM($I217:BN217)))","v":0},{"$f":"IF(OR(BP$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BP$3,$H217/$G217,$H217-SUM($I217:BO217)))","v":0},{"$f":"IF(OR(BQ$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BQ$3,$H217/$G217,$H217-SUM($I217:BP217)))","v":0},{"$f":"IF(OR(BR$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BR$3,$H217/$G217,$H217-SUM($I217:BQ217)))","v":0},{"$f":"IF(OR(BS$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BS$3,$H217/$G217,$H217-SUM($I217:BR217)))","v":0},{"$f":"IF(OR(BT$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BT$3,$H217/$G217,$H217-SUM($I217:BS217)))","v":0},{"$f":"IF(OR(BU$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BU$3,$H217/$G217,$H217-SUM($I217:BT217)))","v":0},{"$f":"IF(OR(BV$3<=$D217,$G217=\"n/a\"),0,IF(SUM($D217,$G217)>BV$3,$H217/$G217,$H217-SUM($I217:BU217)))","v":0},{"$f":"IF(OR(ROUND(H217-SUM($J217:$BV217),2)=0,G217=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D217+1","v":2012},"$m Real 2010",null,{"$f":"G217","v":55},{"$f":"K216","v":51.500410710383754},null,{"$f":"IF(OR(J$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>J$3,$H218/$G218,$H218-SUM($I218:I218)))","v":0},{"$f":"IF(OR(K$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>K$3,$H218/$G218,$H218-SUM($I218:J218)))","v":0},{"$f":"IF(OR(L$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>L$3,$H218/$G218,$H218-SUM($I218:K218)))","v":0.9363711038251592},{"$f":"IF(OR(M$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>M$3,$H218/$G218,$H218-SUM($I218:L218)))","v":0.9363711038251592},{"$f":"IF(OR(N$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>N$3,$H218/$G218,$H218-SUM($I218:M218)))","v":0.9363711038251592},{"$f":"IF(OR(O$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>O$3,$H218/$G218,$H218-SUM($I218:N218)))","v":0.9363711038251592},{"$f":"IF(OR(P$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>P$3,$H218/$G218,$H218-SUM($I218:O218)))","v":0.9363711038251592},{"$f":"IF(OR(Q$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>Q$3,$H218/$G218,$H218-SUM($I218:P218)))","v":0.9363711038251592},{"$f":"IF(OR(R$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>R$3,$H218/$G218,$H218-SUM($I218:Q218)))","v":0.9363711038251592},{"$f":"IF(OR(S$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>S$3,$H218/$G218,$H218-SUM($I218:R218)))","v":0.9363711038251592},{"$f":"IF(OR(T$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>T$3,$H218/$G218,$H218-SUM($I218:S218)))","v":0.9363711038251592},{"$f":"IF(OR(U$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>U$3,$H218/$G218,$H218-SUM($I218:T218)))","v":0.9363711038251592},{"$f":"IF(OR(V$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>V$3,$H218/$G218,$H218-SUM($I218:U218)))","v":0.9363711038251592},{"$f":"IF(OR(W$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>W$3,$H218/$G218,$H218-SUM($I218:V218)))","v":0.9363711038251592},{"$f":"IF(OR(X$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>X$3,$H218/$G218,$H218-SUM($I218:W218)))","v":0.9363711038251592},{"$f":"IF(OR(Y$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>Y$3,$H218/$G218,$H218-SUM($I218:X218)))","v":0.9363711038251592},{"$f":"IF(OR(Z$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>Z$3,$H218/$G218,$H218-SUM($I218:Y218)))","v":0.9363711038251592},{"$f":"IF(OR(AA$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AA$3,$H218/$G218,$H218-SUM($I218:Z218)))","v":0.9363711038251592},{"$f":"IF(OR(AB$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AB$3,$H218/$G218,$H218-SUM($I218:AA218)))","v":0.9363711038251592},{"$f":"IF(OR(AC$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AC$3,$H218/$G218,$H218-SUM($I218:AB218)))","v":0.9363711038251592},{"$f":"IF(OR(AD$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AD$3,$H218/$G218,$H218-SUM($I218:AC218)))","v":0.9363711038251592},{"$f":"IF(OR(AE$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AE$3,$H218/$G218,$H218-SUM($I218:AD218)))","v":0.9363711038251592},{"$f":"IF(OR(AF$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AF$3,$H218/$G218,$H218-SUM($I218:AE218)))","v":0.9363711038251592},{"$f":"IF(OR(AG$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AG$3,$H218/$G218,$H218-SUM($I218:AF218)))","v":0.9363711038251592},{"$f":"IF(OR(AH$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AH$3,$H218/$G218,$H218-SUM($I218:AG218)))","v":0.9363711038251592},{"$f":"IF(OR(AI$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AI$3,$H218/$G218,$H218-SUM($I218:AH218)))","v":0.9363711038251592},{"$f":"IF(OR(AJ$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AJ$3,$H218/$G218,$H218-SUM($I218:AI218)))","v":0.9363711038251592},{"$f":"IF(OR(AK$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AK$3,$H218/$G218,$H218-SUM($I218:AJ218)))","v":0.9363711038251592},{"$f":"IF(OR(AL$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AL$3,$H218/$G218,$H218-SUM($I218:AK218)))","v":0.9363711038251592},{"$f":"IF(OR(AM$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AM$3,$H218/$G218,$H218-SUM($I218:AL218)))","v":0.9363711038251592},{"$f":"IF(OR(AN$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AN$3,$H218/$G218,$H218-SUM($I218:AM218)))","v":0.9363711038251592},{"$f":"IF(OR(AO$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AO$3,$H218/$G218,$H218-SUM($I218:AN218)))","v":0.9363711038251592},{"$f":"IF(OR(AP$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AP$3,$H218/$G218,$H218-SUM($I218:AO218)))","v":0.9363711038251592},{"$f":"IF(OR(AQ$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AQ$3,$H218/$G218,$H218-SUM($I218:AP218)))","v":0.9363711038251592},{"$f":"IF(OR(AR$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AR$3,$H218/$G218,$H218-SUM($I218:AQ218)))","v":0.9363711038251592},{"$f":"IF(OR(AS$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AS$3,$H218/$G218,$H218-SUM($I218:AR218)))","v":0.9363711038251592},{"$f":"IF(OR(AT$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AT$3,$H218/$G218,$H218-SUM($I218:AS218)))","v":0.9363711038251592},{"$f":"IF(OR(AU$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AU$3,$H218/$G218,$H218-SUM($I218:AT218)))","v":0.9363711038251592},{"$f":"IF(OR(AV$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AV$3,$H218/$G218,$H218-SUM($I218:AU218)))","v":0.9363711038251592},{"$f":"IF(OR(AW$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AW$3,$H218/$G218,$H218-SUM($I218:AV218)))","v":0.9363711038251592},{"$f":"IF(OR(AX$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AX$3,$H218/$G218,$H218-SUM($I218:AW218)))","v":0.9363711038251592},{"$f":"IF(OR(AY$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AY$3,$H218/$G218,$H218-SUM($I218:AX218)))","v":0.9363711038251592},{"$f":"IF(OR(AZ$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>AZ$3,$H218/$G218,$H218-SUM($I218:AY218)))","v":0.9363711038251592},{"$f":"IF(OR(BA$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BA$3,$H218/$G218,$H218-SUM($I218:AZ218)))","v":0.9363711038251592},{"$f":"IF(OR(BB$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BB$3,$H218/$G218,$H218-SUM($I218:BA218)))","v":0.9363711038251592},{"$f":"IF(OR(BC$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BC$3,$H218/$G218,$H218-SUM($I218:BB218)))","v":0.9363711038251592},{"$f":"IF(OR(BD$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BD$3,$H218/$G218,$H218-SUM($I218:BC218)))","v":0.9363711038251592},{"$f":"IF(OR(BE$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BE$3,$H218/$G218,$H218-SUM($I218:BD218)))","v":0.9363711038251592},{"$f":"IF(OR(BF$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BF$3,$H218/$G218,$H218-SUM($I218:BE218)))","v":0.9363711038251592},{"$f":"IF(OR(BG$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BG$3,$H218/$G218,$H218-SUM($I218:BF218)))","v":0.9363711038251592},{"$f":"IF(OR(BH$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BH$3,$H218/$G218,$H218-SUM($I218:BG218)))","v":0.9363711038251592},{"$f":"IF(OR(BI$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BI$3,$H218/$G218,$H218-SUM($I218:BH218)))","v":0.9363711038251592},{"$f":"IF(OR(BJ$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BJ$3,$H218/$G218,$H218-SUM($I218:BI218)))","v":0.9363711038251592},{"$f":"IF(OR(BK$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BK$3,$H218/$G218,$H218-SUM($I218:BJ218)))","v":0.9363711038251592},{"$f":"IF(OR(BL$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BL$3,$H218/$G218,$H218-SUM($I218:BK218)))","v":0.9363711038251592},{"$f":"IF(OR(BM$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BM$3,$H218/$G218,$H218-SUM($I218:BL218)))","v":0.9363711038251592},{"$f":"IF(OR(BN$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BN$3,$H218/$G218,$H218-SUM($I218:BM218)))","v":0.93637110382515232},{"$f":"IF(OR(BO$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BO$3,$H218/$G218,$H218-SUM($I218:BN218)))","v":0},{"$f":"IF(OR(BP$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BP$3,$H218/$G218,$H218-SUM($I218:BO218)))","v":0},{"$f":"IF(OR(BQ$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BQ$3,$H218/$G218,$H218-SUM($I218:BP218)))","v":0},{"$f":"IF(OR(BR$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BR$3,$H218/$G218,$H218-SUM($I218:BQ218)))","v":0},{"$f":"IF(OR(BS$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BS$3,$H218/$G218,$H218-SUM($I218:BR218)))","v":0},{"$f":"IF(OR(BT$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BT$3,$H218/$G218,$H218-SUM($I218:BS218)))","v":0},{"$f":"IF(OR(BU$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BU$3,$H218/$G218,$H218-SUM($I218:BT218)))","v":0},{"$f":"IF(OR(BV$3<=$D218,$G218=\"n/a\"),0,IF(SUM($D218,$G218)>BV$3,$H218/$G218,$H218-SUM($I218:BU218)))","v":0},{"$f":"IF(OR(ROUND(H218-SUM($J218:$BV218),2)=0,G218=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D218+1","v":2013},"$m Real 2010",null,{"$f":"G218","v":55},{"$f":"L216","v":73.567064087740718},null,{"$f":"IF(OR(J$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>J$3,$H219/$G219,$H219-SUM($I219:I219)))","v":0},{"$f":"IF(OR(K$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>K$3,$H219/$G219,$H219-SUM($I219:J219)))","v":0},{"$f":"IF(OR(L$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>L$3,$H219/$G219,$H219-SUM($I219:K219)))","v":0},{"$f":"IF(OR(M$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>M$3,$H219/$G219,$H219-SUM($I219:L219)))","v":1.3375829834134676},{"$f":"IF(OR(N$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>N$3,$H219/$G219,$H219-SUM($I219:M219)))","v":1.3375829834134676},{"$f":"IF(OR(O$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>O$3,$H219/$G219,$H219-SUM($I219:N219)))","v":1.3375829834134676},{"$f":"IF(OR(P$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>P$3,$H219/$G219,$H219-SUM($I219:O219)))","v":1.3375829834134676},{"$f":"IF(OR(Q$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Q$3,$H219/$G219,$H219-SUM($I219:P219)))","v":1.3375829834134676},{"$f":"IF(OR(R$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>R$3,$H219/$G219,$H219-SUM($I219:Q219)))","v":1.3375829834134676},{"$f":"IF(OR(S$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>S$3,$H219/$G219,$H219-SUM($I219:R219)))","v":1.3375829834134676},{"$f":"IF(OR(T$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>T$3,$H219/$G219,$H219-SUM($I219:S219)))","v":1.3375829834134676},{"$f":"IF(OR(U$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>U$3,$H219/$G219,$H219-SUM($I219:T219)))","v":1.3375829834134676},{"$f":"IF(OR(V$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>V$3,$H219/$G219,$H219-SUM($I219:U219)))","v":1.3375829834134676},{"$f":"IF(OR(W$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>W$3,$H219/$G219,$H219-SUM($I219:V219)))","v":1.3375829834134676},{"$f":"IF(OR(X$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>X$3,$H219/$G219,$H219-SUM($I219:W219)))","v":1.3375829834134676},{"$f":"IF(OR(Y$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Y$3,$H219/$G219,$H219-SUM($I219:X219)))","v":1.3375829834134676},{"$f":"IF(OR(Z$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Z$3,$H219/$G219,$H219-SUM($I219:Y219)))","v":1.3375829834134676},{"$f":"IF(OR(AA$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AA$3,$H219/$G219,$H219-SUM($I219:Z219)))","v":1.3375829834134676},{"$f":"IF(OR(AB$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AB$3,$H219/$G219,$H219-SUM($I219:AA219)))","v":1.3375829834134676},{"$f":"IF(OR(AC$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AC$3,$H219/$G219,$H219-SUM($I219:AB219)))","v":1.3375829834134676},{"$f":"IF(OR(AD$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AD$3,$H219/$G219,$H219-SUM($I219:AC219)))","v":1.3375829834134676},{"$f":"IF(OR(AE$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AE$3,$H219/$G219,$H219-SUM($I219:AD219)))","v":1.3375829834134676},{"$f":"IF(OR(AF$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AF$3,$H219/$G219,$H219-SUM($I219:AE219)))","v":1.3375829834134676},{"$f":"IF(OR(AG$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AG$3,$H219/$G219,$H219-SUM($I219:AF219)))","v":1.3375829834134676},{"$f":"IF(OR(AH$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AH$3,$H219/$G219,$H219-SUM($I219:AG219)))","v":1.3375829834134676},{"$f":"IF(OR(AI$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AI$3,$H219/$G219,$H219-SUM($I219:AH219)))","v":1.3375829834134676},{"$f":"IF(OR(AJ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AJ$3,$H219/$G219,$H219-SUM($I219:AI219)))","v":1.3375829834134676},{"$f":"IF(OR(AK$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AK$3,$H219/$G219,$H219-SUM($I219:AJ219)))","v":1.3375829834134676},{"$f":"IF(OR(AL$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AL$3,$H219/$G219,$H219-SUM($I219:AK219)))","v":1.3375829834134676},{"$f":"IF(OR(AM$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AM$3,$H219/$G219,$H219-SUM($I219:AL219)))","v":1.3375829834134676},{"$f":"IF(OR(AN$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AN$3,$H219/$G219,$H219-SUM($I219:AM219)))","v":1.3375829834134676},{"$f":"IF(OR(AO$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AO$3,$H219/$G219,$H219-SUM($I219:AN219)))","v":1.3375829834134676},{"$f":"IF(OR(AP$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AP$3,$H219/$G219,$H219-SUM($I219:AO219)))","v":1.3375829834134676},{"$f":"IF(OR(AQ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AQ$3,$H219/$G219,$H219-SUM($I219:AP219)))","v":1.3375829834134676},{"$f":"IF(OR(AR$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AR$3,$H219/$G219,$H219-SUM($I219:AQ219)))","v":1.3375829834134676},{"$f":"IF(OR(AS$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AS$3,$H219/$G219,$H219-SUM($I219:AR219)))","v":1.3375829834134676},{"$f":"IF(OR(AT$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AT$3,$H219/$G219,$H219-SUM($I219:AS219)))","v":1.3375829834134676},{"$f":"IF(OR(AU$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AU$3,$H219/$G219,$H219-SUM($I219:AT219)))","v":1.3375829834134676},{"$f":"IF(OR(AV$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AV$3,$H219/$G219,$H219-SUM($I219:AU219)))","v":1.3375829834134676},{"$f":"IF(OR(AW$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AW$3,$H219/$G219,$H219-SUM($I219:AV219)))","v":1.3375829834134676},{"$f":"IF(OR(AX$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AX$3,$H219/$G219,$H219-SUM($I219:AW219)))","v":1.3375829834134676},{"$f":"IF(OR(AY$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AY$3,$H219/$G219,$H219-SUM($I219:AX219)))","v":1.3375829834134676},{"$f":"IF(OR(AZ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AZ$3,$H219/$G219,$H219-SUM($I219:AY219)))","v":1.3375829834134676},{"$f":"IF(OR(BA$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BA$3,$H219/$G219,$H219-SUM($I219:AZ219)))","v":1.3375829834134676},{"$f":"IF(OR(BB$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BB$3,$H219/$G219,$H219-SUM($I219:BA219)))","v":1.3375829834134676},{"$f":"IF(OR(BC$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BC$3,$H219/$G219,$H219-SUM($I219:BB219)))","v":1.3375829834134676},{"$f":"IF(OR(BD$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BD$3,$H219/$G219,$H219-SUM($I219:BC219)))","v":1.3375829834134676},{"$f":"IF(OR(BE$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BE$3,$H219/$G219,$H219-SUM($I219:BD219)))","v":1.3375829834134676},{"$f":"IF(OR(BF$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BF$3,$H219/$G219,$H219-SUM($I219:BE219)))","v":1.3375829834134676},{"$f":"IF(OR(BG$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BG$3,$H219/$G219,$H219-SUM($I219:BF219)))","v":1.3375829834134676},{"$f":"IF(OR(BH$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BH$3,$H219/$G219,$H219-SUM($I219:BG219)))","v":1.3375829834134676},{"$f":"IF(OR(BI$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BI$3,$H219/$G219,$H219-SUM($I219:BH219)))","v":1.3375829834134676},{"$f":"IF(OR(BJ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BJ$3,$H219/$G219,$H219-SUM($I219:BI219)))","v":1.3375829834134676},{"$f":"IF(OR(BK$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BK$3,$H219/$G219,$H219-SUM($I219:BJ219)))","v":1.3375829834134676},{"$f":"IF(OR(BL$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BL$3,$H219/$G219,$H219-SUM($I219:BK219)))","v":1.3375829834134676},{"$f":"IF(OR(BM$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BM$3,$H219/$G219,$H219-SUM($I219:BL219)))","v":1.3375829834134676},{"$f":"IF(OR(BN$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BN$3,$H219/$G219,$H219-SUM($I219:BM219)))","v":1.3375829834134676},{"$f":"IF(OR(BO$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BO$3,$H219/$G219,$H219-SUM($I219:BN219)))","v":1.3375829834134123},{"$f":"IF(OR(BP$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BP$3,$H219/$G219,$H219-SUM($I219:BO219)))","v":0},{"$f":"IF(OR(BQ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BQ$3,$H219/$G219,$H219-SUM($I219:BP219)))","v":0},{"$f":"IF(OR(BR$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BR$3,$H219/$G219,$H219-SUM($I219:BQ219)))","v":0},{"$f":"IF(OR(BS$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BS$3,$H219/$G219,$H219-SUM($I219:BR219)))","v":0},{"$f":"IF(OR(BT$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BT$3,$H219/$G219,$H219-SUM($I219:BS219)))","v":0},{"$f":"IF(OR(BU$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BU$3,$H219/$G219,$H219-SUM($I219:BT219)))","v":0},{"$f":"IF(OR(BV$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BV$3,$H219/$G219,$H219-SUM($I219:BU219)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G219","v":55},{"$f":"M216","v":88.195291023484046},null,{"$f":"IF(OR(J$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>J$3,$H220/$G220,$H220-SUM($I220:I220)))","v":0},{"$f":"IF(OR(K$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>K$3,$H220/$G220,$H220-SUM($I220:J220)))","v":0},{"$f":"IF(OR(L$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>L$3,$H220/$G220,$H220-SUM($I220:K220)))","v":0},{"$f":"IF(OR(M$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>M$3,$H220/$G220,$H220-SUM($I220:L220)))","v":0},{"$f":"IF(OR(N$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>N$3,$H220/$G220,$H220-SUM($I220:M220)))","v":1.6035507458815281},{"$f":"IF(OR(O$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>O$3,$H220/$G220,$H220-SUM($I220:N220)))","v":1.6035507458815281},{"$f":"IF(OR(P$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>P$3,$H220/$G220,$H220-SUM($I220:O220)))","v":1.6035507458815281},{"$f":"IF(OR(Q$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Q$3,$H220/$G220,$H220-SUM($I220:P220)))","v":1.6035507458815281},{"$f":"IF(OR(R$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>R$3,$H220/$G220,$H220-SUM($I220:Q220)))","v":1.6035507458815281},{"$f":"IF(OR(S$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>S$3,$H220/$G220,$H220-SUM($I220:R220)))","v":1.6035507458815281},{"$f":"IF(OR(T$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>T$3,$H220/$G220,$H220-SUM($I220:S220)))","v":1.6035507458815281},{"$f":"IF(OR(U$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>U$3,$H220/$G220,$H220-SUM($I220:T220)))","v":1.6035507458815281},{"$f":"IF(OR(V$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>V$3,$H220/$G220,$H220-SUM($I220:U220)))","v":1.6035507458815281},{"$f":"IF(OR(W$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>W$3,$H220/$G220,$H220-SUM($I220:V220)))","v":1.6035507458815281},{"$f":"IF(OR(X$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>X$3,$H220/$G220,$H220-SUM($I220:W220)))","v":1.6035507458815281},{"$f":"IF(OR(Y$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Y$3,$H220/$G220,$H220-SUM($I220:X220)))","v":1.6035507458815281},{"$f":"IF(OR(Z$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Z$3,$H220/$G220,$H220-SUM($I220:Y220)))","v":1.6035507458815281},{"$f":"IF(OR(AA$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AA$3,$H220/$G220,$H220-SUM($I220:Z220)))","v":1.6035507458815281},{"$f":"IF(OR(AB$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AB$3,$H220/$G220,$H220-SUM($I220:AA220)))","v":1.6035507458815281},{"$f":"IF(OR(AC$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AC$3,$H220/$G220,$H220-SUM($I220:AB220)))","v":1.6035507458815281},{"$f":"IF(OR(AD$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AD$3,$H220/$G220,$H220-SUM($I220:AC220)))","v":1.6035507458815281},{"$f":"IF(OR(AE$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AE$3,$H220/$G220,$H220-SUM($I220:AD220)))","v":1.6035507458815281},{"$f":"IF(OR(AF$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AF$3,$H220/$G220,$H220-SUM($I220:AE220)))","v":1.6035507458815281},{"$f":"IF(OR(AG$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AG$3,$H220/$G220,$H220-SUM($I220:AF220)))","v":1.6035507458815281},{"$f":"IF(OR(AH$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AH$3,$H220/$G220,$H220-SUM($I220:AG220)))","v":1.6035507458815281},{"$f":"IF(OR(AI$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AI$3,$H220/$G220,$H220-SUM($I220:AH220)))","v":1.6035507458815281},{"$f":"IF(OR(AJ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AJ$3,$H220/$G220,$H220-SUM($I220:AI220)))","v":1.6035507458815281},{"$f":"IF(OR(AK$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AK$3,$H220/$G220,$H220-SUM($I220:AJ220)))","v":1.6035507458815281},{"$f":"IF(OR(AL$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AL$3,$H220/$G220,$H220-SUM($I220:AK220)))","v":1.6035507458815281},{"$f":"IF(OR(AM$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AM$3,$H220/$G220,$H220-SUM($I220:AL220)))","v":1.6035507458815281},{"$f":"IF(OR(AN$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AN$3,$H220/$G220,$H220-SUM($I220:AM220)))","v":1.6035507458815281},{"$f":"IF(OR(AO$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AO$3,$H220/$G220,$H220-SUM($I220:AN220)))","v":1.6035507458815281},{"$f":"IF(OR(AP$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AP$3,$H220/$G220,$H220-SUM($I220:AO220)))","v":1.6035507458815281},{"$f":"IF(OR(AQ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AQ$3,$H220/$G220,$H220-SUM($I220:AP220)))","v":1.6035507458815281},{"$f":"IF(OR(AR$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AR$3,$H220/$G220,$H220-SUM($I220:AQ220)))","v":1.6035507458815281},{"$f":"IF(OR(AS$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AS$3,$H220/$G220,$H220-SUM($I220:AR220)))","v":1.6035507458815281},{"$f":"IF(OR(AT$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AT$3,$H220/$G220,$H220-SUM($I220:AS220)))","v":1.6035507458815281},{"$f":"IF(OR(AU$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AU$3,$H220/$G220,$H220-SUM($I220:AT220)))","v":1.6035507458815281},{"$f":"IF(OR(AV$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AV$3,$H220/$G220,$H220-SUM($I220:AU220)))","v":1.6035507458815281},{"$f":"IF(OR(AW$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AW$3,$H220/$G220,$H220-SUM($I220:AV220)))","v":1.6035507458815281},{"$f":"IF(OR(AX$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AX$3,$H220/$G220,$H220-SUM($I220:AW220)))","v":1.6035507458815281},{"$f":"IF(OR(AY$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AY$3,$H220/$G220,$H220-SUM($I220:AX220)))","v":1.6035507458815281},{"$f":"IF(OR(AZ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AZ$3,$H220/$G220,$H220-SUM($I220:AY220)))","v":1.6035507458815281},{"$f":"IF(OR(BA$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BA$3,$H220/$G220,$H220-SUM($I220:AZ220)))","v":1.6035507458815281},{"$f":"IF(OR(BB$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BB$3,$H220/$G220,$H220-SUM($I220:BA220)))","v":1.6035507458815281},{"$f":"IF(OR(BC$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BC$3,$H220/$G220,$H220-SUM($I220:BB220)))","v":1.6035507458815281},{"$f":"IF(OR(BD$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BD$3,$H220/$G220,$H220-SUM($I220:BC220)))","v":1.6035507458815281},{"$f":"IF(OR(BE$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BE$3,$H220/$G220,$H220-SUM($I220:BD220)))","v":1.6035507458815281},{"$f":"IF(OR(BF$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BF$3,$H220/$G220,$H220-SUM($I220:BE220)))","v":1.6035507458815281},{"$f":"IF(OR(BG$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BG$3,$H220/$G220,$H220-SUM($I220:BF220)))","v":1.6035507458815281},{"$f":"IF(OR(BH$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BH$3,$H220/$G220,$H220-SUM($I220:BG220)))","v":1.6035507458815281},{"$f":"IF(OR(BI$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BI$3,$H220/$G220,$H220-SUM($I220:BH220)))","v":1.6035507458815281},{"$f":"IF(OR(BJ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BJ$3,$H220/$G220,$H220-SUM($I220:BI220)))","v":1.6035507458815281},{"$f":"IF(OR(BK$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BK$3,$H220/$G220,$H220-SUM($I220:BJ220)))","v":1.6035507458815281},{"$f":"IF(OR(BL$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BL$3,$H220/$G220,$H220-SUM($I220:BK220)))","v":1.6035507458815281},{"$f":"IF(OR(BM$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BM$3,$H220/$G220,$H220-SUM($I220:BL220)))","v":1.6035507458815281},{"$f":"IF(OR(BN$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BN$3,$H220/$G220,$H220-SUM($I220:BM220)))","v":1.6035507458815281},{"$f":"IF(OR(BO$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BO$3,$H220/$G220,$H220-SUM($I220:BN220)))","v":1.6035507458815281},{"$f":"IF(OR(BP$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BP$3,$H220/$G220,$H220-SUM($I220:BO220)))","v":1.6035507458814493},{"$f":"IF(OR(BQ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BQ$3,$H220/$G220,$H220-SUM($I220:BP220)))","v":0},{"$f":"IF(OR(BR$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BR$3,$H220/$G220,$H220-SUM($I220:BQ220)))","v":0},{"$f":"IF(OR(BS$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BS$3,$H220/$G220,$H220-SUM($I220:BR220)))","v":0},{"$f":"IF(OR(BT$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BT$3,$H220/$G220,$H220-SUM($I220:BS220)))","v":0},{"$f":"IF(OR(BU$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BU$3,$H220/$G220,$H220-SUM($I220:BT220)))","v":0},{"$f":"IF(OR(BV$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BV$3,$H220/$G220,$H220-SUM($I220:BU220)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G220","v":55},{"$f":"N216","v":80.822436660586703},null,{"$f":"IF(OR(J$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>J$3,$H221/$G221,$H221-SUM($I221:I221)))","v":0},{"$f":"IF(OR(K$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>K$3,$H221/$G221,$H221-SUM($I221:J221)))","v":0},{"$f":"IF(OR(L$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>L$3,$H221/$G221,$H221-SUM($I221:K221)))","v":0},{"$f":"IF(OR(M$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>M$3,$H221/$G221,$H221-SUM($I221:L221)))","v":0},{"$f":"IF(OR(N$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>N$3,$H221/$G221,$H221-SUM($I221:M221)))","v":0},{"$f":"IF(OR(O$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>O$3,$H221/$G221,$H221-SUM($I221:N221)))","v":1.4694988483743037},{"$f":"IF(OR(P$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>P$3,$H221/$G221,$H221-SUM($I221:O221)))","v":1.4694988483743037},{"$f":"IF(OR(Q$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Q$3,$H221/$G221,$H221-SUM($I221:P221)))","v":1.4694988483743037},{"$f":"IF(OR(R$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>R$3,$H221/$G221,$H221-SUM($I221:Q221)))","v":1.4694988483743037},{"$f":"IF(OR(S$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>S$3,$H221/$G221,$H221-SUM($I221:R221)))","v":1.4694988483743037},{"$f":"IF(OR(T$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>T$3,$H221/$G221,$H221-SUM($I221:S221)))","v":1.4694988483743037},{"$f":"IF(OR(U$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>U$3,$H221/$G221,$H221-SUM($I221:T221)))","v":1.4694988483743037},{"$f":"IF(OR(V$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>V$3,$H221/$G221,$H221-SUM($I221:U221)))","v":1.4694988483743037},{"$f":"IF(OR(W$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>W$3,$H221/$G221,$H221-SUM($I221:V221)))","v":1.4694988483743037},{"$f":"IF(OR(X$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>X$3,$H221/$G221,$H221-SUM($I221:W221)))","v":1.4694988483743037},{"$f":"IF(OR(Y$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Y$3,$H221/$G221,$H221-SUM($I221:X221)))","v":1.4694988483743037},{"$f":"IF(OR(Z$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Z$3,$H221/$G221,$H221-SUM($I221:Y221)))","v":1.4694988483743037},{"$f":"IF(OR(AA$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AA$3,$H221/$G221,$H221-SUM($I221:Z221)))","v":1.4694988483743037},{"$f":"IF(OR(AB$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AB$3,$H221/$G221,$H221-SUM($I221:AA221)))","v":1.4694988483743037},{"$f":"IF(OR(AC$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AC$3,$H221/$G221,$H221-SUM($I221:AB221)))","v":1.4694988483743037},{"$f":"IF(OR(AD$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AD$3,$H221/$G221,$H221-SUM($I221:AC221)))","v":1.4694988483743037},{"$f":"IF(OR(AE$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AE$3,$H221/$G221,$H221-SUM($I221:AD221)))","v":1.4694988483743037},{"$f":"IF(OR(AF$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AF$3,$H221/$G221,$H221-SUM($I221:AE221)))","v":1.4694988483743037},{"$f":"IF(OR(AG$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AG$3,$H221/$G221,$H221-SUM($I221:AF221)))","v":1.4694988483743037},{"$f":"IF(OR(AH$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AH$3,$H221/$G221,$H221-SUM($I221:AG221)))","v":1.4694988483743037},{"$f":"IF(OR(AI$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AI$3,$H221/$G221,$H221-SUM($I221:AH221)))","v":1.4694988483743037},{"$f":"IF(OR(AJ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AJ$3,$H221/$G221,$H221-SUM($I221:AI221)))","v":1.4694988483743037},{"$f":"IF(OR(AK$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AK$3,$H221/$G221,$H221-SUM($I221:AJ221)))","v":1.4694988483743037},{"$f":"IF(OR(AL$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AL$3,$H221/$G221,$H221-SUM($I221:AK221)))","v":1.4694988483743037},{"$f":"IF(OR(AM$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AM$3,$H221/$G221,$H221-SUM($I221:AL221)))","v":1.4694988483743037},{"$f":"IF(OR(AN$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AN$3,$H221/$G221,$H221-SUM($I221:AM221)))","v":1.4694988483743037},{"$f":"IF(OR(AO$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AO$3,$H221/$G221,$H221-SUM($I221:AN221)))","v":1.4694988483743037},{"$f":"IF(OR(AP$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AP$3,$H221/$G221,$H221-SUM($I221:AO221)))","v":1.4694988483743037},{"$f":"IF(OR(AQ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AQ$3,$H221/$G221,$H221-SUM($I221:AP221)))","v":1.4694988483743037},{"$f":"IF(OR(AR$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AR$3,$H221/$G221,$H221-SUM($I221:AQ221)))","v":1.4694988483743037},{"$f":"IF(OR(AS$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AS$3,$H221/$G221,$H221-SUM($I221:AR221)))","v":1.4694988483743037},{"$f":"IF(OR(AT$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AT$3,$H221/$G221,$H221-SUM($I221:AS221)))","v":1.4694988483743037},{"$f":"IF(OR(AU$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AU$3,$H221/$G221,$H221-SUM($I221:AT221)))","v":1.4694988483743037},{"$f":"IF(OR(AV$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AV$3,$H221/$G221,$H221-SUM($I221:AU221)))","v":1.4694988483743037},{"$f":"IF(OR(AW$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AW$3,$H221/$G221,$H221-SUM($I221:AV221)))","v":1.4694988483743037},{"$f":"IF(OR(AX$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AX$3,$H221/$G221,$H221-SUM($I221:AW221)))","v":1.4694988483743037},{"$f":"IF(OR(AY$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AY$3,$H221/$G221,$H221-SUM($I221:AX221)))","v":1.4694988483743037},{"$f":"IF(OR(AZ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AZ$3,$H221/$G221,$H221-SUM($I221:AY221)))","v":1.4694988483743037},{"$f":"IF(OR(BA$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BA$3,$H221/$G221,$H221-SUM($I221:AZ221)))","v":1.4694988483743037},{"$f":"IF(OR(BB$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BB$3,$H221/$G221,$H221-SUM($I221:BA221)))","v":1.4694988483743037},{"$f":"IF(OR(BC$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BC$3,$H221/$G221,$H221-SUM($I221:BB221)))","v":1.4694988483743037},{"$f":"IF(OR(BD$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BD$3,$H221/$G221,$H221-SUM($I221:BC221)))","v":1.4694988483743037},{"$f":"IF(OR(BE$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BE$3,$H221/$G221,$H221-SUM($I221:BD221)))","v":1.4694988483743037},{"$f":"IF(OR(BF$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BF$3,$H221/$G221,$H221-SUM($I221:BE221)))","v":1.4694988483743037},{"$f":"IF(OR(BG$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BG$3,$H221/$G221,$H221-SUM($I221:BF221)))","v":1.4694988483743037},{"$f":"IF(OR(BH$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BH$3,$H221/$G221,$H221-SUM($I221:BG221)))","v":1.4694988483743037},{"$f":"IF(OR(BI$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BI$3,$H221/$G221,$H221-SUM($I221:BH221)))","v":1.4694988483743037},{"$f":"IF(OR(BJ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BJ$3,$H221/$G221,$H221-SUM($I221:BI221)))","v":1.4694988483743037},{"$f":"IF(OR(BK$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BK$3,$H221/$G221,$H221-SUM($I221:BJ221)))","v":1.4694988483743037},{"$f":"IF(OR(BL$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BL$3,$H221/$G221,$H221-SUM($I221:BK221)))","v":1.4694988483743037},{"$f":"IF(OR(BM$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BM$3,$H221/$G221,$H221-SUM($I221:BL221)))","v":1.4694988483743037},{"$f":"IF(OR(BN$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BN$3,$H221/$G221,$H221-SUM($I221:BM221)))","v":1.4694988483743037},{"$f":"IF(OR(BO$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BO$3,$H221/$G221,$H221-SUM($I221:BN221)))","v":1.4694988483743037},{"$f":"IF(OR(BP$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BP$3,$H221/$G221,$H221-SUM($I221:BO221)))","v":1.4694988483743037},{"$f":"IF(OR(BQ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BQ$3,$H221/$G221,$H221-SUM($I221:BP221)))","v":1.469498848374414},{"$f":"IF(OR(BR$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BR$3,$H221/$G221,$H221-SUM($I221:BQ221)))","v":0},{"$f":"IF(OR(BS$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BS$3,$H221/$G221,$H221-SUM($I221:BR221)))","v":0},{"$f":"IF(OR(BT$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BT$3,$H221/$G221,$H221-SUM($I221:BS221)))","v":0},{"$f":"IF(OR(BU$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BU$3,$H221/$G221,$H221-SUM($I221:BT221)))","v":0},{"$f":"IF(OR(BV$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BV$3,$H221/$G221,$H221-SUM($I221:BU221)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A205)","v":55},{"$f":"O216","v":73.237923074102738},null,{"$f":"IF(OR(J$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>J$3,$H222/$G222,$H222-SUM($I222:I222)))","v":0},{"$f":"IF(OR(K$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>K$3,$H222/$G222,$H222-SUM($I222:J222)))","v":0},{"$f":"IF(OR(L$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>L$3,$H222/$G222,$H222-SUM($I222:K222)))","v":0},{"$f":"IF(OR(M$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>M$3,$H222/$G222,$H222-SUM($I222:L222)))","v":0},{"$f":"IF(OR(N$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>N$3,$H222/$G222,$H222-SUM($I222:M222)))","v":0},{"$f":"IF(OR(O$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>O$3,$H222/$G222,$H222-SUM($I222:N222)))","v":0},{"$f":"IF(OR(P$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>P$3,$H222/$G222,$H222-SUM($I222:O222)))","v":1.3315986013473224},{"$f":"IF(OR(Q$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Q$3,$H222/$G222,$H222-SUM($I222:P222)))","v":1.3315986013473224},{"$f":"IF(OR(R$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>R$3,$H222/$G222,$H222-SUM($I222:Q222)))","v":1.3315986013473224},{"$f":"IF(OR(S$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>S$3,$H222/$G222,$H222-SUM($I222:R222)))","v":1.3315986013473224},{"$f":"IF(OR(T$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>T$3,$H222/$G222,$H222-SUM($I222:S222)))","v":1.3315986013473224},{"$f":"IF(OR(U$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>U$3,$H222/$G222,$H222-SUM($I222:T222)))","v":1.3315986013473224},{"$f":"IF(OR(V$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>V$3,$H222/$G222,$H222-SUM($I222:U222)))","v":1.3315986013473224},{"$f":"IF(OR(W$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>W$3,$H222/$G222,$H222-SUM($I222:V222)))","v":1.3315986013473224},{"$f":"IF(OR(X$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>X$3,$H222/$G222,$H222-SUM($I222:W222)))","v":1.3315986013473224},{"$f":"IF(OR(Y$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Y$3,$H222/$G222,$H222-SUM($I222:X222)))","v":1.3315986013473224},{"$f":"IF(OR(Z$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Z$3,$H222/$G222,$H222-SUM($I222:Y222)))","v":1.3315986013473224},{"$f":"IF(OR(AA$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AA$3,$H222/$G222,$H222-SUM($I222:Z222)))","v":1.3315986013473224},{"$f":"IF(OR(AB$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AB$3,$H222/$G222,$H222-SUM($I222:AA222)))","v":1.3315986013473224},{"$f":"IF(OR(AC$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AC$3,$H222/$G222,$H222-SUM($I222:AB222)))","v":1.3315986013473224},{"$f":"IF(OR(AD$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AD$3,$H222/$G222,$H222-SUM($I222:AC222)))","v":1.3315986013473224},{"$f":"IF(OR(AE$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AE$3,$H222/$G222,$H222-SUM($I222:AD222)))","v":1.3315986013473224},{"$f":"IF(OR(AF$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AF$3,$H222/$G222,$H222-SUM($I222:AE222)))","v":1.3315986013473224},{"$f":"IF(OR(AG$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AG$3,$H222/$G222,$H222-SUM($I222:AF222)))","v":1.3315986013473224},{"$f":"IF(OR(AH$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AH$3,$H222/$G222,$H222-SUM($I222:AG222)))","v":1.3315986013473224},{"$f":"IF(OR(AI$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AI$3,$H222/$G222,$H222-SUM($I222:AH222)))","v":1.3315986013473224},{"$f":"IF(OR(AJ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AJ$3,$H222/$G222,$H222-SUM($I222:AI222)))","v":1.3315986013473224},{"$f":"IF(OR(AK$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AK$3,$H222/$G222,$H222-SUM($I222:AJ222)))","v":1.3315986013473224},{"$f":"IF(OR(AL$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AL$3,$H222/$G222,$H222-SUM($I222:AK222)))","v":1.3315986013473224},{"$f":"IF(OR(AM$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AM$3,$H222/$G222,$H222-SUM($I222:AL222)))","v":1.3315986013473224},{"$f":"IF(OR(AN$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AN$3,$H222/$G222,$H222-SUM($I222:AM222)))","v":1.3315986013473224},{"$f":"IF(OR(AO$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AO$3,$H222/$G222,$H222-SUM($I222:AN222)))","v":1.3315986013473224},{"$f":"IF(OR(AP$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AP$3,$H222/$G222,$H222-SUM($I222:AO222)))","v":1.3315986013473224},{"$f":"IF(OR(AQ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AQ$3,$H222/$G222,$H222-SUM($I222:AP222)))","v":1.3315986013473224},{"$f":"IF(OR(AR$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AR$3,$H222/$G222,$H222-SUM($I222:AQ222)))","v":1.3315986013473224},{"$f":"IF(OR(AS$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AS$3,$H222/$G222,$H222-SUM($I222:AR222)))","v":1.3315986013473224},{"$f":"IF(OR(AT$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AT$3,$H222/$G222,$H222-SUM($I222:AS222)))","v":1.3315986013473224},{"$f":"IF(OR(AU$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AU$3,$H222/$G222,$H222-SUM($I222:AT222)))","v":1.3315986013473224},{"$f":"IF(OR(AV$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AV$3,$H222/$G222,$H222-SUM($I222:AU222)))","v":1.3315986013473224},{"$f":"IF(OR(AW$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AW$3,$H222/$G222,$H222-SUM($I222:AV222)))","v":1.3315986013473224},{"$f":"IF(OR(AX$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AX$3,$H222/$G222,$H222-SUM($I222:AW222)))","v":1.3315986013473224},{"$f":"IF(OR(AY$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AY$3,$H222/$G222,$H222-SUM($I222:AX222)))","v":1.3315986013473224},{"$f":"IF(OR(AZ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AZ$3,$H222/$G222,$H222-SUM($I222:AY222)))","v":1.3315986013473224},{"$f":"IF(OR(BA$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BA$3,$H222/$G222,$H222-SUM($I222:AZ222)))","v":1.3315986013473224},{"$f":"IF(OR(BB$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BB$3,$H222/$G222,$H222-SUM($I222:BA222)))","v":1.3315986013473224},{"$f":"IF(OR(BC$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BC$3,$H222/$G222,$H222-SUM($I222:BB222)))","v":1.3315986013473224},{"$f":"IF(OR(BD$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BD$3,$H222/$G222,$H222-SUM($I222:BC222)))","v":1.3315986013473224},{"$f":"IF(OR(BE$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BE$3,$H222/$G222,$H222-SUM($I222:BD222)))","v":1.3315986013473224},{"$f":"IF(OR(BF$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BF$3,$H222/$G222,$H222-SUM($I222:BE222)))","v":1.3315986013473224},{"$f":"IF(OR(BG$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BG$3,$H222/$G222,$H222-SUM($I222:BF222)))","v":1.3315986013473224},{"$f":"IF(OR(BH$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BH$3,$H222/$G222,$H222-SUM($I222:BG222)))","v":1.3315986013473224},{"$f":"IF(OR(BI$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BI$3,$H222/$G222,$H222-SUM($I222:BH222)))","v":1.3315986013473224},{"$f":"IF(OR(BJ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BJ$3,$H222/$G222,$H222-SUM($I222:BI222)))","v":1.3315986013473224},{"$f":"IF(OR(BK$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BK$3,$H222/$G222,$H222-SUM($I222:BJ222)))","v":1.3315986013473224},{"$f":"IF(OR(BL$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BL$3,$H222/$G222,$H222-SUM($I222:BK222)))","v":1.3315986013473224},{"$f":"IF(OR(BM$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BM$3,$H222/$G222,$H222-SUM($I222:BL222)))","v":1.3315986013473224},{"$f":"IF(OR(BN$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BN$3,$H222/$G222,$H222-SUM($I222:BM222)))","v":1.3315986013473224},{"$f":"IF(OR(BO$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BO$3,$H222/$G222,$H222-SUM($I222:BN222)))","v":1.3315986013473224},{"$f":"IF(OR(BP$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BP$3,$H222/$G222,$H222-SUM($I222:BO222)))","v":1.3315986013473224},{"$f":"IF(OR(BQ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BQ$3,$H222/$G222,$H222-SUM($I222:BP222)))","v":1.3315986013473224},{"$f":"IF(OR(BR$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BR$3,$H222/$G222,$H222-SUM($I222:BQ222)))","v":1.3315986013472951},{"$f":"IF(OR(BS$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BS$3,$H222/$G222,$H222-SUM($I222:BR222)))","v":0},{"$f":"IF(OR(BT$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BT$3,$H222/$G222,$H222-SUM($I222:BS222)))","v":0},{"$f":"IF(OR(BU$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BU$3,$H222/$G222,$H222-SUM($I222:BT222)))","v":0},{"$f":"IF(OR(BV$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BV$3,$H222/$G222,$H222-SUM($I222:BU222)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G222","v":55},{"$f":"P216","v":58.34204029946077},null,{"$f":"IF(OR(J$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>J$3,$H223/$G223,$H223-SUM($I223:I223)))","v":0},{"$f":"IF(OR(K$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>K$3,$H223/$G223,$H223-SUM($I223:J223)))","v":0},{"$f":"IF(OR(L$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>L$3,$H223/$G223,$H223-SUM($I223:K223)))","v":0},{"$f":"IF(OR(M$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>M$3,$H223/$G223,$H223-SUM($I223:L223)))","v":0},{"$f":"IF(OR(N$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>N$3,$H223/$G223,$H223-SUM($I223:M223)))","v":0},{"$f":"IF(OR(O$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>O$3,$H223/$G223,$H223-SUM($I223:N223)))","v":0},{"$f":"IF(OR(P$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>P$3,$H223/$G223,$H223-SUM($I223:O223)))","v":0},{"$f":"IF(OR(Q$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Q$3,$H223/$G223,$H223-SUM($I223:P223)))","v":1.0607643690811048},{"$f":"IF(OR(R$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>R$3,$H223/$G223,$H223-SUM($I223:Q223)))","v":1.0607643690811048},{"$f":"IF(OR(S$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>S$3,$H223/$G223,$H223-SUM($I223:R223)))","v":1.0607643690811048},{"$f":"IF(OR(T$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>T$3,$H223/$G223,$H223-SUM($I223:S223)))","v":1.0607643690811048},{"$f":"IF(OR(U$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>U$3,$H223/$G223,$H223-SUM($I223:T223)))","v":1.0607643690811048},{"$f":"IF(OR(V$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>V$3,$H223/$G223,$H223-SUM($I223:U223)))","v":1.0607643690811048},{"$f":"IF(OR(W$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>W$3,$H223/$G223,$H223-SUM($I223:V223)))","v":1.0607643690811048},{"$f":"IF(OR(X$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>X$3,$H223/$G223,$H223-SUM($I223:W223)))","v":1.0607643690811048},{"$f":"IF(OR(Y$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Y$3,$H223/$G223,$H223-SUM($I223:X223)))","v":1.0607643690811048},{"$f":"IF(OR(Z$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Z$3,$H223/$G223,$H223-SUM($I223:Y223)))","v":1.0607643690811048},{"$f":"IF(OR(AA$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AA$3,$H223/$G223,$H223-SUM($I223:Z223)))","v":1.0607643690811048},{"$f":"IF(OR(AB$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AB$3,$H223/$G223,$H223-SUM($I223:AA223)))","v":1.0607643690811048},{"$f":"IF(OR(AC$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AC$3,$H223/$G223,$H223-SUM($I223:AB223)))","v":1.0607643690811048},{"$f":"IF(OR(AD$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AD$3,$H223/$G223,$H223-SUM($I223:AC223)))","v":1.0607643690811048},{"$f":"IF(OR(AE$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AE$3,$H223/$G223,$H223-SUM($I223:AD223)))","v":1.0607643690811048},{"$f":"IF(OR(AF$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AF$3,$H223/$G223,$H223-SUM($I223:AE223)))","v":1.0607643690811048},{"$f":"IF(OR(AG$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AG$3,$H223/$G223,$H223-SUM($I223:AF223)))","v":1.0607643690811048},{"$f":"IF(OR(AH$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AH$3,$H223/$G223,$H223-SUM($I223:AG223)))","v":1.0607643690811048},{"$f":"IF(OR(AI$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AI$3,$H223/$G223,$H223-SUM($I223:AH223)))","v":1.0607643690811048},{"$f":"IF(OR(AJ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AJ$3,$H223/$G223,$H223-SUM($I223:AI223)))","v":1.0607643690811048},{"$f":"IF(OR(AK$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AK$3,$H223/$G223,$H223-SUM($I223:AJ223)))","v":1.0607643690811048},{"$f":"IF(OR(AL$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AL$3,$H223/$G223,$H223-SUM($I223:AK223)))","v":1.0607643690811048},{"$f":"IF(OR(AM$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AM$3,$H223/$G223,$H223-SUM($I223:AL223)))","v":1.0607643690811048},{"$f":"IF(OR(AN$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AN$3,$H223/$G223,$H223-SUM($I223:AM223)))","v":1.0607643690811048},{"$f":"IF(OR(AO$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AO$3,$H223/$G223,$H223-SUM($I223:AN223)))","v":1.0607643690811048},{"$f":"IF(OR(AP$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AP$3,$H223/$G223,$H223-SUM($I223:AO223)))","v":1.0607643690811048},{"$f":"IF(OR(AQ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AQ$3,$H223/$G223,$H223-SUM($I223:AP223)))","v":1.0607643690811048},{"$f":"IF(OR(AR$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AR$3,$H223/$G223,$H223-SUM($I223:AQ223)))","v":1.0607643690811048},{"$f":"IF(OR(AS$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AS$3,$H223/$G223,$H223-SUM($I223:AR223)))","v":1.0607643690811048},{"$f":"IF(OR(AT$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AT$3,$H223/$G223,$H223-SUM($I223:AS223)))","v":1.0607643690811048},{"$f":"IF(OR(AU$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AU$3,$H223/$G223,$H223-SUM($I223:AT223)))","v":1.0607643690811048},{"$f":"IF(OR(AV$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AV$3,$H223/$G223,$H223-SUM($I223:AU223)))","v":1.0607643690811048},{"$f":"IF(OR(AW$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AW$3,$H223/$G223,$H223-SUM($I223:AV223)))","v":1.0607643690811048},{"$f":"IF(OR(AX$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AX$3,$H223/$G223,$H223-SUM($I223:AW223)))","v":1.0607643690811048},{"$f":"IF(OR(AY$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AY$3,$H223/$G223,$H223-SUM($I223:AX223)))","v":1.0607643690811048},{"$f":"IF(OR(AZ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AZ$3,$H223/$G223,$H223-SUM($I223:AY223)))","v":1.0607643690811048},{"$f":"IF(OR(BA$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BA$3,$H223/$G223,$H223-SUM($I223:AZ223)))","v":1.0607643690811048},{"$f":"IF(OR(BB$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BB$3,$H223/$G223,$H223-SUM($I223:BA223)))","v":1.0607643690811048},{"$f":"IF(OR(BC$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BC$3,$H223/$G223,$H223-SUM($I223:BB223)))","v":1.0607643690811048},{"$f":"IF(OR(BD$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BD$3,$H223/$G223,$H223-SUM($I223:BC223)))","v":1.0607643690811048},{"$f":"IF(OR(BE$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BE$3,$H223/$G223,$H223-SUM($I223:BD223)))","v":1.0607643690811048},{"$f":"IF(OR(BF$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BF$3,$H223/$G223,$H223-SUM($I223:BE223)))","v":1.0607643690811048},{"$f":"IF(OR(BG$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BG$3,$H223/$G223,$H223-SUM($I223:BF223)))","v":1.0607643690811048},{"$f":"IF(OR(BH$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BH$3,$H223/$G223,$H223-SUM($I223:BG223)))","v":1.0607643690811048},{"$f":"IF(OR(BI$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BI$3,$H223/$G223,$H223-SUM($I223:BH223)))","v":1.0607643690811048},{"$f":"IF(OR(BJ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BJ$3,$H223/$G223,$H223-SUM($I223:BI223)))","v":1.0607643690811048},{"$f":"IF(OR(BK$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BK$3,$H223/$G223,$H223-SUM($I223:BJ223)))","v":1.0607643690811048},{"$f":"IF(OR(BL$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BL$3,$H223/$G223,$H223-SUM($I223:BK223)))","v":1.0607643690811048},{"$f":"IF(OR(BM$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BM$3,$H223/$G223,$H223-SUM($I223:BL223)))","v":1.0607643690811048},{"$f":"IF(OR(BN$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BN$3,$H223/$G223,$H223-SUM($I223:BM223)))","v":1.0607643690811048},{"$f":"IF(OR(BO$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BO$3,$H223/$G223,$H223-SUM($I223:BN223)))","v":1.0607643690811048},{"$f":"IF(OR(BP$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BP$3,$H223/$G223,$H223-SUM($I223:BO223)))","v":1.0607643690811048},{"$f":"IF(OR(BQ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BQ$3,$H223/$G223,$H223-SUM($I223:BP223)))","v":1.0607643690811048},{"$f":"IF(OR(BR$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BR$3,$H223/$G223,$H223-SUM($I223:BQ223)))","v":1.0607643690811048},{"$f":"IF(OR(BS$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BS$3,$H223/$G223,$H223-SUM($I223:BR223)))","v":1.0607643690810704},{"$f":"IF(OR(BT$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BT$3,$H223/$G223,$H223-SUM($I223:BS223)))","v":0},{"$f":"IF(OR(BU$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BU$3,$H223/$G223,$H223-SUM($I223:BT223)))","v":0},{"$f":"IF(OR(BV$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BV$3,$H223/$G223,$H223-SUM($I223:BU223)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G223","v":55},{"$f":"Q216","v":106.1060261411681},null,{"$f":"IF(OR(J$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>J$3,$H224/$G224,$H224-SUM($I224:I224)))","v":0},{"$f":"IF(OR(K$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>K$3,$H224/$G224,$H224-SUM($I224:J224)))","v":0},{"$f":"IF(OR(L$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>L$3,$H224/$G224,$H224-SUM($I224:K224)))","v":0},{"$f":"IF(OR(M$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>M$3,$H224/$G224,$H224-SUM($I224:L224)))","v":0},{"$f":"IF(OR(N$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>N$3,$H224/$G224,$H224-SUM($I224:M224)))","v":0},{"$f":"IF(OR(O$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>O$3,$H224/$G224,$H224-SUM($I224:N224)))","v":0},{"$f":"IF(OR(P$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>P$3,$H224/$G224,$H224-SUM($I224:O224)))","v":0},{"$f":"IF(OR(Q$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Q$3,$H224/$G224,$H224-SUM($I224:P224)))","v":0},{"$f":"IF(OR(R$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>R$3,$H224/$G224,$H224-SUM($I224:Q224)))","v":1.9292004752939655},{"$f":"IF(OR(S$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>S$3,$H224/$G224,$H224-SUM($I224:R224)))","v":1.9292004752939655},{"$f":"IF(OR(T$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>T$3,$H224/$G224,$H224-SUM($I224:S224)))","v":1.9292004752939655},{"$f":"IF(OR(U$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>U$3,$H224/$G224,$H224-SUM($I224:T224)))","v":1.9292004752939655},{"$f":"IF(OR(V$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>V$3,$H224/$G224,$H224-SUM($I224:U224)))","v":1.9292004752939655},{"$f":"IF(OR(W$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>W$3,$H224/$G224,$H224-SUM($I224:V224)))","v":1.9292004752939655},{"$f":"IF(OR(X$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>X$3,$H224/$G224,$H224-SUM($I224:W224)))","v":1.9292004752939655},{"$f":"IF(OR(Y$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Y$3,$H224/$G224,$H224-SUM($I224:X224)))","v":1.9292004752939655},{"$f":"IF(OR(Z$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Z$3,$H224/$G224,$H224-SUM($I224:Y224)))","v":1.9292004752939655},{"$f":"IF(OR(AA$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AA$3,$H224/$G224,$H224-SUM($I224:Z224)))","v":1.9292004752939655},{"$f":"IF(OR(AB$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AB$3,$H224/$G224,$H224-SUM($I224:AA224)))","v":1.9292004752939655},{"$f":"IF(OR(AC$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AC$3,$H224/$G224,$H224-SUM($I224:AB224)))","v":1.9292004752939655},{"$f":"IF(OR(AD$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AD$3,$H224/$G224,$H224-SUM($I224:AC224)))","v":1.9292004752939655},{"$f":"IF(OR(AE$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AE$3,$H224/$G224,$H224-SUM($I224:AD224)))","v":1.9292004752939655},{"$f":"IF(OR(AF$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AF$3,$H224/$G224,$H224-SUM($I224:AE224)))","v":1.9292004752939655},{"$f":"IF(OR(AG$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AG$3,$H224/$G224,$H224-SUM($I224:AF224)))","v":1.9292004752939655},{"$f":"IF(OR(AH$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AH$3,$H224/$G224,$H224-SUM($I224:AG224)))","v":1.9292004752939655},{"$f":"IF(OR(AI$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AI$3,$H224/$G224,$H224-SUM($I224:AH224)))","v":1.9292004752939655},{"$f":"IF(OR(AJ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AJ$3,$H224/$G224,$H224-SUM($I224:AI224)))","v":1.9292004752939655},{"$f":"IF(OR(AK$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AK$3,$H224/$G224,$H224-SUM($I224:AJ224)))","v":1.9292004752939655},{"$f":"IF(OR(AL$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AL$3,$H224/$G224,$H224-SUM($I224:AK224)))","v":1.9292004752939655},{"$f":"IF(OR(AM$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AM$3,$H224/$G224,$H224-SUM($I224:AL224)))","v":1.9292004752939655},{"$f":"IF(OR(AN$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AN$3,$H224/$G224,$H224-SUM($I224:AM224)))","v":1.9292004752939655},{"$f":"IF(OR(AO$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AO$3,$H224/$G224,$H224-SUM($I224:AN224)))","v":1.9292004752939655},{"$f":"IF(OR(AP$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AP$3,$H224/$G224,$H224-SUM($I224:AO224)))","v":1.9292004752939655},{"$f":"IF(OR(AQ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AQ$3,$H224/$G224,$H224-SUM($I224:AP224)))","v":1.9292004752939655},{"$f":"IF(OR(AR$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AR$3,$H224/$G224,$H224-SUM($I224:AQ224)))","v":1.9292004752939655},{"$f":"IF(OR(AS$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AS$3,$H224/$G224,$H224-SUM($I224:AR224)))","v":1.9292004752939655},{"$f":"IF(OR(AT$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AT$3,$H224/$G224,$H224-SUM($I224:AS224)))","v":1.9292004752939655},{"$f":"IF(OR(AU$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AU$3,$H224/$G224,$H224-SUM($I224:AT224)))","v":1.9292004752939655},{"$f":"IF(OR(AV$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AV$3,$H224/$G224,$H224-SUM($I224:AU224)))","v":1.9292004752939655},{"$f":"IF(OR(AW$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AW$3,$H224/$G224,$H224-SUM($I224:AV224)))","v":1.9292004752939655},{"$f":"IF(OR(AX$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AX$3,$H224/$G224,$H224-SUM($I224:AW224)))","v":1.9292004752939655},{"$f":"IF(OR(AY$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AY$3,$H224/$G224,$H224-SUM($I224:AX224)))","v":1.9292004752939655},{"$f":"IF(OR(AZ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AZ$3,$H224/$G224,$H224-SUM($I224:AY224)))","v":1.9292004752939655},{"$f":"IF(OR(BA$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BA$3,$H224/$G224,$H224-SUM($I224:AZ224)))","v":1.9292004752939655},{"$f":"IF(OR(BB$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BB$3,$H224/$G224,$H224-SUM($I224:BA224)))","v":1.9292004752939655},{"$f":"IF(OR(BC$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BC$3,$H224/$G224,$H224-SUM($I224:BB224)))","v":1.9292004752939655},{"$f":"IF(OR(BD$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BD$3,$H224/$G224,$H224-SUM($I224:BC224)))","v":1.9292004752939655},{"$f":"IF(OR(BE$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BE$3,$H224/$G224,$H224-SUM($I224:BD224)))","v":1.9292004752939655},{"$f":"IF(OR(BF$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BF$3,$H224/$G224,$H224-SUM($I224:BE224)))","v":1.9292004752939655},{"$f":"IF(OR(BG$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BG$3,$H224/$G224,$H224-SUM($I224:BF224)))","v":1.9292004752939655},{"$f":"IF(OR(BH$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BH$3,$H224/$G224,$H224-SUM($I224:BG224)))","v":1.9292004752939655},{"$f":"IF(OR(BI$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BI$3,$H224/$G224,$H224-SUM($I224:BH224)))","v":1.9292004752939655},{"$f":"IF(OR(BJ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BJ$3,$H224/$G224,$H224-SUM($I224:BI224)))","v":1.9292004752939655},{"$f":"IF(OR(BK$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BK$3,$H224/$G224,$H224-SUM($I224:BJ224)))","v":1.9292004752939655},{"$f":"IF(OR(BL$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BL$3,$H224/$G224,$H224-SUM($I224:BK224)))","v":1.9292004752939655},{"$f":"IF(OR(BM$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BM$3,$H224/$G224,$H224-SUM($I224:BL224)))","v":1.9292004752939655},{"$f":"IF(OR(BN$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BN$3,$H224/$G224,$H224-SUM($I224:BM224)))","v":1.9292004752939655},{"$f":"IF(OR(BO$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BO$3,$H224/$G224,$H224-SUM($I224:BN224)))","v":1.9292004752939655},{"$f":"IF(OR(BP$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BP$3,$H224/$G224,$H224-SUM($I224:BO224)))","v":1.9292004752939655},{"$f":"IF(OR(BQ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BQ$3,$H224/$G224,$H224-SUM($I224:BP224)))","v":1.9292004752939655},{"$f":"IF(OR(BR$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BR$3,$H224/$G224,$H224-SUM($I224:BQ224)))","v":1.9292004752939655},{"$f":"IF(OR(BS$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BS$3,$H224/$G224,$H224-SUM($I224:BR224)))","v":1.9292004752939655},{"$f":"IF(OR(BT$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BT$3,$H224/$G224,$H224-SUM($I224:BS224)))","v":1.9292004752938965},{"$f":"IF(OR(BU$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BU$3,$H224/$G224,$H224-SUM($I224:BT224)))","v":0},{"$f":"IF(OR(BV$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BV$3,$H224/$G224,$H224-SUM($I224:BU224)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G224","v":55},{"$f":"R216","v":91.677643987693884},null,{"$f":"IF(OR(J$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>J$3,$H225/$G225,$H225-SUM($I225:I225)))","v":0},{"$f":"IF(OR(K$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>K$3,$H225/$G225,$H225-SUM($I225:J225)))","v":0},{"$f":"IF(OR(L$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>L$3,$H225/$G225,$H225-SUM($I225:K225)))","v":0},{"$f":"IF(OR(M$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>M$3,$H225/$G225,$H225-SUM($I225:L225)))","v":0},{"$f":"IF(OR(N$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>N$3,$H225/$G225,$H225-SUM($I225:M225)))","v":0},{"$f":"IF(OR(O$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>O$3,$H225/$G225,$H225-SUM($I225:N225)))","v":0},{"$f":"IF(OR(P$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>P$3,$H225/$G225,$H225-SUM($I225:O225)))","v":0},{"$f":"IF(OR(Q$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Q$3,$H225/$G225,$H225-SUM($I225:P225)))","v":0},{"$f":"IF(OR(R$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>R$3,$H225/$G225,$H225-SUM($I225:Q225)))","v":0},{"$f":"IF(OR(S$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>S$3,$H225/$G225,$H225-SUM($I225:R225)))","v":1.666866254321707},{"$f":"IF(OR(T$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>T$3,$H225/$G225,$H225-SUM($I225:S225)))","v":1.666866254321707},{"$f":"IF(OR(U$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>U$3,$H225/$G225,$H225-SUM($I225:T225)))","v":1.666866254321707},{"$f":"IF(OR(V$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>V$3,$H225/$G225,$H225-SUM($I225:U225)))","v":1.666866254321707},{"$f":"IF(OR(W$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>W$3,$H225/$G225,$H225-SUM($I225:V225)))","v":1.666866254321707},{"$f":"IF(OR(X$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>X$3,$H225/$G225,$H225-SUM($I225:W225)))","v":1.666866254321707},{"$f":"IF(OR(Y$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Y$3,$H225/$G225,$H225-SUM($I225:X225)))","v":1.666866254321707},{"$f":"IF(OR(Z$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Z$3,$H225/$G225,$H225-SUM($I225:Y225)))","v":1.666866254321707},{"$f":"IF(OR(AA$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AA$3,$H225/$G225,$H225-SUM($I225:Z225)))","v":1.666866254321707},{"$f":"IF(OR(AB$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AB$3,$H225/$G225,$H225-SUM($I225:AA225)))","v":1.666866254321707},{"$f":"IF(OR(AC$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AC$3,$H225/$G225,$H225-SUM($I225:AB225)))","v":1.666866254321707},{"$f":"IF(OR(AD$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AD$3,$H225/$G225,$H225-SUM($I225:AC225)))","v":1.666866254321707},{"$f":"IF(OR(AE$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AE$3,$H225/$G225,$H225-SUM($I225:AD225)))","v":1.666866254321707},{"$f":"IF(OR(AF$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AF$3,$H225/$G225,$H225-SUM($I225:AE225)))","v":1.666866254321707},{"$f":"IF(OR(AG$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AG$3,$H225/$G225,$H225-SUM($I225:AF225)))","v":1.666866254321707},{"$f":"IF(OR(AH$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AH$3,$H225/$G225,$H225-SUM($I225:AG225)))","v":1.666866254321707},{"$f":"IF(OR(AI$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AI$3,$H225/$G225,$H225-SUM($I225:AH225)))","v":1.666866254321707},{"$f":"IF(OR(AJ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AJ$3,$H225/$G225,$H225-SUM($I225:AI225)))","v":1.666866254321707},{"$f":"IF(OR(AK$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AK$3,$H225/$G225,$H225-SUM($I225:AJ225)))","v":1.666866254321707},{"$f":"IF(OR(AL$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AL$3,$H225/$G225,$H225-SUM($I225:AK225)))","v":1.666866254321707},{"$f":"IF(OR(AM$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AM$3,$H225/$G225,$H225-SUM($I225:AL225)))","v":1.666866254321707},{"$f":"IF(OR(AN$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AN$3,$H225/$G225,$H225-SUM($I225:AM225)))","v":1.666866254321707},{"$f":"IF(OR(AO$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AO$3,$H225/$G225,$H225-SUM($I225:AN225)))","v":1.666866254321707},{"$f":"IF(OR(AP$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AP$3,$H225/$G225,$H225-SUM($I225:AO225)))","v":1.666866254321707},{"$f":"IF(OR(AQ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AQ$3,$H225/$G225,$H225-SUM($I225:AP225)))","v":1.666866254321707},{"$f":"IF(OR(AR$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AR$3,$H225/$G225,$H225-SUM($I225:AQ225)))","v":1.666866254321707},{"$f":"IF(OR(AS$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AS$3,$H225/$G225,$H225-SUM($I225:AR225)))","v":1.666866254321707},{"$f":"IF(OR(AT$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AT$3,$H225/$G225,$H225-SUM($I225:AS225)))","v":1.666866254321707},{"$f":"IF(OR(AU$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AU$3,$H225/$G225,$H225-SUM($I225:AT225)))","v":1.666866254321707},{"$f":"IF(OR(AV$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AV$3,$H225/$G225,$H225-SUM($I225:AU225)))","v":1.666866254321707},{"$f":"IF(OR(AW$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AW$3,$H225/$G225,$H225-SUM($I225:AV225)))","v":1.666866254321707},{"$f":"IF(OR(AX$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AX$3,$H225/$G225,$H225-SUM($I225:AW225)))","v":1.666866254321707},{"$f":"IF(OR(AY$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AY$3,$H225/$G225,$H225-SUM($I225:AX225)))","v":1.666866254321707},{"$f":"IF(OR(AZ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AZ$3,$H225/$G225,$H225-SUM($I225:AY225)))","v":1.666866254321707},{"$f":"IF(OR(BA$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BA$3,$H225/$G225,$H225-SUM($I225:AZ225)))","v":1.666866254321707},{"$f":"IF(OR(BB$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BB$3,$H225/$G225,$H225-SUM($I225:BA225)))","v":1.666866254321707},{"$f":"IF(OR(BC$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BC$3,$H225/$G225,$H225-SUM($I225:BB225)))","v":1.666866254321707},{"$f":"IF(OR(BD$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BD$3,$H225/$G225,$H225-SUM($I225:BC225)))","v":1.666866254321707},{"$f":"IF(OR(BE$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BE$3,$H225/$G225,$H225-SUM($I225:BD225)))","v":1.666866254321707},{"$f":"IF(OR(BF$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BF$3,$H225/$G225,$H225-SUM($I225:BE225)))","v":1.666866254321707},{"$f":"IF(OR(BG$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BG$3,$H225/$G225,$H225-SUM($I225:BF225)))","v":1.666866254321707},{"$f":"IF(OR(BH$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BH$3,$H225/$G225,$H225-SUM($I225:BG225)))","v":1.666866254321707},{"$f":"IF(OR(BI$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BI$3,$H225/$G225,$H225-SUM($I225:BH225)))","v":1.666866254321707},{"$f":"IF(OR(BJ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BJ$3,$H225/$G225,$H225-SUM($I225:BI225)))","v":1.666866254321707},{"$f":"IF(OR(BK$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BK$3,$H225/$G225,$H225-SUM($I225:BJ225)))","v":1.666866254321707},{"$f":"IF(OR(BL$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BL$3,$H225/$G225,$H225-SUM($I225:BK225)))","v":1.666866254321707},{"$f":"IF(OR(BM$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BM$3,$H225/$G225,$H225-SUM($I225:BL225)))","v":1.666866254321707},{"$f":"IF(OR(BN$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BN$3,$H225/$G225,$H225-SUM($I225:BM225)))","v":1.666866254321707},{"$f":"IF(OR(BO$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BO$3,$H225/$G225,$H225-SUM($I225:BN225)))","v":1.666866254321707},{"$f":"IF(OR(BP$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BP$3,$H225/$G225,$H225-SUM($I225:BO225)))","v":1.666866254321707},{"$f":"IF(OR(BQ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BQ$3,$H225/$G225,$H225-SUM($I225:BP225)))","v":1.666866254321707},{"$f":"IF(OR(BR$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BR$3,$H225/$G225,$H225-SUM($I225:BQ225)))","v":1.666866254321707},{"$f":"IF(OR(BS$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BS$3,$H225/$G225,$H225-SUM($I225:BR225)))","v":1.666866254321707},{"$f":"IF(OR(BT$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BT$3,$H225/$G225,$H225-SUM($I225:BS225)))","v":1.666866254321707},{"$f":"IF(OR(BU$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BU$3,$H225/$G225,$H225-SUM($I225:BT225)))","v":1.6668662543218034},{"$f":"IF(OR(BV$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BV$3,$H225/$G225,$H225-SUM($I225:BU225)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G225","v":55},{"$f":"S216","v":90.365416003669722},null,{"$f":"IF(OR(J$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>J$3,$H226/$G226,$H226-SUM($I226:I226)))","v":0},{"$f":"IF(OR(K$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>K$3,$H226/$G226,$H226-SUM($I226:J226)))","v":0},{"$f":"IF(OR(L$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>L$3,$H226/$G226,$H226-SUM($I226:K226)))","v":0},{"$f":"IF(OR(M$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>M$3,$H226/$G226,$H226-SUM($I226:L226)))","v":0},{"$f":"IF(OR(N$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>N$3,$H226/$G226,$H226-SUM($I226:M226)))","v":0},{"$f":"IF(OR(O$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>O$3,$H226/$G226,$H226-SUM($I226:N226)))","v":0},{"$f":"IF(OR(P$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>P$3,$H226/$G226,$H226-SUM($I226:O226)))","v":0},{"$f":"IF(OR(Q$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Q$3,$H226/$G226,$H226-SUM($I226:P226)))","v":0},{"$f":"IF(OR(R$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>R$3,$H226/$G226,$H226-SUM($I226:Q226)))","v":0},{"$f":"IF(OR(S$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>S$3,$H226/$G226,$H226-SUM($I226:R226)))","v":0},{"$f":"IF(OR(T$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>T$3,$H226/$G226,$H226-SUM($I226:S226)))","v":1.6430075637030859},{"$f":"IF(OR(U$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>U$3,$H226/$G226,$H226-SUM($I226:T226)))","v":1.6430075637030859},{"$f":"IF(OR(V$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>V$3,$H226/$G226,$H226-SUM($I226:U226)))","v":1.6430075637030859},{"$f":"IF(OR(W$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>W$3,$H226/$G226,$H226-SUM($I226:V226)))","v":1.6430075637030859},{"$f":"IF(OR(X$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>X$3,$H226/$G226,$H226-SUM($I226:W226)))","v":1.6430075637030859},{"$f":"IF(OR(Y$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Y$3,$H226/$G226,$H226-SUM($I226:X226)))","v":1.6430075637030859},{"$f":"IF(OR(Z$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Z$3,$H226/$G226,$H226-SUM($I226:Y226)))","v":1.6430075637030859},{"$f":"IF(OR(AA$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AA$3,$H226/$G226,$H226-SUM($I226:Z226)))","v":1.6430075637030859},{"$f":"IF(OR(AB$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AB$3,$H226/$G226,$H226-SUM($I226:AA226)))","v":1.6430075637030859},{"$f":"IF(OR(AC$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AC$3,$H226/$G226,$H226-SUM($I226:AB226)))","v":1.6430075637030859},{"$f":"IF(OR(AD$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AD$3,$H226/$G226,$H226-SUM($I226:AC226)))","v":1.6430075637030859},{"$f":"IF(OR(AE$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AE$3,$H226/$G226,$H226-SUM($I226:AD226)))","v":1.6430075637030859},{"$f":"IF(OR(AF$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AF$3,$H226/$G226,$H226-SUM($I226:AE226)))","v":1.6430075637030859},{"$f":"IF(OR(AG$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AG$3,$H226/$G226,$H226-SUM($I226:AF226)))","v":1.6430075637030859},{"$f":"IF(OR(AH$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AH$3,$H226/$G226,$H226-SUM($I226:AG226)))","v":1.6430075637030859},{"$f":"IF(OR(AI$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AI$3,$H226/$G226,$H226-SUM($I226:AH226)))","v":1.6430075637030859},{"$f":"IF(OR(AJ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AJ$3,$H226/$G226,$H226-SUM($I226:AI226)))","v":1.6430075637030859},{"$f":"IF(OR(AK$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AK$3,$H226/$G226,$H226-SUM($I226:AJ226)))","v":1.6430075637030859},{"$f":"IF(OR(AL$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AL$3,$H226/$G226,$H226-SUM($I226:AK226)))","v":1.6430075637030859},{"$f":"IF(OR(AM$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AM$3,$H226/$G226,$H226-SUM($I226:AL226)))","v":1.6430075637030859},{"$f":"IF(OR(AN$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AN$3,$H226/$G226,$H226-SUM($I226:AM226)))","v":1.6430075637030859},{"$f":"IF(OR(AO$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AO$3,$H226/$G226,$H226-SUM($I226:AN226)))","v":1.6430075637030859},{"$f":"IF(OR(AP$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AP$3,$H226/$G226,$H226-SUM($I226:AO226)))","v":1.6430075637030859},{"$f":"IF(OR(AQ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AQ$3,$H226/$G226,$H226-SUM($I226:AP226)))","v":1.6430075637030859},{"$f":"IF(OR(AR$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AR$3,$H226/$G226,$H226-SUM($I226:AQ226)))","v":1.6430075637030859},{"$f":"IF(OR(AS$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AS$3,$H226/$G226,$H226-SUM($I226:AR226)))","v":1.6430075637030859},{"$f":"IF(OR(AT$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AT$3,$H226/$G226,$H226-SUM($I226:AS226)))","v":1.6430075637030859},{"$f":"IF(OR(AU$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AU$3,$H226/$G226,$H226-SUM($I226:AT226)))","v":1.6430075637030859},{"$f":"IF(OR(AV$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AV$3,$H226/$G226,$H226-SUM($I226:AU226)))","v":1.6430075637030859},{"$f":"IF(OR(AW$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AW$3,$H226/$G226,$H226-SUM($I226:AV226)))","v":1.6430075637030859},{"$f":"IF(OR(AX$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AX$3,$H226/$G226,$H226-SUM($I226:AW226)))","v":1.6430075637030859},{"$f":"IF(OR(AY$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AY$3,$H226/$G226,$H226-SUM($I226:AX226)))","v":1.6430075637030859},{"$f":"IF(OR(AZ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AZ$3,$H226/$G226,$H226-SUM($I226:AY226)))","v":1.6430075637030859},{"$f":"IF(OR(BA$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BA$3,$H226/$G226,$H226-SUM($I226:AZ226)))","v":1.6430075637030859},{"$f":"IF(OR(BB$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BB$3,$H226/$G226,$H226-SUM($I226:BA226)))","v":1.6430075637030859},{"$f":"IF(OR(BC$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BC$3,$H226/$G226,$H226-SUM($I226:BB226)))","v":1.6430075637030859},{"$f":"IF(OR(BD$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BD$3,$H226/$G226,$H226-SUM($I226:BC226)))","v":1.6430075637030859},{"$f":"IF(OR(BE$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BE$3,$H226/$G226,$H226-SUM($I226:BD226)))","v":1.6430075637030859},{"$f":"IF(OR(BF$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BF$3,$H226/$G226,$H226-SUM($I226:BE226)))","v":1.6430075637030859},{"$f":"IF(OR(BG$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BG$3,$H226/$G226,$H226-SUM($I226:BF226)))","v":1.6430075637030859},{"$f":"IF(OR(BH$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BH$3,$H226/$G226,$H226-SUM($I226:BG226)))","v":1.6430075637030859},{"$f":"IF(OR(BI$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BI$3,$H226/$G226,$H226-SUM($I226:BH226)))","v":1.6430075637030859},{"$f":"IF(OR(BJ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BJ$3,$H226/$G226,$H226-SUM($I226:BI226)))","v":1.6430075637030859},{"$f":"IF(OR(BK$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BK$3,$H226/$G226,$H226-SUM($I226:BJ226)))","v":1.6430075637030859},{"$f":"IF(OR(BL$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BL$3,$H226/$G226,$H226-SUM($I226:BK226)))","v":1.6430075637030859},{"$f":"IF(OR(BM$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BM$3,$H226/$G226,$H226-SUM($I226:BL226)))","v":1.6430075637030859},{"$f":"IF(OR(BN$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BN$3,$H226/$G226,$H226-SUM($I226:BM226)))","v":1.6430075637030859},{"$f":"IF(OR(BO$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BO$3,$H226/$G226,$H226-SUM($I226:BN226)))","v":1.6430075637030859},{"$f":"IF(OR(BP$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BP$3,$H226/$G226,$H226-SUM($I226:BO226)))","v":1.6430075637030859},{"$f":"IF(OR(BQ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BQ$3,$H226/$G226,$H226-SUM($I226:BP226)))","v":1.6430075637030859},{"$f":"IF(OR(BR$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BR$3,$H226/$G226,$H226-SUM($I226:BQ226)))","v":1.6430075637030859},{"$f":"IF(OR(BS$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BS$3,$H226/$G226,$H226-SUM($I226:BR226)))","v":1.6430075637030859},{"$f":"IF(OR(BT$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BT$3,$H226/$G226,$H226-SUM($I226:BS226)))","v":1.6430075637030859},{"$f":"IF(OR(BU$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BU$3,$H226/$G226,$H226-SUM($I226:BT226)))","v":1.6430075637030859},{"$f":"IF(OR(BV$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BV$3,$H226/$G226,$H226-SUM($I226:BU226)))","v":1.6430075637031507},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A205)","v":55},{"$f":"T216","v":0},null,{"$f":"IF(OR(J$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>J$3,$H227/$G227,$H227-SUM($I227:I227)))","v":0},{"$f":"IF(OR(K$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>K$3,$H227/$G227,$H227-SUM($I227:J227)))","v":0},{"$f":"IF(OR(L$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>L$3,$H227/$G227,$H227-SUM($I227:K227)))","v":0},{"$f":"IF(OR(M$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>M$3,$H227/$G227,$H227-SUM($I227:L227)))","v":0},{"$f":"IF(OR(N$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>N$3,$H227/$G227,$H227-SUM($I227:M227)))","v":0},{"$f":"IF(OR(O$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>O$3,$H227/$G227,$H227-SUM($I227:N227)))","v":0},{"$f":"IF(OR(P$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>P$3,$H227/$G227,$H227-SUM($I227:O227)))","v":0},{"$f":"IF(OR(Q$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Q$3,$H227/$G227,$H227-SUM($I227:P227)))","v":0},{"$f":"IF(OR(R$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>R$3,$H227/$G227,$H227-SUM($I227:Q227)))","v":0},{"$f":"IF(OR(S$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>S$3,$H227/$G227,$H227-SUM($I227:R227)))","v":0},{"$f":"IF(OR(T$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>T$3,$H227/$G227,$H227-SUM($I227:S227)))","v":0},{"$f":"IF(OR(U$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>U$3,$H227/$G227,$H227-SUM($I227:T227)))","v":0},{"$f":"IF(OR(V$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>V$3,$H227/$G227,$H227-SUM($I227:U227)))","v":0},{"$f":"IF(OR(W$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>W$3,$H227/$G227,$H227-SUM($I227:V227)))","v":0},{"$f":"IF(OR(X$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>X$3,$H227/$G227,$H227-SUM($I227:W227)))","v":0},{"$f":"IF(OR(Y$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Y$3,$H227/$G227,$H227-SUM($I227:X227)))","v":0},{"$f":"IF(OR(Z$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Z$3,$H227/$G227,$H227-SUM($I227:Y227)))","v":0},{"$f":"IF(OR(AA$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AA$3,$H227/$G227,$H227-SUM($I227:Z227)))","v":0},{"$f":"IF(OR(AB$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AB$3,$H227/$G227,$H227-SUM($I227:AA227)))","v":0},{"$f":"IF(OR(AC$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AC$3,$H227/$G227,$H227-SUM($I227:AB227)))","v":0},{"$f":"IF(OR(AD$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AD$3,$H227/$G227,$H227-SUM($I227:AC227)))","v":0},{"$f":"IF(OR(AE$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AE$3,$H227/$G227,$H227-SUM($I227:AD227)))","v":0},{"$f":"IF(OR(AF$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AF$3,$H227/$G227,$H227-SUM($I227:AE227)))","v":0},{"$f":"IF(OR(AG$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AG$3,$H227/$G227,$H227-SUM($I227:AF227)))","v":0},{"$f":"IF(OR(AH$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AH$3,$H227/$G227,$H227-SUM($I227:AG227)))","v":0},{"$f":"IF(OR(AI$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AI$3,$H227/$G227,$H227-SUM($I227:AH227)))","v":0},{"$f":"IF(OR(AJ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AJ$3,$H227/$G227,$H227-SUM($I227:AI227)))","v":0},{"$f":"IF(OR(AK$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AK$3,$H227/$G227,$H227-SUM($I227:AJ227)))","v":0},{"$f":"IF(OR(AL$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AL$3,$H227/$G227,$H227-SUM($I227:AK227)))","v":0},{"$f":"IF(OR(AM$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AM$3,$H227/$G227,$H227-SUM($I227:AL227)))","v":0},{"$f":"IF(OR(AN$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AN$3,$H227/$G227,$H227-SUM($I227:AM227)))","v":0},{"$f":"IF(OR(AO$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AO$3,$H227/$G227,$H227-SUM($I227:AN227)))","v":0},{"$f":"IF(OR(AP$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AP$3,$H227/$G227,$H227-SUM($I227:AO227)))","v":0},{"$f":"IF(OR(AQ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AQ$3,$H227/$G227,$H227-SUM($I227:AP227)))","v":0},{"$f":"IF(OR(AR$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AR$3,$H227/$G227,$H227-SUM($I227:AQ227)))","v":0},{"$f":"IF(OR(AS$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AS$3,$H227/$G227,$H227-SUM($I227:AR227)))","v":0},{"$f":"IF(OR(AT$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AT$3,$H227/$G227,$H227-SUM($I227:AS227)))","v":0},{"$f":"IF(OR(AU$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AU$3,$H227/$G227,$H227-SUM($I227:AT227)))","v":0},{"$f":"IF(OR(AV$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AV$3,$H227/$G227,$H227-SUM($I227:AU227)))","v":0},{"$f":"IF(OR(AW$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AW$3,$H227/$G227,$H227-SUM($I227:AV227)))","v":0},{"$f":"IF(OR(AX$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AX$3,$H227/$G227,$H227-SUM($I227:AW227)))","v":0},{"$f":"IF(OR(AY$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AY$3,$H227/$G227,$H227-SUM($I227:AX227)))","v":0},{"$f":"IF(OR(AZ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AZ$3,$H227/$G227,$H227-SUM($I227:AY227)))","v":0},{"$f":"IF(OR(BA$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BA$3,$H227/$G227,$H227-SUM($I227:AZ227)))","v":0},{"$f":"IF(OR(BB$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BB$3,$H227/$G227,$H227-SUM($I227:BA227)))","v":0},{"$f":"IF(OR(BC$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BC$3,$H227/$G227,$H227-SUM($I227:BB227)))","v":0},{"$f":"IF(OR(BD$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BD$3,$H227/$G227,$H227-SUM($I227:BC227)))","v":0},{"$f":"IF(OR(BE$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BE$3,$H227/$G227,$H227-SUM($I227:BD227)))","v":0},{"$f":"IF(OR(BF$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BF$3,$H227/$G227,$H227-SUM($I227:BE227)))","v":0},{"$f":"IF(OR(BG$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BG$3,$H227/$G227,$H227-SUM($I227:BF227)))","v":0},{"$f":"IF(OR(BH$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BH$3,$H227/$G227,$H227-SUM($I227:BG227)))","v":0},{"$f":"IF(OR(BI$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BI$3,$H227/$G227,$H227-SUM($I227:BH227)))","v":0},{"$f":"IF(OR(BJ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BJ$3,$H227/$G227,$H227-SUM($I227:BI227)))","v":0},{"$f":"IF(OR(BK$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BK$3,$H227/$G227,$H227-SUM($I227:BJ227)))","v":0},{"$f":"IF(OR(BL$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BL$3,$H227/$G227,$H227-SUM($I227:BK227)))","v":0},{"$f":"IF(OR(BM$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BM$3,$H227/$G227,$H227-SUM($I227:BL227)))","v":0},{"$f":"IF(OR(BN$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BN$3,$H227/$G227,$H227-SUM($I227:BM227)))","v":0},{"$f":"IF(OR(BO$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BO$3,$H227/$G227,$H227-SUM($I227:BN227)))","v":0},{"$f":"IF(OR(BP$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BP$3,$H227/$G227,$H227-SUM($I227:BO227)))","v":0},{"$f":"IF(OR(BQ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BQ$3,$H227/$G227,$H227-SUM($I227:BP227)))","v":0},{"$f":"IF(OR(BR$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BR$3,$H227/$G227,$H227-SUM($I227:BQ227)))","v":0},{"$f":"IF(OR(BS$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BS$3,$H227/$G227,$H227-SUM($I227:BR227)))","v":0},{"$f":"IF(OR(BT$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BT$3,$H227/$G227,$H227-SUM($I227:BS227)))","v":0},{"$f":"IF(OR(BU$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BU$3,$H227/$G227,$H227-SUM($I227:BT227)))","v":0},{"$f":"IF(OR(BV$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BV$3,$H227/$G227,$H227-SUM($I227:BU227)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G227","v":55},{"$f":"U216","v":0},null,{"$f":"IF(OR(J$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>J$3,$H228/$G228,$H228-SUM($I228:I228)))","v":0},{"$f":"IF(OR(K$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>K$3,$H228/$G228,$H228-SUM($I228:J228)))","v":0},{"$f":"IF(OR(L$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>L$3,$H228/$G228,$H228-SUM($I228:K228)))","v":0},{"$f":"IF(OR(M$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>M$3,$H228/$G228,$H228-SUM($I228:L228)))","v":0},{"$f":"IF(OR(N$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>N$3,$H228/$G228,$H228-SUM($I228:M228)))","v":0},{"$f":"IF(OR(O$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>O$3,$H228/$G228,$H228-SUM($I228:N228)))","v":0},{"$f":"IF(OR(P$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>P$3,$H228/$G228,$H228-SUM($I228:O228)))","v":0},{"$f":"IF(OR(Q$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Q$3,$H228/$G228,$H228-SUM($I228:P228)))","v":0},{"$f":"IF(OR(R$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>R$3,$H228/$G228,$H228-SUM($I228:Q228)))","v":0},{"$f":"IF(OR(S$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>S$3,$H228/$G228,$H228-SUM($I228:R228)))","v":0},{"$f":"IF(OR(T$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>T$3,$H228/$G228,$H228-SUM($I228:S228)))","v":0},{"$f":"IF(OR(U$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>U$3,$H228/$G228,$H228-SUM($I228:T228)))","v":0},{"$f":"IF(OR(V$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>V$3,$H228/$G228,$H228-SUM($I228:U228)))","v":0},{"$f":"IF(OR(W$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>W$3,$H228/$G228,$H228-SUM($I228:V228)))","v":0},{"$f":"IF(OR(X$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>X$3,$H228/$G228,$H228-SUM($I228:W228)))","v":0},{"$f":"IF(OR(Y$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Y$3,$H228/$G228,$H228-SUM($I228:X228)))","v":0},{"$f":"IF(OR(Z$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Z$3,$H228/$G228,$H228-SUM($I228:Y228)))","v":0},{"$f":"IF(OR(AA$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AA$3,$H228/$G228,$H228-SUM($I228:Z228)))","v":0},{"$f":"IF(OR(AB$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AB$3,$H228/$G228,$H228-SUM($I228:AA228)))","v":0},{"$f":"IF(OR(AC$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AC$3,$H228/$G228,$H228-SUM($I228:AB228)))","v":0},{"$f":"IF(OR(AD$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AD$3,$H228/$G228,$H228-SUM($I228:AC228)))","v":0},{"$f":"IF(OR(AE$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AE$3,$H228/$G228,$H228-SUM($I228:AD228)))","v":0},{"$f":"IF(OR(AF$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AF$3,$H228/$G228,$H228-SUM($I228:AE228)))","v":0},{"$f":"IF(OR(AG$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AG$3,$H228/$G228,$H228-SUM($I228:AF228)))","v":0},{"$f":"IF(OR(AH$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AH$3,$H228/$G228,$H228-SUM($I228:AG228)))","v":0},{"$f":"IF(OR(AI$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AI$3,$H228/$G228,$H228-SUM($I228:AH228)))","v":0},{"$f":"IF(OR(AJ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AJ$3,$H228/$G228,$H228-SUM($I228:AI228)))","v":0},{"$f":"IF(OR(AK$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AK$3,$H228/$G228,$H228-SUM($I228:AJ228)))","v":0},{"$f":"IF(OR(AL$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AL$3,$H228/$G228,$H228-SUM($I228:AK228)))","v":0},{"$f":"IF(OR(AM$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AM$3,$H228/$G228,$H228-SUM($I228:AL228)))","v":0},{"$f":"IF(OR(AN$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AN$3,$H228/$G228,$H228-SUM($I228:AM228)))","v":0},{"$f":"IF(OR(AO$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AO$3,$H228/$G228,$H228-SUM($I228:AN228)))","v":0},{"$f":"IF(OR(AP$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AP$3,$H228/$G228,$H228-SUM($I228:AO228)))","v":0},{"$f":"IF(OR(AQ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AQ$3,$H228/$G228,$H228-SUM($I228:AP228)))","v":0},{"$f":"IF(OR(AR$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AR$3,$H228/$G228,$H228-SUM($I228:AQ228)))","v":0},{"$f":"IF(OR(AS$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AS$3,$H228/$G228,$H228-SUM($I228:AR228)))","v":0},{"$f":"IF(OR(AT$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AT$3,$H228/$G228,$H228-SUM($I228:AS228)))","v":0},{"$f":"IF(OR(AU$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AU$3,$H228/$G228,$H228-SUM($I228:AT228)))","v":0},{"$f":"IF(OR(AV$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AV$3,$H228/$G228,$H228-SUM($I228:AU228)))","v":0},{"$f":"IF(OR(AW$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AW$3,$H228/$G228,$H228-SUM($I228:AV228)))","v":0},{"$f":"IF(OR(AX$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AX$3,$H228/$G228,$H228-SUM($I228:AW228)))","v":0},{"$f":"IF(OR(AY$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AY$3,$H228/$G228,$H228-SUM($I228:AX228)))","v":0},{"$f":"IF(OR(AZ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AZ$3,$H228/$G228,$H228-SUM($I228:AY228)))","v":0},{"$f":"IF(OR(BA$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BA$3,$H228/$G228,$H228-SUM($I228:AZ228)))","v":0},{"$f":"IF(OR(BB$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BB$3,$H228/$G228,$H228-SUM($I228:BA228)))","v":0},{"$f":"IF(OR(BC$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BC$3,$H228/$G228,$H228-SUM($I228:BB228)))","v":0},{"$f":"IF(OR(BD$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BD$3,$H228/$G228,$H228-SUM($I228:BC228)))","v":0},{"$f":"IF(OR(BE$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BE$3,$H228/$G228,$H228-SUM($I228:BD228)))","v":0},{"$f":"IF(OR(BF$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BF$3,$H228/$G228,$H228-SUM($I228:BE228)))","v":0},{"$f":"IF(OR(BG$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BG$3,$H228/$G228,$H228-SUM($I228:BF228)))","v":0},{"$f":"IF(OR(BH$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BH$3,$H228/$G228,$H228-SUM($I228:BG228)))","v":0},{"$f":"IF(OR(BI$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BI$3,$H228/$G228,$H228-SUM($I228:BH228)))","v":0},{"$f":"IF(OR(BJ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BJ$3,$H228/$G228,$H228-SUM($I228:BI228)))","v":0},{"$f":"IF(OR(BK$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BK$3,$H228/$G228,$H228-SUM($I228:BJ228)))","v":0},{"$f":"IF(OR(BL$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BL$3,$H228/$G228,$H228-SUM($I228:BK228)))","v":0},{"$f":"IF(OR(BM$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BM$3,$H228/$G228,$H228-SUM($I228:BL228)))","v":0},{"$f":"IF(OR(BN$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BN$3,$H228/$G228,$H228-SUM($I228:BM228)))","v":0},{"$f":"IF(OR(BO$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BO$3,$H228/$G228,$H228-SUM($I228:BN228)))","v":0},{"$f":"IF(OR(BP$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BP$3,$H228/$G228,$H228-SUM($I228:BO228)))","v":0},{"$f":"IF(OR(BQ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BQ$3,$H228/$G228,$H228-SUM($I228:BP228)))","v":0},{"$f":"IF(OR(BR$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BR$3,$H228/$G228,$H228-SUM($I228:BQ228)))","v":0},{"$f":"IF(OR(BS$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BS$3,$H228/$G228,$H228-SUM($I228:BR228)))","v":0},{"$f":"IF(OR(BT$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BT$3,$H228/$G228,$H228-SUM($I228:BS228)))","v":0},{"$f":"IF(OR(BU$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BU$3,$H228/$G228,$H228-SUM($I228:BT228)))","v":0},{"$f":"IF(OR(BV$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BV$3,$H228/$G228,$H228-SUM($I228:BU228)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G228","v":55},{"$f":"V216","v":0},null,{"$f":"IF(OR(J$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>J$3,$H229/$G229,$H229-SUM($I229:I229)))","v":0},{"$f":"IF(OR(K$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>K$3,$H229/$G229,$H229-SUM($I229:J229)))","v":0},{"$f":"IF(OR(L$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>L$3,$H229/$G229,$H229-SUM($I229:K229)))","v":0},{"$f":"IF(OR(M$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>M$3,$H229/$G229,$H229-SUM($I229:L229)))","v":0},{"$f":"IF(OR(N$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>N$3,$H229/$G229,$H229-SUM($I229:M229)))","v":0},{"$f":"IF(OR(O$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>O$3,$H229/$G229,$H229-SUM($I229:N229)))","v":0},{"$f":"IF(OR(P$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>P$3,$H229/$G229,$H229-SUM($I229:O229)))","v":0},{"$f":"IF(OR(Q$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Q$3,$H229/$G229,$H229-SUM($I229:P229)))","v":0},{"$f":"IF(OR(R$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>R$3,$H229/$G229,$H229-SUM($I229:Q229)))","v":0},{"$f":"IF(OR(S$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>S$3,$H229/$G229,$H229-SUM($I229:R229)))","v":0},{"$f":"IF(OR(T$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>T$3,$H229/$G229,$H229-SUM($I229:S229)))","v":0},{"$f":"IF(OR(U$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>U$3,$H229/$G229,$H229-SUM($I229:T229)))","v":0},{"$f":"IF(OR(V$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>V$3,$H229/$G229,$H229-SUM($I229:U229)))","v":0},{"$f":"IF(OR(W$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>W$3,$H229/$G229,$H229-SUM($I229:V229)))","v":0},{"$f":"IF(OR(X$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>X$3,$H229/$G229,$H229-SUM($I229:W229)))","v":0},{"$f":"IF(OR(Y$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Y$3,$H229/$G229,$H229-SUM($I229:X229)))","v":0},{"$f":"IF(OR(Z$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Z$3,$H229/$G229,$H229-SUM($I229:Y229)))","v":0},{"$f":"IF(OR(AA$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AA$3,$H229/$G229,$H229-SUM($I229:Z229)))","v":0},{"$f":"IF(OR(AB$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AB$3,$H229/$G229,$H229-SUM($I229:AA229)))","v":0},{"$f":"IF(OR(AC$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AC$3,$H229/$G229,$H229-SUM($I229:AB229)))","v":0},{"$f":"IF(OR(AD$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AD$3,$H229/$G229,$H229-SUM($I229:AC229)))","v":0},{"$f":"IF(OR(AE$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AE$3,$H229/$G229,$H229-SUM($I229:AD229)))","v":0},{"$f":"IF(OR(AF$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AF$3,$H229/$G229,$H229-SUM($I229:AE229)))","v":0},{"$f":"IF(OR(AG$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AG$3,$H229/$G229,$H229-SUM($I229:AF229)))","v":0},{"$f":"IF(OR(AH$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AH$3,$H229/$G229,$H229-SUM($I229:AG229)))","v":0},{"$f":"IF(OR(AI$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AI$3,$H229/$G229,$H229-SUM($I229:AH229)))","v":0},{"$f":"IF(OR(AJ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AJ$3,$H229/$G229,$H229-SUM($I229:AI229)))","v":0},{"$f":"IF(OR(AK$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AK$3,$H229/$G229,$H229-SUM($I229:AJ229)))","v":0},{"$f":"IF(OR(AL$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AL$3,$H229/$G229,$H229-SUM($I229:AK229)))","v":0},{"$f":"IF(OR(AM$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AM$3,$H229/$G229,$H229-SUM($I229:AL229)))","v":0},{"$f":"IF(OR(AN$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AN$3,$H229/$G229,$H229-SUM($I229:AM229)))","v":0},{"$f":"IF(OR(AO$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AO$3,$H229/$G229,$H229-SUM($I229:AN229)))","v":0},{"$f":"IF(OR(AP$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AP$3,$H229/$G229,$H229-SUM($I229:AO229)))","v":0},{"$f":"IF(OR(AQ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AQ$3,$H229/$G229,$H229-SUM($I229:AP229)))","v":0},{"$f":"IF(OR(AR$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AR$3,$H229/$G229,$H229-SUM($I229:AQ229)))","v":0},{"$f":"IF(OR(AS$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AS$3,$H229/$G229,$H229-SUM($I229:AR229)))","v":0},{"$f":"IF(OR(AT$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AT$3,$H229/$G229,$H229-SUM($I229:AS229)))","v":0},{"$f":"IF(OR(AU$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AU$3,$H229/$G229,$H229-SUM($I229:AT229)))","v":0},{"$f":"IF(OR(AV$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AV$3,$H229/$G229,$H229-SUM($I229:AU229)))","v":0},{"$f":"IF(OR(AW$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AW$3,$H229/$G229,$H229-SUM($I229:AV229)))","v":0},{"$f":"IF(OR(AX$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AX$3,$H229/$G229,$H229-SUM($I229:AW229)))","v":0},{"$f":"IF(OR(AY$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AY$3,$H229/$G229,$H229-SUM($I229:AX229)))","v":0},{"$f":"IF(OR(AZ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AZ$3,$H229/$G229,$H229-SUM($I229:AY229)))","v":0},{"$f":"IF(OR(BA$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BA$3,$H229/$G229,$H229-SUM($I229:AZ229)))","v":0},{"$f":"IF(OR(BB$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BB$3,$H229/$G229,$H229-SUM($I229:BA229)))","v":0},{"$f":"IF(OR(BC$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BC$3,$H229/$G229,$H229-SUM($I229:BB229)))","v":0},{"$f":"IF(OR(BD$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BD$3,$H229/$G229,$H229-SUM($I229:BC229)))","v":0},{"$f":"IF(OR(BE$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BE$3,$H229/$G229,$H229-SUM($I229:BD229)))","v":0},{"$f":"IF(OR(BF$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BF$3,$H229/$G229,$H229-SUM($I229:BE229)))","v":0},{"$f":"IF(OR(BG$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BG$3,$H229/$G229,$H229-SUM($I229:BF229)))","v":0},{"$f":"IF(OR(BH$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BH$3,$H229/$G229,$H229-SUM($I229:BG229)))","v":0},{"$f":"IF(OR(BI$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BI$3,$H229/$G229,$H229-SUM($I229:BH229)))","v":0},{"$f":"IF(OR(BJ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BJ$3,$H229/$G229,$H229-SUM($I229:BI229)))","v":0},{"$f":"IF(OR(BK$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BK$3,$H229/$G229,$H229-SUM($I229:BJ229)))","v":0},{"$f":"IF(OR(BL$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BL$3,$H229/$G229,$H229-SUM($I229:BK229)))","v":0},{"$f":"IF(OR(BM$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BM$3,$H229/$G229,$H229-SUM($I229:BL229)))","v":0},{"$f":"IF(OR(BN$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BN$3,$H229/$G229,$H229-SUM($I229:BM229)))","v":0},{"$f":"IF(OR(BO$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BO$3,$H229/$G229,$H229-SUM($I229:BN229)))","v":0},{"$f":"IF(OR(BP$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BP$3,$H229/$G229,$H229-SUM($I229:BO229)))","v":0},{"$f":"IF(OR(BQ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BQ$3,$H229/$G229,$H229-SUM($I229:BP229)))","v":0},{"$f":"IF(OR(BR$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BR$3,$H229/$G229,$H229-SUM($I229:BQ229)))","v":0},{"$f":"IF(OR(BS$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BS$3,$H229/$G229,$H229-SUM($I229:BR229)))","v":0},{"$f":"IF(OR(BT$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BT$3,$H229/$G229,$H229-SUM($I229:BS229)))","v":0},{"$f":"IF(OR(BU$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BU$3,$H229/$G229,$H229-SUM($I229:BT229)))","v":0},{"$f":"IF(OR(BV$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BV$3,$H229/$G229,$H229-SUM($I229:BU229)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G229","v":55},{"$f":"W216","v":0},null,{"$f":"IF(OR(J$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>J$3,$H230/$G230,$H230-SUM($I230:I230)))","v":0},{"$f":"IF(OR(K$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>K$3,$H230/$G230,$H230-SUM($I230:J230)))","v":0},{"$f":"IF(OR(L$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>L$3,$H230/$G230,$H230-SUM($I230:K230)))","v":0},{"$f":"IF(OR(M$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>M$3,$H230/$G230,$H230-SUM($I230:L230)))","v":0},{"$f":"IF(OR(N$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>N$3,$H230/$G230,$H230-SUM($I230:M230)))","v":0},{"$f":"IF(OR(O$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>O$3,$H230/$G230,$H230-SUM($I230:N230)))","v":0},{"$f":"IF(OR(P$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>P$3,$H230/$G230,$H230-SUM($I230:O230)))","v":0},{"$f":"IF(OR(Q$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Q$3,$H230/$G230,$H230-SUM($I230:P230)))","v":0},{"$f":"IF(OR(R$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>R$3,$H230/$G230,$H230-SUM($I230:Q230)))","v":0},{"$f":"IF(OR(S$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>S$3,$H230/$G230,$H230-SUM($I230:R230)))","v":0},{"$f":"IF(OR(T$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>T$3,$H230/$G230,$H230-SUM($I230:S230)))","v":0},{"$f":"IF(OR(U$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>U$3,$H230/$G230,$H230-SUM($I230:T230)))","v":0},{"$f":"IF(OR(V$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>V$3,$H230/$G230,$H230-SUM($I230:U230)))","v":0},{"$f":"IF(OR(W$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>W$3,$H230/$G230,$H230-SUM($I230:V230)))","v":0},{"$f":"IF(OR(X$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>X$3,$H230/$G230,$H230-SUM($I230:W230)))","v":0},{"$f":"IF(OR(Y$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Y$3,$H230/$G230,$H230-SUM($I230:X230)))","v":0},{"$f":"IF(OR(Z$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Z$3,$H230/$G230,$H230-SUM($I230:Y230)))","v":0},{"$f":"IF(OR(AA$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AA$3,$H230/$G230,$H230-SUM($I230:Z230)))","v":0},{"$f":"IF(OR(AB$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AB$3,$H230/$G230,$H230-SUM($I230:AA230)))","v":0},{"$f":"IF(OR(AC$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AC$3,$H230/$G230,$H230-SUM($I230:AB230)))","v":0},{"$f":"IF(OR(AD$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AD$3,$H230/$G230,$H230-SUM($I230:AC230)))","v":0},{"$f":"IF(OR(AE$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AE$3,$H230/$G230,$H230-SUM($I230:AD230)))","v":0},{"$f":"IF(OR(AF$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AF$3,$H230/$G230,$H230-SUM($I230:AE230)))","v":0},{"$f":"IF(OR(AG$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AG$3,$H230/$G230,$H230-SUM($I230:AF230)))","v":0},{"$f":"IF(OR(AH$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AH$3,$H230/$G230,$H230-SUM($I230:AG230)))","v":0},{"$f":"IF(OR(AI$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AI$3,$H230/$G230,$H230-SUM($I230:AH230)))","v":0},{"$f":"IF(OR(AJ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AJ$3,$H230/$G230,$H230-SUM($I230:AI230)))","v":0},{"$f":"IF(OR(AK$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AK$3,$H230/$G230,$H230-SUM($I230:AJ230)))","v":0},{"$f":"IF(OR(AL$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AL$3,$H230/$G230,$H230-SUM($I230:AK230)))","v":0},{"$f":"IF(OR(AM$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AM$3,$H230/$G230,$H230-SUM($I230:AL230)))","v":0},{"$f":"IF(OR(AN$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AN$3,$H230/$G230,$H230-SUM($I230:AM230)))","v":0},{"$f":"IF(OR(AO$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AO$3,$H230/$G230,$H230-SUM($I230:AN230)))","v":0},{"$f":"IF(OR(AP$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AP$3,$H230/$G230,$H230-SUM($I230:AO230)))","v":0},{"$f":"IF(OR(AQ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AQ$3,$H230/$G230,$H230-SUM($I230:AP230)))","v":0},{"$f":"IF(OR(AR$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AR$3,$H230/$G230,$H230-SUM($I230:AQ230)))","v":0},{"$f":"IF(OR(AS$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AS$3,$H230/$G230,$H230-SUM($I230:AR230)))","v":0},{"$f":"IF(OR(AT$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AT$3,$H230/$G230,$H230-SUM($I230:AS230)))","v":0},{"$f":"IF(OR(AU$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AU$3,$H230/$G230,$H230-SUM($I230:AT230)))","v":0},{"$f":"IF(OR(AV$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AV$3,$H230/$G230,$H230-SUM($I230:AU230)))","v":0},{"$f":"IF(OR(AW$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AW$3,$H230/$G230,$H230-SUM($I230:AV230)))","v":0},{"$f":"IF(OR(AX$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AX$3,$H230/$G230,$H230-SUM($I230:AW230)))","v":0},{"$f":"IF(OR(AY$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AY$3,$H230/$G230,$H230-SUM($I230:AX230)))","v":0},{"$f":"IF(OR(AZ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AZ$3,$H230/$G230,$H230-SUM($I230:AY230)))","v":0},{"$f":"IF(OR(BA$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BA$3,$H230/$G230,$H230-SUM($I230:AZ230)))","v":0},{"$f":"IF(OR(BB$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BB$3,$H230/$G230,$H230-SUM($I230:BA230)))","v":0},{"$f":"IF(OR(BC$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BC$3,$H230/$G230,$H230-SUM($I230:BB230)))","v":0},{"$f":"IF(OR(BD$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BD$3,$H230/$G230,$H230-SUM($I230:BC230)))","v":0},{"$f":"IF(OR(BE$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BE$3,$H230/$G230,$H230-SUM($I230:BD230)))","v":0},{"$f":"IF(OR(BF$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BF$3,$H230/$G230,$H230-SUM($I230:BE230)))","v":0},{"$f":"IF(OR(BG$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BG$3,$H230/$G230,$H230-SUM($I230:BF230)))","v":0},{"$f":"IF(OR(BH$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BH$3,$H230/$G230,$H230-SUM($I230:BG230)))","v":0},{"$f":"IF(OR(BI$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BI$3,$H230/$G230,$H230-SUM($I230:BH230)))","v":0},{"$f":"IF(OR(BJ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BJ$3,$H230/$G230,$H230-SUM($I230:BI230)))","v":0},{"$f":"IF(OR(BK$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BK$3,$H230/$G230,$H230-SUM($I230:BJ230)))","v":0},{"$f":"IF(OR(BL$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BL$3,$H230/$G230,$H230-SUM($I230:BK230)))","v":0},{"$f":"IF(OR(BM$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BM$3,$H230/$G230,$H230-SUM($I230:BL230)))","v":0},{"$f":"IF(OR(BN$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BN$3,$H230/$G230,$H230-SUM($I230:BM230)))","v":0},{"$f":"IF(OR(BO$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BO$3,$H230/$G230,$H230-SUM($I230:BN230)))","v":0},{"$f":"IF(OR(BP$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BP$3,$H230/$G230,$H230-SUM($I230:BO230)))","v":0},{"$f":"IF(OR(BQ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BQ$3,$H230/$G230,$H230-SUM($I230:BP230)))","v":0},{"$f":"IF(OR(BR$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BR$3,$H230/$G230,$H230-SUM($I230:BQ230)))","v":0},{"$f":"IF(OR(BS$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BS$3,$H230/$G230,$H230-SUM($I230:BR230)))","v":0},{"$f":"IF(OR(BT$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BT$3,$H230/$G230,$H230-SUM($I230:BS230)))","v":0},{"$f":"IF(OR(BU$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BU$3,$H230/$G230,$H230-SUM($I230:BT230)))","v":0},{"$f":"IF(OR(BV$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BV$3,$H230/$G230,$H230-SUM($I230:BU230)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G230","v":55},{"$f":"X216","v":0},null,{"$f":"IF(OR(J$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>J$3,$H231/$G231,$H231-SUM($I231:I231)))","v":0},{"$f":"IF(OR(K$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>K$3,$H231/$G231,$H231-SUM($I231:J231)))","v":0},{"$f":"IF(OR(L$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>L$3,$H231/$G231,$H231-SUM($I231:K231)))","v":0},{"$f":"IF(OR(M$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>M$3,$H231/$G231,$H231-SUM($I231:L231)))","v":0},{"$f":"IF(OR(N$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>N$3,$H231/$G231,$H231-SUM($I231:M231)))","v":0},{"$f":"IF(OR(O$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>O$3,$H231/$G231,$H231-SUM($I231:N231)))","v":0},{"$f":"IF(OR(P$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>P$3,$H231/$G231,$H231-SUM($I231:O231)))","v":0},{"$f":"IF(OR(Q$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Q$3,$H231/$G231,$H231-SUM($I231:P231)))","v":0},{"$f":"IF(OR(R$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>R$3,$H231/$G231,$H231-SUM($I231:Q231)))","v":0},{"$f":"IF(OR(S$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>S$3,$H231/$G231,$H231-SUM($I231:R231)))","v":0},{"$f":"IF(OR(T$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>T$3,$H231/$G231,$H231-SUM($I231:S231)))","v":0},{"$f":"IF(OR(U$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>U$3,$H231/$G231,$H231-SUM($I231:T231)))","v":0},{"$f":"IF(OR(V$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>V$3,$H231/$G231,$H231-SUM($I231:U231)))","v":0},{"$f":"IF(OR(W$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>W$3,$H231/$G231,$H231-SUM($I231:V231)))","v":0},{"$f":"IF(OR(X$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>X$3,$H231/$G231,$H231-SUM($I231:W231)))","v":0},{"$f":"IF(OR(Y$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Y$3,$H231/$G231,$H231-SUM($I231:X231)))","v":0},{"$f":"IF(OR(Z$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Z$3,$H231/$G231,$H231-SUM($I231:Y231)))","v":0},{"$f":"IF(OR(AA$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AA$3,$H231/$G231,$H231-SUM($I231:Z231)))","v":0},{"$f":"IF(OR(AB$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AB$3,$H231/$G231,$H231-SUM($I231:AA231)))","v":0},{"$f":"IF(OR(AC$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AC$3,$H231/$G231,$H231-SUM($I231:AB231)))","v":0},{"$f":"IF(OR(AD$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AD$3,$H231/$G231,$H231-SUM($I231:AC231)))","v":0},{"$f":"IF(OR(AE$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AE$3,$H231/$G231,$H231-SUM($I231:AD231)))","v":0},{"$f":"IF(OR(AF$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AF$3,$H231/$G231,$H231-SUM($I231:AE231)))","v":0},{"$f":"IF(OR(AG$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AG$3,$H231/$G231,$H231-SUM($I231:AF231)))","v":0},{"$f":"IF(OR(AH$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AH$3,$H231/$G231,$H231-SUM($I231:AG231)))","v":0},{"$f":"IF(OR(AI$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AI$3,$H231/$G231,$H231-SUM($I231:AH231)))","v":0},{"$f":"IF(OR(AJ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AJ$3,$H231/$G231,$H231-SUM($I231:AI231)))","v":0},{"$f":"IF(OR(AK$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AK$3,$H231/$G231,$H231-SUM($I231:AJ231)))","v":0},{"$f":"IF(OR(AL$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AL$3,$H231/$G231,$H231-SUM($I231:AK231)))","v":0},{"$f":"IF(OR(AM$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AM$3,$H231/$G231,$H231-SUM($I231:AL231)))","v":0},{"$f":"IF(OR(AN$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AN$3,$H231/$G231,$H231-SUM($I231:AM231)))","v":0},{"$f":"IF(OR(AO$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AO$3,$H231/$G231,$H231-SUM($I231:AN231)))","v":0},{"$f":"IF(OR(AP$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AP$3,$H231/$G231,$H231-SUM($I231:AO231)))","v":0},{"$f":"IF(OR(AQ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AQ$3,$H231/$G231,$H231-SUM($I231:AP231)))","v":0},{"$f":"IF(OR(AR$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AR$3,$H231/$G231,$H231-SUM($I231:AQ231)))","v":0},{"$f":"IF(OR(AS$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AS$3,$H231/$G231,$H231-SUM($I231:AR231)))","v":0},{"$f":"IF(OR(AT$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AT$3,$H231/$G231,$H231-SUM($I231:AS231)))","v":0},{"$f":"IF(OR(AU$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AU$3,$H231/$G231,$H231-SUM($I231:AT231)))","v":0},{"$f":"IF(OR(AV$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AV$3,$H231/$G231,$H231-SUM($I231:AU231)))","v":0},{"$f":"IF(OR(AW$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AW$3,$H231/$G231,$H231-SUM($I231:AV231)))","v":0},{"$f":"IF(OR(AX$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AX$3,$H231/$G231,$H231-SUM($I231:AW231)))","v":0},{"$f":"IF(OR(AY$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AY$3,$H231/$G231,$H231-SUM($I231:AX231)))","v":0},{"$f":"IF(OR(AZ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AZ$3,$H231/$G231,$H231-SUM($I231:AY231)))","v":0},{"$f":"IF(OR(BA$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BA$3,$H231/$G231,$H231-SUM($I231:AZ231)))","v":0},{"$f":"IF(OR(BB$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BB$3,$H231/$G231,$H231-SUM($I231:BA231)))","v":0},{"$f":"IF(OR(BC$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BC$3,$H231/$G231,$H231-SUM($I231:BB231)))","v":0},{"$f":"IF(OR(BD$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BD$3,$H231/$G231,$H231-SUM($I231:BC231)))","v":0},{"$f":"IF(OR(BE$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BE$3,$H231/$G231,$H231-SUM($I231:BD231)))","v":0},{"$f":"IF(OR(BF$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BF$3,$H231/$G231,$H231-SUM($I231:BE231)))","v":0},{"$f":"IF(OR(BG$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BG$3,$H231/$G231,$H231-SUM($I231:BF231)))","v":0},{"$f":"IF(OR(BH$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BH$3,$H231/$G231,$H231-SUM($I231:BG231)))","v":0},{"$f":"IF(OR(BI$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BI$3,$H231/$G231,$H231-SUM($I231:BH231)))","v":0},{"$f":"IF(OR(BJ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BJ$3,$H231/$G231,$H231-SUM($I231:BI231)))","v":0},{"$f":"IF(OR(BK$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BK$3,$H231/$G231,$H231-SUM($I231:BJ231)))","v":0},{"$f":"IF(OR(BL$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BL$3,$H231/$G231,$H231-SUM($I231:BK231)))","v":0},{"$f":"IF(OR(BM$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BM$3,$H231/$G231,$H231-SUM($I231:BL231)))","v":0},{"$f":"IF(OR(BN$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BN$3,$H231/$G231,$H231-SUM($I231:BM231)))","v":0},{"$f":"IF(OR(BO$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BO$3,$H231/$G231,$H231-SUM($I231:BN231)))","v":0},{"$f":"IF(OR(BP$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BP$3,$H231/$G231,$H231-SUM($I231:BO231)))","v":0},{"$f":"IF(OR(BQ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BQ$3,$H231/$G231,$H231-SUM($I231:BP231)))","v":0},{"$f":"IF(OR(BR$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BR$3,$H231/$G231,$H231-SUM($I231:BQ231)))","v":0},{"$f":"IF(OR(BS$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BS$3,$H231/$G231,$H231-SUM($I231:BR231)))","v":0},{"$f":"IF(OR(BT$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BT$3,$H231/$G231,$H231-SUM($I231:BS231)))","v":0},{"$f":"IF(OR(BU$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BU$3,$H231/$G231,$H231-SUM($I231:BT231)))","v":0},{"$f":"IF(OR(BV$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BV$3,$H231/$G231,$H231-SUM($I231:BU231)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A205)","v":55},{"$f":"Y216","v":0},null,{"$f":"IF(OR(J$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>J$3,$H232/$G232,$H232-SUM($I232:I232)))","v":0},{"$f":"IF(OR(K$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>K$3,$H232/$G232,$H232-SUM($I232:J232)))","v":0},{"$f":"IF(OR(L$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>L$3,$H232/$G232,$H232-SUM($I232:K232)))","v":0},{"$f":"IF(OR(M$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>M$3,$H232/$G232,$H232-SUM($I232:L232)))","v":0},{"$f":"IF(OR(N$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>N$3,$H232/$G232,$H232-SUM($I232:M232)))","v":0},{"$f":"IF(OR(O$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>O$3,$H232/$G232,$H232-SUM($I232:N232)))","v":0},{"$f":"IF(OR(P$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>P$3,$H232/$G232,$H232-SUM($I232:O232)))","v":0},{"$f":"IF(OR(Q$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Q$3,$H232/$G232,$H232-SUM($I232:P232)))","v":0},{"$f":"IF(OR(R$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>R$3,$H232/$G232,$H232-SUM($I232:Q232)))","v":0},{"$f":"IF(OR(S$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>S$3,$H232/$G232,$H232-SUM($I232:R232)))","v":0},{"$f":"IF(OR(T$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>T$3,$H232/$G232,$H232-SUM($I232:S232)))","v":0},{"$f":"IF(OR(U$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>U$3,$H232/$G232,$H232-SUM($I232:T232)))","v":0},{"$f":"IF(OR(V$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>V$3,$H232/$G232,$H232-SUM($I232:U232)))","v":0},{"$f":"IF(OR(W$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>W$3,$H232/$G232,$H232-SUM($I232:V232)))","v":0},{"$f":"IF(OR(X$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>X$3,$H232/$G232,$H232-SUM($I232:W232)))","v":0},{"$f":"IF(OR(Y$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Y$3,$H232/$G232,$H232-SUM($I232:X232)))","v":0},{"$f":"IF(OR(Z$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Z$3,$H232/$G232,$H232-SUM($I232:Y232)))","v":0},{"$f":"IF(OR(AA$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AA$3,$H232/$G232,$H232-SUM($I232:Z232)))","v":0},{"$f":"IF(OR(AB$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AB$3,$H232/$G232,$H232-SUM($I232:AA232)))","v":0},{"$f":"IF(OR(AC$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AC$3,$H232/$G232,$H232-SUM($I232:AB232)))","v":0},{"$f":"IF(OR(AD$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AD$3,$H232/$G232,$H232-SUM($I232:AC232)))","v":0},{"$f":"IF(OR(AE$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AE$3,$H232/$G232,$H232-SUM($I232:AD232)))","v":0},{"$f":"IF(OR(AF$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AF$3,$H232/$G232,$H232-SUM($I232:AE232)))","v":0},{"$f":"IF(OR(AG$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AG$3,$H232/$G232,$H232-SUM($I232:AF232)))","v":0},{"$f":"IF(OR(AH$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AH$3,$H232/$G232,$H232-SUM($I232:AG232)))","v":0},{"$f":"IF(OR(AI$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AI$3,$H232/$G232,$H232-SUM($I232:AH232)))","v":0},{"$f":"IF(OR(AJ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AJ$3,$H232/$G232,$H232-SUM($I232:AI232)))","v":0},{"$f":"IF(OR(AK$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AK$3,$H232/$G232,$H232-SUM($I232:AJ232)))","v":0},{"$f":"IF(OR(AL$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AL$3,$H232/$G232,$H232-SUM($I232:AK232)))","v":0},{"$f":"IF(OR(AM$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AM$3,$H232/$G232,$H232-SUM($I232:AL232)))","v":0},{"$f":"IF(OR(AN$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AN$3,$H232/$G232,$H232-SUM($I232:AM232)))","v":0},{"$f":"IF(OR(AO$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AO$3,$H232/$G232,$H232-SUM($I232:AN232)))","v":0},{"$f":"IF(OR(AP$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AP$3,$H232/$G232,$H232-SUM($I232:AO232)))","v":0},{"$f":"IF(OR(AQ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AQ$3,$H232/$G232,$H232-SUM($I232:AP232)))","v":0},{"$f":"IF(OR(AR$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AR$3,$H232/$G232,$H232-SUM($I232:AQ232)))","v":0},{"$f":"IF(OR(AS$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AS$3,$H232/$G232,$H232-SUM($I232:AR232)))","v":0},{"$f":"IF(OR(AT$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AT$3,$H232/$G232,$H232-SUM($I232:AS232)))","v":0},{"$f":"IF(OR(AU$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AU$3,$H232/$G232,$H232-SUM($I232:AT232)))","v":0},{"$f":"IF(OR(AV$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AV$3,$H232/$G232,$H232-SUM($I232:AU232)))","v":0},{"$f":"IF(OR(AW$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AW$3,$H232/$G232,$H232-SUM($I232:AV232)))","v":0},{"$f":"IF(OR(AX$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AX$3,$H232/$G232,$H232-SUM($I232:AW232)))","v":0},{"$f":"IF(OR(AY$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AY$3,$H232/$G232,$H232-SUM($I232:AX232)))","v":0},{"$f":"IF(OR(AZ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AZ$3,$H232/$G232,$H232-SUM($I232:AY232)))","v":0},{"$f":"IF(OR(BA$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BA$3,$H232/$G232,$H232-SUM($I232:AZ232)))","v":0},{"$f":"IF(OR(BB$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BB$3,$H232/$G232,$H232-SUM($I232:BA232)))","v":0},{"$f":"IF(OR(BC$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BC$3,$H232/$G232,$H232-SUM($I232:BB232)))","v":0},{"$f":"IF(OR(BD$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BD$3,$H232/$G232,$H232-SUM($I232:BC232)))","v":0},{"$f":"IF(OR(BE$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BE$3,$H232/$G232,$H232-SUM($I232:BD232)))","v":0},{"$f":"IF(OR(BF$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BF$3,$H232/$G232,$H232-SUM($I232:BE232)))","v":0},{"$f":"IF(OR(BG$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BG$3,$H232/$G232,$H232-SUM($I232:BF232)))","v":0},{"$f":"IF(OR(BH$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BH$3,$H232/$G232,$H232-SUM($I232:BG232)))","v":0},{"$f":"IF(OR(BI$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BI$3,$H232/$G232,$H232-SUM($I232:BH232)))","v":0},{"$f":"IF(OR(BJ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BJ$3,$H232/$G232,$H232-SUM($I232:BI232)))","v":0},{"$f":"IF(OR(BK$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BK$3,$H232/$G232,$H232-SUM($I232:BJ232)))","v":0},{"$f":"IF(OR(BL$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BL$3,$H232/$G232,$H232-SUM($I232:BK232)))","v":0},{"$f":"IF(OR(BM$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BM$3,$H232/$G232,$H232-SUM($I232:BL232)))","v":0},{"$f":"IF(OR(BN$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BN$3,$H232/$G232,$H232-SUM($I232:BM232)))","v":0},{"$f":"IF(OR(BO$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BO$3,$H232/$G232,$H232-SUM($I232:BN232)))","v":0},{"$f":"IF(OR(BP$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BP$3,$H232/$G232,$H232-SUM($I232:BO232)))","v":0},{"$f":"IF(OR(BQ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BQ$3,$H232/$G232,$H232-SUM($I232:BP232)))","v":0},{"$f":"IF(OR(BR$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BR$3,$H232/$G232,$H232-SUM($I232:BQ232)))","v":0},{"$f":"IF(OR(BS$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BS$3,$H232/$G232,$H232-SUM($I232:BR232)))","v":0},{"$f":"IF(OR(BT$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BT$3,$H232/$G232,$H232-SUM($I232:BS232)))","v":0},{"$f":"IF(OR(BU$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BU$3,$H232/$G232,$H232-SUM($I232:BT232)))","v":0},{"$f":"IF(OR(BV$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BV$3,$H232/$G232,$H232-SUM($I232:BU232)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G232","v":55},{"$f":"Z216","v":0},null,{"$f":"IF(OR(J$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>J$3,$H233/$G233,$H233-SUM($I233:I233)))","v":0},{"$f":"IF(OR(K$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>K$3,$H233/$G233,$H233-SUM($I233:J233)))","v":0},{"$f":"IF(OR(L$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>L$3,$H233/$G233,$H233-SUM($I233:K233)))","v":0},{"$f":"IF(OR(M$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>M$3,$H233/$G233,$H233-SUM($I233:L233)))","v":0},{"$f":"IF(OR(N$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>N$3,$H233/$G233,$H233-SUM($I233:M233)))","v":0},{"$f":"IF(OR(O$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>O$3,$H233/$G233,$H233-SUM($I233:N233)))","v":0},{"$f":"IF(OR(P$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>P$3,$H233/$G233,$H233-SUM($I233:O233)))","v":0},{"$f":"IF(OR(Q$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Q$3,$H233/$G233,$H233-SUM($I233:P233)))","v":0},{"$f":"IF(OR(R$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>R$3,$H233/$G233,$H233-SUM($I233:Q233)))","v":0},{"$f":"IF(OR(S$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>S$3,$H233/$G233,$H233-SUM($I233:R233)))","v":0},{"$f":"IF(OR(T$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>T$3,$H233/$G233,$H233-SUM($I233:S233)))","v":0},{"$f":"IF(OR(U$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>U$3,$H233/$G233,$H233-SUM($I233:T233)))","v":0},{"$f":"IF(OR(V$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>V$3,$H233/$G233,$H233-SUM($I233:U233)))","v":0},{"$f":"IF(OR(W$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>W$3,$H233/$G233,$H233-SUM($I233:V233)))","v":0},{"$f":"IF(OR(X$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>X$3,$H233/$G233,$H233-SUM($I233:W233)))","v":0},{"$f":"IF(OR(Y$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Y$3,$H233/$G233,$H233-SUM($I233:X233)))","v":0},{"$f":"IF(OR(Z$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Z$3,$H233/$G233,$H233-SUM($I233:Y233)))","v":0},{"$f":"IF(OR(AA$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AA$3,$H233/$G233,$H233-SUM($I233:Z233)))","v":0},{"$f":"IF(OR(AB$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AB$3,$H233/$G233,$H233-SUM($I233:AA233)))","v":0},{"$f":"IF(OR(AC$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AC$3,$H233/$G233,$H233-SUM($I233:AB233)))","v":0},{"$f":"IF(OR(AD$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AD$3,$H233/$G233,$H233-SUM($I233:AC233)))","v":0},{"$f":"IF(OR(AE$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AE$3,$H233/$G233,$H233-SUM($I233:AD233)))","v":0},{"$f":"IF(OR(AF$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AF$3,$H233/$G233,$H233-SUM($I233:AE233)))","v":0},{"$f":"IF(OR(AG$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AG$3,$H233/$G233,$H233-SUM($I233:AF233)))","v":0},{"$f":"IF(OR(AH$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AH$3,$H233/$G233,$H233-SUM($I233:AG233)))","v":0},{"$f":"IF(OR(AI$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AI$3,$H233/$G233,$H233-SUM($I233:AH233)))","v":0},{"$f":"IF(OR(AJ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AJ$3,$H233/$G233,$H233-SUM($I233:AI233)))","v":0},{"$f":"IF(OR(AK$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AK$3,$H233/$G233,$H233-SUM($I233:AJ233)))","v":0},{"$f":"IF(OR(AL$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AL$3,$H233/$G233,$H233-SUM($I233:AK233)))","v":0},{"$f":"IF(OR(AM$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AM$3,$H233/$G233,$H233-SUM($I233:AL233)))","v":0},{"$f":"IF(OR(AN$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AN$3,$H233/$G233,$H233-SUM($I233:AM233)))","v":0},{"$f":"IF(OR(AO$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AO$3,$H233/$G233,$H233-SUM($I233:AN233)))","v":0},{"$f":"IF(OR(AP$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AP$3,$H233/$G233,$H233-SUM($I233:AO233)))","v":0},{"$f":"IF(OR(AQ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AQ$3,$H233/$G233,$H233-SUM($I233:AP233)))","v":0},{"$f":"IF(OR(AR$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AR$3,$H233/$G233,$H233-SUM($I233:AQ233)))","v":0},{"$f":"IF(OR(AS$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AS$3,$H233/$G233,$H233-SUM($I233:AR233)))","v":0},{"$f":"IF(OR(AT$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AT$3,$H233/$G233,$H233-SUM($I233:AS233)))","v":0},{"$f":"IF(OR(AU$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AU$3,$H233/$G233,$H233-SUM($I233:AT233)))","v":0},{"$f":"IF(OR(AV$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AV$3,$H233/$G233,$H233-SUM($I233:AU233)))","v":0},{"$f":"IF(OR(AW$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AW$3,$H233/$G233,$H233-SUM($I233:AV233)))","v":0},{"$f":"IF(OR(AX$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AX$3,$H233/$G233,$H233-SUM($I233:AW233)))","v":0},{"$f":"IF(OR(AY$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AY$3,$H233/$G233,$H233-SUM($I233:AX233)))","v":0},{"$f":"IF(OR(AZ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AZ$3,$H233/$G233,$H233-SUM($I233:AY233)))","v":0},{"$f":"IF(OR(BA$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BA$3,$H233/$G233,$H233-SUM($I233:AZ233)))","v":0},{"$f":"IF(OR(BB$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BB$3,$H233/$G233,$H233-SUM($I233:BA233)))","v":0},{"$f":"IF(OR(BC$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BC$3,$H233/$G233,$H233-SUM($I233:BB233)))","v":0},{"$f":"IF(OR(BD$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BD$3,$H233/$G233,$H233-SUM($I233:BC233)))","v":0},{"$f":"IF(OR(BE$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BE$3,$H233/$G233,$H233-SUM($I233:BD233)))","v":0},{"$f":"IF(OR(BF$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BF$3,$H233/$G233,$H233-SUM($I233:BE233)))","v":0},{"$f":"IF(OR(BG$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BG$3,$H233/$G233,$H233-SUM($I233:BF233)))","v":0},{"$f":"IF(OR(BH$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BH$3,$H233/$G233,$H233-SUM($I233:BG233)))","v":0},{"$f":"IF(OR(BI$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BI$3,$H233/$G233,$H233-SUM($I233:BH233)))","v":0},{"$f":"IF(OR(BJ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BJ$3,$H233/$G233,$H233-SUM($I233:BI233)))","v":0},{"$f":"IF(OR(BK$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BK$3,$H233/$G233,$H233-SUM($I233:BJ233)))","v":0},{"$f":"IF(OR(BL$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BL$3,$H233/$G233,$H233-SUM($I233:BK233)))","v":0},{"$f":"IF(OR(BM$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BM$3,$H233/$G233,$H233-SUM($I233:BL233)))","v":0},{"$f":"IF(OR(BN$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BN$3,$H233/$G233,$H233-SUM($I233:BM233)))","v":0},{"$f":"IF(OR(BO$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BO$3,$H233/$G233,$H233-SUM($I233:BN233)))","v":0},{"$f":"IF(OR(BP$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BP$3,$H233/$G233,$H233-SUM($I233:BO233)))","v":0},{"$f":"IF(OR(BQ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BQ$3,$H233/$G233,$H233-SUM($I233:BP233)))","v":0},{"$f":"IF(OR(BR$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BR$3,$H233/$G233,$H233-SUM($I233:BQ233)))","v":0},{"$f":"IF(OR(BS$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BS$3,$H233/$G233,$H233-SUM($I233:BR233)))","v":0},{"$f":"IF(OR(BT$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BT$3,$H233/$G233,$H233-SUM($I233:BS233)))","v":0},{"$f":"IF(OR(BU$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BU$3,$H233/$G233,$H233-SUM($I233:BT233)))","v":0},{"$f":"IF(OR(BV$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BV$3,$H233/$G233,$H233-SUM($I233:BU233)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,55,{"$f":"AA216","v":0},null,{"$f":"IF(OR(J$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>J$3,$H234/$G234,$H234-SUM($I234:I234)))","v":0},{"$f":"IF(OR(K$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>K$3,$H234/$G234,$H234-SUM($I234:J234)))","v":0},{"$f":"IF(OR(L$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>L$3,$H234/$G234,$H234-SUM($I234:K234)))","v":0},{"$f":"IF(OR(M$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>M$3,$H234/$G234,$H234-SUM($I234:L234)))","v":0},{"$f":"IF(OR(N$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>N$3,$H234/$G234,$H234-SUM($I234:M234)))","v":0},{"$f":"IF(OR(O$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>O$3,$H234/$G234,$H234-SUM($I234:N234)))","v":0},{"$f":"IF(OR(P$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>P$3,$H234/$G234,$H234-SUM($I234:O234)))","v":0},{"$f":"IF(OR(Q$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Q$3,$H234/$G234,$H234-SUM($I234:P234)))","v":0},{"$f":"IF(OR(R$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>R$3,$H234/$G234,$H234-SUM($I234:Q234)))","v":0},{"$f":"IF(OR(S$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>S$3,$H234/$G234,$H234-SUM($I234:R234)))","v":0},{"$f":"IF(OR(T$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>T$3,$H234/$G234,$H234-SUM($I234:S234)))","v":0},{"$f":"IF(OR(U$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>U$3,$H234/$G234,$H234-SUM($I234:T234)))","v":0},{"$f":"IF(OR(V$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>V$3,$H234/$G234,$H234-SUM($I234:U234)))","v":0},{"$f":"IF(OR(W$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>W$3,$H234/$G234,$H234-SUM($I234:V234)))","v":0},{"$f":"IF(OR(X$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>X$3,$H234/$G234,$H234-SUM($I234:W234)))","v":0},{"$f":"IF(OR(Y$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Y$3,$H234/$G234,$H234-SUM($I234:X234)))","v":0},{"$f":"IF(OR(Z$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Z$3,$H234/$G234,$H234-SUM($I234:Y234)))","v":0},{"$f":"IF(OR(AA$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AA$3,$H234/$G234,$H234-SUM($I234:Z234)))","v":0},{"$f":"IF(OR(AB$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AB$3,$H234/$G234,$H234-SUM($I234:AA234)))","v":0},{"$f":"IF(OR(AC$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AC$3,$H234/$G234,$H234-SUM($I234:AB234)))","v":0},{"$f":"IF(OR(AD$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AD$3,$H234/$G234,$H234-SUM($I234:AC234)))","v":0},{"$f":"IF(OR(AE$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AE$3,$H234/$G234,$H234-SUM($I234:AD234)))","v":0},{"$f":"IF(OR(AF$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AF$3,$H234/$G234,$H234-SUM($I234:AE234)))","v":0},{"$f":"IF(OR(AG$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AG$3,$H234/$G234,$H234-SUM($I234:AF234)))","v":0},{"$f":"IF(OR(AH$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AH$3,$H234/$G234,$H234-SUM($I234:AG234)))","v":0},{"$f":"IF(OR(AI$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AI$3,$H234/$G234,$H234-SUM($I234:AH234)))","v":0},{"$f":"IF(OR(AJ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AJ$3,$H234/$G234,$H234-SUM($I234:AI234)))","v":0},{"$f":"IF(OR(AK$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AK$3,$H234/$G234,$H234-SUM($I234:AJ234)))","v":0},{"$f":"IF(OR(AL$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AL$3,$H234/$G234,$H234-SUM($I234:AK234)))","v":0},{"$f":"IF(OR(AM$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AM$3,$H234/$G234,$H234-SUM($I234:AL234)))","v":0},{"$f":"IF(OR(AN$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AN$3,$H234/$G234,$H234-SUM($I234:AM234)))","v":0},{"$f":"IF(OR(AO$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AO$3,$H234/$G234,$H234-SUM($I234:AN234)))","v":0},{"$f":"IF(OR(AP$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AP$3,$H234/$G234,$H234-SUM($I234:AO234)))","v":0},{"$f":"IF(OR(AQ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AQ$3,$H234/$G234,$H234-SUM($I234:AP234)))","v":0},{"$f":"IF(OR(AR$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AR$3,$H234/$G234,$H234-SUM($I234:AQ234)))","v":0},{"$f":"IF(OR(AS$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AS$3,$H234/$G234,$H234-SUM($I234:AR234)))","v":0},{"$f":"IF(OR(AT$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AT$3,$H234/$G234,$H234-SUM($I234:AS234)))","v":0},{"$f":"IF(OR(AU$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AU$3,$H234/$G234,$H234-SUM($I234:AT234)))","v":0},{"$f":"IF(OR(AV$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AV$3,$H234/$G234,$H234-SUM($I234:AU234)))","v":0},{"$f":"IF(OR(AW$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AW$3,$H234/$G234,$H234-SUM($I234:AV234)))","v":0},{"$f":"IF(OR(AX$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AX$3,$H234/$G234,$H234-SUM($I234:AW234)))","v":0},{"$f":"IF(OR(AY$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AY$3,$H234/$G234,$H234-SUM($I234:AX234)))","v":0},{"$f":"IF(OR(AZ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AZ$3,$H234/$G234,$H234-SUM($I234:AY234)))","v":0},{"$f":"IF(OR(BA$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BA$3,$H234/$G234,$H234-SUM($I234:AZ234)))","v":0},{"$f":"IF(OR(BB$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BB$3,$H234/$G234,$H234-SUM($I234:BA234)))","v":0},{"$f":"IF(OR(BC$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BC$3,$H234/$G234,$H234-SUM($I234:BB234)))","v":0},{"$f":"IF(OR(BD$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BD$3,$H234/$G234,$H234-SUM($I234:BC234)))","v":0},{"$f":"IF(OR(BE$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BE$3,$H234/$G234,$H234-SUM($I234:BD234)))","v":0},{"$f":"IF(OR(BF$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BF$3,$H234/$G234,$H234-SUM($I234:BE234)))","v":0},{"$f":"IF(OR(BG$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BG$3,$H234/$G234,$H234-SUM($I234:BF234)))","v":0},{"$f":"IF(OR(BH$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BH$3,$H234/$G234,$H234-SUM($I234:BG234)))","v":0},{"$f":"IF(OR(BI$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BI$3,$H234/$G234,$H234-SUM($I234:BH234)))","v":0},{"$f":"IF(OR(BJ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BJ$3,$H234/$G234,$H234-SUM($I234:BI234)))","v":0},{"$f":"IF(OR(BK$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BK$3,$H234/$G234,$H234-SUM($I234:BJ234)))","v":0},{"$f":"IF(OR(BL$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BL$3,$H234/$G234,$H234-SUM($I234:BK234)))","v":0},{"$f":"IF(OR(BM$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BM$3,$H234/$G234,$H234-SUM($I234:BL234)))","v":0},{"$f":"IF(OR(BN$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BN$3,$H234/$G234,$H234-SUM($I234:BM234)))","v":0},{"$f":"IF(OR(BO$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BO$3,$H234/$G234,$H234-SUM($I234:BN234)))","v":0},{"$f":"IF(OR(BP$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BP$3,$H234/$G234,$H234-SUM($I234:BO234)))","v":0},{"$f":"IF(OR(BQ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BQ$3,$H234/$G234,$H234-SUM($I234:BP234)))","v":0},{"$f":"IF(OR(BR$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BR$3,$H234/$G234,$H234-SUM($I234:BQ234)))","v":0},{"$f":"IF(OR(BS$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BS$3,$H234/$G234,$H234-SUM($I234:BR234)))","v":0},{"$f":"IF(OR(BT$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BT$3,$H234/$G234,$H234-SUM($I234:BS234)))","v":0},{"$f":"IF(OR(BU$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BU$3,$H234/$G234,$H234-SUM($I234:BT234)))","v":0},{"$f":"IF(OR(BV$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BV$3,$H234/$G234,$H234-SUM($I234:BU234)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,55,{"$f":"AB216","v":0},null,{"$f":"IF(OR(J$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>J$3,$H235/$G235,$H235-SUM($I235:I235)))","v":0},{"$f":"IF(OR(K$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>K$3,$H235/$G235,$H235-SUM($I235:J235)))","v":0},{"$f":"IF(OR(L$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>L$3,$H235/$G235,$H235-SUM($I235:K235)))","v":0},{"$f":"IF(OR(M$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>M$3,$H235/$G235,$H235-SUM($I235:L235)))","v":0},{"$f":"IF(OR(N$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>N$3,$H235/$G235,$H235-SUM($I235:M235)))","v":0},{"$f":"IF(OR(O$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>O$3,$H235/$G235,$H235-SUM($I235:N235)))","v":0},{"$f":"IF(OR(P$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>P$3,$H235/$G235,$H235-SUM($I235:O235)))","v":0},{"$f":"IF(OR(Q$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Q$3,$H235/$G235,$H235-SUM($I235:P235)))","v":0},{"$f":"IF(OR(R$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>R$3,$H235/$G235,$H235-SUM($I235:Q235)))","v":0},{"$f":"IF(OR(S$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>S$3,$H235/$G235,$H235-SUM($I235:R235)))","v":0},{"$f":"IF(OR(T$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>T$3,$H235/$G235,$H235-SUM($I235:S235)))","v":0},{"$f":"IF(OR(U$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>U$3,$H235/$G235,$H235-SUM($I235:T235)))","v":0},{"$f":"IF(OR(V$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>V$3,$H235/$G235,$H235-SUM($I235:U235)))","v":0},{"$f":"IF(OR(W$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>W$3,$H235/$G235,$H235-SUM($I235:V235)))","v":0},{"$f":"IF(OR(X$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>X$3,$H235/$G235,$H235-SUM($I235:W235)))","v":0},{"$f":"IF(OR(Y$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Y$3,$H235/$G235,$H235-SUM($I235:X235)))","v":0},{"$f":"IF(OR(Z$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Z$3,$H235/$G235,$H235-SUM($I235:Y235)))","v":0},{"$f":"IF(OR(AA$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AA$3,$H235/$G235,$H235-SUM($I235:Z235)))","v":0},{"$f":"IF(OR(AB$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AB$3,$H235/$G235,$H235-SUM($I235:AA235)))","v":0},{"$f":"IF(OR(AC$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AC$3,$H235/$G235,$H235-SUM($I235:AB235)))","v":0},{"$f":"IF(OR(AD$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AD$3,$H235/$G235,$H235-SUM($I235:AC235)))","v":0},{"$f":"IF(OR(AE$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AE$3,$H235/$G235,$H235-SUM($I235:AD235)))","v":0},{"$f":"IF(OR(AF$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AF$3,$H235/$G235,$H235-SUM($I235:AE235)))","v":0},{"$f":"IF(OR(AG$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AG$3,$H235/$G235,$H235-SUM($I235:AF235)))","v":0},{"$f":"IF(OR(AH$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AH$3,$H235/$G235,$H235-SUM($I235:AG235)))","v":0},{"$f":"IF(OR(AI$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AI$3,$H235/$G235,$H235-SUM($I235:AH235)))","v":0},{"$f":"IF(OR(AJ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AJ$3,$H235/$G235,$H235-SUM($I235:AI235)))","v":0},{"$f":"IF(OR(AK$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AK$3,$H235/$G235,$H235-SUM($I235:AJ235)))","v":0},{"$f":"IF(OR(AL$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AL$3,$H235/$G235,$H235-SUM($I235:AK235)))","v":0},{"$f":"IF(OR(AM$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AM$3,$H235/$G235,$H235-SUM($I235:AL235)))","v":0},{"$f":"IF(OR(AN$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AN$3,$H235/$G235,$H235-SUM($I235:AM235)))","v":0},{"$f":"IF(OR(AO$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AO$3,$H235/$G235,$H235-SUM($I235:AN235)))","v":0},{"$f":"IF(OR(AP$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AP$3,$H235/$G235,$H235-SUM($I235:AO235)))","v":0},{"$f":"IF(OR(AQ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AQ$3,$H235/$G235,$H235-SUM($I235:AP235)))","v":0},{"$f":"IF(OR(AR$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AR$3,$H235/$G235,$H235-SUM($I235:AQ235)))","v":0},{"$f":"IF(OR(AS$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AS$3,$H235/$G235,$H235-SUM($I235:AR235)))","v":0},{"$f":"IF(OR(AT$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AT$3,$H235/$G235,$H235-SUM($I235:AS235)))","v":0},{"$f":"IF(OR(AU$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AU$3,$H235/$G235,$H235-SUM($I235:AT235)))","v":0},{"$f":"IF(OR(AV$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AV$3,$H235/$G235,$H235-SUM($I235:AU235)))","v":0},{"$f":"IF(OR(AW$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AW$3,$H235/$G235,$H235-SUM($I235:AV235)))","v":0},{"$f":"IF(OR(AX$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AX$3,$H235/$G235,$H235-SUM($I235:AW235)))","v":0},{"$f":"IF(OR(AY$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AY$3,$H235/$G235,$H235-SUM($I235:AX235)))","v":0},{"$f":"IF(OR(AZ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AZ$3,$H235/$G235,$H235-SUM($I235:AY235)))","v":0},{"$f":"IF(OR(BA$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BA$3,$H235/$G235,$H235-SUM($I235:AZ235)))","v":0},{"$f":"IF(OR(BB$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BB$3,$H235/$G235,$H235-SUM($I235:BA235)))","v":0},{"$f":"IF(OR(BC$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BC$3,$H235/$G235,$H235-SUM($I235:BB235)))","v":0},{"$f":"IF(OR(BD$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BD$3,$H235/$G235,$H235-SUM($I235:BC235)))","v":0},{"$f":"IF(OR(BE$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BE$3,$H235/$G235,$H235-SUM($I235:BD235)))","v":0},{"$f":"IF(OR(BF$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BF$3,$H235/$G235,$H235-SUM($I235:BE235)))","v":0},{"$f":"IF(OR(BG$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BG$3,$H235/$G235,$H235-SUM($I235:BF235)))","v":0},{"$f":"IF(OR(BH$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BH$3,$H235/$G235,$H235-SUM($I235:BG235)))","v":0},{"$f":"IF(OR(BI$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BI$3,$H235/$G235,$H235-SUM($I235:BH235)))","v":0},{"$f":"IF(OR(BJ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BJ$3,$H235/$G235,$H235-SUM($I235:BI235)))","v":0},{"$f":"IF(OR(BK$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BK$3,$H235/$G235,$H235-SUM($I235:BJ235)))","v":0},{"$f":"IF(OR(BL$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BL$3,$H235/$G235,$H235-SUM($I235:BK235)))","v":0},{"$f":"IF(OR(BM$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BM$3,$H235/$G235,$H235-SUM($I235:BL235)))","v":0},{"$f":"IF(OR(BN$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BN$3,$H235/$G235,$H235-SUM($I235:BM235)))","v":0},{"$f":"IF(OR(BO$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BO$3,$H235/$G235,$H235-SUM($I235:BN235)))","v":0},{"$f":"IF(OR(BP$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BP$3,$H235/$G235,$H235-SUM($I235:BO235)))","v":0},{"$f":"IF(OR(BQ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BQ$3,$H235/$G235,$H235-SUM($I235:BP235)))","v":0},{"$f":"IF(OR(BR$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BR$3,$H235/$G235,$H235-SUM($I235:BQ235)))","v":0},{"$f":"IF(OR(BS$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BS$3,$H235/$G235,$H235-SUM($I235:BR235)))","v":0},{"$f":"IF(OR(BT$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BT$3,$H235/$G235,$H235-SUM($I235:BS235)))","v":0},{"$f":"IF(OR(BU$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BU$3,$H235/$G235,$H235-SUM($I235:BT235)))","v":0},{"$f":"IF(OR(BV$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BV$3,$H235/$G235,$H235-SUM($I235:BU235)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,55,{"$f":"AC216","v":0},null,{"$f":"IF(OR(J$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>J$3,$H236/$G236,$H236-SUM($I236:I236)))","v":0},{"$f":"IF(OR(K$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>K$3,$H236/$G236,$H236-SUM($I236:J236)))","v":0},{"$f":"IF(OR(L$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>L$3,$H236/$G236,$H236-SUM($I236:K236)))","v":0},{"$f":"IF(OR(M$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>M$3,$H236/$G236,$H236-SUM($I236:L236)))","v":0},{"$f":"IF(OR(N$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>N$3,$H236/$G236,$H236-SUM($I236:M236)))","v":0},{"$f":"IF(OR(O$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>O$3,$H236/$G236,$H236-SUM($I236:N236)))","v":0},{"$f":"IF(OR(P$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>P$3,$H236/$G236,$H236-SUM($I236:O236)))","v":0},{"$f":"IF(OR(Q$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Q$3,$H236/$G236,$H236-SUM($I236:P236)))","v":0},{"$f":"IF(OR(R$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>R$3,$H236/$G236,$H236-SUM($I236:Q236)))","v":0},{"$f":"IF(OR(S$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>S$3,$H236/$G236,$H236-SUM($I236:R236)))","v":0},{"$f":"IF(OR(T$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>T$3,$H236/$G236,$H236-SUM($I236:S236)))","v":0},{"$f":"IF(OR(U$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>U$3,$H236/$G236,$H236-SUM($I236:T236)))","v":0},{"$f":"IF(OR(V$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>V$3,$H236/$G236,$H236-SUM($I236:U236)))","v":0},{"$f":"IF(OR(W$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>W$3,$H236/$G236,$H236-SUM($I236:V236)))","v":0},{"$f":"IF(OR(X$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>X$3,$H236/$G236,$H236-SUM($I236:W236)))","v":0},{"$f":"IF(OR(Y$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Y$3,$H236/$G236,$H236-SUM($I236:X236)))","v":0},{"$f":"IF(OR(Z$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Z$3,$H236/$G236,$H236-SUM($I236:Y236)))","v":0},{"$f":"IF(OR(AA$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AA$3,$H236/$G236,$H236-SUM($I236:Z236)))","v":0},{"$f":"IF(OR(AB$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AB$3,$H236/$G236,$H236-SUM($I236:AA236)))","v":0},{"$f":"IF(OR(AC$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AC$3,$H236/$G236,$H236-SUM($I236:AB236)))","v":0},{"$f":"IF(OR(AD$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AD$3,$H236/$G236,$H236-SUM($I236:AC236)))","v":0},{"$f":"IF(OR(AE$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AE$3,$H236/$G236,$H236-SUM($I236:AD236)))","v":0},{"$f":"IF(OR(AF$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AF$3,$H236/$G236,$H236-SUM($I236:AE236)))","v":0},{"$f":"IF(OR(AG$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AG$3,$H236/$G236,$H236-SUM($I236:AF236)))","v":0},{"$f":"IF(OR(AH$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AH$3,$H236/$G236,$H236-SUM($I236:AG236)))","v":0},{"$f":"IF(OR(AI$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AI$3,$H236/$G236,$H236-SUM($I236:AH236)))","v":0},{"$f":"IF(OR(AJ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AJ$3,$H236/$G236,$H236-SUM($I236:AI236)))","v":0},{"$f":"IF(OR(AK$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AK$3,$H236/$G236,$H236-SUM($I236:AJ236)))","v":0},{"$f":"IF(OR(AL$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AL$3,$H236/$G236,$H236-SUM($I236:AK236)))","v":0},{"$f":"IF(OR(AM$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AM$3,$H236/$G236,$H236-SUM($I236:AL236)))","v":0},{"$f":"IF(OR(AN$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AN$3,$H236/$G236,$H236-SUM($I236:AM236)))","v":0},{"$f":"IF(OR(AO$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AO$3,$H236/$G236,$H236-SUM($I236:AN236)))","v":0},{"$f":"IF(OR(AP$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AP$3,$H236/$G236,$H236-SUM($I236:AO236)))","v":0},{"$f":"IF(OR(AQ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AQ$3,$H236/$G236,$H236-SUM($I236:AP236)))","v":0},{"$f":"IF(OR(AR$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AR$3,$H236/$G236,$H236-SUM($I236:AQ236)))","v":0},{"$f":"IF(OR(AS$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AS$3,$H236/$G236,$H236-SUM($I236:AR236)))","v":0},{"$f":"IF(OR(AT$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AT$3,$H236/$G236,$H236-SUM($I236:AS236)))","v":0},{"$f":"IF(OR(AU$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AU$3,$H236/$G236,$H236-SUM($I236:AT236)))","v":0},{"$f":"IF(OR(AV$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AV$3,$H236/$G236,$H236-SUM($I236:AU236)))","v":0},{"$f":"IF(OR(AW$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AW$3,$H236/$G236,$H236-SUM($I236:AV236)))","v":0},{"$f":"IF(OR(AX$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AX$3,$H236/$G236,$H236-SUM($I236:AW236)))","v":0},{"$f":"IF(OR(AY$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AY$3,$H236/$G236,$H236-SUM($I236:AX236)))","v":0},{"$f":"IF(OR(AZ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AZ$3,$H236/$G236,$H236-SUM($I236:AY236)))","v":0},{"$f":"IF(OR(BA$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BA$3,$H236/$G236,$H236-SUM($I236:AZ236)))","v":0},{"$f":"IF(OR(BB$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BB$3,$H236/$G236,$H236-SUM($I236:BA236)))","v":0},{"$f":"IF(OR(BC$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BC$3,$H236/$G236,$H236-SUM($I236:BB236)))","v":0},{"$f":"IF(OR(BD$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BD$3,$H236/$G236,$H236-SUM($I236:BC236)))","v":0},{"$f":"IF(OR(BE$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BE$3,$H236/$G236,$H236-SUM($I236:BD236)))","v":0},{"$f":"IF(OR(BF$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BF$3,$H236/$G236,$H236-SUM($I236:BE236)))","v":0},{"$f":"IF(OR(BG$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BG$3,$H236/$G236,$H236-SUM($I236:BF236)))","v":0},{"$f":"IF(OR(BH$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BH$3,$H236/$G236,$H236-SUM($I236:BG236)))","v":0},{"$f":"IF(OR(BI$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BI$3,$H236/$G236,$H236-SUM($I236:BH236)))","v":0},{"$f":"IF(OR(BJ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BJ$3,$H236/$G236,$H236-SUM($I236:BI236)))","v":0},{"$f":"IF(OR(BK$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BK$3,$H236/$G236,$H236-SUM($I236:BJ236)))","v":0},{"$f":"IF(OR(BL$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BL$3,$H236/$G236,$H236-SUM($I236:BK236)))","v":0},{"$f":"IF(OR(BM$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BM$3,$H236/$G236,$H236-SUM($I236:BL236)))","v":0},{"$f":"IF(OR(BN$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BN$3,$H236/$G236,$H236-SUM($I236:BM236)))","v":0},{"$f":"IF(OR(BO$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BO$3,$H236/$G236,$H236-SUM($I236:BN236)))","v":0},{"$f":"IF(OR(BP$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BP$3,$H236/$G236,$H236-SUM($I236:BO236)))","v":0},{"$f":"IF(OR(BQ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BQ$3,$H236/$G236,$H236-SUM($I236:BP236)))","v":0},{"$f":"IF(OR(BR$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BR$3,$H236/$G236,$H236-SUM($I236:BQ236)))","v":0},{"$f":"IF(OR(BS$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BS$3,$H236/$G236,$H236-SUM($I236:BR236)))","v":0},{"$f":"IF(OR(BT$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BT$3,$H236/$G236,$H236-SUM($I236:BS236)))","v":0},{"$f":"IF(OR(BU$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BU$3,$H236/$G236,$H236-SUM($I236:BT236)))","v":0},{"$f":"IF(OR(BV$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BV$3,$H236/$G236,$H236-SUM($I236:BU236)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,55,{"$f":"AD216","v":0},null,{"$f":"IF(OR(J$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>J$3,$H237/$G237,$H237-SUM($I237:I237)))","v":0},{"$f":"IF(OR(K$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>K$3,$H237/$G237,$H237-SUM($I237:J237)))","v":0},{"$f":"IF(OR(L$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>L$3,$H237/$G237,$H237-SUM($I237:K237)))","v":0},{"$f":"IF(OR(M$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>M$3,$H237/$G237,$H237-SUM($I237:L237)))","v":0},{"$f":"IF(OR(N$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>N$3,$H237/$G237,$H237-SUM($I237:M237)))","v":0},{"$f":"IF(OR(O$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>O$3,$H237/$G237,$H237-SUM($I237:N237)))","v":0},{"$f":"IF(OR(P$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>P$3,$H237/$G237,$H237-SUM($I237:O237)))","v":0},{"$f":"IF(OR(Q$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Q$3,$H237/$G237,$H237-SUM($I237:P237)))","v":0},{"$f":"IF(OR(R$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>R$3,$H237/$G237,$H237-SUM($I237:Q237)))","v":0},{"$f":"IF(OR(S$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>S$3,$H237/$G237,$H237-SUM($I237:R237)))","v":0},{"$f":"IF(OR(T$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>T$3,$H237/$G237,$H237-SUM($I237:S237)))","v":0},{"$f":"IF(OR(U$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>U$3,$H237/$G237,$H237-SUM($I237:T237)))","v":0},{"$f":"IF(OR(V$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>V$3,$H237/$G237,$H237-SUM($I237:U237)))","v":0},{"$f":"IF(OR(W$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>W$3,$H237/$G237,$H237-SUM($I237:V237)))","v":0},{"$f":"IF(OR(X$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>X$3,$H237/$G237,$H237-SUM($I237:W237)))","v":0},{"$f":"IF(OR(Y$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Y$3,$H237/$G237,$H237-SUM($I237:X237)))","v":0},{"$f":"IF(OR(Z$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Z$3,$H237/$G237,$H237-SUM($I237:Y237)))","v":0},{"$f":"IF(OR(AA$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AA$3,$H237/$G237,$H237-SUM($I237:Z237)))","v":0},{"$f":"IF(OR(AB$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AB$3,$H237/$G237,$H237-SUM($I237:AA237)))","v":0},{"$f":"IF(OR(AC$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AC$3,$H237/$G237,$H237-SUM($I237:AB237)))","v":0},{"$f":"IF(OR(AD$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AD$3,$H237/$G237,$H237-SUM($I237:AC237)))","v":0},{"$f":"IF(OR(AE$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AE$3,$H237/$G237,$H237-SUM($I237:AD237)))","v":0},{"$f":"IF(OR(AF$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AF$3,$H237/$G237,$H237-SUM($I237:AE237)))","v":0},{"$f":"IF(OR(AG$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AG$3,$H237/$G237,$H237-SUM($I237:AF237)))","v":0},{"$f":"IF(OR(AH$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AH$3,$H237/$G237,$H237-SUM($I237:AG237)))","v":0},{"$f":"IF(OR(AI$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AI$3,$H237/$G237,$H237-SUM($I237:AH237)))","v":0},{"$f":"IF(OR(AJ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AJ$3,$H237/$G237,$H237-SUM($I237:AI237)))","v":0},{"$f":"IF(OR(AK$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AK$3,$H237/$G237,$H237-SUM($I237:AJ237)))","v":0},{"$f":"IF(OR(AL$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AL$3,$H237/$G237,$H237-SUM($I237:AK237)))","v":0},{"$f":"IF(OR(AM$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AM$3,$H237/$G237,$H237-SUM($I237:AL237)))","v":0},{"$f":"IF(OR(AN$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AN$3,$H237/$G237,$H237-SUM($I237:AM237)))","v":0},{"$f":"IF(OR(AO$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AO$3,$H237/$G237,$H237-SUM($I237:AN237)))","v":0},{"$f":"IF(OR(AP$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AP$3,$H237/$G237,$H237-SUM($I237:AO237)))","v":0},{"$f":"IF(OR(AQ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AQ$3,$H237/$G237,$H237-SUM($I237:AP237)))","v":0},{"$f":"IF(OR(AR$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AR$3,$H237/$G237,$H237-SUM($I237:AQ237)))","v":0},{"$f":"IF(OR(AS$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AS$3,$H237/$G237,$H237-SUM($I237:AR237)))","v":0},{"$f":"IF(OR(AT$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AT$3,$H237/$G237,$H237-SUM($I237:AS237)))","v":0},{"$f":"IF(OR(AU$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AU$3,$H237/$G237,$H237-SUM($I237:AT237)))","v":0},{"$f":"IF(OR(AV$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AV$3,$H237/$G237,$H237-SUM($I237:AU237)))","v":0},{"$f":"IF(OR(AW$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AW$3,$H237/$G237,$H237-SUM($I237:AV237)))","v":0},{"$f":"IF(OR(AX$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AX$3,$H237/$G237,$H237-SUM($I237:AW237)))","v":0},{"$f":"IF(OR(AY$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AY$3,$H237/$G237,$H237-SUM($I237:AX237)))","v":0},{"$f":"IF(OR(AZ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AZ$3,$H237/$G237,$H237-SUM($I237:AY237)))","v":0},{"$f":"IF(OR(BA$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BA$3,$H237/$G237,$H237-SUM($I237:AZ237)))","v":0},{"$f":"IF(OR(BB$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BB$3,$H237/$G237,$H237-SUM($I237:BA237)))","v":0},{"$f":"IF(OR(BC$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BC$3,$H237/$G237,$H237-SUM($I237:BB237)))","v":0},{"$f":"IF(OR(BD$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BD$3,$H237/$G237,$H237-SUM($I237:BC237)))","v":0},{"$f":"IF(OR(BE$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BE$3,$H237/$G237,$H237-SUM($I237:BD237)))","v":0},{"$f":"IF(OR(BF$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BF$3,$H237/$G237,$H237-SUM($I237:BE237)))","v":0},{"$f":"IF(OR(BG$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BG$3,$H237/$G237,$H237-SUM($I237:BF237)))","v":0},{"$f":"IF(OR(BH$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BH$3,$H237/$G237,$H237-SUM($I237:BG237)))","v":0},{"$f":"IF(OR(BI$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BI$3,$H237/$G237,$H237-SUM($I237:BH237)))","v":0},{"$f":"IF(OR(BJ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BJ$3,$H237/$G237,$H237-SUM($I237:BI237)))","v":0},{"$f":"IF(OR(BK$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BK$3,$H237/$G237,$H237-SUM($I237:BJ237)))","v":0},{"$f":"IF(OR(BL$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BL$3,$H237/$G237,$H237-SUM($I237:BK237)))","v":0},{"$f":"IF(OR(BM$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BM$3,$H237/$G237,$H237-SUM($I237:BL237)))","v":0},{"$f":"IF(OR(BN$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BN$3,$H237/$G237,$H237-SUM($I237:BM237)))","v":0},{"$f":"IF(OR(BO$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BO$3,$H237/$G237,$H237-SUM($I237:BN237)))","v":0},{"$f":"IF(OR(BP$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BP$3,$H237/$G237,$H237-SUM($I237:BO237)))","v":0},{"$f":"IF(OR(BQ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BQ$3,$H237/$G237,$H237-SUM($I237:BP237)))","v":0},{"$f":"IF(OR(BR$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BR$3,$H237/$G237,$H237-SUM($I237:BQ237)))","v":0},{"$f":"IF(OR(BS$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BS$3,$H237/$G237,$H237-SUM($I237:BR237)))","v":0},{"$f":"IF(OR(BT$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BT$3,$H237/$G237,$H237-SUM($I237:BS237)))","v":0},{"$f":"IF(OR(BU$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BU$3,$H237/$G237,$H237-SUM($I237:BT237)))","v":0},{"$f":"IF(OR(BV$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BV$3,$H237/$G237,$H237-SUM($I237:BU237)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,55,{"$f":"AE216","v":0},null,{"$f":"IF(OR(J$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>J$3,$H238/$G238,$H238-SUM($I238:I238)))","v":0},{"$f":"IF(OR(K$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>K$3,$H238/$G238,$H238-SUM($I238:J238)))","v":0},{"$f":"IF(OR(L$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>L$3,$H238/$G238,$H238-SUM($I238:K238)))","v":0},{"$f":"IF(OR(M$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>M$3,$H238/$G238,$H238-SUM($I238:L238)))","v":0},{"$f":"IF(OR(N$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>N$3,$H238/$G238,$H238-SUM($I238:M238)))","v":0},{"$f":"IF(OR(O$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>O$3,$H238/$G238,$H238-SUM($I238:N238)))","v":0},{"$f":"IF(OR(P$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>P$3,$H238/$G238,$H238-SUM($I238:O238)))","v":0},{"$f":"IF(OR(Q$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Q$3,$H238/$G238,$H238-SUM($I238:P238)))","v":0},{"$f":"IF(OR(R$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>R$3,$H238/$G238,$H238-SUM($I238:Q238)))","v":0},{"$f":"IF(OR(S$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>S$3,$H238/$G238,$H238-SUM($I238:R238)))","v":0},{"$f":"IF(OR(T$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>T$3,$H238/$G238,$H238-SUM($I238:S238)))","v":0},{"$f":"IF(OR(U$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>U$3,$H238/$G238,$H238-SUM($I238:T238)))","v":0},{"$f":"IF(OR(V$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>V$3,$H238/$G238,$H238-SUM($I238:U238)))","v":0},{"$f":"IF(OR(W$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>W$3,$H238/$G238,$H238-SUM($I238:V238)))","v":0},{"$f":"IF(OR(X$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>X$3,$H238/$G238,$H238-SUM($I238:W238)))","v":0},{"$f":"IF(OR(Y$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Y$3,$H238/$G238,$H238-SUM($I238:X238)))","v":0},{"$f":"IF(OR(Z$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Z$3,$H238/$G238,$H238-SUM($I238:Y238)))","v":0},{"$f":"IF(OR(AA$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AA$3,$H238/$G238,$H238-SUM($I238:Z238)))","v":0},{"$f":"IF(OR(AB$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AB$3,$H238/$G238,$H238-SUM($I238:AA238)))","v":0},{"$f":"IF(OR(AC$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AC$3,$H238/$G238,$H238-SUM($I238:AB238)))","v":0},{"$f":"IF(OR(AD$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AD$3,$H238/$G238,$H238-SUM($I238:AC238)))","v":0},{"$f":"IF(OR(AE$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AE$3,$H238/$G238,$H238-SUM($I238:AD238)))","v":0},{"$f":"IF(OR(AF$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AF$3,$H238/$G238,$H238-SUM($I238:AE238)))","v":0},{"$f":"IF(OR(AG$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AG$3,$H238/$G238,$H238-SUM($I238:AF238)))","v":0},{"$f":"IF(OR(AH$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AH$3,$H238/$G238,$H238-SUM($I238:AG238)))","v":0},{"$f":"IF(OR(AI$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AI$3,$H238/$G238,$H238-SUM($I238:AH238)))","v":0},{"$f":"IF(OR(AJ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AJ$3,$H238/$G238,$H238-SUM($I238:AI238)))","v":0},{"$f":"IF(OR(AK$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AK$3,$H238/$G238,$H238-SUM($I238:AJ238)))","v":0},{"$f":"IF(OR(AL$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AL$3,$H238/$G238,$H238-SUM($I238:AK238)))","v":0},{"$f":"IF(OR(AM$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AM$3,$H238/$G238,$H238-SUM($I238:AL238)))","v":0},{"$f":"IF(OR(AN$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AN$3,$H238/$G238,$H238-SUM($I238:AM238)))","v":0},{"$f":"IF(OR(AO$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AO$3,$H238/$G238,$H238-SUM($I238:AN238)))","v":0},{"$f":"IF(OR(AP$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AP$3,$H238/$G238,$H238-SUM($I238:AO238)))","v":0},{"$f":"IF(OR(AQ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AQ$3,$H238/$G238,$H238-SUM($I238:AP238)))","v":0},{"$f":"IF(OR(AR$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AR$3,$H238/$G238,$H238-SUM($I238:AQ238)))","v":0},{"$f":"IF(OR(AS$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AS$3,$H238/$G238,$H238-SUM($I238:AR238)))","v":0},{"$f":"IF(OR(AT$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AT$3,$H238/$G238,$H238-SUM($I238:AS238)))","v":0},{"$f":"IF(OR(AU$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AU$3,$H238/$G238,$H238-SUM($I238:AT238)))","v":0},{"$f":"IF(OR(AV$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AV$3,$H238/$G238,$H238-SUM($I238:AU238)))","v":0},{"$f":"IF(OR(AW$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AW$3,$H238/$G238,$H238-SUM($I238:AV238)))","v":0},{"$f":"IF(OR(AX$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AX$3,$H238/$G238,$H238-SUM($I238:AW238)))","v":0},{"$f":"IF(OR(AY$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AY$3,$H238/$G238,$H238-SUM($I238:AX238)))","v":0},{"$f":"IF(OR(AZ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AZ$3,$H238/$G238,$H238-SUM($I238:AY238)))","v":0},{"$f":"IF(OR(BA$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BA$3,$H238/$G238,$H238-SUM($I238:AZ238)))","v":0},{"$f":"IF(OR(BB$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BB$3,$H238/$G238,$H238-SUM($I238:BA238)))","v":0},{"$f":"IF(OR(BC$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BC$3,$H238/$G238,$H238-SUM($I238:BB238)))","v":0},{"$f":"IF(OR(BD$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BD$3,$H238/$G238,$H238-SUM($I238:BC238)))","v":0},{"$f":"IF(OR(BE$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BE$3,$H238/$G238,$H238-SUM($I238:BD238)))","v":0},{"$f":"IF(OR(BF$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BF$3,$H238/$G238,$H238-SUM($I238:BE238)))","v":0},{"$f":"IF(OR(BG$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BG$3,$H238/$G238,$H238-SUM($I238:BF238)))","v":0},{"$f":"IF(OR(BH$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BH$3,$H238/$G238,$H238-SUM($I238:BG238)))","v":0},{"$f":"IF(OR(BI$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BI$3,$H238/$G238,$H238-SUM($I238:BH238)))","v":0},{"$f":"IF(OR(BJ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BJ$3,$H238/$G238,$H238-SUM($I238:BI238)))","v":0},{"$f":"IF(OR(BK$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BK$3,$H238/$G238,$H238-SUM($I238:BJ238)))","v":0},{"$f":"IF(OR(BL$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BL$3,$H238/$G238,$H238-SUM($I238:BK238)))","v":0},{"$f":"IF(OR(BM$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BM$3,$H238/$G238,$H238-SUM($I238:BL238)))","v":0},{"$f":"IF(OR(BN$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BN$3,$H238/$G238,$H238-SUM($I238:BM238)))","v":0},{"$f":"IF(OR(BO$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BO$3,$H238/$G238,$H238-SUM($I238:BN238)))","v":0},{"$f":"IF(OR(BP$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BP$3,$H238/$G238,$H238-SUM($I238:BO238)))","v":0},{"$f":"IF(OR(BQ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BQ$3,$H238/$G238,$H238-SUM($I238:BP238)))","v":0},{"$f":"IF(OR(BR$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BR$3,$H238/$G238,$H238-SUM($I238:BQ238)))","v":0},{"$f":"IF(OR(BS$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BS$3,$H238/$G238,$H238-SUM($I238:BR238)))","v":0},{"$f":"IF(OR(BT$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BT$3,$H238/$G238,$H238-SUM($I238:BS238)))","v":0},{"$f":"IF(OR(BU$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BU$3,$H238/$G238,$H238-SUM($I238:BT238)))","v":0},{"$f":"IF(OR(BV$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BV$3,$H238/$G238,$H238-SUM($I238:BU238)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,55,{"$f":"AF216","v":0},null,{"$f":"IF(OR(J$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>J$3,$H239/$G239,$H239-SUM($I239:I239)))","v":0},{"$f":"IF(OR(K$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>K$3,$H239/$G239,$H239-SUM($I239:J239)))","v":0},{"$f":"IF(OR(L$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>L$3,$H239/$G239,$H239-SUM($I239:K239)))","v":0},{"$f":"IF(OR(M$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>M$3,$H239/$G239,$H239-SUM($I239:L239)))","v":0},{"$f":"IF(OR(N$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>N$3,$H239/$G239,$H239-SUM($I239:M239)))","v":0},{"$f":"IF(OR(O$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>O$3,$H239/$G239,$H239-SUM($I239:N239)))","v":0},{"$f":"IF(OR(P$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>P$3,$H239/$G239,$H239-SUM($I239:O239)))","v":0},{"$f":"IF(OR(Q$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Q$3,$H239/$G239,$H239-SUM($I239:P239)))","v":0},{"$f":"IF(OR(R$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>R$3,$H239/$G239,$H239-SUM($I239:Q239)))","v":0},{"$f":"IF(OR(S$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>S$3,$H239/$G239,$H239-SUM($I239:R239)))","v":0},{"$f":"IF(OR(T$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>T$3,$H239/$G239,$H239-SUM($I239:S239)))","v":0},{"$f":"IF(OR(U$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>U$3,$H239/$G239,$H239-SUM($I239:T239)))","v":0},{"$f":"IF(OR(V$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>V$3,$H239/$G239,$H239-SUM($I239:U239)))","v":0},{"$f":"IF(OR(W$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>W$3,$H239/$G239,$H239-SUM($I239:V239)))","v":0},{"$f":"IF(OR(X$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>X$3,$H239/$G239,$H239-SUM($I239:W239)))","v":0},{"$f":"IF(OR(Y$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Y$3,$H239/$G239,$H239-SUM($I239:X239)))","v":0},{"$f":"IF(OR(Z$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Z$3,$H239/$G239,$H239-SUM($I239:Y239)))","v":0},{"$f":"IF(OR(AA$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AA$3,$H239/$G239,$H239-SUM($I239:Z239)))","v":0},{"$f":"IF(OR(AB$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AB$3,$H239/$G239,$H239-SUM($I239:AA239)))","v":0},{"$f":"IF(OR(AC$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AC$3,$H239/$G239,$H239-SUM($I239:AB239)))","v":0},{"$f":"IF(OR(AD$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AD$3,$H239/$G239,$H239-SUM($I239:AC239)))","v":0},{"$f":"IF(OR(AE$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AE$3,$H239/$G239,$H239-SUM($I239:AD239)))","v":0},{"$f":"IF(OR(AF$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AF$3,$H239/$G239,$H239-SUM($I239:AE239)))","v":0},{"$f":"IF(OR(AG$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AG$3,$H239/$G239,$H239-SUM($I239:AF239)))","v":0},{"$f":"IF(OR(AH$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AH$3,$H239/$G239,$H239-SUM($I239:AG239)))","v":0},{"$f":"IF(OR(AI$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AI$3,$H239/$G239,$H239-SUM($I239:AH239)))","v":0},{"$f":"IF(OR(AJ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AJ$3,$H239/$G239,$H239-SUM($I239:AI239)))","v":0},{"$f":"IF(OR(AK$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AK$3,$H239/$G239,$H239-SUM($I239:AJ239)))","v":0},{"$f":"IF(OR(AL$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AL$3,$H239/$G239,$H239-SUM($I239:AK239)))","v":0},{"$f":"IF(OR(AM$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AM$3,$H239/$G239,$H239-SUM($I239:AL239)))","v":0},{"$f":"IF(OR(AN$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AN$3,$H239/$G239,$H239-SUM($I239:AM239)))","v":0},{"$f":"IF(OR(AO$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AO$3,$H239/$G239,$H239-SUM($I239:AN239)))","v":0},{"$f":"IF(OR(AP$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AP$3,$H239/$G239,$H239-SUM($I239:AO239)))","v":0},{"$f":"IF(OR(AQ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AQ$3,$H239/$G239,$H239-SUM($I239:AP239)))","v":0},{"$f":"IF(OR(AR$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AR$3,$H239/$G239,$H239-SUM($I239:AQ239)))","v":0},{"$f":"IF(OR(AS$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AS$3,$H239/$G239,$H239-SUM($I239:AR239)))","v":0},{"$f":"IF(OR(AT$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AT$3,$H239/$G239,$H239-SUM($I239:AS239)))","v":0},{"$f":"IF(OR(AU$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AU$3,$H239/$G239,$H239-SUM($I239:AT239)))","v":0},{"$f":"IF(OR(AV$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AV$3,$H239/$G239,$H239-SUM($I239:AU239)))","v":0},{"$f":"IF(OR(AW$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AW$3,$H239/$G239,$H239-SUM($I239:AV239)))","v":0},{"$f":"IF(OR(AX$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AX$3,$H239/$G239,$H239-SUM($I239:AW239)))","v":0},{"$f":"IF(OR(AY$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AY$3,$H239/$G239,$H239-SUM($I239:AX239)))","v":0},{"$f":"IF(OR(AZ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AZ$3,$H239/$G239,$H239-SUM($I239:AY239)))","v":0},{"$f":"IF(OR(BA$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BA$3,$H239/$G239,$H239-SUM($I239:AZ239)))","v":0},{"$f":"IF(OR(BB$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BB$3,$H239/$G239,$H239-SUM($I239:BA239)))","v":0},{"$f":"IF(OR(BC$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BC$3,$H239/$G239,$H239-SUM($I239:BB239)))","v":0},{"$f":"IF(OR(BD$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BD$3,$H239/$G239,$H239-SUM($I239:BC239)))","v":0},{"$f":"IF(OR(BE$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BE$3,$H239/$G239,$H239-SUM($I239:BD239)))","v":0},{"$f":"IF(OR(BF$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BF$3,$H239/$G239,$H239-SUM($I239:BE239)))","v":0},{"$f":"IF(OR(BG$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BG$3,$H239/$G239,$H239-SUM($I239:BF239)))","v":0},{"$f":"IF(OR(BH$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BH$3,$H239/$G239,$H239-SUM($I239:BG239)))","v":0},{"$f":"IF(OR(BI$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BI$3,$H239/$G239,$H239-SUM($I239:BH239)))","v":0},{"$f":"IF(OR(BJ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BJ$3,$H239/$G239,$H239-SUM($I239:BI239)))","v":0},{"$f":"IF(OR(BK$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BK$3,$H239/$G239,$H239-SUM($I239:BJ239)))","v":0},{"$f":"IF(OR(BL$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BL$3,$H239/$G239,$H239-SUM($I239:BK239)))","v":0},{"$f":"IF(OR(BM$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BM$3,$H239/$G239,$H239-SUM($I239:BL239)))","v":0},{"$f":"IF(OR(BN$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BN$3,$H239/$G239,$H239-SUM($I239:BM239)))","v":0},{"$f":"IF(OR(BO$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BO$3,$H239/$G239,$H239-SUM($I239:BN239)))","v":0},{"$f":"IF(OR(BP$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BP$3,$H239/$G239,$H239-SUM($I239:BO239)))","v":0},{"$f":"IF(OR(BQ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BQ$3,$H239/$G239,$H239-SUM($I239:BP239)))","v":0},{"$f":"IF(OR(BR$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BR$3,$H239/$G239,$H239-SUM($I239:BQ239)))","v":0},{"$f":"IF(OR(BS$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BS$3,$H239/$G239,$H239-SUM($I239:BR239)))","v":0},{"$f":"IF(OR(BT$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BT$3,$H239/$G239,$H239-SUM($I239:BS239)))","v":0},{"$f":"IF(OR(BU$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BU$3,$H239/$G239,$H239-SUM($I239:BT239)))","v":0},{"$f":"IF(OR(BV$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BV$3,$H239/$G239,$H239-SUM($I239:BU239)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,55,{"$f":"AG216","v":0},null,{"$f":"IF(OR(J$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>J$3,$H240/$G240,$H240-SUM($I240:I240)))","v":0},{"$f":"IF(OR(K$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>K$3,$H240/$G240,$H240-SUM($I240:J240)))","v":0},{"$f":"IF(OR(L$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>L$3,$H240/$G240,$H240-SUM($I240:K240)))","v":0},{"$f":"IF(OR(M$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>M$3,$H240/$G240,$H240-SUM($I240:L240)))","v":0},{"$f":"IF(OR(N$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>N$3,$H240/$G240,$H240-SUM($I240:M240)))","v":0},{"$f":"IF(OR(O$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>O$3,$H240/$G240,$H240-SUM($I240:N240)))","v":0},{"$f":"IF(OR(P$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>P$3,$H240/$G240,$H240-SUM($I240:O240)))","v":0},{"$f":"IF(OR(Q$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Q$3,$H240/$G240,$H240-SUM($I240:P240)))","v":0},{"$f":"IF(OR(R$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>R$3,$H240/$G240,$H240-SUM($I240:Q240)))","v":0},{"$f":"IF(OR(S$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>S$3,$H240/$G240,$H240-SUM($I240:R240)))","v":0},{"$f":"IF(OR(T$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>T$3,$H240/$G240,$H240-SUM($I240:S240)))","v":0},{"$f":"IF(OR(U$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>U$3,$H240/$G240,$H240-SUM($I240:T240)))","v":0},{"$f":"IF(OR(V$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>V$3,$H240/$G240,$H240-SUM($I240:U240)))","v":0},{"$f":"IF(OR(W$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>W$3,$H240/$G240,$H240-SUM($I240:V240)))","v":0},{"$f":"IF(OR(X$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>X$3,$H240/$G240,$H240-SUM($I240:W240)))","v":0},{"$f":"IF(OR(Y$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Y$3,$H240/$G240,$H240-SUM($I240:X240)))","v":0},{"$f":"IF(OR(Z$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Z$3,$H240/$G240,$H240-SUM($I240:Y240)))","v":0},{"$f":"IF(OR(AA$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AA$3,$H240/$G240,$H240-SUM($I240:Z240)))","v":0},{"$f":"IF(OR(AB$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AB$3,$H240/$G240,$H240-SUM($I240:AA240)))","v":0},{"$f":"IF(OR(AC$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AC$3,$H240/$G240,$H240-SUM($I240:AB240)))","v":0},{"$f":"IF(OR(AD$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AD$3,$H240/$G240,$H240-SUM($I240:AC240)))","v":0},{"$f":"IF(OR(AE$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AE$3,$H240/$G240,$H240-SUM($I240:AD240)))","v":0},{"$f":"IF(OR(AF$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AF$3,$H240/$G240,$H240-SUM($I240:AE240)))","v":0},{"$f":"IF(OR(AG$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AG$3,$H240/$G240,$H240-SUM($I240:AF240)))","v":0},{"$f":"IF(OR(AH$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AH$3,$H240/$G240,$H240-SUM($I240:AG240)))","v":0},{"$f":"IF(OR(AI$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AI$3,$H240/$G240,$H240-SUM($I240:AH240)))","v":0},{"$f":"IF(OR(AJ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AJ$3,$H240/$G240,$H240-SUM($I240:AI240)))","v":0},{"$f":"IF(OR(AK$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AK$3,$H240/$G240,$H240-SUM($I240:AJ240)))","v":0},{"$f":"IF(OR(AL$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AL$3,$H240/$G240,$H240-SUM($I240:AK240)))","v":0},{"$f":"IF(OR(AM$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AM$3,$H240/$G240,$H240-SUM($I240:AL240)))","v":0},{"$f":"IF(OR(AN$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AN$3,$H240/$G240,$H240-SUM($I240:AM240)))","v":0},{"$f":"IF(OR(AO$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AO$3,$H240/$G240,$H240-SUM($I240:AN240)))","v":0},{"$f":"IF(OR(AP$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AP$3,$H240/$G240,$H240-SUM($I240:AO240)))","v":0},{"$f":"IF(OR(AQ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AQ$3,$H240/$G240,$H240-SUM($I240:AP240)))","v":0},{"$f":"IF(OR(AR$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AR$3,$H240/$G240,$H240-SUM($I240:AQ240)))","v":0},{"$f":"IF(OR(AS$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AS$3,$H240/$G240,$H240-SUM($I240:AR240)))","v":0},{"$f":"IF(OR(AT$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AT$3,$H240/$G240,$H240-SUM($I240:AS240)))","v":0},{"$f":"IF(OR(AU$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AU$3,$H240/$G240,$H240-SUM($I240:AT240)))","v":0},{"$f":"IF(OR(AV$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AV$3,$H240/$G240,$H240-SUM($I240:AU240)))","v":0},{"$f":"IF(OR(AW$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AW$3,$H240/$G240,$H240-SUM($I240:AV240)))","v":0},{"$f":"IF(OR(AX$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AX$3,$H240/$G240,$H240-SUM($I240:AW240)))","v":0},{"$f":"IF(OR(AY$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AY$3,$H240/$G240,$H240-SUM($I240:AX240)))","v":0},{"$f":"IF(OR(AZ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AZ$3,$H240/$G240,$H240-SUM($I240:AY240)))","v":0},{"$f":"IF(OR(BA$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BA$3,$H240/$G240,$H240-SUM($I240:AZ240)))","v":0},{"$f":"IF(OR(BB$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BB$3,$H240/$G240,$H240-SUM($I240:BA240)))","v":0},{"$f":"IF(OR(BC$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BC$3,$H240/$G240,$H240-SUM($I240:BB240)))","v":0},{"$f":"IF(OR(BD$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BD$3,$H240/$G240,$H240-SUM($I240:BC240)))","v":0},{"$f":"IF(OR(BE$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BE$3,$H240/$G240,$H240-SUM($I240:BD240)))","v":0},{"$f":"IF(OR(BF$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BF$3,$H240/$G240,$H240-SUM($I240:BE240)))","v":0},{"$f":"IF(OR(BG$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BG$3,$H240/$G240,$H240-SUM($I240:BF240)))","v":0},{"$f":"IF(OR(BH$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BH$3,$H240/$G240,$H240-SUM($I240:BG240)))","v":0},{"$f":"IF(OR(BI$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BI$3,$H240/$G240,$H240-SUM($I240:BH240)))","v":0},{"$f":"IF(OR(BJ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BJ$3,$H240/$G240,$H240-SUM($I240:BI240)))","v":0},{"$f":"IF(OR(BK$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BK$3,$H240/$G240,$H240-SUM($I240:BJ240)))","v":0},{"$f":"IF(OR(BL$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BL$3,$H240/$G240,$H240-SUM($I240:BK240)))","v":0},{"$f":"IF(OR(BM$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BM$3,$H240/$G240,$H240-SUM($I240:BL240)))","v":0},{"$f":"IF(OR(BN$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BN$3,$H240/$G240,$H240-SUM($I240:BM240)))","v":0},{"$f":"IF(OR(BO$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BO$3,$H240/$G240,$H240-SUM($I240:BN240)))","v":0},{"$f":"IF(OR(BP$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BP$3,$H240/$G240,$H240-SUM($I240:BO240)))","v":0},{"$f":"IF(OR(BQ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BQ$3,$H240/$G240,$H240-SUM($I240:BP240)))","v":0},{"$f":"IF(OR(BR$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BR$3,$H240/$G240,$H240-SUM($I240:BQ240)))","v":0},{"$f":"IF(OR(BS$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BS$3,$H240/$G240,$H240-SUM($I240:BR240)))","v":0},{"$f":"IF(OR(BT$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BT$3,$H240/$G240,$H240-SUM($I240:BS240)))","v":0},{"$f":"IF(OR(BU$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BU$3,$H240/$G240,$H240-SUM($I240:BT240)))","v":0},{"$f":"IF(OR(BV$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BV$3,$H240/$G240,$H240-SUM($I240:BU240)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,55,{"$f":"AH216","v":0},null,{"$f":"IF(OR(J$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>J$3,$H241/$G241,$H241-SUM($I241:I241)))","v":0},{"$f":"IF(OR(K$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>K$3,$H241/$G241,$H241-SUM($I241:J241)))","v":0},{"$f":"IF(OR(L$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>L$3,$H241/$G241,$H241-SUM($I241:K241)))","v":0},{"$f":"IF(OR(M$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>M$3,$H241/$G241,$H241-SUM($I241:L241)))","v":0},{"$f":"IF(OR(N$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>N$3,$H241/$G241,$H241-SUM($I241:M241)))","v":0},{"$f":"IF(OR(O$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>O$3,$H241/$G241,$H241-SUM($I241:N241)))","v":0},{"$f":"IF(OR(P$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>P$3,$H241/$G241,$H241-SUM($I241:O241)))","v":0},{"$f":"IF(OR(Q$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Q$3,$H241/$G241,$H241-SUM($I241:P241)))","v":0},{"$f":"IF(OR(R$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>R$3,$H241/$G241,$H241-SUM($I241:Q241)))","v":0},{"$f":"IF(OR(S$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>S$3,$H241/$G241,$H241-SUM($I241:R241)))","v":0},{"$f":"IF(OR(T$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>T$3,$H241/$G241,$H241-SUM($I241:S241)))","v":0},{"$f":"IF(OR(U$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>U$3,$H241/$G241,$H241-SUM($I241:T241)))","v":0},{"$f":"IF(OR(V$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>V$3,$H241/$G241,$H241-SUM($I241:U241)))","v":0},{"$f":"IF(OR(W$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>W$3,$H241/$G241,$H241-SUM($I241:V241)))","v":0},{"$f":"IF(OR(X$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>X$3,$H241/$G241,$H241-SUM($I241:W241)))","v":0},{"$f":"IF(OR(Y$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Y$3,$H241/$G241,$H241-SUM($I241:X241)))","v":0},{"$f":"IF(OR(Z$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Z$3,$H241/$G241,$H241-SUM($I241:Y241)))","v":0},{"$f":"IF(OR(AA$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AA$3,$H241/$G241,$H241-SUM($I241:Z241)))","v":0},{"$f":"IF(OR(AB$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AB$3,$H241/$G241,$H241-SUM($I241:AA241)))","v":0},{"$f":"IF(OR(AC$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AC$3,$H241/$G241,$H241-SUM($I241:AB241)))","v":0},{"$f":"IF(OR(AD$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AD$3,$H241/$G241,$H241-SUM($I241:AC241)))","v":0},{"$f":"IF(OR(AE$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AE$3,$H241/$G241,$H241-SUM($I241:AD241)))","v":0},{"$f":"IF(OR(AF$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AF$3,$H241/$G241,$H241-SUM($I241:AE241)))","v":0},{"$f":"IF(OR(AG$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AG$3,$H241/$G241,$H241-SUM($I241:AF241)))","v":0},{"$f":"IF(OR(AH$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AH$3,$H241/$G241,$H241-SUM($I241:AG241)))","v":0},{"$f":"IF(OR(AI$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AI$3,$H241/$G241,$H241-SUM($I241:AH241)))","v":0},{"$f":"IF(OR(AJ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AJ$3,$H241/$G241,$H241-SUM($I241:AI241)))","v":0},{"$f":"IF(OR(AK$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AK$3,$H241/$G241,$H241-SUM($I241:AJ241)))","v":0},{"$f":"IF(OR(AL$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AL$3,$H241/$G241,$H241-SUM($I241:AK241)))","v":0},{"$f":"IF(OR(AM$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AM$3,$H241/$G241,$H241-SUM($I241:AL241)))","v":0},{"$f":"IF(OR(AN$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AN$3,$H241/$G241,$H241-SUM($I241:AM241)))","v":0},{"$f":"IF(OR(AO$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AO$3,$H241/$G241,$H241-SUM($I241:AN241)))","v":0},{"$f":"IF(OR(AP$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AP$3,$H241/$G241,$H241-SUM($I241:AO241)))","v":0},{"$f":"IF(OR(AQ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AQ$3,$H241/$G241,$H241-SUM($I241:AP241)))","v":0},{"$f":"IF(OR(AR$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AR$3,$H241/$G241,$H241-SUM($I241:AQ241)))","v":0},{"$f":"IF(OR(AS$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AS$3,$H241/$G241,$H241-SUM($I241:AR241)))","v":0},{"$f":"IF(OR(AT$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AT$3,$H241/$G241,$H241-SUM($I241:AS241)))","v":0},{"$f":"IF(OR(AU$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AU$3,$H241/$G241,$H241-SUM($I241:AT241)))","v":0},{"$f":"IF(OR(AV$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AV$3,$H241/$G241,$H241-SUM($I241:AU241)))","v":0},{"$f":"IF(OR(AW$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AW$3,$H241/$G241,$H241-SUM($I241:AV241)))","v":0},{"$f":"IF(OR(AX$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AX$3,$H241/$G241,$H241-SUM($I241:AW241)))","v":0},{"$f":"IF(OR(AY$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AY$3,$H241/$G241,$H241-SUM($I241:AX241)))","v":0},{"$f":"IF(OR(AZ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AZ$3,$H241/$G241,$H241-SUM($I241:AY241)))","v":0},{"$f":"IF(OR(BA$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BA$3,$H241/$G241,$H241-SUM($I241:AZ241)))","v":0},{"$f":"IF(OR(BB$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BB$3,$H241/$G241,$H241-SUM($I241:BA241)))","v":0},{"$f":"IF(OR(BC$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BC$3,$H241/$G241,$H241-SUM($I241:BB241)))","v":0},{"$f":"IF(OR(BD$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BD$3,$H241/$G241,$H241-SUM($I241:BC241)))","v":0},{"$f":"IF(OR(BE$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BE$3,$H241/$G241,$H241-SUM($I241:BD241)))","v":0},{"$f":"IF(OR(BF$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BF$3,$H241/$G241,$H241-SUM($I241:BE241)))","v":0},{"$f":"IF(OR(BG$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BG$3,$H241/$G241,$H241-SUM($I241:BF241)))","v":0},{"$f":"IF(OR(BH$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BH$3,$H241/$G241,$H241-SUM($I241:BG241)))","v":0},{"$f":"IF(OR(BI$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BI$3,$H241/$G241,$H241-SUM($I241:BH241)))","v":0},{"$f":"IF(OR(BJ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BJ$3,$H241/$G241,$H241-SUM($I241:BI241)))","v":0},{"$f":"IF(OR(BK$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BK$3,$H241/$G241,$H241-SUM($I241:BJ241)))","v":0},{"$f":"IF(OR(BL$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BL$3,$H241/$G241,$H241-SUM($I241:BK241)))","v":0},{"$f":"IF(OR(BM$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BM$3,$H241/$G241,$H241-SUM($I241:BL241)))","v":0},{"$f":"IF(OR(BN$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BN$3,$H241/$G241,$H241-SUM($I241:BM241)))","v":0},{"$f":"IF(OR(BO$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BO$3,$H241/$G241,$H241-SUM($I241:BN241)))","v":0},{"$f":"IF(OR(BP$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BP$3,$H241/$G241,$H241-SUM($I241:BO241)))","v":0},{"$f":"IF(OR(BQ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BQ$3,$H241/$G241,$H241-SUM($I241:BP241)))","v":0},{"$f":"IF(OR(BR$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BR$3,$H241/$G241,$H241-SUM($I241:BQ241)))","v":0},{"$f":"IF(OR(BS$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BS$3,$H241/$G241,$H241-SUM($I241:BR241)))","v":0},{"$f":"IF(OR(BT$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BT$3,$H241/$G241,$H241-SUM($I241:BS241)))","v":0},{"$f":"IF(OR(BU$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BU$3,$H241/$G241,$H241-SUM($I241:BT241)))","v":0},{"$f":"IF(OR(BV$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BV$3,$H241/$G241,$H241-SUM($I241:BU241)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,55,{"$f":"AI216","v":0},null,{"$f":"IF(OR(J$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>J$3,$H242/$G242,$H242-SUM($I242:I242)))","v":0},{"$f":"IF(OR(K$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>K$3,$H242/$G242,$H242-SUM($I242:J242)))","v":0},{"$f":"IF(OR(L$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>L$3,$H242/$G242,$H242-SUM($I242:K242)))","v":0},{"$f":"IF(OR(M$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>M$3,$H242/$G242,$H242-SUM($I242:L242)))","v":0},{"$f":"IF(OR(N$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>N$3,$H242/$G242,$H242-SUM($I242:M242)))","v":0},{"$f":"IF(OR(O$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>O$3,$H242/$G242,$H242-SUM($I242:N242)))","v":0},{"$f":"IF(OR(P$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>P$3,$H242/$G242,$H242-SUM($I242:O242)))","v":0},{"$f":"IF(OR(Q$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Q$3,$H242/$G242,$H242-SUM($I242:P242)))","v":0},{"$f":"IF(OR(R$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>R$3,$H242/$G242,$H242-SUM($I242:Q242)))","v":0},{"$f":"IF(OR(S$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>S$3,$H242/$G242,$H242-SUM($I242:R242)))","v":0},{"$f":"IF(OR(T$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>T$3,$H242/$G242,$H242-SUM($I242:S242)))","v":0},{"$f":"IF(OR(U$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>U$3,$H242/$G242,$H242-SUM($I242:T242)))","v":0},{"$f":"IF(OR(V$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>V$3,$H242/$G242,$H242-SUM($I242:U242)))","v":0},{"$f":"IF(OR(W$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>W$3,$H242/$G242,$H242-SUM($I242:V242)))","v":0},{"$f":"IF(OR(X$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>X$3,$H242/$G242,$H242-SUM($I242:W242)))","v":0},{"$f":"IF(OR(Y$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Y$3,$H242/$G242,$H242-SUM($I242:X242)))","v":0},{"$f":"IF(OR(Z$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Z$3,$H242/$G242,$H242-SUM($I242:Y242)))","v":0},{"$f":"IF(OR(AA$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AA$3,$H242/$G242,$H242-SUM($I242:Z242)))","v":0},{"$f":"IF(OR(AB$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AB$3,$H242/$G242,$H242-SUM($I242:AA242)))","v":0},{"$f":"IF(OR(AC$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AC$3,$H242/$G242,$H242-SUM($I242:AB242)))","v":0},{"$f":"IF(OR(AD$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AD$3,$H242/$G242,$H242-SUM($I242:AC242)))","v":0},{"$f":"IF(OR(AE$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AE$3,$H242/$G242,$H242-SUM($I242:AD242)))","v":0},{"$f":"IF(OR(AF$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AF$3,$H242/$G242,$H242-SUM($I242:AE242)))","v":0},{"$f":"IF(OR(AG$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AG$3,$H242/$G242,$H242-SUM($I242:AF242)))","v":0},{"$f":"IF(OR(AH$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AH$3,$H242/$G242,$H242-SUM($I242:AG242)))","v":0},{"$f":"IF(OR(AI$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AI$3,$H242/$G242,$H242-SUM($I242:AH242)))","v":0},{"$f":"IF(OR(AJ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AJ$3,$H242/$G242,$H242-SUM($I242:AI242)))","v":0},{"$f":"IF(OR(AK$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AK$3,$H242/$G242,$H242-SUM($I242:AJ242)))","v":0},{"$f":"IF(OR(AL$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AL$3,$H242/$G242,$H242-SUM($I242:AK242)))","v":0},{"$f":"IF(OR(AM$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AM$3,$H242/$G242,$H242-SUM($I242:AL242)))","v":0},{"$f":"IF(OR(AN$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AN$3,$H242/$G242,$H242-SUM($I242:AM242)))","v":0},{"$f":"IF(OR(AO$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AO$3,$H242/$G242,$H242-SUM($I242:AN242)))","v":0},{"$f":"IF(OR(AP$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AP$3,$H242/$G242,$H242-SUM($I242:AO242)))","v":0},{"$f":"IF(OR(AQ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AQ$3,$H242/$G242,$H242-SUM($I242:AP242)))","v":0},{"$f":"IF(OR(AR$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AR$3,$H242/$G242,$H242-SUM($I242:AQ242)))","v":0},{"$f":"IF(OR(AS$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AS$3,$H242/$G242,$H242-SUM($I242:AR242)))","v":0},{"$f":"IF(OR(AT$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AT$3,$H242/$G242,$H242-SUM($I242:AS242)))","v":0},{"$f":"IF(OR(AU$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AU$3,$H242/$G242,$H242-SUM($I242:AT242)))","v":0},{"$f":"IF(OR(AV$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AV$3,$H242/$G242,$H242-SUM($I242:AU242)))","v":0},{"$f":"IF(OR(AW$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AW$3,$H242/$G242,$H242-SUM($I242:AV242)))","v":0},{"$f":"IF(OR(AX$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AX$3,$H242/$G242,$H242-SUM($I242:AW242)))","v":0},{"$f":"IF(OR(AY$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AY$3,$H242/$G242,$H242-SUM($I242:AX242)))","v":0},{"$f":"IF(OR(AZ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AZ$3,$H242/$G242,$H242-SUM($I242:AY242)))","v":0},{"$f":"IF(OR(BA$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BA$3,$H242/$G242,$H242-SUM($I242:AZ242)))","v":0},{"$f":"IF(OR(BB$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BB$3,$H242/$G242,$H242-SUM($I242:BA242)))","v":0},{"$f":"IF(OR(BC$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BC$3,$H242/$G242,$H242-SUM($I242:BB242)))","v":0},{"$f":"IF(OR(BD$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BD$3,$H242/$G242,$H242-SUM($I242:BC242)))","v":0},{"$f":"IF(OR(BE$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BE$3,$H242/$G242,$H242-SUM($I242:BD242)))","v":0},{"$f":"IF(OR(BF$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BF$3,$H242/$G242,$H242-SUM($I242:BE242)))","v":0},{"$f":"IF(OR(BG$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BG$3,$H242/$G242,$H242-SUM($I242:BF242)))","v":0},{"$f":"IF(OR(BH$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BH$3,$H242/$G242,$H242-SUM($I242:BG242)))","v":0},{"$f":"IF(OR(BI$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BI$3,$H242/$G242,$H242-SUM($I242:BH242)))","v":0},{"$f":"IF(OR(BJ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BJ$3,$H242/$G242,$H242-SUM($I242:BI242)))","v":0},{"$f":"IF(OR(BK$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BK$3,$H242/$G242,$H242-SUM($I242:BJ242)))","v":0},{"$f":"IF(OR(BL$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BL$3,$H242/$G242,$H242-SUM($I242:BK242)))","v":0},{"$f":"IF(OR(BM$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BM$3,$H242/$G242,$H242-SUM($I242:BL242)))","v":0},{"$f":"IF(OR(BN$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BN$3,$H242/$G242,$H242-SUM($I242:BM242)))","v":0},{"$f":"IF(OR(BO$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BO$3,$H242/$G242,$H242-SUM($I242:BN242)))","v":0},{"$f":"IF(OR(BP$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BP$3,$H242/$G242,$H242-SUM($I242:BO242)))","v":0},{"$f":"IF(OR(BQ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BQ$3,$H242/$G242,$H242-SUM($I242:BP242)))","v":0},{"$f":"IF(OR(BR$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BR$3,$H242/$G242,$H242-SUM($I242:BQ242)))","v":0},{"$f":"IF(OR(BS$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BS$3,$H242/$G242,$H242-SUM($I242:BR242)))","v":0},{"$f":"IF(OR(BT$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BT$3,$H242/$G242,$H242-SUM($I242:BS242)))","v":0},{"$f":"IF(OR(BU$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BU$3,$H242/$G242,$H242-SUM($I242:BT242)))","v":0},{"$f":"IF(OR(BV$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BV$3,$H242/$G242,$H242-SUM($I242:BU242)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,55,{"$f":"AJ216","v":0},null,{"$f":"IF(OR(J$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>J$3,$H243/$G243,$H243-SUM($I243:I243)))","v":0},{"$f":"IF(OR(K$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>K$3,$H243/$G243,$H243-SUM($I243:J243)))","v":0},{"$f":"IF(OR(L$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>L$3,$H243/$G243,$H243-SUM($I243:K243)))","v":0},{"$f":"IF(OR(M$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>M$3,$H243/$G243,$H243-SUM($I243:L243)))","v":0},{"$f":"IF(OR(N$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>N$3,$H243/$G243,$H243-SUM($I243:M243)))","v":0},{"$f":"IF(OR(O$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>O$3,$H243/$G243,$H243-SUM($I243:N243)))","v":0},{"$f":"IF(OR(P$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>P$3,$H243/$G243,$H243-SUM($I243:O243)))","v":0},{"$f":"IF(OR(Q$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Q$3,$H243/$G243,$H243-SUM($I243:P243)))","v":0},{"$f":"IF(OR(R$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>R$3,$H243/$G243,$H243-SUM($I243:Q243)))","v":0},{"$f":"IF(OR(S$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>S$3,$H243/$G243,$H243-SUM($I243:R243)))","v":0},{"$f":"IF(OR(T$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>T$3,$H243/$G243,$H243-SUM($I243:S243)))","v":0},{"$f":"IF(OR(U$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>U$3,$H243/$G243,$H243-SUM($I243:T243)))","v":0},{"$f":"IF(OR(V$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>V$3,$H243/$G243,$H243-SUM($I243:U243)))","v":0},{"$f":"IF(OR(W$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>W$3,$H243/$G243,$H243-SUM($I243:V243)))","v":0},{"$f":"IF(OR(X$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>X$3,$H243/$G243,$H243-SUM($I243:W243)))","v":0},{"$f":"IF(OR(Y$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Y$3,$H243/$G243,$H243-SUM($I243:X243)))","v":0},{"$f":"IF(OR(Z$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Z$3,$H243/$G243,$H243-SUM($I243:Y243)))","v":0},{"$f":"IF(OR(AA$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AA$3,$H243/$G243,$H243-SUM($I243:Z243)))","v":0},{"$f":"IF(OR(AB$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AB$3,$H243/$G243,$H243-SUM($I243:AA243)))","v":0},{"$f":"IF(OR(AC$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AC$3,$H243/$G243,$H243-SUM($I243:AB243)))","v":0},{"$f":"IF(OR(AD$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AD$3,$H243/$G243,$H243-SUM($I243:AC243)))","v":0},{"$f":"IF(OR(AE$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AE$3,$H243/$G243,$H243-SUM($I243:AD243)))","v":0},{"$f":"IF(OR(AF$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AF$3,$H243/$G243,$H243-SUM($I243:AE243)))","v":0},{"$f":"IF(OR(AG$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AG$3,$H243/$G243,$H243-SUM($I243:AF243)))","v":0},{"$f":"IF(OR(AH$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AH$3,$H243/$G243,$H243-SUM($I243:AG243)))","v":0},{"$f":"IF(OR(AI$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AI$3,$H243/$G243,$H243-SUM($I243:AH243)))","v":0},{"$f":"IF(OR(AJ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AJ$3,$H243/$G243,$H243-SUM($I243:AI243)))","v":0},{"$f":"IF(OR(AK$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AK$3,$H243/$G243,$H243-SUM($I243:AJ243)))","v":0},{"$f":"IF(OR(AL$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AL$3,$H243/$G243,$H243-SUM($I243:AK243)))","v":0},{"$f":"IF(OR(AM$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AM$3,$H243/$G243,$H243-SUM($I243:AL243)))","v":0},{"$f":"IF(OR(AN$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AN$3,$H243/$G243,$H243-SUM($I243:AM243)))","v":0},{"$f":"IF(OR(AO$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AO$3,$H243/$G243,$H243-SUM($I243:AN243)))","v":0},{"$f":"IF(OR(AP$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AP$3,$H243/$G243,$H243-SUM($I243:AO243)))","v":0},{"$f":"IF(OR(AQ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AQ$3,$H243/$G243,$H243-SUM($I243:AP243)))","v":0},{"$f":"IF(OR(AR$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AR$3,$H243/$G243,$H243-SUM($I243:AQ243)))","v":0},{"$f":"IF(OR(AS$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AS$3,$H243/$G243,$H243-SUM($I243:AR243)))","v":0},{"$f":"IF(OR(AT$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AT$3,$H243/$G243,$H243-SUM($I243:AS243)))","v":0},{"$f":"IF(OR(AU$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AU$3,$H243/$G243,$H243-SUM($I243:AT243)))","v":0},{"$f":"IF(OR(AV$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AV$3,$H243/$G243,$H243-SUM($I243:AU243)))","v":0},{"$f":"IF(OR(AW$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AW$3,$H243/$G243,$H243-SUM($I243:AV243)))","v":0},{"$f":"IF(OR(AX$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AX$3,$H243/$G243,$H243-SUM($I243:AW243)))","v":0},{"$f":"IF(OR(AY$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AY$3,$H243/$G243,$H243-SUM($I243:AX243)))","v":0},{"$f":"IF(OR(AZ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AZ$3,$H243/$G243,$H243-SUM($I243:AY243)))","v":0},{"$f":"IF(OR(BA$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BA$3,$H243/$G243,$H243-SUM($I243:AZ243)))","v":0},{"$f":"IF(OR(BB$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BB$3,$H243/$G243,$H243-SUM($I243:BA243)))","v":0},{"$f":"IF(OR(BC$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BC$3,$H243/$G243,$H243-SUM($I243:BB243)))","v":0},{"$f":"IF(OR(BD$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BD$3,$H243/$G243,$H243-SUM($I243:BC243)))","v":0},{"$f":"IF(OR(BE$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BE$3,$H243/$G243,$H243-SUM($I243:BD243)))","v":0},{"$f":"IF(OR(BF$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BF$3,$H243/$G243,$H243-SUM($I243:BE243)))","v":0},{"$f":"IF(OR(BG$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BG$3,$H243/$G243,$H243-SUM($I243:BF243)))","v":0},{"$f":"IF(OR(BH$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BH$3,$H243/$G243,$H243-SUM($I243:BG243)))","v":0},{"$f":"IF(OR(BI$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BI$3,$H243/$G243,$H243-SUM($I243:BH243)))","v":0},{"$f":"IF(OR(BJ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BJ$3,$H243/$G243,$H243-SUM($I243:BI243)))","v":0},{"$f":"IF(OR(BK$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BK$3,$H243/$G243,$H243-SUM($I243:BJ243)))","v":0},{"$f":"IF(OR(BL$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BL$3,$H243/$G243,$H243-SUM($I243:BK243)))","v":0},{"$f":"IF(OR(BM$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BM$3,$H243/$G243,$H243-SUM($I243:BL243)))","v":0},{"$f":"IF(OR(BN$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BN$3,$H243/$G243,$H243-SUM($I243:BM243)))","v":0},{"$f":"IF(OR(BO$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BO$3,$H243/$G243,$H243-SUM($I243:BN243)))","v":0},{"$f":"IF(OR(BP$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BP$3,$H243/$G243,$H243-SUM($I243:BO243)))","v":0},{"$f":"IF(OR(BQ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BQ$3,$H243/$G243,$H243-SUM($I243:BP243)))","v":0},{"$f":"IF(OR(BR$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BR$3,$H243/$G243,$H243-SUM($I243:BQ243)))","v":0},{"$f":"IF(OR(BS$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BS$3,$H243/$G243,$H243-SUM($I243:BR243)))","v":0},{"$f":"IF(OR(BT$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BT$3,$H243/$G243,$H243-SUM($I243:BS243)))","v":0},{"$f":"IF(OR(BU$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BU$3,$H243/$G243,$H243-SUM($I243:BT243)))","v":0},{"$f":"IF(OR(BV$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BV$3,$H243/$G243,$H243-SUM($I243:BU243)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,55,{"$f":"AK216","v":0},null,{"$f":"IF(OR(J$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>J$3,$H244/$G244,$H244-SUM($I244:I244)))","v":0},{"$f":"IF(OR(K$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>K$3,$H244/$G244,$H244-SUM($I244:J244)))","v":0},{"$f":"IF(OR(L$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>L$3,$H244/$G244,$H244-SUM($I244:K244)))","v":0},{"$f":"IF(OR(M$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>M$3,$H244/$G244,$H244-SUM($I244:L244)))","v":0},{"$f":"IF(OR(N$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>N$3,$H244/$G244,$H244-SUM($I244:M244)))","v":0},{"$f":"IF(OR(O$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>O$3,$H244/$G244,$H244-SUM($I244:N244)))","v":0},{"$f":"IF(OR(P$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>P$3,$H244/$G244,$H244-SUM($I244:O244)))","v":0},{"$f":"IF(OR(Q$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Q$3,$H244/$G244,$H244-SUM($I244:P244)))","v":0},{"$f":"IF(OR(R$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>R$3,$H244/$G244,$H244-SUM($I244:Q244)))","v":0},{"$f":"IF(OR(S$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>S$3,$H244/$G244,$H244-SUM($I244:R244)))","v":0},{"$f":"IF(OR(T$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>T$3,$H244/$G244,$H244-SUM($I244:S244)))","v":0},{"$f":"IF(OR(U$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>U$3,$H244/$G244,$H244-SUM($I244:T244)))","v":0},{"$f":"IF(OR(V$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>V$3,$H244/$G244,$H244-SUM($I244:U244)))","v":0},{"$f":"IF(OR(W$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>W$3,$H244/$G244,$H244-SUM($I244:V244)))","v":0},{"$f":"IF(OR(X$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>X$3,$H244/$G244,$H244-SUM($I244:W244)))","v":0},{"$f":"IF(OR(Y$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Y$3,$H244/$G244,$H244-SUM($I244:X244)))","v":0},{"$f":"IF(OR(Z$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Z$3,$H244/$G244,$H244-SUM($I244:Y244)))","v":0},{"$f":"IF(OR(AA$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AA$3,$H244/$G244,$H244-SUM($I244:Z244)))","v":0},{"$f":"IF(OR(AB$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AB$3,$H244/$G244,$H244-SUM($I244:AA244)))","v":0},{"$f":"IF(OR(AC$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AC$3,$H244/$G244,$H244-SUM($I244:AB244)))","v":0},{"$f":"IF(OR(AD$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AD$3,$H244/$G244,$H244-SUM($I244:AC244)))","v":0},{"$f":"IF(OR(AE$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AE$3,$H244/$G244,$H244-SUM($I244:AD244)))","v":0},{"$f":"IF(OR(AF$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AF$3,$H244/$G244,$H244-SUM($I244:AE244)))","v":0},{"$f":"IF(OR(AG$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AG$3,$H244/$G244,$H244-SUM($I244:AF244)))","v":0},{"$f":"IF(OR(AH$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AH$3,$H244/$G244,$H244-SUM($I244:AG244)))","v":0},{"$f":"IF(OR(AI$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AI$3,$H244/$G244,$H244-SUM($I244:AH244)))","v":0},{"$f":"IF(OR(AJ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AJ$3,$H244/$G244,$H244-SUM($I244:AI244)))","v":0},{"$f":"IF(OR(AK$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AK$3,$H244/$G244,$H244-SUM($I244:AJ244)))","v":0},{"$f":"IF(OR(AL$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AL$3,$H244/$G244,$H244-SUM($I244:AK244)))","v":0},{"$f":"IF(OR(AM$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AM$3,$H244/$G244,$H244-SUM($I244:AL244)))","v":0},{"$f":"IF(OR(AN$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AN$3,$H244/$G244,$H244-SUM($I244:AM244)))","v":0},{"$f":"IF(OR(AO$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AO$3,$H244/$G244,$H244-SUM($I244:AN244)))","v":0},{"$f":"IF(OR(AP$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AP$3,$H244/$G244,$H244-SUM($I244:AO244)))","v":0},{"$f":"IF(OR(AQ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AQ$3,$H244/$G244,$H244-SUM($I244:AP244)))","v":0},{"$f":"IF(OR(AR$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AR$3,$H244/$G244,$H244-SUM($I244:AQ244)))","v":0},{"$f":"IF(OR(AS$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AS$3,$H244/$G244,$H244-SUM($I244:AR244)))","v":0},{"$f":"IF(OR(AT$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AT$3,$H244/$G244,$H244-SUM($I244:AS244)))","v":0},{"$f":"IF(OR(AU$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AU$3,$H244/$G244,$H244-SUM($I244:AT244)))","v":0},{"$f":"IF(OR(AV$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AV$3,$H244/$G244,$H244-SUM($I244:AU244)))","v":0},{"$f":"IF(OR(AW$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AW$3,$H244/$G244,$H244-SUM($I244:AV244)))","v":0},{"$f":"IF(OR(AX$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AX$3,$H244/$G244,$H244-SUM($I244:AW244)))","v":0},{"$f":"IF(OR(AY$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AY$3,$H244/$G244,$H244-SUM($I244:AX244)))","v":0},{"$f":"IF(OR(AZ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AZ$3,$H244/$G244,$H244-SUM($I244:AY244)))","v":0},{"$f":"IF(OR(BA$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BA$3,$H244/$G244,$H244-SUM($I244:AZ244)))","v":0},{"$f":"IF(OR(BB$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BB$3,$H244/$G244,$H244-SUM($I244:BA244)))","v":0},{"$f":"IF(OR(BC$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BC$3,$H244/$G244,$H244-SUM($I244:BB244)))","v":0},{"$f":"IF(OR(BD$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BD$3,$H244/$G244,$H244-SUM($I244:BC244)))","v":0},{"$f":"IF(OR(BE$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BE$3,$H244/$G244,$H244-SUM($I244:BD244)))","v":0},{"$f":"IF(OR(BF$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BF$3,$H244/$G244,$H244-SUM($I244:BE244)))","v":0},{"$f":"IF(OR(BG$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BG$3,$H244/$G244,$H244-SUM($I244:BF244)))","v":0},{"$f":"IF(OR(BH$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BH$3,$H244/$G244,$H244-SUM($I244:BG244)))","v":0},{"$f":"IF(OR(BI$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BI$3,$H244/$G244,$H244-SUM($I244:BH244)))","v":0},{"$f":"IF(OR(BJ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BJ$3,$H244/$G244,$H244-SUM($I244:BI244)))","v":0},{"$f":"IF(OR(BK$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BK$3,$H244/$G244,$H244-SUM($I244:BJ244)))","v":0},{"$f":"IF(OR(BL$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BL$3,$H244/$G244,$H244-SUM($I244:BK244)))","v":0},{"$f":"IF(OR(BM$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BM$3,$H244/$G244,$H244-SUM($I244:BL244)))","v":0},{"$f":"IF(OR(BN$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BN$3,$H244/$G244,$H244-SUM($I244:BM244)))","v":0},{"$f":"IF(OR(BO$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BO$3,$H244/$G244,$H244-SUM($I244:BN244)))","v":0},{"$f":"IF(OR(BP$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BP$3,$H244/$G244,$H244-SUM($I244:BO244)))","v":0},{"$f":"IF(OR(BQ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BQ$3,$H244/$G244,$H244-SUM($I244:BP244)))","v":0},{"$f":"IF(OR(BR$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BR$3,$H244/$G244,$H244-SUM($I244:BQ244)))","v":0},{"$f":"IF(OR(BS$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BS$3,$H244/$G244,$H244-SUM($I244:BR244)))","v":0},{"$f":"IF(OR(BT$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BT$3,$H244/$G244,$H244-SUM($I244:BS244)))","v":0},{"$f":"IF(OR(BU$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BU$3,$H244/$G244,$H244-SUM($I244:BT244)))","v":0},{"$f":"IF(OR(BV$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BV$3,$H244/$G244,$H244-SUM($I244:BU244)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,55,{"$f":"AL216","v":0},null,{"$f":"IF(OR(J$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>J$3,$H245/$G245,$H245-SUM($I245:I245)))","v":0},{"$f":"IF(OR(K$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>K$3,$H245/$G245,$H245-SUM($I245:J245)))","v":0},{"$f":"IF(OR(L$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>L$3,$H245/$G245,$H245-SUM($I245:K245)))","v":0},{"$f":"IF(OR(M$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>M$3,$H245/$G245,$H245-SUM($I245:L245)))","v":0},{"$f":"IF(OR(N$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>N$3,$H245/$G245,$H245-SUM($I245:M245)))","v":0},{"$f":"IF(OR(O$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>O$3,$H245/$G245,$H245-SUM($I245:N245)))","v":0},{"$f":"IF(OR(P$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>P$3,$H245/$G245,$H245-SUM($I245:O245)))","v":0},{"$f":"IF(OR(Q$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Q$3,$H245/$G245,$H245-SUM($I245:P245)))","v":0},{"$f":"IF(OR(R$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>R$3,$H245/$G245,$H245-SUM($I245:Q245)))","v":0},{"$f":"IF(OR(S$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>S$3,$H245/$G245,$H245-SUM($I245:R245)))","v":0},{"$f":"IF(OR(T$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>T$3,$H245/$G245,$H245-SUM($I245:S245)))","v":0},{"$f":"IF(OR(U$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>U$3,$H245/$G245,$H245-SUM($I245:T245)))","v":0},{"$f":"IF(OR(V$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>V$3,$H245/$G245,$H245-SUM($I245:U245)))","v":0},{"$f":"IF(OR(W$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>W$3,$H245/$G245,$H245-SUM($I245:V245)))","v":0},{"$f":"IF(OR(X$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>X$3,$H245/$G245,$H245-SUM($I245:W245)))","v":0},{"$f":"IF(OR(Y$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Y$3,$H245/$G245,$H245-SUM($I245:X245)))","v":0},{"$f":"IF(OR(Z$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Z$3,$H245/$G245,$H245-SUM($I245:Y245)))","v":0},{"$f":"IF(OR(AA$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AA$3,$H245/$G245,$H245-SUM($I245:Z245)))","v":0},{"$f":"IF(OR(AB$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AB$3,$H245/$G245,$H245-SUM($I245:AA245)))","v":0},{"$f":"IF(OR(AC$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AC$3,$H245/$G245,$H245-SUM($I245:AB245)))","v":0},{"$f":"IF(OR(AD$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AD$3,$H245/$G245,$H245-SUM($I245:AC245)))","v":0},{"$f":"IF(OR(AE$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AE$3,$H245/$G245,$H245-SUM($I245:AD245)))","v":0},{"$f":"IF(OR(AF$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AF$3,$H245/$G245,$H245-SUM($I245:AE245)))","v":0},{"$f":"IF(OR(AG$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AG$3,$H245/$G245,$H245-SUM($I245:AF245)))","v":0},{"$f":"IF(OR(AH$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AH$3,$H245/$G245,$H245-SUM($I245:AG245)))","v":0},{"$f":"IF(OR(AI$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AI$3,$H245/$G245,$H245-SUM($I245:AH245)))","v":0},{"$f":"IF(OR(AJ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AJ$3,$H245/$G245,$H245-SUM($I245:AI245)))","v":0},{"$f":"IF(OR(AK$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AK$3,$H245/$G245,$H245-SUM($I245:AJ245)))","v":0},{"$f":"IF(OR(AL$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AL$3,$H245/$G245,$H245-SUM($I245:AK245)))","v":0},{"$f":"IF(OR(AM$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AM$3,$H245/$G245,$H245-SUM($I245:AL245)))","v":0},{"$f":"IF(OR(AN$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AN$3,$H245/$G245,$H245-SUM($I245:AM245)))","v":0},{"$f":"IF(OR(AO$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AO$3,$H245/$G245,$H245-SUM($I245:AN245)))","v":0},{"$f":"IF(OR(AP$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AP$3,$H245/$G245,$H245-SUM($I245:AO245)))","v":0},{"$f":"IF(OR(AQ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AQ$3,$H245/$G245,$H245-SUM($I245:AP245)))","v":0},{"$f":"IF(OR(AR$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AR$3,$H245/$G245,$H245-SUM($I245:AQ245)))","v":0},{"$f":"IF(OR(AS$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AS$3,$H245/$G245,$H245-SUM($I245:AR245)))","v":0},{"$f":"IF(OR(AT$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AT$3,$H245/$G245,$H245-SUM($I245:AS245)))","v":0},{"$f":"IF(OR(AU$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AU$3,$H245/$G245,$H245-SUM($I245:AT245)))","v":0},{"$f":"IF(OR(AV$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AV$3,$H245/$G245,$H245-SUM($I245:AU245)))","v":0},{"$f":"IF(OR(AW$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AW$3,$H245/$G245,$H245-SUM($I245:AV245)))","v":0},{"$f":"IF(OR(AX$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AX$3,$H245/$G245,$H245-SUM($I245:AW245)))","v":0},{"$f":"IF(OR(AY$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AY$3,$H245/$G245,$H245-SUM($I245:AX245)))","v":0},{"$f":"IF(OR(AZ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AZ$3,$H245/$G245,$H245-SUM($I245:AY245)))","v":0},{"$f":"IF(OR(BA$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BA$3,$H245/$G245,$H245-SUM($I245:AZ245)))","v":0},{"$f":"IF(OR(BB$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BB$3,$H245/$G245,$H245-SUM($I245:BA245)))","v":0},{"$f":"IF(OR(BC$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BC$3,$H245/$G245,$H245-SUM($I245:BB245)))","v":0},{"$f":"IF(OR(BD$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BD$3,$H245/$G245,$H245-SUM($I245:BC245)))","v":0},{"$f":"IF(OR(BE$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BE$3,$H245/$G245,$H245-SUM($I245:BD245)))","v":0},{"$f":"IF(OR(BF$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BF$3,$H245/$G245,$H245-SUM($I245:BE245)))","v":0},{"$f":"IF(OR(BG$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BG$3,$H245/$G245,$H245-SUM($I245:BF245)))","v":0},{"$f":"IF(OR(BH$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BH$3,$H245/$G245,$H245-SUM($I245:BG245)))","v":0},{"$f":"IF(OR(BI$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BI$3,$H245/$G245,$H245-SUM($I245:BH245)))","v":0},{"$f":"IF(OR(BJ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BJ$3,$H245/$G245,$H245-SUM($I245:BI245)))","v":0},{"$f":"IF(OR(BK$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BK$3,$H245/$G245,$H245-SUM($I245:BJ245)))","v":0},{"$f":"IF(OR(BL$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BL$3,$H245/$G245,$H245-SUM($I245:BK245)))","v":0},{"$f":"IF(OR(BM$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BM$3,$H245/$G245,$H245-SUM($I245:BL245)))","v":0},{"$f":"IF(OR(BN$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BN$3,$H245/$G245,$H245-SUM($I245:BM245)))","v":0},{"$f":"IF(OR(BO$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BO$3,$H245/$G245,$H245-SUM($I245:BN245)))","v":0},{"$f":"IF(OR(BP$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BP$3,$H245/$G245,$H245-SUM($I245:BO245)))","v":0},{"$f":"IF(OR(BQ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BQ$3,$H245/$G245,$H245-SUM($I245:BP245)))","v":0},{"$f":"IF(OR(BR$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BR$3,$H245/$G245,$H245-SUM($I245:BQ245)))","v":0},{"$f":"IF(OR(BS$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BS$3,$H245/$G245,$H245-SUM($I245:BR245)))","v":0},{"$f":"IF(OR(BT$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BT$3,$H245/$G245,$H245-SUM($I245:BS245)))","v":0},{"$f":"IF(OR(BU$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BU$3,$H245/$G245,$H245-SUM($I245:BT245)))","v":0},{"$f":"IF(OR(BV$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BV$3,$H245/$G245,$H245-SUM($I245:BU245)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,55,{"$f":"AM216","v":0},null,{"$f":"IF(OR(J$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>J$3,$H246/$G246,$H246-SUM($I246:I246)))","v":0},{"$f":"IF(OR(K$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>K$3,$H246/$G246,$H246-SUM($I246:J246)))","v":0},{"$f":"IF(OR(L$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>L$3,$H246/$G246,$H246-SUM($I246:K246)))","v":0},{"$f":"IF(OR(M$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>M$3,$H246/$G246,$H246-SUM($I246:L246)))","v":0},{"$f":"IF(OR(N$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>N$3,$H246/$G246,$H246-SUM($I246:M246)))","v":0},{"$f":"IF(OR(O$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>O$3,$H246/$G246,$H246-SUM($I246:N246)))","v":0},{"$f":"IF(OR(P$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>P$3,$H246/$G246,$H246-SUM($I246:O246)))","v":0},{"$f":"IF(OR(Q$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Q$3,$H246/$G246,$H246-SUM($I246:P246)))","v":0},{"$f":"IF(OR(R$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>R$3,$H246/$G246,$H246-SUM($I246:Q246)))","v":0},{"$f":"IF(OR(S$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>S$3,$H246/$G246,$H246-SUM($I246:R246)))","v":0},{"$f":"IF(OR(T$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>T$3,$H246/$G246,$H246-SUM($I246:S246)))","v":0},{"$f":"IF(OR(U$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>U$3,$H246/$G246,$H246-SUM($I246:T246)))","v":0},{"$f":"IF(OR(V$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>V$3,$H246/$G246,$H246-SUM($I246:U246)))","v":0},{"$f":"IF(OR(W$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>W$3,$H246/$G246,$H246-SUM($I246:V246)))","v":0},{"$f":"IF(OR(X$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>X$3,$H246/$G246,$H246-SUM($I246:W246)))","v":0},{"$f":"IF(OR(Y$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Y$3,$H246/$G246,$H246-SUM($I246:X246)))","v":0},{"$f":"IF(OR(Z$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Z$3,$H246/$G246,$H246-SUM($I246:Y246)))","v":0},{"$f":"IF(OR(AA$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AA$3,$H246/$G246,$H246-SUM($I246:Z246)))","v":0},{"$f":"IF(OR(AB$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AB$3,$H246/$G246,$H246-SUM($I246:AA246)))","v":0},{"$f":"IF(OR(AC$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AC$3,$H246/$G246,$H246-SUM($I246:AB246)))","v":0},{"$f":"IF(OR(AD$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AD$3,$H246/$G246,$H246-SUM($I246:AC246)))","v":0},{"$f":"IF(OR(AE$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AE$3,$H246/$G246,$H246-SUM($I246:AD246)))","v":0},{"$f":"IF(OR(AF$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AF$3,$H246/$G246,$H246-SUM($I246:AE246)))","v":0},{"$f":"IF(OR(AG$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AG$3,$H246/$G246,$H246-SUM($I246:AF246)))","v":0},{"$f":"IF(OR(AH$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AH$3,$H246/$G246,$H246-SUM($I246:AG246)))","v":0},{"$f":"IF(OR(AI$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AI$3,$H246/$G246,$H246-SUM($I246:AH246)))","v":0},{"$f":"IF(OR(AJ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AJ$3,$H246/$G246,$H246-SUM($I246:AI246)))","v":0},{"$f":"IF(OR(AK$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AK$3,$H246/$G246,$H246-SUM($I246:AJ246)))","v":0},{"$f":"IF(OR(AL$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AL$3,$H246/$G246,$H246-SUM($I246:AK246)))","v":0},{"$f":"IF(OR(AM$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AM$3,$H246/$G246,$H246-SUM($I246:AL246)))","v":0},{"$f":"IF(OR(AN$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AN$3,$H246/$G246,$H246-SUM($I246:AM246)))","v":0},{"$f":"IF(OR(AO$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AO$3,$H246/$G246,$H246-SUM($I246:AN246)))","v":0},{"$f":"IF(OR(AP$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AP$3,$H246/$G246,$H246-SUM($I246:AO246)))","v":0},{"$f":"IF(OR(AQ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AQ$3,$H246/$G246,$H246-SUM($I246:AP246)))","v":0},{"$f":"IF(OR(AR$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AR$3,$H246/$G246,$H246-SUM($I246:AQ246)))","v":0},{"$f":"IF(OR(AS$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AS$3,$H246/$G246,$H246-SUM($I246:AR246)))","v":0},{"$f":"IF(OR(AT$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AT$3,$H246/$G246,$H246-SUM($I246:AS246)))","v":0},{"$f":"IF(OR(AU$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AU$3,$H246/$G246,$H246-SUM($I246:AT246)))","v":0},{"$f":"IF(OR(AV$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AV$3,$H246/$G246,$H246-SUM($I246:AU246)))","v":0},{"$f":"IF(OR(AW$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AW$3,$H246/$G246,$H246-SUM($I246:AV246)))","v":0},{"$f":"IF(OR(AX$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AX$3,$H246/$G246,$H246-SUM($I246:AW246)))","v":0},{"$f":"IF(OR(AY$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AY$3,$H246/$G246,$H246-SUM($I246:AX246)))","v":0},{"$f":"IF(OR(AZ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AZ$3,$H246/$G246,$H246-SUM($I246:AY246)))","v":0},{"$f":"IF(OR(BA$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BA$3,$H246/$G246,$H246-SUM($I246:AZ246)))","v":0},{"$f":"IF(OR(BB$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BB$3,$H246/$G246,$H246-SUM($I246:BA246)))","v":0},{"$f":"IF(OR(BC$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BC$3,$H246/$G246,$H246-SUM($I246:BB246)))","v":0},{"$f":"IF(OR(BD$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BD$3,$H246/$G246,$H246-SUM($I246:BC246)))","v":0},{"$f":"IF(OR(BE$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BE$3,$H246/$G246,$H246-SUM($I246:BD246)))","v":0},{"$f":"IF(OR(BF$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BF$3,$H246/$G246,$H246-SUM($I246:BE246)))","v":0},{"$f":"IF(OR(BG$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BG$3,$H246/$G246,$H246-SUM($I246:BF246)))","v":0},{"$f":"IF(OR(BH$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BH$3,$H246/$G246,$H246-SUM($I246:BG246)))","v":0},{"$f":"IF(OR(BI$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BI$3,$H246/$G246,$H246-SUM($I246:BH246)))","v":0},{"$f":"IF(OR(BJ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BJ$3,$H246/$G246,$H246-SUM($I246:BI246)))","v":0},{"$f":"IF(OR(BK$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BK$3,$H246/$G246,$H246-SUM($I246:BJ246)))","v":0},{"$f":"IF(OR(BL$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BL$3,$H246/$G246,$H246-SUM($I246:BK246)))","v":0},{"$f":"IF(OR(BM$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BM$3,$H246/$G246,$H246-SUM($I246:BL246)))","v":0},{"$f":"IF(OR(BN$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BN$3,$H246/$G246,$H246-SUM($I246:BM246)))","v":0},{"$f":"IF(OR(BO$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BO$3,$H246/$G246,$H246-SUM($I246:BN246)))","v":0},{"$f":"IF(OR(BP$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BP$3,$H246/$G246,$H246-SUM($I246:BO246)))","v":0},{"$f":"IF(OR(BQ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BQ$3,$H246/$G246,$H246-SUM($I246:BP246)))","v":0},{"$f":"IF(OR(BR$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BR$3,$H246/$G246,$H246-SUM($I246:BQ246)))","v":0},{"$f":"IF(OR(BS$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BS$3,$H246/$G246,$H246-SUM($I246:BR246)))","v":0},{"$f":"IF(OR(BT$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BT$3,$H246/$G246,$H246-SUM($I246:BS246)))","v":0},{"$f":"IF(OR(BU$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BU$3,$H246/$G246,$H246-SUM($I246:BT246)))","v":0},{"$f":"IF(OR(BV$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BV$3,$H246/$G246,$H246-SUM($I246:BU246)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J208,J213:J214,J217:J246)","v":26.121811266457357},27.03487807444559,27.97124917827075,29.308832161684219,30.912382907565746,32.163332254836369,33.494930856183693,34.555695225264799,36.484895700558766,38.15176195488047,39.834740155129964,39.834740155129964,39.834740155129964,39.834740155129964,31.243407230086021,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,{"$f":"SUM(AP208,AP213:AP214,AP217:AP246)","v":13.712928888672607},13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.712928888672607,13.931478389776242,13.018411581788047,12.082040477962838,10.744457494549348,9.1409067486680087,7.6314372637471584,6.2998386623998295,5.2390742933186889,3.3098738180248892,1.6430075637031507]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J216-SUM(J217:J246)+I249","v":50.21867443935286},{"$f":"K216-SUM(K217:K246)+J249","v":100.80601834174837},{"$f":"L216-SUM(L217:L246)+K249","v":172.52364451767568},{"$f":"M216-SUM(M217:M246)+L249","v":257.53191464593283},{"$f":"N216-SUM(N217:N246)+M249","v":333.56377966541118},{"$f":"O216-SUM(O217:O246)+N249","v":400.54163225003123},{"$f":"P216-SUM(P217:P246)+O249","v":451.29200345866195},{"$f":"Q216-SUM(Q217:Q246)+P249","v":548.74559613991892},{"$f":"R216-SUM(R217:R246)+Q249","v":629.84160619240765},{"$f":"S216-SUM(S217:S246)+R249","v":707.95852200655054},{"$f":"T216-SUM(T217:T246)+S249","v":694.06701425332062},{"$f":"U216-SUM(U217:U246)+T249","v":680.17550650009071},{"$f":"V216-SUM(V217:V246)+U249","v":666.28399874686079},{"$f":"W216-SUM(W217:W246)+V249","v":652.39249099363087},{"$f":"X216-SUM(X217:X246)+W249","v":638.50098324040096},{"$f":"Y216-SUM(Y217:Y246)+X249","v":624.60947548717104},{"$f":"Z216-SUM(Z217:Z246)+Y249","v":610.71796773394112},{"$f":"AA216-SUM(AA217:AA246)+Z249","v":596.82645998071121},{"$f":"AB216-SUM(AB217:AB246)+AA249","v":582.93495222748129},{"$f":"AC216-SUM(AC217:AC246)+AB249","v":569.04344447425137},{"$f":"AD216-SUM(AD217:AD246)+AC249","v":555.15193672102146},{"$f":"AE216-SUM(AE217:AE246)+AD249","v":541.26042896779154},{"$f":"AF216-SUM(AF217:AF246)+AE249","v":527.36892121456162},{"$f":"AG216-SUM(AG217:AG246)+AF249","v":513.47741346133171},{"$f":"AH216-SUM(AH217:AH246)+AG249","v":499.58590570810185},{"$f":"AI216-SUM(AI217:AI246)+AH249","v":485.69439795487199},{"$f":"AJ216-SUM(AJ217:AJ246)+AI249","v":471.80289020164213},{"$f":"AK216-SUM(AK217:AK246)+AJ249","v":457.91138244841227},{"$f":"AL216-SUM(AL217:AL246)+AK249","v":444.01987469518241},{"$f":"AM216-SUM(AM217:AM246)+AL249","v":430.12836694195255},{"$f":"AN216-SUM(AN217:AN246)+AM249","v":416.23685918872269},{"$f":"AO216-SUM(AO217:AO246)+AN249","v":402.34535143549283},{"$f":"AP216-SUM(AP217:AP246)+AO249","v":388.45384368226297},{"$f":"AQ216-SUM(AQ217:AQ246)+AP249","v":374.56233592903311},{"$f":"AR216-SUM(AR217:AR246)+AQ249","v":360.67082817580325},{"$f":"AS216-SUM(AS217:AS246)+AR249","v":346.77932042257339},{"$f":"AT216-SUM(AT217:AT246)+AS249","v":332.88781266934353},{"$f":"AU216-SUM(AU217:AU246)+AT249","v":318.99630491611367},{"$f":"AV216-SUM(AV217:AV246)+AU249","v":305.10479716288381},{"$f":"AW216-SUM(AW217:AW246)+AV249","v":291.21328940965395},{"$f":"AX216-SUM(AX217:AX246)+AW249","v":277.32178165642409},{"$f":"AY216-SUM(AY217:AY246)+AX249","v":263.43027390319423},{"$f":"AZ216-SUM(AZ217:AZ246)+AY249","v":249.53876614996435},{"$f":"BA216-SUM(BA217:BA246)+AZ249","v":235.64725839673446},{"$f":"BB216-SUM(BB217:BB246)+BA249","v":221.75575064350457},{"$f":"BC216-SUM(BC217:BC246)+BB249","v":207.86424289027468},{"$f":"BD216-SUM(BD217:BD246)+BC249","v":193.97273513704479},{"$f":"BE216-SUM(BE217:BE246)+BD249","v":180.08122738381491},{"$f":"BF216-SUM(BF217:BF246)+BE249","v":166.18971963058502},{"$f":"BG216-SUM(BG217:BG246)+BF249","v":152.29821187735513},{"$f":"BH216-SUM(BH217:BH246)+BG249","v":138.40670412412524},{"$f":"BI216-SUM(BI217:BI246)+BH249","v":124.51519637089537},{"$f":"BJ216-SUM(BJ217:BJ246)+BI249","v":110.62368861766549},{"$f":"BK216-SUM(BK217:BK246)+BJ249","v":96.73218086443562},{"$f":"BL216-SUM(BL217:BL246)+BK249","v":82.840673111205746},{"$f":"BM216-SUM(BM217:BM246)+BL249","v":68.949165357975915},{"$f":"BN216-SUM(BN217:BN246)+BM249","v":55.970724412734278},{"$f":"BO216-SUM(BO217:BO246)+BN249","v":43.92865457131785},{"$f":"BP216-SUM(BP217:BP246)+BO249","v":33.224167713314912},{"$f":"BQ216-SUM(BQ217:BQ246)+BP249","v":24.123231601193311},{"$f":"BR216-SUM(BR217:BR246)+BQ249","v":16.491794337446152},{"$f":"BS216-SUM(BS217:BS246)+BR249","v":10.191955675046323},{"$f":"BT216-SUM(BT217:BT246)+BS249","v":4.952881381727634},{"$f":"BU216-SUM(BU217:BU246)+BT249","v":1.6430075637027448},{"$f":"BV216-SUM(BV217:BV246)+BU249","v":-4.0589753780295723E-13}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B205","v":"Total Closing RAB - LVS"},"$m Real 2010",null,null,null,null,{"$f":"J249+J209","v":407.33269924471205},{"$f":"K249+K209","v":431.79823188065018},477.39404679012011,536.28050565191984,586.19055940494081,627.04660072310355,651.67516066527696,723.00694208007644,777.98114086610781,829.97624541379344,789.96292639410615,749.94960737441886,709.93628835473157,669.92296933504429,638.50098324040096,624.60947548717104,610.71796773394112,596.82645998071121,582.93495222748129,569.04344447425137,555.15193672102146,541.26042896779154,527.36892121456162,513.47741346133171,499.58590570810185,485.69439795487199,471.80289020164213,457.91138244841227,444.01987469518241,430.12836694195255,416.23685918872269,402.34535143549283,388.45384368226297,374.56233592903311,360.67082817580325,346.77932042257339,332.88781266934353,318.99630491611367,305.10479716288381,291.21328940965395,277.32178165642409,263.43027390319423,249.53876614996435,235.64725839673446,221.75575064350457,207.86424289027468,193.97273513704479,180.08122738381491,166.18971963058502,152.29821187735513,138.40670412412524,124.51519637089537,110.62368861766549,96.73218086443562,82.840673111205746,68.949165357975915,55.970724412734278,43.92865457131785,33.224167713314912,24.123231601193311,{"$f":"BR249+BR209","v":16.491794337446152},{"$f":"BS249+BS209","v":10.191955675046323},{"$f":"BT249+BT209","v":4.952881381727634},{"$f":"BU249+BU209","v":1.6430075637027448},{"$f":"BV249+BV209","v":-4.0589753780295723E-13}]
[]
[6,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A252))","v":"Communications"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I252+1","v":2011},{"$f":"J252+1","v":2012},{"$f":"K252+1","v":2013},{"$f":"L252+1","v":2014},{"$f":"M252+1","v":2015},{"$f":"N252+1","v":2016},{"$f":"O252+1","v":2017},{"$f":"P252+1","v":2018},{"$f":"Q252+1","v":2019},{"$f":"R252+1","v":2020},{"$f":"S252+1","v":2021},{"$f":"T252+1","v":2022},{"$f":"U252+1","v":2023},{"$f":"V252+1","v":2024},{"$f":"W252+1","v":2025},{"$f":"X252+1","v":2026},{"$f":"Y252+1","v":2027},{"$f":"Z252+1","v":2028},{"$f":"AA252+1","v":2029},{"$f":"AB252+1","v":2030},{"$f":"AC252+1","v":2031},{"$f":"AD252+1","v":2032},{"$f":"AE252+1","v":2033},{"$f":"AF252+1","v":2034},{"$f":"AG252+1","v":2035},{"$f":"AH252+1","v":2036},{"$f":"AI252+1","v":2037},{"$f":"AJ252+1","v":2038},{"$f":"AK252+1","v":2039},{"$f":"AL252+1","v":2040},{"$f":"AM252+1","v":2041},{"$f":"AN252+1","v":2042},{"$f":"AO252+1","v":2043},{"$f":"AP252+1","v":2044},{"$f":"AQ252+1","v":2045},{"$f":"AR252+1","v":2046},{"$f":"AS252+1","v":2047},{"$f":"AT252+1","v":2048},{"$f":"AU252+1","v":2049},{"$f":"AV252+1","v":2050},{"$f":"AW252+1","v":2051},{"$f":"AX252+1","v":2052},{"$f":"AY252+1","v":2053},{"$f":"AZ252+1","v":2054},{"$f":"BA252+1","v":2055},{"$f":"BB252+1","v":2056},{"$f":"BC252+1","v":2057},{"$f":"BD252+1","v":2058},{"$f":"BE252+1","v":2059},{"$f":"BF252+1","v":2060},{"$f":"BG252+1","v":2061},{"$f":"BH252+1","v":2062},{"$f":"BI252+1","v":2063},{"$f":"BJ252+1","v":2064},{"$f":"BK252+1","v":2065},{"$f":"BL252+1","v":2066},{"$f":"BM252+1","v":2067},{"$f":"BN252+1","v":2068},{"$f":"BO252+1","v":2069},{"$f":"BP252+1","v":2070},{"$f":"BQ252+1","v":2071},{"$f":"BR252+1","v":2072},{"$f":"BS252+1","v":2073},{"$f":"BT252+1","v":2074},{"$f":"BU252+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A252)","v":7.9624685502983921},null,null,{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:I255))),(MAX($I256/$G255, $I256-SUM($I255:I255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:J255))),(MAX($I256/$G255, $I256-SUM($I255:J255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:K255))),(MAX($I256/$G255, $I256-SUM($I255:K255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:L255))),(MAX($I256/$G255, $I256-SUM($I255:L255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:M255))),(MAX($I256/$G255, $I256-SUM($I255:M255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:N255))),(MAX($I256/$G255, $I256-SUM($I255:N255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:O255))),(MAX($I256/$G255, $I256-SUM($I255:O255)))))","v":3.5215959210147076},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:P255))),(MAX($I256/$G255, $I256-SUM($I255:P255)))))","v":3.3894253208357554},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:Q255))),(MAX($I256/$G255, $I256-SUM($I255:Q255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:R255))),(MAX($I256/$G255, $I256-SUM($I255:R255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:S255))),(MAX($I256/$G255, $I256-SUM($I255:S255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:T255))),(MAX($I256/$G255, $I256-SUM($I255:T255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:U255))),(MAX($I256/$G255, $I256-SUM($I255:U255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:V255))),(MAX($I256/$G255, $I256-SUM($I255:V255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:W255))),(MAX($I256/$G255, $I256-SUM($I255:W255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:X255))),(MAX($I256/$G255, $I256-SUM($I255:X255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:Y255))),(MAX($I256/$G255, $I256-SUM($I255:Y255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:Z255))),(MAX($I256/$G255, $I256-SUM($I255:Z255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AA255))),(MAX($I256/$G255, $I256-SUM($I255:AA255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AB255))),(MAX($I256/$G255, $I256-SUM($I255:AB255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AC255))),(MAX($I256/$G255, $I256-SUM($I255:AC255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AD255))),(MAX($I256/$G255, $I256-SUM($I255:AD255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AE255))),(MAX($I256/$G255, $I256-SUM($I255:AE255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AF255))),(MAX($I256/$G255, $I256-SUM($I255:AF255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AG255))),(MAX($I256/$G255, $I256-SUM($I255:AG255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AH255))),(MAX($I256/$G255, $I256-SUM($I255:AH255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AI255))),(MAX($I256/$G255, $I256-SUM($I255:AI255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AJ255))),(MAX($I256/$G255, $I256-SUM($I255:AJ255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AK255))),(MAX($I256/$G255, $I256-SUM($I255:AK255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AL255))),(MAX($I256/$G255, $I256-SUM($I255:AL255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AM255))),(MAX($I256/$G255, $I256-SUM($I255:AM255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AN255))),(MAX($I256/$G255, $I256-SUM($I255:AN255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AO255))),(MAX($I256/$G255, $I256-SUM($I255:AO255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AP255))),(MAX($I256/$G255, $I256-SUM($I255:AP255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AQ255))),(MAX($I256/$G255, $I256-SUM($I255:AQ255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AR255))),(MAX($I256/$G255, $I256-SUM($I255:AR255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AS255))),(MAX($I256/$G255, $I256-SUM($I255:AS255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AT255))),(MAX($I256/$G255, $I256-SUM($I255:AT255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AU255))),(MAX($I256/$G255, $I256-SUM($I255:AU255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AV255))),(MAX($I256/$G255, $I256-SUM($I255:AV255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AW255))),(MAX($I256/$G255, $I256-SUM($I255:AW255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AX255))),(MAX($I256/$G255, $I256-SUM($I255:AX255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AY255))),(MAX($I256/$G255, $I256-SUM($I255:AY255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:AZ255))),(MAX($I256/$G255, $I256-SUM($I255:AZ255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BA255))),(MAX($I256/$G255, $I256-SUM($I255:BA255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BB255))),(MAX($I256/$G255, $I256-SUM($I255:BB255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BC255))),(MAX($I256/$G255, $I256-SUM($I255:BC255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BD255))),(MAX($I256/$G255, $I256-SUM($I255:BD255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BE255))),(MAX($I256/$G255, $I256-SUM($I255:BE255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BF255))),(MAX($I256/$G255, $I256-SUM($I255:BF255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BG255))),(MAX($I256/$G255, $I256-SUM($I255:BG255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BH255))),(MAX($I256/$G255, $I256-SUM($I255:BH255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BI255))),(MAX($I256/$G255, $I256-SUM($I255:BI255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BJ255))),(MAX($I256/$G255, $I256-SUM($I255:BJ255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BK255))),(MAX($I256/$G255, $I256-SUM($I255:BK255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BL255))),(MAX($I256/$G255, $I256-SUM($I255:BL255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BM255))),(MAX($I256/$G255, $I256-SUM($I255:BM255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BN255))),(MAX($I256/$G255, $I256-SUM($I255:BN255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BO255))),(MAX($I256/$G255, $I256-SUM($I255:BO255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BP255))),(MAX($I256/$G255, $I256-SUM($I255:BP255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BQ255))),(MAX($I256/$G255, $I256-SUM($I255:BQ255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BR255))),(MAX($I256/$G255, $I256-SUM($I255:BR255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BS255))),(MAX($I256/$G255, $I256-SUM($I255:BS255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BT255))),(MAX($I256/$G255, $I256-SUM($I255:BT255)))))","v":0},{"$f":"IF(OR($G255=0,$G255=\"n/a\"),0,IF($I256>0,(MIN($I256/$G255, $I256-SUM($I255:BU255))),(MAX($I256/$G255, $I256-SUM($I255:BU255)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A252)","v":28.040596767938709},{"$f":"I256-J255","v":24.519000846924001},20.997404925909294,17.475809004894586,13.954213083879878,10.432617162865171,6.9110212418504631,3.3894253208357554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO256-AP255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU256-BV255","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B252,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-5.8054150862264322},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B252,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":1.3191004469314873}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G264","v":15},{"$f":"N259","v":-5.8054150862264322},null,null,null,null,null,null,{"$f":"IF($G260=\"n/a\",0,IF(O$3-$N$3>$G260-5,$H260-SUM($J260:N260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(P$3-$N$3>$G260-5,$H260-SUM($J260:O260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(Q$3-$N$3>$G260-5,$H260-SUM($J260:P260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(R$3-$N$3>$G260-5,$H260-SUM($J260:Q260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(S$3-$N$3>$G260-5,$H260-SUM($J260:R260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(T$3-$N$3>$G260-5,$H260-SUM($J260:S260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(U$3-$N$3>$G260-5,$H260-SUM($J260:T260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(V$3-$N$3>$G260-5,$H260-SUM($J260:U260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(W$3-$N$3>$G260-5,$H260-SUM($J260:V260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(X$3-$N$3>$G260-5,$H260-SUM($J260:W260),$H260/($G260-5)))","v":-0.5805415086226432},{"$f":"IF($G260=\"n/a\",0,IF(Y$3-$N$3>$G260-5,$H260-SUM($J260:X260),$H260/($G260-5)))","v":-8.8817841970012523E-16},{"$f":"IF($G260=\"n/a\",0,IF(Z$3-$N$3>$G260-5,$H260-SUM($J260:Y260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AA$3-$N$3>$G260-5,$H260-SUM($J260:Z260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AB$3-$N$3>$G260-5,$H260-SUM($J260:AA260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AC$3-$N$3>$G260-5,$H260-SUM($J260:AB260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AD$3-$N$3>$G260-5,$H260-SUM($J260:AC260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AE$3-$N$3>$G260-5,$H260-SUM($J260:AD260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AF$3-$N$3>$G260-5,$H260-SUM($J260:AE260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AG$3-$N$3>$G260-5,$H260-SUM($J260:AF260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AH$3-$N$3>$G260-5,$H260-SUM($J260:AG260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AI$3-$N$3>$G260-5,$H260-SUM($J260:AH260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AJ$3-$N$3>$G260-5,$H260-SUM($J260:AI260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AK$3-$N$3>$G260-5,$H260-SUM($J260:AJ260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AL$3-$N$3>$G260-5,$H260-SUM($J260:AK260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AM$3-$N$3>$G260-5,$H260-SUM($J260:AL260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AN$3-$N$3>$G260-5,$H260-SUM($J260:AM260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AO$3-$N$3>$G260-5,$H260-SUM($J260:AN260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AP$3-$N$3>$G260-5,$H260-SUM($J260:AO260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AQ$3-$N$3>$G260-5,$H260-SUM($J260:AP260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AR$3-$N$3>$G260-5,$H260-SUM($J260:AQ260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AS$3-$N$3>$G260-5,$H260-SUM($J260:AR260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AT$3-$N$3>$G260-5,$H260-SUM($J260:AS260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AU$3-$N$3>$G260-5,$H260-SUM($J260:AT260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AV$3-$N$3>$G260-5,$H260-SUM($J260:AU260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AW$3-$N$3>$G260-5,$H260-SUM($J260:AV260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AX$3-$N$3>$G260-5,$H260-SUM($J260:AW260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AY$3-$N$3>$G260-5,$H260-SUM($J260:AX260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(AZ$3-$N$3>$G260-5,$H260-SUM($J260:AY260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BA$3-$N$3>$G260-5,$H260-SUM($J260:AZ260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BB$3-$N$3>$G260-5,$H260-SUM($J260:BA260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BC$3-$N$3>$G260-5,$H260-SUM($J260:BB260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BD$3-$N$3>$G260-5,$H260-SUM($J260:BC260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BE$3-$N$3>$G260-5,$H260-SUM($J260:BD260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BF$3-$N$3>$G260-5,$H260-SUM($J260:BE260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BG$3-$N$3>$G260-5,$H260-SUM($J260:BF260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BH$3-$N$3>$G260-5,$H260-SUM($J260:BG260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BI$3-$N$3>$G260-5,$H260-SUM($J260:BH260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BJ$3-$N$3>$G260-5,$H260-SUM($J260:BI260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BK$3-$N$3>$G260-5,$H260-SUM($J260:BJ260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BL$3-$N$3>$G260-5,$H260-SUM($J260:BK260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BM$3-$N$3>$G260-5,$H260-SUM($J260:BL260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BN$3-$N$3>$G260-5,$H260-SUM($J260:BM260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BO$3-$N$3>$G260-5,$H260-SUM($J260:BN260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BP$3-$N$3>$G260-5,$H260-SUM($J260:BO260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BQ$3-$N$3>$G260-5,$H260-SUM($J260:BP260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BR$3-$N$3>$G260-5,$H260-SUM($J260:BQ260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BS$3-$N$3>$G260-5,$H260-SUM($J260:BR260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BT$3-$N$3>$G260-5,$H260-SUM($J260:BS260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BU$3-$N$3>$G260-5,$H260-SUM($J260:BT260),$H260/($G260-5)))","v":0},{"$f":"IF($G260=\"n/a\",0,IF(BV$3-$N$3>$G260-5,$H260-SUM($J260:BU260),$H260/($G260-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G269","v":15},{"$f":"S259","v":1.3191004469314873},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G261=\"n/a\",0,IF(T$3-$S$3>$G261-5,$H261-SUM($J261:S261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(U$3-$S$3>$G261-5,$H261-SUM($J261:T261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(V$3-$S$3>$G261-5,$H261-SUM($J261:U261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(W$3-$S$3>$G261-5,$H261-SUM($J261:V261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(X$3-$S$3>$G261-5,$H261-SUM($J261:W261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(Y$3-$S$3>$G261-5,$H261-SUM($J261:X261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(Z$3-$S$3>$G261-5,$H261-SUM($J261:Y261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(AA$3-$S$3>$G261-5,$H261-SUM($J261:Z261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(AB$3-$S$3>$G261-5,$H261-SUM($J261:AA261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(AC$3-$S$3>$G261-5,$H261-SUM($J261:AB261),$H261/($G261-5)))","v":0.13191004469314874},{"$f":"IF($G261=\"n/a\",0,IF(AD$3-$S$3>$G261-5,$H261-SUM($J261:AC261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AE$3-$S$3>$G261-5,$H261-SUM($J261:AD261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AF$3-$S$3>$G261-5,$H261-SUM($J261:AE261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AG$3-$S$3>$G261-5,$H261-SUM($J261:AF261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AH$3-$S$3>$G261-5,$H261-SUM($J261:AG261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AI$3-$S$3>$G261-5,$H261-SUM($J261:AH261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AJ$3-$S$3>$G261-5,$H261-SUM($J261:AI261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AK$3-$S$3>$G261-5,$H261-SUM($J261:AJ261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AL$3-$S$3>$G261-5,$H261-SUM($J261:AK261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AM$3-$S$3>$G261-5,$H261-SUM($J261:AL261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AN$3-$S$3>$G261-5,$H261-SUM($J261:AM261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AO$3-$S$3>$G261-5,$H261-SUM($J261:AN261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AP$3-$S$3>$G261-5,$H261-SUM($J261:AO261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AQ$3-$S$3>$G261-5,$H261-SUM($J261:AP261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AR$3-$S$3>$G261-5,$H261-SUM($J261:AQ261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AS$3-$S$3>$G261-5,$H261-SUM($J261:AR261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AT$3-$S$3>$G261-5,$H261-SUM($J261:AS261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AU$3-$S$3>$G261-5,$H261-SUM($J261:AT261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AV$3-$S$3>$G261-5,$H261-SUM($J261:AU261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AW$3-$S$3>$G261-5,$H261-SUM($J261:AV261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AX$3-$S$3>$G261-5,$H261-SUM($J261:AW261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AY$3-$S$3>$G261-5,$H261-SUM($J261:AX261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(AZ$3-$S$3>$G261-5,$H261-SUM($J261:AY261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BA$3-$S$3>$G261-5,$H261-SUM($J261:AZ261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BB$3-$S$3>$G261-5,$H261-SUM($J261:BA261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BC$3-$S$3>$G261-5,$H261-SUM($J261:BB261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BD$3-$S$3>$G261-5,$H261-SUM($J261:BC261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BE$3-$S$3>$G261-5,$H261-SUM($J261:BD261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BF$3-$S$3>$G261-5,$H261-SUM($J261:BE261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BG$3-$S$3>$G261-5,$H261-SUM($J261:BF261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BH$3-$S$3>$G261-5,$H261-SUM($J261:BG261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BI$3-$S$3>$G261-5,$H261-SUM($J261:BH261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BJ$3-$S$3>$G261-5,$H261-SUM($J261:BI261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BK$3-$S$3>$G261-5,$H261-SUM($J261:BJ261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BL$3-$S$3>$G261-5,$H261-SUM($J261:BK261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BM$3-$S$3>$G261-5,$H261-SUM($J261:BL261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BN$3-$S$3>$G261-5,$H261-SUM($J261:BM261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BO$3-$S$3>$G261-5,$H261-SUM($J261:BN261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BP$3-$S$3>$G261-5,$H261-SUM($J261:BO261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BQ$3-$S$3>$G261-5,$H261-SUM($J261:BP261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BR$3-$S$3>$G261-5,$H261-SUM($J261:BQ261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BS$3-$S$3>$G261-5,$H261-SUM($J261:BR261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BT$3-$S$3>$G261-5,$H261-SUM($J261:BS261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BU$3-$S$3>$G261-5,$H261-SUM($J261:BT261),$H261/($G261-5)))","v":0},{"$f":"IF($G261=\"n/a\",0,IF(BV$3-$S$3>$G261-5,$H261-SUM($J261:BU261),$H261/($G261-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW264:$BW293)=COUNTIF($BW264:$BW293,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0.2146708796210581},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0.67484920327487463},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":1.6189157860638326},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":8.6031233754655521},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":18.776248471758841},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":11.540449010050555},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":7.9034067041003846},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":25.262021422771557},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":17.170902128476079},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":16.74070879825771},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B252,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A252)","v":15},{"$f":"J263","v":0.2146708796210581},null,{"$f":"IF(OR(J$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>J$3,$H264/$G264,$H264-SUM($I264:I264)))","v":0},{"$f":"IF(OR(K$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>K$3,$H264/$G264,$H264-SUM($I264:J264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(L$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>L$3,$H264/$G264,$H264-SUM($I264:K264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(M$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>M$3,$H264/$G264,$H264-SUM($I264:L264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(N$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>N$3,$H264/$G264,$H264-SUM($I264:M264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(O$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>O$3,$H264/$G264,$H264-SUM($I264:N264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(P$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>P$3,$H264/$G264,$H264-SUM($I264:O264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(Q$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Q$3,$H264/$G264,$H264-SUM($I264:P264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(R$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>R$3,$H264/$G264,$H264-SUM($I264:Q264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(S$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>S$3,$H264/$G264,$H264-SUM($I264:R264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(T$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>T$3,$H264/$G264,$H264-SUM($I264:S264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(U$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>U$3,$H264/$G264,$H264-SUM($I264:T264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(V$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>V$3,$H264/$G264,$H264-SUM($I264:U264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(W$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>W$3,$H264/$G264,$H264-SUM($I264:V264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(X$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>X$3,$H264/$G264,$H264-SUM($I264:W264)))","v":1.4311391974737207E-2},{"$f":"IF(OR(Y$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Y$3,$H264/$G264,$H264-SUM($I264:X264)))","v":1.4311391974737131E-2},{"$f":"IF(OR(Z$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Z$3,$H264/$G264,$H264-SUM($I264:Y264)))","v":0},{"$f":"IF(OR(AA$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AA$3,$H264/$G264,$H264-SUM($I264:Z264)))","v":0},{"$f":"IF(OR(AB$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AB$3,$H264/$G264,$H264-SUM($I264:AA264)))","v":0},{"$f":"IF(OR(AC$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AC$3,$H264/$G264,$H264-SUM($I264:AB264)))","v":0},{"$f":"IF(OR(AD$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AD$3,$H264/$G264,$H264-SUM($I264:AC264)))","v":0},{"$f":"IF(OR(AE$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AE$3,$H264/$G264,$H264-SUM($I264:AD264)))","v":0},{"$f":"IF(OR(AF$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AF$3,$H264/$G264,$H264-SUM($I264:AE264)))","v":0},{"$f":"IF(OR(AG$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AG$3,$H264/$G264,$H264-SUM($I264:AF264)))","v":0},{"$f":"IF(OR(AH$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AH$3,$H264/$G264,$H264-SUM($I264:AG264)))","v":0},{"$f":"IF(OR(AI$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AI$3,$H264/$G264,$H264-SUM($I264:AH264)))","v":0},{"$f":"IF(OR(AJ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AJ$3,$H264/$G264,$H264-SUM($I264:AI264)))","v":0},{"$f":"IF(OR(AK$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AK$3,$H264/$G264,$H264-SUM($I264:AJ264)))","v":0},{"$f":"IF(OR(AL$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AL$3,$H264/$G264,$H264-SUM($I264:AK264)))","v":0},{"$f":"IF(OR(AM$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AM$3,$H264/$G264,$H264-SUM($I264:AL264)))","v":0},{"$f":"IF(OR(AN$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AN$3,$H264/$G264,$H264-SUM($I264:AM264)))","v":0},{"$f":"IF(OR(AO$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AO$3,$H264/$G264,$H264-SUM($I264:AN264)))","v":0},{"$f":"IF(OR(AP$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AP$3,$H264/$G264,$H264-SUM($I264:AO264)))","v":0},{"$f":"IF(OR(AQ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AQ$3,$H264/$G264,$H264-SUM($I264:AP264)))","v":0},{"$f":"IF(OR(AR$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AR$3,$H264/$G264,$H264-SUM($I264:AQ264)))","v":0},{"$f":"IF(OR(AS$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AS$3,$H264/$G264,$H264-SUM($I264:AR264)))","v":0},{"$f":"IF(OR(AT$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AT$3,$H264/$G264,$H264-SUM($I264:AS264)))","v":0},{"$f":"IF(OR(AU$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AU$3,$H264/$G264,$H264-SUM($I264:AT264)))","v":0},{"$f":"IF(OR(AV$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AV$3,$H264/$G264,$H264-SUM($I264:AU264)))","v":0},{"$f":"IF(OR(AW$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AW$3,$H264/$G264,$H264-SUM($I264:AV264)))","v":0},{"$f":"IF(OR(AX$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AX$3,$H264/$G264,$H264-SUM($I264:AW264)))","v":0},{"$f":"IF(OR(AY$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AY$3,$H264/$G264,$H264-SUM($I264:AX264)))","v":0},{"$f":"IF(OR(AZ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AZ$3,$H264/$G264,$H264-SUM($I264:AY264)))","v":0},{"$f":"IF(OR(BA$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BA$3,$H264/$G264,$H264-SUM($I264:AZ264)))","v":0},{"$f":"IF(OR(BB$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BB$3,$H264/$G264,$H264-SUM($I264:BA264)))","v":0},{"$f":"IF(OR(BC$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BC$3,$H264/$G264,$H264-SUM($I264:BB264)))","v":0},{"$f":"IF(OR(BD$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BD$3,$H264/$G264,$H264-SUM($I264:BC264)))","v":0},{"$f":"IF(OR(BE$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BE$3,$H264/$G264,$H264-SUM($I264:BD264)))","v":0},{"$f":"IF(OR(BF$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BF$3,$H264/$G264,$H264-SUM($I264:BE264)))","v":0},{"$f":"IF(OR(BG$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BG$3,$H264/$G264,$H264-SUM($I264:BF264)))","v":0},{"$f":"IF(OR(BH$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BH$3,$H264/$G264,$H264-SUM($I264:BG264)))","v":0},{"$f":"IF(OR(BI$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BI$3,$H264/$G264,$H264-SUM($I264:BH264)))","v":0},{"$f":"IF(OR(BJ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BJ$3,$H264/$G264,$H264-SUM($I264:BI264)))","v":0},{"$f":"IF(OR(BK$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BK$3,$H264/$G264,$H264-SUM($I264:BJ264)))","v":0},{"$f":"IF(OR(BL$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BL$3,$H264/$G264,$H264-SUM($I264:BK264)))","v":0},{"$f":"IF(OR(BM$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BM$3,$H264/$G264,$H264-SUM($I264:BL264)))","v":0},{"$f":"IF(OR(BN$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BN$3,$H264/$G264,$H264-SUM($I264:BM264)))","v":0},{"$f":"IF(OR(BO$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BO$3,$H264/$G264,$H264-SUM($I264:BN264)))","v":0},{"$f":"IF(OR(BP$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BP$3,$H264/$G264,$H264-SUM($I264:BO264)))","v":0},{"$f":"IF(OR(BQ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BQ$3,$H264/$G264,$H264-SUM($I264:BP264)))","v":0},{"$f":"IF(OR(BR$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BR$3,$H264/$G264,$H264-SUM($I264:BQ264)))","v":0},{"$f":"IF(OR(BS$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BS$3,$H264/$G264,$H264-SUM($I264:BR264)))","v":0},{"$f":"IF(OR(BT$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BT$3,$H264/$G264,$H264-SUM($I264:BS264)))","v":0},{"$f":"IF(OR(BU$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BU$3,$H264/$G264,$H264-SUM($I264:BT264)))","v":0},{"$f":"IF(OR(BV$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BV$3,$H264/$G264,$H264-SUM($I264:BU264)))","v":0},{"$f":"IF(OR(ROUND(H264-SUM($J264:$BV264),2)=0,G264=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D264+1","v":2012},"$m Real 2010",null,{"$f":"G264","v":15},{"$f":"K263","v":0.67484920327487463},null,{"$f":"IF(OR(J$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>J$3,$H265/$G265,$H265-SUM($I265:I265)))","v":0},{"$f":"IF(OR(K$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>K$3,$H265/$G265,$H265-SUM($I265:J265)))","v":0},{"$f":"IF(OR(L$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>L$3,$H265/$G265,$H265-SUM($I265:K265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(M$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>M$3,$H265/$G265,$H265-SUM($I265:L265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(N$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>N$3,$H265/$G265,$H265-SUM($I265:M265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(O$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>O$3,$H265/$G265,$H265-SUM($I265:N265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(P$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>P$3,$H265/$G265,$H265-SUM($I265:O265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(Q$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Q$3,$H265/$G265,$H265-SUM($I265:P265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(R$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>R$3,$H265/$G265,$H265-SUM($I265:Q265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(S$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>S$3,$H265/$G265,$H265-SUM($I265:R265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(T$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>T$3,$H265/$G265,$H265-SUM($I265:S265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(U$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>U$3,$H265/$G265,$H265-SUM($I265:T265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(V$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>V$3,$H265/$G265,$H265-SUM($I265:U265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(W$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>W$3,$H265/$G265,$H265-SUM($I265:V265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(X$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>X$3,$H265/$G265,$H265-SUM($I265:W265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(Y$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Y$3,$H265/$G265,$H265-SUM($I265:X265)))","v":4.4989946884991645E-2},{"$f":"IF(OR(Z$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Z$3,$H265/$G265,$H265-SUM($I265:Y265)))","v":4.4989946884991472E-2},{"$f":"IF(OR(AA$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AA$3,$H265/$G265,$H265-SUM($I265:Z265)))","v":0},{"$f":"IF(OR(AB$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AB$3,$H265/$G265,$H265-SUM($I265:AA265)))","v":0},{"$f":"IF(OR(AC$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AC$3,$H265/$G265,$H265-SUM($I265:AB265)))","v":0},{"$f":"IF(OR(AD$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AD$3,$H265/$G265,$H265-SUM($I265:AC265)))","v":0},{"$f":"IF(OR(AE$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AE$3,$H265/$G265,$H265-SUM($I265:AD265)))","v":0},{"$f":"IF(OR(AF$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AF$3,$H265/$G265,$H265-SUM($I265:AE265)))","v":0},{"$f":"IF(OR(AG$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AG$3,$H265/$G265,$H265-SUM($I265:AF265)))","v":0},{"$f":"IF(OR(AH$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AH$3,$H265/$G265,$H265-SUM($I265:AG265)))","v":0},{"$f":"IF(OR(AI$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AI$3,$H265/$G265,$H265-SUM($I265:AH265)))","v":0},{"$f":"IF(OR(AJ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AJ$3,$H265/$G265,$H265-SUM($I265:AI265)))","v":0},{"$f":"IF(OR(AK$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AK$3,$H265/$G265,$H265-SUM($I265:AJ265)))","v":0},{"$f":"IF(OR(AL$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AL$3,$H265/$G265,$H265-SUM($I265:AK265)))","v":0},{"$f":"IF(OR(AM$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AM$3,$H265/$G265,$H265-SUM($I265:AL265)))","v":0},{"$f":"IF(OR(AN$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AN$3,$H265/$G265,$H265-SUM($I265:AM265)))","v":0},{"$f":"IF(OR(AO$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AO$3,$H265/$G265,$H265-SUM($I265:AN265)))","v":0},{"$f":"IF(OR(AP$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AP$3,$H265/$G265,$H265-SUM($I265:AO265)))","v":0},{"$f":"IF(OR(AQ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AQ$3,$H265/$G265,$H265-SUM($I265:AP265)))","v":0},{"$f":"IF(OR(AR$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AR$3,$H265/$G265,$H265-SUM($I265:AQ265)))","v":0},{"$f":"IF(OR(AS$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AS$3,$H265/$G265,$H265-SUM($I265:AR265)))","v":0},{"$f":"IF(OR(AT$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AT$3,$H265/$G265,$H265-SUM($I265:AS265)))","v":0},{"$f":"IF(OR(AU$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AU$3,$H265/$G265,$H265-SUM($I265:AT265)))","v":0},{"$f":"IF(OR(AV$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AV$3,$H265/$G265,$H265-SUM($I265:AU265)))","v":0},{"$f":"IF(OR(AW$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AW$3,$H265/$G265,$H265-SUM($I265:AV265)))","v":0},{"$f":"IF(OR(AX$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AX$3,$H265/$G265,$H265-SUM($I265:AW265)))","v":0},{"$f":"IF(OR(AY$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AY$3,$H265/$G265,$H265-SUM($I265:AX265)))","v":0},{"$f":"IF(OR(AZ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AZ$3,$H265/$G265,$H265-SUM($I265:AY265)))","v":0},{"$f":"IF(OR(BA$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BA$3,$H265/$G265,$H265-SUM($I265:AZ265)))","v":0},{"$f":"IF(OR(BB$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BB$3,$H265/$G265,$H265-SUM($I265:BA265)))","v":0},{"$f":"IF(OR(BC$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BC$3,$H265/$G265,$H265-SUM($I265:BB265)))","v":0},{"$f":"IF(OR(BD$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BD$3,$H265/$G265,$H265-SUM($I265:BC265)))","v":0},{"$f":"IF(OR(BE$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BE$3,$H265/$G265,$H265-SUM($I265:BD265)))","v":0},{"$f":"IF(OR(BF$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BF$3,$H265/$G265,$H265-SUM($I265:BE265)))","v":0},{"$f":"IF(OR(BG$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BG$3,$H265/$G265,$H265-SUM($I265:BF265)))","v":0},{"$f":"IF(OR(BH$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BH$3,$H265/$G265,$H265-SUM($I265:BG265)))","v":0},{"$f":"IF(OR(BI$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BI$3,$H265/$G265,$H265-SUM($I265:BH265)))","v":0},{"$f":"IF(OR(BJ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BJ$3,$H265/$G265,$H265-SUM($I265:BI265)))","v":0},{"$f":"IF(OR(BK$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BK$3,$H265/$G265,$H265-SUM($I265:BJ265)))","v":0},{"$f":"IF(OR(BL$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BL$3,$H265/$G265,$H265-SUM($I265:BK265)))","v":0},{"$f":"IF(OR(BM$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BM$3,$H265/$G265,$H265-SUM($I265:BL265)))","v":0},{"$f":"IF(OR(BN$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BN$3,$H265/$G265,$H265-SUM($I265:BM265)))","v":0},{"$f":"IF(OR(BO$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BO$3,$H265/$G265,$H265-SUM($I265:BN265)))","v":0},{"$f":"IF(OR(BP$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BP$3,$H265/$G265,$H265-SUM($I265:BO265)))","v":0},{"$f":"IF(OR(BQ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BQ$3,$H265/$G265,$H265-SUM($I265:BP265)))","v":0},{"$f":"IF(OR(BR$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BR$3,$H265/$G265,$H265-SUM($I265:BQ265)))","v":0},{"$f":"IF(OR(BS$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BS$3,$H265/$G265,$H265-SUM($I265:BR265)))","v":0},{"$f":"IF(OR(BT$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BT$3,$H265/$G265,$H265-SUM($I265:BS265)))","v":0},{"$f":"IF(OR(BU$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BU$3,$H265/$G265,$H265-SUM($I265:BT265)))","v":0},{"$f":"IF(OR(BV$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BV$3,$H265/$G265,$H265-SUM($I265:BU265)))","v":0},{"$f":"IF(OR(ROUND(H265-SUM($J265:$BV265),2)=0,G265=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D265+1","v":2013},"$m Real 2010",null,{"$f":"G265","v":15},{"$f":"L263","v":1.6189157860638326},null,{"$f":"IF(OR(J$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>J$3,$H266/$G266,$H266-SUM($I266:I266)))","v":0},{"$f":"IF(OR(K$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>K$3,$H266/$G266,$H266-SUM($I266:J266)))","v":0},{"$f":"IF(OR(L$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>L$3,$H266/$G266,$H266-SUM($I266:K266)))","v":0},{"$f":"IF(OR(M$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>M$3,$H266/$G266,$H266-SUM($I266:L266)))","v":0.10792771907092218},{"$f":"IF(OR(N$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>N$3,$H266/$G266,$H266-SUM($I266:M266)))","v":0.10792771907092218},{"$f":"IF(OR(O$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>O$3,$H266/$G266,$H266-SUM($I266:N266)))","v":0.10792771907092218},{"$f":"IF(OR(P$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>P$3,$H266/$G266,$H266-SUM($I266:O266)))","v":0.10792771907092218},{"$f":"IF(OR(Q$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Q$3,$H266/$G266,$H266-SUM($I266:P266)))","v":0.10792771907092218},{"$f":"IF(OR(R$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>R$3,$H266/$G266,$H266-SUM($I266:Q266)))","v":0.10792771907092218},{"$f":"IF(OR(S$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>S$3,$H266/$G266,$H266-SUM($I266:R266)))","v":0.10792771907092218},{"$f":"IF(OR(T$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>T$3,$H266/$G266,$H266-SUM($I266:S266)))","v":0.10792771907092218},{"$f":"IF(OR(U$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>U$3,$H266/$G266,$H266-SUM($I266:T266)))","v":0.10792771907092218},{"$f":"IF(OR(V$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>V$3,$H266/$G266,$H266-SUM($I266:U266)))","v":0.10792771907092218},{"$f":"IF(OR(W$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>W$3,$H266/$G266,$H266-SUM($I266:V266)))","v":0.10792771907092218},{"$f":"IF(OR(X$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>X$3,$H266/$G266,$H266-SUM($I266:W266)))","v":0.10792771907092218},{"$f":"IF(OR(Y$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Y$3,$H266/$G266,$H266-SUM($I266:X266)))","v":0.10792771907092218},{"$f":"IF(OR(Z$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Z$3,$H266/$G266,$H266-SUM($I266:Y266)))","v":0.10792771907092218},{"$f":"IF(OR(AA$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AA$3,$H266/$G266,$H266-SUM($I266:Z266)))","v":0.10792771907092202},{"$f":"IF(OR(AB$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AB$3,$H266/$G266,$H266-SUM($I266:AA266)))","v":0},{"$f":"IF(OR(AC$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AC$3,$H266/$G266,$H266-SUM($I266:AB266)))","v":0},{"$f":"IF(OR(AD$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AD$3,$H266/$G266,$H266-SUM($I266:AC266)))","v":0},{"$f":"IF(OR(AE$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AE$3,$H266/$G266,$H266-SUM($I266:AD266)))","v":0},{"$f":"IF(OR(AF$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AF$3,$H266/$G266,$H266-SUM($I266:AE266)))","v":0},{"$f":"IF(OR(AG$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AG$3,$H266/$G266,$H266-SUM($I266:AF266)))","v":0},{"$f":"IF(OR(AH$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AH$3,$H266/$G266,$H266-SUM($I266:AG266)))","v":0},{"$f":"IF(OR(AI$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AI$3,$H266/$G266,$H266-SUM($I266:AH266)))","v":0},{"$f":"IF(OR(AJ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AJ$3,$H266/$G266,$H266-SUM($I266:AI266)))","v":0},{"$f":"IF(OR(AK$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AK$3,$H266/$G266,$H266-SUM($I266:AJ266)))","v":0},{"$f":"IF(OR(AL$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AL$3,$H266/$G266,$H266-SUM($I266:AK266)))","v":0},{"$f":"IF(OR(AM$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AM$3,$H266/$G266,$H266-SUM($I266:AL266)))","v":0},{"$f":"IF(OR(AN$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AN$3,$H266/$G266,$H266-SUM($I266:AM266)))","v":0},{"$f":"IF(OR(AO$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AO$3,$H266/$G266,$H266-SUM($I266:AN266)))","v":0},{"$f":"IF(OR(AP$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AP$3,$H266/$G266,$H266-SUM($I266:AO266)))","v":0},{"$f":"IF(OR(AQ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AQ$3,$H266/$G266,$H266-SUM($I266:AP266)))","v":0},{"$f":"IF(OR(AR$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AR$3,$H266/$G266,$H266-SUM($I266:AQ266)))","v":0},{"$f":"IF(OR(AS$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AS$3,$H266/$G266,$H266-SUM($I266:AR266)))","v":0},{"$f":"IF(OR(AT$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AT$3,$H266/$G266,$H266-SUM($I266:AS266)))","v":0},{"$f":"IF(OR(AU$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AU$3,$H266/$G266,$H266-SUM($I266:AT266)))","v":0},{"$f":"IF(OR(AV$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AV$3,$H266/$G266,$H266-SUM($I266:AU266)))","v":0},{"$f":"IF(OR(AW$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AW$3,$H266/$G266,$H266-SUM($I266:AV266)))","v":0},{"$f":"IF(OR(AX$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AX$3,$H266/$G266,$H266-SUM($I266:AW266)))","v":0},{"$f":"IF(OR(AY$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AY$3,$H266/$G266,$H266-SUM($I266:AX266)))","v":0},{"$f":"IF(OR(AZ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AZ$3,$H266/$G266,$H266-SUM($I266:AY266)))","v":0},{"$f":"IF(OR(BA$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BA$3,$H266/$G266,$H266-SUM($I266:AZ266)))","v":0},{"$f":"IF(OR(BB$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BB$3,$H266/$G266,$H266-SUM($I266:BA266)))","v":0},{"$f":"IF(OR(BC$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BC$3,$H266/$G266,$H266-SUM($I266:BB266)))","v":0},{"$f":"IF(OR(BD$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BD$3,$H266/$G266,$H266-SUM($I266:BC266)))","v":0},{"$f":"IF(OR(BE$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BE$3,$H266/$G266,$H266-SUM($I266:BD266)))","v":0},{"$f":"IF(OR(BF$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BF$3,$H266/$G266,$H266-SUM($I266:BE266)))","v":0},{"$f":"IF(OR(BG$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BG$3,$H266/$G266,$H266-SUM($I266:BF266)))","v":0},{"$f":"IF(OR(BH$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BH$3,$H266/$G266,$H266-SUM($I266:BG266)))","v":0},{"$f":"IF(OR(BI$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BI$3,$H266/$G266,$H266-SUM($I266:BH266)))","v":0},{"$f":"IF(OR(BJ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BJ$3,$H266/$G266,$H266-SUM($I266:BI266)))","v":0},{"$f":"IF(OR(BK$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BK$3,$H266/$G266,$H266-SUM($I266:BJ266)))","v":0},{"$f":"IF(OR(BL$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BL$3,$H266/$G266,$H266-SUM($I266:BK266)))","v":0},{"$f":"IF(OR(BM$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BM$3,$H266/$G266,$H266-SUM($I266:BL266)))","v":0},{"$f":"IF(OR(BN$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BN$3,$H266/$G266,$H266-SUM($I266:BM266)))","v":0},{"$f":"IF(OR(BO$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BO$3,$H266/$G266,$H266-SUM($I266:BN266)))","v":0},{"$f":"IF(OR(BP$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BP$3,$H266/$G266,$H266-SUM($I266:BO266)))","v":0},{"$f":"IF(OR(BQ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BQ$3,$H266/$G266,$H266-SUM($I266:BP266)))","v":0},{"$f":"IF(OR(BR$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BR$3,$H266/$G266,$H266-SUM($I266:BQ266)))","v":0},{"$f":"IF(OR(BS$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BS$3,$H266/$G266,$H266-SUM($I266:BR266)))","v":0},{"$f":"IF(OR(BT$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BT$3,$H266/$G266,$H266-SUM($I266:BS266)))","v":0},{"$f":"IF(OR(BU$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BU$3,$H266/$G266,$H266-SUM($I266:BT266)))","v":0},{"$f":"IF(OR(BV$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BV$3,$H266/$G266,$H266-SUM($I266:BU266)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G266","v":15},{"$f":"M263","v":8.6031233754655521},null,{"$f":"IF(OR(J$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>J$3,$H267/$G267,$H267-SUM($I267:I267)))","v":0},{"$f":"IF(OR(K$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>K$3,$H267/$G267,$H267-SUM($I267:J267)))","v":0},{"$f":"IF(OR(L$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>L$3,$H267/$G267,$H267-SUM($I267:K267)))","v":0},{"$f":"IF(OR(M$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>M$3,$H267/$G267,$H267-SUM($I267:L267)))","v":0},{"$f":"IF(OR(N$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>N$3,$H267/$G267,$H267-SUM($I267:M267)))","v":0.57354155836437015},{"$f":"IF(OR(O$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>O$3,$H267/$G267,$H267-SUM($I267:N267)))","v":0.57354155836437015},{"$f":"IF(OR(P$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>P$3,$H267/$G267,$H267-SUM($I267:O267)))","v":0.57354155836437015},{"$f":"IF(OR(Q$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Q$3,$H267/$G267,$H267-SUM($I267:P267)))","v":0.57354155836437015},{"$f":"IF(OR(R$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>R$3,$H267/$G267,$H267-SUM($I267:Q267)))","v":0.57354155836437015},{"$f":"IF(OR(S$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>S$3,$H267/$G267,$H267-SUM($I267:R267)))","v":0.57354155836437015},{"$f":"IF(OR(T$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>T$3,$H267/$G267,$H267-SUM($I267:S267)))","v":0.57354155836437015},{"$f":"IF(OR(U$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>U$3,$H267/$G267,$H267-SUM($I267:T267)))","v":0.57354155836437015},{"$f":"IF(OR(V$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>V$3,$H267/$G267,$H267-SUM($I267:U267)))","v":0.57354155836437015},{"$f":"IF(OR(W$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>W$3,$H267/$G267,$H267-SUM($I267:V267)))","v":0.57354155836437015},{"$f":"IF(OR(X$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>X$3,$H267/$G267,$H267-SUM($I267:W267)))","v":0.57354155836437015},{"$f":"IF(OR(Y$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Y$3,$H267/$G267,$H267-SUM($I267:X267)))","v":0.57354155836437015},{"$f":"IF(OR(Z$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Z$3,$H267/$G267,$H267-SUM($I267:Y267)))","v":0.57354155836437015},{"$f":"IF(OR(AA$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AA$3,$H267/$G267,$H267-SUM($I267:Z267)))","v":0.57354155836437015},{"$f":"IF(OR(AB$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AB$3,$H267/$G267,$H267-SUM($I267:AA267)))","v":0.5735415583643686},{"$f":"IF(OR(AC$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AC$3,$H267/$G267,$H267-SUM($I267:AB267)))","v":0},{"$f":"IF(OR(AD$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AD$3,$H267/$G267,$H267-SUM($I267:AC267)))","v":0},{"$f":"IF(OR(AE$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AE$3,$H267/$G267,$H267-SUM($I267:AD267)))","v":0},{"$f":"IF(OR(AF$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AF$3,$H267/$G267,$H267-SUM($I267:AE267)))","v":0},{"$f":"IF(OR(AG$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AG$3,$H267/$G267,$H267-SUM($I267:AF267)))","v":0},{"$f":"IF(OR(AH$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AH$3,$H267/$G267,$H267-SUM($I267:AG267)))","v":0},{"$f":"IF(OR(AI$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AI$3,$H267/$G267,$H267-SUM($I267:AH267)))","v":0},{"$f":"IF(OR(AJ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AJ$3,$H267/$G267,$H267-SUM($I267:AI267)))","v":0},{"$f":"IF(OR(AK$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AK$3,$H267/$G267,$H267-SUM($I267:AJ267)))","v":0},{"$f":"IF(OR(AL$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AL$3,$H267/$G267,$H267-SUM($I267:AK267)))","v":0},{"$f":"IF(OR(AM$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AM$3,$H267/$G267,$H267-SUM($I267:AL267)))","v":0},{"$f":"IF(OR(AN$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AN$3,$H267/$G267,$H267-SUM($I267:AM267)))","v":0},{"$f":"IF(OR(AO$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AO$3,$H267/$G267,$H267-SUM($I267:AN267)))","v":0},{"$f":"IF(OR(AP$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AP$3,$H267/$G267,$H267-SUM($I267:AO267)))","v":0},{"$f":"IF(OR(AQ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AQ$3,$H267/$G267,$H267-SUM($I267:AP267)))","v":0},{"$f":"IF(OR(AR$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AR$3,$H267/$G267,$H267-SUM($I267:AQ267)))","v":0},{"$f":"IF(OR(AS$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AS$3,$H267/$G267,$H267-SUM($I267:AR267)))","v":0},{"$f":"IF(OR(AT$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AT$3,$H267/$G267,$H267-SUM($I267:AS267)))","v":0},{"$f":"IF(OR(AU$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AU$3,$H267/$G267,$H267-SUM($I267:AT267)))","v":0},{"$f":"IF(OR(AV$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AV$3,$H267/$G267,$H267-SUM($I267:AU267)))","v":0},{"$f":"IF(OR(AW$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AW$3,$H267/$G267,$H267-SUM($I267:AV267)))","v":0},{"$f":"IF(OR(AX$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AX$3,$H267/$G267,$H267-SUM($I267:AW267)))","v":0},{"$f":"IF(OR(AY$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AY$3,$H267/$G267,$H267-SUM($I267:AX267)))","v":0},{"$f":"IF(OR(AZ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AZ$3,$H267/$G267,$H267-SUM($I267:AY267)))","v":0},{"$f":"IF(OR(BA$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BA$3,$H267/$G267,$H267-SUM($I267:AZ267)))","v":0},{"$f":"IF(OR(BB$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BB$3,$H267/$G267,$H267-SUM($I267:BA267)))","v":0},{"$f":"IF(OR(BC$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BC$3,$H267/$G267,$H267-SUM($I267:BB267)))","v":0},{"$f":"IF(OR(BD$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BD$3,$H267/$G267,$H267-SUM($I267:BC267)))","v":0},{"$f":"IF(OR(BE$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BE$3,$H267/$G267,$H267-SUM($I267:BD267)))","v":0},{"$f":"IF(OR(BF$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BF$3,$H267/$G267,$H267-SUM($I267:BE267)))","v":0},{"$f":"IF(OR(BG$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BG$3,$H267/$G267,$H267-SUM($I267:BF267)))","v":0},{"$f":"IF(OR(BH$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BH$3,$H267/$G267,$H267-SUM($I267:BG267)))","v":0},{"$f":"IF(OR(BI$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BI$3,$H267/$G267,$H267-SUM($I267:BH267)))","v":0},{"$f":"IF(OR(BJ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BJ$3,$H267/$G267,$H267-SUM($I267:BI267)))","v":0},{"$f":"IF(OR(BK$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BK$3,$H267/$G267,$H267-SUM($I267:BJ267)))","v":0},{"$f":"IF(OR(BL$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BL$3,$H267/$G267,$H267-SUM($I267:BK267)))","v":0},{"$f":"IF(OR(BM$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BM$3,$H267/$G267,$H267-SUM($I267:BL267)))","v":0},{"$f":"IF(OR(BN$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BN$3,$H267/$G267,$H267-SUM($I267:BM267)))","v":0},{"$f":"IF(OR(BO$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BO$3,$H267/$G267,$H267-SUM($I267:BN267)))","v":0},{"$f":"IF(OR(BP$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BP$3,$H267/$G267,$H267-SUM($I267:BO267)))","v":0},{"$f":"IF(OR(BQ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BQ$3,$H267/$G267,$H267-SUM($I267:BP267)))","v":0},{"$f":"IF(OR(BR$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BR$3,$H267/$G267,$H267-SUM($I267:BQ267)))","v":0},{"$f":"IF(OR(BS$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BS$3,$H267/$G267,$H267-SUM($I267:BR267)))","v":0},{"$f":"IF(OR(BT$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BT$3,$H267/$G267,$H267-SUM($I267:BS267)))","v":0},{"$f":"IF(OR(BU$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BU$3,$H267/$G267,$H267-SUM($I267:BT267)))","v":0},{"$f":"IF(OR(BV$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BV$3,$H267/$G267,$H267-SUM($I267:BU267)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G267","v":15},{"$f":"N263","v":18.776248471758841},null,{"$f":"IF(OR(J$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>J$3,$H268/$G268,$H268-SUM($I268:I268)))","v":0},{"$f":"IF(OR(K$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>K$3,$H268/$G268,$H268-SUM($I268:J268)))","v":0},{"$f":"IF(OR(L$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>L$3,$H268/$G268,$H268-SUM($I268:K268)))","v":0},{"$f":"IF(OR(M$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>M$3,$H268/$G268,$H268-SUM($I268:L268)))","v":0},{"$f":"IF(OR(N$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>N$3,$H268/$G268,$H268-SUM($I268:M268)))","v":0},{"$f":"IF(OR(O$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>O$3,$H268/$G268,$H268-SUM($I268:N268)))","v":1.2517498981172561},{"$f":"IF(OR(P$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>P$3,$H268/$G268,$H268-SUM($I268:O268)))","v":1.2517498981172561},{"$f":"IF(OR(Q$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Q$3,$H268/$G268,$H268-SUM($I268:P268)))","v":1.2517498981172561},{"$f":"IF(OR(R$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>R$3,$H268/$G268,$H268-SUM($I268:Q268)))","v":1.2517498981172561},{"$f":"IF(OR(S$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>S$3,$H268/$G268,$H268-SUM($I268:R268)))","v":1.2517498981172561},{"$f":"IF(OR(T$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>T$3,$H268/$G268,$H268-SUM($I268:S268)))","v":1.2517498981172561},{"$f":"IF(OR(U$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>U$3,$H268/$G268,$H268-SUM($I268:T268)))","v":1.2517498981172561},{"$f":"IF(OR(V$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>V$3,$H268/$G268,$H268-SUM($I268:U268)))","v":1.2517498981172561},{"$f":"IF(OR(W$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>W$3,$H268/$G268,$H268-SUM($I268:V268)))","v":1.2517498981172561},{"$f":"IF(OR(X$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>X$3,$H268/$G268,$H268-SUM($I268:W268)))","v":1.2517498981172561},{"$f":"IF(OR(Y$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Y$3,$H268/$G268,$H268-SUM($I268:X268)))","v":1.2517498981172561},{"$f":"IF(OR(Z$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Z$3,$H268/$G268,$H268-SUM($I268:Y268)))","v":1.2517498981172561},{"$f":"IF(OR(AA$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AA$3,$H268/$G268,$H268-SUM($I268:Z268)))","v":1.2517498981172561},{"$f":"IF(OR(AB$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AB$3,$H268/$G268,$H268-SUM($I268:AA268)))","v":1.2517498981172561},{"$f":"IF(OR(AC$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AC$3,$H268/$G268,$H268-SUM($I268:AB268)))","v":1.2517498981172572},{"$f":"IF(OR(AD$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AD$3,$H268/$G268,$H268-SUM($I268:AC268)))","v":0},{"$f":"IF(OR(AE$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AE$3,$H268/$G268,$H268-SUM($I268:AD268)))","v":0},{"$f":"IF(OR(AF$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AF$3,$H268/$G268,$H268-SUM($I268:AE268)))","v":0},{"$f":"IF(OR(AG$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AG$3,$H268/$G268,$H268-SUM($I268:AF268)))","v":0},{"$f":"IF(OR(AH$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AH$3,$H268/$G268,$H268-SUM($I268:AG268)))","v":0},{"$f":"IF(OR(AI$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AI$3,$H268/$G268,$H268-SUM($I268:AH268)))","v":0},{"$f":"IF(OR(AJ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AJ$3,$H268/$G268,$H268-SUM($I268:AI268)))","v":0},{"$f":"IF(OR(AK$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AK$3,$H268/$G268,$H268-SUM($I268:AJ268)))","v":0},{"$f":"IF(OR(AL$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AL$3,$H268/$G268,$H268-SUM($I268:AK268)))","v":0},{"$f":"IF(OR(AM$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AM$3,$H268/$G268,$H268-SUM($I268:AL268)))","v":0},{"$f":"IF(OR(AN$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AN$3,$H268/$G268,$H268-SUM($I268:AM268)))","v":0},{"$f":"IF(OR(AO$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AO$3,$H268/$G268,$H268-SUM($I268:AN268)))","v":0},{"$f":"IF(OR(AP$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AP$3,$H268/$G268,$H268-SUM($I268:AO268)))","v":0},{"$f":"IF(OR(AQ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AQ$3,$H268/$G268,$H268-SUM($I268:AP268)))","v":0},{"$f":"IF(OR(AR$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AR$3,$H268/$G268,$H268-SUM($I268:AQ268)))","v":0},{"$f":"IF(OR(AS$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AS$3,$H268/$G268,$H268-SUM($I268:AR268)))","v":0},{"$f":"IF(OR(AT$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AT$3,$H268/$G268,$H268-SUM($I268:AS268)))","v":0},{"$f":"IF(OR(AU$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AU$3,$H268/$G268,$H268-SUM($I268:AT268)))","v":0},{"$f":"IF(OR(AV$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AV$3,$H268/$G268,$H268-SUM($I268:AU268)))","v":0},{"$f":"IF(OR(AW$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AW$3,$H268/$G268,$H268-SUM($I268:AV268)))","v":0},{"$f":"IF(OR(AX$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AX$3,$H268/$G268,$H268-SUM($I268:AW268)))","v":0},{"$f":"IF(OR(AY$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AY$3,$H268/$G268,$H268-SUM($I268:AX268)))","v":0},{"$f":"IF(OR(AZ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AZ$3,$H268/$G268,$H268-SUM($I268:AY268)))","v":0},{"$f":"IF(OR(BA$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BA$3,$H268/$G268,$H268-SUM($I268:AZ268)))","v":0},{"$f":"IF(OR(BB$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BB$3,$H268/$G268,$H268-SUM($I268:BA268)))","v":0},{"$f":"IF(OR(BC$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BC$3,$H268/$G268,$H268-SUM($I268:BB268)))","v":0},{"$f":"IF(OR(BD$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BD$3,$H268/$G268,$H268-SUM($I268:BC268)))","v":0},{"$f":"IF(OR(BE$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BE$3,$H268/$G268,$H268-SUM($I268:BD268)))","v":0},{"$f":"IF(OR(BF$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BF$3,$H268/$G268,$H268-SUM($I268:BE268)))","v":0},{"$f":"IF(OR(BG$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BG$3,$H268/$G268,$H268-SUM($I268:BF268)))","v":0},{"$f":"IF(OR(BH$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BH$3,$H268/$G268,$H268-SUM($I268:BG268)))","v":0},{"$f":"IF(OR(BI$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BI$3,$H268/$G268,$H268-SUM($I268:BH268)))","v":0},{"$f":"IF(OR(BJ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BJ$3,$H268/$G268,$H268-SUM($I268:BI268)))","v":0},{"$f":"IF(OR(BK$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BK$3,$H268/$G268,$H268-SUM($I268:BJ268)))","v":0},{"$f":"IF(OR(BL$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BL$3,$H268/$G268,$H268-SUM($I268:BK268)))","v":0},{"$f":"IF(OR(BM$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BM$3,$H268/$G268,$H268-SUM($I268:BL268)))","v":0},{"$f":"IF(OR(BN$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BN$3,$H268/$G268,$H268-SUM($I268:BM268)))","v":0},{"$f":"IF(OR(BO$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BO$3,$H268/$G268,$H268-SUM($I268:BN268)))","v":0},{"$f":"IF(OR(BP$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BP$3,$H268/$G268,$H268-SUM($I268:BO268)))","v":0},{"$f":"IF(OR(BQ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BQ$3,$H268/$G268,$H268-SUM($I268:BP268)))","v":0},{"$f":"IF(OR(BR$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BR$3,$H268/$G268,$H268-SUM($I268:BQ268)))","v":0},{"$f":"IF(OR(BS$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BS$3,$H268/$G268,$H268-SUM($I268:BR268)))","v":0},{"$f":"IF(OR(BT$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BT$3,$H268/$G268,$H268-SUM($I268:BS268)))","v":0},{"$f":"IF(OR(BU$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BU$3,$H268/$G268,$H268-SUM($I268:BT268)))","v":0},{"$f":"IF(OR(BV$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BV$3,$H268/$G268,$H268-SUM($I268:BU268)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A252)","v":15},{"$f":"O263","v":11.540449010050555},null,{"$f":"IF(OR(J$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>J$3,$H269/$G269,$H269-SUM($I269:I269)))","v":0},{"$f":"IF(OR(K$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>K$3,$H269/$G269,$H269-SUM($I269:J269)))","v":0},{"$f":"IF(OR(L$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>L$3,$H269/$G269,$H269-SUM($I269:K269)))","v":0},{"$f":"IF(OR(M$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>M$3,$H269/$G269,$H269-SUM($I269:L269)))","v":0},{"$f":"IF(OR(N$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>N$3,$H269/$G269,$H269-SUM($I269:M269)))","v":0},{"$f":"IF(OR(O$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>O$3,$H269/$G269,$H269-SUM($I269:N269)))","v":0},{"$f":"IF(OR(P$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>P$3,$H269/$G269,$H269-SUM($I269:O269)))","v":0.76936326733670368},{"$f":"IF(OR(Q$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Q$3,$H269/$G269,$H269-SUM($I269:P269)))","v":0.76936326733670368},{"$f":"IF(OR(R$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>R$3,$H269/$G269,$H269-SUM($I269:Q269)))","v":0.76936326733670368},{"$f":"IF(OR(S$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>S$3,$H269/$G269,$H269-SUM($I269:R269)))","v":0.76936326733670368},{"$f":"IF(OR(T$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>T$3,$H269/$G269,$H269-SUM($I269:S269)))","v":0.76936326733670368},{"$f":"IF(OR(U$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>U$3,$H269/$G269,$H269-SUM($I269:T269)))","v":0.76936326733670368},{"$f":"IF(OR(V$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>V$3,$H269/$G269,$H269-SUM($I269:U269)))","v":0.76936326733670368},{"$f":"IF(OR(W$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>W$3,$H269/$G269,$H269-SUM($I269:V269)))","v":0.76936326733670368},{"$f":"IF(OR(X$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>X$3,$H269/$G269,$H269-SUM($I269:W269)))","v":0.76936326733670368},{"$f":"IF(OR(Y$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Y$3,$H269/$G269,$H269-SUM($I269:X269)))","v":0.76936326733670368},{"$f":"IF(OR(Z$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Z$3,$H269/$G269,$H269-SUM($I269:Y269)))","v":0.76936326733670368},{"$f":"IF(OR(AA$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AA$3,$H269/$G269,$H269-SUM($I269:Z269)))","v":0.76936326733670368},{"$f":"IF(OR(AB$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AB$3,$H269/$G269,$H269-SUM($I269:AA269)))","v":0.76936326733670368},{"$f":"IF(OR(AC$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AC$3,$H269/$G269,$H269-SUM($I269:AB269)))","v":0.76936326733670368},{"$f":"IF(OR(AD$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AD$3,$H269/$G269,$H269-SUM($I269:AC269)))","v":0.76936326733670057},{"$f":"IF(OR(AE$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AE$3,$H269/$G269,$H269-SUM($I269:AD269)))","v":0},{"$f":"IF(OR(AF$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AF$3,$H269/$G269,$H269-SUM($I269:AE269)))","v":0},{"$f":"IF(OR(AG$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AG$3,$H269/$G269,$H269-SUM($I269:AF269)))","v":0},{"$f":"IF(OR(AH$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AH$3,$H269/$G269,$H269-SUM($I269:AG269)))","v":0},{"$f":"IF(OR(AI$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AI$3,$H269/$G269,$H269-SUM($I269:AH269)))","v":0},{"$f":"IF(OR(AJ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AJ$3,$H269/$G269,$H269-SUM($I269:AI269)))","v":0},{"$f":"IF(OR(AK$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AK$3,$H269/$G269,$H269-SUM($I269:AJ269)))","v":0},{"$f":"IF(OR(AL$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AL$3,$H269/$G269,$H269-SUM($I269:AK269)))","v":0},{"$f":"IF(OR(AM$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AM$3,$H269/$G269,$H269-SUM($I269:AL269)))","v":0},{"$f":"IF(OR(AN$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AN$3,$H269/$G269,$H269-SUM($I269:AM269)))","v":0},{"$f":"IF(OR(AO$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AO$3,$H269/$G269,$H269-SUM($I269:AN269)))","v":0},{"$f":"IF(OR(AP$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AP$3,$H269/$G269,$H269-SUM($I269:AO269)))","v":0},{"$f":"IF(OR(AQ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AQ$3,$H269/$G269,$H269-SUM($I269:AP269)))","v":0},{"$f":"IF(OR(AR$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AR$3,$H269/$G269,$H269-SUM($I269:AQ269)))","v":0},{"$f":"IF(OR(AS$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AS$3,$H269/$G269,$H269-SUM($I269:AR269)))","v":0},{"$f":"IF(OR(AT$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AT$3,$H269/$G269,$H269-SUM($I269:AS269)))","v":0},{"$f":"IF(OR(AU$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AU$3,$H269/$G269,$H269-SUM($I269:AT269)))","v":0},{"$f":"IF(OR(AV$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AV$3,$H269/$G269,$H269-SUM($I269:AU269)))","v":0},{"$f":"IF(OR(AW$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AW$3,$H269/$G269,$H269-SUM($I269:AV269)))","v":0},{"$f":"IF(OR(AX$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AX$3,$H269/$G269,$H269-SUM($I269:AW269)))","v":0},{"$f":"IF(OR(AY$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AY$3,$H269/$G269,$H269-SUM($I269:AX269)))","v":0},{"$f":"IF(OR(AZ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AZ$3,$H269/$G269,$H269-SUM($I269:AY269)))","v":0},{"$f":"IF(OR(BA$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BA$3,$H269/$G269,$H269-SUM($I269:AZ269)))","v":0},{"$f":"IF(OR(BB$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BB$3,$H269/$G269,$H269-SUM($I269:BA269)))","v":0},{"$f":"IF(OR(BC$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BC$3,$H269/$G269,$H269-SUM($I269:BB269)))","v":0},{"$f":"IF(OR(BD$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BD$3,$H269/$G269,$H269-SUM($I269:BC269)))","v":0},{"$f":"IF(OR(BE$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BE$3,$H269/$G269,$H269-SUM($I269:BD269)))","v":0},{"$f":"IF(OR(BF$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BF$3,$H269/$G269,$H269-SUM($I269:BE269)))","v":0},{"$f":"IF(OR(BG$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BG$3,$H269/$G269,$H269-SUM($I269:BF269)))","v":0},{"$f":"IF(OR(BH$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BH$3,$H269/$G269,$H269-SUM($I269:BG269)))","v":0},{"$f":"IF(OR(BI$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BI$3,$H269/$G269,$H269-SUM($I269:BH269)))","v":0},{"$f":"IF(OR(BJ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BJ$3,$H269/$G269,$H269-SUM($I269:BI269)))","v":0},{"$f":"IF(OR(BK$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BK$3,$H269/$G269,$H269-SUM($I269:BJ269)))","v":0},{"$f":"IF(OR(BL$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BL$3,$H269/$G269,$H269-SUM($I269:BK269)))","v":0},{"$f":"IF(OR(BM$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BM$3,$H269/$G269,$H269-SUM($I269:BL269)))","v":0},{"$f":"IF(OR(BN$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BN$3,$H269/$G269,$H269-SUM($I269:BM269)))","v":0},{"$f":"IF(OR(BO$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BO$3,$H269/$G269,$H269-SUM($I269:BN269)))","v":0},{"$f":"IF(OR(BP$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BP$3,$H269/$G269,$H269-SUM($I269:BO269)))","v":0},{"$f":"IF(OR(BQ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BQ$3,$H269/$G269,$H269-SUM($I269:BP269)))","v":0},{"$f":"IF(OR(BR$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BR$3,$H269/$G269,$H269-SUM($I269:BQ269)))","v":0},{"$f":"IF(OR(BS$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BS$3,$H269/$G269,$H269-SUM($I269:BR269)))","v":0},{"$f":"IF(OR(BT$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BT$3,$H269/$G269,$H269-SUM($I269:BS269)))","v":0},{"$f":"IF(OR(BU$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BU$3,$H269/$G269,$H269-SUM($I269:BT269)))","v":0},{"$f":"IF(OR(BV$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BV$3,$H269/$G269,$H269-SUM($I269:BU269)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G269","v":15},{"$f":"P263","v":7.9034067041003846},null,{"$f":"IF(OR(J$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>J$3,$H270/$G270,$H270-SUM($I270:I270)))","v":0},{"$f":"IF(OR(K$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>K$3,$H270/$G270,$H270-SUM($I270:J270)))","v":0},{"$f":"IF(OR(L$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>L$3,$H270/$G270,$H270-SUM($I270:K270)))","v":0},{"$f":"IF(OR(M$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>M$3,$H270/$G270,$H270-SUM($I270:L270)))","v":0},{"$f":"IF(OR(N$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>N$3,$H270/$G270,$H270-SUM($I270:M270)))","v":0},{"$f":"IF(OR(O$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>O$3,$H270/$G270,$H270-SUM($I270:N270)))","v":0},{"$f":"IF(OR(P$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>P$3,$H270/$G270,$H270-SUM($I270:O270)))","v":0},{"$f":"IF(OR(Q$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Q$3,$H270/$G270,$H270-SUM($I270:P270)))","v":0.52689378027335898},{"$f":"IF(OR(R$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>R$3,$H270/$G270,$H270-SUM($I270:Q270)))","v":0.52689378027335898},{"$f":"IF(OR(S$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>S$3,$H270/$G270,$H270-SUM($I270:R270)))","v":0.52689378027335898},{"$f":"IF(OR(T$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>T$3,$H270/$G270,$H270-SUM($I270:S270)))","v":0.52689378027335898},{"$f":"IF(OR(U$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>U$3,$H270/$G270,$H270-SUM($I270:T270)))","v":0.52689378027335898},{"$f":"IF(OR(V$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>V$3,$H270/$G270,$H270-SUM($I270:U270)))","v":0.52689378027335898},{"$f":"IF(OR(W$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>W$3,$H270/$G270,$H270-SUM($I270:V270)))","v":0.52689378027335898},{"$f":"IF(OR(X$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>X$3,$H270/$G270,$H270-SUM($I270:W270)))","v":0.52689378027335898},{"$f":"IF(OR(Y$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Y$3,$H270/$G270,$H270-SUM($I270:X270)))","v":0.52689378027335898},{"$f":"IF(OR(Z$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Z$3,$H270/$G270,$H270-SUM($I270:Y270)))","v":0.52689378027335898},{"$f":"IF(OR(AA$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AA$3,$H270/$G270,$H270-SUM($I270:Z270)))","v":0.52689378027335898},{"$f":"IF(OR(AB$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AB$3,$H270/$G270,$H270-SUM($I270:AA270)))","v":0.52689378027335898},{"$f":"IF(OR(AC$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AC$3,$H270/$G270,$H270-SUM($I270:AB270)))","v":0.52689378027335898},{"$f":"IF(OR(AD$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AD$3,$H270/$G270,$H270-SUM($I270:AC270)))","v":0.52689378027335898},{"$f":"IF(OR(AE$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AE$3,$H270/$G270,$H270-SUM($I270:AD270)))","v":0.5268937802733582},{"$f":"IF(OR(AF$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AF$3,$H270/$G270,$H270-SUM($I270:AE270)))","v":0},{"$f":"IF(OR(AG$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AG$3,$H270/$G270,$H270-SUM($I270:AF270)))","v":0},{"$f":"IF(OR(AH$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AH$3,$H270/$G270,$H270-SUM($I270:AG270)))","v":0},{"$f":"IF(OR(AI$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AI$3,$H270/$G270,$H270-SUM($I270:AH270)))","v":0},{"$f":"IF(OR(AJ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AJ$3,$H270/$G270,$H270-SUM($I270:AI270)))","v":0},{"$f":"IF(OR(AK$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AK$3,$H270/$G270,$H270-SUM($I270:AJ270)))","v":0},{"$f":"IF(OR(AL$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AL$3,$H270/$G270,$H270-SUM($I270:AK270)))","v":0},{"$f":"IF(OR(AM$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AM$3,$H270/$G270,$H270-SUM($I270:AL270)))","v":0},{"$f":"IF(OR(AN$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AN$3,$H270/$G270,$H270-SUM($I270:AM270)))","v":0},{"$f":"IF(OR(AO$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AO$3,$H270/$G270,$H270-SUM($I270:AN270)))","v":0},{"$f":"IF(OR(AP$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AP$3,$H270/$G270,$H270-SUM($I270:AO270)))","v":0},{"$f":"IF(OR(AQ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AQ$3,$H270/$G270,$H270-SUM($I270:AP270)))","v":0},{"$f":"IF(OR(AR$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AR$3,$H270/$G270,$H270-SUM($I270:AQ270)))","v":0},{"$f":"IF(OR(AS$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AS$3,$H270/$G270,$H270-SUM($I270:AR270)))","v":0},{"$f":"IF(OR(AT$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AT$3,$H270/$G270,$H270-SUM($I270:AS270)))","v":0},{"$f":"IF(OR(AU$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AU$3,$H270/$G270,$H270-SUM($I270:AT270)))","v":0},{"$f":"IF(OR(AV$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AV$3,$H270/$G270,$H270-SUM($I270:AU270)))","v":0},{"$f":"IF(OR(AW$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AW$3,$H270/$G270,$H270-SUM($I270:AV270)))","v":0},{"$f":"IF(OR(AX$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AX$3,$H270/$G270,$H270-SUM($I270:AW270)))","v":0},{"$f":"IF(OR(AY$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AY$3,$H270/$G270,$H270-SUM($I270:AX270)))","v":0},{"$f":"IF(OR(AZ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AZ$3,$H270/$G270,$H270-SUM($I270:AY270)))","v":0},{"$f":"IF(OR(BA$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BA$3,$H270/$G270,$H270-SUM($I270:AZ270)))","v":0},{"$f":"IF(OR(BB$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BB$3,$H270/$G270,$H270-SUM($I270:BA270)))","v":0},{"$f":"IF(OR(BC$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BC$3,$H270/$G270,$H270-SUM($I270:BB270)))","v":0},{"$f":"IF(OR(BD$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BD$3,$H270/$G270,$H270-SUM($I270:BC270)))","v":0},{"$f":"IF(OR(BE$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BE$3,$H270/$G270,$H270-SUM($I270:BD270)))","v":0},{"$f":"IF(OR(BF$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BF$3,$H270/$G270,$H270-SUM($I270:BE270)))","v":0},{"$f":"IF(OR(BG$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BG$3,$H270/$G270,$H270-SUM($I270:BF270)))","v":0},{"$f":"IF(OR(BH$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BH$3,$H270/$G270,$H270-SUM($I270:BG270)))","v":0},{"$f":"IF(OR(BI$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BI$3,$H270/$G270,$H270-SUM($I270:BH270)))","v":0},{"$f":"IF(OR(BJ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BJ$3,$H270/$G270,$H270-SUM($I270:BI270)))","v":0},{"$f":"IF(OR(BK$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BK$3,$H270/$G270,$H270-SUM($I270:BJ270)))","v":0},{"$f":"IF(OR(BL$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BL$3,$H270/$G270,$H270-SUM($I270:BK270)))","v":0},{"$f":"IF(OR(BM$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BM$3,$H270/$G270,$H270-SUM($I270:BL270)))","v":0},{"$f":"IF(OR(BN$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BN$3,$H270/$G270,$H270-SUM($I270:BM270)))","v":0},{"$f":"IF(OR(BO$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BO$3,$H270/$G270,$H270-SUM($I270:BN270)))","v":0},{"$f":"IF(OR(BP$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BP$3,$H270/$G270,$H270-SUM($I270:BO270)))","v":0},{"$f":"IF(OR(BQ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BQ$3,$H270/$G270,$H270-SUM($I270:BP270)))","v":0},{"$f":"IF(OR(BR$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BR$3,$H270/$G270,$H270-SUM($I270:BQ270)))","v":0},{"$f":"IF(OR(BS$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BS$3,$H270/$G270,$H270-SUM($I270:BR270)))","v":0},{"$f":"IF(OR(BT$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BT$3,$H270/$G270,$H270-SUM($I270:BS270)))","v":0},{"$f":"IF(OR(BU$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BU$3,$H270/$G270,$H270-SUM($I270:BT270)))","v":0},{"$f":"IF(OR(BV$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BV$3,$H270/$G270,$H270-SUM($I270:BU270)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G270","v":15},{"$f":"Q263","v":25.262021422771557},null,{"$f":"IF(OR(J$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>J$3,$H271/$G271,$H271-SUM($I271:I271)))","v":0},{"$f":"IF(OR(K$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>K$3,$H271/$G271,$H271-SUM($I271:J271)))","v":0},{"$f":"IF(OR(L$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>L$3,$H271/$G271,$H271-SUM($I271:K271)))","v":0},{"$f":"IF(OR(M$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>M$3,$H271/$G271,$H271-SUM($I271:L271)))","v":0},{"$f":"IF(OR(N$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>N$3,$H271/$G271,$H271-SUM($I271:M271)))","v":0},{"$f":"IF(OR(O$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>O$3,$H271/$G271,$H271-SUM($I271:N271)))","v":0},{"$f":"IF(OR(P$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>P$3,$H271/$G271,$H271-SUM($I271:O271)))","v":0},{"$f":"IF(OR(Q$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Q$3,$H271/$G271,$H271-SUM($I271:P271)))","v":0},{"$f":"IF(OR(R$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>R$3,$H271/$G271,$H271-SUM($I271:Q271)))","v":1.6841347615181037},{"$f":"IF(OR(S$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>S$3,$H271/$G271,$H271-SUM($I271:R271)))","v":1.6841347615181037},{"$f":"IF(OR(T$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>T$3,$H271/$G271,$H271-SUM($I271:S271)))","v":1.6841347615181037},{"$f":"IF(OR(U$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>U$3,$H271/$G271,$H271-SUM($I271:T271)))","v":1.6841347615181037},{"$f":"IF(OR(V$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>V$3,$H271/$G271,$H271-SUM($I271:U271)))","v":1.6841347615181037},{"$f":"IF(OR(W$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>W$3,$H271/$G271,$H271-SUM($I271:V271)))","v":1.6841347615181037},{"$f":"IF(OR(X$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>X$3,$H271/$G271,$H271-SUM($I271:W271)))","v":1.6841347615181037},{"$f":"IF(OR(Y$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Y$3,$H271/$G271,$H271-SUM($I271:X271)))","v":1.6841347615181037},{"$f":"IF(OR(Z$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Z$3,$H271/$G271,$H271-SUM($I271:Y271)))","v":1.6841347615181037},{"$f":"IF(OR(AA$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AA$3,$H271/$G271,$H271-SUM($I271:Z271)))","v":1.6841347615181037},{"$f":"IF(OR(AB$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AB$3,$H271/$G271,$H271-SUM($I271:AA271)))","v":1.6841347615181037},{"$f":"IF(OR(AC$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AC$3,$H271/$G271,$H271-SUM($I271:AB271)))","v":1.6841347615181037},{"$f":"IF(OR(AD$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AD$3,$H271/$G271,$H271-SUM($I271:AC271)))","v":1.6841347615181037},{"$f":"IF(OR(AE$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AE$3,$H271/$G271,$H271-SUM($I271:AD271)))","v":1.6841347615181037},{"$f":"IF(OR(AF$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AF$3,$H271/$G271,$H271-SUM($I271:AE271)))","v":1.6841347615181128},{"$f":"IF(OR(AG$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AG$3,$H271/$G271,$H271-SUM($I271:AF271)))","v":0},{"$f":"IF(OR(AH$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AH$3,$H271/$G271,$H271-SUM($I271:AG271)))","v":0},{"$f":"IF(OR(AI$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AI$3,$H271/$G271,$H271-SUM($I271:AH271)))","v":0},{"$f":"IF(OR(AJ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AJ$3,$H271/$G271,$H271-SUM($I271:AI271)))","v":0},{"$f":"IF(OR(AK$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AK$3,$H271/$G271,$H271-SUM($I271:AJ271)))","v":0},{"$f":"IF(OR(AL$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AL$3,$H271/$G271,$H271-SUM($I271:AK271)))","v":0},{"$f":"IF(OR(AM$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AM$3,$H271/$G271,$H271-SUM($I271:AL271)))","v":0},{"$f":"IF(OR(AN$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AN$3,$H271/$G271,$H271-SUM($I271:AM271)))","v":0},{"$f":"IF(OR(AO$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AO$3,$H271/$G271,$H271-SUM($I271:AN271)))","v":0},{"$f":"IF(OR(AP$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AP$3,$H271/$G271,$H271-SUM($I271:AO271)))","v":0},{"$f":"IF(OR(AQ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AQ$3,$H271/$G271,$H271-SUM($I271:AP271)))","v":0},{"$f":"IF(OR(AR$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AR$3,$H271/$G271,$H271-SUM($I271:AQ271)))","v":0},{"$f":"IF(OR(AS$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AS$3,$H271/$G271,$H271-SUM($I271:AR271)))","v":0},{"$f":"IF(OR(AT$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AT$3,$H271/$G271,$H271-SUM($I271:AS271)))","v":0},{"$f":"IF(OR(AU$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AU$3,$H271/$G271,$H271-SUM($I271:AT271)))","v":0},{"$f":"IF(OR(AV$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AV$3,$H271/$G271,$H271-SUM($I271:AU271)))","v":0},{"$f":"IF(OR(AW$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AW$3,$H271/$G271,$H271-SUM($I271:AV271)))","v":0},{"$f":"IF(OR(AX$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AX$3,$H271/$G271,$H271-SUM($I271:AW271)))","v":0},{"$f":"IF(OR(AY$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AY$3,$H271/$G271,$H271-SUM($I271:AX271)))","v":0},{"$f":"IF(OR(AZ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AZ$3,$H271/$G271,$H271-SUM($I271:AY271)))","v":0},{"$f":"IF(OR(BA$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BA$3,$H271/$G271,$H271-SUM($I271:AZ271)))","v":0},{"$f":"IF(OR(BB$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BB$3,$H271/$G271,$H271-SUM($I271:BA271)))","v":0},{"$f":"IF(OR(BC$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BC$3,$H271/$G271,$H271-SUM($I271:BB271)))","v":0},{"$f":"IF(OR(BD$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BD$3,$H271/$G271,$H271-SUM($I271:BC271)))","v":0},{"$f":"IF(OR(BE$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BE$3,$H271/$G271,$H271-SUM($I271:BD271)))","v":0},{"$f":"IF(OR(BF$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BF$3,$H271/$G271,$H271-SUM($I271:BE271)))","v":0},{"$f":"IF(OR(BG$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BG$3,$H271/$G271,$H271-SUM($I271:BF271)))","v":0},{"$f":"IF(OR(BH$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BH$3,$H271/$G271,$H271-SUM($I271:BG271)))","v":0},{"$f":"IF(OR(BI$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BI$3,$H271/$G271,$H271-SUM($I271:BH271)))","v":0},{"$f":"IF(OR(BJ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BJ$3,$H271/$G271,$H271-SUM($I271:BI271)))","v":0},{"$f":"IF(OR(BK$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BK$3,$H271/$G271,$H271-SUM($I271:BJ271)))","v":0},{"$f":"IF(OR(BL$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BL$3,$H271/$G271,$H271-SUM($I271:BK271)))","v":0},{"$f":"IF(OR(BM$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BM$3,$H271/$G271,$H271-SUM($I271:BL271)))","v":0},{"$f":"IF(OR(BN$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BN$3,$H271/$G271,$H271-SUM($I271:BM271)))","v":0},{"$f":"IF(OR(BO$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BO$3,$H271/$G271,$H271-SUM($I271:BN271)))","v":0},{"$f":"IF(OR(BP$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BP$3,$H271/$G271,$H271-SUM($I271:BO271)))","v":0},{"$f":"IF(OR(BQ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BQ$3,$H271/$G271,$H271-SUM($I271:BP271)))","v":0},{"$f":"IF(OR(BR$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BR$3,$H271/$G271,$H271-SUM($I271:BQ271)))","v":0},{"$f":"IF(OR(BS$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BS$3,$H271/$G271,$H271-SUM($I271:BR271)))","v":0},{"$f":"IF(OR(BT$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BT$3,$H271/$G271,$H271-SUM($I271:BS271)))","v":0},{"$f":"IF(OR(BU$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BU$3,$H271/$G271,$H271-SUM($I271:BT271)))","v":0},{"$f":"IF(OR(BV$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BV$3,$H271/$G271,$H271-SUM($I271:BU271)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G271","v":15},{"$f":"R263","v":17.170902128476079},null,{"$f":"IF(OR(J$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>J$3,$H272/$G272,$H272-SUM($I272:I272)))","v":0},{"$f":"IF(OR(K$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>K$3,$H272/$G272,$H272-SUM($I272:J272)))","v":0},{"$f":"IF(OR(L$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>L$3,$H272/$G272,$H272-SUM($I272:K272)))","v":0},{"$f":"IF(OR(M$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>M$3,$H272/$G272,$H272-SUM($I272:L272)))","v":0},{"$f":"IF(OR(N$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>N$3,$H272/$G272,$H272-SUM($I272:M272)))","v":0},{"$f":"IF(OR(O$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>O$3,$H272/$G272,$H272-SUM($I272:N272)))","v":0},{"$f":"IF(OR(P$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>P$3,$H272/$G272,$H272-SUM($I272:O272)))","v":0},{"$f":"IF(OR(Q$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Q$3,$H272/$G272,$H272-SUM($I272:P272)))","v":0},{"$f":"IF(OR(R$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>R$3,$H272/$G272,$H272-SUM($I272:Q272)))","v":0},{"$f":"IF(OR(S$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>S$3,$H272/$G272,$H272-SUM($I272:R272)))","v":1.1447268085650719},{"$f":"IF(OR(T$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>T$3,$H272/$G272,$H272-SUM($I272:S272)))","v":1.1447268085650719},{"$f":"IF(OR(U$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>U$3,$H272/$G272,$H272-SUM($I272:T272)))","v":1.1447268085650719},{"$f":"IF(OR(V$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>V$3,$H272/$G272,$H272-SUM($I272:U272)))","v":1.1447268085650719},{"$f":"IF(OR(W$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>W$3,$H272/$G272,$H272-SUM($I272:V272)))","v":1.1447268085650719},{"$f":"IF(OR(X$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>X$3,$H272/$G272,$H272-SUM($I272:W272)))","v":1.1447268085650719},{"$f":"IF(OR(Y$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Y$3,$H272/$G272,$H272-SUM($I272:X272)))","v":1.1447268085650719},{"$f":"IF(OR(Z$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Z$3,$H272/$G272,$H272-SUM($I272:Y272)))","v":1.1447268085650719},{"$f":"IF(OR(AA$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AA$3,$H272/$G272,$H272-SUM($I272:Z272)))","v":1.1447268085650719},{"$f":"IF(OR(AB$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AB$3,$H272/$G272,$H272-SUM($I272:AA272)))","v":1.1447268085650719},{"$f":"IF(OR(AC$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AC$3,$H272/$G272,$H272-SUM($I272:AB272)))","v":1.1447268085650719},{"$f":"IF(OR(AD$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AD$3,$H272/$G272,$H272-SUM($I272:AC272)))","v":1.1447268085650719},{"$f":"IF(OR(AE$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AE$3,$H272/$G272,$H272-SUM($I272:AD272)))","v":1.1447268085650719},{"$f":"IF(OR(AF$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AF$3,$H272/$G272,$H272-SUM($I272:AE272)))","v":1.1447268085650719},{"$f":"IF(OR(AG$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AG$3,$H272/$G272,$H272-SUM($I272:AF272)))","v":1.1447268085650748},{"$f":"IF(OR(AH$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AH$3,$H272/$G272,$H272-SUM($I272:AG272)))","v":0},{"$f":"IF(OR(AI$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AI$3,$H272/$G272,$H272-SUM($I272:AH272)))","v":0},{"$f":"IF(OR(AJ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AJ$3,$H272/$G272,$H272-SUM($I272:AI272)))","v":0},{"$f":"IF(OR(AK$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AK$3,$H272/$G272,$H272-SUM($I272:AJ272)))","v":0},{"$f":"IF(OR(AL$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AL$3,$H272/$G272,$H272-SUM($I272:AK272)))","v":0},{"$f":"IF(OR(AM$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AM$3,$H272/$G272,$H272-SUM($I272:AL272)))","v":0},{"$f":"IF(OR(AN$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AN$3,$H272/$G272,$H272-SUM($I272:AM272)))","v":0},{"$f":"IF(OR(AO$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AO$3,$H272/$G272,$H272-SUM($I272:AN272)))","v":0},{"$f":"IF(OR(AP$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AP$3,$H272/$G272,$H272-SUM($I272:AO272)))","v":0},{"$f":"IF(OR(AQ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AQ$3,$H272/$G272,$H272-SUM($I272:AP272)))","v":0},{"$f":"IF(OR(AR$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AR$3,$H272/$G272,$H272-SUM($I272:AQ272)))","v":0},{"$f":"IF(OR(AS$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AS$3,$H272/$G272,$H272-SUM($I272:AR272)))","v":0},{"$f":"IF(OR(AT$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AT$3,$H272/$G272,$H272-SUM($I272:AS272)))","v":0},{"$f":"IF(OR(AU$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AU$3,$H272/$G272,$H272-SUM($I272:AT272)))","v":0},{"$f":"IF(OR(AV$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AV$3,$H272/$G272,$H272-SUM($I272:AU272)))","v":0},{"$f":"IF(OR(AW$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AW$3,$H272/$G272,$H272-SUM($I272:AV272)))","v":0},{"$f":"IF(OR(AX$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AX$3,$H272/$G272,$H272-SUM($I272:AW272)))","v":0},{"$f":"IF(OR(AY$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AY$3,$H272/$G272,$H272-SUM($I272:AX272)))","v":0},{"$f":"IF(OR(AZ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AZ$3,$H272/$G272,$H272-SUM($I272:AY272)))","v":0},{"$f":"IF(OR(BA$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BA$3,$H272/$G272,$H272-SUM($I272:AZ272)))","v":0},{"$f":"IF(OR(BB$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BB$3,$H272/$G272,$H272-SUM($I272:BA272)))","v":0},{"$f":"IF(OR(BC$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BC$3,$H272/$G272,$H272-SUM($I272:BB272)))","v":0},{"$f":"IF(OR(BD$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BD$3,$H272/$G272,$H272-SUM($I272:BC272)))","v":0},{"$f":"IF(OR(BE$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BE$3,$H272/$G272,$H272-SUM($I272:BD272)))","v":0},{"$f":"IF(OR(BF$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BF$3,$H272/$G272,$H272-SUM($I272:BE272)))","v":0},{"$f":"IF(OR(BG$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BG$3,$H272/$G272,$H272-SUM($I272:BF272)))","v":0},{"$f":"IF(OR(BH$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BH$3,$H272/$G272,$H272-SUM($I272:BG272)))","v":0},{"$f":"IF(OR(BI$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BI$3,$H272/$G272,$H272-SUM($I272:BH272)))","v":0},{"$f":"IF(OR(BJ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BJ$3,$H272/$G272,$H272-SUM($I272:BI272)))","v":0},{"$f":"IF(OR(BK$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BK$3,$H272/$G272,$H272-SUM($I272:BJ272)))","v":0},{"$f":"IF(OR(BL$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BL$3,$H272/$G272,$H272-SUM($I272:BK272)))","v":0},{"$f":"IF(OR(BM$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BM$3,$H272/$G272,$H272-SUM($I272:BL272)))","v":0},{"$f":"IF(OR(BN$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BN$3,$H272/$G272,$H272-SUM($I272:BM272)))","v":0},{"$f":"IF(OR(BO$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BO$3,$H272/$G272,$H272-SUM($I272:BN272)))","v":0},{"$f":"IF(OR(BP$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BP$3,$H272/$G272,$H272-SUM($I272:BO272)))","v":0},{"$f":"IF(OR(BQ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BQ$3,$H272/$G272,$H272-SUM($I272:BP272)))","v":0},{"$f":"IF(OR(BR$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BR$3,$H272/$G272,$H272-SUM($I272:BQ272)))","v":0},{"$f":"IF(OR(BS$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BS$3,$H272/$G272,$H272-SUM($I272:BR272)))","v":0},{"$f":"IF(OR(BT$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BT$3,$H272/$G272,$H272-SUM($I272:BS272)))","v":0},{"$f":"IF(OR(BU$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BU$3,$H272/$G272,$H272-SUM($I272:BT272)))","v":0},{"$f":"IF(OR(BV$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BV$3,$H272/$G272,$H272-SUM($I272:BU272)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G272","v":15},{"$f":"S263","v":16.74070879825771},null,{"$f":"IF(OR(J$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>J$3,$H273/$G273,$H273-SUM($I273:I273)))","v":0},{"$f":"IF(OR(K$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>K$3,$H273/$G273,$H273-SUM($I273:J273)))","v":0},{"$f":"IF(OR(L$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>L$3,$H273/$G273,$H273-SUM($I273:K273)))","v":0},{"$f":"IF(OR(M$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>M$3,$H273/$G273,$H273-SUM($I273:L273)))","v":0},{"$f":"IF(OR(N$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>N$3,$H273/$G273,$H273-SUM($I273:M273)))","v":0},{"$f":"IF(OR(O$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>O$3,$H273/$G273,$H273-SUM($I273:N273)))","v":0},{"$f":"IF(OR(P$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>P$3,$H273/$G273,$H273-SUM($I273:O273)))","v":0},{"$f":"IF(OR(Q$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Q$3,$H273/$G273,$H273-SUM($I273:P273)))","v":0},{"$f":"IF(OR(R$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>R$3,$H273/$G273,$H273-SUM($I273:Q273)))","v":0},{"$f":"IF(OR(S$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>S$3,$H273/$G273,$H273-SUM($I273:R273)))","v":0},{"$f":"IF(OR(T$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>T$3,$H273/$G273,$H273-SUM($I273:S273)))","v":1.1160472532171808},{"$f":"IF(OR(U$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>U$3,$H273/$G273,$H273-SUM($I273:T273)))","v":1.1160472532171808},{"$f":"IF(OR(V$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>V$3,$H273/$G273,$H273-SUM($I273:U273)))","v":1.1160472532171808},{"$f":"IF(OR(W$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>W$3,$H273/$G273,$H273-SUM($I273:V273)))","v":1.1160472532171808},{"$f":"IF(OR(X$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>X$3,$H273/$G273,$H273-SUM($I273:W273)))","v":1.1160472532171808},{"$f":"IF(OR(Y$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Y$3,$H273/$G273,$H273-SUM($I273:X273)))","v":1.1160472532171808},{"$f":"IF(OR(Z$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Z$3,$H273/$G273,$H273-SUM($I273:Y273)))","v":1.1160472532171808},{"$f":"IF(OR(AA$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AA$3,$H273/$G273,$H273-SUM($I273:Z273)))","v":1.1160472532171808},{"$f":"IF(OR(AB$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AB$3,$H273/$G273,$H273-SUM($I273:AA273)))","v":1.1160472532171808},{"$f":"IF(OR(AC$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AC$3,$H273/$G273,$H273-SUM($I273:AB273)))","v":1.1160472532171808},{"$f":"IF(OR(AD$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AD$3,$H273/$G273,$H273-SUM($I273:AC273)))","v":1.1160472532171808},{"$f":"IF(OR(AE$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AE$3,$H273/$G273,$H273-SUM($I273:AD273)))","v":1.1160472532171808},{"$f":"IF(OR(AF$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AF$3,$H273/$G273,$H273-SUM($I273:AE273)))","v":1.1160472532171808},{"$f":"IF(OR(AG$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AG$3,$H273/$G273,$H273-SUM($I273:AF273)))","v":1.1160472532171808},{"$f":"IF(OR(AH$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AH$3,$H273/$G273,$H273-SUM($I273:AG273)))","v":1.1160472532171806},{"$f":"IF(OR(AI$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AI$3,$H273/$G273,$H273-SUM($I273:AH273)))","v":0},{"$f":"IF(OR(AJ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AJ$3,$H273/$G273,$H273-SUM($I273:AI273)))","v":0},{"$f":"IF(OR(AK$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AK$3,$H273/$G273,$H273-SUM($I273:AJ273)))","v":0},{"$f":"IF(OR(AL$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AL$3,$H273/$G273,$H273-SUM($I273:AK273)))","v":0},{"$f":"IF(OR(AM$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AM$3,$H273/$G273,$H273-SUM($I273:AL273)))","v":0},{"$f":"IF(OR(AN$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AN$3,$H273/$G273,$H273-SUM($I273:AM273)))","v":0},{"$f":"IF(OR(AO$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AO$3,$H273/$G273,$H273-SUM($I273:AN273)))","v":0},{"$f":"IF(OR(AP$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AP$3,$H273/$G273,$H273-SUM($I273:AO273)))","v":0},{"$f":"IF(OR(AQ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AQ$3,$H273/$G273,$H273-SUM($I273:AP273)))","v":0},{"$f":"IF(OR(AR$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AR$3,$H273/$G273,$H273-SUM($I273:AQ273)))","v":0},{"$f":"IF(OR(AS$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AS$3,$H273/$G273,$H273-SUM($I273:AR273)))","v":0},{"$f":"IF(OR(AT$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AT$3,$H273/$G273,$H273-SUM($I273:AS273)))","v":0},{"$f":"IF(OR(AU$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AU$3,$H273/$G273,$H273-SUM($I273:AT273)))","v":0},{"$f":"IF(OR(AV$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AV$3,$H273/$G273,$H273-SUM($I273:AU273)))","v":0},{"$f":"IF(OR(AW$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AW$3,$H273/$G273,$H273-SUM($I273:AV273)))","v":0},{"$f":"IF(OR(AX$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AX$3,$H273/$G273,$H273-SUM($I273:AW273)))","v":0},{"$f":"IF(OR(AY$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AY$3,$H273/$G273,$H273-SUM($I273:AX273)))","v":0},{"$f":"IF(OR(AZ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AZ$3,$H273/$G273,$H273-SUM($I273:AY273)))","v":0},{"$f":"IF(OR(BA$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BA$3,$H273/$G273,$H273-SUM($I273:AZ273)))","v":0},{"$f":"IF(OR(BB$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BB$3,$H273/$G273,$H273-SUM($I273:BA273)))","v":0},{"$f":"IF(OR(BC$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BC$3,$H273/$G273,$H273-SUM($I273:BB273)))","v":0},{"$f":"IF(OR(BD$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BD$3,$H273/$G273,$H273-SUM($I273:BC273)))","v":0},{"$f":"IF(OR(BE$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BE$3,$H273/$G273,$H273-SUM($I273:BD273)))","v":0},{"$f":"IF(OR(BF$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BF$3,$H273/$G273,$H273-SUM($I273:BE273)))","v":0},{"$f":"IF(OR(BG$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BG$3,$H273/$G273,$H273-SUM($I273:BF273)))","v":0},{"$f":"IF(OR(BH$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BH$3,$H273/$G273,$H273-SUM($I273:BG273)))","v":0},{"$f":"IF(OR(BI$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BI$3,$H273/$G273,$H273-SUM($I273:BH273)))","v":0},{"$f":"IF(OR(BJ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BJ$3,$H273/$G273,$H273-SUM($I273:BI273)))","v":0},{"$f":"IF(OR(BK$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BK$3,$H273/$G273,$H273-SUM($I273:BJ273)))","v":0},{"$f":"IF(OR(BL$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BL$3,$H273/$G273,$H273-SUM($I273:BK273)))","v":0},{"$f":"IF(OR(BM$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BM$3,$H273/$G273,$H273-SUM($I273:BL273)))","v":0},{"$f":"IF(OR(BN$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BN$3,$H273/$G273,$H273-SUM($I273:BM273)))","v":0},{"$f":"IF(OR(BO$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BO$3,$H273/$G273,$H273-SUM($I273:BN273)))","v":0},{"$f":"IF(OR(BP$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BP$3,$H273/$G273,$H273-SUM($I273:BO273)))","v":0},{"$f":"IF(OR(BQ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BQ$3,$H273/$G273,$H273-SUM($I273:BP273)))","v":0},{"$f":"IF(OR(BR$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BR$3,$H273/$G273,$H273-SUM($I273:BQ273)))","v":0},{"$f":"IF(OR(BS$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BS$3,$H273/$G273,$H273-SUM($I273:BR273)))","v":0},{"$f":"IF(OR(BT$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BT$3,$H273/$G273,$H273-SUM($I273:BS273)))","v":0},{"$f":"IF(OR(BU$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BU$3,$H273/$G273,$H273-SUM($I273:BT273)))","v":0},{"$f":"IF(OR(BV$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BV$3,$H273/$G273,$H273-SUM($I273:BU273)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A252)","v":15},{"$f":"T263","v":0},null,{"$f":"IF(OR(J$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>J$3,$H274/$G274,$H274-SUM($I274:I274)))","v":0},{"$f":"IF(OR(K$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>K$3,$H274/$G274,$H274-SUM($I274:J274)))","v":0},{"$f":"IF(OR(L$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>L$3,$H274/$G274,$H274-SUM($I274:K274)))","v":0},{"$f":"IF(OR(M$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>M$3,$H274/$G274,$H274-SUM($I274:L274)))","v":0},{"$f":"IF(OR(N$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>N$3,$H274/$G274,$H274-SUM($I274:M274)))","v":0},{"$f":"IF(OR(O$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>O$3,$H274/$G274,$H274-SUM($I274:N274)))","v":0},{"$f":"IF(OR(P$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>P$3,$H274/$G274,$H274-SUM($I274:O274)))","v":0},{"$f":"IF(OR(Q$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Q$3,$H274/$G274,$H274-SUM($I274:P274)))","v":0},{"$f":"IF(OR(R$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>R$3,$H274/$G274,$H274-SUM($I274:Q274)))","v":0},{"$f":"IF(OR(S$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>S$3,$H274/$G274,$H274-SUM($I274:R274)))","v":0},{"$f":"IF(OR(T$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>T$3,$H274/$G274,$H274-SUM($I274:S274)))","v":0},{"$f":"IF(OR(U$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>U$3,$H274/$G274,$H274-SUM($I274:T274)))","v":0},{"$f":"IF(OR(V$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>V$3,$H274/$G274,$H274-SUM($I274:U274)))","v":0},{"$f":"IF(OR(W$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>W$3,$H274/$G274,$H274-SUM($I274:V274)))","v":0},{"$f":"IF(OR(X$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>X$3,$H274/$G274,$H274-SUM($I274:W274)))","v":0},{"$f":"IF(OR(Y$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Y$3,$H274/$G274,$H274-SUM($I274:X274)))","v":0},{"$f":"IF(OR(Z$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Z$3,$H274/$G274,$H274-SUM($I274:Y274)))","v":0},{"$f":"IF(OR(AA$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AA$3,$H274/$G274,$H274-SUM($I274:Z274)))","v":0},{"$f":"IF(OR(AB$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AB$3,$H274/$G274,$H274-SUM($I274:AA274)))","v":0},{"$f":"IF(OR(AC$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AC$3,$H274/$G274,$H274-SUM($I274:AB274)))","v":0},{"$f":"IF(OR(AD$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AD$3,$H274/$G274,$H274-SUM($I274:AC274)))","v":0},{"$f":"IF(OR(AE$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AE$3,$H274/$G274,$H274-SUM($I274:AD274)))","v":0},{"$f":"IF(OR(AF$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AF$3,$H274/$G274,$H274-SUM($I274:AE274)))","v":0},{"$f":"IF(OR(AG$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AG$3,$H274/$G274,$H274-SUM($I274:AF274)))","v":0},{"$f":"IF(OR(AH$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AH$3,$H274/$G274,$H274-SUM($I274:AG274)))","v":0},{"$f":"IF(OR(AI$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AI$3,$H274/$G274,$H274-SUM($I274:AH274)))","v":0},{"$f":"IF(OR(AJ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AJ$3,$H274/$G274,$H274-SUM($I274:AI274)))","v":0},{"$f":"IF(OR(AK$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AK$3,$H274/$G274,$H274-SUM($I274:AJ274)))","v":0},{"$f":"IF(OR(AL$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AL$3,$H274/$G274,$H274-SUM($I274:AK274)))","v":0},{"$f":"IF(OR(AM$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AM$3,$H274/$G274,$H274-SUM($I274:AL274)))","v":0},{"$f":"IF(OR(AN$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AN$3,$H274/$G274,$H274-SUM($I274:AM274)))","v":0},{"$f":"IF(OR(AO$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AO$3,$H274/$G274,$H274-SUM($I274:AN274)))","v":0},{"$f":"IF(OR(AP$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AP$3,$H274/$G274,$H274-SUM($I274:AO274)))","v":0},{"$f":"IF(OR(AQ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AQ$3,$H274/$G274,$H274-SUM($I274:AP274)))","v":0},{"$f":"IF(OR(AR$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AR$3,$H274/$G274,$H274-SUM($I274:AQ274)))","v":0},{"$f":"IF(OR(AS$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AS$3,$H274/$G274,$H274-SUM($I274:AR274)))","v":0},{"$f":"IF(OR(AT$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AT$3,$H274/$G274,$H274-SUM($I274:AS274)))","v":0},{"$f":"IF(OR(AU$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AU$3,$H274/$G274,$H274-SUM($I274:AT274)))","v":0},{"$f":"IF(OR(AV$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AV$3,$H274/$G274,$H274-SUM($I274:AU274)))","v":0},{"$f":"IF(OR(AW$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AW$3,$H274/$G274,$H274-SUM($I274:AV274)))","v":0},{"$f":"IF(OR(AX$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AX$3,$H274/$G274,$H274-SUM($I274:AW274)))","v":0},{"$f":"IF(OR(AY$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AY$3,$H274/$G274,$H274-SUM($I274:AX274)))","v":0},{"$f":"IF(OR(AZ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AZ$3,$H274/$G274,$H274-SUM($I274:AY274)))","v":0},{"$f":"IF(OR(BA$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BA$3,$H274/$G274,$H274-SUM($I274:AZ274)))","v":0},{"$f":"IF(OR(BB$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BB$3,$H274/$G274,$H274-SUM($I274:BA274)))","v":0},{"$f":"IF(OR(BC$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BC$3,$H274/$G274,$H274-SUM($I274:BB274)))","v":0},{"$f":"IF(OR(BD$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BD$3,$H274/$G274,$H274-SUM($I274:BC274)))","v":0},{"$f":"IF(OR(BE$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BE$3,$H274/$G274,$H274-SUM($I274:BD274)))","v":0},{"$f":"IF(OR(BF$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BF$3,$H274/$G274,$H274-SUM($I274:BE274)))","v":0},{"$f":"IF(OR(BG$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BG$3,$H274/$G274,$H274-SUM($I274:BF274)))","v":0},{"$f":"IF(OR(BH$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BH$3,$H274/$G274,$H274-SUM($I274:BG274)))","v":0},{"$f":"IF(OR(BI$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BI$3,$H274/$G274,$H274-SUM($I274:BH274)))","v":0},{"$f":"IF(OR(BJ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BJ$3,$H274/$G274,$H274-SUM($I274:BI274)))","v":0},{"$f":"IF(OR(BK$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BK$3,$H274/$G274,$H274-SUM($I274:BJ274)))","v":0},{"$f":"IF(OR(BL$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BL$3,$H274/$G274,$H274-SUM($I274:BK274)))","v":0},{"$f":"IF(OR(BM$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BM$3,$H274/$G274,$H274-SUM($I274:BL274)))","v":0},{"$f":"IF(OR(BN$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BN$3,$H274/$G274,$H274-SUM($I274:BM274)))","v":0},{"$f":"IF(OR(BO$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BO$3,$H274/$G274,$H274-SUM($I274:BN274)))","v":0},{"$f":"IF(OR(BP$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BP$3,$H274/$G274,$H274-SUM($I274:BO274)))","v":0},{"$f":"IF(OR(BQ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BQ$3,$H274/$G274,$H274-SUM($I274:BP274)))","v":0},{"$f":"IF(OR(BR$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BR$3,$H274/$G274,$H274-SUM($I274:BQ274)))","v":0},{"$f":"IF(OR(BS$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BS$3,$H274/$G274,$H274-SUM($I274:BR274)))","v":0},{"$f":"IF(OR(BT$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BT$3,$H274/$G274,$H274-SUM($I274:BS274)))","v":0},{"$f":"IF(OR(BU$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BU$3,$H274/$G274,$H274-SUM($I274:BT274)))","v":0},{"$f":"IF(OR(BV$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BV$3,$H274/$G274,$H274-SUM($I274:BU274)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G274","v":15},{"$f":"U263","v":0},null,{"$f":"IF(OR(J$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>J$3,$H275/$G275,$H275-SUM($I275:I275)))","v":0},{"$f":"IF(OR(K$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>K$3,$H275/$G275,$H275-SUM($I275:J275)))","v":0},{"$f":"IF(OR(L$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>L$3,$H275/$G275,$H275-SUM($I275:K275)))","v":0},{"$f":"IF(OR(M$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>M$3,$H275/$G275,$H275-SUM($I275:L275)))","v":0},{"$f":"IF(OR(N$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>N$3,$H275/$G275,$H275-SUM($I275:M275)))","v":0},{"$f":"IF(OR(O$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>O$3,$H275/$G275,$H275-SUM($I275:N275)))","v":0},{"$f":"IF(OR(P$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>P$3,$H275/$G275,$H275-SUM($I275:O275)))","v":0},{"$f":"IF(OR(Q$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Q$3,$H275/$G275,$H275-SUM($I275:P275)))","v":0},{"$f":"IF(OR(R$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>R$3,$H275/$G275,$H275-SUM($I275:Q275)))","v":0},{"$f":"IF(OR(S$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>S$3,$H275/$G275,$H275-SUM($I275:R275)))","v":0},{"$f":"IF(OR(T$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>T$3,$H275/$G275,$H275-SUM($I275:S275)))","v":0},{"$f":"IF(OR(U$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>U$3,$H275/$G275,$H275-SUM($I275:T275)))","v":0},{"$f":"IF(OR(V$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>V$3,$H275/$G275,$H275-SUM($I275:U275)))","v":0},{"$f":"IF(OR(W$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>W$3,$H275/$G275,$H275-SUM($I275:V275)))","v":0},{"$f":"IF(OR(X$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>X$3,$H275/$G275,$H275-SUM($I275:W275)))","v":0},{"$f":"IF(OR(Y$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Y$3,$H275/$G275,$H275-SUM($I275:X275)))","v":0},{"$f":"IF(OR(Z$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Z$3,$H275/$G275,$H275-SUM($I275:Y275)))","v":0},{"$f":"IF(OR(AA$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AA$3,$H275/$G275,$H275-SUM($I275:Z275)))","v":0},{"$f":"IF(OR(AB$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AB$3,$H275/$G275,$H275-SUM($I275:AA275)))","v":0},{"$f":"IF(OR(AC$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AC$3,$H275/$G275,$H275-SUM($I275:AB275)))","v":0},{"$f":"IF(OR(AD$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AD$3,$H275/$G275,$H275-SUM($I275:AC275)))","v":0},{"$f":"IF(OR(AE$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AE$3,$H275/$G275,$H275-SUM($I275:AD275)))","v":0},{"$f":"IF(OR(AF$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AF$3,$H275/$G275,$H275-SUM($I275:AE275)))","v":0},{"$f":"IF(OR(AG$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AG$3,$H275/$G275,$H275-SUM($I275:AF275)))","v":0},{"$f":"IF(OR(AH$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AH$3,$H275/$G275,$H275-SUM($I275:AG275)))","v":0},{"$f":"IF(OR(AI$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AI$3,$H275/$G275,$H275-SUM($I275:AH275)))","v":0},{"$f":"IF(OR(AJ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AJ$3,$H275/$G275,$H275-SUM($I275:AI275)))","v":0},{"$f":"IF(OR(AK$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AK$3,$H275/$G275,$H275-SUM($I275:AJ275)))","v":0},{"$f":"IF(OR(AL$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AL$3,$H275/$G275,$H275-SUM($I275:AK275)))","v":0},{"$f":"IF(OR(AM$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AM$3,$H275/$G275,$H275-SUM($I275:AL275)))","v":0},{"$f":"IF(OR(AN$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AN$3,$H275/$G275,$H275-SUM($I275:AM275)))","v":0},{"$f":"IF(OR(AO$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AO$3,$H275/$G275,$H275-SUM($I275:AN275)))","v":0},{"$f":"IF(OR(AP$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AP$3,$H275/$G275,$H275-SUM($I275:AO275)))","v":0},{"$f":"IF(OR(AQ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AQ$3,$H275/$G275,$H275-SUM($I275:AP275)))","v":0},{"$f":"IF(OR(AR$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AR$3,$H275/$G275,$H275-SUM($I275:AQ275)))","v":0},{"$f":"IF(OR(AS$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AS$3,$H275/$G275,$H275-SUM($I275:AR275)))","v":0},{"$f":"IF(OR(AT$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AT$3,$H275/$G275,$H275-SUM($I275:AS275)))","v":0},{"$f":"IF(OR(AU$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AU$3,$H275/$G275,$H275-SUM($I275:AT275)))","v":0},{"$f":"IF(OR(AV$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AV$3,$H275/$G275,$H275-SUM($I275:AU275)))","v":0},{"$f":"IF(OR(AW$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AW$3,$H275/$G275,$H275-SUM($I275:AV275)))","v":0},{"$f":"IF(OR(AX$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AX$3,$H275/$G275,$H275-SUM($I275:AW275)))","v":0},{"$f":"IF(OR(AY$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AY$3,$H275/$G275,$H275-SUM($I275:AX275)))","v":0},{"$f":"IF(OR(AZ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AZ$3,$H275/$G275,$H275-SUM($I275:AY275)))","v":0},{"$f":"IF(OR(BA$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BA$3,$H275/$G275,$H275-SUM($I275:AZ275)))","v":0},{"$f":"IF(OR(BB$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BB$3,$H275/$G275,$H275-SUM($I275:BA275)))","v":0},{"$f":"IF(OR(BC$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BC$3,$H275/$G275,$H275-SUM($I275:BB275)))","v":0},{"$f":"IF(OR(BD$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BD$3,$H275/$G275,$H275-SUM($I275:BC275)))","v":0},{"$f":"IF(OR(BE$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BE$3,$H275/$G275,$H275-SUM($I275:BD275)))","v":0},{"$f":"IF(OR(BF$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BF$3,$H275/$G275,$H275-SUM($I275:BE275)))","v":0},{"$f":"IF(OR(BG$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BG$3,$H275/$G275,$H275-SUM($I275:BF275)))","v":0},{"$f":"IF(OR(BH$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BH$3,$H275/$G275,$H275-SUM($I275:BG275)))","v":0},{"$f":"IF(OR(BI$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BI$3,$H275/$G275,$H275-SUM($I275:BH275)))","v":0},{"$f":"IF(OR(BJ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BJ$3,$H275/$G275,$H275-SUM($I275:BI275)))","v":0},{"$f":"IF(OR(BK$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BK$3,$H275/$G275,$H275-SUM($I275:BJ275)))","v":0},{"$f":"IF(OR(BL$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BL$3,$H275/$G275,$H275-SUM($I275:BK275)))","v":0},{"$f":"IF(OR(BM$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BM$3,$H275/$G275,$H275-SUM($I275:BL275)))","v":0},{"$f":"IF(OR(BN$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BN$3,$H275/$G275,$H275-SUM($I275:BM275)))","v":0},{"$f":"IF(OR(BO$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BO$3,$H275/$G275,$H275-SUM($I275:BN275)))","v":0},{"$f":"IF(OR(BP$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BP$3,$H275/$G275,$H275-SUM($I275:BO275)))","v":0},{"$f":"IF(OR(BQ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BQ$3,$H275/$G275,$H275-SUM($I275:BP275)))","v":0},{"$f":"IF(OR(BR$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BR$3,$H275/$G275,$H275-SUM($I275:BQ275)))","v":0},{"$f":"IF(OR(BS$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BS$3,$H275/$G275,$H275-SUM($I275:BR275)))","v":0},{"$f":"IF(OR(BT$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BT$3,$H275/$G275,$H275-SUM($I275:BS275)))","v":0},{"$f":"IF(OR(BU$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BU$3,$H275/$G275,$H275-SUM($I275:BT275)))","v":0},{"$f":"IF(OR(BV$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BV$3,$H275/$G275,$H275-SUM($I275:BU275)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G275","v":15},{"$f":"V263","v":0},null,{"$f":"IF(OR(J$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>J$3,$H276/$G276,$H276-SUM($I276:I276)))","v":0},{"$f":"IF(OR(K$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>K$3,$H276/$G276,$H276-SUM($I276:J276)))","v":0},{"$f":"IF(OR(L$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>L$3,$H276/$G276,$H276-SUM($I276:K276)))","v":0},{"$f":"IF(OR(M$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>M$3,$H276/$G276,$H276-SUM($I276:L276)))","v":0},{"$f":"IF(OR(N$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>N$3,$H276/$G276,$H276-SUM($I276:M276)))","v":0},{"$f":"IF(OR(O$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>O$3,$H276/$G276,$H276-SUM($I276:N276)))","v":0},{"$f":"IF(OR(P$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>P$3,$H276/$G276,$H276-SUM($I276:O276)))","v":0},{"$f":"IF(OR(Q$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Q$3,$H276/$G276,$H276-SUM($I276:P276)))","v":0},{"$f":"IF(OR(R$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>R$3,$H276/$G276,$H276-SUM($I276:Q276)))","v":0},{"$f":"IF(OR(S$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>S$3,$H276/$G276,$H276-SUM($I276:R276)))","v":0},{"$f":"IF(OR(T$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>T$3,$H276/$G276,$H276-SUM($I276:S276)))","v":0},{"$f":"IF(OR(U$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>U$3,$H276/$G276,$H276-SUM($I276:T276)))","v":0},{"$f":"IF(OR(V$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>V$3,$H276/$G276,$H276-SUM($I276:U276)))","v":0},{"$f":"IF(OR(W$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>W$3,$H276/$G276,$H276-SUM($I276:V276)))","v":0},{"$f":"IF(OR(X$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>X$3,$H276/$G276,$H276-SUM($I276:W276)))","v":0},{"$f":"IF(OR(Y$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Y$3,$H276/$G276,$H276-SUM($I276:X276)))","v":0},{"$f":"IF(OR(Z$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Z$3,$H276/$G276,$H276-SUM($I276:Y276)))","v":0},{"$f":"IF(OR(AA$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AA$3,$H276/$G276,$H276-SUM($I276:Z276)))","v":0},{"$f":"IF(OR(AB$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AB$3,$H276/$G276,$H276-SUM($I276:AA276)))","v":0},{"$f":"IF(OR(AC$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AC$3,$H276/$G276,$H276-SUM($I276:AB276)))","v":0},{"$f":"IF(OR(AD$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AD$3,$H276/$G276,$H276-SUM($I276:AC276)))","v":0},{"$f":"IF(OR(AE$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AE$3,$H276/$G276,$H276-SUM($I276:AD276)))","v":0},{"$f":"IF(OR(AF$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AF$3,$H276/$G276,$H276-SUM($I276:AE276)))","v":0},{"$f":"IF(OR(AG$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AG$3,$H276/$G276,$H276-SUM($I276:AF276)))","v":0},{"$f":"IF(OR(AH$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AH$3,$H276/$G276,$H276-SUM($I276:AG276)))","v":0},{"$f":"IF(OR(AI$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AI$3,$H276/$G276,$H276-SUM($I276:AH276)))","v":0},{"$f":"IF(OR(AJ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AJ$3,$H276/$G276,$H276-SUM($I276:AI276)))","v":0},{"$f":"IF(OR(AK$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AK$3,$H276/$G276,$H276-SUM($I276:AJ276)))","v":0},{"$f":"IF(OR(AL$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AL$3,$H276/$G276,$H276-SUM($I276:AK276)))","v":0},{"$f":"IF(OR(AM$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AM$3,$H276/$G276,$H276-SUM($I276:AL276)))","v":0},{"$f":"IF(OR(AN$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AN$3,$H276/$G276,$H276-SUM($I276:AM276)))","v":0},{"$f":"IF(OR(AO$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AO$3,$H276/$G276,$H276-SUM($I276:AN276)))","v":0},{"$f":"IF(OR(AP$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AP$3,$H276/$G276,$H276-SUM($I276:AO276)))","v":0},{"$f":"IF(OR(AQ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AQ$3,$H276/$G276,$H276-SUM($I276:AP276)))","v":0},{"$f":"IF(OR(AR$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AR$3,$H276/$G276,$H276-SUM($I276:AQ276)))","v":0},{"$f":"IF(OR(AS$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AS$3,$H276/$G276,$H276-SUM($I276:AR276)))","v":0},{"$f":"IF(OR(AT$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AT$3,$H276/$G276,$H276-SUM($I276:AS276)))","v":0},{"$f":"IF(OR(AU$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AU$3,$H276/$G276,$H276-SUM($I276:AT276)))","v":0},{"$f":"IF(OR(AV$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AV$3,$H276/$G276,$H276-SUM($I276:AU276)))","v":0},{"$f":"IF(OR(AW$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AW$3,$H276/$G276,$H276-SUM($I276:AV276)))","v":0},{"$f":"IF(OR(AX$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AX$3,$H276/$G276,$H276-SUM($I276:AW276)))","v":0},{"$f":"IF(OR(AY$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AY$3,$H276/$G276,$H276-SUM($I276:AX276)))","v":0},{"$f":"IF(OR(AZ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AZ$3,$H276/$G276,$H276-SUM($I276:AY276)))","v":0},{"$f":"IF(OR(BA$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BA$3,$H276/$G276,$H276-SUM($I276:AZ276)))","v":0},{"$f":"IF(OR(BB$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BB$3,$H276/$G276,$H276-SUM($I276:BA276)))","v":0},{"$f":"IF(OR(BC$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BC$3,$H276/$G276,$H276-SUM($I276:BB276)))","v":0},{"$f":"IF(OR(BD$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BD$3,$H276/$G276,$H276-SUM($I276:BC276)))","v":0},{"$f":"IF(OR(BE$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BE$3,$H276/$G276,$H276-SUM($I276:BD276)))","v":0},{"$f":"IF(OR(BF$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BF$3,$H276/$G276,$H276-SUM($I276:BE276)))","v":0},{"$f":"IF(OR(BG$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BG$3,$H276/$G276,$H276-SUM($I276:BF276)))","v":0},{"$f":"IF(OR(BH$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BH$3,$H276/$G276,$H276-SUM($I276:BG276)))","v":0},{"$f":"IF(OR(BI$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BI$3,$H276/$G276,$H276-SUM($I276:BH276)))","v":0},{"$f":"IF(OR(BJ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BJ$3,$H276/$G276,$H276-SUM($I276:BI276)))","v":0},{"$f":"IF(OR(BK$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BK$3,$H276/$G276,$H276-SUM($I276:BJ276)))","v":0},{"$f":"IF(OR(BL$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BL$3,$H276/$G276,$H276-SUM($I276:BK276)))","v":0},{"$f":"IF(OR(BM$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BM$3,$H276/$G276,$H276-SUM($I276:BL276)))","v":0},{"$f":"IF(OR(BN$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BN$3,$H276/$G276,$H276-SUM($I276:BM276)))","v":0},{"$f":"IF(OR(BO$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BO$3,$H276/$G276,$H276-SUM($I276:BN276)))","v":0},{"$f":"IF(OR(BP$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BP$3,$H276/$G276,$H276-SUM($I276:BO276)))","v":0},{"$f":"IF(OR(BQ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BQ$3,$H276/$G276,$H276-SUM($I276:BP276)))","v":0},{"$f":"IF(OR(BR$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BR$3,$H276/$G276,$H276-SUM($I276:BQ276)))","v":0},{"$f":"IF(OR(BS$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BS$3,$H276/$G276,$H276-SUM($I276:BR276)))","v":0},{"$f":"IF(OR(BT$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BT$3,$H276/$G276,$H276-SUM($I276:BS276)))","v":0},{"$f":"IF(OR(BU$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BU$3,$H276/$G276,$H276-SUM($I276:BT276)))","v":0},{"$f":"IF(OR(BV$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BV$3,$H276/$G276,$H276-SUM($I276:BU276)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G276","v":15},{"$f":"W263","v":0},null,{"$f":"IF(OR(J$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>J$3,$H277/$G277,$H277-SUM($I277:I277)))","v":0},{"$f":"IF(OR(K$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>K$3,$H277/$G277,$H277-SUM($I277:J277)))","v":0},{"$f":"IF(OR(L$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>L$3,$H277/$G277,$H277-SUM($I277:K277)))","v":0},{"$f":"IF(OR(M$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>M$3,$H277/$G277,$H277-SUM($I277:L277)))","v":0},{"$f":"IF(OR(N$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>N$3,$H277/$G277,$H277-SUM($I277:M277)))","v":0},{"$f":"IF(OR(O$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>O$3,$H277/$G277,$H277-SUM($I277:N277)))","v":0},{"$f":"IF(OR(P$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>P$3,$H277/$G277,$H277-SUM($I277:O277)))","v":0},{"$f":"IF(OR(Q$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Q$3,$H277/$G277,$H277-SUM($I277:P277)))","v":0},{"$f":"IF(OR(R$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>R$3,$H277/$G277,$H277-SUM($I277:Q277)))","v":0},{"$f":"IF(OR(S$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>S$3,$H277/$G277,$H277-SUM($I277:R277)))","v":0},{"$f":"IF(OR(T$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>T$3,$H277/$G277,$H277-SUM($I277:S277)))","v":0},{"$f":"IF(OR(U$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>U$3,$H277/$G277,$H277-SUM($I277:T277)))","v":0},{"$f":"IF(OR(V$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>V$3,$H277/$G277,$H277-SUM($I277:U277)))","v":0},{"$f":"IF(OR(W$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>W$3,$H277/$G277,$H277-SUM($I277:V277)))","v":0},{"$f":"IF(OR(X$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>X$3,$H277/$G277,$H277-SUM($I277:W277)))","v":0},{"$f":"IF(OR(Y$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Y$3,$H277/$G277,$H277-SUM($I277:X277)))","v":0},{"$f":"IF(OR(Z$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Z$3,$H277/$G277,$H277-SUM($I277:Y277)))","v":0},{"$f":"IF(OR(AA$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AA$3,$H277/$G277,$H277-SUM($I277:Z277)))","v":0},{"$f":"IF(OR(AB$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AB$3,$H277/$G277,$H277-SUM($I277:AA277)))","v":0},{"$f":"IF(OR(AC$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AC$3,$H277/$G277,$H277-SUM($I277:AB277)))","v":0},{"$f":"IF(OR(AD$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AD$3,$H277/$G277,$H277-SUM($I277:AC277)))","v":0},{"$f":"IF(OR(AE$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AE$3,$H277/$G277,$H277-SUM($I277:AD277)))","v":0},{"$f":"IF(OR(AF$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AF$3,$H277/$G277,$H277-SUM($I277:AE277)))","v":0},{"$f":"IF(OR(AG$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AG$3,$H277/$G277,$H277-SUM($I277:AF277)))","v":0},{"$f":"IF(OR(AH$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AH$3,$H277/$G277,$H277-SUM($I277:AG277)))","v":0},{"$f":"IF(OR(AI$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AI$3,$H277/$G277,$H277-SUM($I277:AH277)))","v":0},{"$f":"IF(OR(AJ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AJ$3,$H277/$G277,$H277-SUM($I277:AI277)))","v":0},{"$f":"IF(OR(AK$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AK$3,$H277/$G277,$H277-SUM($I277:AJ277)))","v":0},{"$f":"IF(OR(AL$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AL$3,$H277/$G277,$H277-SUM($I277:AK277)))","v":0},{"$f":"IF(OR(AM$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AM$3,$H277/$G277,$H277-SUM($I277:AL277)))","v":0},{"$f":"IF(OR(AN$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AN$3,$H277/$G277,$H277-SUM($I277:AM277)))","v":0},{"$f":"IF(OR(AO$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AO$3,$H277/$G277,$H277-SUM($I277:AN277)))","v":0},{"$f":"IF(OR(AP$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AP$3,$H277/$G277,$H277-SUM($I277:AO277)))","v":0},{"$f":"IF(OR(AQ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AQ$3,$H277/$G277,$H277-SUM($I277:AP277)))","v":0},{"$f":"IF(OR(AR$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AR$3,$H277/$G277,$H277-SUM($I277:AQ277)))","v":0},{"$f":"IF(OR(AS$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AS$3,$H277/$G277,$H277-SUM($I277:AR277)))","v":0},{"$f":"IF(OR(AT$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AT$3,$H277/$G277,$H277-SUM($I277:AS277)))","v":0},{"$f":"IF(OR(AU$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AU$3,$H277/$G277,$H277-SUM($I277:AT277)))","v":0},{"$f":"IF(OR(AV$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AV$3,$H277/$G277,$H277-SUM($I277:AU277)))","v":0},{"$f":"IF(OR(AW$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AW$3,$H277/$G277,$H277-SUM($I277:AV277)))","v":0},{"$f":"IF(OR(AX$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AX$3,$H277/$G277,$H277-SUM($I277:AW277)))","v":0},{"$f":"IF(OR(AY$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AY$3,$H277/$G277,$H277-SUM($I277:AX277)))","v":0},{"$f":"IF(OR(AZ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AZ$3,$H277/$G277,$H277-SUM($I277:AY277)))","v":0},{"$f":"IF(OR(BA$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BA$3,$H277/$G277,$H277-SUM($I277:AZ277)))","v":0},{"$f":"IF(OR(BB$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BB$3,$H277/$G277,$H277-SUM($I277:BA277)))","v":0},{"$f":"IF(OR(BC$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BC$3,$H277/$G277,$H277-SUM($I277:BB277)))","v":0},{"$f":"IF(OR(BD$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BD$3,$H277/$G277,$H277-SUM($I277:BC277)))","v":0},{"$f":"IF(OR(BE$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BE$3,$H277/$G277,$H277-SUM($I277:BD277)))","v":0},{"$f":"IF(OR(BF$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BF$3,$H277/$G277,$H277-SUM($I277:BE277)))","v":0},{"$f":"IF(OR(BG$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BG$3,$H277/$G277,$H277-SUM($I277:BF277)))","v":0},{"$f":"IF(OR(BH$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BH$3,$H277/$G277,$H277-SUM($I277:BG277)))","v":0},{"$f":"IF(OR(BI$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BI$3,$H277/$G277,$H277-SUM($I277:BH277)))","v":0},{"$f":"IF(OR(BJ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BJ$3,$H277/$G277,$H277-SUM($I277:BI277)))","v":0},{"$f":"IF(OR(BK$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BK$3,$H277/$G277,$H277-SUM($I277:BJ277)))","v":0},{"$f":"IF(OR(BL$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BL$3,$H277/$G277,$H277-SUM($I277:BK277)))","v":0},{"$f":"IF(OR(BM$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BM$3,$H277/$G277,$H277-SUM($I277:BL277)))","v":0},{"$f":"IF(OR(BN$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BN$3,$H277/$G277,$H277-SUM($I277:BM277)))","v":0},{"$f":"IF(OR(BO$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BO$3,$H277/$G277,$H277-SUM($I277:BN277)))","v":0},{"$f":"IF(OR(BP$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BP$3,$H277/$G277,$H277-SUM($I277:BO277)))","v":0},{"$f":"IF(OR(BQ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BQ$3,$H277/$G277,$H277-SUM($I277:BP277)))","v":0},{"$f":"IF(OR(BR$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BR$3,$H277/$G277,$H277-SUM($I277:BQ277)))","v":0},{"$f":"IF(OR(BS$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BS$3,$H277/$G277,$H277-SUM($I277:BR277)))","v":0},{"$f":"IF(OR(BT$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BT$3,$H277/$G277,$H277-SUM($I277:BS277)))","v":0},{"$f":"IF(OR(BU$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BU$3,$H277/$G277,$H277-SUM($I277:BT277)))","v":0},{"$f":"IF(OR(BV$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BV$3,$H277/$G277,$H277-SUM($I277:BU277)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G277","v":15},{"$f":"X263","v":0},null,{"$f":"IF(OR(J$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>J$3,$H278/$G278,$H278-SUM($I278:I278)))","v":0},{"$f":"IF(OR(K$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>K$3,$H278/$G278,$H278-SUM($I278:J278)))","v":0},{"$f":"IF(OR(L$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>L$3,$H278/$G278,$H278-SUM($I278:K278)))","v":0},{"$f":"IF(OR(M$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>M$3,$H278/$G278,$H278-SUM($I278:L278)))","v":0},{"$f":"IF(OR(N$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>N$3,$H278/$G278,$H278-SUM($I278:M278)))","v":0},{"$f":"IF(OR(O$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>O$3,$H278/$G278,$H278-SUM($I278:N278)))","v":0},{"$f":"IF(OR(P$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>P$3,$H278/$G278,$H278-SUM($I278:O278)))","v":0},{"$f":"IF(OR(Q$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Q$3,$H278/$G278,$H278-SUM($I278:P278)))","v":0},{"$f":"IF(OR(R$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>R$3,$H278/$G278,$H278-SUM($I278:Q278)))","v":0},{"$f":"IF(OR(S$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>S$3,$H278/$G278,$H278-SUM($I278:R278)))","v":0},{"$f":"IF(OR(T$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>T$3,$H278/$G278,$H278-SUM($I278:S278)))","v":0},{"$f":"IF(OR(U$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>U$3,$H278/$G278,$H278-SUM($I278:T278)))","v":0},{"$f":"IF(OR(V$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>V$3,$H278/$G278,$H278-SUM($I278:U278)))","v":0},{"$f":"IF(OR(W$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>W$3,$H278/$G278,$H278-SUM($I278:V278)))","v":0},{"$f":"IF(OR(X$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>X$3,$H278/$G278,$H278-SUM($I278:W278)))","v":0},{"$f":"IF(OR(Y$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Y$3,$H278/$G278,$H278-SUM($I278:X278)))","v":0},{"$f":"IF(OR(Z$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Z$3,$H278/$G278,$H278-SUM($I278:Y278)))","v":0},{"$f":"IF(OR(AA$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AA$3,$H278/$G278,$H278-SUM($I278:Z278)))","v":0},{"$f":"IF(OR(AB$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AB$3,$H278/$G278,$H278-SUM($I278:AA278)))","v":0},{"$f":"IF(OR(AC$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AC$3,$H278/$G278,$H278-SUM($I278:AB278)))","v":0},{"$f":"IF(OR(AD$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AD$3,$H278/$G278,$H278-SUM($I278:AC278)))","v":0},{"$f":"IF(OR(AE$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AE$3,$H278/$G278,$H278-SUM($I278:AD278)))","v":0},{"$f":"IF(OR(AF$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AF$3,$H278/$G278,$H278-SUM($I278:AE278)))","v":0},{"$f":"IF(OR(AG$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AG$3,$H278/$G278,$H278-SUM($I278:AF278)))","v":0},{"$f":"IF(OR(AH$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AH$3,$H278/$G278,$H278-SUM($I278:AG278)))","v":0},{"$f":"IF(OR(AI$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AI$3,$H278/$G278,$H278-SUM($I278:AH278)))","v":0},{"$f":"IF(OR(AJ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AJ$3,$H278/$G278,$H278-SUM($I278:AI278)))","v":0},{"$f":"IF(OR(AK$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AK$3,$H278/$G278,$H278-SUM($I278:AJ278)))","v":0},{"$f":"IF(OR(AL$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AL$3,$H278/$G278,$H278-SUM($I278:AK278)))","v":0},{"$f":"IF(OR(AM$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AM$3,$H278/$G278,$H278-SUM($I278:AL278)))","v":0},{"$f":"IF(OR(AN$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AN$3,$H278/$G278,$H278-SUM($I278:AM278)))","v":0},{"$f":"IF(OR(AO$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AO$3,$H278/$G278,$H278-SUM($I278:AN278)))","v":0},{"$f":"IF(OR(AP$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AP$3,$H278/$G278,$H278-SUM($I278:AO278)))","v":0},{"$f":"IF(OR(AQ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AQ$3,$H278/$G278,$H278-SUM($I278:AP278)))","v":0},{"$f":"IF(OR(AR$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AR$3,$H278/$G278,$H278-SUM($I278:AQ278)))","v":0},{"$f":"IF(OR(AS$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AS$3,$H278/$G278,$H278-SUM($I278:AR278)))","v":0},{"$f":"IF(OR(AT$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AT$3,$H278/$G278,$H278-SUM($I278:AS278)))","v":0},{"$f":"IF(OR(AU$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AU$3,$H278/$G278,$H278-SUM($I278:AT278)))","v":0},{"$f":"IF(OR(AV$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AV$3,$H278/$G278,$H278-SUM($I278:AU278)))","v":0},{"$f":"IF(OR(AW$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AW$3,$H278/$G278,$H278-SUM($I278:AV278)))","v":0},{"$f":"IF(OR(AX$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AX$3,$H278/$G278,$H278-SUM($I278:AW278)))","v":0},{"$f":"IF(OR(AY$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AY$3,$H278/$G278,$H278-SUM($I278:AX278)))","v":0},{"$f":"IF(OR(AZ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AZ$3,$H278/$G278,$H278-SUM($I278:AY278)))","v":0},{"$f":"IF(OR(BA$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BA$3,$H278/$G278,$H278-SUM($I278:AZ278)))","v":0},{"$f":"IF(OR(BB$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BB$3,$H278/$G278,$H278-SUM($I278:BA278)))","v":0},{"$f":"IF(OR(BC$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BC$3,$H278/$G278,$H278-SUM($I278:BB278)))","v":0},{"$f":"IF(OR(BD$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BD$3,$H278/$G278,$H278-SUM($I278:BC278)))","v":0},{"$f":"IF(OR(BE$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BE$3,$H278/$G278,$H278-SUM($I278:BD278)))","v":0},{"$f":"IF(OR(BF$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BF$3,$H278/$G278,$H278-SUM($I278:BE278)))","v":0},{"$f":"IF(OR(BG$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BG$3,$H278/$G278,$H278-SUM($I278:BF278)))","v":0},{"$f":"IF(OR(BH$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BH$3,$H278/$G278,$H278-SUM($I278:BG278)))","v":0},{"$f":"IF(OR(BI$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BI$3,$H278/$G278,$H278-SUM($I278:BH278)))","v":0},{"$f":"IF(OR(BJ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BJ$3,$H278/$G278,$H278-SUM($I278:BI278)))","v":0},{"$f":"IF(OR(BK$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BK$3,$H278/$G278,$H278-SUM($I278:BJ278)))","v":0},{"$f":"IF(OR(BL$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BL$3,$H278/$G278,$H278-SUM($I278:BK278)))","v":0},{"$f":"IF(OR(BM$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BM$3,$H278/$G278,$H278-SUM($I278:BL278)))","v":0},{"$f":"IF(OR(BN$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BN$3,$H278/$G278,$H278-SUM($I278:BM278)))","v":0},{"$f":"IF(OR(BO$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BO$3,$H278/$G278,$H278-SUM($I278:BN278)))","v":0},{"$f":"IF(OR(BP$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BP$3,$H278/$G278,$H278-SUM($I278:BO278)))","v":0},{"$f":"IF(OR(BQ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BQ$3,$H278/$G278,$H278-SUM($I278:BP278)))","v":0},{"$f":"IF(OR(BR$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BR$3,$H278/$G278,$H278-SUM($I278:BQ278)))","v":0},{"$f":"IF(OR(BS$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BS$3,$H278/$G278,$H278-SUM($I278:BR278)))","v":0},{"$f":"IF(OR(BT$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BT$3,$H278/$G278,$H278-SUM($I278:BS278)))","v":0},{"$f":"IF(OR(BU$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BU$3,$H278/$G278,$H278-SUM($I278:BT278)))","v":0},{"$f":"IF(OR(BV$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BV$3,$H278/$G278,$H278-SUM($I278:BU278)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A252)","v":15},{"$f":"Y263","v":0},null,{"$f":"IF(OR(J$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>J$3,$H279/$G279,$H279-SUM($I279:I279)))","v":0},{"$f":"IF(OR(K$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>K$3,$H279/$G279,$H279-SUM($I279:J279)))","v":0},{"$f":"IF(OR(L$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>L$3,$H279/$G279,$H279-SUM($I279:K279)))","v":0},{"$f":"IF(OR(M$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>M$3,$H279/$G279,$H279-SUM($I279:L279)))","v":0},{"$f":"IF(OR(N$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>N$3,$H279/$G279,$H279-SUM($I279:M279)))","v":0},{"$f":"IF(OR(O$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>O$3,$H279/$G279,$H279-SUM($I279:N279)))","v":0},{"$f":"IF(OR(P$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>P$3,$H279/$G279,$H279-SUM($I279:O279)))","v":0},{"$f":"IF(OR(Q$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Q$3,$H279/$G279,$H279-SUM($I279:P279)))","v":0},{"$f":"IF(OR(R$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>R$3,$H279/$G279,$H279-SUM($I279:Q279)))","v":0},{"$f":"IF(OR(S$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>S$3,$H279/$G279,$H279-SUM($I279:R279)))","v":0},{"$f":"IF(OR(T$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>T$3,$H279/$G279,$H279-SUM($I279:S279)))","v":0},{"$f":"IF(OR(U$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>U$3,$H279/$G279,$H279-SUM($I279:T279)))","v":0},{"$f":"IF(OR(V$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>V$3,$H279/$G279,$H279-SUM($I279:U279)))","v":0},{"$f":"IF(OR(W$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>W$3,$H279/$G279,$H279-SUM($I279:V279)))","v":0},{"$f":"IF(OR(X$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>X$3,$H279/$G279,$H279-SUM($I279:W279)))","v":0},{"$f":"IF(OR(Y$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Y$3,$H279/$G279,$H279-SUM($I279:X279)))","v":0},{"$f":"IF(OR(Z$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Z$3,$H279/$G279,$H279-SUM($I279:Y279)))","v":0},{"$f":"IF(OR(AA$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AA$3,$H279/$G279,$H279-SUM($I279:Z279)))","v":0},{"$f":"IF(OR(AB$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AB$3,$H279/$G279,$H279-SUM($I279:AA279)))","v":0},{"$f":"IF(OR(AC$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AC$3,$H279/$G279,$H279-SUM($I279:AB279)))","v":0},{"$f":"IF(OR(AD$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AD$3,$H279/$G279,$H279-SUM($I279:AC279)))","v":0},{"$f":"IF(OR(AE$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AE$3,$H279/$G279,$H279-SUM($I279:AD279)))","v":0},{"$f":"IF(OR(AF$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AF$3,$H279/$G279,$H279-SUM($I279:AE279)))","v":0},{"$f":"IF(OR(AG$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AG$3,$H279/$G279,$H279-SUM($I279:AF279)))","v":0},{"$f":"IF(OR(AH$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AH$3,$H279/$G279,$H279-SUM($I279:AG279)))","v":0},{"$f":"IF(OR(AI$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AI$3,$H279/$G279,$H279-SUM($I279:AH279)))","v":0},{"$f":"IF(OR(AJ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AJ$3,$H279/$G279,$H279-SUM($I279:AI279)))","v":0},{"$f":"IF(OR(AK$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AK$3,$H279/$G279,$H279-SUM($I279:AJ279)))","v":0},{"$f":"IF(OR(AL$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AL$3,$H279/$G279,$H279-SUM($I279:AK279)))","v":0},{"$f":"IF(OR(AM$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AM$3,$H279/$G279,$H279-SUM($I279:AL279)))","v":0},{"$f":"IF(OR(AN$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AN$3,$H279/$G279,$H279-SUM($I279:AM279)))","v":0},{"$f":"IF(OR(AO$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AO$3,$H279/$G279,$H279-SUM($I279:AN279)))","v":0},{"$f":"IF(OR(AP$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AP$3,$H279/$G279,$H279-SUM($I279:AO279)))","v":0},{"$f":"IF(OR(AQ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AQ$3,$H279/$G279,$H279-SUM($I279:AP279)))","v":0},{"$f":"IF(OR(AR$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AR$3,$H279/$G279,$H279-SUM($I279:AQ279)))","v":0},{"$f":"IF(OR(AS$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AS$3,$H279/$G279,$H279-SUM($I279:AR279)))","v":0},{"$f":"IF(OR(AT$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AT$3,$H279/$G279,$H279-SUM($I279:AS279)))","v":0},{"$f":"IF(OR(AU$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AU$3,$H279/$G279,$H279-SUM($I279:AT279)))","v":0},{"$f":"IF(OR(AV$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AV$3,$H279/$G279,$H279-SUM($I279:AU279)))","v":0},{"$f":"IF(OR(AW$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AW$3,$H279/$G279,$H279-SUM($I279:AV279)))","v":0},{"$f":"IF(OR(AX$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AX$3,$H279/$G279,$H279-SUM($I279:AW279)))","v":0},{"$f":"IF(OR(AY$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AY$3,$H279/$G279,$H279-SUM($I279:AX279)))","v":0},{"$f":"IF(OR(AZ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AZ$3,$H279/$G279,$H279-SUM($I279:AY279)))","v":0},{"$f":"IF(OR(BA$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BA$3,$H279/$G279,$H279-SUM($I279:AZ279)))","v":0},{"$f":"IF(OR(BB$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BB$3,$H279/$G279,$H279-SUM($I279:BA279)))","v":0},{"$f":"IF(OR(BC$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BC$3,$H279/$G279,$H279-SUM($I279:BB279)))","v":0},{"$f":"IF(OR(BD$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BD$3,$H279/$G279,$H279-SUM($I279:BC279)))","v":0},{"$f":"IF(OR(BE$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BE$3,$H279/$G279,$H279-SUM($I279:BD279)))","v":0},{"$f":"IF(OR(BF$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BF$3,$H279/$G279,$H279-SUM($I279:BE279)))","v":0},{"$f":"IF(OR(BG$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BG$3,$H279/$G279,$H279-SUM($I279:BF279)))","v":0},{"$f":"IF(OR(BH$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BH$3,$H279/$G279,$H279-SUM($I279:BG279)))","v":0},{"$f":"IF(OR(BI$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BI$3,$H279/$G279,$H279-SUM($I279:BH279)))","v":0},{"$f":"IF(OR(BJ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BJ$3,$H279/$G279,$H279-SUM($I279:BI279)))","v":0},{"$f":"IF(OR(BK$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BK$3,$H279/$G279,$H279-SUM($I279:BJ279)))","v":0},{"$f":"IF(OR(BL$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BL$3,$H279/$G279,$H279-SUM($I279:BK279)))","v":0},{"$f":"IF(OR(BM$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BM$3,$H279/$G279,$H279-SUM($I279:BL279)))","v":0},{"$f":"IF(OR(BN$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BN$3,$H279/$G279,$H279-SUM($I279:BM279)))","v":0},{"$f":"IF(OR(BO$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BO$3,$H279/$G279,$H279-SUM($I279:BN279)))","v":0},{"$f":"IF(OR(BP$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BP$3,$H279/$G279,$H279-SUM($I279:BO279)))","v":0},{"$f":"IF(OR(BQ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BQ$3,$H279/$G279,$H279-SUM($I279:BP279)))","v":0},{"$f":"IF(OR(BR$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BR$3,$H279/$G279,$H279-SUM($I279:BQ279)))","v":0},{"$f":"IF(OR(BS$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BS$3,$H279/$G279,$H279-SUM($I279:BR279)))","v":0},{"$f":"IF(OR(BT$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BT$3,$H279/$G279,$H279-SUM($I279:BS279)))","v":0},{"$f":"IF(OR(BU$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BU$3,$H279/$G279,$H279-SUM($I279:BT279)))","v":0},{"$f":"IF(OR(BV$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BV$3,$H279/$G279,$H279-SUM($I279:BU279)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G279","v":15},{"$f":"Z263","v":0},null,{"$f":"IF(OR(J$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>J$3,$H280/$G280,$H280-SUM($I280:I280)))","v":0},{"$f":"IF(OR(K$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>K$3,$H280/$G280,$H280-SUM($I280:J280)))","v":0},{"$f":"IF(OR(L$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>L$3,$H280/$G280,$H280-SUM($I280:K280)))","v":0},{"$f":"IF(OR(M$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>M$3,$H280/$G280,$H280-SUM($I280:L280)))","v":0},{"$f":"IF(OR(N$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>N$3,$H280/$G280,$H280-SUM($I280:M280)))","v":0},{"$f":"IF(OR(O$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>O$3,$H280/$G280,$H280-SUM($I280:N280)))","v":0},{"$f":"IF(OR(P$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>P$3,$H280/$G280,$H280-SUM($I280:O280)))","v":0},{"$f":"IF(OR(Q$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Q$3,$H280/$G280,$H280-SUM($I280:P280)))","v":0},{"$f":"IF(OR(R$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>R$3,$H280/$G280,$H280-SUM($I280:Q280)))","v":0},{"$f":"IF(OR(S$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>S$3,$H280/$G280,$H280-SUM($I280:R280)))","v":0},{"$f":"IF(OR(T$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>T$3,$H280/$G280,$H280-SUM($I280:S280)))","v":0},{"$f":"IF(OR(U$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>U$3,$H280/$G280,$H280-SUM($I280:T280)))","v":0},{"$f":"IF(OR(V$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>V$3,$H280/$G280,$H280-SUM($I280:U280)))","v":0},{"$f":"IF(OR(W$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>W$3,$H280/$G280,$H280-SUM($I280:V280)))","v":0},{"$f":"IF(OR(X$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>X$3,$H280/$G280,$H280-SUM($I280:W280)))","v":0},{"$f":"IF(OR(Y$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Y$3,$H280/$G280,$H280-SUM($I280:X280)))","v":0},{"$f":"IF(OR(Z$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Z$3,$H280/$G280,$H280-SUM($I280:Y280)))","v":0},{"$f":"IF(OR(AA$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AA$3,$H280/$G280,$H280-SUM($I280:Z280)))","v":0},{"$f":"IF(OR(AB$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AB$3,$H280/$G280,$H280-SUM($I280:AA280)))","v":0},{"$f":"IF(OR(AC$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AC$3,$H280/$G280,$H280-SUM($I280:AB280)))","v":0},{"$f":"IF(OR(AD$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AD$3,$H280/$G280,$H280-SUM($I280:AC280)))","v":0},{"$f":"IF(OR(AE$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AE$3,$H280/$G280,$H280-SUM($I280:AD280)))","v":0},{"$f":"IF(OR(AF$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AF$3,$H280/$G280,$H280-SUM($I280:AE280)))","v":0},{"$f":"IF(OR(AG$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AG$3,$H280/$G280,$H280-SUM($I280:AF280)))","v":0},{"$f":"IF(OR(AH$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AH$3,$H280/$G280,$H280-SUM($I280:AG280)))","v":0},{"$f":"IF(OR(AI$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AI$3,$H280/$G280,$H280-SUM($I280:AH280)))","v":0},{"$f":"IF(OR(AJ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AJ$3,$H280/$G280,$H280-SUM($I280:AI280)))","v":0},{"$f":"IF(OR(AK$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AK$3,$H280/$G280,$H280-SUM($I280:AJ280)))","v":0},{"$f":"IF(OR(AL$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AL$3,$H280/$G280,$H280-SUM($I280:AK280)))","v":0},{"$f":"IF(OR(AM$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AM$3,$H280/$G280,$H280-SUM($I280:AL280)))","v":0},{"$f":"IF(OR(AN$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AN$3,$H280/$G280,$H280-SUM($I280:AM280)))","v":0},{"$f":"IF(OR(AO$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AO$3,$H280/$G280,$H280-SUM($I280:AN280)))","v":0},{"$f":"IF(OR(AP$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AP$3,$H280/$G280,$H280-SUM($I280:AO280)))","v":0},{"$f":"IF(OR(AQ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AQ$3,$H280/$G280,$H280-SUM($I280:AP280)))","v":0},{"$f":"IF(OR(AR$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AR$3,$H280/$G280,$H280-SUM($I280:AQ280)))","v":0},{"$f":"IF(OR(AS$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AS$3,$H280/$G280,$H280-SUM($I280:AR280)))","v":0},{"$f":"IF(OR(AT$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AT$3,$H280/$G280,$H280-SUM($I280:AS280)))","v":0},{"$f":"IF(OR(AU$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AU$3,$H280/$G280,$H280-SUM($I280:AT280)))","v":0},{"$f":"IF(OR(AV$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AV$3,$H280/$G280,$H280-SUM($I280:AU280)))","v":0},{"$f":"IF(OR(AW$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AW$3,$H280/$G280,$H280-SUM($I280:AV280)))","v":0},{"$f":"IF(OR(AX$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AX$3,$H280/$G280,$H280-SUM($I280:AW280)))","v":0},{"$f":"IF(OR(AY$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AY$3,$H280/$G280,$H280-SUM($I280:AX280)))","v":0},{"$f":"IF(OR(AZ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AZ$3,$H280/$G280,$H280-SUM($I280:AY280)))","v":0},{"$f":"IF(OR(BA$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BA$3,$H280/$G280,$H280-SUM($I280:AZ280)))","v":0},{"$f":"IF(OR(BB$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BB$3,$H280/$G280,$H280-SUM($I280:BA280)))","v":0},{"$f":"IF(OR(BC$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BC$3,$H280/$G280,$H280-SUM($I280:BB280)))","v":0},{"$f":"IF(OR(BD$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BD$3,$H280/$G280,$H280-SUM($I280:BC280)))","v":0},{"$f":"IF(OR(BE$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BE$3,$H280/$G280,$H280-SUM($I280:BD280)))","v":0},{"$f":"IF(OR(BF$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BF$3,$H280/$G280,$H280-SUM($I280:BE280)))","v":0},{"$f":"IF(OR(BG$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BG$3,$H280/$G280,$H280-SUM($I280:BF280)))","v":0},{"$f":"IF(OR(BH$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BH$3,$H280/$G280,$H280-SUM($I280:BG280)))","v":0},{"$f":"IF(OR(BI$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BI$3,$H280/$G280,$H280-SUM($I280:BH280)))","v":0},{"$f":"IF(OR(BJ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BJ$3,$H280/$G280,$H280-SUM($I280:BI280)))","v":0},{"$f":"IF(OR(BK$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BK$3,$H280/$G280,$H280-SUM($I280:BJ280)))","v":0},{"$f":"IF(OR(BL$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BL$3,$H280/$G280,$H280-SUM($I280:BK280)))","v":0},{"$f":"IF(OR(BM$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BM$3,$H280/$G280,$H280-SUM($I280:BL280)))","v":0},{"$f":"IF(OR(BN$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BN$3,$H280/$G280,$H280-SUM($I280:BM280)))","v":0},{"$f":"IF(OR(BO$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BO$3,$H280/$G280,$H280-SUM($I280:BN280)))","v":0},{"$f":"IF(OR(BP$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BP$3,$H280/$G280,$H280-SUM($I280:BO280)))","v":0},{"$f":"IF(OR(BQ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BQ$3,$H280/$G280,$H280-SUM($I280:BP280)))","v":0},{"$f":"IF(OR(BR$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BR$3,$H280/$G280,$H280-SUM($I280:BQ280)))","v":0},{"$f":"IF(OR(BS$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BS$3,$H280/$G280,$H280-SUM($I280:BR280)))","v":0},{"$f":"IF(OR(BT$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BT$3,$H280/$G280,$H280-SUM($I280:BS280)))","v":0},{"$f":"IF(OR(BU$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BU$3,$H280/$G280,$H280-SUM($I280:BT280)))","v":0},{"$f":"IF(OR(BV$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BV$3,$H280/$G280,$H280-SUM($I280:BU280)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,15,{"$f":"AA263","v":0},null,{"$f":"IF(OR(J$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>J$3,$H281/$G281,$H281-SUM($I281:I281)))","v":0},{"$f":"IF(OR(K$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>K$3,$H281/$G281,$H281-SUM($I281:J281)))","v":0},{"$f":"IF(OR(L$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>L$3,$H281/$G281,$H281-SUM($I281:K281)))","v":0},{"$f":"IF(OR(M$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>M$3,$H281/$G281,$H281-SUM($I281:L281)))","v":0},{"$f":"IF(OR(N$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>N$3,$H281/$G281,$H281-SUM($I281:M281)))","v":0},{"$f":"IF(OR(O$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>O$3,$H281/$G281,$H281-SUM($I281:N281)))","v":0},{"$f":"IF(OR(P$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>P$3,$H281/$G281,$H281-SUM($I281:O281)))","v":0},{"$f":"IF(OR(Q$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Q$3,$H281/$G281,$H281-SUM($I281:P281)))","v":0},{"$f":"IF(OR(R$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>R$3,$H281/$G281,$H281-SUM($I281:Q281)))","v":0},{"$f":"IF(OR(S$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>S$3,$H281/$G281,$H281-SUM($I281:R281)))","v":0},{"$f":"IF(OR(T$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>T$3,$H281/$G281,$H281-SUM($I281:S281)))","v":0},{"$f":"IF(OR(U$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>U$3,$H281/$G281,$H281-SUM($I281:T281)))","v":0},{"$f":"IF(OR(V$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>V$3,$H281/$G281,$H281-SUM($I281:U281)))","v":0},{"$f":"IF(OR(W$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>W$3,$H281/$G281,$H281-SUM($I281:V281)))","v":0},{"$f":"IF(OR(X$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>X$3,$H281/$G281,$H281-SUM($I281:W281)))","v":0},{"$f":"IF(OR(Y$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Y$3,$H281/$G281,$H281-SUM($I281:X281)))","v":0},{"$f":"IF(OR(Z$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Z$3,$H281/$G281,$H281-SUM($I281:Y281)))","v":0},{"$f":"IF(OR(AA$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AA$3,$H281/$G281,$H281-SUM($I281:Z281)))","v":0},{"$f":"IF(OR(AB$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AB$3,$H281/$G281,$H281-SUM($I281:AA281)))","v":0},{"$f":"IF(OR(AC$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AC$3,$H281/$G281,$H281-SUM($I281:AB281)))","v":0},{"$f":"IF(OR(AD$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AD$3,$H281/$G281,$H281-SUM($I281:AC281)))","v":0},{"$f":"IF(OR(AE$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AE$3,$H281/$G281,$H281-SUM($I281:AD281)))","v":0},{"$f":"IF(OR(AF$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AF$3,$H281/$G281,$H281-SUM($I281:AE281)))","v":0},{"$f":"IF(OR(AG$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AG$3,$H281/$G281,$H281-SUM($I281:AF281)))","v":0},{"$f":"IF(OR(AH$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AH$3,$H281/$G281,$H281-SUM($I281:AG281)))","v":0},{"$f":"IF(OR(AI$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AI$3,$H281/$G281,$H281-SUM($I281:AH281)))","v":0},{"$f":"IF(OR(AJ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AJ$3,$H281/$G281,$H281-SUM($I281:AI281)))","v":0},{"$f":"IF(OR(AK$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AK$3,$H281/$G281,$H281-SUM($I281:AJ281)))","v":0},{"$f":"IF(OR(AL$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AL$3,$H281/$G281,$H281-SUM($I281:AK281)))","v":0},{"$f":"IF(OR(AM$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AM$3,$H281/$G281,$H281-SUM($I281:AL281)))","v":0},{"$f":"IF(OR(AN$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AN$3,$H281/$G281,$H281-SUM($I281:AM281)))","v":0},{"$f":"IF(OR(AO$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AO$3,$H281/$G281,$H281-SUM($I281:AN281)))","v":0},{"$f":"IF(OR(AP$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AP$3,$H281/$G281,$H281-SUM($I281:AO281)))","v":0},{"$f":"IF(OR(AQ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AQ$3,$H281/$G281,$H281-SUM($I281:AP281)))","v":0},{"$f":"IF(OR(AR$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AR$3,$H281/$G281,$H281-SUM($I281:AQ281)))","v":0},{"$f":"IF(OR(AS$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AS$3,$H281/$G281,$H281-SUM($I281:AR281)))","v":0},{"$f":"IF(OR(AT$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AT$3,$H281/$G281,$H281-SUM($I281:AS281)))","v":0},{"$f":"IF(OR(AU$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AU$3,$H281/$G281,$H281-SUM($I281:AT281)))","v":0},{"$f":"IF(OR(AV$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AV$3,$H281/$G281,$H281-SUM($I281:AU281)))","v":0},{"$f":"IF(OR(AW$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AW$3,$H281/$G281,$H281-SUM($I281:AV281)))","v":0},{"$f":"IF(OR(AX$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AX$3,$H281/$G281,$H281-SUM($I281:AW281)))","v":0},{"$f":"IF(OR(AY$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AY$3,$H281/$G281,$H281-SUM($I281:AX281)))","v":0},{"$f":"IF(OR(AZ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AZ$3,$H281/$G281,$H281-SUM($I281:AY281)))","v":0},{"$f":"IF(OR(BA$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BA$3,$H281/$G281,$H281-SUM($I281:AZ281)))","v":0},{"$f":"IF(OR(BB$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BB$3,$H281/$G281,$H281-SUM($I281:BA281)))","v":0},{"$f":"IF(OR(BC$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BC$3,$H281/$G281,$H281-SUM($I281:BB281)))","v":0},{"$f":"IF(OR(BD$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BD$3,$H281/$G281,$H281-SUM($I281:BC281)))","v":0},{"$f":"IF(OR(BE$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BE$3,$H281/$G281,$H281-SUM($I281:BD281)))","v":0},{"$f":"IF(OR(BF$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BF$3,$H281/$G281,$H281-SUM($I281:BE281)))","v":0},{"$f":"IF(OR(BG$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BG$3,$H281/$G281,$H281-SUM($I281:BF281)))","v":0},{"$f":"IF(OR(BH$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BH$3,$H281/$G281,$H281-SUM($I281:BG281)))","v":0},{"$f":"IF(OR(BI$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BI$3,$H281/$G281,$H281-SUM($I281:BH281)))","v":0},{"$f":"IF(OR(BJ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BJ$3,$H281/$G281,$H281-SUM($I281:BI281)))","v":0},{"$f":"IF(OR(BK$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BK$3,$H281/$G281,$H281-SUM($I281:BJ281)))","v":0},{"$f":"IF(OR(BL$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BL$3,$H281/$G281,$H281-SUM($I281:BK281)))","v":0},{"$f":"IF(OR(BM$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BM$3,$H281/$G281,$H281-SUM($I281:BL281)))","v":0},{"$f":"IF(OR(BN$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BN$3,$H281/$G281,$H281-SUM($I281:BM281)))","v":0},{"$f":"IF(OR(BO$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BO$3,$H281/$G281,$H281-SUM($I281:BN281)))","v":0},{"$f":"IF(OR(BP$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BP$3,$H281/$G281,$H281-SUM($I281:BO281)))","v":0},{"$f":"IF(OR(BQ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BQ$3,$H281/$G281,$H281-SUM($I281:BP281)))","v":0},{"$f":"IF(OR(BR$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BR$3,$H281/$G281,$H281-SUM($I281:BQ281)))","v":0},{"$f":"IF(OR(BS$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BS$3,$H281/$G281,$H281-SUM($I281:BR281)))","v":0},{"$f":"IF(OR(BT$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BT$3,$H281/$G281,$H281-SUM($I281:BS281)))","v":0},{"$f":"IF(OR(BU$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BU$3,$H281/$G281,$H281-SUM($I281:BT281)))","v":0},{"$f":"IF(OR(BV$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BV$3,$H281/$G281,$H281-SUM($I281:BU281)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,15,{"$f":"AB263","v":0},null,{"$f":"IF(OR(J$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>J$3,$H282/$G282,$H282-SUM($I282:I282)))","v":0},{"$f":"IF(OR(K$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>K$3,$H282/$G282,$H282-SUM($I282:J282)))","v":0},{"$f":"IF(OR(L$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>L$3,$H282/$G282,$H282-SUM($I282:K282)))","v":0},{"$f":"IF(OR(M$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>M$3,$H282/$G282,$H282-SUM($I282:L282)))","v":0},{"$f":"IF(OR(N$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>N$3,$H282/$G282,$H282-SUM($I282:M282)))","v":0},{"$f":"IF(OR(O$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>O$3,$H282/$G282,$H282-SUM($I282:N282)))","v":0},{"$f":"IF(OR(P$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>P$3,$H282/$G282,$H282-SUM($I282:O282)))","v":0},{"$f":"IF(OR(Q$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Q$3,$H282/$G282,$H282-SUM($I282:P282)))","v":0},{"$f":"IF(OR(R$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>R$3,$H282/$G282,$H282-SUM($I282:Q282)))","v":0},{"$f":"IF(OR(S$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>S$3,$H282/$G282,$H282-SUM($I282:R282)))","v":0},{"$f":"IF(OR(T$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>T$3,$H282/$G282,$H282-SUM($I282:S282)))","v":0},{"$f":"IF(OR(U$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>U$3,$H282/$G282,$H282-SUM($I282:T282)))","v":0},{"$f":"IF(OR(V$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>V$3,$H282/$G282,$H282-SUM($I282:U282)))","v":0},{"$f":"IF(OR(W$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>W$3,$H282/$G282,$H282-SUM($I282:V282)))","v":0},{"$f":"IF(OR(X$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>X$3,$H282/$G282,$H282-SUM($I282:W282)))","v":0},{"$f":"IF(OR(Y$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Y$3,$H282/$G282,$H282-SUM($I282:X282)))","v":0},{"$f":"IF(OR(Z$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Z$3,$H282/$G282,$H282-SUM($I282:Y282)))","v":0},{"$f":"IF(OR(AA$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AA$3,$H282/$G282,$H282-SUM($I282:Z282)))","v":0},{"$f":"IF(OR(AB$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AB$3,$H282/$G282,$H282-SUM($I282:AA282)))","v":0},{"$f":"IF(OR(AC$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AC$3,$H282/$G282,$H282-SUM($I282:AB282)))","v":0},{"$f":"IF(OR(AD$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AD$3,$H282/$G282,$H282-SUM($I282:AC282)))","v":0},{"$f":"IF(OR(AE$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AE$3,$H282/$G282,$H282-SUM($I282:AD282)))","v":0},{"$f":"IF(OR(AF$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AF$3,$H282/$G282,$H282-SUM($I282:AE282)))","v":0},{"$f":"IF(OR(AG$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AG$3,$H282/$G282,$H282-SUM($I282:AF282)))","v":0},{"$f":"IF(OR(AH$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AH$3,$H282/$G282,$H282-SUM($I282:AG282)))","v":0},{"$f":"IF(OR(AI$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AI$3,$H282/$G282,$H282-SUM($I282:AH282)))","v":0},{"$f":"IF(OR(AJ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AJ$3,$H282/$G282,$H282-SUM($I282:AI282)))","v":0},{"$f":"IF(OR(AK$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AK$3,$H282/$G282,$H282-SUM($I282:AJ282)))","v":0},{"$f":"IF(OR(AL$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AL$3,$H282/$G282,$H282-SUM($I282:AK282)))","v":0},{"$f":"IF(OR(AM$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AM$3,$H282/$G282,$H282-SUM($I282:AL282)))","v":0},{"$f":"IF(OR(AN$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AN$3,$H282/$G282,$H282-SUM($I282:AM282)))","v":0},{"$f":"IF(OR(AO$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AO$3,$H282/$G282,$H282-SUM($I282:AN282)))","v":0},{"$f":"IF(OR(AP$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AP$3,$H282/$G282,$H282-SUM($I282:AO282)))","v":0},{"$f":"IF(OR(AQ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AQ$3,$H282/$G282,$H282-SUM($I282:AP282)))","v":0},{"$f":"IF(OR(AR$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AR$3,$H282/$G282,$H282-SUM($I282:AQ282)))","v":0},{"$f":"IF(OR(AS$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AS$3,$H282/$G282,$H282-SUM($I282:AR282)))","v":0},{"$f":"IF(OR(AT$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AT$3,$H282/$G282,$H282-SUM($I282:AS282)))","v":0},{"$f":"IF(OR(AU$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AU$3,$H282/$G282,$H282-SUM($I282:AT282)))","v":0},{"$f":"IF(OR(AV$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AV$3,$H282/$G282,$H282-SUM($I282:AU282)))","v":0},{"$f":"IF(OR(AW$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AW$3,$H282/$G282,$H282-SUM($I282:AV282)))","v":0},{"$f":"IF(OR(AX$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AX$3,$H282/$G282,$H282-SUM($I282:AW282)))","v":0},{"$f":"IF(OR(AY$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AY$3,$H282/$G282,$H282-SUM($I282:AX282)))","v":0},{"$f":"IF(OR(AZ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AZ$3,$H282/$G282,$H282-SUM($I282:AY282)))","v":0},{"$f":"IF(OR(BA$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BA$3,$H282/$G282,$H282-SUM($I282:AZ282)))","v":0},{"$f":"IF(OR(BB$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BB$3,$H282/$G282,$H282-SUM($I282:BA282)))","v":0},{"$f":"IF(OR(BC$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BC$3,$H282/$G282,$H282-SUM($I282:BB282)))","v":0},{"$f":"IF(OR(BD$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BD$3,$H282/$G282,$H282-SUM($I282:BC282)))","v":0},{"$f":"IF(OR(BE$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BE$3,$H282/$G282,$H282-SUM($I282:BD282)))","v":0},{"$f":"IF(OR(BF$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BF$3,$H282/$G282,$H282-SUM($I282:BE282)))","v":0},{"$f":"IF(OR(BG$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BG$3,$H282/$G282,$H282-SUM($I282:BF282)))","v":0},{"$f":"IF(OR(BH$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BH$3,$H282/$G282,$H282-SUM($I282:BG282)))","v":0},{"$f":"IF(OR(BI$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BI$3,$H282/$G282,$H282-SUM($I282:BH282)))","v":0},{"$f":"IF(OR(BJ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BJ$3,$H282/$G282,$H282-SUM($I282:BI282)))","v":0},{"$f":"IF(OR(BK$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BK$3,$H282/$G282,$H282-SUM($I282:BJ282)))","v":0},{"$f":"IF(OR(BL$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BL$3,$H282/$G282,$H282-SUM($I282:BK282)))","v":0},{"$f":"IF(OR(BM$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BM$3,$H282/$G282,$H282-SUM($I282:BL282)))","v":0},{"$f":"IF(OR(BN$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BN$3,$H282/$G282,$H282-SUM($I282:BM282)))","v":0},{"$f":"IF(OR(BO$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BO$3,$H282/$G282,$H282-SUM($I282:BN282)))","v":0},{"$f":"IF(OR(BP$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BP$3,$H282/$G282,$H282-SUM($I282:BO282)))","v":0},{"$f":"IF(OR(BQ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BQ$3,$H282/$G282,$H282-SUM($I282:BP282)))","v":0},{"$f":"IF(OR(BR$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BR$3,$H282/$G282,$H282-SUM($I282:BQ282)))","v":0},{"$f":"IF(OR(BS$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BS$3,$H282/$G282,$H282-SUM($I282:BR282)))","v":0},{"$f":"IF(OR(BT$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BT$3,$H282/$G282,$H282-SUM($I282:BS282)))","v":0},{"$f":"IF(OR(BU$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BU$3,$H282/$G282,$H282-SUM($I282:BT282)))","v":0},{"$f":"IF(OR(BV$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BV$3,$H282/$G282,$H282-SUM($I282:BU282)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,15,{"$f":"AC263","v":0},null,{"$f":"IF(OR(J$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>J$3,$H283/$G283,$H283-SUM($I283:I283)))","v":0},{"$f":"IF(OR(K$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>K$3,$H283/$G283,$H283-SUM($I283:J283)))","v":0},{"$f":"IF(OR(L$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>L$3,$H283/$G283,$H283-SUM($I283:K283)))","v":0},{"$f":"IF(OR(M$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>M$3,$H283/$G283,$H283-SUM($I283:L283)))","v":0},{"$f":"IF(OR(N$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>N$3,$H283/$G283,$H283-SUM($I283:M283)))","v":0},{"$f":"IF(OR(O$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>O$3,$H283/$G283,$H283-SUM($I283:N283)))","v":0},{"$f":"IF(OR(P$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>P$3,$H283/$G283,$H283-SUM($I283:O283)))","v":0},{"$f":"IF(OR(Q$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Q$3,$H283/$G283,$H283-SUM($I283:P283)))","v":0},{"$f":"IF(OR(R$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>R$3,$H283/$G283,$H283-SUM($I283:Q283)))","v":0},{"$f":"IF(OR(S$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>S$3,$H283/$G283,$H283-SUM($I283:R283)))","v":0},{"$f":"IF(OR(T$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>T$3,$H283/$G283,$H283-SUM($I283:S283)))","v":0},{"$f":"IF(OR(U$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>U$3,$H283/$G283,$H283-SUM($I283:T283)))","v":0},{"$f":"IF(OR(V$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>V$3,$H283/$G283,$H283-SUM($I283:U283)))","v":0},{"$f":"IF(OR(W$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>W$3,$H283/$G283,$H283-SUM($I283:V283)))","v":0},{"$f":"IF(OR(X$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>X$3,$H283/$G283,$H283-SUM($I283:W283)))","v":0},{"$f":"IF(OR(Y$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Y$3,$H283/$G283,$H283-SUM($I283:X283)))","v":0},{"$f":"IF(OR(Z$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Z$3,$H283/$G283,$H283-SUM($I283:Y283)))","v":0},{"$f":"IF(OR(AA$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AA$3,$H283/$G283,$H283-SUM($I283:Z283)))","v":0},{"$f":"IF(OR(AB$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AB$3,$H283/$G283,$H283-SUM($I283:AA283)))","v":0},{"$f":"IF(OR(AC$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AC$3,$H283/$G283,$H283-SUM($I283:AB283)))","v":0},{"$f":"IF(OR(AD$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AD$3,$H283/$G283,$H283-SUM($I283:AC283)))","v":0},{"$f":"IF(OR(AE$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AE$3,$H283/$G283,$H283-SUM($I283:AD283)))","v":0},{"$f":"IF(OR(AF$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AF$3,$H283/$G283,$H283-SUM($I283:AE283)))","v":0},{"$f":"IF(OR(AG$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AG$3,$H283/$G283,$H283-SUM($I283:AF283)))","v":0},{"$f":"IF(OR(AH$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AH$3,$H283/$G283,$H283-SUM($I283:AG283)))","v":0},{"$f":"IF(OR(AI$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AI$3,$H283/$G283,$H283-SUM($I283:AH283)))","v":0},{"$f":"IF(OR(AJ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AJ$3,$H283/$G283,$H283-SUM($I283:AI283)))","v":0},{"$f":"IF(OR(AK$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AK$3,$H283/$G283,$H283-SUM($I283:AJ283)))","v":0},{"$f":"IF(OR(AL$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AL$3,$H283/$G283,$H283-SUM($I283:AK283)))","v":0},{"$f":"IF(OR(AM$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AM$3,$H283/$G283,$H283-SUM($I283:AL283)))","v":0},{"$f":"IF(OR(AN$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AN$3,$H283/$G283,$H283-SUM($I283:AM283)))","v":0},{"$f":"IF(OR(AO$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AO$3,$H283/$G283,$H283-SUM($I283:AN283)))","v":0},{"$f":"IF(OR(AP$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AP$3,$H283/$G283,$H283-SUM($I283:AO283)))","v":0},{"$f":"IF(OR(AQ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AQ$3,$H283/$G283,$H283-SUM($I283:AP283)))","v":0},{"$f":"IF(OR(AR$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AR$3,$H283/$G283,$H283-SUM($I283:AQ283)))","v":0},{"$f":"IF(OR(AS$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AS$3,$H283/$G283,$H283-SUM($I283:AR283)))","v":0},{"$f":"IF(OR(AT$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AT$3,$H283/$G283,$H283-SUM($I283:AS283)))","v":0},{"$f":"IF(OR(AU$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AU$3,$H283/$G283,$H283-SUM($I283:AT283)))","v":0},{"$f":"IF(OR(AV$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AV$3,$H283/$G283,$H283-SUM($I283:AU283)))","v":0},{"$f":"IF(OR(AW$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AW$3,$H283/$G283,$H283-SUM($I283:AV283)))","v":0},{"$f":"IF(OR(AX$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AX$3,$H283/$G283,$H283-SUM($I283:AW283)))","v":0},{"$f":"IF(OR(AY$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AY$3,$H283/$G283,$H283-SUM($I283:AX283)))","v":0},{"$f":"IF(OR(AZ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AZ$3,$H283/$G283,$H283-SUM($I283:AY283)))","v":0},{"$f":"IF(OR(BA$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BA$3,$H283/$G283,$H283-SUM($I283:AZ283)))","v":0},{"$f":"IF(OR(BB$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BB$3,$H283/$G283,$H283-SUM($I283:BA283)))","v":0},{"$f":"IF(OR(BC$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BC$3,$H283/$G283,$H283-SUM($I283:BB283)))","v":0},{"$f":"IF(OR(BD$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BD$3,$H283/$G283,$H283-SUM($I283:BC283)))","v":0},{"$f":"IF(OR(BE$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BE$3,$H283/$G283,$H283-SUM($I283:BD283)))","v":0},{"$f":"IF(OR(BF$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BF$3,$H283/$G283,$H283-SUM($I283:BE283)))","v":0},{"$f":"IF(OR(BG$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BG$3,$H283/$G283,$H283-SUM($I283:BF283)))","v":0},{"$f":"IF(OR(BH$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BH$3,$H283/$G283,$H283-SUM($I283:BG283)))","v":0},{"$f":"IF(OR(BI$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BI$3,$H283/$G283,$H283-SUM($I283:BH283)))","v":0},{"$f":"IF(OR(BJ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BJ$3,$H283/$G283,$H283-SUM($I283:BI283)))","v":0},{"$f":"IF(OR(BK$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BK$3,$H283/$G283,$H283-SUM($I283:BJ283)))","v":0},{"$f":"IF(OR(BL$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BL$3,$H283/$G283,$H283-SUM($I283:BK283)))","v":0},{"$f":"IF(OR(BM$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BM$3,$H283/$G283,$H283-SUM($I283:BL283)))","v":0},{"$f":"IF(OR(BN$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BN$3,$H283/$G283,$H283-SUM($I283:BM283)))","v":0},{"$f":"IF(OR(BO$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BO$3,$H283/$G283,$H283-SUM($I283:BN283)))","v":0},{"$f":"IF(OR(BP$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BP$3,$H283/$G283,$H283-SUM($I283:BO283)))","v":0},{"$f":"IF(OR(BQ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BQ$3,$H283/$G283,$H283-SUM($I283:BP283)))","v":0},{"$f":"IF(OR(BR$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BR$3,$H283/$G283,$H283-SUM($I283:BQ283)))","v":0},{"$f":"IF(OR(BS$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BS$3,$H283/$G283,$H283-SUM($I283:BR283)))","v":0},{"$f":"IF(OR(BT$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BT$3,$H283/$G283,$H283-SUM($I283:BS283)))","v":0},{"$f":"IF(OR(BU$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BU$3,$H283/$G283,$H283-SUM($I283:BT283)))","v":0},{"$f":"IF(OR(BV$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BV$3,$H283/$G283,$H283-SUM($I283:BU283)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,15,{"$f":"AD263","v":0},null,{"$f":"IF(OR(J$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>J$3,$H284/$G284,$H284-SUM($I284:I284)))","v":0},{"$f":"IF(OR(K$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>K$3,$H284/$G284,$H284-SUM($I284:J284)))","v":0},{"$f":"IF(OR(L$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>L$3,$H284/$G284,$H284-SUM($I284:K284)))","v":0},{"$f":"IF(OR(M$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>M$3,$H284/$G284,$H284-SUM($I284:L284)))","v":0},{"$f":"IF(OR(N$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>N$3,$H284/$G284,$H284-SUM($I284:M284)))","v":0},{"$f":"IF(OR(O$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>O$3,$H284/$G284,$H284-SUM($I284:N284)))","v":0},{"$f":"IF(OR(P$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>P$3,$H284/$G284,$H284-SUM($I284:O284)))","v":0},{"$f":"IF(OR(Q$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Q$3,$H284/$G284,$H284-SUM($I284:P284)))","v":0},{"$f":"IF(OR(R$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>R$3,$H284/$G284,$H284-SUM($I284:Q284)))","v":0},{"$f":"IF(OR(S$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>S$3,$H284/$G284,$H284-SUM($I284:R284)))","v":0},{"$f":"IF(OR(T$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>T$3,$H284/$G284,$H284-SUM($I284:S284)))","v":0},{"$f":"IF(OR(U$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>U$3,$H284/$G284,$H284-SUM($I284:T284)))","v":0},{"$f":"IF(OR(V$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>V$3,$H284/$G284,$H284-SUM($I284:U284)))","v":0},{"$f":"IF(OR(W$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>W$3,$H284/$G284,$H284-SUM($I284:V284)))","v":0},{"$f":"IF(OR(X$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>X$3,$H284/$G284,$H284-SUM($I284:W284)))","v":0},{"$f":"IF(OR(Y$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Y$3,$H284/$G284,$H284-SUM($I284:X284)))","v":0},{"$f":"IF(OR(Z$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Z$3,$H284/$G284,$H284-SUM($I284:Y284)))","v":0},{"$f":"IF(OR(AA$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AA$3,$H284/$G284,$H284-SUM($I284:Z284)))","v":0},{"$f":"IF(OR(AB$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AB$3,$H284/$G284,$H284-SUM($I284:AA284)))","v":0},{"$f":"IF(OR(AC$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AC$3,$H284/$G284,$H284-SUM($I284:AB284)))","v":0},{"$f":"IF(OR(AD$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AD$3,$H284/$G284,$H284-SUM($I284:AC284)))","v":0},{"$f":"IF(OR(AE$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AE$3,$H284/$G284,$H284-SUM($I284:AD284)))","v":0},{"$f":"IF(OR(AF$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AF$3,$H284/$G284,$H284-SUM($I284:AE284)))","v":0},{"$f":"IF(OR(AG$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AG$3,$H284/$G284,$H284-SUM($I284:AF284)))","v":0},{"$f":"IF(OR(AH$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AH$3,$H284/$G284,$H284-SUM($I284:AG284)))","v":0},{"$f":"IF(OR(AI$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AI$3,$H284/$G284,$H284-SUM($I284:AH284)))","v":0},{"$f":"IF(OR(AJ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AJ$3,$H284/$G284,$H284-SUM($I284:AI284)))","v":0},{"$f":"IF(OR(AK$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AK$3,$H284/$G284,$H284-SUM($I284:AJ284)))","v":0},{"$f":"IF(OR(AL$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AL$3,$H284/$G284,$H284-SUM($I284:AK284)))","v":0},{"$f":"IF(OR(AM$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AM$3,$H284/$G284,$H284-SUM($I284:AL284)))","v":0},{"$f":"IF(OR(AN$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AN$3,$H284/$G284,$H284-SUM($I284:AM284)))","v":0},{"$f":"IF(OR(AO$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AO$3,$H284/$G284,$H284-SUM($I284:AN284)))","v":0},{"$f":"IF(OR(AP$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AP$3,$H284/$G284,$H284-SUM($I284:AO284)))","v":0},{"$f":"IF(OR(AQ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AQ$3,$H284/$G284,$H284-SUM($I284:AP284)))","v":0},{"$f":"IF(OR(AR$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AR$3,$H284/$G284,$H284-SUM($I284:AQ284)))","v":0},{"$f":"IF(OR(AS$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AS$3,$H284/$G284,$H284-SUM($I284:AR284)))","v":0},{"$f":"IF(OR(AT$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AT$3,$H284/$G284,$H284-SUM($I284:AS284)))","v":0},{"$f":"IF(OR(AU$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AU$3,$H284/$G284,$H284-SUM($I284:AT284)))","v":0},{"$f":"IF(OR(AV$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AV$3,$H284/$G284,$H284-SUM($I284:AU284)))","v":0},{"$f":"IF(OR(AW$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AW$3,$H284/$G284,$H284-SUM($I284:AV284)))","v":0},{"$f":"IF(OR(AX$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AX$3,$H284/$G284,$H284-SUM($I284:AW284)))","v":0},{"$f":"IF(OR(AY$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AY$3,$H284/$G284,$H284-SUM($I284:AX284)))","v":0},{"$f":"IF(OR(AZ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AZ$3,$H284/$G284,$H284-SUM($I284:AY284)))","v":0},{"$f":"IF(OR(BA$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BA$3,$H284/$G284,$H284-SUM($I284:AZ284)))","v":0},{"$f":"IF(OR(BB$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BB$3,$H284/$G284,$H284-SUM($I284:BA284)))","v":0},{"$f":"IF(OR(BC$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BC$3,$H284/$G284,$H284-SUM($I284:BB284)))","v":0},{"$f":"IF(OR(BD$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BD$3,$H284/$G284,$H284-SUM($I284:BC284)))","v":0},{"$f":"IF(OR(BE$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BE$3,$H284/$G284,$H284-SUM($I284:BD284)))","v":0},{"$f":"IF(OR(BF$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BF$3,$H284/$G284,$H284-SUM($I284:BE284)))","v":0},{"$f":"IF(OR(BG$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BG$3,$H284/$G284,$H284-SUM($I284:BF284)))","v":0},{"$f":"IF(OR(BH$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BH$3,$H284/$G284,$H284-SUM($I284:BG284)))","v":0},{"$f":"IF(OR(BI$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BI$3,$H284/$G284,$H284-SUM($I284:BH284)))","v":0},{"$f":"IF(OR(BJ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BJ$3,$H284/$G284,$H284-SUM($I284:BI284)))","v":0},{"$f":"IF(OR(BK$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BK$3,$H284/$G284,$H284-SUM($I284:BJ284)))","v":0},{"$f":"IF(OR(BL$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BL$3,$H284/$G284,$H284-SUM($I284:BK284)))","v":0},{"$f":"IF(OR(BM$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BM$3,$H284/$G284,$H284-SUM($I284:BL284)))","v":0},{"$f":"IF(OR(BN$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BN$3,$H284/$G284,$H284-SUM($I284:BM284)))","v":0},{"$f":"IF(OR(BO$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BO$3,$H284/$G284,$H284-SUM($I284:BN284)))","v":0},{"$f":"IF(OR(BP$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BP$3,$H284/$G284,$H284-SUM($I284:BO284)))","v":0},{"$f":"IF(OR(BQ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BQ$3,$H284/$G284,$H284-SUM($I284:BP284)))","v":0},{"$f":"IF(OR(BR$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BR$3,$H284/$G284,$H284-SUM($I284:BQ284)))","v":0},{"$f":"IF(OR(BS$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BS$3,$H284/$G284,$H284-SUM($I284:BR284)))","v":0},{"$f":"IF(OR(BT$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BT$3,$H284/$G284,$H284-SUM($I284:BS284)))","v":0},{"$f":"IF(OR(BU$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BU$3,$H284/$G284,$H284-SUM($I284:BT284)))","v":0},{"$f":"IF(OR(BV$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BV$3,$H284/$G284,$H284-SUM($I284:BU284)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,15,{"$f":"AE263","v":0},null,{"$f":"IF(OR(J$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>J$3,$H285/$G285,$H285-SUM($I285:I285)))","v":0},{"$f":"IF(OR(K$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>K$3,$H285/$G285,$H285-SUM($I285:J285)))","v":0},{"$f":"IF(OR(L$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>L$3,$H285/$G285,$H285-SUM($I285:K285)))","v":0},{"$f":"IF(OR(M$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>M$3,$H285/$G285,$H285-SUM($I285:L285)))","v":0},{"$f":"IF(OR(N$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>N$3,$H285/$G285,$H285-SUM($I285:M285)))","v":0},{"$f":"IF(OR(O$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>O$3,$H285/$G285,$H285-SUM($I285:N285)))","v":0},{"$f":"IF(OR(P$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>P$3,$H285/$G285,$H285-SUM($I285:O285)))","v":0},{"$f":"IF(OR(Q$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Q$3,$H285/$G285,$H285-SUM($I285:P285)))","v":0},{"$f":"IF(OR(R$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>R$3,$H285/$G285,$H285-SUM($I285:Q285)))","v":0},{"$f":"IF(OR(S$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>S$3,$H285/$G285,$H285-SUM($I285:R285)))","v":0},{"$f":"IF(OR(T$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>T$3,$H285/$G285,$H285-SUM($I285:S285)))","v":0},{"$f":"IF(OR(U$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>U$3,$H285/$G285,$H285-SUM($I285:T285)))","v":0},{"$f":"IF(OR(V$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>V$3,$H285/$G285,$H285-SUM($I285:U285)))","v":0},{"$f":"IF(OR(W$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>W$3,$H285/$G285,$H285-SUM($I285:V285)))","v":0},{"$f":"IF(OR(X$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>X$3,$H285/$G285,$H285-SUM($I285:W285)))","v":0},{"$f":"IF(OR(Y$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Y$3,$H285/$G285,$H285-SUM($I285:X285)))","v":0},{"$f":"IF(OR(Z$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Z$3,$H285/$G285,$H285-SUM($I285:Y285)))","v":0},{"$f":"IF(OR(AA$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AA$3,$H285/$G285,$H285-SUM($I285:Z285)))","v":0},{"$f":"IF(OR(AB$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AB$3,$H285/$G285,$H285-SUM($I285:AA285)))","v":0},{"$f":"IF(OR(AC$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AC$3,$H285/$G285,$H285-SUM($I285:AB285)))","v":0},{"$f":"IF(OR(AD$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AD$3,$H285/$G285,$H285-SUM($I285:AC285)))","v":0},{"$f":"IF(OR(AE$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AE$3,$H285/$G285,$H285-SUM($I285:AD285)))","v":0},{"$f":"IF(OR(AF$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AF$3,$H285/$G285,$H285-SUM($I285:AE285)))","v":0},{"$f":"IF(OR(AG$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AG$3,$H285/$G285,$H285-SUM($I285:AF285)))","v":0},{"$f":"IF(OR(AH$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AH$3,$H285/$G285,$H285-SUM($I285:AG285)))","v":0},{"$f":"IF(OR(AI$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AI$3,$H285/$G285,$H285-SUM($I285:AH285)))","v":0},{"$f":"IF(OR(AJ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AJ$3,$H285/$G285,$H285-SUM($I285:AI285)))","v":0},{"$f":"IF(OR(AK$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AK$3,$H285/$G285,$H285-SUM($I285:AJ285)))","v":0},{"$f":"IF(OR(AL$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AL$3,$H285/$G285,$H285-SUM($I285:AK285)))","v":0},{"$f":"IF(OR(AM$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AM$3,$H285/$G285,$H285-SUM($I285:AL285)))","v":0},{"$f":"IF(OR(AN$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AN$3,$H285/$G285,$H285-SUM($I285:AM285)))","v":0},{"$f":"IF(OR(AO$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AO$3,$H285/$G285,$H285-SUM($I285:AN285)))","v":0},{"$f":"IF(OR(AP$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AP$3,$H285/$G285,$H285-SUM($I285:AO285)))","v":0},{"$f":"IF(OR(AQ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AQ$3,$H285/$G285,$H285-SUM($I285:AP285)))","v":0},{"$f":"IF(OR(AR$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AR$3,$H285/$G285,$H285-SUM($I285:AQ285)))","v":0},{"$f":"IF(OR(AS$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AS$3,$H285/$G285,$H285-SUM($I285:AR285)))","v":0},{"$f":"IF(OR(AT$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AT$3,$H285/$G285,$H285-SUM($I285:AS285)))","v":0},{"$f":"IF(OR(AU$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AU$3,$H285/$G285,$H285-SUM($I285:AT285)))","v":0},{"$f":"IF(OR(AV$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AV$3,$H285/$G285,$H285-SUM($I285:AU285)))","v":0},{"$f":"IF(OR(AW$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AW$3,$H285/$G285,$H285-SUM($I285:AV285)))","v":0},{"$f":"IF(OR(AX$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AX$3,$H285/$G285,$H285-SUM($I285:AW285)))","v":0},{"$f":"IF(OR(AY$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AY$3,$H285/$G285,$H285-SUM($I285:AX285)))","v":0},{"$f":"IF(OR(AZ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AZ$3,$H285/$G285,$H285-SUM($I285:AY285)))","v":0},{"$f":"IF(OR(BA$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BA$3,$H285/$G285,$H285-SUM($I285:AZ285)))","v":0},{"$f":"IF(OR(BB$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BB$3,$H285/$G285,$H285-SUM($I285:BA285)))","v":0},{"$f":"IF(OR(BC$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BC$3,$H285/$G285,$H285-SUM($I285:BB285)))","v":0},{"$f":"IF(OR(BD$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BD$3,$H285/$G285,$H285-SUM($I285:BC285)))","v":0},{"$f":"IF(OR(BE$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BE$3,$H285/$G285,$H285-SUM($I285:BD285)))","v":0},{"$f":"IF(OR(BF$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BF$3,$H285/$G285,$H285-SUM($I285:BE285)))","v":0},{"$f":"IF(OR(BG$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BG$3,$H285/$G285,$H285-SUM($I285:BF285)))","v":0},{"$f":"IF(OR(BH$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BH$3,$H285/$G285,$H285-SUM($I285:BG285)))","v":0},{"$f":"IF(OR(BI$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BI$3,$H285/$G285,$H285-SUM($I285:BH285)))","v":0},{"$f":"IF(OR(BJ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BJ$3,$H285/$G285,$H285-SUM($I285:BI285)))","v":0},{"$f":"IF(OR(BK$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BK$3,$H285/$G285,$H285-SUM($I285:BJ285)))","v":0},{"$f":"IF(OR(BL$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BL$3,$H285/$G285,$H285-SUM($I285:BK285)))","v":0},{"$f":"IF(OR(BM$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BM$3,$H285/$G285,$H285-SUM($I285:BL285)))","v":0},{"$f":"IF(OR(BN$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BN$3,$H285/$G285,$H285-SUM($I285:BM285)))","v":0},{"$f":"IF(OR(BO$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BO$3,$H285/$G285,$H285-SUM($I285:BN285)))","v":0},{"$f":"IF(OR(BP$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BP$3,$H285/$G285,$H285-SUM($I285:BO285)))","v":0},{"$f":"IF(OR(BQ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BQ$3,$H285/$G285,$H285-SUM($I285:BP285)))","v":0},{"$f":"IF(OR(BR$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BR$3,$H285/$G285,$H285-SUM($I285:BQ285)))","v":0},{"$f":"IF(OR(BS$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BS$3,$H285/$G285,$H285-SUM($I285:BR285)))","v":0},{"$f":"IF(OR(BT$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BT$3,$H285/$G285,$H285-SUM($I285:BS285)))","v":0},{"$f":"IF(OR(BU$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BU$3,$H285/$G285,$H285-SUM($I285:BT285)))","v":0},{"$f":"IF(OR(BV$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BV$3,$H285/$G285,$H285-SUM($I285:BU285)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,15,{"$f":"AF263","v":0},null,{"$f":"IF(OR(J$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>J$3,$H286/$G286,$H286-SUM($I286:I286)))","v":0},{"$f":"IF(OR(K$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>K$3,$H286/$G286,$H286-SUM($I286:J286)))","v":0},{"$f":"IF(OR(L$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>L$3,$H286/$G286,$H286-SUM($I286:K286)))","v":0},{"$f":"IF(OR(M$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>M$3,$H286/$G286,$H286-SUM($I286:L286)))","v":0},{"$f":"IF(OR(N$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>N$3,$H286/$G286,$H286-SUM($I286:M286)))","v":0},{"$f":"IF(OR(O$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>O$3,$H286/$G286,$H286-SUM($I286:N286)))","v":0},{"$f":"IF(OR(P$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>P$3,$H286/$G286,$H286-SUM($I286:O286)))","v":0},{"$f":"IF(OR(Q$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Q$3,$H286/$G286,$H286-SUM($I286:P286)))","v":0},{"$f":"IF(OR(R$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>R$3,$H286/$G286,$H286-SUM($I286:Q286)))","v":0},{"$f":"IF(OR(S$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>S$3,$H286/$G286,$H286-SUM($I286:R286)))","v":0},{"$f":"IF(OR(T$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>T$3,$H286/$G286,$H286-SUM($I286:S286)))","v":0},{"$f":"IF(OR(U$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>U$3,$H286/$G286,$H286-SUM($I286:T286)))","v":0},{"$f":"IF(OR(V$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>V$3,$H286/$G286,$H286-SUM($I286:U286)))","v":0},{"$f":"IF(OR(W$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>W$3,$H286/$G286,$H286-SUM($I286:V286)))","v":0},{"$f":"IF(OR(X$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>X$3,$H286/$G286,$H286-SUM($I286:W286)))","v":0},{"$f":"IF(OR(Y$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Y$3,$H286/$G286,$H286-SUM($I286:X286)))","v":0},{"$f":"IF(OR(Z$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Z$3,$H286/$G286,$H286-SUM($I286:Y286)))","v":0},{"$f":"IF(OR(AA$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AA$3,$H286/$G286,$H286-SUM($I286:Z286)))","v":0},{"$f":"IF(OR(AB$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AB$3,$H286/$G286,$H286-SUM($I286:AA286)))","v":0},{"$f":"IF(OR(AC$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AC$3,$H286/$G286,$H286-SUM($I286:AB286)))","v":0},{"$f":"IF(OR(AD$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AD$3,$H286/$G286,$H286-SUM($I286:AC286)))","v":0},{"$f":"IF(OR(AE$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AE$3,$H286/$G286,$H286-SUM($I286:AD286)))","v":0},{"$f":"IF(OR(AF$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AF$3,$H286/$G286,$H286-SUM($I286:AE286)))","v":0},{"$f":"IF(OR(AG$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AG$3,$H286/$G286,$H286-SUM($I286:AF286)))","v":0},{"$f":"IF(OR(AH$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AH$3,$H286/$G286,$H286-SUM($I286:AG286)))","v":0},{"$f":"IF(OR(AI$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AI$3,$H286/$G286,$H286-SUM($I286:AH286)))","v":0},{"$f":"IF(OR(AJ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AJ$3,$H286/$G286,$H286-SUM($I286:AI286)))","v":0},{"$f":"IF(OR(AK$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AK$3,$H286/$G286,$H286-SUM($I286:AJ286)))","v":0},{"$f":"IF(OR(AL$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AL$3,$H286/$G286,$H286-SUM($I286:AK286)))","v":0},{"$f":"IF(OR(AM$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AM$3,$H286/$G286,$H286-SUM($I286:AL286)))","v":0},{"$f":"IF(OR(AN$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AN$3,$H286/$G286,$H286-SUM($I286:AM286)))","v":0},{"$f":"IF(OR(AO$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AO$3,$H286/$G286,$H286-SUM($I286:AN286)))","v":0},{"$f":"IF(OR(AP$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AP$3,$H286/$G286,$H286-SUM($I286:AO286)))","v":0},{"$f":"IF(OR(AQ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AQ$3,$H286/$G286,$H286-SUM($I286:AP286)))","v":0},{"$f":"IF(OR(AR$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AR$3,$H286/$G286,$H286-SUM($I286:AQ286)))","v":0},{"$f":"IF(OR(AS$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AS$3,$H286/$G286,$H286-SUM($I286:AR286)))","v":0},{"$f":"IF(OR(AT$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AT$3,$H286/$G286,$H286-SUM($I286:AS286)))","v":0},{"$f":"IF(OR(AU$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AU$3,$H286/$G286,$H286-SUM($I286:AT286)))","v":0},{"$f":"IF(OR(AV$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AV$3,$H286/$G286,$H286-SUM($I286:AU286)))","v":0},{"$f":"IF(OR(AW$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AW$3,$H286/$G286,$H286-SUM($I286:AV286)))","v":0},{"$f":"IF(OR(AX$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AX$3,$H286/$G286,$H286-SUM($I286:AW286)))","v":0},{"$f":"IF(OR(AY$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AY$3,$H286/$G286,$H286-SUM($I286:AX286)))","v":0},{"$f":"IF(OR(AZ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AZ$3,$H286/$G286,$H286-SUM($I286:AY286)))","v":0},{"$f":"IF(OR(BA$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BA$3,$H286/$G286,$H286-SUM($I286:AZ286)))","v":0},{"$f":"IF(OR(BB$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BB$3,$H286/$G286,$H286-SUM($I286:BA286)))","v":0},{"$f":"IF(OR(BC$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BC$3,$H286/$G286,$H286-SUM($I286:BB286)))","v":0},{"$f":"IF(OR(BD$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BD$3,$H286/$G286,$H286-SUM($I286:BC286)))","v":0},{"$f":"IF(OR(BE$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BE$3,$H286/$G286,$H286-SUM($I286:BD286)))","v":0},{"$f":"IF(OR(BF$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BF$3,$H286/$G286,$H286-SUM($I286:BE286)))","v":0},{"$f":"IF(OR(BG$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BG$3,$H286/$G286,$H286-SUM($I286:BF286)))","v":0},{"$f":"IF(OR(BH$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BH$3,$H286/$G286,$H286-SUM($I286:BG286)))","v":0},{"$f":"IF(OR(BI$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BI$3,$H286/$G286,$H286-SUM($I286:BH286)))","v":0},{"$f":"IF(OR(BJ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BJ$3,$H286/$G286,$H286-SUM($I286:BI286)))","v":0},{"$f":"IF(OR(BK$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BK$3,$H286/$G286,$H286-SUM($I286:BJ286)))","v":0},{"$f":"IF(OR(BL$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BL$3,$H286/$G286,$H286-SUM($I286:BK286)))","v":0},{"$f":"IF(OR(BM$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BM$3,$H286/$G286,$H286-SUM($I286:BL286)))","v":0},{"$f":"IF(OR(BN$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BN$3,$H286/$G286,$H286-SUM($I286:BM286)))","v":0},{"$f":"IF(OR(BO$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BO$3,$H286/$G286,$H286-SUM($I286:BN286)))","v":0},{"$f":"IF(OR(BP$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BP$3,$H286/$G286,$H286-SUM($I286:BO286)))","v":0},{"$f":"IF(OR(BQ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BQ$3,$H286/$G286,$H286-SUM($I286:BP286)))","v":0},{"$f":"IF(OR(BR$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BR$3,$H286/$G286,$H286-SUM($I286:BQ286)))","v":0},{"$f":"IF(OR(BS$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BS$3,$H286/$G286,$H286-SUM($I286:BR286)))","v":0},{"$f":"IF(OR(BT$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BT$3,$H286/$G286,$H286-SUM($I286:BS286)))","v":0},{"$f":"IF(OR(BU$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BU$3,$H286/$G286,$H286-SUM($I286:BT286)))","v":0},{"$f":"IF(OR(BV$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BV$3,$H286/$G286,$H286-SUM($I286:BU286)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,15,{"$f":"AG263","v":0},null,{"$f":"IF(OR(J$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>J$3,$H287/$G287,$H287-SUM($I287:I287)))","v":0},{"$f":"IF(OR(K$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>K$3,$H287/$G287,$H287-SUM($I287:J287)))","v":0},{"$f":"IF(OR(L$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>L$3,$H287/$G287,$H287-SUM($I287:K287)))","v":0},{"$f":"IF(OR(M$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>M$3,$H287/$G287,$H287-SUM($I287:L287)))","v":0},{"$f":"IF(OR(N$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>N$3,$H287/$G287,$H287-SUM($I287:M287)))","v":0},{"$f":"IF(OR(O$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>O$3,$H287/$G287,$H287-SUM($I287:N287)))","v":0},{"$f":"IF(OR(P$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>P$3,$H287/$G287,$H287-SUM($I287:O287)))","v":0},{"$f":"IF(OR(Q$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Q$3,$H287/$G287,$H287-SUM($I287:P287)))","v":0},{"$f":"IF(OR(R$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>R$3,$H287/$G287,$H287-SUM($I287:Q287)))","v":0},{"$f":"IF(OR(S$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>S$3,$H287/$G287,$H287-SUM($I287:R287)))","v":0},{"$f":"IF(OR(T$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>T$3,$H287/$G287,$H287-SUM($I287:S287)))","v":0},{"$f":"IF(OR(U$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>U$3,$H287/$G287,$H287-SUM($I287:T287)))","v":0},{"$f":"IF(OR(V$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>V$3,$H287/$G287,$H287-SUM($I287:U287)))","v":0},{"$f":"IF(OR(W$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>W$3,$H287/$G287,$H287-SUM($I287:V287)))","v":0},{"$f":"IF(OR(X$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>X$3,$H287/$G287,$H287-SUM($I287:W287)))","v":0},{"$f":"IF(OR(Y$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Y$3,$H287/$G287,$H287-SUM($I287:X287)))","v":0},{"$f":"IF(OR(Z$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Z$3,$H287/$G287,$H287-SUM($I287:Y287)))","v":0},{"$f":"IF(OR(AA$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AA$3,$H287/$G287,$H287-SUM($I287:Z287)))","v":0},{"$f":"IF(OR(AB$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AB$3,$H287/$G287,$H287-SUM($I287:AA287)))","v":0},{"$f":"IF(OR(AC$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AC$3,$H287/$G287,$H287-SUM($I287:AB287)))","v":0},{"$f":"IF(OR(AD$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AD$3,$H287/$G287,$H287-SUM($I287:AC287)))","v":0},{"$f":"IF(OR(AE$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AE$3,$H287/$G287,$H287-SUM($I287:AD287)))","v":0},{"$f":"IF(OR(AF$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AF$3,$H287/$G287,$H287-SUM($I287:AE287)))","v":0},{"$f":"IF(OR(AG$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AG$3,$H287/$G287,$H287-SUM($I287:AF287)))","v":0},{"$f":"IF(OR(AH$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AH$3,$H287/$G287,$H287-SUM($I287:AG287)))","v":0},{"$f":"IF(OR(AI$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AI$3,$H287/$G287,$H287-SUM($I287:AH287)))","v":0},{"$f":"IF(OR(AJ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AJ$3,$H287/$G287,$H287-SUM($I287:AI287)))","v":0},{"$f":"IF(OR(AK$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AK$3,$H287/$G287,$H287-SUM($I287:AJ287)))","v":0},{"$f":"IF(OR(AL$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AL$3,$H287/$G287,$H287-SUM($I287:AK287)))","v":0},{"$f":"IF(OR(AM$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AM$3,$H287/$G287,$H287-SUM($I287:AL287)))","v":0},{"$f":"IF(OR(AN$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AN$3,$H287/$G287,$H287-SUM($I287:AM287)))","v":0},{"$f":"IF(OR(AO$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AO$3,$H287/$G287,$H287-SUM($I287:AN287)))","v":0},{"$f":"IF(OR(AP$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AP$3,$H287/$G287,$H287-SUM($I287:AO287)))","v":0},{"$f":"IF(OR(AQ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AQ$3,$H287/$G287,$H287-SUM($I287:AP287)))","v":0},{"$f":"IF(OR(AR$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AR$3,$H287/$G287,$H287-SUM($I287:AQ287)))","v":0},{"$f":"IF(OR(AS$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AS$3,$H287/$G287,$H287-SUM($I287:AR287)))","v":0},{"$f":"IF(OR(AT$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AT$3,$H287/$G287,$H287-SUM($I287:AS287)))","v":0},{"$f":"IF(OR(AU$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AU$3,$H287/$G287,$H287-SUM($I287:AT287)))","v":0},{"$f":"IF(OR(AV$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AV$3,$H287/$G287,$H287-SUM($I287:AU287)))","v":0},{"$f":"IF(OR(AW$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AW$3,$H287/$G287,$H287-SUM($I287:AV287)))","v":0},{"$f":"IF(OR(AX$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AX$3,$H287/$G287,$H287-SUM($I287:AW287)))","v":0},{"$f":"IF(OR(AY$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AY$3,$H287/$G287,$H287-SUM($I287:AX287)))","v":0},{"$f":"IF(OR(AZ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AZ$3,$H287/$G287,$H287-SUM($I287:AY287)))","v":0},{"$f":"IF(OR(BA$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BA$3,$H287/$G287,$H287-SUM($I287:AZ287)))","v":0},{"$f":"IF(OR(BB$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BB$3,$H287/$G287,$H287-SUM($I287:BA287)))","v":0},{"$f":"IF(OR(BC$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BC$3,$H287/$G287,$H287-SUM($I287:BB287)))","v":0},{"$f":"IF(OR(BD$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BD$3,$H287/$G287,$H287-SUM($I287:BC287)))","v":0},{"$f":"IF(OR(BE$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BE$3,$H287/$G287,$H287-SUM($I287:BD287)))","v":0},{"$f":"IF(OR(BF$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BF$3,$H287/$G287,$H287-SUM($I287:BE287)))","v":0},{"$f":"IF(OR(BG$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BG$3,$H287/$G287,$H287-SUM($I287:BF287)))","v":0},{"$f":"IF(OR(BH$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BH$3,$H287/$G287,$H287-SUM($I287:BG287)))","v":0},{"$f":"IF(OR(BI$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BI$3,$H287/$G287,$H287-SUM($I287:BH287)))","v":0},{"$f":"IF(OR(BJ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BJ$3,$H287/$G287,$H287-SUM($I287:BI287)))","v":0},{"$f":"IF(OR(BK$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BK$3,$H287/$G287,$H287-SUM($I287:BJ287)))","v":0},{"$f":"IF(OR(BL$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BL$3,$H287/$G287,$H287-SUM($I287:BK287)))","v":0},{"$f":"IF(OR(BM$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BM$3,$H287/$G287,$H287-SUM($I287:BL287)))","v":0},{"$f":"IF(OR(BN$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BN$3,$H287/$G287,$H287-SUM($I287:BM287)))","v":0},{"$f":"IF(OR(BO$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BO$3,$H287/$G287,$H287-SUM($I287:BN287)))","v":0},{"$f":"IF(OR(BP$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BP$3,$H287/$G287,$H287-SUM($I287:BO287)))","v":0},{"$f":"IF(OR(BQ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BQ$3,$H287/$G287,$H287-SUM($I287:BP287)))","v":0},{"$f":"IF(OR(BR$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BR$3,$H287/$G287,$H287-SUM($I287:BQ287)))","v":0},{"$f":"IF(OR(BS$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BS$3,$H287/$G287,$H287-SUM($I287:BR287)))","v":0},{"$f":"IF(OR(BT$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BT$3,$H287/$G287,$H287-SUM($I287:BS287)))","v":0},{"$f":"IF(OR(BU$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BU$3,$H287/$G287,$H287-SUM($I287:BT287)))","v":0},{"$f":"IF(OR(BV$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BV$3,$H287/$G287,$H287-SUM($I287:BU287)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,15,{"$f":"AH263","v":0},null,{"$f":"IF(OR(J$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>J$3,$H288/$G288,$H288-SUM($I288:I288)))","v":0},{"$f":"IF(OR(K$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>K$3,$H288/$G288,$H288-SUM($I288:J288)))","v":0},{"$f":"IF(OR(L$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>L$3,$H288/$G288,$H288-SUM($I288:K288)))","v":0},{"$f":"IF(OR(M$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>M$3,$H288/$G288,$H288-SUM($I288:L288)))","v":0},{"$f":"IF(OR(N$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>N$3,$H288/$G288,$H288-SUM($I288:M288)))","v":0},{"$f":"IF(OR(O$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>O$3,$H288/$G288,$H288-SUM($I288:N288)))","v":0},{"$f":"IF(OR(P$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>P$3,$H288/$G288,$H288-SUM($I288:O288)))","v":0},{"$f":"IF(OR(Q$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Q$3,$H288/$G288,$H288-SUM($I288:P288)))","v":0},{"$f":"IF(OR(R$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>R$3,$H288/$G288,$H288-SUM($I288:Q288)))","v":0},{"$f":"IF(OR(S$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>S$3,$H288/$G288,$H288-SUM($I288:R288)))","v":0},{"$f":"IF(OR(T$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>T$3,$H288/$G288,$H288-SUM($I288:S288)))","v":0},{"$f":"IF(OR(U$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>U$3,$H288/$G288,$H288-SUM($I288:T288)))","v":0},{"$f":"IF(OR(V$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>V$3,$H288/$G288,$H288-SUM($I288:U288)))","v":0},{"$f":"IF(OR(W$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>W$3,$H288/$G288,$H288-SUM($I288:V288)))","v":0},{"$f":"IF(OR(X$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>X$3,$H288/$G288,$H288-SUM($I288:W288)))","v":0},{"$f":"IF(OR(Y$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Y$3,$H288/$G288,$H288-SUM($I288:X288)))","v":0},{"$f":"IF(OR(Z$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Z$3,$H288/$G288,$H288-SUM($I288:Y288)))","v":0},{"$f":"IF(OR(AA$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AA$3,$H288/$G288,$H288-SUM($I288:Z288)))","v":0},{"$f":"IF(OR(AB$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AB$3,$H288/$G288,$H288-SUM($I288:AA288)))","v":0},{"$f":"IF(OR(AC$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AC$3,$H288/$G288,$H288-SUM($I288:AB288)))","v":0},{"$f":"IF(OR(AD$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AD$3,$H288/$G288,$H288-SUM($I288:AC288)))","v":0},{"$f":"IF(OR(AE$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AE$3,$H288/$G288,$H288-SUM($I288:AD288)))","v":0},{"$f":"IF(OR(AF$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AF$3,$H288/$G288,$H288-SUM($I288:AE288)))","v":0},{"$f":"IF(OR(AG$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AG$3,$H288/$G288,$H288-SUM($I288:AF288)))","v":0},{"$f":"IF(OR(AH$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AH$3,$H288/$G288,$H288-SUM($I288:AG288)))","v":0},{"$f":"IF(OR(AI$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AI$3,$H288/$G288,$H288-SUM($I288:AH288)))","v":0},{"$f":"IF(OR(AJ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AJ$3,$H288/$G288,$H288-SUM($I288:AI288)))","v":0},{"$f":"IF(OR(AK$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AK$3,$H288/$G288,$H288-SUM($I288:AJ288)))","v":0},{"$f":"IF(OR(AL$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AL$3,$H288/$G288,$H288-SUM($I288:AK288)))","v":0},{"$f":"IF(OR(AM$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AM$3,$H288/$G288,$H288-SUM($I288:AL288)))","v":0},{"$f":"IF(OR(AN$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AN$3,$H288/$G288,$H288-SUM($I288:AM288)))","v":0},{"$f":"IF(OR(AO$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AO$3,$H288/$G288,$H288-SUM($I288:AN288)))","v":0},{"$f":"IF(OR(AP$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AP$3,$H288/$G288,$H288-SUM($I288:AO288)))","v":0},{"$f":"IF(OR(AQ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AQ$3,$H288/$G288,$H288-SUM($I288:AP288)))","v":0},{"$f":"IF(OR(AR$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AR$3,$H288/$G288,$H288-SUM($I288:AQ288)))","v":0},{"$f":"IF(OR(AS$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AS$3,$H288/$G288,$H288-SUM($I288:AR288)))","v":0},{"$f":"IF(OR(AT$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AT$3,$H288/$G288,$H288-SUM($I288:AS288)))","v":0},{"$f":"IF(OR(AU$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AU$3,$H288/$G288,$H288-SUM($I288:AT288)))","v":0},{"$f":"IF(OR(AV$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AV$3,$H288/$G288,$H288-SUM($I288:AU288)))","v":0},{"$f":"IF(OR(AW$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AW$3,$H288/$G288,$H288-SUM($I288:AV288)))","v":0},{"$f":"IF(OR(AX$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AX$3,$H288/$G288,$H288-SUM($I288:AW288)))","v":0},{"$f":"IF(OR(AY$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AY$3,$H288/$G288,$H288-SUM($I288:AX288)))","v":0},{"$f":"IF(OR(AZ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AZ$3,$H288/$G288,$H288-SUM($I288:AY288)))","v":0},{"$f":"IF(OR(BA$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BA$3,$H288/$G288,$H288-SUM($I288:AZ288)))","v":0},{"$f":"IF(OR(BB$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BB$3,$H288/$G288,$H288-SUM($I288:BA288)))","v":0},{"$f":"IF(OR(BC$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BC$3,$H288/$G288,$H288-SUM($I288:BB288)))","v":0},{"$f":"IF(OR(BD$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BD$3,$H288/$G288,$H288-SUM($I288:BC288)))","v":0},{"$f":"IF(OR(BE$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BE$3,$H288/$G288,$H288-SUM($I288:BD288)))","v":0},{"$f":"IF(OR(BF$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BF$3,$H288/$G288,$H288-SUM($I288:BE288)))","v":0},{"$f":"IF(OR(BG$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BG$3,$H288/$G288,$H288-SUM($I288:BF288)))","v":0},{"$f":"IF(OR(BH$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BH$3,$H288/$G288,$H288-SUM($I288:BG288)))","v":0},{"$f":"IF(OR(BI$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BI$3,$H288/$G288,$H288-SUM($I288:BH288)))","v":0},{"$f":"IF(OR(BJ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BJ$3,$H288/$G288,$H288-SUM($I288:BI288)))","v":0},{"$f":"IF(OR(BK$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BK$3,$H288/$G288,$H288-SUM($I288:BJ288)))","v":0},{"$f":"IF(OR(BL$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BL$3,$H288/$G288,$H288-SUM($I288:BK288)))","v":0},{"$f":"IF(OR(BM$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BM$3,$H288/$G288,$H288-SUM($I288:BL288)))","v":0},{"$f":"IF(OR(BN$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BN$3,$H288/$G288,$H288-SUM($I288:BM288)))","v":0},{"$f":"IF(OR(BO$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BO$3,$H288/$G288,$H288-SUM($I288:BN288)))","v":0},{"$f":"IF(OR(BP$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BP$3,$H288/$G288,$H288-SUM($I288:BO288)))","v":0},{"$f":"IF(OR(BQ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BQ$3,$H288/$G288,$H288-SUM($I288:BP288)))","v":0},{"$f":"IF(OR(BR$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BR$3,$H288/$G288,$H288-SUM($I288:BQ288)))","v":0},{"$f":"IF(OR(BS$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BS$3,$H288/$G288,$H288-SUM($I288:BR288)))","v":0},{"$f":"IF(OR(BT$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BT$3,$H288/$G288,$H288-SUM($I288:BS288)))","v":0},{"$f":"IF(OR(BU$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BU$3,$H288/$G288,$H288-SUM($I288:BT288)))","v":0},{"$f":"IF(OR(BV$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BV$3,$H288/$G288,$H288-SUM($I288:BU288)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,15,{"$f":"AI263","v":0},null,{"$f":"IF(OR(J$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>J$3,$H289/$G289,$H289-SUM($I289:I289)))","v":0},{"$f":"IF(OR(K$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>K$3,$H289/$G289,$H289-SUM($I289:J289)))","v":0},{"$f":"IF(OR(L$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>L$3,$H289/$G289,$H289-SUM($I289:K289)))","v":0},{"$f":"IF(OR(M$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>M$3,$H289/$G289,$H289-SUM($I289:L289)))","v":0},{"$f":"IF(OR(N$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>N$3,$H289/$G289,$H289-SUM($I289:M289)))","v":0},{"$f":"IF(OR(O$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>O$3,$H289/$G289,$H289-SUM($I289:N289)))","v":0},{"$f":"IF(OR(P$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>P$3,$H289/$G289,$H289-SUM($I289:O289)))","v":0},{"$f":"IF(OR(Q$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Q$3,$H289/$G289,$H289-SUM($I289:P289)))","v":0},{"$f":"IF(OR(R$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>R$3,$H289/$G289,$H289-SUM($I289:Q289)))","v":0},{"$f":"IF(OR(S$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>S$3,$H289/$G289,$H289-SUM($I289:R289)))","v":0},{"$f":"IF(OR(T$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>T$3,$H289/$G289,$H289-SUM($I289:S289)))","v":0},{"$f":"IF(OR(U$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>U$3,$H289/$G289,$H289-SUM($I289:T289)))","v":0},{"$f":"IF(OR(V$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>V$3,$H289/$G289,$H289-SUM($I289:U289)))","v":0},{"$f":"IF(OR(W$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>W$3,$H289/$G289,$H289-SUM($I289:V289)))","v":0},{"$f":"IF(OR(X$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>X$3,$H289/$G289,$H289-SUM($I289:W289)))","v":0},{"$f":"IF(OR(Y$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Y$3,$H289/$G289,$H289-SUM($I289:X289)))","v":0},{"$f":"IF(OR(Z$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Z$3,$H289/$G289,$H289-SUM($I289:Y289)))","v":0},{"$f":"IF(OR(AA$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AA$3,$H289/$G289,$H289-SUM($I289:Z289)))","v":0},{"$f":"IF(OR(AB$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AB$3,$H289/$G289,$H289-SUM($I289:AA289)))","v":0},{"$f":"IF(OR(AC$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AC$3,$H289/$G289,$H289-SUM($I289:AB289)))","v":0},{"$f":"IF(OR(AD$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AD$3,$H289/$G289,$H289-SUM($I289:AC289)))","v":0},{"$f":"IF(OR(AE$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AE$3,$H289/$G289,$H289-SUM($I289:AD289)))","v":0},{"$f":"IF(OR(AF$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AF$3,$H289/$G289,$H289-SUM($I289:AE289)))","v":0},{"$f":"IF(OR(AG$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AG$3,$H289/$G289,$H289-SUM($I289:AF289)))","v":0},{"$f":"IF(OR(AH$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AH$3,$H289/$G289,$H289-SUM($I289:AG289)))","v":0},{"$f":"IF(OR(AI$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AI$3,$H289/$G289,$H289-SUM($I289:AH289)))","v":0},{"$f":"IF(OR(AJ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AJ$3,$H289/$G289,$H289-SUM($I289:AI289)))","v":0},{"$f":"IF(OR(AK$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AK$3,$H289/$G289,$H289-SUM($I289:AJ289)))","v":0},{"$f":"IF(OR(AL$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AL$3,$H289/$G289,$H289-SUM($I289:AK289)))","v":0},{"$f":"IF(OR(AM$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AM$3,$H289/$G289,$H289-SUM($I289:AL289)))","v":0},{"$f":"IF(OR(AN$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AN$3,$H289/$G289,$H289-SUM($I289:AM289)))","v":0},{"$f":"IF(OR(AO$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AO$3,$H289/$G289,$H289-SUM($I289:AN289)))","v":0},{"$f":"IF(OR(AP$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AP$3,$H289/$G289,$H289-SUM($I289:AO289)))","v":0},{"$f":"IF(OR(AQ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AQ$3,$H289/$G289,$H289-SUM($I289:AP289)))","v":0},{"$f":"IF(OR(AR$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AR$3,$H289/$G289,$H289-SUM($I289:AQ289)))","v":0},{"$f":"IF(OR(AS$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AS$3,$H289/$G289,$H289-SUM($I289:AR289)))","v":0},{"$f":"IF(OR(AT$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AT$3,$H289/$G289,$H289-SUM($I289:AS289)))","v":0},{"$f":"IF(OR(AU$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AU$3,$H289/$G289,$H289-SUM($I289:AT289)))","v":0},{"$f":"IF(OR(AV$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AV$3,$H289/$G289,$H289-SUM($I289:AU289)))","v":0},{"$f":"IF(OR(AW$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AW$3,$H289/$G289,$H289-SUM($I289:AV289)))","v":0},{"$f":"IF(OR(AX$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AX$3,$H289/$G289,$H289-SUM($I289:AW289)))","v":0},{"$f":"IF(OR(AY$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AY$3,$H289/$G289,$H289-SUM($I289:AX289)))","v":0},{"$f":"IF(OR(AZ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AZ$3,$H289/$G289,$H289-SUM($I289:AY289)))","v":0},{"$f":"IF(OR(BA$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BA$3,$H289/$G289,$H289-SUM($I289:AZ289)))","v":0},{"$f":"IF(OR(BB$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BB$3,$H289/$G289,$H289-SUM($I289:BA289)))","v":0},{"$f":"IF(OR(BC$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BC$3,$H289/$G289,$H289-SUM($I289:BB289)))","v":0},{"$f":"IF(OR(BD$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BD$3,$H289/$G289,$H289-SUM($I289:BC289)))","v":0},{"$f":"IF(OR(BE$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BE$3,$H289/$G289,$H289-SUM($I289:BD289)))","v":0},{"$f":"IF(OR(BF$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BF$3,$H289/$G289,$H289-SUM($I289:BE289)))","v":0},{"$f":"IF(OR(BG$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BG$3,$H289/$G289,$H289-SUM($I289:BF289)))","v":0},{"$f":"IF(OR(BH$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BH$3,$H289/$G289,$H289-SUM($I289:BG289)))","v":0},{"$f":"IF(OR(BI$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BI$3,$H289/$G289,$H289-SUM($I289:BH289)))","v":0},{"$f":"IF(OR(BJ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BJ$3,$H289/$G289,$H289-SUM($I289:BI289)))","v":0},{"$f":"IF(OR(BK$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BK$3,$H289/$G289,$H289-SUM($I289:BJ289)))","v":0},{"$f":"IF(OR(BL$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BL$3,$H289/$G289,$H289-SUM($I289:BK289)))","v":0},{"$f":"IF(OR(BM$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BM$3,$H289/$G289,$H289-SUM($I289:BL289)))","v":0},{"$f":"IF(OR(BN$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BN$3,$H289/$G289,$H289-SUM($I289:BM289)))","v":0},{"$f":"IF(OR(BO$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BO$3,$H289/$G289,$H289-SUM($I289:BN289)))","v":0},{"$f":"IF(OR(BP$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BP$3,$H289/$G289,$H289-SUM($I289:BO289)))","v":0},{"$f":"IF(OR(BQ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BQ$3,$H289/$G289,$H289-SUM($I289:BP289)))","v":0},{"$f":"IF(OR(BR$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BR$3,$H289/$G289,$H289-SUM($I289:BQ289)))","v":0},{"$f":"IF(OR(BS$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BS$3,$H289/$G289,$H289-SUM($I289:BR289)))","v":0},{"$f":"IF(OR(BT$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BT$3,$H289/$G289,$H289-SUM($I289:BS289)))","v":0},{"$f":"IF(OR(BU$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BU$3,$H289/$G289,$H289-SUM($I289:BT289)))","v":0},{"$f":"IF(OR(BV$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BV$3,$H289/$G289,$H289-SUM($I289:BU289)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,15,{"$f":"AJ263","v":0},null,{"$f":"IF(OR(J$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>J$3,$H290/$G290,$H290-SUM($I290:I290)))","v":0},{"$f":"IF(OR(K$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>K$3,$H290/$G290,$H290-SUM($I290:J290)))","v":0},{"$f":"IF(OR(L$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>L$3,$H290/$G290,$H290-SUM($I290:K290)))","v":0},{"$f":"IF(OR(M$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>M$3,$H290/$G290,$H290-SUM($I290:L290)))","v":0},{"$f":"IF(OR(N$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>N$3,$H290/$G290,$H290-SUM($I290:M290)))","v":0},{"$f":"IF(OR(O$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>O$3,$H290/$G290,$H290-SUM($I290:N290)))","v":0},{"$f":"IF(OR(P$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>P$3,$H290/$G290,$H290-SUM($I290:O290)))","v":0},{"$f":"IF(OR(Q$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Q$3,$H290/$G290,$H290-SUM($I290:P290)))","v":0},{"$f":"IF(OR(R$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>R$3,$H290/$G290,$H290-SUM($I290:Q290)))","v":0},{"$f":"IF(OR(S$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>S$3,$H290/$G290,$H290-SUM($I290:R290)))","v":0},{"$f":"IF(OR(T$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>T$3,$H290/$G290,$H290-SUM($I290:S290)))","v":0},{"$f":"IF(OR(U$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>U$3,$H290/$G290,$H290-SUM($I290:T290)))","v":0},{"$f":"IF(OR(V$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>V$3,$H290/$G290,$H290-SUM($I290:U290)))","v":0},{"$f":"IF(OR(W$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>W$3,$H290/$G290,$H290-SUM($I290:V290)))","v":0},{"$f":"IF(OR(X$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>X$3,$H290/$G290,$H290-SUM($I290:W290)))","v":0},{"$f":"IF(OR(Y$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Y$3,$H290/$G290,$H290-SUM($I290:X290)))","v":0},{"$f":"IF(OR(Z$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Z$3,$H290/$G290,$H290-SUM($I290:Y290)))","v":0},{"$f":"IF(OR(AA$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AA$3,$H290/$G290,$H290-SUM($I290:Z290)))","v":0},{"$f":"IF(OR(AB$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AB$3,$H290/$G290,$H290-SUM($I290:AA290)))","v":0},{"$f":"IF(OR(AC$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AC$3,$H290/$G290,$H290-SUM($I290:AB290)))","v":0},{"$f":"IF(OR(AD$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AD$3,$H290/$G290,$H290-SUM($I290:AC290)))","v":0},{"$f":"IF(OR(AE$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AE$3,$H290/$G290,$H290-SUM($I290:AD290)))","v":0},{"$f":"IF(OR(AF$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AF$3,$H290/$G290,$H290-SUM($I290:AE290)))","v":0},{"$f":"IF(OR(AG$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AG$3,$H290/$G290,$H290-SUM($I290:AF290)))","v":0},{"$f":"IF(OR(AH$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AH$3,$H290/$G290,$H290-SUM($I290:AG290)))","v":0},{"$f":"IF(OR(AI$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AI$3,$H290/$G290,$H290-SUM($I290:AH290)))","v":0},{"$f":"IF(OR(AJ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AJ$3,$H290/$G290,$H290-SUM($I290:AI290)))","v":0},{"$f":"IF(OR(AK$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AK$3,$H290/$G290,$H290-SUM($I290:AJ290)))","v":0},{"$f":"IF(OR(AL$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AL$3,$H290/$G290,$H290-SUM($I290:AK290)))","v":0},{"$f":"IF(OR(AM$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AM$3,$H290/$G290,$H290-SUM($I290:AL290)))","v":0},{"$f":"IF(OR(AN$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AN$3,$H290/$G290,$H290-SUM($I290:AM290)))","v":0},{"$f":"IF(OR(AO$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AO$3,$H290/$G290,$H290-SUM($I290:AN290)))","v":0},{"$f":"IF(OR(AP$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AP$3,$H290/$G290,$H290-SUM($I290:AO290)))","v":0},{"$f":"IF(OR(AQ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AQ$3,$H290/$G290,$H290-SUM($I290:AP290)))","v":0},{"$f":"IF(OR(AR$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AR$3,$H290/$G290,$H290-SUM($I290:AQ290)))","v":0},{"$f":"IF(OR(AS$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AS$3,$H290/$G290,$H290-SUM($I290:AR290)))","v":0},{"$f":"IF(OR(AT$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AT$3,$H290/$G290,$H290-SUM($I290:AS290)))","v":0},{"$f":"IF(OR(AU$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AU$3,$H290/$G290,$H290-SUM($I290:AT290)))","v":0},{"$f":"IF(OR(AV$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AV$3,$H290/$G290,$H290-SUM($I290:AU290)))","v":0},{"$f":"IF(OR(AW$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AW$3,$H290/$G290,$H290-SUM($I290:AV290)))","v":0},{"$f":"IF(OR(AX$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AX$3,$H290/$G290,$H290-SUM($I290:AW290)))","v":0},{"$f":"IF(OR(AY$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AY$3,$H290/$G290,$H290-SUM($I290:AX290)))","v":0},{"$f":"IF(OR(AZ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AZ$3,$H290/$G290,$H290-SUM($I290:AY290)))","v":0},{"$f":"IF(OR(BA$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BA$3,$H290/$G290,$H290-SUM($I290:AZ290)))","v":0},{"$f":"IF(OR(BB$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BB$3,$H290/$G290,$H290-SUM($I290:BA290)))","v":0},{"$f":"IF(OR(BC$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BC$3,$H290/$G290,$H290-SUM($I290:BB290)))","v":0},{"$f":"IF(OR(BD$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BD$3,$H290/$G290,$H290-SUM($I290:BC290)))","v":0},{"$f":"IF(OR(BE$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BE$3,$H290/$G290,$H290-SUM($I290:BD290)))","v":0},{"$f":"IF(OR(BF$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BF$3,$H290/$G290,$H290-SUM($I290:BE290)))","v":0},{"$f":"IF(OR(BG$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BG$3,$H290/$G290,$H290-SUM($I290:BF290)))","v":0},{"$f":"IF(OR(BH$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BH$3,$H290/$G290,$H290-SUM($I290:BG290)))","v":0},{"$f":"IF(OR(BI$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BI$3,$H290/$G290,$H290-SUM($I290:BH290)))","v":0},{"$f":"IF(OR(BJ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BJ$3,$H290/$G290,$H290-SUM($I290:BI290)))","v":0},{"$f":"IF(OR(BK$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BK$3,$H290/$G290,$H290-SUM($I290:BJ290)))","v":0},{"$f":"IF(OR(BL$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BL$3,$H290/$G290,$H290-SUM($I290:BK290)))","v":0},{"$f":"IF(OR(BM$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BM$3,$H290/$G290,$H290-SUM($I290:BL290)))","v":0},{"$f":"IF(OR(BN$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BN$3,$H290/$G290,$H290-SUM($I290:BM290)))","v":0},{"$f":"IF(OR(BO$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BO$3,$H290/$G290,$H290-SUM($I290:BN290)))","v":0},{"$f":"IF(OR(BP$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BP$3,$H290/$G290,$H290-SUM($I290:BO290)))","v":0},{"$f":"IF(OR(BQ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BQ$3,$H290/$G290,$H290-SUM($I290:BP290)))","v":0},{"$f":"IF(OR(BR$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BR$3,$H290/$G290,$H290-SUM($I290:BQ290)))","v":0},{"$f":"IF(OR(BS$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BS$3,$H290/$G290,$H290-SUM($I290:BR290)))","v":0},{"$f":"IF(OR(BT$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BT$3,$H290/$G290,$H290-SUM($I290:BS290)))","v":0},{"$f":"IF(OR(BU$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BU$3,$H290/$G290,$H290-SUM($I290:BT290)))","v":0},{"$f":"IF(OR(BV$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BV$3,$H290/$G290,$H290-SUM($I290:BU290)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,15,{"$f":"AK263","v":0},null,{"$f":"IF(OR(J$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>J$3,$H291/$G291,$H291-SUM($I291:I291)))","v":0},{"$f":"IF(OR(K$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>K$3,$H291/$G291,$H291-SUM($I291:J291)))","v":0},{"$f":"IF(OR(L$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>L$3,$H291/$G291,$H291-SUM($I291:K291)))","v":0},{"$f":"IF(OR(M$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>M$3,$H291/$G291,$H291-SUM($I291:L291)))","v":0},{"$f":"IF(OR(N$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>N$3,$H291/$G291,$H291-SUM($I291:M291)))","v":0},{"$f":"IF(OR(O$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>O$3,$H291/$G291,$H291-SUM($I291:N291)))","v":0},{"$f":"IF(OR(P$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>P$3,$H291/$G291,$H291-SUM($I291:O291)))","v":0},{"$f":"IF(OR(Q$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Q$3,$H291/$G291,$H291-SUM($I291:P291)))","v":0},{"$f":"IF(OR(R$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>R$3,$H291/$G291,$H291-SUM($I291:Q291)))","v":0},{"$f":"IF(OR(S$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>S$3,$H291/$G291,$H291-SUM($I291:R291)))","v":0},{"$f":"IF(OR(T$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>T$3,$H291/$G291,$H291-SUM($I291:S291)))","v":0},{"$f":"IF(OR(U$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>U$3,$H291/$G291,$H291-SUM($I291:T291)))","v":0},{"$f":"IF(OR(V$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>V$3,$H291/$G291,$H291-SUM($I291:U291)))","v":0},{"$f":"IF(OR(W$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>W$3,$H291/$G291,$H291-SUM($I291:V291)))","v":0},{"$f":"IF(OR(X$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>X$3,$H291/$G291,$H291-SUM($I291:W291)))","v":0},{"$f":"IF(OR(Y$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Y$3,$H291/$G291,$H291-SUM($I291:X291)))","v":0},{"$f":"IF(OR(Z$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Z$3,$H291/$G291,$H291-SUM($I291:Y291)))","v":0},{"$f":"IF(OR(AA$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AA$3,$H291/$G291,$H291-SUM($I291:Z291)))","v":0},{"$f":"IF(OR(AB$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AB$3,$H291/$G291,$H291-SUM($I291:AA291)))","v":0},{"$f":"IF(OR(AC$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AC$3,$H291/$G291,$H291-SUM($I291:AB291)))","v":0},{"$f":"IF(OR(AD$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AD$3,$H291/$G291,$H291-SUM($I291:AC291)))","v":0},{"$f":"IF(OR(AE$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AE$3,$H291/$G291,$H291-SUM($I291:AD291)))","v":0},{"$f":"IF(OR(AF$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AF$3,$H291/$G291,$H291-SUM($I291:AE291)))","v":0},{"$f":"IF(OR(AG$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AG$3,$H291/$G291,$H291-SUM($I291:AF291)))","v":0},{"$f":"IF(OR(AH$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AH$3,$H291/$G291,$H291-SUM($I291:AG291)))","v":0},{"$f":"IF(OR(AI$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AI$3,$H291/$G291,$H291-SUM($I291:AH291)))","v":0},{"$f":"IF(OR(AJ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AJ$3,$H291/$G291,$H291-SUM($I291:AI291)))","v":0},{"$f":"IF(OR(AK$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AK$3,$H291/$G291,$H291-SUM($I291:AJ291)))","v":0},{"$f":"IF(OR(AL$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AL$3,$H291/$G291,$H291-SUM($I291:AK291)))","v":0},{"$f":"IF(OR(AM$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AM$3,$H291/$G291,$H291-SUM($I291:AL291)))","v":0},{"$f":"IF(OR(AN$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AN$3,$H291/$G291,$H291-SUM($I291:AM291)))","v":0},{"$f":"IF(OR(AO$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AO$3,$H291/$G291,$H291-SUM($I291:AN291)))","v":0},{"$f":"IF(OR(AP$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AP$3,$H291/$G291,$H291-SUM($I291:AO291)))","v":0},{"$f":"IF(OR(AQ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AQ$3,$H291/$G291,$H291-SUM($I291:AP291)))","v":0},{"$f":"IF(OR(AR$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AR$3,$H291/$G291,$H291-SUM($I291:AQ291)))","v":0},{"$f":"IF(OR(AS$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AS$3,$H291/$G291,$H291-SUM($I291:AR291)))","v":0},{"$f":"IF(OR(AT$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AT$3,$H291/$G291,$H291-SUM($I291:AS291)))","v":0},{"$f":"IF(OR(AU$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AU$3,$H291/$G291,$H291-SUM($I291:AT291)))","v":0},{"$f":"IF(OR(AV$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AV$3,$H291/$G291,$H291-SUM($I291:AU291)))","v":0},{"$f":"IF(OR(AW$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AW$3,$H291/$G291,$H291-SUM($I291:AV291)))","v":0},{"$f":"IF(OR(AX$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AX$3,$H291/$G291,$H291-SUM($I291:AW291)))","v":0},{"$f":"IF(OR(AY$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AY$3,$H291/$G291,$H291-SUM($I291:AX291)))","v":0},{"$f":"IF(OR(AZ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AZ$3,$H291/$G291,$H291-SUM($I291:AY291)))","v":0},{"$f":"IF(OR(BA$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BA$3,$H291/$G291,$H291-SUM($I291:AZ291)))","v":0},{"$f":"IF(OR(BB$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BB$3,$H291/$G291,$H291-SUM($I291:BA291)))","v":0},{"$f":"IF(OR(BC$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BC$3,$H291/$G291,$H291-SUM($I291:BB291)))","v":0},{"$f":"IF(OR(BD$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BD$3,$H291/$G291,$H291-SUM($I291:BC291)))","v":0},{"$f":"IF(OR(BE$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BE$3,$H291/$G291,$H291-SUM($I291:BD291)))","v":0},{"$f":"IF(OR(BF$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BF$3,$H291/$G291,$H291-SUM($I291:BE291)))","v":0},{"$f":"IF(OR(BG$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BG$3,$H291/$G291,$H291-SUM($I291:BF291)))","v":0},{"$f":"IF(OR(BH$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BH$3,$H291/$G291,$H291-SUM($I291:BG291)))","v":0},{"$f":"IF(OR(BI$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BI$3,$H291/$G291,$H291-SUM($I291:BH291)))","v":0},{"$f":"IF(OR(BJ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BJ$3,$H291/$G291,$H291-SUM($I291:BI291)))","v":0},{"$f":"IF(OR(BK$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BK$3,$H291/$G291,$H291-SUM($I291:BJ291)))","v":0},{"$f":"IF(OR(BL$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BL$3,$H291/$G291,$H291-SUM($I291:BK291)))","v":0},{"$f":"IF(OR(BM$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BM$3,$H291/$G291,$H291-SUM($I291:BL291)))","v":0},{"$f":"IF(OR(BN$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BN$3,$H291/$G291,$H291-SUM($I291:BM291)))","v":0},{"$f":"IF(OR(BO$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BO$3,$H291/$G291,$H291-SUM($I291:BN291)))","v":0},{"$f":"IF(OR(BP$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BP$3,$H291/$G291,$H291-SUM($I291:BO291)))","v":0},{"$f":"IF(OR(BQ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BQ$3,$H291/$G291,$H291-SUM($I291:BP291)))","v":0},{"$f":"IF(OR(BR$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BR$3,$H291/$G291,$H291-SUM($I291:BQ291)))","v":0},{"$f":"IF(OR(BS$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BS$3,$H291/$G291,$H291-SUM($I291:BR291)))","v":0},{"$f":"IF(OR(BT$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BT$3,$H291/$G291,$H291-SUM($I291:BS291)))","v":0},{"$f":"IF(OR(BU$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BU$3,$H291/$G291,$H291-SUM($I291:BT291)))","v":0},{"$f":"IF(OR(BV$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BV$3,$H291/$G291,$H291-SUM($I291:BU291)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,15,{"$f":"AL263","v":0},null,{"$f":"IF(OR(J$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>J$3,$H292/$G292,$H292-SUM($I292:I292)))","v":0},{"$f":"IF(OR(K$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>K$3,$H292/$G292,$H292-SUM($I292:J292)))","v":0},{"$f":"IF(OR(L$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>L$3,$H292/$G292,$H292-SUM($I292:K292)))","v":0},{"$f":"IF(OR(M$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>M$3,$H292/$G292,$H292-SUM($I292:L292)))","v":0},{"$f":"IF(OR(N$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>N$3,$H292/$G292,$H292-SUM($I292:M292)))","v":0},{"$f":"IF(OR(O$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>O$3,$H292/$G292,$H292-SUM($I292:N292)))","v":0},{"$f":"IF(OR(P$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>P$3,$H292/$G292,$H292-SUM($I292:O292)))","v":0},{"$f":"IF(OR(Q$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Q$3,$H292/$G292,$H292-SUM($I292:P292)))","v":0},{"$f":"IF(OR(R$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>R$3,$H292/$G292,$H292-SUM($I292:Q292)))","v":0},{"$f":"IF(OR(S$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>S$3,$H292/$G292,$H292-SUM($I292:R292)))","v":0},{"$f":"IF(OR(T$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>T$3,$H292/$G292,$H292-SUM($I292:S292)))","v":0},{"$f":"IF(OR(U$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>U$3,$H292/$G292,$H292-SUM($I292:T292)))","v":0},{"$f":"IF(OR(V$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>V$3,$H292/$G292,$H292-SUM($I292:U292)))","v":0},{"$f":"IF(OR(W$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>W$3,$H292/$G292,$H292-SUM($I292:V292)))","v":0},{"$f":"IF(OR(X$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>X$3,$H292/$G292,$H292-SUM($I292:W292)))","v":0},{"$f":"IF(OR(Y$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Y$3,$H292/$G292,$H292-SUM($I292:X292)))","v":0},{"$f":"IF(OR(Z$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Z$3,$H292/$G292,$H292-SUM($I292:Y292)))","v":0},{"$f":"IF(OR(AA$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AA$3,$H292/$G292,$H292-SUM($I292:Z292)))","v":0},{"$f":"IF(OR(AB$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AB$3,$H292/$G292,$H292-SUM($I292:AA292)))","v":0},{"$f":"IF(OR(AC$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AC$3,$H292/$G292,$H292-SUM($I292:AB292)))","v":0},{"$f":"IF(OR(AD$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AD$3,$H292/$G292,$H292-SUM($I292:AC292)))","v":0},{"$f":"IF(OR(AE$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AE$3,$H292/$G292,$H292-SUM($I292:AD292)))","v":0},{"$f":"IF(OR(AF$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AF$3,$H292/$G292,$H292-SUM($I292:AE292)))","v":0},{"$f":"IF(OR(AG$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AG$3,$H292/$G292,$H292-SUM($I292:AF292)))","v":0},{"$f":"IF(OR(AH$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AH$3,$H292/$G292,$H292-SUM($I292:AG292)))","v":0},{"$f":"IF(OR(AI$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AI$3,$H292/$G292,$H292-SUM($I292:AH292)))","v":0},{"$f":"IF(OR(AJ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AJ$3,$H292/$G292,$H292-SUM($I292:AI292)))","v":0},{"$f":"IF(OR(AK$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AK$3,$H292/$G292,$H292-SUM($I292:AJ292)))","v":0},{"$f":"IF(OR(AL$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AL$3,$H292/$G292,$H292-SUM($I292:AK292)))","v":0},{"$f":"IF(OR(AM$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AM$3,$H292/$G292,$H292-SUM($I292:AL292)))","v":0},{"$f":"IF(OR(AN$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AN$3,$H292/$G292,$H292-SUM($I292:AM292)))","v":0},{"$f":"IF(OR(AO$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AO$3,$H292/$G292,$H292-SUM($I292:AN292)))","v":0},{"$f":"IF(OR(AP$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AP$3,$H292/$G292,$H292-SUM($I292:AO292)))","v":0},{"$f":"IF(OR(AQ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AQ$3,$H292/$G292,$H292-SUM($I292:AP292)))","v":0},{"$f":"IF(OR(AR$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AR$3,$H292/$G292,$H292-SUM($I292:AQ292)))","v":0},{"$f":"IF(OR(AS$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AS$3,$H292/$G292,$H292-SUM($I292:AR292)))","v":0},{"$f":"IF(OR(AT$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AT$3,$H292/$G292,$H292-SUM($I292:AS292)))","v":0},{"$f":"IF(OR(AU$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AU$3,$H292/$G292,$H292-SUM($I292:AT292)))","v":0},{"$f":"IF(OR(AV$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AV$3,$H292/$G292,$H292-SUM($I292:AU292)))","v":0},{"$f":"IF(OR(AW$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AW$3,$H292/$G292,$H292-SUM($I292:AV292)))","v":0},{"$f":"IF(OR(AX$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AX$3,$H292/$G292,$H292-SUM($I292:AW292)))","v":0},{"$f":"IF(OR(AY$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AY$3,$H292/$G292,$H292-SUM($I292:AX292)))","v":0},{"$f":"IF(OR(AZ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AZ$3,$H292/$G292,$H292-SUM($I292:AY292)))","v":0},{"$f":"IF(OR(BA$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BA$3,$H292/$G292,$H292-SUM($I292:AZ292)))","v":0},{"$f":"IF(OR(BB$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BB$3,$H292/$G292,$H292-SUM($I292:BA292)))","v":0},{"$f":"IF(OR(BC$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BC$3,$H292/$G292,$H292-SUM($I292:BB292)))","v":0},{"$f":"IF(OR(BD$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BD$3,$H292/$G292,$H292-SUM($I292:BC292)))","v":0},{"$f":"IF(OR(BE$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BE$3,$H292/$G292,$H292-SUM($I292:BD292)))","v":0},{"$f":"IF(OR(BF$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BF$3,$H292/$G292,$H292-SUM($I292:BE292)))","v":0},{"$f":"IF(OR(BG$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BG$3,$H292/$G292,$H292-SUM($I292:BF292)))","v":0},{"$f":"IF(OR(BH$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BH$3,$H292/$G292,$H292-SUM($I292:BG292)))","v":0},{"$f":"IF(OR(BI$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BI$3,$H292/$G292,$H292-SUM($I292:BH292)))","v":0},{"$f":"IF(OR(BJ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BJ$3,$H292/$G292,$H292-SUM($I292:BI292)))","v":0},{"$f":"IF(OR(BK$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BK$3,$H292/$G292,$H292-SUM($I292:BJ292)))","v":0},{"$f":"IF(OR(BL$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BL$3,$H292/$G292,$H292-SUM($I292:BK292)))","v":0},{"$f":"IF(OR(BM$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BM$3,$H292/$G292,$H292-SUM($I292:BL292)))","v":0},{"$f":"IF(OR(BN$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BN$3,$H292/$G292,$H292-SUM($I292:BM292)))","v":0},{"$f":"IF(OR(BO$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BO$3,$H292/$G292,$H292-SUM($I292:BN292)))","v":0},{"$f":"IF(OR(BP$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BP$3,$H292/$G292,$H292-SUM($I292:BO292)))","v":0},{"$f":"IF(OR(BQ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BQ$3,$H292/$G292,$H292-SUM($I292:BP292)))","v":0},{"$f":"IF(OR(BR$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BR$3,$H292/$G292,$H292-SUM($I292:BQ292)))","v":0},{"$f":"IF(OR(BS$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BS$3,$H292/$G292,$H292-SUM($I292:BR292)))","v":0},{"$f":"IF(OR(BT$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BT$3,$H292/$G292,$H292-SUM($I292:BS292)))","v":0},{"$f":"IF(OR(BU$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BU$3,$H292/$G292,$H292-SUM($I292:BT292)))","v":0},{"$f":"IF(OR(BV$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BV$3,$H292/$G292,$H292-SUM($I292:BU292)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,15,{"$f":"AM263","v":0},null,{"$f":"IF(OR(J$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>J$3,$H293/$G293,$H293-SUM($I293:I293)))","v":0},{"$f":"IF(OR(K$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>K$3,$H293/$G293,$H293-SUM($I293:J293)))","v":0},{"$f":"IF(OR(L$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>L$3,$H293/$G293,$H293-SUM($I293:K293)))","v":0},{"$f":"IF(OR(M$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>M$3,$H293/$G293,$H293-SUM($I293:L293)))","v":0},{"$f":"IF(OR(N$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>N$3,$H293/$G293,$H293-SUM($I293:M293)))","v":0},{"$f":"IF(OR(O$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>O$3,$H293/$G293,$H293-SUM($I293:N293)))","v":0},{"$f":"IF(OR(P$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>P$3,$H293/$G293,$H293-SUM($I293:O293)))","v":0},{"$f":"IF(OR(Q$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Q$3,$H293/$G293,$H293-SUM($I293:P293)))","v":0},{"$f":"IF(OR(R$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>R$3,$H293/$G293,$H293-SUM($I293:Q293)))","v":0},{"$f":"IF(OR(S$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>S$3,$H293/$G293,$H293-SUM($I293:R293)))","v":0},{"$f":"IF(OR(T$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>T$3,$H293/$G293,$H293-SUM($I293:S293)))","v":0},{"$f":"IF(OR(U$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>U$3,$H293/$G293,$H293-SUM($I293:T293)))","v":0},{"$f":"IF(OR(V$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>V$3,$H293/$G293,$H293-SUM($I293:U293)))","v":0},{"$f":"IF(OR(W$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>W$3,$H293/$G293,$H293-SUM($I293:V293)))","v":0},{"$f":"IF(OR(X$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>X$3,$H293/$G293,$H293-SUM($I293:W293)))","v":0},{"$f":"IF(OR(Y$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Y$3,$H293/$G293,$H293-SUM($I293:X293)))","v":0},{"$f":"IF(OR(Z$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Z$3,$H293/$G293,$H293-SUM($I293:Y293)))","v":0},{"$f":"IF(OR(AA$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AA$3,$H293/$G293,$H293-SUM($I293:Z293)))","v":0},{"$f":"IF(OR(AB$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AB$3,$H293/$G293,$H293-SUM($I293:AA293)))","v":0},{"$f":"IF(OR(AC$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AC$3,$H293/$G293,$H293-SUM($I293:AB293)))","v":0},{"$f":"IF(OR(AD$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AD$3,$H293/$G293,$H293-SUM($I293:AC293)))","v":0},{"$f":"IF(OR(AE$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AE$3,$H293/$G293,$H293-SUM($I293:AD293)))","v":0},{"$f":"IF(OR(AF$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AF$3,$H293/$G293,$H293-SUM($I293:AE293)))","v":0},{"$f":"IF(OR(AG$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AG$3,$H293/$G293,$H293-SUM($I293:AF293)))","v":0},{"$f":"IF(OR(AH$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AH$3,$H293/$G293,$H293-SUM($I293:AG293)))","v":0},{"$f":"IF(OR(AI$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AI$3,$H293/$G293,$H293-SUM($I293:AH293)))","v":0},{"$f":"IF(OR(AJ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AJ$3,$H293/$G293,$H293-SUM($I293:AI293)))","v":0},{"$f":"IF(OR(AK$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AK$3,$H293/$G293,$H293-SUM($I293:AJ293)))","v":0},{"$f":"IF(OR(AL$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AL$3,$H293/$G293,$H293-SUM($I293:AK293)))","v":0},{"$f":"IF(OR(AM$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AM$3,$H293/$G293,$H293-SUM($I293:AL293)))","v":0},{"$f":"IF(OR(AN$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AN$3,$H293/$G293,$H293-SUM($I293:AM293)))","v":0},{"$f":"IF(OR(AO$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AO$3,$H293/$G293,$H293-SUM($I293:AN293)))","v":0},{"$f":"IF(OR(AP$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AP$3,$H293/$G293,$H293-SUM($I293:AO293)))","v":0},{"$f":"IF(OR(AQ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AQ$3,$H293/$G293,$H293-SUM($I293:AP293)))","v":0},{"$f":"IF(OR(AR$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AR$3,$H293/$G293,$H293-SUM($I293:AQ293)))","v":0},{"$f":"IF(OR(AS$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AS$3,$H293/$G293,$H293-SUM($I293:AR293)))","v":0},{"$f":"IF(OR(AT$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AT$3,$H293/$G293,$H293-SUM($I293:AS293)))","v":0},{"$f":"IF(OR(AU$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AU$3,$H293/$G293,$H293-SUM($I293:AT293)))","v":0},{"$f":"IF(OR(AV$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AV$3,$H293/$G293,$H293-SUM($I293:AU293)))","v":0},{"$f":"IF(OR(AW$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AW$3,$H293/$G293,$H293-SUM($I293:AV293)))","v":0},{"$f":"IF(OR(AX$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AX$3,$H293/$G293,$H293-SUM($I293:AW293)))","v":0},{"$f":"IF(OR(AY$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AY$3,$H293/$G293,$H293-SUM($I293:AX293)))","v":0},{"$f":"IF(OR(AZ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AZ$3,$H293/$G293,$H293-SUM($I293:AY293)))","v":0},{"$f":"IF(OR(BA$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BA$3,$H293/$G293,$H293-SUM($I293:AZ293)))","v":0},{"$f":"IF(OR(BB$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BB$3,$H293/$G293,$H293-SUM($I293:BA293)))","v":0},{"$f":"IF(OR(BC$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BC$3,$H293/$G293,$H293-SUM($I293:BB293)))","v":0},{"$f":"IF(OR(BD$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BD$3,$H293/$G293,$H293-SUM($I293:BC293)))","v":0},{"$f":"IF(OR(BE$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BE$3,$H293/$G293,$H293-SUM($I293:BD293)))","v":0},{"$f":"IF(OR(BF$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BF$3,$H293/$G293,$H293-SUM($I293:BE293)))","v":0},{"$f":"IF(OR(BG$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BG$3,$H293/$G293,$H293-SUM($I293:BF293)))","v":0},{"$f":"IF(OR(BH$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BH$3,$H293/$G293,$H293-SUM($I293:BG293)))","v":0},{"$f":"IF(OR(BI$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BI$3,$H293/$G293,$H293-SUM($I293:BH293)))","v":0},{"$f":"IF(OR(BJ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BJ$3,$H293/$G293,$H293-SUM($I293:BI293)))","v":0},{"$f":"IF(OR(BK$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BK$3,$H293/$G293,$H293-SUM($I293:BJ293)))","v":0},{"$f":"IF(OR(BL$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BL$3,$H293/$G293,$H293-SUM($I293:BK293)))","v":0},{"$f":"IF(OR(BM$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BM$3,$H293/$G293,$H293-SUM($I293:BL293)))","v":0},{"$f":"IF(OR(BN$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BN$3,$H293/$G293,$H293-SUM($I293:BM293)))","v":0},{"$f":"IF(OR(BO$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BO$3,$H293/$G293,$H293-SUM($I293:BN293)))","v":0},{"$f":"IF(OR(BP$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BP$3,$H293/$G293,$H293-SUM($I293:BO293)))","v":0},{"$f":"IF(OR(BQ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BQ$3,$H293/$G293,$H293-SUM($I293:BP293)))","v":0},{"$f":"IF(OR(BR$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BR$3,$H293/$G293,$H293-SUM($I293:BQ293)))","v":0},{"$f":"IF(OR(BS$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BS$3,$H293/$G293,$H293-SUM($I293:BR293)))","v":0},{"$f":"IF(OR(BT$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BT$3,$H293/$G293,$H293-SUM($I293:BS293)))","v":0},{"$f":"IF(OR(BU$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BU$3,$H293/$G293,$H293-SUM($I293:BT293)))","v":0},{"$f":"IF(OR(BV$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BV$3,$H293/$G293,$H293-SUM($I293:BU293)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J255,J260:J261,J264:J293)","v":3.5215959210147076},3.5359073129894449,3.5808972598744364,3.6888249789453584,4.2623665373097284,4.9335749268043418,5.702938194141046,6.0976613742354528,4.3923708149178005,5.5370976234828726,6.7850549213932023,6.7850549213932023,6.7850549213932023,6.7850549213932023,6.7850549213932023,7.3655964300158443,7.3512850380411079,7.306295091156116,7.1983673720851931,6.6248258137208254,5.2411658709104163,4.4718026035737148,3.9449088233003655,2.2607740617822554,1.1160472532171806,0,0,0,0,0,0,0,{"$f":"SUM(AP255,AP260:AP261,AP264:AP293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J263-SUM(J264:J293)+I296","v":0.2146708796210581},{"$f":"K263-SUM(K264:K293)+J296","v":0.87520869092119558},{"$f":"L263-SUM(L264:L293)+K296","v":2.4348231381252994},{"$f":"M263-SUM(M264:M293)+L296","v":10.8707174556602},{"$f":"N263-SUM(N264:N293)+M296","v":28.906195311124023},{"$f":"O263-SUM(O264:O293)+N296","v":38.454123806762297},{"$f":"P263-SUM(P264:P293)+O296","v":43.595646729113703},{"$f":"Q263-SUM(Q264:Q293)+P296","v":65.568890589862917},{"$f":"R263-SUM(R264:R293)+Q296","v":77.766880394798548},{"$f":"S263-SUM(S264:S293)+R296","v":88.389950060950738},{"$f":"T263-SUM(T264:T293)+S296","v":81.15626367562804},{"$f":"U263-SUM(U264:U293)+T296","v":73.922577290305341},{"$f":"V263-SUM(V264:V293)+U296","v":66.688890904982642},{"$f":"W263-SUM(W264:W293)+V296","v":59.455204519659944},{"$f":"X263-SUM(X264:X293)+W296","v":52.221518134337245},{"$f":"Y263-SUM(Y264:Y293)+X296","v":44.987831749014546},{"$f":"Z263-SUM(Z264:Z293)+Y296","v":37.768456755666584},{"$f":"AA263-SUM(AA264:AA293)+Z296","v":30.594071709203618},{"$f":"AB263-SUM(AB264:AB293)+AA296","v":23.527614381811574},{"$f":"AC263-SUM(AC264:AC293)+AB296","v":17.034698612783899},{"$f":"AD263-SUM(AD264:AD293)+AC296","v":11.793532741873483},{"$f":"AE263-SUM(AE264:AE293)+AD296","v":7.3217301382997677},{"$f":"AF263-SUM(AF264:AF293)+AE296","v":3.3768213149994022},{"$f":"AG263-SUM(AG264:AG293)+AF296","v":1.1160472532171468},{"$f":"AH263-SUM(AH264:AH293)+AG296","v":-3.3750779948604759E-14},{"$f":"AI263-SUM(AI264:AI293)+AH296","v":-3.3750779948604759E-14},{"$f":"AJ263-SUM(AJ264:AJ293)+AI296","v":-3.3750779948604759E-14},{"$f":"AK263-SUM(AK264:AK293)+AJ296","v":-3.3750779948604759E-14},{"$f":"AL263-SUM(AL264:AL293)+AK296","v":-3.3750779948604759E-14},{"$f":"AM263-SUM(AM264:AM293)+AL296","v":-3.3750779948604759E-14},{"$f":"AN263-SUM(AN264:AN293)+AM296","v":-3.3750779948604759E-14},{"$f":"AO263-SUM(AO264:AO293)+AN296","v":-3.3750779948604759E-14},{"$f":"AP263-SUM(AP264:AP293)+AO296","v":-3.3750779948604759E-14},{"$f":"AQ263-SUM(AQ264:AQ293)+AP296","v":-3.3750779948604759E-14},{"$f":"AR263-SUM(AR264:AR293)+AQ296","v":-3.3750779948604759E-14},{"$f":"AS263-SUM(AS264:AS293)+AR296","v":-3.3750779948604759E-14},{"$f":"AT263-SUM(AT264:AT293)+AS296","v":-3.3750779948604759E-14},{"$f":"AU263-SUM(AU264:AU293)+AT296","v":-3.3750779948604759E-14},{"$f":"AV263-SUM(AV264:AV293)+AU296","v":-3.3750779948604759E-14},{"$f":"AW263-SUM(AW264:AW293)+AV296","v":-3.3750779948604759E-14},{"$f":"AX263-SUM(AX264:AX293)+AW296","v":-3.3750779948604759E-14},{"$f":"AY263-SUM(AY264:AY293)+AX296","v":-3.3750779948604759E-14},{"$f":"AZ263-SUM(AZ264:AZ293)+AY296","v":-3.3750779948604759E-14},{"$f":"BA263-SUM(BA264:BA293)+AZ296","v":-3.3750779948604759E-14},{"$f":"BB263-SUM(BB264:BB293)+BA296","v":-3.3750779948604759E-14},{"$f":"BC263-SUM(BC264:BC293)+BB296","v":-3.3750779948604759E-14},{"$f":"BD263-SUM(BD264:BD293)+BC296","v":-3.3750779948604759E-14},{"$f":"BE263-SUM(BE264:BE293)+BD296","v":-3.3750779948604759E-14},{"$f":"BF263-SUM(BF264:BF293)+BE296","v":-3.3750779948604759E-14},{"$f":"BG263-SUM(BG264:BG293)+BF296","v":-3.3750779948604759E-14},{"$f":"BH263-SUM(BH264:BH293)+BG296","v":-3.3750779948604759E-14},{"$f":"BI263-SUM(BI264:BI293)+BH296","v":-3.3750779948604759E-14},{"$f":"BJ263-SUM(BJ264:BJ293)+BI296","v":-3.3750779948604759E-14},{"$f":"BK263-SUM(BK264:BK293)+BJ296","v":-3.3750779948604759E-14},{"$f":"BL263-SUM(BL264:BL293)+BK296","v":-3.3750779948604759E-14},{"$f":"BM263-SUM(BM264:BM293)+BL296","v":-3.3750779948604759E-14},{"$f":"BN263-SUM(BN264:BN293)+BM296","v":-3.3750779948604759E-14},{"$f":"BO263-SUM(BO264:BO293)+BN296","v":-3.3750779948604759E-14},{"$f":"BP263-SUM(BP264:BP293)+BO296","v":-3.3750779948604759E-14},{"$f":"BQ263-SUM(BQ264:BQ293)+BP296","v":-3.3750779948604759E-14},{"$f":"BR263-SUM(BR264:BR293)+BQ296","v":-3.3750779948604759E-14},{"$f":"BS263-SUM(BS264:BS293)+BR296","v":-3.3750779948604759E-14},{"$f":"BT263-SUM(BT264:BT293)+BS296","v":-3.3750779948604759E-14},{"$f":"BU263-SUM(BU264:BU293)+BT296","v":-3.3750779948604759E-14},{"$f":"BV263-SUM(BV264:BV293)+BU296","v":-3.3750779948604759E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B252","v":"Total Closing RAB - Communications"},"$m Real 2010",null,null,null,null,{"$f":"J296+J256","v":24.733671726545058},{"$f":"K296+K256","v":21.872613616830488},19.910632143019885,24.824930539540077,39.338812473989194,45.36514504861276,46.985072049949459,65.568890589862917,77.766880394798548,88.389950060950738,81.15626367562804,73.922577290305341,66.688890904982642,59.455204519659944,52.221518134337245,44.987831749014546,37.768456755666584,30.594071709203618,23.527614381811574,17.034698612783899,11.793532741873483,7.3217301382997677,3.3768213149994022,1.1160472532171468,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,{"$f":"BR296+BR256","v":-3.3750779948604759E-14},{"$f":"BS296+BS256","v":-3.3750779948604759E-14},{"$f":"BT296+BT256","v":-3.3750779948604759E-14},{"$f":"BU296+BU256","v":-3.3750779948604759E-14},{"$f":"BV296+BV256","v":-3.3750779948604759E-14}]
[]
[7,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A299))","v":"Contributions"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I299+1","v":2011},{"$f":"J299+1","v":2012},{"$f":"K299+1","v":2013},{"$f":"L299+1","v":2014},{"$f":"M299+1","v":2015},{"$f":"N299+1","v":2016},{"$f":"O299+1","v":2017},{"$f":"P299+1","v":2018},{"$f":"Q299+1","v":2019},{"$f":"R299+1","v":2020},{"$f":"S299+1","v":2021},{"$f":"T299+1","v":2022},{"$f":"U299+1","v":2023},{"$f":"V299+1","v":2024},{"$f":"W299+1","v":2025},{"$f":"X299+1","v":2026},{"$f":"Y299+1","v":2027},{"$f":"Z299+1","v":2028},{"$f":"AA299+1","v":2029},{"$f":"AB299+1","v":2030},{"$f":"AC299+1","v":2031},{"$f":"AD299+1","v":2032},{"$f":"AE299+1","v":2033},{"$f":"AF299+1","v":2034},{"$f":"AG299+1","v":2035},{"$f":"AH299+1","v":2036},{"$f":"AI299+1","v":2037},{"$f":"AJ299+1","v":2038},{"$f":"AK299+1","v":2039},{"$f":"AL299+1","v":2040},{"$f":"AM299+1","v":2041},{"$f":"AN299+1","v":2042},{"$f":"AO299+1","v":2043},{"$f":"AP299+1","v":2044},{"$f":"AQ299+1","v":2045},{"$f":"AR299+1","v":2046},{"$f":"AS299+1","v":2047},{"$f":"AT299+1","v":2048},{"$f":"AU299+1","v":2049},{"$f":"AV299+1","v":2050},{"$f":"AW299+1","v":2051},{"$f":"AX299+1","v":2052},{"$f":"AY299+1","v":2053},{"$f":"AZ299+1","v":2054},{"$f":"BA299+1","v":2055},{"$f":"BB299+1","v":2056},{"$f":"BC299+1","v":2057},{"$f":"BD299+1","v":2058},{"$f":"BE299+1","v":2059},{"$f":"BF299+1","v":2060},{"$f":"BG299+1","v":2061},{"$f":"BH299+1","v":2062},{"$f":"BI299+1","v":2063},{"$f":"BJ299+1","v":2064},{"$f":"BK299+1","v":2065},{"$f":"BL299+1","v":2066},{"$f":"BM299+1","v":2067},{"$f":"BN299+1","v":2068},{"$f":"BO299+1","v":2069},{"$f":"BP299+1","v":2070},{"$f":"BQ299+1","v":2071},{"$f":"BR299+1","v":2072},{"$f":"BS299+1","v":2073},{"$f":"BT299+1","v":2074},{"$f":"BU299+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A299)","v":35.334425630350594},null,null,{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:I302))),(MAX($I303/$G302, $I303-SUM($I302:I302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:J302))),(MAX($I303/$G302, $I303-SUM($I302:J302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:K302))),(MAX($I303/$G302, $I303-SUM($I302:K302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:L302))),(MAX($I303/$G302, $I303-SUM($I302:L302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:M302))),(MAX($I303/$G302, $I303-SUM($I302:M302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:N302))),(MAX($I303/$G302, $I303-SUM($I302:N302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:O302))),(MAX($I303/$G302, $I303-SUM($I302:O302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:P302))),(MAX($I303/$G302, $I303-SUM($I302:P302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:Q302))),(MAX($I303/$G302, $I303-SUM($I302:Q302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:R302))),(MAX($I303/$G302, $I303-SUM($I302:R302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:S302))),(MAX($I303/$G302, $I303-SUM($I302:S302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:T302))),(MAX($I303/$G302, $I303-SUM($I302:T302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:U302))),(MAX($I303/$G302, $I303-SUM($I302:U302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:V302))),(MAX($I303/$G302, $I303-SUM($I302:V302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:W302))),(MAX($I303/$G302, $I303-SUM($I302:W302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:X302))),(MAX($I303/$G302, $I303-SUM($I302:X302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:Y302))),(MAX($I303/$G302, $I303-SUM($I302:Y302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:Z302))),(MAX($I303/$G302, $I303-SUM($I302:Z302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AA302))),(MAX($I303/$G302, $I303-SUM($I302:AA302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AB302))),(MAX($I303/$G302, $I303-SUM($I302:AB302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AC302))),(MAX($I303/$G302, $I303-SUM($I302:AC302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AD302))),(MAX($I303/$G302, $I303-SUM($I302:AD302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AE302))),(MAX($I303/$G302, $I303-SUM($I302:AE302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AF302))),(MAX($I303/$G302, $I303-SUM($I302:AF302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AG302))),(MAX($I303/$G302, $I303-SUM($I302:AG302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AH302))),(MAX($I303/$G302, $I303-SUM($I302:AH302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AI302))),(MAX($I303/$G302, $I303-SUM($I302:AI302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AJ302))),(MAX($I303/$G302, $I303-SUM($I302:AJ302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AK302))),(MAX($I303/$G302, $I303-SUM($I302:AK302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AL302))),(MAX($I303/$G302, $I303-SUM($I302:AL302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AM302))),(MAX($I303/$G302, $I303-SUM($I302:AM302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AN302))),(MAX($I303/$G302, $I303-SUM($I302:AN302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AO302))),(MAX($I303/$G302, $I303-SUM($I302:AO302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AP302))),(MAX($I303/$G302, $I303-SUM($I302:AP302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AQ302))),(MAX($I303/$G302, $I303-SUM($I302:AQ302)))))","v":-17.015893544815729},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AR302))),(MAX($I303/$G302, $I303-SUM($I302:AR302)))))","v":-5.6905509247031887},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AS302))),(MAX($I303/$G302, $I303-SUM($I302:AS302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AT302))),(MAX($I303/$G302, $I303-SUM($I302:AT302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AU302))),(MAX($I303/$G302, $I303-SUM($I302:AU302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AV302))),(MAX($I303/$G302, $I303-SUM($I302:AV302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AW302))),(MAX($I303/$G302, $I303-SUM($I302:AW302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AX302))),(MAX($I303/$G302, $I303-SUM($I302:AX302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AY302))),(MAX($I303/$G302, $I303-SUM($I302:AY302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:AZ302))),(MAX($I303/$G302, $I303-SUM($I302:AZ302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BA302))),(MAX($I303/$G302, $I303-SUM($I302:BA302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BB302))),(MAX($I303/$G302, $I303-SUM($I302:BB302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BC302))),(MAX($I303/$G302, $I303-SUM($I302:BC302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BD302))),(MAX($I303/$G302, $I303-SUM($I302:BD302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BE302))),(MAX($I303/$G302, $I303-SUM($I302:BE302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BF302))),(MAX($I303/$G302, $I303-SUM($I302:BF302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BG302))),(MAX($I303/$G302, $I303-SUM($I302:BG302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BH302))),(MAX($I303/$G302, $I303-SUM($I302:BH302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BI302))),(MAX($I303/$G302, $I303-SUM($I302:BI302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BJ302))),(MAX($I303/$G302, $I303-SUM($I302:BJ302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BK302))),(MAX($I303/$G302, $I303-SUM($I302:BK302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BL302))),(MAX($I303/$G302, $I303-SUM($I302:BL302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BM302))),(MAX($I303/$G302, $I303-SUM($I302:BM302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BN302))),(MAX($I303/$G302, $I303-SUM($I302:BN302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BO302))),(MAX($I303/$G302, $I303-SUM($I302:BO302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BP302))),(MAX($I303/$G302, $I303-SUM($I302:BP302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BQ302))),(MAX($I303/$G302, $I303-SUM($I302:BQ302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BR302))),(MAX($I303/$G302, $I303-SUM($I302:BR302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BS302))),(MAX($I303/$G302, $I303-SUM($I302:BS302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BT302))),(MAX($I303/$G302, $I303-SUM($I302:BT302)))))","v":0},{"$f":"IF(OR($G302=0,$G302=\"n/a\"),0,IF($I303>0,(MIN($I303/$G302, $I303-SUM($I302:BU302))),(MAX($I303/$G302, $I303-SUM($I302:BU302)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A299)","v":-601.24682499325411},{"$f":"I303-J302","v":-584.23093144843835},-567.2150379036226,-550.19914435880685,-533.18325081399109,-516.16735726917534,-499.15146372435959,-482.13557017954383,-465.11967663472808,-448.10378308991233,-431.08788954509657,-414.07199600028082,-397.05610245546507,-380.04020891064931,-363.02431536583356,-346.00842182101781,-328.99252827620205,-311.9766347313863,-294.96074118657054,-277.94484764175479,-260.92895409693904,-243.91306055212331,-226.89716700730759,-209.88127346249186,-192.86537991767614,-175.84948637286041,-158.83359282804469,-141.81769928322896,-124.80180573841324,-107.78591219359751,-90.770018648781786,-73.754125103966061,-56.738231559150336,{"$f":"AO303-AP302","v":-39.722338014334611},-22.706444469518882,-5.6905509247031532,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,{"$f":"BU303-BV302","v":3.5527136788005009E-14}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B299,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-169.85944269274023},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B299,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0.70114825358325628}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G311","v":40.200000000000003},{"$f":"N306","v":-169.85944269274023},null,null,null,null,null,null,{"$f":"IF($G307=\"n/a\",0,IF(O$3-$N$3>$G307-5,$H307-SUM($J307:N307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(P$3-$N$3>$G307-5,$H307-SUM($J307:O307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(Q$3-$N$3>$G307-5,$H307-SUM($J307:P307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(R$3-$N$3>$G307-5,$H307-SUM($J307:Q307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(S$3-$N$3>$G307-5,$H307-SUM($J307:R307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(T$3-$N$3>$G307-5,$H307-SUM($J307:S307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(U$3-$N$3>$G307-5,$H307-SUM($J307:T307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(V$3-$N$3>$G307-5,$H307-SUM($J307:U307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(W$3-$N$3>$G307-5,$H307-SUM($J307:V307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(X$3-$N$3>$G307-5,$H307-SUM($J307:W307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(Y$3-$N$3>$G307-5,$H307-SUM($J307:X307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(Z$3-$N$3>$G307-5,$H307-SUM($J307:Y307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AA$3-$N$3>$G307-5,$H307-SUM($J307:Z307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AB$3-$N$3>$G307-5,$H307-SUM($J307:AA307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AC$3-$N$3>$G307-5,$H307-SUM($J307:AB307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AD$3-$N$3>$G307-5,$H307-SUM($J307:AC307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AE$3-$N$3>$G307-5,$H307-SUM($J307:AD307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AF$3-$N$3>$G307-5,$H307-SUM($J307:AE307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AG$3-$N$3>$G307-5,$H307-SUM($J307:AF307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AH$3-$N$3>$G307-5,$H307-SUM($J307:AG307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AI$3-$N$3>$G307-5,$H307-SUM($J307:AH307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AJ$3-$N$3>$G307-5,$H307-SUM($J307:AI307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AK$3-$N$3>$G307-5,$H307-SUM($J307:AJ307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AL$3-$N$3>$G307-5,$H307-SUM($J307:AK307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AM$3-$N$3>$G307-5,$H307-SUM($J307:AL307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AN$3-$N$3>$G307-5,$H307-SUM($J307:AM307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AO$3-$N$3>$G307-5,$H307-SUM($J307:AN307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AP$3-$N$3>$G307-5,$H307-SUM($J307:AO307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AQ$3-$N$3>$G307-5,$H307-SUM($J307:AP307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AR$3-$N$3>$G307-5,$H307-SUM($J307:AQ307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AS$3-$N$3>$G307-5,$H307-SUM($J307:AR307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AT$3-$N$3>$G307-5,$H307-SUM($J307:AS307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AU$3-$N$3>$G307-5,$H307-SUM($J307:AT307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AV$3-$N$3>$G307-5,$H307-SUM($J307:AU307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AW$3-$N$3>$G307-5,$H307-SUM($J307:AV307),$H307/($G307-5)))","v":-4.8255523492255747},{"$f":"IF($G307=\"n/a\",0,IF(AX$3-$N$3>$G307-5,$H307-SUM($J307:AW307),$H307/($G307-5)))","v":-0.96511046984511495},{"$f":"IF($G307=\"n/a\",0,IF(AY$3-$N$3>$G307-5,$H307-SUM($J307:AX307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(AZ$3-$N$3>$G307-5,$H307-SUM($J307:AY307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BA$3-$N$3>$G307-5,$H307-SUM($J307:AZ307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BB$3-$N$3>$G307-5,$H307-SUM($J307:BA307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BC$3-$N$3>$G307-5,$H307-SUM($J307:BB307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BD$3-$N$3>$G307-5,$H307-SUM($J307:BC307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BE$3-$N$3>$G307-5,$H307-SUM($J307:BD307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BF$3-$N$3>$G307-5,$H307-SUM($J307:BE307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BG$3-$N$3>$G307-5,$H307-SUM($J307:BF307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BH$3-$N$3>$G307-5,$H307-SUM($J307:BG307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BI$3-$N$3>$G307-5,$H307-SUM($J307:BH307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BJ$3-$N$3>$G307-5,$H307-SUM($J307:BI307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BK$3-$N$3>$G307-5,$H307-SUM($J307:BJ307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BL$3-$N$3>$G307-5,$H307-SUM($J307:BK307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BM$3-$N$3>$G307-5,$H307-SUM($J307:BL307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BN$3-$N$3>$G307-5,$H307-SUM($J307:BM307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BO$3-$N$3>$G307-5,$H307-SUM($J307:BN307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BP$3-$N$3>$G307-5,$H307-SUM($J307:BO307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BQ$3-$N$3>$G307-5,$H307-SUM($J307:BP307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BR$3-$N$3>$G307-5,$H307-SUM($J307:BQ307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BS$3-$N$3>$G307-5,$H307-SUM($J307:BR307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BT$3-$N$3>$G307-5,$H307-SUM($J307:BS307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BU$3-$N$3>$G307-5,$H307-SUM($J307:BT307),$H307/($G307-5)))","v":0},{"$f":"IF($G307=\"n/a\",0,IF(BV$3-$N$3>$G307-5,$H307-SUM($J307:BU307),$H307/($G307-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G316","v":40.200000000000003},{"$f":"S306","v":0.70114825358325628},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G308=\"n/a\",0,IF(T$3-$S$3>$G308-5,$H308-SUM($J308:S308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(U$3-$S$3>$G308-5,$H308-SUM($J308:T308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(V$3-$S$3>$G308-5,$H308-SUM($J308:U308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(W$3-$S$3>$G308-5,$H308-SUM($J308:V308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(X$3-$S$3>$G308-5,$H308-SUM($J308:W308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(Y$3-$S$3>$G308-5,$H308-SUM($J308:X308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(Z$3-$S$3>$G308-5,$H308-SUM($J308:Y308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AA$3-$S$3>$G308-5,$H308-SUM($J308:Z308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AB$3-$S$3>$G308-5,$H308-SUM($J308:AA308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AC$3-$S$3>$G308-5,$H308-SUM($J308:AB308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AD$3-$S$3>$G308-5,$H308-SUM($J308:AC308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AE$3-$S$3>$G308-5,$H308-SUM($J308:AD308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AF$3-$S$3>$G308-5,$H308-SUM($J308:AE308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AG$3-$S$3>$G308-5,$H308-SUM($J308:AF308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AH$3-$S$3>$G308-5,$H308-SUM($J308:AG308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AI$3-$S$3>$G308-5,$H308-SUM($J308:AH308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AJ$3-$S$3>$G308-5,$H308-SUM($J308:AI308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AK$3-$S$3>$G308-5,$H308-SUM($J308:AJ308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AL$3-$S$3>$G308-5,$H308-SUM($J308:AK308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AM$3-$S$3>$G308-5,$H308-SUM($J308:AL308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AN$3-$S$3>$G308-5,$H308-SUM($J308:AM308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AO$3-$S$3>$G308-5,$H308-SUM($J308:AN308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AP$3-$S$3>$G308-5,$H308-SUM($J308:AO308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AQ$3-$S$3>$G308-5,$H308-SUM($J308:AP308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AR$3-$S$3>$G308-5,$H308-SUM($J308:AQ308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AS$3-$S$3>$G308-5,$H308-SUM($J308:AR308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AT$3-$S$3>$G308-5,$H308-SUM($J308:AS308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AU$3-$S$3>$G308-5,$H308-SUM($J308:AT308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AV$3-$S$3>$G308-5,$H308-SUM($J308:AU308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AW$3-$S$3>$G308-5,$H308-SUM($J308:AV308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AX$3-$S$3>$G308-5,$H308-SUM($J308:AW308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AY$3-$S$3>$G308-5,$H308-SUM($J308:AX308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(AZ$3-$S$3>$G308-5,$H308-SUM($J308:AY308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(BA$3-$S$3>$G308-5,$H308-SUM($J308:AZ308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(BB$3-$S$3>$G308-5,$H308-SUM($J308:BA308),$H308/($G308-5)))","v":1.991898447679705E-2},{"$f":"IF($G308=\"n/a\",0,IF(BC$3-$S$3>$G308-5,$H308-SUM($J308:BB308),$H308/($G308-5)))","v":3.9837968953589931E-3},{"$f":"IF($G308=\"n/a\",0,IF(BD$3-$S$3>$G308-5,$H308-SUM($J308:BC308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BE$3-$S$3>$G308-5,$H308-SUM($J308:BD308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BF$3-$S$3>$G308-5,$H308-SUM($J308:BE308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BG$3-$S$3>$G308-5,$H308-SUM($J308:BF308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BH$3-$S$3>$G308-5,$H308-SUM($J308:BG308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BI$3-$S$3>$G308-5,$H308-SUM($J308:BH308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BJ$3-$S$3>$G308-5,$H308-SUM($J308:BI308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BK$3-$S$3>$G308-5,$H308-SUM($J308:BJ308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BL$3-$S$3>$G308-5,$H308-SUM($J308:BK308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BM$3-$S$3>$G308-5,$H308-SUM($J308:BL308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BN$3-$S$3>$G308-5,$H308-SUM($J308:BM308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BO$3-$S$3>$G308-5,$H308-SUM($J308:BN308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BP$3-$S$3>$G308-5,$H308-SUM($J308:BO308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BQ$3-$S$3>$G308-5,$H308-SUM($J308:BP308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BR$3-$S$3>$G308-5,$H308-SUM($J308:BQ308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BS$3-$S$3>$G308-5,$H308-SUM($J308:BR308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BT$3-$S$3>$G308-5,$H308-SUM($J308:BS308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BU$3-$S$3>$G308-5,$H308-SUM($J308:BT308),$H308/($G308-5)))","v":0},{"$f":"IF($G308=\"n/a\",0,IF(BV$3-$S$3>$G308-5,$H308-SUM($J308:BU308),$H308/($G308-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW311:$BW340)=COUNTIF($BW311:$BW340,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":-112.16757908657068},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":-89.473429905703853},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":-69.767607446631047},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":-78.416255722800543},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":-59.961099348767355},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B299,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A299)","v":40.200000000000003},{"$f":"J310","v":-112.16757908657068},null,{"$f":"IF(OR(J$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>J$3,$H311/$G311,$H311-SUM($I311:I311)))","v":0},{"$f":"IF(OR(K$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>K$3,$H311/$G311,$H311-SUM($I311:J311)))","v":-2.790238285735589},{"$f":"IF(OR(L$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>L$3,$H311/$G311,$H311-SUM($I311:K311)))","v":-2.790238285735589},{"$f":"IF(OR(M$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>M$3,$H311/$G311,$H311-SUM($I311:L311)))","v":-2.790238285735589},{"$f":"IF(OR(N$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>N$3,$H311/$G311,$H311-SUM($I311:M311)))","v":-2.790238285735589},{"$f":"IF(OR(O$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>O$3,$H311/$G311,$H311-SUM($I311:N311)))","v":-2.790238285735589},{"$f":"IF(OR(P$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>P$3,$H311/$G311,$H311-SUM($I311:O311)))","v":-2.790238285735589},{"$f":"IF(OR(Q$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Q$3,$H311/$G311,$H311-SUM($I311:P311)))","v":-2.790238285735589},{"$f":"IF(OR(R$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>R$3,$H311/$G311,$H311-SUM($I311:Q311)))","v":-2.790238285735589},{"$f":"IF(OR(S$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>S$3,$H311/$G311,$H311-SUM($I311:R311)))","v":-2.790238285735589},{"$f":"IF(OR(T$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>T$3,$H311/$G311,$H311-SUM($I311:S311)))","v":-2.790238285735589},{"$f":"IF(OR(U$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>U$3,$H311/$G311,$H311-SUM($I311:T311)))","v":-2.790238285735589},{"$f":"IF(OR(V$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>V$3,$H311/$G311,$H311-SUM($I311:U311)))","v":-2.790238285735589},{"$f":"IF(OR(W$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>W$3,$H311/$G311,$H311-SUM($I311:V311)))","v":-2.790238285735589},{"$f":"IF(OR(X$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>X$3,$H311/$G311,$H311-SUM($I311:W311)))","v":-2.790238285735589},{"$f":"IF(OR(Y$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Y$3,$H311/$G311,$H311-SUM($I311:X311)))","v":-2.790238285735589},{"$f":"IF(OR(Z$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Z$3,$H311/$G311,$H311-SUM($I311:Y311)))","v":-2.790238285735589},{"$f":"IF(OR(AA$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AA$3,$H311/$G311,$H311-SUM($I311:Z311)))","v":-2.790238285735589},{"$f":"IF(OR(AB$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AB$3,$H311/$G311,$H311-SUM($I311:AA311)))","v":-2.790238285735589},{"$f":"IF(OR(AC$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AC$3,$H311/$G311,$H311-SUM($I311:AB311)))","v":-2.790238285735589},{"$f":"IF(OR(AD$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AD$3,$H311/$G311,$H311-SUM($I311:AC311)))","v":-2.790238285735589},{"$f":"IF(OR(AE$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AE$3,$H311/$G311,$H311-SUM($I311:AD311)))","v":-2.790238285735589},{"$f":"IF(OR(AF$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AF$3,$H311/$G311,$H311-SUM($I311:AE311)))","v":-2.790238285735589},{"$f":"IF(OR(AG$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AG$3,$H311/$G311,$H311-SUM($I311:AF311)))","v":-2.790238285735589},{"$f":"IF(OR(AH$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AH$3,$H311/$G311,$H311-SUM($I311:AG311)))","v":-2.790238285735589},{"$f":"IF(OR(AI$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AI$3,$H311/$G311,$H311-SUM($I311:AH311)))","v":-2.790238285735589},{"$f":"IF(OR(AJ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AJ$3,$H311/$G311,$H311-SUM($I311:AI311)))","v":-2.790238285735589},{"$f":"IF(OR(AK$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AK$3,$H311/$G311,$H311-SUM($I311:AJ311)))","v":-2.790238285735589},{"$f":"IF(OR(AL$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AL$3,$H311/$G311,$H311-SUM($I311:AK311)))","v":-2.790238285735589},{"$f":"IF(OR(AM$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AM$3,$H311/$G311,$H311-SUM($I311:AL311)))","v":-2.790238285735589},{"$f":"IF(OR(AN$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AN$3,$H311/$G311,$H311-SUM($I311:AM311)))","v":-2.790238285735589},{"$f":"IF(OR(AO$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AO$3,$H311/$G311,$H311-SUM($I311:AN311)))","v":-2.790238285735589},{"$f":"IF(OR(AP$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AP$3,$H311/$G311,$H311-SUM($I311:AO311)))","v":-2.790238285735589},{"$f":"IF(OR(AQ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AQ$3,$H311/$G311,$H311-SUM($I311:AP311)))","v":-2.790238285735589},{"$f":"IF(OR(AR$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AR$3,$H311/$G311,$H311-SUM($I311:AQ311)))","v":-2.790238285735589},{"$f":"IF(OR(AS$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AS$3,$H311/$G311,$H311-SUM($I311:AR311)))","v":-2.790238285735589},{"$f":"IF(OR(AT$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AT$3,$H311/$G311,$H311-SUM($I311:AS311)))","v":-2.790238285735589},{"$f":"IF(OR(AU$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AU$3,$H311/$G311,$H311-SUM($I311:AT311)))","v":-2.790238285735589},{"$f":"IF(OR(AV$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AV$3,$H311/$G311,$H311-SUM($I311:AU311)))","v":-2.790238285735589},{"$f":"IF(OR(AW$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AW$3,$H311/$G311,$H311-SUM($I311:AV311)))","v":-2.790238285735589},{"$f":"IF(OR(AX$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AX$3,$H311/$G311,$H311-SUM($I311:AW311)))","v":-2.790238285735589},{"$f":"IF(OR(AY$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AY$3,$H311/$G311,$H311-SUM($I311:AX311)))","v":-0.55804765714719906},{"$f":"IF(OR(AZ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AZ$3,$H311/$G311,$H311-SUM($I311:AY311)))","v":0},{"$f":"IF(OR(BA$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BA$3,$H311/$G311,$H311-SUM($I311:AZ311)))","v":0},{"$f":"IF(OR(BB$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BB$3,$H311/$G311,$H311-SUM($I311:BA311)))","v":0},{"$f":"IF(OR(BC$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BC$3,$H311/$G311,$H311-SUM($I311:BB311)))","v":0},{"$f":"IF(OR(BD$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BD$3,$H311/$G311,$H311-SUM($I311:BC311)))","v":0},{"$f":"IF(OR(BE$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BE$3,$H311/$G311,$H311-SUM($I311:BD311)))","v":0},{"$f":"IF(OR(BF$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BF$3,$H311/$G311,$H311-SUM($I311:BE311)))","v":0},{"$f":"IF(OR(BG$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BG$3,$H311/$G311,$H311-SUM($I311:BF311)))","v":0},{"$f":"IF(OR(BH$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BH$3,$H311/$G311,$H311-SUM($I311:BG311)))","v":0},{"$f":"IF(OR(BI$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BI$3,$H311/$G311,$H311-SUM($I311:BH311)))","v":0},{"$f":"IF(OR(BJ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BJ$3,$H311/$G311,$H311-SUM($I311:BI311)))","v":0},{"$f":"IF(OR(BK$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BK$3,$H311/$G311,$H311-SUM($I311:BJ311)))","v":0},{"$f":"IF(OR(BL$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BL$3,$H311/$G311,$H311-SUM($I311:BK311)))","v":0},{"$f":"IF(OR(BM$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BM$3,$H311/$G311,$H311-SUM($I311:BL311)))","v":0},{"$f":"IF(OR(BN$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BN$3,$H311/$G311,$H311-SUM($I311:BM311)))","v":0},{"$f":"IF(OR(BO$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BO$3,$H311/$G311,$H311-SUM($I311:BN311)))","v":0},{"$f":"IF(OR(BP$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BP$3,$H311/$G311,$H311-SUM($I311:BO311)))","v":0},{"$f":"IF(OR(BQ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BQ$3,$H311/$G311,$H311-SUM($I311:BP311)))","v":0},{"$f":"IF(OR(BR$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BR$3,$H311/$G311,$H311-SUM($I311:BQ311)))","v":0},{"$f":"IF(OR(BS$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BS$3,$H311/$G311,$H311-SUM($I311:BR311)))","v":0},{"$f":"IF(OR(BT$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BT$3,$H311/$G311,$H311-SUM($I311:BS311)))","v":0},{"$f":"IF(OR(BU$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BU$3,$H311/$G311,$H311-SUM($I311:BT311)))","v":0},{"$f":"IF(OR(BV$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BV$3,$H311/$G311,$H311-SUM($I311:BU311)))","v":0},{"$f":"IF(OR(ROUND(H311-SUM($J311:$BV311),2)=0,G311=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D311+1","v":2012},"$m Real 2010",null,{"$f":"G311","v":40.200000000000003},{"$f":"K310","v":-89.473429905703853},null,{"$f":"IF(OR(J$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>J$3,$H312/$G312,$H312-SUM($I312:I312)))","v":0},{"$f":"IF(OR(K$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>K$3,$H312/$G312,$H312-SUM($I312:J312)))","v":0},{"$f":"IF(OR(L$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>L$3,$H312/$G312,$H312-SUM($I312:K312)))","v":-2.2257072115846728},{"$f":"IF(OR(M$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>M$3,$H312/$G312,$H312-SUM($I312:L312)))","v":-2.2257072115846728},{"$f":"IF(OR(N$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>N$3,$H312/$G312,$H312-SUM($I312:M312)))","v":-2.2257072115846728},{"$f":"IF(OR(O$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>O$3,$H312/$G312,$H312-SUM($I312:N312)))","v":-2.2257072115846728},{"$f":"IF(OR(P$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>P$3,$H312/$G312,$H312-SUM($I312:O312)))","v":-2.2257072115846728},{"$f":"IF(OR(Q$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Q$3,$H312/$G312,$H312-SUM($I312:P312)))","v":-2.2257072115846728},{"$f":"IF(OR(R$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>R$3,$H312/$G312,$H312-SUM($I312:Q312)))","v":-2.2257072115846728},{"$f":"IF(OR(S$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>S$3,$H312/$G312,$H312-SUM($I312:R312)))","v":-2.2257072115846728},{"$f":"IF(OR(T$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>T$3,$H312/$G312,$H312-SUM($I312:S312)))","v":-2.2257072115846728},{"$f":"IF(OR(U$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>U$3,$H312/$G312,$H312-SUM($I312:T312)))","v":-2.2257072115846728},{"$f":"IF(OR(V$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>V$3,$H312/$G312,$H312-SUM($I312:U312)))","v":-2.2257072115846728},{"$f":"IF(OR(W$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>W$3,$H312/$G312,$H312-SUM($I312:V312)))","v":-2.2257072115846728},{"$f":"IF(OR(X$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>X$3,$H312/$G312,$H312-SUM($I312:W312)))","v":-2.2257072115846728},{"$f":"IF(OR(Y$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Y$3,$H312/$G312,$H312-SUM($I312:X312)))","v":-2.2257072115846728},{"$f":"IF(OR(Z$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Z$3,$H312/$G312,$H312-SUM($I312:Y312)))","v":-2.2257072115846728},{"$f":"IF(OR(AA$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AA$3,$H312/$G312,$H312-SUM($I312:Z312)))","v":-2.2257072115846728},{"$f":"IF(OR(AB$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AB$3,$H312/$G312,$H312-SUM($I312:AA312)))","v":-2.2257072115846728},{"$f":"IF(OR(AC$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AC$3,$H312/$G312,$H312-SUM($I312:AB312)))","v":-2.2257072115846728},{"$f":"IF(OR(AD$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AD$3,$H312/$G312,$H312-SUM($I312:AC312)))","v":-2.2257072115846728},{"$f":"IF(OR(AE$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AE$3,$H312/$G312,$H312-SUM($I312:AD312)))","v":-2.2257072115846728},{"$f":"IF(OR(AF$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AF$3,$H312/$G312,$H312-SUM($I312:AE312)))","v":-2.2257072115846728},{"$f":"IF(OR(AG$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AG$3,$H312/$G312,$H312-SUM($I312:AF312)))","v":-2.2257072115846728},{"$f":"IF(OR(AH$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AH$3,$H312/$G312,$H312-SUM($I312:AG312)))","v":-2.2257072115846728},{"$f":"IF(OR(AI$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AI$3,$H312/$G312,$H312-SUM($I312:AH312)))","v":-2.2257072115846728},{"$f":"IF(OR(AJ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AJ$3,$H312/$G312,$H312-SUM($I312:AI312)))","v":-2.2257072115846728},{"$f":"IF(OR(AK$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AK$3,$H312/$G312,$H312-SUM($I312:AJ312)))","v":-2.2257072115846728},{"$f":"IF(OR(AL$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AL$3,$H312/$G312,$H312-SUM($I312:AK312)))","v":-2.2257072115846728},{"$f":"IF(OR(AM$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AM$3,$H312/$G312,$H312-SUM($I312:AL312)))","v":-2.2257072115846728},{"$f":"IF(OR(AN$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AN$3,$H312/$G312,$H312-SUM($I312:AM312)))","v":-2.2257072115846728},{"$f":"IF(OR(AO$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AO$3,$H312/$G312,$H312-SUM($I312:AN312)))","v":-2.2257072115846728},{"$f":"IF(OR(AP$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AP$3,$H312/$G312,$H312-SUM($I312:AO312)))","v":-2.2257072115846728},{"$f":"IF(OR(AQ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AQ$3,$H312/$G312,$H312-SUM($I312:AP312)))","v":-2.2257072115846728},{"$f":"IF(OR(AR$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AR$3,$H312/$G312,$H312-SUM($I312:AQ312)))","v":-2.2257072115846728},{"$f":"IF(OR(AS$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AS$3,$H312/$G312,$H312-SUM($I312:AR312)))","v":-2.2257072115846728},{"$f":"IF(OR(AT$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AT$3,$H312/$G312,$H312-SUM($I312:AS312)))","v":-2.2257072115846728},{"$f":"IF(OR(AU$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AU$3,$H312/$G312,$H312-SUM($I312:AT312)))","v":-2.2257072115846728},{"$f":"IF(OR(AV$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AV$3,$H312/$G312,$H312-SUM($I312:AU312)))","v":-2.2257072115846728},{"$f":"IF(OR(AW$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AW$3,$H312/$G312,$H312-SUM($I312:AV312)))","v":-2.2257072115846728},{"$f":"IF(OR(AX$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AX$3,$H312/$G312,$H312-SUM($I312:AW312)))","v":-2.2257072115846728},{"$f":"IF(OR(AY$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AY$3,$H312/$G312,$H312-SUM($I312:AX312)))","v":-2.2257072115846728},{"$f":"IF(OR(AZ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AZ$3,$H312/$G312,$H312-SUM($I312:AY312)))","v":-0.4451414423169382},{"$f":"IF(OR(BA$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BA$3,$H312/$G312,$H312-SUM($I312:AZ312)))","v":0},{"$f":"IF(OR(BB$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BB$3,$H312/$G312,$H312-SUM($I312:BA312)))","v":0},{"$f":"IF(OR(BC$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BC$3,$H312/$G312,$H312-SUM($I312:BB312)))","v":0},{"$f":"IF(OR(BD$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BD$3,$H312/$G312,$H312-SUM($I312:BC312)))","v":0},{"$f":"IF(OR(BE$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BE$3,$H312/$G312,$H312-SUM($I312:BD312)))","v":0},{"$f":"IF(OR(BF$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BF$3,$H312/$G312,$H312-SUM($I312:BE312)))","v":0},{"$f":"IF(OR(BG$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BG$3,$H312/$G312,$H312-SUM($I312:BF312)))","v":0},{"$f":"IF(OR(BH$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BH$3,$H312/$G312,$H312-SUM($I312:BG312)))","v":0},{"$f":"IF(OR(BI$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BI$3,$H312/$G312,$H312-SUM($I312:BH312)))","v":0},{"$f":"IF(OR(BJ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BJ$3,$H312/$G312,$H312-SUM($I312:BI312)))","v":0},{"$f":"IF(OR(BK$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BK$3,$H312/$G312,$H312-SUM($I312:BJ312)))","v":0},{"$f":"IF(OR(BL$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BL$3,$H312/$G312,$H312-SUM($I312:BK312)))","v":0},{"$f":"IF(OR(BM$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BM$3,$H312/$G312,$H312-SUM($I312:BL312)))","v":0},{"$f":"IF(OR(BN$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BN$3,$H312/$G312,$H312-SUM($I312:BM312)))","v":0},{"$f":"IF(OR(BO$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BO$3,$H312/$G312,$H312-SUM($I312:BN312)))","v":0},{"$f":"IF(OR(BP$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BP$3,$H312/$G312,$H312-SUM($I312:BO312)))","v":0},{"$f":"IF(OR(BQ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BQ$3,$H312/$G312,$H312-SUM($I312:BP312)))","v":0},{"$f":"IF(OR(BR$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BR$3,$H312/$G312,$H312-SUM($I312:BQ312)))","v":0},{"$f":"IF(OR(BS$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BS$3,$H312/$G312,$H312-SUM($I312:BR312)))","v":0},{"$f":"IF(OR(BT$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BT$3,$H312/$G312,$H312-SUM($I312:BS312)))","v":0},{"$f":"IF(OR(BU$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BU$3,$H312/$G312,$H312-SUM($I312:BT312)))","v":0},{"$f":"IF(OR(BV$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BV$3,$H312/$G312,$H312-SUM($I312:BU312)))","v":0},{"$f":"IF(OR(ROUND(H312-SUM($J312:$BV312),2)=0,G312=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D312+1","v":2013},"$m Real 2010",null,{"$f":"G312","v":40.200000000000003},{"$f":"L310","v":-69.767607446631047},null,{"$f":"IF(OR(J$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>J$3,$H313/$G313,$H313-SUM($I313:I313)))","v":0},{"$f":"IF(OR(K$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>K$3,$H313/$G313,$H313-SUM($I313:J313)))","v":0},{"$f":"IF(OR(L$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>L$3,$H313/$G313,$H313-SUM($I313:K313)))","v":0},{"$f":"IF(OR(M$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>M$3,$H313/$G313,$H313-SUM($I313:L313)))","v":-1.7355126230505233},{"$f":"IF(OR(N$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>N$3,$H313/$G313,$H313-SUM($I313:M313)))","v":-1.7355126230505233},{"$f":"IF(OR(O$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>O$3,$H313/$G313,$H313-SUM($I313:N313)))","v":-1.7355126230505233},{"$f":"IF(OR(P$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>P$3,$H313/$G313,$H313-SUM($I313:O313)))","v":-1.7355126230505233},{"$f":"IF(OR(Q$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Q$3,$H313/$G313,$H313-SUM($I313:P313)))","v":-1.7355126230505233},{"$f":"IF(OR(R$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>R$3,$H313/$G313,$H313-SUM($I313:Q313)))","v":-1.7355126230505233},{"$f":"IF(OR(S$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>S$3,$H313/$G313,$H313-SUM($I313:R313)))","v":-1.7355126230505233},{"$f":"IF(OR(T$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>T$3,$H313/$G313,$H313-SUM($I313:S313)))","v":-1.7355126230505233},{"$f":"IF(OR(U$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>U$3,$H313/$G313,$H313-SUM($I313:T313)))","v":-1.7355126230505233},{"$f":"IF(OR(V$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>V$3,$H313/$G313,$H313-SUM($I313:U313)))","v":-1.7355126230505233},{"$f":"IF(OR(W$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>W$3,$H313/$G313,$H313-SUM($I313:V313)))","v":-1.7355126230505233},{"$f":"IF(OR(X$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>X$3,$H313/$G313,$H313-SUM($I313:W313)))","v":-1.7355126230505233},{"$f":"IF(OR(Y$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Y$3,$H313/$G313,$H313-SUM($I313:X313)))","v":-1.7355126230505233},{"$f":"IF(OR(Z$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Z$3,$H313/$G313,$H313-SUM($I313:Y313)))","v":-1.7355126230505233},{"$f":"IF(OR(AA$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AA$3,$H313/$G313,$H313-SUM($I313:Z313)))","v":-1.7355126230505233},{"$f":"IF(OR(AB$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AB$3,$H313/$G313,$H313-SUM($I313:AA313)))","v":-1.7355126230505233},{"$f":"IF(OR(AC$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AC$3,$H313/$G313,$H313-SUM($I313:AB313)))","v":-1.7355126230505233},{"$f":"IF(OR(AD$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AD$3,$H313/$G313,$H313-SUM($I313:AC313)))","v":-1.7355126230505233},{"$f":"IF(OR(AE$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AE$3,$H313/$G313,$H313-SUM($I313:AD313)))","v":-1.7355126230505233},{"$f":"IF(OR(AF$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AF$3,$H313/$G313,$H313-SUM($I313:AE313)))","v":-1.7355126230505233},{"$f":"IF(OR(AG$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AG$3,$H313/$G313,$H313-SUM($I313:AF313)))","v":-1.7355126230505233},{"$f":"IF(OR(AH$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AH$3,$H313/$G313,$H313-SUM($I313:AG313)))","v":-1.7355126230505233},{"$f":"IF(OR(AI$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AI$3,$H313/$G313,$H313-SUM($I313:AH313)))","v":-1.7355126230505233},{"$f":"IF(OR(AJ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AJ$3,$H313/$G313,$H313-SUM($I313:AI313)))","v":-1.7355126230505233},{"$f":"IF(OR(AK$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AK$3,$H313/$G313,$H313-SUM($I313:AJ313)))","v":-1.7355126230505233},{"$f":"IF(OR(AL$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AL$3,$H313/$G313,$H313-SUM($I313:AK313)))","v":-1.7355126230505233},{"$f":"IF(OR(AM$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AM$3,$H313/$G313,$H313-SUM($I313:AL313)))","v":-1.7355126230505233},{"$f":"IF(OR(AN$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AN$3,$H313/$G313,$H313-SUM($I313:AM313)))","v":-1.7355126230505233},{"$f":"IF(OR(AO$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AO$3,$H313/$G313,$H313-SUM($I313:AN313)))","v":-1.7355126230505233},{"$f":"IF(OR(AP$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AP$3,$H313/$G313,$H313-SUM($I313:AO313)))","v":-1.7355126230505233},{"$f":"IF(OR(AQ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AQ$3,$H313/$G313,$H313-SUM($I313:AP313)))","v":-1.7355126230505233},{"$f":"IF(OR(AR$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AR$3,$H313/$G313,$H313-SUM($I313:AQ313)))","v":-1.7355126230505233},{"$f":"IF(OR(AS$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AS$3,$H313/$G313,$H313-SUM($I313:AR313)))","v":-1.7355126230505233},{"$f":"IF(OR(AT$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AT$3,$H313/$G313,$H313-SUM($I313:AS313)))","v":-1.7355126230505233},{"$f":"IF(OR(AU$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AU$3,$H313/$G313,$H313-SUM($I313:AT313)))","v":-1.7355126230505233},{"$f":"IF(OR(AV$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AV$3,$H313/$G313,$H313-SUM($I313:AU313)))","v":-1.7355126230505233},{"$f":"IF(OR(AW$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AW$3,$H313/$G313,$H313-SUM($I313:AV313)))","v":-1.7355126230505233},{"$f":"IF(OR(AX$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AX$3,$H313/$G313,$H313-SUM($I313:AW313)))","v":-1.7355126230505233},{"$f":"IF(OR(AY$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AY$3,$H313/$G313,$H313-SUM($I313:AX313)))","v":-1.7355126230505233},{"$f":"IF(OR(AZ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AZ$3,$H313/$G313,$H313-SUM($I313:AY313)))","v":-1.7355126230505233},{"$f":"IF(OR(BA$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BA$3,$H313/$G313,$H313-SUM($I313:AZ313)))","v":-0.34710252461006519},{"$f":"IF(OR(BB$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BB$3,$H313/$G313,$H313-SUM($I313:BA313)))","v":0},{"$f":"IF(OR(BC$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BC$3,$H313/$G313,$H313-SUM($I313:BB313)))","v":0},{"$f":"IF(OR(BD$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BD$3,$H313/$G313,$H313-SUM($I313:BC313)))","v":0},{"$f":"IF(OR(BE$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BE$3,$H313/$G313,$H313-SUM($I313:BD313)))","v":0},{"$f":"IF(OR(BF$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BF$3,$H313/$G313,$H313-SUM($I313:BE313)))","v":0},{"$f":"IF(OR(BG$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BG$3,$H313/$G313,$H313-SUM($I313:BF313)))","v":0},{"$f":"IF(OR(BH$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BH$3,$H313/$G313,$H313-SUM($I313:BG313)))","v":0},{"$f":"IF(OR(BI$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BI$3,$H313/$G313,$H313-SUM($I313:BH313)))","v":0},{"$f":"IF(OR(BJ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BJ$3,$H313/$G313,$H313-SUM($I313:BI313)))","v":0},{"$f":"IF(OR(BK$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BK$3,$H313/$G313,$H313-SUM($I313:BJ313)))","v":0},{"$f":"IF(OR(BL$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BL$3,$H313/$G313,$H313-SUM($I313:BK313)))","v":0},{"$f":"IF(OR(BM$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BM$3,$H313/$G313,$H313-SUM($I313:BL313)))","v":0},{"$f":"IF(OR(BN$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BN$3,$H313/$G313,$H313-SUM($I313:BM313)))","v":0},{"$f":"IF(OR(BO$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BO$3,$H313/$G313,$H313-SUM($I313:BN313)))","v":0},{"$f":"IF(OR(BP$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BP$3,$H313/$G313,$H313-SUM($I313:BO313)))","v":0},{"$f":"IF(OR(BQ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BQ$3,$H313/$G313,$H313-SUM($I313:BP313)))","v":0},{"$f":"IF(OR(BR$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BR$3,$H313/$G313,$H313-SUM($I313:BQ313)))","v":0},{"$f":"IF(OR(BS$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BS$3,$H313/$G313,$H313-SUM($I313:BR313)))","v":0},{"$f":"IF(OR(BT$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BT$3,$H313/$G313,$H313-SUM($I313:BS313)))","v":0},{"$f":"IF(OR(BU$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BU$3,$H313/$G313,$H313-SUM($I313:BT313)))","v":0},{"$f":"IF(OR(BV$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BV$3,$H313/$G313,$H313-SUM($I313:BU313)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G313","v":40.200000000000003},{"$f":"M310","v":-78.416255722800543},null,{"$f":"IF(OR(J$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>J$3,$H314/$G314,$H314-SUM($I314:I314)))","v":0},{"$f":"IF(OR(K$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>K$3,$H314/$G314,$H314-SUM($I314:J314)))","v":0},{"$f":"IF(OR(L$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>L$3,$H314/$G314,$H314-SUM($I314:K314)))","v":0},{"$f":"IF(OR(M$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>M$3,$H314/$G314,$H314-SUM($I314:L314)))","v":0},{"$f":"IF(OR(N$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>N$3,$H314/$G314,$H314-SUM($I314:M314)))","v":-1.9506531274328491},{"$f":"IF(OR(O$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>O$3,$H314/$G314,$H314-SUM($I314:N314)))","v":-1.9506531274328491},{"$f":"IF(OR(P$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>P$3,$H314/$G314,$H314-SUM($I314:O314)))","v":-1.9506531274328491},{"$f":"IF(OR(Q$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Q$3,$H314/$G314,$H314-SUM($I314:P314)))","v":-1.9506531274328491},{"$f":"IF(OR(R$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>R$3,$H314/$G314,$H314-SUM($I314:Q314)))","v":-1.9506531274328491},{"$f":"IF(OR(S$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>S$3,$H314/$G314,$H314-SUM($I314:R314)))","v":-1.9506531274328491},{"$f":"IF(OR(T$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>T$3,$H314/$G314,$H314-SUM($I314:S314)))","v":-1.9506531274328491},{"$f":"IF(OR(U$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>U$3,$H314/$G314,$H314-SUM($I314:T314)))","v":-1.9506531274328491},{"$f":"IF(OR(V$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>V$3,$H314/$G314,$H314-SUM($I314:U314)))","v":-1.9506531274328491},{"$f":"IF(OR(W$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>W$3,$H314/$G314,$H314-SUM($I314:V314)))","v":-1.9506531274328491},{"$f":"IF(OR(X$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>X$3,$H314/$G314,$H314-SUM($I314:W314)))","v":-1.9506531274328491},{"$f":"IF(OR(Y$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Y$3,$H314/$G314,$H314-SUM($I314:X314)))","v":-1.9506531274328491},{"$f":"IF(OR(Z$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Z$3,$H314/$G314,$H314-SUM($I314:Y314)))","v":-1.9506531274328491},{"$f":"IF(OR(AA$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AA$3,$H314/$G314,$H314-SUM($I314:Z314)))","v":-1.9506531274328491},{"$f":"IF(OR(AB$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AB$3,$H314/$G314,$H314-SUM($I314:AA314)))","v":-1.9506531274328491},{"$f":"IF(OR(AC$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AC$3,$H314/$G314,$H314-SUM($I314:AB314)))","v":-1.9506531274328491},{"$f":"IF(OR(AD$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AD$3,$H314/$G314,$H314-SUM($I314:AC314)))","v":-1.9506531274328491},{"$f":"IF(OR(AE$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AE$3,$H314/$G314,$H314-SUM($I314:AD314)))","v":-1.9506531274328491},{"$f":"IF(OR(AF$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AF$3,$H314/$G314,$H314-SUM($I314:AE314)))","v":-1.9506531274328491},{"$f":"IF(OR(AG$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AG$3,$H314/$G314,$H314-SUM($I314:AF314)))","v":-1.9506531274328491},{"$f":"IF(OR(AH$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AH$3,$H314/$G314,$H314-SUM($I314:AG314)))","v":-1.9506531274328491},{"$f":"IF(OR(AI$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AI$3,$H314/$G314,$H314-SUM($I314:AH314)))","v":-1.9506531274328491},{"$f":"IF(OR(AJ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AJ$3,$H314/$G314,$H314-SUM($I314:AI314)))","v":-1.9506531274328491},{"$f":"IF(OR(AK$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AK$3,$H314/$G314,$H314-SUM($I314:AJ314)))","v":-1.9506531274328491},{"$f":"IF(OR(AL$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AL$3,$H314/$G314,$H314-SUM($I314:AK314)))","v":-1.9506531274328491},{"$f":"IF(OR(AM$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AM$3,$H314/$G314,$H314-SUM($I314:AL314)))","v":-1.9506531274328491},{"$f":"IF(OR(AN$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AN$3,$H314/$G314,$H314-SUM($I314:AM314)))","v":-1.9506531274328491},{"$f":"IF(OR(AO$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AO$3,$H314/$G314,$H314-SUM($I314:AN314)))","v":-1.9506531274328491},{"$f":"IF(OR(AP$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AP$3,$H314/$G314,$H314-SUM($I314:AO314)))","v":-1.9506531274328491},{"$f":"IF(OR(AQ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AQ$3,$H314/$G314,$H314-SUM($I314:AP314)))","v":-1.9506531274328491},{"$f":"IF(OR(AR$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AR$3,$H314/$G314,$H314-SUM($I314:AQ314)))","v":-1.9506531274328491},{"$f":"IF(OR(AS$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AS$3,$H314/$G314,$H314-SUM($I314:AR314)))","v":-1.9506531274328491},{"$f":"IF(OR(AT$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AT$3,$H314/$G314,$H314-SUM($I314:AS314)))","v":-1.9506531274328491},{"$f":"IF(OR(AU$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AU$3,$H314/$G314,$H314-SUM($I314:AT314)))","v":-1.9506531274328491},{"$f":"IF(OR(AV$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AV$3,$H314/$G314,$H314-SUM($I314:AU314)))","v":-1.9506531274328491},{"$f":"IF(OR(AW$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AW$3,$H314/$G314,$H314-SUM($I314:AV314)))","v":-1.9506531274328491},{"$f":"IF(OR(AX$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AX$3,$H314/$G314,$H314-SUM($I314:AW314)))","v":-1.9506531274328491},{"$f":"IF(OR(AY$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AY$3,$H314/$G314,$H314-SUM($I314:AX314)))","v":-1.9506531274328491},{"$f":"IF(OR(AZ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AZ$3,$H314/$G314,$H314-SUM($I314:AY314)))","v":-1.9506531274328491},{"$f":"IF(OR(BA$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BA$3,$H314/$G314,$H314-SUM($I314:AZ314)))","v":-1.9506531274328491},{"$f":"IF(OR(BB$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BB$3,$H314/$G314,$H314-SUM($I314:BA314)))","v":-0.39013062548657729},{"$f":"IF(OR(BC$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BC$3,$H314/$G314,$H314-SUM($I314:BB314)))","v":0},{"$f":"IF(OR(BD$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BD$3,$H314/$G314,$H314-SUM($I314:BC314)))","v":0},{"$f":"IF(OR(BE$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BE$3,$H314/$G314,$H314-SUM($I314:BD314)))","v":0},{"$f":"IF(OR(BF$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BF$3,$H314/$G314,$H314-SUM($I314:BE314)))","v":0},{"$f":"IF(OR(BG$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BG$3,$H314/$G314,$H314-SUM($I314:BF314)))","v":0},{"$f":"IF(OR(BH$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BH$3,$H314/$G314,$H314-SUM($I314:BG314)))","v":0},{"$f":"IF(OR(BI$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BI$3,$H314/$G314,$H314-SUM($I314:BH314)))","v":0},{"$f":"IF(OR(BJ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BJ$3,$H314/$G314,$H314-SUM($I314:BI314)))","v":0},{"$f":"IF(OR(BK$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BK$3,$H314/$G314,$H314-SUM($I314:BJ314)))","v":0},{"$f":"IF(OR(BL$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BL$3,$H314/$G314,$H314-SUM($I314:BK314)))","v":0},{"$f":"IF(OR(BM$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BM$3,$H314/$G314,$H314-SUM($I314:BL314)))","v":0},{"$f":"IF(OR(BN$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BN$3,$H314/$G314,$H314-SUM($I314:BM314)))","v":0},{"$f":"IF(OR(BO$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BO$3,$H314/$G314,$H314-SUM($I314:BN314)))","v":0},{"$f":"IF(OR(BP$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BP$3,$H314/$G314,$H314-SUM($I314:BO314)))","v":0},{"$f":"IF(OR(BQ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BQ$3,$H314/$G314,$H314-SUM($I314:BP314)))","v":0},{"$f":"IF(OR(BR$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BR$3,$H314/$G314,$H314-SUM($I314:BQ314)))","v":0},{"$f":"IF(OR(BS$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BS$3,$H314/$G314,$H314-SUM($I314:BR314)))","v":0},{"$f":"IF(OR(BT$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BT$3,$H314/$G314,$H314-SUM($I314:BS314)))","v":0},{"$f":"IF(OR(BU$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BU$3,$H314/$G314,$H314-SUM($I314:BT314)))","v":0},{"$f":"IF(OR(BV$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BV$3,$H314/$G314,$H314-SUM($I314:BU314)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G314","v":40.200000000000003},{"$f":"N310","v":-59.961099348767355},null,{"$f":"IF(OR(J$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>J$3,$H315/$G315,$H315-SUM($I315:I315)))","v":0},{"$f":"IF(OR(K$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>K$3,$H315/$G315,$H315-SUM($I315:J315)))","v":0},{"$f":"IF(OR(L$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>L$3,$H315/$G315,$H315-SUM($I315:K315)))","v":0},{"$f":"IF(OR(M$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>M$3,$H315/$G315,$H315-SUM($I315:L315)))","v":0},{"$f":"IF(OR(N$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>N$3,$H315/$G315,$H315-SUM($I315:M315)))","v":0},{"$f":"IF(OR(O$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>O$3,$H315/$G315,$H315-SUM($I315:N315)))","v":-1.4915696355414765},{"$f":"IF(OR(P$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>P$3,$H315/$G315,$H315-SUM($I315:O315)))","v":-1.4915696355414765},{"$f":"IF(OR(Q$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Q$3,$H315/$G315,$H315-SUM($I315:P315)))","v":-1.4915696355414765},{"$f":"IF(OR(R$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>R$3,$H315/$G315,$H315-SUM($I315:Q315)))","v":-1.4915696355414765},{"$f":"IF(OR(S$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>S$3,$H315/$G315,$H315-SUM($I315:R315)))","v":-1.4915696355414765},{"$f":"IF(OR(T$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>T$3,$H315/$G315,$H315-SUM($I315:S315)))","v":-1.4915696355414765},{"$f":"IF(OR(U$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>U$3,$H315/$G315,$H315-SUM($I315:T315)))","v":-1.4915696355414765},{"$f":"IF(OR(V$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>V$3,$H315/$G315,$H315-SUM($I315:U315)))","v":-1.4915696355414765},{"$f":"IF(OR(W$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>W$3,$H315/$G315,$H315-SUM($I315:V315)))","v":-1.4915696355414765},{"$f":"IF(OR(X$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>X$3,$H315/$G315,$H315-SUM($I315:W315)))","v":-1.4915696355414765},{"$f":"IF(OR(Y$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Y$3,$H315/$G315,$H315-SUM($I315:X315)))","v":-1.4915696355414765},{"$f":"IF(OR(Z$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Z$3,$H315/$G315,$H315-SUM($I315:Y315)))","v":-1.4915696355414765},{"$f":"IF(OR(AA$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AA$3,$H315/$G315,$H315-SUM($I315:Z315)))","v":-1.4915696355414765},{"$f":"IF(OR(AB$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AB$3,$H315/$G315,$H315-SUM($I315:AA315)))","v":-1.4915696355414765},{"$f":"IF(OR(AC$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AC$3,$H315/$G315,$H315-SUM($I315:AB315)))","v":-1.4915696355414765},{"$f":"IF(OR(AD$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AD$3,$H315/$G315,$H315-SUM($I315:AC315)))","v":-1.4915696355414765},{"$f":"IF(OR(AE$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AE$3,$H315/$G315,$H315-SUM($I315:AD315)))","v":-1.4915696355414765},{"$f":"IF(OR(AF$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AF$3,$H315/$G315,$H315-SUM($I315:AE315)))","v":-1.4915696355414765},{"$f":"IF(OR(AG$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AG$3,$H315/$G315,$H315-SUM($I315:AF315)))","v":-1.4915696355414765},{"$f":"IF(OR(AH$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AH$3,$H315/$G315,$H315-SUM($I315:AG315)))","v":-1.4915696355414765},{"$f":"IF(OR(AI$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AI$3,$H315/$G315,$H315-SUM($I315:AH315)))","v":-1.4915696355414765},{"$f":"IF(OR(AJ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AJ$3,$H315/$G315,$H315-SUM($I315:AI315)))","v":-1.4915696355414765},{"$f":"IF(OR(AK$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AK$3,$H315/$G315,$H315-SUM($I315:AJ315)))","v":-1.4915696355414765},{"$f":"IF(OR(AL$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AL$3,$H315/$G315,$H315-SUM($I315:AK315)))","v":-1.4915696355414765},{"$f":"IF(OR(AM$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AM$3,$H315/$G315,$H315-SUM($I315:AL315)))","v":-1.4915696355414765},{"$f":"IF(OR(AN$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AN$3,$H315/$G315,$H315-SUM($I315:AM315)))","v":-1.4915696355414765},{"$f":"IF(OR(AO$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AO$3,$H315/$G315,$H315-SUM($I315:AN315)))","v":-1.4915696355414765},{"$f":"IF(OR(AP$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AP$3,$H315/$G315,$H315-SUM($I315:AO315)))","v":-1.4915696355414765},{"$f":"IF(OR(AQ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AQ$3,$H315/$G315,$H315-SUM($I315:AP315)))","v":-1.4915696355414765},{"$f":"IF(OR(AR$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AR$3,$H315/$G315,$H315-SUM($I315:AQ315)))","v":-1.4915696355414765},{"$f":"IF(OR(AS$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AS$3,$H315/$G315,$H315-SUM($I315:AR315)))","v":-1.4915696355414765},{"$f":"IF(OR(AT$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AT$3,$H315/$G315,$H315-SUM($I315:AS315)))","v":-1.4915696355414765},{"$f":"IF(OR(AU$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AU$3,$H315/$G315,$H315-SUM($I315:AT315)))","v":-1.4915696355414765},{"$f":"IF(OR(AV$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AV$3,$H315/$G315,$H315-SUM($I315:AU315)))","v":-1.4915696355414765},{"$f":"IF(OR(AW$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AW$3,$H315/$G315,$H315-SUM($I315:AV315)))","v":-1.4915696355414765},{"$f":"IF(OR(AX$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AX$3,$H315/$G315,$H315-SUM($I315:AW315)))","v":-1.4915696355414765},{"$f":"IF(OR(AY$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AY$3,$H315/$G315,$H315-SUM($I315:AX315)))","v":-1.4915696355414765},{"$f":"IF(OR(AZ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AZ$3,$H315/$G315,$H315-SUM($I315:AY315)))","v":-1.4915696355414765},{"$f":"IF(OR(BA$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BA$3,$H315/$G315,$H315-SUM($I315:AZ315)))","v":-1.4915696355414765},{"$f":"IF(OR(BB$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BB$3,$H315/$G315,$H315-SUM($I315:BA315)))","v":-1.4915696355414765},{"$f":"IF(OR(BC$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BC$3,$H315/$G315,$H315-SUM($I315:BB315)))","v":-0.29831392710833171},{"$f":"IF(OR(BD$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BD$3,$H315/$G315,$H315-SUM($I315:BC315)))","v":0},{"$f":"IF(OR(BE$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BE$3,$H315/$G315,$H315-SUM($I315:BD315)))","v":0},{"$f":"IF(OR(BF$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BF$3,$H315/$G315,$H315-SUM($I315:BE315)))","v":0},{"$f":"IF(OR(BG$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BG$3,$H315/$G315,$H315-SUM($I315:BF315)))","v":0},{"$f":"IF(OR(BH$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BH$3,$H315/$G315,$H315-SUM($I315:BG315)))","v":0},{"$f":"IF(OR(BI$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BI$3,$H315/$G315,$H315-SUM($I315:BH315)))","v":0},{"$f":"IF(OR(BJ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BJ$3,$H315/$G315,$H315-SUM($I315:BI315)))","v":0},{"$f":"IF(OR(BK$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BK$3,$H315/$G315,$H315-SUM($I315:BJ315)))","v":0},{"$f":"IF(OR(BL$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BL$3,$H315/$G315,$H315-SUM($I315:BK315)))","v":0},{"$f":"IF(OR(BM$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BM$3,$H315/$G315,$H315-SUM($I315:BL315)))","v":0},{"$f":"IF(OR(BN$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BN$3,$H315/$G315,$H315-SUM($I315:BM315)))","v":0},{"$f":"IF(OR(BO$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BO$3,$H315/$G315,$H315-SUM($I315:BN315)))","v":0},{"$f":"IF(OR(BP$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BP$3,$H315/$G315,$H315-SUM($I315:BO315)))","v":0},{"$f":"IF(OR(BQ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BQ$3,$H315/$G315,$H315-SUM($I315:BP315)))","v":0},{"$f":"IF(OR(BR$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BR$3,$H315/$G315,$H315-SUM($I315:BQ315)))","v":0},{"$f":"IF(OR(BS$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BS$3,$H315/$G315,$H315-SUM($I315:BR315)))","v":0},{"$f":"IF(OR(BT$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BT$3,$H315/$G315,$H315-SUM($I315:BS315)))","v":0},{"$f":"IF(OR(BU$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BU$3,$H315/$G315,$H315-SUM($I315:BT315)))","v":0},{"$f":"IF(OR(BV$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BV$3,$H315/$G315,$H315-SUM($I315:BU315)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A299)","v":40.200000000000003},{"$f":"O310","v":0},null,{"$f":"IF(OR(J$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>J$3,$H316/$G316,$H316-SUM($I316:I316)))","v":0},{"$f":"IF(OR(K$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>K$3,$H316/$G316,$H316-SUM($I316:J316)))","v":0},{"$f":"IF(OR(L$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>L$3,$H316/$G316,$H316-SUM($I316:K316)))","v":0},{"$f":"IF(OR(M$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>M$3,$H316/$G316,$H316-SUM($I316:L316)))","v":0},{"$f":"IF(OR(N$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>N$3,$H316/$G316,$H316-SUM($I316:M316)))","v":0},{"$f":"IF(OR(O$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>O$3,$H316/$G316,$H316-SUM($I316:N316)))","v":0},{"$f":"IF(OR(P$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>P$3,$H316/$G316,$H316-SUM($I316:O316)))","v":0},{"$f":"IF(OR(Q$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Q$3,$H316/$G316,$H316-SUM($I316:P316)))","v":0},{"$f":"IF(OR(R$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>R$3,$H316/$G316,$H316-SUM($I316:Q316)))","v":0},{"$f":"IF(OR(S$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>S$3,$H316/$G316,$H316-SUM($I316:R316)))","v":0},{"$f":"IF(OR(T$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>T$3,$H316/$G316,$H316-SUM($I316:S316)))","v":0},{"$f":"IF(OR(U$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>U$3,$H316/$G316,$H316-SUM($I316:T316)))","v":0},{"$f":"IF(OR(V$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>V$3,$H316/$G316,$H316-SUM($I316:U316)))","v":0},{"$f":"IF(OR(W$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>W$3,$H316/$G316,$H316-SUM($I316:V316)))","v":0},{"$f":"IF(OR(X$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>X$3,$H316/$G316,$H316-SUM($I316:W316)))","v":0},{"$f":"IF(OR(Y$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Y$3,$H316/$G316,$H316-SUM($I316:X316)))","v":0},{"$f":"IF(OR(Z$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Z$3,$H316/$G316,$H316-SUM($I316:Y316)))","v":0},{"$f":"IF(OR(AA$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AA$3,$H316/$G316,$H316-SUM($I316:Z316)))","v":0},{"$f":"IF(OR(AB$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AB$3,$H316/$G316,$H316-SUM($I316:AA316)))","v":0},{"$f":"IF(OR(AC$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AC$3,$H316/$G316,$H316-SUM($I316:AB316)))","v":0},{"$f":"IF(OR(AD$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AD$3,$H316/$G316,$H316-SUM($I316:AC316)))","v":0},{"$f":"IF(OR(AE$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AE$3,$H316/$G316,$H316-SUM($I316:AD316)))","v":0},{"$f":"IF(OR(AF$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AF$3,$H316/$G316,$H316-SUM($I316:AE316)))","v":0},{"$f":"IF(OR(AG$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AG$3,$H316/$G316,$H316-SUM($I316:AF316)))","v":0},{"$f":"IF(OR(AH$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AH$3,$H316/$G316,$H316-SUM($I316:AG316)))","v":0},{"$f":"IF(OR(AI$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AI$3,$H316/$G316,$H316-SUM($I316:AH316)))","v":0},{"$f":"IF(OR(AJ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AJ$3,$H316/$G316,$H316-SUM($I316:AI316)))","v":0},{"$f":"IF(OR(AK$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AK$3,$H316/$G316,$H316-SUM($I316:AJ316)))","v":0},{"$f":"IF(OR(AL$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AL$3,$H316/$G316,$H316-SUM($I316:AK316)))","v":0},{"$f":"IF(OR(AM$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AM$3,$H316/$G316,$H316-SUM($I316:AL316)))","v":0},{"$f":"IF(OR(AN$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AN$3,$H316/$G316,$H316-SUM($I316:AM316)))","v":0},{"$f":"IF(OR(AO$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AO$3,$H316/$G316,$H316-SUM($I316:AN316)))","v":0},{"$f":"IF(OR(AP$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AP$3,$H316/$G316,$H316-SUM($I316:AO316)))","v":0},{"$f":"IF(OR(AQ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AQ$3,$H316/$G316,$H316-SUM($I316:AP316)))","v":0},{"$f":"IF(OR(AR$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AR$3,$H316/$G316,$H316-SUM($I316:AQ316)))","v":0},{"$f":"IF(OR(AS$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AS$3,$H316/$G316,$H316-SUM($I316:AR316)))","v":0},{"$f":"IF(OR(AT$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AT$3,$H316/$G316,$H316-SUM($I316:AS316)))","v":0},{"$f":"IF(OR(AU$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AU$3,$H316/$G316,$H316-SUM($I316:AT316)))","v":0},{"$f":"IF(OR(AV$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AV$3,$H316/$G316,$H316-SUM($I316:AU316)))","v":0},{"$f":"IF(OR(AW$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AW$3,$H316/$G316,$H316-SUM($I316:AV316)))","v":0},{"$f":"IF(OR(AX$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AX$3,$H316/$G316,$H316-SUM($I316:AW316)))","v":0},{"$f":"IF(OR(AY$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AY$3,$H316/$G316,$H316-SUM($I316:AX316)))","v":0},{"$f":"IF(OR(AZ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AZ$3,$H316/$G316,$H316-SUM($I316:AY316)))","v":0},{"$f":"IF(OR(BA$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BA$3,$H316/$G316,$H316-SUM($I316:AZ316)))","v":0},{"$f":"IF(OR(BB$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BB$3,$H316/$G316,$H316-SUM($I316:BA316)))","v":0},{"$f":"IF(OR(BC$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BC$3,$H316/$G316,$H316-SUM($I316:BB316)))","v":0},{"$f":"IF(OR(BD$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BD$3,$H316/$G316,$H316-SUM($I316:BC316)))","v":0},{"$f":"IF(OR(BE$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BE$3,$H316/$G316,$H316-SUM($I316:BD316)))","v":0},{"$f":"IF(OR(BF$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BF$3,$H316/$G316,$H316-SUM($I316:BE316)))","v":0},{"$f":"IF(OR(BG$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BG$3,$H316/$G316,$H316-SUM($I316:BF316)))","v":0},{"$f":"IF(OR(BH$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BH$3,$H316/$G316,$H316-SUM($I316:BG316)))","v":0},{"$f":"IF(OR(BI$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BI$3,$H316/$G316,$H316-SUM($I316:BH316)))","v":0},{"$f":"IF(OR(BJ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BJ$3,$H316/$G316,$H316-SUM($I316:BI316)))","v":0},{"$f":"IF(OR(BK$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BK$3,$H316/$G316,$H316-SUM($I316:BJ316)))","v":0},{"$f":"IF(OR(BL$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BL$3,$H316/$G316,$H316-SUM($I316:BK316)))","v":0},{"$f":"IF(OR(BM$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BM$3,$H316/$G316,$H316-SUM($I316:BL316)))","v":0},{"$f":"IF(OR(BN$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BN$3,$H316/$G316,$H316-SUM($I316:BM316)))","v":0},{"$f":"IF(OR(BO$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BO$3,$H316/$G316,$H316-SUM($I316:BN316)))","v":0},{"$f":"IF(OR(BP$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BP$3,$H316/$G316,$H316-SUM($I316:BO316)))","v":0},{"$f":"IF(OR(BQ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BQ$3,$H316/$G316,$H316-SUM($I316:BP316)))","v":0},{"$f":"IF(OR(BR$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BR$3,$H316/$G316,$H316-SUM($I316:BQ316)))","v":0},{"$f":"IF(OR(BS$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BS$3,$H316/$G316,$H316-SUM($I316:BR316)))","v":0},{"$f":"IF(OR(BT$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BT$3,$H316/$G316,$H316-SUM($I316:BS316)))","v":0},{"$f":"IF(OR(BU$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BU$3,$H316/$G316,$H316-SUM($I316:BT316)))","v":0},{"$f":"IF(OR(BV$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BV$3,$H316/$G316,$H316-SUM($I316:BU316)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G316","v":40.200000000000003},{"$f":"P310","v":0},null,{"$f":"IF(OR(J$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>J$3,$H317/$G317,$H317-SUM($I317:I317)))","v":0},{"$f":"IF(OR(K$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>K$3,$H317/$G317,$H317-SUM($I317:J317)))","v":0},{"$f":"IF(OR(L$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>L$3,$H317/$G317,$H317-SUM($I317:K317)))","v":0},{"$f":"IF(OR(M$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>M$3,$H317/$G317,$H317-SUM($I317:L317)))","v":0},{"$f":"IF(OR(N$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>N$3,$H317/$G317,$H317-SUM($I317:M317)))","v":0},{"$f":"IF(OR(O$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>O$3,$H317/$G317,$H317-SUM($I317:N317)))","v":0},{"$f":"IF(OR(P$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>P$3,$H317/$G317,$H317-SUM($I317:O317)))","v":0},{"$f":"IF(OR(Q$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Q$3,$H317/$G317,$H317-SUM($I317:P317)))","v":0},{"$f":"IF(OR(R$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>R$3,$H317/$G317,$H317-SUM($I317:Q317)))","v":0},{"$f":"IF(OR(S$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>S$3,$H317/$G317,$H317-SUM($I317:R317)))","v":0},{"$f":"IF(OR(T$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>T$3,$H317/$G317,$H317-SUM($I317:S317)))","v":0},{"$f":"IF(OR(U$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>U$3,$H317/$G317,$H317-SUM($I317:T317)))","v":0},{"$f":"IF(OR(V$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>V$3,$H317/$G317,$H317-SUM($I317:U317)))","v":0},{"$f":"IF(OR(W$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>W$3,$H317/$G317,$H317-SUM($I317:V317)))","v":0},{"$f":"IF(OR(X$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>X$3,$H317/$G317,$H317-SUM($I317:W317)))","v":0},{"$f":"IF(OR(Y$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Y$3,$H317/$G317,$H317-SUM($I317:X317)))","v":0},{"$f":"IF(OR(Z$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Z$3,$H317/$G317,$H317-SUM($I317:Y317)))","v":0},{"$f":"IF(OR(AA$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AA$3,$H317/$G317,$H317-SUM($I317:Z317)))","v":0},{"$f":"IF(OR(AB$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AB$3,$H317/$G317,$H317-SUM($I317:AA317)))","v":0},{"$f":"IF(OR(AC$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AC$3,$H317/$G317,$H317-SUM($I317:AB317)))","v":0},{"$f":"IF(OR(AD$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AD$3,$H317/$G317,$H317-SUM($I317:AC317)))","v":0},{"$f":"IF(OR(AE$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AE$3,$H317/$G317,$H317-SUM($I317:AD317)))","v":0},{"$f":"IF(OR(AF$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AF$3,$H317/$G317,$H317-SUM($I317:AE317)))","v":0},{"$f":"IF(OR(AG$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AG$3,$H317/$G317,$H317-SUM($I317:AF317)))","v":0},{"$f":"IF(OR(AH$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AH$3,$H317/$G317,$H317-SUM($I317:AG317)))","v":0},{"$f":"IF(OR(AI$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AI$3,$H317/$G317,$H317-SUM($I317:AH317)))","v":0},{"$f":"IF(OR(AJ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AJ$3,$H317/$G317,$H317-SUM($I317:AI317)))","v":0},{"$f":"IF(OR(AK$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AK$3,$H317/$G317,$H317-SUM($I317:AJ317)))","v":0},{"$f":"IF(OR(AL$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AL$3,$H317/$G317,$H317-SUM($I317:AK317)))","v":0},{"$f":"IF(OR(AM$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AM$3,$H317/$G317,$H317-SUM($I317:AL317)))","v":0},{"$f":"IF(OR(AN$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AN$3,$H317/$G317,$H317-SUM($I317:AM317)))","v":0},{"$f":"IF(OR(AO$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AO$3,$H317/$G317,$H317-SUM($I317:AN317)))","v":0},{"$f":"IF(OR(AP$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AP$3,$H317/$G317,$H317-SUM($I317:AO317)))","v":0},{"$f":"IF(OR(AQ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AQ$3,$H317/$G317,$H317-SUM($I317:AP317)))","v":0},{"$f":"IF(OR(AR$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AR$3,$H317/$G317,$H317-SUM($I317:AQ317)))","v":0},{"$f":"IF(OR(AS$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AS$3,$H317/$G317,$H317-SUM($I317:AR317)))","v":0},{"$f":"IF(OR(AT$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AT$3,$H317/$G317,$H317-SUM($I317:AS317)))","v":0},{"$f":"IF(OR(AU$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AU$3,$H317/$G317,$H317-SUM($I317:AT317)))","v":0},{"$f":"IF(OR(AV$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AV$3,$H317/$G317,$H317-SUM($I317:AU317)))","v":0},{"$f":"IF(OR(AW$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AW$3,$H317/$G317,$H317-SUM($I317:AV317)))","v":0},{"$f":"IF(OR(AX$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AX$3,$H317/$G317,$H317-SUM($I317:AW317)))","v":0},{"$f":"IF(OR(AY$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AY$3,$H317/$G317,$H317-SUM($I317:AX317)))","v":0},{"$f":"IF(OR(AZ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AZ$3,$H317/$G317,$H317-SUM($I317:AY317)))","v":0},{"$f":"IF(OR(BA$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BA$3,$H317/$G317,$H317-SUM($I317:AZ317)))","v":0},{"$f":"IF(OR(BB$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BB$3,$H317/$G317,$H317-SUM($I317:BA317)))","v":0},{"$f":"IF(OR(BC$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BC$3,$H317/$G317,$H317-SUM($I317:BB317)))","v":0},{"$f":"IF(OR(BD$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BD$3,$H317/$G317,$H317-SUM($I317:BC317)))","v":0},{"$f":"IF(OR(BE$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BE$3,$H317/$G317,$H317-SUM($I317:BD317)))","v":0},{"$f":"IF(OR(BF$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BF$3,$H317/$G317,$H317-SUM($I317:BE317)))","v":0},{"$f":"IF(OR(BG$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BG$3,$H317/$G317,$H317-SUM($I317:BF317)))","v":0},{"$f":"IF(OR(BH$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BH$3,$H317/$G317,$H317-SUM($I317:BG317)))","v":0},{"$f":"IF(OR(BI$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BI$3,$H317/$G317,$H317-SUM($I317:BH317)))","v":0},{"$f":"IF(OR(BJ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BJ$3,$H317/$G317,$H317-SUM($I317:BI317)))","v":0},{"$f":"IF(OR(BK$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BK$3,$H317/$G317,$H317-SUM($I317:BJ317)))","v":0},{"$f":"IF(OR(BL$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BL$3,$H317/$G317,$H317-SUM($I317:BK317)))","v":0},{"$f":"IF(OR(BM$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BM$3,$H317/$G317,$H317-SUM($I317:BL317)))","v":0},{"$f":"IF(OR(BN$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BN$3,$H317/$G317,$H317-SUM($I317:BM317)))","v":0},{"$f":"IF(OR(BO$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BO$3,$H317/$G317,$H317-SUM($I317:BN317)))","v":0},{"$f":"IF(OR(BP$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BP$3,$H317/$G317,$H317-SUM($I317:BO317)))","v":0},{"$f":"IF(OR(BQ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BQ$3,$H317/$G317,$H317-SUM($I317:BP317)))","v":0},{"$f":"IF(OR(BR$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BR$3,$H317/$G317,$H317-SUM($I317:BQ317)))","v":0},{"$f":"IF(OR(BS$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BS$3,$H317/$G317,$H317-SUM($I317:BR317)))","v":0},{"$f":"IF(OR(BT$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BT$3,$H317/$G317,$H317-SUM($I317:BS317)))","v":0},{"$f":"IF(OR(BU$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BU$3,$H317/$G317,$H317-SUM($I317:BT317)))","v":0},{"$f":"IF(OR(BV$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BV$3,$H317/$G317,$H317-SUM($I317:BU317)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G317","v":40.200000000000003},{"$f":"Q310","v":0},null,{"$f":"IF(OR(J$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>J$3,$H318/$G318,$H318-SUM($I318:I318)))","v":0},{"$f":"IF(OR(K$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>K$3,$H318/$G318,$H318-SUM($I318:J318)))","v":0},{"$f":"IF(OR(L$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>L$3,$H318/$G318,$H318-SUM($I318:K318)))","v":0},{"$f":"IF(OR(M$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>M$3,$H318/$G318,$H318-SUM($I318:L318)))","v":0},{"$f":"IF(OR(N$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>N$3,$H318/$G318,$H318-SUM($I318:M318)))","v":0},{"$f":"IF(OR(O$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>O$3,$H318/$G318,$H318-SUM($I318:N318)))","v":0},{"$f":"IF(OR(P$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>P$3,$H318/$G318,$H318-SUM($I318:O318)))","v":0},{"$f":"IF(OR(Q$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Q$3,$H318/$G318,$H318-SUM($I318:P318)))","v":0},{"$f":"IF(OR(R$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>R$3,$H318/$G318,$H318-SUM($I318:Q318)))","v":0},{"$f":"IF(OR(S$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>S$3,$H318/$G318,$H318-SUM($I318:R318)))","v":0},{"$f":"IF(OR(T$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>T$3,$H318/$G318,$H318-SUM($I318:S318)))","v":0},{"$f":"IF(OR(U$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>U$3,$H318/$G318,$H318-SUM($I318:T318)))","v":0},{"$f":"IF(OR(V$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>V$3,$H318/$G318,$H318-SUM($I318:U318)))","v":0},{"$f":"IF(OR(W$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>W$3,$H318/$G318,$H318-SUM($I318:V318)))","v":0},{"$f":"IF(OR(X$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>X$3,$H318/$G318,$H318-SUM($I318:W318)))","v":0},{"$f":"IF(OR(Y$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Y$3,$H318/$G318,$H318-SUM($I318:X318)))","v":0},{"$f":"IF(OR(Z$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Z$3,$H318/$G318,$H318-SUM($I318:Y318)))","v":0},{"$f":"IF(OR(AA$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AA$3,$H318/$G318,$H318-SUM($I318:Z318)))","v":0},{"$f":"IF(OR(AB$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AB$3,$H318/$G318,$H318-SUM($I318:AA318)))","v":0},{"$f":"IF(OR(AC$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AC$3,$H318/$G318,$H318-SUM($I318:AB318)))","v":0},{"$f":"IF(OR(AD$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AD$3,$H318/$G318,$H318-SUM($I318:AC318)))","v":0},{"$f":"IF(OR(AE$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AE$3,$H318/$G318,$H318-SUM($I318:AD318)))","v":0},{"$f":"IF(OR(AF$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AF$3,$H318/$G318,$H318-SUM($I318:AE318)))","v":0},{"$f":"IF(OR(AG$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AG$3,$H318/$G318,$H318-SUM($I318:AF318)))","v":0},{"$f":"IF(OR(AH$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AH$3,$H318/$G318,$H318-SUM($I318:AG318)))","v":0},{"$f":"IF(OR(AI$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AI$3,$H318/$G318,$H318-SUM($I318:AH318)))","v":0},{"$f":"IF(OR(AJ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AJ$3,$H318/$G318,$H318-SUM($I318:AI318)))","v":0},{"$f":"IF(OR(AK$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AK$3,$H318/$G318,$H318-SUM($I318:AJ318)))","v":0},{"$f":"IF(OR(AL$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AL$3,$H318/$G318,$H318-SUM($I318:AK318)))","v":0},{"$f":"IF(OR(AM$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AM$3,$H318/$G318,$H318-SUM($I318:AL318)))","v":0},{"$f":"IF(OR(AN$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AN$3,$H318/$G318,$H318-SUM($I318:AM318)))","v":0},{"$f":"IF(OR(AO$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AO$3,$H318/$G318,$H318-SUM($I318:AN318)))","v":0},{"$f":"IF(OR(AP$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AP$3,$H318/$G318,$H318-SUM($I318:AO318)))","v":0},{"$f":"IF(OR(AQ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AQ$3,$H318/$G318,$H318-SUM($I318:AP318)))","v":0},{"$f":"IF(OR(AR$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AR$3,$H318/$G318,$H318-SUM($I318:AQ318)))","v":0},{"$f":"IF(OR(AS$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AS$3,$H318/$G318,$H318-SUM($I318:AR318)))","v":0},{"$f":"IF(OR(AT$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AT$3,$H318/$G318,$H318-SUM($I318:AS318)))","v":0},{"$f":"IF(OR(AU$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AU$3,$H318/$G318,$H318-SUM($I318:AT318)))","v":0},{"$f":"IF(OR(AV$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AV$3,$H318/$G318,$H318-SUM($I318:AU318)))","v":0},{"$f":"IF(OR(AW$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AW$3,$H318/$G318,$H318-SUM($I318:AV318)))","v":0},{"$f":"IF(OR(AX$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AX$3,$H318/$G318,$H318-SUM($I318:AW318)))","v":0},{"$f":"IF(OR(AY$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AY$3,$H318/$G318,$H318-SUM($I318:AX318)))","v":0},{"$f":"IF(OR(AZ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AZ$3,$H318/$G318,$H318-SUM($I318:AY318)))","v":0},{"$f":"IF(OR(BA$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BA$3,$H318/$G318,$H318-SUM($I318:AZ318)))","v":0},{"$f":"IF(OR(BB$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BB$3,$H318/$G318,$H318-SUM($I318:BA318)))","v":0},{"$f":"IF(OR(BC$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BC$3,$H318/$G318,$H318-SUM($I318:BB318)))","v":0},{"$f":"IF(OR(BD$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BD$3,$H318/$G318,$H318-SUM($I318:BC318)))","v":0},{"$f":"IF(OR(BE$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BE$3,$H318/$G318,$H318-SUM($I318:BD318)))","v":0},{"$f":"IF(OR(BF$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BF$3,$H318/$G318,$H318-SUM($I318:BE318)))","v":0},{"$f":"IF(OR(BG$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BG$3,$H318/$G318,$H318-SUM($I318:BF318)))","v":0},{"$f":"IF(OR(BH$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BH$3,$H318/$G318,$H318-SUM($I318:BG318)))","v":0},{"$f":"IF(OR(BI$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BI$3,$H318/$G318,$H318-SUM($I318:BH318)))","v":0},{"$f":"IF(OR(BJ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BJ$3,$H318/$G318,$H318-SUM($I318:BI318)))","v":0},{"$f":"IF(OR(BK$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BK$3,$H318/$G318,$H318-SUM($I318:BJ318)))","v":0},{"$f":"IF(OR(BL$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BL$3,$H318/$G318,$H318-SUM($I318:BK318)))","v":0},{"$f":"IF(OR(BM$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BM$3,$H318/$G318,$H318-SUM($I318:BL318)))","v":0},{"$f":"IF(OR(BN$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BN$3,$H318/$G318,$H318-SUM($I318:BM318)))","v":0},{"$f":"IF(OR(BO$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BO$3,$H318/$G318,$H318-SUM($I318:BN318)))","v":0},{"$f":"IF(OR(BP$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BP$3,$H318/$G318,$H318-SUM($I318:BO318)))","v":0},{"$f":"IF(OR(BQ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BQ$3,$H318/$G318,$H318-SUM($I318:BP318)))","v":0},{"$f":"IF(OR(BR$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BR$3,$H318/$G318,$H318-SUM($I318:BQ318)))","v":0},{"$f":"IF(OR(BS$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BS$3,$H318/$G318,$H318-SUM($I318:BR318)))","v":0},{"$f":"IF(OR(BT$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BT$3,$H318/$G318,$H318-SUM($I318:BS318)))","v":0},{"$f":"IF(OR(BU$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BU$3,$H318/$G318,$H318-SUM($I318:BT318)))","v":0},{"$f":"IF(OR(BV$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BV$3,$H318/$G318,$H318-SUM($I318:BU318)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G318","v":40.200000000000003},{"$f":"R310","v":0},null,{"$f":"IF(OR(J$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>J$3,$H319/$G319,$H319-SUM($I319:I319)))","v":0},{"$f":"IF(OR(K$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>K$3,$H319/$G319,$H319-SUM($I319:J319)))","v":0},{"$f":"IF(OR(L$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>L$3,$H319/$G319,$H319-SUM($I319:K319)))","v":0},{"$f":"IF(OR(M$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>M$3,$H319/$G319,$H319-SUM($I319:L319)))","v":0},{"$f":"IF(OR(N$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>N$3,$H319/$G319,$H319-SUM($I319:M319)))","v":0},{"$f":"IF(OR(O$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>O$3,$H319/$G319,$H319-SUM($I319:N319)))","v":0},{"$f":"IF(OR(P$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>P$3,$H319/$G319,$H319-SUM($I319:O319)))","v":0},{"$f":"IF(OR(Q$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Q$3,$H319/$G319,$H319-SUM($I319:P319)))","v":0},{"$f":"IF(OR(R$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>R$3,$H319/$G319,$H319-SUM($I319:Q319)))","v":0},{"$f":"IF(OR(S$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>S$3,$H319/$G319,$H319-SUM($I319:R319)))","v":0},{"$f":"IF(OR(T$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>T$3,$H319/$G319,$H319-SUM($I319:S319)))","v":0},{"$f":"IF(OR(U$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>U$3,$H319/$G319,$H319-SUM($I319:T319)))","v":0},{"$f":"IF(OR(V$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>V$3,$H319/$G319,$H319-SUM($I319:U319)))","v":0},{"$f":"IF(OR(W$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>W$3,$H319/$G319,$H319-SUM($I319:V319)))","v":0},{"$f":"IF(OR(X$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>X$3,$H319/$G319,$H319-SUM($I319:W319)))","v":0},{"$f":"IF(OR(Y$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Y$3,$H319/$G319,$H319-SUM($I319:X319)))","v":0},{"$f":"IF(OR(Z$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Z$3,$H319/$G319,$H319-SUM($I319:Y319)))","v":0},{"$f":"IF(OR(AA$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AA$3,$H319/$G319,$H319-SUM($I319:Z319)))","v":0},{"$f":"IF(OR(AB$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AB$3,$H319/$G319,$H319-SUM($I319:AA319)))","v":0},{"$f":"IF(OR(AC$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AC$3,$H319/$G319,$H319-SUM($I319:AB319)))","v":0},{"$f":"IF(OR(AD$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AD$3,$H319/$G319,$H319-SUM($I319:AC319)))","v":0},{"$f":"IF(OR(AE$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AE$3,$H319/$G319,$H319-SUM($I319:AD319)))","v":0},{"$f":"IF(OR(AF$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AF$3,$H319/$G319,$H319-SUM($I319:AE319)))","v":0},{"$f":"IF(OR(AG$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AG$3,$H319/$G319,$H319-SUM($I319:AF319)))","v":0},{"$f":"IF(OR(AH$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AH$3,$H319/$G319,$H319-SUM($I319:AG319)))","v":0},{"$f":"IF(OR(AI$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AI$3,$H319/$G319,$H319-SUM($I319:AH319)))","v":0},{"$f":"IF(OR(AJ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AJ$3,$H319/$G319,$H319-SUM($I319:AI319)))","v":0},{"$f":"IF(OR(AK$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AK$3,$H319/$G319,$H319-SUM($I319:AJ319)))","v":0},{"$f":"IF(OR(AL$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AL$3,$H319/$G319,$H319-SUM($I319:AK319)))","v":0},{"$f":"IF(OR(AM$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AM$3,$H319/$G319,$H319-SUM($I319:AL319)))","v":0},{"$f":"IF(OR(AN$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AN$3,$H319/$G319,$H319-SUM($I319:AM319)))","v":0},{"$f":"IF(OR(AO$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AO$3,$H319/$G319,$H319-SUM($I319:AN319)))","v":0},{"$f":"IF(OR(AP$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AP$3,$H319/$G319,$H319-SUM($I319:AO319)))","v":0},{"$f":"IF(OR(AQ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AQ$3,$H319/$G319,$H319-SUM($I319:AP319)))","v":0},{"$f":"IF(OR(AR$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AR$3,$H319/$G319,$H319-SUM($I319:AQ319)))","v":0},{"$f":"IF(OR(AS$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AS$3,$H319/$G319,$H319-SUM($I319:AR319)))","v":0},{"$f":"IF(OR(AT$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AT$3,$H319/$G319,$H319-SUM($I319:AS319)))","v":0},{"$f":"IF(OR(AU$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AU$3,$H319/$G319,$H319-SUM($I319:AT319)))","v":0},{"$f":"IF(OR(AV$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AV$3,$H319/$G319,$H319-SUM($I319:AU319)))","v":0},{"$f":"IF(OR(AW$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AW$3,$H319/$G319,$H319-SUM($I319:AV319)))","v":0},{"$f":"IF(OR(AX$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AX$3,$H319/$G319,$H319-SUM($I319:AW319)))","v":0},{"$f":"IF(OR(AY$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AY$3,$H319/$G319,$H319-SUM($I319:AX319)))","v":0},{"$f":"IF(OR(AZ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AZ$3,$H319/$G319,$H319-SUM($I319:AY319)))","v":0},{"$f":"IF(OR(BA$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BA$3,$H319/$G319,$H319-SUM($I319:AZ319)))","v":0},{"$f":"IF(OR(BB$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BB$3,$H319/$G319,$H319-SUM($I319:BA319)))","v":0},{"$f":"IF(OR(BC$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BC$3,$H319/$G319,$H319-SUM($I319:BB319)))","v":0},{"$f":"IF(OR(BD$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BD$3,$H319/$G319,$H319-SUM($I319:BC319)))","v":0},{"$f":"IF(OR(BE$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BE$3,$H319/$G319,$H319-SUM($I319:BD319)))","v":0},{"$f":"IF(OR(BF$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BF$3,$H319/$G319,$H319-SUM($I319:BE319)))","v":0},{"$f":"IF(OR(BG$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BG$3,$H319/$G319,$H319-SUM($I319:BF319)))","v":0},{"$f":"IF(OR(BH$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BH$3,$H319/$G319,$H319-SUM($I319:BG319)))","v":0},{"$f":"IF(OR(BI$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BI$3,$H319/$G319,$H319-SUM($I319:BH319)))","v":0},{"$f":"IF(OR(BJ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BJ$3,$H319/$G319,$H319-SUM($I319:BI319)))","v":0},{"$f":"IF(OR(BK$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BK$3,$H319/$G319,$H319-SUM($I319:BJ319)))","v":0},{"$f":"IF(OR(BL$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BL$3,$H319/$G319,$H319-SUM($I319:BK319)))","v":0},{"$f":"IF(OR(BM$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BM$3,$H319/$G319,$H319-SUM($I319:BL319)))","v":0},{"$f":"IF(OR(BN$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BN$3,$H319/$G319,$H319-SUM($I319:BM319)))","v":0},{"$f":"IF(OR(BO$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BO$3,$H319/$G319,$H319-SUM($I319:BN319)))","v":0},{"$f":"IF(OR(BP$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BP$3,$H319/$G319,$H319-SUM($I319:BO319)))","v":0},{"$f":"IF(OR(BQ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BQ$3,$H319/$G319,$H319-SUM($I319:BP319)))","v":0},{"$f":"IF(OR(BR$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BR$3,$H319/$G319,$H319-SUM($I319:BQ319)))","v":0},{"$f":"IF(OR(BS$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BS$3,$H319/$G319,$H319-SUM($I319:BR319)))","v":0},{"$f":"IF(OR(BT$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BT$3,$H319/$G319,$H319-SUM($I319:BS319)))","v":0},{"$f":"IF(OR(BU$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BU$3,$H319/$G319,$H319-SUM($I319:BT319)))","v":0},{"$f":"IF(OR(BV$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BV$3,$H319/$G319,$H319-SUM($I319:BU319)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G319","v":40.200000000000003},{"$f":"S310","v":0},null,{"$f":"IF(OR(J$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>J$3,$H320/$G320,$H320-SUM($I320:I320)))","v":0},{"$f":"IF(OR(K$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>K$3,$H320/$G320,$H320-SUM($I320:J320)))","v":0},{"$f":"IF(OR(L$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>L$3,$H320/$G320,$H320-SUM($I320:K320)))","v":0},{"$f":"IF(OR(M$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>M$3,$H320/$G320,$H320-SUM($I320:L320)))","v":0},{"$f":"IF(OR(N$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>N$3,$H320/$G320,$H320-SUM($I320:M320)))","v":0},{"$f":"IF(OR(O$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>O$3,$H320/$G320,$H320-SUM($I320:N320)))","v":0},{"$f":"IF(OR(P$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>P$3,$H320/$G320,$H320-SUM($I320:O320)))","v":0},{"$f":"IF(OR(Q$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Q$3,$H320/$G320,$H320-SUM($I320:P320)))","v":0},{"$f":"IF(OR(R$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>R$3,$H320/$G320,$H320-SUM($I320:Q320)))","v":0},{"$f":"IF(OR(S$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>S$3,$H320/$G320,$H320-SUM($I320:R320)))","v":0},{"$f":"IF(OR(T$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>T$3,$H320/$G320,$H320-SUM($I320:S320)))","v":0},{"$f":"IF(OR(U$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>U$3,$H320/$G320,$H320-SUM($I320:T320)))","v":0},{"$f":"IF(OR(V$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>V$3,$H320/$G320,$H320-SUM($I320:U320)))","v":0},{"$f":"IF(OR(W$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>W$3,$H320/$G320,$H320-SUM($I320:V320)))","v":0},{"$f":"IF(OR(X$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>X$3,$H320/$G320,$H320-SUM($I320:W320)))","v":0},{"$f":"IF(OR(Y$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Y$3,$H320/$G320,$H320-SUM($I320:X320)))","v":0},{"$f":"IF(OR(Z$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Z$3,$H320/$G320,$H320-SUM($I320:Y320)))","v":0},{"$f":"IF(OR(AA$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AA$3,$H320/$G320,$H320-SUM($I320:Z320)))","v":0},{"$f":"IF(OR(AB$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AB$3,$H320/$G320,$H320-SUM($I320:AA320)))","v":0},{"$f":"IF(OR(AC$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AC$3,$H320/$G320,$H320-SUM($I320:AB320)))","v":0},{"$f":"IF(OR(AD$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AD$3,$H320/$G320,$H320-SUM($I320:AC320)))","v":0},{"$f":"IF(OR(AE$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AE$3,$H320/$G320,$H320-SUM($I320:AD320)))","v":0},{"$f":"IF(OR(AF$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AF$3,$H320/$G320,$H320-SUM($I320:AE320)))","v":0},{"$f":"IF(OR(AG$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AG$3,$H320/$G320,$H320-SUM($I320:AF320)))","v":0},{"$f":"IF(OR(AH$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AH$3,$H320/$G320,$H320-SUM($I320:AG320)))","v":0},{"$f":"IF(OR(AI$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AI$3,$H320/$G320,$H320-SUM($I320:AH320)))","v":0},{"$f":"IF(OR(AJ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AJ$3,$H320/$G320,$H320-SUM($I320:AI320)))","v":0},{"$f":"IF(OR(AK$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AK$3,$H320/$G320,$H320-SUM($I320:AJ320)))","v":0},{"$f":"IF(OR(AL$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AL$3,$H320/$G320,$H320-SUM($I320:AK320)))","v":0},{"$f":"IF(OR(AM$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AM$3,$H320/$G320,$H320-SUM($I320:AL320)))","v":0},{"$f":"IF(OR(AN$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AN$3,$H320/$G320,$H320-SUM($I320:AM320)))","v":0},{"$f":"IF(OR(AO$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AO$3,$H320/$G320,$H320-SUM($I320:AN320)))","v":0},{"$f":"IF(OR(AP$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AP$3,$H320/$G320,$H320-SUM($I320:AO320)))","v":0},{"$f":"IF(OR(AQ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AQ$3,$H320/$G320,$H320-SUM($I320:AP320)))","v":0},{"$f":"IF(OR(AR$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AR$3,$H320/$G320,$H320-SUM($I320:AQ320)))","v":0},{"$f":"IF(OR(AS$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AS$3,$H320/$G320,$H320-SUM($I320:AR320)))","v":0},{"$f":"IF(OR(AT$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AT$3,$H320/$G320,$H320-SUM($I320:AS320)))","v":0},{"$f":"IF(OR(AU$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AU$3,$H320/$G320,$H320-SUM($I320:AT320)))","v":0},{"$f":"IF(OR(AV$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AV$3,$H320/$G320,$H320-SUM($I320:AU320)))","v":0},{"$f":"IF(OR(AW$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AW$3,$H320/$G320,$H320-SUM($I320:AV320)))","v":0},{"$f":"IF(OR(AX$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AX$3,$H320/$G320,$H320-SUM($I320:AW320)))","v":0},{"$f":"IF(OR(AY$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AY$3,$H320/$G320,$H320-SUM($I320:AX320)))","v":0},{"$f":"IF(OR(AZ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AZ$3,$H320/$G320,$H320-SUM($I320:AY320)))","v":0},{"$f":"IF(OR(BA$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BA$3,$H320/$G320,$H320-SUM($I320:AZ320)))","v":0},{"$f":"IF(OR(BB$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BB$3,$H320/$G320,$H320-SUM($I320:BA320)))","v":0},{"$f":"IF(OR(BC$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BC$3,$H320/$G320,$H320-SUM($I320:BB320)))","v":0},{"$f":"IF(OR(BD$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BD$3,$H320/$G320,$H320-SUM($I320:BC320)))","v":0},{"$f":"IF(OR(BE$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BE$3,$H320/$G320,$H320-SUM($I320:BD320)))","v":0},{"$f":"IF(OR(BF$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BF$3,$H320/$G320,$H320-SUM($I320:BE320)))","v":0},{"$f":"IF(OR(BG$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BG$3,$H320/$G320,$H320-SUM($I320:BF320)))","v":0},{"$f":"IF(OR(BH$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BH$3,$H320/$G320,$H320-SUM($I320:BG320)))","v":0},{"$f":"IF(OR(BI$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BI$3,$H320/$G320,$H320-SUM($I320:BH320)))","v":0},{"$f":"IF(OR(BJ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BJ$3,$H320/$G320,$H320-SUM($I320:BI320)))","v":0},{"$f":"IF(OR(BK$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BK$3,$H320/$G320,$H320-SUM($I320:BJ320)))","v":0},{"$f":"IF(OR(BL$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BL$3,$H320/$G320,$H320-SUM($I320:BK320)))","v":0},{"$f":"IF(OR(BM$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BM$3,$H320/$G320,$H320-SUM($I320:BL320)))","v":0},{"$f":"IF(OR(BN$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BN$3,$H320/$G320,$H320-SUM($I320:BM320)))","v":0},{"$f":"IF(OR(BO$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BO$3,$H320/$G320,$H320-SUM($I320:BN320)))","v":0},{"$f":"IF(OR(BP$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BP$3,$H320/$G320,$H320-SUM($I320:BO320)))","v":0},{"$f":"IF(OR(BQ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BQ$3,$H320/$G320,$H320-SUM($I320:BP320)))","v":0},{"$f":"IF(OR(BR$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BR$3,$H320/$G320,$H320-SUM($I320:BQ320)))","v":0},{"$f":"IF(OR(BS$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BS$3,$H320/$G320,$H320-SUM($I320:BR320)))","v":0},{"$f":"IF(OR(BT$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BT$3,$H320/$G320,$H320-SUM($I320:BS320)))","v":0},{"$f":"IF(OR(BU$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BU$3,$H320/$G320,$H320-SUM($I320:BT320)))","v":0},{"$f":"IF(OR(BV$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BV$3,$H320/$G320,$H320-SUM($I320:BU320)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A299)","v":40.200000000000003},{"$f":"T310","v":0},null,{"$f":"IF(OR(J$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>J$3,$H321/$G321,$H321-SUM($I321:I321)))","v":0},{"$f":"IF(OR(K$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>K$3,$H321/$G321,$H321-SUM($I321:J321)))","v":0},{"$f":"IF(OR(L$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>L$3,$H321/$G321,$H321-SUM($I321:K321)))","v":0},{"$f":"IF(OR(M$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>M$3,$H321/$G321,$H321-SUM($I321:L321)))","v":0},{"$f":"IF(OR(N$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>N$3,$H321/$G321,$H321-SUM($I321:M321)))","v":0},{"$f":"IF(OR(O$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>O$3,$H321/$G321,$H321-SUM($I321:N321)))","v":0},{"$f":"IF(OR(P$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>P$3,$H321/$G321,$H321-SUM($I321:O321)))","v":0},{"$f":"IF(OR(Q$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Q$3,$H321/$G321,$H321-SUM($I321:P321)))","v":0},{"$f":"IF(OR(R$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>R$3,$H321/$G321,$H321-SUM($I321:Q321)))","v":0},{"$f":"IF(OR(S$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>S$3,$H321/$G321,$H321-SUM($I321:R321)))","v":0},{"$f":"IF(OR(T$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>T$3,$H321/$G321,$H321-SUM($I321:S321)))","v":0},{"$f":"IF(OR(U$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>U$3,$H321/$G321,$H321-SUM($I321:T321)))","v":0},{"$f":"IF(OR(V$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>V$3,$H321/$G321,$H321-SUM($I321:U321)))","v":0},{"$f":"IF(OR(W$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>W$3,$H321/$G321,$H321-SUM($I321:V321)))","v":0},{"$f":"IF(OR(X$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>X$3,$H321/$G321,$H321-SUM($I321:W321)))","v":0},{"$f":"IF(OR(Y$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Y$3,$H321/$G321,$H321-SUM($I321:X321)))","v":0},{"$f":"IF(OR(Z$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Z$3,$H321/$G321,$H321-SUM($I321:Y321)))","v":0},{"$f":"IF(OR(AA$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AA$3,$H321/$G321,$H321-SUM($I321:Z321)))","v":0},{"$f":"IF(OR(AB$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AB$3,$H321/$G321,$H321-SUM($I321:AA321)))","v":0},{"$f":"IF(OR(AC$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AC$3,$H321/$G321,$H321-SUM($I321:AB321)))","v":0},{"$f":"IF(OR(AD$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AD$3,$H321/$G321,$H321-SUM($I321:AC321)))","v":0},{"$f":"IF(OR(AE$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AE$3,$H321/$G321,$H321-SUM($I321:AD321)))","v":0},{"$f":"IF(OR(AF$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AF$3,$H321/$G321,$H321-SUM($I321:AE321)))","v":0},{"$f":"IF(OR(AG$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AG$3,$H321/$G321,$H321-SUM($I321:AF321)))","v":0},{"$f":"IF(OR(AH$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AH$3,$H321/$G321,$H321-SUM($I321:AG321)))","v":0},{"$f":"IF(OR(AI$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AI$3,$H321/$G321,$H321-SUM($I321:AH321)))","v":0},{"$f":"IF(OR(AJ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AJ$3,$H321/$G321,$H321-SUM($I321:AI321)))","v":0},{"$f":"IF(OR(AK$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AK$3,$H321/$G321,$H321-SUM($I321:AJ321)))","v":0},{"$f":"IF(OR(AL$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AL$3,$H321/$G321,$H321-SUM($I321:AK321)))","v":0},{"$f":"IF(OR(AM$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AM$3,$H321/$G321,$H321-SUM($I321:AL321)))","v":0},{"$f":"IF(OR(AN$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AN$3,$H321/$G321,$H321-SUM($I321:AM321)))","v":0},{"$f":"IF(OR(AO$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AO$3,$H321/$G321,$H321-SUM($I321:AN321)))","v":0},{"$f":"IF(OR(AP$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AP$3,$H321/$G321,$H321-SUM($I321:AO321)))","v":0},{"$f":"IF(OR(AQ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AQ$3,$H321/$G321,$H321-SUM($I321:AP321)))","v":0},{"$f":"IF(OR(AR$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AR$3,$H321/$G321,$H321-SUM($I321:AQ321)))","v":0},{"$f":"IF(OR(AS$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AS$3,$H321/$G321,$H321-SUM($I321:AR321)))","v":0},{"$f":"IF(OR(AT$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AT$3,$H321/$G321,$H321-SUM($I321:AS321)))","v":0},{"$f":"IF(OR(AU$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AU$3,$H321/$G321,$H321-SUM($I321:AT321)))","v":0},{"$f":"IF(OR(AV$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AV$3,$H321/$G321,$H321-SUM($I321:AU321)))","v":0},{"$f":"IF(OR(AW$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AW$3,$H321/$G321,$H321-SUM($I321:AV321)))","v":0},{"$f":"IF(OR(AX$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AX$3,$H321/$G321,$H321-SUM($I321:AW321)))","v":0},{"$f":"IF(OR(AY$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AY$3,$H321/$G321,$H321-SUM($I321:AX321)))","v":0},{"$f":"IF(OR(AZ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AZ$3,$H321/$G321,$H321-SUM($I321:AY321)))","v":0},{"$f":"IF(OR(BA$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BA$3,$H321/$G321,$H321-SUM($I321:AZ321)))","v":0},{"$f":"IF(OR(BB$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BB$3,$H321/$G321,$H321-SUM($I321:BA321)))","v":0},{"$f":"IF(OR(BC$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BC$3,$H321/$G321,$H321-SUM($I321:BB321)))","v":0},{"$f":"IF(OR(BD$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BD$3,$H321/$G321,$H321-SUM($I321:BC321)))","v":0},{"$f":"IF(OR(BE$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BE$3,$H321/$G321,$H321-SUM($I321:BD321)))","v":0},{"$f":"IF(OR(BF$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BF$3,$H321/$G321,$H321-SUM($I321:BE321)))","v":0},{"$f":"IF(OR(BG$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BG$3,$H321/$G321,$H321-SUM($I321:BF321)))","v":0},{"$f":"IF(OR(BH$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BH$3,$H321/$G321,$H321-SUM($I321:BG321)))","v":0},{"$f":"IF(OR(BI$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BI$3,$H321/$G321,$H321-SUM($I321:BH321)))","v":0},{"$f":"IF(OR(BJ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BJ$3,$H321/$G321,$H321-SUM($I321:BI321)))","v":0},{"$f":"IF(OR(BK$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BK$3,$H321/$G321,$H321-SUM($I321:BJ321)))","v":0},{"$f":"IF(OR(BL$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BL$3,$H321/$G321,$H321-SUM($I321:BK321)))","v":0},{"$f":"IF(OR(BM$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BM$3,$H321/$G321,$H321-SUM($I321:BL321)))","v":0},{"$f":"IF(OR(BN$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BN$3,$H321/$G321,$H321-SUM($I321:BM321)))","v":0},{"$f":"IF(OR(BO$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BO$3,$H321/$G321,$H321-SUM($I321:BN321)))","v":0},{"$f":"IF(OR(BP$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BP$3,$H321/$G321,$H321-SUM($I321:BO321)))","v":0},{"$f":"IF(OR(BQ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BQ$3,$H321/$G321,$H321-SUM($I321:BP321)))","v":0},{"$f":"IF(OR(BR$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BR$3,$H321/$G321,$H321-SUM($I321:BQ321)))","v":0},{"$f":"IF(OR(BS$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BS$3,$H321/$G321,$H321-SUM($I321:BR321)))","v":0},{"$f":"IF(OR(BT$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BT$3,$H321/$G321,$H321-SUM($I321:BS321)))","v":0},{"$f":"IF(OR(BU$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BU$3,$H321/$G321,$H321-SUM($I321:BT321)))","v":0},{"$f":"IF(OR(BV$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BV$3,$H321/$G321,$H321-SUM($I321:BU321)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G321","v":40.200000000000003},{"$f":"U310","v":0},null,{"$f":"IF(OR(J$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>J$3,$H322/$G322,$H322-SUM($I322:I322)))","v":0},{"$f":"IF(OR(K$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>K$3,$H322/$G322,$H322-SUM($I322:J322)))","v":0},{"$f":"IF(OR(L$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>L$3,$H322/$G322,$H322-SUM($I322:K322)))","v":0},{"$f":"IF(OR(M$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>M$3,$H322/$G322,$H322-SUM($I322:L322)))","v":0},{"$f":"IF(OR(N$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>N$3,$H322/$G322,$H322-SUM($I322:M322)))","v":0},{"$f":"IF(OR(O$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>O$3,$H322/$G322,$H322-SUM($I322:N322)))","v":0},{"$f":"IF(OR(P$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>P$3,$H322/$G322,$H322-SUM($I322:O322)))","v":0},{"$f":"IF(OR(Q$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Q$3,$H322/$G322,$H322-SUM($I322:P322)))","v":0},{"$f":"IF(OR(R$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>R$3,$H322/$G322,$H322-SUM($I322:Q322)))","v":0},{"$f":"IF(OR(S$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>S$3,$H322/$G322,$H322-SUM($I322:R322)))","v":0},{"$f":"IF(OR(T$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>T$3,$H322/$G322,$H322-SUM($I322:S322)))","v":0},{"$f":"IF(OR(U$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>U$3,$H322/$G322,$H322-SUM($I322:T322)))","v":0},{"$f":"IF(OR(V$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>V$3,$H322/$G322,$H322-SUM($I322:U322)))","v":0},{"$f":"IF(OR(W$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>W$3,$H322/$G322,$H322-SUM($I322:V322)))","v":0},{"$f":"IF(OR(X$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>X$3,$H322/$G322,$H322-SUM($I322:W322)))","v":0},{"$f":"IF(OR(Y$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Y$3,$H322/$G322,$H322-SUM($I322:X322)))","v":0},{"$f":"IF(OR(Z$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Z$3,$H322/$G322,$H322-SUM($I322:Y322)))","v":0},{"$f":"IF(OR(AA$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AA$3,$H322/$G322,$H322-SUM($I322:Z322)))","v":0},{"$f":"IF(OR(AB$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AB$3,$H322/$G322,$H322-SUM($I322:AA322)))","v":0},{"$f":"IF(OR(AC$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AC$3,$H322/$G322,$H322-SUM($I322:AB322)))","v":0},{"$f":"IF(OR(AD$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AD$3,$H322/$G322,$H322-SUM($I322:AC322)))","v":0},{"$f":"IF(OR(AE$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AE$3,$H322/$G322,$H322-SUM($I322:AD322)))","v":0},{"$f":"IF(OR(AF$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AF$3,$H322/$G322,$H322-SUM($I322:AE322)))","v":0},{"$f":"IF(OR(AG$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AG$3,$H322/$G322,$H322-SUM($I322:AF322)))","v":0},{"$f":"IF(OR(AH$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AH$3,$H322/$G322,$H322-SUM($I322:AG322)))","v":0},{"$f":"IF(OR(AI$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AI$3,$H322/$G322,$H322-SUM($I322:AH322)))","v":0},{"$f":"IF(OR(AJ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AJ$3,$H322/$G322,$H322-SUM($I322:AI322)))","v":0},{"$f":"IF(OR(AK$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AK$3,$H322/$G322,$H322-SUM($I322:AJ322)))","v":0},{"$f":"IF(OR(AL$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AL$3,$H322/$G322,$H322-SUM($I322:AK322)))","v":0},{"$f":"IF(OR(AM$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AM$3,$H322/$G322,$H322-SUM($I322:AL322)))","v":0},{"$f":"IF(OR(AN$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AN$3,$H322/$G322,$H322-SUM($I322:AM322)))","v":0},{"$f":"IF(OR(AO$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AO$3,$H322/$G322,$H322-SUM($I322:AN322)))","v":0},{"$f":"IF(OR(AP$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AP$3,$H322/$G322,$H322-SUM($I322:AO322)))","v":0},{"$f":"IF(OR(AQ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AQ$3,$H322/$G322,$H322-SUM($I322:AP322)))","v":0},{"$f":"IF(OR(AR$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AR$3,$H322/$G322,$H322-SUM($I322:AQ322)))","v":0},{"$f":"IF(OR(AS$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AS$3,$H322/$G322,$H322-SUM($I322:AR322)))","v":0},{"$f":"IF(OR(AT$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AT$3,$H322/$G322,$H322-SUM($I322:AS322)))","v":0},{"$f":"IF(OR(AU$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AU$3,$H322/$G322,$H322-SUM($I322:AT322)))","v":0},{"$f":"IF(OR(AV$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AV$3,$H322/$G322,$H322-SUM($I322:AU322)))","v":0},{"$f":"IF(OR(AW$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AW$3,$H322/$G322,$H322-SUM($I322:AV322)))","v":0},{"$f":"IF(OR(AX$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AX$3,$H322/$G322,$H322-SUM($I322:AW322)))","v":0},{"$f":"IF(OR(AY$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AY$3,$H322/$G322,$H322-SUM($I322:AX322)))","v":0},{"$f":"IF(OR(AZ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AZ$3,$H322/$G322,$H322-SUM($I322:AY322)))","v":0},{"$f":"IF(OR(BA$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BA$3,$H322/$G322,$H322-SUM($I322:AZ322)))","v":0},{"$f":"IF(OR(BB$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BB$3,$H322/$G322,$H322-SUM($I322:BA322)))","v":0},{"$f":"IF(OR(BC$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BC$3,$H322/$G322,$H322-SUM($I322:BB322)))","v":0},{"$f":"IF(OR(BD$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BD$3,$H322/$G322,$H322-SUM($I322:BC322)))","v":0},{"$f":"IF(OR(BE$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BE$3,$H322/$G322,$H322-SUM($I322:BD322)))","v":0},{"$f":"IF(OR(BF$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BF$3,$H322/$G322,$H322-SUM($I322:BE322)))","v":0},{"$f":"IF(OR(BG$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BG$3,$H322/$G322,$H322-SUM($I322:BF322)))","v":0},{"$f":"IF(OR(BH$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BH$3,$H322/$G322,$H322-SUM($I322:BG322)))","v":0},{"$f":"IF(OR(BI$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BI$3,$H322/$G322,$H322-SUM($I322:BH322)))","v":0},{"$f":"IF(OR(BJ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BJ$3,$H322/$G322,$H322-SUM($I322:BI322)))","v":0},{"$f":"IF(OR(BK$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BK$3,$H322/$G322,$H322-SUM($I322:BJ322)))","v":0},{"$f":"IF(OR(BL$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BL$3,$H322/$G322,$H322-SUM($I322:BK322)))","v":0},{"$f":"IF(OR(BM$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BM$3,$H322/$G322,$H322-SUM($I322:BL322)))","v":0},{"$f":"IF(OR(BN$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BN$3,$H322/$G322,$H322-SUM($I322:BM322)))","v":0},{"$f":"IF(OR(BO$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BO$3,$H322/$G322,$H322-SUM($I322:BN322)))","v":0},{"$f":"IF(OR(BP$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BP$3,$H322/$G322,$H322-SUM($I322:BO322)))","v":0},{"$f":"IF(OR(BQ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BQ$3,$H322/$G322,$H322-SUM($I322:BP322)))","v":0},{"$f":"IF(OR(BR$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BR$3,$H322/$G322,$H322-SUM($I322:BQ322)))","v":0},{"$f":"IF(OR(BS$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BS$3,$H322/$G322,$H322-SUM($I322:BR322)))","v":0},{"$f":"IF(OR(BT$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BT$3,$H322/$G322,$H322-SUM($I322:BS322)))","v":0},{"$f":"IF(OR(BU$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BU$3,$H322/$G322,$H322-SUM($I322:BT322)))","v":0},{"$f":"IF(OR(BV$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BV$3,$H322/$G322,$H322-SUM($I322:BU322)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G322","v":40.200000000000003},{"$f":"V310","v":0},null,{"$f":"IF(OR(J$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>J$3,$H323/$G323,$H323-SUM($I323:I323)))","v":0},{"$f":"IF(OR(K$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>K$3,$H323/$G323,$H323-SUM($I323:J323)))","v":0},{"$f":"IF(OR(L$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>L$3,$H323/$G323,$H323-SUM($I323:K323)))","v":0},{"$f":"IF(OR(M$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>M$3,$H323/$G323,$H323-SUM($I323:L323)))","v":0},{"$f":"IF(OR(N$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>N$3,$H323/$G323,$H323-SUM($I323:M323)))","v":0},{"$f":"IF(OR(O$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>O$3,$H323/$G323,$H323-SUM($I323:N323)))","v":0},{"$f":"IF(OR(P$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>P$3,$H323/$G323,$H323-SUM($I323:O323)))","v":0},{"$f":"IF(OR(Q$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Q$3,$H323/$G323,$H323-SUM($I323:P323)))","v":0},{"$f":"IF(OR(R$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>R$3,$H323/$G323,$H323-SUM($I323:Q323)))","v":0},{"$f":"IF(OR(S$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>S$3,$H323/$G323,$H323-SUM($I323:R323)))","v":0},{"$f":"IF(OR(T$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>T$3,$H323/$G323,$H323-SUM($I323:S323)))","v":0},{"$f":"IF(OR(U$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>U$3,$H323/$G323,$H323-SUM($I323:T323)))","v":0},{"$f":"IF(OR(V$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>V$3,$H323/$G323,$H323-SUM($I323:U323)))","v":0},{"$f":"IF(OR(W$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>W$3,$H323/$G323,$H323-SUM($I323:V323)))","v":0},{"$f":"IF(OR(X$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>X$3,$H323/$G323,$H323-SUM($I323:W323)))","v":0},{"$f":"IF(OR(Y$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Y$3,$H323/$G323,$H323-SUM($I323:X323)))","v":0},{"$f":"IF(OR(Z$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Z$3,$H323/$G323,$H323-SUM($I323:Y323)))","v":0},{"$f":"IF(OR(AA$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AA$3,$H323/$G323,$H323-SUM($I323:Z323)))","v":0},{"$f":"IF(OR(AB$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AB$3,$H323/$G323,$H323-SUM($I323:AA323)))","v":0},{"$f":"IF(OR(AC$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AC$3,$H323/$G323,$H323-SUM($I323:AB323)))","v":0},{"$f":"IF(OR(AD$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AD$3,$H323/$G323,$H323-SUM($I323:AC323)))","v":0},{"$f":"IF(OR(AE$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AE$3,$H323/$G323,$H323-SUM($I323:AD323)))","v":0},{"$f":"IF(OR(AF$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AF$3,$H323/$G323,$H323-SUM($I323:AE323)))","v":0},{"$f":"IF(OR(AG$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AG$3,$H323/$G323,$H323-SUM($I323:AF323)))","v":0},{"$f":"IF(OR(AH$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AH$3,$H323/$G323,$H323-SUM($I323:AG323)))","v":0},{"$f":"IF(OR(AI$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AI$3,$H323/$G323,$H323-SUM($I323:AH323)))","v":0},{"$f":"IF(OR(AJ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AJ$3,$H323/$G323,$H323-SUM($I323:AI323)))","v":0},{"$f":"IF(OR(AK$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AK$3,$H323/$G323,$H323-SUM($I323:AJ323)))","v":0},{"$f":"IF(OR(AL$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AL$3,$H323/$G323,$H323-SUM($I323:AK323)))","v":0},{"$f":"IF(OR(AM$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AM$3,$H323/$G323,$H323-SUM($I323:AL323)))","v":0},{"$f":"IF(OR(AN$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AN$3,$H323/$G323,$H323-SUM($I323:AM323)))","v":0},{"$f":"IF(OR(AO$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AO$3,$H323/$G323,$H323-SUM($I323:AN323)))","v":0},{"$f":"IF(OR(AP$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AP$3,$H323/$G323,$H323-SUM($I323:AO323)))","v":0},{"$f":"IF(OR(AQ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AQ$3,$H323/$G323,$H323-SUM($I323:AP323)))","v":0},{"$f":"IF(OR(AR$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AR$3,$H323/$G323,$H323-SUM($I323:AQ323)))","v":0},{"$f":"IF(OR(AS$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AS$3,$H323/$G323,$H323-SUM($I323:AR323)))","v":0},{"$f":"IF(OR(AT$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AT$3,$H323/$G323,$H323-SUM($I323:AS323)))","v":0},{"$f":"IF(OR(AU$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AU$3,$H323/$G323,$H323-SUM($I323:AT323)))","v":0},{"$f":"IF(OR(AV$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AV$3,$H323/$G323,$H323-SUM($I323:AU323)))","v":0},{"$f":"IF(OR(AW$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AW$3,$H323/$G323,$H323-SUM($I323:AV323)))","v":0},{"$f":"IF(OR(AX$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AX$3,$H323/$G323,$H323-SUM($I323:AW323)))","v":0},{"$f":"IF(OR(AY$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AY$3,$H323/$G323,$H323-SUM($I323:AX323)))","v":0},{"$f":"IF(OR(AZ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AZ$3,$H323/$G323,$H323-SUM($I323:AY323)))","v":0},{"$f":"IF(OR(BA$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BA$3,$H323/$G323,$H323-SUM($I323:AZ323)))","v":0},{"$f":"IF(OR(BB$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BB$3,$H323/$G323,$H323-SUM($I323:BA323)))","v":0},{"$f":"IF(OR(BC$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BC$3,$H323/$G323,$H323-SUM($I323:BB323)))","v":0},{"$f":"IF(OR(BD$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BD$3,$H323/$G323,$H323-SUM($I323:BC323)))","v":0},{"$f":"IF(OR(BE$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BE$3,$H323/$G323,$H323-SUM($I323:BD323)))","v":0},{"$f":"IF(OR(BF$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BF$3,$H323/$G323,$H323-SUM($I323:BE323)))","v":0},{"$f":"IF(OR(BG$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BG$3,$H323/$G323,$H323-SUM($I323:BF323)))","v":0},{"$f":"IF(OR(BH$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BH$3,$H323/$G323,$H323-SUM($I323:BG323)))","v":0},{"$f":"IF(OR(BI$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BI$3,$H323/$G323,$H323-SUM($I323:BH323)))","v":0},{"$f":"IF(OR(BJ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BJ$3,$H323/$G323,$H323-SUM($I323:BI323)))","v":0},{"$f":"IF(OR(BK$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BK$3,$H323/$G323,$H323-SUM($I323:BJ323)))","v":0},{"$f":"IF(OR(BL$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BL$3,$H323/$G323,$H323-SUM($I323:BK323)))","v":0},{"$f":"IF(OR(BM$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BM$3,$H323/$G323,$H323-SUM($I323:BL323)))","v":0},{"$f":"IF(OR(BN$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BN$3,$H323/$G323,$H323-SUM($I323:BM323)))","v":0},{"$f":"IF(OR(BO$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BO$3,$H323/$G323,$H323-SUM($I323:BN323)))","v":0},{"$f":"IF(OR(BP$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BP$3,$H323/$G323,$H323-SUM($I323:BO323)))","v":0},{"$f":"IF(OR(BQ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BQ$3,$H323/$G323,$H323-SUM($I323:BP323)))","v":0},{"$f":"IF(OR(BR$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BR$3,$H323/$G323,$H323-SUM($I323:BQ323)))","v":0},{"$f":"IF(OR(BS$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BS$3,$H323/$G323,$H323-SUM($I323:BR323)))","v":0},{"$f":"IF(OR(BT$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BT$3,$H323/$G323,$H323-SUM($I323:BS323)))","v":0},{"$f":"IF(OR(BU$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BU$3,$H323/$G323,$H323-SUM($I323:BT323)))","v":0},{"$f":"IF(OR(BV$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BV$3,$H323/$G323,$H323-SUM($I323:BU323)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G323","v":40.200000000000003},{"$f":"W310","v":0},null,{"$f":"IF(OR(J$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>J$3,$H324/$G324,$H324-SUM($I324:I324)))","v":0},{"$f":"IF(OR(K$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>K$3,$H324/$G324,$H324-SUM($I324:J324)))","v":0},{"$f":"IF(OR(L$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>L$3,$H324/$G324,$H324-SUM($I324:K324)))","v":0},{"$f":"IF(OR(M$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>M$3,$H324/$G324,$H324-SUM($I324:L324)))","v":0},{"$f":"IF(OR(N$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>N$3,$H324/$G324,$H324-SUM($I324:M324)))","v":0},{"$f":"IF(OR(O$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>O$3,$H324/$G324,$H324-SUM($I324:N324)))","v":0},{"$f":"IF(OR(P$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>P$3,$H324/$G324,$H324-SUM($I324:O324)))","v":0},{"$f":"IF(OR(Q$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Q$3,$H324/$G324,$H324-SUM($I324:P324)))","v":0},{"$f":"IF(OR(R$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>R$3,$H324/$G324,$H324-SUM($I324:Q324)))","v":0},{"$f":"IF(OR(S$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>S$3,$H324/$G324,$H324-SUM($I324:R324)))","v":0},{"$f":"IF(OR(T$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>T$3,$H324/$G324,$H324-SUM($I324:S324)))","v":0},{"$f":"IF(OR(U$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>U$3,$H324/$G324,$H324-SUM($I324:T324)))","v":0},{"$f":"IF(OR(V$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>V$3,$H324/$G324,$H324-SUM($I324:U324)))","v":0},{"$f":"IF(OR(W$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>W$3,$H324/$G324,$H324-SUM($I324:V324)))","v":0},{"$f":"IF(OR(X$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>X$3,$H324/$G324,$H324-SUM($I324:W324)))","v":0},{"$f":"IF(OR(Y$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Y$3,$H324/$G324,$H324-SUM($I324:X324)))","v":0},{"$f":"IF(OR(Z$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Z$3,$H324/$G324,$H324-SUM($I324:Y324)))","v":0},{"$f":"IF(OR(AA$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AA$3,$H324/$G324,$H324-SUM($I324:Z324)))","v":0},{"$f":"IF(OR(AB$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AB$3,$H324/$G324,$H324-SUM($I324:AA324)))","v":0},{"$f":"IF(OR(AC$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AC$3,$H324/$G324,$H324-SUM($I324:AB324)))","v":0},{"$f":"IF(OR(AD$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AD$3,$H324/$G324,$H324-SUM($I324:AC324)))","v":0},{"$f":"IF(OR(AE$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AE$3,$H324/$G324,$H324-SUM($I324:AD324)))","v":0},{"$f":"IF(OR(AF$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AF$3,$H324/$G324,$H324-SUM($I324:AE324)))","v":0},{"$f":"IF(OR(AG$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AG$3,$H324/$G324,$H324-SUM($I324:AF324)))","v":0},{"$f":"IF(OR(AH$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AH$3,$H324/$G324,$H324-SUM($I324:AG324)))","v":0},{"$f":"IF(OR(AI$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AI$3,$H324/$G324,$H324-SUM($I324:AH324)))","v":0},{"$f":"IF(OR(AJ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AJ$3,$H324/$G324,$H324-SUM($I324:AI324)))","v":0},{"$f":"IF(OR(AK$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AK$3,$H324/$G324,$H324-SUM($I324:AJ324)))","v":0},{"$f":"IF(OR(AL$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AL$3,$H324/$G324,$H324-SUM($I324:AK324)))","v":0},{"$f":"IF(OR(AM$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AM$3,$H324/$G324,$H324-SUM($I324:AL324)))","v":0},{"$f":"IF(OR(AN$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AN$3,$H324/$G324,$H324-SUM($I324:AM324)))","v":0},{"$f":"IF(OR(AO$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AO$3,$H324/$G324,$H324-SUM($I324:AN324)))","v":0},{"$f":"IF(OR(AP$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AP$3,$H324/$G324,$H324-SUM($I324:AO324)))","v":0},{"$f":"IF(OR(AQ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AQ$3,$H324/$G324,$H324-SUM($I324:AP324)))","v":0},{"$f":"IF(OR(AR$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AR$3,$H324/$G324,$H324-SUM($I324:AQ324)))","v":0},{"$f":"IF(OR(AS$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AS$3,$H324/$G324,$H324-SUM($I324:AR324)))","v":0},{"$f":"IF(OR(AT$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AT$3,$H324/$G324,$H324-SUM($I324:AS324)))","v":0},{"$f":"IF(OR(AU$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AU$3,$H324/$G324,$H324-SUM($I324:AT324)))","v":0},{"$f":"IF(OR(AV$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AV$3,$H324/$G324,$H324-SUM($I324:AU324)))","v":0},{"$f":"IF(OR(AW$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AW$3,$H324/$G324,$H324-SUM($I324:AV324)))","v":0},{"$f":"IF(OR(AX$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AX$3,$H324/$G324,$H324-SUM($I324:AW324)))","v":0},{"$f":"IF(OR(AY$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AY$3,$H324/$G324,$H324-SUM($I324:AX324)))","v":0},{"$f":"IF(OR(AZ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AZ$3,$H324/$G324,$H324-SUM($I324:AY324)))","v":0},{"$f":"IF(OR(BA$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BA$3,$H324/$G324,$H324-SUM($I324:AZ324)))","v":0},{"$f":"IF(OR(BB$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BB$3,$H324/$G324,$H324-SUM($I324:BA324)))","v":0},{"$f":"IF(OR(BC$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BC$3,$H324/$G324,$H324-SUM($I324:BB324)))","v":0},{"$f":"IF(OR(BD$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BD$3,$H324/$G324,$H324-SUM($I324:BC324)))","v":0},{"$f":"IF(OR(BE$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BE$3,$H324/$G324,$H324-SUM($I324:BD324)))","v":0},{"$f":"IF(OR(BF$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BF$3,$H324/$G324,$H324-SUM($I324:BE324)))","v":0},{"$f":"IF(OR(BG$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BG$3,$H324/$G324,$H324-SUM($I324:BF324)))","v":0},{"$f":"IF(OR(BH$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BH$3,$H324/$G324,$H324-SUM($I324:BG324)))","v":0},{"$f":"IF(OR(BI$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BI$3,$H324/$G324,$H324-SUM($I324:BH324)))","v":0},{"$f":"IF(OR(BJ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BJ$3,$H324/$G324,$H324-SUM($I324:BI324)))","v":0},{"$f":"IF(OR(BK$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BK$3,$H324/$G324,$H324-SUM($I324:BJ324)))","v":0},{"$f":"IF(OR(BL$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BL$3,$H324/$G324,$H324-SUM($I324:BK324)))","v":0},{"$f":"IF(OR(BM$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BM$3,$H324/$G324,$H324-SUM($I324:BL324)))","v":0},{"$f":"IF(OR(BN$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BN$3,$H324/$G324,$H324-SUM($I324:BM324)))","v":0},{"$f":"IF(OR(BO$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BO$3,$H324/$G324,$H324-SUM($I324:BN324)))","v":0},{"$f":"IF(OR(BP$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BP$3,$H324/$G324,$H324-SUM($I324:BO324)))","v":0},{"$f":"IF(OR(BQ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BQ$3,$H324/$G324,$H324-SUM($I324:BP324)))","v":0},{"$f":"IF(OR(BR$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BR$3,$H324/$G324,$H324-SUM($I324:BQ324)))","v":0},{"$f":"IF(OR(BS$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BS$3,$H324/$G324,$H324-SUM($I324:BR324)))","v":0},{"$f":"IF(OR(BT$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BT$3,$H324/$G324,$H324-SUM($I324:BS324)))","v":0},{"$f":"IF(OR(BU$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BU$3,$H324/$G324,$H324-SUM($I324:BT324)))","v":0},{"$f":"IF(OR(BV$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BV$3,$H324/$G324,$H324-SUM($I324:BU324)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G324","v":40.200000000000003},{"$f":"X310","v":0},null,{"$f":"IF(OR(J$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>J$3,$H325/$G325,$H325-SUM($I325:I325)))","v":0},{"$f":"IF(OR(K$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>K$3,$H325/$G325,$H325-SUM($I325:J325)))","v":0},{"$f":"IF(OR(L$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>L$3,$H325/$G325,$H325-SUM($I325:K325)))","v":0},{"$f":"IF(OR(M$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>M$3,$H325/$G325,$H325-SUM($I325:L325)))","v":0},{"$f":"IF(OR(N$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>N$3,$H325/$G325,$H325-SUM($I325:M325)))","v":0},{"$f":"IF(OR(O$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>O$3,$H325/$G325,$H325-SUM($I325:N325)))","v":0},{"$f":"IF(OR(P$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>P$3,$H325/$G325,$H325-SUM($I325:O325)))","v":0},{"$f":"IF(OR(Q$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Q$3,$H325/$G325,$H325-SUM($I325:P325)))","v":0},{"$f":"IF(OR(R$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>R$3,$H325/$G325,$H325-SUM($I325:Q325)))","v":0},{"$f":"IF(OR(S$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>S$3,$H325/$G325,$H325-SUM($I325:R325)))","v":0},{"$f":"IF(OR(T$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>T$3,$H325/$G325,$H325-SUM($I325:S325)))","v":0},{"$f":"IF(OR(U$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>U$3,$H325/$G325,$H325-SUM($I325:T325)))","v":0},{"$f":"IF(OR(V$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>V$3,$H325/$G325,$H325-SUM($I325:U325)))","v":0},{"$f":"IF(OR(W$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>W$3,$H325/$G325,$H325-SUM($I325:V325)))","v":0},{"$f":"IF(OR(X$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>X$3,$H325/$G325,$H325-SUM($I325:W325)))","v":0},{"$f":"IF(OR(Y$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Y$3,$H325/$G325,$H325-SUM($I325:X325)))","v":0},{"$f":"IF(OR(Z$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Z$3,$H325/$G325,$H325-SUM($I325:Y325)))","v":0},{"$f":"IF(OR(AA$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AA$3,$H325/$G325,$H325-SUM($I325:Z325)))","v":0},{"$f":"IF(OR(AB$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AB$3,$H325/$G325,$H325-SUM($I325:AA325)))","v":0},{"$f":"IF(OR(AC$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AC$3,$H325/$G325,$H325-SUM($I325:AB325)))","v":0},{"$f":"IF(OR(AD$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AD$3,$H325/$G325,$H325-SUM($I325:AC325)))","v":0},{"$f":"IF(OR(AE$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AE$3,$H325/$G325,$H325-SUM($I325:AD325)))","v":0},{"$f":"IF(OR(AF$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AF$3,$H325/$G325,$H325-SUM($I325:AE325)))","v":0},{"$f":"IF(OR(AG$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AG$3,$H325/$G325,$H325-SUM($I325:AF325)))","v":0},{"$f":"IF(OR(AH$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AH$3,$H325/$G325,$H325-SUM($I325:AG325)))","v":0},{"$f":"IF(OR(AI$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AI$3,$H325/$G325,$H325-SUM($I325:AH325)))","v":0},{"$f":"IF(OR(AJ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AJ$3,$H325/$G325,$H325-SUM($I325:AI325)))","v":0},{"$f":"IF(OR(AK$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AK$3,$H325/$G325,$H325-SUM($I325:AJ325)))","v":0},{"$f":"IF(OR(AL$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AL$3,$H325/$G325,$H325-SUM($I325:AK325)))","v":0},{"$f":"IF(OR(AM$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AM$3,$H325/$G325,$H325-SUM($I325:AL325)))","v":0},{"$f":"IF(OR(AN$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AN$3,$H325/$G325,$H325-SUM($I325:AM325)))","v":0},{"$f":"IF(OR(AO$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AO$3,$H325/$G325,$H325-SUM($I325:AN325)))","v":0},{"$f":"IF(OR(AP$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AP$3,$H325/$G325,$H325-SUM($I325:AO325)))","v":0},{"$f":"IF(OR(AQ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AQ$3,$H325/$G325,$H325-SUM($I325:AP325)))","v":0},{"$f":"IF(OR(AR$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AR$3,$H325/$G325,$H325-SUM($I325:AQ325)))","v":0},{"$f":"IF(OR(AS$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AS$3,$H325/$G325,$H325-SUM($I325:AR325)))","v":0},{"$f":"IF(OR(AT$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AT$3,$H325/$G325,$H325-SUM($I325:AS325)))","v":0},{"$f":"IF(OR(AU$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AU$3,$H325/$G325,$H325-SUM($I325:AT325)))","v":0},{"$f":"IF(OR(AV$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AV$3,$H325/$G325,$H325-SUM($I325:AU325)))","v":0},{"$f":"IF(OR(AW$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AW$3,$H325/$G325,$H325-SUM($I325:AV325)))","v":0},{"$f":"IF(OR(AX$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AX$3,$H325/$G325,$H325-SUM($I325:AW325)))","v":0},{"$f":"IF(OR(AY$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AY$3,$H325/$G325,$H325-SUM($I325:AX325)))","v":0},{"$f":"IF(OR(AZ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AZ$3,$H325/$G325,$H325-SUM($I325:AY325)))","v":0},{"$f":"IF(OR(BA$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BA$3,$H325/$G325,$H325-SUM($I325:AZ325)))","v":0},{"$f":"IF(OR(BB$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BB$3,$H325/$G325,$H325-SUM($I325:BA325)))","v":0},{"$f":"IF(OR(BC$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BC$3,$H325/$G325,$H325-SUM($I325:BB325)))","v":0},{"$f":"IF(OR(BD$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BD$3,$H325/$G325,$H325-SUM($I325:BC325)))","v":0},{"$f":"IF(OR(BE$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BE$3,$H325/$G325,$H325-SUM($I325:BD325)))","v":0},{"$f":"IF(OR(BF$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BF$3,$H325/$G325,$H325-SUM($I325:BE325)))","v":0},{"$f":"IF(OR(BG$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BG$3,$H325/$G325,$H325-SUM($I325:BF325)))","v":0},{"$f":"IF(OR(BH$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BH$3,$H325/$G325,$H325-SUM($I325:BG325)))","v":0},{"$f":"IF(OR(BI$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BI$3,$H325/$G325,$H325-SUM($I325:BH325)))","v":0},{"$f":"IF(OR(BJ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BJ$3,$H325/$G325,$H325-SUM($I325:BI325)))","v":0},{"$f":"IF(OR(BK$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BK$3,$H325/$G325,$H325-SUM($I325:BJ325)))","v":0},{"$f":"IF(OR(BL$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BL$3,$H325/$G325,$H325-SUM($I325:BK325)))","v":0},{"$f":"IF(OR(BM$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BM$3,$H325/$G325,$H325-SUM($I325:BL325)))","v":0},{"$f":"IF(OR(BN$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BN$3,$H325/$G325,$H325-SUM($I325:BM325)))","v":0},{"$f":"IF(OR(BO$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BO$3,$H325/$G325,$H325-SUM($I325:BN325)))","v":0},{"$f":"IF(OR(BP$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BP$3,$H325/$G325,$H325-SUM($I325:BO325)))","v":0},{"$f":"IF(OR(BQ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BQ$3,$H325/$G325,$H325-SUM($I325:BP325)))","v":0},{"$f":"IF(OR(BR$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BR$3,$H325/$G325,$H325-SUM($I325:BQ325)))","v":0},{"$f":"IF(OR(BS$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BS$3,$H325/$G325,$H325-SUM($I325:BR325)))","v":0},{"$f":"IF(OR(BT$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BT$3,$H325/$G325,$H325-SUM($I325:BS325)))","v":0},{"$f":"IF(OR(BU$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BU$3,$H325/$G325,$H325-SUM($I325:BT325)))","v":0},{"$f":"IF(OR(BV$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BV$3,$H325/$G325,$H325-SUM($I325:BU325)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A299)","v":40.200000000000003},{"$f":"Y310","v":0},null,{"$f":"IF(OR(J$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>J$3,$H326/$G326,$H326-SUM($I326:I326)))","v":0},{"$f":"IF(OR(K$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>K$3,$H326/$G326,$H326-SUM($I326:J326)))","v":0},{"$f":"IF(OR(L$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>L$3,$H326/$G326,$H326-SUM($I326:K326)))","v":0},{"$f":"IF(OR(M$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>M$3,$H326/$G326,$H326-SUM($I326:L326)))","v":0},{"$f":"IF(OR(N$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>N$3,$H326/$G326,$H326-SUM($I326:M326)))","v":0},{"$f":"IF(OR(O$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>O$3,$H326/$G326,$H326-SUM($I326:N326)))","v":0},{"$f":"IF(OR(P$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>P$3,$H326/$G326,$H326-SUM($I326:O326)))","v":0},{"$f":"IF(OR(Q$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Q$3,$H326/$G326,$H326-SUM($I326:P326)))","v":0},{"$f":"IF(OR(R$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>R$3,$H326/$G326,$H326-SUM($I326:Q326)))","v":0},{"$f":"IF(OR(S$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>S$3,$H326/$G326,$H326-SUM($I326:R326)))","v":0},{"$f":"IF(OR(T$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>T$3,$H326/$G326,$H326-SUM($I326:S326)))","v":0},{"$f":"IF(OR(U$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>U$3,$H326/$G326,$H326-SUM($I326:T326)))","v":0},{"$f":"IF(OR(V$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>V$3,$H326/$G326,$H326-SUM($I326:U326)))","v":0},{"$f":"IF(OR(W$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>W$3,$H326/$G326,$H326-SUM($I326:V326)))","v":0},{"$f":"IF(OR(X$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>X$3,$H326/$G326,$H326-SUM($I326:W326)))","v":0},{"$f":"IF(OR(Y$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Y$3,$H326/$G326,$H326-SUM($I326:X326)))","v":0},{"$f":"IF(OR(Z$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Z$3,$H326/$G326,$H326-SUM($I326:Y326)))","v":0},{"$f":"IF(OR(AA$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AA$3,$H326/$G326,$H326-SUM($I326:Z326)))","v":0},{"$f":"IF(OR(AB$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AB$3,$H326/$G326,$H326-SUM($I326:AA326)))","v":0},{"$f":"IF(OR(AC$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AC$3,$H326/$G326,$H326-SUM($I326:AB326)))","v":0},{"$f":"IF(OR(AD$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AD$3,$H326/$G326,$H326-SUM($I326:AC326)))","v":0},{"$f":"IF(OR(AE$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AE$3,$H326/$G326,$H326-SUM($I326:AD326)))","v":0},{"$f":"IF(OR(AF$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AF$3,$H326/$G326,$H326-SUM($I326:AE326)))","v":0},{"$f":"IF(OR(AG$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AG$3,$H326/$G326,$H326-SUM($I326:AF326)))","v":0},{"$f":"IF(OR(AH$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AH$3,$H326/$G326,$H326-SUM($I326:AG326)))","v":0},{"$f":"IF(OR(AI$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AI$3,$H326/$G326,$H326-SUM($I326:AH326)))","v":0},{"$f":"IF(OR(AJ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AJ$3,$H326/$G326,$H326-SUM($I326:AI326)))","v":0},{"$f":"IF(OR(AK$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AK$3,$H326/$G326,$H326-SUM($I326:AJ326)))","v":0},{"$f":"IF(OR(AL$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AL$3,$H326/$G326,$H326-SUM($I326:AK326)))","v":0},{"$f":"IF(OR(AM$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AM$3,$H326/$G326,$H326-SUM($I326:AL326)))","v":0},{"$f":"IF(OR(AN$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AN$3,$H326/$G326,$H326-SUM($I326:AM326)))","v":0},{"$f":"IF(OR(AO$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AO$3,$H326/$G326,$H326-SUM($I326:AN326)))","v":0},{"$f":"IF(OR(AP$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AP$3,$H326/$G326,$H326-SUM($I326:AO326)))","v":0},{"$f":"IF(OR(AQ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AQ$3,$H326/$G326,$H326-SUM($I326:AP326)))","v":0},{"$f":"IF(OR(AR$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AR$3,$H326/$G326,$H326-SUM($I326:AQ326)))","v":0},{"$f":"IF(OR(AS$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AS$3,$H326/$G326,$H326-SUM($I326:AR326)))","v":0},{"$f":"IF(OR(AT$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AT$3,$H326/$G326,$H326-SUM($I326:AS326)))","v":0},{"$f":"IF(OR(AU$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AU$3,$H326/$G326,$H326-SUM($I326:AT326)))","v":0},{"$f":"IF(OR(AV$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AV$3,$H326/$G326,$H326-SUM($I326:AU326)))","v":0},{"$f":"IF(OR(AW$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AW$3,$H326/$G326,$H326-SUM($I326:AV326)))","v":0},{"$f":"IF(OR(AX$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AX$3,$H326/$G326,$H326-SUM($I326:AW326)))","v":0},{"$f":"IF(OR(AY$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AY$3,$H326/$G326,$H326-SUM($I326:AX326)))","v":0},{"$f":"IF(OR(AZ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AZ$3,$H326/$G326,$H326-SUM($I326:AY326)))","v":0},{"$f":"IF(OR(BA$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BA$3,$H326/$G326,$H326-SUM($I326:AZ326)))","v":0},{"$f":"IF(OR(BB$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BB$3,$H326/$G326,$H326-SUM($I326:BA326)))","v":0},{"$f":"IF(OR(BC$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BC$3,$H326/$G326,$H326-SUM($I326:BB326)))","v":0},{"$f":"IF(OR(BD$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BD$3,$H326/$G326,$H326-SUM($I326:BC326)))","v":0},{"$f":"IF(OR(BE$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BE$3,$H326/$G326,$H326-SUM($I326:BD326)))","v":0},{"$f":"IF(OR(BF$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BF$3,$H326/$G326,$H326-SUM($I326:BE326)))","v":0},{"$f":"IF(OR(BG$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BG$3,$H326/$G326,$H326-SUM($I326:BF326)))","v":0},{"$f":"IF(OR(BH$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BH$3,$H326/$G326,$H326-SUM($I326:BG326)))","v":0},{"$f":"IF(OR(BI$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BI$3,$H326/$G326,$H326-SUM($I326:BH326)))","v":0},{"$f":"IF(OR(BJ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BJ$3,$H326/$G326,$H326-SUM($I326:BI326)))","v":0},{"$f":"IF(OR(BK$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BK$3,$H326/$G326,$H326-SUM($I326:BJ326)))","v":0},{"$f":"IF(OR(BL$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BL$3,$H326/$G326,$H326-SUM($I326:BK326)))","v":0},{"$f":"IF(OR(BM$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BM$3,$H326/$G326,$H326-SUM($I326:BL326)))","v":0},{"$f":"IF(OR(BN$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BN$3,$H326/$G326,$H326-SUM($I326:BM326)))","v":0},{"$f":"IF(OR(BO$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BO$3,$H326/$G326,$H326-SUM($I326:BN326)))","v":0},{"$f":"IF(OR(BP$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BP$3,$H326/$G326,$H326-SUM($I326:BO326)))","v":0},{"$f":"IF(OR(BQ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BQ$3,$H326/$G326,$H326-SUM($I326:BP326)))","v":0},{"$f":"IF(OR(BR$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BR$3,$H326/$G326,$H326-SUM($I326:BQ326)))","v":0},{"$f":"IF(OR(BS$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BS$3,$H326/$G326,$H326-SUM($I326:BR326)))","v":0},{"$f":"IF(OR(BT$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BT$3,$H326/$G326,$H326-SUM($I326:BS326)))","v":0},{"$f":"IF(OR(BU$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BU$3,$H326/$G326,$H326-SUM($I326:BT326)))","v":0},{"$f":"IF(OR(BV$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BV$3,$H326/$G326,$H326-SUM($I326:BU326)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G326","v":40.200000000000003},{"$f":"Z310","v":0},null,{"$f":"IF(OR(J$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>J$3,$H327/$G327,$H327-SUM($I327:I327)))","v":0},{"$f":"IF(OR(K$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>K$3,$H327/$G327,$H327-SUM($I327:J327)))","v":0},{"$f":"IF(OR(L$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>L$3,$H327/$G327,$H327-SUM($I327:K327)))","v":0},{"$f":"IF(OR(M$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>M$3,$H327/$G327,$H327-SUM($I327:L327)))","v":0},{"$f":"IF(OR(N$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>N$3,$H327/$G327,$H327-SUM($I327:M327)))","v":0},{"$f":"IF(OR(O$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>O$3,$H327/$G327,$H327-SUM($I327:N327)))","v":0},{"$f":"IF(OR(P$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>P$3,$H327/$G327,$H327-SUM($I327:O327)))","v":0},{"$f":"IF(OR(Q$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Q$3,$H327/$G327,$H327-SUM($I327:P327)))","v":0},{"$f":"IF(OR(R$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>R$3,$H327/$G327,$H327-SUM($I327:Q327)))","v":0},{"$f":"IF(OR(S$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>S$3,$H327/$G327,$H327-SUM($I327:R327)))","v":0},{"$f":"IF(OR(T$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>T$3,$H327/$G327,$H327-SUM($I327:S327)))","v":0},{"$f":"IF(OR(U$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>U$3,$H327/$G327,$H327-SUM($I327:T327)))","v":0},{"$f":"IF(OR(V$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>V$3,$H327/$G327,$H327-SUM($I327:U327)))","v":0},{"$f":"IF(OR(W$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>W$3,$H327/$G327,$H327-SUM($I327:V327)))","v":0},{"$f":"IF(OR(X$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>X$3,$H327/$G327,$H327-SUM($I327:W327)))","v":0},{"$f":"IF(OR(Y$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Y$3,$H327/$G327,$H327-SUM($I327:X327)))","v":0},{"$f":"IF(OR(Z$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Z$3,$H327/$G327,$H327-SUM($I327:Y327)))","v":0},{"$f":"IF(OR(AA$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AA$3,$H327/$G327,$H327-SUM($I327:Z327)))","v":0},{"$f":"IF(OR(AB$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AB$3,$H327/$G327,$H327-SUM($I327:AA327)))","v":0},{"$f":"IF(OR(AC$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AC$3,$H327/$G327,$H327-SUM($I327:AB327)))","v":0},{"$f":"IF(OR(AD$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AD$3,$H327/$G327,$H327-SUM($I327:AC327)))","v":0},{"$f":"IF(OR(AE$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AE$3,$H327/$G327,$H327-SUM($I327:AD327)))","v":0},{"$f":"IF(OR(AF$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AF$3,$H327/$G327,$H327-SUM($I327:AE327)))","v":0},{"$f":"IF(OR(AG$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AG$3,$H327/$G327,$H327-SUM($I327:AF327)))","v":0},{"$f":"IF(OR(AH$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AH$3,$H327/$G327,$H327-SUM($I327:AG327)))","v":0},{"$f":"IF(OR(AI$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AI$3,$H327/$G327,$H327-SUM($I327:AH327)))","v":0},{"$f":"IF(OR(AJ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AJ$3,$H327/$G327,$H327-SUM($I327:AI327)))","v":0},{"$f":"IF(OR(AK$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AK$3,$H327/$G327,$H327-SUM($I327:AJ327)))","v":0},{"$f":"IF(OR(AL$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AL$3,$H327/$G327,$H327-SUM($I327:AK327)))","v":0},{"$f":"IF(OR(AM$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AM$3,$H327/$G327,$H327-SUM($I327:AL327)))","v":0},{"$f":"IF(OR(AN$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AN$3,$H327/$G327,$H327-SUM($I327:AM327)))","v":0},{"$f":"IF(OR(AO$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AO$3,$H327/$G327,$H327-SUM($I327:AN327)))","v":0},{"$f":"IF(OR(AP$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AP$3,$H327/$G327,$H327-SUM($I327:AO327)))","v":0},{"$f":"IF(OR(AQ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AQ$3,$H327/$G327,$H327-SUM($I327:AP327)))","v":0},{"$f":"IF(OR(AR$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AR$3,$H327/$G327,$H327-SUM($I327:AQ327)))","v":0},{"$f":"IF(OR(AS$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AS$3,$H327/$G327,$H327-SUM($I327:AR327)))","v":0},{"$f":"IF(OR(AT$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AT$3,$H327/$G327,$H327-SUM($I327:AS327)))","v":0},{"$f":"IF(OR(AU$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AU$3,$H327/$G327,$H327-SUM($I327:AT327)))","v":0},{"$f":"IF(OR(AV$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AV$3,$H327/$G327,$H327-SUM($I327:AU327)))","v":0},{"$f":"IF(OR(AW$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AW$3,$H327/$G327,$H327-SUM($I327:AV327)))","v":0},{"$f":"IF(OR(AX$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AX$3,$H327/$G327,$H327-SUM($I327:AW327)))","v":0},{"$f":"IF(OR(AY$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AY$3,$H327/$G327,$H327-SUM($I327:AX327)))","v":0},{"$f":"IF(OR(AZ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AZ$3,$H327/$G327,$H327-SUM($I327:AY327)))","v":0},{"$f":"IF(OR(BA$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BA$3,$H327/$G327,$H327-SUM($I327:AZ327)))","v":0},{"$f":"IF(OR(BB$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BB$3,$H327/$G327,$H327-SUM($I327:BA327)))","v":0},{"$f":"IF(OR(BC$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BC$3,$H327/$G327,$H327-SUM($I327:BB327)))","v":0},{"$f":"IF(OR(BD$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BD$3,$H327/$G327,$H327-SUM($I327:BC327)))","v":0},{"$f":"IF(OR(BE$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BE$3,$H327/$G327,$H327-SUM($I327:BD327)))","v":0},{"$f":"IF(OR(BF$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BF$3,$H327/$G327,$H327-SUM($I327:BE327)))","v":0},{"$f":"IF(OR(BG$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BG$3,$H327/$G327,$H327-SUM($I327:BF327)))","v":0},{"$f":"IF(OR(BH$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BH$3,$H327/$G327,$H327-SUM($I327:BG327)))","v":0},{"$f":"IF(OR(BI$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BI$3,$H327/$G327,$H327-SUM($I327:BH327)))","v":0},{"$f":"IF(OR(BJ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BJ$3,$H327/$G327,$H327-SUM($I327:BI327)))","v":0},{"$f":"IF(OR(BK$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BK$3,$H327/$G327,$H327-SUM($I327:BJ327)))","v":0},{"$f":"IF(OR(BL$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BL$3,$H327/$G327,$H327-SUM($I327:BK327)))","v":0},{"$f":"IF(OR(BM$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BM$3,$H327/$G327,$H327-SUM($I327:BL327)))","v":0},{"$f":"IF(OR(BN$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BN$3,$H327/$G327,$H327-SUM($I327:BM327)))","v":0},{"$f":"IF(OR(BO$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BO$3,$H327/$G327,$H327-SUM($I327:BN327)))","v":0},{"$f":"IF(OR(BP$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BP$3,$H327/$G327,$H327-SUM($I327:BO327)))","v":0},{"$f":"IF(OR(BQ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BQ$3,$H327/$G327,$H327-SUM($I327:BP327)))","v":0},{"$f":"IF(OR(BR$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BR$3,$H327/$G327,$H327-SUM($I327:BQ327)))","v":0},{"$f":"IF(OR(BS$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BS$3,$H327/$G327,$H327-SUM($I327:BR327)))","v":0},{"$f":"IF(OR(BT$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BT$3,$H327/$G327,$H327-SUM($I327:BS327)))","v":0},{"$f":"IF(OR(BU$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BU$3,$H327/$G327,$H327-SUM($I327:BT327)))","v":0},{"$f":"IF(OR(BV$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BV$3,$H327/$G327,$H327-SUM($I327:BU327)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,40.200000000000003,{"$f":"AA310","v":0},null,{"$f":"IF(OR(J$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>J$3,$H328/$G328,$H328-SUM($I328:I328)))","v":0},{"$f":"IF(OR(K$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>K$3,$H328/$G328,$H328-SUM($I328:J328)))","v":0},{"$f":"IF(OR(L$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>L$3,$H328/$G328,$H328-SUM($I328:K328)))","v":0},{"$f":"IF(OR(M$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>M$3,$H328/$G328,$H328-SUM($I328:L328)))","v":0},{"$f":"IF(OR(N$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>N$3,$H328/$G328,$H328-SUM($I328:M328)))","v":0},{"$f":"IF(OR(O$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>O$3,$H328/$G328,$H328-SUM($I328:N328)))","v":0},{"$f":"IF(OR(P$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>P$3,$H328/$G328,$H328-SUM($I328:O328)))","v":0},{"$f":"IF(OR(Q$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Q$3,$H328/$G328,$H328-SUM($I328:P328)))","v":0},{"$f":"IF(OR(R$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>R$3,$H328/$G328,$H328-SUM($I328:Q328)))","v":0},{"$f":"IF(OR(S$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>S$3,$H328/$G328,$H328-SUM($I328:R328)))","v":0},{"$f":"IF(OR(T$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>T$3,$H328/$G328,$H328-SUM($I328:S328)))","v":0},{"$f":"IF(OR(U$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>U$3,$H328/$G328,$H328-SUM($I328:T328)))","v":0},{"$f":"IF(OR(V$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>V$3,$H328/$G328,$H328-SUM($I328:U328)))","v":0},{"$f":"IF(OR(W$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>W$3,$H328/$G328,$H328-SUM($I328:V328)))","v":0},{"$f":"IF(OR(X$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>X$3,$H328/$G328,$H328-SUM($I328:W328)))","v":0},{"$f":"IF(OR(Y$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Y$3,$H328/$G328,$H328-SUM($I328:X328)))","v":0},{"$f":"IF(OR(Z$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Z$3,$H328/$G328,$H328-SUM($I328:Y328)))","v":0},{"$f":"IF(OR(AA$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AA$3,$H328/$G328,$H328-SUM($I328:Z328)))","v":0},{"$f":"IF(OR(AB$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AB$3,$H328/$G328,$H328-SUM($I328:AA328)))","v":0},{"$f":"IF(OR(AC$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AC$3,$H328/$G328,$H328-SUM($I328:AB328)))","v":0},{"$f":"IF(OR(AD$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AD$3,$H328/$G328,$H328-SUM($I328:AC328)))","v":0},{"$f":"IF(OR(AE$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AE$3,$H328/$G328,$H328-SUM($I328:AD328)))","v":0},{"$f":"IF(OR(AF$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AF$3,$H328/$G328,$H328-SUM($I328:AE328)))","v":0},{"$f":"IF(OR(AG$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AG$3,$H328/$G328,$H328-SUM($I328:AF328)))","v":0},{"$f":"IF(OR(AH$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AH$3,$H328/$G328,$H328-SUM($I328:AG328)))","v":0},{"$f":"IF(OR(AI$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AI$3,$H328/$G328,$H328-SUM($I328:AH328)))","v":0},{"$f":"IF(OR(AJ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AJ$3,$H328/$G328,$H328-SUM($I328:AI328)))","v":0},{"$f":"IF(OR(AK$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AK$3,$H328/$G328,$H328-SUM($I328:AJ328)))","v":0},{"$f":"IF(OR(AL$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AL$3,$H328/$G328,$H328-SUM($I328:AK328)))","v":0},{"$f":"IF(OR(AM$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AM$3,$H328/$G328,$H328-SUM($I328:AL328)))","v":0},{"$f":"IF(OR(AN$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AN$3,$H328/$G328,$H328-SUM($I328:AM328)))","v":0},{"$f":"IF(OR(AO$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AO$3,$H328/$G328,$H328-SUM($I328:AN328)))","v":0},{"$f":"IF(OR(AP$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AP$3,$H328/$G328,$H328-SUM($I328:AO328)))","v":0},{"$f":"IF(OR(AQ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AQ$3,$H328/$G328,$H328-SUM($I328:AP328)))","v":0},{"$f":"IF(OR(AR$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AR$3,$H328/$G328,$H328-SUM($I328:AQ328)))","v":0},{"$f":"IF(OR(AS$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AS$3,$H328/$G328,$H328-SUM($I328:AR328)))","v":0},{"$f":"IF(OR(AT$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AT$3,$H328/$G328,$H328-SUM($I328:AS328)))","v":0},{"$f":"IF(OR(AU$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AU$3,$H328/$G328,$H328-SUM($I328:AT328)))","v":0},{"$f":"IF(OR(AV$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AV$3,$H328/$G328,$H328-SUM($I328:AU328)))","v":0},{"$f":"IF(OR(AW$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AW$3,$H328/$G328,$H328-SUM($I328:AV328)))","v":0},{"$f":"IF(OR(AX$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AX$3,$H328/$G328,$H328-SUM($I328:AW328)))","v":0},{"$f":"IF(OR(AY$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AY$3,$H328/$G328,$H328-SUM($I328:AX328)))","v":0},{"$f":"IF(OR(AZ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AZ$3,$H328/$G328,$H328-SUM($I328:AY328)))","v":0},{"$f":"IF(OR(BA$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BA$3,$H328/$G328,$H328-SUM($I328:AZ328)))","v":0},{"$f":"IF(OR(BB$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BB$3,$H328/$G328,$H328-SUM($I328:BA328)))","v":0},{"$f":"IF(OR(BC$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BC$3,$H328/$G328,$H328-SUM($I328:BB328)))","v":0},{"$f":"IF(OR(BD$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BD$3,$H328/$G328,$H328-SUM($I328:BC328)))","v":0},{"$f":"IF(OR(BE$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BE$3,$H328/$G328,$H328-SUM($I328:BD328)))","v":0},{"$f":"IF(OR(BF$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BF$3,$H328/$G328,$H328-SUM($I328:BE328)))","v":0},{"$f":"IF(OR(BG$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BG$3,$H328/$G328,$H328-SUM($I328:BF328)))","v":0},{"$f":"IF(OR(BH$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BH$3,$H328/$G328,$H328-SUM($I328:BG328)))","v":0},{"$f":"IF(OR(BI$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BI$3,$H328/$G328,$H328-SUM($I328:BH328)))","v":0},{"$f":"IF(OR(BJ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BJ$3,$H328/$G328,$H328-SUM($I328:BI328)))","v":0},{"$f":"IF(OR(BK$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BK$3,$H328/$G328,$H328-SUM($I328:BJ328)))","v":0},{"$f":"IF(OR(BL$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BL$3,$H328/$G328,$H328-SUM($I328:BK328)))","v":0},{"$f":"IF(OR(BM$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BM$3,$H328/$G328,$H328-SUM($I328:BL328)))","v":0},{"$f":"IF(OR(BN$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BN$3,$H328/$G328,$H328-SUM($I328:BM328)))","v":0},{"$f":"IF(OR(BO$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BO$3,$H328/$G328,$H328-SUM($I328:BN328)))","v":0},{"$f":"IF(OR(BP$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BP$3,$H328/$G328,$H328-SUM($I328:BO328)))","v":0},{"$f":"IF(OR(BQ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BQ$3,$H328/$G328,$H328-SUM($I328:BP328)))","v":0},{"$f":"IF(OR(BR$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BR$3,$H328/$G328,$H328-SUM($I328:BQ328)))","v":0},{"$f":"IF(OR(BS$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BS$3,$H328/$G328,$H328-SUM($I328:BR328)))","v":0},{"$f":"IF(OR(BT$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BT$3,$H328/$G328,$H328-SUM($I328:BS328)))","v":0},{"$f":"IF(OR(BU$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BU$3,$H328/$G328,$H328-SUM($I328:BT328)))","v":0},{"$f":"IF(OR(BV$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BV$3,$H328/$G328,$H328-SUM($I328:BU328)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,40.200000000000003,{"$f":"AB310","v":0},null,{"$f":"IF(OR(J$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>J$3,$H329/$G329,$H329-SUM($I329:I329)))","v":0},{"$f":"IF(OR(K$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>K$3,$H329/$G329,$H329-SUM($I329:J329)))","v":0},{"$f":"IF(OR(L$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>L$3,$H329/$G329,$H329-SUM($I329:K329)))","v":0},{"$f":"IF(OR(M$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>M$3,$H329/$G329,$H329-SUM($I329:L329)))","v":0},{"$f":"IF(OR(N$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>N$3,$H329/$G329,$H329-SUM($I329:M329)))","v":0},{"$f":"IF(OR(O$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>O$3,$H329/$G329,$H329-SUM($I329:N329)))","v":0},{"$f":"IF(OR(P$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>P$3,$H329/$G329,$H329-SUM($I329:O329)))","v":0},{"$f":"IF(OR(Q$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Q$3,$H329/$G329,$H329-SUM($I329:P329)))","v":0},{"$f":"IF(OR(R$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>R$3,$H329/$G329,$H329-SUM($I329:Q329)))","v":0},{"$f":"IF(OR(S$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>S$3,$H329/$G329,$H329-SUM($I329:R329)))","v":0},{"$f":"IF(OR(T$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>T$3,$H329/$G329,$H329-SUM($I329:S329)))","v":0},{"$f":"IF(OR(U$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>U$3,$H329/$G329,$H329-SUM($I329:T329)))","v":0},{"$f":"IF(OR(V$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>V$3,$H329/$G329,$H329-SUM($I329:U329)))","v":0},{"$f":"IF(OR(W$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>W$3,$H329/$G329,$H329-SUM($I329:V329)))","v":0},{"$f":"IF(OR(X$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>X$3,$H329/$G329,$H329-SUM($I329:W329)))","v":0},{"$f":"IF(OR(Y$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Y$3,$H329/$G329,$H329-SUM($I329:X329)))","v":0},{"$f":"IF(OR(Z$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Z$3,$H329/$G329,$H329-SUM($I329:Y329)))","v":0},{"$f":"IF(OR(AA$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AA$3,$H329/$G329,$H329-SUM($I329:Z329)))","v":0},{"$f":"IF(OR(AB$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AB$3,$H329/$G329,$H329-SUM($I329:AA329)))","v":0},{"$f":"IF(OR(AC$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AC$3,$H329/$G329,$H329-SUM($I329:AB329)))","v":0},{"$f":"IF(OR(AD$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AD$3,$H329/$G329,$H329-SUM($I329:AC329)))","v":0},{"$f":"IF(OR(AE$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AE$3,$H329/$G329,$H329-SUM($I329:AD329)))","v":0},{"$f":"IF(OR(AF$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AF$3,$H329/$G329,$H329-SUM($I329:AE329)))","v":0},{"$f":"IF(OR(AG$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AG$3,$H329/$G329,$H329-SUM($I329:AF329)))","v":0},{"$f":"IF(OR(AH$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AH$3,$H329/$G329,$H329-SUM($I329:AG329)))","v":0},{"$f":"IF(OR(AI$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AI$3,$H329/$G329,$H329-SUM($I329:AH329)))","v":0},{"$f":"IF(OR(AJ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AJ$3,$H329/$G329,$H329-SUM($I329:AI329)))","v":0},{"$f":"IF(OR(AK$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AK$3,$H329/$G329,$H329-SUM($I329:AJ329)))","v":0},{"$f":"IF(OR(AL$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AL$3,$H329/$G329,$H329-SUM($I329:AK329)))","v":0},{"$f":"IF(OR(AM$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AM$3,$H329/$G329,$H329-SUM($I329:AL329)))","v":0},{"$f":"IF(OR(AN$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AN$3,$H329/$G329,$H329-SUM($I329:AM329)))","v":0},{"$f":"IF(OR(AO$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AO$3,$H329/$G329,$H329-SUM($I329:AN329)))","v":0},{"$f":"IF(OR(AP$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AP$3,$H329/$G329,$H329-SUM($I329:AO329)))","v":0},{"$f":"IF(OR(AQ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AQ$3,$H329/$G329,$H329-SUM($I329:AP329)))","v":0},{"$f":"IF(OR(AR$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AR$3,$H329/$G329,$H329-SUM($I329:AQ329)))","v":0},{"$f":"IF(OR(AS$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AS$3,$H329/$G329,$H329-SUM($I329:AR329)))","v":0},{"$f":"IF(OR(AT$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AT$3,$H329/$G329,$H329-SUM($I329:AS329)))","v":0},{"$f":"IF(OR(AU$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AU$3,$H329/$G329,$H329-SUM($I329:AT329)))","v":0},{"$f":"IF(OR(AV$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AV$3,$H329/$G329,$H329-SUM($I329:AU329)))","v":0},{"$f":"IF(OR(AW$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AW$3,$H329/$G329,$H329-SUM($I329:AV329)))","v":0},{"$f":"IF(OR(AX$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AX$3,$H329/$G329,$H329-SUM($I329:AW329)))","v":0},{"$f":"IF(OR(AY$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AY$3,$H329/$G329,$H329-SUM($I329:AX329)))","v":0},{"$f":"IF(OR(AZ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AZ$3,$H329/$G329,$H329-SUM($I329:AY329)))","v":0},{"$f":"IF(OR(BA$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BA$3,$H329/$G329,$H329-SUM($I329:AZ329)))","v":0},{"$f":"IF(OR(BB$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BB$3,$H329/$G329,$H329-SUM($I329:BA329)))","v":0},{"$f":"IF(OR(BC$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BC$3,$H329/$G329,$H329-SUM($I329:BB329)))","v":0},{"$f":"IF(OR(BD$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BD$3,$H329/$G329,$H329-SUM($I329:BC329)))","v":0},{"$f":"IF(OR(BE$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BE$3,$H329/$G329,$H329-SUM($I329:BD329)))","v":0},{"$f":"IF(OR(BF$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BF$3,$H329/$G329,$H329-SUM($I329:BE329)))","v":0},{"$f":"IF(OR(BG$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BG$3,$H329/$G329,$H329-SUM($I329:BF329)))","v":0},{"$f":"IF(OR(BH$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BH$3,$H329/$G329,$H329-SUM($I329:BG329)))","v":0},{"$f":"IF(OR(BI$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BI$3,$H329/$G329,$H329-SUM($I329:BH329)))","v":0},{"$f":"IF(OR(BJ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BJ$3,$H329/$G329,$H329-SUM($I329:BI329)))","v":0},{"$f":"IF(OR(BK$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BK$3,$H329/$G329,$H329-SUM($I329:BJ329)))","v":0},{"$f":"IF(OR(BL$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BL$3,$H329/$G329,$H329-SUM($I329:BK329)))","v":0},{"$f":"IF(OR(BM$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BM$3,$H329/$G329,$H329-SUM($I329:BL329)))","v":0},{"$f":"IF(OR(BN$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BN$3,$H329/$G329,$H329-SUM($I329:BM329)))","v":0},{"$f":"IF(OR(BO$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BO$3,$H329/$G329,$H329-SUM($I329:BN329)))","v":0},{"$f":"IF(OR(BP$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BP$3,$H329/$G329,$H329-SUM($I329:BO329)))","v":0},{"$f":"IF(OR(BQ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BQ$3,$H329/$G329,$H329-SUM($I329:BP329)))","v":0},{"$f":"IF(OR(BR$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BR$3,$H329/$G329,$H329-SUM($I329:BQ329)))","v":0},{"$f":"IF(OR(BS$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BS$3,$H329/$G329,$H329-SUM($I329:BR329)))","v":0},{"$f":"IF(OR(BT$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BT$3,$H329/$G329,$H329-SUM($I329:BS329)))","v":0},{"$f":"IF(OR(BU$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BU$3,$H329/$G329,$H329-SUM($I329:BT329)))","v":0},{"$f":"IF(OR(BV$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BV$3,$H329/$G329,$H329-SUM($I329:BU329)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,40.200000000000003,{"$f":"AC310","v":0},null,{"$f":"IF(OR(J$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>J$3,$H330/$G330,$H330-SUM($I330:I330)))","v":0},{"$f":"IF(OR(K$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>K$3,$H330/$G330,$H330-SUM($I330:J330)))","v":0},{"$f":"IF(OR(L$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>L$3,$H330/$G330,$H330-SUM($I330:K330)))","v":0},{"$f":"IF(OR(M$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>M$3,$H330/$G330,$H330-SUM($I330:L330)))","v":0},{"$f":"IF(OR(N$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>N$3,$H330/$G330,$H330-SUM($I330:M330)))","v":0},{"$f":"IF(OR(O$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>O$3,$H330/$G330,$H330-SUM($I330:N330)))","v":0},{"$f":"IF(OR(P$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>P$3,$H330/$G330,$H330-SUM($I330:O330)))","v":0},{"$f":"IF(OR(Q$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Q$3,$H330/$G330,$H330-SUM($I330:P330)))","v":0},{"$f":"IF(OR(R$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>R$3,$H330/$G330,$H330-SUM($I330:Q330)))","v":0},{"$f":"IF(OR(S$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>S$3,$H330/$G330,$H330-SUM($I330:R330)))","v":0},{"$f":"IF(OR(T$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>T$3,$H330/$G330,$H330-SUM($I330:S330)))","v":0},{"$f":"IF(OR(U$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>U$3,$H330/$G330,$H330-SUM($I330:T330)))","v":0},{"$f":"IF(OR(V$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>V$3,$H330/$G330,$H330-SUM($I330:U330)))","v":0},{"$f":"IF(OR(W$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>W$3,$H330/$G330,$H330-SUM($I330:V330)))","v":0},{"$f":"IF(OR(X$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>X$3,$H330/$G330,$H330-SUM($I330:W330)))","v":0},{"$f":"IF(OR(Y$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Y$3,$H330/$G330,$H330-SUM($I330:X330)))","v":0},{"$f":"IF(OR(Z$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Z$3,$H330/$G330,$H330-SUM($I330:Y330)))","v":0},{"$f":"IF(OR(AA$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AA$3,$H330/$G330,$H330-SUM($I330:Z330)))","v":0},{"$f":"IF(OR(AB$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AB$3,$H330/$G330,$H330-SUM($I330:AA330)))","v":0},{"$f":"IF(OR(AC$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AC$3,$H330/$G330,$H330-SUM($I330:AB330)))","v":0},{"$f":"IF(OR(AD$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AD$3,$H330/$G330,$H330-SUM($I330:AC330)))","v":0},{"$f":"IF(OR(AE$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AE$3,$H330/$G330,$H330-SUM($I330:AD330)))","v":0},{"$f":"IF(OR(AF$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AF$3,$H330/$G330,$H330-SUM($I330:AE330)))","v":0},{"$f":"IF(OR(AG$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AG$3,$H330/$G330,$H330-SUM($I330:AF330)))","v":0},{"$f":"IF(OR(AH$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AH$3,$H330/$G330,$H330-SUM($I330:AG330)))","v":0},{"$f":"IF(OR(AI$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AI$3,$H330/$G330,$H330-SUM($I330:AH330)))","v":0},{"$f":"IF(OR(AJ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AJ$3,$H330/$G330,$H330-SUM($I330:AI330)))","v":0},{"$f":"IF(OR(AK$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AK$3,$H330/$G330,$H330-SUM($I330:AJ330)))","v":0},{"$f":"IF(OR(AL$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AL$3,$H330/$G330,$H330-SUM($I330:AK330)))","v":0},{"$f":"IF(OR(AM$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AM$3,$H330/$G330,$H330-SUM($I330:AL330)))","v":0},{"$f":"IF(OR(AN$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AN$3,$H330/$G330,$H330-SUM($I330:AM330)))","v":0},{"$f":"IF(OR(AO$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AO$3,$H330/$G330,$H330-SUM($I330:AN330)))","v":0},{"$f":"IF(OR(AP$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AP$3,$H330/$G330,$H330-SUM($I330:AO330)))","v":0},{"$f":"IF(OR(AQ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AQ$3,$H330/$G330,$H330-SUM($I330:AP330)))","v":0},{"$f":"IF(OR(AR$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AR$3,$H330/$G330,$H330-SUM($I330:AQ330)))","v":0},{"$f":"IF(OR(AS$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AS$3,$H330/$G330,$H330-SUM($I330:AR330)))","v":0},{"$f":"IF(OR(AT$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AT$3,$H330/$G330,$H330-SUM($I330:AS330)))","v":0},{"$f":"IF(OR(AU$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AU$3,$H330/$G330,$H330-SUM($I330:AT330)))","v":0},{"$f":"IF(OR(AV$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AV$3,$H330/$G330,$H330-SUM($I330:AU330)))","v":0},{"$f":"IF(OR(AW$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AW$3,$H330/$G330,$H330-SUM($I330:AV330)))","v":0},{"$f":"IF(OR(AX$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AX$3,$H330/$G330,$H330-SUM($I330:AW330)))","v":0},{"$f":"IF(OR(AY$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AY$3,$H330/$G330,$H330-SUM($I330:AX330)))","v":0},{"$f":"IF(OR(AZ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AZ$3,$H330/$G330,$H330-SUM($I330:AY330)))","v":0},{"$f":"IF(OR(BA$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BA$3,$H330/$G330,$H330-SUM($I330:AZ330)))","v":0},{"$f":"IF(OR(BB$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BB$3,$H330/$G330,$H330-SUM($I330:BA330)))","v":0},{"$f":"IF(OR(BC$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BC$3,$H330/$G330,$H330-SUM($I330:BB330)))","v":0},{"$f":"IF(OR(BD$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BD$3,$H330/$G330,$H330-SUM($I330:BC330)))","v":0},{"$f":"IF(OR(BE$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BE$3,$H330/$G330,$H330-SUM($I330:BD330)))","v":0},{"$f":"IF(OR(BF$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BF$3,$H330/$G330,$H330-SUM($I330:BE330)))","v":0},{"$f":"IF(OR(BG$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BG$3,$H330/$G330,$H330-SUM($I330:BF330)))","v":0},{"$f":"IF(OR(BH$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BH$3,$H330/$G330,$H330-SUM($I330:BG330)))","v":0},{"$f":"IF(OR(BI$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BI$3,$H330/$G330,$H330-SUM($I330:BH330)))","v":0},{"$f":"IF(OR(BJ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BJ$3,$H330/$G330,$H330-SUM($I330:BI330)))","v":0},{"$f":"IF(OR(BK$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BK$3,$H330/$G330,$H330-SUM($I330:BJ330)))","v":0},{"$f":"IF(OR(BL$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BL$3,$H330/$G330,$H330-SUM($I330:BK330)))","v":0},{"$f":"IF(OR(BM$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BM$3,$H330/$G330,$H330-SUM($I330:BL330)))","v":0},{"$f":"IF(OR(BN$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BN$3,$H330/$G330,$H330-SUM($I330:BM330)))","v":0},{"$f":"IF(OR(BO$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BO$3,$H330/$G330,$H330-SUM($I330:BN330)))","v":0},{"$f":"IF(OR(BP$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BP$3,$H330/$G330,$H330-SUM($I330:BO330)))","v":0},{"$f":"IF(OR(BQ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BQ$3,$H330/$G330,$H330-SUM($I330:BP330)))","v":0},{"$f":"IF(OR(BR$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BR$3,$H330/$G330,$H330-SUM($I330:BQ330)))","v":0},{"$f":"IF(OR(BS$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BS$3,$H330/$G330,$H330-SUM($I330:BR330)))","v":0},{"$f":"IF(OR(BT$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BT$3,$H330/$G330,$H330-SUM($I330:BS330)))","v":0},{"$f":"IF(OR(BU$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BU$3,$H330/$G330,$H330-SUM($I330:BT330)))","v":0},{"$f":"IF(OR(BV$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BV$3,$H330/$G330,$H330-SUM($I330:BU330)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,40.200000000000003,{"$f":"AD310","v":0},null,{"$f":"IF(OR(J$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>J$3,$H331/$G331,$H331-SUM($I331:I331)))","v":0},{"$f":"IF(OR(K$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>K$3,$H331/$G331,$H331-SUM($I331:J331)))","v":0},{"$f":"IF(OR(L$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>L$3,$H331/$G331,$H331-SUM($I331:K331)))","v":0},{"$f":"IF(OR(M$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>M$3,$H331/$G331,$H331-SUM($I331:L331)))","v":0},{"$f":"IF(OR(N$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>N$3,$H331/$G331,$H331-SUM($I331:M331)))","v":0},{"$f":"IF(OR(O$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>O$3,$H331/$G331,$H331-SUM($I331:N331)))","v":0},{"$f":"IF(OR(P$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>P$3,$H331/$G331,$H331-SUM($I331:O331)))","v":0},{"$f":"IF(OR(Q$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Q$3,$H331/$G331,$H331-SUM($I331:P331)))","v":0},{"$f":"IF(OR(R$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>R$3,$H331/$G331,$H331-SUM($I331:Q331)))","v":0},{"$f":"IF(OR(S$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>S$3,$H331/$G331,$H331-SUM($I331:R331)))","v":0},{"$f":"IF(OR(T$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>T$3,$H331/$G331,$H331-SUM($I331:S331)))","v":0},{"$f":"IF(OR(U$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>U$3,$H331/$G331,$H331-SUM($I331:T331)))","v":0},{"$f":"IF(OR(V$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>V$3,$H331/$G331,$H331-SUM($I331:U331)))","v":0},{"$f":"IF(OR(W$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>W$3,$H331/$G331,$H331-SUM($I331:V331)))","v":0},{"$f":"IF(OR(X$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>X$3,$H331/$G331,$H331-SUM($I331:W331)))","v":0},{"$f":"IF(OR(Y$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Y$3,$H331/$G331,$H331-SUM($I331:X331)))","v":0},{"$f":"IF(OR(Z$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Z$3,$H331/$G331,$H331-SUM($I331:Y331)))","v":0},{"$f":"IF(OR(AA$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AA$3,$H331/$G331,$H331-SUM($I331:Z331)))","v":0},{"$f":"IF(OR(AB$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AB$3,$H331/$G331,$H331-SUM($I331:AA331)))","v":0},{"$f":"IF(OR(AC$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AC$3,$H331/$G331,$H331-SUM($I331:AB331)))","v":0},{"$f":"IF(OR(AD$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AD$3,$H331/$G331,$H331-SUM($I331:AC331)))","v":0},{"$f":"IF(OR(AE$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AE$3,$H331/$G331,$H331-SUM($I331:AD331)))","v":0},{"$f":"IF(OR(AF$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AF$3,$H331/$G331,$H331-SUM($I331:AE331)))","v":0},{"$f":"IF(OR(AG$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AG$3,$H331/$G331,$H331-SUM($I331:AF331)))","v":0},{"$f":"IF(OR(AH$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AH$3,$H331/$G331,$H331-SUM($I331:AG331)))","v":0},{"$f":"IF(OR(AI$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AI$3,$H331/$G331,$H331-SUM($I331:AH331)))","v":0},{"$f":"IF(OR(AJ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AJ$3,$H331/$G331,$H331-SUM($I331:AI331)))","v":0},{"$f":"IF(OR(AK$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AK$3,$H331/$G331,$H331-SUM($I331:AJ331)))","v":0},{"$f":"IF(OR(AL$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AL$3,$H331/$G331,$H331-SUM($I331:AK331)))","v":0},{"$f":"IF(OR(AM$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AM$3,$H331/$G331,$H331-SUM($I331:AL331)))","v":0},{"$f":"IF(OR(AN$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AN$3,$H331/$G331,$H331-SUM($I331:AM331)))","v":0},{"$f":"IF(OR(AO$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AO$3,$H331/$G331,$H331-SUM($I331:AN331)))","v":0},{"$f":"IF(OR(AP$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AP$3,$H331/$G331,$H331-SUM($I331:AO331)))","v":0},{"$f":"IF(OR(AQ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AQ$3,$H331/$G331,$H331-SUM($I331:AP331)))","v":0},{"$f":"IF(OR(AR$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AR$3,$H331/$G331,$H331-SUM($I331:AQ331)))","v":0},{"$f":"IF(OR(AS$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AS$3,$H331/$G331,$H331-SUM($I331:AR331)))","v":0},{"$f":"IF(OR(AT$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AT$3,$H331/$G331,$H331-SUM($I331:AS331)))","v":0},{"$f":"IF(OR(AU$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AU$3,$H331/$G331,$H331-SUM($I331:AT331)))","v":0},{"$f":"IF(OR(AV$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AV$3,$H331/$G331,$H331-SUM($I331:AU331)))","v":0},{"$f":"IF(OR(AW$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AW$3,$H331/$G331,$H331-SUM($I331:AV331)))","v":0},{"$f":"IF(OR(AX$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AX$3,$H331/$G331,$H331-SUM($I331:AW331)))","v":0},{"$f":"IF(OR(AY$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AY$3,$H331/$G331,$H331-SUM($I331:AX331)))","v":0},{"$f":"IF(OR(AZ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AZ$3,$H331/$G331,$H331-SUM($I331:AY331)))","v":0},{"$f":"IF(OR(BA$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BA$3,$H331/$G331,$H331-SUM($I331:AZ331)))","v":0},{"$f":"IF(OR(BB$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BB$3,$H331/$G331,$H331-SUM($I331:BA331)))","v":0},{"$f":"IF(OR(BC$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BC$3,$H331/$G331,$H331-SUM($I331:BB331)))","v":0},{"$f":"IF(OR(BD$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BD$3,$H331/$G331,$H331-SUM($I331:BC331)))","v":0},{"$f":"IF(OR(BE$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BE$3,$H331/$G331,$H331-SUM($I331:BD331)))","v":0},{"$f":"IF(OR(BF$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BF$3,$H331/$G331,$H331-SUM($I331:BE331)))","v":0},{"$f":"IF(OR(BG$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BG$3,$H331/$G331,$H331-SUM($I331:BF331)))","v":0},{"$f":"IF(OR(BH$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BH$3,$H331/$G331,$H331-SUM($I331:BG331)))","v":0},{"$f":"IF(OR(BI$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BI$3,$H331/$G331,$H331-SUM($I331:BH331)))","v":0},{"$f":"IF(OR(BJ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BJ$3,$H331/$G331,$H331-SUM($I331:BI331)))","v":0},{"$f":"IF(OR(BK$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BK$3,$H331/$G331,$H331-SUM($I331:BJ331)))","v":0},{"$f":"IF(OR(BL$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BL$3,$H331/$G331,$H331-SUM($I331:BK331)))","v":0},{"$f":"IF(OR(BM$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BM$3,$H331/$G331,$H331-SUM($I331:BL331)))","v":0},{"$f":"IF(OR(BN$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BN$3,$H331/$G331,$H331-SUM($I331:BM331)))","v":0},{"$f":"IF(OR(BO$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BO$3,$H331/$G331,$H331-SUM($I331:BN331)))","v":0},{"$f":"IF(OR(BP$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BP$3,$H331/$G331,$H331-SUM($I331:BO331)))","v":0},{"$f":"IF(OR(BQ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BQ$3,$H331/$G331,$H331-SUM($I331:BP331)))","v":0},{"$f":"IF(OR(BR$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BR$3,$H331/$G331,$H331-SUM($I331:BQ331)))","v":0},{"$f":"IF(OR(BS$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BS$3,$H331/$G331,$H331-SUM($I331:BR331)))","v":0},{"$f":"IF(OR(BT$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BT$3,$H331/$G331,$H331-SUM($I331:BS331)))","v":0},{"$f":"IF(OR(BU$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BU$3,$H331/$G331,$H331-SUM($I331:BT331)))","v":0},{"$f":"IF(OR(BV$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BV$3,$H331/$G331,$H331-SUM($I331:BU331)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,40.200000000000003,{"$f":"AE310","v":0},null,{"$f":"IF(OR(J$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>J$3,$H332/$G332,$H332-SUM($I332:I332)))","v":0},{"$f":"IF(OR(K$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>K$3,$H332/$G332,$H332-SUM($I332:J332)))","v":0},{"$f":"IF(OR(L$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>L$3,$H332/$G332,$H332-SUM($I332:K332)))","v":0},{"$f":"IF(OR(M$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>M$3,$H332/$G332,$H332-SUM($I332:L332)))","v":0},{"$f":"IF(OR(N$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>N$3,$H332/$G332,$H332-SUM($I332:M332)))","v":0},{"$f":"IF(OR(O$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>O$3,$H332/$G332,$H332-SUM($I332:N332)))","v":0},{"$f":"IF(OR(P$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>P$3,$H332/$G332,$H332-SUM($I332:O332)))","v":0},{"$f":"IF(OR(Q$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Q$3,$H332/$G332,$H332-SUM($I332:P332)))","v":0},{"$f":"IF(OR(R$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>R$3,$H332/$G332,$H332-SUM($I332:Q332)))","v":0},{"$f":"IF(OR(S$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>S$3,$H332/$G332,$H332-SUM($I332:R332)))","v":0},{"$f":"IF(OR(T$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>T$3,$H332/$G332,$H332-SUM($I332:S332)))","v":0},{"$f":"IF(OR(U$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>U$3,$H332/$G332,$H332-SUM($I332:T332)))","v":0},{"$f":"IF(OR(V$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>V$3,$H332/$G332,$H332-SUM($I332:U332)))","v":0},{"$f":"IF(OR(W$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>W$3,$H332/$G332,$H332-SUM($I332:V332)))","v":0},{"$f":"IF(OR(X$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>X$3,$H332/$G332,$H332-SUM($I332:W332)))","v":0},{"$f":"IF(OR(Y$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Y$3,$H332/$G332,$H332-SUM($I332:X332)))","v":0},{"$f":"IF(OR(Z$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Z$3,$H332/$G332,$H332-SUM($I332:Y332)))","v":0},{"$f":"IF(OR(AA$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AA$3,$H332/$G332,$H332-SUM($I332:Z332)))","v":0},{"$f":"IF(OR(AB$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AB$3,$H332/$G332,$H332-SUM($I332:AA332)))","v":0},{"$f":"IF(OR(AC$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AC$3,$H332/$G332,$H332-SUM($I332:AB332)))","v":0},{"$f":"IF(OR(AD$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AD$3,$H332/$G332,$H332-SUM($I332:AC332)))","v":0},{"$f":"IF(OR(AE$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AE$3,$H332/$G332,$H332-SUM($I332:AD332)))","v":0},{"$f":"IF(OR(AF$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AF$3,$H332/$G332,$H332-SUM($I332:AE332)))","v":0},{"$f":"IF(OR(AG$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AG$3,$H332/$G332,$H332-SUM($I332:AF332)))","v":0},{"$f":"IF(OR(AH$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AH$3,$H332/$G332,$H332-SUM($I332:AG332)))","v":0},{"$f":"IF(OR(AI$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AI$3,$H332/$G332,$H332-SUM($I332:AH332)))","v":0},{"$f":"IF(OR(AJ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AJ$3,$H332/$G332,$H332-SUM($I332:AI332)))","v":0},{"$f":"IF(OR(AK$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AK$3,$H332/$G332,$H332-SUM($I332:AJ332)))","v":0},{"$f":"IF(OR(AL$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AL$3,$H332/$G332,$H332-SUM($I332:AK332)))","v":0},{"$f":"IF(OR(AM$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AM$3,$H332/$G332,$H332-SUM($I332:AL332)))","v":0},{"$f":"IF(OR(AN$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AN$3,$H332/$G332,$H332-SUM($I332:AM332)))","v":0},{"$f":"IF(OR(AO$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AO$3,$H332/$G332,$H332-SUM($I332:AN332)))","v":0},{"$f":"IF(OR(AP$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AP$3,$H332/$G332,$H332-SUM($I332:AO332)))","v":0},{"$f":"IF(OR(AQ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AQ$3,$H332/$G332,$H332-SUM($I332:AP332)))","v":0},{"$f":"IF(OR(AR$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AR$3,$H332/$G332,$H332-SUM($I332:AQ332)))","v":0},{"$f":"IF(OR(AS$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AS$3,$H332/$G332,$H332-SUM($I332:AR332)))","v":0},{"$f":"IF(OR(AT$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AT$3,$H332/$G332,$H332-SUM($I332:AS332)))","v":0},{"$f":"IF(OR(AU$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AU$3,$H332/$G332,$H332-SUM($I332:AT332)))","v":0},{"$f":"IF(OR(AV$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AV$3,$H332/$G332,$H332-SUM($I332:AU332)))","v":0},{"$f":"IF(OR(AW$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AW$3,$H332/$G332,$H332-SUM($I332:AV332)))","v":0},{"$f":"IF(OR(AX$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AX$3,$H332/$G332,$H332-SUM($I332:AW332)))","v":0},{"$f":"IF(OR(AY$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AY$3,$H332/$G332,$H332-SUM($I332:AX332)))","v":0},{"$f":"IF(OR(AZ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AZ$3,$H332/$G332,$H332-SUM($I332:AY332)))","v":0},{"$f":"IF(OR(BA$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BA$3,$H332/$G332,$H332-SUM($I332:AZ332)))","v":0},{"$f":"IF(OR(BB$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BB$3,$H332/$G332,$H332-SUM($I332:BA332)))","v":0},{"$f":"IF(OR(BC$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BC$3,$H332/$G332,$H332-SUM($I332:BB332)))","v":0},{"$f":"IF(OR(BD$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BD$3,$H332/$G332,$H332-SUM($I332:BC332)))","v":0},{"$f":"IF(OR(BE$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BE$3,$H332/$G332,$H332-SUM($I332:BD332)))","v":0},{"$f":"IF(OR(BF$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BF$3,$H332/$G332,$H332-SUM($I332:BE332)))","v":0},{"$f":"IF(OR(BG$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BG$3,$H332/$G332,$H332-SUM($I332:BF332)))","v":0},{"$f":"IF(OR(BH$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BH$3,$H332/$G332,$H332-SUM($I332:BG332)))","v":0},{"$f":"IF(OR(BI$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BI$3,$H332/$G332,$H332-SUM($I332:BH332)))","v":0},{"$f":"IF(OR(BJ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BJ$3,$H332/$G332,$H332-SUM($I332:BI332)))","v":0},{"$f":"IF(OR(BK$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BK$3,$H332/$G332,$H332-SUM($I332:BJ332)))","v":0},{"$f":"IF(OR(BL$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BL$3,$H332/$G332,$H332-SUM($I332:BK332)))","v":0},{"$f":"IF(OR(BM$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BM$3,$H332/$G332,$H332-SUM($I332:BL332)))","v":0},{"$f":"IF(OR(BN$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BN$3,$H332/$G332,$H332-SUM($I332:BM332)))","v":0},{"$f":"IF(OR(BO$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BO$3,$H332/$G332,$H332-SUM($I332:BN332)))","v":0},{"$f":"IF(OR(BP$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BP$3,$H332/$G332,$H332-SUM($I332:BO332)))","v":0},{"$f":"IF(OR(BQ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BQ$3,$H332/$G332,$H332-SUM($I332:BP332)))","v":0},{"$f":"IF(OR(BR$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BR$3,$H332/$G332,$H332-SUM($I332:BQ332)))","v":0},{"$f":"IF(OR(BS$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BS$3,$H332/$G332,$H332-SUM($I332:BR332)))","v":0},{"$f":"IF(OR(BT$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BT$3,$H332/$G332,$H332-SUM($I332:BS332)))","v":0},{"$f":"IF(OR(BU$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BU$3,$H332/$G332,$H332-SUM($I332:BT332)))","v":0},{"$f":"IF(OR(BV$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BV$3,$H332/$G332,$H332-SUM($I332:BU332)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,40.200000000000003,{"$f":"AF310","v":0},null,{"$f":"IF(OR(J$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>J$3,$H333/$G333,$H333-SUM($I333:I333)))","v":0},{"$f":"IF(OR(K$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>K$3,$H333/$G333,$H333-SUM($I333:J333)))","v":0},{"$f":"IF(OR(L$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>L$3,$H333/$G333,$H333-SUM($I333:K333)))","v":0},{"$f":"IF(OR(M$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>M$3,$H333/$G333,$H333-SUM($I333:L333)))","v":0},{"$f":"IF(OR(N$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>N$3,$H333/$G333,$H333-SUM($I333:M333)))","v":0},{"$f":"IF(OR(O$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>O$3,$H333/$G333,$H333-SUM($I333:N333)))","v":0},{"$f":"IF(OR(P$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>P$3,$H333/$G333,$H333-SUM($I333:O333)))","v":0},{"$f":"IF(OR(Q$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Q$3,$H333/$G333,$H333-SUM($I333:P333)))","v":0},{"$f":"IF(OR(R$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>R$3,$H333/$G333,$H333-SUM($I333:Q333)))","v":0},{"$f":"IF(OR(S$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>S$3,$H333/$G333,$H333-SUM($I333:R333)))","v":0},{"$f":"IF(OR(T$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>T$3,$H333/$G333,$H333-SUM($I333:S333)))","v":0},{"$f":"IF(OR(U$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>U$3,$H333/$G333,$H333-SUM($I333:T333)))","v":0},{"$f":"IF(OR(V$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>V$3,$H333/$G333,$H333-SUM($I333:U333)))","v":0},{"$f":"IF(OR(W$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>W$3,$H333/$G333,$H333-SUM($I333:V333)))","v":0},{"$f":"IF(OR(X$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>X$3,$H333/$G333,$H333-SUM($I333:W333)))","v":0},{"$f":"IF(OR(Y$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Y$3,$H333/$G333,$H333-SUM($I333:X333)))","v":0},{"$f":"IF(OR(Z$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Z$3,$H333/$G333,$H333-SUM($I333:Y333)))","v":0},{"$f":"IF(OR(AA$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AA$3,$H333/$G333,$H333-SUM($I333:Z333)))","v":0},{"$f":"IF(OR(AB$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AB$3,$H333/$G333,$H333-SUM($I333:AA333)))","v":0},{"$f":"IF(OR(AC$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AC$3,$H333/$G333,$H333-SUM($I333:AB333)))","v":0},{"$f":"IF(OR(AD$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AD$3,$H333/$G333,$H333-SUM($I333:AC333)))","v":0},{"$f":"IF(OR(AE$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AE$3,$H333/$G333,$H333-SUM($I333:AD333)))","v":0},{"$f":"IF(OR(AF$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AF$3,$H333/$G333,$H333-SUM($I333:AE333)))","v":0},{"$f":"IF(OR(AG$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AG$3,$H333/$G333,$H333-SUM($I333:AF333)))","v":0},{"$f":"IF(OR(AH$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AH$3,$H333/$G333,$H333-SUM($I333:AG333)))","v":0},{"$f":"IF(OR(AI$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AI$3,$H333/$G333,$H333-SUM($I333:AH333)))","v":0},{"$f":"IF(OR(AJ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AJ$3,$H333/$G333,$H333-SUM($I333:AI333)))","v":0},{"$f":"IF(OR(AK$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AK$3,$H333/$G333,$H333-SUM($I333:AJ333)))","v":0},{"$f":"IF(OR(AL$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AL$3,$H333/$G333,$H333-SUM($I333:AK333)))","v":0},{"$f":"IF(OR(AM$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AM$3,$H333/$G333,$H333-SUM($I333:AL333)))","v":0},{"$f":"IF(OR(AN$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AN$3,$H333/$G333,$H333-SUM($I333:AM333)))","v":0},{"$f":"IF(OR(AO$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AO$3,$H333/$G333,$H333-SUM($I333:AN333)))","v":0},{"$f":"IF(OR(AP$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AP$3,$H333/$G333,$H333-SUM($I333:AO333)))","v":0},{"$f":"IF(OR(AQ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AQ$3,$H333/$G333,$H333-SUM($I333:AP333)))","v":0},{"$f":"IF(OR(AR$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AR$3,$H333/$G333,$H333-SUM($I333:AQ333)))","v":0},{"$f":"IF(OR(AS$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AS$3,$H333/$G333,$H333-SUM($I333:AR333)))","v":0},{"$f":"IF(OR(AT$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AT$3,$H333/$G333,$H333-SUM($I333:AS333)))","v":0},{"$f":"IF(OR(AU$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AU$3,$H333/$G333,$H333-SUM($I333:AT333)))","v":0},{"$f":"IF(OR(AV$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AV$3,$H333/$G333,$H333-SUM($I333:AU333)))","v":0},{"$f":"IF(OR(AW$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AW$3,$H333/$G333,$H333-SUM($I333:AV333)))","v":0},{"$f":"IF(OR(AX$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AX$3,$H333/$G333,$H333-SUM($I333:AW333)))","v":0},{"$f":"IF(OR(AY$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AY$3,$H333/$G333,$H333-SUM($I333:AX333)))","v":0},{"$f":"IF(OR(AZ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AZ$3,$H333/$G333,$H333-SUM($I333:AY333)))","v":0},{"$f":"IF(OR(BA$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BA$3,$H333/$G333,$H333-SUM($I333:AZ333)))","v":0},{"$f":"IF(OR(BB$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BB$3,$H333/$G333,$H333-SUM($I333:BA333)))","v":0},{"$f":"IF(OR(BC$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BC$3,$H333/$G333,$H333-SUM($I333:BB333)))","v":0},{"$f":"IF(OR(BD$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BD$3,$H333/$G333,$H333-SUM($I333:BC333)))","v":0},{"$f":"IF(OR(BE$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BE$3,$H333/$G333,$H333-SUM($I333:BD333)))","v":0},{"$f":"IF(OR(BF$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BF$3,$H333/$G333,$H333-SUM($I333:BE333)))","v":0},{"$f":"IF(OR(BG$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BG$3,$H333/$G333,$H333-SUM($I333:BF333)))","v":0},{"$f":"IF(OR(BH$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BH$3,$H333/$G333,$H333-SUM($I333:BG333)))","v":0},{"$f":"IF(OR(BI$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BI$3,$H333/$G333,$H333-SUM($I333:BH333)))","v":0},{"$f":"IF(OR(BJ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BJ$3,$H333/$G333,$H333-SUM($I333:BI333)))","v":0},{"$f":"IF(OR(BK$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BK$3,$H333/$G333,$H333-SUM($I333:BJ333)))","v":0},{"$f":"IF(OR(BL$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BL$3,$H333/$G333,$H333-SUM($I333:BK333)))","v":0},{"$f":"IF(OR(BM$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BM$3,$H333/$G333,$H333-SUM($I333:BL333)))","v":0},{"$f":"IF(OR(BN$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BN$3,$H333/$G333,$H333-SUM($I333:BM333)))","v":0},{"$f":"IF(OR(BO$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BO$3,$H333/$G333,$H333-SUM($I333:BN333)))","v":0},{"$f":"IF(OR(BP$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BP$3,$H333/$G333,$H333-SUM($I333:BO333)))","v":0},{"$f":"IF(OR(BQ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BQ$3,$H333/$G333,$H333-SUM($I333:BP333)))","v":0},{"$f":"IF(OR(BR$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BR$3,$H333/$G333,$H333-SUM($I333:BQ333)))","v":0},{"$f":"IF(OR(BS$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BS$3,$H333/$G333,$H333-SUM($I333:BR333)))","v":0},{"$f":"IF(OR(BT$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BT$3,$H333/$G333,$H333-SUM($I333:BS333)))","v":0},{"$f":"IF(OR(BU$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BU$3,$H333/$G333,$H333-SUM($I333:BT333)))","v":0},{"$f":"IF(OR(BV$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BV$3,$H333/$G333,$H333-SUM($I333:BU333)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,40.200000000000003,{"$f":"AG310","v":0},null,{"$f":"IF(OR(J$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>J$3,$H334/$G334,$H334-SUM($I334:I334)))","v":0},{"$f":"IF(OR(K$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>K$3,$H334/$G334,$H334-SUM($I334:J334)))","v":0},{"$f":"IF(OR(L$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>L$3,$H334/$G334,$H334-SUM($I334:K334)))","v":0},{"$f":"IF(OR(M$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>M$3,$H334/$G334,$H334-SUM($I334:L334)))","v":0},{"$f":"IF(OR(N$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>N$3,$H334/$G334,$H334-SUM($I334:M334)))","v":0},{"$f":"IF(OR(O$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>O$3,$H334/$G334,$H334-SUM($I334:N334)))","v":0},{"$f":"IF(OR(P$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>P$3,$H334/$G334,$H334-SUM($I334:O334)))","v":0},{"$f":"IF(OR(Q$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Q$3,$H334/$G334,$H334-SUM($I334:P334)))","v":0},{"$f":"IF(OR(R$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>R$3,$H334/$G334,$H334-SUM($I334:Q334)))","v":0},{"$f":"IF(OR(S$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>S$3,$H334/$G334,$H334-SUM($I334:R334)))","v":0},{"$f":"IF(OR(T$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>T$3,$H334/$G334,$H334-SUM($I334:S334)))","v":0},{"$f":"IF(OR(U$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>U$3,$H334/$G334,$H334-SUM($I334:T334)))","v":0},{"$f":"IF(OR(V$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>V$3,$H334/$G334,$H334-SUM($I334:U334)))","v":0},{"$f":"IF(OR(W$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>W$3,$H334/$G334,$H334-SUM($I334:V334)))","v":0},{"$f":"IF(OR(X$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>X$3,$H334/$G334,$H334-SUM($I334:W334)))","v":0},{"$f":"IF(OR(Y$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Y$3,$H334/$G334,$H334-SUM($I334:X334)))","v":0},{"$f":"IF(OR(Z$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Z$3,$H334/$G334,$H334-SUM($I334:Y334)))","v":0},{"$f":"IF(OR(AA$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AA$3,$H334/$G334,$H334-SUM($I334:Z334)))","v":0},{"$f":"IF(OR(AB$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AB$3,$H334/$G334,$H334-SUM($I334:AA334)))","v":0},{"$f":"IF(OR(AC$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AC$3,$H334/$G334,$H334-SUM($I334:AB334)))","v":0},{"$f":"IF(OR(AD$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AD$3,$H334/$G334,$H334-SUM($I334:AC334)))","v":0},{"$f":"IF(OR(AE$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AE$3,$H334/$G334,$H334-SUM($I334:AD334)))","v":0},{"$f":"IF(OR(AF$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AF$3,$H334/$G334,$H334-SUM($I334:AE334)))","v":0},{"$f":"IF(OR(AG$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AG$3,$H334/$G334,$H334-SUM($I334:AF334)))","v":0},{"$f":"IF(OR(AH$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AH$3,$H334/$G334,$H334-SUM($I334:AG334)))","v":0},{"$f":"IF(OR(AI$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AI$3,$H334/$G334,$H334-SUM($I334:AH334)))","v":0},{"$f":"IF(OR(AJ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AJ$3,$H334/$G334,$H334-SUM($I334:AI334)))","v":0},{"$f":"IF(OR(AK$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AK$3,$H334/$G334,$H334-SUM($I334:AJ334)))","v":0},{"$f":"IF(OR(AL$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AL$3,$H334/$G334,$H334-SUM($I334:AK334)))","v":0},{"$f":"IF(OR(AM$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AM$3,$H334/$G334,$H334-SUM($I334:AL334)))","v":0},{"$f":"IF(OR(AN$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AN$3,$H334/$G334,$H334-SUM($I334:AM334)))","v":0},{"$f":"IF(OR(AO$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AO$3,$H334/$G334,$H334-SUM($I334:AN334)))","v":0},{"$f":"IF(OR(AP$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AP$3,$H334/$G334,$H334-SUM($I334:AO334)))","v":0},{"$f":"IF(OR(AQ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AQ$3,$H334/$G334,$H334-SUM($I334:AP334)))","v":0},{"$f":"IF(OR(AR$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AR$3,$H334/$G334,$H334-SUM($I334:AQ334)))","v":0},{"$f":"IF(OR(AS$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AS$3,$H334/$G334,$H334-SUM($I334:AR334)))","v":0},{"$f":"IF(OR(AT$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AT$3,$H334/$G334,$H334-SUM($I334:AS334)))","v":0},{"$f":"IF(OR(AU$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AU$3,$H334/$G334,$H334-SUM($I334:AT334)))","v":0},{"$f":"IF(OR(AV$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AV$3,$H334/$G334,$H334-SUM($I334:AU334)))","v":0},{"$f":"IF(OR(AW$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AW$3,$H334/$G334,$H334-SUM($I334:AV334)))","v":0},{"$f":"IF(OR(AX$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AX$3,$H334/$G334,$H334-SUM($I334:AW334)))","v":0},{"$f":"IF(OR(AY$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AY$3,$H334/$G334,$H334-SUM($I334:AX334)))","v":0},{"$f":"IF(OR(AZ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AZ$3,$H334/$G334,$H334-SUM($I334:AY334)))","v":0},{"$f":"IF(OR(BA$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BA$3,$H334/$G334,$H334-SUM($I334:AZ334)))","v":0},{"$f":"IF(OR(BB$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BB$3,$H334/$G334,$H334-SUM($I334:BA334)))","v":0},{"$f":"IF(OR(BC$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BC$3,$H334/$G334,$H334-SUM($I334:BB334)))","v":0},{"$f":"IF(OR(BD$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BD$3,$H334/$G334,$H334-SUM($I334:BC334)))","v":0},{"$f":"IF(OR(BE$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BE$3,$H334/$G334,$H334-SUM($I334:BD334)))","v":0},{"$f":"IF(OR(BF$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BF$3,$H334/$G334,$H334-SUM($I334:BE334)))","v":0},{"$f":"IF(OR(BG$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BG$3,$H334/$G334,$H334-SUM($I334:BF334)))","v":0},{"$f":"IF(OR(BH$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BH$3,$H334/$G334,$H334-SUM($I334:BG334)))","v":0},{"$f":"IF(OR(BI$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BI$3,$H334/$G334,$H334-SUM($I334:BH334)))","v":0},{"$f":"IF(OR(BJ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BJ$3,$H334/$G334,$H334-SUM($I334:BI334)))","v":0},{"$f":"IF(OR(BK$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BK$3,$H334/$G334,$H334-SUM($I334:BJ334)))","v":0},{"$f":"IF(OR(BL$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BL$3,$H334/$G334,$H334-SUM($I334:BK334)))","v":0},{"$f":"IF(OR(BM$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BM$3,$H334/$G334,$H334-SUM($I334:BL334)))","v":0},{"$f":"IF(OR(BN$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BN$3,$H334/$G334,$H334-SUM($I334:BM334)))","v":0},{"$f":"IF(OR(BO$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BO$3,$H334/$G334,$H334-SUM($I334:BN334)))","v":0},{"$f":"IF(OR(BP$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BP$3,$H334/$G334,$H334-SUM($I334:BO334)))","v":0},{"$f":"IF(OR(BQ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BQ$3,$H334/$G334,$H334-SUM($I334:BP334)))","v":0},{"$f":"IF(OR(BR$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BR$3,$H334/$G334,$H334-SUM($I334:BQ334)))","v":0},{"$f":"IF(OR(BS$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BS$3,$H334/$G334,$H334-SUM($I334:BR334)))","v":0},{"$f":"IF(OR(BT$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BT$3,$H334/$G334,$H334-SUM($I334:BS334)))","v":0},{"$f":"IF(OR(BU$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BU$3,$H334/$G334,$H334-SUM($I334:BT334)))","v":0},{"$f":"IF(OR(BV$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BV$3,$H334/$G334,$H334-SUM($I334:BU334)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,40.200000000000003,{"$f":"AH310","v":0},null,{"$f":"IF(OR(J$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>J$3,$H335/$G335,$H335-SUM($I335:I335)))","v":0},{"$f":"IF(OR(K$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>K$3,$H335/$G335,$H335-SUM($I335:J335)))","v":0},{"$f":"IF(OR(L$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>L$3,$H335/$G335,$H335-SUM($I335:K335)))","v":0},{"$f":"IF(OR(M$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>M$3,$H335/$G335,$H335-SUM($I335:L335)))","v":0},{"$f":"IF(OR(N$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>N$3,$H335/$G335,$H335-SUM($I335:M335)))","v":0},{"$f":"IF(OR(O$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>O$3,$H335/$G335,$H335-SUM($I335:N335)))","v":0},{"$f":"IF(OR(P$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>P$3,$H335/$G335,$H335-SUM($I335:O335)))","v":0},{"$f":"IF(OR(Q$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Q$3,$H335/$G335,$H335-SUM($I335:P335)))","v":0},{"$f":"IF(OR(R$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>R$3,$H335/$G335,$H335-SUM($I335:Q335)))","v":0},{"$f":"IF(OR(S$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>S$3,$H335/$G335,$H335-SUM($I335:R335)))","v":0},{"$f":"IF(OR(T$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>T$3,$H335/$G335,$H335-SUM($I335:S335)))","v":0},{"$f":"IF(OR(U$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>U$3,$H335/$G335,$H335-SUM($I335:T335)))","v":0},{"$f":"IF(OR(V$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>V$3,$H335/$G335,$H335-SUM($I335:U335)))","v":0},{"$f":"IF(OR(W$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>W$3,$H335/$G335,$H335-SUM($I335:V335)))","v":0},{"$f":"IF(OR(X$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>X$3,$H335/$G335,$H335-SUM($I335:W335)))","v":0},{"$f":"IF(OR(Y$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Y$3,$H335/$G335,$H335-SUM($I335:X335)))","v":0},{"$f":"IF(OR(Z$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Z$3,$H335/$G335,$H335-SUM($I335:Y335)))","v":0},{"$f":"IF(OR(AA$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AA$3,$H335/$G335,$H335-SUM($I335:Z335)))","v":0},{"$f":"IF(OR(AB$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AB$3,$H335/$G335,$H335-SUM($I335:AA335)))","v":0},{"$f":"IF(OR(AC$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AC$3,$H335/$G335,$H335-SUM($I335:AB335)))","v":0},{"$f":"IF(OR(AD$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AD$3,$H335/$G335,$H335-SUM($I335:AC335)))","v":0},{"$f":"IF(OR(AE$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AE$3,$H335/$G335,$H335-SUM($I335:AD335)))","v":0},{"$f":"IF(OR(AF$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AF$3,$H335/$G335,$H335-SUM($I335:AE335)))","v":0},{"$f":"IF(OR(AG$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AG$3,$H335/$G335,$H335-SUM($I335:AF335)))","v":0},{"$f":"IF(OR(AH$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AH$3,$H335/$G335,$H335-SUM($I335:AG335)))","v":0},{"$f":"IF(OR(AI$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AI$3,$H335/$G335,$H335-SUM($I335:AH335)))","v":0},{"$f":"IF(OR(AJ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AJ$3,$H335/$G335,$H335-SUM($I335:AI335)))","v":0},{"$f":"IF(OR(AK$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AK$3,$H335/$G335,$H335-SUM($I335:AJ335)))","v":0},{"$f":"IF(OR(AL$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AL$3,$H335/$G335,$H335-SUM($I335:AK335)))","v":0},{"$f":"IF(OR(AM$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AM$3,$H335/$G335,$H335-SUM($I335:AL335)))","v":0},{"$f":"IF(OR(AN$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AN$3,$H335/$G335,$H335-SUM($I335:AM335)))","v":0},{"$f":"IF(OR(AO$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AO$3,$H335/$G335,$H335-SUM($I335:AN335)))","v":0},{"$f":"IF(OR(AP$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AP$3,$H335/$G335,$H335-SUM($I335:AO335)))","v":0},{"$f":"IF(OR(AQ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AQ$3,$H335/$G335,$H335-SUM($I335:AP335)))","v":0},{"$f":"IF(OR(AR$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AR$3,$H335/$G335,$H335-SUM($I335:AQ335)))","v":0},{"$f":"IF(OR(AS$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AS$3,$H335/$G335,$H335-SUM($I335:AR335)))","v":0},{"$f":"IF(OR(AT$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AT$3,$H335/$G335,$H335-SUM($I335:AS335)))","v":0},{"$f":"IF(OR(AU$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AU$3,$H335/$G335,$H335-SUM($I335:AT335)))","v":0},{"$f":"IF(OR(AV$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AV$3,$H335/$G335,$H335-SUM($I335:AU335)))","v":0},{"$f":"IF(OR(AW$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AW$3,$H335/$G335,$H335-SUM($I335:AV335)))","v":0},{"$f":"IF(OR(AX$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AX$3,$H335/$G335,$H335-SUM($I335:AW335)))","v":0},{"$f":"IF(OR(AY$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AY$3,$H335/$G335,$H335-SUM($I335:AX335)))","v":0},{"$f":"IF(OR(AZ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AZ$3,$H335/$G335,$H335-SUM($I335:AY335)))","v":0},{"$f":"IF(OR(BA$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BA$3,$H335/$G335,$H335-SUM($I335:AZ335)))","v":0},{"$f":"IF(OR(BB$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BB$3,$H335/$G335,$H335-SUM($I335:BA335)))","v":0},{"$f":"IF(OR(BC$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BC$3,$H335/$G335,$H335-SUM($I335:BB335)))","v":0},{"$f":"IF(OR(BD$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BD$3,$H335/$G335,$H335-SUM($I335:BC335)))","v":0},{"$f":"IF(OR(BE$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BE$3,$H335/$G335,$H335-SUM($I335:BD335)))","v":0},{"$f":"IF(OR(BF$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BF$3,$H335/$G335,$H335-SUM($I335:BE335)))","v":0},{"$f":"IF(OR(BG$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BG$3,$H335/$G335,$H335-SUM($I335:BF335)))","v":0},{"$f":"IF(OR(BH$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BH$3,$H335/$G335,$H335-SUM($I335:BG335)))","v":0},{"$f":"IF(OR(BI$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BI$3,$H335/$G335,$H335-SUM($I335:BH335)))","v":0},{"$f":"IF(OR(BJ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BJ$3,$H335/$G335,$H335-SUM($I335:BI335)))","v":0},{"$f":"IF(OR(BK$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BK$3,$H335/$G335,$H335-SUM($I335:BJ335)))","v":0},{"$f":"IF(OR(BL$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BL$3,$H335/$G335,$H335-SUM($I335:BK335)))","v":0},{"$f":"IF(OR(BM$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BM$3,$H335/$G335,$H335-SUM($I335:BL335)))","v":0},{"$f":"IF(OR(BN$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BN$3,$H335/$G335,$H335-SUM($I335:BM335)))","v":0},{"$f":"IF(OR(BO$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BO$3,$H335/$G335,$H335-SUM($I335:BN335)))","v":0},{"$f":"IF(OR(BP$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BP$3,$H335/$G335,$H335-SUM($I335:BO335)))","v":0},{"$f":"IF(OR(BQ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BQ$3,$H335/$G335,$H335-SUM($I335:BP335)))","v":0},{"$f":"IF(OR(BR$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BR$3,$H335/$G335,$H335-SUM($I335:BQ335)))","v":0},{"$f":"IF(OR(BS$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BS$3,$H335/$G335,$H335-SUM($I335:BR335)))","v":0},{"$f":"IF(OR(BT$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BT$3,$H335/$G335,$H335-SUM($I335:BS335)))","v":0},{"$f":"IF(OR(BU$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BU$3,$H335/$G335,$H335-SUM($I335:BT335)))","v":0},{"$f":"IF(OR(BV$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BV$3,$H335/$G335,$H335-SUM($I335:BU335)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,40.200000000000003,{"$f":"AI310","v":0},null,{"$f":"IF(OR(J$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>J$3,$H336/$G336,$H336-SUM($I336:I336)))","v":0},{"$f":"IF(OR(K$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>K$3,$H336/$G336,$H336-SUM($I336:J336)))","v":0},{"$f":"IF(OR(L$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>L$3,$H336/$G336,$H336-SUM($I336:K336)))","v":0},{"$f":"IF(OR(M$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>M$3,$H336/$G336,$H336-SUM($I336:L336)))","v":0},{"$f":"IF(OR(N$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>N$3,$H336/$G336,$H336-SUM($I336:M336)))","v":0},{"$f":"IF(OR(O$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>O$3,$H336/$G336,$H336-SUM($I336:N336)))","v":0},{"$f":"IF(OR(P$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>P$3,$H336/$G336,$H336-SUM($I336:O336)))","v":0},{"$f":"IF(OR(Q$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Q$3,$H336/$G336,$H336-SUM($I336:P336)))","v":0},{"$f":"IF(OR(R$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>R$3,$H336/$G336,$H336-SUM($I336:Q336)))","v":0},{"$f":"IF(OR(S$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>S$3,$H336/$G336,$H336-SUM($I336:R336)))","v":0},{"$f":"IF(OR(T$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>T$3,$H336/$G336,$H336-SUM($I336:S336)))","v":0},{"$f":"IF(OR(U$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>U$3,$H336/$G336,$H336-SUM($I336:T336)))","v":0},{"$f":"IF(OR(V$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>V$3,$H336/$G336,$H336-SUM($I336:U336)))","v":0},{"$f":"IF(OR(W$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>W$3,$H336/$G336,$H336-SUM($I336:V336)))","v":0},{"$f":"IF(OR(X$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>X$3,$H336/$G336,$H336-SUM($I336:W336)))","v":0},{"$f":"IF(OR(Y$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Y$3,$H336/$G336,$H336-SUM($I336:X336)))","v":0},{"$f":"IF(OR(Z$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Z$3,$H336/$G336,$H336-SUM($I336:Y336)))","v":0},{"$f":"IF(OR(AA$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AA$3,$H336/$G336,$H336-SUM($I336:Z336)))","v":0},{"$f":"IF(OR(AB$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AB$3,$H336/$G336,$H336-SUM($I336:AA336)))","v":0},{"$f":"IF(OR(AC$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AC$3,$H336/$G336,$H336-SUM($I336:AB336)))","v":0},{"$f":"IF(OR(AD$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AD$3,$H336/$G336,$H336-SUM($I336:AC336)))","v":0},{"$f":"IF(OR(AE$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AE$3,$H336/$G336,$H336-SUM($I336:AD336)))","v":0},{"$f":"IF(OR(AF$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AF$3,$H336/$G336,$H336-SUM($I336:AE336)))","v":0},{"$f":"IF(OR(AG$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AG$3,$H336/$G336,$H336-SUM($I336:AF336)))","v":0},{"$f":"IF(OR(AH$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AH$3,$H336/$G336,$H336-SUM($I336:AG336)))","v":0},{"$f":"IF(OR(AI$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AI$3,$H336/$G336,$H336-SUM($I336:AH336)))","v":0},{"$f":"IF(OR(AJ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AJ$3,$H336/$G336,$H336-SUM($I336:AI336)))","v":0},{"$f":"IF(OR(AK$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AK$3,$H336/$G336,$H336-SUM($I336:AJ336)))","v":0},{"$f":"IF(OR(AL$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AL$3,$H336/$G336,$H336-SUM($I336:AK336)))","v":0},{"$f":"IF(OR(AM$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AM$3,$H336/$G336,$H336-SUM($I336:AL336)))","v":0},{"$f":"IF(OR(AN$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AN$3,$H336/$G336,$H336-SUM($I336:AM336)))","v":0},{"$f":"IF(OR(AO$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AO$3,$H336/$G336,$H336-SUM($I336:AN336)))","v":0},{"$f":"IF(OR(AP$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AP$3,$H336/$G336,$H336-SUM($I336:AO336)))","v":0},{"$f":"IF(OR(AQ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AQ$3,$H336/$G336,$H336-SUM($I336:AP336)))","v":0},{"$f":"IF(OR(AR$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AR$3,$H336/$G336,$H336-SUM($I336:AQ336)))","v":0},{"$f":"IF(OR(AS$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AS$3,$H336/$G336,$H336-SUM($I336:AR336)))","v":0},{"$f":"IF(OR(AT$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AT$3,$H336/$G336,$H336-SUM($I336:AS336)))","v":0},{"$f":"IF(OR(AU$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AU$3,$H336/$G336,$H336-SUM($I336:AT336)))","v":0},{"$f":"IF(OR(AV$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AV$3,$H336/$G336,$H336-SUM($I336:AU336)))","v":0},{"$f":"IF(OR(AW$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AW$3,$H336/$G336,$H336-SUM($I336:AV336)))","v":0},{"$f":"IF(OR(AX$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AX$3,$H336/$G336,$H336-SUM($I336:AW336)))","v":0},{"$f":"IF(OR(AY$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AY$3,$H336/$G336,$H336-SUM($I336:AX336)))","v":0},{"$f":"IF(OR(AZ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AZ$3,$H336/$G336,$H336-SUM($I336:AY336)))","v":0},{"$f":"IF(OR(BA$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BA$3,$H336/$G336,$H336-SUM($I336:AZ336)))","v":0},{"$f":"IF(OR(BB$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BB$3,$H336/$G336,$H336-SUM($I336:BA336)))","v":0},{"$f":"IF(OR(BC$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BC$3,$H336/$G336,$H336-SUM($I336:BB336)))","v":0},{"$f":"IF(OR(BD$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BD$3,$H336/$G336,$H336-SUM($I336:BC336)))","v":0},{"$f":"IF(OR(BE$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BE$3,$H336/$G336,$H336-SUM($I336:BD336)))","v":0},{"$f":"IF(OR(BF$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BF$3,$H336/$G336,$H336-SUM($I336:BE336)))","v":0},{"$f":"IF(OR(BG$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BG$3,$H336/$G336,$H336-SUM($I336:BF336)))","v":0},{"$f":"IF(OR(BH$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BH$3,$H336/$G336,$H336-SUM($I336:BG336)))","v":0},{"$f":"IF(OR(BI$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BI$3,$H336/$G336,$H336-SUM($I336:BH336)))","v":0},{"$f":"IF(OR(BJ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BJ$3,$H336/$G336,$H336-SUM($I336:BI336)))","v":0},{"$f":"IF(OR(BK$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BK$3,$H336/$G336,$H336-SUM($I336:BJ336)))","v":0},{"$f":"IF(OR(BL$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BL$3,$H336/$G336,$H336-SUM($I336:BK336)))","v":0},{"$f":"IF(OR(BM$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BM$3,$H336/$G336,$H336-SUM($I336:BL336)))","v":0},{"$f":"IF(OR(BN$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BN$3,$H336/$G336,$H336-SUM($I336:BM336)))","v":0},{"$f":"IF(OR(BO$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BO$3,$H336/$G336,$H336-SUM($I336:BN336)))","v":0},{"$f":"IF(OR(BP$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BP$3,$H336/$G336,$H336-SUM($I336:BO336)))","v":0},{"$f":"IF(OR(BQ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BQ$3,$H336/$G336,$H336-SUM($I336:BP336)))","v":0},{"$f":"IF(OR(BR$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BR$3,$H336/$G336,$H336-SUM($I336:BQ336)))","v":0},{"$f":"IF(OR(BS$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BS$3,$H336/$G336,$H336-SUM($I336:BR336)))","v":0},{"$f":"IF(OR(BT$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BT$3,$H336/$G336,$H336-SUM($I336:BS336)))","v":0},{"$f":"IF(OR(BU$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BU$3,$H336/$G336,$H336-SUM($I336:BT336)))","v":0},{"$f":"IF(OR(BV$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BV$3,$H336/$G336,$H336-SUM($I336:BU336)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,40.200000000000003,{"$f":"AJ310","v":0},null,{"$f":"IF(OR(J$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>J$3,$H337/$G337,$H337-SUM($I337:I337)))","v":0},{"$f":"IF(OR(K$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>K$3,$H337/$G337,$H337-SUM($I337:J337)))","v":0},{"$f":"IF(OR(L$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>L$3,$H337/$G337,$H337-SUM($I337:K337)))","v":0},{"$f":"IF(OR(M$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>M$3,$H337/$G337,$H337-SUM($I337:L337)))","v":0},{"$f":"IF(OR(N$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>N$3,$H337/$G337,$H337-SUM($I337:M337)))","v":0},{"$f":"IF(OR(O$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>O$3,$H337/$G337,$H337-SUM($I337:N337)))","v":0},{"$f":"IF(OR(P$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>P$3,$H337/$G337,$H337-SUM($I337:O337)))","v":0},{"$f":"IF(OR(Q$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Q$3,$H337/$G337,$H337-SUM($I337:P337)))","v":0},{"$f":"IF(OR(R$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>R$3,$H337/$G337,$H337-SUM($I337:Q337)))","v":0},{"$f":"IF(OR(S$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>S$3,$H337/$G337,$H337-SUM($I337:R337)))","v":0},{"$f":"IF(OR(T$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>T$3,$H337/$G337,$H337-SUM($I337:S337)))","v":0},{"$f":"IF(OR(U$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>U$3,$H337/$G337,$H337-SUM($I337:T337)))","v":0},{"$f":"IF(OR(V$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>V$3,$H337/$G337,$H337-SUM($I337:U337)))","v":0},{"$f":"IF(OR(W$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>W$3,$H337/$G337,$H337-SUM($I337:V337)))","v":0},{"$f":"IF(OR(X$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>X$3,$H337/$G337,$H337-SUM($I337:W337)))","v":0},{"$f":"IF(OR(Y$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Y$3,$H337/$G337,$H337-SUM($I337:X337)))","v":0},{"$f":"IF(OR(Z$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Z$3,$H337/$G337,$H337-SUM($I337:Y337)))","v":0},{"$f":"IF(OR(AA$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AA$3,$H337/$G337,$H337-SUM($I337:Z337)))","v":0},{"$f":"IF(OR(AB$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AB$3,$H337/$G337,$H337-SUM($I337:AA337)))","v":0},{"$f":"IF(OR(AC$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AC$3,$H337/$G337,$H337-SUM($I337:AB337)))","v":0},{"$f":"IF(OR(AD$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AD$3,$H337/$G337,$H337-SUM($I337:AC337)))","v":0},{"$f":"IF(OR(AE$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AE$3,$H337/$G337,$H337-SUM($I337:AD337)))","v":0},{"$f":"IF(OR(AF$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AF$3,$H337/$G337,$H337-SUM($I337:AE337)))","v":0},{"$f":"IF(OR(AG$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AG$3,$H337/$G337,$H337-SUM($I337:AF337)))","v":0},{"$f":"IF(OR(AH$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AH$3,$H337/$G337,$H337-SUM($I337:AG337)))","v":0},{"$f":"IF(OR(AI$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AI$3,$H337/$G337,$H337-SUM($I337:AH337)))","v":0},{"$f":"IF(OR(AJ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AJ$3,$H337/$G337,$H337-SUM($I337:AI337)))","v":0},{"$f":"IF(OR(AK$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AK$3,$H337/$G337,$H337-SUM($I337:AJ337)))","v":0},{"$f":"IF(OR(AL$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AL$3,$H337/$G337,$H337-SUM($I337:AK337)))","v":0},{"$f":"IF(OR(AM$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AM$3,$H337/$G337,$H337-SUM($I337:AL337)))","v":0},{"$f":"IF(OR(AN$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AN$3,$H337/$G337,$H337-SUM($I337:AM337)))","v":0},{"$f":"IF(OR(AO$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AO$3,$H337/$G337,$H337-SUM($I337:AN337)))","v":0},{"$f":"IF(OR(AP$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AP$3,$H337/$G337,$H337-SUM($I337:AO337)))","v":0},{"$f":"IF(OR(AQ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AQ$3,$H337/$G337,$H337-SUM($I337:AP337)))","v":0},{"$f":"IF(OR(AR$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AR$3,$H337/$G337,$H337-SUM($I337:AQ337)))","v":0},{"$f":"IF(OR(AS$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AS$3,$H337/$G337,$H337-SUM($I337:AR337)))","v":0},{"$f":"IF(OR(AT$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AT$3,$H337/$G337,$H337-SUM($I337:AS337)))","v":0},{"$f":"IF(OR(AU$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AU$3,$H337/$G337,$H337-SUM($I337:AT337)))","v":0},{"$f":"IF(OR(AV$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AV$3,$H337/$G337,$H337-SUM($I337:AU337)))","v":0},{"$f":"IF(OR(AW$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AW$3,$H337/$G337,$H337-SUM($I337:AV337)))","v":0},{"$f":"IF(OR(AX$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AX$3,$H337/$G337,$H337-SUM($I337:AW337)))","v":0},{"$f":"IF(OR(AY$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AY$3,$H337/$G337,$H337-SUM($I337:AX337)))","v":0},{"$f":"IF(OR(AZ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AZ$3,$H337/$G337,$H337-SUM($I337:AY337)))","v":0},{"$f":"IF(OR(BA$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BA$3,$H337/$G337,$H337-SUM($I337:AZ337)))","v":0},{"$f":"IF(OR(BB$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BB$3,$H337/$G337,$H337-SUM($I337:BA337)))","v":0},{"$f":"IF(OR(BC$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BC$3,$H337/$G337,$H337-SUM($I337:BB337)))","v":0},{"$f":"IF(OR(BD$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BD$3,$H337/$G337,$H337-SUM($I337:BC337)))","v":0},{"$f":"IF(OR(BE$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BE$3,$H337/$G337,$H337-SUM($I337:BD337)))","v":0},{"$f":"IF(OR(BF$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BF$3,$H337/$G337,$H337-SUM($I337:BE337)))","v":0},{"$f":"IF(OR(BG$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BG$3,$H337/$G337,$H337-SUM($I337:BF337)))","v":0},{"$f":"IF(OR(BH$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BH$3,$H337/$G337,$H337-SUM($I337:BG337)))","v":0},{"$f":"IF(OR(BI$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BI$3,$H337/$G337,$H337-SUM($I337:BH337)))","v":0},{"$f":"IF(OR(BJ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BJ$3,$H337/$G337,$H337-SUM($I337:BI337)))","v":0},{"$f":"IF(OR(BK$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BK$3,$H337/$G337,$H337-SUM($I337:BJ337)))","v":0},{"$f":"IF(OR(BL$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BL$3,$H337/$G337,$H337-SUM($I337:BK337)))","v":0},{"$f":"IF(OR(BM$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BM$3,$H337/$G337,$H337-SUM($I337:BL337)))","v":0},{"$f":"IF(OR(BN$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BN$3,$H337/$G337,$H337-SUM($I337:BM337)))","v":0},{"$f":"IF(OR(BO$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BO$3,$H337/$G337,$H337-SUM($I337:BN337)))","v":0},{"$f":"IF(OR(BP$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BP$3,$H337/$G337,$H337-SUM($I337:BO337)))","v":0},{"$f":"IF(OR(BQ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BQ$3,$H337/$G337,$H337-SUM($I337:BP337)))","v":0},{"$f":"IF(OR(BR$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BR$3,$H337/$G337,$H337-SUM($I337:BQ337)))","v":0},{"$f":"IF(OR(BS$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BS$3,$H337/$G337,$H337-SUM($I337:BR337)))","v":0},{"$f":"IF(OR(BT$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BT$3,$H337/$G337,$H337-SUM($I337:BS337)))","v":0},{"$f":"IF(OR(BU$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BU$3,$H337/$G337,$H337-SUM($I337:BT337)))","v":0},{"$f":"IF(OR(BV$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BV$3,$H337/$G337,$H337-SUM($I337:BU337)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,40.200000000000003,{"$f":"AK310","v":0},null,{"$f":"IF(OR(J$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>J$3,$H338/$G338,$H338-SUM($I338:I338)))","v":0},{"$f":"IF(OR(K$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>K$3,$H338/$G338,$H338-SUM($I338:J338)))","v":0},{"$f":"IF(OR(L$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>L$3,$H338/$G338,$H338-SUM($I338:K338)))","v":0},{"$f":"IF(OR(M$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>M$3,$H338/$G338,$H338-SUM($I338:L338)))","v":0},{"$f":"IF(OR(N$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>N$3,$H338/$G338,$H338-SUM($I338:M338)))","v":0},{"$f":"IF(OR(O$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>O$3,$H338/$G338,$H338-SUM($I338:N338)))","v":0},{"$f":"IF(OR(P$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>P$3,$H338/$G338,$H338-SUM($I338:O338)))","v":0},{"$f":"IF(OR(Q$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>Q$3,$H338/$G338,$H338-SUM($I338:P338)))","v":0},{"$f":"IF(OR(R$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>R$3,$H338/$G338,$H338-SUM($I338:Q338)))","v":0},{"$f":"IF(OR(S$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>S$3,$H338/$G338,$H338-SUM($I338:R338)))","v":0},{"$f":"IF(OR(T$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>T$3,$H338/$G338,$H338-SUM($I338:S338)))","v":0},{"$f":"IF(OR(U$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>U$3,$H338/$G338,$H338-SUM($I338:T338)))","v":0},{"$f":"IF(OR(V$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>V$3,$H338/$G338,$H338-SUM($I338:U338)))","v":0},{"$f":"IF(OR(W$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>W$3,$H338/$G338,$H338-SUM($I338:V338)))","v":0},{"$f":"IF(OR(X$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>X$3,$H338/$G338,$H338-SUM($I338:W338)))","v":0},{"$f":"IF(OR(Y$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>Y$3,$H338/$G338,$H338-SUM($I338:X338)))","v":0},{"$f":"IF(OR(Z$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>Z$3,$H338/$G338,$H338-SUM($I338:Y338)))","v":0},{"$f":"IF(OR(AA$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AA$3,$H338/$G338,$H338-SUM($I338:Z338)))","v":0},{"$f":"IF(OR(AB$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AB$3,$H338/$G338,$H338-SUM($I338:AA338)))","v":0},{"$f":"IF(OR(AC$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AC$3,$H338/$G338,$H338-SUM($I338:AB338)))","v":0},{"$f":"IF(OR(AD$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AD$3,$H338/$G338,$H338-SUM($I338:AC338)))","v":0},{"$f":"IF(OR(AE$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AE$3,$H338/$G338,$H338-SUM($I338:AD338)))","v":0},{"$f":"IF(OR(AF$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AF$3,$H338/$G338,$H338-SUM($I338:AE338)))","v":0},{"$f":"IF(OR(AG$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AG$3,$H338/$G338,$H338-SUM($I338:AF338)))","v":0},{"$f":"IF(OR(AH$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AH$3,$H338/$G338,$H338-SUM($I338:AG338)))","v":0},{"$f":"IF(OR(AI$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AI$3,$H338/$G338,$H338-SUM($I338:AH338)))","v":0},{"$f":"IF(OR(AJ$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AJ$3,$H338/$G338,$H338-SUM($I338:AI338)))","v":0},{"$f":"IF(OR(AK$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AK$3,$H338/$G338,$H338-SUM($I338:AJ338)))","v":0},{"$f":"IF(OR(AL$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AL$3,$H338/$G338,$H338-SUM($I338:AK338)))","v":0},{"$f":"IF(OR(AM$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AM$3,$H338/$G338,$H338-SUM($I338:AL338)))","v":0},{"$f":"IF(OR(AN$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AN$3,$H338/$G338,$H338-SUM($I338:AM338)))","v":0},{"$f":"IF(OR(AO$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AO$3,$H338/$G338,$H338-SUM($I338:AN338)))","v":0},{"$f":"IF(OR(AP$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AP$3,$H338/$G338,$H338-SUM($I338:AO338)))","v":0},{"$f":"IF(OR(AQ$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AQ$3,$H338/$G338,$H338-SUM($I338:AP338)))","v":0},{"$f":"IF(OR(AR$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AR$3,$H338/$G338,$H338-SUM($I338:AQ338)))","v":0},{"$f":"IF(OR(AS$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AS$3,$H338/$G338,$H338-SUM($I338:AR338)))","v":0},{"$f":"IF(OR(AT$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AT$3,$H338/$G338,$H338-SUM($I338:AS338)))","v":0},{"$f":"IF(OR(AU$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AU$3,$H338/$G338,$H338-SUM($I338:AT338)))","v":0},{"$f":"IF(OR(AV$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AV$3,$H338/$G338,$H338-SUM($I338:AU338)))","v":0},{"$f":"IF(OR(AW$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AW$3,$H338/$G338,$H338-SUM($I338:AV338)))","v":0},{"$f":"IF(OR(AX$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AX$3,$H338/$G338,$H338-SUM($I338:AW338)))","v":0},{"$f":"IF(OR(AY$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AY$3,$H338/$G338,$H338-SUM($I338:AX338)))","v":0},{"$f":"IF(OR(AZ$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>AZ$3,$H338/$G338,$H338-SUM($I338:AY338)))","v":0},{"$f":"IF(OR(BA$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BA$3,$H338/$G338,$H338-SUM($I338:AZ338)))","v":0},{"$f":"IF(OR(BB$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BB$3,$H338/$G338,$H338-SUM($I338:BA338)))","v":0},{"$f":"IF(OR(BC$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BC$3,$H338/$G338,$H338-SUM($I338:BB338)))","v":0},{"$f":"IF(OR(BD$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BD$3,$H338/$G338,$H338-SUM($I338:BC338)))","v":0},{"$f":"IF(OR(BE$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BE$3,$H338/$G338,$H338-SUM($I338:BD338)))","v":0},{"$f":"IF(OR(BF$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BF$3,$H338/$G338,$H338-SUM($I338:BE338)))","v":0},{"$f":"IF(OR(BG$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BG$3,$H338/$G338,$H338-SUM($I338:BF338)))","v":0},{"$f":"IF(OR(BH$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BH$3,$H338/$G338,$H338-SUM($I338:BG338)))","v":0},{"$f":"IF(OR(BI$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BI$3,$H338/$G338,$H338-SUM($I338:BH338)))","v":0},{"$f":"IF(OR(BJ$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BJ$3,$H338/$G338,$H338-SUM($I338:BI338)))","v":0},{"$f":"IF(OR(BK$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BK$3,$H338/$G338,$H338-SUM($I338:BJ338)))","v":0},{"$f":"IF(OR(BL$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BL$3,$H338/$G338,$H338-SUM($I338:BK338)))","v":0},{"$f":"IF(OR(BM$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BM$3,$H338/$G338,$H338-SUM($I338:BL338)))","v":0},{"$f":"IF(OR(BN$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BN$3,$H338/$G338,$H338-SUM($I338:BM338)))","v":0},{"$f":"IF(OR(BO$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BO$3,$H338/$G338,$H338-SUM($I338:BN338)))","v":0},{"$f":"IF(OR(BP$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BP$3,$H338/$G338,$H338-SUM($I338:BO338)))","v":0},{"$f":"IF(OR(BQ$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BQ$3,$H338/$G338,$H338-SUM($I338:BP338)))","v":0},{"$f":"IF(OR(BR$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BR$3,$H338/$G338,$H338-SUM($I338:BQ338)))","v":0},{"$f":"IF(OR(BS$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BS$3,$H338/$G338,$H338-SUM($I338:BR338)))","v":0},{"$f":"IF(OR(BT$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BT$3,$H338/$G338,$H338-SUM($I338:BS338)))","v":0},{"$f":"IF(OR(BU$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BU$3,$H338/$G338,$H338-SUM($I338:BT338)))","v":0},{"$f":"IF(OR(BV$3<=$D338,$G338=\"n/a\"),0,IF(SUM($D338,$G338)>BV$3,$H338/$G338,$H338-SUM($I338:BU338)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,40.200000000000003,{"$f":"AL310","v":0},null,{"$f":"IF(OR(J$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>J$3,$H339/$G339,$H339-SUM($I339:I339)))","v":0},{"$f":"IF(OR(K$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>K$3,$H339/$G339,$H339-SUM($I339:J339)))","v":0},{"$f":"IF(OR(L$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>L$3,$H339/$G339,$H339-SUM($I339:K339)))","v":0},{"$f":"IF(OR(M$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>M$3,$H339/$G339,$H339-SUM($I339:L339)))","v":0},{"$f":"IF(OR(N$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>N$3,$H339/$G339,$H339-SUM($I339:M339)))","v":0},{"$f":"IF(OR(O$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>O$3,$H339/$G339,$H339-SUM($I339:N339)))","v":0},{"$f":"IF(OR(P$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>P$3,$H339/$G339,$H339-SUM($I339:O339)))","v":0},{"$f":"IF(OR(Q$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>Q$3,$H339/$G339,$H339-SUM($I339:P339)))","v":0},{"$f":"IF(OR(R$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>R$3,$H339/$G339,$H339-SUM($I339:Q339)))","v":0},{"$f":"IF(OR(S$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>S$3,$H339/$G339,$H339-SUM($I339:R339)))","v":0},{"$f":"IF(OR(T$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>T$3,$H339/$G339,$H339-SUM($I339:S339)))","v":0},{"$f":"IF(OR(U$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>U$3,$H339/$G339,$H339-SUM($I339:T339)))","v":0},{"$f":"IF(OR(V$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>V$3,$H339/$G339,$H339-SUM($I339:U339)))","v":0},{"$f":"IF(OR(W$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>W$3,$H339/$G339,$H339-SUM($I339:V339)))","v":0},{"$f":"IF(OR(X$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>X$3,$H339/$G339,$H339-SUM($I339:W339)))","v":0},{"$f":"IF(OR(Y$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>Y$3,$H339/$G339,$H339-SUM($I339:X339)))","v":0},{"$f":"IF(OR(Z$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>Z$3,$H339/$G339,$H339-SUM($I339:Y339)))","v":0},{"$f":"IF(OR(AA$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AA$3,$H339/$G339,$H339-SUM($I339:Z339)))","v":0},{"$f":"IF(OR(AB$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AB$3,$H339/$G339,$H339-SUM($I339:AA339)))","v":0},{"$f":"IF(OR(AC$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AC$3,$H339/$G339,$H339-SUM($I339:AB339)))","v":0},{"$f":"IF(OR(AD$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AD$3,$H339/$G339,$H339-SUM($I339:AC339)))","v":0},{"$f":"IF(OR(AE$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AE$3,$H339/$G339,$H339-SUM($I339:AD339)))","v":0},{"$f":"IF(OR(AF$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AF$3,$H339/$G339,$H339-SUM($I339:AE339)))","v":0},{"$f":"IF(OR(AG$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AG$3,$H339/$G339,$H339-SUM($I339:AF339)))","v":0},{"$f":"IF(OR(AH$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AH$3,$H339/$G339,$H339-SUM($I339:AG339)))","v":0},{"$f":"IF(OR(AI$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AI$3,$H339/$G339,$H339-SUM($I339:AH339)))","v":0},{"$f":"IF(OR(AJ$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AJ$3,$H339/$G339,$H339-SUM($I339:AI339)))","v":0},{"$f":"IF(OR(AK$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AK$3,$H339/$G339,$H339-SUM($I339:AJ339)))","v":0},{"$f":"IF(OR(AL$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AL$3,$H339/$G339,$H339-SUM($I339:AK339)))","v":0},{"$f":"IF(OR(AM$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AM$3,$H339/$G339,$H339-SUM($I339:AL339)))","v":0},{"$f":"IF(OR(AN$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AN$3,$H339/$G339,$H339-SUM($I339:AM339)))","v":0},{"$f":"IF(OR(AO$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AO$3,$H339/$G339,$H339-SUM($I339:AN339)))","v":0},{"$f":"IF(OR(AP$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AP$3,$H339/$G339,$H339-SUM($I339:AO339)))","v":0},{"$f":"IF(OR(AQ$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AQ$3,$H339/$G339,$H339-SUM($I339:AP339)))","v":0},{"$f":"IF(OR(AR$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AR$3,$H339/$G339,$H339-SUM($I339:AQ339)))","v":0},{"$f":"IF(OR(AS$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AS$3,$H339/$G339,$H339-SUM($I339:AR339)))","v":0},{"$f":"IF(OR(AT$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AT$3,$H339/$G339,$H339-SUM($I339:AS339)))","v":0},{"$f":"IF(OR(AU$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AU$3,$H339/$G339,$H339-SUM($I339:AT339)))","v":0},{"$f":"IF(OR(AV$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AV$3,$H339/$G339,$H339-SUM($I339:AU339)))","v":0},{"$f":"IF(OR(AW$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AW$3,$H339/$G339,$H339-SUM($I339:AV339)))","v":0},{"$f":"IF(OR(AX$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AX$3,$H339/$G339,$H339-SUM($I339:AW339)))","v":0},{"$f":"IF(OR(AY$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AY$3,$H339/$G339,$H339-SUM($I339:AX339)))","v":0},{"$f":"IF(OR(AZ$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>AZ$3,$H339/$G339,$H339-SUM($I339:AY339)))","v":0},{"$f":"IF(OR(BA$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BA$3,$H339/$G339,$H339-SUM($I339:AZ339)))","v":0},{"$f":"IF(OR(BB$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BB$3,$H339/$G339,$H339-SUM($I339:BA339)))","v":0},{"$f":"IF(OR(BC$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BC$3,$H339/$G339,$H339-SUM($I339:BB339)))","v":0},{"$f":"IF(OR(BD$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BD$3,$H339/$G339,$H339-SUM($I339:BC339)))","v":0},{"$f":"IF(OR(BE$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BE$3,$H339/$G339,$H339-SUM($I339:BD339)))","v":0},{"$f":"IF(OR(BF$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BF$3,$H339/$G339,$H339-SUM($I339:BE339)))","v":0},{"$f":"IF(OR(BG$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BG$3,$H339/$G339,$H339-SUM($I339:BF339)))","v":0},{"$f":"IF(OR(BH$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BH$3,$H339/$G339,$H339-SUM($I339:BG339)))","v":0},{"$f":"IF(OR(BI$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BI$3,$H339/$G339,$H339-SUM($I339:BH339)))","v":0},{"$f":"IF(OR(BJ$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BJ$3,$H339/$G339,$H339-SUM($I339:BI339)))","v":0},{"$f":"IF(OR(BK$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BK$3,$H339/$G339,$H339-SUM($I339:BJ339)))","v":0},{"$f":"IF(OR(BL$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BL$3,$H339/$G339,$H339-SUM($I339:BK339)))","v":0},{"$f":"IF(OR(BM$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BM$3,$H339/$G339,$H339-SUM($I339:BL339)))","v":0},{"$f":"IF(OR(BN$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BN$3,$H339/$G339,$H339-SUM($I339:BM339)))","v":0},{"$f":"IF(OR(BO$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BO$3,$H339/$G339,$H339-SUM($I339:BN339)))","v":0},{"$f":"IF(OR(BP$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BP$3,$H339/$G339,$H339-SUM($I339:BO339)))","v":0},{"$f":"IF(OR(BQ$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BQ$3,$H339/$G339,$H339-SUM($I339:BP339)))","v":0},{"$f":"IF(OR(BR$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BR$3,$H339/$G339,$H339-SUM($I339:BQ339)))","v":0},{"$f":"IF(OR(BS$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BS$3,$H339/$G339,$H339-SUM($I339:BR339)))","v":0},{"$f":"IF(OR(BT$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BT$3,$H339/$G339,$H339-SUM($I339:BS339)))","v":0},{"$f":"IF(OR(BU$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BU$3,$H339/$G339,$H339-SUM($I339:BT339)))","v":0},{"$f":"IF(OR(BV$3<=$D339,$G339=\"n/a\"),0,IF(SUM($D339,$G339)>BV$3,$H339/$G339,$H339-SUM($I339:BU339)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,40.200000000000003,{"$f":"AM310","v":0},null,{"$f":"IF(OR(J$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>J$3,$H340/$G340,$H340-SUM($I340:I340)))","v":0},{"$f":"IF(OR(K$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>K$3,$H340/$G340,$H340-SUM($I340:J340)))","v":0},{"$f":"IF(OR(L$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>L$3,$H340/$G340,$H340-SUM($I340:K340)))","v":0},{"$f":"IF(OR(M$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>M$3,$H340/$G340,$H340-SUM($I340:L340)))","v":0},{"$f":"IF(OR(N$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>N$3,$H340/$G340,$H340-SUM($I340:M340)))","v":0},{"$f":"IF(OR(O$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>O$3,$H340/$G340,$H340-SUM($I340:N340)))","v":0},{"$f":"IF(OR(P$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>P$3,$H340/$G340,$H340-SUM($I340:O340)))","v":0},{"$f":"IF(OR(Q$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>Q$3,$H340/$G340,$H340-SUM($I340:P340)))","v":0},{"$f":"IF(OR(R$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>R$3,$H340/$G340,$H340-SUM($I340:Q340)))","v":0},{"$f":"IF(OR(S$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>S$3,$H340/$G340,$H340-SUM($I340:R340)))","v":0},{"$f":"IF(OR(T$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>T$3,$H340/$G340,$H340-SUM($I340:S340)))","v":0},{"$f":"IF(OR(U$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>U$3,$H340/$G340,$H340-SUM($I340:T340)))","v":0},{"$f":"IF(OR(V$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>V$3,$H340/$G340,$H340-SUM($I340:U340)))","v":0},{"$f":"IF(OR(W$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>W$3,$H340/$G340,$H340-SUM($I340:V340)))","v":0},{"$f":"IF(OR(X$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>X$3,$H340/$G340,$H340-SUM($I340:W340)))","v":0},{"$f":"IF(OR(Y$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>Y$3,$H340/$G340,$H340-SUM($I340:X340)))","v":0},{"$f":"IF(OR(Z$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>Z$3,$H340/$G340,$H340-SUM($I340:Y340)))","v":0},{"$f":"IF(OR(AA$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AA$3,$H340/$G340,$H340-SUM($I340:Z340)))","v":0},{"$f":"IF(OR(AB$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AB$3,$H340/$G340,$H340-SUM($I340:AA340)))","v":0},{"$f":"IF(OR(AC$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AC$3,$H340/$G340,$H340-SUM($I340:AB340)))","v":0},{"$f":"IF(OR(AD$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AD$3,$H340/$G340,$H340-SUM($I340:AC340)))","v":0},{"$f":"IF(OR(AE$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AE$3,$H340/$G340,$H340-SUM($I340:AD340)))","v":0},{"$f":"IF(OR(AF$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AF$3,$H340/$G340,$H340-SUM($I340:AE340)))","v":0},{"$f":"IF(OR(AG$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AG$3,$H340/$G340,$H340-SUM($I340:AF340)))","v":0},{"$f":"IF(OR(AH$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AH$3,$H340/$G340,$H340-SUM($I340:AG340)))","v":0},{"$f":"IF(OR(AI$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AI$3,$H340/$G340,$H340-SUM($I340:AH340)))","v":0},{"$f":"IF(OR(AJ$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AJ$3,$H340/$G340,$H340-SUM($I340:AI340)))","v":0},{"$f":"IF(OR(AK$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AK$3,$H340/$G340,$H340-SUM($I340:AJ340)))","v":0},{"$f":"IF(OR(AL$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AL$3,$H340/$G340,$H340-SUM($I340:AK340)))","v":0},{"$f":"IF(OR(AM$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AM$3,$H340/$G340,$H340-SUM($I340:AL340)))","v":0},{"$f":"IF(OR(AN$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AN$3,$H340/$G340,$H340-SUM($I340:AM340)))","v":0},{"$f":"IF(OR(AO$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AO$3,$H340/$G340,$H340-SUM($I340:AN340)))","v":0},{"$f":"IF(OR(AP$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AP$3,$H340/$G340,$H340-SUM($I340:AO340)))","v":0},{"$f":"IF(OR(AQ$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AQ$3,$H340/$G340,$H340-SUM($I340:AP340)))","v":0},{"$f":"IF(OR(AR$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AR$3,$H340/$G340,$H340-SUM($I340:AQ340)))","v":0},{"$f":"IF(OR(AS$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AS$3,$H340/$G340,$H340-SUM($I340:AR340)))","v":0},{"$f":"IF(OR(AT$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AT$3,$H340/$G340,$H340-SUM($I340:AS340)))","v":0},{"$f":"IF(OR(AU$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AU$3,$H340/$G340,$H340-SUM($I340:AT340)))","v":0},{"$f":"IF(OR(AV$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AV$3,$H340/$G340,$H340-SUM($I340:AU340)))","v":0},{"$f":"IF(OR(AW$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AW$3,$H340/$G340,$H340-SUM($I340:AV340)))","v":0},{"$f":"IF(OR(AX$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AX$3,$H340/$G340,$H340-SUM($I340:AW340)))","v":0},{"$f":"IF(OR(AY$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AY$3,$H340/$G340,$H340-SUM($I340:AX340)))","v":0},{"$f":"IF(OR(AZ$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>AZ$3,$H340/$G340,$H340-SUM($I340:AY340)))","v":0},{"$f":"IF(OR(BA$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BA$3,$H340/$G340,$H340-SUM($I340:AZ340)))","v":0},{"$f":"IF(OR(BB$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BB$3,$H340/$G340,$H340-SUM($I340:BA340)))","v":0},{"$f":"IF(OR(BC$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BC$3,$H340/$G340,$H340-SUM($I340:BB340)))","v":0},{"$f":"IF(OR(BD$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BD$3,$H340/$G340,$H340-SUM($I340:BC340)))","v":0},{"$f":"IF(OR(BE$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BE$3,$H340/$G340,$H340-SUM($I340:BD340)))","v":0},{"$f":"IF(OR(BF$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BF$3,$H340/$G340,$H340-SUM($I340:BE340)))","v":0},{"$f":"IF(OR(BG$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BG$3,$H340/$G340,$H340-SUM($I340:BF340)))","v":0},{"$f":"IF(OR(BH$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BH$3,$H340/$G340,$H340-SUM($I340:BG340)))","v":0},{"$f":"IF(OR(BI$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BI$3,$H340/$G340,$H340-SUM($I340:BH340)))","v":0},{"$f":"IF(OR(BJ$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BJ$3,$H340/$G340,$H340-SUM($I340:BI340)))","v":0},{"$f":"IF(OR(BK$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BK$3,$H340/$G340,$H340-SUM($I340:BJ340)))","v":0},{"$f":"IF(OR(BL$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BL$3,$H340/$G340,$H340-SUM($I340:BK340)))","v":0},{"$f":"IF(OR(BM$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BM$3,$H340/$G340,$H340-SUM($I340:BL340)))","v":0},{"$f":"IF(OR(BN$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BN$3,$H340/$G340,$H340-SUM($I340:BM340)))","v":0},{"$f":"IF(OR(BO$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BO$3,$H340/$G340,$H340-SUM($I340:BN340)))","v":0},{"$f":"IF(OR(BP$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BP$3,$H340/$G340,$H340-SUM($I340:BO340)))","v":0},{"$f":"IF(OR(BQ$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BQ$3,$H340/$G340,$H340-SUM($I340:BP340)))","v":0},{"$f":"IF(OR(BR$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BR$3,$H340/$G340,$H340-SUM($I340:BQ340)))","v":0},{"$f":"IF(OR(BS$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BS$3,$H340/$G340,$H340-SUM($I340:BR340)))","v":0},{"$f":"IF(OR(BT$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BT$3,$H340/$G340,$H340-SUM($I340:BS340)))","v":0},{"$f":"IF(OR(BU$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BU$3,$H340/$G340,$H340-SUM($I340:BT340)))","v":0},{"$f":"IF(OR(BV$3<=$D340,$G340=\"n/a\"),0,IF(SUM($D340,$G340)>BV$3,$H340/$G340,$H340-SUM($I340:BU340)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J302,J307:J308,J311:J340)","v":-17.015893544815729},-19.806131830551319,-22.031839042135992,-23.767351665186517,-25.718004792619368,-32.035126777386417,-32.035126777386417,-32.035126777386417,-32.035126777386417,-32.035126777386417,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,-32.015207792909621,{"$f":"SUM(AP302,AP307:AP308,AP311:AP340)","v":-32.015207792909621},-32.015207792909621,-32.015207792909621,-20.689865172797081,-14.999314248093889,-14.999314248093889,-14.999314248093889,-14.999314248093889,-11.138872368713429,-7.9415712702799235,-5.6029578438649903,-3.7694063031075937,-1.8617812765512567,-0.29433013021297272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J310-SUM(J311:J340)+I343","v":-112.16757908657068},{"$f":"K310-SUM(K311:K340)+J343","v":-198.85077070653895},{"$f":"L310-SUM(L311:L340)+K343","v":-263.60243265584973},{"$f":"M310-SUM(M311:M340)+L343","v":-335.26723025827948},{"$f":"N310-SUM(N311:N340)+M343","v":-386.52621835924322},{"$f":"O310-SUM(O311:O340)+N343","v":-376.33253747589811},{"$f":"P310-SUM(P311:P340)+O343","v":-366.138856592553},{"$f":"Q310-SUM(Q311:Q340)+P343","v":-355.94517570920789},{"$f":"R310-SUM(R311:R340)+Q343","v":-345.75149482586278},{"$f":"S310-SUM(S311:S340)+R343","v":-335.55781394251767},{"$f":"T310-SUM(T311:T340)+S343","v":-325.36413305917256},{"$f":"U310-SUM(U311:U340)+T343","v":-315.17045217582745},{"$f":"V310-SUM(V311:V340)+U343","v":-304.97677129248234},{"$f":"W310-SUM(W311:W340)+V343","v":-294.78309040913723},{"$f":"X310-SUM(X311:X340)+W343","v":-284.58940952579212},{"$f":"Y310-SUM(Y311:Y340)+X343","v":-274.39572864244701},{"$f":"Z310-SUM(Z311:Z340)+Y343","v":-264.2020477591019},{"$f":"AA310-SUM(AA311:AA340)+Z343","v":-254.00836687575679},{"$f":"AB310-SUM(AB311:AB340)+AA343","v":-243.81468599241168},{"$f":"AC310-SUM(AC311:AC340)+AB343","v":-233.62100510906657},{"$f":"AD310-SUM(AD311:AD340)+AC343","v":-223.42732422572146},{"$f":"AE310-SUM(AE311:AE340)+AD343","v":-213.23364334237635},{"$f":"AF310-SUM(AF311:AF340)+AE343","v":-203.03996245903124},{"$f":"AG310-SUM(AG311:AG340)+AF343","v":-192.84628157568613},{"$f":"AH310-SUM(AH311:AH340)+AG343","v":-182.65260069234103},{"$f":"AI310-SUM(AI311:AI340)+AH343","v":-172.45891980899592},{"$f":"AJ310-SUM(AJ311:AJ340)+AI343","v":-162.26523892565081},{"$f":"AK310-SUM(AK311:AK340)+AJ343","v":-152.0715580423057},{"$f":"AL310-SUM(AL311:AL340)+AK343","v":-141.87787715896059},{"$f":"AM310-SUM(AM311:AM340)+AL343","v":-131.68419627561548},{"$f":"AN310-SUM(AN311:AN340)+AM343","v":-121.49051539227037},{"$f":"AO310-SUM(AO311:AO340)+AN343","v":-111.29683450892526},{"$f":"AP310-SUM(AP311:AP340)+AO343","v":-101.10315362558015},{"$f":"AQ310-SUM(AQ311:AQ340)+AP343","v":-90.909472742235039},{"$f":"AR310-SUM(AR311:AR340)+AQ343","v":-80.715791858889929},{"$f":"AS310-SUM(AS311:AS340)+AR343","v":-70.52211097554482},{"$f":"AT310-SUM(AT311:AT340)+AS343","v":-60.32843009219971},{"$f":"AU310-SUM(AU311:AU340)+AT343","v":-50.134749208854601},{"$f":"AV310-SUM(AV311:AV340)+AU343","v":-39.941068325509491},{"$f":"AW310-SUM(AW311:AW340)+AV343","v":-29.747387442164381},{"$f":"AX310-SUM(AX311:AX340)+AW343","v":-19.553706558819272},{"$f":"AY310-SUM(AY311:AY340)+AX343","v":-11.59221630406255},{"$f":"AZ310-SUM(AZ311:AZ340)+AY343","v":-5.969339475720763},{"$f":"BA310-SUM(BA311:BA340)+AZ343","v":-2.1800141881363722},{"$f":"BB310-SUM(BB311:BB340)+BA343","v":-0.29831392710831839},{"$f":"BC310-SUM(BC311:BC340)+BB343","v":1.3322676295501878E-14},{"$f":"BD310-SUM(BD311:BD340)+BC343","v":1.3322676295501878E-14},{"$f":"BE310-SUM(BE311:BE340)+BD343","v":1.3322676295501878E-14},{"$f":"BF310-SUM(BF311:BF340)+BE343","v":1.3322676295501878E-14},{"$f":"BG310-SUM(BG311:BG340)+BF343","v":1.3322676295501878E-14},{"$f":"BH310-SUM(BH311:BH340)+BG343","v":1.3322676295501878E-14},{"$f":"BI310-SUM(BI311:BI340)+BH343","v":1.3322676295501878E-14},{"$f":"BJ310-SUM(BJ311:BJ340)+BI343","v":1.3322676295501878E-14},{"$f":"BK310-SUM(BK311:BK340)+BJ343","v":1.3322676295501878E-14},{"$f":"BL310-SUM(BL311:BL340)+BK343","v":1.3322676295501878E-14},{"$f":"BM310-SUM(BM311:BM340)+BL343","v":1.3322676295501878E-14},{"$f":"BN310-SUM(BN311:BN340)+BM343","v":1.3322676295501878E-14},{"$f":"BO310-SUM(BO311:BO340)+BN343","v":1.3322676295501878E-14},{"$f":"BP310-SUM(BP311:BP340)+BO343","v":1.3322676295501878E-14},{"$f":"BQ310-SUM(BQ311:BQ340)+BP343","v":1.3322676295501878E-14},{"$f":"BR310-SUM(BR311:BR340)+BQ343","v":1.3322676295501878E-14},{"$f":"BS310-SUM(BS311:BS340)+BR343","v":1.3322676295501878E-14},{"$f":"BT310-SUM(BT311:BT340)+BS343","v":1.3322676295501878E-14},{"$f":"BU310-SUM(BU311:BU340)+BT343","v":1.3322676295501878E-14},{"$f":"BV310-SUM(BV311:BV340)+BU343","v":1.3322676295501878E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B299","v":"Total Closing RAB - Contributions"},"$m Real 2010",null,null,null,null,{"$f":"J343+J303","v":-696.398510535009},{"$f":"K343+K303","v":-766.06580861016153},-813.80157701465657,-868.45048107227058,-902.69357562841856,-875.48400120025769,-848.27442677209683,-821.06485234393597,-793.8552779157751,-766.64570348761424,-739.43612905945338,-712.22655463129252,-685.01698020313165,-657.80740577497079,-630.59783134680993,-603.38825691864906,-576.1786824904882,-548.96910806232734,-521.75953363416647,-494.54995920600561,-467.34038477784475,-440.13081034968394,-412.92123592152313,-385.71166149336227,-358.50208706520141,-331.2925126370406,-304.0829382088798,-276.87336378071893,-249.6637893525581,-222.45421492439726,-195.24464049623643,-168.03506606807559,-140.82549163991476,-113.61591721175392,-86.40634278359309,-70.522110975544791,-60.328430092199675,-50.134749208854565,-39.941068325509455,-29.747387442164346,-19.553706558819236,-11.592216304062514,-5.9693394757207274,-2.1800141881363366,-0.29831392710828286,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,{"$f":"BR343+BR303","v":4.8849813083506888E-14},{"$f":"BS343+BS303","v":4.8849813083506888E-14},{"$f":"BT343+BT303","v":4.8849813083506888E-14},{"$f":"BU343+BU303","v":4.8849813083506888E-14},{"$f":"BV343+BV303","v":4.8849813083506888E-14}]
[]
[8,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A346))","v":"Buildings"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I346+1","v":2011},{"$f":"J346+1","v":2012},{"$f":"K346+1","v":2013},{"$f":"L346+1","v":2014},{"$f":"M346+1","v":2015},{"$f":"N346+1","v":2016},{"$f":"O346+1","v":2017},{"$f":"P346+1","v":2018},{"$f":"Q346+1","v":2019},{"$f":"R346+1","v":2020},{"$f":"S346+1","v":2021},{"$f":"T346+1","v":2022},{"$f":"U346+1","v":2023},{"$f":"V346+1","v":2024},{"$f":"W346+1","v":2025},{"$f":"X346+1","v":2026},{"$f":"Y346+1","v":2027},{"$f":"Z346+1","v":2028},{"$f":"AA346+1","v":2029},{"$f":"AB346+1","v":2030},{"$f":"AC346+1","v":2031},{"$f":"AD346+1","v":2032},{"$f":"AE346+1","v":2033},{"$f":"AF346+1","v":2034},{"$f":"AG346+1","v":2035},{"$f":"AH346+1","v":2036},{"$f":"AI346+1","v":2037},{"$f":"AJ346+1","v":2038},{"$f":"AK346+1","v":2039},{"$f":"AL346+1","v":2040},{"$f":"AM346+1","v":2041},{"$f":"AN346+1","v":2042},{"$f":"AO346+1","v":2043},{"$f":"AP346+1","v":2044},{"$f":"AQ346+1","v":2045},{"$f":"AR346+1","v":2046},{"$f":"AS346+1","v":2047},{"$f":"AT346+1","v":2048},{"$f":"AU346+1","v":2049},{"$f":"AV346+1","v":2050},{"$f":"AW346+1","v":2051},{"$f":"AX346+1","v":2052},{"$f":"AY346+1","v":2053},{"$f":"AZ346+1","v":2054},{"$f":"BA346+1","v":2055},{"$f":"BB346+1","v":2056},{"$f":"BC346+1","v":2057},{"$f":"BD346+1","v":2058},{"$f":"BE346+1","v":2059},{"$f":"BF346+1","v":2060},{"$f":"BG346+1","v":2061},{"$f":"BH346+1","v":2062},{"$f":"BI346+1","v":2063},{"$f":"BJ346+1","v":2064},{"$f":"BK346+1","v":2065},{"$f":"BL346+1","v":2066},{"$f":"BM346+1","v":2067},{"$f":"BN346+1","v":2068},{"$f":"BO346+1","v":2069},{"$f":"BP346+1","v":2070},{"$f":"BQ346+1","v":2071},{"$f":"BR346+1","v":2072},{"$f":"BS346+1","v":2073},{"$f":"BT346+1","v":2074},{"$f":"BU346+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A346)","v":23.446783596735873},null,null,{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:I349))),(MAX($I350/$G349, $I350-SUM($I349:I349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:J349))),(MAX($I350/$G349, $I350-SUM($I349:J349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:K349))),(MAX($I350/$G349, $I350-SUM($I349:K349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:L349))),(MAX($I350/$G349, $I350-SUM($I349:L349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:M349))),(MAX($I350/$G349, $I350-SUM($I349:M349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:N349))),(MAX($I350/$G349, $I350-SUM($I349:N349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:O349))),(MAX($I350/$G349, $I350-SUM($I349:O349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:P349))),(MAX($I350/$G349, $I350-SUM($I349:P349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:Q349))),(MAX($I350/$G349, $I350-SUM($I349:Q349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:R349))),(MAX($I350/$G349, $I350-SUM($I349:R349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:S349))),(MAX($I350/$G349, $I350-SUM($I349:S349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:T349))),(MAX($I350/$G349, $I350-SUM($I349:T349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:U349))),(MAX($I350/$G349, $I350-SUM($I349:U349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:V349))),(MAX($I350/$G349, $I350-SUM($I349:V349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:W349))),(MAX($I350/$G349, $I350-SUM($I349:W349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:X349))),(MAX($I350/$G349, $I350-SUM($I349:X349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:Y349))),(MAX($I350/$G349, $I350-SUM($I349:Y349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:Z349))),(MAX($I350/$G349, $I350-SUM($I349:Z349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AA349))),(MAX($I350/$G349, $I350-SUM($I349:AA349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AB349))),(MAX($I350/$G349, $I350-SUM($I349:AB349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AC349))),(MAX($I350/$G349, $I350-SUM($I349:AC349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AD349))),(MAX($I350/$G349, $I350-SUM($I349:AD349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AE349))),(MAX($I350/$G349, $I350-SUM($I349:AE349)))))","v":0.5912132105197313},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AF349))),(MAX($I350/$G349, $I350-SUM($I349:AF349)))))","v":0.26414436463376845},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AG349))),(MAX($I350/$G349, $I350-SUM($I349:AG349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AH349))),(MAX($I350/$G349, $I350-SUM($I349:AH349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AI349))),(MAX($I350/$G349, $I350-SUM($I349:AI349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AJ349))),(MAX($I350/$G349, $I350-SUM($I349:AJ349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AK349))),(MAX($I350/$G349, $I350-SUM($I349:AK349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AL349))),(MAX($I350/$G349, $I350-SUM($I349:AL349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AM349))),(MAX($I350/$G349, $I350-SUM($I349:AM349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AN349))),(MAX($I350/$G349, $I350-SUM($I349:AN349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AO349))),(MAX($I350/$G349, $I350-SUM($I349:AO349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AP349))),(MAX($I350/$G349, $I350-SUM($I349:AP349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AQ349))),(MAX($I350/$G349, $I350-SUM($I349:AQ349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AR349))),(MAX($I350/$G349, $I350-SUM($I349:AR349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AS349))),(MAX($I350/$G349, $I350-SUM($I349:AS349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AT349))),(MAX($I350/$G349, $I350-SUM($I349:AT349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AU349))),(MAX($I350/$G349, $I350-SUM($I349:AU349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AV349))),(MAX($I350/$G349, $I350-SUM($I349:AV349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AW349))),(MAX($I350/$G349, $I350-SUM($I349:AW349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AX349))),(MAX($I350/$G349, $I350-SUM($I349:AX349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AY349))),(MAX($I350/$G349, $I350-SUM($I349:AY349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:AZ349))),(MAX($I350/$G349, $I350-SUM($I349:AZ349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BA349))),(MAX($I350/$G349, $I350-SUM($I349:BA349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BB349))),(MAX($I350/$G349, $I350-SUM($I349:BB349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BC349))),(MAX($I350/$G349, $I350-SUM($I349:BC349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BD349))),(MAX($I350/$G349, $I350-SUM($I349:BD349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BE349))),(MAX($I350/$G349, $I350-SUM($I349:BE349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BF349))),(MAX($I350/$G349, $I350-SUM($I349:BF349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BG349))),(MAX($I350/$G349, $I350-SUM($I349:BG349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BH349))),(MAX($I350/$G349, $I350-SUM($I349:BH349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BI349))),(MAX($I350/$G349, $I350-SUM($I349:BI349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BJ349))),(MAX($I350/$G349, $I350-SUM($I349:BJ349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BK349))),(MAX($I350/$G349, $I350-SUM($I349:BK349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BL349))),(MAX($I350/$G349, $I350-SUM($I349:BL349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BM349))),(MAX($I350/$G349, $I350-SUM($I349:BM349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BN349))),(MAX($I350/$G349, $I350-SUM($I349:BN349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BO349))),(MAX($I350/$G349, $I350-SUM($I349:BO349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BP349))),(MAX($I350/$G349, $I350-SUM($I349:BP349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BQ349))),(MAX($I350/$G349, $I350-SUM($I349:BQ349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BR349))),(MAX($I350/$G349, $I350-SUM($I349:BR349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BS349))),(MAX($I350/$G349, $I350-SUM($I349:BS349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BT349))),(MAX($I350/$G349, $I350-SUM($I349:BT349)))))","v":0},{"$f":"IF(OR($G349=0,$G349=\"n/a\"),0,IF($I350>0,(MIN($I350/$G349, $I350-SUM($I349:BU349))),(MAX($I350/$G349, $I350-SUM($I349:BU349)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A346)","v":13.862048206587588},{"$f":"I350-J349","v":13.270834996067856},12.679621785548125,12.088408575028394,11.497195364508663,10.905982153988932,10.3147689434692,9.7235557329494693,9.1323425224297381,8.5411293119100069,7.9499161013902757,7.3587028908705445,6.7674896803508133,6.1762764698310821,5.5850632593113509,4.9938500487916198,4.4026368382718886,3.8114236277521574,3.2202104172324262,2.628997206712695,2.0377839961929638,1.4465707856732326,0.8553575751535013,0.26414436463377,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,{"$f":"AO350-AP349","v":1.5543122344752192E-15},1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,{"$f":"BU350-BV349","v":1.5543122344752192E-15}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B346,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-0.63692822991279963},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B346,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":-0.57564425242892514}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G358","v":40},{"$f":"N353","v":-0.63692822991279963},null,null,null,null,null,null,{"$f":"IF($G354=\"n/a\",0,IF(O$3-$N$3>$G354-5,$H354-SUM($J354:N354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(P$3-$N$3>$G354-5,$H354-SUM($J354:O354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(Q$3-$N$3>$G354-5,$H354-SUM($J354:P354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(R$3-$N$3>$G354-5,$H354-SUM($J354:Q354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(S$3-$N$3>$G354-5,$H354-SUM($J354:R354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(T$3-$N$3>$G354-5,$H354-SUM($J354:S354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(U$3-$N$3>$G354-5,$H354-SUM($J354:T354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(V$3-$N$3>$G354-5,$H354-SUM($J354:U354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(W$3-$N$3>$G354-5,$H354-SUM($J354:V354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(X$3-$N$3>$G354-5,$H354-SUM($J354:W354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(Y$3-$N$3>$G354-5,$H354-SUM($J354:X354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(Z$3-$N$3>$G354-5,$H354-SUM($J354:Y354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AA$3-$N$3>$G354-5,$H354-SUM($J354:Z354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AB$3-$N$3>$G354-5,$H354-SUM($J354:AA354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AC$3-$N$3>$G354-5,$H354-SUM($J354:AB354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AD$3-$N$3>$G354-5,$H354-SUM($J354:AC354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AE$3-$N$3>$G354-5,$H354-SUM($J354:AD354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AF$3-$N$3>$G354-5,$H354-SUM($J354:AE354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AG$3-$N$3>$G354-5,$H354-SUM($J354:AF354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AH$3-$N$3>$G354-5,$H354-SUM($J354:AG354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AI$3-$N$3>$G354-5,$H354-SUM($J354:AH354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AJ$3-$N$3>$G354-5,$H354-SUM($J354:AI354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AK$3-$N$3>$G354-5,$H354-SUM($J354:AJ354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AL$3-$N$3>$G354-5,$H354-SUM($J354:AK354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AM$3-$N$3>$G354-5,$H354-SUM($J354:AL354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AN$3-$N$3>$G354-5,$H354-SUM($J354:AM354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AO$3-$N$3>$G354-5,$H354-SUM($J354:AN354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AP$3-$N$3>$G354-5,$H354-SUM($J354:AO354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AQ$3-$N$3>$G354-5,$H354-SUM($J354:AP354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AR$3-$N$3>$G354-5,$H354-SUM($J354:AQ354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AS$3-$N$3>$G354-5,$H354-SUM($J354:AR354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AT$3-$N$3>$G354-5,$H354-SUM($J354:AS354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AU$3-$N$3>$G354-5,$H354-SUM($J354:AT354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AV$3-$N$3>$G354-5,$H354-SUM($J354:AU354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AW$3-$N$3>$G354-5,$H354-SUM($J354:AV354),$H354/($G354-5)))","v":-1.8197949426079989E-2},{"$f":"IF($G354=\"n/a\",0,IF(AX$3-$N$3>$G354-5,$H354-SUM($J354:AW354),$H354/($G354-5)))","v":1.1102230246251565E-16},{"$f":"IF($G354=\"n/a\",0,IF(AY$3-$N$3>$G354-5,$H354-SUM($J354:AX354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(AZ$3-$N$3>$G354-5,$H354-SUM($J354:AY354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BA$3-$N$3>$G354-5,$H354-SUM($J354:AZ354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BB$3-$N$3>$G354-5,$H354-SUM($J354:BA354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BC$3-$N$3>$G354-5,$H354-SUM($J354:BB354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BD$3-$N$3>$G354-5,$H354-SUM($J354:BC354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BE$3-$N$3>$G354-5,$H354-SUM($J354:BD354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BF$3-$N$3>$G354-5,$H354-SUM($J354:BE354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BG$3-$N$3>$G354-5,$H354-SUM($J354:BF354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BH$3-$N$3>$G354-5,$H354-SUM($J354:BG354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BI$3-$N$3>$G354-5,$H354-SUM($J354:BH354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BJ$3-$N$3>$G354-5,$H354-SUM($J354:BI354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BK$3-$N$3>$G354-5,$H354-SUM($J354:BJ354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BL$3-$N$3>$G354-5,$H354-SUM($J354:BK354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BM$3-$N$3>$G354-5,$H354-SUM($J354:BL354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BN$3-$N$3>$G354-5,$H354-SUM($J354:BM354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BO$3-$N$3>$G354-5,$H354-SUM($J354:BN354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BP$3-$N$3>$G354-5,$H354-SUM($J354:BO354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BQ$3-$N$3>$G354-5,$H354-SUM($J354:BP354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BR$3-$N$3>$G354-5,$H354-SUM($J354:BQ354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BS$3-$N$3>$G354-5,$H354-SUM($J354:BR354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BT$3-$N$3>$G354-5,$H354-SUM($J354:BS354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BU$3-$N$3>$G354-5,$H354-SUM($J354:BT354),$H354/($G354-5)))","v":0},{"$f":"IF($G354=\"n/a\",0,IF(BV$3-$N$3>$G354-5,$H354-SUM($J354:BU354),$H354/($G354-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G363","v":40},{"$f":"S353","v":-0.57564425242892514},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G355=\"n/a\",0,IF(T$3-$S$3>$G355-5,$H355-SUM($J355:S355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(U$3-$S$3>$G355-5,$H355-SUM($J355:T355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(V$3-$S$3>$G355-5,$H355-SUM($J355:U355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(W$3-$S$3>$G355-5,$H355-SUM($J355:V355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(X$3-$S$3>$G355-5,$H355-SUM($J355:W355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(Y$3-$S$3>$G355-5,$H355-SUM($J355:X355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(Z$3-$S$3>$G355-5,$H355-SUM($J355:Y355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AA$3-$S$3>$G355-5,$H355-SUM($J355:Z355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AB$3-$S$3>$G355-5,$H355-SUM($J355:AA355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AC$3-$S$3>$G355-5,$H355-SUM($J355:AB355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AD$3-$S$3>$G355-5,$H355-SUM($J355:AC355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AE$3-$S$3>$G355-5,$H355-SUM($J355:AD355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AF$3-$S$3>$G355-5,$H355-SUM($J355:AE355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AG$3-$S$3>$G355-5,$H355-SUM($J355:AF355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AH$3-$S$3>$G355-5,$H355-SUM($J355:AG355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AI$3-$S$3>$G355-5,$H355-SUM($J355:AH355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AJ$3-$S$3>$G355-5,$H355-SUM($J355:AI355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AK$3-$S$3>$G355-5,$H355-SUM($J355:AJ355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AL$3-$S$3>$G355-5,$H355-SUM($J355:AK355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AM$3-$S$3>$G355-5,$H355-SUM($J355:AL355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AN$3-$S$3>$G355-5,$H355-SUM($J355:AM355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AO$3-$S$3>$G355-5,$H355-SUM($J355:AN355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AP$3-$S$3>$G355-5,$H355-SUM($J355:AO355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AQ$3-$S$3>$G355-5,$H355-SUM($J355:AP355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AR$3-$S$3>$G355-5,$H355-SUM($J355:AQ355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AS$3-$S$3>$G355-5,$H355-SUM($J355:AR355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AT$3-$S$3>$G355-5,$H355-SUM($J355:AS355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AU$3-$S$3>$G355-5,$H355-SUM($J355:AT355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AV$3-$S$3>$G355-5,$H355-SUM($J355:AU355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AW$3-$S$3>$G355-5,$H355-SUM($J355:AV355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AX$3-$S$3>$G355-5,$H355-SUM($J355:AW355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AY$3-$S$3>$G355-5,$H355-SUM($J355:AX355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(AZ$3-$S$3>$G355-5,$H355-SUM($J355:AY355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(BA$3-$S$3>$G355-5,$H355-SUM($J355:AZ355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(BB$3-$S$3>$G355-5,$H355-SUM($J355:BA355),$H355/($G355-5)))","v":-1.6446978640826431E-2},{"$f":"IF($G355=\"n/a\",0,IF(BC$3-$S$3>$G355-5,$H355-SUM($J355:BB355),$H355/($G355-5)))","v":2.2204460492503131E-16},{"$f":"IF($G355=\"n/a\",0,IF(BD$3-$S$3>$G355-5,$H355-SUM($J355:BC355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BE$3-$S$3>$G355-5,$H355-SUM($J355:BD355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BF$3-$S$3>$G355-5,$H355-SUM($J355:BE355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BG$3-$S$3>$G355-5,$H355-SUM($J355:BF355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BH$3-$S$3>$G355-5,$H355-SUM($J355:BG355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BI$3-$S$3>$G355-5,$H355-SUM($J355:BH355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BJ$3-$S$3>$G355-5,$H355-SUM($J355:BI355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BK$3-$S$3>$G355-5,$H355-SUM($J355:BJ355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BL$3-$S$3>$G355-5,$H355-SUM($J355:BK355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BM$3-$S$3>$G355-5,$H355-SUM($J355:BL355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BN$3-$S$3>$G355-5,$H355-SUM($J355:BM355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BO$3-$S$3>$G355-5,$H355-SUM($J355:BN355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BP$3-$S$3>$G355-5,$H355-SUM($J355:BO355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BQ$3-$S$3>$G355-5,$H355-SUM($J355:BP355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BR$3-$S$3>$G355-5,$H355-SUM($J355:BQ355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BS$3-$S$3>$G355-5,$H355-SUM($J355:BR355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BT$3-$S$3>$G355-5,$H355-SUM($J355:BS355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BU$3-$S$3>$G355-5,$H355-SUM($J355:BT355),$H355/($G355-5)))","v":0},{"$f":"IF($G355=\"n/a\",0,IF(BV$3-$S$3>$G355-5,$H355-SUM($J355:BU355),$H355/($G355-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW358:$BW387)=COUNTIF($BW358:$BW387,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0.39969673300873199},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":5.9637836568477303},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0.15034867995200363},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":5.5002331986001116E-2},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":1.1557378752474334},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":9.1728731961229979},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":12.673724466057212},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B346,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A346)","v":40},{"$f":"J357","v":0.39969673300873199},null,{"$f":"IF(OR(J$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>J$3,$H358/$G358,$H358-SUM($I358:I358)))","v":0},{"$f":"IF(OR(K$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>K$3,$H358/$G358,$H358-SUM($I358:J358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(L$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>L$3,$H358/$G358,$H358-SUM($I358:K358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(M$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>M$3,$H358/$G358,$H358-SUM($I358:L358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(N$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>N$3,$H358/$G358,$H358-SUM($I358:M358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(O$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>O$3,$H358/$G358,$H358-SUM($I358:N358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(P$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>P$3,$H358/$G358,$H358-SUM($I358:O358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(Q$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Q$3,$H358/$G358,$H358-SUM($I358:P358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(R$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>R$3,$H358/$G358,$H358-SUM($I358:Q358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(S$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>S$3,$H358/$G358,$H358-SUM($I358:R358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(T$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>T$3,$H358/$G358,$H358-SUM($I358:S358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(U$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>U$3,$H358/$G358,$H358-SUM($I358:T358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(V$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>V$3,$H358/$G358,$H358-SUM($I358:U358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(W$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>W$3,$H358/$G358,$H358-SUM($I358:V358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(X$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>X$3,$H358/$G358,$H358-SUM($I358:W358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(Y$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Y$3,$H358/$G358,$H358-SUM($I358:X358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(Z$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Z$3,$H358/$G358,$H358-SUM($I358:Y358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AA$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AA$3,$H358/$G358,$H358-SUM($I358:Z358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AB$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AB$3,$H358/$G358,$H358-SUM($I358:AA358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AC$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AC$3,$H358/$G358,$H358-SUM($I358:AB358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AD$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AD$3,$H358/$G358,$H358-SUM($I358:AC358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AE$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AE$3,$H358/$G358,$H358-SUM($I358:AD358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AF$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AF$3,$H358/$G358,$H358-SUM($I358:AE358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AG$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AG$3,$H358/$G358,$H358-SUM($I358:AF358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AH$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AH$3,$H358/$G358,$H358-SUM($I358:AG358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AI$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AI$3,$H358/$G358,$H358-SUM($I358:AH358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AJ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AJ$3,$H358/$G358,$H358-SUM($I358:AI358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AK$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AK$3,$H358/$G358,$H358-SUM($I358:AJ358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AL$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AL$3,$H358/$G358,$H358-SUM($I358:AK358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AM$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AM$3,$H358/$G358,$H358-SUM($I358:AL358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AN$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AN$3,$H358/$G358,$H358-SUM($I358:AM358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AO$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AO$3,$H358/$G358,$H358-SUM($I358:AN358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AP$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AP$3,$H358/$G358,$H358-SUM($I358:AO358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AQ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AQ$3,$H358/$G358,$H358-SUM($I358:AP358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AR$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AR$3,$H358/$G358,$H358-SUM($I358:AQ358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AS$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AS$3,$H358/$G358,$H358-SUM($I358:AR358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AT$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AT$3,$H358/$G358,$H358-SUM($I358:AS358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AU$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AU$3,$H358/$G358,$H358-SUM($I358:AT358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AV$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AV$3,$H358/$G358,$H358-SUM($I358:AU358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AW$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AW$3,$H358/$G358,$H358-SUM($I358:AV358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AX$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AX$3,$H358/$G358,$H358-SUM($I358:AW358)))","v":9.9924183252182996E-3},{"$f":"IF(OR(AY$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AY$3,$H358/$G358,$H358-SUM($I358:AX358)))","v":0},{"$f":"IF(OR(AZ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AZ$3,$H358/$G358,$H358-SUM($I358:AY358)))","v":0},{"$f":"IF(OR(BA$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BA$3,$H358/$G358,$H358-SUM($I358:AZ358)))","v":0},{"$f":"IF(OR(BB$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BB$3,$H358/$G358,$H358-SUM($I358:BA358)))","v":0},{"$f":"IF(OR(BC$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BC$3,$H358/$G358,$H358-SUM($I358:BB358)))","v":0},{"$f":"IF(OR(BD$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BD$3,$H358/$G358,$H358-SUM($I358:BC358)))","v":0},{"$f":"IF(OR(BE$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BE$3,$H358/$G358,$H358-SUM($I358:BD358)))","v":0},{"$f":"IF(OR(BF$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BF$3,$H358/$G358,$H358-SUM($I358:BE358)))","v":0},{"$f":"IF(OR(BG$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BG$3,$H358/$G358,$H358-SUM($I358:BF358)))","v":0},{"$f":"IF(OR(BH$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BH$3,$H358/$G358,$H358-SUM($I358:BG358)))","v":0},{"$f":"IF(OR(BI$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BI$3,$H358/$G358,$H358-SUM($I358:BH358)))","v":0},{"$f":"IF(OR(BJ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BJ$3,$H358/$G358,$H358-SUM($I358:BI358)))","v":0},{"$f":"IF(OR(BK$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BK$3,$H358/$G358,$H358-SUM($I358:BJ358)))","v":0},{"$f":"IF(OR(BL$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BL$3,$H358/$G358,$H358-SUM($I358:BK358)))","v":0},{"$f":"IF(OR(BM$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BM$3,$H358/$G358,$H358-SUM($I358:BL358)))","v":0},{"$f":"IF(OR(BN$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BN$3,$H358/$G358,$H358-SUM($I358:BM358)))","v":0},{"$f":"IF(OR(BO$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BO$3,$H358/$G358,$H358-SUM($I358:BN358)))","v":0},{"$f":"IF(OR(BP$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BP$3,$H358/$G358,$H358-SUM($I358:BO358)))","v":0},{"$f":"IF(OR(BQ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BQ$3,$H358/$G358,$H358-SUM($I358:BP358)))","v":0},{"$f":"IF(OR(BR$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BR$3,$H358/$G358,$H358-SUM($I358:BQ358)))","v":0},{"$f":"IF(OR(BS$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BS$3,$H358/$G358,$H358-SUM($I358:BR358)))","v":0},{"$f":"IF(OR(BT$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BT$3,$H358/$G358,$H358-SUM($I358:BS358)))","v":0},{"$f":"IF(OR(BU$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BU$3,$H358/$G358,$H358-SUM($I358:BT358)))","v":0},{"$f":"IF(OR(BV$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BV$3,$H358/$G358,$H358-SUM($I358:BU358)))","v":0},{"$f":"IF(OR(ROUND(H358-SUM($J358:$BV358),2)=0,G358=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D358+1","v":2012},"$m Real 2010",null,{"$f":"G358","v":40},{"$f":"K357","v":5.9637836568477303},null,{"$f":"IF(OR(J$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>J$3,$H359/$G359,$H359-SUM($I359:I359)))","v":0},{"$f":"IF(OR(K$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>K$3,$H359/$G359,$H359-SUM($I359:J359)))","v":0},{"$f":"IF(OR(L$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>L$3,$H359/$G359,$H359-SUM($I359:K359)))","v":0.14909459142119325},{"$f":"IF(OR(M$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>M$3,$H359/$G359,$H359-SUM($I359:L359)))","v":0.14909459142119325},{"$f":"IF(OR(N$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>N$3,$H359/$G359,$H359-SUM($I359:M359)))","v":0.14909459142119325},{"$f":"IF(OR(O$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>O$3,$H359/$G359,$H359-SUM($I359:N359)))","v":0.14909459142119325},{"$f":"IF(OR(P$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>P$3,$H359/$G359,$H359-SUM($I359:O359)))","v":0.14909459142119325},{"$f":"IF(OR(Q$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Q$3,$H359/$G359,$H359-SUM($I359:P359)))","v":0.14909459142119325},{"$f":"IF(OR(R$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>R$3,$H359/$G359,$H359-SUM($I359:Q359)))","v":0.14909459142119325},{"$f":"IF(OR(S$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>S$3,$H359/$G359,$H359-SUM($I359:R359)))","v":0.14909459142119325},{"$f":"IF(OR(T$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>T$3,$H359/$G359,$H359-SUM($I359:S359)))","v":0.14909459142119325},{"$f":"IF(OR(U$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>U$3,$H359/$G359,$H359-SUM($I359:T359)))","v":0.14909459142119325},{"$f":"IF(OR(V$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>V$3,$H359/$G359,$H359-SUM($I359:U359)))","v":0.14909459142119325},{"$f":"IF(OR(W$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>W$3,$H359/$G359,$H359-SUM($I359:V359)))","v":0.14909459142119325},{"$f":"IF(OR(X$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>X$3,$H359/$G359,$H359-SUM($I359:W359)))","v":0.14909459142119325},{"$f":"IF(OR(Y$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Y$3,$H359/$G359,$H359-SUM($I359:X359)))","v":0.14909459142119325},{"$f":"IF(OR(Z$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Z$3,$H359/$G359,$H359-SUM($I359:Y359)))","v":0.14909459142119325},{"$f":"IF(OR(AA$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AA$3,$H359/$G359,$H359-SUM($I359:Z359)))","v":0.14909459142119325},{"$f":"IF(OR(AB$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AB$3,$H359/$G359,$H359-SUM($I359:AA359)))","v":0.14909459142119325},{"$f":"IF(OR(AC$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AC$3,$H359/$G359,$H359-SUM($I359:AB359)))","v":0.14909459142119325},{"$f":"IF(OR(AD$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AD$3,$H359/$G359,$H359-SUM($I359:AC359)))","v":0.14909459142119325},{"$f":"IF(OR(AE$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AE$3,$H359/$G359,$H359-SUM($I359:AD359)))","v":0.14909459142119325},{"$f":"IF(OR(AF$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AF$3,$H359/$G359,$H359-SUM($I359:AE359)))","v":0.14909459142119325},{"$f":"IF(OR(AG$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AG$3,$H359/$G359,$H359-SUM($I359:AF359)))","v":0.14909459142119325},{"$f":"IF(OR(AH$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AH$3,$H359/$G359,$H359-SUM($I359:AG359)))","v":0.14909459142119325},{"$f":"IF(OR(AI$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AI$3,$H359/$G359,$H359-SUM($I359:AH359)))","v":0.14909459142119325},{"$f":"IF(OR(AJ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AJ$3,$H359/$G359,$H359-SUM($I359:AI359)))","v":0.14909459142119325},{"$f":"IF(OR(AK$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AK$3,$H359/$G359,$H359-SUM($I359:AJ359)))","v":0.14909459142119325},{"$f":"IF(OR(AL$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AL$3,$H359/$G359,$H359-SUM($I359:AK359)))","v":0.14909459142119325},{"$f":"IF(OR(AM$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AM$3,$H359/$G359,$H359-SUM($I359:AL359)))","v":0.14909459142119325},{"$f":"IF(OR(AN$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AN$3,$H359/$G359,$H359-SUM($I359:AM359)))","v":0.14909459142119325},{"$f":"IF(OR(AO$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AO$3,$H359/$G359,$H359-SUM($I359:AN359)))","v":0.14909459142119325},{"$f":"IF(OR(AP$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AP$3,$H359/$G359,$H359-SUM($I359:AO359)))","v":0.14909459142119325},{"$f":"IF(OR(AQ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AQ$3,$H359/$G359,$H359-SUM($I359:AP359)))","v":0.14909459142119325},{"$f":"IF(OR(AR$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AR$3,$H359/$G359,$H359-SUM($I359:AQ359)))","v":0.14909459142119325},{"$f":"IF(OR(AS$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AS$3,$H359/$G359,$H359-SUM($I359:AR359)))","v":0.14909459142119325},{"$f":"IF(OR(AT$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AT$3,$H359/$G359,$H359-SUM($I359:AS359)))","v":0.14909459142119325},{"$f":"IF(OR(AU$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AU$3,$H359/$G359,$H359-SUM($I359:AT359)))","v":0.14909459142119325},{"$f":"IF(OR(AV$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AV$3,$H359/$G359,$H359-SUM($I359:AU359)))","v":0.14909459142119325},{"$f":"IF(OR(AW$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AW$3,$H359/$G359,$H359-SUM($I359:AV359)))","v":0.14909459142119325},{"$f":"IF(OR(AX$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AX$3,$H359/$G359,$H359-SUM($I359:AW359)))","v":0.14909459142119325},{"$f":"IF(OR(AY$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AY$3,$H359/$G359,$H359-SUM($I359:AX359)))","v":0.14909459142119008},{"$f":"IF(OR(AZ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AZ$3,$H359/$G359,$H359-SUM($I359:AY359)))","v":0},{"$f":"IF(OR(BA$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BA$3,$H359/$G359,$H359-SUM($I359:AZ359)))","v":0},{"$f":"IF(OR(BB$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BB$3,$H359/$G359,$H359-SUM($I359:BA359)))","v":0},{"$f":"IF(OR(BC$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BC$3,$H359/$G359,$H359-SUM($I359:BB359)))","v":0},{"$f":"IF(OR(BD$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BD$3,$H359/$G359,$H359-SUM($I359:BC359)))","v":0},{"$f":"IF(OR(BE$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BE$3,$H359/$G359,$H359-SUM($I359:BD359)))","v":0},{"$f":"IF(OR(BF$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BF$3,$H359/$G359,$H359-SUM($I359:BE359)))","v":0},{"$f":"IF(OR(BG$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BG$3,$H359/$G359,$H359-SUM($I359:BF359)))","v":0},{"$f":"IF(OR(BH$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BH$3,$H359/$G359,$H359-SUM($I359:BG359)))","v":0},{"$f":"IF(OR(BI$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BI$3,$H359/$G359,$H359-SUM($I359:BH359)))","v":0},{"$f":"IF(OR(BJ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BJ$3,$H359/$G359,$H359-SUM($I359:BI359)))","v":0},{"$f":"IF(OR(BK$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BK$3,$H359/$G359,$H359-SUM($I359:BJ359)))","v":0},{"$f":"IF(OR(BL$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BL$3,$H359/$G359,$H359-SUM($I359:BK359)))","v":0},{"$f":"IF(OR(BM$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BM$3,$H359/$G359,$H359-SUM($I359:BL359)))","v":0},{"$f":"IF(OR(BN$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BN$3,$H359/$G359,$H359-SUM($I359:BM359)))","v":0},{"$f":"IF(OR(BO$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BO$3,$H359/$G359,$H359-SUM($I359:BN359)))","v":0},{"$f":"IF(OR(BP$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BP$3,$H359/$G359,$H359-SUM($I359:BO359)))","v":0},{"$f":"IF(OR(BQ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BQ$3,$H359/$G359,$H359-SUM($I359:BP359)))","v":0},{"$f":"IF(OR(BR$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BR$3,$H359/$G359,$H359-SUM($I359:BQ359)))","v":0},{"$f":"IF(OR(BS$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BS$3,$H359/$G359,$H359-SUM($I359:BR359)))","v":0},{"$f":"IF(OR(BT$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BT$3,$H359/$G359,$H359-SUM($I359:BS359)))","v":0},{"$f":"IF(OR(BU$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BU$3,$H359/$G359,$H359-SUM($I359:BT359)))","v":0},{"$f":"IF(OR(BV$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BV$3,$H359/$G359,$H359-SUM($I359:BU359)))","v":0},{"$f":"IF(OR(ROUND(H359-SUM($J359:$BV359),2)=0,G359=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D359+1","v":2013},"$m Real 2010",null,{"$f":"G359","v":40},{"$f":"L357","v":0.15034867995200363},null,{"$f":"IF(OR(J$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>J$3,$H360/$G360,$H360-SUM($I360:I360)))","v":0},{"$f":"IF(OR(K$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>K$3,$H360/$G360,$H360-SUM($I360:J360)))","v":0},{"$f":"IF(OR(L$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>L$3,$H360/$G360,$H360-SUM($I360:K360)))","v":0},{"$f":"IF(OR(M$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>M$3,$H360/$G360,$H360-SUM($I360:L360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(N$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>N$3,$H360/$G360,$H360-SUM($I360:M360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(O$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>O$3,$H360/$G360,$H360-SUM($I360:N360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(P$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>P$3,$H360/$G360,$H360-SUM($I360:O360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(Q$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Q$3,$H360/$G360,$H360-SUM($I360:P360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(R$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>R$3,$H360/$G360,$H360-SUM($I360:Q360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(S$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>S$3,$H360/$G360,$H360-SUM($I360:R360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(T$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>T$3,$H360/$G360,$H360-SUM($I360:S360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(U$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>U$3,$H360/$G360,$H360-SUM($I360:T360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(V$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>V$3,$H360/$G360,$H360-SUM($I360:U360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(W$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>W$3,$H360/$G360,$H360-SUM($I360:V360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(X$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>X$3,$H360/$G360,$H360-SUM($I360:W360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(Y$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Y$3,$H360/$G360,$H360-SUM($I360:X360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(Z$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Z$3,$H360/$G360,$H360-SUM($I360:Y360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AA$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AA$3,$H360/$G360,$H360-SUM($I360:Z360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AB$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AB$3,$H360/$G360,$H360-SUM($I360:AA360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AC$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AC$3,$H360/$G360,$H360-SUM($I360:AB360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AD$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AD$3,$H360/$G360,$H360-SUM($I360:AC360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AE$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AE$3,$H360/$G360,$H360-SUM($I360:AD360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AF$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AF$3,$H360/$G360,$H360-SUM($I360:AE360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AG$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AG$3,$H360/$G360,$H360-SUM($I360:AF360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AH$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AH$3,$H360/$G360,$H360-SUM($I360:AG360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AI$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AI$3,$H360/$G360,$H360-SUM($I360:AH360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AJ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AJ$3,$H360/$G360,$H360-SUM($I360:AI360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AK$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AK$3,$H360/$G360,$H360-SUM($I360:AJ360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AL$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AL$3,$H360/$G360,$H360-SUM($I360:AK360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AM$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AM$3,$H360/$G360,$H360-SUM($I360:AL360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AN$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AN$3,$H360/$G360,$H360-SUM($I360:AM360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AO$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AO$3,$H360/$G360,$H360-SUM($I360:AN360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AP$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AP$3,$H360/$G360,$H360-SUM($I360:AO360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AQ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AQ$3,$H360/$G360,$H360-SUM($I360:AP360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AR$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AR$3,$H360/$G360,$H360-SUM($I360:AQ360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AS$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AS$3,$H360/$G360,$H360-SUM($I360:AR360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AT$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AT$3,$H360/$G360,$H360-SUM($I360:AS360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AU$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AU$3,$H360/$G360,$H360-SUM($I360:AT360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AV$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AV$3,$H360/$G360,$H360-SUM($I360:AU360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AW$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AW$3,$H360/$G360,$H360-SUM($I360:AV360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AX$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AX$3,$H360/$G360,$H360-SUM($I360:AW360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AY$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AY$3,$H360/$G360,$H360-SUM($I360:AX360)))","v":3.7587169988000909E-3},{"$f":"IF(OR(AZ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AZ$3,$H360/$G360,$H360-SUM($I360:AY360)))","v":3.7587169988000102E-3},{"$f":"IF(OR(BA$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BA$3,$H360/$G360,$H360-SUM($I360:AZ360)))","v":0},{"$f":"IF(OR(BB$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BB$3,$H360/$G360,$H360-SUM($I360:BA360)))","v":0},{"$f":"IF(OR(BC$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BC$3,$H360/$G360,$H360-SUM($I360:BB360)))","v":0},{"$f":"IF(OR(BD$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BD$3,$H360/$G360,$H360-SUM($I360:BC360)))","v":0},{"$f":"IF(OR(BE$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BE$3,$H360/$G360,$H360-SUM($I360:BD360)))","v":0},{"$f":"IF(OR(BF$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BF$3,$H360/$G360,$H360-SUM($I360:BE360)))","v":0},{"$f":"IF(OR(BG$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BG$3,$H360/$G360,$H360-SUM($I360:BF360)))","v":0},{"$f":"IF(OR(BH$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BH$3,$H360/$G360,$H360-SUM($I360:BG360)))","v":0},{"$f":"IF(OR(BI$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BI$3,$H360/$G360,$H360-SUM($I360:BH360)))","v":0},{"$f":"IF(OR(BJ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BJ$3,$H360/$G360,$H360-SUM($I360:BI360)))","v":0},{"$f":"IF(OR(BK$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BK$3,$H360/$G360,$H360-SUM($I360:BJ360)))","v":0},{"$f":"IF(OR(BL$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BL$3,$H360/$G360,$H360-SUM($I360:BK360)))","v":0},{"$f":"IF(OR(BM$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BM$3,$H360/$G360,$H360-SUM($I360:BL360)))","v":0},{"$f":"IF(OR(BN$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BN$3,$H360/$G360,$H360-SUM($I360:BM360)))","v":0},{"$f":"IF(OR(BO$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BO$3,$H360/$G360,$H360-SUM($I360:BN360)))","v":0},{"$f":"IF(OR(BP$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BP$3,$H360/$G360,$H360-SUM($I360:BO360)))","v":0},{"$f":"IF(OR(BQ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BQ$3,$H360/$G360,$H360-SUM($I360:BP360)))","v":0},{"$f":"IF(OR(BR$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BR$3,$H360/$G360,$H360-SUM($I360:BQ360)))","v":0},{"$f":"IF(OR(BS$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BS$3,$H360/$G360,$H360-SUM($I360:BR360)))","v":0},{"$f":"IF(OR(BT$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BT$3,$H360/$G360,$H360-SUM($I360:BS360)))","v":0},{"$f":"IF(OR(BU$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BU$3,$H360/$G360,$H360-SUM($I360:BT360)))","v":0},{"$f":"IF(OR(BV$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BV$3,$H360/$G360,$H360-SUM($I360:BU360)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G360","v":40},{"$f":"M357","v":5.5002331986001116E-2},null,{"$f":"IF(OR(J$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>J$3,$H361/$G361,$H361-SUM($I361:I361)))","v":0},{"$f":"IF(OR(K$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>K$3,$H361/$G361,$H361-SUM($I361:J361)))","v":0},{"$f":"IF(OR(L$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>L$3,$H361/$G361,$H361-SUM($I361:K361)))","v":0},{"$f":"IF(OR(M$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>M$3,$H361/$G361,$H361-SUM($I361:L361)))","v":0},{"$f":"IF(OR(N$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>N$3,$H361/$G361,$H361-SUM($I361:M361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(O$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>O$3,$H361/$G361,$H361-SUM($I361:N361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(P$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>P$3,$H361/$G361,$H361-SUM($I361:O361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(Q$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Q$3,$H361/$G361,$H361-SUM($I361:P361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(R$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>R$3,$H361/$G361,$H361-SUM($I361:Q361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(S$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>S$3,$H361/$G361,$H361-SUM($I361:R361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(T$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>T$3,$H361/$G361,$H361-SUM($I361:S361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(U$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>U$3,$H361/$G361,$H361-SUM($I361:T361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(V$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>V$3,$H361/$G361,$H361-SUM($I361:U361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(W$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>W$3,$H361/$G361,$H361-SUM($I361:V361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(X$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>X$3,$H361/$G361,$H361-SUM($I361:W361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(Y$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Y$3,$H361/$G361,$H361-SUM($I361:X361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(Z$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Z$3,$H361/$G361,$H361-SUM($I361:Y361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AA$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AA$3,$H361/$G361,$H361-SUM($I361:Z361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AB$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AB$3,$H361/$G361,$H361-SUM($I361:AA361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AC$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AC$3,$H361/$G361,$H361-SUM($I361:AB361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AD$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AD$3,$H361/$G361,$H361-SUM($I361:AC361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AE$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AE$3,$H361/$G361,$H361-SUM($I361:AD361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AF$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AF$3,$H361/$G361,$H361-SUM($I361:AE361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AG$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AG$3,$H361/$G361,$H361-SUM($I361:AF361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AH$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AH$3,$H361/$G361,$H361-SUM($I361:AG361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AI$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AI$3,$H361/$G361,$H361-SUM($I361:AH361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AJ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AJ$3,$H361/$G361,$H361-SUM($I361:AI361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AK$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AK$3,$H361/$G361,$H361-SUM($I361:AJ361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AL$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AL$3,$H361/$G361,$H361-SUM($I361:AK361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AM$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AM$3,$H361/$G361,$H361-SUM($I361:AL361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AN$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AN$3,$H361/$G361,$H361-SUM($I361:AM361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AO$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AO$3,$H361/$G361,$H361-SUM($I361:AN361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AP$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AP$3,$H361/$G361,$H361-SUM($I361:AO361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AQ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AQ$3,$H361/$G361,$H361-SUM($I361:AP361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AR$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AR$3,$H361/$G361,$H361-SUM($I361:AQ361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AS$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AS$3,$H361/$G361,$H361-SUM($I361:AR361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AT$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AT$3,$H361/$G361,$H361-SUM($I361:AS361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AU$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AU$3,$H361/$G361,$H361-SUM($I361:AT361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AV$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AV$3,$H361/$G361,$H361-SUM($I361:AU361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AW$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AW$3,$H361/$G361,$H361-SUM($I361:AV361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AX$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AX$3,$H361/$G361,$H361-SUM($I361:AW361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AY$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AY$3,$H361/$G361,$H361-SUM($I361:AX361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(AZ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AZ$3,$H361/$G361,$H361-SUM($I361:AY361)))","v":1.3750582996500278E-3},{"$f":"IF(OR(BA$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BA$3,$H361/$G361,$H361-SUM($I361:AZ361)))","v":1.3750582996500602E-3},{"$f":"IF(OR(BB$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BB$3,$H361/$G361,$H361-SUM($I361:BA361)))","v":0},{"$f":"IF(OR(BC$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BC$3,$H361/$G361,$H361-SUM($I361:BB361)))","v":0},{"$f":"IF(OR(BD$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BD$3,$H361/$G361,$H361-SUM($I361:BC361)))","v":0},{"$f":"IF(OR(BE$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BE$3,$H361/$G361,$H361-SUM($I361:BD361)))","v":0},{"$f":"IF(OR(BF$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BF$3,$H361/$G361,$H361-SUM($I361:BE361)))","v":0},{"$f":"IF(OR(BG$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BG$3,$H361/$G361,$H361-SUM($I361:BF361)))","v":0},{"$f":"IF(OR(BH$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BH$3,$H361/$G361,$H361-SUM($I361:BG361)))","v":0},{"$f":"IF(OR(BI$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BI$3,$H361/$G361,$H361-SUM($I361:BH361)))","v":0},{"$f":"IF(OR(BJ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BJ$3,$H361/$G361,$H361-SUM($I361:BI361)))","v":0},{"$f":"IF(OR(BK$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BK$3,$H361/$G361,$H361-SUM($I361:BJ361)))","v":0},{"$f":"IF(OR(BL$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BL$3,$H361/$G361,$H361-SUM($I361:BK361)))","v":0},{"$f":"IF(OR(BM$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BM$3,$H361/$G361,$H361-SUM($I361:BL361)))","v":0},{"$f":"IF(OR(BN$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BN$3,$H361/$G361,$H361-SUM($I361:BM361)))","v":0},{"$f":"IF(OR(BO$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BO$3,$H361/$G361,$H361-SUM($I361:BN361)))","v":0},{"$f":"IF(OR(BP$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BP$3,$H361/$G361,$H361-SUM($I361:BO361)))","v":0},{"$f":"IF(OR(BQ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BQ$3,$H361/$G361,$H361-SUM($I361:BP361)))","v":0},{"$f":"IF(OR(BR$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BR$3,$H361/$G361,$H361-SUM($I361:BQ361)))","v":0},{"$f":"IF(OR(BS$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BS$3,$H361/$G361,$H361-SUM($I361:BR361)))","v":0},{"$f":"IF(OR(BT$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BT$3,$H361/$G361,$H361-SUM($I361:BS361)))","v":0},{"$f":"IF(OR(BU$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BU$3,$H361/$G361,$H361-SUM($I361:BT361)))","v":0},{"$f":"IF(OR(BV$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BV$3,$H361/$G361,$H361-SUM($I361:BU361)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G361","v":40},{"$f":"N357","v":1.1557378752474334},null,{"$f":"IF(OR(J$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>J$3,$H362/$G362,$H362-SUM($I362:I362)))","v":0},{"$f":"IF(OR(K$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>K$3,$H362/$G362,$H362-SUM($I362:J362)))","v":0},{"$f":"IF(OR(L$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>L$3,$H362/$G362,$H362-SUM($I362:K362)))","v":0},{"$f":"IF(OR(M$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>M$3,$H362/$G362,$H362-SUM($I362:L362)))","v":0},{"$f":"IF(OR(N$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>N$3,$H362/$G362,$H362-SUM($I362:M362)))","v":0},{"$f":"IF(OR(O$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>O$3,$H362/$G362,$H362-SUM($I362:N362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(P$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>P$3,$H362/$G362,$H362-SUM($I362:O362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(Q$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Q$3,$H362/$G362,$H362-SUM($I362:P362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(R$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>R$3,$H362/$G362,$H362-SUM($I362:Q362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(S$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>S$3,$H362/$G362,$H362-SUM($I362:R362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(T$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>T$3,$H362/$G362,$H362-SUM($I362:S362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(U$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>U$3,$H362/$G362,$H362-SUM($I362:T362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(V$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>V$3,$H362/$G362,$H362-SUM($I362:U362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(W$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>W$3,$H362/$G362,$H362-SUM($I362:V362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(X$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>X$3,$H362/$G362,$H362-SUM($I362:W362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(Y$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Y$3,$H362/$G362,$H362-SUM($I362:X362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(Z$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Z$3,$H362/$G362,$H362-SUM($I362:Y362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AA$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AA$3,$H362/$G362,$H362-SUM($I362:Z362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AB$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AB$3,$H362/$G362,$H362-SUM($I362:AA362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AC$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AC$3,$H362/$G362,$H362-SUM($I362:AB362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AD$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AD$3,$H362/$G362,$H362-SUM($I362:AC362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AE$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AE$3,$H362/$G362,$H362-SUM($I362:AD362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AF$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AF$3,$H362/$G362,$H362-SUM($I362:AE362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AG$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AG$3,$H362/$G362,$H362-SUM($I362:AF362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AH$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AH$3,$H362/$G362,$H362-SUM($I362:AG362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AI$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AI$3,$H362/$G362,$H362-SUM($I362:AH362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AJ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AJ$3,$H362/$G362,$H362-SUM($I362:AI362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AK$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AK$3,$H362/$G362,$H362-SUM($I362:AJ362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AL$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AL$3,$H362/$G362,$H362-SUM($I362:AK362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AM$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AM$3,$H362/$G362,$H362-SUM($I362:AL362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AN$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AN$3,$H362/$G362,$H362-SUM($I362:AM362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AO$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AO$3,$H362/$G362,$H362-SUM($I362:AN362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AP$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AP$3,$H362/$G362,$H362-SUM($I362:AO362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AQ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AQ$3,$H362/$G362,$H362-SUM($I362:AP362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AR$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AR$3,$H362/$G362,$H362-SUM($I362:AQ362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AS$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AS$3,$H362/$G362,$H362-SUM($I362:AR362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AT$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AT$3,$H362/$G362,$H362-SUM($I362:AS362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AU$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AU$3,$H362/$G362,$H362-SUM($I362:AT362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AV$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AV$3,$H362/$G362,$H362-SUM($I362:AU362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AW$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AW$3,$H362/$G362,$H362-SUM($I362:AV362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AX$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AX$3,$H362/$G362,$H362-SUM($I362:AW362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AY$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AY$3,$H362/$G362,$H362-SUM($I362:AX362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(AZ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AZ$3,$H362/$G362,$H362-SUM($I362:AY362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(BA$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BA$3,$H362/$G362,$H362-SUM($I362:AZ362)))","v":2.8893446881185836E-2},{"$f":"IF(OR(BB$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BB$3,$H362/$G362,$H362-SUM($I362:BA362)))","v":2.8893446881184781E-2},{"$f":"IF(OR(BC$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BC$3,$H362/$G362,$H362-SUM($I362:BB362)))","v":0},{"$f":"IF(OR(BD$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BD$3,$H362/$G362,$H362-SUM($I362:BC362)))","v":0},{"$f":"IF(OR(BE$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BE$3,$H362/$G362,$H362-SUM($I362:BD362)))","v":0},{"$f":"IF(OR(BF$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BF$3,$H362/$G362,$H362-SUM($I362:BE362)))","v":0},{"$f":"IF(OR(BG$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BG$3,$H362/$G362,$H362-SUM($I362:BF362)))","v":0},{"$f":"IF(OR(BH$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BH$3,$H362/$G362,$H362-SUM($I362:BG362)))","v":0},{"$f":"IF(OR(BI$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BI$3,$H362/$G362,$H362-SUM($I362:BH362)))","v":0},{"$f":"IF(OR(BJ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BJ$3,$H362/$G362,$H362-SUM($I362:BI362)))","v":0},{"$f":"IF(OR(BK$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BK$3,$H362/$G362,$H362-SUM($I362:BJ362)))","v":0},{"$f":"IF(OR(BL$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BL$3,$H362/$G362,$H362-SUM($I362:BK362)))","v":0},{"$f":"IF(OR(BM$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BM$3,$H362/$G362,$H362-SUM($I362:BL362)))","v":0},{"$f":"IF(OR(BN$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BN$3,$H362/$G362,$H362-SUM($I362:BM362)))","v":0},{"$f":"IF(OR(BO$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BO$3,$H362/$G362,$H362-SUM($I362:BN362)))","v":0},{"$f":"IF(OR(BP$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BP$3,$H362/$G362,$H362-SUM($I362:BO362)))","v":0},{"$f":"IF(OR(BQ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BQ$3,$H362/$G362,$H362-SUM($I362:BP362)))","v":0},{"$f":"IF(OR(BR$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BR$3,$H362/$G362,$H362-SUM($I362:BQ362)))","v":0},{"$f":"IF(OR(BS$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BS$3,$H362/$G362,$H362-SUM($I362:BR362)))","v":0},{"$f":"IF(OR(BT$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BT$3,$H362/$G362,$H362-SUM($I362:BS362)))","v":0},{"$f":"IF(OR(BU$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BU$3,$H362/$G362,$H362-SUM($I362:BT362)))","v":0},{"$f":"IF(OR(BV$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BV$3,$H362/$G362,$H362-SUM($I362:BU362)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A346)","v":40},{"$f":"O357","v":0},null,{"$f":"IF(OR(J$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>J$3,$H363/$G363,$H363-SUM($I363:I363)))","v":0},{"$f":"IF(OR(K$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>K$3,$H363/$G363,$H363-SUM($I363:J363)))","v":0},{"$f":"IF(OR(L$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>L$3,$H363/$G363,$H363-SUM($I363:K363)))","v":0},{"$f":"IF(OR(M$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>M$3,$H363/$G363,$H363-SUM($I363:L363)))","v":0},{"$f":"IF(OR(N$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>N$3,$H363/$G363,$H363-SUM($I363:M363)))","v":0},{"$f":"IF(OR(O$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>O$3,$H363/$G363,$H363-SUM($I363:N363)))","v":0},{"$f":"IF(OR(P$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>P$3,$H363/$G363,$H363-SUM($I363:O363)))","v":0},{"$f":"IF(OR(Q$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Q$3,$H363/$G363,$H363-SUM($I363:P363)))","v":0},{"$f":"IF(OR(R$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>R$3,$H363/$G363,$H363-SUM($I363:Q363)))","v":0},{"$f":"IF(OR(S$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>S$3,$H363/$G363,$H363-SUM($I363:R363)))","v":0},{"$f":"IF(OR(T$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>T$3,$H363/$G363,$H363-SUM($I363:S363)))","v":0},{"$f":"IF(OR(U$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>U$3,$H363/$G363,$H363-SUM($I363:T363)))","v":0},{"$f":"IF(OR(V$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>V$3,$H363/$G363,$H363-SUM($I363:U363)))","v":0},{"$f":"IF(OR(W$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>W$3,$H363/$G363,$H363-SUM($I363:V363)))","v":0},{"$f":"IF(OR(X$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>X$3,$H363/$G363,$H363-SUM($I363:W363)))","v":0},{"$f":"IF(OR(Y$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Y$3,$H363/$G363,$H363-SUM($I363:X363)))","v":0},{"$f":"IF(OR(Z$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Z$3,$H363/$G363,$H363-SUM($I363:Y363)))","v":0},{"$f":"IF(OR(AA$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AA$3,$H363/$G363,$H363-SUM($I363:Z363)))","v":0},{"$f":"IF(OR(AB$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AB$3,$H363/$G363,$H363-SUM($I363:AA363)))","v":0},{"$f":"IF(OR(AC$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AC$3,$H363/$G363,$H363-SUM($I363:AB363)))","v":0},{"$f":"IF(OR(AD$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AD$3,$H363/$G363,$H363-SUM($I363:AC363)))","v":0},{"$f":"IF(OR(AE$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AE$3,$H363/$G363,$H363-SUM($I363:AD363)))","v":0},{"$f":"IF(OR(AF$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AF$3,$H363/$G363,$H363-SUM($I363:AE363)))","v":0},{"$f":"IF(OR(AG$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AG$3,$H363/$G363,$H363-SUM($I363:AF363)))","v":0},{"$f":"IF(OR(AH$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AH$3,$H363/$G363,$H363-SUM($I363:AG363)))","v":0},{"$f":"IF(OR(AI$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AI$3,$H363/$G363,$H363-SUM($I363:AH363)))","v":0},{"$f":"IF(OR(AJ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AJ$3,$H363/$G363,$H363-SUM($I363:AI363)))","v":0},{"$f":"IF(OR(AK$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AK$3,$H363/$G363,$H363-SUM($I363:AJ363)))","v":0},{"$f":"IF(OR(AL$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AL$3,$H363/$G363,$H363-SUM($I363:AK363)))","v":0},{"$f":"IF(OR(AM$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AM$3,$H363/$G363,$H363-SUM($I363:AL363)))","v":0},{"$f":"IF(OR(AN$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AN$3,$H363/$G363,$H363-SUM($I363:AM363)))","v":0},{"$f":"IF(OR(AO$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AO$3,$H363/$G363,$H363-SUM($I363:AN363)))","v":0},{"$f":"IF(OR(AP$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AP$3,$H363/$G363,$H363-SUM($I363:AO363)))","v":0},{"$f":"IF(OR(AQ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AQ$3,$H363/$G363,$H363-SUM($I363:AP363)))","v":0},{"$f":"IF(OR(AR$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AR$3,$H363/$G363,$H363-SUM($I363:AQ363)))","v":0},{"$f":"IF(OR(AS$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AS$3,$H363/$G363,$H363-SUM($I363:AR363)))","v":0},{"$f":"IF(OR(AT$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AT$3,$H363/$G363,$H363-SUM($I363:AS363)))","v":0},{"$f":"IF(OR(AU$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AU$3,$H363/$G363,$H363-SUM($I363:AT363)))","v":0},{"$f":"IF(OR(AV$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AV$3,$H363/$G363,$H363-SUM($I363:AU363)))","v":0},{"$f":"IF(OR(AW$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AW$3,$H363/$G363,$H363-SUM($I363:AV363)))","v":0},{"$f":"IF(OR(AX$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AX$3,$H363/$G363,$H363-SUM($I363:AW363)))","v":0},{"$f":"IF(OR(AY$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AY$3,$H363/$G363,$H363-SUM($I363:AX363)))","v":0},{"$f":"IF(OR(AZ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AZ$3,$H363/$G363,$H363-SUM($I363:AY363)))","v":0},{"$f":"IF(OR(BA$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BA$3,$H363/$G363,$H363-SUM($I363:AZ363)))","v":0},{"$f":"IF(OR(BB$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BB$3,$H363/$G363,$H363-SUM($I363:BA363)))","v":0},{"$f":"IF(OR(BC$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BC$3,$H363/$G363,$H363-SUM($I363:BB363)))","v":0},{"$f":"IF(OR(BD$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BD$3,$H363/$G363,$H363-SUM($I363:BC363)))","v":0},{"$f":"IF(OR(BE$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BE$3,$H363/$G363,$H363-SUM($I363:BD363)))","v":0},{"$f":"IF(OR(BF$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BF$3,$H363/$G363,$H363-SUM($I363:BE363)))","v":0},{"$f":"IF(OR(BG$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BG$3,$H363/$G363,$H363-SUM($I363:BF363)))","v":0},{"$f":"IF(OR(BH$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BH$3,$H363/$G363,$H363-SUM($I363:BG363)))","v":0},{"$f":"IF(OR(BI$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BI$3,$H363/$G363,$H363-SUM($I363:BH363)))","v":0},{"$f":"IF(OR(BJ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BJ$3,$H363/$G363,$H363-SUM($I363:BI363)))","v":0},{"$f":"IF(OR(BK$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BK$3,$H363/$G363,$H363-SUM($I363:BJ363)))","v":0},{"$f":"IF(OR(BL$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BL$3,$H363/$G363,$H363-SUM($I363:BK363)))","v":0},{"$f":"IF(OR(BM$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BM$3,$H363/$G363,$H363-SUM($I363:BL363)))","v":0},{"$f":"IF(OR(BN$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BN$3,$H363/$G363,$H363-SUM($I363:BM363)))","v":0},{"$f":"IF(OR(BO$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BO$3,$H363/$G363,$H363-SUM($I363:BN363)))","v":0},{"$f":"IF(OR(BP$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BP$3,$H363/$G363,$H363-SUM($I363:BO363)))","v":0},{"$f":"IF(OR(BQ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BQ$3,$H363/$G363,$H363-SUM($I363:BP363)))","v":0},{"$f":"IF(OR(BR$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BR$3,$H363/$G363,$H363-SUM($I363:BQ363)))","v":0},{"$f":"IF(OR(BS$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BS$3,$H363/$G363,$H363-SUM($I363:BR363)))","v":0},{"$f":"IF(OR(BT$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BT$3,$H363/$G363,$H363-SUM($I363:BS363)))","v":0},{"$f":"IF(OR(BU$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BU$3,$H363/$G363,$H363-SUM($I363:BT363)))","v":0},{"$f":"IF(OR(BV$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BV$3,$H363/$G363,$H363-SUM($I363:BU363)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G363","v":40},{"$f":"P357","v":0},null,{"$f":"IF(OR(J$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>J$3,$H364/$G364,$H364-SUM($I364:I364)))","v":0},{"$f":"IF(OR(K$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>K$3,$H364/$G364,$H364-SUM($I364:J364)))","v":0},{"$f":"IF(OR(L$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>L$3,$H364/$G364,$H364-SUM($I364:K364)))","v":0},{"$f":"IF(OR(M$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>M$3,$H364/$G364,$H364-SUM($I364:L364)))","v":0},{"$f":"IF(OR(N$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>N$3,$H364/$G364,$H364-SUM($I364:M364)))","v":0},{"$f":"IF(OR(O$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>O$3,$H364/$G364,$H364-SUM($I364:N364)))","v":0},{"$f":"IF(OR(P$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>P$3,$H364/$G364,$H364-SUM($I364:O364)))","v":0},{"$f":"IF(OR(Q$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Q$3,$H364/$G364,$H364-SUM($I364:P364)))","v":0},{"$f":"IF(OR(R$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>R$3,$H364/$G364,$H364-SUM($I364:Q364)))","v":0},{"$f":"IF(OR(S$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>S$3,$H364/$G364,$H364-SUM($I364:R364)))","v":0},{"$f":"IF(OR(T$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>T$3,$H364/$G364,$H364-SUM($I364:S364)))","v":0},{"$f":"IF(OR(U$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>U$3,$H364/$G364,$H364-SUM($I364:T364)))","v":0},{"$f":"IF(OR(V$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>V$3,$H364/$G364,$H364-SUM($I364:U364)))","v":0},{"$f":"IF(OR(W$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>W$3,$H364/$G364,$H364-SUM($I364:V364)))","v":0},{"$f":"IF(OR(X$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>X$3,$H364/$G364,$H364-SUM($I364:W364)))","v":0},{"$f":"IF(OR(Y$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Y$3,$H364/$G364,$H364-SUM($I364:X364)))","v":0},{"$f":"IF(OR(Z$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Z$3,$H364/$G364,$H364-SUM($I364:Y364)))","v":0},{"$f":"IF(OR(AA$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AA$3,$H364/$G364,$H364-SUM($I364:Z364)))","v":0},{"$f":"IF(OR(AB$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AB$3,$H364/$G364,$H364-SUM($I364:AA364)))","v":0},{"$f":"IF(OR(AC$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AC$3,$H364/$G364,$H364-SUM($I364:AB364)))","v":0},{"$f":"IF(OR(AD$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AD$3,$H364/$G364,$H364-SUM($I364:AC364)))","v":0},{"$f":"IF(OR(AE$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AE$3,$H364/$G364,$H364-SUM($I364:AD364)))","v":0},{"$f":"IF(OR(AF$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AF$3,$H364/$G364,$H364-SUM($I364:AE364)))","v":0},{"$f":"IF(OR(AG$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AG$3,$H364/$G364,$H364-SUM($I364:AF364)))","v":0},{"$f":"IF(OR(AH$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AH$3,$H364/$G364,$H364-SUM($I364:AG364)))","v":0},{"$f":"IF(OR(AI$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AI$3,$H364/$G364,$H364-SUM($I364:AH364)))","v":0},{"$f":"IF(OR(AJ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AJ$3,$H364/$G364,$H364-SUM($I364:AI364)))","v":0},{"$f":"IF(OR(AK$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AK$3,$H364/$G364,$H364-SUM($I364:AJ364)))","v":0},{"$f":"IF(OR(AL$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AL$3,$H364/$G364,$H364-SUM($I364:AK364)))","v":0},{"$f":"IF(OR(AM$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AM$3,$H364/$G364,$H364-SUM($I364:AL364)))","v":0},{"$f":"IF(OR(AN$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AN$3,$H364/$G364,$H364-SUM($I364:AM364)))","v":0},{"$f":"IF(OR(AO$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AO$3,$H364/$G364,$H364-SUM($I364:AN364)))","v":0},{"$f":"IF(OR(AP$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AP$3,$H364/$G364,$H364-SUM($I364:AO364)))","v":0},{"$f":"IF(OR(AQ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AQ$3,$H364/$G364,$H364-SUM($I364:AP364)))","v":0},{"$f":"IF(OR(AR$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AR$3,$H364/$G364,$H364-SUM($I364:AQ364)))","v":0},{"$f":"IF(OR(AS$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AS$3,$H364/$G364,$H364-SUM($I364:AR364)))","v":0},{"$f":"IF(OR(AT$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AT$3,$H364/$G364,$H364-SUM($I364:AS364)))","v":0},{"$f":"IF(OR(AU$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AU$3,$H364/$G364,$H364-SUM($I364:AT364)))","v":0},{"$f":"IF(OR(AV$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AV$3,$H364/$G364,$H364-SUM($I364:AU364)))","v":0},{"$f":"IF(OR(AW$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AW$3,$H364/$G364,$H364-SUM($I364:AV364)))","v":0},{"$f":"IF(OR(AX$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AX$3,$H364/$G364,$H364-SUM($I364:AW364)))","v":0},{"$f":"IF(OR(AY$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AY$3,$H364/$G364,$H364-SUM($I364:AX364)))","v":0},{"$f":"IF(OR(AZ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AZ$3,$H364/$G364,$H364-SUM($I364:AY364)))","v":0},{"$f":"IF(OR(BA$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BA$3,$H364/$G364,$H364-SUM($I364:AZ364)))","v":0},{"$f":"IF(OR(BB$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BB$3,$H364/$G364,$H364-SUM($I364:BA364)))","v":0},{"$f":"IF(OR(BC$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BC$3,$H364/$G364,$H364-SUM($I364:BB364)))","v":0},{"$f":"IF(OR(BD$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BD$3,$H364/$G364,$H364-SUM($I364:BC364)))","v":0},{"$f":"IF(OR(BE$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BE$3,$H364/$G364,$H364-SUM($I364:BD364)))","v":0},{"$f":"IF(OR(BF$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BF$3,$H364/$G364,$H364-SUM($I364:BE364)))","v":0},{"$f":"IF(OR(BG$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BG$3,$H364/$G364,$H364-SUM($I364:BF364)))","v":0},{"$f":"IF(OR(BH$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BH$3,$H364/$G364,$H364-SUM($I364:BG364)))","v":0},{"$f":"IF(OR(BI$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BI$3,$H364/$G364,$H364-SUM($I364:BH364)))","v":0},{"$f":"IF(OR(BJ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BJ$3,$H364/$G364,$H364-SUM($I364:BI364)))","v":0},{"$f":"IF(OR(BK$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BK$3,$H364/$G364,$H364-SUM($I364:BJ364)))","v":0},{"$f":"IF(OR(BL$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BL$3,$H364/$G364,$H364-SUM($I364:BK364)))","v":0},{"$f":"IF(OR(BM$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BM$3,$H364/$G364,$H364-SUM($I364:BL364)))","v":0},{"$f":"IF(OR(BN$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BN$3,$H364/$G364,$H364-SUM($I364:BM364)))","v":0},{"$f":"IF(OR(BO$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BO$3,$H364/$G364,$H364-SUM($I364:BN364)))","v":0},{"$f":"IF(OR(BP$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BP$3,$H364/$G364,$H364-SUM($I364:BO364)))","v":0},{"$f":"IF(OR(BQ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BQ$3,$H364/$G364,$H364-SUM($I364:BP364)))","v":0},{"$f":"IF(OR(BR$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BR$3,$H364/$G364,$H364-SUM($I364:BQ364)))","v":0},{"$f":"IF(OR(BS$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BS$3,$H364/$G364,$H364-SUM($I364:BR364)))","v":0},{"$f":"IF(OR(BT$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BT$3,$H364/$G364,$H364-SUM($I364:BS364)))","v":0},{"$f":"IF(OR(BU$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BU$3,$H364/$G364,$H364-SUM($I364:BT364)))","v":0},{"$f":"IF(OR(BV$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BV$3,$H364/$G364,$H364-SUM($I364:BU364)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G364","v":40},{"$f":"Q357","v":0},null,{"$f":"IF(OR(J$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>J$3,$H365/$G365,$H365-SUM($I365:I365)))","v":0},{"$f":"IF(OR(K$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>K$3,$H365/$G365,$H365-SUM($I365:J365)))","v":0},{"$f":"IF(OR(L$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>L$3,$H365/$G365,$H365-SUM($I365:K365)))","v":0},{"$f":"IF(OR(M$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>M$3,$H365/$G365,$H365-SUM($I365:L365)))","v":0},{"$f":"IF(OR(N$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>N$3,$H365/$G365,$H365-SUM($I365:M365)))","v":0},{"$f":"IF(OR(O$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>O$3,$H365/$G365,$H365-SUM($I365:N365)))","v":0},{"$f":"IF(OR(P$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>P$3,$H365/$G365,$H365-SUM($I365:O365)))","v":0},{"$f":"IF(OR(Q$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Q$3,$H365/$G365,$H365-SUM($I365:P365)))","v":0},{"$f":"IF(OR(R$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>R$3,$H365/$G365,$H365-SUM($I365:Q365)))","v":0},{"$f":"IF(OR(S$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>S$3,$H365/$G365,$H365-SUM($I365:R365)))","v":0},{"$f":"IF(OR(T$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>T$3,$H365/$G365,$H365-SUM($I365:S365)))","v":0},{"$f":"IF(OR(U$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>U$3,$H365/$G365,$H365-SUM($I365:T365)))","v":0},{"$f":"IF(OR(V$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>V$3,$H365/$G365,$H365-SUM($I365:U365)))","v":0},{"$f":"IF(OR(W$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>W$3,$H365/$G365,$H365-SUM($I365:V365)))","v":0},{"$f":"IF(OR(X$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>X$3,$H365/$G365,$H365-SUM($I365:W365)))","v":0},{"$f":"IF(OR(Y$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Y$3,$H365/$G365,$H365-SUM($I365:X365)))","v":0},{"$f":"IF(OR(Z$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Z$3,$H365/$G365,$H365-SUM($I365:Y365)))","v":0},{"$f":"IF(OR(AA$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AA$3,$H365/$G365,$H365-SUM($I365:Z365)))","v":0},{"$f":"IF(OR(AB$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AB$3,$H365/$G365,$H365-SUM($I365:AA365)))","v":0},{"$f":"IF(OR(AC$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AC$3,$H365/$G365,$H365-SUM($I365:AB365)))","v":0},{"$f":"IF(OR(AD$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AD$3,$H365/$G365,$H365-SUM($I365:AC365)))","v":0},{"$f":"IF(OR(AE$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AE$3,$H365/$G365,$H365-SUM($I365:AD365)))","v":0},{"$f":"IF(OR(AF$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AF$3,$H365/$G365,$H365-SUM($I365:AE365)))","v":0},{"$f":"IF(OR(AG$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AG$3,$H365/$G365,$H365-SUM($I365:AF365)))","v":0},{"$f":"IF(OR(AH$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AH$3,$H365/$G365,$H365-SUM($I365:AG365)))","v":0},{"$f":"IF(OR(AI$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AI$3,$H365/$G365,$H365-SUM($I365:AH365)))","v":0},{"$f":"IF(OR(AJ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AJ$3,$H365/$G365,$H365-SUM($I365:AI365)))","v":0},{"$f":"IF(OR(AK$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AK$3,$H365/$G365,$H365-SUM($I365:AJ365)))","v":0},{"$f":"IF(OR(AL$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AL$3,$H365/$G365,$H365-SUM($I365:AK365)))","v":0},{"$f":"IF(OR(AM$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AM$3,$H365/$G365,$H365-SUM($I365:AL365)))","v":0},{"$f":"IF(OR(AN$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AN$3,$H365/$G365,$H365-SUM($I365:AM365)))","v":0},{"$f":"IF(OR(AO$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AO$3,$H365/$G365,$H365-SUM($I365:AN365)))","v":0},{"$f":"IF(OR(AP$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AP$3,$H365/$G365,$H365-SUM($I365:AO365)))","v":0},{"$f":"IF(OR(AQ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AQ$3,$H365/$G365,$H365-SUM($I365:AP365)))","v":0},{"$f":"IF(OR(AR$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AR$3,$H365/$G365,$H365-SUM($I365:AQ365)))","v":0},{"$f":"IF(OR(AS$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AS$3,$H365/$G365,$H365-SUM($I365:AR365)))","v":0},{"$f":"IF(OR(AT$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AT$3,$H365/$G365,$H365-SUM($I365:AS365)))","v":0},{"$f":"IF(OR(AU$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AU$3,$H365/$G365,$H365-SUM($I365:AT365)))","v":0},{"$f":"IF(OR(AV$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AV$3,$H365/$G365,$H365-SUM($I365:AU365)))","v":0},{"$f":"IF(OR(AW$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AW$3,$H365/$G365,$H365-SUM($I365:AV365)))","v":0},{"$f":"IF(OR(AX$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AX$3,$H365/$G365,$H365-SUM($I365:AW365)))","v":0},{"$f":"IF(OR(AY$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AY$3,$H365/$G365,$H365-SUM($I365:AX365)))","v":0},{"$f":"IF(OR(AZ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AZ$3,$H365/$G365,$H365-SUM($I365:AY365)))","v":0},{"$f":"IF(OR(BA$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BA$3,$H365/$G365,$H365-SUM($I365:AZ365)))","v":0},{"$f":"IF(OR(BB$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BB$3,$H365/$G365,$H365-SUM($I365:BA365)))","v":0},{"$f":"IF(OR(BC$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BC$3,$H365/$G365,$H365-SUM($I365:BB365)))","v":0},{"$f":"IF(OR(BD$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BD$3,$H365/$G365,$H365-SUM($I365:BC365)))","v":0},{"$f":"IF(OR(BE$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BE$3,$H365/$G365,$H365-SUM($I365:BD365)))","v":0},{"$f":"IF(OR(BF$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BF$3,$H365/$G365,$H365-SUM($I365:BE365)))","v":0},{"$f":"IF(OR(BG$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BG$3,$H365/$G365,$H365-SUM($I365:BF365)))","v":0},{"$f":"IF(OR(BH$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BH$3,$H365/$G365,$H365-SUM($I365:BG365)))","v":0},{"$f":"IF(OR(BI$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BI$3,$H365/$G365,$H365-SUM($I365:BH365)))","v":0},{"$f":"IF(OR(BJ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BJ$3,$H365/$G365,$H365-SUM($I365:BI365)))","v":0},{"$f":"IF(OR(BK$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BK$3,$H365/$G365,$H365-SUM($I365:BJ365)))","v":0},{"$f":"IF(OR(BL$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BL$3,$H365/$G365,$H365-SUM($I365:BK365)))","v":0},{"$f":"IF(OR(BM$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BM$3,$H365/$G365,$H365-SUM($I365:BL365)))","v":0},{"$f":"IF(OR(BN$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BN$3,$H365/$G365,$H365-SUM($I365:BM365)))","v":0},{"$f":"IF(OR(BO$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BO$3,$H365/$G365,$H365-SUM($I365:BN365)))","v":0},{"$f":"IF(OR(BP$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BP$3,$H365/$G365,$H365-SUM($I365:BO365)))","v":0},{"$f":"IF(OR(BQ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BQ$3,$H365/$G365,$H365-SUM($I365:BP365)))","v":0},{"$f":"IF(OR(BR$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BR$3,$H365/$G365,$H365-SUM($I365:BQ365)))","v":0},{"$f":"IF(OR(BS$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BS$3,$H365/$G365,$H365-SUM($I365:BR365)))","v":0},{"$f":"IF(OR(BT$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BT$3,$H365/$G365,$H365-SUM($I365:BS365)))","v":0},{"$f":"IF(OR(BU$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BU$3,$H365/$G365,$H365-SUM($I365:BT365)))","v":0},{"$f":"IF(OR(BV$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BV$3,$H365/$G365,$H365-SUM($I365:BU365)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G365","v":40},{"$f":"R357","v":9.1728731961229979},null,{"$f":"IF(OR(J$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>J$3,$H366/$G366,$H366-SUM($I366:I366)))","v":0},{"$f":"IF(OR(K$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>K$3,$H366/$G366,$H366-SUM($I366:J366)))","v":0},{"$f":"IF(OR(L$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>L$3,$H366/$G366,$H366-SUM($I366:K366)))","v":0},{"$f":"IF(OR(M$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>M$3,$H366/$G366,$H366-SUM($I366:L366)))","v":0},{"$f":"IF(OR(N$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>N$3,$H366/$G366,$H366-SUM($I366:M366)))","v":0},{"$f":"IF(OR(O$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>O$3,$H366/$G366,$H366-SUM($I366:N366)))","v":0},{"$f":"IF(OR(P$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>P$3,$H366/$G366,$H366-SUM($I366:O366)))","v":0},{"$f":"IF(OR(Q$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Q$3,$H366/$G366,$H366-SUM($I366:P366)))","v":0},{"$f":"IF(OR(R$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>R$3,$H366/$G366,$H366-SUM($I366:Q366)))","v":0},{"$f":"IF(OR(S$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>S$3,$H366/$G366,$H366-SUM($I366:R366)))","v":0.22932182990307495},{"$f":"IF(OR(T$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>T$3,$H366/$G366,$H366-SUM($I366:S366)))","v":0.22932182990307495},{"$f":"IF(OR(U$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>U$3,$H366/$G366,$H366-SUM($I366:T366)))","v":0.22932182990307495},{"$f":"IF(OR(V$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>V$3,$H366/$G366,$H366-SUM($I366:U366)))","v":0.22932182990307495},{"$f":"IF(OR(W$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>W$3,$H366/$G366,$H366-SUM($I366:V366)))","v":0.22932182990307495},{"$f":"IF(OR(X$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>X$3,$H366/$G366,$H366-SUM($I366:W366)))","v":0.22932182990307495},{"$f":"IF(OR(Y$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Y$3,$H366/$G366,$H366-SUM($I366:X366)))","v":0.22932182990307495},{"$f":"IF(OR(Z$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Z$3,$H366/$G366,$H366-SUM($I366:Y366)))","v":0.22932182990307495},{"$f":"IF(OR(AA$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AA$3,$H366/$G366,$H366-SUM($I366:Z366)))","v":0.22932182990307495},{"$f":"IF(OR(AB$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AB$3,$H366/$G366,$H366-SUM($I366:AA366)))","v":0.22932182990307495},{"$f":"IF(OR(AC$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AC$3,$H366/$G366,$H366-SUM($I366:AB366)))","v":0.22932182990307495},{"$f":"IF(OR(AD$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AD$3,$H366/$G366,$H366-SUM($I366:AC366)))","v":0.22932182990307495},{"$f":"IF(OR(AE$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AE$3,$H366/$G366,$H366-SUM($I366:AD366)))","v":0.22932182990307495},{"$f":"IF(OR(AF$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AF$3,$H366/$G366,$H366-SUM($I366:AE366)))","v":0.22932182990307495},{"$f":"IF(OR(AG$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AG$3,$H366/$G366,$H366-SUM($I366:AF366)))","v":0.22932182990307495},{"$f":"IF(OR(AH$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AH$3,$H366/$G366,$H366-SUM($I366:AG366)))","v":0.22932182990307495},{"$f":"IF(OR(AI$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AI$3,$H366/$G366,$H366-SUM($I366:AH366)))","v":0.22932182990307495},{"$f":"IF(OR(AJ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AJ$3,$H366/$G366,$H366-SUM($I366:AI366)))","v":0.22932182990307495},{"$f":"IF(OR(AK$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AK$3,$H366/$G366,$H366-SUM($I366:AJ366)))","v":0.22932182990307495},{"$f":"IF(OR(AL$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AL$3,$H366/$G366,$H366-SUM($I366:AK366)))","v":0.22932182990307495},{"$f":"IF(OR(AM$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AM$3,$H366/$G366,$H366-SUM($I366:AL366)))","v":0.22932182990307495},{"$f":"IF(OR(AN$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AN$3,$H366/$G366,$H366-SUM($I366:AM366)))","v":0.22932182990307495},{"$f":"IF(OR(AO$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AO$3,$H366/$G366,$H366-SUM($I366:AN366)))","v":0.22932182990307495},{"$f":"IF(OR(AP$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AP$3,$H366/$G366,$H366-SUM($I366:AO366)))","v":0.22932182990307495},{"$f":"IF(OR(AQ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AQ$3,$H366/$G366,$H366-SUM($I366:AP366)))","v":0.22932182990307495},{"$f":"IF(OR(AR$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AR$3,$H366/$G366,$H366-SUM($I366:AQ366)))","v":0.22932182990307495},{"$f":"IF(OR(AS$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AS$3,$H366/$G366,$H366-SUM($I366:AR366)))","v":0.22932182990307495},{"$f":"IF(OR(AT$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AT$3,$H366/$G366,$H366-SUM($I366:AS366)))","v":0.22932182990307495},{"$f":"IF(OR(AU$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AU$3,$H366/$G366,$H366-SUM($I366:AT366)))","v":0.22932182990307495},{"$f":"IF(OR(AV$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AV$3,$H366/$G366,$H366-SUM($I366:AU366)))","v":0.22932182990307495},{"$f":"IF(OR(AW$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AW$3,$H366/$G366,$H366-SUM($I366:AV366)))","v":0.22932182990307495},{"$f":"IF(OR(AX$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AX$3,$H366/$G366,$H366-SUM($I366:AW366)))","v":0.22932182990307495},{"$f":"IF(OR(AY$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AY$3,$H366/$G366,$H366-SUM($I366:AX366)))","v":0.22932182990307495},{"$f":"IF(OR(AZ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AZ$3,$H366/$G366,$H366-SUM($I366:AY366)))","v":0.22932182990307495},{"$f":"IF(OR(BA$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BA$3,$H366/$G366,$H366-SUM($I366:AZ366)))","v":0.22932182990307495},{"$f":"IF(OR(BB$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BB$3,$H366/$G366,$H366-SUM($I366:BA366)))","v":0.22932182990307495},{"$f":"IF(OR(BC$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BC$3,$H366/$G366,$H366-SUM($I366:BB366)))","v":0.22932182990307495},{"$f":"IF(OR(BD$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BD$3,$H366/$G366,$H366-SUM($I366:BC366)))","v":0.22932182990307495},{"$f":"IF(OR(BE$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BE$3,$H366/$G366,$H366-SUM($I366:BD366)))","v":0.22932182990307495},{"$f":"IF(OR(BF$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BF$3,$H366/$G366,$H366-SUM($I366:BE366)))","v":0.22932182990307837},{"$f":"IF(OR(BG$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BG$3,$H366/$G366,$H366-SUM($I366:BF366)))","v":0},{"$f":"IF(OR(BH$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BH$3,$H366/$G366,$H366-SUM($I366:BG366)))","v":0},{"$f":"IF(OR(BI$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BI$3,$H366/$G366,$H366-SUM($I366:BH366)))","v":0},{"$f":"IF(OR(BJ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BJ$3,$H366/$G366,$H366-SUM($I366:BI366)))","v":0},{"$f":"IF(OR(BK$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BK$3,$H366/$G366,$H366-SUM($I366:BJ366)))","v":0},{"$f":"IF(OR(BL$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BL$3,$H366/$G366,$H366-SUM($I366:BK366)))","v":0},{"$f":"IF(OR(BM$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BM$3,$H366/$G366,$H366-SUM($I366:BL366)))","v":0},{"$f":"IF(OR(BN$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BN$3,$H366/$G366,$H366-SUM($I366:BM366)))","v":0},{"$f":"IF(OR(BO$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BO$3,$H366/$G366,$H366-SUM($I366:BN366)))","v":0},{"$f":"IF(OR(BP$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BP$3,$H366/$G366,$H366-SUM($I366:BO366)))","v":0},{"$f":"IF(OR(BQ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BQ$3,$H366/$G366,$H366-SUM($I366:BP366)))","v":0},{"$f":"IF(OR(BR$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BR$3,$H366/$G366,$H366-SUM($I366:BQ366)))","v":0},{"$f":"IF(OR(BS$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BS$3,$H366/$G366,$H366-SUM($I366:BR366)))","v":0},{"$f":"IF(OR(BT$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BT$3,$H366/$G366,$H366-SUM($I366:BS366)))","v":0},{"$f":"IF(OR(BU$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BU$3,$H366/$G366,$H366-SUM($I366:BT366)))","v":0},{"$f":"IF(OR(BV$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BV$3,$H366/$G366,$H366-SUM($I366:BU366)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G366","v":40},{"$f":"S357","v":12.673724466057212},null,{"$f":"IF(OR(J$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>J$3,$H367/$G367,$H367-SUM($I367:I367)))","v":0},{"$f":"IF(OR(K$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>K$3,$H367/$G367,$H367-SUM($I367:J367)))","v":0},{"$f":"IF(OR(L$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>L$3,$H367/$G367,$H367-SUM($I367:K367)))","v":0},{"$f":"IF(OR(M$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>M$3,$H367/$G367,$H367-SUM($I367:L367)))","v":0},{"$f":"IF(OR(N$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>N$3,$H367/$G367,$H367-SUM($I367:M367)))","v":0},{"$f":"IF(OR(O$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>O$3,$H367/$G367,$H367-SUM($I367:N367)))","v":0},{"$f":"IF(OR(P$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>P$3,$H367/$G367,$H367-SUM($I367:O367)))","v":0},{"$f":"IF(OR(Q$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Q$3,$H367/$G367,$H367-SUM($I367:P367)))","v":0},{"$f":"IF(OR(R$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>R$3,$H367/$G367,$H367-SUM($I367:Q367)))","v":0},{"$f":"IF(OR(S$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>S$3,$H367/$G367,$H367-SUM($I367:R367)))","v":0},{"$f":"IF(OR(T$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>T$3,$H367/$G367,$H367-SUM($I367:S367)))","v":0.31684311165143031},{"$f":"IF(OR(U$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>U$3,$H367/$G367,$H367-SUM($I367:T367)))","v":0.31684311165143031},{"$f":"IF(OR(V$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>V$3,$H367/$G367,$H367-SUM($I367:U367)))","v":0.31684311165143031},{"$f":"IF(OR(W$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>W$3,$H367/$G367,$H367-SUM($I367:V367)))","v":0.31684311165143031},{"$f":"IF(OR(X$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>X$3,$H367/$G367,$H367-SUM($I367:W367)))","v":0.31684311165143031},{"$f":"IF(OR(Y$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Y$3,$H367/$G367,$H367-SUM($I367:X367)))","v":0.31684311165143031},{"$f":"IF(OR(Z$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Z$3,$H367/$G367,$H367-SUM($I367:Y367)))","v":0.31684311165143031},{"$f":"IF(OR(AA$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AA$3,$H367/$G367,$H367-SUM($I367:Z367)))","v":0.31684311165143031},{"$f":"IF(OR(AB$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AB$3,$H367/$G367,$H367-SUM($I367:AA367)))","v":0.31684311165143031},{"$f":"IF(OR(AC$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AC$3,$H367/$G367,$H367-SUM($I367:AB367)))","v":0.31684311165143031},{"$f":"IF(OR(AD$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AD$3,$H367/$G367,$H367-SUM($I367:AC367)))","v":0.31684311165143031},{"$f":"IF(OR(AE$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AE$3,$H367/$G367,$H367-SUM($I367:AD367)))","v":0.31684311165143031},{"$f":"IF(OR(AF$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AF$3,$H367/$G367,$H367-SUM($I367:AE367)))","v":0.31684311165143031},{"$f":"IF(OR(AG$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AG$3,$H367/$G367,$H367-SUM($I367:AF367)))","v":0.31684311165143031},{"$f":"IF(OR(AH$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AH$3,$H367/$G367,$H367-SUM($I367:AG367)))","v":0.31684311165143031},{"$f":"IF(OR(AI$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AI$3,$H367/$G367,$H367-SUM($I367:AH367)))","v":0.31684311165143031},{"$f":"IF(OR(AJ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AJ$3,$H367/$G367,$H367-SUM($I367:AI367)))","v":0.31684311165143031},{"$f":"IF(OR(AK$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AK$3,$H367/$G367,$H367-SUM($I367:AJ367)))","v":0.31684311165143031},{"$f":"IF(OR(AL$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AL$3,$H367/$G367,$H367-SUM($I367:AK367)))","v":0.31684311165143031},{"$f":"IF(OR(AM$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AM$3,$H367/$G367,$H367-SUM($I367:AL367)))","v":0.31684311165143031},{"$f":"IF(OR(AN$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AN$3,$H367/$G367,$H367-SUM($I367:AM367)))","v":0.31684311165143031},{"$f":"IF(OR(AO$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AO$3,$H367/$G367,$H367-SUM($I367:AN367)))","v":0.31684311165143031},{"$f":"IF(OR(AP$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AP$3,$H367/$G367,$H367-SUM($I367:AO367)))","v":0.31684311165143031},{"$f":"IF(OR(AQ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AQ$3,$H367/$G367,$H367-SUM($I367:AP367)))","v":0.31684311165143031},{"$f":"IF(OR(AR$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AR$3,$H367/$G367,$H367-SUM($I367:AQ367)))","v":0.31684311165143031},{"$f":"IF(OR(AS$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AS$3,$H367/$G367,$H367-SUM($I367:AR367)))","v":0.31684311165143031},{"$f":"IF(OR(AT$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AT$3,$H367/$G367,$H367-SUM($I367:AS367)))","v":0.31684311165143031},{"$f":"IF(OR(AU$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AU$3,$H367/$G367,$H367-SUM($I367:AT367)))","v":0.31684311165143031},{"$f":"IF(OR(AV$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AV$3,$H367/$G367,$H367-SUM($I367:AU367)))","v":0.31684311165143031},{"$f":"IF(OR(AW$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AW$3,$H367/$G367,$H367-SUM($I367:AV367)))","v":0.31684311165143031},{"$f":"IF(OR(AX$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AX$3,$H367/$G367,$H367-SUM($I367:AW367)))","v":0.31684311165143031},{"$f":"IF(OR(AY$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AY$3,$H367/$G367,$H367-SUM($I367:AX367)))","v":0.31684311165143031},{"$f":"IF(OR(AZ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AZ$3,$H367/$G367,$H367-SUM($I367:AY367)))","v":0.31684311165143031},{"$f":"IF(OR(BA$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BA$3,$H367/$G367,$H367-SUM($I367:AZ367)))","v":0.31684311165143031},{"$f":"IF(OR(BB$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BB$3,$H367/$G367,$H367-SUM($I367:BA367)))","v":0.31684311165143031},{"$f":"IF(OR(BC$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BC$3,$H367/$G367,$H367-SUM($I367:BB367)))","v":0.31684311165143031},{"$f":"IF(OR(BD$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BD$3,$H367/$G367,$H367-SUM($I367:BC367)))","v":0.31684311165143031},{"$f":"IF(OR(BE$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BE$3,$H367/$G367,$H367-SUM($I367:BD367)))","v":0.31684311165143031},{"$f":"IF(OR(BF$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BF$3,$H367/$G367,$H367-SUM($I367:BE367)))","v":0.31684311165143031},{"$f":"IF(OR(BG$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BG$3,$H367/$G367,$H367-SUM($I367:BF367)))","v":0.3168431116514423},{"$f":"IF(OR(BH$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BH$3,$H367/$G367,$H367-SUM($I367:BG367)))","v":0},{"$f":"IF(OR(BI$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BI$3,$H367/$G367,$H367-SUM($I367:BH367)))","v":0},{"$f":"IF(OR(BJ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BJ$3,$H367/$G367,$H367-SUM($I367:BI367)))","v":0},{"$f":"IF(OR(BK$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BK$3,$H367/$G367,$H367-SUM($I367:BJ367)))","v":0},{"$f":"IF(OR(BL$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BL$3,$H367/$G367,$H367-SUM($I367:BK367)))","v":0},{"$f":"IF(OR(BM$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BM$3,$H367/$G367,$H367-SUM($I367:BL367)))","v":0},{"$f":"IF(OR(BN$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BN$3,$H367/$G367,$H367-SUM($I367:BM367)))","v":0},{"$f":"IF(OR(BO$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BO$3,$H367/$G367,$H367-SUM($I367:BN367)))","v":0},{"$f":"IF(OR(BP$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BP$3,$H367/$G367,$H367-SUM($I367:BO367)))","v":0},{"$f":"IF(OR(BQ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BQ$3,$H367/$G367,$H367-SUM($I367:BP367)))","v":0},{"$f":"IF(OR(BR$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BR$3,$H367/$G367,$H367-SUM($I367:BQ367)))","v":0},{"$f":"IF(OR(BS$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BS$3,$H367/$G367,$H367-SUM($I367:BR367)))","v":0},{"$f":"IF(OR(BT$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BT$3,$H367/$G367,$H367-SUM($I367:BS367)))","v":0},{"$f":"IF(OR(BU$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BU$3,$H367/$G367,$H367-SUM($I367:BT367)))","v":0},{"$f":"IF(OR(BV$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BV$3,$H367/$G367,$H367-SUM($I367:BU367)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A346)","v":40},{"$f":"T357","v":0},null,{"$f":"IF(OR(J$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>J$3,$H368/$G368,$H368-SUM($I368:I368)))","v":0},{"$f":"IF(OR(K$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>K$3,$H368/$G368,$H368-SUM($I368:J368)))","v":0},{"$f":"IF(OR(L$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>L$3,$H368/$G368,$H368-SUM($I368:K368)))","v":0},{"$f":"IF(OR(M$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>M$3,$H368/$G368,$H368-SUM($I368:L368)))","v":0},{"$f":"IF(OR(N$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>N$3,$H368/$G368,$H368-SUM($I368:M368)))","v":0},{"$f":"IF(OR(O$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>O$3,$H368/$G368,$H368-SUM($I368:N368)))","v":0},{"$f":"IF(OR(P$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>P$3,$H368/$G368,$H368-SUM($I368:O368)))","v":0},{"$f":"IF(OR(Q$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Q$3,$H368/$G368,$H368-SUM($I368:P368)))","v":0},{"$f":"IF(OR(R$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>R$3,$H368/$G368,$H368-SUM($I368:Q368)))","v":0},{"$f":"IF(OR(S$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>S$3,$H368/$G368,$H368-SUM($I368:R368)))","v":0},{"$f":"IF(OR(T$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>T$3,$H368/$G368,$H368-SUM($I368:S368)))","v":0},{"$f":"IF(OR(U$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>U$3,$H368/$G368,$H368-SUM($I368:T368)))","v":0},{"$f":"IF(OR(V$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>V$3,$H368/$G368,$H368-SUM($I368:U368)))","v":0},{"$f":"IF(OR(W$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>W$3,$H368/$G368,$H368-SUM($I368:V368)))","v":0},{"$f":"IF(OR(X$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>X$3,$H368/$G368,$H368-SUM($I368:W368)))","v":0},{"$f":"IF(OR(Y$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Y$3,$H368/$G368,$H368-SUM($I368:X368)))","v":0},{"$f":"IF(OR(Z$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Z$3,$H368/$G368,$H368-SUM($I368:Y368)))","v":0},{"$f":"IF(OR(AA$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AA$3,$H368/$G368,$H368-SUM($I368:Z368)))","v":0},{"$f":"IF(OR(AB$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AB$3,$H368/$G368,$H368-SUM($I368:AA368)))","v":0},{"$f":"IF(OR(AC$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AC$3,$H368/$G368,$H368-SUM($I368:AB368)))","v":0},{"$f":"IF(OR(AD$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AD$3,$H368/$G368,$H368-SUM($I368:AC368)))","v":0},{"$f":"IF(OR(AE$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AE$3,$H368/$G368,$H368-SUM($I368:AD368)))","v":0},{"$f":"IF(OR(AF$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AF$3,$H368/$G368,$H368-SUM($I368:AE368)))","v":0},{"$f":"IF(OR(AG$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AG$3,$H368/$G368,$H368-SUM($I368:AF368)))","v":0},{"$f":"IF(OR(AH$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AH$3,$H368/$G368,$H368-SUM($I368:AG368)))","v":0},{"$f":"IF(OR(AI$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AI$3,$H368/$G368,$H368-SUM($I368:AH368)))","v":0},{"$f":"IF(OR(AJ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AJ$3,$H368/$G368,$H368-SUM($I368:AI368)))","v":0},{"$f":"IF(OR(AK$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AK$3,$H368/$G368,$H368-SUM($I368:AJ368)))","v":0},{"$f":"IF(OR(AL$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AL$3,$H368/$G368,$H368-SUM($I368:AK368)))","v":0},{"$f":"IF(OR(AM$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AM$3,$H368/$G368,$H368-SUM($I368:AL368)))","v":0},{"$f":"IF(OR(AN$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AN$3,$H368/$G368,$H368-SUM($I368:AM368)))","v":0},{"$f":"IF(OR(AO$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AO$3,$H368/$G368,$H368-SUM($I368:AN368)))","v":0},{"$f":"IF(OR(AP$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AP$3,$H368/$G368,$H368-SUM($I368:AO368)))","v":0},{"$f":"IF(OR(AQ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AQ$3,$H368/$G368,$H368-SUM($I368:AP368)))","v":0},{"$f":"IF(OR(AR$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AR$3,$H368/$G368,$H368-SUM($I368:AQ368)))","v":0},{"$f":"IF(OR(AS$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AS$3,$H368/$G368,$H368-SUM($I368:AR368)))","v":0},{"$f":"IF(OR(AT$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AT$3,$H368/$G368,$H368-SUM($I368:AS368)))","v":0},{"$f":"IF(OR(AU$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AU$3,$H368/$G368,$H368-SUM($I368:AT368)))","v":0},{"$f":"IF(OR(AV$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AV$3,$H368/$G368,$H368-SUM($I368:AU368)))","v":0},{"$f":"IF(OR(AW$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AW$3,$H368/$G368,$H368-SUM($I368:AV368)))","v":0},{"$f":"IF(OR(AX$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AX$3,$H368/$G368,$H368-SUM($I368:AW368)))","v":0},{"$f":"IF(OR(AY$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AY$3,$H368/$G368,$H368-SUM($I368:AX368)))","v":0},{"$f":"IF(OR(AZ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AZ$3,$H368/$G368,$H368-SUM($I368:AY368)))","v":0},{"$f":"IF(OR(BA$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BA$3,$H368/$G368,$H368-SUM($I368:AZ368)))","v":0},{"$f":"IF(OR(BB$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BB$3,$H368/$G368,$H368-SUM($I368:BA368)))","v":0},{"$f":"IF(OR(BC$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BC$3,$H368/$G368,$H368-SUM($I368:BB368)))","v":0},{"$f":"IF(OR(BD$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BD$3,$H368/$G368,$H368-SUM($I368:BC368)))","v":0},{"$f":"IF(OR(BE$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BE$3,$H368/$G368,$H368-SUM($I368:BD368)))","v":0},{"$f":"IF(OR(BF$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BF$3,$H368/$G368,$H368-SUM($I368:BE368)))","v":0},{"$f":"IF(OR(BG$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BG$3,$H368/$G368,$H368-SUM($I368:BF368)))","v":0},{"$f":"IF(OR(BH$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BH$3,$H368/$G368,$H368-SUM($I368:BG368)))","v":0},{"$f":"IF(OR(BI$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BI$3,$H368/$G368,$H368-SUM($I368:BH368)))","v":0},{"$f":"IF(OR(BJ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BJ$3,$H368/$G368,$H368-SUM($I368:BI368)))","v":0},{"$f":"IF(OR(BK$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BK$3,$H368/$G368,$H368-SUM($I368:BJ368)))","v":0},{"$f":"IF(OR(BL$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BL$3,$H368/$G368,$H368-SUM($I368:BK368)))","v":0},{"$f":"IF(OR(BM$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BM$3,$H368/$G368,$H368-SUM($I368:BL368)))","v":0},{"$f":"IF(OR(BN$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BN$3,$H368/$G368,$H368-SUM($I368:BM368)))","v":0},{"$f":"IF(OR(BO$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BO$3,$H368/$G368,$H368-SUM($I368:BN368)))","v":0},{"$f":"IF(OR(BP$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BP$3,$H368/$G368,$H368-SUM($I368:BO368)))","v":0},{"$f":"IF(OR(BQ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BQ$3,$H368/$G368,$H368-SUM($I368:BP368)))","v":0},{"$f":"IF(OR(BR$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BR$3,$H368/$G368,$H368-SUM($I368:BQ368)))","v":0},{"$f":"IF(OR(BS$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BS$3,$H368/$G368,$H368-SUM($I368:BR368)))","v":0},{"$f":"IF(OR(BT$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BT$3,$H368/$G368,$H368-SUM($I368:BS368)))","v":0},{"$f":"IF(OR(BU$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BU$3,$H368/$G368,$H368-SUM($I368:BT368)))","v":0},{"$f":"IF(OR(BV$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BV$3,$H368/$G368,$H368-SUM($I368:BU368)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G368","v":40},{"$f":"U357","v":0},null,{"$f":"IF(OR(J$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>J$3,$H369/$G369,$H369-SUM($I369:I369)))","v":0},{"$f":"IF(OR(K$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>K$3,$H369/$G369,$H369-SUM($I369:J369)))","v":0},{"$f":"IF(OR(L$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>L$3,$H369/$G369,$H369-SUM($I369:K369)))","v":0},{"$f":"IF(OR(M$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>M$3,$H369/$G369,$H369-SUM($I369:L369)))","v":0},{"$f":"IF(OR(N$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>N$3,$H369/$G369,$H369-SUM($I369:M369)))","v":0},{"$f":"IF(OR(O$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>O$3,$H369/$G369,$H369-SUM($I369:N369)))","v":0},{"$f":"IF(OR(P$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>P$3,$H369/$G369,$H369-SUM($I369:O369)))","v":0},{"$f":"IF(OR(Q$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Q$3,$H369/$G369,$H369-SUM($I369:P369)))","v":0},{"$f":"IF(OR(R$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>R$3,$H369/$G369,$H369-SUM($I369:Q369)))","v":0},{"$f":"IF(OR(S$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>S$3,$H369/$G369,$H369-SUM($I369:R369)))","v":0},{"$f":"IF(OR(T$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>T$3,$H369/$G369,$H369-SUM($I369:S369)))","v":0},{"$f":"IF(OR(U$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>U$3,$H369/$G369,$H369-SUM($I369:T369)))","v":0},{"$f":"IF(OR(V$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>V$3,$H369/$G369,$H369-SUM($I369:U369)))","v":0},{"$f":"IF(OR(W$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>W$3,$H369/$G369,$H369-SUM($I369:V369)))","v":0},{"$f":"IF(OR(X$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>X$3,$H369/$G369,$H369-SUM($I369:W369)))","v":0},{"$f":"IF(OR(Y$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Y$3,$H369/$G369,$H369-SUM($I369:X369)))","v":0},{"$f":"IF(OR(Z$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Z$3,$H369/$G369,$H369-SUM($I369:Y369)))","v":0},{"$f":"IF(OR(AA$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AA$3,$H369/$G369,$H369-SUM($I369:Z369)))","v":0},{"$f":"IF(OR(AB$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AB$3,$H369/$G369,$H369-SUM($I369:AA369)))","v":0},{"$f":"IF(OR(AC$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AC$3,$H369/$G369,$H369-SUM($I369:AB369)))","v":0},{"$f":"IF(OR(AD$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AD$3,$H369/$G369,$H369-SUM($I369:AC369)))","v":0},{"$f":"IF(OR(AE$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AE$3,$H369/$G369,$H369-SUM($I369:AD369)))","v":0},{"$f":"IF(OR(AF$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AF$3,$H369/$G369,$H369-SUM($I369:AE369)))","v":0},{"$f":"IF(OR(AG$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AG$3,$H369/$G369,$H369-SUM($I369:AF369)))","v":0},{"$f":"IF(OR(AH$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AH$3,$H369/$G369,$H369-SUM($I369:AG369)))","v":0},{"$f":"IF(OR(AI$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AI$3,$H369/$G369,$H369-SUM($I369:AH369)))","v":0},{"$f":"IF(OR(AJ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AJ$3,$H369/$G369,$H369-SUM($I369:AI369)))","v":0},{"$f":"IF(OR(AK$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AK$3,$H369/$G369,$H369-SUM($I369:AJ369)))","v":0},{"$f":"IF(OR(AL$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AL$3,$H369/$G369,$H369-SUM($I369:AK369)))","v":0},{"$f":"IF(OR(AM$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AM$3,$H369/$G369,$H369-SUM($I369:AL369)))","v":0},{"$f":"IF(OR(AN$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AN$3,$H369/$G369,$H369-SUM($I369:AM369)))","v":0},{"$f":"IF(OR(AO$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AO$3,$H369/$G369,$H369-SUM($I369:AN369)))","v":0},{"$f":"IF(OR(AP$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AP$3,$H369/$G369,$H369-SUM($I369:AO369)))","v":0},{"$f":"IF(OR(AQ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AQ$3,$H369/$G369,$H369-SUM($I369:AP369)))","v":0},{"$f":"IF(OR(AR$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AR$3,$H369/$G369,$H369-SUM($I369:AQ369)))","v":0},{"$f":"IF(OR(AS$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AS$3,$H369/$G369,$H369-SUM($I369:AR369)))","v":0},{"$f":"IF(OR(AT$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AT$3,$H369/$G369,$H369-SUM($I369:AS369)))","v":0},{"$f":"IF(OR(AU$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AU$3,$H369/$G369,$H369-SUM($I369:AT369)))","v":0},{"$f":"IF(OR(AV$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AV$3,$H369/$G369,$H369-SUM($I369:AU369)))","v":0},{"$f":"IF(OR(AW$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AW$3,$H369/$G369,$H369-SUM($I369:AV369)))","v":0},{"$f":"IF(OR(AX$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AX$3,$H369/$G369,$H369-SUM($I369:AW369)))","v":0},{"$f":"IF(OR(AY$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AY$3,$H369/$G369,$H369-SUM($I369:AX369)))","v":0},{"$f":"IF(OR(AZ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AZ$3,$H369/$G369,$H369-SUM($I369:AY369)))","v":0},{"$f":"IF(OR(BA$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BA$3,$H369/$G369,$H369-SUM($I369:AZ369)))","v":0},{"$f":"IF(OR(BB$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BB$3,$H369/$G369,$H369-SUM($I369:BA369)))","v":0},{"$f":"IF(OR(BC$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BC$3,$H369/$G369,$H369-SUM($I369:BB369)))","v":0},{"$f":"IF(OR(BD$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BD$3,$H369/$G369,$H369-SUM($I369:BC369)))","v":0},{"$f":"IF(OR(BE$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BE$3,$H369/$G369,$H369-SUM($I369:BD369)))","v":0},{"$f":"IF(OR(BF$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BF$3,$H369/$G369,$H369-SUM($I369:BE369)))","v":0},{"$f":"IF(OR(BG$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BG$3,$H369/$G369,$H369-SUM($I369:BF369)))","v":0},{"$f":"IF(OR(BH$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BH$3,$H369/$G369,$H369-SUM($I369:BG369)))","v":0},{"$f":"IF(OR(BI$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BI$3,$H369/$G369,$H369-SUM($I369:BH369)))","v":0},{"$f":"IF(OR(BJ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BJ$3,$H369/$G369,$H369-SUM($I369:BI369)))","v":0},{"$f":"IF(OR(BK$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BK$3,$H369/$G369,$H369-SUM($I369:BJ369)))","v":0},{"$f":"IF(OR(BL$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BL$3,$H369/$G369,$H369-SUM($I369:BK369)))","v":0},{"$f":"IF(OR(BM$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BM$3,$H369/$G369,$H369-SUM($I369:BL369)))","v":0},{"$f":"IF(OR(BN$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BN$3,$H369/$G369,$H369-SUM($I369:BM369)))","v":0},{"$f":"IF(OR(BO$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BO$3,$H369/$G369,$H369-SUM($I369:BN369)))","v":0},{"$f":"IF(OR(BP$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BP$3,$H369/$G369,$H369-SUM($I369:BO369)))","v":0},{"$f":"IF(OR(BQ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BQ$3,$H369/$G369,$H369-SUM($I369:BP369)))","v":0},{"$f":"IF(OR(BR$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BR$3,$H369/$G369,$H369-SUM($I369:BQ369)))","v":0},{"$f":"IF(OR(BS$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BS$3,$H369/$G369,$H369-SUM($I369:BR369)))","v":0},{"$f":"IF(OR(BT$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BT$3,$H369/$G369,$H369-SUM($I369:BS369)))","v":0},{"$f":"IF(OR(BU$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BU$3,$H369/$G369,$H369-SUM($I369:BT369)))","v":0},{"$f":"IF(OR(BV$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BV$3,$H369/$G369,$H369-SUM($I369:BU369)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G369","v":40},{"$f":"V357","v":0},null,{"$f":"IF(OR(J$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>J$3,$H370/$G370,$H370-SUM($I370:I370)))","v":0},{"$f":"IF(OR(K$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>K$3,$H370/$G370,$H370-SUM($I370:J370)))","v":0},{"$f":"IF(OR(L$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>L$3,$H370/$G370,$H370-SUM($I370:K370)))","v":0},{"$f":"IF(OR(M$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>M$3,$H370/$G370,$H370-SUM($I370:L370)))","v":0},{"$f":"IF(OR(N$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>N$3,$H370/$G370,$H370-SUM($I370:M370)))","v":0},{"$f":"IF(OR(O$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>O$3,$H370/$G370,$H370-SUM($I370:N370)))","v":0},{"$f":"IF(OR(P$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>P$3,$H370/$G370,$H370-SUM($I370:O370)))","v":0},{"$f":"IF(OR(Q$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Q$3,$H370/$G370,$H370-SUM($I370:P370)))","v":0},{"$f":"IF(OR(R$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>R$3,$H370/$G370,$H370-SUM($I370:Q370)))","v":0},{"$f":"IF(OR(S$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>S$3,$H370/$G370,$H370-SUM($I370:R370)))","v":0},{"$f":"IF(OR(T$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>T$3,$H370/$G370,$H370-SUM($I370:S370)))","v":0},{"$f":"IF(OR(U$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>U$3,$H370/$G370,$H370-SUM($I370:T370)))","v":0},{"$f":"IF(OR(V$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>V$3,$H370/$G370,$H370-SUM($I370:U370)))","v":0},{"$f":"IF(OR(W$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>W$3,$H370/$G370,$H370-SUM($I370:V370)))","v":0},{"$f":"IF(OR(X$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>X$3,$H370/$G370,$H370-SUM($I370:W370)))","v":0},{"$f":"IF(OR(Y$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Y$3,$H370/$G370,$H370-SUM($I370:X370)))","v":0},{"$f":"IF(OR(Z$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Z$3,$H370/$G370,$H370-SUM($I370:Y370)))","v":0},{"$f":"IF(OR(AA$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AA$3,$H370/$G370,$H370-SUM($I370:Z370)))","v":0},{"$f":"IF(OR(AB$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AB$3,$H370/$G370,$H370-SUM($I370:AA370)))","v":0},{"$f":"IF(OR(AC$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AC$3,$H370/$G370,$H370-SUM($I370:AB370)))","v":0},{"$f":"IF(OR(AD$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AD$3,$H370/$G370,$H370-SUM($I370:AC370)))","v":0},{"$f":"IF(OR(AE$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AE$3,$H370/$G370,$H370-SUM($I370:AD370)))","v":0},{"$f":"IF(OR(AF$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AF$3,$H370/$G370,$H370-SUM($I370:AE370)))","v":0},{"$f":"IF(OR(AG$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AG$3,$H370/$G370,$H370-SUM($I370:AF370)))","v":0},{"$f":"IF(OR(AH$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AH$3,$H370/$G370,$H370-SUM($I370:AG370)))","v":0},{"$f":"IF(OR(AI$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AI$3,$H370/$G370,$H370-SUM($I370:AH370)))","v":0},{"$f":"IF(OR(AJ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AJ$3,$H370/$G370,$H370-SUM($I370:AI370)))","v":0},{"$f":"IF(OR(AK$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AK$3,$H370/$G370,$H370-SUM($I370:AJ370)))","v":0},{"$f":"IF(OR(AL$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AL$3,$H370/$G370,$H370-SUM($I370:AK370)))","v":0},{"$f":"IF(OR(AM$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AM$3,$H370/$G370,$H370-SUM($I370:AL370)))","v":0},{"$f":"IF(OR(AN$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AN$3,$H370/$G370,$H370-SUM($I370:AM370)))","v":0},{"$f":"IF(OR(AO$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AO$3,$H370/$G370,$H370-SUM($I370:AN370)))","v":0},{"$f":"IF(OR(AP$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AP$3,$H370/$G370,$H370-SUM($I370:AO370)))","v":0},{"$f":"IF(OR(AQ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AQ$3,$H370/$G370,$H370-SUM($I370:AP370)))","v":0},{"$f":"IF(OR(AR$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AR$3,$H370/$G370,$H370-SUM($I370:AQ370)))","v":0},{"$f":"IF(OR(AS$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AS$3,$H370/$G370,$H370-SUM($I370:AR370)))","v":0},{"$f":"IF(OR(AT$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AT$3,$H370/$G370,$H370-SUM($I370:AS370)))","v":0},{"$f":"IF(OR(AU$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AU$3,$H370/$G370,$H370-SUM($I370:AT370)))","v":0},{"$f":"IF(OR(AV$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AV$3,$H370/$G370,$H370-SUM($I370:AU370)))","v":0},{"$f":"IF(OR(AW$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AW$3,$H370/$G370,$H370-SUM($I370:AV370)))","v":0},{"$f":"IF(OR(AX$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AX$3,$H370/$G370,$H370-SUM($I370:AW370)))","v":0},{"$f":"IF(OR(AY$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AY$3,$H370/$G370,$H370-SUM($I370:AX370)))","v":0},{"$f":"IF(OR(AZ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AZ$3,$H370/$G370,$H370-SUM($I370:AY370)))","v":0},{"$f":"IF(OR(BA$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BA$3,$H370/$G370,$H370-SUM($I370:AZ370)))","v":0},{"$f":"IF(OR(BB$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BB$3,$H370/$G370,$H370-SUM($I370:BA370)))","v":0},{"$f":"IF(OR(BC$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BC$3,$H370/$G370,$H370-SUM($I370:BB370)))","v":0},{"$f":"IF(OR(BD$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BD$3,$H370/$G370,$H370-SUM($I370:BC370)))","v":0},{"$f":"IF(OR(BE$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BE$3,$H370/$G370,$H370-SUM($I370:BD370)))","v":0},{"$f":"IF(OR(BF$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BF$3,$H370/$G370,$H370-SUM($I370:BE370)))","v":0},{"$f":"IF(OR(BG$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BG$3,$H370/$G370,$H370-SUM($I370:BF370)))","v":0},{"$f":"IF(OR(BH$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BH$3,$H370/$G370,$H370-SUM($I370:BG370)))","v":0},{"$f":"IF(OR(BI$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BI$3,$H370/$G370,$H370-SUM($I370:BH370)))","v":0},{"$f":"IF(OR(BJ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BJ$3,$H370/$G370,$H370-SUM($I370:BI370)))","v":0},{"$f":"IF(OR(BK$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BK$3,$H370/$G370,$H370-SUM($I370:BJ370)))","v":0},{"$f":"IF(OR(BL$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BL$3,$H370/$G370,$H370-SUM($I370:BK370)))","v":0},{"$f":"IF(OR(BM$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BM$3,$H370/$G370,$H370-SUM($I370:BL370)))","v":0},{"$f":"IF(OR(BN$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BN$3,$H370/$G370,$H370-SUM($I370:BM370)))","v":0},{"$f":"IF(OR(BO$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BO$3,$H370/$G370,$H370-SUM($I370:BN370)))","v":0},{"$f":"IF(OR(BP$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BP$3,$H370/$G370,$H370-SUM($I370:BO370)))","v":0},{"$f":"IF(OR(BQ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BQ$3,$H370/$G370,$H370-SUM($I370:BP370)))","v":0},{"$f":"IF(OR(BR$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BR$3,$H370/$G370,$H370-SUM($I370:BQ370)))","v":0},{"$f":"IF(OR(BS$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BS$3,$H370/$G370,$H370-SUM($I370:BR370)))","v":0},{"$f":"IF(OR(BT$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BT$3,$H370/$G370,$H370-SUM($I370:BS370)))","v":0},{"$f":"IF(OR(BU$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BU$3,$H370/$G370,$H370-SUM($I370:BT370)))","v":0},{"$f":"IF(OR(BV$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BV$3,$H370/$G370,$H370-SUM($I370:BU370)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G370","v":40},{"$f":"W357","v":0},null,{"$f":"IF(OR(J$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>J$3,$H371/$G371,$H371-SUM($I371:I371)))","v":0},{"$f":"IF(OR(K$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>K$3,$H371/$G371,$H371-SUM($I371:J371)))","v":0},{"$f":"IF(OR(L$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>L$3,$H371/$G371,$H371-SUM($I371:K371)))","v":0},{"$f":"IF(OR(M$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>M$3,$H371/$G371,$H371-SUM($I371:L371)))","v":0},{"$f":"IF(OR(N$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>N$3,$H371/$G371,$H371-SUM($I371:M371)))","v":0},{"$f":"IF(OR(O$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>O$3,$H371/$G371,$H371-SUM($I371:N371)))","v":0},{"$f":"IF(OR(P$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>P$3,$H371/$G371,$H371-SUM($I371:O371)))","v":0},{"$f":"IF(OR(Q$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Q$3,$H371/$G371,$H371-SUM($I371:P371)))","v":0},{"$f":"IF(OR(R$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>R$3,$H371/$G371,$H371-SUM($I371:Q371)))","v":0},{"$f":"IF(OR(S$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>S$3,$H371/$G371,$H371-SUM($I371:R371)))","v":0},{"$f":"IF(OR(T$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>T$3,$H371/$G371,$H371-SUM($I371:S371)))","v":0},{"$f":"IF(OR(U$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>U$3,$H371/$G371,$H371-SUM($I371:T371)))","v":0},{"$f":"IF(OR(V$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>V$3,$H371/$G371,$H371-SUM($I371:U371)))","v":0},{"$f":"IF(OR(W$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>W$3,$H371/$G371,$H371-SUM($I371:V371)))","v":0},{"$f":"IF(OR(X$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>X$3,$H371/$G371,$H371-SUM($I371:W371)))","v":0},{"$f":"IF(OR(Y$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Y$3,$H371/$G371,$H371-SUM($I371:X371)))","v":0},{"$f":"IF(OR(Z$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Z$3,$H371/$G371,$H371-SUM($I371:Y371)))","v":0},{"$f":"IF(OR(AA$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AA$3,$H371/$G371,$H371-SUM($I371:Z371)))","v":0},{"$f":"IF(OR(AB$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AB$3,$H371/$G371,$H371-SUM($I371:AA371)))","v":0},{"$f":"IF(OR(AC$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AC$3,$H371/$G371,$H371-SUM($I371:AB371)))","v":0},{"$f":"IF(OR(AD$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AD$3,$H371/$G371,$H371-SUM($I371:AC371)))","v":0},{"$f":"IF(OR(AE$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AE$3,$H371/$G371,$H371-SUM($I371:AD371)))","v":0},{"$f":"IF(OR(AF$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AF$3,$H371/$G371,$H371-SUM($I371:AE371)))","v":0},{"$f":"IF(OR(AG$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AG$3,$H371/$G371,$H371-SUM($I371:AF371)))","v":0},{"$f":"IF(OR(AH$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AH$3,$H371/$G371,$H371-SUM($I371:AG371)))","v":0},{"$f":"IF(OR(AI$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AI$3,$H371/$G371,$H371-SUM($I371:AH371)))","v":0},{"$f":"IF(OR(AJ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AJ$3,$H371/$G371,$H371-SUM($I371:AI371)))","v":0},{"$f":"IF(OR(AK$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AK$3,$H371/$G371,$H371-SUM($I371:AJ371)))","v":0},{"$f":"IF(OR(AL$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AL$3,$H371/$G371,$H371-SUM($I371:AK371)))","v":0},{"$f":"IF(OR(AM$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AM$3,$H371/$G371,$H371-SUM($I371:AL371)))","v":0},{"$f":"IF(OR(AN$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AN$3,$H371/$G371,$H371-SUM($I371:AM371)))","v":0},{"$f":"IF(OR(AO$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AO$3,$H371/$G371,$H371-SUM($I371:AN371)))","v":0},{"$f":"IF(OR(AP$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AP$3,$H371/$G371,$H371-SUM($I371:AO371)))","v":0},{"$f":"IF(OR(AQ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AQ$3,$H371/$G371,$H371-SUM($I371:AP371)))","v":0},{"$f":"IF(OR(AR$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AR$3,$H371/$G371,$H371-SUM($I371:AQ371)))","v":0},{"$f":"IF(OR(AS$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AS$3,$H371/$G371,$H371-SUM($I371:AR371)))","v":0},{"$f":"IF(OR(AT$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AT$3,$H371/$G371,$H371-SUM($I371:AS371)))","v":0},{"$f":"IF(OR(AU$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AU$3,$H371/$G371,$H371-SUM($I371:AT371)))","v":0},{"$f":"IF(OR(AV$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AV$3,$H371/$G371,$H371-SUM($I371:AU371)))","v":0},{"$f":"IF(OR(AW$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AW$3,$H371/$G371,$H371-SUM($I371:AV371)))","v":0},{"$f":"IF(OR(AX$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AX$3,$H371/$G371,$H371-SUM($I371:AW371)))","v":0},{"$f":"IF(OR(AY$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AY$3,$H371/$G371,$H371-SUM($I371:AX371)))","v":0},{"$f":"IF(OR(AZ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AZ$3,$H371/$G371,$H371-SUM($I371:AY371)))","v":0},{"$f":"IF(OR(BA$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BA$3,$H371/$G371,$H371-SUM($I371:AZ371)))","v":0},{"$f":"IF(OR(BB$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BB$3,$H371/$G371,$H371-SUM($I371:BA371)))","v":0},{"$f":"IF(OR(BC$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BC$3,$H371/$G371,$H371-SUM($I371:BB371)))","v":0},{"$f":"IF(OR(BD$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BD$3,$H371/$G371,$H371-SUM($I371:BC371)))","v":0},{"$f":"IF(OR(BE$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BE$3,$H371/$G371,$H371-SUM($I371:BD371)))","v":0},{"$f":"IF(OR(BF$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BF$3,$H371/$G371,$H371-SUM($I371:BE371)))","v":0},{"$f":"IF(OR(BG$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BG$3,$H371/$G371,$H371-SUM($I371:BF371)))","v":0},{"$f":"IF(OR(BH$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BH$3,$H371/$G371,$H371-SUM($I371:BG371)))","v":0},{"$f":"IF(OR(BI$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BI$3,$H371/$G371,$H371-SUM($I371:BH371)))","v":0},{"$f":"IF(OR(BJ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BJ$3,$H371/$G371,$H371-SUM($I371:BI371)))","v":0},{"$f":"IF(OR(BK$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BK$3,$H371/$G371,$H371-SUM($I371:BJ371)))","v":0},{"$f":"IF(OR(BL$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BL$3,$H371/$G371,$H371-SUM($I371:BK371)))","v":0},{"$f":"IF(OR(BM$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BM$3,$H371/$G371,$H371-SUM($I371:BL371)))","v":0},{"$f":"IF(OR(BN$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BN$3,$H371/$G371,$H371-SUM($I371:BM371)))","v":0},{"$f":"IF(OR(BO$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BO$3,$H371/$G371,$H371-SUM($I371:BN371)))","v":0},{"$f":"IF(OR(BP$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BP$3,$H371/$G371,$H371-SUM($I371:BO371)))","v":0},{"$f":"IF(OR(BQ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BQ$3,$H371/$G371,$H371-SUM($I371:BP371)))","v":0},{"$f":"IF(OR(BR$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BR$3,$H371/$G371,$H371-SUM($I371:BQ371)))","v":0},{"$f":"IF(OR(BS$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BS$3,$H371/$G371,$H371-SUM($I371:BR371)))","v":0},{"$f":"IF(OR(BT$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BT$3,$H371/$G371,$H371-SUM($I371:BS371)))","v":0},{"$f":"IF(OR(BU$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BU$3,$H371/$G371,$H371-SUM($I371:BT371)))","v":0},{"$f":"IF(OR(BV$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BV$3,$H371/$G371,$H371-SUM($I371:BU371)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G371","v":40},{"$f":"X357","v":0},null,{"$f":"IF(OR(J$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>J$3,$H372/$G372,$H372-SUM($I372:I372)))","v":0},{"$f":"IF(OR(K$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>K$3,$H372/$G372,$H372-SUM($I372:J372)))","v":0},{"$f":"IF(OR(L$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>L$3,$H372/$G372,$H372-SUM($I372:K372)))","v":0},{"$f":"IF(OR(M$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>M$3,$H372/$G372,$H372-SUM($I372:L372)))","v":0},{"$f":"IF(OR(N$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>N$3,$H372/$G372,$H372-SUM($I372:M372)))","v":0},{"$f":"IF(OR(O$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>O$3,$H372/$G372,$H372-SUM($I372:N372)))","v":0},{"$f":"IF(OR(P$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>P$3,$H372/$G372,$H372-SUM($I372:O372)))","v":0},{"$f":"IF(OR(Q$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Q$3,$H372/$G372,$H372-SUM($I372:P372)))","v":0},{"$f":"IF(OR(R$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>R$3,$H372/$G372,$H372-SUM($I372:Q372)))","v":0},{"$f":"IF(OR(S$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>S$3,$H372/$G372,$H372-SUM($I372:R372)))","v":0},{"$f":"IF(OR(T$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>T$3,$H372/$G372,$H372-SUM($I372:S372)))","v":0},{"$f":"IF(OR(U$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>U$3,$H372/$G372,$H372-SUM($I372:T372)))","v":0},{"$f":"IF(OR(V$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>V$3,$H372/$G372,$H372-SUM($I372:U372)))","v":0},{"$f":"IF(OR(W$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>W$3,$H372/$G372,$H372-SUM($I372:V372)))","v":0},{"$f":"IF(OR(X$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>X$3,$H372/$G372,$H372-SUM($I372:W372)))","v":0},{"$f":"IF(OR(Y$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Y$3,$H372/$G372,$H372-SUM($I372:X372)))","v":0},{"$f":"IF(OR(Z$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Z$3,$H372/$G372,$H372-SUM($I372:Y372)))","v":0},{"$f":"IF(OR(AA$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AA$3,$H372/$G372,$H372-SUM($I372:Z372)))","v":0},{"$f":"IF(OR(AB$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AB$3,$H372/$G372,$H372-SUM($I372:AA372)))","v":0},{"$f":"IF(OR(AC$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AC$3,$H372/$G372,$H372-SUM($I372:AB372)))","v":0},{"$f":"IF(OR(AD$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AD$3,$H372/$G372,$H372-SUM($I372:AC372)))","v":0},{"$f":"IF(OR(AE$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AE$3,$H372/$G372,$H372-SUM($I372:AD372)))","v":0},{"$f":"IF(OR(AF$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AF$3,$H372/$G372,$H372-SUM($I372:AE372)))","v":0},{"$f":"IF(OR(AG$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AG$3,$H372/$G372,$H372-SUM($I372:AF372)))","v":0},{"$f":"IF(OR(AH$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AH$3,$H372/$G372,$H372-SUM($I372:AG372)))","v":0},{"$f":"IF(OR(AI$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AI$3,$H372/$G372,$H372-SUM($I372:AH372)))","v":0},{"$f":"IF(OR(AJ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AJ$3,$H372/$G372,$H372-SUM($I372:AI372)))","v":0},{"$f":"IF(OR(AK$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AK$3,$H372/$G372,$H372-SUM($I372:AJ372)))","v":0},{"$f":"IF(OR(AL$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AL$3,$H372/$G372,$H372-SUM($I372:AK372)))","v":0},{"$f":"IF(OR(AM$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AM$3,$H372/$G372,$H372-SUM($I372:AL372)))","v":0},{"$f":"IF(OR(AN$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AN$3,$H372/$G372,$H372-SUM($I372:AM372)))","v":0},{"$f":"IF(OR(AO$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AO$3,$H372/$G372,$H372-SUM($I372:AN372)))","v":0},{"$f":"IF(OR(AP$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AP$3,$H372/$G372,$H372-SUM($I372:AO372)))","v":0},{"$f":"IF(OR(AQ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AQ$3,$H372/$G372,$H372-SUM($I372:AP372)))","v":0},{"$f":"IF(OR(AR$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AR$3,$H372/$G372,$H372-SUM($I372:AQ372)))","v":0},{"$f":"IF(OR(AS$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AS$3,$H372/$G372,$H372-SUM($I372:AR372)))","v":0},{"$f":"IF(OR(AT$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AT$3,$H372/$G372,$H372-SUM($I372:AS372)))","v":0},{"$f":"IF(OR(AU$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AU$3,$H372/$G372,$H372-SUM($I372:AT372)))","v":0},{"$f":"IF(OR(AV$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AV$3,$H372/$G372,$H372-SUM($I372:AU372)))","v":0},{"$f":"IF(OR(AW$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AW$3,$H372/$G372,$H372-SUM($I372:AV372)))","v":0},{"$f":"IF(OR(AX$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AX$3,$H372/$G372,$H372-SUM($I372:AW372)))","v":0},{"$f":"IF(OR(AY$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AY$3,$H372/$G372,$H372-SUM($I372:AX372)))","v":0},{"$f":"IF(OR(AZ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AZ$3,$H372/$G372,$H372-SUM($I372:AY372)))","v":0},{"$f":"IF(OR(BA$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BA$3,$H372/$G372,$H372-SUM($I372:AZ372)))","v":0},{"$f":"IF(OR(BB$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BB$3,$H372/$G372,$H372-SUM($I372:BA372)))","v":0},{"$f":"IF(OR(BC$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BC$3,$H372/$G372,$H372-SUM($I372:BB372)))","v":0},{"$f":"IF(OR(BD$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BD$3,$H372/$G372,$H372-SUM($I372:BC372)))","v":0},{"$f":"IF(OR(BE$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BE$3,$H372/$G372,$H372-SUM($I372:BD372)))","v":0},{"$f":"IF(OR(BF$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BF$3,$H372/$G372,$H372-SUM($I372:BE372)))","v":0},{"$f":"IF(OR(BG$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BG$3,$H372/$G372,$H372-SUM($I372:BF372)))","v":0},{"$f":"IF(OR(BH$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BH$3,$H372/$G372,$H372-SUM($I372:BG372)))","v":0},{"$f":"IF(OR(BI$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BI$3,$H372/$G372,$H372-SUM($I372:BH372)))","v":0},{"$f":"IF(OR(BJ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BJ$3,$H372/$G372,$H372-SUM($I372:BI372)))","v":0},{"$f":"IF(OR(BK$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BK$3,$H372/$G372,$H372-SUM($I372:BJ372)))","v":0},{"$f":"IF(OR(BL$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BL$3,$H372/$G372,$H372-SUM($I372:BK372)))","v":0},{"$f":"IF(OR(BM$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BM$3,$H372/$G372,$H372-SUM($I372:BL372)))","v":0},{"$f":"IF(OR(BN$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BN$3,$H372/$G372,$H372-SUM($I372:BM372)))","v":0},{"$f":"IF(OR(BO$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BO$3,$H372/$G372,$H372-SUM($I372:BN372)))","v":0},{"$f":"IF(OR(BP$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BP$3,$H372/$G372,$H372-SUM($I372:BO372)))","v":0},{"$f":"IF(OR(BQ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BQ$3,$H372/$G372,$H372-SUM($I372:BP372)))","v":0},{"$f":"IF(OR(BR$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BR$3,$H372/$G372,$H372-SUM($I372:BQ372)))","v":0},{"$f":"IF(OR(BS$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BS$3,$H372/$G372,$H372-SUM($I372:BR372)))","v":0},{"$f":"IF(OR(BT$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BT$3,$H372/$G372,$H372-SUM($I372:BS372)))","v":0},{"$f":"IF(OR(BU$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BU$3,$H372/$G372,$H372-SUM($I372:BT372)))","v":0},{"$f":"IF(OR(BV$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BV$3,$H372/$G372,$H372-SUM($I372:BU372)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A346)","v":40},{"$f":"Y357","v":0},null,{"$f":"IF(OR(J$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>J$3,$H373/$G373,$H373-SUM($I373:I373)))","v":0},{"$f":"IF(OR(K$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>K$3,$H373/$G373,$H373-SUM($I373:J373)))","v":0},{"$f":"IF(OR(L$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>L$3,$H373/$G373,$H373-SUM($I373:K373)))","v":0},{"$f":"IF(OR(M$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>M$3,$H373/$G373,$H373-SUM($I373:L373)))","v":0},{"$f":"IF(OR(N$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>N$3,$H373/$G373,$H373-SUM($I373:M373)))","v":0},{"$f":"IF(OR(O$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>O$3,$H373/$G373,$H373-SUM($I373:N373)))","v":0},{"$f":"IF(OR(P$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>P$3,$H373/$G373,$H373-SUM($I373:O373)))","v":0},{"$f":"IF(OR(Q$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Q$3,$H373/$G373,$H373-SUM($I373:P373)))","v":0},{"$f":"IF(OR(R$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>R$3,$H373/$G373,$H373-SUM($I373:Q373)))","v":0},{"$f":"IF(OR(S$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>S$3,$H373/$G373,$H373-SUM($I373:R373)))","v":0},{"$f":"IF(OR(T$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>T$3,$H373/$G373,$H373-SUM($I373:S373)))","v":0},{"$f":"IF(OR(U$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>U$3,$H373/$G373,$H373-SUM($I373:T373)))","v":0},{"$f":"IF(OR(V$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>V$3,$H373/$G373,$H373-SUM($I373:U373)))","v":0},{"$f":"IF(OR(W$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>W$3,$H373/$G373,$H373-SUM($I373:V373)))","v":0},{"$f":"IF(OR(X$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>X$3,$H373/$G373,$H373-SUM($I373:W373)))","v":0},{"$f":"IF(OR(Y$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Y$3,$H373/$G373,$H373-SUM($I373:X373)))","v":0},{"$f":"IF(OR(Z$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Z$3,$H373/$G373,$H373-SUM($I373:Y373)))","v":0},{"$f":"IF(OR(AA$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AA$3,$H373/$G373,$H373-SUM($I373:Z373)))","v":0},{"$f":"IF(OR(AB$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AB$3,$H373/$G373,$H373-SUM($I373:AA373)))","v":0},{"$f":"IF(OR(AC$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AC$3,$H373/$G373,$H373-SUM($I373:AB373)))","v":0},{"$f":"IF(OR(AD$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AD$3,$H373/$G373,$H373-SUM($I373:AC373)))","v":0},{"$f":"IF(OR(AE$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AE$3,$H373/$G373,$H373-SUM($I373:AD373)))","v":0},{"$f":"IF(OR(AF$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AF$3,$H373/$G373,$H373-SUM($I373:AE373)))","v":0},{"$f":"IF(OR(AG$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AG$3,$H373/$G373,$H373-SUM($I373:AF373)))","v":0},{"$f":"IF(OR(AH$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AH$3,$H373/$G373,$H373-SUM($I373:AG373)))","v":0},{"$f":"IF(OR(AI$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AI$3,$H373/$G373,$H373-SUM($I373:AH373)))","v":0},{"$f":"IF(OR(AJ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AJ$3,$H373/$G373,$H373-SUM($I373:AI373)))","v":0},{"$f":"IF(OR(AK$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AK$3,$H373/$G373,$H373-SUM($I373:AJ373)))","v":0},{"$f":"IF(OR(AL$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AL$3,$H373/$G373,$H373-SUM($I373:AK373)))","v":0},{"$f":"IF(OR(AM$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AM$3,$H373/$G373,$H373-SUM($I373:AL373)))","v":0},{"$f":"IF(OR(AN$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AN$3,$H373/$G373,$H373-SUM($I373:AM373)))","v":0},{"$f":"IF(OR(AO$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AO$3,$H373/$G373,$H373-SUM($I373:AN373)))","v":0},{"$f":"IF(OR(AP$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AP$3,$H373/$G373,$H373-SUM($I373:AO373)))","v":0},{"$f":"IF(OR(AQ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AQ$3,$H373/$G373,$H373-SUM($I373:AP373)))","v":0},{"$f":"IF(OR(AR$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AR$3,$H373/$G373,$H373-SUM($I373:AQ373)))","v":0},{"$f":"IF(OR(AS$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AS$3,$H373/$G373,$H373-SUM($I373:AR373)))","v":0},{"$f":"IF(OR(AT$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AT$3,$H373/$G373,$H373-SUM($I373:AS373)))","v":0},{"$f":"IF(OR(AU$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AU$3,$H373/$G373,$H373-SUM($I373:AT373)))","v":0},{"$f":"IF(OR(AV$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AV$3,$H373/$G373,$H373-SUM($I373:AU373)))","v":0},{"$f":"IF(OR(AW$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AW$3,$H373/$G373,$H373-SUM($I373:AV373)))","v":0},{"$f":"IF(OR(AX$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AX$3,$H373/$G373,$H373-SUM($I373:AW373)))","v":0},{"$f":"IF(OR(AY$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AY$3,$H373/$G373,$H373-SUM($I373:AX373)))","v":0},{"$f":"IF(OR(AZ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AZ$3,$H373/$G373,$H373-SUM($I373:AY373)))","v":0},{"$f":"IF(OR(BA$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BA$3,$H373/$G373,$H373-SUM($I373:AZ373)))","v":0},{"$f":"IF(OR(BB$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BB$3,$H373/$G373,$H373-SUM($I373:BA373)))","v":0},{"$f":"IF(OR(BC$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BC$3,$H373/$G373,$H373-SUM($I373:BB373)))","v":0},{"$f":"IF(OR(BD$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BD$3,$H373/$G373,$H373-SUM($I373:BC373)))","v":0},{"$f":"IF(OR(BE$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BE$3,$H373/$G373,$H373-SUM($I373:BD373)))","v":0},{"$f":"IF(OR(BF$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BF$3,$H373/$G373,$H373-SUM($I373:BE373)))","v":0},{"$f":"IF(OR(BG$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BG$3,$H373/$G373,$H373-SUM($I373:BF373)))","v":0},{"$f":"IF(OR(BH$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BH$3,$H373/$G373,$H373-SUM($I373:BG373)))","v":0},{"$f":"IF(OR(BI$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BI$3,$H373/$G373,$H373-SUM($I373:BH373)))","v":0},{"$f":"IF(OR(BJ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BJ$3,$H373/$G373,$H373-SUM($I373:BI373)))","v":0},{"$f":"IF(OR(BK$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BK$3,$H373/$G373,$H373-SUM($I373:BJ373)))","v":0},{"$f":"IF(OR(BL$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BL$3,$H373/$G373,$H373-SUM($I373:BK373)))","v":0},{"$f":"IF(OR(BM$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BM$3,$H373/$G373,$H373-SUM($I373:BL373)))","v":0},{"$f":"IF(OR(BN$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BN$3,$H373/$G373,$H373-SUM($I373:BM373)))","v":0},{"$f":"IF(OR(BO$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BO$3,$H373/$G373,$H373-SUM($I373:BN373)))","v":0},{"$f":"IF(OR(BP$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BP$3,$H373/$G373,$H373-SUM($I373:BO373)))","v":0},{"$f":"IF(OR(BQ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BQ$3,$H373/$G373,$H373-SUM($I373:BP373)))","v":0},{"$f":"IF(OR(BR$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BR$3,$H373/$G373,$H373-SUM($I373:BQ373)))","v":0},{"$f":"IF(OR(BS$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BS$3,$H373/$G373,$H373-SUM($I373:BR373)))","v":0},{"$f":"IF(OR(BT$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BT$3,$H373/$G373,$H373-SUM($I373:BS373)))","v":0},{"$f":"IF(OR(BU$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BU$3,$H373/$G373,$H373-SUM($I373:BT373)))","v":0},{"$f":"IF(OR(BV$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BV$3,$H373/$G373,$H373-SUM($I373:BU373)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G373","v":40},{"$f":"Z357","v":0},null,{"$f":"IF(OR(J$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>J$3,$H374/$G374,$H374-SUM($I374:I374)))","v":0},{"$f":"IF(OR(K$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>K$3,$H374/$G374,$H374-SUM($I374:J374)))","v":0},{"$f":"IF(OR(L$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>L$3,$H374/$G374,$H374-SUM($I374:K374)))","v":0},{"$f":"IF(OR(M$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>M$3,$H374/$G374,$H374-SUM($I374:L374)))","v":0},{"$f":"IF(OR(N$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>N$3,$H374/$G374,$H374-SUM($I374:M374)))","v":0},{"$f":"IF(OR(O$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>O$3,$H374/$G374,$H374-SUM($I374:N374)))","v":0},{"$f":"IF(OR(P$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>P$3,$H374/$G374,$H374-SUM($I374:O374)))","v":0},{"$f":"IF(OR(Q$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Q$3,$H374/$G374,$H374-SUM($I374:P374)))","v":0},{"$f":"IF(OR(R$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>R$3,$H374/$G374,$H374-SUM($I374:Q374)))","v":0},{"$f":"IF(OR(S$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>S$3,$H374/$G374,$H374-SUM($I374:R374)))","v":0},{"$f":"IF(OR(T$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>T$3,$H374/$G374,$H374-SUM($I374:S374)))","v":0},{"$f":"IF(OR(U$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>U$3,$H374/$G374,$H374-SUM($I374:T374)))","v":0},{"$f":"IF(OR(V$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>V$3,$H374/$G374,$H374-SUM($I374:U374)))","v":0},{"$f":"IF(OR(W$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>W$3,$H374/$G374,$H374-SUM($I374:V374)))","v":0},{"$f":"IF(OR(X$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>X$3,$H374/$G374,$H374-SUM($I374:W374)))","v":0},{"$f":"IF(OR(Y$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Y$3,$H374/$G374,$H374-SUM($I374:X374)))","v":0},{"$f":"IF(OR(Z$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Z$3,$H374/$G374,$H374-SUM($I374:Y374)))","v":0},{"$f":"IF(OR(AA$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AA$3,$H374/$G374,$H374-SUM($I374:Z374)))","v":0},{"$f":"IF(OR(AB$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AB$3,$H374/$G374,$H374-SUM($I374:AA374)))","v":0},{"$f":"IF(OR(AC$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AC$3,$H374/$G374,$H374-SUM($I374:AB374)))","v":0},{"$f":"IF(OR(AD$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AD$3,$H374/$G374,$H374-SUM($I374:AC374)))","v":0},{"$f":"IF(OR(AE$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AE$3,$H374/$G374,$H374-SUM($I374:AD374)))","v":0},{"$f":"IF(OR(AF$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AF$3,$H374/$G374,$H374-SUM($I374:AE374)))","v":0},{"$f":"IF(OR(AG$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AG$3,$H374/$G374,$H374-SUM($I374:AF374)))","v":0},{"$f":"IF(OR(AH$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AH$3,$H374/$G374,$H374-SUM($I374:AG374)))","v":0},{"$f":"IF(OR(AI$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AI$3,$H374/$G374,$H374-SUM($I374:AH374)))","v":0},{"$f":"IF(OR(AJ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AJ$3,$H374/$G374,$H374-SUM($I374:AI374)))","v":0},{"$f":"IF(OR(AK$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AK$3,$H374/$G374,$H374-SUM($I374:AJ374)))","v":0},{"$f":"IF(OR(AL$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AL$3,$H374/$G374,$H374-SUM($I374:AK374)))","v":0},{"$f":"IF(OR(AM$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AM$3,$H374/$G374,$H374-SUM($I374:AL374)))","v":0},{"$f":"IF(OR(AN$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AN$3,$H374/$G374,$H374-SUM($I374:AM374)))","v":0},{"$f":"IF(OR(AO$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AO$3,$H374/$G374,$H374-SUM($I374:AN374)))","v":0},{"$f":"IF(OR(AP$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AP$3,$H374/$G374,$H374-SUM($I374:AO374)))","v":0},{"$f":"IF(OR(AQ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AQ$3,$H374/$G374,$H374-SUM($I374:AP374)))","v":0},{"$f":"IF(OR(AR$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AR$3,$H374/$G374,$H374-SUM($I374:AQ374)))","v":0},{"$f":"IF(OR(AS$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AS$3,$H374/$G374,$H374-SUM($I374:AR374)))","v":0},{"$f":"IF(OR(AT$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AT$3,$H374/$G374,$H374-SUM($I374:AS374)))","v":0},{"$f":"IF(OR(AU$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AU$3,$H374/$G374,$H374-SUM($I374:AT374)))","v":0},{"$f":"IF(OR(AV$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AV$3,$H374/$G374,$H374-SUM($I374:AU374)))","v":0},{"$f":"IF(OR(AW$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AW$3,$H374/$G374,$H374-SUM($I374:AV374)))","v":0},{"$f":"IF(OR(AX$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AX$3,$H374/$G374,$H374-SUM($I374:AW374)))","v":0},{"$f":"IF(OR(AY$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AY$3,$H374/$G374,$H374-SUM($I374:AX374)))","v":0},{"$f":"IF(OR(AZ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AZ$3,$H374/$G374,$H374-SUM($I374:AY374)))","v":0},{"$f":"IF(OR(BA$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BA$3,$H374/$G374,$H374-SUM($I374:AZ374)))","v":0},{"$f":"IF(OR(BB$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BB$3,$H374/$G374,$H374-SUM($I374:BA374)))","v":0},{"$f":"IF(OR(BC$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BC$3,$H374/$G374,$H374-SUM($I374:BB374)))","v":0},{"$f":"IF(OR(BD$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BD$3,$H374/$G374,$H374-SUM($I374:BC374)))","v":0},{"$f":"IF(OR(BE$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BE$3,$H374/$G374,$H374-SUM($I374:BD374)))","v":0},{"$f":"IF(OR(BF$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BF$3,$H374/$G374,$H374-SUM($I374:BE374)))","v":0},{"$f":"IF(OR(BG$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BG$3,$H374/$G374,$H374-SUM($I374:BF374)))","v":0},{"$f":"IF(OR(BH$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BH$3,$H374/$G374,$H374-SUM($I374:BG374)))","v":0},{"$f":"IF(OR(BI$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BI$3,$H374/$G374,$H374-SUM($I374:BH374)))","v":0},{"$f":"IF(OR(BJ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BJ$3,$H374/$G374,$H374-SUM($I374:BI374)))","v":0},{"$f":"IF(OR(BK$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BK$3,$H374/$G374,$H374-SUM($I374:BJ374)))","v":0},{"$f":"IF(OR(BL$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BL$3,$H374/$G374,$H374-SUM($I374:BK374)))","v":0},{"$f":"IF(OR(BM$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BM$3,$H374/$G374,$H374-SUM($I374:BL374)))","v":0},{"$f":"IF(OR(BN$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BN$3,$H374/$G374,$H374-SUM($I374:BM374)))","v":0},{"$f":"IF(OR(BO$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BO$3,$H374/$G374,$H374-SUM($I374:BN374)))","v":0},{"$f":"IF(OR(BP$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BP$3,$H374/$G374,$H374-SUM($I374:BO374)))","v":0},{"$f":"IF(OR(BQ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BQ$3,$H374/$G374,$H374-SUM($I374:BP374)))","v":0},{"$f":"IF(OR(BR$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BR$3,$H374/$G374,$H374-SUM($I374:BQ374)))","v":0},{"$f":"IF(OR(BS$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BS$3,$H374/$G374,$H374-SUM($I374:BR374)))","v":0},{"$f":"IF(OR(BT$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BT$3,$H374/$G374,$H374-SUM($I374:BS374)))","v":0},{"$f":"IF(OR(BU$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BU$3,$H374/$G374,$H374-SUM($I374:BT374)))","v":0},{"$f":"IF(OR(BV$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BV$3,$H374/$G374,$H374-SUM($I374:BU374)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,40,{"$f":"AA357","v":0},null,{"$f":"IF(OR(J$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>J$3,$H375/$G375,$H375-SUM($I375:I375)))","v":0},{"$f":"IF(OR(K$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>K$3,$H375/$G375,$H375-SUM($I375:J375)))","v":0},{"$f":"IF(OR(L$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>L$3,$H375/$G375,$H375-SUM($I375:K375)))","v":0},{"$f":"IF(OR(M$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>M$3,$H375/$G375,$H375-SUM($I375:L375)))","v":0},{"$f":"IF(OR(N$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>N$3,$H375/$G375,$H375-SUM($I375:M375)))","v":0},{"$f":"IF(OR(O$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>O$3,$H375/$G375,$H375-SUM($I375:N375)))","v":0},{"$f":"IF(OR(P$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>P$3,$H375/$G375,$H375-SUM($I375:O375)))","v":0},{"$f":"IF(OR(Q$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Q$3,$H375/$G375,$H375-SUM($I375:P375)))","v":0},{"$f":"IF(OR(R$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>R$3,$H375/$G375,$H375-SUM($I375:Q375)))","v":0},{"$f":"IF(OR(S$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>S$3,$H375/$G375,$H375-SUM($I375:R375)))","v":0},{"$f":"IF(OR(T$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>T$3,$H375/$G375,$H375-SUM($I375:S375)))","v":0},{"$f":"IF(OR(U$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>U$3,$H375/$G375,$H375-SUM($I375:T375)))","v":0},{"$f":"IF(OR(V$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>V$3,$H375/$G375,$H375-SUM($I375:U375)))","v":0},{"$f":"IF(OR(W$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>W$3,$H375/$G375,$H375-SUM($I375:V375)))","v":0},{"$f":"IF(OR(X$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>X$3,$H375/$G375,$H375-SUM($I375:W375)))","v":0},{"$f":"IF(OR(Y$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Y$3,$H375/$G375,$H375-SUM($I375:X375)))","v":0},{"$f":"IF(OR(Z$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Z$3,$H375/$G375,$H375-SUM($I375:Y375)))","v":0},{"$f":"IF(OR(AA$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AA$3,$H375/$G375,$H375-SUM($I375:Z375)))","v":0},{"$f":"IF(OR(AB$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AB$3,$H375/$G375,$H375-SUM($I375:AA375)))","v":0},{"$f":"IF(OR(AC$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AC$3,$H375/$G375,$H375-SUM($I375:AB375)))","v":0},{"$f":"IF(OR(AD$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AD$3,$H375/$G375,$H375-SUM($I375:AC375)))","v":0},{"$f":"IF(OR(AE$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AE$3,$H375/$G375,$H375-SUM($I375:AD375)))","v":0},{"$f":"IF(OR(AF$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AF$3,$H375/$G375,$H375-SUM($I375:AE375)))","v":0},{"$f":"IF(OR(AG$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AG$3,$H375/$G375,$H375-SUM($I375:AF375)))","v":0},{"$f":"IF(OR(AH$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AH$3,$H375/$G375,$H375-SUM($I375:AG375)))","v":0},{"$f":"IF(OR(AI$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AI$3,$H375/$G375,$H375-SUM($I375:AH375)))","v":0},{"$f":"IF(OR(AJ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AJ$3,$H375/$G375,$H375-SUM($I375:AI375)))","v":0},{"$f":"IF(OR(AK$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AK$3,$H375/$G375,$H375-SUM($I375:AJ375)))","v":0},{"$f":"IF(OR(AL$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AL$3,$H375/$G375,$H375-SUM($I375:AK375)))","v":0},{"$f":"IF(OR(AM$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AM$3,$H375/$G375,$H375-SUM($I375:AL375)))","v":0},{"$f":"IF(OR(AN$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AN$3,$H375/$G375,$H375-SUM($I375:AM375)))","v":0},{"$f":"IF(OR(AO$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AO$3,$H375/$G375,$H375-SUM($I375:AN375)))","v":0},{"$f":"IF(OR(AP$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AP$3,$H375/$G375,$H375-SUM($I375:AO375)))","v":0},{"$f":"IF(OR(AQ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AQ$3,$H375/$G375,$H375-SUM($I375:AP375)))","v":0},{"$f":"IF(OR(AR$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AR$3,$H375/$G375,$H375-SUM($I375:AQ375)))","v":0},{"$f":"IF(OR(AS$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AS$3,$H375/$G375,$H375-SUM($I375:AR375)))","v":0},{"$f":"IF(OR(AT$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AT$3,$H375/$G375,$H375-SUM($I375:AS375)))","v":0},{"$f":"IF(OR(AU$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AU$3,$H375/$G375,$H375-SUM($I375:AT375)))","v":0},{"$f":"IF(OR(AV$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AV$3,$H375/$G375,$H375-SUM($I375:AU375)))","v":0},{"$f":"IF(OR(AW$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AW$3,$H375/$G375,$H375-SUM($I375:AV375)))","v":0},{"$f":"IF(OR(AX$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AX$3,$H375/$G375,$H375-SUM($I375:AW375)))","v":0},{"$f":"IF(OR(AY$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AY$3,$H375/$G375,$H375-SUM($I375:AX375)))","v":0},{"$f":"IF(OR(AZ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AZ$3,$H375/$G375,$H375-SUM($I375:AY375)))","v":0},{"$f":"IF(OR(BA$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BA$3,$H375/$G375,$H375-SUM($I375:AZ375)))","v":0},{"$f":"IF(OR(BB$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BB$3,$H375/$G375,$H375-SUM($I375:BA375)))","v":0},{"$f":"IF(OR(BC$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BC$3,$H375/$G375,$H375-SUM($I375:BB375)))","v":0},{"$f":"IF(OR(BD$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BD$3,$H375/$G375,$H375-SUM($I375:BC375)))","v":0},{"$f":"IF(OR(BE$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BE$3,$H375/$G375,$H375-SUM($I375:BD375)))","v":0},{"$f":"IF(OR(BF$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BF$3,$H375/$G375,$H375-SUM($I375:BE375)))","v":0},{"$f":"IF(OR(BG$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BG$3,$H375/$G375,$H375-SUM($I375:BF375)))","v":0},{"$f":"IF(OR(BH$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BH$3,$H375/$G375,$H375-SUM($I375:BG375)))","v":0},{"$f":"IF(OR(BI$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BI$3,$H375/$G375,$H375-SUM($I375:BH375)))","v":0},{"$f":"IF(OR(BJ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BJ$3,$H375/$G375,$H375-SUM($I375:BI375)))","v":0},{"$f":"IF(OR(BK$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BK$3,$H375/$G375,$H375-SUM($I375:BJ375)))","v":0},{"$f":"IF(OR(BL$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BL$3,$H375/$G375,$H375-SUM($I375:BK375)))","v":0},{"$f":"IF(OR(BM$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BM$3,$H375/$G375,$H375-SUM($I375:BL375)))","v":0},{"$f":"IF(OR(BN$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BN$3,$H375/$G375,$H375-SUM($I375:BM375)))","v":0},{"$f":"IF(OR(BO$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BO$3,$H375/$G375,$H375-SUM($I375:BN375)))","v":0},{"$f":"IF(OR(BP$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BP$3,$H375/$G375,$H375-SUM($I375:BO375)))","v":0},{"$f":"IF(OR(BQ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BQ$3,$H375/$G375,$H375-SUM($I375:BP375)))","v":0},{"$f":"IF(OR(BR$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BR$3,$H375/$G375,$H375-SUM($I375:BQ375)))","v":0},{"$f":"IF(OR(BS$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BS$3,$H375/$G375,$H375-SUM($I375:BR375)))","v":0},{"$f":"IF(OR(BT$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BT$3,$H375/$G375,$H375-SUM($I375:BS375)))","v":0},{"$f":"IF(OR(BU$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BU$3,$H375/$G375,$H375-SUM($I375:BT375)))","v":0},{"$f":"IF(OR(BV$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BV$3,$H375/$G375,$H375-SUM($I375:BU375)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,40,{"$f":"AB357","v":0},null,{"$f":"IF(OR(J$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>J$3,$H376/$G376,$H376-SUM($I376:I376)))","v":0},{"$f":"IF(OR(K$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>K$3,$H376/$G376,$H376-SUM($I376:J376)))","v":0},{"$f":"IF(OR(L$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>L$3,$H376/$G376,$H376-SUM($I376:K376)))","v":0},{"$f":"IF(OR(M$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>M$3,$H376/$G376,$H376-SUM($I376:L376)))","v":0},{"$f":"IF(OR(N$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>N$3,$H376/$G376,$H376-SUM($I376:M376)))","v":0},{"$f":"IF(OR(O$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>O$3,$H376/$G376,$H376-SUM($I376:N376)))","v":0},{"$f":"IF(OR(P$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>P$3,$H376/$G376,$H376-SUM($I376:O376)))","v":0},{"$f":"IF(OR(Q$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Q$3,$H376/$G376,$H376-SUM($I376:P376)))","v":0},{"$f":"IF(OR(R$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>R$3,$H376/$G376,$H376-SUM($I376:Q376)))","v":0},{"$f":"IF(OR(S$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>S$3,$H376/$G376,$H376-SUM($I376:R376)))","v":0},{"$f":"IF(OR(T$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>T$3,$H376/$G376,$H376-SUM($I376:S376)))","v":0},{"$f":"IF(OR(U$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>U$3,$H376/$G376,$H376-SUM($I376:T376)))","v":0},{"$f":"IF(OR(V$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>V$3,$H376/$G376,$H376-SUM($I376:U376)))","v":0},{"$f":"IF(OR(W$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>W$3,$H376/$G376,$H376-SUM($I376:V376)))","v":0},{"$f":"IF(OR(X$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>X$3,$H376/$G376,$H376-SUM($I376:W376)))","v":0},{"$f":"IF(OR(Y$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Y$3,$H376/$G376,$H376-SUM($I376:X376)))","v":0},{"$f":"IF(OR(Z$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Z$3,$H376/$G376,$H376-SUM($I376:Y376)))","v":0},{"$f":"IF(OR(AA$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AA$3,$H376/$G376,$H376-SUM($I376:Z376)))","v":0},{"$f":"IF(OR(AB$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AB$3,$H376/$G376,$H376-SUM($I376:AA376)))","v":0},{"$f":"IF(OR(AC$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AC$3,$H376/$G376,$H376-SUM($I376:AB376)))","v":0},{"$f":"IF(OR(AD$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AD$3,$H376/$G376,$H376-SUM($I376:AC376)))","v":0},{"$f":"IF(OR(AE$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AE$3,$H376/$G376,$H376-SUM($I376:AD376)))","v":0},{"$f":"IF(OR(AF$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AF$3,$H376/$G376,$H376-SUM($I376:AE376)))","v":0},{"$f":"IF(OR(AG$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AG$3,$H376/$G376,$H376-SUM($I376:AF376)))","v":0},{"$f":"IF(OR(AH$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AH$3,$H376/$G376,$H376-SUM($I376:AG376)))","v":0},{"$f":"IF(OR(AI$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AI$3,$H376/$G376,$H376-SUM($I376:AH376)))","v":0},{"$f":"IF(OR(AJ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AJ$3,$H376/$G376,$H376-SUM($I376:AI376)))","v":0},{"$f":"IF(OR(AK$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AK$3,$H376/$G376,$H376-SUM($I376:AJ376)))","v":0},{"$f":"IF(OR(AL$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AL$3,$H376/$G376,$H376-SUM($I376:AK376)))","v":0},{"$f":"IF(OR(AM$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AM$3,$H376/$G376,$H376-SUM($I376:AL376)))","v":0},{"$f":"IF(OR(AN$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AN$3,$H376/$G376,$H376-SUM($I376:AM376)))","v":0},{"$f":"IF(OR(AO$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AO$3,$H376/$G376,$H376-SUM($I376:AN376)))","v":0},{"$f":"IF(OR(AP$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AP$3,$H376/$G376,$H376-SUM($I376:AO376)))","v":0},{"$f":"IF(OR(AQ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AQ$3,$H376/$G376,$H376-SUM($I376:AP376)))","v":0},{"$f":"IF(OR(AR$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AR$3,$H376/$G376,$H376-SUM($I376:AQ376)))","v":0},{"$f":"IF(OR(AS$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AS$3,$H376/$G376,$H376-SUM($I376:AR376)))","v":0},{"$f":"IF(OR(AT$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AT$3,$H376/$G376,$H376-SUM($I376:AS376)))","v":0},{"$f":"IF(OR(AU$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AU$3,$H376/$G376,$H376-SUM($I376:AT376)))","v":0},{"$f":"IF(OR(AV$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AV$3,$H376/$G376,$H376-SUM($I376:AU376)))","v":0},{"$f":"IF(OR(AW$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AW$3,$H376/$G376,$H376-SUM($I376:AV376)))","v":0},{"$f":"IF(OR(AX$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AX$3,$H376/$G376,$H376-SUM($I376:AW376)))","v":0},{"$f":"IF(OR(AY$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AY$3,$H376/$G376,$H376-SUM($I376:AX376)))","v":0},{"$f":"IF(OR(AZ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AZ$3,$H376/$G376,$H376-SUM($I376:AY376)))","v":0},{"$f":"IF(OR(BA$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BA$3,$H376/$G376,$H376-SUM($I376:AZ376)))","v":0},{"$f":"IF(OR(BB$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BB$3,$H376/$G376,$H376-SUM($I376:BA376)))","v":0},{"$f":"IF(OR(BC$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BC$3,$H376/$G376,$H376-SUM($I376:BB376)))","v":0},{"$f":"IF(OR(BD$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BD$3,$H376/$G376,$H376-SUM($I376:BC376)))","v":0},{"$f":"IF(OR(BE$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BE$3,$H376/$G376,$H376-SUM($I376:BD376)))","v":0},{"$f":"IF(OR(BF$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BF$3,$H376/$G376,$H376-SUM($I376:BE376)))","v":0},{"$f":"IF(OR(BG$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BG$3,$H376/$G376,$H376-SUM($I376:BF376)))","v":0},{"$f":"IF(OR(BH$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BH$3,$H376/$G376,$H376-SUM($I376:BG376)))","v":0},{"$f":"IF(OR(BI$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BI$3,$H376/$G376,$H376-SUM($I376:BH376)))","v":0},{"$f":"IF(OR(BJ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BJ$3,$H376/$G376,$H376-SUM($I376:BI376)))","v":0},{"$f":"IF(OR(BK$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BK$3,$H376/$G376,$H376-SUM($I376:BJ376)))","v":0},{"$f":"IF(OR(BL$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BL$3,$H376/$G376,$H376-SUM($I376:BK376)))","v":0},{"$f":"IF(OR(BM$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BM$3,$H376/$G376,$H376-SUM($I376:BL376)))","v":0},{"$f":"IF(OR(BN$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BN$3,$H376/$G376,$H376-SUM($I376:BM376)))","v":0},{"$f":"IF(OR(BO$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BO$3,$H376/$G376,$H376-SUM($I376:BN376)))","v":0},{"$f":"IF(OR(BP$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BP$3,$H376/$G376,$H376-SUM($I376:BO376)))","v":0},{"$f":"IF(OR(BQ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BQ$3,$H376/$G376,$H376-SUM($I376:BP376)))","v":0},{"$f":"IF(OR(BR$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BR$3,$H376/$G376,$H376-SUM($I376:BQ376)))","v":0},{"$f":"IF(OR(BS$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BS$3,$H376/$G376,$H376-SUM($I376:BR376)))","v":0},{"$f":"IF(OR(BT$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BT$3,$H376/$G376,$H376-SUM($I376:BS376)))","v":0},{"$f":"IF(OR(BU$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BU$3,$H376/$G376,$H376-SUM($I376:BT376)))","v":0},{"$f":"IF(OR(BV$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BV$3,$H376/$G376,$H376-SUM($I376:BU376)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,40,{"$f":"AC357","v":0},null,{"$f":"IF(OR(J$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>J$3,$H377/$G377,$H377-SUM($I377:I377)))","v":0},{"$f":"IF(OR(K$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>K$3,$H377/$G377,$H377-SUM($I377:J377)))","v":0},{"$f":"IF(OR(L$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>L$3,$H377/$G377,$H377-SUM($I377:K377)))","v":0},{"$f":"IF(OR(M$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>M$3,$H377/$G377,$H377-SUM($I377:L377)))","v":0},{"$f":"IF(OR(N$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>N$3,$H377/$G377,$H377-SUM($I377:M377)))","v":0},{"$f":"IF(OR(O$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>O$3,$H377/$G377,$H377-SUM($I377:N377)))","v":0},{"$f":"IF(OR(P$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>P$3,$H377/$G377,$H377-SUM($I377:O377)))","v":0},{"$f":"IF(OR(Q$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Q$3,$H377/$G377,$H377-SUM($I377:P377)))","v":0},{"$f":"IF(OR(R$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>R$3,$H377/$G377,$H377-SUM($I377:Q377)))","v":0},{"$f":"IF(OR(S$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>S$3,$H377/$G377,$H377-SUM($I377:R377)))","v":0},{"$f":"IF(OR(T$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>T$3,$H377/$G377,$H377-SUM($I377:S377)))","v":0},{"$f":"IF(OR(U$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>U$3,$H377/$G377,$H377-SUM($I377:T377)))","v":0},{"$f":"IF(OR(V$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>V$3,$H377/$G377,$H377-SUM($I377:U377)))","v":0},{"$f":"IF(OR(W$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>W$3,$H377/$G377,$H377-SUM($I377:V377)))","v":0},{"$f":"IF(OR(X$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>X$3,$H377/$G377,$H377-SUM($I377:W377)))","v":0},{"$f":"IF(OR(Y$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Y$3,$H377/$G377,$H377-SUM($I377:X377)))","v":0},{"$f":"IF(OR(Z$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Z$3,$H377/$G377,$H377-SUM($I377:Y377)))","v":0},{"$f":"IF(OR(AA$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AA$3,$H377/$G377,$H377-SUM($I377:Z377)))","v":0},{"$f":"IF(OR(AB$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AB$3,$H377/$G377,$H377-SUM($I377:AA377)))","v":0},{"$f":"IF(OR(AC$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AC$3,$H377/$G377,$H377-SUM($I377:AB377)))","v":0},{"$f":"IF(OR(AD$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AD$3,$H377/$G377,$H377-SUM($I377:AC377)))","v":0},{"$f":"IF(OR(AE$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AE$3,$H377/$G377,$H377-SUM($I377:AD377)))","v":0},{"$f":"IF(OR(AF$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AF$3,$H377/$G377,$H377-SUM($I377:AE377)))","v":0},{"$f":"IF(OR(AG$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AG$3,$H377/$G377,$H377-SUM($I377:AF377)))","v":0},{"$f":"IF(OR(AH$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AH$3,$H377/$G377,$H377-SUM($I377:AG377)))","v":0},{"$f":"IF(OR(AI$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AI$3,$H377/$G377,$H377-SUM($I377:AH377)))","v":0},{"$f":"IF(OR(AJ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AJ$3,$H377/$G377,$H377-SUM($I377:AI377)))","v":0},{"$f":"IF(OR(AK$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AK$3,$H377/$G377,$H377-SUM($I377:AJ377)))","v":0},{"$f":"IF(OR(AL$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AL$3,$H377/$G377,$H377-SUM($I377:AK377)))","v":0},{"$f":"IF(OR(AM$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AM$3,$H377/$G377,$H377-SUM($I377:AL377)))","v":0},{"$f":"IF(OR(AN$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AN$3,$H377/$G377,$H377-SUM($I377:AM377)))","v":0},{"$f":"IF(OR(AO$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AO$3,$H377/$G377,$H377-SUM($I377:AN377)))","v":0},{"$f":"IF(OR(AP$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AP$3,$H377/$G377,$H377-SUM($I377:AO377)))","v":0},{"$f":"IF(OR(AQ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AQ$3,$H377/$G377,$H377-SUM($I377:AP377)))","v":0},{"$f":"IF(OR(AR$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AR$3,$H377/$G377,$H377-SUM($I377:AQ377)))","v":0},{"$f":"IF(OR(AS$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AS$3,$H377/$G377,$H377-SUM($I377:AR377)))","v":0},{"$f":"IF(OR(AT$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AT$3,$H377/$G377,$H377-SUM($I377:AS377)))","v":0},{"$f":"IF(OR(AU$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AU$3,$H377/$G377,$H377-SUM($I377:AT377)))","v":0},{"$f":"IF(OR(AV$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AV$3,$H377/$G377,$H377-SUM($I377:AU377)))","v":0},{"$f":"IF(OR(AW$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AW$3,$H377/$G377,$H377-SUM($I377:AV377)))","v":0},{"$f":"IF(OR(AX$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AX$3,$H377/$G377,$H377-SUM($I377:AW377)))","v":0},{"$f":"IF(OR(AY$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AY$3,$H377/$G377,$H377-SUM($I377:AX377)))","v":0},{"$f":"IF(OR(AZ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AZ$3,$H377/$G377,$H377-SUM($I377:AY377)))","v":0},{"$f":"IF(OR(BA$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BA$3,$H377/$G377,$H377-SUM($I377:AZ377)))","v":0},{"$f":"IF(OR(BB$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BB$3,$H377/$G377,$H377-SUM($I377:BA377)))","v":0},{"$f":"IF(OR(BC$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BC$3,$H377/$G377,$H377-SUM($I377:BB377)))","v":0},{"$f":"IF(OR(BD$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BD$3,$H377/$G377,$H377-SUM($I377:BC377)))","v":0},{"$f":"IF(OR(BE$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BE$3,$H377/$G377,$H377-SUM($I377:BD377)))","v":0},{"$f":"IF(OR(BF$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BF$3,$H377/$G377,$H377-SUM($I377:BE377)))","v":0},{"$f":"IF(OR(BG$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BG$3,$H377/$G377,$H377-SUM($I377:BF377)))","v":0},{"$f":"IF(OR(BH$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BH$3,$H377/$G377,$H377-SUM($I377:BG377)))","v":0},{"$f":"IF(OR(BI$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BI$3,$H377/$G377,$H377-SUM($I377:BH377)))","v":0},{"$f":"IF(OR(BJ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BJ$3,$H377/$G377,$H377-SUM($I377:BI377)))","v":0},{"$f":"IF(OR(BK$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BK$3,$H377/$G377,$H377-SUM($I377:BJ377)))","v":0},{"$f":"IF(OR(BL$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BL$3,$H377/$G377,$H377-SUM($I377:BK377)))","v":0},{"$f":"IF(OR(BM$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BM$3,$H377/$G377,$H377-SUM($I377:BL377)))","v":0},{"$f":"IF(OR(BN$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BN$3,$H377/$G377,$H377-SUM($I377:BM377)))","v":0},{"$f":"IF(OR(BO$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BO$3,$H377/$G377,$H377-SUM($I377:BN377)))","v":0},{"$f":"IF(OR(BP$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BP$3,$H377/$G377,$H377-SUM($I377:BO377)))","v":0},{"$f":"IF(OR(BQ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BQ$3,$H377/$G377,$H377-SUM($I377:BP377)))","v":0},{"$f":"IF(OR(BR$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BR$3,$H377/$G377,$H377-SUM($I377:BQ377)))","v":0},{"$f":"IF(OR(BS$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BS$3,$H377/$G377,$H377-SUM($I377:BR377)))","v":0},{"$f":"IF(OR(BT$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BT$3,$H377/$G377,$H377-SUM($I377:BS377)))","v":0},{"$f":"IF(OR(BU$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BU$3,$H377/$G377,$H377-SUM($I377:BT377)))","v":0},{"$f":"IF(OR(BV$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BV$3,$H377/$G377,$H377-SUM($I377:BU377)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,40,{"$f":"AD357","v":0},null,{"$f":"IF(OR(J$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>J$3,$H378/$G378,$H378-SUM($I378:I378)))","v":0},{"$f":"IF(OR(K$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>K$3,$H378/$G378,$H378-SUM($I378:J378)))","v":0},{"$f":"IF(OR(L$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>L$3,$H378/$G378,$H378-SUM($I378:K378)))","v":0},{"$f":"IF(OR(M$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>M$3,$H378/$G378,$H378-SUM($I378:L378)))","v":0},{"$f":"IF(OR(N$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>N$3,$H378/$G378,$H378-SUM($I378:M378)))","v":0},{"$f":"IF(OR(O$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>O$3,$H378/$G378,$H378-SUM($I378:N378)))","v":0},{"$f":"IF(OR(P$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>P$3,$H378/$G378,$H378-SUM($I378:O378)))","v":0},{"$f":"IF(OR(Q$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Q$3,$H378/$G378,$H378-SUM($I378:P378)))","v":0},{"$f":"IF(OR(R$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>R$3,$H378/$G378,$H378-SUM($I378:Q378)))","v":0},{"$f":"IF(OR(S$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>S$3,$H378/$G378,$H378-SUM($I378:R378)))","v":0},{"$f":"IF(OR(T$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>T$3,$H378/$G378,$H378-SUM($I378:S378)))","v":0},{"$f":"IF(OR(U$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>U$3,$H378/$G378,$H378-SUM($I378:T378)))","v":0},{"$f":"IF(OR(V$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>V$3,$H378/$G378,$H378-SUM($I378:U378)))","v":0},{"$f":"IF(OR(W$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>W$3,$H378/$G378,$H378-SUM($I378:V378)))","v":0},{"$f":"IF(OR(X$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>X$3,$H378/$G378,$H378-SUM($I378:W378)))","v":0},{"$f":"IF(OR(Y$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Y$3,$H378/$G378,$H378-SUM($I378:X378)))","v":0},{"$f":"IF(OR(Z$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Z$3,$H378/$G378,$H378-SUM($I378:Y378)))","v":0},{"$f":"IF(OR(AA$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AA$3,$H378/$G378,$H378-SUM($I378:Z378)))","v":0},{"$f":"IF(OR(AB$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AB$3,$H378/$G378,$H378-SUM($I378:AA378)))","v":0},{"$f":"IF(OR(AC$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AC$3,$H378/$G378,$H378-SUM($I378:AB378)))","v":0},{"$f":"IF(OR(AD$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AD$3,$H378/$G378,$H378-SUM($I378:AC378)))","v":0},{"$f":"IF(OR(AE$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AE$3,$H378/$G378,$H378-SUM($I378:AD378)))","v":0},{"$f":"IF(OR(AF$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AF$3,$H378/$G378,$H378-SUM($I378:AE378)))","v":0},{"$f":"IF(OR(AG$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AG$3,$H378/$G378,$H378-SUM($I378:AF378)))","v":0},{"$f":"IF(OR(AH$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AH$3,$H378/$G378,$H378-SUM($I378:AG378)))","v":0},{"$f":"IF(OR(AI$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AI$3,$H378/$G378,$H378-SUM($I378:AH378)))","v":0},{"$f":"IF(OR(AJ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AJ$3,$H378/$G378,$H378-SUM($I378:AI378)))","v":0},{"$f":"IF(OR(AK$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AK$3,$H378/$G378,$H378-SUM($I378:AJ378)))","v":0},{"$f":"IF(OR(AL$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AL$3,$H378/$G378,$H378-SUM($I378:AK378)))","v":0},{"$f":"IF(OR(AM$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AM$3,$H378/$G378,$H378-SUM($I378:AL378)))","v":0},{"$f":"IF(OR(AN$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AN$3,$H378/$G378,$H378-SUM($I378:AM378)))","v":0},{"$f":"IF(OR(AO$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AO$3,$H378/$G378,$H378-SUM($I378:AN378)))","v":0},{"$f":"IF(OR(AP$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AP$3,$H378/$G378,$H378-SUM($I378:AO378)))","v":0},{"$f":"IF(OR(AQ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AQ$3,$H378/$G378,$H378-SUM($I378:AP378)))","v":0},{"$f":"IF(OR(AR$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AR$3,$H378/$G378,$H378-SUM($I378:AQ378)))","v":0},{"$f":"IF(OR(AS$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AS$3,$H378/$G378,$H378-SUM($I378:AR378)))","v":0},{"$f":"IF(OR(AT$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AT$3,$H378/$G378,$H378-SUM($I378:AS378)))","v":0},{"$f":"IF(OR(AU$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AU$3,$H378/$G378,$H378-SUM($I378:AT378)))","v":0},{"$f":"IF(OR(AV$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AV$3,$H378/$G378,$H378-SUM($I378:AU378)))","v":0},{"$f":"IF(OR(AW$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AW$3,$H378/$G378,$H378-SUM($I378:AV378)))","v":0},{"$f":"IF(OR(AX$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AX$3,$H378/$G378,$H378-SUM($I378:AW378)))","v":0},{"$f":"IF(OR(AY$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AY$3,$H378/$G378,$H378-SUM($I378:AX378)))","v":0},{"$f":"IF(OR(AZ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AZ$3,$H378/$G378,$H378-SUM($I378:AY378)))","v":0},{"$f":"IF(OR(BA$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BA$3,$H378/$G378,$H378-SUM($I378:AZ378)))","v":0},{"$f":"IF(OR(BB$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BB$3,$H378/$G378,$H378-SUM($I378:BA378)))","v":0},{"$f":"IF(OR(BC$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BC$3,$H378/$G378,$H378-SUM($I378:BB378)))","v":0},{"$f":"IF(OR(BD$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BD$3,$H378/$G378,$H378-SUM($I378:BC378)))","v":0},{"$f":"IF(OR(BE$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BE$3,$H378/$G378,$H378-SUM($I378:BD378)))","v":0},{"$f":"IF(OR(BF$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BF$3,$H378/$G378,$H378-SUM($I378:BE378)))","v":0},{"$f":"IF(OR(BG$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BG$3,$H378/$G378,$H378-SUM($I378:BF378)))","v":0},{"$f":"IF(OR(BH$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BH$3,$H378/$G378,$H378-SUM($I378:BG378)))","v":0},{"$f":"IF(OR(BI$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BI$3,$H378/$G378,$H378-SUM($I378:BH378)))","v":0},{"$f":"IF(OR(BJ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BJ$3,$H378/$G378,$H378-SUM($I378:BI378)))","v":0},{"$f":"IF(OR(BK$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BK$3,$H378/$G378,$H378-SUM($I378:BJ378)))","v":0},{"$f":"IF(OR(BL$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BL$3,$H378/$G378,$H378-SUM($I378:BK378)))","v":0},{"$f":"IF(OR(BM$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BM$3,$H378/$G378,$H378-SUM($I378:BL378)))","v":0},{"$f":"IF(OR(BN$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BN$3,$H378/$G378,$H378-SUM($I378:BM378)))","v":0},{"$f":"IF(OR(BO$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BO$3,$H378/$G378,$H378-SUM($I378:BN378)))","v":0},{"$f":"IF(OR(BP$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BP$3,$H378/$G378,$H378-SUM($I378:BO378)))","v":0},{"$f":"IF(OR(BQ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BQ$3,$H378/$G378,$H378-SUM($I378:BP378)))","v":0},{"$f":"IF(OR(BR$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BR$3,$H378/$G378,$H378-SUM($I378:BQ378)))","v":0},{"$f":"IF(OR(BS$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BS$3,$H378/$G378,$H378-SUM($I378:BR378)))","v":0},{"$f":"IF(OR(BT$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BT$3,$H378/$G378,$H378-SUM($I378:BS378)))","v":0},{"$f":"IF(OR(BU$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BU$3,$H378/$G378,$H378-SUM($I378:BT378)))","v":0},{"$f":"IF(OR(BV$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BV$3,$H378/$G378,$H378-SUM($I378:BU378)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,40,{"$f":"AE357","v":0},null,{"$f":"IF(OR(J$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>J$3,$H379/$G379,$H379-SUM($I379:I379)))","v":0},{"$f":"IF(OR(K$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>K$3,$H379/$G379,$H379-SUM($I379:J379)))","v":0},{"$f":"IF(OR(L$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>L$3,$H379/$G379,$H379-SUM($I379:K379)))","v":0},{"$f":"IF(OR(M$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>M$3,$H379/$G379,$H379-SUM($I379:L379)))","v":0},{"$f":"IF(OR(N$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>N$3,$H379/$G379,$H379-SUM($I379:M379)))","v":0},{"$f":"IF(OR(O$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>O$3,$H379/$G379,$H379-SUM($I379:N379)))","v":0},{"$f":"IF(OR(P$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>P$3,$H379/$G379,$H379-SUM($I379:O379)))","v":0},{"$f":"IF(OR(Q$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Q$3,$H379/$G379,$H379-SUM($I379:P379)))","v":0},{"$f":"IF(OR(R$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>R$3,$H379/$G379,$H379-SUM($I379:Q379)))","v":0},{"$f":"IF(OR(S$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>S$3,$H379/$G379,$H379-SUM($I379:R379)))","v":0},{"$f":"IF(OR(T$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>T$3,$H379/$G379,$H379-SUM($I379:S379)))","v":0},{"$f":"IF(OR(U$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>U$3,$H379/$G379,$H379-SUM($I379:T379)))","v":0},{"$f":"IF(OR(V$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>V$3,$H379/$G379,$H379-SUM($I379:U379)))","v":0},{"$f":"IF(OR(W$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>W$3,$H379/$G379,$H379-SUM($I379:V379)))","v":0},{"$f":"IF(OR(X$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>X$3,$H379/$G379,$H379-SUM($I379:W379)))","v":0},{"$f":"IF(OR(Y$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Y$3,$H379/$G379,$H379-SUM($I379:X379)))","v":0},{"$f":"IF(OR(Z$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Z$3,$H379/$G379,$H379-SUM($I379:Y379)))","v":0},{"$f":"IF(OR(AA$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AA$3,$H379/$G379,$H379-SUM($I379:Z379)))","v":0},{"$f":"IF(OR(AB$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AB$3,$H379/$G379,$H379-SUM($I379:AA379)))","v":0},{"$f":"IF(OR(AC$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AC$3,$H379/$G379,$H379-SUM($I379:AB379)))","v":0},{"$f":"IF(OR(AD$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AD$3,$H379/$G379,$H379-SUM($I379:AC379)))","v":0},{"$f":"IF(OR(AE$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AE$3,$H379/$G379,$H379-SUM($I379:AD379)))","v":0},{"$f":"IF(OR(AF$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AF$3,$H379/$G379,$H379-SUM($I379:AE379)))","v":0},{"$f":"IF(OR(AG$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AG$3,$H379/$G379,$H379-SUM($I379:AF379)))","v":0},{"$f":"IF(OR(AH$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AH$3,$H379/$G379,$H379-SUM($I379:AG379)))","v":0},{"$f":"IF(OR(AI$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AI$3,$H379/$G379,$H379-SUM($I379:AH379)))","v":0},{"$f":"IF(OR(AJ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AJ$3,$H379/$G379,$H379-SUM($I379:AI379)))","v":0},{"$f":"IF(OR(AK$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AK$3,$H379/$G379,$H379-SUM($I379:AJ379)))","v":0},{"$f":"IF(OR(AL$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AL$3,$H379/$G379,$H379-SUM($I379:AK379)))","v":0},{"$f":"IF(OR(AM$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AM$3,$H379/$G379,$H379-SUM($I379:AL379)))","v":0},{"$f":"IF(OR(AN$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AN$3,$H379/$G379,$H379-SUM($I379:AM379)))","v":0},{"$f":"IF(OR(AO$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AO$3,$H379/$G379,$H379-SUM($I379:AN379)))","v":0},{"$f":"IF(OR(AP$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AP$3,$H379/$G379,$H379-SUM($I379:AO379)))","v":0},{"$f":"IF(OR(AQ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AQ$3,$H379/$G379,$H379-SUM($I379:AP379)))","v":0},{"$f":"IF(OR(AR$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AR$3,$H379/$G379,$H379-SUM($I379:AQ379)))","v":0},{"$f":"IF(OR(AS$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AS$3,$H379/$G379,$H379-SUM($I379:AR379)))","v":0},{"$f":"IF(OR(AT$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AT$3,$H379/$G379,$H379-SUM($I379:AS379)))","v":0},{"$f":"IF(OR(AU$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AU$3,$H379/$G379,$H379-SUM($I379:AT379)))","v":0},{"$f":"IF(OR(AV$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AV$3,$H379/$G379,$H379-SUM($I379:AU379)))","v":0},{"$f":"IF(OR(AW$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AW$3,$H379/$G379,$H379-SUM($I379:AV379)))","v":0},{"$f":"IF(OR(AX$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AX$3,$H379/$G379,$H379-SUM($I379:AW379)))","v":0},{"$f":"IF(OR(AY$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AY$3,$H379/$G379,$H379-SUM($I379:AX379)))","v":0},{"$f":"IF(OR(AZ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AZ$3,$H379/$G379,$H379-SUM($I379:AY379)))","v":0},{"$f":"IF(OR(BA$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BA$3,$H379/$G379,$H379-SUM($I379:AZ379)))","v":0},{"$f":"IF(OR(BB$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BB$3,$H379/$G379,$H379-SUM($I379:BA379)))","v":0},{"$f":"IF(OR(BC$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BC$3,$H379/$G379,$H379-SUM($I379:BB379)))","v":0},{"$f":"IF(OR(BD$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BD$3,$H379/$G379,$H379-SUM($I379:BC379)))","v":0},{"$f":"IF(OR(BE$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BE$3,$H379/$G379,$H379-SUM($I379:BD379)))","v":0},{"$f":"IF(OR(BF$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BF$3,$H379/$G379,$H379-SUM($I379:BE379)))","v":0},{"$f":"IF(OR(BG$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BG$3,$H379/$G379,$H379-SUM($I379:BF379)))","v":0},{"$f":"IF(OR(BH$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BH$3,$H379/$G379,$H379-SUM($I379:BG379)))","v":0},{"$f":"IF(OR(BI$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BI$3,$H379/$G379,$H379-SUM($I379:BH379)))","v":0},{"$f":"IF(OR(BJ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BJ$3,$H379/$G379,$H379-SUM($I379:BI379)))","v":0},{"$f":"IF(OR(BK$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BK$3,$H379/$G379,$H379-SUM($I379:BJ379)))","v":0},{"$f":"IF(OR(BL$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BL$3,$H379/$G379,$H379-SUM($I379:BK379)))","v":0},{"$f":"IF(OR(BM$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BM$3,$H379/$G379,$H379-SUM($I379:BL379)))","v":0},{"$f":"IF(OR(BN$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BN$3,$H379/$G379,$H379-SUM($I379:BM379)))","v":0},{"$f":"IF(OR(BO$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BO$3,$H379/$G379,$H379-SUM($I379:BN379)))","v":0},{"$f":"IF(OR(BP$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BP$3,$H379/$G379,$H379-SUM($I379:BO379)))","v":0},{"$f":"IF(OR(BQ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BQ$3,$H379/$G379,$H379-SUM($I379:BP379)))","v":0},{"$f":"IF(OR(BR$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BR$3,$H379/$G379,$H379-SUM($I379:BQ379)))","v":0},{"$f":"IF(OR(BS$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BS$3,$H379/$G379,$H379-SUM($I379:BR379)))","v":0},{"$f":"IF(OR(BT$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BT$3,$H379/$G379,$H379-SUM($I379:BS379)))","v":0},{"$f":"IF(OR(BU$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BU$3,$H379/$G379,$H379-SUM($I379:BT379)))","v":0},{"$f":"IF(OR(BV$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BV$3,$H379/$G379,$H379-SUM($I379:BU379)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,40,{"$f":"AF357","v":0},null,{"$f":"IF(OR(J$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>J$3,$H380/$G380,$H380-SUM($I380:I380)))","v":0},{"$f":"IF(OR(K$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>K$3,$H380/$G380,$H380-SUM($I380:J380)))","v":0},{"$f":"IF(OR(L$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>L$3,$H380/$G380,$H380-SUM($I380:K380)))","v":0},{"$f":"IF(OR(M$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>M$3,$H380/$G380,$H380-SUM($I380:L380)))","v":0},{"$f":"IF(OR(N$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>N$3,$H380/$G380,$H380-SUM($I380:M380)))","v":0},{"$f":"IF(OR(O$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>O$3,$H380/$G380,$H380-SUM($I380:N380)))","v":0},{"$f":"IF(OR(P$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>P$3,$H380/$G380,$H380-SUM($I380:O380)))","v":0},{"$f":"IF(OR(Q$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Q$3,$H380/$G380,$H380-SUM($I380:P380)))","v":0},{"$f":"IF(OR(R$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>R$3,$H380/$G380,$H380-SUM($I380:Q380)))","v":0},{"$f":"IF(OR(S$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>S$3,$H380/$G380,$H380-SUM($I380:R380)))","v":0},{"$f":"IF(OR(T$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>T$3,$H380/$G380,$H380-SUM($I380:S380)))","v":0},{"$f":"IF(OR(U$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>U$3,$H380/$G380,$H380-SUM($I380:T380)))","v":0},{"$f":"IF(OR(V$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>V$3,$H380/$G380,$H380-SUM($I380:U380)))","v":0},{"$f":"IF(OR(W$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>W$3,$H380/$G380,$H380-SUM($I380:V380)))","v":0},{"$f":"IF(OR(X$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>X$3,$H380/$G380,$H380-SUM($I380:W380)))","v":0},{"$f":"IF(OR(Y$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Y$3,$H380/$G380,$H380-SUM($I380:X380)))","v":0},{"$f":"IF(OR(Z$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Z$3,$H380/$G380,$H380-SUM($I380:Y380)))","v":0},{"$f":"IF(OR(AA$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AA$3,$H380/$G380,$H380-SUM($I380:Z380)))","v":0},{"$f":"IF(OR(AB$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AB$3,$H380/$G380,$H380-SUM($I380:AA380)))","v":0},{"$f":"IF(OR(AC$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AC$3,$H380/$G380,$H380-SUM($I380:AB380)))","v":0},{"$f":"IF(OR(AD$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AD$3,$H380/$G380,$H380-SUM($I380:AC380)))","v":0},{"$f":"IF(OR(AE$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AE$3,$H380/$G380,$H380-SUM($I380:AD380)))","v":0},{"$f":"IF(OR(AF$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AF$3,$H380/$G380,$H380-SUM($I380:AE380)))","v":0},{"$f":"IF(OR(AG$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AG$3,$H380/$G380,$H380-SUM($I380:AF380)))","v":0},{"$f":"IF(OR(AH$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AH$3,$H380/$G380,$H380-SUM($I380:AG380)))","v":0},{"$f":"IF(OR(AI$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AI$3,$H380/$G380,$H380-SUM($I380:AH380)))","v":0},{"$f":"IF(OR(AJ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AJ$3,$H380/$G380,$H380-SUM($I380:AI380)))","v":0},{"$f":"IF(OR(AK$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AK$3,$H380/$G380,$H380-SUM($I380:AJ380)))","v":0},{"$f":"IF(OR(AL$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AL$3,$H380/$G380,$H380-SUM($I380:AK380)))","v":0},{"$f":"IF(OR(AM$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AM$3,$H380/$G380,$H380-SUM($I380:AL380)))","v":0},{"$f":"IF(OR(AN$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AN$3,$H380/$G380,$H380-SUM($I380:AM380)))","v":0},{"$f":"IF(OR(AO$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AO$3,$H380/$G380,$H380-SUM($I380:AN380)))","v":0},{"$f":"IF(OR(AP$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AP$3,$H380/$G380,$H380-SUM($I380:AO380)))","v":0},{"$f":"IF(OR(AQ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AQ$3,$H380/$G380,$H380-SUM($I380:AP380)))","v":0},{"$f":"IF(OR(AR$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AR$3,$H380/$G380,$H380-SUM($I380:AQ380)))","v":0},{"$f":"IF(OR(AS$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AS$3,$H380/$G380,$H380-SUM($I380:AR380)))","v":0},{"$f":"IF(OR(AT$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AT$3,$H380/$G380,$H380-SUM($I380:AS380)))","v":0},{"$f":"IF(OR(AU$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AU$3,$H380/$G380,$H380-SUM($I380:AT380)))","v":0},{"$f":"IF(OR(AV$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AV$3,$H380/$G380,$H380-SUM($I380:AU380)))","v":0},{"$f":"IF(OR(AW$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AW$3,$H380/$G380,$H380-SUM($I380:AV380)))","v":0},{"$f":"IF(OR(AX$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AX$3,$H380/$G380,$H380-SUM($I380:AW380)))","v":0},{"$f":"IF(OR(AY$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AY$3,$H380/$G380,$H380-SUM($I380:AX380)))","v":0},{"$f":"IF(OR(AZ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AZ$3,$H380/$G380,$H380-SUM($I380:AY380)))","v":0},{"$f":"IF(OR(BA$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BA$3,$H380/$G380,$H380-SUM($I380:AZ380)))","v":0},{"$f":"IF(OR(BB$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BB$3,$H380/$G380,$H380-SUM($I380:BA380)))","v":0},{"$f":"IF(OR(BC$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BC$3,$H380/$G380,$H380-SUM($I380:BB380)))","v":0},{"$f":"IF(OR(BD$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BD$3,$H380/$G380,$H380-SUM($I380:BC380)))","v":0},{"$f":"IF(OR(BE$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BE$3,$H380/$G380,$H380-SUM($I380:BD380)))","v":0},{"$f":"IF(OR(BF$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BF$3,$H380/$G380,$H380-SUM($I380:BE380)))","v":0},{"$f":"IF(OR(BG$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BG$3,$H380/$G380,$H380-SUM($I380:BF380)))","v":0},{"$f":"IF(OR(BH$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BH$3,$H380/$G380,$H380-SUM($I380:BG380)))","v":0},{"$f":"IF(OR(BI$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BI$3,$H380/$G380,$H380-SUM($I380:BH380)))","v":0},{"$f":"IF(OR(BJ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BJ$3,$H380/$G380,$H380-SUM($I380:BI380)))","v":0},{"$f":"IF(OR(BK$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BK$3,$H380/$G380,$H380-SUM($I380:BJ380)))","v":0},{"$f":"IF(OR(BL$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BL$3,$H380/$G380,$H380-SUM($I380:BK380)))","v":0},{"$f":"IF(OR(BM$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BM$3,$H380/$G380,$H380-SUM($I380:BL380)))","v":0},{"$f":"IF(OR(BN$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BN$3,$H380/$G380,$H380-SUM($I380:BM380)))","v":0},{"$f":"IF(OR(BO$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BO$3,$H380/$G380,$H380-SUM($I380:BN380)))","v":0},{"$f":"IF(OR(BP$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BP$3,$H380/$G380,$H380-SUM($I380:BO380)))","v":0},{"$f":"IF(OR(BQ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BQ$3,$H380/$G380,$H380-SUM($I380:BP380)))","v":0},{"$f":"IF(OR(BR$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BR$3,$H380/$G380,$H380-SUM($I380:BQ380)))","v":0},{"$f":"IF(OR(BS$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BS$3,$H380/$G380,$H380-SUM($I380:BR380)))","v":0},{"$f":"IF(OR(BT$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BT$3,$H380/$G380,$H380-SUM($I380:BS380)))","v":0},{"$f":"IF(OR(BU$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BU$3,$H380/$G380,$H380-SUM($I380:BT380)))","v":0},{"$f":"IF(OR(BV$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BV$3,$H380/$G380,$H380-SUM($I380:BU380)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,40,{"$f":"AG357","v":0},null,{"$f":"IF(OR(J$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>J$3,$H381/$G381,$H381-SUM($I381:I381)))","v":0},{"$f":"IF(OR(K$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>K$3,$H381/$G381,$H381-SUM($I381:J381)))","v":0},{"$f":"IF(OR(L$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>L$3,$H381/$G381,$H381-SUM($I381:K381)))","v":0},{"$f":"IF(OR(M$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>M$3,$H381/$G381,$H381-SUM($I381:L381)))","v":0},{"$f":"IF(OR(N$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>N$3,$H381/$G381,$H381-SUM($I381:M381)))","v":0},{"$f":"IF(OR(O$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>O$3,$H381/$G381,$H381-SUM($I381:N381)))","v":0},{"$f":"IF(OR(P$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>P$3,$H381/$G381,$H381-SUM($I381:O381)))","v":0},{"$f":"IF(OR(Q$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Q$3,$H381/$G381,$H381-SUM($I381:P381)))","v":0},{"$f":"IF(OR(R$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>R$3,$H381/$G381,$H381-SUM($I381:Q381)))","v":0},{"$f":"IF(OR(S$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>S$3,$H381/$G381,$H381-SUM($I381:R381)))","v":0},{"$f":"IF(OR(T$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>T$3,$H381/$G381,$H381-SUM($I381:S381)))","v":0},{"$f":"IF(OR(U$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>U$3,$H381/$G381,$H381-SUM($I381:T381)))","v":0},{"$f":"IF(OR(V$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>V$3,$H381/$G381,$H381-SUM($I381:U381)))","v":0},{"$f":"IF(OR(W$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>W$3,$H381/$G381,$H381-SUM($I381:V381)))","v":0},{"$f":"IF(OR(X$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>X$3,$H381/$G381,$H381-SUM($I381:W381)))","v":0},{"$f":"IF(OR(Y$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Y$3,$H381/$G381,$H381-SUM($I381:X381)))","v":0},{"$f":"IF(OR(Z$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Z$3,$H381/$G381,$H381-SUM($I381:Y381)))","v":0},{"$f":"IF(OR(AA$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AA$3,$H381/$G381,$H381-SUM($I381:Z381)))","v":0},{"$f":"IF(OR(AB$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AB$3,$H381/$G381,$H381-SUM($I381:AA381)))","v":0},{"$f":"IF(OR(AC$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AC$3,$H381/$G381,$H381-SUM($I381:AB381)))","v":0},{"$f":"IF(OR(AD$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AD$3,$H381/$G381,$H381-SUM($I381:AC381)))","v":0},{"$f":"IF(OR(AE$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AE$3,$H381/$G381,$H381-SUM($I381:AD381)))","v":0},{"$f":"IF(OR(AF$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AF$3,$H381/$G381,$H381-SUM($I381:AE381)))","v":0},{"$f":"IF(OR(AG$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AG$3,$H381/$G381,$H381-SUM($I381:AF381)))","v":0},{"$f":"IF(OR(AH$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AH$3,$H381/$G381,$H381-SUM($I381:AG381)))","v":0},{"$f":"IF(OR(AI$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AI$3,$H381/$G381,$H381-SUM($I381:AH381)))","v":0},{"$f":"IF(OR(AJ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AJ$3,$H381/$G381,$H381-SUM($I381:AI381)))","v":0},{"$f":"IF(OR(AK$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AK$3,$H381/$G381,$H381-SUM($I381:AJ381)))","v":0},{"$f":"IF(OR(AL$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AL$3,$H381/$G381,$H381-SUM($I381:AK381)))","v":0},{"$f":"IF(OR(AM$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AM$3,$H381/$G381,$H381-SUM($I381:AL381)))","v":0},{"$f":"IF(OR(AN$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AN$3,$H381/$G381,$H381-SUM($I381:AM381)))","v":0},{"$f":"IF(OR(AO$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AO$3,$H381/$G381,$H381-SUM($I381:AN381)))","v":0},{"$f":"IF(OR(AP$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AP$3,$H381/$G381,$H381-SUM($I381:AO381)))","v":0},{"$f":"IF(OR(AQ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AQ$3,$H381/$G381,$H381-SUM($I381:AP381)))","v":0},{"$f":"IF(OR(AR$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AR$3,$H381/$G381,$H381-SUM($I381:AQ381)))","v":0},{"$f":"IF(OR(AS$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AS$3,$H381/$G381,$H381-SUM($I381:AR381)))","v":0},{"$f":"IF(OR(AT$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AT$3,$H381/$G381,$H381-SUM($I381:AS381)))","v":0},{"$f":"IF(OR(AU$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AU$3,$H381/$G381,$H381-SUM($I381:AT381)))","v":0},{"$f":"IF(OR(AV$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AV$3,$H381/$G381,$H381-SUM($I381:AU381)))","v":0},{"$f":"IF(OR(AW$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AW$3,$H381/$G381,$H381-SUM($I381:AV381)))","v":0},{"$f":"IF(OR(AX$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AX$3,$H381/$G381,$H381-SUM($I381:AW381)))","v":0},{"$f":"IF(OR(AY$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AY$3,$H381/$G381,$H381-SUM($I381:AX381)))","v":0},{"$f":"IF(OR(AZ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AZ$3,$H381/$G381,$H381-SUM($I381:AY381)))","v":0},{"$f":"IF(OR(BA$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BA$3,$H381/$G381,$H381-SUM($I381:AZ381)))","v":0},{"$f":"IF(OR(BB$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BB$3,$H381/$G381,$H381-SUM($I381:BA381)))","v":0},{"$f":"IF(OR(BC$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BC$3,$H381/$G381,$H381-SUM($I381:BB381)))","v":0},{"$f":"IF(OR(BD$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BD$3,$H381/$G381,$H381-SUM($I381:BC381)))","v":0},{"$f":"IF(OR(BE$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BE$3,$H381/$G381,$H381-SUM($I381:BD381)))","v":0},{"$f":"IF(OR(BF$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BF$3,$H381/$G381,$H381-SUM($I381:BE381)))","v":0},{"$f":"IF(OR(BG$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BG$3,$H381/$G381,$H381-SUM($I381:BF381)))","v":0},{"$f":"IF(OR(BH$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BH$3,$H381/$G381,$H381-SUM($I381:BG381)))","v":0},{"$f":"IF(OR(BI$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BI$3,$H381/$G381,$H381-SUM($I381:BH381)))","v":0},{"$f":"IF(OR(BJ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BJ$3,$H381/$G381,$H381-SUM($I381:BI381)))","v":0},{"$f":"IF(OR(BK$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BK$3,$H381/$G381,$H381-SUM($I381:BJ381)))","v":0},{"$f":"IF(OR(BL$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BL$3,$H381/$G381,$H381-SUM($I381:BK381)))","v":0},{"$f":"IF(OR(BM$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BM$3,$H381/$G381,$H381-SUM($I381:BL381)))","v":0},{"$f":"IF(OR(BN$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BN$3,$H381/$G381,$H381-SUM($I381:BM381)))","v":0},{"$f":"IF(OR(BO$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BO$3,$H381/$G381,$H381-SUM($I381:BN381)))","v":0},{"$f":"IF(OR(BP$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BP$3,$H381/$G381,$H381-SUM($I381:BO381)))","v":0},{"$f":"IF(OR(BQ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BQ$3,$H381/$G381,$H381-SUM($I381:BP381)))","v":0},{"$f":"IF(OR(BR$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BR$3,$H381/$G381,$H381-SUM($I381:BQ381)))","v":0},{"$f":"IF(OR(BS$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BS$3,$H381/$G381,$H381-SUM($I381:BR381)))","v":0},{"$f":"IF(OR(BT$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BT$3,$H381/$G381,$H381-SUM($I381:BS381)))","v":0},{"$f":"IF(OR(BU$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BU$3,$H381/$G381,$H381-SUM($I381:BT381)))","v":0},{"$f":"IF(OR(BV$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BV$3,$H381/$G381,$H381-SUM($I381:BU381)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,40,{"$f":"AH357","v":0},null,{"$f":"IF(OR(J$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>J$3,$H382/$G382,$H382-SUM($I382:I382)))","v":0},{"$f":"IF(OR(K$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>K$3,$H382/$G382,$H382-SUM($I382:J382)))","v":0},{"$f":"IF(OR(L$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>L$3,$H382/$G382,$H382-SUM($I382:K382)))","v":0},{"$f":"IF(OR(M$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>M$3,$H382/$G382,$H382-SUM($I382:L382)))","v":0},{"$f":"IF(OR(N$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>N$3,$H382/$G382,$H382-SUM($I382:M382)))","v":0},{"$f":"IF(OR(O$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>O$3,$H382/$G382,$H382-SUM($I382:N382)))","v":0},{"$f":"IF(OR(P$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>P$3,$H382/$G382,$H382-SUM($I382:O382)))","v":0},{"$f":"IF(OR(Q$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>Q$3,$H382/$G382,$H382-SUM($I382:P382)))","v":0},{"$f":"IF(OR(R$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>R$3,$H382/$G382,$H382-SUM($I382:Q382)))","v":0},{"$f":"IF(OR(S$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>S$3,$H382/$G382,$H382-SUM($I382:R382)))","v":0},{"$f":"IF(OR(T$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>T$3,$H382/$G382,$H382-SUM($I382:S382)))","v":0},{"$f":"IF(OR(U$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>U$3,$H382/$G382,$H382-SUM($I382:T382)))","v":0},{"$f":"IF(OR(V$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>V$3,$H382/$G382,$H382-SUM($I382:U382)))","v":0},{"$f":"IF(OR(W$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>W$3,$H382/$G382,$H382-SUM($I382:V382)))","v":0},{"$f":"IF(OR(X$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>X$3,$H382/$G382,$H382-SUM($I382:W382)))","v":0},{"$f":"IF(OR(Y$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>Y$3,$H382/$G382,$H382-SUM($I382:X382)))","v":0},{"$f":"IF(OR(Z$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>Z$3,$H382/$G382,$H382-SUM($I382:Y382)))","v":0},{"$f":"IF(OR(AA$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AA$3,$H382/$G382,$H382-SUM($I382:Z382)))","v":0},{"$f":"IF(OR(AB$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AB$3,$H382/$G382,$H382-SUM($I382:AA382)))","v":0},{"$f":"IF(OR(AC$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AC$3,$H382/$G382,$H382-SUM($I382:AB382)))","v":0},{"$f":"IF(OR(AD$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AD$3,$H382/$G382,$H382-SUM($I382:AC382)))","v":0},{"$f":"IF(OR(AE$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AE$3,$H382/$G382,$H382-SUM($I382:AD382)))","v":0},{"$f":"IF(OR(AF$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AF$3,$H382/$G382,$H382-SUM($I382:AE382)))","v":0},{"$f":"IF(OR(AG$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AG$3,$H382/$G382,$H382-SUM($I382:AF382)))","v":0},{"$f":"IF(OR(AH$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AH$3,$H382/$G382,$H382-SUM($I382:AG382)))","v":0},{"$f":"IF(OR(AI$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AI$3,$H382/$G382,$H382-SUM($I382:AH382)))","v":0},{"$f":"IF(OR(AJ$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AJ$3,$H382/$G382,$H382-SUM($I382:AI382)))","v":0},{"$f":"IF(OR(AK$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AK$3,$H382/$G382,$H382-SUM($I382:AJ382)))","v":0},{"$f":"IF(OR(AL$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AL$3,$H382/$G382,$H382-SUM($I382:AK382)))","v":0},{"$f":"IF(OR(AM$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AM$3,$H382/$G382,$H382-SUM($I382:AL382)))","v":0},{"$f":"IF(OR(AN$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AN$3,$H382/$G382,$H382-SUM($I382:AM382)))","v":0},{"$f":"IF(OR(AO$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AO$3,$H382/$G382,$H382-SUM($I382:AN382)))","v":0},{"$f":"IF(OR(AP$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AP$3,$H382/$G382,$H382-SUM($I382:AO382)))","v":0},{"$f":"IF(OR(AQ$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AQ$3,$H382/$G382,$H382-SUM($I382:AP382)))","v":0},{"$f":"IF(OR(AR$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AR$3,$H382/$G382,$H382-SUM($I382:AQ382)))","v":0},{"$f":"IF(OR(AS$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AS$3,$H382/$G382,$H382-SUM($I382:AR382)))","v":0},{"$f":"IF(OR(AT$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AT$3,$H382/$G382,$H382-SUM($I382:AS382)))","v":0},{"$f":"IF(OR(AU$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AU$3,$H382/$G382,$H382-SUM($I382:AT382)))","v":0},{"$f":"IF(OR(AV$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AV$3,$H382/$G382,$H382-SUM($I382:AU382)))","v":0},{"$f":"IF(OR(AW$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AW$3,$H382/$G382,$H382-SUM($I382:AV382)))","v":0},{"$f":"IF(OR(AX$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AX$3,$H382/$G382,$H382-SUM($I382:AW382)))","v":0},{"$f":"IF(OR(AY$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AY$3,$H382/$G382,$H382-SUM($I382:AX382)))","v":0},{"$f":"IF(OR(AZ$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>AZ$3,$H382/$G382,$H382-SUM($I382:AY382)))","v":0},{"$f":"IF(OR(BA$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BA$3,$H382/$G382,$H382-SUM($I382:AZ382)))","v":0},{"$f":"IF(OR(BB$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BB$3,$H382/$G382,$H382-SUM($I382:BA382)))","v":0},{"$f":"IF(OR(BC$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BC$3,$H382/$G382,$H382-SUM($I382:BB382)))","v":0},{"$f":"IF(OR(BD$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BD$3,$H382/$G382,$H382-SUM($I382:BC382)))","v":0},{"$f":"IF(OR(BE$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BE$3,$H382/$G382,$H382-SUM($I382:BD382)))","v":0},{"$f":"IF(OR(BF$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BF$3,$H382/$G382,$H382-SUM($I382:BE382)))","v":0},{"$f":"IF(OR(BG$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BG$3,$H382/$G382,$H382-SUM($I382:BF382)))","v":0},{"$f":"IF(OR(BH$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BH$3,$H382/$G382,$H382-SUM($I382:BG382)))","v":0},{"$f":"IF(OR(BI$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BI$3,$H382/$G382,$H382-SUM($I382:BH382)))","v":0},{"$f":"IF(OR(BJ$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BJ$3,$H382/$G382,$H382-SUM($I382:BI382)))","v":0},{"$f":"IF(OR(BK$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BK$3,$H382/$G382,$H382-SUM($I382:BJ382)))","v":0},{"$f":"IF(OR(BL$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BL$3,$H382/$G382,$H382-SUM($I382:BK382)))","v":0},{"$f":"IF(OR(BM$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BM$3,$H382/$G382,$H382-SUM($I382:BL382)))","v":0},{"$f":"IF(OR(BN$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BN$3,$H382/$G382,$H382-SUM($I382:BM382)))","v":0},{"$f":"IF(OR(BO$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BO$3,$H382/$G382,$H382-SUM($I382:BN382)))","v":0},{"$f":"IF(OR(BP$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BP$3,$H382/$G382,$H382-SUM($I382:BO382)))","v":0},{"$f":"IF(OR(BQ$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BQ$3,$H382/$G382,$H382-SUM($I382:BP382)))","v":0},{"$f":"IF(OR(BR$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BR$3,$H382/$G382,$H382-SUM($I382:BQ382)))","v":0},{"$f":"IF(OR(BS$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BS$3,$H382/$G382,$H382-SUM($I382:BR382)))","v":0},{"$f":"IF(OR(BT$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BT$3,$H382/$G382,$H382-SUM($I382:BS382)))","v":0},{"$f":"IF(OR(BU$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BU$3,$H382/$G382,$H382-SUM($I382:BT382)))","v":0},{"$f":"IF(OR(BV$3<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382)>BV$3,$H382/$G382,$H382-SUM($I382:BU382)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,40,{"$f":"AI357","v":0},null,{"$f":"IF(OR(J$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>J$3,$H383/$G383,$H383-SUM($I383:I383)))","v":0},{"$f":"IF(OR(K$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>K$3,$H383/$G383,$H383-SUM($I383:J383)))","v":0},{"$f":"IF(OR(L$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>L$3,$H383/$G383,$H383-SUM($I383:K383)))","v":0},{"$f":"IF(OR(M$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>M$3,$H383/$G383,$H383-SUM($I383:L383)))","v":0},{"$f":"IF(OR(N$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>N$3,$H383/$G383,$H383-SUM($I383:M383)))","v":0},{"$f":"IF(OR(O$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>O$3,$H383/$G383,$H383-SUM($I383:N383)))","v":0},{"$f":"IF(OR(P$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>P$3,$H383/$G383,$H383-SUM($I383:O383)))","v":0},{"$f":"IF(OR(Q$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>Q$3,$H383/$G383,$H383-SUM($I383:P383)))","v":0},{"$f":"IF(OR(R$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>R$3,$H383/$G383,$H383-SUM($I383:Q383)))","v":0},{"$f":"IF(OR(S$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>S$3,$H383/$G383,$H383-SUM($I383:R383)))","v":0},{"$f":"IF(OR(T$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>T$3,$H383/$G383,$H383-SUM($I383:S383)))","v":0},{"$f":"IF(OR(U$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>U$3,$H383/$G383,$H383-SUM($I383:T383)))","v":0},{"$f":"IF(OR(V$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>V$3,$H383/$G383,$H383-SUM($I383:U383)))","v":0},{"$f":"IF(OR(W$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>W$3,$H383/$G383,$H383-SUM($I383:V383)))","v":0},{"$f":"IF(OR(X$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>X$3,$H383/$G383,$H383-SUM($I383:W383)))","v":0},{"$f":"IF(OR(Y$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>Y$3,$H383/$G383,$H383-SUM($I383:X383)))","v":0},{"$f":"IF(OR(Z$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>Z$3,$H383/$G383,$H383-SUM($I383:Y383)))","v":0},{"$f":"IF(OR(AA$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AA$3,$H383/$G383,$H383-SUM($I383:Z383)))","v":0},{"$f":"IF(OR(AB$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AB$3,$H383/$G383,$H383-SUM($I383:AA383)))","v":0},{"$f":"IF(OR(AC$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AC$3,$H383/$G383,$H383-SUM($I383:AB383)))","v":0},{"$f":"IF(OR(AD$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AD$3,$H383/$G383,$H383-SUM($I383:AC383)))","v":0},{"$f":"IF(OR(AE$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AE$3,$H383/$G383,$H383-SUM($I383:AD383)))","v":0},{"$f":"IF(OR(AF$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AF$3,$H383/$G383,$H383-SUM($I383:AE383)))","v":0},{"$f":"IF(OR(AG$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AG$3,$H383/$G383,$H383-SUM($I383:AF383)))","v":0},{"$f":"IF(OR(AH$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AH$3,$H383/$G383,$H383-SUM($I383:AG383)))","v":0},{"$f":"IF(OR(AI$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AI$3,$H383/$G383,$H383-SUM($I383:AH383)))","v":0},{"$f":"IF(OR(AJ$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AJ$3,$H383/$G383,$H383-SUM($I383:AI383)))","v":0},{"$f":"IF(OR(AK$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AK$3,$H383/$G383,$H383-SUM($I383:AJ383)))","v":0},{"$f":"IF(OR(AL$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AL$3,$H383/$G383,$H383-SUM($I383:AK383)))","v":0},{"$f":"IF(OR(AM$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AM$3,$H383/$G383,$H383-SUM($I383:AL383)))","v":0},{"$f":"IF(OR(AN$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AN$3,$H383/$G383,$H383-SUM($I383:AM383)))","v":0},{"$f":"IF(OR(AO$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AO$3,$H383/$G383,$H383-SUM($I383:AN383)))","v":0},{"$f":"IF(OR(AP$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AP$3,$H383/$G383,$H383-SUM($I383:AO383)))","v":0},{"$f":"IF(OR(AQ$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AQ$3,$H383/$G383,$H383-SUM($I383:AP383)))","v":0},{"$f":"IF(OR(AR$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AR$3,$H383/$G383,$H383-SUM($I383:AQ383)))","v":0},{"$f":"IF(OR(AS$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AS$3,$H383/$G383,$H383-SUM($I383:AR383)))","v":0},{"$f":"IF(OR(AT$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AT$3,$H383/$G383,$H383-SUM($I383:AS383)))","v":0},{"$f":"IF(OR(AU$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AU$3,$H383/$G383,$H383-SUM($I383:AT383)))","v":0},{"$f":"IF(OR(AV$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AV$3,$H383/$G383,$H383-SUM($I383:AU383)))","v":0},{"$f":"IF(OR(AW$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AW$3,$H383/$G383,$H383-SUM($I383:AV383)))","v":0},{"$f":"IF(OR(AX$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AX$3,$H383/$G383,$H383-SUM($I383:AW383)))","v":0},{"$f":"IF(OR(AY$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AY$3,$H383/$G383,$H383-SUM($I383:AX383)))","v":0},{"$f":"IF(OR(AZ$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>AZ$3,$H383/$G383,$H383-SUM($I383:AY383)))","v":0},{"$f":"IF(OR(BA$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BA$3,$H383/$G383,$H383-SUM($I383:AZ383)))","v":0},{"$f":"IF(OR(BB$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BB$3,$H383/$G383,$H383-SUM($I383:BA383)))","v":0},{"$f":"IF(OR(BC$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BC$3,$H383/$G383,$H383-SUM($I383:BB383)))","v":0},{"$f":"IF(OR(BD$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BD$3,$H383/$G383,$H383-SUM($I383:BC383)))","v":0},{"$f":"IF(OR(BE$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BE$3,$H383/$G383,$H383-SUM($I383:BD383)))","v":0},{"$f":"IF(OR(BF$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BF$3,$H383/$G383,$H383-SUM($I383:BE383)))","v":0},{"$f":"IF(OR(BG$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BG$3,$H383/$G383,$H383-SUM($I383:BF383)))","v":0},{"$f":"IF(OR(BH$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BH$3,$H383/$G383,$H383-SUM($I383:BG383)))","v":0},{"$f":"IF(OR(BI$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BI$3,$H383/$G383,$H383-SUM($I383:BH383)))","v":0},{"$f":"IF(OR(BJ$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BJ$3,$H383/$G383,$H383-SUM($I383:BI383)))","v":0},{"$f":"IF(OR(BK$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BK$3,$H383/$G383,$H383-SUM($I383:BJ383)))","v":0},{"$f":"IF(OR(BL$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BL$3,$H383/$G383,$H383-SUM($I383:BK383)))","v":0},{"$f":"IF(OR(BM$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BM$3,$H383/$G383,$H383-SUM($I383:BL383)))","v":0},{"$f":"IF(OR(BN$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BN$3,$H383/$G383,$H383-SUM($I383:BM383)))","v":0},{"$f":"IF(OR(BO$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BO$3,$H383/$G383,$H383-SUM($I383:BN383)))","v":0},{"$f":"IF(OR(BP$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BP$3,$H383/$G383,$H383-SUM($I383:BO383)))","v":0},{"$f":"IF(OR(BQ$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BQ$3,$H383/$G383,$H383-SUM($I383:BP383)))","v":0},{"$f":"IF(OR(BR$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BR$3,$H383/$G383,$H383-SUM($I383:BQ383)))","v":0},{"$f":"IF(OR(BS$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BS$3,$H383/$G383,$H383-SUM($I383:BR383)))","v":0},{"$f":"IF(OR(BT$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BT$3,$H383/$G383,$H383-SUM($I383:BS383)))","v":0},{"$f":"IF(OR(BU$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BU$3,$H383/$G383,$H383-SUM($I383:BT383)))","v":0},{"$f":"IF(OR(BV$3<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383)>BV$3,$H383/$G383,$H383-SUM($I383:BU383)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,40,{"$f":"AJ357","v":0},null,{"$f":"IF(OR(J$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>J$3,$H384/$G384,$H384-SUM($I384:I384)))","v":0},{"$f":"IF(OR(K$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>K$3,$H384/$G384,$H384-SUM($I384:J384)))","v":0},{"$f":"IF(OR(L$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>L$3,$H384/$G384,$H384-SUM($I384:K384)))","v":0},{"$f":"IF(OR(M$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>M$3,$H384/$G384,$H384-SUM($I384:L384)))","v":0},{"$f":"IF(OR(N$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>N$3,$H384/$G384,$H384-SUM($I384:M384)))","v":0},{"$f":"IF(OR(O$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>O$3,$H384/$G384,$H384-SUM($I384:N384)))","v":0},{"$f":"IF(OR(P$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>P$3,$H384/$G384,$H384-SUM($I384:O384)))","v":0},{"$f":"IF(OR(Q$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>Q$3,$H384/$G384,$H384-SUM($I384:P384)))","v":0},{"$f":"IF(OR(R$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>R$3,$H384/$G384,$H384-SUM($I384:Q384)))","v":0},{"$f":"IF(OR(S$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>S$3,$H384/$G384,$H384-SUM($I384:R384)))","v":0},{"$f":"IF(OR(T$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>T$3,$H384/$G384,$H384-SUM($I384:S384)))","v":0},{"$f":"IF(OR(U$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>U$3,$H384/$G384,$H384-SUM($I384:T384)))","v":0},{"$f":"IF(OR(V$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>V$3,$H384/$G384,$H384-SUM($I384:U384)))","v":0},{"$f":"IF(OR(W$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>W$3,$H384/$G384,$H384-SUM($I384:V384)))","v":0},{"$f":"IF(OR(X$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>X$3,$H384/$G384,$H384-SUM($I384:W384)))","v":0},{"$f":"IF(OR(Y$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>Y$3,$H384/$G384,$H384-SUM($I384:X384)))","v":0},{"$f":"IF(OR(Z$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>Z$3,$H384/$G384,$H384-SUM($I384:Y384)))","v":0},{"$f":"IF(OR(AA$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AA$3,$H384/$G384,$H384-SUM($I384:Z384)))","v":0},{"$f":"IF(OR(AB$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AB$3,$H384/$G384,$H384-SUM($I384:AA384)))","v":0},{"$f":"IF(OR(AC$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AC$3,$H384/$G384,$H384-SUM($I384:AB384)))","v":0},{"$f":"IF(OR(AD$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AD$3,$H384/$G384,$H384-SUM($I384:AC384)))","v":0},{"$f":"IF(OR(AE$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AE$3,$H384/$G384,$H384-SUM($I384:AD384)))","v":0},{"$f":"IF(OR(AF$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AF$3,$H384/$G384,$H384-SUM($I384:AE384)))","v":0},{"$f":"IF(OR(AG$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AG$3,$H384/$G384,$H384-SUM($I384:AF384)))","v":0},{"$f":"IF(OR(AH$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AH$3,$H384/$G384,$H384-SUM($I384:AG384)))","v":0},{"$f":"IF(OR(AI$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AI$3,$H384/$G384,$H384-SUM($I384:AH384)))","v":0},{"$f":"IF(OR(AJ$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AJ$3,$H384/$G384,$H384-SUM($I384:AI384)))","v":0},{"$f":"IF(OR(AK$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AK$3,$H384/$G384,$H384-SUM($I384:AJ384)))","v":0},{"$f":"IF(OR(AL$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AL$3,$H384/$G384,$H384-SUM($I384:AK384)))","v":0},{"$f":"IF(OR(AM$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AM$3,$H384/$G384,$H384-SUM($I384:AL384)))","v":0},{"$f":"IF(OR(AN$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AN$3,$H384/$G384,$H384-SUM($I384:AM384)))","v":0},{"$f":"IF(OR(AO$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AO$3,$H384/$G384,$H384-SUM($I384:AN384)))","v":0},{"$f":"IF(OR(AP$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AP$3,$H384/$G384,$H384-SUM($I384:AO384)))","v":0},{"$f":"IF(OR(AQ$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AQ$3,$H384/$G384,$H384-SUM($I384:AP384)))","v":0},{"$f":"IF(OR(AR$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AR$3,$H384/$G384,$H384-SUM($I384:AQ384)))","v":0},{"$f":"IF(OR(AS$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AS$3,$H384/$G384,$H384-SUM($I384:AR384)))","v":0},{"$f":"IF(OR(AT$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AT$3,$H384/$G384,$H384-SUM($I384:AS384)))","v":0},{"$f":"IF(OR(AU$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AU$3,$H384/$G384,$H384-SUM($I384:AT384)))","v":0},{"$f":"IF(OR(AV$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AV$3,$H384/$G384,$H384-SUM($I384:AU384)))","v":0},{"$f":"IF(OR(AW$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AW$3,$H384/$G384,$H384-SUM($I384:AV384)))","v":0},{"$f":"IF(OR(AX$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AX$3,$H384/$G384,$H384-SUM($I384:AW384)))","v":0},{"$f":"IF(OR(AY$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AY$3,$H384/$G384,$H384-SUM($I384:AX384)))","v":0},{"$f":"IF(OR(AZ$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>AZ$3,$H384/$G384,$H384-SUM($I384:AY384)))","v":0},{"$f":"IF(OR(BA$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BA$3,$H384/$G384,$H384-SUM($I384:AZ384)))","v":0},{"$f":"IF(OR(BB$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BB$3,$H384/$G384,$H384-SUM($I384:BA384)))","v":0},{"$f":"IF(OR(BC$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BC$3,$H384/$G384,$H384-SUM($I384:BB384)))","v":0},{"$f":"IF(OR(BD$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BD$3,$H384/$G384,$H384-SUM($I384:BC384)))","v":0},{"$f":"IF(OR(BE$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BE$3,$H384/$G384,$H384-SUM($I384:BD384)))","v":0},{"$f":"IF(OR(BF$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BF$3,$H384/$G384,$H384-SUM($I384:BE384)))","v":0},{"$f":"IF(OR(BG$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BG$3,$H384/$G384,$H384-SUM($I384:BF384)))","v":0},{"$f":"IF(OR(BH$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BH$3,$H384/$G384,$H384-SUM($I384:BG384)))","v":0},{"$f":"IF(OR(BI$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BI$3,$H384/$G384,$H384-SUM($I384:BH384)))","v":0},{"$f":"IF(OR(BJ$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BJ$3,$H384/$G384,$H384-SUM($I384:BI384)))","v":0},{"$f":"IF(OR(BK$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BK$3,$H384/$G384,$H384-SUM($I384:BJ384)))","v":0},{"$f":"IF(OR(BL$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BL$3,$H384/$G384,$H384-SUM($I384:BK384)))","v":0},{"$f":"IF(OR(BM$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BM$3,$H384/$G384,$H384-SUM($I384:BL384)))","v":0},{"$f":"IF(OR(BN$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BN$3,$H384/$G384,$H384-SUM($I384:BM384)))","v":0},{"$f":"IF(OR(BO$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BO$3,$H384/$G384,$H384-SUM($I384:BN384)))","v":0},{"$f":"IF(OR(BP$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BP$3,$H384/$G384,$H384-SUM($I384:BO384)))","v":0},{"$f":"IF(OR(BQ$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BQ$3,$H384/$G384,$H384-SUM($I384:BP384)))","v":0},{"$f":"IF(OR(BR$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BR$3,$H384/$G384,$H384-SUM($I384:BQ384)))","v":0},{"$f":"IF(OR(BS$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BS$3,$H384/$G384,$H384-SUM($I384:BR384)))","v":0},{"$f":"IF(OR(BT$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BT$3,$H384/$G384,$H384-SUM($I384:BS384)))","v":0},{"$f":"IF(OR(BU$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BU$3,$H384/$G384,$H384-SUM($I384:BT384)))","v":0},{"$f":"IF(OR(BV$3<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384)>BV$3,$H384/$G384,$H384-SUM($I384:BU384)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,40,{"$f":"AK357","v":0},null,{"$f":"IF(OR(J$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>J$3,$H385/$G385,$H385-SUM($I385:I385)))","v":0},{"$f":"IF(OR(K$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>K$3,$H385/$G385,$H385-SUM($I385:J385)))","v":0},{"$f":"IF(OR(L$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>L$3,$H385/$G385,$H385-SUM($I385:K385)))","v":0},{"$f":"IF(OR(M$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>M$3,$H385/$G385,$H385-SUM($I385:L385)))","v":0},{"$f":"IF(OR(N$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>N$3,$H385/$G385,$H385-SUM($I385:M385)))","v":0},{"$f":"IF(OR(O$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>O$3,$H385/$G385,$H385-SUM($I385:N385)))","v":0},{"$f":"IF(OR(P$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>P$3,$H385/$G385,$H385-SUM($I385:O385)))","v":0},{"$f":"IF(OR(Q$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>Q$3,$H385/$G385,$H385-SUM($I385:P385)))","v":0},{"$f":"IF(OR(R$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>R$3,$H385/$G385,$H385-SUM($I385:Q385)))","v":0},{"$f":"IF(OR(S$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>S$3,$H385/$G385,$H385-SUM($I385:R385)))","v":0},{"$f":"IF(OR(T$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>T$3,$H385/$G385,$H385-SUM($I385:S385)))","v":0},{"$f":"IF(OR(U$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>U$3,$H385/$G385,$H385-SUM($I385:T385)))","v":0},{"$f":"IF(OR(V$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>V$3,$H385/$G385,$H385-SUM($I385:U385)))","v":0},{"$f":"IF(OR(W$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>W$3,$H385/$G385,$H385-SUM($I385:V385)))","v":0},{"$f":"IF(OR(X$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>X$3,$H385/$G385,$H385-SUM($I385:W385)))","v":0},{"$f":"IF(OR(Y$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>Y$3,$H385/$G385,$H385-SUM($I385:X385)))","v":0},{"$f":"IF(OR(Z$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>Z$3,$H385/$G385,$H385-SUM($I385:Y385)))","v":0},{"$f":"IF(OR(AA$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AA$3,$H385/$G385,$H385-SUM($I385:Z385)))","v":0},{"$f":"IF(OR(AB$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AB$3,$H385/$G385,$H385-SUM($I385:AA385)))","v":0},{"$f":"IF(OR(AC$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AC$3,$H385/$G385,$H385-SUM($I385:AB385)))","v":0},{"$f":"IF(OR(AD$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AD$3,$H385/$G385,$H385-SUM($I385:AC385)))","v":0},{"$f":"IF(OR(AE$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AE$3,$H385/$G385,$H385-SUM($I385:AD385)))","v":0},{"$f":"IF(OR(AF$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AF$3,$H385/$G385,$H385-SUM($I385:AE385)))","v":0},{"$f":"IF(OR(AG$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AG$3,$H385/$G385,$H385-SUM($I385:AF385)))","v":0},{"$f":"IF(OR(AH$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AH$3,$H385/$G385,$H385-SUM($I385:AG385)))","v":0},{"$f":"IF(OR(AI$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AI$3,$H385/$G385,$H385-SUM($I385:AH385)))","v":0},{"$f":"IF(OR(AJ$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AJ$3,$H385/$G385,$H385-SUM($I385:AI385)))","v":0},{"$f":"IF(OR(AK$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AK$3,$H385/$G385,$H385-SUM($I385:AJ385)))","v":0},{"$f":"IF(OR(AL$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AL$3,$H385/$G385,$H385-SUM($I385:AK385)))","v":0},{"$f":"IF(OR(AM$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AM$3,$H385/$G385,$H385-SUM($I385:AL385)))","v":0},{"$f":"IF(OR(AN$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AN$3,$H385/$G385,$H385-SUM($I385:AM385)))","v":0},{"$f":"IF(OR(AO$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AO$3,$H385/$G385,$H385-SUM($I385:AN385)))","v":0},{"$f":"IF(OR(AP$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AP$3,$H385/$G385,$H385-SUM($I385:AO385)))","v":0},{"$f":"IF(OR(AQ$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AQ$3,$H385/$G385,$H385-SUM($I385:AP385)))","v":0},{"$f":"IF(OR(AR$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AR$3,$H385/$G385,$H385-SUM($I385:AQ385)))","v":0},{"$f":"IF(OR(AS$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AS$3,$H385/$G385,$H385-SUM($I385:AR385)))","v":0},{"$f":"IF(OR(AT$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AT$3,$H385/$G385,$H385-SUM($I385:AS385)))","v":0},{"$f":"IF(OR(AU$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AU$3,$H385/$G385,$H385-SUM($I385:AT385)))","v":0},{"$f":"IF(OR(AV$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AV$3,$H385/$G385,$H385-SUM($I385:AU385)))","v":0},{"$f":"IF(OR(AW$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AW$3,$H385/$G385,$H385-SUM($I385:AV385)))","v":0},{"$f":"IF(OR(AX$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AX$3,$H385/$G385,$H385-SUM($I385:AW385)))","v":0},{"$f":"IF(OR(AY$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AY$3,$H385/$G385,$H385-SUM($I385:AX385)))","v":0},{"$f":"IF(OR(AZ$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>AZ$3,$H385/$G385,$H385-SUM($I385:AY385)))","v":0},{"$f":"IF(OR(BA$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BA$3,$H385/$G385,$H385-SUM($I385:AZ385)))","v":0},{"$f":"IF(OR(BB$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BB$3,$H385/$G385,$H385-SUM($I385:BA385)))","v":0},{"$f":"IF(OR(BC$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BC$3,$H385/$G385,$H385-SUM($I385:BB385)))","v":0},{"$f":"IF(OR(BD$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BD$3,$H385/$G385,$H385-SUM($I385:BC385)))","v":0},{"$f":"IF(OR(BE$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BE$3,$H385/$G385,$H385-SUM($I385:BD385)))","v":0},{"$f":"IF(OR(BF$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BF$3,$H385/$G385,$H385-SUM($I385:BE385)))","v":0},{"$f":"IF(OR(BG$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BG$3,$H385/$G385,$H385-SUM($I385:BF385)))","v":0},{"$f":"IF(OR(BH$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BH$3,$H385/$G385,$H385-SUM($I385:BG385)))","v":0},{"$f":"IF(OR(BI$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BI$3,$H385/$G385,$H385-SUM($I385:BH385)))","v":0},{"$f":"IF(OR(BJ$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BJ$3,$H385/$G385,$H385-SUM($I385:BI385)))","v":0},{"$f":"IF(OR(BK$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BK$3,$H385/$G385,$H385-SUM($I385:BJ385)))","v":0},{"$f":"IF(OR(BL$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BL$3,$H385/$G385,$H385-SUM($I385:BK385)))","v":0},{"$f":"IF(OR(BM$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BM$3,$H385/$G385,$H385-SUM($I385:BL385)))","v":0},{"$f":"IF(OR(BN$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BN$3,$H385/$G385,$H385-SUM($I385:BM385)))","v":0},{"$f":"IF(OR(BO$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BO$3,$H385/$G385,$H385-SUM($I385:BN385)))","v":0},{"$f":"IF(OR(BP$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BP$3,$H385/$G385,$H385-SUM($I385:BO385)))","v":0},{"$f":"IF(OR(BQ$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BQ$3,$H385/$G385,$H385-SUM($I385:BP385)))","v":0},{"$f":"IF(OR(BR$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BR$3,$H385/$G385,$H385-SUM($I385:BQ385)))","v":0},{"$f":"IF(OR(BS$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BS$3,$H385/$G385,$H385-SUM($I385:BR385)))","v":0},{"$f":"IF(OR(BT$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BT$3,$H385/$G385,$H385-SUM($I385:BS385)))","v":0},{"$f":"IF(OR(BU$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BU$3,$H385/$G385,$H385-SUM($I385:BT385)))","v":0},{"$f":"IF(OR(BV$3<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385)>BV$3,$H385/$G385,$H385-SUM($I385:BU385)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,40,{"$f":"AL357","v":0},null,{"$f":"IF(OR(J$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>J$3,$H386/$G386,$H386-SUM($I386:I386)))","v":0},{"$f":"IF(OR(K$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>K$3,$H386/$G386,$H386-SUM($I386:J386)))","v":0},{"$f":"IF(OR(L$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>L$3,$H386/$G386,$H386-SUM($I386:K386)))","v":0},{"$f":"IF(OR(M$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>M$3,$H386/$G386,$H386-SUM($I386:L386)))","v":0},{"$f":"IF(OR(N$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>N$3,$H386/$G386,$H386-SUM($I386:M386)))","v":0},{"$f":"IF(OR(O$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>O$3,$H386/$G386,$H386-SUM($I386:N386)))","v":0},{"$f":"IF(OR(P$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>P$3,$H386/$G386,$H386-SUM($I386:O386)))","v":0},{"$f":"IF(OR(Q$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>Q$3,$H386/$G386,$H386-SUM($I386:P386)))","v":0},{"$f":"IF(OR(R$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>R$3,$H386/$G386,$H386-SUM($I386:Q386)))","v":0},{"$f":"IF(OR(S$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>S$3,$H386/$G386,$H386-SUM($I386:R386)))","v":0},{"$f":"IF(OR(T$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>T$3,$H386/$G386,$H386-SUM($I386:S386)))","v":0},{"$f":"IF(OR(U$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>U$3,$H386/$G386,$H386-SUM($I386:T386)))","v":0},{"$f":"IF(OR(V$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>V$3,$H386/$G386,$H386-SUM($I386:U386)))","v":0},{"$f":"IF(OR(W$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>W$3,$H386/$G386,$H386-SUM($I386:V386)))","v":0},{"$f":"IF(OR(X$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>X$3,$H386/$G386,$H386-SUM($I386:W386)))","v":0},{"$f":"IF(OR(Y$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>Y$3,$H386/$G386,$H386-SUM($I386:X386)))","v":0},{"$f":"IF(OR(Z$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>Z$3,$H386/$G386,$H386-SUM($I386:Y386)))","v":0},{"$f":"IF(OR(AA$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AA$3,$H386/$G386,$H386-SUM($I386:Z386)))","v":0},{"$f":"IF(OR(AB$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AB$3,$H386/$G386,$H386-SUM($I386:AA386)))","v":0},{"$f":"IF(OR(AC$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AC$3,$H386/$G386,$H386-SUM($I386:AB386)))","v":0},{"$f":"IF(OR(AD$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AD$3,$H386/$G386,$H386-SUM($I386:AC386)))","v":0},{"$f":"IF(OR(AE$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AE$3,$H386/$G386,$H386-SUM($I386:AD386)))","v":0},{"$f":"IF(OR(AF$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AF$3,$H386/$G386,$H386-SUM($I386:AE386)))","v":0},{"$f":"IF(OR(AG$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AG$3,$H386/$G386,$H386-SUM($I386:AF386)))","v":0},{"$f":"IF(OR(AH$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AH$3,$H386/$G386,$H386-SUM($I386:AG386)))","v":0},{"$f":"IF(OR(AI$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AI$3,$H386/$G386,$H386-SUM($I386:AH386)))","v":0},{"$f":"IF(OR(AJ$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AJ$3,$H386/$G386,$H386-SUM($I386:AI386)))","v":0},{"$f":"IF(OR(AK$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AK$3,$H386/$G386,$H386-SUM($I386:AJ386)))","v":0},{"$f":"IF(OR(AL$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AL$3,$H386/$G386,$H386-SUM($I386:AK386)))","v":0},{"$f":"IF(OR(AM$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AM$3,$H386/$G386,$H386-SUM($I386:AL386)))","v":0},{"$f":"IF(OR(AN$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AN$3,$H386/$G386,$H386-SUM($I386:AM386)))","v":0},{"$f":"IF(OR(AO$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AO$3,$H386/$G386,$H386-SUM($I386:AN386)))","v":0},{"$f":"IF(OR(AP$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AP$3,$H386/$G386,$H386-SUM($I386:AO386)))","v":0},{"$f":"IF(OR(AQ$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AQ$3,$H386/$G386,$H386-SUM($I386:AP386)))","v":0},{"$f":"IF(OR(AR$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AR$3,$H386/$G386,$H386-SUM($I386:AQ386)))","v":0},{"$f":"IF(OR(AS$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AS$3,$H386/$G386,$H386-SUM($I386:AR386)))","v":0},{"$f":"IF(OR(AT$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AT$3,$H386/$G386,$H386-SUM($I386:AS386)))","v":0},{"$f":"IF(OR(AU$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AU$3,$H386/$G386,$H386-SUM($I386:AT386)))","v":0},{"$f":"IF(OR(AV$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AV$3,$H386/$G386,$H386-SUM($I386:AU386)))","v":0},{"$f":"IF(OR(AW$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AW$3,$H386/$G386,$H386-SUM($I386:AV386)))","v":0},{"$f":"IF(OR(AX$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AX$3,$H386/$G386,$H386-SUM($I386:AW386)))","v":0},{"$f":"IF(OR(AY$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AY$3,$H386/$G386,$H386-SUM($I386:AX386)))","v":0},{"$f":"IF(OR(AZ$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>AZ$3,$H386/$G386,$H386-SUM($I386:AY386)))","v":0},{"$f":"IF(OR(BA$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BA$3,$H386/$G386,$H386-SUM($I386:AZ386)))","v":0},{"$f":"IF(OR(BB$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BB$3,$H386/$G386,$H386-SUM($I386:BA386)))","v":0},{"$f":"IF(OR(BC$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BC$3,$H386/$G386,$H386-SUM($I386:BB386)))","v":0},{"$f":"IF(OR(BD$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BD$3,$H386/$G386,$H386-SUM($I386:BC386)))","v":0},{"$f":"IF(OR(BE$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BE$3,$H386/$G386,$H386-SUM($I386:BD386)))","v":0},{"$f":"IF(OR(BF$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BF$3,$H386/$G386,$H386-SUM($I386:BE386)))","v":0},{"$f":"IF(OR(BG$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BG$3,$H386/$G386,$H386-SUM($I386:BF386)))","v":0},{"$f":"IF(OR(BH$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BH$3,$H386/$G386,$H386-SUM($I386:BG386)))","v":0},{"$f":"IF(OR(BI$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BI$3,$H386/$G386,$H386-SUM($I386:BH386)))","v":0},{"$f":"IF(OR(BJ$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BJ$3,$H386/$G386,$H386-SUM($I386:BI386)))","v":0},{"$f":"IF(OR(BK$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BK$3,$H386/$G386,$H386-SUM($I386:BJ386)))","v":0},{"$f":"IF(OR(BL$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BL$3,$H386/$G386,$H386-SUM($I386:BK386)))","v":0},{"$f":"IF(OR(BM$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BM$3,$H386/$G386,$H386-SUM($I386:BL386)))","v":0},{"$f":"IF(OR(BN$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BN$3,$H386/$G386,$H386-SUM($I386:BM386)))","v":0},{"$f":"IF(OR(BO$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BO$3,$H386/$G386,$H386-SUM($I386:BN386)))","v":0},{"$f":"IF(OR(BP$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BP$3,$H386/$G386,$H386-SUM($I386:BO386)))","v":0},{"$f":"IF(OR(BQ$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BQ$3,$H386/$G386,$H386-SUM($I386:BP386)))","v":0},{"$f":"IF(OR(BR$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BR$3,$H386/$G386,$H386-SUM($I386:BQ386)))","v":0},{"$f":"IF(OR(BS$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BS$3,$H386/$G386,$H386-SUM($I386:BR386)))","v":0},{"$f":"IF(OR(BT$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BT$3,$H386/$G386,$H386-SUM($I386:BS386)))","v":0},{"$f":"IF(OR(BU$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BU$3,$H386/$G386,$H386-SUM($I386:BT386)))","v":0},{"$f":"IF(OR(BV$3<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386)>BV$3,$H386/$G386,$H386-SUM($I386:BU386)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,40,{"$f":"AM357","v":0},null,{"$f":"IF(OR(J$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>J$3,$H387/$G387,$H387-SUM($I387:I387)))","v":0},{"$f":"IF(OR(K$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>K$3,$H387/$G387,$H387-SUM($I387:J387)))","v":0},{"$f":"IF(OR(L$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>L$3,$H387/$G387,$H387-SUM($I387:K387)))","v":0},{"$f":"IF(OR(M$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>M$3,$H387/$G387,$H387-SUM($I387:L387)))","v":0},{"$f":"IF(OR(N$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>N$3,$H387/$G387,$H387-SUM($I387:M387)))","v":0},{"$f":"IF(OR(O$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>O$3,$H387/$G387,$H387-SUM($I387:N387)))","v":0},{"$f":"IF(OR(P$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>P$3,$H387/$G387,$H387-SUM($I387:O387)))","v":0},{"$f":"IF(OR(Q$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>Q$3,$H387/$G387,$H387-SUM($I387:P387)))","v":0},{"$f":"IF(OR(R$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>R$3,$H387/$G387,$H387-SUM($I387:Q387)))","v":0},{"$f":"IF(OR(S$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>S$3,$H387/$G387,$H387-SUM($I387:R387)))","v":0},{"$f":"IF(OR(T$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>T$3,$H387/$G387,$H387-SUM($I387:S387)))","v":0},{"$f":"IF(OR(U$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>U$3,$H387/$G387,$H387-SUM($I387:T387)))","v":0},{"$f":"IF(OR(V$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>V$3,$H387/$G387,$H387-SUM($I387:U387)))","v":0},{"$f":"IF(OR(W$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>W$3,$H387/$G387,$H387-SUM($I387:V387)))","v":0},{"$f":"IF(OR(X$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>X$3,$H387/$G387,$H387-SUM($I387:W387)))","v":0},{"$f":"IF(OR(Y$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>Y$3,$H387/$G387,$H387-SUM($I387:X387)))","v":0},{"$f":"IF(OR(Z$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>Z$3,$H387/$G387,$H387-SUM($I387:Y387)))","v":0},{"$f":"IF(OR(AA$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AA$3,$H387/$G387,$H387-SUM($I387:Z387)))","v":0},{"$f":"IF(OR(AB$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AB$3,$H387/$G387,$H387-SUM($I387:AA387)))","v":0},{"$f":"IF(OR(AC$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AC$3,$H387/$G387,$H387-SUM($I387:AB387)))","v":0},{"$f":"IF(OR(AD$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AD$3,$H387/$G387,$H387-SUM($I387:AC387)))","v":0},{"$f":"IF(OR(AE$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AE$3,$H387/$G387,$H387-SUM($I387:AD387)))","v":0},{"$f":"IF(OR(AF$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AF$3,$H387/$G387,$H387-SUM($I387:AE387)))","v":0},{"$f":"IF(OR(AG$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AG$3,$H387/$G387,$H387-SUM($I387:AF387)))","v":0},{"$f":"IF(OR(AH$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AH$3,$H387/$G387,$H387-SUM($I387:AG387)))","v":0},{"$f":"IF(OR(AI$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AI$3,$H387/$G387,$H387-SUM($I387:AH387)))","v":0},{"$f":"IF(OR(AJ$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AJ$3,$H387/$G387,$H387-SUM($I387:AI387)))","v":0},{"$f":"IF(OR(AK$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AK$3,$H387/$G387,$H387-SUM($I387:AJ387)))","v":0},{"$f":"IF(OR(AL$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AL$3,$H387/$G387,$H387-SUM($I387:AK387)))","v":0},{"$f":"IF(OR(AM$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AM$3,$H387/$G387,$H387-SUM($I387:AL387)))","v":0},{"$f":"IF(OR(AN$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AN$3,$H387/$G387,$H387-SUM($I387:AM387)))","v":0},{"$f":"IF(OR(AO$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AO$3,$H387/$G387,$H387-SUM($I387:AN387)))","v":0},{"$f":"IF(OR(AP$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AP$3,$H387/$G387,$H387-SUM($I387:AO387)))","v":0},{"$f":"IF(OR(AQ$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AQ$3,$H387/$G387,$H387-SUM($I387:AP387)))","v":0},{"$f":"IF(OR(AR$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AR$3,$H387/$G387,$H387-SUM($I387:AQ387)))","v":0},{"$f":"IF(OR(AS$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AS$3,$H387/$G387,$H387-SUM($I387:AR387)))","v":0},{"$f":"IF(OR(AT$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AT$3,$H387/$G387,$H387-SUM($I387:AS387)))","v":0},{"$f":"IF(OR(AU$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AU$3,$H387/$G387,$H387-SUM($I387:AT387)))","v":0},{"$f":"IF(OR(AV$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AV$3,$H387/$G387,$H387-SUM($I387:AU387)))","v":0},{"$f":"IF(OR(AW$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AW$3,$H387/$G387,$H387-SUM($I387:AV387)))","v":0},{"$f":"IF(OR(AX$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AX$3,$H387/$G387,$H387-SUM($I387:AW387)))","v":0},{"$f":"IF(OR(AY$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AY$3,$H387/$G387,$H387-SUM($I387:AX387)))","v":0},{"$f":"IF(OR(AZ$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>AZ$3,$H387/$G387,$H387-SUM($I387:AY387)))","v":0},{"$f":"IF(OR(BA$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BA$3,$H387/$G387,$H387-SUM($I387:AZ387)))","v":0},{"$f":"IF(OR(BB$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BB$3,$H387/$G387,$H387-SUM($I387:BA387)))","v":0},{"$f":"IF(OR(BC$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BC$3,$H387/$G387,$H387-SUM($I387:BB387)))","v":0},{"$f":"IF(OR(BD$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BD$3,$H387/$G387,$H387-SUM($I387:BC387)))","v":0},{"$f":"IF(OR(BE$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BE$3,$H387/$G387,$H387-SUM($I387:BD387)))","v":0},{"$f":"IF(OR(BF$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BF$3,$H387/$G387,$H387-SUM($I387:BE387)))","v":0},{"$f":"IF(OR(BG$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BG$3,$H387/$G387,$H387-SUM($I387:BF387)))","v":0},{"$f":"IF(OR(BH$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BH$3,$H387/$G387,$H387-SUM($I387:BG387)))","v":0},{"$f":"IF(OR(BI$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BI$3,$H387/$G387,$H387-SUM($I387:BH387)))","v":0},{"$f":"IF(OR(BJ$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BJ$3,$H387/$G387,$H387-SUM($I387:BI387)))","v":0},{"$f":"IF(OR(BK$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BK$3,$H387/$G387,$H387-SUM($I387:BJ387)))","v":0},{"$f":"IF(OR(BL$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BL$3,$H387/$G387,$H387-SUM($I387:BK387)))","v":0},{"$f":"IF(OR(BM$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BM$3,$H387/$G387,$H387-SUM($I387:BL387)))","v":0},{"$f":"IF(OR(BN$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BN$3,$H387/$G387,$H387-SUM($I387:BM387)))","v":0},{"$f":"IF(OR(BO$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BO$3,$H387/$G387,$H387-SUM($I387:BN387)))","v":0},{"$f":"IF(OR(BP$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BP$3,$H387/$G387,$H387-SUM($I387:BO387)))","v":0},{"$f":"IF(OR(BQ$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BQ$3,$H387/$G387,$H387-SUM($I387:BP387)))","v":0},{"$f":"IF(OR(BR$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BR$3,$H387/$G387,$H387-SUM($I387:BQ387)))","v":0},{"$f":"IF(OR(BS$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BS$3,$H387/$G387,$H387-SUM($I387:BR387)))","v":0},{"$f":"IF(OR(BT$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BT$3,$H387/$G387,$H387-SUM($I387:BS387)))","v":0},{"$f":"IF(OR(BU$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BU$3,$H387/$G387,$H387-SUM($I387:BT387)))","v":0},{"$f":"IF(OR(BV$3<=$D387,$G387=\"n/a\"),0,IF(SUM($D387,$G387)>BV$3,$H387/$G387,$H387-SUM($I387:BU387)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J349,J354:J355,J358:J387)","v":0.5912132105197313},0.60120562884494966,0.75030022026614285,0.75405893726494289,0.7554339955645929,0.76612949301969868,0.76612949301969868,0.76612949301969868,0.76612949301969868,0.99545132292277361,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,1.2958474559333775,0.96877861004741472,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,{"$f":"SUM(AP349,AP354:AP355,AP358:AP387)","v":0.70463424541364639},0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.70463424541364639,0.72283219483972649,0.71283977651450492,0.56374518509331473,0.55998646809451469,0.55861140979486357,0.54616494155450546,0.54616494155450523,0.54616494155450523,0.54616494155450868,0.3168431116514423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J357-SUM(J358:J387)+I390","v":0.39969673300873199},{"$f":"K357-SUM(K358:K387)+J390","v":6.3534879715312442},{"$f":"L357-SUM(L358:L387)+K390","v":6.3447496417368363},{"$f":"M357-SUM(M358:M387)+L390","v":6.2369062469776262},{"$f":"N357-SUM(N358:N387)+M390","v":7.2284233371801978},{"$f":"O357-SUM(O358:O387)+N390","v":7.0353091052541501},{"$f":"P357-SUM(P358:P387)+O390","v":6.8421948733281024},{"$f":"Q357-SUM(Q358:Q387)+P390","v":6.6490806414020547},{"$f":"R357-SUM(R358:R387)+Q390","v":15.628839605599005},{"$f":"S357-SUM(S358:S387)+R390","v":27.880128009827096},{"$f":"T357-SUM(T358:T387)+S390","v":27.140848836346542},{"$f":"U357-SUM(U358:U387)+T390","v":26.401569662865988},{"$f":"V357-SUM(V358:V387)+U390","v":25.662290489385434},{"$f":"W357-SUM(W358:W387)+V390","v":24.92301131590488},{"$f":"X357-SUM(X358:X387)+W390","v":24.183732142424326},{"$f":"Y357-SUM(Y358:Y387)+X390","v":23.444452968943772},{"$f":"Z357-SUM(Z358:Z387)+Y390","v":22.705173795463217},{"$f":"AA357-SUM(AA358:AA387)+Z390","v":21.965894621982663},{"$f":"AB357-SUM(AB358:AB387)+AA390","v":21.226615448502109},{"$f":"AC357-SUM(AC358:AC387)+AB390","v":20.487336275021555},{"$f":"AD357-SUM(AD358:AD387)+AC390","v":19.748057101541001},{"$f":"AE357-SUM(AE358:AE387)+AD390","v":19.008777928060447},{"$f":"AF357-SUM(AF358:AF387)+AE390","v":18.269498754579892},{"$f":"AG357-SUM(AG358:AG387)+AF390","v":17.530219581099338},{"$f":"AH357-SUM(AH358:AH387)+AG390","v":16.790940407618784},{"$f":"AI357-SUM(AI358:AI387)+AH390","v":16.05166123413823},{"$f":"AJ357-SUM(AJ358:AJ387)+AI390","v":15.312382060657677},{"$f":"AK357-SUM(AK358:AK387)+AJ390","v":14.573102887177125},{"$f":"AL357-SUM(AL358:AL387)+AK390","v":13.833823713696573},{"$f":"AM357-SUM(AM358:AM387)+AL390","v":13.09454454021602},{"$f":"AN357-SUM(AN358:AN387)+AM390","v":12.355265366735468},{"$f":"AO357-SUM(AO358:AO387)+AN390","v":11.615986193254916},{"$f":"AP357-SUM(AP358:AP387)+AO390","v":10.876707019774363},{"$f":"AQ357-SUM(AQ358:AQ387)+AP390","v":10.137427846293811},{"$f":"AR357-SUM(AR358:AR387)+AQ390","v":9.3981486728132584},{"$f":"AS357-SUM(AS358:AS387)+AR390","v":8.658869499332706},{"$f":"AT357-SUM(AT358:AT387)+AS390","v":7.9195903258521536},{"$f":"AU357-SUM(AU358:AU387)+AT390","v":7.1803111523716012},{"$f":"AV357-SUM(AV358:AV387)+AU390","v":6.4410319788910488},{"$f":"AW357-SUM(AW358:AW387)+AV390","v":5.7017528054104964},{"$f":"AX357-SUM(AX358:AX387)+AW390","v":4.9624736319299441},{"$f":"AY357-SUM(AY358:AY387)+AX390","v":4.2331868767746128},{"$f":"AZ357-SUM(AZ358:AZ387)+AY390","v":3.6529947130404716},{"$f":"BA357-SUM(BA358:BA387)+AZ390","v":3.0765612663051307},{"$f":"BB357-SUM(BB358:BB387)+BA390","v":2.5015028778694406},{"$f":"BC357-SUM(BC358:BC387)+BB390","v":1.9553379363149355},{"$f":"BD357-SUM(BD358:BD387)+BC390","v":1.4091729947604303},{"$f":"BE357-SUM(BE358:BE387)+BD390","v":0.86300805320592511},{"$f":"BF357-SUM(BF358:BF387)+BE390","v":0.31684311165141643},{"$f":"BG357-SUM(BG358:BG387)+BF390","v":-2.5868196473766147E-14},{"$f":"BH357-SUM(BH358:BH387)+BG390","v":-2.5868196473766147E-14},{"$f":"BI357-SUM(BI358:BI387)+BH390","v":-2.5868196473766147E-14},{"$f":"BJ357-SUM(BJ358:BJ387)+BI390","v":-2.5868196473766147E-14},{"$f":"BK357-SUM(BK358:BK387)+BJ390","v":-2.5868196473766147E-14},{"$f":"BL357-SUM(BL358:BL387)+BK390","v":-2.5868196473766147E-14},{"$f":"BM357-SUM(BM358:BM387)+BL390","v":-2.5868196473766147E-14},{"$f":"BN357-SUM(BN358:BN387)+BM390","v":-2.5868196473766147E-14},{"$f":"BO357-SUM(BO358:BO387)+BN390","v":-2.5868196473766147E-14},{"$f":"BP357-SUM(BP358:BP387)+BO390","v":-2.5868196473766147E-14},{"$f":"BQ357-SUM(BQ358:BQ387)+BP390","v":-2.5868196473766147E-14},{"$f":"BR357-SUM(BR358:BR387)+BQ390","v":-2.5868196473766147E-14},{"$f":"BS357-SUM(BS358:BS387)+BR390","v":-2.5868196473766147E-14},{"$f":"BT357-SUM(BT358:BT387)+BS390","v":-2.5868196473766147E-14},{"$f":"BU357-SUM(BU358:BU387)+BT390","v":-2.5868196473766147E-14},{"$f":"BV357-SUM(BV358:BV387)+BU390","v":-2.5868196473766147E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B346","v":"Total Closing RAB - Buildings"},"$m Real 2010",null,null,null,null,{"$f":"J390+J350","v":13.670531729076588},{"$f":"K390+K350","v":19.033109757079369},18.433158216765229,17.734101611486288,18.134405491169129,17.350078048723351,16.565750606277572,15.781423163831793,24.16996891750901,35.830044111217376,34.499551727217089,33.169059343216801,31.838566959216514,30.508074575216231,29.177582191215947,27.84708980721566,26.516597423215373,25.186105039215089,23.855612655214806,22.525120271214519,21.194627887214232,19.864135503213948,18.533643119213661,17.530219581099338,16.790940407618784,16.05166123413823,15.312382060657679,14.573102887177127,13.833823713696574,13.094544540216022,12.35526536673547,11.615986193254917,10.876707019774365,10.137427846293813,9.3981486728132602,8.6588694993327078,7.9195903258521554,7.180311152371603,6.4410319788910506,5.7017528054104982,4.9624736319299458,4.2331868767746146,3.6529947130404734,3.0765612663051325,2.5015028778694424,1.955337936314937,1.4091729947604319,0.86300805320592666,0.31684311165141799,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,-2.4313884239290928E-14,{"$f":"BR390+BR350","v":-2.4313884239290928E-14},{"$f":"BS390+BS350","v":-2.4313884239290928E-14},{"$f":"BT390+BT350","v":-2.4313884239290928E-14},{"$f":"BU390+BU350","v":-2.4313884239290928E-14},{"$f":"BV390+BV350","v":-2.4313884239290928E-14}]
[]
[9,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A393))","v":"Vehicles - 15 years"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I393+1","v":2011},{"$f":"J393+1","v":2012},{"$f":"K393+1","v":2013},{"$f":"L393+1","v":2014},{"$f":"M393+1","v":2015},{"$f":"N393+1","v":2016},{"$f":"O393+1","v":2017},{"$f":"P393+1","v":2018},{"$f":"Q393+1","v":2019},{"$f":"R393+1","v":2020},{"$f":"S393+1","v":2021},{"$f":"T393+1","v":2022},{"$f":"U393+1","v":2023},{"$f":"V393+1","v":2024},{"$f":"W393+1","v":2025},{"$f":"X393+1","v":2026},{"$f":"Y393+1","v":2027},{"$f":"Z393+1","v":2028},{"$f":"AA393+1","v":2029},{"$f":"AB393+1","v":2030},{"$f":"AC393+1","v":2031},{"$f":"AD393+1","v":2032},{"$f":"AE393+1","v":2033},{"$f":"AF393+1","v":2034},{"$f":"AG393+1","v":2035},{"$f":"AH393+1","v":2036},{"$f":"AI393+1","v":2037},{"$f":"AJ393+1","v":2038},{"$f":"AK393+1","v":2039},{"$f":"AL393+1","v":2040},{"$f":"AM393+1","v":2041},{"$f":"AN393+1","v":2042},{"$f":"AO393+1","v":2043},{"$f":"AP393+1","v":2044},{"$f":"AQ393+1","v":2045},{"$f":"AR393+1","v":2046},{"$f":"AS393+1","v":2047},{"$f":"AT393+1","v":2048},{"$f":"AU393+1","v":2049},{"$f":"AV393+1","v":2050},{"$f":"AW393+1","v":2051},{"$f":"AX393+1","v":2052},{"$f":"AY393+1","v":2053},{"$f":"AZ393+1","v":2054},{"$f":"BA393+1","v":2055},{"$f":"BB393+1","v":2056},{"$f":"BC393+1","v":2057},{"$f":"BD393+1","v":2058},{"$f":"BE393+1","v":2059},{"$f":"BF393+1","v":2060},{"$f":"BG393+1","v":2061},{"$f":"BH393+1","v":2062},{"$f":"BI393+1","v":2063},{"$f":"BJ393+1","v":2064},{"$f":"BK393+1","v":2065},{"$f":"BL393+1","v":2066},{"$f":"BM393+1","v":2067},{"$f":"BN393+1","v":2068},{"$f":"BO393+1","v":2069},{"$f":"BP393+1","v":2070},{"$f":"BQ393+1","v":2071},{"$f":"BR393+1","v":2072},{"$f":"BS393+1","v":2073},{"$f":"BT393+1","v":2074},{"$f":"BU393+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A393)","v":7.1400740974965409},null,null,{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:I396))),(MAX($I397/$G396, $I397-SUM($I396:I396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:J396))),(MAX($I397/$G396, $I397-SUM($I396:J396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:K396))),(MAX($I397/$G396, $I397-SUM($I396:K396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:L396))),(MAX($I397/$G396, $I397-SUM($I396:L396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:M396))),(MAX($I397/$G396, $I397-SUM($I396:M396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:N396))),(MAX($I397/$G396, $I397-SUM($I396:N396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:O396))),(MAX($I397/$G396, $I397-SUM($I396:O396)))))","v":6.0851329454252028},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:P396))),(MAX($I397/$G396, $I397-SUM($I396:P396)))))","v":0.85236950547690782},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:Q396))),(MAX($I397/$G396, $I397-SUM($I396:Q396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:R396))),(MAX($I397/$G396, $I397-SUM($I396:R396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:S396))),(MAX($I397/$G396, $I397-SUM($I396:S396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:T396))),(MAX($I397/$G396, $I397-SUM($I396:T396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:U396))),(MAX($I397/$G396, $I397-SUM($I396:U396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:V396))),(MAX($I397/$G396, $I397-SUM($I396:V396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:W396))),(MAX($I397/$G396, $I397-SUM($I396:W396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:X396))),(MAX($I397/$G396, $I397-SUM($I396:X396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:Y396))),(MAX($I397/$G396, $I397-SUM($I396:Y396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:Z396))),(MAX($I397/$G396, $I397-SUM($I396:Z396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AA396))),(MAX($I397/$G396, $I397-SUM($I396:AA396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AB396))),(MAX($I397/$G396, $I397-SUM($I396:AB396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AC396))),(MAX($I397/$G396, $I397-SUM($I396:AC396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AD396))),(MAX($I397/$G396, $I397-SUM($I396:AD396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AE396))),(MAX($I397/$G396, $I397-SUM($I396:AE396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AF396))),(MAX($I397/$G396, $I397-SUM($I396:AF396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AG396))),(MAX($I397/$G396, $I397-SUM($I396:AG396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AH396))),(MAX($I397/$G396, $I397-SUM($I396:AH396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AI396))),(MAX($I397/$G396, $I397-SUM($I396:AI396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AJ396))),(MAX($I397/$G396, $I397-SUM($I396:AJ396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AK396))),(MAX($I397/$G396, $I397-SUM($I396:AK396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AL396))),(MAX($I397/$G396, $I397-SUM($I396:AL396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AM396))),(MAX($I397/$G396, $I397-SUM($I396:AM396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AN396))),(MAX($I397/$G396, $I397-SUM($I396:AN396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AO396))),(MAX($I397/$G396, $I397-SUM($I396:AO396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AP396))),(MAX($I397/$G396, $I397-SUM($I396:AP396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AQ396))),(MAX($I397/$G396, $I397-SUM($I396:AQ396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AR396))),(MAX($I397/$G396, $I397-SUM($I396:AR396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AS396))),(MAX($I397/$G396, $I397-SUM($I396:AS396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AT396))),(MAX($I397/$G396, $I397-SUM($I396:AT396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AU396))),(MAX($I397/$G396, $I397-SUM($I396:AU396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AV396))),(MAX($I397/$G396, $I397-SUM($I396:AV396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AW396))),(MAX($I397/$G396, $I397-SUM($I396:AW396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AX396))),(MAX($I397/$G396, $I397-SUM($I396:AX396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AY396))),(MAX($I397/$G396, $I397-SUM($I396:AY396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:AZ396))),(MAX($I397/$G396, $I397-SUM($I396:AZ396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BA396))),(MAX($I397/$G396, $I397-SUM($I396:BA396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BB396))),(MAX($I397/$G396, $I397-SUM($I396:BB396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BC396))),(MAX($I397/$G396, $I397-SUM($I396:BC396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BD396))),(MAX($I397/$G396, $I397-SUM($I396:BD396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BE396))),(MAX($I397/$G396, $I397-SUM($I396:BE396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BF396))),(MAX($I397/$G396, $I397-SUM($I396:BF396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BG396))),(MAX($I397/$G396, $I397-SUM($I396:BG396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BH396))),(MAX($I397/$G396, $I397-SUM($I396:BH396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BI396))),(MAX($I397/$G396, $I397-SUM($I396:BI396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BJ396))),(MAX($I397/$G396, $I397-SUM($I396:BJ396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BK396))),(MAX($I397/$G396, $I397-SUM($I396:BK396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BL396))),(MAX($I397/$G396, $I397-SUM($I396:BL396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BM396))),(MAX($I397/$G396, $I397-SUM($I396:BM396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BN396))),(MAX($I397/$G396, $I397-SUM($I396:BN396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BO396))),(MAX($I397/$G396, $I397-SUM($I396:BO396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BP396))),(MAX($I397/$G396, $I397-SUM($I396:BP396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BQ396))),(MAX($I397/$G396, $I397-SUM($I396:BQ396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BR396))),(MAX($I397/$G396, $I397-SUM($I396:BR396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BS396))),(MAX($I397/$G396, $I397-SUM($I396:BS396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BT396))),(MAX($I397/$G396, $I397-SUM($I396:BT396)))))","v":0},{"$f":"IF(OR($G396=0,$G396=\"n/a\"),0,IF($I397>0,(MIN($I397/$G396, $I397-SUM($I396:BU396))),(MAX($I397/$G396, $I397-SUM($I396:BU396)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A393)","v":43.448300123453322},{"$f":"I397-J396","v":37.363167178028121},31.27803423260292,25.192901287177719,19.107768341752518,13.022635396327315,6.9375024509021124,0.85236950547690959,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,{"$f":"AO397-AP396","v":1.7763568394002505E-15},1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,{"$f":"BU397-BV396","v":1.7763568394002505E-15}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B393,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-4.2340686888351078},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B393,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0.29675067729798665}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G405","v":20},{"$f":"N400","v":-4.2340686888351078},null,null,null,null,null,null,{"$f":"IF($G401=\"n/a\",0,IF(O$3-$N$3>$G401-5,$H401-SUM($J401:N401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(P$3-$N$3>$G401-5,$H401-SUM($J401:O401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(Q$3-$N$3>$G401-5,$H401-SUM($J401:P401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(R$3-$N$3>$G401-5,$H401-SUM($J401:Q401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(S$3-$N$3>$G401-5,$H401-SUM($J401:R401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(T$3-$N$3>$G401-5,$H401-SUM($J401:S401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(U$3-$N$3>$G401-5,$H401-SUM($J401:T401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(V$3-$N$3>$G401-5,$H401-SUM($J401:U401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(W$3-$N$3>$G401-5,$H401-SUM($J401:V401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(X$3-$N$3>$G401-5,$H401-SUM($J401:W401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(Y$3-$N$3>$G401-5,$H401-SUM($J401:X401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(Z$3-$N$3>$G401-5,$H401-SUM($J401:Y401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(AA$3-$N$3>$G401-5,$H401-SUM($J401:Z401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(AB$3-$N$3>$G401-5,$H401-SUM($J401:AA401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(AC$3-$N$3>$G401-5,$H401-SUM($J401:AB401),$H401/($G401-5)))","v":-0.28227124592234054},{"$f":"IF($G401=\"n/a\",0,IF(AD$3-$N$3>$G401-5,$H401-SUM($J401:AC401),$H401/($G401-5)))","v":-8.8817841970012523E-16},{"$f":"IF($G401=\"n/a\",0,IF(AE$3-$N$3>$G401-5,$H401-SUM($J401:AD401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AF$3-$N$3>$G401-5,$H401-SUM($J401:AE401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AG$3-$N$3>$G401-5,$H401-SUM($J401:AF401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AH$3-$N$3>$G401-5,$H401-SUM($J401:AG401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AI$3-$N$3>$G401-5,$H401-SUM($J401:AH401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AJ$3-$N$3>$G401-5,$H401-SUM($J401:AI401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AK$3-$N$3>$G401-5,$H401-SUM($J401:AJ401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AL$3-$N$3>$G401-5,$H401-SUM($J401:AK401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AM$3-$N$3>$G401-5,$H401-SUM($J401:AL401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AN$3-$N$3>$G401-5,$H401-SUM($J401:AM401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AO$3-$N$3>$G401-5,$H401-SUM($J401:AN401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AP$3-$N$3>$G401-5,$H401-SUM($J401:AO401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AQ$3-$N$3>$G401-5,$H401-SUM($J401:AP401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AR$3-$N$3>$G401-5,$H401-SUM($J401:AQ401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AS$3-$N$3>$G401-5,$H401-SUM($J401:AR401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AT$3-$N$3>$G401-5,$H401-SUM($J401:AS401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AU$3-$N$3>$G401-5,$H401-SUM($J401:AT401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AV$3-$N$3>$G401-5,$H401-SUM($J401:AU401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AW$3-$N$3>$G401-5,$H401-SUM($J401:AV401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AX$3-$N$3>$G401-5,$H401-SUM($J401:AW401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AY$3-$N$3>$G401-5,$H401-SUM($J401:AX401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(AZ$3-$N$3>$G401-5,$H401-SUM($J401:AY401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BA$3-$N$3>$G401-5,$H401-SUM($J401:AZ401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BB$3-$N$3>$G401-5,$H401-SUM($J401:BA401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BC$3-$N$3>$G401-5,$H401-SUM($J401:BB401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BD$3-$N$3>$G401-5,$H401-SUM($J401:BC401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BE$3-$N$3>$G401-5,$H401-SUM($J401:BD401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BF$3-$N$3>$G401-5,$H401-SUM($J401:BE401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BG$3-$N$3>$G401-5,$H401-SUM($J401:BF401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BH$3-$N$3>$G401-5,$H401-SUM($J401:BG401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BI$3-$N$3>$G401-5,$H401-SUM($J401:BH401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BJ$3-$N$3>$G401-5,$H401-SUM($J401:BI401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BK$3-$N$3>$G401-5,$H401-SUM($J401:BJ401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BL$3-$N$3>$G401-5,$H401-SUM($J401:BK401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BM$3-$N$3>$G401-5,$H401-SUM($J401:BL401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BN$3-$N$3>$G401-5,$H401-SUM($J401:BM401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BO$3-$N$3>$G401-5,$H401-SUM($J401:BN401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BP$3-$N$3>$G401-5,$H401-SUM($J401:BO401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BQ$3-$N$3>$G401-5,$H401-SUM($J401:BP401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BR$3-$N$3>$G401-5,$H401-SUM($J401:BQ401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BS$3-$N$3>$G401-5,$H401-SUM($J401:BR401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BT$3-$N$3>$G401-5,$H401-SUM($J401:BS401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BU$3-$N$3>$G401-5,$H401-SUM($J401:BT401),$H401/($G401-5)))","v":0},{"$f":"IF($G401=\"n/a\",0,IF(BV$3-$N$3>$G401-5,$H401-SUM($J401:BU401),$H401/($G401-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G409","v":20},{"$f":"S400","v":0.29675067729798665},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G402=\"n/a\",0,IF(T$3-$S$3>$G402-5,$H402-SUM($J402:S402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(U$3-$S$3>$G402-5,$H402-SUM($J402:T402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(V$3-$S$3>$G402-5,$H402-SUM($J402:U402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(W$3-$S$3>$G402-5,$H402-SUM($J402:V402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(X$3-$S$3>$G402-5,$H402-SUM($J402:W402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(Y$3-$S$3>$G402-5,$H402-SUM($J402:X402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(Z$3-$S$3>$G402-5,$H402-SUM($J402:Y402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AA$3-$S$3>$G402-5,$H402-SUM($J402:Z402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AB$3-$S$3>$G402-5,$H402-SUM($J402:AA402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AC$3-$S$3>$G402-5,$H402-SUM($J402:AB402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AD$3-$S$3>$G402-5,$H402-SUM($J402:AC402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AE$3-$S$3>$G402-5,$H402-SUM($J402:AD402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AF$3-$S$3>$G402-5,$H402-SUM($J402:AE402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AG$3-$S$3>$G402-5,$H402-SUM($J402:AF402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AH$3-$S$3>$G402-5,$H402-SUM($J402:AG402),$H402/($G402-5)))","v":1.9783378486532444E-2},{"$f":"IF($G402=\"n/a\",0,IF(AI$3-$S$3>$G402-5,$H402-SUM($J402:AH402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AJ$3-$S$3>$G402-5,$H402-SUM($J402:AI402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AK$3-$S$3>$G402-5,$H402-SUM($J402:AJ402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AL$3-$S$3>$G402-5,$H402-SUM($J402:AK402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AM$3-$S$3>$G402-5,$H402-SUM($J402:AL402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AN$3-$S$3>$G402-5,$H402-SUM($J402:AM402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AO$3-$S$3>$G402-5,$H402-SUM($J402:AN402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AP$3-$S$3>$G402-5,$H402-SUM($J402:AO402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AQ$3-$S$3>$G402-5,$H402-SUM($J402:AP402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AR$3-$S$3>$G402-5,$H402-SUM($J402:AQ402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AS$3-$S$3>$G402-5,$H402-SUM($J402:AR402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AT$3-$S$3>$G402-5,$H402-SUM($J402:AS402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AU$3-$S$3>$G402-5,$H402-SUM($J402:AT402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AV$3-$S$3>$G402-5,$H402-SUM($J402:AU402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AW$3-$S$3>$G402-5,$H402-SUM($J402:AV402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AX$3-$S$3>$G402-5,$H402-SUM($J402:AW402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AY$3-$S$3>$G402-5,$H402-SUM($J402:AX402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(AZ$3-$S$3>$G402-5,$H402-SUM($J402:AY402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BA$3-$S$3>$G402-5,$H402-SUM($J402:AZ402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BB$3-$S$3>$G402-5,$H402-SUM($J402:BA402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BC$3-$S$3>$G402-5,$H402-SUM($J402:BB402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BD$3-$S$3>$G402-5,$H402-SUM($J402:BC402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BE$3-$S$3>$G402-5,$H402-SUM($J402:BD402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BF$3-$S$3>$G402-5,$H402-SUM($J402:BE402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BG$3-$S$3>$G402-5,$H402-SUM($J402:BF402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BH$3-$S$3>$G402-5,$H402-SUM($J402:BG402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BI$3-$S$3>$G402-5,$H402-SUM($J402:BH402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BJ$3-$S$3>$G402-5,$H402-SUM($J402:BI402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BK$3-$S$3>$G402-5,$H402-SUM($J402:BJ402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BL$3-$S$3>$G402-5,$H402-SUM($J402:BK402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BM$3-$S$3>$G402-5,$H402-SUM($J402:BL402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BN$3-$S$3>$G402-5,$H402-SUM($J402:BM402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BO$3-$S$3>$G402-5,$H402-SUM($J402:BN402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BP$3-$S$3>$G402-5,$H402-SUM($J402:BO402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BQ$3-$S$3>$G402-5,$H402-SUM($J402:BP402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BR$3-$S$3>$G402-5,$H402-SUM($J402:BQ402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BS$3-$S$3>$G402-5,$H402-SUM($J402:BR402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BT$3-$S$3>$G402-5,$H402-SUM($J402:BS402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BU$3-$S$3>$G402-5,$H402-SUM($J402:BT402),$H402/($G402-5)))","v":0},{"$f":"IF($G402=\"n/a\",0,IF(BV$3-$S$3>$G402-5,$H402-SUM($J402:BU402),$H402/($G402-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW405:$BW434)=COUNTIF($BW405:$BW434,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":12.150371786551888},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":9.1006553895120472},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":11.817406244227485},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":12.091978192301726},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":24.282640086064518},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":4.0690312950577736},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":1.1511698305326197},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":1.8158468334593754},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":3.0211461989121076},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":2.9373186731097389},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B393,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A393)","v":20},{"$f":"J404","v":12.150371786551888},null,{"$f":"IF(OR(J$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>J$3,$H405/$G405,$H405-SUM($I405:I405)))","v":0},{"$f":"IF(OR(K$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>K$3,$H405/$G405,$H405-SUM($I405:J405)))","v":0.60751858932759439},{"$f":"IF(OR(L$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>L$3,$H405/$G405,$H405-SUM($I405:K405)))","v":0.60751858932759439},{"$f":"IF(OR(M$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>M$3,$H405/$G405,$H405-SUM($I405:L405)))","v":0.60751858932759439},{"$f":"IF(OR(N$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>N$3,$H405/$G405,$H405-SUM($I405:M405)))","v":0.60751858932759439},{"$f":"IF(OR(O$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>O$3,$H405/$G405,$H405-SUM($I405:N405)))","v":0.60751858932759439},{"$f":"IF(OR(P$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>P$3,$H405/$G405,$H405-SUM($I405:O405)))","v":0.60751858932759439},{"$f":"IF(OR(Q$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Q$3,$H405/$G405,$H405-SUM($I405:P405)))","v":0.60751858932759439},{"$f":"IF(OR(R$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>R$3,$H405/$G405,$H405-SUM($I405:Q405)))","v":0.60751858932759439},{"$f":"IF(OR(S$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>S$3,$H405/$G405,$H405-SUM($I405:R405)))","v":0.60751858932759439},{"$f":"IF(OR(T$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>T$3,$H405/$G405,$H405-SUM($I405:S405)))","v":0.60751858932759439},{"$f":"IF(OR(U$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>U$3,$H405/$G405,$H405-SUM($I405:T405)))","v":0.60751858932759439},{"$f":"IF(OR(V$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>V$3,$H405/$G405,$H405-SUM($I405:U405)))","v":0.60751858932759439},{"$f":"IF(OR(W$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>W$3,$H405/$G405,$H405-SUM($I405:V405)))","v":0.60751858932759439},{"$f":"IF(OR(X$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>X$3,$H405/$G405,$H405-SUM($I405:W405)))","v":0.60751858932759439},{"$f":"IF(OR(Y$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Y$3,$H405/$G405,$H405-SUM($I405:X405)))","v":0.60751858932759439},{"$f":"IF(OR(Z$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Z$3,$H405/$G405,$H405-SUM($I405:Y405)))","v":0.60751858932759439},{"$f":"IF(OR(AA$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AA$3,$H405/$G405,$H405-SUM($I405:Z405)))","v":0.60751858932759439},{"$f":"IF(OR(AB$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AB$3,$H405/$G405,$H405-SUM($I405:AA405)))","v":0.60751858932759439},{"$f":"IF(OR(AC$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AC$3,$H405/$G405,$H405-SUM($I405:AB405)))","v":0.60751858932759439},{"$f":"IF(OR(AD$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AD$3,$H405/$G405,$H405-SUM($I405:AC405)))","v":0.60751858932759895},{"$f":"IF(OR(AE$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AE$3,$H405/$G405,$H405-SUM($I405:AD405)))","v":0},{"$f":"IF(OR(AF$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AF$3,$H405/$G405,$H405-SUM($I405:AE405)))","v":0},{"$f":"IF(OR(AG$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AG$3,$H405/$G405,$H405-SUM($I405:AF405)))","v":0},{"$f":"IF(OR(AH$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AH$3,$H405/$G405,$H405-SUM($I405:AG405)))","v":0},{"$f":"IF(OR(AI$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AI$3,$H405/$G405,$H405-SUM($I405:AH405)))","v":0},{"$f":"IF(OR(AJ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AJ$3,$H405/$G405,$H405-SUM($I405:AI405)))","v":0},{"$f":"IF(OR(AK$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AK$3,$H405/$G405,$H405-SUM($I405:AJ405)))","v":0},{"$f":"IF(OR(AL$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AL$3,$H405/$G405,$H405-SUM($I405:AK405)))","v":0},{"$f":"IF(OR(AM$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AM$3,$H405/$G405,$H405-SUM($I405:AL405)))","v":0},{"$f":"IF(OR(AN$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AN$3,$H405/$G405,$H405-SUM($I405:AM405)))","v":0},{"$f":"IF(OR(AO$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AO$3,$H405/$G405,$H405-SUM($I405:AN405)))","v":0},{"$f":"IF(OR(AP$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AP$3,$H405/$G405,$H405-SUM($I405:AO405)))","v":0},{"$f":"IF(OR(AQ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AQ$3,$H405/$G405,$H405-SUM($I405:AP405)))","v":0},{"$f":"IF(OR(AR$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AR$3,$H405/$G405,$H405-SUM($I405:AQ405)))","v":0},{"$f":"IF(OR(AS$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AS$3,$H405/$G405,$H405-SUM($I405:AR405)))","v":0},{"$f":"IF(OR(AT$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AT$3,$H405/$G405,$H405-SUM($I405:AS405)))","v":0},{"$f":"IF(OR(AU$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AU$3,$H405/$G405,$H405-SUM($I405:AT405)))","v":0},{"$f":"IF(OR(AV$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AV$3,$H405/$G405,$H405-SUM($I405:AU405)))","v":0},{"$f":"IF(OR(AW$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AW$3,$H405/$G405,$H405-SUM($I405:AV405)))","v":0},{"$f":"IF(OR(AX$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AX$3,$H405/$G405,$H405-SUM($I405:AW405)))","v":0},{"$f":"IF(OR(AY$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AY$3,$H405/$G405,$H405-SUM($I405:AX405)))","v":0},{"$f":"IF(OR(AZ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AZ$3,$H405/$G405,$H405-SUM($I405:AY405)))","v":0},{"$f":"IF(OR(BA$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BA$3,$H405/$G405,$H405-SUM($I405:AZ405)))","v":0},{"$f":"IF(OR(BB$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BB$3,$H405/$G405,$H405-SUM($I405:BA405)))","v":0},{"$f":"IF(OR(BC$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BC$3,$H405/$G405,$H405-SUM($I405:BB405)))","v":0},{"$f":"IF(OR(BD$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BD$3,$H405/$G405,$H405-SUM($I405:BC405)))","v":0},{"$f":"IF(OR(BE$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BE$3,$H405/$G405,$H405-SUM($I405:BD405)))","v":0},{"$f":"IF(OR(BF$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BF$3,$H405/$G405,$H405-SUM($I405:BE405)))","v":0},{"$f":"IF(OR(BG$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BG$3,$H405/$G405,$H405-SUM($I405:BF405)))","v":0},{"$f":"IF(OR(BH$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BH$3,$H405/$G405,$H405-SUM($I405:BG405)))","v":0},{"$f":"IF(OR(BI$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BI$3,$H405/$G405,$H405-SUM($I405:BH405)))","v":0},{"$f":"IF(OR(BJ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BJ$3,$H405/$G405,$H405-SUM($I405:BI405)))","v":0},{"$f":"IF(OR(BK$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BK$3,$H405/$G405,$H405-SUM($I405:BJ405)))","v":0},{"$f":"IF(OR(BL$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BL$3,$H405/$G405,$H405-SUM($I405:BK405)))","v":0},{"$f":"IF(OR(BM$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BM$3,$H405/$G405,$H405-SUM($I405:BL405)))","v":0},{"$f":"IF(OR(BN$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BN$3,$H405/$G405,$H405-SUM($I405:BM405)))","v":0},{"$f":"IF(OR(BO$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BO$3,$H405/$G405,$H405-SUM($I405:BN405)))","v":0},{"$f":"IF(OR(BP$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BP$3,$H405/$G405,$H405-SUM($I405:BO405)))","v":0},{"$f":"IF(OR(BQ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BQ$3,$H405/$G405,$H405-SUM($I405:BP405)))","v":0},{"$f":"IF(OR(BR$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BR$3,$H405/$G405,$H405-SUM($I405:BQ405)))","v":0},{"$f":"IF(OR(BS$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BS$3,$H405/$G405,$H405-SUM($I405:BR405)))","v":0},{"$f":"IF(OR(BT$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BT$3,$H405/$G405,$H405-SUM($I405:BS405)))","v":0},{"$f":"IF(OR(BU$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BU$3,$H405/$G405,$H405-SUM($I405:BT405)))","v":0},{"$f":"IF(OR(BV$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BV$3,$H405/$G405,$H405-SUM($I405:BU405)))","v":0},{"$f":"IF(OR(ROUND(H405-SUM($J405:$BV405),2)=0,G405=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D405+1","v":2012},"$m Real 2010",null,{"$f":"G405","v":20},{"$f":"K404","v":9.1006553895120472},null,{"$f":"IF(OR(J$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>J$3,$H406/$G406,$H406-SUM($I406:I406)))","v":0},{"$f":"IF(OR(K$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>K$3,$H406/$G406,$H406-SUM($I406:J406)))","v":0},{"$f":"IF(OR(L$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>L$3,$H406/$G406,$H406-SUM($I406:K406)))","v":0.45503276947560234},{"$f":"IF(OR(M$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>M$3,$H406/$G406,$H406-SUM($I406:L406)))","v":0.45503276947560234},{"$f":"IF(OR(N$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>N$3,$H406/$G406,$H406-SUM($I406:M406)))","v":0.45503276947560234},{"$f":"IF(OR(O$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>O$3,$H406/$G406,$H406-SUM($I406:N406)))","v":0.45503276947560234},{"$f":"IF(OR(P$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>P$3,$H406/$G406,$H406-SUM($I406:O406)))","v":0.45503276947560234},{"$f":"IF(OR(Q$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Q$3,$H406/$G406,$H406-SUM($I406:P406)))","v":0.45503276947560234},{"$f":"IF(OR(R$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>R$3,$H406/$G406,$H406-SUM($I406:Q406)))","v":0.45503276947560234},{"$f":"IF(OR(S$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>S$3,$H406/$G406,$H406-SUM($I406:R406)))","v":0.45503276947560234},{"$f":"IF(OR(T$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>T$3,$H406/$G406,$H406-SUM($I406:S406)))","v":0.45503276947560234},{"$f":"IF(OR(U$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>U$3,$H406/$G406,$H406-SUM($I406:T406)))","v":0.45503276947560234},{"$f":"IF(OR(V$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>V$3,$H406/$G406,$H406-SUM($I406:U406)))","v":0.45503276947560234},{"$f":"IF(OR(W$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>W$3,$H406/$G406,$H406-SUM($I406:V406)))","v":0.45503276947560234},{"$f":"IF(OR(X$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>X$3,$H406/$G406,$H406-SUM($I406:W406)))","v":0.45503276947560234},{"$f":"IF(OR(Y$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Y$3,$H406/$G406,$H406-SUM($I406:X406)))","v":0.45503276947560234},{"$f":"IF(OR(Z$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Z$3,$H406/$G406,$H406-SUM($I406:Y406)))","v":0.45503276947560234},{"$f":"IF(OR(AA$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AA$3,$H406/$G406,$H406-SUM($I406:Z406)))","v":0.45503276947560234},{"$f":"IF(OR(AB$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AB$3,$H406/$G406,$H406-SUM($I406:AA406)))","v":0.45503276947560234},{"$f":"IF(OR(AC$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AC$3,$H406/$G406,$H406-SUM($I406:AB406)))","v":0.45503276947560234},{"$f":"IF(OR(AD$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AD$3,$H406/$G406,$H406-SUM($I406:AC406)))","v":0.45503276947560234},{"$f":"IF(OR(AE$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AE$3,$H406/$G406,$H406-SUM($I406:AD406)))","v":0.45503276947560245},{"$f":"IF(OR(AF$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AF$3,$H406/$G406,$H406-SUM($I406:AE406)))","v":0},{"$f":"IF(OR(AG$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AG$3,$H406/$G406,$H406-SUM($I406:AF406)))","v":0},{"$f":"IF(OR(AH$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AH$3,$H406/$G406,$H406-SUM($I406:AG406)))","v":0},{"$f":"IF(OR(AI$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AI$3,$H406/$G406,$H406-SUM($I406:AH406)))","v":0},{"$f":"IF(OR(AJ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AJ$3,$H406/$G406,$H406-SUM($I406:AI406)))","v":0},{"$f":"IF(OR(AK$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AK$3,$H406/$G406,$H406-SUM($I406:AJ406)))","v":0},{"$f":"IF(OR(AL$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AL$3,$H406/$G406,$H406-SUM($I406:AK406)))","v":0},{"$f":"IF(OR(AM$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AM$3,$H406/$G406,$H406-SUM($I406:AL406)))","v":0},{"$f":"IF(OR(AN$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AN$3,$H406/$G406,$H406-SUM($I406:AM406)))","v":0},{"$f":"IF(OR(AO$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AO$3,$H406/$G406,$H406-SUM($I406:AN406)))","v":0},{"$f":"IF(OR(AP$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AP$3,$H406/$G406,$H406-SUM($I406:AO406)))","v":0},{"$f":"IF(OR(AQ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AQ$3,$H406/$G406,$H406-SUM($I406:AP406)))","v":0},{"$f":"IF(OR(AR$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AR$3,$H406/$G406,$H406-SUM($I406:AQ406)))","v":0},{"$f":"IF(OR(AS$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AS$3,$H406/$G406,$H406-SUM($I406:AR406)))","v":0},{"$f":"IF(OR(AT$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AT$3,$H406/$G406,$H406-SUM($I406:AS406)))","v":0},{"$f":"IF(OR(AU$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AU$3,$H406/$G406,$H406-SUM($I406:AT406)))","v":0},{"$f":"IF(OR(AV$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AV$3,$H406/$G406,$H406-SUM($I406:AU406)))","v":0},{"$f":"IF(OR(AW$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AW$3,$H406/$G406,$H406-SUM($I406:AV406)))","v":0},{"$f":"IF(OR(AX$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AX$3,$H406/$G406,$H406-SUM($I406:AW406)))","v":0},{"$f":"IF(OR(AY$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AY$3,$H406/$G406,$H406-SUM($I406:AX406)))","v":0},{"$f":"IF(OR(AZ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AZ$3,$H406/$G406,$H406-SUM($I406:AY406)))","v":0},{"$f":"IF(OR(BA$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BA$3,$H406/$G406,$H406-SUM($I406:AZ406)))","v":0},{"$f":"IF(OR(BB$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BB$3,$H406/$G406,$H406-SUM($I406:BA406)))","v":0},{"$f":"IF(OR(BC$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BC$3,$H406/$G406,$H406-SUM($I406:BB406)))","v":0},{"$f":"IF(OR(BD$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BD$3,$H406/$G406,$H406-SUM($I406:BC406)))","v":0},{"$f":"IF(OR(BE$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BE$3,$H406/$G406,$H406-SUM($I406:BD406)))","v":0},{"$f":"IF(OR(BF$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BF$3,$H406/$G406,$H406-SUM($I406:BE406)))","v":0},{"$f":"IF(OR(BG$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BG$3,$H406/$G406,$H406-SUM($I406:BF406)))","v":0},{"$f":"IF(OR(BH$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BH$3,$H406/$G406,$H406-SUM($I406:BG406)))","v":0},{"$f":"IF(OR(BI$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BI$3,$H406/$G406,$H406-SUM($I406:BH406)))","v":0},{"$f":"IF(OR(BJ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BJ$3,$H406/$G406,$H406-SUM($I406:BI406)))","v":0},{"$f":"IF(OR(BK$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BK$3,$H406/$G406,$H406-SUM($I406:BJ406)))","v":0},{"$f":"IF(OR(BL$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BL$3,$H406/$G406,$H406-SUM($I406:BK406)))","v":0},{"$f":"IF(OR(BM$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BM$3,$H406/$G406,$H406-SUM($I406:BL406)))","v":0},{"$f":"IF(OR(BN$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BN$3,$H406/$G406,$H406-SUM($I406:BM406)))","v":0},{"$f":"IF(OR(BO$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BO$3,$H406/$G406,$H406-SUM($I406:BN406)))","v":0},{"$f":"IF(OR(BP$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BP$3,$H406/$G406,$H406-SUM($I406:BO406)))","v":0},{"$f":"IF(OR(BQ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BQ$3,$H406/$G406,$H406-SUM($I406:BP406)))","v":0},{"$f":"IF(OR(BR$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BR$3,$H406/$G406,$H406-SUM($I406:BQ406)))","v":0},{"$f":"IF(OR(BS$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BS$3,$H406/$G406,$H406-SUM($I406:BR406)))","v":0},{"$f":"IF(OR(BT$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BT$3,$H406/$G406,$H406-SUM($I406:BS406)))","v":0},{"$f":"IF(OR(BU$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BU$3,$H406/$G406,$H406-SUM($I406:BT406)))","v":0},{"$f":"IF(OR(BV$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BV$3,$H406/$G406,$H406-SUM($I406:BU406)))","v":0},{"$f":"IF(OR(ROUND(H406-SUM($J406:$BV406),2)=0,G406=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D406+1","v":2013},"$m Real 2010",null,{"$f":"G406","v":20},{"$f":"L404","v":11.817406244227485},null,{"$f":"IF(OR(J$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>J$3,$H407/$G407,$H407-SUM($I407:I407)))","v":0},{"$f":"IF(OR(K$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>K$3,$H407/$G407,$H407-SUM($I407:J407)))","v":0},{"$f":"IF(OR(L$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>L$3,$H407/$G407,$H407-SUM($I407:K407)))","v":0},{"$f":"IF(OR(M$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>M$3,$H407/$G407,$H407-SUM($I407:L407)))","v":0.5908703122113742},{"$f":"IF(OR(N$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>N$3,$H407/$G407,$H407-SUM($I407:M407)))","v":0.5908703122113742},{"$f":"IF(OR(O$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>O$3,$H407/$G407,$H407-SUM($I407:N407)))","v":0.5908703122113742},{"$f":"IF(OR(P$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>P$3,$H407/$G407,$H407-SUM($I407:O407)))","v":0.5908703122113742},{"$f":"IF(OR(Q$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Q$3,$H407/$G407,$H407-SUM($I407:P407)))","v":0.5908703122113742},{"$f":"IF(OR(R$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>R$3,$H407/$G407,$H407-SUM($I407:Q407)))","v":0.5908703122113742},{"$f":"IF(OR(S$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>S$3,$H407/$G407,$H407-SUM($I407:R407)))","v":0.5908703122113742},{"$f":"IF(OR(T$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>T$3,$H407/$G407,$H407-SUM($I407:S407)))","v":0.5908703122113742},{"$f":"IF(OR(U$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>U$3,$H407/$G407,$H407-SUM($I407:T407)))","v":0.5908703122113742},{"$f":"IF(OR(V$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>V$3,$H407/$G407,$H407-SUM($I407:U407)))","v":0.5908703122113742},{"$f":"IF(OR(W$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>W$3,$H407/$G407,$H407-SUM($I407:V407)))","v":0.5908703122113742},{"$f":"IF(OR(X$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>X$3,$H407/$G407,$H407-SUM($I407:W407)))","v":0.5908703122113742},{"$f":"IF(OR(Y$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Y$3,$H407/$G407,$H407-SUM($I407:X407)))","v":0.5908703122113742},{"$f":"IF(OR(Z$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Z$3,$H407/$G407,$H407-SUM($I407:Y407)))","v":0.5908703122113742},{"$f":"IF(OR(AA$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AA$3,$H407/$G407,$H407-SUM($I407:Z407)))","v":0.5908703122113742},{"$f":"IF(OR(AB$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AB$3,$H407/$G407,$H407-SUM($I407:AA407)))","v":0.5908703122113742},{"$f":"IF(OR(AC$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AC$3,$H407/$G407,$H407-SUM($I407:AB407)))","v":0.5908703122113742},{"$f":"IF(OR(AD$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AD$3,$H407/$G407,$H407-SUM($I407:AC407)))","v":0.5908703122113742},{"$f":"IF(OR(AE$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AE$3,$H407/$G407,$H407-SUM($I407:AD407)))","v":0.5908703122113742},{"$f":"IF(OR(AF$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AF$3,$H407/$G407,$H407-SUM($I407:AE407)))","v":0.59087031221137742},{"$f":"IF(OR(AG$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AG$3,$H407/$G407,$H407-SUM($I407:AF407)))","v":0},{"$f":"IF(OR(AH$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AH$3,$H407/$G407,$H407-SUM($I407:AG407)))","v":0},{"$f":"IF(OR(AI$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AI$3,$H407/$G407,$H407-SUM($I407:AH407)))","v":0},{"$f":"IF(OR(AJ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AJ$3,$H407/$G407,$H407-SUM($I407:AI407)))","v":0},{"$f":"IF(OR(AK$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AK$3,$H407/$G407,$H407-SUM($I407:AJ407)))","v":0},{"$f":"IF(OR(AL$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AL$3,$H407/$G407,$H407-SUM($I407:AK407)))","v":0},{"$f":"IF(OR(AM$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AM$3,$H407/$G407,$H407-SUM($I407:AL407)))","v":0},{"$f":"IF(OR(AN$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AN$3,$H407/$G407,$H407-SUM($I407:AM407)))","v":0},{"$f":"IF(OR(AO$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AO$3,$H407/$G407,$H407-SUM($I407:AN407)))","v":0},{"$f":"IF(OR(AP$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AP$3,$H407/$G407,$H407-SUM($I407:AO407)))","v":0},{"$f":"IF(OR(AQ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AQ$3,$H407/$G407,$H407-SUM($I407:AP407)))","v":0},{"$f":"IF(OR(AR$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AR$3,$H407/$G407,$H407-SUM($I407:AQ407)))","v":0},{"$f":"IF(OR(AS$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AS$3,$H407/$G407,$H407-SUM($I407:AR407)))","v":0},{"$f":"IF(OR(AT$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AT$3,$H407/$G407,$H407-SUM($I407:AS407)))","v":0},{"$f":"IF(OR(AU$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AU$3,$H407/$G407,$H407-SUM($I407:AT407)))","v":0},{"$f":"IF(OR(AV$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AV$3,$H407/$G407,$H407-SUM($I407:AU407)))","v":0},{"$f":"IF(OR(AW$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AW$3,$H407/$G407,$H407-SUM($I407:AV407)))","v":0},{"$f":"IF(OR(AX$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AX$3,$H407/$G407,$H407-SUM($I407:AW407)))","v":0},{"$f":"IF(OR(AY$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AY$3,$H407/$G407,$H407-SUM($I407:AX407)))","v":0},{"$f":"IF(OR(AZ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AZ$3,$H407/$G407,$H407-SUM($I407:AY407)))","v":0},{"$f":"IF(OR(BA$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BA$3,$H407/$G407,$H407-SUM($I407:AZ407)))","v":0},{"$f":"IF(OR(BB$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BB$3,$H407/$G407,$H407-SUM($I407:BA407)))","v":0},{"$f":"IF(OR(BC$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BC$3,$H407/$G407,$H407-SUM($I407:BB407)))","v":0},{"$f":"IF(OR(BD$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BD$3,$H407/$G407,$H407-SUM($I407:BC407)))","v":0},{"$f":"IF(OR(BE$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BE$3,$H407/$G407,$H407-SUM($I407:BD407)))","v":0},{"$f":"IF(OR(BF$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BF$3,$H407/$G407,$H407-SUM($I407:BE407)))","v":0},{"$f":"IF(OR(BG$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BG$3,$H407/$G407,$H407-SUM($I407:BF407)))","v":0},{"$f":"IF(OR(BH$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BH$3,$H407/$G407,$H407-SUM($I407:BG407)))","v":0},{"$f":"IF(OR(BI$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BI$3,$H407/$G407,$H407-SUM($I407:BH407)))","v":0},{"$f":"IF(OR(BJ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BJ$3,$H407/$G407,$H407-SUM($I407:BI407)))","v":0},{"$f":"IF(OR(BK$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BK$3,$H407/$G407,$H407-SUM($I407:BJ407)))","v":0},{"$f":"IF(OR(BL$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BL$3,$H407/$G407,$H407-SUM($I407:BK407)))","v":0},{"$f":"IF(OR(BM$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BM$3,$H407/$G407,$H407-SUM($I407:BL407)))","v":0},{"$f":"IF(OR(BN$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BN$3,$H407/$G407,$H407-SUM($I407:BM407)))","v":0},{"$f":"IF(OR(BO$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BO$3,$H407/$G407,$H407-SUM($I407:BN407)))","v":0},{"$f":"IF(OR(BP$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BP$3,$H407/$G407,$H407-SUM($I407:BO407)))","v":0},{"$f":"IF(OR(BQ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BQ$3,$H407/$G407,$H407-SUM($I407:BP407)))","v":0},{"$f":"IF(OR(BR$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BR$3,$H407/$G407,$H407-SUM($I407:BQ407)))","v":0},{"$f":"IF(OR(BS$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BS$3,$H407/$G407,$H407-SUM($I407:BR407)))","v":0},{"$f":"IF(OR(BT$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BT$3,$H407/$G407,$H407-SUM($I407:BS407)))","v":0},{"$f":"IF(OR(BU$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BU$3,$H407/$G407,$H407-SUM($I407:BT407)))","v":0},{"$f":"IF(OR(BV$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BV$3,$H407/$G407,$H407-SUM($I407:BU407)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G407","v":20},{"$f":"M404","v":12.091978192301726},null,{"$f":"IF(OR(J$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>J$3,$H408/$G408,$H408-SUM($I408:I408)))","v":0},{"$f":"IF(OR(K$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>K$3,$H408/$G408,$H408-SUM($I408:J408)))","v":0},{"$f":"IF(OR(L$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>L$3,$H408/$G408,$H408-SUM($I408:K408)))","v":0},{"$f":"IF(OR(M$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>M$3,$H408/$G408,$H408-SUM($I408:L408)))","v":0},{"$f":"IF(OR(N$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>N$3,$H408/$G408,$H408-SUM($I408:M408)))","v":0.60459890961508633},{"$f":"IF(OR(O$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>O$3,$H408/$G408,$H408-SUM($I408:N408)))","v":0.60459890961508633},{"$f":"IF(OR(P$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>P$3,$H408/$G408,$H408-SUM($I408:O408)))","v":0.60459890961508633},{"$f":"IF(OR(Q$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Q$3,$H408/$G408,$H408-SUM($I408:P408)))","v":0.60459890961508633},{"$f":"IF(OR(R$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>R$3,$H408/$G408,$H408-SUM($I408:Q408)))","v":0.60459890961508633},{"$f":"IF(OR(S$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>S$3,$H408/$G408,$H408-SUM($I408:R408)))","v":0.60459890961508633},{"$f":"IF(OR(T$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>T$3,$H408/$G408,$H408-SUM($I408:S408)))","v":0.60459890961508633},{"$f":"IF(OR(U$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>U$3,$H408/$G408,$H408-SUM($I408:T408)))","v":0.60459890961508633},{"$f":"IF(OR(V$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>V$3,$H408/$G408,$H408-SUM($I408:U408)))","v":0.60459890961508633},{"$f":"IF(OR(W$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>W$3,$H408/$G408,$H408-SUM($I408:V408)))","v":0.60459890961508633},{"$f":"IF(OR(X$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>X$3,$H408/$G408,$H408-SUM($I408:W408)))","v":0.60459890961508633},{"$f":"IF(OR(Y$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Y$3,$H408/$G408,$H408-SUM($I408:X408)))","v":0.60459890961508633},{"$f":"IF(OR(Z$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Z$3,$H408/$G408,$H408-SUM($I408:Y408)))","v":0.60459890961508633},{"$f":"IF(OR(AA$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AA$3,$H408/$G408,$H408-SUM($I408:Z408)))","v":0.60459890961508633},{"$f":"IF(OR(AB$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AB$3,$H408/$G408,$H408-SUM($I408:AA408)))","v":0.60459890961508633},{"$f":"IF(OR(AC$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AC$3,$H408/$G408,$H408-SUM($I408:AB408)))","v":0.60459890961508633},{"$f":"IF(OR(AD$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AD$3,$H408/$G408,$H408-SUM($I408:AC408)))","v":0.60459890961508633},{"$f":"IF(OR(AE$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AE$3,$H408/$G408,$H408-SUM($I408:AD408)))","v":0.60459890961508633},{"$f":"IF(OR(AF$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AF$3,$H408/$G408,$H408-SUM($I408:AE408)))","v":0.60459890961508633},{"$f":"IF(OR(AG$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AG$3,$H408/$G408,$H408-SUM($I408:AF408)))","v":0.604598909615083},{"$f":"IF(OR(AH$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AH$3,$H408/$G408,$H408-SUM($I408:AG408)))","v":0},{"$f":"IF(OR(AI$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AI$3,$H408/$G408,$H408-SUM($I408:AH408)))","v":0},{"$f":"IF(OR(AJ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AJ$3,$H408/$G408,$H408-SUM($I408:AI408)))","v":0},{"$f":"IF(OR(AK$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AK$3,$H408/$G408,$H408-SUM($I408:AJ408)))","v":0},{"$f":"IF(OR(AL$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AL$3,$H408/$G408,$H408-SUM($I408:AK408)))","v":0},{"$f":"IF(OR(AM$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AM$3,$H408/$G408,$H408-SUM($I408:AL408)))","v":0},{"$f":"IF(OR(AN$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AN$3,$H408/$G408,$H408-SUM($I408:AM408)))","v":0},{"$f":"IF(OR(AO$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AO$3,$H408/$G408,$H408-SUM($I408:AN408)))","v":0},{"$f":"IF(OR(AP$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AP$3,$H408/$G408,$H408-SUM($I408:AO408)))","v":0},{"$f":"IF(OR(AQ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AQ$3,$H408/$G408,$H408-SUM($I408:AP408)))","v":0},{"$f":"IF(OR(AR$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AR$3,$H408/$G408,$H408-SUM($I408:AQ408)))","v":0},{"$f":"IF(OR(AS$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AS$3,$H408/$G408,$H408-SUM($I408:AR408)))","v":0},{"$f":"IF(OR(AT$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AT$3,$H408/$G408,$H408-SUM($I408:AS408)))","v":0},{"$f":"IF(OR(AU$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AU$3,$H408/$G408,$H408-SUM($I408:AT408)))","v":0},{"$f":"IF(OR(AV$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AV$3,$H408/$G408,$H408-SUM($I408:AU408)))","v":0},{"$f":"IF(OR(AW$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AW$3,$H408/$G408,$H408-SUM($I408:AV408)))","v":0},{"$f":"IF(OR(AX$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AX$3,$H408/$G408,$H408-SUM($I408:AW408)))","v":0},{"$f":"IF(OR(AY$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AY$3,$H408/$G408,$H408-SUM($I408:AX408)))","v":0},{"$f":"IF(OR(AZ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AZ$3,$H408/$G408,$H408-SUM($I408:AY408)))","v":0},{"$f":"IF(OR(BA$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BA$3,$H408/$G408,$H408-SUM($I408:AZ408)))","v":0},{"$f":"IF(OR(BB$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BB$3,$H408/$G408,$H408-SUM($I408:BA408)))","v":0},{"$f":"IF(OR(BC$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BC$3,$H408/$G408,$H408-SUM($I408:BB408)))","v":0},{"$f":"IF(OR(BD$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BD$3,$H408/$G408,$H408-SUM($I408:BC408)))","v":0},{"$f":"IF(OR(BE$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BE$3,$H408/$G408,$H408-SUM($I408:BD408)))","v":0},{"$f":"IF(OR(BF$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BF$3,$H408/$G408,$H408-SUM($I408:BE408)))","v":0},{"$f":"IF(OR(BG$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BG$3,$H408/$G408,$H408-SUM($I408:BF408)))","v":0},{"$f":"IF(OR(BH$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BH$3,$H408/$G408,$H408-SUM($I408:BG408)))","v":0},{"$f":"IF(OR(BI$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BI$3,$H408/$G408,$H408-SUM($I408:BH408)))","v":0},{"$f":"IF(OR(BJ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BJ$3,$H408/$G408,$H408-SUM($I408:BI408)))","v":0},{"$f":"IF(OR(BK$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BK$3,$H408/$G408,$H408-SUM($I408:BJ408)))","v":0},{"$f":"IF(OR(BL$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BL$3,$H408/$G408,$H408-SUM($I408:BK408)))","v":0},{"$f":"IF(OR(BM$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BM$3,$H408/$G408,$H408-SUM($I408:BL408)))","v":0},{"$f":"IF(OR(BN$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BN$3,$H408/$G408,$H408-SUM($I408:BM408)))","v":0},{"$f":"IF(OR(BO$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BO$3,$H408/$G408,$H408-SUM($I408:BN408)))","v":0},{"$f":"IF(OR(BP$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BP$3,$H408/$G408,$H408-SUM($I408:BO408)))","v":0},{"$f":"IF(OR(BQ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BQ$3,$H408/$G408,$H408-SUM($I408:BP408)))","v":0},{"$f":"IF(OR(BR$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BR$3,$H408/$G408,$H408-SUM($I408:BQ408)))","v":0},{"$f":"IF(OR(BS$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BS$3,$H408/$G408,$H408-SUM($I408:BR408)))","v":0},{"$f":"IF(OR(BT$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BT$3,$H408/$G408,$H408-SUM($I408:BS408)))","v":0},{"$f":"IF(OR(BU$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BU$3,$H408/$G408,$H408-SUM($I408:BT408)))","v":0},{"$f":"IF(OR(BV$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BV$3,$H408/$G408,$H408-SUM($I408:BU408)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G408","v":20},{"$f":"N404","v":24.282640086064518},null,{"$f":"IF(OR(J$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>J$3,$H409/$G409,$H409-SUM($I409:I409)))","v":0},{"$f":"IF(OR(K$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>K$3,$H409/$G409,$H409-SUM($I409:J409)))","v":0},{"$f":"IF(OR(L$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>L$3,$H409/$G409,$H409-SUM($I409:K409)))","v":0},{"$f":"IF(OR(M$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>M$3,$H409/$G409,$H409-SUM($I409:L409)))","v":0},{"$f":"IF(OR(N$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>N$3,$H409/$G409,$H409-SUM($I409:M409)))","v":0},{"$f":"IF(OR(O$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>O$3,$H409/$G409,$H409-SUM($I409:N409)))","v":1.214132004303226},{"$f":"IF(OR(P$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>P$3,$H409/$G409,$H409-SUM($I409:O409)))","v":1.214132004303226},{"$f":"IF(OR(Q$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Q$3,$H409/$G409,$H409-SUM($I409:P409)))","v":1.214132004303226},{"$f":"IF(OR(R$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>R$3,$H409/$G409,$H409-SUM($I409:Q409)))","v":1.214132004303226},{"$f":"IF(OR(S$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>S$3,$H409/$G409,$H409-SUM($I409:R409)))","v":1.214132004303226},{"$f":"IF(OR(T$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>T$3,$H409/$G409,$H409-SUM($I409:S409)))","v":1.214132004303226},{"$f":"IF(OR(U$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>U$3,$H409/$G409,$H409-SUM($I409:T409)))","v":1.214132004303226},{"$f":"IF(OR(V$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>V$3,$H409/$G409,$H409-SUM($I409:U409)))","v":1.214132004303226},{"$f":"IF(OR(W$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>W$3,$H409/$G409,$H409-SUM($I409:V409)))","v":1.214132004303226},{"$f":"IF(OR(X$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>X$3,$H409/$G409,$H409-SUM($I409:W409)))","v":1.214132004303226},{"$f":"IF(OR(Y$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Y$3,$H409/$G409,$H409-SUM($I409:X409)))","v":1.214132004303226},{"$f":"IF(OR(Z$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Z$3,$H409/$G409,$H409-SUM($I409:Y409)))","v":1.214132004303226},{"$f":"IF(OR(AA$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AA$3,$H409/$G409,$H409-SUM($I409:Z409)))","v":1.214132004303226},{"$f":"IF(OR(AB$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AB$3,$H409/$G409,$H409-SUM($I409:AA409)))","v":1.214132004303226},{"$f":"IF(OR(AC$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AC$3,$H409/$G409,$H409-SUM($I409:AB409)))","v":1.214132004303226},{"$f":"IF(OR(AD$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AD$3,$H409/$G409,$H409-SUM($I409:AC409)))","v":1.214132004303226},{"$f":"IF(OR(AE$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AE$3,$H409/$G409,$H409-SUM($I409:AD409)))","v":1.214132004303226},{"$f":"IF(OR(AF$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AF$3,$H409/$G409,$H409-SUM($I409:AE409)))","v":1.214132004303226},{"$f":"IF(OR(AG$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AG$3,$H409/$G409,$H409-SUM($I409:AF409)))","v":1.214132004303226},{"$f":"IF(OR(AH$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AH$3,$H409/$G409,$H409-SUM($I409:AG409)))","v":1.2141320043032202},{"$f":"IF(OR(AI$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AI$3,$H409/$G409,$H409-SUM($I409:AH409)))","v":0},{"$f":"IF(OR(AJ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AJ$3,$H409/$G409,$H409-SUM($I409:AI409)))","v":0},{"$f":"IF(OR(AK$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AK$3,$H409/$G409,$H409-SUM($I409:AJ409)))","v":0},{"$f":"IF(OR(AL$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AL$3,$H409/$G409,$H409-SUM($I409:AK409)))","v":0},{"$f":"IF(OR(AM$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AM$3,$H409/$G409,$H409-SUM($I409:AL409)))","v":0},{"$f":"IF(OR(AN$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AN$3,$H409/$G409,$H409-SUM($I409:AM409)))","v":0},{"$f":"IF(OR(AO$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AO$3,$H409/$G409,$H409-SUM($I409:AN409)))","v":0},{"$f":"IF(OR(AP$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AP$3,$H409/$G409,$H409-SUM($I409:AO409)))","v":0},{"$f":"IF(OR(AQ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AQ$3,$H409/$G409,$H409-SUM($I409:AP409)))","v":0},{"$f":"IF(OR(AR$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AR$3,$H409/$G409,$H409-SUM($I409:AQ409)))","v":0},{"$f":"IF(OR(AS$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AS$3,$H409/$G409,$H409-SUM($I409:AR409)))","v":0},{"$f":"IF(OR(AT$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AT$3,$H409/$G409,$H409-SUM($I409:AS409)))","v":0},{"$f":"IF(OR(AU$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AU$3,$H409/$G409,$H409-SUM($I409:AT409)))","v":0},{"$f":"IF(OR(AV$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AV$3,$H409/$G409,$H409-SUM($I409:AU409)))","v":0},{"$f":"IF(OR(AW$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AW$3,$H409/$G409,$H409-SUM($I409:AV409)))","v":0},{"$f":"IF(OR(AX$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AX$3,$H409/$G409,$H409-SUM($I409:AW409)))","v":0},{"$f":"IF(OR(AY$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AY$3,$H409/$G409,$H409-SUM($I409:AX409)))","v":0},{"$f":"IF(OR(AZ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AZ$3,$H409/$G409,$H409-SUM($I409:AY409)))","v":0},{"$f":"IF(OR(BA$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BA$3,$H409/$G409,$H409-SUM($I409:AZ409)))","v":0},{"$f":"IF(OR(BB$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BB$3,$H409/$G409,$H409-SUM($I409:BA409)))","v":0},{"$f":"IF(OR(BC$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BC$3,$H409/$G409,$H409-SUM($I409:BB409)))","v":0},{"$f":"IF(OR(BD$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BD$3,$H409/$G409,$H409-SUM($I409:BC409)))","v":0},{"$f":"IF(OR(BE$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BE$3,$H409/$G409,$H409-SUM($I409:BD409)))","v":0},{"$f":"IF(OR(BF$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BF$3,$H409/$G409,$H409-SUM($I409:BE409)))","v":0},{"$f":"IF(OR(BG$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BG$3,$H409/$G409,$H409-SUM($I409:BF409)))","v":0},{"$f":"IF(OR(BH$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BH$3,$H409/$G409,$H409-SUM($I409:BG409)))","v":0},{"$f":"IF(OR(BI$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BI$3,$H409/$G409,$H409-SUM($I409:BH409)))","v":0},{"$f":"IF(OR(BJ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BJ$3,$H409/$G409,$H409-SUM($I409:BI409)))","v":0},{"$f":"IF(OR(BK$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BK$3,$H409/$G409,$H409-SUM($I409:BJ409)))","v":0},{"$f":"IF(OR(BL$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BL$3,$H409/$G409,$H409-SUM($I409:BK409)))","v":0},{"$f":"IF(OR(BM$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BM$3,$H409/$G409,$H409-SUM($I409:BL409)))","v":0},{"$f":"IF(OR(BN$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BN$3,$H409/$G409,$H409-SUM($I409:BM409)))","v":0},{"$f":"IF(OR(BO$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BO$3,$H409/$G409,$H409-SUM($I409:BN409)))","v":0},{"$f":"IF(OR(BP$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BP$3,$H409/$G409,$H409-SUM($I409:BO409)))","v":0},{"$f":"IF(OR(BQ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BQ$3,$H409/$G409,$H409-SUM($I409:BP409)))","v":0},{"$f":"IF(OR(BR$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BR$3,$H409/$G409,$H409-SUM($I409:BQ409)))","v":0},{"$f":"IF(OR(BS$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BS$3,$H409/$G409,$H409-SUM($I409:BR409)))","v":0},{"$f":"IF(OR(BT$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BT$3,$H409/$G409,$H409-SUM($I409:BS409)))","v":0},{"$f":"IF(OR(BU$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BU$3,$H409/$G409,$H409-SUM($I409:BT409)))","v":0},{"$f":"IF(OR(BV$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BV$3,$H409/$G409,$H409-SUM($I409:BU409)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A393)","v":15},{"$f":"O404","v":4.0690312950577736},null,{"$f":"IF(OR(J$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>J$3,$H410/$G410,$H410-SUM($I410:I410)))","v":0},{"$f":"IF(OR(K$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>K$3,$H410/$G410,$H410-SUM($I410:J410)))","v":0},{"$f":"IF(OR(L$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>L$3,$H410/$G410,$H410-SUM($I410:K410)))","v":0},{"$f":"IF(OR(M$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>M$3,$H410/$G410,$H410-SUM($I410:L410)))","v":0},{"$f":"IF(OR(N$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>N$3,$H410/$G410,$H410-SUM($I410:M410)))","v":0},{"$f":"IF(OR(O$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>O$3,$H410/$G410,$H410-SUM($I410:N410)))","v":0},{"$f":"IF(OR(P$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>P$3,$H410/$G410,$H410-SUM($I410:O410)))","v":0.27126875300385156},{"$f":"IF(OR(Q$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Q$3,$H410/$G410,$H410-SUM($I410:P410)))","v":0.27126875300385156},{"$f":"IF(OR(R$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>R$3,$H410/$G410,$H410-SUM($I410:Q410)))","v":0.27126875300385156},{"$f":"IF(OR(S$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>S$3,$H410/$G410,$H410-SUM($I410:R410)))","v":0.27126875300385156},{"$f":"IF(OR(T$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>T$3,$H410/$G410,$H410-SUM($I410:S410)))","v":0.27126875300385156},{"$f":"IF(OR(U$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>U$3,$H410/$G410,$H410-SUM($I410:T410)))","v":0.27126875300385156},{"$f":"IF(OR(V$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>V$3,$H410/$G410,$H410-SUM($I410:U410)))","v":0.27126875300385156},{"$f":"IF(OR(W$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>W$3,$H410/$G410,$H410-SUM($I410:V410)))","v":0.27126875300385156},{"$f":"IF(OR(X$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>X$3,$H410/$G410,$H410-SUM($I410:W410)))","v":0.27126875300385156},{"$f":"IF(OR(Y$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Y$3,$H410/$G410,$H410-SUM($I410:X410)))","v":0.27126875300385156},{"$f":"IF(OR(Z$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Z$3,$H410/$G410,$H410-SUM($I410:Y410)))","v":0.27126875300385156},{"$f":"IF(OR(AA$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AA$3,$H410/$G410,$H410-SUM($I410:Z410)))","v":0.27126875300385156},{"$f":"IF(OR(AB$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AB$3,$H410/$G410,$H410-SUM($I410:AA410)))","v":0.27126875300385156},{"$f":"IF(OR(AC$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AC$3,$H410/$G410,$H410-SUM($I410:AB410)))","v":0.27126875300385156},{"$f":"IF(OR(AD$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AD$3,$H410/$G410,$H410-SUM($I410:AC410)))","v":0.27126875300385311},{"$f":"IF(OR(AE$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AE$3,$H410/$G410,$H410-SUM($I410:AD410)))","v":0},{"$f":"IF(OR(AF$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AF$3,$H410/$G410,$H410-SUM($I410:AE410)))","v":0},{"$f":"IF(OR(AG$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AG$3,$H410/$G410,$H410-SUM($I410:AF410)))","v":0},{"$f":"IF(OR(AH$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AH$3,$H410/$G410,$H410-SUM($I410:AG410)))","v":0},{"$f":"IF(OR(AI$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AI$3,$H410/$G410,$H410-SUM($I410:AH410)))","v":0},{"$f":"IF(OR(AJ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AJ$3,$H410/$G410,$H410-SUM($I410:AI410)))","v":0},{"$f":"IF(OR(AK$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AK$3,$H410/$G410,$H410-SUM($I410:AJ410)))","v":0},{"$f":"IF(OR(AL$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AL$3,$H410/$G410,$H410-SUM($I410:AK410)))","v":0},{"$f":"IF(OR(AM$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AM$3,$H410/$G410,$H410-SUM($I410:AL410)))","v":0},{"$f":"IF(OR(AN$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AN$3,$H410/$G410,$H410-SUM($I410:AM410)))","v":0},{"$f":"IF(OR(AO$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AO$3,$H410/$G410,$H410-SUM($I410:AN410)))","v":0},{"$f":"IF(OR(AP$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AP$3,$H410/$G410,$H410-SUM($I410:AO410)))","v":0},{"$f":"IF(OR(AQ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AQ$3,$H410/$G410,$H410-SUM($I410:AP410)))","v":0},{"$f":"IF(OR(AR$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AR$3,$H410/$G410,$H410-SUM($I410:AQ410)))","v":0},{"$f":"IF(OR(AS$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AS$3,$H410/$G410,$H410-SUM($I410:AR410)))","v":0},{"$f":"IF(OR(AT$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AT$3,$H410/$G410,$H410-SUM($I410:AS410)))","v":0},{"$f":"IF(OR(AU$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AU$3,$H410/$G410,$H410-SUM($I410:AT410)))","v":0},{"$f":"IF(OR(AV$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AV$3,$H410/$G410,$H410-SUM($I410:AU410)))","v":0},{"$f":"IF(OR(AW$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AW$3,$H410/$G410,$H410-SUM($I410:AV410)))","v":0},{"$f":"IF(OR(AX$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AX$3,$H410/$G410,$H410-SUM($I410:AW410)))","v":0},{"$f":"IF(OR(AY$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AY$3,$H410/$G410,$H410-SUM($I410:AX410)))","v":0},{"$f":"IF(OR(AZ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AZ$3,$H410/$G410,$H410-SUM($I410:AY410)))","v":0},{"$f":"IF(OR(BA$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BA$3,$H410/$G410,$H410-SUM($I410:AZ410)))","v":0},{"$f":"IF(OR(BB$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BB$3,$H410/$G410,$H410-SUM($I410:BA410)))","v":0},{"$f":"IF(OR(BC$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BC$3,$H410/$G410,$H410-SUM($I410:BB410)))","v":0},{"$f":"IF(OR(BD$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BD$3,$H410/$G410,$H410-SUM($I410:BC410)))","v":0},{"$f":"IF(OR(BE$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BE$3,$H410/$G410,$H410-SUM($I410:BD410)))","v":0},{"$f":"IF(OR(BF$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BF$3,$H410/$G410,$H410-SUM($I410:BE410)))","v":0},{"$f":"IF(OR(BG$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BG$3,$H410/$G410,$H410-SUM($I410:BF410)))","v":0},{"$f":"IF(OR(BH$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BH$3,$H410/$G410,$H410-SUM($I410:BG410)))","v":0},{"$f":"IF(OR(BI$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BI$3,$H410/$G410,$H410-SUM($I410:BH410)))","v":0},{"$f":"IF(OR(BJ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BJ$3,$H410/$G410,$H410-SUM($I410:BI410)))","v":0},{"$f":"IF(OR(BK$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BK$3,$H410/$G410,$H410-SUM($I410:BJ410)))","v":0},{"$f":"IF(OR(BL$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BL$3,$H410/$G410,$H410-SUM($I410:BK410)))","v":0},{"$f":"IF(OR(BM$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BM$3,$H410/$G410,$H410-SUM($I410:BL410)))","v":0},{"$f":"IF(OR(BN$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BN$3,$H410/$G410,$H410-SUM($I410:BM410)))","v":0},{"$f":"IF(OR(BO$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BO$3,$H410/$G410,$H410-SUM($I410:BN410)))","v":0},{"$f":"IF(OR(BP$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BP$3,$H410/$G410,$H410-SUM($I410:BO410)))","v":0},{"$f":"IF(OR(BQ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BQ$3,$H410/$G410,$H410-SUM($I410:BP410)))","v":0},{"$f":"IF(OR(BR$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BR$3,$H410/$G410,$H410-SUM($I410:BQ410)))","v":0},{"$f":"IF(OR(BS$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BS$3,$H410/$G410,$H410-SUM($I410:BR410)))","v":0},{"$f":"IF(OR(BT$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BT$3,$H410/$G410,$H410-SUM($I410:BS410)))","v":0},{"$f":"IF(OR(BU$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BU$3,$H410/$G410,$H410-SUM($I410:BT410)))","v":0},{"$f":"IF(OR(BV$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BV$3,$H410/$G410,$H410-SUM($I410:BU410)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G410","v":15},{"$f":"P404","v":1.1511698305326197},null,{"$f":"IF(OR(J$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>J$3,$H411/$G411,$H411-SUM($I411:I411)))","v":0},{"$f":"IF(OR(K$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>K$3,$H411/$G411,$H411-SUM($I411:J411)))","v":0},{"$f":"IF(OR(L$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>L$3,$H411/$G411,$H411-SUM($I411:K411)))","v":0},{"$f":"IF(OR(M$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>M$3,$H411/$G411,$H411-SUM($I411:L411)))","v":0},{"$f":"IF(OR(N$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>N$3,$H411/$G411,$H411-SUM($I411:M411)))","v":0},{"$f":"IF(OR(O$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>O$3,$H411/$G411,$H411-SUM($I411:N411)))","v":0},{"$f":"IF(OR(P$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>P$3,$H411/$G411,$H411-SUM($I411:O411)))","v":0},{"$f":"IF(OR(Q$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Q$3,$H411/$G411,$H411-SUM($I411:P411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(R$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>R$3,$H411/$G411,$H411-SUM($I411:Q411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(S$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>S$3,$H411/$G411,$H411-SUM($I411:R411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(T$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>T$3,$H411/$G411,$H411-SUM($I411:S411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(U$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>U$3,$H411/$G411,$H411-SUM($I411:T411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(V$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>V$3,$H411/$G411,$H411-SUM($I411:U411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(W$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>W$3,$H411/$G411,$H411-SUM($I411:V411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(X$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>X$3,$H411/$G411,$H411-SUM($I411:W411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(Y$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Y$3,$H411/$G411,$H411-SUM($I411:X411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(Z$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Z$3,$H411/$G411,$H411-SUM($I411:Y411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(AA$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AA$3,$H411/$G411,$H411-SUM($I411:Z411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(AB$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AB$3,$H411/$G411,$H411-SUM($I411:AA411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(AC$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AC$3,$H411/$G411,$H411-SUM($I411:AB411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(AD$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AD$3,$H411/$G411,$H411-SUM($I411:AC411)))","v":7.6744655368841314E-2},{"$f":"IF(OR(AE$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AE$3,$H411/$G411,$H411-SUM($I411:AD411)))","v":7.6744655368841119E-2},{"$f":"IF(OR(AF$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AF$3,$H411/$G411,$H411-SUM($I411:AE411)))","v":0},{"$f":"IF(OR(AG$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AG$3,$H411/$G411,$H411-SUM($I411:AF411)))","v":0},{"$f":"IF(OR(AH$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AH$3,$H411/$G411,$H411-SUM($I411:AG411)))","v":0},{"$f":"IF(OR(AI$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AI$3,$H411/$G411,$H411-SUM($I411:AH411)))","v":0},{"$f":"IF(OR(AJ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AJ$3,$H411/$G411,$H411-SUM($I411:AI411)))","v":0},{"$f":"IF(OR(AK$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AK$3,$H411/$G411,$H411-SUM($I411:AJ411)))","v":0},{"$f":"IF(OR(AL$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AL$3,$H411/$G411,$H411-SUM($I411:AK411)))","v":0},{"$f":"IF(OR(AM$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AM$3,$H411/$G411,$H411-SUM($I411:AL411)))","v":0},{"$f":"IF(OR(AN$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AN$3,$H411/$G411,$H411-SUM($I411:AM411)))","v":0},{"$f":"IF(OR(AO$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AO$3,$H411/$G411,$H411-SUM($I411:AN411)))","v":0},{"$f":"IF(OR(AP$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AP$3,$H411/$G411,$H411-SUM($I411:AO411)))","v":0},{"$f":"IF(OR(AQ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AQ$3,$H411/$G411,$H411-SUM($I411:AP411)))","v":0},{"$f":"IF(OR(AR$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AR$3,$H411/$G411,$H411-SUM($I411:AQ411)))","v":0},{"$f":"IF(OR(AS$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AS$3,$H411/$G411,$H411-SUM($I411:AR411)))","v":0},{"$f":"IF(OR(AT$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AT$3,$H411/$G411,$H411-SUM($I411:AS411)))","v":0},{"$f":"IF(OR(AU$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AU$3,$H411/$G411,$H411-SUM($I411:AT411)))","v":0},{"$f":"IF(OR(AV$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AV$3,$H411/$G411,$H411-SUM($I411:AU411)))","v":0},{"$f":"IF(OR(AW$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AW$3,$H411/$G411,$H411-SUM($I411:AV411)))","v":0},{"$f":"IF(OR(AX$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AX$3,$H411/$G411,$H411-SUM($I411:AW411)))","v":0},{"$f":"IF(OR(AY$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AY$3,$H411/$G411,$H411-SUM($I411:AX411)))","v":0},{"$f":"IF(OR(AZ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AZ$3,$H411/$G411,$H411-SUM($I411:AY411)))","v":0},{"$f":"IF(OR(BA$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BA$3,$H411/$G411,$H411-SUM($I411:AZ411)))","v":0},{"$f":"IF(OR(BB$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BB$3,$H411/$G411,$H411-SUM($I411:BA411)))","v":0},{"$f":"IF(OR(BC$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BC$3,$H411/$G411,$H411-SUM($I411:BB411)))","v":0},{"$f":"IF(OR(BD$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BD$3,$H411/$G411,$H411-SUM($I411:BC411)))","v":0},{"$f":"IF(OR(BE$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BE$3,$H411/$G411,$H411-SUM($I411:BD411)))","v":0},{"$f":"IF(OR(BF$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BF$3,$H411/$G411,$H411-SUM($I411:BE411)))","v":0},{"$f":"IF(OR(BG$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BG$3,$H411/$G411,$H411-SUM($I411:BF411)))","v":0},{"$f":"IF(OR(BH$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BH$3,$H411/$G411,$H411-SUM($I411:BG411)))","v":0},{"$f":"IF(OR(BI$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BI$3,$H411/$G411,$H411-SUM($I411:BH411)))","v":0},{"$f":"IF(OR(BJ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BJ$3,$H411/$G411,$H411-SUM($I411:BI411)))","v":0},{"$f":"IF(OR(BK$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BK$3,$H411/$G411,$H411-SUM($I411:BJ411)))","v":0},{"$f":"IF(OR(BL$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BL$3,$H411/$G411,$H411-SUM($I411:BK411)))","v":0},{"$f":"IF(OR(BM$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BM$3,$H411/$G411,$H411-SUM($I411:BL411)))","v":0},{"$f":"IF(OR(BN$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BN$3,$H411/$G411,$H411-SUM($I411:BM411)))","v":0},{"$f":"IF(OR(BO$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BO$3,$H411/$G411,$H411-SUM($I411:BN411)))","v":0},{"$f":"IF(OR(BP$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BP$3,$H411/$G411,$H411-SUM($I411:BO411)))","v":0},{"$f":"IF(OR(BQ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BQ$3,$H411/$G411,$H411-SUM($I411:BP411)))","v":0},{"$f":"IF(OR(BR$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BR$3,$H411/$G411,$H411-SUM($I411:BQ411)))","v":0},{"$f":"IF(OR(BS$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BS$3,$H411/$G411,$H411-SUM($I411:BR411)))","v":0},{"$f":"IF(OR(BT$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BT$3,$H411/$G411,$H411-SUM($I411:BS411)))","v":0},{"$f":"IF(OR(BU$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BU$3,$H411/$G411,$H411-SUM($I411:BT411)))","v":0},{"$f":"IF(OR(BV$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BV$3,$H411/$G411,$H411-SUM($I411:BU411)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G411","v":15},{"$f":"Q404","v":1.8158468334593754},null,{"$f":"IF(OR(J$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>J$3,$H412/$G412,$H412-SUM($I412:I412)))","v":0},{"$f":"IF(OR(K$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>K$3,$H412/$G412,$H412-SUM($I412:J412)))","v":0},{"$f":"IF(OR(L$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>L$3,$H412/$G412,$H412-SUM($I412:K412)))","v":0},{"$f":"IF(OR(M$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>M$3,$H412/$G412,$H412-SUM($I412:L412)))","v":0},{"$f":"IF(OR(N$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>N$3,$H412/$G412,$H412-SUM($I412:M412)))","v":0},{"$f":"IF(OR(O$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>O$3,$H412/$G412,$H412-SUM($I412:N412)))","v":0},{"$f":"IF(OR(P$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>P$3,$H412/$G412,$H412-SUM($I412:O412)))","v":0},{"$f":"IF(OR(Q$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Q$3,$H412/$G412,$H412-SUM($I412:P412)))","v":0},{"$f":"IF(OR(R$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>R$3,$H412/$G412,$H412-SUM($I412:Q412)))","v":0.12105645556395836},{"$f":"IF(OR(S$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>S$3,$H412/$G412,$H412-SUM($I412:R412)))","v":0.12105645556395836},{"$f":"IF(OR(T$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>T$3,$H412/$G412,$H412-SUM($I412:S412)))","v":0.12105645556395836},{"$f":"IF(OR(U$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>U$3,$H412/$G412,$H412-SUM($I412:T412)))","v":0.12105645556395836},{"$f":"IF(OR(V$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>V$3,$H412/$G412,$H412-SUM($I412:U412)))","v":0.12105645556395836},{"$f":"IF(OR(W$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>W$3,$H412/$G412,$H412-SUM($I412:V412)))","v":0.12105645556395836},{"$f":"IF(OR(X$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>X$3,$H412/$G412,$H412-SUM($I412:W412)))","v":0.12105645556395836},{"$f":"IF(OR(Y$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Y$3,$H412/$G412,$H412-SUM($I412:X412)))","v":0.12105645556395836},{"$f":"IF(OR(Z$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Z$3,$H412/$G412,$H412-SUM($I412:Y412)))","v":0.12105645556395836},{"$f":"IF(OR(AA$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AA$3,$H412/$G412,$H412-SUM($I412:Z412)))","v":0.12105645556395836},{"$f":"IF(OR(AB$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AB$3,$H412/$G412,$H412-SUM($I412:AA412)))","v":0.12105645556395836},{"$f":"IF(OR(AC$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AC$3,$H412/$G412,$H412-SUM($I412:AB412)))","v":0.12105645556395836},{"$f":"IF(OR(AD$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AD$3,$H412/$G412,$H412-SUM($I412:AC412)))","v":0.12105645556395836},{"$f":"IF(OR(AE$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AE$3,$H412/$G412,$H412-SUM($I412:AD412)))","v":0.12105645556395836},{"$f":"IF(OR(AF$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AF$3,$H412/$G412,$H412-SUM($I412:AE412)))","v":0.12105645556395817},{"$f":"IF(OR(AG$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AG$3,$H412/$G412,$H412-SUM($I412:AF412)))","v":0},{"$f":"IF(OR(AH$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AH$3,$H412/$G412,$H412-SUM($I412:AG412)))","v":0},{"$f":"IF(OR(AI$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AI$3,$H412/$G412,$H412-SUM($I412:AH412)))","v":0},{"$f":"IF(OR(AJ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AJ$3,$H412/$G412,$H412-SUM($I412:AI412)))","v":0},{"$f":"IF(OR(AK$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AK$3,$H412/$G412,$H412-SUM($I412:AJ412)))","v":0},{"$f":"IF(OR(AL$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AL$3,$H412/$G412,$H412-SUM($I412:AK412)))","v":0},{"$f":"IF(OR(AM$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AM$3,$H412/$G412,$H412-SUM($I412:AL412)))","v":0},{"$f":"IF(OR(AN$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AN$3,$H412/$G412,$H412-SUM($I412:AM412)))","v":0},{"$f":"IF(OR(AO$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AO$3,$H412/$G412,$H412-SUM($I412:AN412)))","v":0},{"$f":"IF(OR(AP$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AP$3,$H412/$G412,$H412-SUM($I412:AO412)))","v":0},{"$f":"IF(OR(AQ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AQ$3,$H412/$G412,$H412-SUM($I412:AP412)))","v":0},{"$f":"IF(OR(AR$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AR$3,$H412/$G412,$H412-SUM($I412:AQ412)))","v":0},{"$f":"IF(OR(AS$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AS$3,$H412/$G412,$H412-SUM($I412:AR412)))","v":0},{"$f":"IF(OR(AT$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AT$3,$H412/$G412,$H412-SUM($I412:AS412)))","v":0},{"$f":"IF(OR(AU$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AU$3,$H412/$G412,$H412-SUM($I412:AT412)))","v":0},{"$f":"IF(OR(AV$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AV$3,$H412/$G412,$H412-SUM($I412:AU412)))","v":0},{"$f":"IF(OR(AW$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AW$3,$H412/$G412,$H412-SUM($I412:AV412)))","v":0},{"$f":"IF(OR(AX$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AX$3,$H412/$G412,$H412-SUM($I412:AW412)))","v":0},{"$f":"IF(OR(AY$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AY$3,$H412/$G412,$H412-SUM($I412:AX412)))","v":0},{"$f":"IF(OR(AZ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AZ$3,$H412/$G412,$H412-SUM($I412:AY412)))","v":0},{"$f":"IF(OR(BA$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BA$3,$H412/$G412,$H412-SUM($I412:AZ412)))","v":0},{"$f":"IF(OR(BB$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BB$3,$H412/$G412,$H412-SUM($I412:BA412)))","v":0},{"$f":"IF(OR(BC$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BC$3,$H412/$G412,$H412-SUM($I412:BB412)))","v":0},{"$f":"IF(OR(BD$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BD$3,$H412/$G412,$H412-SUM($I412:BC412)))","v":0},{"$f":"IF(OR(BE$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BE$3,$H412/$G412,$H412-SUM($I412:BD412)))","v":0},{"$f":"IF(OR(BF$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BF$3,$H412/$G412,$H412-SUM($I412:BE412)))","v":0},{"$f":"IF(OR(BG$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BG$3,$H412/$G412,$H412-SUM($I412:BF412)))","v":0},{"$f":"IF(OR(BH$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BH$3,$H412/$G412,$H412-SUM($I412:BG412)))","v":0},{"$f":"IF(OR(BI$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BI$3,$H412/$G412,$H412-SUM($I412:BH412)))","v":0},{"$f":"IF(OR(BJ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BJ$3,$H412/$G412,$H412-SUM($I412:BI412)))","v":0},{"$f":"IF(OR(BK$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BK$3,$H412/$G412,$H412-SUM($I412:BJ412)))","v":0},{"$f":"IF(OR(BL$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BL$3,$H412/$G412,$H412-SUM($I412:BK412)))","v":0},{"$f":"IF(OR(BM$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BM$3,$H412/$G412,$H412-SUM($I412:BL412)))","v":0},{"$f":"IF(OR(BN$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BN$3,$H412/$G412,$H412-SUM($I412:BM412)))","v":0},{"$f":"IF(OR(BO$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BO$3,$H412/$G412,$H412-SUM($I412:BN412)))","v":0},{"$f":"IF(OR(BP$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BP$3,$H412/$G412,$H412-SUM($I412:BO412)))","v":0},{"$f":"IF(OR(BQ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BQ$3,$H412/$G412,$H412-SUM($I412:BP412)))","v":0},{"$f":"IF(OR(BR$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BR$3,$H412/$G412,$H412-SUM($I412:BQ412)))","v":0},{"$f":"IF(OR(BS$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BS$3,$H412/$G412,$H412-SUM($I412:BR412)))","v":0},{"$f":"IF(OR(BT$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BT$3,$H412/$G412,$H412-SUM($I412:BS412)))","v":0},{"$f":"IF(OR(BU$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BU$3,$H412/$G412,$H412-SUM($I412:BT412)))","v":0},{"$f":"IF(OR(BV$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BV$3,$H412/$G412,$H412-SUM($I412:BU412)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G412","v":15},{"$f":"R404","v":3.0211461989121076},null,{"$f":"IF(OR(J$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>J$3,$H413/$G413,$H413-SUM($I413:I413)))","v":0},{"$f":"IF(OR(K$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>K$3,$H413/$G413,$H413-SUM($I413:J413)))","v":0},{"$f":"IF(OR(L$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>L$3,$H413/$G413,$H413-SUM($I413:K413)))","v":0},{"$f":"IF(OR(M$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>M$3,$H413/$G413,$H413-SUM($I413:L413)))","v":0},{"$f":"IF(OR(N$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>N$3,$H413/$G413,$H413-SUM($I413:M413)))","v":0},{"$f":"IF(OR(O$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>O$3,$H413/$G413,$H413-SUM($I413:N413)))","v":0},{"$f":"IF(OR(P$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>P$3,$H413/$G413,$H413-SUM($I413:O413)))","v":0},{"$f":"IF(OR(Q$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Q$3,$H413/$G413,$H413-SUM($I413:P413)))","v":0},{"$f":"IF(OR(R$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>R$3,$H413/$G413,$H413-SUM($I413:Q413)))","v":0},{"$f":"IF(OR(S$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>S$3,$H413/$G413,$H413-SUM($I413:R413)))","v":0.20140974659414052},{"$f":"IF(OR(T$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>T$3,$H413/$G413,$H413-SUM($I413:S413)))","v":0.20140974659414052},{"$f":"IF(OR(U$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>U$3,$H413/$G413,$H413-SUM($I413:T413)))","v":0.20140974659414052},{"$f":"IF(OR(V$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>V$3,$H413/$G413,$H413-SUM($I413:U413)))","v":0.20140974659414052},{"$f":"IF(OR(W$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>W$3,$H413/$G413,$H413-SUM($I413:V413)))","v":0.20140974659414052},{"$f":"IF(OR(X$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>X$3,$H413/$G413,$H413-SUM($I413:W413)))","v":0.20140974659414052},{"$f":"IF(OR(Y$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Y$3,$H413/$G413,$H413-SUM($I413:X413)))","v":0.20140974659414052},{"$f":"IF(OR(Z$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Z$3,$H413/$G413,$H413-SUM($I413:Y413)))","v":0.20140974659414052},{"$f":"IF(OR(AA$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AA$3,$H413/$G413,$H413-SUM($I413:Z413)))","v":0.20140974659414052},{"$f":"IF(OR(AB$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AB$3,$H413/$G413,$H413-SUM($I413:AA413)))","v":0.20140974659414052},{"$f":"IF(OR(AC$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AC$3,$H413/$G413,$H413-SUM($I413:AB413)))","v":0.20140974659414052},{"$f":"IF(OR(AD$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AD$3,$H413/$G413,$H413-SUM($I413:AC413)))","v":0.20140974659414052},{"$f":"IF(OR(AE$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AE$3,$H413/$G413,$H413-SUM($I413:AD413)))","v":0.20140974659414052},{"$f":"IF(OR(AF$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AF$3,$H413/$G413,$H413-SUM($I413:AE413)))","v":0.20140974659414052},{"$f":"IF(OR(AG$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AG$3,$H413/$G413,$H413-SUM($I413:AF413)))","v":0.20140974659413979},{"$f":"IF(OR(AH$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AH$3,$H413/$G413,$H413-SUM($I413:AG413)))","v":0},{"$f":"IF(OR(AI$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AI$3,$H413/$G413,$H413-SUM($I413:AH413)))","v":0},{"$f":"IF(OR(AJ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AJ$3,$H413/$G413,$H413-SUM($I413:AI413)))","v":0},{"$f":"IF(OR(AK$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AK$3,$H413/$G413,$H413-SUM($I413:AJ413)))","v":0},{"$f":"IF(OR(AL$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AL$3,$H413/$G413,$H413-SUM($I413:AK413)))","v":0},{"$f":"IF(OR(AM$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AM$3,$H413/$G413,$H413-SUM($I413:AL413)))","v":0},{"$f":"IF(OR(AN$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AN$3,$H413/$G413,$H413-SUM($I413:AM413)))","v":0},{"$f":"IF(OR(AO$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AO$3,$H413/$G413,$H413-SUM($I413:AN413)))","v":0},{"$f":"IF(OR(AP$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AP$3,$H413/$G413,$H413-SUM($I413:AO413)))","v":0},{"$f":"IF(OR(AQ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AQ$3,$H413/$G413,$H413-SUM($I413:AP413)))","v":0},{"$f":"IF(OR(AR$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AR$3,$H413/$G413,$H413-SUM($I413:AQ413)))","v":0},{"$f":"IF(OR(AS$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AS$3,$H413/$G413,$H413-SUM($I413:AR413)))","v":0},{"$f":"IF(OR(AT$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AT$3,$H413/$G413,$H413-SUM($I413:AS413)))","v":0},{"$f":"IF(OR(AU$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AU$3,$H413/$G413,$H413-SUM($I413:AT413)))","v":0},{"$f":"IF(OR(AV$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AV$3,$H413/$G413,$H413-SUM($I413:AU413)))","v":0},{"$f":"IF(OR(AW$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AW$3,$H413/$G413,$H413-SUM($I413:AV413)))","v":0},{"$f":"IF(OR(AX$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AX$3,$H413/$G413,$H413-SUM($I413:AW413)))","v":0},{"$f":"IF(OR(AY$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AY$3,$H413/$G413,$H413-SUM($I413:AX413)))","v":0},{"$f":"IF(OR(AZ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AZ$3,$H413/$G413,$H413-SUM($I413:AY413)))","v":0},{"$f":"IF(OR(BA$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BA$3,$H413/$G413,$H413-SUM($I413:AZ413)))","v":0},{"$f":"IF(OR(BB$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BB$3,$H413/$G413,$H413-SUM($I413:BA413)))","v":0},{"$f":"IF(OR(BC$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BC$3,$H413/$G413,$H413-SUM($I413:BB413)))","v":0},{"$f":"IF(OR(BD$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BD$3,$H413/$G413,$H413-SUM($I413:BC413)))","v":0},{"$f":"IF(OR(BE$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BE$3,$H413/$G413,$H413-SUM($I413:BD413)))","v":0},{"$f":"IF(OR(BF$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BF$3,$H413/$G413,$H413-SUM($I413:BE413)))","v":0},{"$f":"IF(OR(BG$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BG$3,$H413/$G413,$H413-SUM($I413:BF413)))","v":0},{"$f":"IF(OR(BH$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BH$3,$H413/$G413,$H413-SUM($I413:BG413)))","v":0},{"$f":"IF(OR(BI$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BI$3,$H413/$G413,$H413-SUM($I413:BH413)))","v":0},{"$f":"IF(OR(BJ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BJ$3,$H413/$G413,$H413-SUM($I413:BI413)))","v":0},{"$f":"IF(OR(BK$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BK$3,$H413/$G413,$H413-SUM($I413:BJ413)))","v":0},{"$f":"IF(OR(BL$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BL$3,$H413/$G413,$H413-SUM($I413:BK413)))","v":0},{"$f":"IF(OR(BM$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BM$3,$H413/$G413,$H413-SUM($I413:BL413)))","v":0},{"$f":"IF(OR(BN$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BN$3,$H413/$G413,$H413-SUM($I413:BM413)))","v":0},{"$f":"IF(OR(BO$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BO$3,$H413/$G413,$H413-SUM($I413:BN413)))","v":0},{"$f":"IF(OR(BP$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BP$3,$H413/$G413,$H413-SUM($I413:BO413)))","v":0},{"$f":"IF(OR(BQ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BQ$3,$H413/$G413,$H413-SUM($I413:BP413)))","v":0},{"$f":"IF(OR(BR$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BR$3,$H413/$G413,$H413-SUM($I413:BQ413)))","v":0},{"$f":"IF(OR(BS$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BS$3,$H413/$G413,$H413-SUM($I413:BR413)))","v":0},{"$f":"IF(OR(BT$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BT$3,$H413/$G413,$H413-SUM($I413:BS413)))","v":0},{"$f":"IF(OR(BU$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BU$3,$H413/$G413,$H413-SUM($I413:BT413)))","v":0},{"$f":"IF(OR(BV$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BV$3,$H413/$G413,$H413-SUM($I413:BU413)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G413","v":15},{"$f":"S404","v":2.9373186731097389},null,{"$f":"IF(OR(J$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>J$3,$H414/$G414,$H414-SUM($I414:I414)))","v":0},{"$f":"IF(OR(K$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>K$3,$H414/$G414,$H414-SUM($I414:J414)))","v":0},{"$f":"IF(OR(L$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>L$3,$H414/$G414,$H414-SUM($I414:K414)))","v":0},{"$f":"IF(OR(M$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>M$3,$H414/$G414,$H414-SUM($I414:L414)))","v":0},{"$f":"IF(OR(N$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>N$3,$H414/$G414,$H414-SUM($I414:M414)))","v":0},{"$f":"IF(OR(O$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>O$3,$H414/$G414,$H414-SUM($I414:N414)))","v":0},{"$f":"IF(OR(P$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>P$3,$H414/$G414,$H414-SUM($I414:O414)))","v":0},{"$f":"IF(OR(Q$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Q$3,$H414/$G414,$H414-SUM($I414:P414)))","v":0},{"$f":"IF(OR(R$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>R$3,$H414/$G414,$H414-SUM($I414:Q414)))","v":0},{"$f":"IF(OR(S$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>S$3,$H414/$G414,$H414-SUM($I414:R414)))","v":0},{"$f":"IF(OR(T$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>T$3,$H414/$G414,$H414-SUM($I414:S414)))","v":0.19582124487398259},{"$f":"IF(OR(U$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>U$3,$H414/$G414,$H414-SUM($I414:T414)))","v":0.19582124487398259},{"$f":"IF(OR(V$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>V$3,$H414/$G414,$H414-SUM($I414:U414)))","v":0.19582124487398259},{"$f":"IF(OR(W$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>W$3,$H414/$G414,$H414-SUM($I414:V414)))","v":0.19582124487398259},{"$f":"IF(OR(X$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>X$3,$H414/$G414,$H414-SUM($I414:W414)))","v":0.19582124487398259},{"$f":"IF(OR(Y$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Y$3,$H414/$G414,$H414-SUM($I414:X414)))","v":0.19582124487398259},{"$f":"IF(OR(Z$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Z$3,$H414/$G414,$H414-SUM($I414:Y414)))","v":0.19582124487398259},{"$f":"IF(OR(AA$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AA$3,$H414/$G414,$H414-SUM($I414:Z414)))","v":0.19582124487398259},{"$f":"IF(OR(AB$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AB$3,$H414/$G414,$H414-SUM($I414:AA414)))","v":0.19582124487398259},{"$f":"IF(OR(AC$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AC$3,$H414/$G414,$H414-SUM($I414:AB414)))","v":0.19582124487398259},{"$f":"IF(OR(AD$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AD$3,$H414/$G414,$H414-SUM($I414:AC414)))","v":0.19582124487398259},{"$f":"IF(OR(AE$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AE$3,$H414/$G414,$H414-SUM($I414:AD414)))","v":0.19582124487398259},{"$f":"IF(OR(AF$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AF$3,$H414/$G414,$H414-SUM($I414:AE414)))","v":0.19582124487398259},{"$f":"IF(OR(AG$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AG$3,$H414/$G414,$H414-SUM($I414:AF414)))","v":0.19582124487398259},{"$f":"IF(OR(AH$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AH$3,$H414/$G414,$H414-SUM($I414:AG414)))","v":0.19582124487398289},{"$f":"IF(OR(AI$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AI$3,$H414/$G414,$H414-SUM($I414:AH414)))","v":0},{"$f":"IF(OR(AJ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AJ$3,$H414/$G414,$H414-SUM($I414:AI414)))","v":0},{"$f":"IF(OR(AK$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AK$3,$H414/$G414,$H414-SUM($I414:AJ414)))","v":0},{"$f":"IF(OR(AL$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AL$3,$H414/$G414,$H414-SUM($I414:AK414)))","v":0},{"$f":"IF(OR(AM$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AM$3,$H414/$G414,$H414-SUM($I414:AL414)))","v":0},{"$f":"IF(OR(AN$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AN$3,$H414/$G414,$H414-SUM($I414:AM414)))","v":0},{"$f":"IF(OR(AO$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AO$3,$H414/$G414,$H414-SUM($I414:AN414)))","v":0},{"$f":"IF(OR(AP$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AP$3,$H414/$G414,$H414-SUM($I414:AO414)))","v":0},{"$f":"IF(OR(AQ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AQ$3,$H414/$G414,$H414-SUM($I414:AP414)))","v":0},{"$f":"IF(OR(AR$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AR$3,$H414/$G414,$H414-SUM($I414:AQ414)))","v":0},{"$f":"IF(OR(AS$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AS$3,$H414/$G414,$H414-SUM($I414:AR414)))","v":0},{"$f":"IF(OR(AT$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AT$3,$H414/$G414,$H414-SUM($I414:AS414)))","v":0},{"$f":"IF(OR(AU$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AU$3,$H414/$G414,$H414-SUM($I414:AT414)))","v":0},{"$f":"IF(OR(AV$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AV$3,$H414/$G414,$H414-SUM($I414:AU414)))","v":0},{"$f":"IF(OR(AW$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AW$3,$H414/$G414,$H414-SUM($I414:AV414)))","v":0},{"$f":"IF(OR(AX$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AX$3,$H414/$G414,$H414-SUM($I414:AW414)))","v":0},{"$f":"IF(OR(AY$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AY$3,$H414/$G414,$H414-SUM($I414:AX414)))","v":0},{"$f":"IF(OR(AZ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AZ$3,$H414/$G414,$H414-SUM($I414:AY414)))","v":0},{"$f":"IF(OR(BA$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BA$3,$H414/$G414,$H414-SUM($I414:AZ414)))","v":0},{"$f":"IF(OR(BB$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BB$3,$H414/$G414,$H414-SUM($I414:BA414)))","v":0},{"$f":"IF(OR(BC$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BC$3,$H414/$G414,$H414-SUM($I414:BB414)))","v":0},{"$f":"IF(OR(BD$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BD$3,$H414/$G414,$H414-SUM($I414:BC414)))","v":0},{"$f":"IF(OR(BE$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BE$3,$H414/$G414,$H414-SUM($I414:BD414)))","v":0},{"$f":"IF(OR(BF$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BF$3,$H414/$G414,$H414-SUM($I414:BE414)))","v":0},{"$f":"IF(OR(BG$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BG$3,$H414/$G414,$H414-SUM($I414:BF414)))","v":0},{"$f":"IF(OR(BH$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BH$3,$H414/$G414,$H414-SUM($I414:BG414)))","v":0},{"$f":"IF(OR(BI$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BI$3,$H414/$G414,$H414-SUM($I414:BH414)))","v":0},{"$f":"IF(OR(BJ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BJ$3,$H414/$G414,$H414-SUM($I414:BI414)))","v":0},{"$f":"IF(OR(BK$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BK$3,$H414/$G414,$H414-SUM($I414:BJ414)))","v":0},{"$f":"IF(OR(BL$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BL$3,$H414/$G414,$H414-SUM($I414:BK414)))","v":0},{"$f":"IF(OR(BM$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BM$3,$H414/$G414,$H414-SUM($I414:BL414)))","v":0},{"$f":"IF(OR(BN$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BN$3,$H414/$G414,$H414-SUM($I414:BM414)))","v":0},{"$f":"IF(OR(BO$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BO$3,$H414/$G414,$H414-SUM($I414:BN414)))","v":0},{"$f":"IF(OR(BP$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BP$3,$H414/$G414,$H414-SUM($I414:BO414)))","v":0},{"$f":"IF(OR(BQ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BQ$3,$H414/$G414,$H414-SUM($I414:BP414)))","v":0},{"$f":"IF(OR(BR$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BR$3,$H414/$G414,$H414-SUM($I414:BQ414)))","v":0},{"$f":"IF(OR(BS$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BS$3,$H414/$G414,$H414-SUM($I414:BR414)))","v":0},{"$f":"IF(OR(BT$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BT$3,$H414/$G414,$H414-SUM($I414:BS414)))","v":0},{"$f":"IF(OR(BU$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BU$3,$H414/$G414,$H414-SUM($I414:BT414)))","v":0},{"$f":"IF(OR(BV$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BV$3,$H414/$G414,$H414-SUM($I414:BU414)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A393)","v":15},{"$f":"T404","v":0},null,{"$f":"IF(OR(J$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>J$3,$H415/$G415,$H415-SUM($I415:I415)))","v":0},{"$f":"IF(OR(K$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>K$3,$H415/$G415,$H415-SUM($I415:J415)))","v":0},{"$f":"IF(OR(L$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>L$3,$H415/$G415,$H415-SUM($I415:K415)))","v":0},{"$f":"IF(OR(M$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>M$3,$H415/$G415,$H415-SUM($I415:L415)))","v":0},{"$f":"IF(OR(N$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>N$3,$H415/$G415,$H415-SUM($I415:M415)))","v":0},{"$f":"IF(OR(O$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>O$3,$H415/$G415,$H415-SUM($I415:N415)))","v":0},{"$f":"IF(OR(P$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>P$3,$H415/$G415,$H415-SUM($I415:O415)))","v":0},{"$f":"IF(OR(Q$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Q$3,$H415/$G415,$H415-SUM($I415:P415)))","v":0},{"$f":"IF(OR(R$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>R$3,$H415/$G415,$H415-SUM($I415:Q415)))","v":0},{"$f":"IF(OR(S$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>S$3,$H415/$G415,$H415-SUM($I415:R415)))","v":0},{"$f":"IF(OR(T$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>T$3,$H415/$G415,$H415-SUM($I415:S415)))","v":0},{"$f":"IF(OR(U$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>U$3,$H415/$G415,$H415-SUM($I415:T415)))","v":0},{"$f":"IF(OR(V$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>V$3,$H415/$G415,$H415-SUM($I415:U415)))","v":0},{"$f":"IF(OR(W$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>W$3,$H415/$G415,$H415-SUM($I415:V415)))","v":0},{"$f":"IF(OR(X$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>X$3,$H415/$G415,$H415-SUM($I415:W415)))","v":0},{"$f":"IF(OR(Y$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Y$3,$H415/$G415,$H415-SUM($I415:X415)))","v":0},{"$f":"IF(OR(Z$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Z$3,$H415/$G415,$H415-SUM($I415:Y415)))","v":0},{"$f":"IF(OR(AA$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AA$3,$H415/$G415,$H415-SUM($I415:Z415)))","v":0},{"$f":"IF(OR(AB$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AB$3,$H415/$G415,$H415-SUM($I415:AA415)))","v":0},{"$f":"IF(OR(AC$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AC$3,$H415/$G415,$H415-SUM($I415:AB415)))","v":0},{"$f":"IF(OR(AD$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AD$3,$H415/$G415,$H415-SUM($I415:AC415)))","v":0},{"$f":"IF(OR(AE$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AE$3,$H415/$G415,$H415-SUM($I415:AD415)))","v":0},{"$f":"IF(OR(AF$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AF$3,$H415/$G415,$H415-SUM($I415:AE415)))","v":0},{"$f":"IF(OR(AG$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AG$3,$H415/$G415,$H415-SUM($I415:AF415)))","v":0},{"$f":"IF(OR(AH$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AH$3,$H415/$G415,$H415-SUM($I415:AG415)))","v":0},{"$f":"IF(OR(AI$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AI$3,$H415/$G415,$H415-SUM($I415:AH415)))","v":0},{"$f":"IF(OR(AJ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AJ$3,$H415/$G415,$H415-SUM($I415:AI415)))","v":0},{"$f":"IF(OR(AK$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AK$3,$H415/$G415,$H415-SUM($I415:AJ415)))","v":0},{"$f":"IF(OR(AL$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AL$3,$H415/$G415,$H415-SUM($I415:AK415)))","v":0},{"$f":"IF(OR(AM$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AM$3,$H415/$G415,$H415-SUM($I415:AL415)))","v":0},{"$f":"IF(OR(AN$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AN$3,$H415/$G415,$H415-SUM($I415:AM415)))","v":0},{"$f":"IF(OR(AO$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AO$3,$H415/$G415,$H415-SUM($I415:AN415)))","v":0},{"$f":"IF(OR(AP$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AP$3,$H415/$G415,$H415-SUM($I415:AO415)))","v":0},{"$f":"IF(OR(AQ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AQ$3,$H415/$G415,$H415-SUM($I415:AP415)))","v":0},{"$f":"IF(OR(AR$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AR$3,$H415/$G415,$H415-SUM($I415:AQ415)))","v":0},{"$f":"IF(OR(AS$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AS$3,$H415/$G415,$H415-SUM($I415:AR415)))","v":0},{"$f":"IF(OR(AT$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AT$3,$H415/$G415,$H415-SUM($I415:AS415)))","v":0},{"$f":"IF(OR(AU$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AU$3,$H415/$G415,$H415-SUM($I415:AT415)))","v":0},{"$f":"IF(OR(AV$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AV$3,$H415/$G415,$H415-SUM($I415:AU415)))","v":0},{"$f":"IF(OR(AW$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AW$3,$H415/$G415,$H415-SUM($I415:AV415)))","v":0},{"$f":"IF(OR(AX$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AX$3,$H415/$G415,$H415-SUM($I415:AW415)))","v":0},{"$f":"IF(OR(AY$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AY$3,$H415/$G415,$H415-SUM($I415:AX415)))","v":0},{"$f":"IF(OR(AZ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AZ$3,$H415/$G415,$H415-SUM($I415:AY415)))","v":0},{"$f":"IF(OR(BA$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BA$3,$H415/$G415,$H415-SUM($I415:AZ415)))","v":0},{"$f":"IF(OR(BB$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BB$3,$H415/$G415,$H415-SUM($I415:BA415)))","v":0},{"$f":"IF(OR(BC$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BC$3,$H415/$G415,$H415-SUM($I415:BB415)))","v":0},{"$f":"IF(OR(BD$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BD$3,$H415/$G415,$H415-SUM($I415:BC415)))","v":0},{"$f":"IF(OR(BE$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BE$3,$H415/$G415,$H415-SUM($I415:BD415)))","v":0},{"$f":"IF(OR(BF$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BF$3,$H415/$G415,$H415-SUM($I415:BE415)))","v":0},{"$f":"IF(OR(BG$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BG$3,$H415/$G415,$H415-SUM($I415:BF415)))","v":0},{"$f":"IF(OR(BH$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BH$3,$H415/$G415,$H415-SUM($I415:BG415)))","v":0},{"$f":"IF(OR(BI$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BI$3,$H415/$G415,$H415-SUM($I415:BH415)))","v":0},{"$f":"IF(OR(BJ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BJ$3,$H415/$G415,$H415-SUM($I415:BI415)))","v":0},{"$f":"IF(OR(BK$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BK$3,$H415/$G415,$H415-SUM($I415:BJ415)))","v":0},{"$f":"IF(OR(BL$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BL$3,$H415/$G415,$H415-SUM($I415:BK415)))","v":0},{"$f":"IF(OR(BM$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BM$3,$H415/$G415,$H415-SUM($I415:BL415)))","v":0},{"$f":"IF(OR(BN$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BN$3,$H415/$G415,$H415-SUM($I415:BM415)))","v":0},{"$f":"IF(OR(BO$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BO$3,$H415/$G415,$H415-SUM($I415:BN415)))","v":0},{"$f":"IF(OR(BP$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BP$3,$H415/$G415,$H415-SUM($I415:BO415)))","v":0},{"$f":"IF(OR(BQ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BQ$3,$H415/$G415,$H415-SUM($I415:BP415)))","v":0},{"$f":"IF(OR(BR$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BR$3,$H415/$G415,$H415-SUM($I415:BQ415)))","v":0},{"$f":"IF(OR(BS$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BS$3,$H415/$G415,$H415-SUM($I415:BR415)))","v":0},{"$f":"IF(OR(BT$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BT$3,$H415/$G415,$H415-SUM($I415:BS415)))","v":0},{"$f":"IF(OR(BU$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BU$3,$H415/$G415,$H415-SUM($I415:BT415)))","v":0},{"$f":"IF(OR(BV$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BV$3,$H415/$G415,$H415-SUM($I415:BU415)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G415","v":15},{"$f":"U404","v":0},null,{"$f":"IF(OR(J$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>J$3,$H416/$G416,$H416-SUM($I416:I416)))","v":0},{"$f":"IF(OR(K$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>K$3,$H416/$G416,$H416-SUM($I416:J416)))","v":0},{"$f":"IF(OR(L$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>L$3,$H416/$G416,$H416-SUM($I416:K416)))","v":0},{"$f":"IF(OR(M$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>M$3,$H416/$G416,$H416-SUM($I416:L416)))","v":0},{"$f":"IF(OR(N$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>N$3,$H416/$G416,$H416-SUM($I416:M416)))","v":0},{"$f":"IF(OR(O$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>O$3,$H416/$G416,$H416-SUM($I416:N416)))","v":0},{"$f":"IF(OR(P$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>P$3,$H416/$G416,$H416-SUM($I416:O416)))","v":0},{"$f":"IF(OR(Q$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Q$3,$H416/$G416,$H416-SUM($I416:P416)))","v":0},{"$f":"IF(OR(R$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>R$3,$H416/$G416,$H416-SUM($I416:Q416)))","v":0},{"$f":"IF(OR(S$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>S$3,$H416/$G416,$H416-SUM($I416:R416)))","v":0},{"$f":"IF(OR(T$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>T$3,$H416/$G416,$H416-SUM($I416:S416)))","v":0},{"$f":"IF(OR(U$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>U$3,$H416/$G416,$H416-SUM($I416:T416)))","v":0},{"$f":"IF(OR(V$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>V$3,$H416/$G416,$H416-SUM($I416:U416)))","v":0},{"$f":"IF(OR(W$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>W$3,$H416/$G416,$H416-SUM($I416:V416)))","v":0},{"$f":"IF(OR(X$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>X$3,$H416/$G416,$H416-SUM($I416:W416)))","v":0},{"$f":"IF(OR(Y$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Y$3,$H416/$G416,$H416-SUM($I416:X416)))","v":0},{"$f":"IF(OR(Z$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Z$3,$H416/$G416,$H416-SUM($I416:Y416)))","v":0},{"$f":"IF(OR(AA$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AA$3,$H416/$G416,$H416-SUM($I416:Z416)))","v":0},{"$f":"IF(OR(AB$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AB$3,$H416/$G416,$H416-SUM($I416:AA416)))","v":0},{"$f":"IF(OR(AC$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AC$3,$H416/$G416,$H416-SUM($I416:AB416)))","v":0},{"$f":"IF(OR(AD$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AD$3,$H416/$G416,$H416-SUM($I416:AC416)))","v":0},{"$f":"IF(OR(AE$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AE$3,$H416/$G416,$H416-SUM($I416:AD416)))","v":0},{"$f":"IF(OR(AF$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AF$3,$H416/$G416,$H416-SUM($I416:AE416)))","v":0},{"$f":"IF(OR(AG$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AG$3,$H416/$G416,$H416-SUM($I416:AF416)))","v":0},{"$f":"IF(OR(AH$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AH$3,$H416/$G416,$H416-SUM($I416:AG416)))","v":0},{"$f":"IF(OR(AI$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AI$3,$H416/$G416,$H416-SUM($I416:AH416)))","v":0},{"$f":"IF(OR(AJ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AJ$3,$H416/$G416,$H416-SUM($I416:AI416)))","v":0},{"$f":"IF(OR(AK$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AK$3,$H416/$G416,$H416-SUM($I416:AJ416)))","v":0},{"$f":"IF(OR(AL$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AL$3,$H416/$G416,$H416-SUM($I416:AK416)))","v":0},{"$f":"IF(OR(AM$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AM$3,$H416/$G416,$H416-SUM($I416:AL416)))","v":0},{"$f":"IF(OR(AN$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AN$3,$H416/$G416,$H416-SUM($I416:AM416)))","v":0},{"$f":"IF(OR(AO$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AO$3,$H416/$G416,$H416-SUM($I416:AN416)))","v":0},{"$f":"IF(OR(AP$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AP$3,$H416/$G416,$H416-SUM($I416:AO416)))","v":0},{"$f":"IF(OR(AQ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AQ$3,$H416/$G416,$H416-SUM($I416:AP416)))","v":0},{"$f":"IF(OR(AR$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AR$3,$H416/$G416,$H416-SUM($I416:AQ416)))","v":0},{"$f":"IF(OR(AS$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AS$3,$H416/$G416,$H416-SUM($I416:AR416)))","v":0},{"$f":"IF(OR(AT$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AT$3,$H416/$G416,$H416-SUM($I416:AS416)))","v":0},{"$f":"IF(OR(AU$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AU$3,$H416/$G416,$H416-SUM($I416:AT416)))","v":0},{"$f":"IF(OR(AV$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AV$3,$H416/$G416,$H416-SUM($I416:AU416)))","v":0},{"$f":"IF(OR(AW$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AW$3,$H416/$G416,$H416-SUM($I416:AV416)))","v":0},{"$f":"IF(OR(AX$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AX$3,$H416/$G416,$H416-SUM($I416:AW416)))","v":0},{"$f":"IF(OR(AY$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AY$3,$H416/$G416,$H416-SUM($I416:AX416)))","v":0},{"$f":"IF(OR(AZ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AZ$3,$H416/$G416,$H416-SUM($I416:AY416)))","v":0},{"$f":"IF(OR(BA$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BA$3,$H416/$G416,$H416-SUM($I416:AZ416)))","v":0},{"$f":"IF(OR(BB$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BB$3,$H416/$G416,$H416-SUM($I416:BA416)))","v":0},{"$f":"IF(OR(BC$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BC$3,$H416/$G416,$H416-SUM($I416:BB416)))","v":0},{"$f":"IF(OR(BD$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BD$3,$H416/$G416,$H416-SUM($I416:BC416)))","v":0},{"$f":"IF(OR(BE$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BE$3,$H416/$G416,$H416-SUM($I416:BD416)))","v":0},{"$f":"IF(OR(BF$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BF$3,$H416/$G416,$H416-SUM($I416:BE416)))","v":0},{"$f":"IF(OR(BG$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BG$3,$H416/$G416,$H416-SUM($I416:BF416)))","v":0},{"$f":"IF(OR(BH$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BH$3,$H416/$G416,$H416-SUM($I416:BG416)))","v":0},{"$f":"IF(OR(BI$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BI$3,$H416/$G416,$H416-SUM($I416:BH416)))","v":0},{"$f":"IF(OR(BJ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BJ$3,$H416/$G416,$H416-SUM($I416:BI416)))","v":0},{"$f":"IF(OR(BK$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BK$3,$H416/$G416,$H416-SUM($I416:BJ416)))","v":0},{"$f":"IF(OR(BL$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BL$3,$H416/$G416,$H416-SUM($I416:BK416)))","v":0},{"$f":"IF(OR(BM$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BM$3,$H416/$G416,$H416-SUM($I416:BL416)))","v":0},{"$f":"IF(OR(BN$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BN$3,$H416/$G416,$H416-SUM($I416:BM416)))","v":0},{"$f":"IF(OR(BO$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BO$3,$H416/$G416,$H416-SUM($I416:BN416)))","v":0},{"$f":"IF(OR(BP$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BP$3,$H416/$G416,$H416-SUM($I416:BO416)))","v":0},{"$f":"IF(OR(BQ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BQ$3,$H416/$G416,$H416-SUM($I416:BP416)))","v":0},{"$f":"IF(OR(BR$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BR$3,$H416/$G416,$H416-SUM($I416:BQ416)))","v":0},{"$f":"IF(OR(BS$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BS$3,$H416/$G416,$H416-SUM($I416:BR416)))","v":0},{"$f":"IF(OR(BT$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BT$3,$H416/$G416,$H416-SUM($I416:BS416)))","v":0},{"$f":"IF(OR(BU$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BU$3,$H416/$G416,$H416-SUM($I416:BT416)))","v":0},{"$f":"IF(OR(BV$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BV$3,$H416/$G416,$H416-SUM($I416:BU416)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G416","v":15},{"$f":"V404","v":0},null,{"$f":"IF(OR(J$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>J$3,$H417/$G417,$H417-SUM($I417:I417)))","v":0},{"$f":"IF(OR(K$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>K$3,$H417/$G417,$H417-SUM($I417:J417)))","v":0},{"$f":"IF(OR(L$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>L$3,$H417/$G417,$H417-SUM($I417:K417)))","v":0},{"$f":"IF(OR(M$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>M$3,$H417/$G417,$H417-SUM($I417:L417)))","v":0},{"$f":"IF(OR(N$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>N$3,$H417/$G417,$H417-SUM($I417:M417)))","v":0},{"$f":"IF(OR(O$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>O$3,$H417/$G417,$H417-SUM($I417:N417)))","v":0},{"$f":"IF(OR(P$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>P$3,$H417/$G417,$H417-SUM($I417:O417)))","v":0},{"$f":"IF(OR(Q$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Q$3,$H417/$G417,$H417-SUM($I417:P417)))","v":0},{"$f":"IF(OR(R$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>R$3,$H417/$G417,$H417-SUM($I417:Q417)))","v":0},{"$f":"IF(OR(S$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>S$3,$H417/$G417,$H417-SUM($I417:R417)))","v":0},{"$f":"IF(OR(T$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>T$3,$H417/$G417,$H417-SUM($I417:S417)))","v":0},{"$f":"IF(OR(U$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>U$3,$H417/$G417,$H417-SUM($I417:T417)))","v":0},{"$f":"IF(OR(V$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>V$3,$H417/$G417,$H417-SUM($I417:U417)))","v":0},{"$f":"IF(OR(W$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>W$3,$H417/$G417,$H417-SUM($I417:V417)))","v":0},{"$f":"IF(OR(X$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>X$3,$H417/$G417,$H417-SUM($I417:W417)))","v":0},{"$f":"IF(OR(Y$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Y$3,$H417/$G417,$H417-SUM($I417:X417)))","v":0},{"$f":"IF(OR(Z$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Z$3,$H417/$G417,$H417-SUM($I417:Y417)))","v":0},{"$f":"IF(OR(AA$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AA$3,$H417/$G417,$H417-SUM($I417:Z417)))","v":0},{"$f":"IF(OR(AB$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AB$3,$H417/$G417,$H417-SUM($I417:AA417)))","v":0},{"$f":"IF(OR(AC$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AC$3,$H417/$G417,$H417-SUM($I417:AB417)))","v":0},{"$f":"IF(OR(AD$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AD$3,$H417/$G417,$H417-SUM($I417:AC417)))","v":0},{"$f":"IF(OR(AE$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AE$3,$H417/$G417,$H417-SUM($I417:AD417)))","v":0},{"$f":"IF(OR(AF$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AF$3,$H417/$G417,$H417-SUM($I417:AE417)))","v":0},{"$f":"IF(OR(AG$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AG$3,$H417/$G417,$H417-SUM($I417:AF417)))","v":0},{"$f":"IF(OR(AH$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AH$3,$H417/$G417,$H417-SUM($I417:AG417)))","v":0},{"$f":"IF(OR(AI$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AI$3,$H417/$G417,$H417-SUM($I417:AH417)))","v":0},{"$f":"IF(OR(AJ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AJ$3,$H417/$G417,$H417-SUM($I417:AI417)))","v":0},{"$f":"IF(OR(AK$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AK$3,$H417/$G417,$H417-SUM($I417:AJ417)))","v":0},{"$f":"IF(OR(AL$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AL$3,$H417/$G417,$H417-SUM($I417:AK417)))","v":0},{"$f":"IF(OR(AM$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AM$3,$H417/$G417,$H417-SUM($I417:AL417)))","v":0},{"$f":"IF(OR(AN$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AN$3,$H417/$G417,$H417-SUM($I417:AM417)))","v":0},{"$f":"IF(OR(AO$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AO$3,$H417/$G417,$H417-SUM($I417:AN417)))","v":0},{"$f":"IF(OR(AP$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AP$3,$H417/$G417,$H417-SUM($I417:AO417)))","v":0},{"$f":"IF(OR(AQ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AQ$3,$H417/$G417,$H417-SUM($I417:AP417)))","v":0},{"$f":"IF(OR(AR$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AR$3,$H417/$G417,$H417-SUM($I417:AQ417)))","v":0},{"$f":"IF(OR(AS$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AS$3,$H417/$G417,$H417-SUM($I417:AR417)))","v":0},{"$f":"IF(OR(AT$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AT$3,$H417/$G417,$H417-SUM($I417:AS417)))","v":0},{"$f":"IF(OR(AU$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AU$3,$H417/$G417,$H417-SUM($I417:AT417)))","v":0},{"$f":"IF(OR(AV$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AV$3,$H417/$G417,$H417-SUM($I417:AU417)))","v":0},{"$f":"IF(OR(AW$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AW$3,$H417/$G417,$H417-SUM($I417:AV417)))","v":0},{"$f":"IF(OR(AX$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AX$3,$H417/$G417,$H417-SUM($I417:AW417)))","v":0},{"$f":"IF(OR(AY$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AY$3,$H417/$G417,$H417-SUM($I417:AX417)))","v":0},{"$f":"IF(OR(AZ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AZ$3,$H417/$G417,$H417-SUM($I417:AY417)))","v":0},{"$f":"IF(OR(BA$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BA$3,$H417/$G417,$H417-SUM($I417:AZ417)))","v":0},{"$f":"IF(OR(BB$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BB$3,$H417/$G417,$H417-SUM($I417:BA417)))","v":0},{"$f":"IF(OR(BC$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BC$3,$H417/$G417,$H417-SUM($I417:BB417)))","v":0},{"$f":"IF(OR(BD$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BD$3,$H417/$G417,$H417-SUM($I417:BC417)))","v":0},{"$f":"IF(OR(BE$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BE$3,$H417/$G417,$H417-SUM($I417:BD417)))","v":0},{"$f":"IF(OR(BF$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BF$3,$H417/$G417,$H417-SUM($I417:BE417)))","v":0},{"$f":"IF(OR(BG$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BG$3,$H417/$G417,$H417-SUM($I417:BF417)))","v":0},{"$f":"IF(OR(BH$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BH$3,$H417/$G417,$H417-SUM($I417:BG417)))","v":0},{"$f":"IF(OR(BI$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BI$3,$H417/$G417,$H417-SUM($I417:BH417)))","v":0},{"$f":"IF(OR(BJ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BJ$3,$H417/$G417,$H417-SUM($I417:BI417)))","v":0},{"$f":"IF(OR(BK$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BK$3,$H417/$G417,$H417-SUM($I417:BJ417)))","v":0},{"$f":"IF(OR(BL$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BL$3,$H417/$G417,$H417-SUM($I417:BK417)))","v":0},{"$f":"IF(OR(BM$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BM$3,$H417/$G417,$H417-SUM($I417:BL417)))","v":0},{"$f":"IF(OR(BN$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BN$3,$H417/$G417,$H417-SUM($I417:BM417)))","v":0},{"$f":"IF(OR(BO$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BO$3,$H417/$G417,$H417-SUM($I417:BN417)))","v":0},{"$f":"IF(OR(BP$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BP$3,$H417/$G417,$H417-SUM($I417:BO417)))","v":0},{"$f":"IF(OR(BQ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BQ$3,$H417/$G417,$H417-SUM($I417:BP417)))","v":0},{"$f":"IF(OR(BR$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BR$3,$H417/$G417,$H417-SUM($I417:BQ417)))","v":0},{"$f":"IF(OR(BS$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BS$3,$H417/$G417,$H417-SUM($I417:BR417)))","v":0},{"$f":"IF(OR(BT$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BT$3,$H417/$G417,$H417-SUM($I417:BS417)))","v":0},{"$f":"IF(OR(BU$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BU$3,$H417/$G417,$H417-SUM($I417:BT417)))","v":0},{"$f":"IF(OR(BV$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BV$3,$H417/$G417,$H417-SUM($I417:BU417)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G417","v":15},{"$f":"W404","v":0},null,{"$f":"IF(OR(J$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>J$3,$H418/$G418,$H418-SUM($I418:I418)))","v":0},{"$f":"IF(OR(K$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>K$3,$H418/$G418,$H418-SUM($I418:J418)))","v":0},{"$f":"IF(OR(L$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>L$3,$H418/$G418,$H418-SUM($I418:K418)))","v":0},{"$f":"IF(OR(M$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>M$3,$H418/$G418,$H418-SUM($I418:L418)))","v":0},{"$f":"IF(OR(N$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>N$3,$H418/$G418,$H418-SUM($I418:M418)))","v":0},{"$f":"IF(OR(O$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>O$3,$H418/$G418,$H418-SUM($I418:N418)))","v":0},{"$f":"IF(OR(P$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>P$3,$H418/$G418,$H418-SUM($I418:O418)))","v":0},{"$f":"IF(OR(Q$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Q$3,$H418/$G418,$H418-SUM($I418:P418)))","v":0},{"$f":"IF(OR(R$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>R$3,$H418/$G418,$H418-SUM($I418:Q418)))","v":0},{"$f":"IF(OR(S$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>S$3,$H418/$G418,$H418-SUM($I418:R418)))","v":0},{"$f":"IF(OR(T$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>T$3,$H418/$G418,$H418-SUM($I418:S418)))","v":0},{"$f":"IF(OR(U$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>U$3,$H418/$G418,$H418-SUM($I418:T418)))","v":0},{"$f":"IF(OR(V$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>V$3,$H418/$G418,$H418-SUM($I418:U418)))","v":0},{"$f":"IF(OR(W$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>W$3,$H418/$G418,$H418-SUM($I418:V418)))","v":0},{"$f":"IF(OR(X$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>X$3,$H418/$G418,$H418-SUM($I418:W418)))","v":0},{"$f":"IF(OR(Y$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Y$3,$H418/$G418,$H418-SUM($I418:X418)))","v":0},{"$f":"IF(OR(Z$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Z$3,$H418/$G418,$H418-SUM($I418:Y418)))","v":0},{"$f":"IF(OR(AA$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AA$3,$H418/$G418,$H418-SUM($I418:Z418)))","v":0},{"$f":"IF(OR(AB$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AB$3,$H418/$G418,$H418-SUM($I418:AA418)))","v":0},{"$f":"IF(OR(AC$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AC$3,$H418/$G418,$H418-SUM($I418:AB418)))","v":0},{"$f":"IF(OR(AD$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AD$3,$H418/$G418,$H418-SUM($I418:AC418)))","v":0},{"$f":"IF(OR(AE$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AE$3,$H418/$G418,$H418-SUM($I418:AD418)))","v":0},{"$f":"IF(OR(AF$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AF$3,$H418/$G418,$H418-SUM($I418:AE418)))","v":0},{"$f":"IF(OR(AG$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AG$3,$H418/$G418,$H418-SUM($I418:AF418)))","v":0},{"$f":"IF(OR(AH$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AH$3,$H418/$G418,$H418-SUM($I418:AG418)))","v":0},{"$f":"IF(OR(AI$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AI$3,$H418/$G418,$H418-SUM($I418:AH418)))","v":0},{"$f":"IF(OR(AJ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AJ$3,$H418/$G418,$H418-SUM($I418:AI418)))","v":0},{"$f":"IF(OR(AK$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AK$3,$H418/$G418,$H418-SUM($I418:AJ418)))","v":0},{"$f":"IF(OR(AL$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AL$3,$H418/$G418,$H418-SUM($I418:AK418)))","v":0},{"$f":"IF(OR(AM$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AM$3,$H418/$G418,$H418-SUM($I418:AL418)))","v":0},{"$f":"IF(OR(AN$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AN$3,$H418/$G418,$H418-SUM($I418:AM418)))","v":0},{"$f":"IF(OR(AO$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AO$3,$H418/$G418,$H418-SUM($I418:AN418)))","v":0},{"$f":"IF(OR(AP$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AP$3,$H418/$G418,$H418-SUM($I418:AO418)))","v":0},{"$f":"IF(OR(AQ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AQ$3,$H418/$G418,$H418-SUM($I418:AP418)))","v":0},{"$f":"IF(OR(AR$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AR$3,$H418/$G418,$H418-SUM($I418:AQ418)))","v":0},{"$f":"IF(OR(AS$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AS$3,$H418/$G418,$H418-SUM($I418:AR418)))","v":0},{"$f":"IF(OR(AT$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AT$3,$H418/$G418,$H418-SUM($I418:AS418)))","v":0},{"$f":"IF(OR(AU$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AU$3,$H418/$G418,$H418-SUM($I418:AT418)))","v":0},{"$f":"IF(OR(AV$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AV$3,$H418/$G418,$H418-SUM($I418:AU418)))","v":0},{"$f":"IF(OR(AW$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AW$3,$H418/$G418,$H418-SUM($I418:AV418)))","v":0},{"$f":"IF(OR(AX$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AX$3,$H418/$G418,$H418-SUM($I418:AW418)))","v":0},{"$f":"IF(OR(AY$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AY$3,$H418/$G418,$H418-SUM($I418:AX418)))","v":0},{"$f":"IF(OR(AZ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AZ$3,$H418/$G418,$H418-SUM($I418:AY418)))","v":0},{"$f":"IF(OR(BA$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BA$3,$H418/$G418,$H418-SUM($I418:AZ418)))","v":0},{"$f":"IF(OR(BB$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BB$3,$H418/$G418,$H418-SUM($I418:BA418)))","v":0},{"$f":"IF(OR(BC$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BC$3,$H418/$G418,$H418-SUM($I418:BB418)))","v":0},{"$f":"IF(OR(BD$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BD$3,$H418/$G418,$H418-SUM($I418:BC418)))","v":0},{"$f":"IF(OR(BE$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BE$3,$H418/$G418,$H418-SUM($I418:BD418)))","v":0},{"$f":"IF(OR(BF$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BF$3,$H418/$G418,$H418-SUM($I418:BE418)))","v":0},{"$f":"IF(OR(BG$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BG$3,$H418/$G418,$H418-SUM($I418:BF418)))","v":0},{"$f":"IF(OR(BH$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BH$3,$H418/$G418,$H418-SUM($I418:BG418)))","v":0},{"$f":"IF(OR(BI$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BI$3,$H418/$G418,$H418-SUM($I418:BH418)))","v":0},{"$f":"IF(OR(BJ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BJ$3,$H418/$G418,$H418-SUM($I418:BI418)))","v":0},{"$f":"IF(OR(BK$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BK$3,$H418/$G418,$H418-SUM($I418:BJ418)))","v":0},{"$f":"IF(OR(BL$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BL$3,$H418/$G418,$H418-SUM($I418:BK418)))","v":0},{"$f":"IF(OR(BM$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BM$3,$H418/$G418,$H418-SUM($I418:BL418)))","v":0},{"$f":"IF(OR(BN$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BN$3,$H418/$G418,$H418-SUM($I418:BM418)))","v":0},{"$f":"IF(OR(BO$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BO$3,$H418/$G418,$H418-SUM($I418:BN418)))","v":0},{"$f":"IF(OR(BP$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BP$3,$H418/$G418,$H418-SUM($I418:BO418)))","v":0},{"$f":"IF(OR(BQ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BQ$3,$H418/$G418,$H418-SUM($I418:BP418)))","v":0},{"$f":"IF(OR(BR$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BR$3,$H418/$G418,$H418-SUM($I418:BQ418)))","v":0},{"$f":"IF(OR(BS$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BS$3,$H418/$G418,$H418-SUM($I418:BR418)))","v":0},{"$f":"IF(OR(BT$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BT$3,$H418/$G418,$H418-SUM($I418:BS418)))","v":0},{"$f":"IF(OR(BU$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BU$3,$H418/$G418,$H418-SUM($I418:BT418)))","v":0},{"$f":"IF(OR(BV$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BV$3,$H418/$G418,$H418-SUM($I418:BU418)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G418","v":15},{"$f":"X404","v":0},null,{"$f":"IF(OR(J$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>J$3,$H419/$G419,$H419-SUM($I419:I419)))","v":0},{"$f":"IF(OR(K$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>K$3,$H419/$G419,$H419-SUM($I419:J419)))","v":0},{"$f":"IF(OR(L$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>L$3,$H419/$G419,$H419-SUM($I419:K419)))","v":0},{"$f":"IF(OR(M$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>M$3,$H419/$G419,$H419-SUM($I419:L419)))","v":0},{"$f":"IF(OR(N$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>N$3,$H419/$G419,$H419-SUM($I419:M419)))","v":0},{"$f":"IF(OR(O$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>O$3,$H419/$G419,$H419-SUM($I419:N419)))","v":0},{"$f":"IF(OR(P$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>P$3,$H419/$G419,$H419-SUM($I419:O419)))","v":0},{"$f":"IF(OR(Q$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Q$3,$H419/$G419,$H419-SUM($I419:P419)))","v":0},{"$f":"IF(OR(R$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>R$3,$H419/$G419,$H419-SUM($I419:Q419)))","v":0},{"$f":"IF(OR(S$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>S$3,$H419/$G419,$H419-SUM($I419:R419)))","v":0},{"$f":"IF(OR(T$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>T$3,$H419/$G419,$H419-SUM($I419:S419)))","v":0},{"$f":"IF(OR(U$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>U$3,$H419/$G419,$H419-SUM($I419:T419)))","v":0},{"$f":"IF(OR(V$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>V$3,$H419/$G419,$H419-SUM($I419:U419)))","v":0},{"$f":"IF(OR(W$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>W$3,$H419/$G419,$H419-SUM($I419:V419)))","v":0},{"$f":"IF(OR(X$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>X$3,$H419/$G419,$H419-SUM($I419:W419)))","v":0},{"$f":"IF(OR(Y$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Y$3,$H419/$G419,$H419-SUM($I419:X419)))","v":0},{"$f":"IF(OR(Z$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Z$3,$H419/$G419,$H419-SUM($I419:Y419)))","v":0},{"$f":"IF(OR(AA$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AA$3,$H419/$G419,$H419-SUM($I419:Z419)))","v":0},{"$f":"IF(OR(AB$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AB$3,$H419/$G419,$H419-SUM($I419:AA419)))","v":0},{"$f":"IF(OR(AC$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AC$3,$H419/$G419,$H419-SUM($I419:AB419)))","v":0},{"$f":"IF(OR(AD$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AD$3,$H419/$G419,$H419-SUM($I419:AC419)))","v":0},{"$f":"IF(OR(AE$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AE$3,$H419/$G419,$H419-SUM($I419:AD419)))","v":0},{"$f":"IF(OR(AF$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AF$3,$H419/$G419,$H419-SUM($I419:AE419)))","v":0},{"$f":"IF(OR(AG$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AG$3,$H419/$G419,$H419-SUM($I419:AF419)))","v":0},{"$f":"IF(OR(AH$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AH$3,$H419/$G419,$H419-SUM($I419:AG419)))","v":0},{"$f":"IF(OR(AI$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AI$3,$H419/$G419,$H419-SUM($I419:AH419)))","v":0},{"$f":"IF(OR(AJ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AJ$3,$H419/$G419,$H419-SUM($I419:AI419)))","v":0},{"$f":"IF(OR(AK$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AK$3,$H419/$G419,$H419-SUM($I419:AJ419)))","v":0},{"$f":"IF(OR(AL$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AL$3,$H419/$G419,$H419-SUM($I419:AK419)))","v":0},{"$f":"IF(OR(AM$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AM$3,$H419/$G419,$H419-SUM($I419:AL419)))","v":0},{"$f":"IF(OR(AN$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AN$3,$H419/$G419,$H419-SUM($I419:AM419)))","v":0},{"$f":"IF(OR(AO$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AO$3,$H419/$G419,$H419-SUM($I419:AN419)))","v":0},{"$f":"IF(OR(AP$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AP$3,$H419/$G419,$H419-SUM($I419:AO419)))","v":0},{"$f":"IF(OR(AQ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AQ$3,$H419/$G419,$H419-SUM($I419:AP419)))","v":0},{"$f":"IF(OR(AR$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AR$3,$H419/$G419,$H419-SUM($I419:AQ419)))","v":0},{"$f":"IF(OR(AS$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AS$3,$H419/$G419,$H419-SUM($I419:AR419)))","v":0},{"$f":"IF(OR(AT$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AT$3,$H419/$G419,$H419-SUM($I419:AS419)))","v":0},{"$f":"IF(OR(AU$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AU$3,$H419/$G419,$H419-SUM($I419:AT419)))","v":0},{"$f":"IF(OR(AV$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AV$3,$H419/$G419,$H419-SUM($I419:AU419)))","v":0},{"$f":"IF(OR(AW$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AW$3,$H419/$G419,$H419-SUM($I419:AV419)))","v":0},{"$f":"IF(OR(AX$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AX$3,$H419/$G419,$H419-SUM($I419:AW419)))","v":0},{"$f":"IF(OR(AY$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AY$3,$H419/$G419,$H419-SUM($I419:AX419)))","v":0},{"$f":"IF(OR(AZ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AZ$3,$H419/$G419,$H419-SUM($I419:AY419)))","v":0},{"$f":"IF(OR(BA$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BA$3,$H419/$G419,$H419-SUM($I419:AZ419)))","v":0},{"$f":"IF(OR(BB$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BB$3,$H419/$G419,$H419-SUM($I419:BA419)))","v":0},{"$f":"IF(OR(BC$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BC$3,$H419/$G419,$H419-SUM($I419:BB419)))","v":0},{"$f":"IF(OR(BD$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BD$3,$H419/$G419,$H419-SUM($I419:BC419)))","v":0},{"$f":"IF(OR(BE$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BE$3,$H419/$G419,$H419-SUM($I419:BD419)))","v":0},{"$f":"IF(OR(BF$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BF$3,$H419/$G419,$H419-SUM($I419:BE419)))","v":0},{"$f":"IF(OR(BG$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BG$3,$H419/$G419,$H419-SUM($I419:BF419)))","v":0},{"$f":"IF(OR(BH$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BH$3,$H419/$G419,$H419-SUM($I419:BG419)))","v":0},{"$f":"IF(OR(BI$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BI$3,$H419/$G419,$H419-SUM($I419:BH419)))","v":0},{"$f":"IF(OR(BJ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BJ$3,$H419/$G419,$H419-SUM($I419:BI419)))","v":0},{"$f":"IF(OR(BK$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BK$3,$H419/$G419,$H419-SUM($I419:BJ419)))","v":0},{"$f":"IF(OR(BL$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BL$3,$H419/$G419,$H419-SUM($I419:BK419)))","v":0},{"$f":"IF(OR(BM$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BM$3,$H419/$G419,$H419-SUM($I419:BL419)))","v":0},{"$f":"IF(OR(BN$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BN$3,$H419/$G419,$H419-SUM($I419:BM419)))","v":0},{"$f":"IF(OR(BO$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BO$3,$H419/$G419,$H419-SUM($I419:BN419)))","v":0},{"$f":"IF(OR(BP$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BP$3,$H419/$G419,$H419-SUM($I419:BO419)))","v":0},{"$f":"IF(OR(BQ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BQ$3,$H419/$G419,$H419-SUM($I419:BP419)))","v":0},{"$f":"IF(OR(BR$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BR$3,$H419/$G419,$H419-SUM($I419:BQ419)))","v":0},{"$f":"IF(OR(BS$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BS$3,$H419/$G419,$H419-SUM($I419:BR419)))","v":0},{"$f":"IF(OR(BT$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BT$3,$H419/$G419,$H419-SUM($I419:BS419)))","v":0},{"$f":"IF(OR(BU$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BU$3,$H419/$G419,$H419-SUM($I419:BT419)))","v":0},{"$f":"IF(OR(BV$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BV$3,$H419/$G419,$H419-SUM($I419:BU419)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A393)","v":15},{"$f":"Y404","v":0},null,{"$f":"IF(OR(J$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>J$3,$H420/$G420,$H420-SUM($I420:I420)))","v":0},{"$f":"IF(OR(K$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>K$3,$H420/$G420,$H420-SUM($I420:J420)))","v":0},{"$f":"IF(OR(L$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>L$3,$H420/$G420,$H420-SUM($I420:K420)))","v":0},{"$f":"IF(OR(M$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>M$3,$H420/$G420,$H420-SUM($I420:L420)))","v":0},{"$f":"IF(OR(N$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>N$3,$H420/$G420,$H420-SUM($I420:M420)))","v":0},{"$f":"IF(OR(O$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>O$3,$H420/$G420,$H420-SUM($I420:N420)))","v":0},{"$f":"IF(OR(P$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>P$3,$H420/$G420,$H420-SUM($I420:O420)))","v":0},{"$f":"IF(OR(Q$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Q$3,$H420/$G420,$H420-SUM($I420:P420)))","v":0},{"$f":"IF(OR(R$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>R$3,$H420/$G420,$H420-SUM($I420:Q420)))","v":0},{"$f":"IF(OR(S$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>S$3,$H420/$G420,$H420-SUM($I420:R420)))","v":0},{"$f":"IF(OR(T$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>T$3,$H420/$G420,$H420-SUM($I420:S420)))","v":0},{"$f":"IF(OR(U$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>U$3,$H420/$G420,$H420-SUM($I420:T420)))","v":0},{"$f":"IF(OR(V$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>V$3,$H420/$G420,$H420-SUM($I420:U420)))","v":0},{"$f":"IF(OR(W$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>W$3,$H420/$G420,$H420-SUM($I420:V420)))","v":0},{"$f":"IF(OR(X$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>X$3,$H420/$G420,$H420-SUM($I420:W420)))","v":0},{"$f":"IF(OR(Y$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Y$3,$H420/$G420,$H420-SUM($I420:X420)))","v":0},{"$f":"IF(OR(Z$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Z$3,$H420/$G420,$H420-SUM($I420:Y420)))","v":0},{"$f":"IF(OR(AA$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AA$3,$H420/$G420,$H420-SUM($I420:Z420)))","v":0},{"$f":"IF(OR(AB$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AB$3,$H420/$G420,$H420-SUM($I420:AA420)))","v":0},{"$f":"IF(OR(AC$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AC$3,$H420/$G420,$H420-SUM($I420:AB420)))","v":0},{"$f":"IF(OR(AD$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AD$3,$H420/$G420,$H420-SUM($I420:AC420)))","v":0},{"$f":"IF(OR(AE$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AE$3,$H420/$G420,$H420-SUM($I420:AD420)))","v":0},{"$f":"IF(OR(AF$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AF$3,$H420/$G420,$H420-SUM($I420:AE420)))","v":0},{"$f":"IF(OR(AG$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AG$3,$H420/$G420,$H420-SUM($I420:AF420)))","v":0},{"$f":"IF(OR(AH$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AH$3,$H420/$G420,$H420-SUM($I420:AG420)))","v":0},{"$f":"IF(OR(AI$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AI$3,$H420/$G420,$H420-SUM($I420:AH420)))","v":0},{"$f":"IF(OR(AJ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AJ$3,$H420/$G420,$H420-SUM($I420:AI420)))","v":0},{"$f":"IF(OR(AK$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AK$3,$H420/$G420,$H420-SUM($I420:AJ420)))","v":0},{"$f":"IF(OR(AL$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AL$3,$H420/$G420,$H420-SUM($I420:AK420)))","v":0},{"$f":"IF(OR(AM$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AM$3,$H420/$G420,$H420-SUM($I420:AL420)))","v":0},{"$f":"IF(OR(AN$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AN$3,$H420/$G420,$H420-SUM($I420:AM420)))","v":0},{"$f":"IF(OR(AO$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AO$3,$H420/$G420,$H420-SUM($I420:AN420)))","v":0},{"$f":"IF(OR(AP$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AP$3,$H420/$G420,$H420-SUM($I420:AO420)))","v":0},{"$f":"IF(OR(AQ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AQ$3,$H420/$G420,$H420-SUM($I420:AP420)))","v":0},{"$f":"IF(OR(AR$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AR$3,$H420/$G420,$H420-SUM($I420:AQ420)))","v":0},{"$f":"IF(OR(AS$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AS$3,$H420/$G420,$H420-SUM($I420:AR420)))","v":0},{"$f":"IF(OR(AT$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AT$3,$H420/$G420,$H420-SUM($I420:AS420)))","v":0},{"$f":"IF(OR(AU$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AU$3,$H420/$G420,$H420-SUM($I420:AT420)))","v":0},{"$f":"IF(OR(AV$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AV$3,$H420/$G420,$H420-SUM($I420:AU420)))","v":0},{"$f":"IF(OR(AW$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AW$3,$H420/$G420,$H420-SUM($I420:AV420)))","v":0},{"$f":"IF(OR(AX$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AX$3,$H420/$G420,$H420-SUM($I420:AW420)))","v":0},{"$f":"IF(OR(AY$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AY$3,$H420/$G420,$H420-SUM($I420:AX420)))","v":0},{"$f":"IF(OR(AZ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AZ$3,$H420/$G420,$H420-SUM($I420:AY420)))","v":0},{"$f":"IF(OR(BA$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BA$3,$H420/$G420,$H420-SUM($I420:AZ420)))","v":0},{"$f":"IF(OR(BB$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BB$3,$H420/$G420,$H420-SUM($I420:BA420)))","v":0},{"$f":"IF(OR(BC$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BC$3,$H420/$G420,$H420-SUM($I420:BB420)))","v":0},{"$f":"IF(OR(BD$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BD$3,$H420/$G420,$H420-SUM($I420:BC420)))","v":0},{"$f":"IF(OR(BE$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BE$3,$H420/$G420,$H420-SUM($I420:BD420)))","v":0},{"$f":"IF(OR(BF$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BF$3,$H420/$G420,$H420-SUM($I420:BE420)))","v":0},{"$f":"IF(OR(BG$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BG$3,$H420/$G420,$H420-SUM($I420:BF420)))","v":0},{"$f":"IF(OR(BH$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BH$3,$H420/$G420,$H420-SUM($I420:BG420)))","v":0},{"$f":"IF(OR(BI$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BI$3,$H420/$G420,$H420-SUM($I420:BH420)))","v":0},{"$f":"IF(OR(BJ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BJ$3,$H420/$G420,$H420-SUM($I420:BI420)))","v":0},{"$f":"IF(OR(BK$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BK$3,$H420/$G420,$H420-SUM($I420:BJ420)))","v":0},{"$f":"IF(OR(BL$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BL$3,$H420/$G420,$H420-SUM($I420:BK420)))","v":0},{"$f":"IF(OR(BM$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BM$3,$H420/$G420,$H420-SUM($I420:BL420)))","v":0},{"$f":"IF(OR(BN$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BN$3,$H420/$G420,$H420-SUM($I420:BM420)))","v":0},{"$f":"IF(OR(BO$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BO$3,$H420/$G420,$H420-SUM($I420:BN420)))","v":0},{"$f":"IF(OR(BP$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BP$3,$H420/$G420,$H420-SUM($I420:BO420)))","v":0},{"$f":"IF(OR(BQ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BQ$3,$H420/$G420,$H420-SUM($I420:BP420)))","v":0},{"$f":"IF(OR(BR$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BR$3,$H420/$G420,$H420-SUM($I420:BQ420)))","v":0},{"$f":"IF(OR(BS$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BS$3,$H420/$G420,$H420-SUM($I420:BR420)))","v":0},{"$f":"IF(OR(BT$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BT$3,$H420/$G420,$H420-SUM($I420:BS420)))","v":0},{"$f":"IF(OR(BU$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BU$3,$H420/$G420,$H420-SUM($I420:BT420)))","v":0},{"$f":"IF(OR(BV$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BV$3,$H420/$G420,$H420-SUM($I420:BU420)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G420","v":15},{"$f":"Z404","v":0},null,{"$f":"IF(OR(J$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>J$3,$H421/$G421,$H421-SUM($I421:I421)))","v":0},{"$f":"IF(OR(K$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>K$3,$H421/$G421,$H421-SUM($I421:J421)))","v":0},{"$f":"IF(OR(L$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>L$3,$H421/$G421,$H421-SUM($I421:K421)))","v":0},{"$f":"IF(OR(M$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>M$3,$H421/$G421,$H421-SUM($I421:L421)))","v":0},{"$f":"IF(OR(N$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>N$3,$H421/$G421,$H421-SUM($I421:M421)))","v":0},{"$f":"IF(OR(O$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>O$3,$H421/$G421,$H421-SUM($I421:N421)))","v":0},{"$f":"IF(OR(P$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>P$3,$H421/$G421,$H421-SUM($I421:O421)))","v":0},{"$f":"IF(OR(Q$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Q$3,$H421/$G421,$H421-SUM($I421:P421)))","v":0},{"$f":"IF(OR(R$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>R$3,$H421/$G421,$H421-SUM($I421:Q421)))","v":0},{"$f":"IF(OR(S$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>S$3,$H421/$G421,$H421-SUM($I421:R421)))","v":0},{"$f":"IF(OR(T$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>T$3,$H421/$G421,$H421-SUM($I421:S421)))","v":0},{"$f":"IF(OR(U$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>U$3,$H421/$G421,$H421-SUM($I421:T421)))","v":0},{"$f":"IF(OR(V$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>V$3,$H421/$G421,$H421-SUM($I421:U421)))","v":0},{"$f":"IF(OR(W$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>W$3,$H421/$G421,$H421-SUM($I421:V421)))","v":0},{"$f":"IF(OR(X$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>X$3,$H421/$G421,$H421-SUM($I421:W421)))","v":0},{"$f":"IF(OR(Y$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Y$3,$H421/$G421,$H421-SUM($I421:X421)))","v":0},{"$f":"IF(OR(Z$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Z$3,$H421/$G421,$H421-SUM($I421:Y421)))","v":0},{"$f":"IF(OR(AA$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AA$3,$H421/$G421,$H421-SUM($I421:Z421)))","v":0},{"$f":"IF(OR(AB$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AB$3,$H421/$G421,$H421-SUM($I421:AA421)))","v":0},{"$f":"IF(OR(AC$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AC$3,$H421/$G421,$H421-SUM($I421:AB421)))","v":0},{"$f":"IF(OR(AD$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AD$3,$H421/$G421,$H421-SUM($I421:AC421)))","v":0},{"$f":"IF(OR(AE$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AE$3,$H421/$G421,$H421-SUM($I421:AD421)))","v":0},{"$f":"IF(OR(AF$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AF$3,$H421/$G421,$H421-SUM($I421:AE421)))","v":0},{"$f":"IF(OR(AG$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AG$3,$H421/$G421,$H421-SUM($I421:AF421)))","v":0},{"$f":"IF(OR(AH$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AH$3,$H421/$G421,$H421-SUM($I421:AG421)))","v":0},{"$f":"IF(OR(AI$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AI$3,$H421/$G421,$H421-SUM($I421:AH421)))","v":0},{"$f":"IF(OR(AJ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AJ$3,$H421/$G421,$H421-SUM($I421:AI421)))","v":0},{"$f":"IF(OR(AK$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AK$3,$H421/$G421,$H421-SUM($I421:AJ421)))","v":0},{"$f":"IF(OR(AL$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AL$3,$H421/$G421,$H421-SUM($I421:AK421)))","v":0},{"$f":"IF(OR(AM$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AM$3,$H421/$G421,$H421-SUM($I421:AL421)))","v":0},{"$f":"IF(OR(AN$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AN$3,$H421/$G421,$H421-SUM($I421:AM421)))","v":0},{"$f":"IF(OR(AO$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AO$3,$H421/$G421,$H421-SUM($I421:AN421)))","v":0},{"$f":"IF(OR(AP$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AP$3,$H421/$G421,$H421-SUM($I421:AO421)))","v":0},{"$f":"IF(OR(AQ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AQ$3,$H421/$G421,$H421-SUM($I421:AP421)))","v":0},{"$f":"IF(OR(AR$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AR$3,$H421/$G421,$H421-SUM($I421:AQ421)))","v":0},{"$f":"IF(OR(AS$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AS$3,$H421/$G421,$H421-SUM($I421:AR421)))","v":0},{"$f":"IF(OR(AT$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AT$3,$H421/$G421,$H421-SUM($I421:AS421)))","v":0},{"$f":"IF(OR(AU$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AU$3,$H421/$G421,$H421-SUM($I421:AT421)))","v":0},{"$f":"IF(OR(AV$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AV$3,$H421/$G421,$H421-SUM($I421:AU421)))","v":0},{"$f":"IF(OR(AW$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AW$3,$H421/$G421,$H421-SUM($I421:AV421)))","v":0},{"$f":"IF(OR(AX$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AX$3,$H421/$G421,$H421-SUM($I421:AW421)))","v":0},{"$f":"IF(OR(AY$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AY$3,$H421/$G421,$H421-SUM($I421:AX421)))","v":0},{"$f":"IF(OR(AZ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AZ$3,$H421/$G421,$H421-SUM($I421:AY421)))","v":0},{"$f":"IF(OR(BA$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BA$3,$H421/$G421,$H421-SUM($I421:AZ421)))","v":0},{"$f":"IF(OR(BB$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BB$3,$H421/$G421,$H421-SUM($I421:BA421)))","v":0},{"$f":"IF(OR(BC$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BC$3,$H421/$G421,$H421-SUM($I421:BB421)))","v":0},{"$f":"IF(OR(BD$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BD$3,$H421/$G421,$H421-SUM($I421:BC421)))","v":0},{"$f":"IF(OR(BE$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BE$3,$H421/$G421,$H421-SUM($I421:BD421)))","v":0},{"$f":"IF(OR(BF$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BF$3,$H421/$G421,$H421-SUM($I421:BE421)))","v":0},{"$f":"IF(OR(BG$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BG$3,$H421/$G421,$H421-SUM($I421:BF421)))","v":0},{"$f":"IF(OR(BH$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BH$3,$H421/$G421,$H421-SUM($I421:BG421)))","v":0},{"$f":"IF(OR(BI$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BI$3,$H421/$G421,$H421-SUM($I421:BH421)))","v":0},{"$f":"IF(OR(BJ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BJ$3,$H421/$G421,$H421-SUM($I421:BI421)))","v":0},{"$f":"IF(OR(BK$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BK$3,$H421/$G421,$H421-SUM($I421:BJ421)))","v":0},{"$f":"IF(OR(BL$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BL$3,$H421/$G421,$H421-SUM($I421:BK421)))","v":0},{"$f":"IF(OR(BM$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BM$3,$H421/$G421,$H421-SUM($I421:BL421)))","v":0},{"$f":"IF(OR(BN$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BN$3,$H421/$G421,$H421-SUM($I421:BM421)))","v":0},{"$f":"IF(OR(BO$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BO$3,$H421/$G421,$H421-SUM($I421:BN421)))","v":0},{"$f":"IF(OR(BP$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BP$3,$H421/$G421,$H421-SUM($I421:BO421)))","v":0},{"$f":"IF(OR(BQ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BQ$3,$H421/$G421,$H421-SUM($I421:BP421)))","v":0},{"$f":"IF(OR(BR$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BR$3,$H421/$G421,$H421-SUM($I421:BQ421)))","v":0},{"$f":"IF(OR(BS$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BS$3,$H421/$G421,$H421-SUM($I421:BR421)))","v":0},{"$f":"IF(OR(BT$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BT$3,$H421/$G421,$H421-SUM($I421:BS421)))","v":0},{"$f":"IF(OR(BU$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BU$3,$H421/$G421,$H421-SUM($I421:BT421)))","v":0},{"$f":"IF(OR(BV$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BV$3,$H421/$G421,$H421-SUM($I421:BU421)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,15,{"$f":"AA404","v":0},null,{"$f":"IF(OR(J$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>J$3,$H422/$G422,$H422-SUM($I422:I422)))","v":0},{"$f":"IF(OR(K$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>K$3,$H422/$G422,$H422-SUM($I422:J422)))","v":0},{"$f":"IF(OR(L$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>L$3,$H422/$G422,$H422-SUM($I422:K422)))","v":0},{"$f":"IF(OR(M$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>M$3,$H422/$G422,$H422-SUM($I422:L422)))","v":0},{"$f":"IF(OR(N$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>N$3,$H422/$G422,$H422-SUM($I422:M422)))","v":0},{"$f":"IF(OR(O$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>O$3,$H422/$G422,$H422-SUM($I422:N422)))","v":0},{"$f":"IF(OR(P$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>P$3,$H422/$G422,$H422-SUM($I422:O422)))","v":0},{"$f":"IF(OR(Q$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Q$3,$H422/$G422,$H422-SUM($I422:P422)))","v":0},{"$f":"IF(OR(R$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>R$3,$H422/$G422,$H422-SUM($I422:Q422)))","v":0},{"$f":"IF(OR(S$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>S$3,$H422/$G422,$H422-SUM($I422:R422)))","v":0},{"$f":"IF(OR(T$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>T$3,$H422/$G422,$H422-SUM($I422:S422)))","v":0},{"$f":"IF(OR(U$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>U$3,$H422/$G422,$H422-SUM($I422:T422)))","v":0},{"$f":"IF(OR(V$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>V$3,$H422/$G422,$H422-SUM($I422:U422)))","v":0},{"$f":"IF(OR(W$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>W$3,$H422/$G422,$H422-SUM($I422:V422)))","v":0},{"$f":"IF(OR(X$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>X$3,$H422/$G422,$H422-SUM($I422:W422)))","v":0},{"$f":"IF(OR(Y$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Y$3,$H422/$G422,$H422-SUM($I422:X422)))","v":0},{"$f":"IF(OR(Z$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Z$3,$H422/$G422,$H422-SUM($I422:Y422)))","v":0},{"$f":"IF(OR(AA$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AA$3,$H422/$G422,$H422-SUM($I422:Z422)))","v":0},{"$f":"IF(OR(AB$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AB$3,$H422/$G422,$H422-SUM($I422:AA422)))","v":0},{"$f":"IF(OR(AC$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AC$3,$H422/$G422,$H422-SUM($I422:AB422)))","v":0},{"$f":"IF(OR(AD$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AD$3,$H422/$G422,$H422-SUM($I422:AC422)))","v":0},{"$f":"IF(OR(AE$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AE$3,$H422/$G422,$H422-SUM($I422:AD422)))","v":0},{"$f":"IF(OR(AF$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AF$3,$H422/$G422,$H422-SUM($I422:AE422)))","v":0},{"$f":"IF(OR(AG$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AG$3,$H422/$G422,$H422-SUM($I422:AF422)))","v":0},{"$f":"IF(OR(AH$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AH$3,$H422/$G422,$H422-SUM($I422:AG422)))","v":0},{"$f":"IF(OR(AI$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AI$3,$H422/$G422,$H422-SUM($I422:AH422)))","v":0},{"$f":"IF(OR(AJ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AJ$3,$H422/$G422,$H422-SUM($I422:AI422)))","v":0},{"$f":"IF(OR(AK$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AK$3,$H422/$G422,$H422-SUM($I422:AJ422)))","v":0},{"$f":"IF(OR(AL$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AL$3,$H422/$G422,$H422-SUM($I422:AK422)))","v":0},{"$f":"IF(OR(AM$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AM$3,$H422/$G422,$H422-SUM($I422:AL422)))","v":0},{"$f":"IF(OR(AN$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AN$3,$H422/$G422,$H422-SUM($I422:AM422)))","v":0},{"$f":"IF(OR(AO$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AO$3,$H422/$G422,$H422-SUM($I422:AN422)))","v":0},{"$f":"IF(OR(AP$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AP$3,$H422/$G422,$H422-SUM($I422:AO422)))","v":0},{"$f":"IF(OR(AQ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AQ$3,$H422/$G422,$H422-SUM($I422:AP422)))","v":0},{"$f":"IF(OR(AR$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AR$3,$H422/$G422,$H422-SUM($I422:AQ422)))","v":0},{"$f":"IF(OR(AS$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AS$3,$H422/$G422,$H422-SUM($I422:AR422)))","v":0},{"$f":"IF(OR(AT$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AT$3,$H422/$G422,$H422-SUM($I422:AS422)))","v":0},{"$f":"IF(OR(AU$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AU$3,$H422/$G422,$H422-SUM($I422:AT422)))","v":0},{"$f":"IF(OR(AV$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AV$3,$H422/$G422,$H422-SUM($I422:AU422)))","v":0},{"$f":"IF(OR(AW$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AW$3,$H422/$G422,$H422-SUM($I422:AV422)))","v":0},{"$f":"IF(OR(AX$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AX$3,$H422/$G422,$H422-SUM($I422:AW422)))","v":0},{"$f":"IF(OR(AY$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AY$3,$H422/$G422,$H422-SUM($I422:AX422)))","v":0},{"$f":"IF(OR(AZ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AZ$3,$H422/$G422,$H422-SUM($I422:AY422)))","v":0},{"$f":"IF(OR(BA$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BA$3,$H422/$G422,$H422-SUM($I422:AZ422)))","v":0},{"$f":"IF(OR(BB$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BB$3,$H422/$G422,$H422-SUM($I422:BA422)))","v":0},{"$f":"IF(OR(BC$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BC$3,$H422/$G422,$H422-SUM($I422:BB422)))","v":0},{"$f":"IF(OR(BD$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BD$3,$H422/$G422,$H422-SUM($I422:BC422)))","v":0},{"$f":"IF(OR(BE$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BE$3,$H422/$G422,$H422-SUM($I422:BD422)))","v":0},{"$f":"IF(OR(BF$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BF$3,$H422/$G422,$H422-SUM($I422:BE422)))","v":0},{"$f":"IF(OR(BG$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BG$3,$H422/$G422,$H422-SUM($I422:BF422)))","v":0},{"$f":"IF(OR(BH$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BH$3,$H422/$G422,$H422-SUM($I422:BG422)))","v":0},{"$f":"IF(OR(BI$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BI$3,$H422/$G422,$H422-SUM($I422:BH422)))","v":0},{"$f":"IF(OR(BJ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BJ$3,$H422/$G422,$H422-SUM($I422:BI422)))","v":0},{"$f":"IF(OR(BK$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BK$3,$H422/$G422,$H422-SUM($I422:BJ422)))","v":0},{"$f":"IF(OR(BL$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BL$3,$H422/$G422,$H422-SUM($I422:BK422)))","v":0},{"$f":"IF(OR(BM$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BM$3,$H422/$G422,$H422-SUM($I422:BL422)))","v":0},{"$f":"IF(OR(BN$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BN$3,$H422/$G422,$H422-SUM($I422:BM422)))","v":0},{"$f":"IF(OR(BO$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BO$3,$H422/$G422,$H422-SUM($I422:BN422)))","v":0},{"$f":"IF(OR(BP$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BP$3,$H422/$G422,$H422-SUM($I422:BO422)))","v":0},{"$f":"IF(OR(BQ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BQ$3,$H422/$G422,$H422-SUM($I422:BP422)))","v":0},{"$f":"IF(OR(BR$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BR$3,$H422/$G422,$H422-SUM($I422:BQ422)))","v":0},{"$f":"IF(OR(BS$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BS$3,$H422/$G422,$H422-SUM($I422:BR422)))","v":0},{"$f":"IF(OR(BT$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BT$3,$H422/$G422,$H422-SUM($I422:BS422)))","v":0},{"$f":"IF(OR(BU$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BU$3,$H422/$G422,$H422-SUM($I422:BT422)))","v":0},{"$f":"IF(OR(BV$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BV$3,$H422/$G422,$H422-SUM($I422:BU422)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,15,{"$f":"AB404","v":0},null,{"$f":"IF(OR(J$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>J$3,$H423/$G423,$H423-SUM($I423:I423)))","v":0},{"$f":"IF(OR(K$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>K$3,$H423/$G423,$H423-SUM($I423:J423)))","v":0},{"$f":"IF(OR(L$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>L$3,$H423/$G423,$H423-SUM($I423:K423)))","v":0},{"$f":"IF(OR(M$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>M$3,$H423/$G423,$H423-SUM($I423:L423)))","v":0},{"$f":"IF(OR(N$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>N$3,$H423/$G423,$H423-SUM($I423:M423)))","v":0},{"$f":"IF(OR(O$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>O$3,$H423/$G423,$H423-SUM($I423:N423)))","v":0},{"$f":"IF(OR(P$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>P$3,$H423/$G423,$H423-SUM($I423:O423)))","v":0},{"$f":"IF(OR(Q$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Q$3,$H423/$G423,$H423-SUM($I423:P423)))","v":0},{"$f":"IF(OR(R$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>R$3,$H423/$G423,$H423-SUM($I423:Q423)))","v":0},{"$f":"IF(OR(S$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>S$3,$H423/$G423,$H423-SUM($I423:R423)))","v":0},{"$f":"IF(OR(T$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>T$3,$H423/$G423,$H423-SUM($I423:S423)))","v":0},{"$f":"IF(OR(U$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>U$3,$H423/$G423,$H423-SUM($I423:T423)))","v":0},{"$f":"IF(OR(V$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>V$3,$H423/$G423,$H423-SUM($I423:U423)))","v":0},{"$f":"IF(OR(W$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>W$3,$H423/$G423,$H423-SUM($I423:V423)))","v":0},{"$f":"IF(OR(X$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>X$3,$H423/$G423,$H423-SUM($I423:W423)))","v":0},{"$f":"IF(OR(Y$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Y$3,$H423/$G423,$H423-SUM($I423:X423)))","v":0},{"$f":"IF(OR(Z$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Z$3,$H423/$G423,$H423-SUM($I423:Y423)))","v":0},{"$f":"IF(OR(AA$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AA$3,$H423/$G423,$H423-SUM($I423:Z423)))","v":0},{"$f":"IF(OR(AB$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AB$3,$H423/$G423,$H423-SUM($I423:AA423)))","v":0},{"$f":"IF(OR(AC$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AC$3,$H423/$G423,$H423-SUM($I423:AB423)))","v":0},{"$f":"IF(OR(AD$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AD$3,$H423/$G423,$H423-SUM($I423:AC423)))","v":0},{"$f":"IF(OR(AE$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AE$3,$H423/$G423,$H423-SUM($I423:AD423)))","v":0},{"$f":"IF(OR(AF$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AF$3,$H423/$G423,$H423-SUM($I423:AE423)))","v":0},{"$f":"IF(OR(AG$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AG$3,$H423/$G423,$H423-SUM($I423:AF423)))","v":0},{"$f":"IF(OR(AH$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AH$3,$H423/$G423,$H423-SUM($I423:AG423)))","v":0},{"$f":"IF(OR(AI$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AI$3,$H423/$G423,$H423-SUM($I423:AH423)))","v":0},{"$f":"IF(OR(AJ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AJ$3,$H423/$G423,$H423-SUM($I423:AI423)))","v":0},{"$f":"IF(OR(AK$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AK$3,$H423/$G423,$H423-SUM($I423:AJ423)))","v":0},{"$f":"IF(OR(AL$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AL$3,$H423/$G423,$H423-SUM($I423:AK423)))","v":0},{"$f":"IF(OR(AM$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AM$3,$H423/$G423,$H423-SUM($I423:AL423)))","v":0},{"$f":"IF(OR(AN$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AN$3,$H423/$G423,$H423-SUM($I423:AM423)))","v":0},{"$f":"IF(OR(AO$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AO$3,$H423/$G423,$H423-SUM($I423:AN423)))","v":0},{"$f":"IF(OR(AP$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AP$3,$H423/$G423,$H423-SUM($I423:AO423)))","v":0},{"$f":"IF(OR(AQ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AQ$3,$H423/$G423,$H423-SUM($I423:AP423)))","v":0},{"$f":"IF(OR(AR$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AR$3,$H423/$G423,$H423-SUM($I423:AQ423)))","v":0},{"$f":"IF(OR(AS$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AS$3,$H423/$G423,$H423-SUM($I423:AR423)))","v":0},{"$f":"IF(OR(AT$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AT$3,$H423/$G423,$H423-SUM($I423:AS423)))","v":0},{"$f":"IF(OR(AU$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AU$3,$H423/$G423,$H423-SUM($I423:AT423)))","v":0},{"$f":"IF(OR(AV$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AV$3,$H423/$G423,$H423-SUM($I423:AU423)))","v":0},{"$f":"IF(OR(AW$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AW$3,$H423/$G423,$H423-SUM($I423:AV423)))","v":0},{"$f":"IF(OR(AX$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AX$3,$H423/$G423,$H423-SUM($I423:AW423)))","v":0},{"$f":"IF(OR(AY$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AY$3,$H423/$G423,$H423-SUM($I423:AX423)))","v":0},{"$f":"IF(OR(AZ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AZ$3,$H423/$G423,$H423-SUM($I423:AY423)))","v":0},{"$f":"IF(OR(BA$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BA$3,$H423/$G423,$H423-SUM($I423:AZ423)))","v":0},{"$f":"IF(OR(BB$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BB$3,$H423/$G423,$H423-SUM($I423:BA423)))","v":0},{"$f":"IF(OR(BC$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BC$3,$H423/$G423,$H423-SUM($I423:BB423)))","v":0},{"$f":"IF(OR(BD$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BD$3,$H423/$G423,$H423-SUM($I423:BC423)))","v":0},{"$f":"IF(OR(BE$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BE$3,$H423/$G423,$H423-SUM($I423:BD423)))","v":0},{"$f":"IF(OR(BF$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BF$3,$H423/$G423,$H423-SUM($I423:BE423)))","v":0},{"$f":"IF(OR(BG$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BG$3,$H423/$G423,$H423-SUM($I423:BF423)))","v":0},{"$f":"IF(OR(BH$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BH$3,$H423/$G423,$H423-SUM($I423:BG423)))","v":0},{"$f":"IF(OR(BI$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BI$3,$H423/$G423,$H423-SUM($I423:BH423)))","v":0},{"$f":"IF(OR(BJ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BJ$3,$H423/$G423,$H423-SUM($I423:BI423)))","v":0},{"$f":"IF(OR(BK$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BK$3,$H423/$G423,$H423-SUM($I423:BJ423)))","v":0},{"$f":"IF(OR(BL$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BL$3,$H423/$G423,$H423-SUM($I423:BK423)))","v":0},{"$f":"IF(OR(BM$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BM$3,$H423/$G423,$H423-SUM($I423:BL423)))","v":0},{"$f":"IF(OR(BN$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BN$3,$H423/$G423,$H423-SUM($I423:BM423)))","v":0},{"$f":"IF(OR(BO$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BO$3,$H423/$G423,$H423-SUM($I423:BN423)))","v":0},{"$f":"IF(OR(BP$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BP$3,$H423/$G423,$H423-SUM($I423:BO423)))","v":0},{"$f":"IF(OR(BQ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BQ$3,$H423/$G423,$H423-SUM($I423:BP423)))","v":0},{"$f":"IF(OR(BR$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BR$3,$H423/$G423,$H423-SUM($I423:BQ423)))","v":0},{"$f":"IF(OR(BS$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BS$3,$H423/$G423,$H423-SUM($I423:BR423)))","v":0},{"$f":"IF(OR(BT$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BT$3,$H423/$G423,$H423-SUM($I423:BS423)))","v":0},{"$f":"IF(OR(BU$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BU$3,$H423/$G423,$H423-SUM($I423:BT423)))","v":0},{"$f":"IF(OR(BV$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BV$3,$H423/$G423,$H423-SUM($I423:BU423)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,15,{"$f":"AC404","v":0},null,{"$f":"IF(OR(J$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>J$3,$H424/$G424,$H424-SUM($I424:I424)))","v":0},{"$f":"IF(OR(K$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>K$3,$H424/$G424,$H424-SUM($I424:J424)))","v":0},{"$f":"IF(OR(L$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>L$3,$H424/$G424,$H424-SUM($I424:K424)))","v":0},{"$f":"IF(OR(M$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>M$3,$H424/$G424,$H424-SUM($I424:L424)))","v":0},{"$f":"IF(OR(N$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>N$3,$H424/$G424,$H424-SUM($I424:M424)))","v":0},{"$f":"IF(OR(O$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>O$3,$H424/$G424,$H424-SUM($I424:N424)))","v":0},{"$f":"IF(OR(P$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>P$3,$H424/$G424,$H424-SUM($I424:O424)))","v":0},{"$f":"IF(OR(Q$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Q$3,$H424/$G424,$H424-SUM($I424:P424)))","v":0},{"$f":"IF(OR(R$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>R$3,$H424/$G424,$H424-SUM($I424:Q424)))","v":0},{"$f":"IF(OR(S$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>S$3,$H424/$G424,$H424-SUM($I424:R424)))","v":0},{"$f":"IF(OR(T$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>T$3,$H424/$G424,$H424-SUM($I424:S424)))","v":0},{"$f":"IF(OR(U$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>U$3,$H424/$G424,$H424-SUM($I424:T424)))","v":0},{"$f":"IF(OR(V$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>V$3,$H424/$G424,$H424-SUM($I424:U424)))","v":0},{"$f":"IF(OR(W$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>W$3,$H424/$G424,$H424-SUM($I424:V424)))","v":0},{"$f":"IF(OR(X$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>X$3,$H424/$G424,$H424-SUM($I424:W424)))","v":0},{"$f":"IF(OR(Y$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Y$3,$H424/$G424,$H424-SUM($I424:X424)))","v":0},{"$f":"IF(OR(Z$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Z$3,$H424/$G424,$H424-SUM($I424:Y424)))","v":0},{"$f":"IF(OR(AA$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AA$3,$H424/$G424,$H424-SUM($I424:Z424)))","v":0},{"$f":"IF(OR(AB$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AB$3,$H424/$G424,$H424-SUM($I424:AA424)))","v":0},{"$f":"IF(OR(AC$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AC$3,$H424/$G424,$H424-SUM($I424:AB424)))","v":0},{"$f":"IF(OR(AD$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AD$3,$H424/$G424,$H424-SUM($I424:AC424)))","v":0},{"$f":"IF(OR(AE$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AE$3,$H424/$G424,$H424-SUM($I424:AD424)))","v":0},{"$f":"IF(OR(AF$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AF$3,$H424/$G424,$H424-SUM($I424:AE424)))","v":0},{"$f":"IF(OR(AG$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AG$3,$H424/$G424,$H424-SUM($I424:AF424)))","v":0},{"$f":"IF(OR(AH$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AH$3,$H424/$G424,$H424-SUM($I424:AG424)))","v":0},{"$f":"IF(OR(AI$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AI$3,$H424/$G424,$H424-SUM($I424:AH424)))","v":0},{"$f":"IF(OR(AJ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AJ$3,$H424/$G424,$H424-SUM($I424:AI424)))","v":0},{"$f":"IF(OR(AK$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AK$3,$H424/$G424,$H424-SUM($I424:AJ424)))","v":0},{"$f":"IF(OR(AL$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AL$3,$H424/$G424,$H424-SUM($I424:AK424)))","v":0},{"$f":"IF(OR(AM$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AM$3,$H424/$G424,$H424-SUM($I424:AL424)))","v":0},{"$f":"IF(OR(AN$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AN$3,$H424/$G424,$H424-SUM($I424:AM424)))","v":0},{"$f":"IF(OR(AO$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AO$3,$H424/$G424,$H424-SUM($I424:AN424)))","v":0},{"$f":"IF(OR(AP$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AP$3,$H424/$G424,$H424-SUM($I424:AO424)))","v":0},{"$f":"IF(OR(AQ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AQ$3,$H424/$G424,$H424-SUM($I424:AP424)))","v":0},{"$f":"IF(OR(AR$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AR$3,$H424/$G424,$H424-SUM($I424:AQ424)))","v":0},{"$f":"IF(OR(AS$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AS$3,$H424/$G424,$H424-SUM($I424:AR424)))","v":0},{"$f":"IF(OR(AT$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AT$3,$H424/$G424,$H424-SUM($I424:AS424)))","v":0},{"$f":"IF(OR(AU$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AU$3,$H424/$G424,$H424-SUM($I424:AT424)))","v":0},{"$f":"IF(OR(AV$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AV$3,$H424/$G424,$H424-SUM($I424:AU424)))","v":0},{"$f":"IF(OR(AW$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AW$3,$H424/$G424,$H424-SUM($I424:AV424)))","v":0},{"$f":"IF(OR(AX$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AX$3,$H424/$G424,$H424-SUM($I424:AW424)))","v":0},{"$f":"IF(OR(AY$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AY$3,$H424/$G424,$H424-SUM($I424:AX424)))","v":0},{"$f":"IF(OR(AZ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AZ$3,$H424/$G424,$H424-SUM($I424:AY424)))","v":0},{"$f":"IF(OR(BA$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BA$3,$H424/$G424,$H424-SUM($I424:AZ424)))","v":0},{"$f":"IF(OR(BB$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BB$3,$H424/$G424,$H424-SUM($I424:BA424)))","v":0},{"$f":"IF(OR(BC$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BC$3,$H424/$G424,$H424-SUM($I424:BB424)))","v":0},{"$f":"IF(OR(BD$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BD$3,$H424/$G424,$H424-SUM($I424:BC424)))","v":0},{"$f":"IF(OR(BE$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BE$3,$H424/$G424,$H424-SUM($I424:BD424)))","v":0},{"$f":"IF(OR(BF$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BF$3,$H424/$G424,$H424-SUM($I424:BE424)))","v":0},{"$f":"IF(OR(BG$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BG$3,$H424/$G424,$H424-SUM($I424:BF424)))","v":0},{"$f":"IF(OR(BH$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BH$3,$H424/$G424,$H424-SUM($I424:BG424)))","v":0},{"$f":"IF(OR(BI$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BI$3,$H424/$G424,$H424-SUM($I424:BH424)))","v":0},{"$f":"IF(OR(BJ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BJ$3,$H424/$G424,$H424-SUM($I424:BI424)))","v":0},{"$f":"IF(OR(BK$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BK$3,$H424/$G424,$H424-SUM($I424:BJ424)))","v":0},{"$f":"IF(OR(BL$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BL$3,$H424/$G424,$H424-SUM($I424:BK424)))","v":0},{"$f":"IF(OR(BM$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BM$3,$H424/$G424,$H424-SUM($I424:BL424)))","v":0},{"$f":"IF(OR(BN$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BN$3,$H424/$G424,$H424-SUM($I424:BM424)))","v":0},{"$f":"IF(OR(BO$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BO$3,$H424/$G424,$H424-SUM($I424:BN424)))","v":0},{"$f":"IF(OR(BP$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BP$3,$H424/$G424,$H424-SUM($I424:BO424)))","v":0},{"$f":"IF(OR(BQ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BQ$3,$H424/$G424,$H424-SUM($I424:BP424)))","v":0},{"$f":"IF(OR(BR$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BR$3,$H424/$G424,$H424-SUM($I424:BQ424)))","v":0},{"$f":"IF(OR(BS$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BS$3,$H424/$G424,$H424-SUM($I424:BR424)))","v":0},{"$f":"IF(OR(BT$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BT$3,$H424/$G424,$H424-SUM($I424:BS424)))","v":0},{"$f":"IF(OR(BU$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BU$3,$H424/$G424,$H424-SUM($I424:BT424)))","v":0},{"$f":"IF(OR(BV$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BV$3,$H424/$G424,$H424-SUM($I424:BU424)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,15,{"$f":"AD404","v":0},null,{"$f":"IF(OR(J$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>J$3,$H425/$G425,$H425-SUM($I425:I425)))","v":0},{"$f":"IF(OR(K$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>K$3,$H425/$G425,$H425-SUM($I425:J425)))","v":0},{"$f":"IF(OR(L$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>L$3,$H425/$G425,$H425-SUM($I425:K425)))","v":0},{"$f":"IF(OR(M$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>M$3,$H425/$G425,$H425-SUM($I425:L425)))","v":0},{"$f":"IF(OR(N$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>N$3,$H425/$G425,$H425-SUM($I425:M425)))","v":0},{"$f":"IF(OR(O$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>O$3,$H425/$G425,$H425-SUM($I425:N425)))","v":0},{"$f":"IF(OR(P$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>P$3,$H425/$G425,$H425-SUM($I425:O425)))","v":0},{"$f":"IF(OR(Q$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Q$3,$H425/$G425,$H425-SUM($I425:P425)))","v":0},{"$f":"IF(OR(R$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>R$3,$H425/$G425,$H425-SUM($I425:Q425)))","v":0},{"$f":"IF(OR(S$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>S$3,$H425/$G425,$H425-SUM($I425:R425)))","v":0},{"$f":"IF(OR(T$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>T$3,$H425/$G425,$H425-SUM($I425:S425)))","v":0},{"$f":"IF(OR(U$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>U$3,$H425/$G425,$H425-SUM($I425:T425)))","v":0},{"$f":"IF(OR(V$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>V$3,$H425/$G425,$H425-SUM($I425:U425)))","v":0},{"$f":"IF(OR(W$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>W$3,$H425/$G425,$H425-SUM($I425:V425)))","v":0},{"$f":"IF(OR(X$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>X$3,$H425/$G425,$H425-SUM($I425:W425)))","v":0},{"$f":"IF(OR(Y$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Y$3,$H425/$G425,$H425-SUM($I425:X425)))","v":0},{"$f":"IF(OR(Z$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Z$3,$H425/$G425,$H425-SUM($I425:Y425)))","v":0},{"$f":"IF(OR(AA$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AA$3,$H425/$G425,$H425-SUM($I425:Z425)))","v":0},{"$f":"IF(OR(AB$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AB$3,$H425/$G425,$H425-SUM($I425:AA425)))","v":0},{"$f":"IF(OR(AC$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AC$3,$H425/$G425,$H425-SUM($I425:AB425)))","v":0},{"$f":"IF(OR(AD$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AD$3,$H425/$G425,$H425-SUM($I425:AC425)))","v":0},{"$f":"IF(OR(AE$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AE$3,$H425/$G425,$H425-SUM($I425:AD425)))","v":0},{"$f":"IF(OR(AF$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AF$3,$H425/$G425,$H425-SUM($I425:AE425)))","v":0},{"$f":"IF(OR(AG$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AG$3,$H425/$G425,$H425-SUM($I425:AF425)))","v":0},{"$f":"IF(OR(AH$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AH$3,$H425/$G425,$H425-SUM($I425:AG425)))","v":0},{"$f":"IF(OR(AI$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AI$3,$H425/$G425,$H425-SUM($I425:AH425)))","v":0},{"$f":"IF(OR(AJ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AJ$3,$H425/$G425,$H425-SUM($I425:AI425)))","v":0},{"$f":"IF(OR(AK$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AK$3,$H425/$G425,$H425-SUM($I425:AJ425)))","v":0},{"$f":"IF(OR(AL$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AL$3,$H425/$G425,$H425-SUM($I425:AK425)))","v":0},{"$f":"IF(OR(AM$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AM$3,$H425/$G425,$H425-SUM($I425:AL425)))","v":0},{"$f":"IF(OR(AN$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AN$3,$H425/$G425,$H425-SUM($I425:AM425)))","v":0},{"$f":"IF(OR(AO$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AO$3,$H425/$G425,$H425-SUM($I425:AN425)))","v":0},{"$f":"IF(OR(AP$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AP$3,$H425/$G425,$H425-SUM($I425:AO425)))","v":0},{"$f":"IF(OR(AQ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AQ$3,$H425/$G425,$H425-SUM($I425:AP425)))","v":0},{"$f":"IF(OR(AR$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AR$3,$H425/$G425,$H425-SUM($I425:AQ425)))","v":0},{"$f":"IF(OR(AS$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AS$3,$H425/$G425,$H425-SUM($I425:AR425)))","v":0},{"$f":"IF(OR(AT$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AT$3,$H425/$G425,$H425-SUM($I425:AS425)))","v":0},{"$f":"IF(OR(AU$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AU$3,$H425/$G425,$H425-SUM($I425:AT425)))","v":0},{"$f":"IF(OR(AV$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AV$3,$H425/$G425,$H425-SUM($I425:AU425)))","v":0},{"$f":"IF(OR(AW$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AW$3,$H425/$G425,$H425-SUM($I425:AV425)))","v":0},{"$f":"IF(OR(AX$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AX$3,$H425/$G425,$H425-SUM($I425:AW425)))","v":0},{"$f":"IF(OR(AY$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AY$3,$H425/$G425,$H425-SUM($I425:AX425)))","v":0},{"$f":"IF(OR(AZ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AZ$3,$H425/$G425,$H425-SUM($I425:AY425)))","v":0},{"$f":"IF(OR(BA$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BA$3,$H425/$G425,$H425-SUM($I425:AZ425)))","v":0},{"$f":"IF(OR(BB$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BB$3,$H425/$G425,$H425-SUM($I425:BA425)))","v":0},{"$f":"IF(OR(BC$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BC$3,$H425/$G425,$H425-SUM($I425:BB425)))","v":0},{"$f":"IF(OR(BD$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BD$3,$H425/$G425,$H425-SUM($I425:BC425)))","v":0},{"$f":"IF(OR(BE$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BE$3,$H425/$G425,$H425-SUM($I425:BD425)))","v":0},{"$f":"IF(OR(BF$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BF$3,$H425/$G425,$H425-SUM($I425:BE425)))","v":0},{"$f":"IF(OR(BG$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BG$3,$H425/$G425,$H425-SUM($I425:BF425)))","v":0},{"$f":"IF(OR(BH$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BH$3,$H425/$G425,$H425-SUM($I425:BG425)))","v":0},{"$f":"IF(OR(BI$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BI$3,$H425/$G425,$H425-SUM($I425:BH425)))","v":0},{"$f":"IF(OR(BJ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BJ$3,$H425/$G425,$H425-SUM($I425:BI425)))","v":0},{"$f":"IF(OR(BK$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BK$3,$H425/$G425,$H425-SUM($I425:BJ425)))","v":0},{"$f":"IF(OR(BL$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BL$3,$H425/$G425,$H425-SUM($I425:BK425)))","v":0},{"$f":"IF(OR(BM$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BM$3,$H425/$G425,$H425-SUM($I425:BL425)))","v":0},{"$f":"IF(OR(BN$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BN$3,$H425/$G425,$H425-SUM($I425:BM425)))","v":0},{"$f":"IF(OR(BO$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BO$3,$H425/$G425,$H425-SUM($I425:BN425)))","v":0},{"$f":"IF(OR(BP$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BP$3,$H425/$G425,$H425-SUM($I425:BO425)))","v":0},{"$f":"IF(OR(BQ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BQ$3,$H425/$G425,$H425-SUM($I425:BP425)))","v":0},{"$f":"IF(OR(BR$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BR$3,$H425/$G425,$H425-SUM($I425:BQ425)))","v":0},{"$f":"IF(OR(BS$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BS$3,$H425/$G425,$H425-SUM($I425:BR425)))","v":0},{"$f":"IF(OR(BT$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BT$3,$H425/$G425,$H425-SUM($I425:BS425)))","v":0},{"$f":"IF(OR(BU$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BU$3,$H425/$G425,$H425-SUM($I425:BT425)))","v":0},{"$f":"IF(OR(BV$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BV$3,$H425/$G425,$H425-SUM($I425:BU425)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,15,{"$f":"AE404","v":0},null,{"$f":"IF(OR(J$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>J$3,$H426/$G426,$H426-SUM($I426:I426)))","v":0},{"$f":"IF(OR(K$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>K$3,$H426/$G426,$H426-SUM($I426:J426)))","v":0},{"$f":"IF(OR(L$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>L$3,$H426/$G426,$H426-SUM($I426:K426)))","v":0},{"$f":"IF(OR(M$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>M$3,$H426/$G426,$H426-SUM($I426:L426)))","v":0},{"$f":"IF(OR(N$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>N$3,$H426/$G426,$H426-SUM($I426:M426)))","v":0},{"$f":"IF(OR(O$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>O$3,$H426/$G426,$H426-SUM($I426:N426)))","v":0},{"$f":"IF(OR(P$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>P$3,$H426/$G426,$H426-SUM($I426:O426)))","v":0},{"$f":"IF(OR(Q$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>Q$3,$H426/$G426,$H426-SUM($I426:P426)))","v":0},{"$f":"IF(OR(R$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>R$3,$H426/$G426,$H426-SUM($I426:Q426)))","v":0},{"$f":"IF(OR(S$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>S$3,$H426/$G426,$H426-SUM($I426:R426)))","v":0},{"$f":"IF(OR(T$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>T$3,$H426/$G426,$H426-SUM($I426:S426)))","v":0},{"$f":"IF(OR(U$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>U$3,$H426/$G426,$H426-SUM($I426:T426)))","v":0},{"$f":"IF(OR(V$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>V$3,$H426/$G426,$H426-SUM($I426:U426)))","v":0},{"$f":"IF(OR(W$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>W$3,$H426/$G426,$H426-SUM($I426:V426)))","v":0},{"$f":"IF(OR(X$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>X$3,$H426/$G426,$H426-SUM($I426:W426)))","v":0},{"$f":"IF(OR(Y$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>Y$3,$H426/$G426,$H426-SUM($I426:X426)))","v":0},{"$f":"IF(OR(Z$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>Z$3,$H426/$G426,$H426-SUM($I426:Y426)))","v":0},{"$f":"IF(OR(AA$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AA$3,$H426/$G426,$H426-SUM($I426:Z426)))","v":0},{"$f":"IF(OR(AB$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AB$3,$H426/$G426,$H426-SUM($I426:AA426)))","v":0},{"$f":"IF(OR(AC$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AC$3,$H426/$G426,$H426-SUM($I426:AB426)))","v":0},{"$f":"IF(OR(AD$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AD$3,$H426/$G426,$H426-SUM($I426:AC426)))","v":0},{"$f":"IF(OR(AE$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AE$3,$H426/$G426,$H426-SUM($I426:AD426)))","v":0},{"$f":"IF(OR(AF$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AF$3,$H426/$G426,$H426-SUM($I426:AE426)))","v":0},{"$f":"IF(OR(AG$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AG$3,$H426/$G426,$H426-SUM($I426:AF426)))","v":0},{"$f":"IF(OR(AH$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AH$3,$H426/$G426,$H426-SUM($I426:AG426)))","v":0},{"$f":"IF(OR(AI$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AI$3,$H426/$G426,$H426-SUM($I426:AH426)))","v":0},{"$f":"IF(OR(AJ$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AJ$3,$H426/$G426,$H426-SUM($I426:AI426)))","v":0},{"$f":"IF(OR(AK$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AK$3,$H426/$G426,$H426-SUM($I426:AJ426)))","v":0},{"$f":"IF(OR(AL$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AL$3,$H426/$G426,$H426-SUM($I426:AK426)))","v":0},{"$f":"IF(OR(AM$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AM$3,$H426/$G426,$H426-SUM($I426:AL426)))","v":0},{"$f":"IF(OR(AN$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AN$3,$H426/$G426,$H426-SUM($I426:AM426)))","v":0},{"$f":"IF(OR(AO$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AO$3,$H426/$G426,$H426-SUM($I426:AN426)))","v":0},{"$f":"IF(OR(AP$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AP$3,$H426/$G426,$H426-SUM($I426:AO426)))","v":0},{"$f":"IF(OR(AQ$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AQ$3,$H426/$G426,$H426-SUM($I426:AP426)))","v":0},{"$f":"IF(OR(AR$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AR$3,$H426/$G426,$H426-SUM($I426:AQ426)))","v":0},{"$f":"IF(OR(AS$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AS$3,$H426/$G426,$H426-SUM($I426:AR426)))","v":0},{"$f":"IF(OR(AT$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AT$3,$H426/$G426,$H426-SUM($I426:AS426)))","v":0},{"$f":"IF(OR(AU$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AU$3,$H426/$G426,$H426-SUM($I426:AT426)))","v":0},{"$f":"IF(OR(AV$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AV$3,$H426/$G426,$H426-SUM($I426:AU426)))","v":0},{"$f":"IF(OR(AW$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AW$3,$H426/$G426,$H426-SUM($I426:AV426)))","v":0},{"$f":"IF(OR(AX$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AX$3,$H426/$G426,$H426-SUM($I426:AW426)))","v":0},{"$f":"IF(OR(AY$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AY$3,$H426/$G426,$H426-SUM($I426:AX426)))","v":0},{"$f":"IF(OR(AZ$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>AZ$3,$H426/$G426,$H426-SUM($I426:AY426)))","v":0},{"$f":"IF(OR(BA$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BA$3,$H426/$G426,$H426-SUM($I426:AZ426)))","v":0},{"$f":"IF(OR(BB$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BB$3,$H426/$G426,$H426-SUM($I426:BA426)))","v":0},{"$f":"IF(OR(BC$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BC$3,$H426/$G426,$H426-SUM($I426:BB426)))","v":0},{"$f":"IF(OR(BD$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BD$3,$H426/$G426,$H426-SUM($I426:BC426)))","v":0},{"$f":"IF(OR(BE$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BE$3,$H426/$G426,$H426-SUM($I426:BD426)))","v":0},{"$f":"IF(OR(BF$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BF$3,$H426/$G426,$H426-SUM($I426:BE426)))","v":0},{"$f":"IF(OR(BG$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BG$3,$H426/$G426,$H426-SUM($I426:BF426)))","v":0},{"$f":"IF(OR(BH$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BH$3,$H426/$G426,$H426-SUM($I426:BG426)))","v":0},{"$f":"IF(OR(BI$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BI$3,$H426/$G426,$H426-SUM($I426:BH426)))","v":0},{"$f":"IF(OR(BJ$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BJ$3,$H426/$G426,$H426-SUM($I426:BI426)))","v":0},{"$f":"IF(OR(BK$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BK$3,$H426/$G426,$H426-SUM($I426:BJ426)))","v":0},{"$f":"IF(OR(BL$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BL$3,$H426/$G426,$H426-SUM($I426:BK426)))","v":0},{"$f":"IF(OR(BM$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BM$3,$H426/$G426,$H426-SUM($I426:BL426)))","v":0},{"$f":"IF(OR(BN$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BN$3,$H426/$G426,$H426-SUM($I426:BM426)))","v":0},{"$f":"IF(OR(BO$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BO$3,$H426/$G426,$H426-SUM($I426:BN426)))","v":0},{"$f":"IF(OR(BP$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BP$3,$H426/$G426,$H426-SUM($I426:BO426)))","v":0},{"$f":"IF(OR(BQ$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BQ$3,$H426/$G426,$H426-SUM($I426:BP426)))","v":0},{"$f":"IF(OR(BR$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BR$3,$H426/$G426,$H426-SUM($I426:BQ426)))","v":0},{"$f":"IF(OR(BS$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BS$3,$H426/$G426,$H426-SUM($I426:BR426)))","v":0},{"$f":"IF(OR(BT$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BT$3,$H426/$G426,$H426-SUM($I426:BS426)))","v":0},{"$f":"IF(OR(BU$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BU$3,$H426/$G426,$H426-SUM($I426:BT426)))","v":0},{"$f":"IF(OR(BV$3<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426)>BV$3,$H426/$G426,$H426-SUM($I426:BU426)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,15,{"$f":"AF404","v":0},null,{"$f":"IF(OR(J$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>J$3,$H427/$G427,$H427-SUM($I427:I427)))","v":0},{"$f":"IF(OR(K$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>K$3,$H427/$G427,$H427-SUM($I427:J427)))","v":0},{"$f":"IF(OR(L$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>L$3,$H427/$G427,$H427-SUM($I427:K427)))","v":0},{"$f":"IF(OR(M$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>M$3,$H427/$G427,$H427-SUM($I427:L427)))","v":0},{"$f":"IF(OR(N$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>N$3,$H427/$G427,$H427-SUM($I427:M427)))","v":0},{"$f":"IF(OR(O$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>O$3,$H427/$G427,$H427-SUM($I427:N427)))","v":0},{"$f":"IF(OR(P$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>P$3,$H427/$G427,$H427-SUM($I427:O427)))","v":0},{"$f":"IF(OR(Q$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>Q$3,$H427/$G427,$H427-SUM($I427:P427)))","v":0},{"$f":"IF(OR(R$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>R$3,$H427/$G427,$H427-SUM($I427:Q427)))","v":0},{"$f":"IF(OR(S$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>S$3,$H427/$G427,$H427-SUM($I427:R427)))","v":0},{"$f":"IF(OR(T$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>T$3,$H427/$G427,$H427-SUM($I427:S427)))","v":0},{"$f":"IF(OR(U$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>U$3,$H427/$G427,$H427-SUM($I427:T427)))","v":0},{"$f":"IF(OR(V$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>V$3,$H427/$G427,$H427-SUM($I427:U427)))","v":0},{"$f":"IF(OR(W$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>W$3,$H427/$G427,$H427-SUM($I427:V427)))","v":0},{"$f":"IF(OR(X$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>X$3,$H427/$G427,$H427-SUM($I427:W427)))","v":0},{"$f":"IF(OR(Y$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>Y$3,$H427/$G427,$H427-SUM($I427:X427)))","v":0},{"$f":"IF(OR(Z$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>Z$3,$H427/$G427,$H427-SUM($I427:Y427)))","v":0},{"$f":"IF(OR(AA$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AA$3,$H427/$G427,$H427-SUM($I427:Z427)))","v":0},{"$f":"IF(OR(AB$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AB$3,$H427/$G427,$H427-SUM($I427:AA427)))","v":0},{"$f":"IF(OR(AC$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AC$3,$H427/$G427,$H427-SUM($I427:AB427)))","v":0},{"$f":"IF(OR(AD$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AD$3,$H427/$G427,$H427-SUM($I427:AC427)))","v":0},{"$f":"IF(OR(AE$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AE$3,$H427/$G427,$H427-SUM($I427:AD427)))","v":0},{"$f":"IF(OR(AF$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AF$3,$H427/$G427,$H427-SUM($I427:AE427)))","v":0},{"$f":"IF(OR(AG$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AG$3,$H427/$G427,$H427-SUM($I427:AF427)))","v":0},{"$f":"IF(OR(AH$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AH$3,$H427/$G427,$H427-SUM($I427:AG427)))","v":0},{"$f":"IF(OR(AI$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AI$3,$H427/$G427,$H427-SUM($I427:AH427)))","v":0},{"$f":"IF(OR(AJ$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AJ$3,$H427/$G427,$H427-SUM($I427:AI427)))","v":0},{"$f":"IF(OR(AK$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AK$3,$H427/$G427,$H427-SUM($I427:AJ427)))","v":0},{"$f":"IF(OR(AL$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AL$3,$H427/$G427,$H427-SUM($I427:AK427)))","v":0},{"$f":"IF(OR(AM$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AM$3,$H427/$G427,$H427-SUM($I427:AL427)))","v":0},{"$f":"IF(OR(AN$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AN$3,$H427/$G427,$H427-SUM($I427:AM427)))","v":0},{"$f":"IF(OR(AO$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AO$3,$H427/$G427,$H427-SUM($I427:AN427)))","v":0},{"$f":"IF(OR(AP$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AP$3,$H427/$G427,$H427-SUM($I427:AO427)))","v":0},{"$f":"IF(OR(AQ$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AQ$3,$H427/$G427,$H427-SUM($I427:AP427)))","v":0},{"$f":"IF(OR(AR$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AR$3,$H427/$G427,$H427-SUM($I427:AQ427)))","v":0},{"$f":"IF(OR(AS$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AS$3,$H427/$G427,$H427-SUM($I427:AR427)))","v":0},{"$f":"IF(OR(AT$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AT$3,$H427/$G427,$H427-SUM($I427:AS427)))","v":0},{"$f":"IF(OR(AU$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AU$3,$H427/$G427,$H427-SUM($I427:AT427)))","v":0},{"$f":"IF(OR(AV$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AV$3,$H427/$G427,$H427-SUM($I427:AU427)))","v":0},{"$f":"IF(OR(AW$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AW$3,$H427/$G427,$H427-SUM($I427:AV427)))","v":0},{"$f":"IF(OR(AX$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AX$3,$H427/$G427,$H427-SUM($I427:AW427)))","v":0},{"$f":"IF(OR(AY$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AY$3,$H427/$G427,$H427-SUM($I427:AX427)))","v":0},{"$f":"IF(OR(AZ$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>AZ$3,$H427/$G427,$H427-SUM($I427:AY427)))","v":0},{"$f":"IF(OR(BA$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BA$3,$H427/$G427,$H427-SUM($I427:AZ427)))","v":0},{"$f":"IF(OR(BB$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BB$3,$H427/$G427,$H427-SUM($I427:BA427)))","v":0},{"$f":"IF(OR(BC$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BC$3,$H427/$G427,$H427-SUM($I427:BB427)))","v":0},{"$f":"IF(OR(BD$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BD$3,$H427/$G427,$H427-SUM($I427:BC427)))","v":0},{"$f":"IF(OR(BE$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BE$3,$H427/$G427,$H427-SUM($I427:BD427)))","v":0},{"$f":"IF(OR(BF$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BF$3,$H427/$G427,$H427-SUM($I427:BE427)))","v":0},{"$f":"IF(OR(BG$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BG$3,$H427/$G427,$H427-SUM($I427:BF427)))","v":0},{"$f":"IF(OR(BH$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BH$3,$H427/$G427,$H427-SUM($I427:BG427)))","v":0},{"$f":"IF(OR(BI$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BI$3,$H427/$G427,$H427-SUM($I427:BH427)))","v":0},{"$f":"IF(OR(BJ$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BJ$3,$H427/$G427,$H427-SUM($I427:BI427)))","v":0},{"$f":"IF(OR(BK$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BK$3,$H427/$G427,$H427-SUM($I427:BJ427)))","v":0},{"$f":"IF(OR(BL$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BL$3,$H427/$G427,$H427-SUM($I427:BK427)))","v":0},{"$f":"IF(OR(BM$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BM$3,$H427/$G427,$H427-SUM($I427:BL427)))","v":0},{"$f":"IF(OR(BN$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BN$3,$H427/$G427,$H427-SUM($I427:BM427)))","v":0},{"$f":"IF(OR(BO$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BO$3,$H427/$G427,$H427-SUM($I427:BN427)))","v":0},{"$f":"IF(OR(BP$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BP$3,$H427/$G427,$H427-SUM($I427:BO427)))","v":0},{"$f":"IF(OR(BQ$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BQ$3,$H427/$G427,$H427-SUM($I427:BP427)))","v":0},{"$f":"IF(OR(BR$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BR$3,$H427/$G427,$H427-SUM($I427:BQ427)))","v":0},{"$f":"IF(OR(BS$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BS$3,$H427/$G427,$H427-SUM($I427:BR427)))","v":0},{"$f":"IF(OR(BT$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BT$3,$H427/$G427,$H427-SUM($I427:BS427)))","v":0},{"$f":"IF(OR(BU$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BU$3,$H427/$G427,$H427-SUM($I427:BT427)))","v":0},{"$f":"IF(OR(BV$3<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427)>BV$3,$H427/$G427,$H427-SUM($I427:BU427)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,15,{"$f":"AG404","v":0},null,{"$f":"IF(OR(J$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>J$3,$H428/$G428,$H428-SUM($I428:I428)))","v":0},{"$f":"IF(OR(K$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>K$3,$H428/$G428,$H428-SUM($I428:J428)))","v":0},{"$f":"IF(OR(L$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>L$3,$H428/$G428,$H428-SUM($I428:K428)))","v":0},{"$f":"IF(OR(M$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>M$3,$H428/$G428,$H428-SUM($I428:L428)))","v":0},{"$f":"IF(OR(N$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>N$3,$H428/$G428,$H428-SUM($I428:M428)))","v":0},{"$f":"IF(OR(O$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>O$3,$H428/$G428,$H428-SUM($I428:N428)))","v":0},{"$f":"IF(OR(P$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>P$3,$H428/$G428,$H428-SUM($I428:O428)))","v":0},{"$f":"IF(OR(Q$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>Q$3,$H428/$G428,$H428-SUM($I428:P428)))","v":0},{"$f":"IF(OR(R$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>R$3,$H428/$G428,$H428-SUM($I428:Q428)))","v":0},{"$f":"IF(OR(S$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>S$3,$H428/$G428,$H428-SUM($I428:R428)))","v":0},{"$f":"IF(OR(T$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>T$3,$H428/$G428,$H428-SUM($I428:S428)))","v":0},{"$f":"IF(OR(U$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>U$3,$H428/$G428,$H428-SUM($I428:T428)))","v":0},{"$f":"IF(OR(V$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>V$3,$H428/$G428,$H428-SUM($I428:U428)))","v":0},{"$f":"IF(OR(W$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>W$3,$H428/$G428,$H428-SUM($I428:V428)))","v":0},{"$f":"IF(OR(X$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>X$3,$H428/$G428,$H428-SUM($I428:W428)))","v":0},{"$f":"IF(OR(Y$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>Y$3,$H428/$G428,$H428-SUM($I428:X428)))","v":0},{"$f":"IF(OR(Z$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>Z$3,$H428/$G428,$H428-SUM($I428:Y428)))","v":0},{"$f":"IF(OR(AA$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AA$3,$H428/$G428,$H428-SUM($I428:Z428)))","v":0},{"$f":"IF(OR(AB$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AB$3,$H428/$G428,$H428-SUM($I428:AA428)))","v":0},{"$f":"IF(OR(AC$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AC$3,$H428/$G428,$H428-SUM($I428:AB428)))","v":0},{"$f":"IF(OR(AD$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AD$3,$H428/$G428,$H428-SUM($I428:AC428)))","v":0},{"$f":"IF(OR(AE$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AE$3,$H428/$G428,$H428-SUM($I428:AD428)))","v":0},{"$f":"IF(OR(AF$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AF$3,$H428/$G428,$H428-SUM($I428:AE428)))","v":0},{"$f":"IF(OR(AG$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AG$3,$H428/$G428,$H428-SUM($I428:AF428)))","v":0},{"$f":"IF(OR(AH$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AH$3,$H428/$G428,$H428-SUM($I428:AG428)))","v":0},{"$f":"IF(OR(AI$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AI$3,$H428/$G428,$H428-SUM($I428:AH428)))","v":0},{"$f":"IF(OR(AJ$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AJ$3,$H428/$G428,$H428-SUM($I428:AI428)))","v":0},{"$f":"IF(OR(AK$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AK$3,$H428/$G428,$H428-SUM($I428:AJ428)))","v":0},{"$f":"IF(OR(AL$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AL$3,$H428/$G428,$H428-SUM($I428:AK428)))","v":0},{"$f":"IF(OR(AM$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AM$3,$H428/$G428,$H428-SUM($I428:AL428)))","v":0},{"$f":"IF(OR(AN$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AN$3,$H428/$G428,$H428-SUM($I428:AM428)))","v":0},{"$f":"IF(OR(AO$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AO$3,$H428/$G428,$H428-SUM($I428:AN428)))","v":0},{"$f":"IF(OR(AP$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AP$3,$H428/$G428,$H428-SUM($I428:AO428)))","v":0},{"$f":"IF(OR(AQ$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AQ$3,$H428/$G428,$H428-SUM($I428:AP428)))","v":0},{"$f":"IF(OR(AR$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AR$3,$H428/$G428,$H428-SUM($I428:AQ428)))","v":0},{"$f":"IF(OR(AS$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AS$3,$H428/$G428,$H428-SUM($I428:AR428)))","v":0},{"$f":"IF(OR(AT$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AT$3,$H428/$G428,$H428-SUM($I428:AS428)))","v":0},{"$f":"IF(OR(AU$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AU$3,$H428/$G428,$H428-SUM($I428:AT428)))","v":0},{"$f":"IF(OR(AV$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AV$3,$H428/$G428,$H428-SUM($I428:AU428)))","v":0},{"$f":"IF(OR(AW$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AW$3,$H428/$G428,$H428-SUM($I428:AV428)))","v":0},{"$f":"IF(OR(AX$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AX$3,$H428/$G428,$H428-SUM($I428:AW428)))","v":0},{"$f":"IF(OR(AY$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AY$3,$H428/$G428,$H428-SUM($I428:AX428)))","v":0},{"$f":"IF(OR(AZ$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>AZ$3,$H428/$G428,$H428-SUM($I428:AY428)))","v":0},{"$f":"IF(OR(BA$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BA$3,$H428/$G428,$H428-SUM($I428:AZ428)))","v":0},{"$f":"IF(OR(BB$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BB$3,$H428/$G428,$H428-SUM($I428:BA428)))","v":0},{"$f":"IF(OR(BC$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BC$3,$H428/$G428,$H428-SUM($I428:BB428)))","v":0},{"$f":"IF(OR(BD$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BD$3,$H428/$G428,$H428-SUM($I428:BC428)))","v":0},{"$f":"IF(OR(BE$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BE$3,$H428/$G428,$H428-SUM($I428:BD428)))","v":0},{"$f":"IF(OR(BF$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BF$3,$H428/$G428,$H428-SUM($I428:BE428)))","v":0},{"$f":"IF(OR(BG$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BG$3,$H428/$G428,$H428-SUM($I428:BF428)))","v":0},{"$f":"IF(OR(BH$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BH$3,$H428/$G428,$H428-SUM($I428:BG428)))","v":0},{"$f":"IF(OR(BI$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BI$3,$H428/$G428,$H428-SUM($I428:BH428)))","v":0},{"$f":"IF(OR(BJ$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BJ$3,$H428/$G428,$H428-SUM($I428:BI428)))","v":0},{"$f":"IF(OR(BK$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BK$3,$H428/$G428,$H428-SUM($I428:BJ428)))","v":0},{"$f":"IF(OR(BL$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BL$3,$H428/$G428,$H428-SUM($I428:BK428)))","v":0},{"$f":"IF(OR(BM$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BM$3,$H428/$G428,$H428-SUM($I428:BL428)))","v":0},{"$f":"IF(OR(BN$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BN$3,$H428/$G428,$H428-SUM($I428:BM428)))","v":0},{"$f":"IF(OR(BO$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BO$3,$H428/$G428,$H428-SUM($I428:BN428)))","v":0},{"$f":"IF(OR(BP$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BP$3,$H428/$G428,$H428-SUM($I428:BO428)))","v":0},{"$f":"IF(OR(BQ$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BQ$3,$H428/$G428,$H428-SUM($I428:BP428)))","v":0},{"$f":"IF(OR(BR$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BR$3,$H428/$G428,$H428-SUM($I428:BQ428)))","v":0},{"$f":"IF(OR(BS$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BS$3,$H428/$G428,$H428-SUM($I428:BR428)))","v":0},{"$f":"IF(OR(BT$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BT$3,$H428/$G428,$H428-SUM($I428:BS428)))","v":0},{"$f":"IF(OR(BU$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BU$3,$H428/$G428,$H428-SUM($I428:BT428)))","v":0},{"$f":"IF(OR(BV$3<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428)>BV$3,$H428/$G428,$H428-SUM($I428:BU428)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,15,{"$f":"AH404","v":0},null,{"$f":"IF(OR(J$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>J$3,$H429/$G429,$H429-SUM($I429:I429)))","v":0},{"$f":"IF(OR(K$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>K$3,$H429/$G429,$H429-SUM($I429:J429)))","v":0},{"$f":"IF(OR(L$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>L$3,$H429/$G429,$H429-SUM($I429:K429)))","v":0},{"$f":"IF(OR(M$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>M$3,$H429/$G429,$H429-SUM($I429:L429)))","v":0},{"$f":"IF(OR(N$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>N$3,$H429/$G429,$H429-SUM($I429:M429)))","v":0},{"$f":"IF(OR(O$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>O$3,$H429/$G429,$H429-SUM($I429:N429)))","v":0},{"$f":"IF(OR(P$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>P$3,$H429/$G429,$H429-SUM($I429:O429)))","v":0},{"$f":"IF(OR(Q$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>Q$3,$H429/$G429,$H429-SUM($I429:P429)))","v":0},{"$f":"IF(OR(R$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>R$3,$H429/$G429,$H429-SUM($I429:Q429)))","v":0},{"$f":"IF(OR(S$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>S$3,$H429/$G429,$H429-SUM($I429:R429)))","v":0},{"$f":"IF(OR(T$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>T$3,$H429/$G429,$H429-SUM($I429:S429)))","v":0},{"$f":"IF(OR(U$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>U$3,$H429/$G429,$H429-SUM($I429:T429)))","v":0},{"$f":"IF(OR(V$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>V$3,$H429/$G429,$H429-SUM($I429:U429)))","v":0},{"$f":"IF(OR(W$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>W$3,$H429/$G429,$H429-SUM($I429:V429)))","v":0},{"$f":"IF(OR(X$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>X$3,$H429/$G429,$H429-SUM($I429:W429)))","v":0},{"$f":"IF(OR(Y$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>Y$3,$H429/$G429,$H429-SUM($I429:X429)))","v":0},{"$f":"IF(OR(Z$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>Z$3,$H429/$G429,$H429-SUM($I429:Y429)))","v":0},{"$f":"IF(OR(AA$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AA$3,$H429/$G429,$H429-SUM($I429:Z429)))","v":0},{"$f":"IF(OR(AB$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AB$3,$H429/$G429,$H429-SUM($I429:AA429)))","v":0},{"$f":"IF(OR(AC$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AC$3,$H429/$G429,$H429-SUM($I429:AB429)))","v":0},{"$f":"IF(OR(AD$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AD$3,$H429/$G429,$H429-SUM($I429:AC429)))","v":0},{"$f":"IF(OR(AE$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AE$3,$H429/$G429,$H429-SUM($I429:AD429)))","v":0},{"$f":"IF(OR(AF$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AF$3,$H429/$G429,$H429-SUM($I429:AE429)))","v":0},{"$f":"IF(OR(AG$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AG$3,$H429/$G429,$H429-SUM($I429:AF429)))","v":0},{"$f":"IF(OR(AH$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AH$3,$H429/$G429,$H429-SUM($I429:AG429)))","v":0},{"$f":"IF(OR(AI$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AI$3,$H429/$G429,$H429-SUM($I429:AH429)))","v":0},{"$f":"IF(OR(AJ$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AJ$3,$H429/$G429,$H429-SUM($I429:AI429)))","v":0},{"$f":"IF(OR(AK$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AK$3,$H429/$G429,$H429-SUM($I429:AJ429)))","v":0},{"$f":"IF(OR(AL$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AL$3,$H429/$G429,$H429-SUM($I429:AK429)))","v":0},{"$f":"IF(OR(AM$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AM$3,$H429/$G429,$H429-SUM($I429:AL429)))","v":0},{"$f":"IF(OR(AN$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AN$3,$H429/$G429,$H429-SUM($I429:AM429)))","v":0},{"$f":"IF(OR(AO$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AO$3,$H429/$G429,$H429-SUM($I429:AN429)))","v":0},{"$f":"IF(OR(AP$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AP$3,$H429/$G429,$H429-SUM($I429:AO429)))","v":0},{"$f":"IF(OR(AQ$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AQ$3,$H429/$G429,$H429-SUM($I429:AP429)))","v":0},{"$f":"IF(OR(AR$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AR$3,$H429/$G429,$H429-SUM($I429:AQ429)))","v":0},{"$f":"IF(OR(AS$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AS$3,$H429/$G429,$H429-SUM($I429:AR429)))","v":0},{"$f":"IF(OR(AT$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AT$3,$H429/$G429,$H429-SUM($I429:AS429)))","v":0},{"$f":"IF(OR(AU$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AU$3,$H429/$G429,$H429-SUM($I429:AT429)))","v":0},{"$f":"IF(OR(AV$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AV$3,$H429/$G429,$H429-SUM($I429:AU429)))","v":0},{"$f":"IF(OR(AW$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AW$3,$H429/$G429,$H429-SUM($I429:AV429)))","v":0},{"$f":"IF(OR(AX$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AX$3,$H429/$G429,$H429-SUM($I429:AW429)))","v":0},{"$f":"IF(OR(AY$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AY$3,$H429/$G429,$H429-SUM($I429:AX429)))","v":0},{"$f":"IF(OR(AZ$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>AZ$3,$H429/$G429,$H429-SUM($I429:AY429)))","v":0},{"$f":"IF(OR(BA$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BA$3,$H429/$G429,$H429-SUM($I429:AZ429)))","v":0},{"$f":"IF(OR(BB$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BB$3,$H429/$G429,$H429-SUM($I429:BA429)))","v":0},{"$f":"IF(OR(BC$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BC$3,$H429/$G429,$H429-SUM($I429:BB429)))","v":0},{"$f":"IF(OR(BD$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BD$3,$H429/$G429,$H429-SUM($I429:BC429)))","v":0},{"$f":"IF(OR(BE$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BE$3,$H429/$G429,$H429-SUM($I429:BD429)))","v":0},{"$f":"IF(OR(BF$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BF$3,$H429/$G429,$H429-SUM($I429:BE429)))","v":0},{"$f":"IF(OR(BG$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BG$3,$H429/$G429,$H429-SUM($I429:BF429)))","v":0},{"$f":"IF(OR(BH$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BH$3,$H429/$G429,$H429-SUM($I429:BG429)))","v":0},{"$f":"IF(OR(BI$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BI$3,$H429/$G429,$H429-SUM($I429:BH429)))","v":0},{"$f":"IF(OR(BJ$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BJ$3,$H429/$G429,$H429-SUM($I429:BI429)))","v":0},{"$f":"IF(OR(BK$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BK$3,$H429/$G429,$H429-SUM($I429:BJ429)))","v":0},{"$f":"IF(OR(BL$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BL$3,$H429/$G429,$H429-SUM($I429:BK429)))","v":0},{"$f":"IF(OR(BM$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BM$3,$H429/$G429,$H429-SUM($I429:BL429)))","v":0},{"$f":"IF(OR(BN$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BN$3,$H429/$G429,$H429-SUM($I429:BM429)))","v":0},{"$f":"IF(OR(BO$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BO$3,$H429/$G429,$H429-SUM($I429:BN429)))","v":0},{"$f":"IF(OR(BP$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BP$3,$H429/$G429,$H429-SUM($I429:BO429)))","v":0},{"$f":"IF(OR(BQ$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BQ$3,$H429/$G429,$H429-SUM($I429:BP429)))","v":0},{"$f":"IF(OR(BR$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BR$3,$H429/$G429,$H429-SUM($I429:BQ429)))","v":0},{"$f":"IF(OR(BS$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BS$3,$H429/$G429,$H429-SUM($I429:BR429)))","v":0},{"$f":"IF(OR(BT$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BT$3,$H429/$G429,$H429-SUM($I429:BS429)))","v":0},{"$f":"IF(OR(BU$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BU$3,$H429/$G429,$H429-SUM($I429:BT429)))","v":0},{"$f":"IF(OR(BV$3<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429)>BV$3,$H429/$G429,$H429-SUM($I429:BU429)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,15,{"$f":"AI404","v":0},null,{"$f":"IF(OR(J$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>J$3,$H430/$G430,$H430-SUM($I430:I430)))","v":0},{"$f":"IF(OR(K$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>K$3,$H430/$G430,$H430-SUM($I430:J430)))","v":0},{"$f":"IF(OR(L$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>L$3,$H430/$G430,$H430-SUM($I430:K430)))","v":0},{"$f":"IF(OR(M$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>M$3,$H430/$G430,$H430-SUM($I430:L430)))","v":0},{"$f":"IF(OR(N$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>N$3,$H430/$G430,$H430-SUM($I430:M430)))","v":0},{"$f":"IF(OR(O$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>O$3,$H430/$G430,$H430-SUM($I430:N430)))","v":0},{"$f":"IF(OR(P$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>P$3,$H430/$G430,$H430-SUM($I430:O430)))","v":0},{"$f":"IF(OR(Q$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>Q$3,$H430/$G430,$H430-SUM($I430:P430)))","v":0},{"$f":"IF(OR(R$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>R$3,$H430/$G430,$H430-SUM($I430:Q430)))","v":0},{"$f":"IF(OR(S$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>S$3,$H430/$G430,$H430-SUM($I430:R430)))","v":0},{"$f":"IF(OR(T$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>T$3,$H430/$G430,$H430-SUM($I430:S430)))","v":0},{"$f":"IF(OR(U$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>U$3,$H430/$G430,$H430-SUM($I430:T430)))","v":0},{"$f":"IF(OR(V$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>V$3,$H430/$G430,$H430-SUM($I430:U430)))","v":0},{"$f":"IF(OR(W$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>W$3,$H430/$G430,$H430-SUM($I430:V430)))","v":0},{"$f":"IF(OR(X$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>X$3,$H430/$G430,$H430-SUM($I430:W430)))","v":0},{"$f":"IF(OR(Y$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>Y$3,$H430/$G430,$H430-SUM($I430:X430)))","v":0},{"$f":"IF(OR(Z$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>Z$3,$H430/$G430,$H430-SUM($I430:Y430)))","v":0},{"$f":"IF(OR(AA$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AA$3,$H430/$G430,$H430-SUM($I430:Z430)))","v":0},{"$f":"IF(OR(AB$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AB$3,$H430/$G430,$H430-SUM($I430:AA430)))","v":0},{"$f":"IF(OR(AC$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AC$3,$H430/$G430,$H430-SUM($I430:AB430)))","v":0},{"$f":"IF(OR(AD$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AD$3,$H430/$G430,$H430-SUM($I430:AC430)))","v":0},{"$f":"IF(OR(AE$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AE$3,$H430/$G430,$H430-SUM($I430:AD430)))","v":0},{"$f":"IF(OR(AF$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AF$3,$H430/$G430,$H430-SUM($I430:AE430)))","v":0},{"$f":"IF(OR(AG$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AG$3,$H430/$G430,$H430-SUM($I430:AF430)))","v":0},{"$f":"IF(OR(AH$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AH$3,$H430/$G430,$H430-SUM($I430:AG430)))","v":0},{"$f":"IF(OR(AI$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AI$3,$H430/$G430,$H430-SUM($I430:AH430)))","v":0},{"$f":"IF(OR(AJ$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AJ$3,$H430/$G430,$H430-SUM($I430:AI430)))","v":0},{"$f":"IF(OR(AK$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AK$3,$H430/$G430,$H430-SUM($I430:AJ430)))","v":0},{"$f":"IF(OR(AL$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AL$3,$H430/$G430,$H430-SUM($I430:AK430)))","v":0},{"$f":"IF(OR(AM$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AM$3,$H430/$G430,$H430-SUM($I430:AL430)))","v":0},{"$f":"IF(OR(AN$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AN$3,$H430/$G430,$H430-SUM($I430:AM430)))","v":0},{"$f":"IF(OR(AO$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AO$3,$H430/$G430,$H430-SUM($I430:AN430)))","v":0},{"$f":"IF(OR(AP$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AP$3,$H430/$G430,$H430-SUM($I430:AO430)))","v":0},{"$f":"IF(OR(AQ$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AQ$3,$H430/$G430,$H430-SUM($I430:AP430)))","v":0},{"$f":"IF(OR(AR$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AR$3,$H430/$G430,$H430-SUM($I430:AQ430)))","v":0},{"$f":"IF(OR(AS$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AS$3,$H430/$G430,$H430-SUM($I430:AR430)))","v":0},{"$f":"IF(OR(AT$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AT$3,$H430/$G430,$H430-SUM($I430:AS430)))","v":0},{"$f":"IF(OR(AU$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AU$3,$H430/$G430,$H430-SUM($I430:AT430)))","v":0},{"$f":"IF(OR(AV$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AV$3,$H430/$G430,$H430-SUM($I430:AU430)))","v":0},{"$f":"IF(OR(AW$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AW$3,$H430/$G430,$H430-SUM($I430:AV430)))","v":0},{"$f":"IF(OR(AX$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AX$3,$H430/$G430,$H430-SUM($I430:AW430)))","v":0},{"$f":"IF(OR(AY$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AY$3,$H430/$G430,$H430-SUM($I430:AX430)))","v":0},{"$f":"IF(OR(AZ$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>AZ$3,$H430/$G430,$H430-SUM($I430:AY430)))","v":0},{"$f":"IF(OR(BA$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BA$3,$H430/$G430,$H430-SUM($I430:AZ430)))","v":0},{"$f":"IF(OR(BB$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BB$3,$H430/$G430,$H430-SUM($I430:BA430)))","v":0},{"$f":"IF(OR(BC$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BC$3,$H430/$G430,$H430-SUM($I430:BB430)))","v":0},{"$f":"IF(OR(BD$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BD$3,$H430/$G430,$H430-SUM($I430:BC430)))","v":0},{"$f":"IF(OR(BE$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BE$3,$H430/$G430,$H430-SUM($I430:BD430)))","v":0},{"$f":"IF(OR(BF$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BF$3,$H430/$G430,$H430-SUM($I430:BE430)))","v":0},{"$f":"IF(OR(BG$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BG$3,$H430/$G430,$H430-SUM($I430:BF430)))","v":0},{"$f":"IF(OR(BH$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BH$3,$H430/$G430,$H430-SUM($I430:BG430)))","v":0},{"$f":"IF(OR(BI$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BI$3,$H430/$G430,$H430-SUM($I430:BH430)))","v":0},{"$f":"IF(OR(BJ$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BJ$3,$H430/$G430,$H430-SUM($I430:BI430)))","v":0},{"$f":"IF(OR(BK$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BK$3,$H430/$G430,$H430-SUM($I430:BJ430)))","v":0},{"$f":"IF(OR(BL$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BL$3,$H430/$G430,$H430-SUM($I430:BK430)))","v":0},{"$f":"IF(OR(BM$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BM$3,$H430/$G430,$H430-SUM($I430:BL430)))","v":0},{"$f":"IF(OR(BN$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BN$3,$H430/$G430,$H430-SUM($I430:BM430)))","v":0},{"$f":"IF(OR(BO$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BO$3,$H430/$G430,$H430-SUM($I430:BN430)))","v":0},{"$f":"IF(OR(BP$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BP$3,$H430/$G430,$H430-SUM($I430:BO430)))","v":0},{"$f":"IF(OR(BQ$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BQ$3,$H430/$G430,$H430-SUM($I430:BP430)))","v":0},{"$f":"IF(OR(BR$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BR$3,$H430/$G430,$H430-SUM($I430:BQ430)))","v":0},{"$f":"IF(OR(BS$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BS$3,$H430/$G430,$H430-SUM($I430:BR430)))","v":0},{"$f":"IF(OR(BT$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BT$3,$H430/$G430,$H430-SUM($I430:BS430)))","v":0},{"$f":"IF(OR(BU$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BU$3,$H430/$G430,$H430-SUM($I430:BT430)))","v":0},{"$f":"IF(OR(BV$3<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430)>BV$3,$H430/$G430,$H430-SUM($I430:BU430)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,15,{"$f":"AJ404","v":0},null,{"$f":"IF(OR(J$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>J$3,$H431/$G431,$H431-SUM($I431:I431)))","v":0},{"$f":"IF(OR(K$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>K$3,$H431/$G431,$H431-SUM($I431:J431)))","v":0},{"$f":"IF(OR(L$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>L$3,$H431/$G431,$H431-SUM($I431:K431)))","v":0},{"$f":"IF(OR(M$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>M$3,$H431/$G431,$H431-SUM($I431:L431)))","v":0},{"$f":"IF(OR(N$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>N$3,$H431/$G431,$H431-SUM($I431:M431)))","v":0},{"$f":"IF(OR(O$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>O$3,$H431/$G431,$H431-SUM($I431:N431)))","v":0},{"$f":"IF(OR(P$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>P$3,$H431/$G431,$H431-SUM($I431:O431)))","v":0},{"$f":"IF(OR(Q$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>Q$3,$H431/$G431,$H431-SUM($I431:P431)))","v":0},{"$f":"IF(OR(R$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>R$3,$H431/$G431,$H431-SUM($I431:Q431)))","v":0},{"$f":"IF(OR(S$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>S$3,$H431/$G431,$H431-SUM($I431:R431)))","v":0},{"$f":"IF(OR(T$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>T$3,$H431/$G431,$H431-SUM($I431:S431)))","v":0},{"$f":"IF(OR(U$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>U$3,$H431/$G431,$H431-SUM($I431:T431)))","v":0},{"$f":"IF(OR(V$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>V$3,$H431/$G431,$H431-SUM($I431:U431)))","v":0},{"$f":"IF(OR(W$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>W$3,$H431/$G431,$H431-SUM($I431:V431)))","v":0},{"$f":"IF(OR(X$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>X$3,$H431/$G431,$H431-SUM($I431:W431)))","v":0},{"$f":"IF(OR(Y$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>Y$3,$H431/$G431,$H431-SUM($I431:X431)))","v":0},{"$f":"IF(OR(Z$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>Z$3,$H431/$G431,$H431-SUM($I431:Y431)))","v":0},{"$f":"IF(OR(AA$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AA$3,$H431/$G431,$H431-SUM($I431:Z431)))","v":0},{"$f":"IF(OR(AB$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AB$3,$H431/$G431,$H431-SUM($I431:AA431)))","v":0},{"$f":"IF(OR(AC$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AC$3,$H431/$G431,$H431-SUM($I431:AB431)))","v":0},{"$f":"IF(OR(AD$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AD$3,$H431/$G431,$H431-SUM($I431:AC431)))","v":0},{"$f":"IF(OR(AE$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AE$3,$H431/$G431,$H431-SUM($I431:AD431)))","v":0},{"$f":"IF(OR(AF$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AF$3,$H431/$G431,$H431-SUM($I431:AE431)))","v":0},{"$f":"IF(OR(AG$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AG$3,$H431/$G431,$H431-SUM($I431:AF431)))","v":0},{"$f":"IF(OR(AH$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AH$3,$H431/$G431,$H431-SUM($I431:AG431)))","v":0},{"$f":"IF(OR(AI$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AI$3,$H431/$G431,$H431-SUM($I431:AH431)))","v":0},{"$f":"IF(OR(AJ$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AJ$3,$H431/$G431,$H431-SUM($I431:AI431)))","v":0},{"$f":"IF(OR(AK$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AK$3,$H431/$G431,$H431-SUM($I431:AJ431)))","v":0},{"$f":"IF(OR(AL$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AL$3,$H431/$G431,$H431-SUM($I431:AK431)))","v":0},{"$f":"IF(OR(AM$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AM$3,$H431/$G431,$H431-SUM($I431:AL431)))","v":0},{"$f":"IF(OR(AN$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AN$3,$H431/$G431,$H431-SUM($I431:AM431)))","v":0},{"$f":"IF(OR(AO$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AO$3,$H431/$G431,$H431-SUM($I431:AN431)))","v":0},{"$f":"IF(OR(AP$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AP$3,$H431/$G431,$H431-SUM($I431:AO431)))","v":0},{"$f":"IF(OR(AQ$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AQ$3,$H431/$G431,$H431-SUM($I431:AP431)))","v":0},{"$f":"IF(OR(AR$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AR$3,$H431/$G431,$H431-SUM($I431:AQ431)))","v":0},{"$f":"IF(OR(AS$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AS$3,$H431/$G431,$H431-SUM($I431:AR431)))","v":0},{"$f":"IF(OR(AT$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AT$3,$H431/$G431,$H431-SUM($I431:AS431)))","v":0},{"$f":"IF(OR(AU$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AU$3,$H431/$G431,$H431-SUM($I431:AT431)))","v":0},{"$f":"IF(OR(AV$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AV$3,$H431/$G431,$H431-SUM($I431:AU431)))","v":0},{"$f":"IF(OR(AW$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AW$3,$H431/$G431,$H431-SUM($I431:AV431)))","v":0},{"$f":"IF(OR(AX$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AX$3,$H431/$G431,$H431-SUM($I431:AW431)))","v":0},{"$f":"IF(OR(AY$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AY$3,$H431/$G431,$H431-SUM($I431:AX431)))","v":0},{"$f":"IF(OR(AZ$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>AZ$3,$H431/$G431,$H431-SUM($I431:AY431)))","v":0},{"$f":"IF(OR(BA$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BA$3,$H431/$G431,$H431-SUM($I431:AZ431)))","v":0},{"$f":"IF(OR(BB$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BB$3,$H431/$G431,$H431-SUM($I431:BA431)))","v":0},{"$f":"IF(OR(BC$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BC$3,$H431/$G431,$H431-SUM($I431:BB431)))","v":0},{"$f":"IF(OR(BD$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BD$3,$H431/$G431,$H431-SUM($I431:BC431)))","v":0},{"$f":"IF(OR(BE$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BE$3,$H431/$G431,$H431-SUM($I431:BD431)))","v":0},{"$f":"IF(OR(BF$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BF$3,$H431/$G431,$H431-SUM($I431:BE431)))","v":0},{"$f":"IF(OR(BG$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BG$3,$H431/$G431,$H431-SUM($I431:BF431)))","v":0},{"$f":"IF(OR(BH$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BH$3,$H431/$G431,$H431-SUM($I431:BG431)))","v":0},{"$f":"IF(OR(BI$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BI$3,$H431/$G431,$H431-SUM($I431:BH431)))","v":0},{"$f":"IF(OR(BJ$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BJ$3,$H431/$G431,$H431-SUM($I431:BI431)))","v":0},{"$f":"IF(OR(BK$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BK$3,$H431/$G431,$H431-SUM($I431:BJ431)))","v":0},{"$f":"IF(OR(BL$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BL$3,$H431/$G431,$H431-SUM($I431:BK431)))","v":0},{"$f":"IF(OR(BM$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BM$3,$H431/$G431,$H431-SUM($I431:BL431)))","v":0},{"$f":"IF(OR(BN$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BN$3,$H431/$G431,$H431-SUM($I431:BM431)))","v":0},{"$f":"IF(OR(BO$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BO$3,$H431/$G431,$H431-SUM($I431:BN431)))","v":0},{"$f":"IF(OR(BP$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BP$3,$H431/$G431,$H431-SUM($I431:BO431)))","v":0},{"$f":"IF(OR(BQ$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BQ$3,$H431/$G431,$H431-SUM($I431:BP431)))","v":0},{"$f":"IF(OR(BR$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BR$3,$H431/$G431,$H431-SUM($I431:BQ431)))","v":0},{"$f":"IF(OR(BS$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BS$3,$H431/$G431,$H431-SUM($I431:BR431)))","v":0},{"$f":"IF(OR(BT$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BT$3,$H431/$G431,$H431-SUM($I431:BS431)))","v":0},{"$f":"IF(OR(BU$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BU$3,$H431/$G431,$H431-SUM($I431:BT431)))","v":0},{"$f":"IF(OR(BV$3<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431)>BV$3,$H431/$G431,$H431-SUM($I431:BU431)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,15,{"$f":"AK404","v":0},null,{"$f":"IF(OR(J$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>J$3,$H432/$G432,$H432-SUM($I432:I432)))","v":0},{"$f":"IF(OR(K$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>K$3,$H432/$G432,$H432-SUM($I432:J432)))","v":0},{"$f":"IF(OR(L$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>L$3,$H432/$G432,$H432-SUM($I432:K432)))","v":0},{"$f":"IF(OR(M$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>M$3,$H432/$G432,$H432-SUM($I432:L432)))","v":0},{"$f":"IF(OR(N$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>N$3,$H432/$G432,$H432-SUM($I432:M432)))","v":0},{"$f":"IF(OR(O$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>O$3,$H432/$G432,$H432-SUM($I432:N432)))","v":0},{"$f":"IF(OR(P$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>P$3,$H432/$G432,$H432-SUM($I432:O432)))","v":0},{"$f":"IF(OR(Q$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>Q$3,$H432/$G432,$H432-SUM($I432:P432)))","v":0},{"$f":"IF(OR(R$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>R$3,$H432/$G432,$H432-SUM($I432:Q432)))","v":0},{"$f":"IF(OR(S$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>S$3,$H432/$G432,$H432-SUM($I432:R432)))","v":0},{"$f":"IF(OR(T$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>T$3,$H432/$G432,$H432-SUM($I432:S432)))","v":0},{"$f":"IF(OR(U$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>U$3,$H432/$G432,$H432-SUM($I432:T432)))","v":0},{"$f":"IF(OR(V$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>V$3,$H432/$G432,$H432-SUM($I432:U432)))","v":0},{"$f":"IF(OR(W$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>W$3,$H432/$G432,$H432-SUM($I432:V432)))","v":0},{"$f":"IF(OR(X$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>X$3,$H432/$G432,$H432-SUM($I432:W432)))","v":0},{"$f":"IF(OR(Y$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>Y$3,$H432/$G432,$H432-SUM($I432:X432)))","v":0},{"$f":"IF(OR(Z$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>Z$3,$H432/$G432,$H432-SUM($I432:Y432)))","v":0},{"$f":"IF(OR(AA$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AA$3,$H432/$G432,$H432-SUM($I432:Z432)))","v":0},{"$f":"IF(OR(AB$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AB$3,$H432/$G432,$H432-SUM($I432:AA432)))","v":0},{"$f":"IF(OR(AC$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AC$3,$H432/$G432,$H432-SUM($I432:AB432)))","v":0},{"$f":"IF(OR(AD$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AD$3,$H432/$G432,$H432-SUM($I432:AC432)))","v":0},{"$f":"IF(OR(AE$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AE$3,$H432/$G432,$H432-SUM($I432:AD432)))","v":0},{"$f":"IF(OR(AF$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AF$3,$H432/$G432,$H432-SUM($I432:AE432)))","v":0},{"$f":"IF(OR(AG$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AG$3,$H432/$G432,$H432-SUM($I432:AF432)))","v":0},{"$f":"IF(OR(AH$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AH$3,$H432/$G432,$H432-SUM($I432:AG432)))","v":0},{"$f":"IF(OR(AI$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AI$3,$H432/$G432,$H432-SUM($I432:AH432)))","v":0},{"$f":"IF(OR(AJ$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AJ$3,$H432/$G432,$H432-SUM($I432:AI432)))","v":0},{"$f":"IF(OR(AK$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AK$3,$H432/$G432,$H432-SUM($I432:AJ432)))","v":0},{"$f":"IF(OR(AL$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AL$3,$H432/$G432,$H432-SUM($I432:AK432)))","v":0},{"$f":"IF(OR(AM$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AM$3,$H432/$G432,$H432-SUM($I432:AL432)))","v":0},{"$f":"IF(OR(AN$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AN$3,$H432/$G432,$H432-SUM($I432:AM432)))","v":0},{"$f":"IF(OR(AO$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AO$3,$H432/$G432,$H432-SUM($I432:AN432)))","v":0},{"$f":"IF(OR(AP$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AP$3,$H432/$G432,$H432-SUM($I432:AO432)))","v":0},{"$f":"IF(OR(AQ$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AQ$3,$H432/$G432,$H432-SUM($I432:AP432)))","v":0},{"$f":"IF(OR(AR$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AR$3,$H432/$G432,$H432-SUM($I432:AQ432)))","v":0},{"$f":"IF(OR(AS$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AS$3,$H432/$G432,$H432-SUM($I432:AR432)))","v":0},{"$f":"IF(OR(AT$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AT$3,$H432/$G432,$H432-SUM($I432:AS432)))","v":0},{"$f":"IF(OR(AU$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AU$3,$H432/$G432,$H432-SUM($I432:AT432)))","v":0},{"$f":"IF(OR(AV$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AV$3,$H432/$G432,$H432-SUM($I432:AU432)))","v":0},{"$f":"IF(OR(AW$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AW$3,$H432/$G432,$H432-SUM($I432:AV432)))","v":0},{"$f":"IF(OR(AX$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AX$3,$H432/$G432,$H432-SUM($I432:AW432)))","v":0},{"$f":"IF(OR(AY$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AY$3,$H432/$G432,$H432-SUM($I432:AX432)))","v":0},{"$f":"IF(OR(AZ$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>AZ$3,$H432/$G432,$H432-SUM($I432:AY432)))","v":0},{"$f":"IF(OR(BA$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BA$3,$H432/$G432,$H432-SUM($I432:AZ432)))","v":0},{"$f":"IF(OR(BB$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BB$3,$H432/$G432,$H432-SUM($I432:BA432)))","v":0},{"$f":"IF(OR(BC$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BC$3,$H432/$G432,$H432-SUM($I432:BB432)))","v":0},{"$f":"IF(OR(BD$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BD$3,$H432/$G432,$H432-SUM($I432:BC432)))","v":0},{"$f":"IF(OR(BE$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BE$3,$H432/$G432,$H432-SUM($I432:BD432)))","v":0},{"$f":"IF(OR(BF$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BF$3,$H432/$G432,$H432-SUM($I432:BE432)))","v":0},{"$f":"IF(OR(BG$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BG$3,$H432/$G432,$H432-SUM($I432:BF432)))","v":0},{"$f":"IF(OR(BH$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BH$3,$H432/$G432,$H432-SUM($I432:BG432)))","v":0},{"$f":"IF(OR(BI$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BI$3,$H432/$G432,$H432-SUM($I432:BH432)))","v":0},{"$f":"IF(OR(BJ$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BJ$3,$H432/$G432,$H432-SUM($I432:BI432)))","v":0},{"$f":"IF(OR(BK$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BK$3,$H432/$G432,$H432-SUM($I432:BJ432)))","v":0},{"$f":"IF(OR(BL$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BL$3,$H432/$G432,$H432-SUM($I432:BK432)))","v":0},{"$f":"IF(OR(BM$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BM$3,$H432/$G432,$H432-SUM($I432:BL432)))","v":0},{"$f":"IF(OR(BN$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BN$3,$H432/$G432,$H432-SUM($I432:BM432)))","v":0},{"$f":"IF(OR(BO$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BO$3,$H432/$G432,$H432-SUM($I432:BN432)))","v":0},{"$f":"IF(OR(BP$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BP$3,$H432/$G432,$H432-SUM($I432:BO432)))","v":0},{"$f":"IF(OR(BQ$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BQ$3,$H432/$G432,$H432-SUM($I432:BP432)))","v":0},{"$f":"IF(OR(BR$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BR$3,$H432/$G432,$H432-SUM($I432:BQ432)))","v":0},{"$f":"IF(OR(BS$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BS$3,$H432/$G432,$H432-SUM($I432:BR432)))","v":0},{"$f":"IF(OR(BT$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BT$3,$H432/$G432,$H432-SUM($I432:BS432)))","v":0},{"$f":"IF(OR(BU$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BU$3,$H432/$G432,$H432-SUM($I432:BT432)))","v":0},{"$f":"IF(OR(BV$3<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432)>BV$3,$H432/$G432,$H432-SUM($I432:BU432)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,15,{"$f":"AL404","v":0},null,{"$f":"IF(OR(J$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>J$3,$H433/$G433,$H433-SUM($I433:I433)))","v":0},{"$f":"IF(OR(K$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>K$3,$H433/$G433,$H433-SUM($I433:J433)))","v":0},{"$f":"IF(OR(L$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>L$3,$H433/$G433,$H433-SUM($I433:K433)))","v":0},{"$f":"IF(OR(M$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>M$3,$H433/$G433,$H433-SUM($I433:L433)))","v":0},{"$f":"IF(OR(N$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>N$3,$H433/$G433,$H433-SUM($I433:M433)))","v":0},{"$f":"IF(OR(O$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>O$3,$H433/$G433,$H433-SUM($I433:N433)))","v":0},{"$f":"IF(OR(P$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>P$3,$H433/$G433,$H433-SUM($I433:O433)))","v":0},{"$f":"IF(OR(Q$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>Q$3,$H433/$G433,$H433-SUM($I433:P433)))","v":0},{"$f":"IF(OR(R$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>R$3,$H433/$G433,$H433-SUM($I433:Q433)))","v":0},{"$f":"IF(OR(S$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>S$3,$H433/$G433,$H433-SUM($I433:R433)))","v":0},{"$f":"IF(OR(T$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>T$3,$H433/$G433,$H433-SUM($I433:S433)))","v":0},{"$f":"IF(OR(U$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>U$3,$H433/$G433,$H433-SUM($I433:T433)))","v":0},{"$f":"IF(OR(V$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>V$3,$H433/$G433,$H433-SUM($I433:U433)))","v":0},{"$f":"IF(OR(W$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>W$3,$H433/$G433,$H433-SUM($I433:V433)))","v":0},{"$f":"IF(OR(X$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>X$3,$H433/$G433,$H433-SUM($I433:W433)))","v":0},{"$f":"IF(OR(Y$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>Y$3,$H433/$G433,$H433-SUM($I433:X433)))","v":0},{"$f":"IF(OR(Z$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>Z$3,$H433/$G433,$H433-SUM($I433:Y433)))","v":0},{"$f":"IF(OR(AA$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AA$3,$H433/$G433,$H433-SUM($I433:Z433)))","v":0},{"$f":"IF(OR(AB$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AB$3,$H433/$G433,$H433-SUM($I433:AA433)))","v":0},{"$f":"IF(OR(AC$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AC$3,$H433/$G433,$H433-SUM($I433:AB433)))","v":0},{"$f":"IF(OR(AD$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AD$3,$H433/$G433,$H433-SUM($I433:AC433)))","v":0},{"$f":"IF(OR(AE$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AE$3,$H433/$G433,$H433-SUM($I433:AD433)))","v":0},{"$f":"IF(OR(AF$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AF$3,$H433/$G433,$H433-SUM($I433:AE433)))","v":0},{"$f":"IF(OR(AG$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AG$3,$H433/$G433,$H433-SUM($I433:AF433)))","v":0},{"$f":"IF(OR(AH$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AH$3,$H433/$G433,$H433-SUM($I433:AG433)))","v":0},{"$f":"IF(OR(AI$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AI$3,$H433/$G433,$H433-SUM($I433:AH433)))","v":0},{"$f":"IF(OR(AJ$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AJ$3,$H433/$G433,$H433-SUM($I433:AI433)))","v":0},{"$f":"IF(OR(AK$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AK$3,$H433/$G433,$H433-SUM($I433:AJ433)))","v":0},{"$f":"IF(OR(AL$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AL$3,$H433/$G433,$H433-SUM($I433:AK433)))","v":0},{"$f":"IF(OR(AM$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AM$3,$H433/$G433,$H433-SUM($I433:AL433)))","v":0},{"$f":"IF(OR(AN$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AN$3,$H433/$G433,$H433-SUM($I433:AM433)))","v":0},{"$f":"IF(OR(AO$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AO$3,$H433/$G433,$H433-SUM($I433:AN433)))","v":0},{"$f":"IF(OR(AP$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AP$3,$H433/$G433,$H433-SUM($I433:AO433)))","v":0},{"$f":"IF(OR(AQ$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AQ$3,$H433/$G433,$H433-SUM($I433:AP433)))","v":0},{"$f":"IF(OR(AR$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AR$3,$H433/$G433,$H433-SUM($I433:AQ433)))","v":0},{"$f":"IF(OR(AS$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AS$3,$H433/$G433,$H433-SUM($I433:AR433)))","v":0},{"$f":"IF(OR(AT$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AT$3,$H433/$G433,$H433-SUM($I433:AS433)))","v":0},{"$f":"IF(OR(AU$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AU$3,$H433/$G433,$H433-SUM($I433:AT433)))","v":0},{"$f":"IF(OR(AV$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AV$3,$H433/$G433,$H433-SUM($I433:AU433)))","v":0},{"$f":"IF(OR(AW$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AW$3,$H433/$G433,$H433-SUM($I433:AV433)))","v":0},{"$f":"IF(OR(AX$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AX$3,$H433/$G433,$H433-SUM($I433:AW433)))","v":0},{"$f":"IF(OR(AY$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AY$3,$H433/$G433,$H433-SUM($I433:AX433)))","v":0},{"$f":"IF(OR(AZ$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>AZ$3,$H433/$G433,$H433-SUM($I433:AY433)))","v":0},{"$f":"IF(OR(BA$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BA$3,$H433/$G433,$H433-SUM($I433:AZ433)))","v":0},{"$f":"IF(OR(BB$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BB$3,$H433/$G433,$H433-SUM($I433:BA433)))","v":0},{"$f":"IF(OR(BC$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BC$3,$H433/$G433,$H433-SUM($I433:BB433)))","v":0},{"$f":"IF(OR(BD$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BD$3,$H433/$G433,$H433-SUM($I433:BC433)))","v":0},{"$f":"IF(OR(BE$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BE$3,$H433/$G433,$H433-SUM($I433:BD433)))","v":0},{"$f":"IF(OR(BF$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BF$3,$H433/$G433,$H433-SUM($I433:BE433)))","v":0},{"$f":"IF(OR(BG$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BG$3,$H433/$G433,$H433-SUM($I433:BF433)))","v":0},{"$f":"IF(OR(BH$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BH$3,$H433/$G433,$H433-SUM($I433:BG433)))","v":0},{"$f":"IF(OR(BI$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BI$3,$H433/$G433,$H433-SUM($I433:BH433)))","v":0},{"$f":"IF(OR(BJ$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BJ$3,$H433/$G433,$H433-SUM($I433:BI433)))","v":0},{"$f":"IF(OR(BK$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BK$3,$H433/$G433,$H433-SUM($I433:BJ433)))","v":0},{"$f":"IF(OR(BL$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BL$3,$H433/$G433,$H433-SUM($I433:BK433)))","v":0},{"$f":"IF(OR(BM$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BM$3,$H433/$G433,$H433-SUM($I433:BL433)))","v":0},{"$f":"IF(OR(BN$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BN$3,$H433/$G433,$H433-SUM($I433:BM433)))","v":0},{"$f":"IF(OR(BO$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BO$3,$H433/$G433,$H433-SUM($I433:BN433)))","v":0},{"$f":"IF(OR(BP$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BP$3,$H433/$G433,$H433-SUM($I433:BO433)))","v":0},{"$f":"IF(OR(BQ$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BQ$3,$H433/$G433,$H433-SUM($I433:BP433)))","v":0},{"$f":"IF(OR(BR$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BR$3,$H433/$G433,$H433-SUM($I433:BQ433)))","v":0},{"$f":"IF(OR(BS$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BS$3,$H433/$G433,$H433-SUM($I433:BR433)))","v":0},{"$f":"IF(OR(BT$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BT$3,$H433/$G433,$H433-SUM($I433:BS433)))","v":0},{"$f":"IF(OR(BU$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BU$3,$H433/$G433,$H433-SUM($I433:BT433)))","v":0},{"$f":"IF(OR(BV$3<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433)>BV$3,$H433/$G433,$H433-SUM($I433:BU433)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,15,{"$f":"AM404","v":0},null,{"$f":"IF(OR(J$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>J$3,$H434/$G434,$H434-SUM($I434:I434)))","v":0},{"$f":"IF(OR(K$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>K$3,$H434/$G434,$H434-SUM($I434:J434)))","v":0},{"$f":"IF(OR(L$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>L$3,$H434/$G434,$H434-SUM($I434:K434)))","v":0},{"$f":"IF(OR(M$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>M$3,$H434/$G434,$H434-SUM($I434:L434)))","v":0},{"$f":"IF(OR(N$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>N$3,$H434/$G434,$H434-SUM($I434:M434)))","v":0},{"$f":"IF(OR(O$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>O$3,$H434/$G434,$H434-SUM($I434:N434)))","v":0},{"$f":"IF(OR(P$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>P$3,$H434/$G434,$H434-SUM($I434:O434)))","v":0},{"$f":"IF(OR(Q$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>Q$3,$H434/$G434,$H434-SUM($I434:P434)))","v":0},{"$f":"IF(OR(R$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>R$3,$H434/$G434,$H434-SUM($I434:Q434)))","v":0},{"$f":"IF(OR(S$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>S$3,$H434/$G434,$H434-SUM($I434:R434)))","v":0},{"$f":"IF(OR(T$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>T$3,$H434/$G434,$H434-SUM($I434:S434)))","v":0},{"$f":"IF(OR(U$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>U$3,$H434/$G434,$H434-SUM($I434:T434)))","v":0},{"$f":"IF(OR(V$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>V$3,$H434/$G434,$H434-SUM($I434:U434)))","v":0},{"$f":"IF(OR(W$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>W$3,$H434/$G434,$H434-SUM($I434:V434)))","v":0},{"$f":"IF(OR(X$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>X$3,$H434/$G434,$H434-SUM($I434:W434)))","v":0},{"$f":"IF(OR(Y$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>Y$3,$H434/$G434,$H434-SUM($I434:X434)))","v":0},{"$f":"IF(OR(Z$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>Z$3,$H434/$G434,$H434-SUM($I434:Y434)))","v":0},{"$f":"IF(OR(AA$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AA$3,$H434/$G434,$H434-SUM($I434:Z434)))","v":0},{"$f":"IF(OR(AB$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AB$3,$H434/$G434,$H434-SUM($I434:AA434)))","v":0},{"$f":"IF(OR(AC$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AC$3,$H434/$G434,$H434-SUM($I434:AB434)))","v":0},{"$f":"IF(OR(AD$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AD$3,$H434/$G434,$H434-SUM($I434:AC434)))","v":0},{"$f":"IF(OR(AE$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AE$3,$H434/$G434,$H434-SUM($I434:AD434)))","v":0},{"$f":"IF(OR(AF$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AF$3,$H434/$G434,$H434-SUM($I434:AE434)))","v":0},{"$f":"IF(OR(AG$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AG$3,$H434/$G434,$H434-SUM($I434:AF434)))","v":0},{"$f":"IF(OR(AH$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AH$3,$H434/$G434,$H434-SUM($I434:AG434)))","v":0},{"$f":"IF(OR(AI$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AI$3,$H434/$G434,$H434-SUM($I434:AH434)))","v":0},{"$f":"IF(OR(AJ$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AJ$3,$H434/$G434,$H434-SUM($I434:AI434)))","v":0},{"$f":"IF(OR(AK$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AK$3,$H434/$G434,$H434-SUM($I434:AJ434)))","v":0},{"$f":"IF(OR(AL$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AL$3,$H434/$G434,$H434-SUM($I434:AK434)))","v":0},{"$f":"IF(OR(AM$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AM$3,$H434/$G434,$H434-SUM($I434:AL434)))","v":0},{"$f":"IF(OR(AN$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AN$3,$H434/$G434,$H434-SUM($I434:AM434)))","v":0},{"$f":"IF(OR(AO$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AO$3,$H434/$G434,$H434-SUM($I434:AN434)))","v":0},{"$f":"IF(OR(AP$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AP$3,$H434/$G434,$H434-SUM($I434:AO434)))","v":0},{"$f":"IF(OR(AQ$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AQ$3,$H434/$G434,$H434-SUM($I434:AP434)))","v":0},{"$f":"IF(OR(AR$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AR$3,$H434/$G434,$H434-SUM($I434:AQ434)))","v":0},{"$f":"IF(OR(AS$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AS$3,$H434/$G434,$H434-SUM($I434:AR434)))","v":0},{"$f":"IF(OR(AT$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AT$3,$H434/$G434,$H434-SUM($I434:AS434)))","v":0},{"$f":"IF(OR(AU$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AU$3,$H434/$G434,$H434-SUM($I434:AT434)))","v":0},{"$f":"IF(OR(AV$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AV$3,$H434/$G434,$H434-SUM($I434:AU434)))","v":0},{"$f":"IF(OR(AW$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AW$3,$H434/$G434,$H434-SUM($I434:AV434)))","v":0},{"$f":"IF(OR(AX$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AX$3,$H434/$G434,$H434-SUM($I434:AW434)))","v":0},{"$f":"IF(OR(AY$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AY$3,$H434/$G434,$H434-SUM($I434:AX434)))","v":0},{"$f":"IF(OR(AZ$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>AZ$3,$H434/$G434,$H434-SUM($I434:AY434)))","v":0},{"$f":"IF(OR(BA$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BA$3,$H434/$G434,$H434-SUM($I434:AZ434)))","v":0},{"$f":"IF(OR(BB$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BB$3,$H434/$G434,$H434-SUM($I434:BA434)))","v":0},{"$f":"IF(OR(BC$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BC$3,$H434/$G434,$H434-SUM($I434:BB434)))","v":0},{"$f":"IF(OR(BD$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BD$3,$H434/$G434,$H434-SUM($I434:BC434)))","v":0},{"$f":"IF(OR(BE$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BE$3,$H434/$G434,$H434-SUM($I434:BD434)))","v":0},{"$f":"IF(OR(BF$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BF$3,$H434/$G434,$H434-SUM($I434:BE434)))","v":0},{"$f":"IF(OR(BG$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BG$3,$H434/$G434,$H434-SUM($I434:BF434)))","v":0},{"$f":"IF(OR(BH$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BH$3,$H434/$G434,$H434-SUM($I434:BG434)))","v":0},{"$f":"IF(OR(BI$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BI$3,$H434/$G434,$H434-SUM($I434:BH434)))","v":0},{"$f":"IF(OR(BJ$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BJ$3,$H434/$G434,$H434-SUM($I434:BI434)))","v":0},{"$f":"IF(OR(BK$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BK$3,$H434/$G434,$H434-SUM($I434:BJ434)))","v":0},{"$f":"IF(OR(BL$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BL$3,$H434/$G434,$H434-SUM($I434:BK434)))","v":0},{"$f":"IF(OR(BM$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BM$3,$H434/$G434,$H434-SUM($I434:BL434)))","v":0},{"$f":"IF(OR(BN$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BN$3,$H434/$G434,$H434-SUM($I434:BM434)))","v":0},{"$f":"IF(OR(BO$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BO$3,$H434/$G434,$H434-SUM($I434:BN434)))","v":0},{"$f":"IF(OR(BP$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BP$3,$H434/$G434,$H434-SUM($I434:BO434)))","v":0},{"$f":"IF(OR(BQ$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BQ$3,$H434/$G434,$H434-SUM($I434:BP434)))","v":0},{"$f":"IF(OR(BR$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BR$3,$H434/$G434,$H434-SUM($I434:BQ434)))","v":0},{"$f":"IF(OR(BS$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BS$3,$H434/$G434,$H434-SUM($I434:BR434)))","v":0},{"$f":"IF(OR(BT$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BT$3,$H434/$G434,$H434-SUM($I434:BS434)))","v":0},{"$f":"IF(OR(BU$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BU$3,$H434/$G434,$H434-SUM($I434:BT434)))","v":0},{"$f":"IF(OR(BV$3<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434)>BV$3,$H434/$G434,$H434-SUM($I434:BU434)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J396,J401:J402,J405:J434)","v":6.0851329454252028},6.6926515347527973,7.1476843042283997,7.7385546164397736,8.3431535260548593,9.2750142844357448,9.5462830374395971,4.3902642528601428,3.6589512029471938,3.8603609495413345,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.0759655729018496,4.3582368188241949,3.4794494764927442,2.9476720516483033,2.2357452838729635,1.4297366276637355,0,0,0,0,0,0,0,{"$f":"SUM(AP396,AP401:AP402,AP405:AP434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J404-SUM(J405:J434)+I437","v":12.150371786551888},{"$f":"K404-SUM(K405:K434)+J437","v":20.643508586736342},{"$f":"L404-SUM(L405:L434)+K437","v":31.398363472160632},{"$f":"M404-SUM(M405:M434)+L437","v":41.836919993447786},{"$f":"N404-SUM(N405:N434)+M437","v":63.861539498882649},{"$f":"O404-SUM(O405:O434)+N437","v":64.458418209007533},{"$f":"P404-SUM(P405:P434)+O437","v":61.866166701603419},{"$f":"Q404-SUM(Q405:Q434)+P437","v":59.861847541757214},{"$f":"R404-SUM(R405:R434)+Q437","v":58.941771291799789},{"$f":"S404-SUM(S405:S434)+R437","v":57.736457769445849},{"$f":"T404-SUM(T405:T434)+S437","v":53.39800432910819},{"$f":"U404-SUM(U405:U434)+T437","v":49.059550888770531},{"$f":"V404-SUM(V405:V434)+U437","v":44.721097448432872},{"$f":"W404-SUM(W405:W434)+V437","v":40.382644008095212},{"$f":"X404-SUM(X405:X434)+W437","v":36.044190567757553},{"$f":"Y404-SUM(Y405:Y434)+X437","v":31.705737127419894},{"$f":"Z404-SUM(Z405:Z434)+Y437","v":27.367283687082235},{"$f":"AA404-SUM(AA405:AA434)+Z437","v":23.028830246744576},{"$f":"AB404-SUM(AB405:AB434)+AA437","v":18.690376806406917},{"$f":"AC404-SUM(AC405:AC434)+AB437","v":14.351923366069258},{"$f":"AD404-SUM(AD405:AD434)+AC437","v":10.013469925731595},{"$f":"AE404-SUM(AE405:AE434)+AD437","v":6.5538038277253836},{"$f":"AF404-SUM(AF405:AF434)+AE437","v":3.6259151545636126},{"$f":"AG404-SUM(AG405:AG434)+AF437","v":1.4099532491771813},{"$f":"AH404-SUM(AH405:AH434)+AG437","v":-2.1760371282653068E-14},{"$f":"AI404-SUM(AI405:AI434)+AH437","v":-2.1760371282653068E-14},{"$f":"AJ404-SUM(AJ405:AJ434)+AI437","v":-2.1760371282653068E-14},{"$f":"AK404-SUM(AK405:AK434)+AJ437","v":-2.1760371282653068E-14},{"$f":"AL404-SUM(AL405:AL434)+AK437","v":-2.1760371282653068E-14},{"$f":"AM404-SUM(AM405:AM434)+AL437","v":-2.1760371282653068E-14},{"$f":"AN404-SUM(AN405:AN434)+AM437","v":-2.1760371282653068E-14},{"$f":"AO404-SUM(AO405:AO434)+AN437","v":-2.1760371282653068E-14},{"$f":"AP404-SUM(AP405:AP434)+AO437","v":-2.1760371282653068E-14},{"$f":"AQ404-SUM(AQ405:AQ434)+AP437","v":-2.1760371282653068E-14},{"$f":"AR404-SUM(AR405:AR434)+AQ437","v":-2.1760371282653068E-14},{"$f":"AS404-SUM(AS405:AS434)+AR437","v":-2.1760371282653068E-14},{"$f":"AT404-SUM(AT405:AT434)+AS437","v":-2.1760371282653068E-14},{"$f":"AU404-SUM(AU405:AU434)+AT437","v":-2.1760371282653068E-14},{"$f":"AV404-SUM(AV405:AV434)+AU437","v":-2.1760371282653068E-14},{"$f":"AW404-SUM(AW405:AW434)+AV437","v":-2.1760371282653068E-14},{"$f":"AX404-SUM(AX405:AX434)+AW437","v":-2.1760371282653068E-14},{"$f":"AY404-SUM(AY405:AY434)+AX437","v":-2.1760371282653068E-14},{"$f":"AZ404-SUM(AZ405:AZ434)+AY437","v":-2.1760371282653068E-14},{"$f":"BA404-SUM(BA405:BA434)+AZ437","v":-2.1760371282653068E-14},{"$f":"BB404-SUM(BB405:BB434)+BA437","v":-2.1760371282653068E-14},{"$f":"BC404-SUM(BC405:BC434)+BB437","v":-2.1760371282653068E-14},{"$f":"BD404-SUM(BD405:BD434)+BC437","v":-2.1760371282653068E-14},{"$f":"BE404-SUM(BE405:BE434)+BD437","v":-2.1760371282653068E-14},{"$f":"BF404-SUM(BF405:BF434)+BE437","v":-2.1760371282653068E-14},{"$f":"BG404-SUM(BG405:BG434)+BF437","v":-2.1760371282653068E-14},{"$f":"BH404-SUM(BH405:BH434)+BG437","v":-2.1760371282653068E-14},{"$f":"BI404-SUM(BI405:BI434)+BH437","v":-2.1760371282653068E-14},{"$f":"BJ404-SUM(BJ405:BJ434)+BI437","v":-2.1760371282653068E-14},{"$f":"BK404-SUM(BK405:BK434)+BJ437","v":-2.1760371282653068E-14},{"$f":"BL404-SUM(BL405:BL434)+BK437","v":-2.1760371282653068E-14},{"$f":"BM404-SUM(BM405:BM434)+BL437","v":-2.1760371282653068E-14},{"$f":"BN404-SUM(BN405:BN434)+BM437","v":-2.1760371282653068E-14},{"$f":"BO404-SUM(BO405:BO434)+BN437","v":-2.1760371282653068E-14},{"$f":"BP404-SUM(BP405:BP434)+BO437","v":-2.1760371282653068E-14},{"$f":"BQ404-SUM(BQ405:BQ434)+BP437","v":-2.1760371282653068E-14},{"$f":"BR404-SUM(BR405:BR434)+BQ437","v":-2.1760371282653068E-14},{"$f":"BS404-SUM(BS405:BS434)+BR437","v":-2.1760371282653068E-14},{"$f":"BT404-SUM(BT405:BT434)+BS437","v":-2.1760371282653068E-14},{"$f":"BU404-SUM(BU405:BU434)+BT437","v":-2.1760371282653068E-14},{"$f":"BV404-SUM(BV405:BV434)+BU437","v":-2.1760371282653068E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B393","v":"Total Closing RAB - Vehicles - 15 years"},"$m Real 2010",null,null,null,null,{"$f":"J437+J397","v":49.513538964580007},{"$f":"K437+K397","v":51.921542819339265},56.591264759338351,60.944688335200304,76.884174895209966,71.395920659909649,62.718536207080327,59.861847541757214,58.941771291799789,57.736457769445849,53.39800432910819,49.059550888770531,44.721097448432872,40.382644008095212,36.044190567757553,31.705737127419894,27.367283687082235,23.028830246744576,18.690376806406917,14.35192336606926,10.013469925731597,6.5538038277253854,3.6259151545636144,1.4099532491771831,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,{"$f":"BR437+BR397","v":-1.9984014443252818E-14},{"$f":"BS437+BS397","v":-1.9984014443252818E-14},{"$f":"BT437+BT397","v":-1.9984014443252818E-14},{"$f":"BU437+BU397","v":-1.9984014443252818E-14},{"$f":"BV437+BV397","v":-1.9984014443252818E-14}]
[]
[10,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A440))","v":"Vehicles - 10 years"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I440+1","v":2011},{"$f":"J440+1","v":2012},{"$f":"K440+1","v":2013},{"$f":"L440+1","v":2014},{"$f":"M440+1","v":2015},{"$f":"N440+1","v":2016},{"$f":"O440+1","v":2017},{"$f":"P440+1","v":2018},{"$f":"Q440+1","v":2019},{"$f":"R440+1","v":2020},{"$f":"S440+1","v":2021},{"$f":"T440+1","v":2022},{"$f":"U440+1","v":2023},{"$f":"V440+1","v":2024},{"$f":"W440+1","v":2025},{"$f":"X440+1","v":2026},{"$f":"Y440+1","v":2027},{"$f":"Z440+1","v":2028},{"$f":"AA440+1","v":2029},{"$f":"AB440+1","v":2030},{"$f":"AC440+1","v":2031},{"$f":"AD440+1","v":2032},{"$f":"AE440+1","v":2033},{"$f":"AF440+1","v":2034},{"$f":"AG440+1","v":2035},{"$f":"AH440+1","v":2036},{"$f":"AI440+1","v":2037},{"$f":"AJ440+1","v":2038},{"$f":"AK440+1","v":2039},{"$f":"AL440+1","v":2040},{"$f":"AM440+1","v":2041},{"$f":"AN440+1","v":2042},{"$f":"AO440+1","v":2043},{"$f":"AP440+1","v":2044},{"$f":"AQ440+1","v":2045},{"$f":"AR440+1","v":2046},{"$f":"AS440+1","v":2047},{"$f":"AT440+1","v":2048},{"$f":"AU440+1","v":2049},{"$f":"AV440+1","v":2050},{"$f":"AW440+1","v":2051},{"$f":"AX440+1","v":2052},{"$f":"AY440+1","v":2053},{"$f":"AZ440+1","v":2054},{"$f":"BA440+1","v":2055},{"$f":"BB440+1","v":2056},{"$f":"BC440+1","v":2057},{"$f":"BD440+1","v":2058},{"$f":"BE440+1","v":2059},{"$f":"BF440+1","v":2060},{"$f":"BG440+1","v":2061},{"$f":"BH440+1","v":2062},{"$f":"BI440+1","v":2063},{"$f":"BJ440+1","v":2064},{"$f":"BK440+1","v":2065},{"$f":"BL440+1","v":2066},{"$f":"BM440+1","v":2067},{"$f":"BN440+1","v":2068},{"$f":"BO440+1","v":2069},{"$f":"BP440+1","v":2070},{"$f":"BQ440+1","v":2071},{"$f":"BR440+1","v":2072},{"$f":"BS440+1","v":2073},{"$f":"BT440+1","v":2074},{"$f":"BU440+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A440)","v":0},null,0,{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:I443))),(MAX($I444/$G443, $I444-SUM($I443:I443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:J443))),(MAX($I444/$G443, $I444-SUM($I443:J443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:K443))),(MAX($I444/$G443, $I444-SUM($I443:K443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:L443))),(MAX($I444/$G443, $I444-SUM($I443:L443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:M443))),(MAX($I444/$G443, $I444-SUM($I443:M443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:N443))),(MAX($I444/$G443, $I444-SUM($I443:N443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:O443))),(MAX($I444/$G443, $I444-SUM($I443:O443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:P443))),(MAX($I444/$G443, $I444-SUM($I443:P443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:Q443))),(MAX($I444/$G443, $I444-SUM($I443:Q443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:R443))),(MAX($I444/$G443, $I444-SUM($I443:R443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:S443))),(MAX($I444/$G443, $I444-SUM($I443:S443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:T443))),(MAX($I444/$G443, $I444-SUM($I443:T443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:U443))),(MAX($I444/$G443, $I444-SUM($I443:U443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:V443))),(MAX($I444/$G443, $I444-SUM($I443:V443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:W443))),(MAX($I444/$G443, $I444-SUM($I443:W443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:X443))),(MAX($I444/$G443, $I444-SUM($I443:X443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:Y443))),(MAX($I444/$G443, $I444-SUM($I443:Y443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:Z443))),(MAX($I444/$G443, $I444-SUM($I443:Z443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AA443))),(MAX($I444/$G443, $I444-SUM($I443:AA443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AB443))),(MAX($I444/$G443, $I444-SUM($I443:AB443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AC443))),(MAX($I444/$G443, $I444-SUM($I443:AC443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AD443))),(MAX($I444/$G443, $I444-SUM($I443:AD443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AE443))),(MAX($I444/$G443, $I444-SUM($I443:AE443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AF443))),(MAX($I444/$G443, $I444-SUM($I443:AF443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AG443))),(MAX($I444/$G443, $I444-SUM($I443:AG443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AH443))),(MAX($I444/$G443, $I444-SUM($I443:AH443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AI443))),(MAX($I444/$G443, $I444-SUM($I443:AI443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AJ443))),(MAX($I444/$G443, $I444-SUM($I443:AJ443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AK443))),(MAX($I444/$G443, $I444-SUM($I443:AK443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AL443))),(MAX($I444/$G443, $I444-SUM($I443:AL443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AM443))),(MAX($I444/$G443, $I444-SUM($I443:AM443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AN443))),(MAX($I444/$G443, $I444-SUM($I443:AN443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AO443))),(MAX($I444/$G443, $I444-SUM($I443:AO443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AP443))),(MAX($I444/$G443, $I444-SUM($I443:AP443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AQ443))),(MAX($I444/$G443, $I444-SUM($I443:AQ443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AR443))),(MAX($I444/$G443, $I444-SUM($I443:AR443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AS443))),(MAX($I444/$G443, $I444-SUM($I443:AS443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AT443))),(MAX($I444/$G443, $I444-SUM($I443:AT443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AU443))),(MAX($I444/$G443, $I444-SUM($I443:AU443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AV443))),(MAX($I444/$G443, $I444-SUM($I443:AV443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AW443))),(MAX($I444/$G443, $I444-SUM($I443:AW443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AX443))),(MAX($I444/$G443, $I444-SUM($I443:AX443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AY443))),(MAX($I444/$G443, $I444-SUM($I443:AY443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:AZ443))),(MAX($I444/$G443, $I444-SUM($I443:AZ443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BA443))),(MAX($I444/$G443, $I444-SUM($I443:BA443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BB443))),(MAX($I444/$G443, $I444-SUM($I443:BB443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BC443))),(MAX($I444/$G443, $I444-SUM($I443:BC443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BD443))),(MAX($I444/$G443, $I444-SUM($I443:BD443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BE443))),(MAX($I444/$G443, $I444-SUM($I443:BE443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BF443))),(MAX($I444/$G443, $I444-SUM($I443:BF443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BG443))),(MAX($I444/$G443, $I444-SUM($I443:BG443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BH443))),(MAX($I444/$G443, $I444-SUM($I443:BH443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BI443))),(MAX($I444/$G443, $I444-SUM($I443:BI443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BJ443))),(MAX($I444/$G443, $I444-SUM($I443:BJ443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BK443))),(MAX($I444/$G443, $I444-SUM($I443:BK443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BL443))),(MAX($I444/$G443, $I444-SUM($I443:BL443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BM443))),(MAX($I444/$G443, $I444-SUM($I443:BM443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BN443))),(MAX($I444/$G443, $I444-SUM($I443:BN443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BO443))),(MAX($I444/$G443, $I444-SUM($I443:BO443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BP443))),(MAX($I444/$G443, $I444-SUM($I443:BP443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BQ443))),(MAX($I444/$G443, $I444-SUM($I443:BQ443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BR443))),(MAX($I444/$G443, $I444-SUM($I443:BR443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BS443))),(MAX($I444/$G443, $I444-SUM($I443:BS443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BT443))),(MAX($I444/$G443, $I444-SUM($I443:BT443)))))","v":0},{"$f":"IF(OR($G443=0,$G443=\"n/a\"),0,IF($I444>0,(MIN($I444/$G443, $I444-SUM($I443:BU443))),(MAX($I444/$G443, $I444-SUM($I443:BU443)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A440)","v":0},{"$f":"I444-J443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO444-AP443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU444-BV443","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B440,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":0},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B440,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G452","v":20},{"$f":"N447","v":0},null,null,null,null,null,null,{"$f":"IF($G448=\"n/a\",0,IF(O$3-$N$3>$G448-5,$H448-SUM($J448:N448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(P$3-$N$3>$G448-5,$H448-SUM($J448:O448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(Q$3-$N$3>$G448-5,$H448-SUM($J448:P448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(R$3-$N$3>$G448-5,$H448-SUM($J448:Q448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(S$3-$N$3>$G448-5,$H448-SUM($J448:R448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(T$3-$N$3>$G448-5,$H448-SUM($J448:S448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(U$3-$N$3>$G448-5,$H448-SUM($J448:T448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(V$3-$N$3>$G448-5,$H448-SUM($J448:U448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(W$3-$N$3>$G448-5,$H448-SUM($J448:V448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(X$3-$N$3>$G448-5,$H448-SUM($J448:W448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(Y$3-$N$3>$G448-5,$H448-SUM($J448:X448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(Z$3-$N$3>$G448-5,$H448-SUM($J448:Y448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AA$3-$N$3>$G448-5,$H448-SUM($J448:Z448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AB$3-$N$3>$G448-5,$H448-SUM($J448:AA448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AC$3-$N$3>$G448-5,$H448-SUM($J448:AB448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AD$3-$N$3>$G448-5,$H448-SUM($J448:AC448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AE$3-$N$3>$G448-5,$H448-SUM($J448:AD448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AF$3-$N$3>$G448-5,$H448-SUM($J448:AE448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AG$3-$N$3>$G448-5,$H448-SUM($J448:AF448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AH$3-$N$3>$G448-5,$H448-SUM($J448:AG448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AI$3-$N$3>$G448-5,$H448-SUM($J448:AH448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AJ$3-$N$3>$G448-5,$H448-SUM($J448:AI448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AK$3-$N$3>$G448-5,$H448-SUM($J448:AJ448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AL$3-$N$3>$G448-5,$H448-SUM($J448:AK448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AM$3-$N$3>$G448-5,$H448-SUM($J448:AL448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AN$3-$N$3>$G448-5,$H448-SUM($J448:AM448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AO$3-$N$3>$G448-5,$H448-SUM($J448:AN448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AP$3-$N$3>$G448-5,$H448-SUM($J448:AO448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AQ$3-$N$3>$G448-5,$H448-SUM($J448:AP448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AR$3-$N$3>$G448-5,$H448-SUM($J448:AQ448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AS$3-$N$3>$G448-5,$H448-SUM($J448:AR448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AT$3-$N$3>$G448-5,$H448-SUM($J448:AS448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AU$3-$N$3>$G448-5,$H448-SUM($J448:AT448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AV$3-$N$3>$G448-5,$H448-SUM($J448:AU448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AW$3-$N$3>$G448-5,$H448-SUM($J448:AV448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AX$3-$N$3>$G448-5,$H448-SUM($J448:AW448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AY$3-$N$3>$G448-5,$H448-SUM($J448:AX448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(AZ$3-$N$3>$G448-5,$H448-SUM($J448:AY448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BA$3-$N$3>$G448-5,$H448-SUM($J448:AZ448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BB$3-$N$3>$G448-5,$H448-SUM($J448:BA448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BC$3-$N$3>$G448-5,$H448-SUM($J448:BB448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BD$3-$N$3>$G448-5,$H448-SUM($J448:BC448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BE$3-$N$3>$G448-5,$H448-SUM($J448:BD448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BF$3-$N$3>$G448-5,$H448-SUM($J448:BE448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BG$3-$N$3>$G448-5,$H448-SUM($J448:BF448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BH$3-$N$3>$G448-5,$H448-SUM($J448:BG448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BI$3-$N$3>$G448-5,$H448-SUM($J448:BH448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BJ$3-$N$3>$G448-5,$H448-SUM($J448:BI448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BK$3-$N$3>$G448-5,$H448-SUM($J448:BJ448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BL$3-$N$3>$G448-5,$H448-SUM($J448:BK448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BM$3-$N$3>$G448-5,$H448-SUM($J448:BL448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BN$3-$N$3>$G448-5,$H448-SUM($J448:BM448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BO$3-$N$3>$G448-5,$H448-SUM($J448:BN448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BP$3-$N$3>$G448-5,$H448-SUM($J448:BO448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BQ$3-$N$3>$G448-5,$H448-SUM($J448:BP448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BR$3-$N$3>$G448-5,$H448-SUM($J448:BQ448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BS$3-$N$3>$G448-5,$H448-SUM($J448:BR448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BT$3-$N$3>$G448-5,$H448-SUM($J448:BS448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BU$3-$N$3>$G448-5,$H448-SUM($J448:BT448),$H448/($G448-5)))","v":0},{"$f":"IF($G448=\"n/a\",0,IF(BV$3-$N$3>$G448-5,$H448-SUM($J448:BU448),$H448/($G448-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G457","v":10},{"$f":"S447","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G449=\"n/a\",0,IF(T$3-$S$3>$G449-5,$H449-SUM($J449:S449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(U$3-$S$3>$G449-5,$H449-SUM($J449:T449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(V$3-$S$3>$G449-5,$H449-SUM($J449:U449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(W$3-$S$3>$G449-5,$H449-SUM($J449:V449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(X$3-$S$3>$G449-5,$H449-SUM($J449:W449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(Y$3-$S$3>$G449-5,$H449-SUM($J449:X449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(Z$3-$S$3>$G449-5,$H449-SUM($J449:Y449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AA$3-$S$3>$G449-5,$H449-SUM($J449:Z449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AB$3-$S$3>$G449-5,$H449-SUM($J449:AA449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AC$3-$S$3>$G449-5,$H449-SUM($J449:AB449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AD$3-$S$3>$G449-5,$H449-SUM($J449:AC449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AE$3-$S$3>$G449-5,$H449-SUM($J449:AD449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AF$3-$S$3>$G449-5,$H449-SUM($J449:AE449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AG$3-$S$3>$G449-5,$H449-SUM($J449:AF449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AH$3-$S$3>$G449-5,$H449-SUM($J449:AG449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AI$3-$S$3>$G449-5,$H449-SUM($J449:AH449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AJ$3-$S$3>$G449-5,$H449-SUM($J449:AI449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AK$3-$S$3>$G449-5,$H449-SUM($J449:AJ449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AL$3-$S$3>$G449-5,$H449-SUM($J449:AK449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AM$3-$S$3>$G449-5,$H449-SUM($J449:AL449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AN$3-$S$3>$G449-5,$H449-SUM($J449:AM449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AO$3-$S$3>$G449-5,$H449-SUM($J449:AN449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AP$3-$S$3>$G449-5,$H449-SUM($J449:AO449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AQ$3-$S$3>$G449-5,$H449-SUM($J449:AP449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AR$3-$S$3>$G449-5,$H449-SUM($J449:AQ449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AS$3-$S$3>$G449-5,$H449-SUM($J449:AR449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AT$3-$S$3>$G449-5,$H449-SUM($J449:AS449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AU$3-$S$3>$G449-5,$H449-SUM($J449:AT449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AV$3-$S$3>$G449-5,$H449-SUM($J449:AU449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AW$3-$S$3>$G449-5,$H449-SUM($J449:AV449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AX$3-$S$3>$G449-5,$H449-SUM($J449:AW449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AY$3-$S$3>$G449-5,$H449-SUM($J449:AX449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(AZ$3-$S$3>$G449-5,$H449-SUM($J449:AY449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BA$3-$S$3>$G449-5,$H449-SUM($J449:AZ449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BB$3-$S$3>$G449-5,$H449-SUM($J449:BA449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BC$3-$S$3>$G449-5,$H449-SUM($J449:BB449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BD$3-$S$3>$G449-5,$H449-SUM($J449:BC449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BE$3-$S$3>$G449-5,$H449-SUM($J449:BD449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BF$3-$S$3>$G449-5,$H449-SUM($J449:BE449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BG$3-$S$3>$G449-5,$H449-SUM($J449:BF449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BH$3-$S$3>$G449-5,$H449-SUM($J449:BG449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BI$3-$S$3>$G449-5,$H449-SUM($J449:BH449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BJ$3-$S$3>$G449-5,$H449-SUM($J449:BI449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BK$3-$S$3>$G449-5,$H449-SUM($J449:BJ449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BL$3-$S$3>$G449-5,$H449-SUM($J449:BK449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BM$3-$S$3>$G449-5,$H449-SUM($J449:BL449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BN$3-$S$3>$G449-5,$H449-SUM($J449:BM449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BO$3-$S$3>$G449-5,$H449-SUM($J449:BN449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BP$3-$S$3>$G449-5,$H449-SUM($J449:BO449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BQ$3-$S$3>$G449-5,$H449-SUM($J449:BP449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BR$3-$S$3>$G449-5,$H449-SUM($J449:BQ449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BS$3-$S$3>$G449-5,$H449-SUM($J449:BR449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BT$3-$S$3>$G449-5,$H449-SUM($J449:BS449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BU$3-$S$3>$G449-5,$H449-SUM($J449:BT449),$H449/($G449-5)))","v":0},{"$f":"IF($G449=\"n/a\",0,IF(BV$3-$S$3>$G449-5,$H449-SUM($J449:BU449),$H449/($G449-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW452:$BW481)=COUNTIF($BW452:$BW481,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":2.3966482618007805},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":5.4548972631274451},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":6.0207435966428493},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":5.7012499884447436},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":5.5460902324561285},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B440,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A440)","v":20},{"$f":"J451","v":0},null,{"$f":"IF(OR(J$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>J$3,$H452/$G452,$H452-SUM($I452:I452)))","v":0},{"$f":"IF(OR(K$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>K$3,$H452/$G452,$H452-SUM($I452:J452)))","v":0},{"$f":"IF(OR(L$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>L$3,$H452/$G452,$H452-SUM($I452:K452)))","v":0},{"$f":"IF(OR(M$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>M$3,$H452/$G452,$H452-SUM($I452:L452)))","v":0},{"$f":"IF(OR(N$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>N$3,$H452/$G452,$H452-SUM($I452:M452)))","v":0},{"$f":"IF(OR(O$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>O$3,$H452/$G452,$H452-SUM($I452:N452)))","v":0},{"$f":"IF(OR(P$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>P$3,$H452/$G452,$H452-SUM($I452:O452)))","v":0},{"$f":"IF(OR(Q$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Q$3,$H452/$G452,$H452-SUM($I452:P452)))","v":0},{"$f":"IF(OR(R$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>R$3,$H452/$G452,$H452-SUM($I452:Q452)))","v":0},{"$f":"IF(OR(S$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>S$3,$H452/$G452,$H452-SUM($I452:R452)))","v":0},{"$f":"IF(OR(T$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>T$3,$H452/$G452,$H452-SUM($I452:S452)))","v":0},{"$f":"IF(OR(U$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>U$3,$H452/$G452,$H452-SUM($I452:T452)))","v":0},{"$f":"IF(OR(V$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>V$3,$H452/$G452,$H452-SUM($I452:U452)))","v":0},{"$f":"IF(OR(W$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>W$3,$H452/$G452,$H452-SUM($I452:V452)))","v":0},{"$f":"IF(OR(X$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>X$3,$H452/$G452,$H452-SUM($I452:W452)))","v":0},{"$f":"IF(OR(Y$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Y$3,$H452/$G452,$H452-SUM($I452:X452)))","v":0},{"$f":"IF(OR(Z$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Z$3,$H452/$G452,$H452-SUM($I452:Y452)))","v":0},{"$f":"IF(OR(AA$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AA$3,$H452/$G452,$H452-SUM($I452:Z452)))","v":0},{"$f":"IF(OR(AB$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AB$3,$H452/$G452,$H452-SUM($I452:AA452)))","v":0},{"$f":"IF(OR(AC$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AC$3,$H452/$G452,$H452-SUM($I452:AB452)))","v":0},{"$f":"IF(OR(AD$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AD$3,$H452/$G452,$H452-SUM($I452:AC452)))","v":0},{"$f":"IF(OR(AE$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AE$3,$H452/$G452,$H452-SUM($I452:AD452)))","v":0},{"$f":"IF(OR(AF$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AF$3,$H452/$G452,$H452-SUM($I452:AE452)))","v":0},{"$f":"IF(OR(AG$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AG$3,$H452/$G452,$H452-SUM($I452:AF452)))","v":0},{"$f":"IF(OR(AH$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AH$3,$H452/$G452,$H452-SUM($I452:AG452)))","v":0},{"$f":"IF(OR(AI$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AI$3,$H452/$G452,$H452-SUM($I452:AH452)))","v":0},{"$f":"IF(OR(AJ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AJ$3,$H452/$G452,$H452-SUM($I452:AI452)))","v":0},{"$f":"IF(OR(AK$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AK$3,$H452/$G452,$H452-SUM($I452:AJ452)))","v":0},{"$f":"IF(OR(AL$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AL$3,$H452/$G452,$H452-SUM($I452:AK452)))","v":0},{"$f":"IF(OR(AM$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AM$3,$H452/$G452,$H452-SUM($I452:AL452)))","v":0},{"$f":"IF(OR(AN$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AN$3,$H452/$G452,$H452-SUM($I452:AM452)))","v":0},{"$f":"IF(OR(AO$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AO$3,$H452/$G452,$H452-SUM($I452:AN452)))","v":0},{"$f":"IF(OR(AP$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AP$3,$H452/$G452,$H452-SUM($I452:AO452)))","v":0},{"$f":"IF(OR(AQ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AQ$3,$H452/$G452,$H452-SUM($I452:AP452)))","v":0},{"$f":"IF(OR(AR$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AR$3,$H452/$G452,$H452-SUM($I452:AQ452)))","v":0},{"$f":"IF(OR(AS$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AS$3,$H452/$G452,$H452-SUM($I452:AR452)))","v":0},{"$f":"IF(OR(AT$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AT$3,$H452/$G452,$H452-SUM($I452:AS452)))","v":0},{"$f":"IF(OR(AU$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AU$3,$H452/$G452,$H452-SUM($I452:AT452)))","v":0},{"$f":"IF(OR(AV$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AV$3,$H452/$G452,$H452-SUM($I452:AU452)))","v":0},{"$f":"IF(OR(AW$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AW$3,$H452/$G452,$H452-SUM($I452:AV452)))","v":0},{"$f":"IF(OR(AX$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AX$3,$H452/$G452,$H452-SUM($I452:AW452)))","v":0},{"$f":"IF(OR(AY$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AY$3,$H452/$G452,$H452-SUM($I452:AX452)))","v":0},{"$f":"IF(OR(AZ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AZ$3,$H452/$G452,$H452-SUM($I452:AY452)))","v":0},{"$f":"IF(OR(BA$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BA$3,$H452/$G452,$H452-SUM($I452:AZ452)))","v":0},{"$f":"IF(OR(BB$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BB$3,$H452/$G452,$H452-SUM($I452:BA452)))","v":0},{"$f":"IF(OR(BC$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BC$3,$H452/$G452,$H452-SUM($I452:BB452)))","v":0},{"$f":"IF(OR(BD$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BD$3,$H452/$G452,$H452-SUM($I452:BC452)))","v":0},{"$f":"IF(OR(BE$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BE$3,$H452/$G452,$H452-SUM($I452:BD452)))","v":0},{"$f":"IF(OR(BF$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BF$3,$H452/$G452,$H452-SUM($I452:BE452)))","v":0},{"$f":"IF(OR(BG$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BG$3,$H452/$G452,$H452-SUM($I452:BF452)))","v":0},{"$f":"IF(OR(BH$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BH$3,$H452/$G452,$H452-SUM($I452:BG452)))","v":0},{"$f":"IF(OR(BI$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BI$3,$H452/$G452,$H452-SUM($I452:BH452)))","v":0},{"$f":"IF(OR(BJ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BJ$3,$H452/$G452,$H452-SUM($I452:BI452)))","v":0},{"$f":"IF(OR(BK$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BK$3,$H452/$G452,$H452-SUM($I452:BJ452)))","v":0},{"$f":"IF(OR(BL$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BL$3,$H452/$G452,$H452-SUM($I452:BK452)))","v":0},{"$f":"IF(OR(BM$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BM$3,$H452/$G452,$H452-SUM($I452:BL452)))","v":0},{"$f":"IF(OR(BN$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BN$3,$H452/$G452,$H452-SUM($I452:BM452)))","v":0},{"$f":"IF(OR(BO$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BO$3,$H452/$G452,$H452-SUM($I452:BN452)))","v":0},{"$f":"IF(OR(BP$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BP$3,$H452/$G452,$H452-SUM($I452:BO452)))","v":0},{"$f":"IF(OR(BQ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BQ$3,$H452/$G452,$H452-SUM($I452:BP452)))","v":0},{"$f":"IF(OR(BR$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BR$3,$H452/$G452,$H452-SUM($I452:BQ452)))","v":0},{"$f":"IF(OR(BS$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BS$3,$H452/$G452,$H452-SUM($I452:BR452)))","v":0},{"$f":"IF(OR(BT$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BT$3,$H452/$G452,$H452-SUM($I452:BS452)))","v":0},{"$f":"IF(OR(BU$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BU$3,$H452/$G452,$H452-SUM($I452:BT452)))","v":0},{"$f":"IF(OR(BV$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BV$3,$H452/$G452,$H452-SUM($I452:BU452)))","v":0},{"$f":"IF(OR(ROUND(H452-SUM($J452:$BV452),2)=0,G452=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D452+1","v":2012},"$m Real 2010",null,{"$f":"G452","v":20},{"$f":"K451","v":0},null,{"$f":"IF(OR(J$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>J$3,$H453/$G453,$H453-SUM($I453:I453)))","v":0},{"$f":"IF(OR(K$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>K$3,$H453/$G453,$H453-SUM($I453:J453)))","v":0},{"$f":"IF(OR(L$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>L$3,$H453/$G453,$H453-SUM($I453:K453)))","v":0},{"$f":"IF(OR(M$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>M$3,$H453/$G453,$H453-SUM($I453:L453)))","v":0},{"$f":"IF(OR(N$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>N$3,$H453/$G453,$H453-SUM($I453:M453)))","v":0},{"$f":"IF(OR(O$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>O$3,$H453/$G453,$H453-SUM($I453:N453)))","v":0},{"$f":"IF(OR(P$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>P$3,$H453/$G453,$H453-SUM($I453:O453)))","v":0},{"$f":"IF(OR(Q$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Q$3,$H453/$G453,$H453-SUM($I453:P453)))","v":0},{"$f":"IF(OR(R$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>R$3,$H453/$G453,$H453-SUM($I453:Q453)))","v":0},{"$f":"IF(OR(S$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>S$3,$H453/$G453,$H453-SUM($I453:R453)))","v":0},{"$f":"IF(OR(T$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>T$3,$H453/$G453,$H453-SUM($I453:S453)))","v":0},{"$f":"IF(OR(U$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>U$3,$H453/$G453,$H453-SUM($I453:T453)))","v":0},{"$f":"IF(OR(V$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>V$3,$H453/$G453,$H453-SUM($I453:U453)))","v":0},{"$f":"IF(OR(W$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>W$3,$H453/$G453,$H453-SUM($I453:V453)))","v":0},{"$f":"IF(OR(X$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>X$3,$H453/$G453,$H453-SUM($I453:W453)))","v":0},{"$f":"IF(OR(Y$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Y$3,$H453/$G453,$H453-SUM($I453:X453)))","v":0},{"$f":"IF(OR(Z$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Z$3,$H453/$G453,$H453-SUM($I453:Y453)))","v":0},{"$f":"IF(OR(AA$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AA$3,$H453/$G453,$H453-SUM($I453:Z453)))","v":0},{"$f":"IF(OR(AB$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AB$3,$H453/$G453,$H453-SUM($I453:AA453)))","v":0},{"$f":"IF(OR(AC$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AC$3,$H453/$G453,$H453-SUM($I453:AB453)))","v":0},{"$f":"IF(OR(AD$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AD$3,$H453/$G453,$H453-SUM($I453:AC453)))","v":0},{"$f":"IF(OR(AE$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AE$3,$H453/$G453,$H453-SUM($I453:AD453)))","v":0},{"$f":"IF(OR(AF$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AF$3,$H453/$G453,$H453-SUM($I453:AE453)))","v":0},{"$f":"IF(OR(AG$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AG$3,$H453/$G453,$H453-SUM($I453:AF453)))","v":0},{"$f":"IF(OR(AH$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AH$3,$H453/$G453,$H453-SUM($I453:AG453)))","v":0},{"$f":"IF(OR(AI$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AI$3,$H453/$G453,$H453-SUM($I453:AH453)))","v":0},{"$f":"IF(OR(AJ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AJ$3,$H453/$G453,$H453-SUM($I453:AI453)))","v":0},{"$f":"IF(OR(AK$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AK$3,$H453/$G453,$H453-SUM($I453:AJ453)))","v":0},{"$f":"IF(OR(AL$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AL$3,$H453/$G453,$H453-SUM($I453:AK453)))","v":0},{"$f":"IF(OR(AM$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AM$3,$H453/$G453,$H453-SUM($I453:AL453)))","v":0},{"$f":"IF(OR(AN$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AN$3,$H453/$G453,$H453-SUM($I453:AM453)))","v":0},{"$f":"IF(OR(AO$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AO$3,$H453/$G453,$H453-SUM($I453:AN453)))","v":0},{"$f":"IF(OR(AP$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AP$3,$H453/$G453,$H453-SUM($I453:AO453)))","v":0},{"$f":"IF(OR(AQ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AQ$3,$H453/$G453,$H453-SUM($I453:AP453)))","v":0},{"$f":"IF(OR(AR$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AR$3,$H453/$G453,$H453-SUM($I453:AQ453)))","v":0},{"$f":"IF(OR(AS$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AS$3,$H453/$G453,$H453-SUM($I453:AR453)))","v":0},{"$f":"IF(OR(AT$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AT$3,$H453/$G453,$H453-SUM($I453:AS453)))","v":0},{"$f":"IF(OR(AU$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AU$3,$H453/$G453,$H453-SUM($I453:AT453)))","v":0},{"$f":"IF(OR(AV$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AV$3,$H453/$G453,$H453-SUM($I453:AU453)))","v":0},{"$f":"IF(OR(AW$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AW$3,$H453/$G453,$H453-SUM($I453:AV453)))","v":0},{"$f":"IF(OR(AX$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AX$3,$H453/$G453,$H453-SUM($I453:AW453)))","v":0},{"$f":"IF(OR(AY$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AY$3,$H453/$G453,$H453-SUM($I453:AX453)))","v":0},{"$f":"IF(OR(AZ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AZ$3,$H453/$G453,$H453-SUM($I453:AY453)))","v":0},{"$f":"IF(OR(BA$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BA$3,$H453/$G453,$H453-SUM($I453:AZ453)))","v":0},{"$f":"IF(OR(BB$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BB$3,$H453/$G453,$H453-SUM($I453:BA453)))","v":0},{"$f":"IF(OR(BC$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BC$3,$H453/$G453,$H453-SUM($I453:BB453)))","v":0},{"$f":"IF(OR(BD$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BD$3,$H453/$G453,$H453-SUM($I453:BC453)))","v":0},{"$f":"IF(OR(BE$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BE$3,$H453/$G453,$H453-SUM($I453:BD453)))","v":0},{"$f":"IF(OR(BF$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BF$3,$H453/$G453,$H453-SUM($I453:BE453)))","v":0},{"$f":"IF(OR(BG$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BG$3,$H453/$G453,$H453-SUM($I453:BF453)))","v":0},{"$f":"IF(OR(BH$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BH$3,$H453/$G453,$H453-SUM($I453:BG453)))","v":0},{"$f":"IF(OR(BI$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BI$3,$H453/$G453,$H453-SUM($I453:BH453)))","v":0},{"$f":"IF(OR(BJ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BJ$3,$H453/$G453,$H453-SUM($I453:BI453)))","v":0},{"$f":"IF(OR(BK$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BK$3,$H453/$G453,$H453-SUM($I453:BJ453)))","v":0},{"$f":"IF(OR(BL$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BL$3,$H453/$G453,$H453-SUM($I453:BK453)))","v":0},{"$f":"IF(OR(BM$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BM$3,$H453/$G453,$H453-SUM($I453:BL453)))","v":0},{"$f":"IF(OR(BN$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BN$3,$H453/$G453,$H453-SUM($I453:BM453)))","v":0},{"$f":"IF(OR(BO$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BO$3,$H453/$G453,$H453-SUM($I453:BN453)))","v":0},{"$f":"IF(OR(BP$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BP$3,$H453/$G453,$H453-SUM($I453:BO453)))","v":0},{"$f":"IF(OR(BQ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BQ$3,$H453/$G453,$H453-SUM($I453:BP453)))","v":0},{"$f":"IF(OR(BR$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BR$3,$H453/$G453,$H453-SUM($I453:BQ453)))","v":0},{"$f":"IF(OR(BS$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BS$3,$H453/$G453,$H453-SUM($I453:BR453)))","v":0},{"$f":"IF(OR(BT$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BT$3,$H453/$G453,$H453-SUM($I453:BS453)))","v":0},{"$f":"IF(OR(BU$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BU$3,$H453/$G453,$H453-SUM($I453:BT453)))","v":0},{"$f":"IF(OR(BV$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BV$3,$H453/$G453,$H453-SUM($I453:BU453)))","v":0},{"$f":"IF(OR(ROUND(H453-SUM($J453:$BV453),2)=0,G453=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D453+1","v":2013},"$m Real 2010",null,{"$f":"G453","v":20},{"$f":"L451","v":0},null,{"$f":"IF(OR(J$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>J$3,$H454/$G454,$H454-SUM($I454:I454)))","v":0},{"$f":"IF(OR(K$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>K$3,$H454/$G454,$H454-SUM($I454:J454)))","v":0},{"$f":"IF(OR(L$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>L$3,$H454/$G454,$H454-SUM($I454:K454)))","v":0},{"$f":"IF(OR(M$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>M$3,$H454/$G454,$H454-SUM($I454:L454)))","v":0},{"$f":"IF(OR(N$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>N$3,$H454/$G454,$H454-SUM($I454:M454)))","v":0},{"$f":"IF(OR(O$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>O$3,$H454/$G454,$H454-SUM($I454:N454)))","v":0},{"$f":"IF(OR(P$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>P$3,$H454/$G454,$H454-SUM($I454:O454)))","v":0},{"$f":"IF(OR(Q$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Q$3,$H454/$G454,$H454-SUM($I454:P454)))","v":0},{"$f":"IF(OR(R$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>R$3,$H454/$G454,$H454-SUM($I454:Q454)))","v":0},{"$f":"IF(OR(S$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>S$3,$H454/$G454,$H454-SUM($I454:R454)))","v":0},{"$f":"IF(OR(T$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>T$3,$H454/$G454,$H454-SUM($I454:S454)))","v":0},{"$f":"IF(OR(U$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>U$3,$H454/$G454,$H454-SUM($I454:T454)))","v":0},{"$f":"IF(OR(V$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>V$3,$H454/$G454,$H454-SUM($I454:U454)))","v":0},{"$f":"IF(OR(W$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>W$3,$H454/$G454,$H454-SUM($I454:V454)))","v":0},{"$f":"IF(OR(X$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>X$3,$H454/$G454,$H454-SUM($I454:W454)))","v":0},{"$f":"IF(OR(Y$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Y$3,$H454/$G454,$H454-SUM($I454:X454)))","v":0},{"$f":"IF(OR(Z$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Z$3,$H454/$G454,$H454-SUM($I454:Y454)))","v":0},{"$f":"IF(OR(AA$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AA$3,$H454/$G454,$H454-SUM($I454:Z454)))","v":0},{"$f":"IF(OR(AB$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AB$3,$H454/$G454,$H454-SUM($I454:AA454)))","v":0},{"$f":"IF(OR(AC$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AC$3,$H454/$G454,$H454-SUM($I454:AB454)))","v":0},{"$f":"IF(OR(AD$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AD$3,$H454/$G454,$H454-SUM($I454:AC454)))","v":0},{"$f":"IF(OR(AE$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AE$3,$H454/$G454,$H454-SUM($I454:AD454)))","v":0},{"$f":"IF(OR(AF$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AF$3,$H454/$G454,$H454-SUM($I454:AE454)))","v":0},{"$f":"IF(OR(AG$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AG$3,$H454/$G454,$H454-SUM($I454:AF454)))","v":0},{"$f":"IF(OR(AH$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AH$3,$H454/$G454,$H454-SUM($I454:AG454)))","v":0},{"$f":"IF(OR(AI$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AI$3,$H454/$G454,$H454-SUM($I454:AH454)))","v":0},{"$f":"IF(OR(AJ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AJ$3,$H454/$G454,$H454-SUM($I454:AI454)))","v":0},{"$f":"IF(OR(AK$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AK$3,$H454/$G454,$H454-SUM($I454:AJ454)))","v":0},{"$f":"IF(OR(AL$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AL$3,$H454/$G454,$H454-SUM($I454:AK454)))","v":0},{"$f":"IF(OR(AM$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AM$3,$H454/$G454,$H454-SUM($I454:AL454)))","v":0},{"$f":"IF(OR(AN$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AN$3,$H454/$G454,$H454-SUM($I454:AM454)))","v":0},{"$f":"IF(OR(AO$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AO$3,$H454/$G454,$H454-SUM($I454:AN454)))","v":0},{"$f":"IF(OR(AP$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AP$3,$H454/$G454,$H454-SUM($I454:AO454)))","v":0},{"$f":"IF(OR(AQ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AQ$3,$H454/$G454,$H454-SUM($I454:AP454)))","v":0},{"$f":"IF(OR(AR$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AR$3,$H454/$G454,$H454-SUM($I454:AQ454)))","v":0},{"$f":"IF(OR(AS$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AS$3,$H454/$G454,$H454-SUM($I454:AR454)))","v":0},{"$f":"IF(OR(AT$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AT$3,$H454/$G454,$H454-SUM($I454:AS454)))","v":0},{"$f":"IF(OR(AU$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AU$3,$H454/$G454,$H454-SUM($I454:AT454)))","v":0},{"$f":"IF(OR(AV$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AV$3,$H454/$G454,$H454-SUM($I454:AU454)))","v":0},{"$f":"IF(OR(AW$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AW$3,$H454/$G454,$H454-SUM($I454:AV454)))","v":0},{"$f":"IF(OR(AX$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AX$3,$H454/$G454,$H454-SUM($I454:AW454)))","v":0},{"$f":"IF(OR(AY$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AY$3,$H454/$G454,$H454-SUM($I454:AX454)))","v":0},{"$f":"IF(OR(AZ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AZ$3,$H454/$G454,$H454-SUM($I454:AY454)))","v":0},{"$f":"IF(OR(BA$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BA$3,$H454/$G454,$H454-SUM($I454:AZ454)))","v":0},{"$f":"IF(OR(BB$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BB$3,$H454/$G454,$H454-SUM($I454:BA454)))","v":0},{"$f":"IF(OR(BC$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BC$3,$H454/$G454,$H454-SUM($I454:BB454)))","v":0},{"$f":"IF(OR(BD$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BD$3,$H454/$G454,$H454-SUM($I454:BC454)))","v":0},{"$f":"IF(OR(BE$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BE$3,$H454/$G454,$H454-SUM($I454:BD454)))","v":0},{"$f":"IF(OR(BF$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BF$3,$H454/$G454,$H454-SUM($I454:BE454)))","v":0},{"$f":"IF(OR(BG$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BG$3,$H454/$G454,$H454-SUM($I454:BF454)))","v":0},{"$f":"IF(OR(BH$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BH$3,$H454/$G454,$H454-SUM($I454:BG454)))","v":0},{"$f":"IF(OR(BI$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BI$3,$H454/$G454,$H454-SUM($I454:BH454)))","v":0},{"$f":"IF(OR(BJ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BJ$3,$H454/$G454,$H454-SUM($I454:BI454)))","v":0},{"$f":"IF(OR(BK$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BK$3,$H454/$G454,$H454-SUM($I454:BJ454)))","v":0},{"$f":"IF(OR(BL$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BL$3,$H454/$G454,$H454-SUM($I454:BK454)))","v":0},{"$f":"IF(OR(BM$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BM$3,$H454/$G454,$H454-SUM($I454:BL454)))","v":0},{"$f":"IF(OR(BN$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BN$3,$H454/$G454,$H454-SUM($I454:BM454)))","v":0},{"$f":"IF(OR(BO$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BO$3,$H454/$G454,$H454-SUM($I454:BN454)))","v":0},{"$f":"IF(OR(BP$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BP$3,$H454/$G454,$H454-SUM($I454:BO454)))","v":0},{"$f":"IF(OR(BQ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BQ$3,$H454/$G454,$H454-SUM($I454:BP454)))","v":0},{"$f":"IF(OR(BR$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BR$3,$H454/$G454,$H454-SUM($I454:BQ454)))","v":0},{"$f":"IF(OR(BS$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BS$3,$H454/$G454,$H454-SUM($I454:BR454)))","v":0},{"$f":"IF(OR(BT$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BT$3,$H454/$G454,$H454-SUM($I454:BS454)))","v":0},{"$f":"IF(OR(BU$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BU$3,$H454/$G454,$H454-SUM($I454:BT454)))","v":0},{"$f":"IF(OR(BV$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BV$3,$H454/$G454,$H454-SUM($I454:BU454)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G454","v":20},{"$f":"M451","v":0},null,{"$f":"IF(OR(J$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>J$3,$H455/$G455,$H455-SUM($I455:I455)))","v":0},{"$f":"IF(OR(K$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>K$3,$H455/$G455,$H455-SUM($I455:J455)))","v":0},{"$f":"IF(OR(L$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>L$3,$H455/$G455,$H455-SUM($I455:K455)))","v":0},{"$f":"IF(OR(M$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>M$3,$H455/$G455,$H455-SUM($I455:L455)))","v":0},{"$f":"IF(OR(N$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>N$3,$H455/$G455,$H455-SUM($I455:M455)))","v":0},{"$f":"IF(OR(O$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>O$3,$H455/$G455,$H455-SUM($I455:N455)))","v":0},{"$f":"IF(OR(P$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>P$3,$H455/$G455,$H455-SUM($I455:O455)))","v":0},{"$f":"IF(OR(Q$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Q$3,$H455/$G455,$H455-SUM($I455:P455)))","v":0},{"$f":"IF(OR(R$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>R$3,$H455/$G455,$H455-SUM($I455:Q455)))","v":0},{"$f":"IF(OR(S$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>S$3,$H455/$G455,$H455-SUM($I455:R455)))","v":0},{"$f":"IF(OR(T$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>T$3,$H455/$G455,$H455-SUM($I455:S455)))","v":0},{"$f":"IF(OR(U$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>U$3,$H455/$G455,$H455-SUM($I455:T455)))","v":0},{"$f":"IF(OR(V$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>V$3,$H455/$G455,$H455-SUM($I455:U455)))","v":0},{"$f":"IF(OR(W$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>W$3,$H455/$G455,$H455-SUM($I455:V455)))","v":0},{"$f":"IF(OR(X$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>X$3,$H455/$G455,$H455-SUM($I455:W455)))","v":0},{"$f":"IF(OR(Y$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Y$3,$H455/$G455,$H455-SUM($I455:X455)))","v":0},{"$f":"IF(OR(Z$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Z$3,$H455/$G455,$H455-SUM($I455:Y455)))","v":0},{"$f":"IF(OR(AA$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AA$3,$H455/$G455,$H455-SUM($I455:Z455)))","v":0},{"$f":"IF(OR(AB$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AB$3,$H455/$G455,$H455-SUM($I455:AA455)))","v":0},{"$f":"IF(OR(AC$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AC$3,$H455/$G455,$H455-SUM($I455:AB455)))","v":0},{"$f":"IF(OR(AD$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AD$3,$H455/$G455,$H455-SUM($I455:AC455)))","v":0},{"$f":"IF(OR(AE$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AE$3,$H455/$G455,$H455-SUM($I455:AD455)))","v":0},{"$f":"IF(OR(AF$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AF$3,$H455/$G455,$H455-SUM($I455:AE455)))","v":0},{"$f":"IF(OR(AG$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AG$3,$H455/$G455,$H455-SUM($I455:AF455)))","v":0},{"$f":"IF(OR(AH$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AH$3,$H455/$G455,$H455-SUM($I455:AG455)))","v":0},{"$f":"IF(OR(AI$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AI$3,$H455/$G455,$H455-SUM($I455:AH455)))","v":0},{"$f":"IF(OR(AJ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AJ$3,$H455/$G455,$H455-SUM($I455:AI455)))","v":0},{"$f":"IF(OR(AK$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AK$3,$H455/$G455,$H455-SUM($I455:AJ455)))","v":0},{"$f":"IF(OR(AL$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AL$3,$H455/$G455,$H455-SUM($I455:AK455)))","v":0},{"$f":"IF(OR(AM$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AM$3,$H455/$G455,$H455-SUM($I455:AL455)))","v":0},{"$f":"IF(OR(AN$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AN$3,$H455/$G455,$H455-SUM($I455:AM455)))","v":0},{"$f":"IF(OR(AO$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AO$3,$H455/$G455,$H455-SUM($I455:AN455)))","v":0},{"$f":"IF(OR(AP$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AP$3,$H455/$G455,$H455-SUM($I455:AO455)))","v":0},{"$f":"IF(OR(AQ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AQ$3,$H455/$G455,$H455-SUM($I455:AP455)))","v":0},{"$f":"IF(OR(AR$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AR$3,$H455/$G455,$H455-SUM($I455:AQ455)))","v":0},{"$f":"IF(OR(AS$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AS$3,$H455/$G455,$H455-SUM($I455:AR455)))","v":0},{"$f":"IF(OR(AT$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AT$3,$H455/$G455,$H455-SUM($I455:AS455)))","v":0},{"$f":"IF(OR(AU$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AU$3,$H455/$G455,$H455-SUM($I455:AT455)))","v":0},{"$f":"IF(OR(AV$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AV$3,$H455/$G455,$H455-SUM($I455:AU455)))","v":0},{"$f":"IF(OR(AW$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AW$3,$H455/$G455,$H455-SUM($I455:AV455)))","v":0},{"$f":"IF(OR(AX$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AX$3,$H455/$G455,$H455-SUM($I455:AW455)))","v":0},{"$f":"IF(OR(AY$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AY$3,$H455/$G455,$H455-SUM($I455:AX455)))","v":0},{"$f":"IF(OR(AZ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AZ$3,$H455/$G455,$H455-SUM($I455:AY455)))","v":0},{"$f":"IF(OR(BA$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BA$3,$H455/$G455,$H455-SUM($I455:AZ455)))","v":0},{"$f":"IF(OR(BB$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BB$3,$H455/$G455,$H455-SUM($I455:BA455)))","v":0},{"$f":"IF(OR(BC$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BC$3,$H455/$G455,$H455-SUM($I455:BB455)))","v":0},{"$f":"IF(OR(BD$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BD$3,$H455/$G455,$H455-SUM($I455:BC455)))","v":0},{"$f":"IF(OR(BE$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BE$3,$H455/$G455,$H455-SUM($I455:BD455)))","v":0},{"$f":"IF(OR(BF$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BF$3,$H455/$G455,$H455-SUM($I455:BE455)))","v":0},{"$f":"IF(OR(BG$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BG$3,$H455/$G455,$H455-SUM($I455:BF455)))","v":0},{"$f":"IF(OR(BH$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BH$3,$H455/$G455,$H455-SUM($I455:BG455)))","v":0},{"$f":"IF(OR(BI$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BI$3,$H455/$G455,$H455-SUM($I455:BH455)))","v":0},{"$f":"IF(OR(BJ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BJ$3,$H455/$G455,$H455-SUM($I455:BI455)))","v":0},{"$f":"IF(OR(BK$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BK$3,$H455/$G455,$H455-SUM($I455:BJ455)))","v":0},{"$f":"IF(OR(BL$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BL$3,$H455/$G455,$H455-SUM($I455:BK455)))","v":0},{"$f":"IF(OR(BM$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BM$3,$H455/$G455,$H455-SUM($I455:BL455)))","v":0},{"$f":"IF(OR(BN$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BN$3,$H455/$G455,$H455-SUM($I455:BM455)))","v":0},{"$f":"IF(OR(BO$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BO$3,$H455/$G455,$H455-SUM($I455:BN455)))","v":0},{"$f":"IF(OR(BP$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BP$3,$H455/$G455,$H455-SUM($I455:BO455)))","v":0},{"$f":"IF(OR(BQ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BQ$3,$H455/$G455,$H455-SUM($I455:BP455)))","v":0},{"$f":"IF(OR(BR$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BR$3,$H455/$G455,$H455-SUM($I455:BQ455)))","v":0},{"$f":"IF(OR(BS$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BS$3,$H455/$G455,$H455-SUM($I455:BR455)))","v":0},{"$f":"IF(OR(BT$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BT$3,$H455/$G455,$H455-SUM($I455:BS455)))","v":0},{"$f":"IF(OR(BU$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BU$3,$H455/$G455,$H455-SUM($I455:BT455)))","v":0},{"$f":"IF(OR(BV$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BV$3,$H455/$G455,$H455-SUM($I455:BU455)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G455","v":20},{"$f":"N451","v":0},null,{"$f":"IF(OR(J$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>J$3,$H456/$G456,$H456-SUM($I456:I456)))","v":0},{"$f":"IF(OR(K$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>K$3,$H456/$G456,$H456-SUM($I456:J456)))","v":0},{"$f":"IF(OR(L$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>L$3,$H456/$G456,$H456-SUM($I456:K456)))","v":0},{"$f":"IF(OR(M$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>M$3,$H456/$G456,$H456-SUM($I456:L456)))","v":0},{"$f":"IF(OR(N$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>N$3,$H456/$G456,$H456-SUM($I456:M456)))","v":0},{"$f":"IF(OR(O$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>O$3,$H456/$G456,$H456-SUM($I456:N456)))","v":0},{"$f":"IF(OR(P$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>P$3,$H456/$G456,$H456-SUM($I456:O456)))","v":0},{"$f":"IF(OR(Q$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Q$3,$H456/$G456,$H456-SUM($I456:P456)))","v":0},{"$f":"IF(OR(R$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>R$3,$H456/$G456,$H456-SUM($I456:Q456)))","v":0},{"$f":"IF(OR(S$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>S$3,$H456/$G456,$H456-SUM($I456:R456)))","v":0},{"$f":"IF(OR(T$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>T$3,$H456/$G456,$H456-SUM($I456:S456)))","v":0},{"$f":"IF(OR(U$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>U$3,$H456/$G456,$H456-SUM($I456:T456)))","v":0},{"$f":"IF(OR(V$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>V$3,$H456/$G456,$H456-SUM($I456:U456)))","v":0},{"$f":"IF(OR(W$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>W$3,$H456/$G456,$H456-SUM($I456:V456)))","v":0},{"$f":"IF(OR(X$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>X$3,$H456/$G456,$H456-SUM($I456:W456)))","v":0},{"$f":"IF(OR(Y$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Y$3,$H456/$G456,$H456-SUM($I456:X456)))","v":0},{"$f":"IF(OR(Z$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Z$3,$H456/$G456,$H456-SUM($I456:Y456)))","v":0},{"$f":"IF(OR(AA$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AA$3,$H456/$G456,$H456-SUM($I456:Z456)))","v":0},{"$f":"IF(OR(AB$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AB$3,$H456/$G456,$H456-SUM($I456:AA456)))","v":0},{"$f":"IF(OR(AC$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AC$3,$H456/$G456,$H456-SUM($I456:AB456)))","v":0},{"$f":"IF(OR(AD$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AD$3,$H456/$G456,$H456-SUM($I456:AC456)))","v":0},{"$f":"IF(OR(AE$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AE$3,$H456/$G456,$H456-SUM($I456:AD456)))","v":0},{"$f":"IF(OR(AF$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AF$3,$H456/$G456,$H456-SUM($I456:AE456)))","v":0},{"$f":"IF(OR(AG$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AG$3,$H456/$G456,$H456-SUM($I456:AF456)))","v":0},{"$f":"IF(OR(AH$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AH$3,$H456/$G456,$H456-SUM($I456:AG456)))","v":0},{"$f":"IF(OR(AI$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AI$3,$H456/$G456,$H456-SUM($I456:AH456)))","v":0},{"$f":"IF(OR(AJ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AJ$3,$H456/$G456,$H456-SUM($I456:AI456)))","v":0},{"$f":"IF(OR(AK$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AK$3,$H456/$G456,$H456-SUM($I456:AJ456)))","v":0},{"$f":"IF(OR(AL$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AL$3,$H456/$G456,$H456-SUM($I456:AK456)))","v":0},{"$f":"IF(OR(AM$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AM$3,$H456/$G456,$H456-SUM($I456:AL456)))","v":0},{"$f":"IF(OR(AN$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AN$3,$H456/$G456,$H456-SUM($I456:AM456)))","v":0},{"$f":"IF(OR(AO$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AO$3,$H456/$G456,$H456-SUM($I456:AN456)))","v":0},{"$f":"IF(OR(AP$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AP$3,$H456/$G456,$H456-SUM($I456:AO456)))","v":0},{"$f":"IF(OR(AQ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AQ$3,$H456/$G456,$H456-SUM($I456:AP456)))","v":0},{"$f":"IF(OR(AR$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AR$3,$H456/$G456,$H456-SUM($I456:AQ456)))","v":0},{"$f":"IF(OR(AS$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AS$3,$H456/$G456,$H456-SUM($I456:AR456)))","v":0},{"$f":"IF(OR(AT$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AT$3,$H456/$G456,$H456-SUM($I456:AS456)))","v":0},{"$f":"IF(OR(AU$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AU$3,$H456/$G456,$H456-SUM($I456:AT456)))","v":0},{"$f":"IF(OR(AV$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AV$3,$H456/$G456,$H456-SUM($I456:AU456)))","v":0},{"$f":"IF(OR(AW$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AW$3,$H456/$G456,$H456-SUM($I456:AV456)))","v":0},{"$f":"IF(OR(AX$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AX$3,$H456/$G456,$H456-SUM($I456:AW456)))","v":0},{"$f":"IF(OR(AY$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AY$3,$H456/$G456,$H456-SUM($I456:AX456)))","v":0},{"$f":"IF(OR(AZ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AZ$3,$H456/$G456,$H456-SUM($I456:AY456)))","v":0},{"$f":"IF(OR(BA$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BA$3,$H456/$G456,$H456-SUM($I456:AZ456)))","v":0},{"$f":"IF(OR(BB$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BB$3,$H456/$G456,$H456-SUM($I456:BA456)))","v":0},{"$f":"IF(OR(BC$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BC$3,$H456/$G456,$H456-SUM($I456:BB456)))","v":0},{"$f":"IF(OR(BD$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BD$3,$H456/$G456,$H456-SUM($I456:BC456)))","v":0},{"$f":"IF(OR(BE$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BE$3,$H456/$G456,$H456-SUM($I456:BD456)))","v":0},{"$f":"IF(OR(BF$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BF$3,$H456/$G456,$H456-SUM($I456:BE456)))","v":0},{"$f":"IF(OR(BG$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BG$3,$H456/$G456,$H456-SUM($I456:BF456)))","v":0},{"$f":"IF(OR(BH$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BH$3,$H456/$G456,$H456-SUM($I456:BG456)))","v":0},{"$f":"IF(OR(BI$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BI$3,$H456/$G456,$H456-SUM($I456:BH456)))","v":0},{"$f":"IF(OR(BJ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BJ$3,$H456/$G456,$H456-SUM($I456:BI456)))","v":0},{"$f":"IF(OR(BK$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BK$3,$H456/$G456,$H456-SUM($I456:BJ456)))","v":0},{"$f":"IF(OR(BL$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BL$3,$H456/$G456,$H456-SUM($I456:BK456)))","v":0},{"$f":"IF(OR(BM$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BM$3,$H456/$G456,$H456-SUM($I456:BL456)))","v":0},{"$f":"IF(OR(BN$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BN$3,$H456/$G456,$H456-SUM($I456:BM456)))","v":0},{"$f":"IF(OR(BO$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BO$3,$H456/$G456,$H456-SUM($I456:BN456)))","v":0},{"$f":"IF(OR(BP$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BP$3,$H456/$G456,$H456-SUM($I456:BO456)))","v":0},{"$f":"IF(OR(BQ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BQ$3,$H456/$G456,$H456-SUM($I456:BP456)))","v":0},{"$f":"IF(OR(BR$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BR$3,$H456/$G456,$H456-SUM($I456:BQ456)))","v":0},{"$f":"IF(OR(BS$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BS$3,$H456/$G456,$H456-SUM($I456:BR456)))","v":0},{"$f":"IF(OR(BT$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BT$3,$H456/$G456,$H456-SUM($I456:BS456)))","v":0},{"$f":"IF(OR(BU$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BU$3,$H456/$G456,$H456-SUM($I456:BT456)))","v":0},{"$f":"IF(OR(BV$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BV$3,$H456/$G456,$H456-SUM($I456:BU456)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A440)","v":10},{"$f":"O451","v":2.3966482618007805},null,{"$f":"IF(OR(J$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>J$3,$H457/$G457,$H457-SUM($I457:I457)))","v":0},{"$f":"IF(OR(K$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>K$3,$H457/$G457,$H457-SUM($I457:J457)))","v":0},{"$f":"IF(OR(L$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>L$3,$H457/$G457,$H457-SUM($I457:K457)))","v":0},{"$f":"IF(OR(M$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>M$3,$H457/$G457,$H457-SUM($I457:L457)))","v":0},{"$f":"IF(OR(N$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>N$3,$H457/$G457,$H457-SUM($I457:M457)))","v":0},{"$f":"IF(OR(O$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>O$3,$H457/$G457,$H457-SUM($I457:N457)))","v":0},{"$f":"IF(OR(P$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>P$3,$H457/$G457,$H457-SUM($I457:O457)))","v":0.23966482618007806},{"$f":"IF(OR(Q$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Q$3,$H457/$G457,$H457-SUM($I457:P457)))","v":0.23966482618007806},{"$f":"IF(OR(R$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>R$3,$H457/$G457,$H457-SUM($I457:Q457)))","v":0.23966482618007806},{"$f":"IF(OR(S$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>S$3,$H457/$G457,$H457-SUM($I457:R457)))","v":0.23966482618007806},{"$f":"IF(OR(T$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>T$3,$H457/$G457,$H457-SUM($I457:S457)))","v":0.23966482618007806},{"$f":"IF(OR(U$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>U$3,$H457/$G457,$H457-SUM($I457:T457)))","v":0.23966482618007806},{"$f":"IF(OR(V$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>V$3,$H457/$G457,$H457-SUM($I457:U457)))","v":0.23966482618007806},{"$f":"IF(OR(W$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>W$3,$H457/$G457,$H457-SUM($I457:V457)))","v":0.23966482618007806},{"$f":"IF(OR(X$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>X$3,$H457/$G457,$H457-SUM($I457:W457)))","v":0.23966482618007806},{"$f":"IF(OR(Y$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Y$3,$H457/$G457,$H457-SUM($I457:X457)))","v":0.23966482618007801},{"$f":"IF(OR(Z$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Z$3,$H457/$G457,$H457-SUM($I457:Y457)))","v":0},{"$f":"IF(OR(AA$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AA$3,$H457/$G457,$H457-SUM($I457:Z457)))","v":0},{"$f":"IF(OR(AB$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AB$3,$H457/$G457,$H457-SUM($I457:AA457)))","v":0},{"$f":"IF(OR(AC$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AC$3,$H457/$G457,$H457-SUM($I457:AB457)))","v":0},{"$f":"IF(OR(AD$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AD$3,$H457/$G457,$H457-SUM($I457:AC457)))","v":0},{"$f":"IF(OR(AE$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AE$3,$H457/$G457,$H457-SUM($I457:AD457)))","v":0},{"$f":"IF(OR(AF$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AF$3,$H457/$G457,$H457-SUM($I457:AE457)))","v":0},{"$f":"IF(OR(AG$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AG$3,$H457/$G457,$H457-SUM($I457:AF457)))","v":0},{"$f":"IF(OR(AH$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AH$3,$H457/$G457,$H457-SUM($I457:AG457)))","v":0},{"$f":"IF(OR(AI$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AI$3,$H457/$G457,$H457-SUM($I457:AH457)))","v":0},{"$f":"IF(OR(AJ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AJ$3,$H457/$G457,$H457-SUM($I457:AI457)))","v":0},{"$f":"IF(OR(AK$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AK$3,$H457/$G457,$H457-SUM($I457:AJ457)))","v":0},{"$f":"IF(OR(AL$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AL$3,$H457/$G457,$H457-SUM($I457:AK457)))","v":0},{"$f":"IF(OR(AM$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AM$3,$H457/$G457,$H457-SUM($I457:AL457)))","v":0},{"$f":"IF(OR(AN$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AN$3,$H457/$G457,$H457-SUM($I457:AM457)))","v":0},{"$f":"IF(OR(AO$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AO$3,$H457/$G457,$H457-SUM($I457:AN457)))","v":0},{"$f":"IF(OR(AP$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AP$3,$H457/$G457,$H457-SUM($I457:AO457)))","v":0},{"$f":"IF(OR(AQ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AQ$3,$H457/$G457,$H457-SUM($I457:AP457)))","v":0},{"$f":"IF(OR(AR$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AR$3,$H457/$G457,$H457-SUM($I457:AQ457)))","v":0},{"$f":"IF(OR(AS$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AS$3,$H457/$G457,$H457-SUM($I457:AR457)))","v":0},{"$f":"IF(OR(AT$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AT$3,$H457/$G457,$H457-SUM($I457:AS457)))","v":0},{"$f":"IF(OR(AU$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AU$3,$H457/$G457,$H457-SUM($I457:AT457)))","v":0},{"$f":"IF(OR(AV$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AV$3,$H457/$G457,$H457-SUM($I457:AU457)))","v":0},{"$f":"IF(OR(AW$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AW$3,$H457/$G457,$H457-SUM($I457:AV457)))","v":0},{"$f":"IF(OR(AX$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AX$3,$H457/$G457,$H457-SUM($I457:AW457)))","v":0},{"$f":"IF(OR(AY$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AY$3,$H457/$G457,$H457-SUM($I457:AX457)))","v":0},{"$f":"IF(OR(AZ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AZ$3,$H457/$G457,$H457-SUM($I457:AY457)))","v":0},{"$f":"IF(OR(BA$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BA$3,$H457/$G457,$H457-SUM($I457:AZ457)))","v":0},{"$f":"IF(OR(BB$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BB$3,$H457/$G457,$H457-SUM($I457:BA457)))","v":0},{"$f":"IF(OR(BC$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BC$3,$H457/$G457,$H457-SUM($I457:BB457)))","v":0},{"$f":"IF(OR(BD$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BD$3,$H457/$G457,$H457-SUM($I457:BC457)))","v":0},{"$f":"IF(OR(BE$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BE$3,$H457/$G457,$H457-SUM($I457:BD457)))","v":0},{"$f":"IF(OR(BF$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BF$3,$H457/$G457,$H457-SUM($I457:BE457)))","v":0},{"$f":"IF(OR(BG$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BG$3,$H457/$G457,$H457-SUM($I457:BF457)))","v":0},{"$f":"IF(OR(BH$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BH$3,$H457/$G457,$H457-SUM($I457:BG457)))","v":0},{"$f":"IF(OR(BI$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BI$3,$H457/$G457,$H457-SUM($I457:BH457)))","v":0},{"$f":"IF(OR(BJ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BJ$3,$H457/$G457,$H457-SUM($I457:BI457)))","v":0},{"$f":"IF(OR(BK$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BK$3,$H457/$G457,$H457-SUM($I457:BJ457)))","v":0},{"$f":"IF(OR(BL$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BL$3,$H457/$G457,$H457-SUM($I457:BK457)))","v":0},{"$f":"IF(OR(BM$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BM$3,$H457/$G457,$H457-SUM($I457:BL457)))","v":0},{"$f":"IF(OR(BN$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BN$3,$H457/$G457,$H457-SUM($I457:BM457)))","v":0},{"$f":"IF(OR(BO$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BO$3,$H457/$G457,$H457-SUM($I457:BN457)))","v":0},{"$f":"IF(OR(BP$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BP$3,$H457/$G457,$H457-SUM($I457:BO457)))","v":0},{"$f":"IF(OR(BQ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BQ$3,$H457/$G457,$H457-SUM($I457:BP457)))","v":0},{"$f":"IF(OR(BR$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BR$3,$H457/$G457,$H457-SUM($I457:BQ457)))","v":0},{"$f":"IF(OR(BS$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BS$3,$H457/$G457,$H457-SUM($I457:BR457)))","v":0},{"$f":"IF(OR(BT$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BT$3,$H457/$G457,$H457-SUM($I457:BS457)))","v":0},{"$f":"IF(OR(BU$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BU$3,$H457/$G457,$H457-SUM($I457:BT457)))","v":0},{"$f":"IF(OR(BV$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BV$3,$H457/$G457,$H457-SUM($I457:BU457)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G457","v":10},{"$f":"P451","v":5.4548972631274451},null,{"$f":"IF(OR(J$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>J$3,$H458/$G458,$H458-SUM($I458:I458)))","v":0},{"$f":"IF(OR(K$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>K$3,$H458/$G458,$H458-SUM($I458:J458)))","v":0},{"$f":"IF(OR(L$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>L$3,$H458/$G458,$H458-SUM($I458:K458)))","v":0},{"$f":"IF(OR(M$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>M$3,$H458/$G458,$H458-SUM($I458:L458)))","v":0},{"$f":"IF(OR(N$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>N$3,$H458/$G458,$H458-SUM($I458:M458)))","v":0},{"$f":"IF(OR(O$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>O$3,$H458/$G458,$H458-SUM($I458:N458)))","v":0},{"$f":"IF(OR(P$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>P$3,$H458/$G458,$H458-SUM($I458:O458)))","v":0},{"$f":"IF(OR(Q$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Q$3,$H458/$G458,$H458-SUM($I458:P458)))","v":0.54548972631274451},{"$f":"IF(OR(R$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>R$3,$H458/$G458,$H458-SUM($I458:Q458)))","v":0.54548972631274451},{"$f":"IF(OR(S$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>S$3,$H458/$G458,$H458-SUM($I458:R458)))","v":0.54548972631274451},{"$f":"IF(OR(T$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>T$3,$H458/$G458,$H458-SUM($I458:S458)))","v":0.54548972631274451},{"$f":"IF(OR(U$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>U$3,$H458/$G458,$H458-SUM($I458:T458)))","v":0.54548972631274451},{"$f":"IF(OR(V$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>V$3,$H458/$G458,$H458-SUM($I458:U458)))","v":0.54548972631274451},{"$f":"IF(OR(W$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>W$3,$H458/$G458,$H458-SUM($I458:V458)))","v":0.54548972631274451},{"$f":"IF(OR(X$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>X$3,$H458/$G458,$H458-SUM($I458:W458)))","v":0.54548972631274451},{"$f":"IF(OR(Y$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Y$3,$H458/$G458,$H458-SUM($I458:X458)))","v":0.54548972631274451},{"$f":"IF(OR(Z$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Z$3,$H458/$G458,$H458-SUM($I458:Y458)))","v":0.54548972631274406},{"$f":"IF(OR(AA$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AA$3,$H458/$G458,$H458-SUM($I458:Z458)))","v":0},{"$f":"IF(OR(AB$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AB$3,$H458/$G458,$H458-SUM($I458:AA458)))","v":0},{"$f":"IF(OR(AC$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AC$3,$H458/$G458,$H458-SUM($I458:AB458)))","v":0},{"$f":"IF(OR(AD$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AD$3,$H458/$G458,$H458-SUM($I458:AC458)))","v":0},{"$f":"IF(OR(AE$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AE$3,$H458/$G458,$H458-SUM($I458:AD458)))","v":0},{"$f":"IF(OR(AF$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AF$3,$H458/$G458,$H458-SUM($I458:AE458)))","v":0},{"$f":"IF(OR(AG$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AG$3,$H458/$G458,$H458-SUM($I458:AF458)))","v":0},{"$f":"IF(OR(AH$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AH$3,$H458/$G458,$H458-SUM($I458:AG458)))","v":0},{"$f":"IF(OR(AI$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AI$3,$H458/$G458,$H458-SUM($I458:AH458)))","v":0},{"$f":"IF(OR(AJ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AJ$3,$H458/$G458,$H458-SUM($I458:AI458)))","v":0},{"$f":"IF(OR(AK$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AK$3,$H458/$G458,$H458-SUM($I458:AJ458)))","v":0},{"$f":"IF(OR(AL$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AL$3,$H458/$G458,$H458-SUM($I458:AK458)))","v":0},{"$f":"IF(OR(AM$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AM$3,$H458/$G458,$H458-SUM($I458:AL458)))","v":0},{"$f":"IF(OR(AN$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AN$3,$H458/$G458,$H458-SUM($I458:AM458)))","v":0},{"$f":"IF(OR(AO$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AO$3,$H458/$G458,$H458-SUM($I458:AN458)))","v":0},{"$f":"IF(OR(AP$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AP$3,$H458/$G458,$H458-SUM($I458:AO458)))","v":0},{"$f":"IF(OR(AQ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AQ$3,$H458/$G458,$H458-SUM($I458:AP458)))","v":0},{"$f":"IF(OR(AR$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AR$3,$H458/$G458,$H458-SUM($I458:AQ458)))","v":0},{"$f":"IF(OR(AS$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AS$3,$H458/$G458,$H458-SUM($I458:AR458)))","v":0},{"$f":"IF(OR(AT$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AT$3,$H458/$G458,$H458-SUM($I458:AS458)))","v":0},{"$f":"IF(OR(AU$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AU$3,$H458/$G458,$H458-SUM($I458:AT458)))","v":0},{"$f":"IF(OR(AV$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AV$3,$H458/$G458,$H458-SUM($I458:AU458)))","v":0},{"$f":"IF(OR(AW$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AW$3,$H458/$G458,$H458-SUM($I458:AV458)))","v":0},{"$f":"IF(OR(AX$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AX$3,$H458/$G458,$H458-SUM($I458:AW458)))","v":0},{"$f":"IF(OR(AY$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AY$3,$H458/$G458,$H458-SUM($I458:AX458)))","v":0},{"$f":"IF(OR(AZ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AZ$3,$H458/$G458,$H458-SUM($I458:AY458)))","v":0},{"$f":"IF(OR(BA$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BA$3,$H458/$G458,$H458-SUM($I458:AZ458)))","v":0},{"$f":"IF(OR(BB$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BB$3,$H458/$G458,$H458-SUM($I458:BA458)))","v":0},{"$f":"IF(OR(BC$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BC$3,$H458/$G458,$H458-SUM($I458:BB458)))","v":0},{"$f":"IF(OR(BD$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BD$3,$H458/$G458,$H458-SUM($I458:BC458)))","v":0},{"$f":"IF(OR(BE$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BE$3,$H458/$G458,$H458-SUM($I458:BD458)))","v":0},{"$f":"IF(OR(BF$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BF$3,$H458/$G458,$H458-SUM($I458:BE458)))","v":0},{"$f":"IF(OR(BG$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BG$3,$H458/$G458,$H458-SUM($I458:BF458)))","v":0},{"$f":"IF(OR(BH$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BH$3,$H458/$G458,$H458-SUM($I458:BG458)))","v":0},{"$f":"IF(OR(BI$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BI$3,$H458/$G458,$H458-SUM($I458:BH458)))","v":0},{"$f":"IF(OR(BJ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BJ$3,$H458/$G458,$H458-SUM($I458:BI458)))","v":0},{"$f":"IF(OR(BK$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BK$3,$H458/$G458,$H458-SUM($I458:BJ458)))","v":0},{"$f":"IF(OR(BL$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BL$3,$H458/$G458,$H458-SUM($I458:BK458)))","v":0},{"$f":"IF(OR(BM$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BM$3,$H458/$G458,$H458-SUM($I458:BL458)))","v":0},{"$f":"IF(OR(BN$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BN$3,$H458/$G458,$H458-SUM($I458:BM458)))","v":0},{"$f":"IF(OR(BO$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BO$3,$H458/$G458,$H458-SUM($I458:BN458)))","v":0},{"$f":"IF(OR(BP$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BP$3,$H458/$G458,$H458-SUM($I458:BO458)))","v":0},{"$f":"IF(OR(BQ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BQ$3,$H458/$G458,$H458-SUM($I458:BP458)))","v":0},{"$f":"IF(OR(BR$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BR$3,$H458/$G458,$H458-SUM($I458:BQ458)))","v":0},{"$f":"IF(OR(BS$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BS$3,$H458/$G458,$H458-SUM($I458:BR458)))","v":0},{"$f":"IF(OR(BT$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BT$3,$H458/$G458,$H458-SUM($I458:BS458)))","v":0},{"$f":"IF(OR(BU$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BU$3,$H458/$G458,$H458-SUM($I458:BT458)))","v":0},{"$f":"IF(OR(BV$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BV$3,$H458/$G458,$H458-SUM($I458:BU458)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G458","v":10},{"$f":"Q451","v":6.0207435966428493},null,{"$f":"IF(OR(J$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>J$3,$H459/$G459,$H459-SUM($I459:I459)))","v":0},{"$f":"IF(OR(K$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>K$3,$H459/$G459,$H459-SUM($I459:J459)))","v":0},{"$f":"IF(OR(L$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>L$3,$H459/$G459,$H459-SUM($I459:K459)))","v":0},{"$f":"IF(OR(M$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>M$3,$H459/$G459,$H459-SUM($I459:L459)))","v":0},{"$f":"IF(OR(N$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>N$3,$H459/$G459,$H459-SUM($I459:M459)))","v":0},{"$f":"IF(OR(O$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>O$3,$H459/$G459,$H459-SUM($I459:N459)))","v":0},{"$f":"IF(OR(P$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>P$3,$H459/$G459,$H459-SUM($I459:O459)))","v":0},{"$f":"IF(OR(Q$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Q$3,$H459/$G459,$H459-SUM($I459:P459)))","v":0},{"$f":"IF(OR(R$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>R$3,$H459/$G459,$H459-SUM($I459:Q459)))","v":0.60207435966428491},{"$f":"IF(OR(S$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>S$3,$H459/$G459,$H459-SUM($I459:R459)))","v":0.60207435966428491},{"$f":"IF(OR(T$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>T$3,$H459/$G459,$H459-SUM($I459:S459)))","v":0.60207435966428491},{"$f":"IF(OR(U$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>U$3,$H459/$G459,$H459-SUM($I459:T459)))","v":0.60207435966428491},{"$f":"IF(OR(V$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>V$3,$H459/$G459,$H459-SUM($I459:U459)))","v":0.60207435966428491},{"$f":"IF(OR(W$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>W$3,$H459/$G459,$H459-SUM($I459:V459)))","v":0.60207435966428491},{"$f":"IF(OR(X$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>X$3,$H459/$G459,$H459-SUM($I459:W459)))","v":0.60207435966428491},{"$f":"IF(OR(Y$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Y$3,$H459/$G459,$H459-SUM($I459:X459)))","v":0.60207435966428491},{"$f":"IF(OR(Z$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Z$3,$H459/$G459,$H459-SUM($I459:Y459)))","v":0.60207435966428491},{"$f":"IF(OR(AA$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AA$3,$H459/$G459,$H459-SUM($I459:Z459)))","v":0.60207435966428502},{"$f":"IF(OR(AB$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AB$3,$H459/$G459,$H459-SUM($I459:AA459)))","v":0},{"$f":"IF(OR(AC$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AC$3,$H459/$G459,$H459-SUM($I459:AB459)))","v":0},{"$f":"IF(OR(AD$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AD$3,$H459/$G459,$H459-SUM($I459:AC459)))","v":0},{"$f":"IF(OR(AE$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AE$3,$H459/$G459,$H459-SUM($I459:AD459)))","v":0},{"$f":"IF(OR(AF$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AF$3,$H459/$G459,$H459-SUM($I459:AE459)))","v":0},{"$f":"IF(OR(AG$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AG$3,$H459/$G459,$H459-SUM($I459:AF459)))","v":0},{"$f":"IF(OR(AH$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AH$3,$H459/$G459,$H459-SUM($I459:AG459)))","v":0},{"$f":"IF(OR(AI$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AI$3,$H459/$G459,$H459-SUM($I459:AH459)))","v":0},{"$f":"IF(OR(AJ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AJ$3,$H459/$G459,$H459-SUM($I459:AI459)))","v":0},{"$f":"IF(OR(AK$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AK$3,$H459/$G459,$H459-SUM($I459:AJ459)))","v":0},{"$f":"IF(OR(AL$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AL$3,$H459/$G459,$H459-SUM($I459:AK459)))","v":0},{"$f":"IF(OR(AM$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AM$3,$H459/$G459,$H459-SUM($I459:AL459)))","v":0},{"$f":"IF(OR(AN$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AN$3,$H459/$G459,$H459-SUM($I459:AM459)))","v":0},{"$f":"IF(OR(AO$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AO$3,$H459/$G459,$H459-SUM($I459:AN459)))","v":0},{"$f":"IF(OR(AP$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AP$3,$H459/$G459,$H459-SUM($I459:AO459)))","v":0},{"$f":"IF(OR(AQ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AQ$3,$H459/$G459,$H459-SUM($I459:AP459)))","v":0},{"$f":"IF(OR(AR$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AR$3,$H459/$G459,$H459-SUM($I459:AQ459)))","v":0},{"$f":"IF(OR(AS$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AS$3,$H459/$G459,$H459-SUM($I459:AR459)))","v":0},{"$f":"IF(OR(AT$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AT$3,$H459/$G459,$H459-SUM($I459:AS459)))","v":0},{"$f":"IF(OR(AU$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AU$3,$H459/$G459,$H459-SUM($I459:AT459)))","v":0},{"$f":"IF(OR(AV$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AV$3,$H459/$G459,$H459-SUM($I459:AU459)))","v":0},{"$f":"IF(OR(AW$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AW$3,$H459/$G459,$H459-SUM($I459:AV459)))","v":0},{"$f":"IF(OR(AX$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AX$3,$H459/$G459,$H459-SUM($I459:AW459)))","v":0},{"$f":"IF(OR(AY$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AY$3,$H459/$G459,$H459-SUM($I459:AX459)))","v":0},{"$f":"IF(OR(AZ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AZ$3,$H459/$G459,$H459-SUM($I459:AY459)))","v":0},{"$f":"IF(OR(BA$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BA$3,$H459/$G459,$H459-SUM($I459:AZ459)))","v":0},{"$f":"IF(OR(BB$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BB$3,$H459/$G459,$H459-SUM($I459:BA459)))","v":0},{"$f":"IF(OR(BC$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BC$3,$H459/$G459,$H459-SUM($I459:BB459)))","v":0},{"$f":"IF(OR(BD$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BD$3,$H459/$G459,$H459-SUM($I459:BC459)))","v":0},{"$f":"IF(OR(BE$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BE$3,$H459/$G459,$H459-SUM($I459:BD459)))","v":0},{"$f":"IF(OR(BF$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BF$3,$H459/$G459,$H459-SUM($I459:BE459)))","v":0},{"$f":"IF(OR(BG$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BG$3,$H459/$G459,$H459-SUM($I459:BF459)))","v":0},{"$f":"IF(OR(BH$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BH$3,$H459/$G459,$H459-SUM($I459:BG459)))","v":0},{"$f":"IF(OR(BI$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BI$3,$H459/$G459,$H459-SUM($I459:BH459)))","v":0},{"$f":"IF(OR(BJ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BJ$3,$H459/$G459,$H459-SUM($I459:BI459)))","v":0},{"$f":"IF(OR(BK$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BK$3,$H459/$G459,$H459-SUM($I459:BJ459)))","v":0},{"$f":"IF(OR(BL$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BL$3,$H459/$G459,$H459-SUM($I459:BK459)))","v":0},{"$f":"IF(OR(BM$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BM$3,$H459/$G459,$H459-SUM($I459:BL459)))","v":0},{"$f":"IF(OR(BN$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BN$3,$H459/$G459,$H459-SUM($I459:BM459)))","v":0},{"$f":"IF(OR(BO$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BO$3,$H459/$G459,$H459-SUM($I459:BN459)))","v":0},{"$f":"IF(OR(BP$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BP$3,$H459/$G459,$H459-SUM($I459:BO459)))","v":0},{"$f":"IF(OR(BQ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BQ$3,$H459/$G459,$H459-SUM($I459:BP459)))","v":0},{"$f":"IF(OR(BR$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BR$3,$H459/$G459,$H459-SUM($I459:BQ459)))","v":0},{"$f":"IF(OR(BS$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BS$3,$H459/$G459,$H459-SUM($I459:BR459)))","v":0},{"$f":"IF(OR(BT$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BT$3,$H459/$G459,$H459-SUM($I459:BS459)))","v":0},{"$f":"IF(OR(BU$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BU$3,$H459/$G459,$H459-SUM($I459:BT459)))","v":0},{"$f":"IF(OR(BV$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BV$3,$H459/$G459,$H459-SUM($I459:BU459)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G459","v":10},{"$f":"R451","v":5.7012499884447436},null,{"$f":"IF(OR(J$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>J$3,$H460/$G460,$H460-SUM($I460:I460)))","v":0},{"$f":"IF(OR(K$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>K$3,$H460/$G460,$H460-SUM($I460:J460)))","v":0},{"$f":"IF(OR(L$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>L$3,$H460/$G460,$H460-SUM($I460:K460)))","v":0},{"$f":"IF(OR(M$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>M$3,$H460/$G460,$H460-SUM($I460:L460)))","v":0},{"$f":"IF(OR(N$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>N$3,$H460/$G460,$H460-SUM($I460:M460)))","v":0},{"$f":"IF(OR(O$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>O$3,$H460/$G460,$H460-SUM($I460:N460)))","v":0},{"$f":"IF(OR(P$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>P$3,$H460/$G460,$H460-SUM($I460:O460)))","v":0},{"$f":"IF(OR(Q$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Q$3,$H460/$G460,$H460-SUM($I460:P460)))","v":0},{"$f":"IF(OR(R$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>R$3,$H460/$G460,$H460-SUM($I460:Q460)))","v":0},{"$f":"IF(OR(S$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>S$3,$H460/$G460,$H460-SUM($I460:R460)))","v":0.57012499884447432},{"$f":"IF(OR(T$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>T$3,$H460/$G460,$H460-SUM($I460:S460)))","v":0.57012499884447432},{"$f":"IF(OR(U$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>U$3,$H460/$G460,$H460-SUM($I460:T460)))","v":0.57012499884447432},{"$f":"IF(OR(V$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>V$3,$H460/$G460,$H460-SUM($I460:U460)))","v":0.57012499884447432},{"$f":"IF(OR(W$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>W$3,$H460/$G460,$H460-SUM($I460:V460)))","v":0.57012499884447432},{"$f":"IF(OR(X$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>X$3,$H460/$G460,$H460-SUM($I460:W460)))","v":0.57012499884447432},{"$f":"IF(OR(Y$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Y$3,$H460/$G460,$H460-SUM($I460:X460)))","v":0.57012499884447432},{"$f":"IF(OR(Z$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Z$3,$H460/$G460,$H460-SUM($I460:Y460)))","v":0.57012499884447432},{"$f":"IF(OR(AA$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AA$3,$H460/$G460,$H460-SUM($I460:Z460)))","v":0.57012499884447432},{"$f":"IF(OR(AB$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AB$3,$H460/$G460,$H460-SUM($I460:AA460)))","v":0.57012499884447365},{"$f":"IF(OR(AC$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AC$3,$H460/$G460,$H460-SUM($I460:AB460)))","v":0},{"$f":"IF(OR(AD$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AD$3,$H460/$G460,$H460-SUM($I460:AC460)))","v":0},{"$f":"IF(OR(AE$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AE$3,$H460/$G460,$H460-SUM($I460:AD460)))","v":0},{"$f":"IF(OR(AF$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AF$3,$H460/$G460,$H460-SUM($I460:AE460)))","v":0},{"$f":"IF(OR(AG$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AG$3,$H460/$G460,$H460-SUM($I460:AF460)))","v":0},{"$f":"IF(OR(AH$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AH$3,$H460/$G460,$H460-SUM($I460:AG460)))","v":0},{"$f":"IF(OR(AI$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AI$3,$H460/$G460,$H460-SUM($I460:AH460)))","v":0},{"$f":"IF(OR(AJ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AJ$3,$H460/$G460,$H460-SUM($I460:AI460)))","v":0},{"$f":"IF(OR(AK$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AK$3,$H460/$G460,$H460-SUM($I460:AJ460)))","v":0},{"$f":"IF(OR(AL$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AL$3,$H460/$G460,$H460-SUM($I460:AK460)))","v":0},{"$f":"IF(OR(AM$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AM$3,$H460/$G460,$H460-SUM($I460:AL460)))","v":0},{"$f":"IF(OR(AN$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AN$3,$H460/$G460,$H460-SUM($I460:AM460)))","v":0},{"$f":"IF(OR(AO$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AO$3,$H460/$G460,$H460-SUM($I460:AN460)))","v":0},{"$f":"IF(OR(AP$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AP$3,$H460/$G460,$H460-SUM($I460:AO460)))","v":0},{"$f":"IF(OR(AQ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AQ$3,$H460/$G460,$H460-SUM($I460:AP460)))","v":0},{"$f":"IF(OR(AR$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AR$3,$H460/$G460,$H460-SUM($I460:AQ460)))","v":0},{"$f":"IF(OR(AS$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AS$3,$H460/$G460,$H460-SUM($I460:AR460)))","v":0},{"$f":"IF(OR(AT$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AT$3,$H460/$G460,$H460-SUM($I460:AS460)))","v":0},{"$f":"IF(OR(AU$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AU$3,$H460/$G460,$H460-SUM($I460:AT460)))","v":0},{"$f":"IF(OR(AV$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AV$3,$H460/$G460,$H460-SUM($I460:AU460)))","v":0},{"$f":"IF(OR(AW$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AW$3,$H460/$G460,$H460-SUM($I460:AV460)))","v":0},{"$f":"IF(OR(AX$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AX$3,$H460/$G460,$H460-SUM($I460:AW460)))","v":0},{"$f":"IF(OR(AY$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AY$3,$H460/$G460,$H460-SUM($I460:AX460)))","v":0},{"$f":"IF(OR(AZ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AZ$3,$H460/$G460,$H460-SUM($I460:AY460)))","v":0},{"$f":"IF(OR(BA$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BA$3,$H460/$G460,$H460-SUM($I460:AZ460)))","v":0},{"$f":"IF(OR(BB$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BB$3,$H460/$G460,$H460-SUM($I460:BA460)))","v":0},{"$f":"IF(OR(BC$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BC$3,$H460/$G460,$H460-SUM($I460:BB460)))","v":0},{"$f":"IF(OR(BD$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BD$3,$H460/$G460,$H460-SUM($I460:BC460)))","v":0},{"$f":"IF(OR(BE$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BE$3,$H460/$G460,$H460-SUM($I460:BD460)))","v":0},{"$f":"IF(OR(BF$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BF$3,$H460/$G460,$H460-SUM($I460:BE460)))","v":0},{"$f":"IF(OR(BG$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BG$3,$H460/$G460,$H460-SUM($I460:BF460)))","v":0},{"$f":"IF(OR(BH$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BH$3,$H460/$G460,$H460-SUM($I460:BG460)))","v":0},{"$f":"IF(OR(BI$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BI$3,$H460/$G460,$H460-SUM($I460:BH460)))","v":0},{"$f":"IF(OR(BJ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BJ$3,$H460/$G460,$H460-SUM($I460:BI460)))","v":0},{"$f":"IF(OR(BK$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BK$3,$H460/$G460,$H460-SUM($I460:BJ460)))","v":0},{"$f":"IF(OR(BL$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BL$3,$H460/$G460,$H460-SUM($I460:BK460)))","v":0},{"$f":"IF(OR(BM$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BM$3,$H460/$G460,$H460-SUM($I460:BL460)))","v":0},{"$f":"IF(OR(BN$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BN$3,$H460/$G460,$H460-SUM($I460:BM460)))","v":0},{"$f":"IF(OR(BO$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BO$3,$H460/$G460,$H460-SUM($I460:BN460)))","v":0},{"$f":"IF(OR(BP$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BP$3,$H460/$G460,$H460-SUM($I460:BO460)))","v":0},{"$f":"IF(OR(BQ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BQ$3,$H460/$G460,$H460-SUM($I460:BP460)))","v":0},{"$f":"IF(OR(BR$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BR$3,$H460/$G460,$H460-SUM($I460:BQ460)))","v":0},{"$f":"IF(OR(BS$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BS$3,$H460/$G460,$H460-SUM($I460:BR460)))","v":0},{"$f":"IF(OR(BT$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BT$3,$H460/$G460,$H460-SUM($I460:BS460)))","v":0},{"$f":"IF(OR(BU$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BU$3,$H460/$G460,$H460-SUM($I460:BT460)))","v":0},{"$f":"IF(OR(BV$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BV$3,$H460/$G460,$H460-SUM($I460:BU460)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G460","v":10},{"$f":"S451","v":5.5460902324561285},null,{"$f":"IF(OR(J$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>J$3,$H461/$G461,$H461-SUM($I461:I461)))","v":0},{"$f":"IF(OR(K$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>K$3,$H461/$G461,$H461-SUM($I461:J461)))","v":0},{"$f":"IF(OR(L$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>L$3,$H461/$G461,$H461-SUM($I461:K461)))","v":0},{"$f":"IF(OR(M$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>M$3,$H461/$G461,$H461-SUM($I461:L461)))","v":0},{"$f":"IF(OR(N$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>N$3,$H461/$G461,$H461-SUM($I461:M461)))","v":0},{"$f":"IF(OR(O$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>O$3,$H461/$G461,$H461-SUM($I461:N461)))","v":0},{"$f":"IF(OR(P$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>P$3,$H461/$G461,$H461-SUM($I461:O461)))","v":0},{"$f":"IF(OR(Q$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Q$3,$H461/$G461,$H461-SUM($I461:P461)))","v":0},{"$f":"IF(OR(R$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>R$3,$H461/$G461,$H461-SUM($I461:Q461)))","v":0},{"$f":"IF(OR(S$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>S$3,$H461/$G461,$H461-SUM($I461:R461)))","v":0},{"$f":"IF(OR(T$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>T$3,$H461/$G461,$H461-SUM($I461:S461)))","v":0.5546090232456129},{"$f":"IF(OR(U$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>U$3,$H461/$G461,$H461-SUM($I461:T461)))","v":0.5546090232456129},{"$f":"IF(OR(V$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>V$3,$H461/$G461,$H461-SUM($I461:U461)))","v":0.5546090232456129},{"$f":"IF(OR(W$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>W$3,$H461/$G461,$H461-SUM($I461:V461)))","v":0.5546090232456129},{"$f":"IF(OR(X$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>X$3,$H461/$G461,$H461-SUM($I461:W461)))","v":0.5546090232456129},{"$f":"IF(OR(Y$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Y$3,$H461/$G461,$H461-SUM($I461:X461)))","v":0.5546090232456129},{"$f":"IF(OR(Z$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Z$3,$H461/$G461,$H461-SUM($I461:Y461)))","v":0.5546090232456129},{"$f":"IF(OR(AA$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AA$3,$H461/$G461,$H461-SUM($I461:Z461)))","v":0.5546090232456129},{"$f":"IF(OR(AB$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AB$3,$H461/$G461,$H461-SUM($I461:AA461)))","v":0.5546090232456129},{"$f":"IF(OR(AC$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AC$3,$H461/$G461,$H461-SUM($I461:AB461)))","v":0.55460902324561356},{"$f":"IF(OR(AD$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AD$3,$H461/$G461,$H461-SUM($I461:AC461)))","v":0},{"$f":"IF(OR(AE$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AE$3,$H461/$G461,$H461-SUM($I461:AD461)))","v":0},{"$f":"IF(OR(AF$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AF$3,$H461/$G461,$H461-SUM($I461:AE461)))","v":0},{"$f":"IF(OR(AG$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AG$3,$H461/$G461,$H461-SUM($I461:AF461)))","v":0},{"$f":"IF(OR(AH$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AH$3,$H461/$G461,$H461-SUM($I461:AG461)))","v":0},{"$f":"IF(OR(AI$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AI$3,$H461/$G461,$H461-SUM($I461:AH461)))","v":0},{"$f":"IF(OR(AJ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AJ$3,$H461/$G461,$H461-SUM($I461:AI461)))","v":0},{"$f":"IF(OR(AK$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AK$3,$H461/$G461,$H461-SUM($I461:AJ461)))","v":0},{"$f":"IF(OR(AL$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AL$3,$H461/$G461,$H461-SUM($I461:AK461)))","v":0},{"$f":"IF(OR(AM$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AM$3,$H461/$G461,$H461-SUM($I461:AL461)))","v":0},{"$f":"IF(OR(AN$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AN$3,$H461/$G461,$H461-SUM($I461:AM461)))","v":0},{"$f":"IF(OR(AO$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AO$3,$H461/$G461,$H461-SUM($I461:AN461)))","v":0},{"$f":"IF(OR(AP$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AP$3,$H461/$G461,$H461-SUM($I461:AO461)))","v":0},{"$f":"IF(OR(AQ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AQ$3,$H461/$G461,$H461-SUM($I461:AP461)))","v":0},{"$f":"IF(OR(AR$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AR$3,$H461/$G461,$H461-SUM($I461:AQ461)))","v":0},{"$f":"IF(OR(AS$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AS$3,$H461/$G461,$H461-SUM($I461:AR461)))","v":0},{"$f":"IF(OR(AT$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AT$3,$H461/$G461,$H461-SUM($I461:AS461)))","v":0},{"$f":"IF(OR(AU$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AU$3,$H461/$G461,$H461-SUM($I461:AT461)))","v":0},{"$f":"IF(OR(AV$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AV$3,$H461/$G461,$H461-SUM($I461:AU461)))","v":0},{"$f":"IF(OR(AW$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AW$3,$H461/$G461,$H461-SUM($I461:AV461)))","v":0},{"$f":"IF(OR(AX$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AX$3,$H461/$G461,$H461-SUM($I461:AW461)))","v":0},{"$f":"IF(OR(AY$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AY$3,$H461/$G461,$H461-SUM($I461:AX461)))","v":0},{"$f":"IF(OR(AZ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AZ$3,$H461/$G461,$H461-SUM($I461:AY461)))","v":0},{"$f":"IF(OR(BA$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BA$3,$H461/$G461,$H461-SUM($I461:AZ461)))","v":0},{"$f":"IF(OR(BB$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BB$3,$H461/$G461,$H461-SUM($I461:BA461)))","v":0},{"$f":"IF(OR(BC$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BC$3,$H461/$G461,$H461-SUM($I461:BB461)))","v":0},{"$f":"IF(OR(BD$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BD$3,$H461/$G461,$H461-SUM($I461:BC461)))","v":0},{"$f":"IF(OR(BE$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BE$3,$H461/$G461,$H461-SUM($I461:BD461)))","v":0},{"$f":"IF(OR(BF$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BF$3,$H461/$G461,$H461-SUM($I461:BE461)))","v":0},{"$f":"IF(OR(BG$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BG$3,$H461/$G461,$H461-SUM($I461:BF461)))","v":0},{"$f":"IF(OR(BH$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BH$3,$H461/$G461,$H461-SUM($I461:BG461)))","v":0},{"$f":"IF(OR(BI$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BI$3,$H461/$G461,$H461-SUM($I461:BH461)))","v":0},{"$f":"IF(OR(BJ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BJ$3,$H461/$G461,$H461-SUM($I461:BI461)))","v":0},{"$f":"IF(OR(BK$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BK$3,$H461/$G461,$H461-SUM($I461:BJ461)))","v":0},{"$f":"IF(OR(BL$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BL$3,$H461/$G461,$H461-SUM($I461:BK461)))","v":0},{"$f":"IF(OR(BM$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BM$3,$H461/$G461,$H461-SUM($I461:BL461)))","v":0},{"$f":"IF(OR(BN$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BN$3,$H461/$G461,$H461-SUM($I461:BM461)))","v":0},{"$f":"IF(OR(BO$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BO$3,$H461/$G461,$H461-SUM($I461:BN461)))","v":0},{"$f":"IF(OR(BP$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BP$3,$H461/$G461,$H461-SUM($I461:BO461)))","v":0},{"$f":"IF(OR(BQ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BQ$3,$H461/$G461,$H461-SUM($I461:BP461)))","v":0},{"$f":"IF(OR(BR$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BR$3,$H461/$G461,$H461-SUM($I461:BQ461)))","v":0},{"$f":"IF(OR(BS$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BS$3,$H461/$G461,$H461-SUM($I461:BR461)))","v":0},{"$f":"IF(OR(BT$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BT$3,$H461/$G461,$H461-SUM($I461:BS461)))","v":0},{"$f":"IF(OR(BU$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BU$3,$H461/$G461,$H461-SUM($I461:BT461)))","v":0},{"$f":"IF(OR(BV$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BV$3,$H461/$G461,$H461-SUM($I461:BU461)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A440)","v":10},{"$f":"T451","v":0},null,{"$f":"IF(OR(J$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>J$3,$H462/$G462,$H462-SUM($I462:I462)))","v":0},{"$f":"IF(OR(K$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>K$3,$H462/$G462,$H462-SUM($I462:J462)))","v":0},{"$f":"IF(OR(L$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>L$3,$H462/$G462,$H462-SUM($I462:K462)))","v":0},{"$f":"IF(OR(M$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>M$3,$H462/$G462,$H462-SUM($I462:L462)))","v":0},{"$f":"IF(OR(N$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>N$3,$H462/$G462,$H462-SUM($I462:M462)))","v":0},{"$f":"IF(OR(O$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>O$3,$H462/$G462,$H462-SUM($I462:N462)))","v":0},{"$f":"IF(OR(P$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>P$3,$H462/$G462,$H462-SUM($I462:O462)))","v":0},{"$f":"IF(OR(Q$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Q$3,$H462/$G462,$H462-SUM($I462:P462)))","v":0},{"$f":"IF(OR(R$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>R$3,$H462/$G462,$H462-SUM($I462:Q462)))","v":0},{"$f":"IF(OR(S$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>S$3,$H462/$G462,$H462-SUM($I462:R462)))","v":0},{"$f":"IF(OR(T$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>T$3,$H462/$G462,$H462-SUM($I462:S462)))","v":0},{"$f":"IF(OR(U$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>U$3,$H462/$G462,$H462-SUM($I462:T462)))","v":0},{"$f":"IF(OR(V$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>V$3,$H462/$G462,$H462-SUM($I462:U462)))","v":0},{"$f":"IF(OR(W$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>W$3,$H462/$G462,$H462-SUM($I462:V462)))","v":0},{"$f":"IF(OR(X$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>X$3,$H462/$G462,$H462-SUM($I462:W462)))","v":0},{"$f":"IF(OR(Y$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Y$3,$H462/$G462,$H462-SUM($I462:X462)))","v":0},{"$f":"IF(OR(Z$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Z$3,$H462/$G462,$H462-SUM($I462:Y462)))","v":0},{"$f":"IF(OR(AA$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AA$3,$H462/$G462,$H462-SUM($I462:Z462)))","v":0},{"$f":"IF(OR(AB$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AB$3,$H462/$G462,$H462-SUM($I462:AA462)))","v":0},{"$f":"IF(OR(AC$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AC$3,$H462/$G462,$H462-SUM($I462:AB462)))","v":0},{"$f":"IF(OR(AD$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AD$3,$H462/$G462,$H462-SUM($I462:AC462)))","v":0},{"$f":"IF(OR(AE$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AE$3,$H462/$G462,$H462-SUM($I462:AD462)))","v":0},{"$f":"IF(OR(AF$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AF$3,$H462/$G462,$H462-SUM($I462:AE462)))","v":0},{"$f":"IF(OR(AG$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AG$3,$H462/$G462,$H462-SUM($I462:AF462)))","v":0},{"$f":"IF(OR(AH$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AH$3,$H462/$G462,$H462-SUM($I462:AG462)))","v":0},{"$f":"IF(OR(AI$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AI$3,$H462/$G462,$H462-SUM($I462:AH462)))","v":0},{"$f":"IF(OR(AJ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AJ$3,$H462/$G462,$H462-SUM($I462:AI462)))","v":0},{"$f":"IF(OR(AK$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AK$3,$H462/$G462,$H462-SUM($I462:AJ462)))","v":0},{"$f":"IF(OR(AL$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AL$3,$H462/$G462,$H462-SUM($I462:AK462)))","v":0},{"$f":"IF(OR(AM$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AM$3,$H462/$G462,$H462-SUM($I462:AL462)))","v":0},{"$f":"IF(OR(AN$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AN$3,$H462/$G462,$H462-SUM($I462:AM462)))","v":0},{"$f":"IF(OR(AO$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AO$3,$H462/$G462,$H462-SUM($I462:AN462)))","v":0},{"$f":"IF(OR(AP$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AP$3,$H462/$G462,$H462-SUM($I462:AO462)))","v":0},{"$f":"IF(OR(AQ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AQ$3,$H462/$G462,$H462-SUM($I462:AP462)))","v":0},{"$f":"IF(OR(AR$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AR$3,$H462/$G462,$H462-SUM($I462:AQ462)))","v":0},{"$f":"IF(OR(AS$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AS$3,$H462/$G462,$H462-SUM($I462:AR462)))","v":0},{"$f":"IF(OR(AT$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AT$3,$H462/$G462,$H462-SUM($I462:AS462)))","v":0},{"$f":"IF(OR(AU$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AU$3,$H462/$G462,$H462-SUM($I462:AT462)))","v":0},{"$f":"IF(OR(AV$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AV$3,$H462/$G462,$H462-SUM($I462:AU462)))","v":0},{"$f":"IF(OR(AW$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AW$3,$H462/$G462,$H462-SUM($I462:AV462)))","v":0},{"$f":"IF(OR(AX$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AX$3,$H462/$G462,$H462-SUM($I462:AW462)))","v":0},{"$f":"IF(OR(AY$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AY$3,$H462/$G462,$H462-SUM($I462:AX462)))","v":0},{"$f":"IF(OR(AZ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AZ$3,$H462/$G462,$H462-SUM($I462:AY462)))","v":0},{"$f":"IF(OR(BA$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BA$3,$H462/$G462,$H462-SUM($I462:AZ462)))","v":0},{"$f":"IF(OR(BB$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BB$3,$H462/$G462,$H462-SUM($I462:BA462)))","v":0},{"$f":"IF(OR(BC$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BC$3,$H462/$G462,$H462-SUM($I462:BB462)))","v":0},{"$f":"IF(OR(BD$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BD$3,$H462/$G462,$H462-SUM($I462:BC462)))","v":0},{"$f":"IF(OR(BE$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BE$3,$H462/$G462,$H462-SUM($I462:BD462)))","v":0},{"$f":"IF(OR(BF$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BF$3,$H462/$G462,$H462-SUM($I462:BE462)))","v":0},{"$f":"IF(OR(BG$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BG$3,$H462/$G462,$H462-SUM($I462:BF462)))","v":0},{"$f":"IF(OR(BH$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BH$3,$H462/$G462,$H462-SUM($I462:BG462)))","v":0},{"$f":"IF(OR(BI$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BI$3,$H462/$G462,$H462-SUM($I462:BH462)))","v":0},{"$f":"IF(OR(BJ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BJ$3,$H462/$G462,$H462-SUM($I462:BI462)))","v":0},{"$f":"IF(OR(BK$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BK$3,$H462/$G462,$H462-SUM($I462:BJ462)))","v":0},{"$f":"IF(OR(BL$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BL$3,$H462/$G462,$H462-SUM($I462:BK462)))","v":0},{"$f":"IF(OR(BM$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BM$3,$H462/$G462,$H462-SUM($I462:BL462)))","v":0},{"$f":"IF(OR(BN$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BN$3,$H462/$G462,$H462-SUM($I462:BM462)))","v":0},{"$f":"IF(OR(BO$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BO$3,$H462/$G462,$H462-SUM($I462:BN462)))","v":0},{"$f":"IF(OR(BP$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BP$3,$H462/$G462,$H462-SUM($I462:BO462)))","v":0},{"$f":"IF(OR(BQ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BQ$3,$H462/$G462,$H462-SUM($I462:BP462)))","v":0},{"$f":"IF(OR(BR$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BR$3,$H462/$G462,$H462-SUM($I462:BQ462)))","v":0},{"$f":"IF(OR(BS$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BS$3,$H462/$G462,$H462-SUM($I462:BR462)))","v":0},{"$f":"IF(OR(BT$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BT$3,$H462/$G462,$H462-SUM($I462:BS462)))","v":0},{"$f":"IF(OR(BU$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BU$3,$H462/$G462,$H462-SUM($I462:BT462)))","v":0},{"$f":"IF(OR(BV$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BV$3,$H462/$G462,$H462-SUM($I462:BU462)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G462","v":10},{"$f":"U451","v":0},null,{"$f":"IF(OR(J$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>J$3,$H463/$G463,$H463-SUM($I463:I463)))","v":0},{"$f":"IF(OR(K$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>K$3,$H463/$G463,$H463-SUM($I463:J463)))","v":0},{"$f":"IF(OR(L$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>L$3,$H463/$G463,$H463-SUM($I463:K463)))","v":0},{"$f":"IF(OR(M$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>M$3,$H463/$G463,$H463-SUM($I463:L463)))","v":0},{"$f":"IF(OR(N$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>N$3,$H463/$G463,$H463-SUM($I463:M463)))","v":0},{"$f":"IF(OR(O$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>O$3,$H463/$G463,$H463-SUM($I463:N463)))","v":0},{"$f":"IF(OR(P$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>P$3,$H463/$G463,$H463-SUM($I463:O463)))","v":0},{"$f":"IF(OR(Q$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Q$3,$H463/$G463,$H463-SUM($I463:P463)))","v":0},{"$f":"IF(OR(R$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>R$3,$H463/$G463,$H463-SUM($I463:Q463)))","v":0},{"$f":"IF(OR(S$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>S$3,$H463/$G463,$H463-SUM($I463:R463)))","v":0},{"$f":"IF(OR(T$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>T$3,$H463/$G463,$H463-SUM($I463:S463)))","v":0},{"$f":"IF(OR(U$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>U$3,$H463/$G463,$H463-SUM($I463:T463)))","v":0},{"$f":"IF(OR(V$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>V$3,$H463/$G463,$H463-SUM($I463:U463)))","v":0},{"$f":"IF(OR(W$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>W$3,$H463/$G463,$H463-SUM($I463:V463)))","v":0},{"$f":"IF(OR(X$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>X$3,$H463/$G463,$H463-SUM($I463:W463)))","v":0},{"$f":"IF(OR(Y$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Y$3,$H463/$G463,$H463-SUM($I463:X463)))","v":0},{"$f":"IF(OR(Z$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Z$3,$H463/$G463,$H463-SUM($I463:Y463)))","v":0},{"$f":"IF(OR(AA$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AA$3,$H463/$G463,$H463-SUM($I463:Z463)))","v":0},{"$f":"IF(OR(AB$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AB$3,$H463/$G463,$H463-SUM($I463:AA463)))","v":0},{"$f":"IF(OR(AC$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AC$3,$H463/$G463,$H463-SUM($I463:AB463)))","v":0},{"$f":"IF(OR(AD$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AD$3,$H463/$G463,$H463-SUM($I463:AC463)))","v":0},{"$f":"IF(OR(AE$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AE$3,$H463/$G463,$H463-SUM($I463:AD463)))","v":0},{"$f":"IF(OR(AF$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AF$3,$H463/$G463,$H463-SUM($I463:AE463)))","v":0},{"$f":"IF(OR(AG$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AG$3,$H463/$G463,$H463-SUM($I463:AF463)))","v":0},{"$f":"IF(OR(AH$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AH$3,$H463/$G463,$H463-SUM($I463:AG463)))","v":0},{"$f":"IF(OR(AI$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AI$3,$H463/$G463,$H463-SUM($I463:AH463)))","v":0},{"$f":"IF(OR(AJ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AJ$3,$H463/$G463,$H463-SUM($I463:AI463)))","v":0},{"$f":"IF(OR(AK$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AK$3,$H463/$G463,$H463-SUM($I463:AJ463)))","v":0},{"$f":"IF(OR(AL$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AL$3,$H463/$G463,$H463-SUM($I463:AK463)))","v":0},{"$f":"IF(OR(AM$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AM$3,$H463/$G463,$H463-SUM($I463:AL463)))","v":0},{"$f":"IF(OR(AN$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AN$3,$H463/$G463,$H463-SUM($I463:AM463)))","v":0},{"$f":"IF(OR(AO$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AO$3,$H463/$G463,$H463-SUM($I463:AN463)))","v":0},{"$f":"IF(OR(AP$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AP$3,$H463/$G463,$H463-SUM($I463:AO463)))","v":0},{"$f":"IF(OR(AQ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AQ$3,$H463/$G463,$H463-SUM($I463:AP463)))","v":0},{"$f":"IF(OR(AR$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AR$3,$H463/$G463,$H463-SUM($I463:AQ463)))","v":0},{"$f":"IF(OR(AS$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AS$3,$H463/$G463,$H463-SUM($I463:AR463)))","v":0},{"$f":"IF(OR(AT$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AT$3,$H463/$G463,$H463-SUM($I463:AS463)))","v":0},{"$f":"IF(OR(AU$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AU$3,$H463/$G463,$H463-SUM($I463:AT463)))","v":0},{"$f":"IF(OR(AV$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AV$3,$H463/$G463,$H463-SUM($I463:AU463)))","v":0},{"$f":"IF(OR(AW$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AW$3,$H463/$G463,$H463-SUM($I463:AV463)))","v":0},{"$f":"IF(OR(AX$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AX$3,$H463/$G463,$H463-SUM($I463:AW463)))","v":0},{"$f":"IF(OR(AY$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AY$3,$H463/$G463,$H463-SUM($I463:AX463)))","v":0},{"$f":"IF(OR(AZ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AZ$3,$H463/$G463,$H463-SUM($I463:AY463)))","v":0},{"$f":"IF(OR(BA$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BA$3,$H463/$G463,$H463-SUM($I463:AZ463)))","v":0},{"$f":"IF(OR(BB$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BB$3,$H463/$G463,$H463-SUM($I463:BA463)))","v":0},{"$f":"IF(OR(BC$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BC$3,$H463/$G463,$H463-SUM($I463:BB463)))","v":0},{"$f":"IF(OR(BD$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BD$3,$H463/$G463,$H463-SUM($I463:BC463)))","v":0},{"$f":"IF(OR(BE$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BE$3,$H463/$G463,$H463-SUM($I463:BD463)))","v":0},{"$f":"IF(OR(BF$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BF$3,$H463/$G463,$H463-SUM($I463:BE463)))","v":0},{"$f":"IF(OR(BG$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BG$3,$H463/$G463,$H463-SUM($I463:BF463)))","v":0},{"$f":"IF(OR(BH$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BH$3,$H463/$G463,$H463-SUM($I463:BG463)))","v":0},{"$f":"IF(OR(BI$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BI$3,$H463/$G463,$H463-SUM($I463:BH463)))","v":0},{"$f":"IF(OR(BJ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BJ$3,$H463/$G463,$H463-SUM($I463:BI463)))","v":0},{"$f":"IF(OR(BK$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BK$3,$H463/$G463,$H463-SUM($I463:BJ463)))","v":0},{"$f":"IF(OR(BL$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BL$3,$H463/$G463,$H463-SUM($I463:BK463)))","v":0},{"$f":"IF(OR(BM$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BM$3,$H463/$G463,$H463-SUM($I463:BL463)))","v":0},{"$f":"IF(OR(BN$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BN$3,$H463/$G463,$H463-SUM($I463:BM463)))","v":0},{"$f":"IF(OR(BO$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BO$3,$H463/$G463,$H463-SUM($I463:BN463)))","v":0},{"$f":"IF(OR(BP$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BP$3,$H463/$G463,$H463-SUM($I463:BO463)))","v":0},{"$f":"IF(OR(BQ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BQ$3,$H463/$G463,$H463-SUM($I463:BP463)))","v":0},{"$f":"IF(OR(BR$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BR$3,$H463/$G463,$H463-SUM($I463:BQ463)))","v":0},{"$f":"IF(OR(BS$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BS$3,$H463/$G463,$H463-SUM($I463:BR463)))","v":0},{"$f":"IF(OR(BT$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BT$3,$H463/$G463,$H463-SUM($I463:BS463)))","v":0},{"$f":"IF(OR(BU$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BU$3,$H463/$G463,$H463-SUM($I463:BT463)))","v":0},{"$f":"IF(OR(BV$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BV$3,$H463/$G463,$H463-SUM($I463:BU463)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G463","v":10},{"$f":"V451","v":0},null,{"$f":"IF(OR(J$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>J$3,$H464/$G464,$H464-SUM($I464:I464)))","v":0},{"$f":"IF(OR(K$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>K$3,$H464/$G464,$H464-SUM($I464:J464)))","v":0},{"$f":"IF(OR(L$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>L$3,$H464/$G464,$H464-SUM($I464:K464)))","v":0},{"$f":"IF(OR(M$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>M$3,$H464/$G464,$H464-SUM($I464:L464)))","v":0},{"$f":"IF(OR(N$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>N$3,$H464/$G464,$H464-SUM($I464:M464)))","v":0},{"$f":"IF(OR(O$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>O$3,$H464/$G464,$H464-SUM($I464:N464)))","v":0},{"$f":"IF(OR(P$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>P$3,$H464/$G464,$H464-SUM($I464:O464)))","v":0},{"$f":"IF(OR(Q$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Q$3,$H464/$G464,$H464-SUM($I464:P464)))","v":0},{"$f":"IF(OR(R$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>R$3,$H464/$G464,$H464-SUM($I464:Q464)))","v":0},{"$f":"IF(OR(S$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>S$3,$H464/$G464,$H464-SUM($I464:R464)))","v":0},{"$f":"IF(OR(T$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>T$3,$H464/$G464,$H464-SUM($I464:S464)))","v":0},{"$f":"IF(OR(U$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>U$3,$H464/$G464,$H464-SUM($I464:T464)))","v":0},{"$f":"IF(OR(V$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>V$3,$H464/$G464,$H464-SUM($I464:U464)))","v":0},{"$f":"IF(OR(W$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>W$3,$H464/$G464,$H464-SUM($I464:V464)))","v":0},{"$f":"IF(OR(X$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>X$3,$H464/$G464,$H464-SUM($I464:W464)))","v":0},{"$f":"IF(OR(Y$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Y$3,$H464/$G464,$H464-SUM($I464:X464)))","v":0},{"$f":"IF(OR(Z$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Z$3,$H464/$G464,$H464-SUM($I464:Y464)))","v":0},{"$f":"IF(OR(AA$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AA$3,$H464/$G464,$H464-SUM($I464:Z464)))","v":0},{"$f":"IF(OR(AB$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AB$3,$H464/$G464,$H464-SUM($I464:AA464)))","v":0},{"$f":"IF(OR(AC$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AC$3,$H464/$G464,$H464-SUM($I464:AB464)))","v":0},{"$f":"IF(OR(AD$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AD$3,$H464/$G464,$H464-SUM($I464:AC464)))","v":0},{"$f":"IF(OR(AE$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AE$3,$H464/$G464,$H464-SUM($I464:AD464)))","v":0},{"$f":"IF(OR(AF$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AF$3,$H464/$G464,$H464-SUM($I464:AE464)))","v":0},{"$f":"IF(OR(AG$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AG$3,$H464/$G464,$H464-SUM($I464:AF464)))","v":0},{"$f":"IF(OR(AH$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AH$3,$H464/$G464,$H464-SUM($I464:AG464)))","v":0},{"$f":"IF(OR(AI$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AI$3,$H464/$G464,$H464-SUM($I464:AH464)))","v":0},{"$f":"IF(OR(AJ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AJ$3,$H464/$G464,$H464-SUM($I464:AI464)))","v":0},{"$f":"IF(OR(AK$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AK$3,$H464/$G464,$H464-SUM($I464:AJ464)))","v":0},{"$f":"IF(OR(AL$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AL$3,$H464/$G464,$H464-SUM($I464:AK464)))","v":0},{"$f":"IF(OR(AM$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AM$3,$H464/$G464,$H464-SUM($I464:AL464)))","v":0},{"$f":"IF(OR(AN$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AN$3,$H464/$G464,$H464-SUM($I464:AM464)))","v":0},{"$f":"IF(OR(AO$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AO$3,$H464/$G464,$H464-SUM($I464:AN464)))","v":0},{"$f":"IF(OR(AP$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AP$3,$H464/$G464,$H464-SUM($I464:AO464)))","v":0},{"$f":"IF(OR(AQ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AQ$3,$H464/$G464,$H464-SUM($I464:AP464)))","v":0},{"$f":"IF(OR(AR$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AR$3,$H464/$G464,$H464-SUM($I464:AQ464)))","v":0},{"$f":"IF(OR(AS$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AS$3,$H464/$G464,$H464-SUM($I464:AR464)))","v":0},{"$f":"IF(OR(AT$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AT$3,$H464/$G464,$H464-SUM($I464:AS464)))","v":0},{"$f":"IF(OR(AU$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AU$3,$H464/$G464,$H464-SUM($I464:AT464)))","v":0},{"$f":"IF(OR(AV$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AV$3,$H464/$G464,$H464-SUM($I464:AU464)))","v":0},{"$f":"IF(OR(AW$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AW$3,$H464/$G464,$H464-SUM($I464:AV464)))","v":0},{"$f":"IF(OR(AX$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AX$3,$H464/$G464,$H464-SUM($I464:AW464)))","v":0},{"$f":"IF(OR(AY$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AY$3,$H464/$G464,$H464-SUM($I464:AX464)))","v":0},{"$f":"IF(OR(AZ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AZ$3,$H464/$G464,$H464-SUM($I464:AY464)))","v":0},{"$f":"IF(OR(BA$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BA$3,$H464/$G464,$H464-SUM($I464:AZ464)))","v":0},{"$f":"IF(OR(BB$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BB$3,$H464/$G464,$H464-SUM($I464:BA464)))","v":0},{"$f":"IF(OR(BC$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BC$3,$H464/$G464,$H464-SUM($I464:BB464)))","v":0},{"$f":"IF(OR(BD$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BD$3,$H464/$G464,$H464-SUM($I464:BC464)))","v":0},{"$f":"IF(OR(BE$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BE$3,$H464/$G464,$H464-SUM($I464:BD464)))","v":0},{"$f":"IF(OR(BF$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BF$3,$H464/$G464,$H464-SUM($I464:BE464)))","v":0},{"$f":"IF(OR(BG$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BG$3,$H464/$G464,$H464-SUM($I464:BF464)))","v":0},{"$f":"IF(OR(BH$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BH$3,$H464/$G464,$H464-SUM($I464:BG464)))","v":0},{"$f":"IF(OR(BI$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BI$3,$H464/$G464,$H464-SUM($I464:BH464)))","v":0},{"$f":"IF(OR(BJ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BJ$3,$H464/$G464,$H464-SUM($I464:BI464)))","v":0},{"$f":"IF(OR(BK$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BK$3,$H464/$G464,$H464-SUM($I464:BJ464)))","v":0},{"$f":"IF(OR(BL$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BL$3,$H464/$G464,$H464-SUM($I464:BK464)))","v":0},{"$f":"IF(OR(BM$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BM$3,$H464/$G464,$H464-SUM($I464:BL464)))","v":0},{"$f":"IF(OR(BN$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BN$3,$H464/$G464,$H464-SUM($I464:BM464)))","v":0},{"$f":"IF(OR(BO$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BO$3,$H464/$G464,$H464-SUM($I464:BN464)))","v":0},{"$f":"IF(OR(BP$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BP$3,$H464/$G464,$H464-SUM($I464:BO464)))","v":0},{"$f":"IF(OR(BQ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BQ$3,$H464/$G464,$H464-SUM($I464:BP464)))","v":0},{"$f":"IF(OR(BR$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BR$3,$H464/$G464,$H464-SUM($I464:BQ464)))","v":0},{"$f":"IF(OR(BS$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BS$3,$H464/$G464,$H464-SUM($I464:BR464)))","v":0},{"$f":"IF(OR(BT$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BT$3,$H464/$G464,$H464-SUM($I464:BS464)))","v":0},{"$f":"IF(OR(BU$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BU$3,$H464/$G464,$H464-SUM($I464:BT464)))","v":0},{"$f":"IF(OR(BV$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BV$3,$H464/$G464,$H464-SUM($I464:BU464)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G464","v":10},{"$f":"W451","v":0},null,{"$f":"IF(OR(J$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>J$3,$H465/$G465,$H465-SUM($I465:I465)))","v":0},{"$f":"IF(OR(K$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>K$3,$H465/$G465,$H465-SUM($I465:J465)))","v":0},{"$f":"IF(OR(L$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>L$3,$H465/$G465,$H465-SUM($I465:K465)))","v":0},{"$f":"IF(OR(M$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>M$3,$H465/$G465,$H465-SUM($I465:L465)))","v":0},{"$f":"IF(OR(N$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>N$3,$H465/$G465,$H465-SUM($I465:M465)))","v":0},{"$f":"IF(OR(O$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>O$3,$H465/$G465,$H465-SUM($I465:N465)))","v":0},{"$f":"IF(OR(P$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>P$3,$H465/$G465,$H465-SUM($I465:O465)))","v":0},{"$f":"IF(OR(Q$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Q$3,$H465/$G465,$H465-SUM($I465:P465)))","v":0},{"$f":"IF(OR(R$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>R$3,$H465/$G465,$H465-SUM($I465:Q465)))","v":0},{"$f":"IF(OR(S$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>S$3,$H465/$G465,$H465-SUM($I465:R465)))","v":0},{"$f":"IF(OR(T$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>T$3,$H465/$G465,$H465-SUM($I465:S465)))","v":0},{"$f":"IF(OR(U$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>U$3,$H465/$G465,$H465-SUM($I465:T465)))","v":0},{"$f":"IF(OR(V$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>V$3,$H465/$G465,$H465-SUM($I465:U465)))","v":0},{"$f":"IF(OR(W$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>W$3,$H465/$G465,$H465-SUM($I465:V465)))","v":0},{"$f":"IF(OR(X$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>X$3,$H465/$G465,$H465-SUM($I465:W465)))","v":0},{"$f":"IF(OR(Y$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Y$3,$H465/$G465,$H465-SUM($I465:X465)))","v":0},{"$f":"IF(OR(Z$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Z$3,$H465/$G465,$H465-SUM($I465:Y465)))","v":0},{"$f":"IF(OR(AA$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AA$3,$H465/$G465,$H465-SUM($I465:Z465)))","v":0},{"$f":"IF(OR(AB$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AB$3,$H465/$G465,$H465-SUM($I465:AA465)))","v":0},{"$f":"IF(OR(AC$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AC$3,$H465/$G465,$H465-SUM($I465:AB465)))","v":0},{"$f":"IF(OR(AD$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AD$3,$H465/$G465,$H465-SUM($I465:AC465)))","v":0},{"$f":"IF(OR(AE$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AE$3,$H465/$G465,$H465-SUM($I465:AD465)))","v":0},{"$f":"IF(OR(AF$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AF$3,$H465/$G465,$H465-SUM($I465:AE465)))","v":0},{"$f":"IF(OR(AG$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AG$3,$H465/$G465,$H465-SUM($I465:AF465)))","v":0},{"$f":"IF(OR(AH$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AH$3,$H465/$G465,$H465-SUM($I465:AG465)))","v":0},{"$f":"IF(OR(AI$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AI$3,$H465/$G465,$H465-SUM($I465:AH465)))","v":0},{"$f":"IF(OR(AJ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AJ$3,$H465/$G465,$H465-SUM($I465:AI465)))","v":0},{"$f":"IF(OR(AK$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AK$3,$H465/$G465,$H465-SUM($I465:AJ465)))","v":0},{"$f":"IF(OR(AL$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AL$3,$H465/$G465,$H465-SUM($I465:AK465)))","v":0},{"$f":"IF(OR(AM$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AM$3,$H465/$G465,$H465-SUM($I465:AL465)))","v":0},{"$f":"IF(OR(AN$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AN$3,$H465/$G465,$H465-SUM($I465:AM465)))","v":0},{"$f":"IF(OR(AO$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AO$3,$H465/$G465,$H465-SUM($I465:AN465)))","v":0},{"$f":"IF(OR(AP$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AP$3,$H465/$G465,$H465-SUM($I465:AO465)))","v":0},{"$f":"IF(OR(AQ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AQ$3,$H465/$G465,$H465-SUM($I465:AP465)))","v":0},{"$f":"IF(OR(AR$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AR$3,$H465/$G465,$H465-SUM($I465:AQ465)))","v":0},{"$f":"IF(OR(AS$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AS$3,$H465/$G465,$H465-SUM($I465:AR465)))","v":0},{"$f":"IF(OR(AT$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AT$3,$H465/$G465,$H465-SUM($I465:AS465)))","v":0},{"$f":"IF(OR(AU$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AU$3,$H465/$G465,$H465-SUM($I465:AT465)))","v":0},{"$f":"IF(OR(AV$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AV$3,$H465/$G465,$H465-SUM($I465:AU465)))","v":0},{"$f":"IF(OR(AW$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AW$3,$H465/$G465,$H465-SUM($I465:AV465)))","v":0},{"$f":"IF(OR(AX$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AX$3,$H465/$G465,$H465-SUM($I465:AW465)))","v":0},{"$f":"IF(OR(AY$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AY$3,$H465/$G465,$H465-SUM($I465:AX465)))","v":0},{"$f":"IF(OR(AZ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AZ$3,$H465/$G465,$H465-SUM($I465:AY465)))","v":0},{"$f":"IF(OR(BA$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BA$3,$H465/$G465,$H465-SUM($I465:AZ465)))","v":0},{"$f":"IF(OR(BB$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BB$3,$H465/$G465,$H465-SUM($I465:BA465)))","v":0},{"$f":"IF(OR(BC$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BC$3,$H465/$G465,$H465-SUM($I465:BB465)))","v":0},{"$f":"IF(OR(BD$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BD$3,$H465/$G465,$H465-SUM($I465:BC465)))","v":0},{"$f":"IF(OR(BE$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BE$3,$H465/$G465,$H465-SUM($I465:BD465)))","v":0},{"$f":"IF(OR(BF$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BF$3,$H465/$G465,$H465-SUM($I465:BE465)))","v":0},{"$f":"IF(OR(BG$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BG$3,$H465/$G465,$H465-SUM($I465:BF465)))","v":0},{"$f":"IF(OR(BH$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BH$3,$H465/$G465,$H465-SUM($I465:BG465)))","v":0},{"$f":"IF(OR(BI$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BI$3,$H465/$G465,$H465-SUM($I465:BH465)))","v":0},{"$f":"IF(OR(BJ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BJ$3,$H465/$G465,$H465-SUM($I465:BI465)))","v":0},{"$f":"IF(OR(BK$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BK$3,$H465/$G465,$H465-SUM($I465:BJ465)))","v":0},{"$f":"IF(OR(BL$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BL$3,$H465/$G465,$H465-SUM($I465:BK465)))","v":0},{"$f":"IF(OR(BM$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BM$3,$H465/$G465,$H465-SUM($I465:BL465)))","v":0},{"$f":"IF(OR(BN$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BN$3,$H465/$G465,$H465-SUM($I465:BM465)))","v":0},{"$f":"IF(OR(BO$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BO$3,$H465/$G465,$H465-SUM($I465:BN465)))","v":0},{"$f":"IF(OR(BP$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BP$3,$H465/$G465,$H465-SUM($I465:BO465)))","v":0},{"$f":"IF(OR(BQ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BQ$3,$H465/$G465,$H465-SUM($I465:BP465)))","v":0},{"$f":"IF(OR(BR$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BR$3,$H465/$G465,$H465-SUM($I465:BQ465)))","v":0},{"$f":"IF(OR(BS$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BS$3,$H465/$G465,$H465-SUM($I465:BR465)))","v":0},{"$f":"IF(OR(BT$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BT$3,$H465/$G465,$H465-SUM($I465:BS465)))","v":0},{"$f":"IF(OR(BU$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BU$3,$H465/$G465,$H465-SUM($I465:BT465)))","v":0},{"$f":"IF(OR(BV$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BV$3,$H465/$G465,$H465-SUM($I465:BU465)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G465","v":10},{"$f":"X451","v":0},null,{"$f":"IF(OR(J$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>J$3,$H466/$G466,$H466-SUM($I466:I466)))","v":0},{"$f":"IF(OR(K$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>K$3,$H466/$G466,$H466-SUM($I466:J466)))","v":0},{"$f":"IF(OR(L$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>L$3,$H466/$G466,$H466-SUM($I466:K466)))","v":0},{"$f":"IF(OR(M$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>M$3,$H466/$G466,$H466-SUM($I466:L466)))","v":0},{"$f":"IF(OR(N$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>N$3,$H466/$G466,$H466-SUM($I466:M466)))","v":0},{"$f":"IF(OR(O$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>O$3,$H466/$G466,$H466-SUM($I466:N466)))","v":0},{"$f":"IF(OR(P$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>P$3,$H466/$G466,$H466-SUM($I466:O466)))","v":0},{"$f":"IF(OR(Q$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Q$3,$H466/$G466,$H466-SUM($I466:P466)))","v":0},{"$f":"IF(OR(R$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>R$3,$H466/$G466,$H466-SUM($I466:Q466)))","v":0},{"$f":"IF(OR(S$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>S$3,$H466/$G466,$H466-SUM($I466:R466)))","v":0},{"$f":"IF(OR(T$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>T$3,$H466/$G466,$H466-SUM($I466:S466)))","v":0},{"$f":"IF(OR(U$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>U$3,$H466/$G466,$H466-SUM($I466:T466)))","v":0},{"$f":"IF(OR(V$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>V$3,$H466/$G466,$H466-SUM($I466:U466)))","v":0},{"$f":"IF(OR(W$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>W$3,$H466/$G466,$H466-SUM($I466:V466)))","v":0},{"$f":"IF(OR(X$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>X$3,$H466/$G466,$H466-SUM($I466:W466)))","v":0},{"$f":"IF(OR(Y$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Y$3,$H466/$G466,$H466-SUM($I466:X466)))","v":0},{"$f":"IF(OR(Z$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Z$3,$H466/$G466,$H466-SUM($I466:Y466)))","v":0},{"$f":"IF(OR(AA$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AA$3,$H466/$G466,$H466-SUM($I466:Z466)))","v":0},{"$f":"IF(OR(AB$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AB$3,$H466/$G466,$H466-SUM($I466:AA466)))","v":0},{"$f":"IF(OR(AC$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AC$3,$H466/$G466,$H466-SUM($I466:AB466)))","v":0},{"$f":"IF(OR(AD$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AD$3,$H466/$G466,$H466-SUM($I466:AC466)))","v":0},{"$f":"IF(OR(AE$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AE$3,$H466/$G466,$H466-SUM($I466:AD466)))","v":0},{"$f":"IF(OR(AF$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AF$3,$H466/$G466,$H466-SUM($I466:AE466)))","v":0},{"$f":"IF(OR(AG$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AG$3,$H466/$G466,$H466-SUM($I466:AF466)))","v":0},{"$f":"IF(OR(AH$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AH$3,$H466/$G466,$H466-SUM($I466:AG466)))","v":0},{"$f":"IF(OR(AI$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AI$3,$H466/$G466,$H466-SUM($I466:AH466)))","v":0},{"$f":"IF(OR(AJ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AJ$3,$H466/$G466,$H466-SUM($I466:AI466)))","v":0},{"$f":"IF(OR(AK$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AK$3,$H466/$G466,$H466-SUM($I466:AJ466)))","v":0},{"$f":"IF(OR(AL$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AL$3,$H466/$G466,$H466-SUM($I466:AK466)))","v":0},{"$f":"IF(OR(AM$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AM$3,$H466/$G466,$H466-SUM($I466:AL466)))","v":0},{"$f":"IF(OR(AN$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AN$3,$H466/$G466,$H466-SUM($I466:AM466)))","v":0},{"$f":"IF(OR(AO$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AO$3,$H466/$G466,$H466-SUM($I466:AN466)))","v":0},{"$f":"IF(OR(AP$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AP$3,$H466/$G466,$H466-SUM($I466:AO466)))","v":0},{"$f":"IF(OR(AQ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AQ$3,$H466/$G466,$H466-SUM($I466:AP466)))","v":0},{"$f":"IF(OR(AR$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AR$3,$H466/$G466,$H466-SUM($I466:AQ466)))","v":0},{"$f":"IF(OR(AS$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AS$3,$H466/$G466,$H466-SUM($I466:AR466)))","v":0},{"$f":"IF(OR(AT$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AT$3,$H466/$G466,$H466-SUM($I466:AS466)))","v":0},{"$f":"IF(OR(AU$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AU$3,$H466/$G466,$H466-SUM($I466:AT466)))","v":0},{"$f":"IF(OR(AV$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AV$3,$H466/$G466,$H466-SUM($I466:AU466)))","v":0},{"$f":"IF(OR(AW$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AW$3,$H466/$G466,$H466-SUM($I466:AV466)))","v":0},{"$f":"IF(OR(AX$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AX$3,$H466/$G466,$H466-SUM($I466:AW466)))","v":0},{"$f":"IF(OR(AY$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AY$3,$H466/$G466,$H466-SUM($I466:AX466)))","v":0},{"$f":"IF(OR(AZ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AZ$3,$H466/$G466,$H466-SUM($I466:AY466)))","v":0},{"$f":"IF(OR(BA$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BA$3,$H466/$G466,$H466-SUM($I466:AZ466)))","v":0},{"$f":"IF(OR(BB$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BB$3,$H466/$G466,$H466-SUM($I466:BA466)))","v":0},{"$f":"IF(OR(BC$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BC$3,$H466/$G466,$H466-SUM($I466:BB466)))","v":0},{"$f":"IF(OR(BD$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BD$3,$H466/$G466,$H466-SUM($I466:BC466)))","v":0},{"$f":"IF(OR(BE$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BE$3,$H466/$G466,$H466-SUM($I466:BD466)))","v":0},{"$f":"IF(OR(BF$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BF$3,$H466/$G466,$H466-SUM($I466:BE466)))","v":0},{"$f":"IF(OR(BG$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BG$3,$H466/$G466,$H466-SUM($I466:BF466)))","v":0},{"$f":"IF(OR(BH$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BH$3,$H466/$G466,$H466-SUM($I466:BG466)))","v":0},{"$f":"IF(OR(BI$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BI$3,$H466/$G466,$H466-SUM($I466:BH466)))","v":0},{"$f":"IF(OR(BJ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BJ$3,$H466/$G466,$H466-SUM($I466:BI466)))","v":0},{"$f":"IF(OR(BK$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BK$3,$H466/$G466,$H466-SUM($I466:BJ466)))","v":0},{"$f":"IF(OR(BL$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BL$3,$H466/$G466,$H466-SUM($I466:BK466)))","v":0},{"$f":"IF(OR(BM$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BM$3,$H466/$G466,$H466-SUM($I466:BL466)))","v":0},{"$f":"IF(OR(BN$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BN$3,$H466/$G466,$H466-SUM($I466:BM466)))","v":0},{"$f":"IF(OR(BO$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BO$3,$H466/$G466,$H466-SUM($I466:BN466)))","v":0},{"$f":"IF(OR(BP$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BP$3,$H466/$G466,$H466-SUM($I466:BO466)))","v":0},{"$f":"IF(OR(BQ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BQ$3,$H466/$G466,$H466-SUM($I466:BP466)))","v":0},{"$f":"IF(OR(BR$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BR$3,$H466/$G466,$H466-SUM($I466:BQ466)))","v":0},{"$f":"IF(OR(BS$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BS$3,$H466/$G466,$H466-SUM($I466:BR466)))","v":0},{"$f":"IF(OR(BT$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BT$3,$H466/$G466,$H466-SUM($I466:BS466)))","v":0},{"$f":"IF(OR(BU$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BU$3,$H466/$G466,$H466-SUM($I466:BT466)))","v":0},{"$f":"IF(OR(BV$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BV$3,$H466/$G466,$H466-SUM($I466:BU466)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A440)","v":10},{"$f":"Y451","v":0},null,{"$f":"IF(OR(J$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>J$3,$H467/$G467,$H467-SUM($I467:I467)))","v":0},{"$f":"IF(OR(K$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>K$3,$H467/$G467,$H467-SUM($I467:J467)))","v":0},{"$f":"IF(OR(L$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>L$3,$H467/$G467,$H467-SUM($I467:K467)))","v":0},{"$f":"IF(OR(M$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>M$3,$H467/$G467,$H467-SUM($I467:L467)))","v":0},{"$f":"IF(OR(N$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>N$3,$H467/$G467,$H467-SUM($I467:M467)))","v":0},{"$f":"IF(OR(O$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>O$3,$H467/$G467,$H467-SUM($I467:N467)))","v":0},{"$f":"IF(OR(P$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>P$3,$H467/$G467,$H467-SUM($I467:O467)))","v":0},{"$f":"IF(OR(Q$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Q$3,$H467/$G467,$H467-SUM($I467:P467)))","v":0},{"$f":"IF(OR(R$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>R$3,$H467/$G467,$H467-SUM($I467:Q467)))","v":0},{"$f":"IF(OR(S$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>S$3,$H467/$G467,$H467-SUM($I467:R467)))","v":0},{"$f":"IF(OR(T$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>T$3,$H467/$G467,$H467-SUM($I467:S467)))","v":0},{"$f":"IF(OR(U$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>U$3,$H467/$G467,$H467-SUM($I467:T467)))","v":0},{"$f":"IF(OR(V$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>V$3,$H467/$G467,$H467-SUM($I467:U467)))","v":0},{"$f":"IF(OR(W$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>W$3,$H467/$G467,$H467-SUM($I467:V467)))","v":0},{"$f":"IF(OR(X$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>X$3,$H467/$G467,$H467-SUM($I467:W467)))","v":0},{"$f":"IF(OR(Y$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Y$3,$H467/$G467,$H467-SUM($I467:X467)))","v":0},{"$f":"IF(OR(Z$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Z$3,$H467/$G467,$H467-SUM($I467:Y467)))","v":0},{"$f":"IF(OR(AA$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AA$3,$H467/$G467,$H467-SUM($I467:Z467)))","v":0},{"$f":"IF(OR(AB$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AB$3,$H467/$G467,$H467-SUM($I467:AA467)))","v":0},{"$f":"IF(OR(AC$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AC$3,$H467/$G467,$H467-SUM($I467:AB467)))","v":0},{"$f":"IF(OR(AD$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AD$3,$H467/$G467,$H467-SUM($I467:AC467)))","v":0},{"$f":"IF(OR(AE$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AE$3,$H467/$G467,$H467-SUM($I467:AD467)))","v":0},{"$f":"IF(OR(AF$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AF$3,$H467/$G467,$H467-SUM($I467:AE467)))","v":0},{"$f":"IF(OR(AG$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AG$3,$H467/$G467,$H467-SUM($I467:AF467)))","v":0},{"$f":"IF(OR(AH$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AH$3,$H467/$G467,$H467-SUM($I467:AG467)))","v":0},{"$f":"IF(OR(AI$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AI$3,$H467/$G467,$H467-SUM($I467:AH467)))","v":0},{"$f":"IF(OR(AJ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AJ$3,$H467/$G467,$H467-SUM($I467:AI467)))","v":0},{"$f":"IF(OR(AK$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AK$3,$H467/$G467,$H467-SUM($I467:AJ467)))","v":0},{"$f":"IF(OR(AL$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AL$3,$H467/$G467,$H467-SUM($I467:AK467)))","v":0},{"$f":"IF(OR(AM$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AM$3,$H467/$G467,$H467-SUM($I467:AL467)))","v":0},{"$f":"IF(OR(AN$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AN$3,$H467/$G467,$H467-SUM($I467:AM467)))","v":0},{"$f":"IF(OR(AO$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AO$3,$H467/$G467,$H467-SUM($I467:AN467)))","v":0},{"$f":"IF(OR(AP$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AP$3,$H467/$G467,$H467-SUM($I467:AO467)))","v":0},{"$f":"IF(OR(AQ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AQ$3,$H467/$G467,$H467-SUM($I467:AP467)))","v":0},{"$f":"IF(OR(AR$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AR$3,$H467/$G467,$H467-SUM($I467:AQ467)))","v":0},{"$f":"IF(OR(AS$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AS$3,$H467/$G467,$H467-SUM($I467:AR467)))","v":0},{"$f":"IF(OR(AT$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AT$3,$H467/$G467,$H467-SUM($I467:AS467)))","v":0},{"$f":"IF(OR(AU$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AU$3,$H467/$G467,$H467-SUM($I467:AT467)))","v":0},{"$f":"IF(OR(AV$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AV$3,$H467/$G467,$H467-SUM($I467:AU467)))","v":0},{"$f":"IF(OR(AW$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AW$3,$H467/$G467,$H467-SUM($I467:AV467)))","v":0},{"$f":"IF(OR(AX$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AX$3,$H467/$G467,$H467-SUM($I467:AW467)))","v":0},{"$f":"IF(OR(AY$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AY$3,$H467/$G467,$H467-SUM($I467:AX467)))","v":0},{"$f":"IF(OR(AZ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AZ$3,$H467/$G467,$H467-SUM($I467:AY467)))","v":0},{"$f":"IF(OR(BA$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BA$3,$H467/$G467,$H467-SUM($I467:AZ467)))","v":0},{"$f":"IF(OR(BB$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BB$3,$H467/$G467,$H467-SUM($I467:BA467)))","v":0},{"$f":"IF(OR(BC$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BC$3,$H467/$G467,$H467-SUM($I467:BB467)))","v":0},{"$f":"IF(OR(BD$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BD$3,$H467/$G467,$H467-SUM($I467:BC467)))","v":0},{"$f":"IF(OR(BE$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BE$3,$H467/$G467,$H467-SUM($I467:BD467)))","v":0},{"$f":"IF(OR(BF$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BF$3,$H467/$G467,$H467-SUM($I467:BE467)))","v":0},{"$f":"IF(OR(BG$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BG$3,$H467/$G467,$H467-SUM($I467:BF467)))","v":0},{"$f":"IF(OR(BH$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BH$3,$H467/$G467,$H467-SUM($I467:BG467)))","v":0},{"$f":"IF(OR(BI$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BI$3,$H467/$G467,$H467-SUM($I467:BH467)))","v":0},{"$f":"IF(OR(BJ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BJ$3,$H467/$G467,$H467-SUM($I467:BI467)))","v":0},{"$f":"IF(OR(BK$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BK$3,$H467/$G467,$H467-SUM($I467:BJ467)))","v":0},{"$f":"IF(OR(BL$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BL$3,$H467/$G467,$H467-SUM($I467:BK467)))","v":0},{"$f":"IF(OR(BM$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BM$3,$H467/$G467,$H467-SUM($I467:BL467)))","v":0},{"$f":"IF(OR(BN$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BN$3,$H467/$G467,$H467-SUM($I467:BM467)))","v":0},{"$f":"IF(OR(BO$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BO$3,$H467/$G467,$H467-SUM($I467:BN467)))","v":0},{"$f":"IF(OR(BP$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BP$3,$H467/$G467,$H467-SUM($I467:BO467)))","v":0},{"$f":"IF(OR(BQ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BQ$3,$H467/$G467,$H467-SUM($I467:BP467)))","v":0},{"$f":"IF(OR(BR$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BR$3,$H467/$G467,$H467-SUM($I467:BQ467)))","v":0},{"$f":"IF(OR(BS$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BS$3,$H467/$G467,$H467-SUM($I467:BR467)))","v":0},{"$f":"IF(OR(BT$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BT$3,$H467/$G467,$H467-SUM($I467:BS467)))","v":0},{"$f":"IF(OR(BU$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BU$3,$H467/$G467,$H467-SUM($I467:BT467)))","v":0},{"$f":"IF(OR(BV$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BV$3,$H467/$G467,$H467-SUM($I467:BU467)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G467","v":10},{"$f":"Z451","v":0},null,{"$f":"IF(OR(J$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>J$3,$H468/$G468,$H468-SUM($I468:I468)))","v":0},{"$f":"IF(OR(K$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>K$3,$H468/$G468,$H468-SUM($I468:J468)))","v":0},{"$f":"IF(OR(L$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>L$3,$H468/$G468,$H468-SUM($I468:K468)))","v":0},{"$f":"IF(OR(M$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>M$3,$H468/$G468,$H468-SUM($I468:L468)))","v":0},{"$f":"IF(OR(N$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>N$3,$H468/$G468,$H468-SUM($I468:M468)))","v":0},{"$f":"IF(OR(O$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>O$3,$H468/$G468,$H468-SUM($I468:N468)))","v":0},{"$f":"IF(OR(P$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>P$3,$H468/$G468,$H468-SUM($I468:O468)))","v":0},{"$f":"IF(OR(Q$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Q$3,$H468/$G468,$H468-SUM($I468:P468)))","v":0},{"$f":"IF(OR(R$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>R$3,$H468/$G468,$H468-SUM($I468:Q468)))","v":0},{"$f":"IF(OR(S$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>S$3,$H468/$G468,$H468-SUM($I468:R468)))","v":0},{"$f":"IF(OR(T$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>T$3,$H468/$G468,$H468-SUM($I468:S468)))","v":0},{"$f":"IF(OR(U$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>U$3,$H468/$G468,$H468-SUM($I468:T468)))","v":0},{"$f":"IF(OR(V$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>V$3,$H468/$G468,$H468-SUM($I468:U468)))","v":0},{"$f":"IF(OR(W$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>W$3,$H468/$G468,$H468-SUM($I468:V468)))","v":0},{"$f":"IF(OR(X$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>X$3,$H468/$G468,$H468-SUM($I468:W468)))","v":0},{"$f":"IF(OR(Y$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Y$3,$H468/$G468,$H468-SUM($I468:X468)))","v":0},{"$f":"IF(OR(Z$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Z$3,$H468/$G468,$H468-SUM($I468:Y468)))","v":0},{"$f":"IF(OR(AA$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AA$3,$H468/$G468,$H468-SUM($I468:Z468)))","v":0},{"$f":"IF(OR(AB$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AB$3,$H468/$G468,$H468-SUM($I468:AA468)))","v":0},{"$f":"IF(OR(AC$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AC$3,$H468/$G468,$H468-SUM($I468:AB468)))","v":0},{"$f":"IF(OR(AD$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AD$3,$H468/$G468,$H468-SUM($I468:AC468)))","v":0},{"$f":"IF(OR(AE$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AE$3,$H468/$G468,$H468-SUM($I468:AD468)))","v":0},{"$f":"IF(OR(AF$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AF$3,$H468/$G468,$H468-SUM($I468:AE468)))","v":0},{"$f":"IF(OR(AG$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AG$3,$H468/$G468,$H468-SUM($I468:AF468)))","v":0},{"$f":"IF(OR(AH$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AH$3,$H468/$G468,$H468-SUM($I468:AG468)))","v":0},{"$f":"IF(OR(AI$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AI$3,$H468/$G468,$H468-SUM($I468:AH468)))","v":0},{"$f":"IF(OR(AJ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AJ$3,$H468/$G468,$H468-SUM($I468:AI468)))","v":0},{"$f":"IF(OR(AK$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AK$3,$H468/$G468,$H468-SUM($I468:AJ468)))","v":0},{"$f":"IF(OR(AL$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AL$3,$H468/$G468,$H468-SUM($I468:AK468)))","v":0},{"$f":"IF(OR(AM$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AM$3,$H468/$G468,$H468-SUM($I468:AL468)))","v":0},{"$f":"IF(OR(AN$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AN$3,$H468/$G468,$H468-SUM($I468:AM468)))","v":0},{"$f":"IF(OR(AO$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AO$3,$H468/$G468,$H468-SUM($I468:AN468)))","v":0},{"$f":"IF(OR(AP$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AP$3,$H468/$G468,$H468-SUM($I468:AO468)))","v":0},{"$f":"IF(OR(AQ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AQ$3,$H468/$G468,$H468-SUM($I468:AP468)))","v":0},{"$f":"IF(OR(AR$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AR$3,$H468/$G468,$H468-SUM($I468:AQ468)))","v":0},{"$f":"IF(OR(AS$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AS$3,$H468/$G468,$H468-SUM($I468:AR468)))","v":0},{"$f":"IF(OR(AT$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AT$3,$H468/$G468,$H468-SUM($I468:AS468)))","v":0},{"$f":"IF(OR(AU$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AU$3,$H468/$G468,$H468-SUM($I468:AT468)))","v":0},{"$f":"IF(OR(AV$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AV$3,$H468/$G468,$H468-SUM($I468:AU468)))","v":0},{"$f":"IF(OR(AW$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AW$3,$H468/$G468,$H468-SUM($I468:AV468)))","v":0},{"$f":"IF(OR(AX$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AX$3,$H468/$G468,$H468-SUM($I468:AW468)))","v":0},{"$f":"IF(OR(AY$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AY$3,$H468/$G468,$H468-SUM($I468:AX468)))","v":0},{"$f":"IF(OR(AZ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AZ$3,$H468/$G468,$H468-SUM($I468:AY468)))","v":0},{"$f":"IF(OR(BA$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BA$3,$H468/$G468,$H468-SUM($I468:AZ468)))","v":0},{"$f":"IF(OR(BB$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BB$3,$H468/$G468,$H468-SUM($I468:BA468)))","v":0},{"$f":"IF(OR(BC$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BC$3,$H468/$G468,$H468-SUM($I468:BB468)))","v":0},{"$f":"IF(OR(BD$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BD$3,$H468/$G468,$H468-SUM($I468:BC468)))","v":0},{"$f":"IF(OR(BE$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BE$3,$H468/$G468,$H468-SUM($I468:BD468)))","v":0},{"$f":"IF(OR(BF$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BF$3,$H468/$G468,$H468-SUM($I468:BE468)))","v":0},{"$f":"IF(OR(BG$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BG$3,$H468/$G468,$H468-SUM($I468:BF468)))","v":0},{"$f":"IF(OR(BH$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BH$3,$H468/$G468,$H468-SUM($I468:BG468)))","v":0},{"$f":"IF(OR(BI$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BI$3,$H468/$G468,$H468-SUM($I468:BH468)))","v":0},{"$f":"IF(OR(BJ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BJ$3,$H468/$G468,$H468-SUM($I468:BI468)))","v":0},{"$f":"IF(OR(BK$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BK$3,$H468/$G468,$H468-SUM($I468:BJ468)))","v":0},{"$f":"IF(OR(BL$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BL$3,$H468/$G468,$H468-SUM($I468:BK468)))","v":0},{"$f":"IF(OR(BM$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BM$3,$H468/$G468,$H468-SUM($I468:BL468)))","v":0},{"$f":"IF(OR(BN$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BN$3,$H468/$G468,$H468-SUM($I468:BM468)))","v":0},{"$f":"IF(OR(BO$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BO$3,$H468/$G468,$H468-SUM($I468:BN468)))","v":0},{"$f":"IF(OR(BP$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BP$3,$H468/$G468,$H468-SUM($I468:BO468)))","v":0},{"$f":"IF(OR(BQ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BQ$3,$H468/$G468,$H468-SUM($I468:BP468)))","v":0},{"$f":"IF(OR(BR$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BR$3,$H468/$G468,$H468-SUM($I468:BQ468)))","v":0},{"$f":"IF(OR(BS$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BS$3,$H468/$G468,$H468-SUM($I468:BR468)))","v":0},{"$f":"IF(OR(BT$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BT$3,$H468/$G468,$H468-SUM($I468:BS468)))","v":0},{"$f":"IF(OR(BU$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BU$3,$H468/$G468,$H468-SUM($I468:BT468)))","v":0},{"$f":"IF(OR(BV$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BV$3,$H468/$G468,$H468-SUM($I468:BU468)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,10,{"$f":"AA451","v":0},null,{"$f":"IF(OR(J$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>J$3,$H469/$G469,$H469-SUM($I469:I469)))","v":0},{"$f":"IF(OR(K$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>K$3,$H469/$G469,$H469-SUM($I469:J469)))","v":0},{"$f":"IF(OR(L$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>L$3,$H469/$G469,$H469-SUM($I469:K469)))","v":0},{"$f":"IF(OR(M$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>M$3,$H469/$G469,$H469-SUM($I469:L469)))","v":0},{"$f":"IF(OR(N$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>N$3,$H469/$G469,$H469-SUM($I469:M469)))","v":0},{"$f":"IF(OR(O$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>O$3,$H469/$G469,$H469-SUM($I469:N469)))","v":0},{"$f":"IF(OR(P$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>P$3,$H469/$G469,$H469-SUM($I469:O469)))","v":0},{"$f":"IF(OR(Q$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Q$3,$H469/$G469,$H469-SUM($I469:P469)))","v":0},{"$f":"IF(OR(R$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>R$3,$H469/$G469,$H469-SUM($I469:Q469)))","v":0},{"$f":"IF(OR(S$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>S$3,$H469/$G469,$H469-SUM($I469:R469)))","v":0},{"$f":"IF(OR(T$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>T$3,$H469/$G469,$H469-SUM($I469:S469)))","v":0},{"$f":"IF(OR(U$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>U$3,$H469/$G469,$H469-SUM($I469:T469)))","v":0},{"$f":"IF(OR(V$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>V$3,$H469/$G469,$H469-SUM($I469:U469)))","v":0},{"$f":"IF(OR(W$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>W$3,$H469/$G469,$H469-SUM($I469:V469)))","v":0},{"$f":"IF(OR(X$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>X$3,$H469/$G469,$H469-SUM($I469:W469)))","v":0},{"$f":"IF(OR(Y$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Y$3,$H469/$G469,$H469-SUM($I469:X469)))","v":0},{"$f":"IF(OR(Z$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Z$3,$H469/$G469,$H469-SUM($I469:Y469)))","v":0},{"$f":"IF(OR(AA$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AA$3,$H469/$G469,$H469-SUM($I469:Z469)))","v":0},{"$f":"IF(OR(AB$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AB$3,$H469/$G469,$H469-SUM($I469:AA469)))","v":0},{"$f":"IF(OR(AC$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AC$3,$H469/$G469,$H469-SUM($I469:AB469)))","v":0},{"$f":"IF(OR(AD$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AD$3,$H469/$G469,$H469-SUM($I469:AC469)))","v":0},{"$f":"IF(OR(AE$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AE$3,$H469/$G469,$H469-SUM($I469:AD469)))","v":0},{"$f":"IF(OR(AF$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AF$3,$H469/$G469,$H469-SUM($I469:AE469)))","v":0},{"$f":"IF(OR(AG$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AG$3,$H469/$G469,$H469-SUM($I469:AF469)))","v":0},{"$f":"IF(OR(AH$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AH$3,$H469/$G469,$H469-SUM($I469:AG469)))","v":0},{"$f":"IF(OR(AI$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AI$3,$H469/$G469,$H469-SUM($I469:AH469)))","v":0},{"$f":"IF(OR(AJ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AJ$3,$H469/$G469,$H469-SUM($I469:AI469)))","v":0},{"$f":"IF(OR(AK$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AK$3,$H469/$G469,$H469-SUM($I469:AJ469)))","v":0},{"$f":"IF(OR(AL$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AL$3,$H469/$G469,$H469-SUM($I469:AK469)))","v":0},{"$f":"IF(OR(AM$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AM$3,$H469/$G469,$H469-SUM($I469:AL469)))","v":0},{"$f":"IF(OR(AN$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AN$3,$H469/$G469,$H469-SUM($I469:AM469)))","v":0},{"$f":"IF(OR(AO$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AO$3,$H469/$G469,$H469-SUM($I469:AN469)))","v":0},{"$f":"IF(OR(AP$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AP$3,$H469/$G469,$H469-SUM($I469:AO469)))","v":0},{"$f":"IF(OR(AQ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AQ$3,$H469/$G469,$H469-SUM($I469:AP469)))","v":0},{"$f":"IF(OR(AR$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AR$3,$H469/$G469,$H469-SUM($I469:AQ469)))","v":0},{"$f":"IF(OR(AS$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AS$3,$H469/$G469,$H469-SUM($I469:AR469)))","v":0},{"$f":"IF(OR(AT$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AT$3,$H469/$G469,$H469-SUM($I469:AS469)))","v":0},{"$f":"IF(OR(AU$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AU$3,$H469/$G469,$H469-SUM($I469:AT469)))","v":0},{"$f":"IF(OR(AV$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AV$3,$H469/$G469,$H469-SUM($I469:AU469)))","v":0},{"$f":"IF(OR(AW$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AW$3,$H469/$G469,$H469-SUM($I469:AV469)))","v":0},{"$f":"IF(OR(AX$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AX$3,$H469/$G469,$H469-SUM($I469:AW469)))","v":0},{"$f":"IF(OR(AY$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AY$3,$H469/$G469,$H469-SUM($I469:AX469)))","v":0},{"$f":"IF(OR(AZ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AZ$3,$H469/$G469,$H469-SUM($I469:AY469)))","v":0},{"$f":"IF(OR(BA$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BA$3,$H469/$G469,$H469-SUM($I469:AZ469)))","v":0},{"$f":"IF(OR(BB$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BB$3,$H469/$G469,$H469-SUM($I469:BA469)))","v":0},{"$f":"IF(OR(BC$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BC$3,$H469/$G469,$H469-SUM($I469:BB469)))","v":0},{"$f":"IF(OR(BD$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BD$3,$H469/$G469,$H469-SUM($I469:BC469)))","v":0},{"$f":"IF(OR(BE$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BE$3,$H469/$G469,$H469-SUM($I469:BD469)))","v":0},{"$f":"IF(OR(BF$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BF$3,$H469/$G469,$H469-SUM($I469:BE469)))","v":0},{"$f":"IF(OR(BG$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BG$3,$H469/$G469,$H469-SUM($I469:BF469)))","v":0},{"$f":"IF(OR(BH$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BH$3,$H469/$G469,$H469-SUM($I469:BG469)))","v":0},{"$f":"IF(OR(BI$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BI$3,$H469/$G469,$H469-SUM($I469:BH469)))","v":0},{"$f":"IF(OR(BJ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BJ$3,$H469/$G469,$H469-SUM($I469:BI469)))","v":0},{"$f":"IF(OR(BK$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BK$3,$H469/$G469,$H469-SUM($I469:BJ469)))","v":0},{"$f":"IF(OR(BL$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BL$3,$H469/$G469,$H469-SUM($I469:BK469)))","v":0},{"$f":"IF(OR(BM$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BM$3,$H469/$G469,$H469-SUM($I469:BL469)))","v":0},{"$f":"IF(OR(BN$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BN$3,$H469/$G469,$H469-SUM($I469:BM469)))","v":0},{"$f":"IF(OR(BO$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BO$3,$H469/$G469,$H469-SUM($I469:BN469)))","v":0},{"$f":"IF(OR(BP$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BP$3,$H469/$G469,$H469-SUM($I469:BO469)))","v":0},{"$f":"IF(OR(BQ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BQ$3,$H469/$G469,$H469-SUM($I469:BP469)))","v":0},{"$f":"IF(OR(BR$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BR$3,$H469/$G469,$H469-SUM($I469:BQ469)))","v":0},{"$f":"IF(OR(BS$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BS$3,$H469/$G469,$H469-SUM($I469:BR469)))","v":0},{"$f":"IF(OR(BT$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BT$3,$H469/$G469,$H469-SUM($I469:BS469)))","v":0},{"$f":"IF(OR(BU$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BU$3,$H469/$G469,$H469-SUM($I469:BT469)))","v":0},{"$f":"IF(OR(BV$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BV$3,$H469/$G469,$H469-SUM($I469:BU469)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,10,{"$f":"AB451","v":0},null,{"$f":"IF(OR(J$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>J$3,$H470/$G470,$H470-SUM($I470:I470)))","v":0},{"$f":"IF(OR(K$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>K$3,$H470/$G470,$H470-SUM($I470:J470)))","v":0},{"$f":"IF(OR(L$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>L$3,$H470/$G470,$H470-SUM($I470:K470)))","v":0},{"$f":"IF(OR(M$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>M$3,$H470/$G470,$H470-SUM($I470:L470)))","v":0},{"$f":"IF(OR(N$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>N$3,$H470/$G470,$H470-SUM($I470:M470)))","v":0},{"$f":"IF(OR(O$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>O$3,$H470/$G470,$H470-SUM($I470:N470)))","v":0},{"$f":"IF(OR(P$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>P$3,$H470/$G470,$H470-SUM($I470:O470)))","v":0},{"$f":"IF(OR(Q$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>Q$3,$H470/$G470,$H470-SUM($I470:P470)))","v":0},{"$f":"IF(OR(R$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>R$3,$H470/$G470,$H470-SUM($I470:Q470)))","v":0},{"$f":"IF(OR(S$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>S$3,$H470/$G470,$H470-SUM($I470:R470)))","v":0},{"$f":"IF(OR(T$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>T$3,$H470/$G470,$H470-SUM($I470:S470)))","v":0},{"$f":"IF(OR(U$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>U$3,$H470/$G470,$H470-SUM($I470:T470)))","v":0},{"$f":"IF(OR(V$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>V$3,$H470/$G470,$H470-SUM($I470:U470)))","v":0},{"$f":"IF(OR(W$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>W$3,$H470/$G470,$H470-SUM($I470:V470)))","v":0},{"$f":"IF(OR(X$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>X$3,$H470/$G470,$H470-SUM($I470:W470)))","v":0},{"$f":"IF(OR(Y$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>Y$3,$H470/$G470,$H470-SUM($I470:X470)))","v":0},{"$f":"IF(OR(Z$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>Z$3,$H470/$G470,$H470-SUM($I470:Y470)))","v":0},{"$f":"IF(OR(AA$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AA$3,$H470/$G470,$H470-SUM($I470:Z470)))","v":0},{"$f":"IF(OR(AB$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AB$3,$H470/$G470,$H470-SUM($I470:AA470)))","v":0},{"$f":"IF(OR(AC$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AC$3,$H470/$G470,$H470-SUM($I470:AB470)))","v":0},{"$f":"IF(OR(AD$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AD$3,$H470/$G470,$H470-SUM($I470:AC470)))","v":0},{"$f":"IF(OR(AE$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AE$3,$H470/$G470,$H470-SUM($I470:AD470)))","v":0},{"$f":"IF(OR(AF$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AF$3,$H470/$G470,$H470-SUM($I470:AE470)))","v":0},{"$f":"IF(OR(AG$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AG$3,$H470/$G470,$H470-SUM($I470:AF470)))","v":0},{"$f":"IF(OR(AH$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AH$3,$H470/$G470,$H470-SUM($I470:AG470)))","v":0},{"$f":"IF(OR(AI$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AI$3,$H470/$G470,$H470-SUM($I470:AH470)))","v":0},{"$f":"IF(OR(AJ$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AJ$3,$H470/$G470,$H470-SUM($I470:AI470)))","v":0},{"$f":"IF(OR(AK$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AK$3,$H470/$G470,$H470-SUM($I470:AJ470)))","v":0},{"$f":"IF(OR(AL$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AL$3,$H470/$G470,$H470-SUM($I470:AK470)))","v":0},{"$f":"IF(OR(AM$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AM$3,$H470/$G470,$H470-SUM($I470:AL470)))","v":0},{"$f":"IF(OR(AN$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AN$3,$H470/$G470,$H470-SUM($I470:AM470)))","v":0},{"$f":"IF(OR(AO$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AO$3,$H470/$G470,$H470-SUM($I470:AN470)))","v":0},{"$f":"IF(OR(AP$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AP$3,$H470/$G470,$H470-SUM($I470:AO470)))","v":0},{"$f":"IF(OR(AQ$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AQ$3,$H470/$G470,$H470-SUM($I470:AP470)))","v":0},{"$f":"IF(OR(AR$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AR$3,$H470/$G470,$H470-SUM($I470:AQ470)))","v":0},{"$f":"IF(OR(AS$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AS$3,$H470/$G470,$H470-SUM($I470:AR470)))","v":0},{"$f":"IF(OR(AT$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AT$3,$H470/$G470,$H470-SUM($I470:AS470)))","v":0},{"$f":"IF(OR(AU$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AU$3,$H470/$G470,$H470-SUM($I470:AT470)))","v":0},{"$f":"IF(OR(AV$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AV$3,$H470/$G470,$H470-SUM($I470:AU470)))","v":0},{"$f":"IF(OR(AW$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AW$3,$H470/$G470,$H470-SUM($I470:AV470)))","v":0},{"$f":"IF(OR(AX$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AX$3,$H470/$G470,$H470-SUM($I470:AW470)))","v":0},{"$f":"IF(OR(AY$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AY$3,$H470/$G470,$H470-SUM($I470:AX470)))","v":0},{"$f":"IF(OR(AZ$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>AZ$3,$H470/$G470,$H470-SUM($I470:AY470)))","v":0},{"$f":"IF(OR(BA$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BA$3,$H470/$G470,$H470-SUM($I470:AZ470)))","v":0},{"$f":"IF(OR(BB$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BB$3,$H470/$G470,$H470-SUM($I470:BA470)))","v":0},{"$f":"IF(OR(BC$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BC$3,$H470/$G470,$H470-SUM($I470:BB470)))","v":0},{"$f":"IF(OR(BD$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BD$3,$H470/$G470,$H470-SUM($I470:BC470)))","v":0},{"$f":"IF(OR(BE$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BE$3,$H470/$G470,$H470-SUM($I470:BD470)))","v":0},{"$f":"IF(OR(BF$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BF$3,$H470/$G470,$H470-SUM($I470:BE470)))","v":0},{"$f":"IF(OR(BG$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BG$3,$H470/$G470,$H470-SUM($I470:BF470)))","v":0},{"$f":"IF(OR(BH$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BH$3,$H470/$G470,$H470-SUM($I470:BG470)))","v":0},{"$f":"IF(OR(BI$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BI$3,$H470/$G470,$H470-SUM($I470:BH470)))","v":0},{"$f":"IF(OR(BJ$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BJ$3,$H470/$G470,$H470-SUM($I470:BI470)))","v":0},{"$f":"IF(OR(BK$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BK$3,$H470/$G470,$H470-SUM($I470:BJ470)))","v":0},{"$f":"IF(OR(BL$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BL$3,$H470/$G470,$H470-SUM($I470:BK470)))","v":0},{"$f":"IF(OR(BM$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BM$3,$H470/$G470,$H470-SUM($I470:BL470)))","v":0},{"$f":"IF(OR(BN$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BN$3,$H470/$G470,$H470-SUM($I470:BM470)))","v":0},{"$f":"IF(OR(BO$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BO$3,$H470/$G470,$H470-SUM($I470:BN470)))","v":0},{"$f":"IF(OR(BP$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BP$3,$H470/$G470,$H470-SUM($I470:BO470)))","v":0},{"$f":"IF(OR(BQ$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BQ$3,$H470/$G470,$H470-SUM($I470:BP470)))","v":0},{"$f":"IF(OR(BR$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BR$3,$H470/$G470,$H470-SUM($I470:BQ470)))","v":0},{"$f":"IF(OR(BS$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BS$3,$H470/$G470,$H470-SUM($I470:BR470)))","v":0},{"$f":"IF(OR(BT$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BT$3,$H470/$G470,$H470-SUM($I470:BS470)))","v":0},{"$f":"IF(OR(BU$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BU$3,$H470/$G470,$H470-SUM($I470:BT470)))","v":0},{"$f":"IF(OR(BV$3<=$D470,$G470=\"n/a\"),0,IF(SUM($D470,$G470)>BV$3,$H470/$G470,$H470-SUM($I470:BU470)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,10,{"$f":"AC451","v":0},null,{"$f":"IF(OR(J$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>J$3,$H471/$G471,$H471-SUM($I471:I471)))","v":0},{"$f":"IF(OR(K$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>K$3,$H471/$G471,$H471-SUM($I471:J471)))","v":0},{"$f":"IF(OR(L$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>L$3,$H471/$G471,$H471-SUM($I471:K471)))","v":0},{"$f":"IF(OR(M$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>M$3,$H471/$G471,$H471-SUM($I471:L471)))","v":0},{"$f":"IF(OR(N$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>N$3,$H471/$G471,$H471-SUM($I471:M471)))","v":0},{"$f":"IF(OR(O$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>O$3,$H471/$G471,$H471-SUM($I471:N471)))","v":0},{"$f":"IF(OR(P$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>P$3,$H471/$G471,$H471-SUM($I471:O471)))","v":0},{"$f":"IF(OR(Q$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>Q$3,$H471/$G471,$H471-SUM($I471:P471)))","v":0},{"$f":"IF(OR(R$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>R$3,$H471/$G471,$H471-SUM($I471:Q471)))","v":0},{"$f":"IF(OR(S$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>S$3,$H471/$G471,$H471-SUM($I471:R471)))","v":0},{"$f":"IF(OR(T$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>T$3,$H471/$G471,$H471-SUM($I471:S471)))","v":0},{"$f":"IF(OR(U$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>U$3,$H471/$G471,$H471-SUM($I471:T471)))","v":0},{"$f":"IF(OR(V$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>V$3,$H471/$G471,$H471-SUM($I471:U471)))","v":0},{"$f":"IF(OR(W$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>W$3,$H471/$G471,$H471-SUM($I471:V471)))","v":0},{"$f":"IF(OR(X$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>X$3,$H471/$G471,$H471-SUM($I471:W471)))","v":0},{"$f":"IF(OR(Y$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>Y$3,$H471/$G471,$H471-SUM($I471:X471)))","v":0},{"$f":"IF(OR(Z$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>Z$3,$H471/$G471,$H471-SUM($I471:Y471)))","v":0},{"$f":"IF(OR(AA$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AA$3,$H471/$G471,$H471-SUM($I471:Z471)))","v":0},{"$f":"IF(OR(AB$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AB$3,$H471/$G471,$H471-SUM($I471:AA471)))","v":0},{"$f":"IF(OR(AC$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AC$3,$H471/$G471,$H471-SUM($I471:AB471)))","v":0},{"$f":"IF(OR(AD$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AD$3,$H471/$G471,$H471-SUM($I471:AC471)))","v":0},{"$f":"IF(OR(AE$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AE$3,$H471/$G471,$H471-SUM($I471:AD471)))","v":0},{"$f":"IF(OR(AF$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AF$3,$H471/$G471,$H471-SUM($I471:AE471)))","v":0},{"$f":"IF(OR(AG$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AG$3,$H471/$G471,$H471-SUM($I471:AF471)))","v":0},{"$f":"IF(OR(AH$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AH$3,$H471/$G471,$H471-SUM($I471:AG471)))","v":0},{"$f":"IF(OR(AI$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AI$3,$H471/$G471,$H471-SUM($I471:AH471)))","v":0},{"$f":"IF(OR(AJ$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AJ$3,$H471/$G471,$H471-SUM($I471:AI471)))","v":0},{"$f":"IF(OR(AK$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AK$3,$H471/$G471,$H471-SUM($I471:AJ471)))","v":0},{"$f":"IF(OR(AL$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AL$3,$H471/$G471,$H471-SUM($I471:AK471)))","v":0},{"$f":"IF(OR(AM$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AM$3,$H471/$G471,$H471-SUM($I471:AL471)))","v":0},{"$f":"IF(OR(AN$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AN$3,$H471/$G471,$H471-SUM($I471:AM471)))","v":0},{"$f":"IF(OR(AO$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AO$3,$H471/$G471,$H471-SUM($I471:AN471)))","v":0},{"$f":"IF(OR(AP$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AP$3,$H471/$G471,$H471-SUM($I471:AO471)))","v":0},{"$f":"IF(OR(AQ$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AQ$3,$H471/$G471,$H471-SUM($I471:AP471)))","v":0},{"$f":"IF(OR(AR$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AR$3,$H471/$G471,$H471-SUM($I471:AQ471)))","v":0},{"$f":"IF(OR(AS$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AS$3,$H471/$G471,$H471-SUM($I471:AR471)))","v":0},{"$f":"IF(OR(AT$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AT$3,$H471/$G471,$H471-SUM($I471:AS471)))","v":0},{"$f":"IF(OR(AU$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AU$3,$H471/$G471,$H471-SUM($I471:AT471)))","v":0},{"$f":"IF(OR(AV$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AV$3,$H471/$G471,$H471-SUM($I471:AU471)))","v":0},{"$f":"IF(OR(AW$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AW$3,$H471/$G471,$H471-SUM($I471:AV471)))","v":0},{"$f":"IF(OR(AX$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AX$3,$H471/$G471,$H471-SUM($I471:AW471)))","v":0},{"$f":"IF(OR(AY$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AY$3,$H471/$G471,$H471-SUM($I471:AX471)))","v":0},{"$f":"IF(OR(AZ$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>AZ$3,$H471/$G471,$H471-SUM($I471:AY471)))","v":0},{"$f":"IF(OR(BA$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BA$3,$H471/$G471,$H471-SUM($I471:AZ471)))","v":0},{"$f":"IF(OR(BB$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BB$3,$H471/$G471,$H471-SUM($I471:BA471)))","v":0},{"$f":"IF(OR(BC$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BC$3,$H471/$G471,$H471-SUM($I471:BB471)))","v":0},{"$f":"IF(OR(BD$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BD$3,$H471/$G471,$H471-SUM($I471:BC471)))","v":0},{"$f":"IF(OR(BE$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BE$3,$H471/$G471,$H471-SUM($I471:BD471)))","v":0},{"$f":"IF(OR(BF$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BF$3,$H471/$G471,$H471-SUM($I471:BE471)))","v":0},{"$f":"IF(OR(BG$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BG$3,$H471/$G471,$H471-SUM($I471:BF471)))","v":0},{"$f":"IF(OR(BH$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BH$3,$H471/$G471,$H471-SUM($I471:BG471)))","v":0},{"$f":"IF(OR(BI$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BI$3,$H471/$G471,$H471-SUM($I471:BH471)))","v":0},{"$f":"IF(OR(BJ$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BJ$3,$H471/$G471,$H471-SUM($I471:BI471)))","v":0},{"$f":"IF(OR(BK$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BK$3,$H471/$G471,$H471-SUM($I471:BJ471)))","v":0},{"$f":"IF(OR(BL$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BL$3,$H471/$G471,$H471-SUM($I471:BK471)))","v":0},{"$f":"IF(OR(BM$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BM$3,$H471/$G471,$H471-SUM($I471:BL471)))","v":0},{"$f":"IF(OR(BN$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BN$3,$H471/$G471,$H471-SUM($I471:BM471)))","v":0},{"$f":"IF(OR(BO$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BO$3,$H471/$G471,$H471-SUM($I471:BN471)))","v":0},{"$f":"IF(OR(BP$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BP$3,$H471/$G471,$H471-SUM($I471:BO471)))","v":0},{"$f":"IF(OR(BQ$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BQ$3,$H471/$G471,$H471-SUM($I471:BP471)))","v":0},{"$f":"IF(OR(BR$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BR$3,$H471/$G471,$H471-SUM($I471:BQ471)))","v":0},{"$f":"IF(OR(BS$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BS$3,$H471/$G471,$H471-SUM($I471:BR471)))","v":0},{"$f":"IF(OR(BT$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BT$3,$H471/$G471,$H471-SUM($I471:BS471)))","v":0},{"$f":"IF(OR(BU$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BU$3,$H471/$G471,$H471-SUM($I471:BT471)))","v":0},{"$f":"IF(OR(BV$3<=$D471,$G471=\"n/a\"),0,IF(SUM($D471,$G471)>BV$3,$H471/$G471,$H471-SUM($I471:BU471)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,10,{"$f":"AD451","v":0},null,{"$f":"IF(OR(J$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>J$3,$H472/$G472,$H472-SUM($I472:I472)))","v":0},{"$f":"IF(OR(K$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>K$3,$H472/$G472,$H472-SUM($I472:J472)))","v":0},{"$f":"IF(OR(L$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>L$3,$H472/$G472,$H472-SUM($I472:K472)))","v":0},{"$f":"IF(OR(M$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>M$3,$H472/$G472,$H472-SUM($I472:L472)))","v":0},{"$f":"IF(OR(N$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>N$3,$H472/$G472,$H472-SUM($I472:M472)))","v":0},{"$f":"IF(OR(O$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>O$3,$H472/$G472,$H472-SUM($I472:N472)))","v":0},{"$f":"IF(OR(P$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>P$3,$H472/$G472,$H472-SUM($I472:O472)))","v":0},{"$f":"IF(OR(Q$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>Q$3,$H472/$G472,$H472-SUM($I472:P472)))","v":0},{"$f":"IF(OR(R$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>R$3,$H472/$G472,$H472-SUM($I472:Q472)))","v":0},{"$f":"IF(OR(S$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>S$3,$H472/$G472,$H472-SUM($I472:R472)))","v":0},{"$f":"IF(OR(T$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>T$3,$H472/$G472,$H472-SUM($I472:S472)))","v":0},{"$f":"IF(OR(U$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>U$3,$H472/$G472,$H472-SUM($I472:T472)))","v":0},{"$f":"IF(OR(V$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>V$3,$H472/$G472,$H472-SUM($I472:U472)))","v":0},{"$f":"IF(OR(W$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>W$3,$H472/$G472,$H472-SUM($I472:V472)))","v":0},{"$f":"IF(OR(X$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>X$3,$H472/$G472,$H472-SUM($I472:W472)))","v":0},{"$f":"IF(OR(Y$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>Y$3,$H472/$G472,$H472-SUM($I472:X472)))","v":0},{"$f":"IF(OR(Z$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>Z$3,$H472/$G472,$H472-SUM($I472:Y472)))","v":0},{"$f":"IF(OR(AA$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AA$3,$H472/$G472,$H472-SUM($I472:Z472)))","v":0},{"$f":"IF(OR(AB$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AB$3,$H472/$G472,$H472-SUM($I472:AA472)))","v":0},{"$f":"IF(OR(AC$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AC$3,$H472/$G472,$H472-SUM($I472:AB472)))","v":0},{"$f":"IF(OR(AD$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AD$3,$H472/$G472,$H472-SUM($I472:AC472)))","v":0},{"$f":"IF(OR(AE$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AE$3,$H472/$G472,$H472-SUM($I472:AD472)))","v":0},{"$f":"IF(OR(AF$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AF$3,$H472/$G472,$H472-SUM($I472:AE472)))","v":0},{"$f":"IF(OR(AG$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AG$3,$H472/$G472,$H472-SUM($I472:AF472)))","v":0},{"$f":"IF(OR(AH$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AH$3,$H472/$G472,$H472-SUM($I472:AG472)))","v":0},{"$f":"IF(OR(AI$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AI$3,$H472/$G472,$H472-SUM($I472:AH472)))","v":0},{"$f":"IF(OR(AJ$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AJ$3,$H472/$G472,$H472-SUM($I472:AI472)))","v":0},{"$f":"IF(OR(AK$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AK$3,$H472/$G472,$H472-SUM($I472:AJ472)))","v":0},{"$f":"IF(OR(AL$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AL$3,$H472/$G472,$H472-SUM($I472:AK472)))","v":0},{"$f":"IF(OR(AM$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AM$3,$H472/$G472,$H472-SUM($I472:AL472)))","v":0},{"$f":"IF(OR(AN$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AN$3,$H472/$G472,$H472-SUM($I472:AM472)))","v":0},{"$f":"IF(OR(AO$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AO$3,$H472/$G472,$H472-SUM($I472:AN472)))","v":0},{"$f":"IF(OR(AP$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AP$3,$H472/$G472,$H472-SUM($I472:AO472)))","v":0},{"$f":"IF(OR(AQ$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AQ$3,$H472/$G472,$H472-SUM($I472:AP472)))","v":0},{"$f":"IF(OR(AR$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AR$3,$H472/$G472,$H472-SUM($I472:AQ472)))","v":0},{"$f":"IF(OR(AS$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AS$3,$H472/$G472,$H472-SUM($I472:AR472)))","v":0},{"$f":"IF(OR(AT$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AT$3,$H472/$G472,$H472-SUM($I472:AS472)))","v":0},{"$f":"IF(OR(AU$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AU$3,$H472/$G472,$H472-SUM($I472:AT472)))","v":0},{"$f":"IF(OR(AV$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AV$3,$H472/$G472,$H472-SUM($I472:AU472)))","v":0},{"$f":"IF(OR(AW$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AW$3,$H472/$G472,$H472-SUM($I472:AV472)))","v":0},{"$f":"IF(OR(AX$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AX$3,$H472/$G472,$H472-SUM($I472:AW472)))","v":0},{"$f":"IF(OR(AY$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AY$3,$H472/$G472,$H472-SUM($I472:AX472)))","v":0},{"$f":"IF(OR(AZ$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>AZ$3,$H472/$G472,$H472-SUM($I472:AY472)))","v":0},{"$f":"IF(OR(BA$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BA$3,$H472/$G472,$H472-SUM($I472:AZ472)))","v":0},{"$f":"IF(OR(BB$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BB$3,$H472/$G472,$H472-SUM($I472:BA472)))","v":0},{"$f":"IF(OR(BC$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BC$3,$H472/$G472,$H472-SUM($I472:BB472)))","v":0},{"$f":"IF(OR(BD$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BD$3,$H472/$G472,$H472-SUM($I472:BC472)))","v":0},{"$f":"IF(OR(BE$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BE$3,$H472/$G472,$H472-SUM($I472:BD472)))","v":0},{"$f":"IF(OR(BF$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BF$3,$H472/$G472,$H472-SUM($I472:BE472)))","v":0},{"$f":"IF(OR(BG$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BG$3,$H472/$G472,$H472-SUM($I472:BF472)))","v":0},{"$f":"IF(OR(BH$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BH$3,$H472/$G472,$H472-SUM($I472:BG472)))","v":0},{"$f":"IF(OR(BI$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BI$3,$H472/$G472,$H472-SUM($I472:BH472)))","v":0},{"$f":"IF(OR(BJ$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BJ$3,$H472/$G472,$H472-SUM($I472:BI472)))","v":0},{"$f":"IF(OR(BK$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BK$3,$H472/$G472,$H472-SUM($I472:BJ472)))","v":0},{"$f":"IF(OR(BL$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BL$3,$H472/$G472,$H472-SUM($I472:BK472)))","v":0},{"$f":"IF(OR(BM$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BM$3,$H472/$G472,$H472-SUM($I472:BL472)))","v":0},{"$f":"IF(OR(BN$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BN$3,$H472/$G472,$H472-SUM($I472:BM472)))","v":0},{"$f":"IF(OR(BO$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BO$3,$H472/$G472,$H472-SUM($I472:BN472)))","v":0},{"$f":"IF(OR(BP$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BP$3,$H472/$G472,$H472-SUM($I472:BO472)))","v":0},{"$f":"IF(OR(BQ$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BQ$3,$H472/$G472,$H472-SUM($I472:BP472)))","v":0},{"$f":"IF(OR(BR$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BR$3,$H472/$G472,$H472-SUM($I472:BQ472)))","v":0},{"$f":"IF(OR(BS$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BS$3,$H472/$G472,$H472-SUM($I472:BR472)))","v":0},{"$f":"IF(OR(BT$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BT$3,$H472/$G472,$H472-SUM($I472:BS472)))","v":0},{"$f":"IF(OR(BU$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BU$3,$H472/$G472,$H472-SUM($I472:BT472)))","v":0},{"$f":"IF(OR(BV$3<=$D472,$G472=\"n/a\"),0,IF(SUM($D472,$G472)>BV$3,$H472/$G472,$H472-SUM($I472:BU472)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,10,{"$f":"AE451","v":0},null,{"$f":"IF(OR(J$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>J$3,$H473/$G473,$H473-SUM($I473:I473)))","v":0},{"$f":"IF(OR(K$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>K$3,$H473/$G473,$H473-SUM($I473:J473)))","v":0},{"$f":"IF(OR(L$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>L$3,$H473/$G473,$H473-SUM($I473:K473)))","v":0},{"$f":"IF(OR(M$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>M$3,$H473/$G473,$H473-SUM($I473:L473)))","v":0},{"$f":"IF(OR(N$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>N$3,$H473/$G473,$H473-SUM($I473:M473)))","v":0},{"$f":"IF(OR(O$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>O$3,$H473/$G473,$H473-SUM($I473:N473)))","v":0},{"$f":"IF(OR(P$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>P$3,$H473/$G473,$H473-SUM($I473:O473)))","v":0},{"$f":"IF(OR(Q$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>Q$3,$H473/$G473,$H473-SUM($I473:P473)))","v":0},{"$f":"IF(OR(R$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>R$3,$H473/$G473,$H473-SUM($I473:Q473)))","v":0},{"$f":"IF(OR(S$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>S$3,$H473/$G473,$H473-SUM($I473:R473)))","v":0},{"$f":"IF(OR(T$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>T$3,$H473/$G473,$H473-SUM($I473:S473)))","v":0},{"$f":"IF(OR(U$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>U$3,$H473/$G473,$H473-SUM($I473:T473)))","v":0},{"$f":"IF(OR(V$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>V$3,$H473/$G473,$H473-SUM($I473:U473)))","v":0},{"$f":"IF(OR(W$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>W$3,$H473/$G473,$H473-SUM($I473:V473)))","v":0},{"$f":"IF(OR(X$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>X$3,$H473/$G473,$H473-SUM($I473:W473)))","v":0},{"$f":"IF(OR(Y$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>Y$3,$H473/$G473,$H473-SUM($I473:X473)))","v":0},{"$f":"IF(OR(Z$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>Z$3,$H473/$G473,$H473-SUM($I473:Y473)))","v":0},{"$f":"IF(OR(AA$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AA$3,$H473/$G473,$H473-SUM($I473:Z473)))","v":0},{"$f":"IF(OR(AB$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AB$3,$H473/$G473,$H473-SUM($I473:AA473)))","v":0},{"$f":"IF(OR(AC$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AC$3,$H473/$G473,$H473-SUM($I473:AB473)))","v":0},{"$f":"IF(OR(AD$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AD$3,$H473/$G473,$H473-SUM($I473:AC473)))","v":0},{"$f":"IF(OR(AE$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AE$3,$H473/$G473,$H473-SUM($I473:AD473)))","v":0},{"$f":"IF(OR(AF$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AF$3,$H473/$G473,$H473-SUM($I473:AE473)))","v":0},{"$f":"IF(OR(AG$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AG$3,$H473/$G473,$H473-SUM($I473:AF473)))","v":0},{"$f":"IF(OR(AH$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AH$3,$H473/$G473,$H473-SUM($I473:AG473)))","v":0},{"$f":"IF(OR(AI$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AI$3,$H473/$G473,$H473-SUM($I473:AH473)))","v":0},{"$f":"IF(OR(AJ$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AJ$3,$H473/$G473,$H473-SUM($I473:AI473)))","v":0},{"$f":"IF(OR(AK$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AK$3,$H473/$G473,$H473-SUM($I473:AJ473)))","v":0},{"$f":"IF(OR(AL$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AL$3,$H473/$G473,$H473-SUM($I473:AK473)))","v":0},{"$f":"IF(OR(AM$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AM$3,$H473/$G473,$H473-SUM($I473:AL473)))","v":0},{"$f":"IF(OR(AN$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AN$3,$H473/$G473,$H473-SUM($I473:AM473)))","v":0},{"$f":"IF(OR(AO$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AO$3,$H473/$G473,$H473-SUM($I473:AN473)))","v":0},{"$f":"IF(OR(AP$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AP$3,$H473/$G473,$H473-SUM($I473:AO473)))","v":0},{"$f":"IF(OR(AQ$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AQ$3,$H473/$G473,$H473-SUM($I473:AP473)))","v":0},{"$f":"IF(OR(AR$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AR$3,$H473/$G473,$H473-SUM($I473:AQ473)))","v":0},{"$f":"IF(OR(AS$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AS$3,$H473/$G473,$H473-SUM($I473:AR473)))","v":0},{"$f":"IF(OR(AT$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AT$3,$H473/$G473,$H473-SUM($I473:AS473)))","v":0},{"$f":"IF(OR(AU$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AU$3,$H473/$G473,$H473-SUM($I473:AT473)))","v":0},{"$f":"IF(OR(AV$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AV$3,$H473/$G473,$H473-SUM($I473:AU473)))","v":0},{"$f":"IF(OR(AW$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AW$3,$H473/$G473,$H473-SUM($I473:AV473)))","v":0},{"$f":"IF(OR(AX$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AX$3,$H473/$G473,$H473-SUM($I473:AW473)))","v":0},{"$f":"IF(OR(AY$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AY$3,$H473/$G473,$H473-SUM($I473:AX473)))","v":0},{"$f":"IF(OR(AZ$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>AZ$3,$H473/$G473,$H473-SUM($I473:AY473)))","v":0},{"$f":"IF(OR(BA$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BA$3,$H473/$G473,$H473-SUM($I473:AZ473)))","v":0},{"$f":"IF(OR(BB$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BB$3,$H473/$G473,$H473-SUM($I473:BA473)))","v":0},{"$f":"IF(OR(BC$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BC$3,$H473/$G473,$H473-SUM($I473:BB473)))","v":0},{"$f":"IF(OR(BD$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BD$3,$H473/$G473,$H473-SUM($I473:BC473)))","v":0},{"$f":"IF(OR(BE$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BE$3,$H473/$G473,$H473-SUM($I473:BD473)))","v":0},{"$f":"IF(OR(BF$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BF$3,$H473/$G473,$H473-SUM($I473:BE473)))","v":0},{"$f":"IF(OR(BG$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BG$3,$H473/$G473,$H473-SUM($I473:BF473)))","v":0},{"$f":"IF(OR(BH$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BH$3,$H473/$G473,$H473-SUM($I473:BG473)))","v":0},{"$f":"IF(OR(BI$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BI$3,$H473/$G473,$H473-SUM($I473:BH473)))","v":0},{"$f":"IF(OR(BJ$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BJ$3,$H473/$G473,$H473-SUM($I473:BI473)))","v":0},{"$f":"IF(OR(BK$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BK$3,$H473/$G473,$H473-SUM($I473:BJ473)))","v":0},{"$f":"IF(OR(BL$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BL$3,$H473/$G473,$H473-SUM($I473:BK473)))","v":0},{"$f":"IF(OR(BM$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BM$3,$H473/$G473,$H473-SUM($I473:BL473)))","v":0},{"$f":"IF(OR(BN$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BN$3,$H473/$G473,$H473-SUM($I473:BM473)))","v":0},{"$f":"IF(OR(BO$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BO$3,$H473/$G473,$H473-SUM($I473:BN473)))","v":0},{"$f":"IF(OR(BP$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BP$3,$H473/$G473,$H473-SUM($I473:BO473)))","v":0},{"$f":"IF(OR(BQ$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BQ$3,$H473/$G473,$H473-SUM($I473:BP473)))","v":0},{"$f":"IF(OR(BR$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BR$3,$H473/$G473,$H473-SUM($I473:BQ473)))","v":0},{"$f":"IF(OR(BS$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BS$3,$H473/$G473,$H473-SUM($I473:BR473)))","v":0},{"$f":"IF(OR(BT$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BT$3,$H473/$G473,$H473-SUM($I473:BS473)))","v":0},{"$f":"IF(OR(BU$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BU$3,$H473/$G473,$H473-SUM($I473:BT473)))","v":0},{"$f":"IF(OR(BV$3<=$D473,$G473=\"n/a\"),0,IF(SUM($D473,$G473)>BV$3,$H473/$G473,$H473-SUM($I473:BU473)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,10,{"$f":"AF451","v":0},null,{"$f":"IF(OR(J$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>J$3,$H474/$G474,$H474-SUM($I474:I474)))","v":0},{"$f":"IF(OR(K$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>K$3,$H474/$G474,$H474-SUM($I474:J474)))","v":0},{"$f":"IF(OR(L$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>L$3,$H474/$G474,$H474-SUM($I474:K474)))","v":0},{"$f":"IF(OR(M$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>M$3,$H474/$G474,$H474-SUM($I474:L474)))","v":0},{"$f":"IF(OR(N$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>N$3,$H474/$G474,$H474-SUM($I474:M474)))","v":0},{"$f":"IF(OR(O$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>O$3,$H474/$G474,$H474-SUM($I474:N474)))","v":0},{"$f":"IF(OR(P$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>P$3,$H474/$G474,$H474-SUM($I474:O474)))","v":0},{"$f":"IF(OR(Q$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>Q$3,$H474/$G474,$H474-SUM($I474:P474)))","v":0},{"$f":"IF(OR(R$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>R$3,$H474/$G474,$H474-SUM($I474:Q474)))","v":0},{"$f":"IF(OR(S$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>S$3,$H474/$G474,$H474-SUM($I474:R474)))","v":0},{"$f":"IF(OR(T$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>T$3,$H474/$G474,$H474-SUM($I474:S474)))","v":0},{"$f":"IF(OR(U$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>U$3,$H474/$G474,$H474-SUM($I474:T474)))","v":0},{"$f":"IF(OR(V$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>V$3,$H474/$G474,$H474-SUM($I474:U474)))","v":0},{"$f":"IF(OR(W$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>W$3,$H474/$G474,$H474-SUM($I474:V474)))","v":0},{"$f":"IF(OR(X$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>X$3,$H474/$G474,$H474-SUM($I474:W474)))","v":0},{"$f":"IF(OR(Y$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>Y$3,$H474/$G474,$H474-SUM($I474:X474)))","v":0},{"$f":"IF(OR(Z$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>Z$3,$H474/$G474,$H474-SUM($I474:Y474)))","v":0},{"$f":"IF(OR(AA$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AA$3,$H474/$G474,$H474-SUM($I474:Z474)))","v":0},{"$f":"IF(OR(AB$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AB$3,$H474/$G474,$H474-SUM($I474:AA474)))","v":0},{"$f":"IF(OR(AC$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AC$3,$H474/$G474,$H474-SUM($I474:AB474)))","v":0},{"$f":"IF(OR(AD$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AD$3,$H474/$G474,$H474-SUM($I474:AC474)))","v":0},{"$f":"IF(OR(AE$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AE$3,$H474/$G474,$H474-SUM($I474:AD474)))","v":0},{"$f":"IF(OR(AF$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AF$3,$H474/$G474,$H474-SUM($I474:AE474)))","v":0},{"$f":"IF(OR(AG$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AG$3,$H474/$G474,$H474-SUM($I474:AF474)))","v":0},{"$f":"IF(OR(AH$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AH$3,$H474/$G474,$H474-SUM($I474:AG474)))","v":0},{"$f":"IF(OR(AI$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AI$3,$H474/$G474,$H474-SUM($I474:AH474)))","v":0},{"$f":"IF(OR(AJ$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AJ$3,$H474/$G474,$H474-SUM($I474:AI474)))","v":0},{"$f":"IF(OR(AK$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AK$3,$H474/$G474,$H474-SUM($I474:AJ474)))","v":0},{"$f":"IF(OR(AL$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AL$3,$H474/$G474,$H474-SUM($I474:AK474)))","v":0},{"$f":"IF(OR(AM$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AM$3,$H474/$G474,$H474-SUM($I474:AL474)))","v":0},{"$f":"IF(OR(AN$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AN$3,$H474/$G474,$H474-SUM($I474:AM474)))","v":0},{"$f":"IF(OR(AO$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AO$3,$H474/$G474,$H474-SUM($I474:AN474)))","v":0},{"$f":"IF(OR(AP$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AP$3,$H474/$G474,$H474-SUM($I474:AO474)))","v":0},{"$f":"IF(OR(AQ$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AQ$3,$H474/$G474,$H474-SUM($I474:AP474)))","v":0},{"$f":"IF(OR(AR$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AR$3,$H474/$G474,$H474-SUM($I474:AQ474)))","v":0},{"$f":"IF(OR(AS$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AS$3,$H474/$G474,$H474-SUM($I474:AR474)))","v":0},{"$f":"IF(OR(AT$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AT$3,$H474/$G474,$H474-SUM($I474:AS474)))","v":0},{"$f":"IF(OR(AU$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AU$3,$H474/$G474,$H474-SUM($I474:AT474)))","v":0},{"$f":"IF(OR(AV$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AV$3,$H474/$G474,$H474-SUM($I474:AU474)))","v":0},{"$f":"IF(OR(AW$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AW$3,$H474/$G474,$H474-SUM($I474:AV474)))","v":0},{"$f":"IF(OR(AX$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AX$3,$H474/$G474,$H474-SUM($I474:AW474)))","v":0},{"$f":"IF(OR(AY$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AY$3,$H474/$G474,$H474-SUM($I474:AX474)))","v":0},{"$f":"IF(OR(AZ$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>AZ$3,$H474/$G474,$H474-SUM($I474:AY474)))","v":0},{"$f":"IF(OR(BA$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BA$3,$H474/$G474,$H474-SUM($I474:AZ474)))","v":0},{"$f":"IF(OR(BB$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BB$3,$H474/$G474,$H474-SUM($I474:BA474)))","v":0},{"$f":"IF(OR(BC$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BC$3,$H474/$G474,$H474-SUM($I474:BB474)))","v":0},{"$f":"IF(OR(BD$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BD$3,$H474/$G474,$H474-SUM($I474:BC474)))","v":0},{"$f":"IF(OR(BE$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BE$3,$H474/$G474,$H474-SUM($I474:BD474)))","v":0},{"$f":"IF(OR(BF$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BF$3,$H474/$G474,$H474-SUM($I474:BE474)))","v":0},{"$f":"IF(OR(BG$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BG$3,$H474/$G474,$H474-SUM($I474:BF474)))","v":0},{"$f":"IF(OR(BH$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BH$3,$H474/$G474,$H474-SUM($I474:BG474)))","v":0},{"$f":"IF(OR(BI$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BI$3,$H474/$G474,$H474-SUM($I474:BH474)))","v":0},{"$f":"IF(OR(BJ$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BJ$3,$H474/$G474,$H474-SUM($I474:BI474)))","v":0},{"$f":"IF(OR(BK$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BK$3,$H474/$G474,$H474-SUM($I474:BJ474)))","v":0},{"$f":"IF(OR(BL$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BL$3,$H474/$G474,$H474-SUM($I474:BK474)))","v":0},{"$f":"IF(OR(BM$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BM$3,$H474/$G474,$H474-SUM($I474:BL474)))","v":0},{"$f":"IF(OR(BN$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BN$3,$H474/$G474,$H474-SUM($I474:BM474)))","v":0},{"$f":"IF(OR(BO$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BO$3,$H474/$G474,$H474-SUM($I474:BN474)))","v":0},{"$f":"IF(OR(BP$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BP$3,$H474/$G474,$H474-SUM($I474:BO474)))","v":0},{"$f":"IF(OR(BQ$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BQ$3,$H474/$G474,$H474-SUM($I474:BP474)))","v":0},{"$f":"IF(OR(BR$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BR$3,$H474/$G474,$H474-SUM($I474:BQ474)))","v":0},{"$f":"IF(OR(BS$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BS$3,$H474/$G474,$H474-SUM($I474:BR474)))","v":0},{"$f":"IF(OR(BT$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BT$3,$H474/$G474,$H474-SUM($I474:BS474)))","v":0},{"$f":"IF(OR(BU$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BU$3,$H474/$G474,$H474-SUM($I474:BT474)))","v":0},{"$f":"IF(OR(BV$3<=$D474,$G474=\"n/a\"),0,IF(SUM($D474,$G474)>BV$3,$H474/$G474,$H474-SUM($I474:BU474)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,10,{"$f":"AG451","v":0},null,{"$f":"IF(OR(J$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>J$3,$H475/$G475,$H475-SUM($I475:I475)))","v":0},{"$f":"IF(OR(K$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>K$3,$H475/$G475,$H475-SUM($I475:J475)))","v":0},{"$f":"IF(OR(L$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>L$3,$H475/$G475,$H475-SUM($I475:K475)))","v":0},{"$f":"IF(OR(M$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>M$3,$H475/$G475,$H475-SUM($I475:L475)))","v":0},{"$f":"IF(OR(N$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>N$3,$H475/$G475,$H475-SUM($I475:M475)))","v":0},{"$f":"IF(OR(O$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>O$3,$H475/$G475,$H475-SUM($I475:N475)))","v":0},{"$f":"IF(OR(P$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>P$3,$H475/$G475,$H475-SUM($I475:O475)))","v":0},{"$f":"IF(OR(Q$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>Q$3,$H475/$G475,$H475-SUM($I475:P475)))","v":0},{"$f":"IF(OR(R$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>R$3,$H475/$G475,$H475-SUM($I475:Q475)))","v":0},{"$f":"IF(OR(S$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>S$3,$H475/$G475,$H475-SUM($I475:R475)))","v":0},{"$f":"IF(OR(T$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>T$3,$H475/$G475,$H475-SUM($I475:S475)))","v":0},{"$f":"IF(OR(U$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>U$3,$H475/$G475,$H475-SUM($I475:T475)))","v":0},{"$f":"IF(OR(V$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>V$3,$H475/$G475,$H475-SUM($I475:U475)))","v":0},{"$f":"IF(OR(W$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>W$3,$H475/$G475,$H475-SUM($I475:V475)))","v":0},{"$f":"IF(OR(X$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>X$3,$H475/$G475,$H475-SUM($I475:W475)))","v":0},{"$f":"IF(OR(Y$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>Y$3,$H475/$G475,$H475-SUM($I475:X475)))","v":0},{"$f":"IF(OR(Z$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>Z$3,$H475/$G475,$H475-SUM($I475:Y475)))","v":0},{"$f":"IF(OR(AA$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AA$3,$H475/$G475,$H475-SUM($I475:Z475)))","v":0},{"$f":"IF(OR(AB$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AB$3,$H475/$G475,$H475-SUM($I475:AA475)))","v":0},{"$f":"IF(OR(AC$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AC$3,$H475/$G475,$H475-SUM($I475:AB475)))","v":0},{"$f":"IF(OR(AD$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AD$3,$H475/$G475,$H475-SUM($I475:AC475)))","v":0},{"$f":"IF(OR(AE$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AE$3,$H475/$G475,$H475-SUM($I475:AD475)))","v":0},{"$f":"IF(OR(AF$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AF$3,$H475/$G475,$H475-SUM($I475:AE475)))","v":0},{"$f":"IF(OR(AG$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AG$3,$H475/$G475,$H475-SUM($I475:AF475)))","v":0},{"$f":"IF(OR(AH$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AH$3,$H475/$G475,$H475-SUM($I475:AG475)))","v":0},{"$f":"IF(OR(AI$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AI$3,$H475/$G475,$H475-SUM($I475:AH475)))","v":0},{"$f":"IF(OR(AJ$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AJ$3,$H475/$G475,$H475-SUM($I475:AI475)))","v":0},{"$f":"IF(OR(AK$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AK$3,$H475/$G475,$H475-SUM($I475:AJ475)))","v":0},{"$f":"IF(OR(AL$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AL$3,$H475/$G475,$H475-SUM($I475:AK475)))","v":0},{"$f":"IF(OR(AM$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AM$3,$H475/$G475,$H475-SUM($I475:AL475)))","v":0},{"$f":"IF(OR(AN$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AN$3,$H475/$G475,$H475-SUM($I475:AM475)))","v":0},{"$f":"IF(OR(AO$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AO$3,$H475/$G475,$H475-SUM($I475:AN475)))","v":0},{"$f":"IF(OR(AP$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AP$3,$H475/$G475,$H475-SUM($I475:AO475)))","v":0},{"$f":"IF(OR(AQ$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AQ$3,$H475/$G475,$H475-SUM($I475:AP475)))","v":0},{"$f":"IF(OR(AR$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AR$3,$H475/$G475,$H475-SUM($I475:AQ475)))","v":0},{"$f":"IF(OR(AS$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AS$3,$H475/$G475,$H475-SUM($I475:AR475)))","v":0},{"$f":"IF(OR(AT$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AT$3,$H475/$G475,$H475-SUM($I475:AS475)))","v":0},{"$f":"IF(OR(AU$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AU$3,$H475/$G475,$H475-SUM($I475:AT475)))","v":0},{"$f":"IF(OR(AV$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AV$3,$H475/$G475,$H475-SUM($I475:AU475)))","v":0},{"$f":"IF(OR(AW$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AW$3,$H475/$G475,$H475-SUM($I475:AV475)))","v":0},{"$f":"IF(OR(AX$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AX$3,$H475/$G475,$H475-SUM($I475:AW475)))","v":0},{"$f":"IF(OR(AY$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AY$3,$H475/$G475,$H475-SUM($I475:AX475)))","v":0},{"$f":"IF(OR(AZ$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>AZ$3,$H475/$G475,$H475-SUM($I475:AY475)))","v":0},{"$f":"IF(OR(BA$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BA$3,$H475/$G475,$H475-SUM($I475:AZ475)))","v":0},{"$f":"IF(OR(BB$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BB$3,$H475/$G475,$H475-SUM($I475:BA475)))","v":0},{"$f":"IF(OR(BC$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BC$3,$H475/$G475,$H475-SUM($I475:BB475)))","v":0},{"$f":"IF(OR(BD$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BD$3,$H475/$G475,$H475-SUM($I475:BC475)))","v":0},{"$f":"IF(OR(BE$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BE$3,$H475/$G475,$H475-SUM($I475:BD475)))","v":0},{"$f":"IF(OR(BF$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BF$3,$H475/$G475,$H475-SUM($I475:BE475)))","v":0},{"$f":"IF(OR(BG$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BG$3,$H475/$G475,$H475-SUM($I475:BF475)))","v":0},{"$f":"IF(OR(BH$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BH$3,$H475/$G475,$H475-SUM($I475:BG475)))","v":0},{"$f":"IF(OR(BI$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BI$3,$H475/$G475,$H475-SUM($I475:BH475)))","v":0},{"$f":"IF(OR(BJ$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BJ$3,$H475/$G475,$H475-SUM($I475:BI475)))","v":0},{"$f":"IF(OR(BK$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BK$3,$H475/$G475,$H475-SUM($I475:BJ475)))","v":0},{"$f":"IF(OR(BL$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BL$3,$H475/$G475,$H475-SUM($I475:BK475)))","v":0},{"$f":"IF(OR(BM$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BM$3,$H475/$G475,$H475-SUM($I475:BL475)))","v":0},{"$f":"IF(OR(BN$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BN$3,$H475/$G475,$H475-SUM($I475:BM475)))","v":0},{"$f":"IF(OR(BO$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BO$3,$H475/$G475,$H475-SUM($I475:BN475)))","v":0},{"$f":"IF(OR(BP$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BP$3,$H475/$G475,$H475-SUM($I475:BO475)))","v":0},{"$f":"IF(OR(BQ$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BQ$3,$H475/$G475,$H475-SUM($I475:BP475)))","v":0},{"$f":"IF(OR(BR$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BR$3,$H475/$G475,$H475-SUM($I475:BQ475)))","v":0},{"$f":"IF(OR(BS$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BS$3,$H475/$G475,$H475-SUM($I475:BR475)))","v":0},{"$f":"IF(OR(BT$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BT$3,$H475/$G475,$H475-SUM($I475:BS475)))","v":0},{"$f":"IF(OR(BU$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BU$3,$H475/$G475,$H475-SUM($I475:BT475)))","v":0},{"$f":"IF(OR(BV$3<=$D475,$G475=\"n/a\"),0,IF(SUM($D475,$G475)>BV$3,$H475/$G475,$H475-SUM($I475:BU475)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,10,{"$f":"AH451","v":0},null,{"$f":"IF(OR(J$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>J$3,$H476/$G476,$H476-SUM($I476:I476)))","v":0},{"$f":"IF(OR(K$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>K$3,$H476/$G476,$H476-SUM($I476:J476)))","v":0},{"$f":"IF(OR(L$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>L$3,$H476/$G476,$H476-SUM($I476:K476)))","v":0},{"$f":"IF(OR(M$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>M$3,$H476/$G476,$H476-SUM($I476:L476)))","v":0},{"$f":"IF(OR(N$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>N$3,$H476/$G476,$H476-SUM($I476:M476)))","v":0},{"$f":"IF(OR(O$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>O$3,$H476/$G476,$H476-SUM($I476:N476)))","v":0},{"$f":"IF(OR(P$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>P$3,$H476/$G476,$H476-SUM($I476:O476)))","v":0},{"$f":"IF(OR(Q$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>Q$3,$H476/$G476,$H476-SUM($I476:P476)))","v":0},{"$f":"IF(OR(R$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>R$3,$H476/$G476,$H476-SUM($I476:Q476)))","v":0},{"$f":"IF(OR(S$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>S$3,$H476/$G476,$H476-SUM($I476:R476)))","v":0},{"$f":"IF(OR(T$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>T$3,$H476/$G476,$H476-SUM($I476:S476)))","v":0},{"$f":"IF(OR(U$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>U$3,$H476/$G476,$H476-SUM($I476:T476)))","v":0},{"$f":"IF(OR(V$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>V$3,$H476/$G476,$H476-SUM($I476:U476)))","v":0},{"$f":"IF(OR(W$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>W$3,$H476/$G476,$H476-SUM($I476:V476)))","v":0},{"$f":"IF(OR(X$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>X$3,$H476/$G476,$H476-SUM($I476:W476)))","v":0},{"$f":"IF(OR(Y$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>Y$3,$H476/$G476,$H476-SUM($I476:X476)))","v":0},{"$f":"IF(OR(Z$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>Z$3,$H476/$G476,$H476-SUM($I476:Y476)))","v":0},{"$f":"IF(OR(AA$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AA$3,$H476/$G476,$H476-SUM($I476:Z476)))","v":0},{"$f":"IF(OR(AB$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AB$3,$H476/$G476,$H476-SUM($I476:AA476)))","v":0},{"$f":"IF(OR(AC$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AC$3,$H476/$G476,$H476-SUM($I476:AB476)))","v":0},{"$f":"IF(OR(AD$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AD$3,$H476/$G476,$H476-SUM($I476:AC476)))","v":0},{"$f":"IF(OR(AE$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AE$3,$H476/$G476,$H476-SUM($I476:AD476)))","v":0},{"$f":"IF(OR(AF$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AF$3,$H476/$G476,$H476-SUM($I476:AE476)))","v":0},{"$f":"IF(OR(AG$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AG$3,$H476/$G476,$H476-SUM($I476:AF476)))","v":0},{"$f":"IF(OR(AH$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AH$3,$H476/$G476,$H476-SUM($I476:AG476)))","v":0},{"$f":"IF(OR(AI$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AI$3,$H476/$G476,$H476-SUM($I476:AH476)))","v":0},{"$f":"IF(OR(AJ$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AJ$3,$H476/$G476,$H476-SUM($I476:AI476)))","v":0},{"$f":"IF(OR(AK$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AK$3,$H476/$G476,$H476-SUM($I476:AJ476)))","v":0},{"$f":"IF(OR(AL$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AL$3,$H476/$G476,$H476-SUM($I476:AK476)))","v":0},{"$f":"IF(OR(AM$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AM$3,$H476/$G476,$H476-SUM($I476:AL476)))","v":0},{"$f":"IF(OR(AN$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AN$3,$H476/$G476,$H476-SUM($I476:AM476)))","v":0},{"$f":"IF(OR(AO$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AO$3,$H476/$G476,$H476-SUM($I476:AN476)))","v":0},{"$f":"IF(OR(AP$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AP$3,$H476/$G476,$H476-SUM($I476:AO476)))","v":0},{"$f":"IF(OR(AQ$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AQ$3,$H476/$G476,$H476-SUM($I476:AP476)))","v":0},{"$f":"IF(OR(AR$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AR$3,$H476/$G476,$H476-SUM($I476:AQ476)))","v":0},{"$f":"IF(OR(AS$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AS$3,$H476/$G476,$H476-SUM($I476:AR476)))","v":0},{"$f":"IF(OR(AT$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AT$3,$H476/$G476,$H476-SUM($I476:AS476)))","v":0},{"$f":"IF(OR(AU$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AU$3,$H476/$G476,$H476-SUM($I476:AT476)))","v":0},{"$f":"IF(OR(AV$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AV$3,$H476/$G476,$H476-SUM($I476:AU476)))","v":0},{"$f":"IF(OR(AW$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AW$3,$H476/$G476,$H476-SUM($I476:AV476)))","v":0},{"$f":"IF(OR(AX$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AX$3,$H476/$G476,$H476-SUM($I476:AW476)))","v":0},{"$f":"IF(OR(AY$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AY$3,$H476/$G476,$H476-SUM($I476:AX476)))","v":0},{"$f":"IF(OR(AZ$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>AZ$3,$H476/$G476,$H476-SUM($I476:AY476)))","v":0},{"$f":"IF(OR(BA$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BA$3,$H476/$G476,$H476-SUM($I476:AZ476)))","v":0},{"$f":"IF(OR(BB$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BB$3,$H476/$G476,$H476-SUM($I476:BA476)))","v":0},{"$f":"IF(OR(BC$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BC$3,$H476/$G476,$H476-SUM($I476:BB476)))","v":0},{"$f":"IF(OR(BD$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BD$3,$H476/$G476,$H476-SUM($I476:BC476)))","v":0},{"$f":"IF(OR(BE$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BE$3,$H476/$G476,$H476-SUM($I476:BD476)))","v":0},{"$f":"IF(OR(BF$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BF$3,$H476/$G476,$H476-SUM($I476:BE476)))","v":0},{"$f":"IF(OR(BG$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BG$3,$H476/$G476,$H476-SUM($I476:BF476)))","v":0},{"$f":"IF(OR(BH$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BH$3,$H476/$G476,$H476-SUM($I476:BG476)))","v":0},{"$f":"IF(OR(BI$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BI$3,$H476/$G476,$H476-SUM($I476:BH476)))","v":0},{"$f":"IF(OR(BJ$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BJ$3,$H476/$G476,$H476-SUM($I476:BI476)))","v":0},{"$f":"IF(OR(BK$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BK$3,$H476/$G476,$H476-SUM($I476:BJ476)))","v":0},{"$f":"IF(OR(BL$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BL$3,$H476/$G476,$H476-SUM($I476:BK476)))","v":0},{"$f":"IF(OR(BM$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BM$3,$H476/$G476,$H476-SUM($I476:BL476)))","v":0},{"$f":"IF(OR(BN$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BN$3,$H476/$G476,$H476-SUM($I476:BM476)))","v":0},{"$f":"IF(OR(BO$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BO$3,$H476/$G476,$H476-SUM($I476:BN476)))","v":0},{"$f":"IF(OR(BP$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BP$3,$H476/$G476,$H476-SUM($I476:BO476)))","v":0},{"$f":"IF(OR(BQ$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BQ$3,$H476/$G476,$H476-SUM($I476:BP476)))","v":0},{"$f":"IF(OR(BR$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BR$3,$H476/$G476,$H476-SUM($I476:BQ476)))","v":0},{"$f":"IF(OR(BS$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BS$3,$H476/$G476,$H476-SUM($I476:BR476)))","v":0},{"$f":"IF(OR(BT$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BT$3,$H476/$G476,$H476-SUM($I476:BS476)))","v":0},{"$f":"IF(OR(BU$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BU$3,$H476/$G476,$H476-SUM($I476:BT476)))","v":0},{"$f":"IF(OR(BV$3<=$D476,$G476=\"n/a\"),0,IF(SUM($D476,$G476)>BV$3,$H476/$G476,$H476-SUM($I476:BU476)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,10,{"$f":"AI451","v":0},null,{"$f":"IF(OR(J$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>J$3,$H477/$G477,$H477-SUM($I477:I477)))","v":0},{"$f":"IF(OR(K$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>K$3,$H477/$G477,$H477-SUM($I477:J477)))","v":0},{"$f":"IF(OR(L$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>L$3,$H477/$G477,$H477-SUM($I477:K477)))","v":0},{"$f":"IF(OR(M$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>M$3,$H477/$G477,$H477-SUM($I477:L477)))","v":0},{"$f":"IF(OR(N$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>N$3,$H477/$G477,$H477-SUM($I477:M477)))","v":0},{"$f":"IF(OR(O$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>O$3,$H477/$G477,$H477-SUM($I477:N477)))","v":0},{"$f":"IF(OR(P$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>P$3,$H477/$G477,$H477-SUM($I477:O477)))","v":0},{"$f":"IF(OR(Q$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>Q$3,$H477/$G477,$H477-SUM($I477:P477)))","v":0},{"$f":"IF(OR(R$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>R$3,$H477/$G477,$H477-SUM($I477:Q477)))","v":0},{"$f":"IF(OR(S$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>S$3,$H477/$G477,$H477-SUM($I477:R477)))","v":0},{"$f":"IF(OR(T$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>T$3,$H477/$G477,$H477-SUM($I477:S477)))","v":0},{"$f":"IF(OR(U$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>U$3,$H477/$G477,$H477-SUM($I477:T477)))","v":0},{"$f":"IF(OR(V$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>V$3,$H477/$G477,$H477-SUM($I477:U477)))","v":0},{"$f":"IF(OR(W$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>W$3,$H477/$G477,$H477-SUM($I477:V477)))","v":0},{"$f":"IF(OR(X$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>X$3,$H477/$G477,$H477-SUM($I477:W477)))","v":0},{"$f":"IF(OR(Y$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>Y$3,$H477/$G477,$H477-SUM($I477:X477)))","v":0},{"$f":"IF(OR(Z$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>Z$3,$H477/$G477,$H477-SUM($I477:Y477)))","v":0},{"$f":"IF(OR(AA$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AA$3,$H477/$G477,$H477-SUM($I477:Z477)))","v":0},{"$f":"IF(OR(AB$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AB$3,$H477/$G477,$H477-SUM($I477:AA477)))","v":0},{"$f":"IF(OR(AC$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AC$3,$H477/$G477,$H477-SUM($I477:AB477)))","v":0},{"$f":"IF(OR(AD$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AD$3,$H477/$G477,$H477-SUM($I477:AC477)))","v":0},{"$f":"IF(OR(AE$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AE$3,$H477/$G477,$H477-SUM($I477:AD477)))","v":0},{"$f":"IF(OR(AF$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AF$3,$H477/$G477,$H477-SUM($I477:AE477)))","v":0},{"$f":"IF(OR(AG$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AG$3,$H477/$G477,$H477-SUM($I477:AF477)))","v":0},{"$f":"IF(OR(AH$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AH$3,$H477/$G477,$H477-SUM($I477:AG477)))","v":0},{"$f":"IF(OR(AI$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AI$3,$H477/$G477,$H477-SUM($I477:AH477)))","v":0},{"$f":"IF(OR(AJ$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AJ$3,$H477/$G477,$H477-SUM($I477:AI477)))","v":0},{"$f":"IF(OR(AK$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AK$3,$H477/$G477,$H477-SUM($I477:AJ477)))","v":0},{"$f":"IF(OR(AL$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AL$3,$H477/$G477,$H477-SUM($I477:AK477)))","v":0},{"$f":"IF(OR(AM$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AM$3,$H477/$G477,$H477-SUM($I477:AL477)))","v":0},{"$f":"IF(OR(AN$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AN$3,$H477/$G477,$H477-SUM($I477:AM477)))","v":0},{"$f":"IF(OR(AO$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AO$3,$H477/$G477,$H477-SUM($I477:AN477)))","v":0},{"$f":"IF(OR(AP$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AP$3,$H477/$G477,$H477-SUM($I477:AO477)))","v":0},{"$f":"IF(OR(AQ$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AQ$3,$H477/$G477,$H477-SUM($I477:AP477)))","v":0},{"$f":"IF(OR(AR$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AR$3,$H477/$G477,$H477-SUM($I477:AQ477)))","v":0},{"$f":"IF(OR(AS$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AS$3,$H477/$G477,$H477-SUM($I477:AR477)))","v":0},{"$f":"IF(OR(AT$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AT$3,$H477/$G477,$H477-SUM($I477:AS477)))","v":0},{"$f":"IF(OR(AU$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AU$3,$H477/$G477,$H477-SUM($I477:AT477)))","v":0},{"$f":"IF(OR(AV$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AV$3,$H477/$G477,$H477-SUM($I477:AU477)))","v":0},{"$f":"IF(OR(AW$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AW$3,$H477/$G477,$H477-SUM($I477:AV477)))","v":0},{"$f":"IF(OR(AX$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AX$3,$H477/$G477,$H477-SUM($I477:AW477)))","v":0},{"$f":"IF(OR(AY$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AY$3,$H477/$G477,$H477-SUM($I477:AX477)))","v":0},{"$f":"IF(OR(AZ$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>AZ$3,$H477/$G477,$H477-SUM($I477:AY477)))","v":0},{"$f":"IF(OR(BA$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BA$3,$H477/$G477,$H477-SUM($I477:AZ477)))","v":0},{"$f":"IF(OR(BB$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BB$3,$H477/$G477,$H477-SUM($I477:BA477)))","v":0},{"$f":"IF(OR(BC$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BC$3,$H477/$G477,$H477-SUM($I477:BB477)))","v":0},{"$f":"IF(OR(BD$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BD$3,$H477/$G477,$H477-SUM($I477:BC477)))","v":0},{"$f":"IF(OR(BE$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BE$3,$H477/$G477,$H477-SUM($I477:BD477)))","v":0},{"$f":"IF(OR(BF$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BF$3,$H477/$G477,$H477-SUM($I477:BE477)))","v":0},{"$f":"IF(OR(BG$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BG$3,$H477/$G477,$H477-SUM($I477:BF477)))","v":0},{"$f":"IF(OR(BH$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BH$3,$H477/$G477,$H477-SUM($I477:BG477)))","v":0},{"$f":"IF(OR(BI$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BI$3,$H477/$G477,$H477-SUM($I477:BH477)))","v":0},{"$f":"IF(OR(BJ$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BJ$3,$H477/$G477,$H477-SUM($I477:BI477)))","v":0},{"$f":"IF(OR(BK$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BK$3,$H477/$G477,$H477-SUM($I477:BJ477)))","v":0},{"$f":"IF(OR(BL$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BL$3,$H477/$G477,$H477-SUM($I477:BK477)))","v":0},{"$f":"IF(OR(BM$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BM$3,$H477/$G477,$H477-SUM($I477:BL477)))","v":0},{"$f":"IF(OR(BN$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BN$3,$H477/$G477,$H477-SUM($I477:BM477)))","v":0},{"$f":"IF(OR(BO$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BO$3,$H477/$G477,$H477-SUM($I477:BN477)))","v":0},{"$f":"IF(OR(BP$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BP$3,$H477/$G477,$H477-SUM($I477:BO477)))","v":0},{"$f":"IF(OR(BQ$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BQ$3,$H477/$G477,$H477-SUM($I477:BP477)))","v":0},{"$f":"IF(OR(BR$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BR$3,$H477/$G477,$H477-SUM($I477:BQ477)))","v":0},{"$f":"IF(OR(BS$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BS$3,$H477/$G477,$H477-SUM($I477:BR477)))","v":0},{"$f":"IF(OR(BT$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BT$3,$H477/$G477,$H477-SUM($I477:BS477)))","v":0},{"$f":"IF(OR(BU$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BU$3,$H477/$G477,$H477-SUM($I477:BT477)))","v":0},{"$f":"IF(OR(BV$3<=$D477,$G477=\"n/a\"),0,IF(SUM($D477,$G477)>BV$3,$H477/$G477,$H477-SUM($I477:BU477)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,10,{"$f":"AJ451","v":0},null,{"$f":"IF(OR(J$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>J$3,$H478/$G478,$H478-SUM($I478:I478)))","v":0},{"$f":"IF(OR(K$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>K$3,$H478/$G478,$H478-SUM($I478:J478)))","v":0},{"$f":"IF(OR(L$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>L$3,$H478/$G478,$H478-SUM($I478:K478)))","v":0},{"$f":"IF(OR(M$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>M$3,$H478/$G478,$H478-SUM($I478:L478)))","v":0},{"$f":"IF(OR(N$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>N$3,$H478/$G478,$H478-SUM($I478:M478)))","v":0},{"$f":"IF(OR(O$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>O$3,$H478/$G478,$H478-SUM($I478:N478)))","v":0},{"$f":"IF(OR(P$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>P$3,$H478/$G478,$H478-SUM($I478:O478)))","v":0},{"$f":"IF(OR(Q$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>Q$3,$H478/$G478,$H478-SUM($I478:P478)))","v":0},{"$f":"IF(OR(R$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>R$3,$H478/$G478,$H478-SUM($I478:Q478)))","v":0},{"$f":"IF(OR(S$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>S$3,$H478/$G478,$H478-SUM($I478:R478)))","v":0},{"$f":"IF(OR(T$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>T$3,$H478/$G478,$H478-SUM($I478:S478)))","v":0},{"$f":"IF(OR(U$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>U$3,$H478/$G478,$H478-SUM($I478:T478)))","v":0},{"$f":"IF(OR(V$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>V$3,$H478/$G478,$H478-SUM($I478:U478)))","v":0},{"$f":"IF(OR(W$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>W$3,$H478/$G478,$H478-SUM($I478:V478)))","v":0},{"$f":"IF(OR(X$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>X$3,$H478/$G478,$H478-SUM($I478:W478)))","v":0},{"$f":"IF(OR(Y$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>Y$3,$H478/$G478,$H478-SUM($I478:X478)))","v":0},{"$f":"IF(OR(Z$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>Z$3,$H478/$G478,$H478-SUM($I478:Y478)))","v":0},{"$f":"IF(OR(AA$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AA$3,$H478/$G478,$H478-SUM($I478:Z478)))","v":0},{"$f":"IF(OR(AB$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AB$3,$H478/$G478,$H478-SUM($I478:AA478)))","v":0},{"$f":"IF(OR(AC$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AC$3,$H478/$G478,$H478-SUM($I478:AB478)))","v":0},{"$f":"IF(OR(AD$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AD$3,$H478/$G478,$H478-SUM($I478:AC478)))","v":0},{"$f":"IF(OR(AE$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AE$3,$H478/$G478,$H478-SUM($I478:AD478)))","v":0},{"$f":"IF(OR(AF$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AF$3,$H478/$G478,$H478-SUM($I478:AE478)))","v":0},{"$f":"IF(OR(AG$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AG$3,$H478/$G478,$H478-SUM($I478:AF478)))","v":0},{"$f":"IF(OR(AH$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AH$3,$H478/$G478,$H478-SUM($I478:AG478)))","v":0},{"$f":"IF(OR(AI$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AI$3,$H478/$G478,$H478-SUM($I478:AH478)))","v":0},{"$f":"IF(OR(AJ$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AJ$3,$H478/$G478,$H478-SUM($I478:AI478)))","v":0},{"$f":"IF(OR(AK$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AK$3,$H478/$G478,$H478-SUM($I478:AJ478)))","v":0},{"$f":"IF(OR(AL$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AL$3,$H478/$G478,$H478-SUM($I478:AK478)))","v":0},{"$f":"IF(OR(AM$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AM$3,$H478/$G478,$H478-SUM($I478:AL478)))","v":0},{"$f":"IF(OR(AN$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AN$3,$H478/$G478,$H478-SUM($I478:AM478)))","v":0},{"$f":"IF(OR(AO$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AO$3,$H478/$G478,$H478-SUM($I478:AN478)))","v":0},{"$f":"IF(OR(AP$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AP$3,$H478/$G478,$H478-SUM($I478:AO478)))","v":0},{"$f":"IF(OR(AQ$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AQ$3,$H478/$G478,$H478-SUM($I478:AP478)))","v":0},{"$f":"IF(OR(AR$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AR$3,$H478/$G478,$H478-SUM($I478:AQ478)))","v":0},{"$f":"IF(OR(AS$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AS$3,$H478/$G478,$H478-SUM($I478:AR478)))","v":0},{"$f":"IF(OR(AT$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AT$3,$H478/$G478,$H478-SUM($I478:AS478)))","v":0},{"$f":"IF(OR(AU$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AU$3,$H478/$G478,$H478-SUM($I478:AT478)))","v":0},{"$f":"IF(OR(AV$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AV$3,$H478/$G478,$H478-SUM($I478:AU478)))","v":0},{"$f":"IF(OR(AW$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AW$3,$H478/$G478,$H478-SUM($I478:AV478)))","v":0},{"$f":"IF(OR(AX$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AX$3,$H478/$G478,$H478-SUM($I478:AW478)))","v":0},{"$f":"IF(OR(AY$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AY$3,$H478/$G478,$H478-SUM($I478:AX478)))","v":0},{"$f":"IF(OR(AZ$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>AZ$3,$H478/$G478,$H478-SUM($I478:AY478)))","v":0},{"$f":"IF(OR(BA$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BA$3,$H478/$G478,$H478-SUM($I478:AZ478)))","v":0},{"$f":"IF(OR(BB$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BB$3,$H478/$G478,$H478-SUM($I478:BA478)))","v":0},{"$f":"IF(OR(BC$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BC$3,$H478/$G478,$H478-SUM($I478:BB478)))","v":0},{"$f":"IF(OR(BD$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BD$3,$H478/$G478,$H478-SUM($I478:BC478)))","v":0},{"$f":"IF(OR(BE$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BE$3,$H478/$G478,$H478-SUM($I478:BD478)))","v":0},{"$f":"IF(OR(BF$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BF$3,$H478/$G478,$H478-SUM($I478:BE478)))","v":0},{"$f":"IF(OR(BG$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BG$3,$H478/$G478,$H478-SUM($I478:BF478)))","v":0},{"$f":"IF(OR(BH$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BH$3,$H478/$G478,$H478-SUM($I478:BG478)))","v":0},{"$f":"IF(OR(BI$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BI$3,$H478/$G478,$H478-SUM($I478:BH478)))","v":0},{"$f":"IF(OR(BJ$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BJ$3,$H478/$G478,$H478-SUM($I478:BI478)))","v":0},{"$f":"IF(OR(BK$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BK$3,$H478/$G478,$H478-SUM($I478:BJ478)))","v":0},{"$f":"IF(OR(BL$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BL$3,$H478/$G478,$H478-SUM($I478:BK478)))","v":0},{"$f":"IF(OR(BM$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BM$3,$H478/$G478,$H478-SUM($I478:BL478)))","v":0},{"$f":"IF(OR(BN$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BN$3,$H478/$G478,$H478-SUM($I478:BM478)))","v":0},{"$f":"IF(OR(BO$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BO$3,$H478/$G478,$H478-SUM($I478:BN478)))","v":0},{"$f":"IF(OR(BP$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BP$3,$H478/$G478,$H478-SUM($I478:BO478)))","v":0},{"$f":"IF(OR(BQ$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BQ$3,$H478/$G478,$H478-SUM($I478:BP478)))","v":0},{"$f":"IF(OR(BR$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BR$3,$H478/$G478,$H478-SUM($I478:BQ478)))","v":0},{"$f":"IF(OR(BS$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BS$3,$H478/$G478,$H478-SUM($I478:BR478)))","v":0},{"$f":"IF(OR(BT$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BT$3,$H478/$G478,$H478-SUM($I478:BS478)))","v":0},{"$f":"IF(OR(BU$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BU$3,$H478/$G478,$H478-SUM($I478:BT478)))","v":0},{"$f":"IF(OR(BV$3<=$D478,$G478=\"n/a\"),0,IF(SUM($D478,$G478)>BV$3,$H478/$G478,$H478-SUM($I478:BU478)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,10,{"$f":"AK451","v":0},null,{"$f":"IF(OR(J$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>J$3,$H479/$G479,$H479-SUM($I479:I479)))","v":0},{"$f":"IF(OR(K$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>K$3,$H479/$G479,$H479-SUM($I479:J479)))","v":0},{"$f":"IF(OR(L$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>L$3,$H479/$G479,$H479-SUM($I479:K479)))","v":0},{"$f":"IF(OR(M$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>M$3,$H479/$G479,$H479-SUM($I479:L479)))","v":0},{"$f":"IF(OR(N$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>N$3,$H479/$G479,$H479-SUM($I479:M479)))","v":0},{"$f":"IF(OR(O$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>O$3,$H479/$G479,$H479-SUM($I479:N479)))","v":0},{"$f":"IF(OR(P$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>P$3,$H479/$G479,$H479-SUM($I479:O479)))","v":0},{"$f":"IF(OR(Q$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>Q$3,$H479/$G479,$H479-SUM($I479:P479)))","v":0},{"$f":"IF(OR(R$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>R$3,$H479/$G479,$H479-SUM($I479:Q479)))","v":0},{"$f":"IF(OR(S$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>S$3,$H479/$G479,$H479-SUM($I479:R479)))","v":0},{"$f":"IF(OR(T$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>T$3,$H479/$G479,$H479-SUM($I479:S479)))","v":0},{"$f":"IF(OR(U$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>U$3,$H479/$G479,$H479-SUM($I479:T479)))","v":0},{"$f":"IF(OR(V$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>V$3,$H479/$G479,$H479-SUM($I479:U479)))","v":0},{"$f":"IF(OR(W$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>W$3,$H479/$G479,$H479-SUM($I479:V479)))","v":0},{"$f":"IF(OR(X$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>X$3,$H479/$G479,$H479-SUM($I479:W479)))","v":0},{"$f":"IF(OR(Y$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>Y$3,$H479/$G479,$H479-SUM($I479:X479)))","v":0},{"$f":"IF(OR(Z$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>Z$3,$H479/$G479,$H479-SUM($I479:Y479)))","v":0},{"$f":"IF(OR(AA$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AA$3,$H479/$G479,$H479-SUM($I479:Z479)))","v":0},{"$f":"IF(OR(AB$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AB$3,$H479/$G479,$H479-SUM($I479:AA479)))","v":0},{"$f":"IF(OR(AC$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AC$3,$H479/$G479,$H479-SUM($I479:AB479)))","v":0},{"$f":"IF(OR(AD$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AD$3,$H479/$G479,$H479-SUM($I479:AC479)))","v":0},{"$f":"IF(OR(AE$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AE$3,$H479/$G479,$H479-SUM($I479:AD479)))","v":0},{"$f":"IF(OR(AF$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AF$3,$H479/$G479,$H479-SUM($I479:AE479)))","v":0},{"$f":"IF(OR(AG$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AG$3,$H479/$G479,$H479-SUM($I479:AF479)))","v":0},{"$f":"IF(OR(AH$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AH$3,$H479/$G479,$H479-SUM($I479:AG479)))","v":0},{"$f":"IF(OR(AI$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AI$3,$H479/$G479,$H479-SUM($I479:AH479)))","v":0},{"$f":"IF(OR(AJ$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AJ$3,$H479/$G479,$H479-SUM($I479:AI479)))","v":0},{"$f":"IF(OR(AK$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AK$3,$H479/$G479,$H479-SUM($I479:AJ479)))","v":0},{"$f":"IF(OR(AL$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AL$3,$H479/$G479,$H479-SUM($I479:AK479)))","v":0},{"$f":"IF(OR(AM$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AM$3,$H479/$G479,$H479-SUM($I479:AL479)))","v":0},{"$f":"IF(OR(AN$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AN$3,$H479/$G479,$H479-SUM($I479:AM479)))","v":0},{"$f":"IF(OR(AO$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AO$3,$H479/$G479,$H479-SUM($I479:AN479)))","v":0},{"$f":"IF(OR(AP$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AP$3,$H479/$G479,$H479-SUM($I479:AO479)))","v":0},{"$f":"IF(OR(AQ$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AQ$3,$H479/$G479,$H479-SUM($I479:AP479)))","v":0},{"$f":"IF(OR(AR$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AR$3,$H479/$G479,$H479-SUM($I479:AQ479)))","v":0},{"$f":"IF(OR(AS$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AS$3,$H479/$G479,$H479-SUM($I479:AR479)))","v":0},{"$f":"IF(OR(AT$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AT$3,$H479/$G479,$H479-SUM($I479:AS479)))","v":0},{"$f":"IF(OR(AU$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AU$3,$H479/$G479,$H479-SUM($I479:AT479)))","v":0},{"$f":"IF(OR(AV$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AV$3,$H479/$G479,$H479-SUM($I479:AU479)))","v":0},{"$f":"IF(OR(AW$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AW$3,$H479/$G479,$H479-SUM($I479:AV479)))","v":0},{"$f":"IF(OR(AX$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AX$3,$H479/$G479,$H479-SUM($I479:AW479)))","v":0},{"$f":"IF(OR(AY$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AY$3,$H479/$G479,$H479-SUM($I479:AX479)))","v":0},{"$f":"IF(OR(AZ$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>AZ$3,$H479/$G479,$H479-SUM($I479:AY479)))","v":0},{"$f":"IF(OR(BA$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BA$3,$H479/$G479,$H479-SUM($I479:AZ479)))","v":0},{"$f":"IF(OR(BB$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BB$3,$H479/$G479,$H479-SUM($I479:BA479)))","v":0},{"$f":"IF(OR(BC$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BC$3,$H479/$G479,$H479-SUM($I479:BB479)))","v":0},{"$f":"IF(OR(BD$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BD$3,$H479/$G479,$H479-SUM($I479:BC479)))","v":0},{"$f":"IF(OR(BE$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BE$3,$H479/$G479,$H479-SUM($I479:BD479)))","v":0},{"$f":"IF(OR(BF$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BF$3,$H479/$G479,$H479-SUM($I479:BE479)))","v":0},{"$f":"IF(OR(BG$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BG$3,$H479/$G479,$H479-SUM($I479:BF479)))","v":0},{"$f":"IF(OR(BH$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BH$3,$H479/$G479,$H479-SUM($I479:BG479)))","v":0},{"$f":"IF(OR(BI$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BI$3,$H479/$G479,$H479-SUM($I479:BH479)))","v":0},{"$f":"IF(OR(BJ$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BJ$3,$H479/$G479,$H479-SUM($I479:BI479)))","v":0},{"$f":"IF(OR(BK$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BK$3,$H479/$G479,$H479-SUM($I479:BJ479)))","v":0},{"$f":"IF(OR(BL$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BL$3,$H479/$G479,$H479-SUM($I479:BK479)))","v":0},{"$f":"IF(OR(BM$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BM$3,$H479/$G479,$H479-SUM($I479:BL479)))","v":0},{"$f":"IF(OR(BN$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BN$3,$H479/$G479,$H479-SUM($I479:BM479)))","v":0},{"$f":"IF(OR(BO$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BO$3,$H479/$G479,$H479-SUM($I479:BN479)))","v":0},{"$f":"IF(OR(BP$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BP$3,$H479/$G479,$H479-SUM($I479:BO479)))","v":0},{"$f":"IF(OR(BQ$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BQ$3,$H479/$G479,$H479-SUM($I479:BP479)))","v":0},{"$f":"IF(OR(BR$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BR$3,$H479/$G479,$H479-SUM($I479:BQ479)))","v":0},{"$f":"IF(OR(BS$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BS$3,$H479/$G479,$H479-SUM($I479:BR479)))","v":0},{"$f":"IF(OR(BT$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BT$3,$H479/$G479,$H479-SUM($I479:BS479)))","v":0},{"$f":"IF(OR(BU$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BU$3,$H479/$G479,$H479-SUM($I479:BT479)))","v":0},{"$f":"IF(OR(BV$3<=$D479,$G479=\"n/a\"),0,IF(SUM($D479,$G479)>BV$3,$H479/$G479,$H479-SUM($I479:BU479)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,10,{"$f":"AL451","v":0},null,{"$f":"IF(OR(J$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>J$3,$H480/$G480,$H480-SUM($I480:I480)))","v":0},{"$f":"IF(OR(K$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>K$3,$H480/$G480,$H480-SUM($I480:J480)))","v":0},{"$f":"IF(OR(L$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>L$3,$H480/$G480,$H480-SUM($I480:K480)))","v":0},{"$f":"IF(OR(M$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>M$3,$H480/$G480,$H480-SUM($I480:L480)))","v":0},{"$f":"IF(OR(N$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>N$3,$H480/$G480,$H480-SUM($I480:M480)))","v":0},{"$f":"IF(OR(O$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>O$3,$H480/$G480,$H480-SUM($I480:N480)))","v":0},{"$f":"IF(OR(P$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>P$3,$H480/$G480,$H480-SUM($I480:O480)))","v":0},{"$f":"IF(OR(Q$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>Q$3,$H480/$G480,$H480-SUM($I480:P480)))","v":0},{"$f":"IF(OR(R$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>R$3,$H480/$G480,$H480-SUM($I480:Q480)))","v":0},{"$f":"IF(OR(S$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>S$3,$H480/$G480,$H480-SUM($I480:R480)))","v":0},{"$f":"IF(OR(T$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>T$3,$H480/$G480,$H480-SUM($I480:S480)))","v":0},{"$f":"IF(OR(U$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>U$3,$H480/$G480,$H480-SUM($I480:T480)))","v":0},{"$f":"IF(OR(V$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>V$3,$H480/$G480,$H480-SUM($I480:U480)))","v":0},{"$f":"IF(OR(W$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>W$3,$H480/$G480,$H480-SUM($I480:V480)))","v":0},{"$f":"IF(OR(X$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>X$3,$H480/$G480,$H480-SUM($I480:W480)))","v":0},{"$f":"IF(OR(Y$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>Y$3,$H480/$G480,$H480-SUM($I480:X480)))","v":0},{"$f":"IF(OR(Z$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>Z$3,$H480/$G480,$H480-SUM($I480:Y480)))","v":0},{"$f":"IF(OR(AA$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AA$3,$H480/$G480,$H480-SUM($I480:Z480)))","v":0},{"$f":"IF(OR(AB$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AB$3,$H480/$G480,$H480-SUM($I480:AA480)))","v":0},{"$f":"IF(OR(AC$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AC$3,$H480/$G480,$H480-SUM($I480:AB480)))","v":0},{"$f":"IF(OR(AD$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AD$3,$H480/$G480,$H480-SUM($I480:AC480)))","v":0},{"$f":"IF(OR(AE$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AE$3,$H480/$G480,$H480-SUM($I480:AD480)))","v":0},{"$f":"IF(OR(AF$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AF$3,$H480/$G480,$H480-SUM($I480:AE480)))","v":0},{"$f":"IF(OR(AG$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AG$3,$H480/$G480,$H480-SUM($I480:AF480)))","v":0},{"$f":"IF(OR(AH$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AH$3,$H480/$G480,$H480-SUM($I480:AG480)))","v":0},{"$f":"IF(OR(AI$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AI$3,$H480/$G480,$H480-SUM($I480:AH480)))","v":0},{"$f":"IF(OR(AJ$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AJ$3,$H480/$G480,$H480-SUM($I480:AI480)))","v":0},{"$f":"IF(OR(AK$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AK$3,$H480/$G480,$H480-SUM($I480:AJ480)))","v":0},{"$f":"IF(OR(AL$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AL$3,$H480/$G480,$H480-SUM($I480:AK480)))","v":0},{"$f":"IF(OR(AM$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AM$3,$H480/$G480,$H480-SUM($I480:AL480)))","v":0},{"$f":"IF(OR(AN$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AN$3,$H480/$G480,$H480-SUM($I480:AM480)))","v":0},{"$f":"IF(OR(AO$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AO$3,$H480/$G480,$H480-SUM($I480:AN480)))","v":0},{"$f":"IF(OR(AP$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AP$3,$H480/$G480,$H480-SUM($I480:AO480)))","v":0},{"$f":"IF(OR(AQ$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AQ$3,$H480/$G480,$H480-SUM($I480:AP480)))","v":0},{"$f":"IF(OR(AR$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AR$3,$H480/$G480,$H480-SUM($I480:AQ480)))","v":0},{"$f":"IF(OR(AS$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AS$3,$H480/$G480,$H480-SUM($I480:AR480)))","v":0},{"$f":"IF(OR(AT$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AT$3,$H480/$G480,$H480-SUM($I480:AS480)))","v":0},{"$f":"IF(OR(AU$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AU$3,$H480/$G480,$H480-SUM($I480:AT480)))","v":0},{"$f":"IF(OR(AV$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AV$3,$H480/$G480,$H480-SUM($I480:AU480)))","v":0},{"$f":"IF(OR(AW$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AW$3,$H480/$G480,$H480-SUM($I480:AV480)))","v":0},{"$f":"IF(OR(AX$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AX$3,$H480/$G480,$H480-SUM($I480:AW480)))","v":0},{"$f":"IF(OR(AY$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AY$3,$H480/$G480,$H480-SUM($I480:AX480)))","v":0},{"$f":"IF(OR(AZ$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>AZ$3,$H480/$G480,$H480-SUM($I480:AY480)))","v":0},{"$f":"IF(OR(BA$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BA$3,$H480/$G480,$H480-SUM($I480:AZ480)))","v":0},{"$f":"IF(OR(BB$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BB$3,$H480/$G480,$H480-SUM($I480:BA480)))","v":0},{"$f":"IF(OR(BC$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BC$3,$H480/$G480,$H480-SUM($I480:BB480)))","v":0},{"$f":"IF(OR(BD$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BD$3,$H480/$G480,$H480-SUM($I480:BC480)))","v":0},{"$f":"IF(OR(BE$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BE$3,$H480/$G480,$H480-SUM($I480:BD480)))","v":0},{"$f":"IF(OR(BF$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BF$3,$H480/$G480,$H480-SUM($I480:BE480)))","v":0},{"$f":"IF(OR(BG$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BG$3,$H480/$G480,$H480-SUM($I480:BF480)))","v":0},{"$f":"IF(OR(BH$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BH$3,$H480/$G480,$H480-SUM($I480:BG480)))","v":0},{"$f":"IF(OR(BI$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BI$3,$H480/$G480,$H480-SUM($I480:BH480)))","v":0},{"$f":"IF(OR(BJ$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BJ$3,$H480/$G480,$H480-SUM($I480:BI480)))","v":0},{"$f":"IF(OR(BK$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BK$3,$H480/$G480,$H480-SUM($I480:BJ480)))","v":0},{"$f":"IF(OR(BL$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BL$3,$H480/$G480,$H480-SUM($I480:BK480)))","v":0},{"$f":"IF(OR(BM$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BM$3,$H480/$G480,$H480-SUM($I480:BL480)))","v":0},{"$f":"IF(OR(BN$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BN$3,$H480/$G480,$H480-SUM($I480:BM480)))","v":0},{"$f":"IF(OR(BO$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BO$3,$H480/$G480,$H480-SUM($I480:BN480)))","v":0},{"$f":"IF(OR(BP$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BP$3,$H480/$G480,$H480-SUM($I480:BO480)))","v":0},{"$f":"IF(OR(BQ$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BQ$3,$H480/$G480,$H480-SUM($I480:BP480)))","v":0},{"$f":"IF(OR(BR$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BR$3,$H480/$G480,$H480-SUM($I480:BQ480)))","v":0},{"$f":"IF(OR(BS$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BS$3,$H480/$G480,$H480-SUM($I480:BR480)))","v":0},{"$f":"IF(OR(BT$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BT$3,$H480/$G480,$H480-SUM($I480:BS480)))","v":0},{"$f":"IF(OR(BU$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BU$3,$H480/$G480,$H480-SUM($I480:BT480)))","v":0},{"$f":"IF(OR(BV$3<=$D480,$G480=\"n/a\"),0,IF(SUM($D480,$G480)>BV$3,$H480/$G480,$H480-SUM($I480:BU480)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,10,{"$f":"AM451","v":0},null,{"$f":"IF(OR(J$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>J$3,$H481/$G481,$H481-SUM($I481:I481)))","v":0},{"$f":"IF(OR(K$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>K$3,$H481/$G481,$H481-SUM($I481:J481)))","v":0},{"$f":"IF(OR(L$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>L$3,$H481/$G481,$H481-SUM($I481:K481)))","v":0},{"$f":"IF(OR(M$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>M$3,$H481/$G481,$H481-SUM($I481:L481)))","v":0},{"$f":"IF(OR(N$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>N$3,$H481/$G481,$H481-SUM($I481:M481)))","v":0},{"$f":"IF(OR(O$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>O$3,$H481/$G481,$H481-SUM($I481:N481)))","v":0},{"$f":"IF(OR(P$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>P$3,$H481/$G481,$H481-SUM($I481:O481)))","v":0},{"$f":"IF(OR(Q$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>Q$3,$H481/$G481,$H481-SUM($I481:P481)))","v":0},{"$f":"IF(OR(R$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>R$3,$H481/$G481,$H481-SUM($I481:Q481)))","v":0},{"$f":"IF(OR(S$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>S$3,$H481/$G481,$H481-SUM($I481:R481)))","v":0},{"$f":"IF(OR(T$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>T$3,$H481/$G481,$H481-SUM($I481:S481)))","v":0},{"$f":"IF(OR(U$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>U$3,$H481/$G481,$H481-SUM($I481:T481)))","v":0},{"$f":"IF(OR(V$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>V$3,$H481/$G481,$H481-SUM($I481:U481)))","v":0},{"$f":"IF(OR(W$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>W$3,$H481/$G481,$H481-SUM($I481:V481)))","v":0},{"$f":"IF(OR(X$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>X$3,$H481/$G481,$H481-SUM($I481:W481)))","v":0},{"$f":"IF(OR(Y$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>Y$3,$H481/$G481,$H481-SUM($I481:X481)))","v":0},{"$f":"IF(OR(Z$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>Z$3,$H481/$G481,$H481-SUM($I481:Y481)))","v":0},{"$f":"IF(OR(AA$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AA$3,$H481/$G481,$H481-SUM($I481:Z481)))","v":0},{"$f":"IF(OR(AB$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AB$3,$H481/$G481,$H481-SUM($I481:AA481)))","v":0},{"$f":"IF(OR(AC$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AC$3,$H481/$G481,$H481-SUM($I481:AB481)))","v":0},{"$f":"IF(OR(AD$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AD$3,$H481/$G481,$H481-SUM($I481:AC481)))","v":0},{"$f":"IF(OR(AE$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AE$3,$H481/$G481,$H481-SUM($I481:AD481)))","v":0},{"$f":"IF(OR(AF$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AF$3,$H481/$G481,$H481-SUM($I481:AE481)))","v":0},{"$f":"IF(OR(AG$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AG$3,$H481/$G481,$H481-SUM($I481:AF481)))","v":0},{"$f":"IF(OR(AH$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AH$3,$H481/$G481,$H481-SUM($I481:AG481)))","v":0},{"$f":"IF(OR(AI$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AI$3,$H481/$G481,$H481-SUM($I481:AH481)))","v":0},{"$f":"IF(OR(AJ$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AJ$3,$H481/$G481,$H481-SUM($I481:AI481)))","v":0},{"$f":"IF(OR(AK$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AK$3,$H481/$G481,$H481-SUM($I481:AJ481)))","v":0},{"$f":"IF(OR(AL$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AL$3,$H481/$G481,$H481-SUM($I481:AK481)))","v":0},{"$f":"IF(OR(AM$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AM$3,$H481/$G481,$H481-SUM($I481:AL481)))","v":0},{"$f":"IF(OR(AN$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AN$3,$H481/$G481,$H481-SUM($I481:AM481)))","v":0},{"$f":"IF(OR(AO$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AO$3,$H481/$G481,$H481-SUM($I481:AN481)))","v":0},{"$f":"IF(OR(AP$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AP$3,$H481/$G481,$H481-SUM($I481:AO481)))","v":0},{"$f":"IF(OR(AQ$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AQ$3,$H481/$G481,$H481-SUM($I481:AP481)))","v":0},{"$f":"IF(OR(AR$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AR$3,$H481/$G481,$H481-SUM($I481:AQ481)))","v":0},{"$f":"IF(OR(AS$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AS$3,$H481/$G481,$H481-SUM($I481:AR481)))","v":0},{"$f":"IF(OR(AT$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AT$3,$H481/$G481,$H481-SUM($I481:AS481)))","v":0},{"$f":"IF(OR(AU$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AU$3,$H481/$G481,$H481-SUM($I481:AT481)))","v":0},{"$f":"IF(OR(AV$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AV$3,$H481/$G481,$H481-SUM($I481:AU481)))","v":0},{"$f":"IF(OR(AW$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AW$3,$H481/$G481,$H481-SUM($I481:AV481)))","v":0},{"$f":"IF(OR(AX$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AX$3,$H481/$G481,$H481-SUM($I481:AW481)))","v":0},{"$f":"IF(OR(AY$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AY$3,$H481/$G481,$H481-SUM($I481:AX481)))","v":0},{"$f":"IF(OR(AZ$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>AZ$3,$H481/$G481,$H481-SUM($I481:AY481)))","v":0},{"$f":"IF(OR(BA$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BA$3,$H481/$G481,$H481-SUM($I481:AZ481)))","v":0},{"$f":"IF(OR(BB$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BB$3,$H481/$G481,$H481-SUM($I481:BA481)))","v":0},{"$f":"IF(OR(BC$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BC$3,$H481/$G481,$H481-SUM($I481:BB481)))","v":0},{"$f":"IF(OR(BD$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BD$3,$H481/$G481,$H481-SUM($I481:BC481)))","v":0},{"$f":"IF(OR(BE$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BE$3,$H481/$G481,$H481-SUM($I481:BD481)))","v":0},{"$f":"IF(OR(BF$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BF$3,$H481/$G481,$H481-SUM($I481:BE481)))","v":0},{"$f":"IF(OR(BG$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BG$3,$H481/$G481,$H481-SUM($I481:BF481)))","v":0},{"$f":"IF(OR(BH$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BH$3,$H481/$G481,$H481-SUM($I481:BG481)))","v":0},{"$f":"IF(OR(BI$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BI$3,$H481/$G481,$H481-SUM($I481:BH481)))","v":0},{"$f":"IF(OR(BJ$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BJ$3,$H481/$G481,$H481-SUM($I481:BI481)))","v":0},{"$f":"IF(OR(BK$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BK$3,$H481/$G481,$H481-SUM($I481:BJ481)))","v":0},{"$f":"IF(OR(BL$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BL$3,$H481/$G481,$H481-SUM($I481:BK481)))","v":0},{"$f":"IF(OR(BM$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BM$3,$H481/$G481,$H481-SUM($I481:BL481)))","v":0},{"$f":"IF(OR(BN$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BN$3,$H481/$G481,$H481-SUM($I481:BM481)))","v":0},{"$f":"IF(OR(BO$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BO$3,$H481/$G481,$H481-SUM($I481:BN481)))","v":0},{"$f":"IF(OR(BP$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BP$3,$H481/$G481,$H481-SUM($I481:BO481)))","v":0},{"$f":"IF(OR(BQ$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BQ$3,$H481/$G481,$H481-SUM($I481:BP481)))","v":0},{"$f":"IF(OR(BR$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BR$3,$H481/$G481,$H481-SUM($I481:BQ481)))","v":0},{"$f":"IF(OR(BS$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BS$3,$H481/$G481,$H481-SUM($I481:BR481)))","v":0},{"$f":"IF(OR(BT$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BT$3,$H481/$G481,$H481-SUM($I481:BS481)))","v":0},{"$f":"IF(OR(BU$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BU$3,$H481/$G481,$H481-SUM($I481:BT481)))","v":0},{"$f":"IF(OR(BV$3<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481)>BV$3,$H481/$G481,$H481-SUM($I481:BU481)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J443,J448:J449,J452:J481)","v":0},0,0,0,0,0,0.23966482618007806,0.78515455249282251,1.3872289121571075,1.9573539110015818,2.5119629342471947,2.5119629342471947,2.5119629342471947,2.5119629342471947,2.5119629342471947,2.5119629342471947,2.2722981080671163,1.7268083817543722,1.1247340220900865,0.55460902324561356,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP443,AP448:AP449,AP452:AP481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J451-SUM(J452:J481)+I484","v":0},{"$f":"K451-SUM(K452:K481)+J484","v":0},{"$f":"L451-SUM(L452:L481)+K484","v":0},{"$f":"M451-SUM(M452:M481)+L484","v":0},{"$f":"N451-SUM(N452:N481)+M484","v":0},{"$f":"O451-SUM(O452:O481)+N484","v":2.3966482618007805},{"$f":"P451-SUM(P452:P481)+O484","v":7.6118806987481467},{"$f":"Q451-SUM(Q452:Q481)+P484","v":12.847469742898173},{"$f":"R451-SUM(R452:R481)+Q484","v":17.161490819185808},{"$f":"S451-SUM(S452:S481)+R484","v":20.750227140640355},{"$f":"T451-SUM(T452:T481)+S484","v":18.238264206393161},{"$f":"U451-SUM(U452:U481)+T484","v":15.726301272145967},{"$f":"V451-SUM(V452:V481)+U484","v":13.214338337898774},{"$f":"W451-SUM(W452:W481)+V484","v":10.70237540365158},{"$f":"X451-SUM(X452:X481)+W484","v":8.1904124694043858},{"$f":"Y451-SUM(Y452:Y481)+X484","v":5.6784495351571911},{"$f":"Z451-SUM(Z452:Z481)+Y484","v":3.4061514270900748},{"$f":"AA451-SUM(AA452:AA481)+Z484","v":1.6793430453357026},{"$f":"AB451-SUM(AB452:AB481)+AA484","v":0.55460902324561601},{"$f":"AC451-SUM(AC452:AC481)+AB484","v":2.4424906541753444E-15},{"$f":"AD451-SUM(AD452:AD481)+AC484","v":2.4424906541753444E-15},{"$f":"AE451-SUM(AE452:AE481)+AD484","v":2.4424906541753444E-15},{"$f":"AF451-SUM(AF452:AF481)+AE484","v":2.4424906541753444E-15},{"$f":"AG451-SUM(AG452:AG481)+AF484","v":2.4424906541753444E-15},{"$f":"AH451-SUM(AH452:AH481)+AG484","v":2.4424906541753444E-15},{"$f":"AI451-SUM(AI452:AI481)+AH484","v":2.4424906541753444E-15},{"$f":"AJ451-SUM(AJ452:AJ481)+AI484","v":2.4424906541753444E-15},{"$f":"AK451-SUM(AK452:AK481)+AJ484","v":2.4424906541753444E-15},{"$f":"AL451-SUM(AL452:AL481)+AK484","v":2.4424906541753444E-15},{"$f":"AM451-SUM(AM452:AM481)+AL484","v":2.4424906541753444E-15},{"$f":"AN451-SUM(AN452:AN481)+AM484","v":2.4424906541753444E-15},{"$f":"AO451-SUM(AO452:AO481)+AN484","v":2.4424906541753444E-15},{"$f":"AP451-SUM(AP452:AP481)+AO484","v":2.4424906541753444E-15},{"$f":"AQ451-SUM(AQ452:AQ481)+AP484","v":2.4424906541753444E-15},{"$f":"AR451-SUM(AR452:AR481)+AQ484","v":2.4424906541753444E-15},{"$f":"AS451-SUM(AS452:AS481)+AR484","v":2.4424906541753444E-15},{"$f":"AT451-SUM(AT452:AT481)+AS484","v":2.4424906541753444E-15},{"$f":"AU451-SUM(AU452:AU481)+AT484","v":2.4424906541753444E-15},{"$f":"AV451-SUM(AV452:AV481)+AU484","v":2.4424906541753444E-15},{"$f":"AW451-SUM(AW452:AW481)+AV484","v":2.4424906541753444E-15},{"$f":"AX451-SUM(AX452:AX481)+AW484","v":2.4424906541753444E-15},{"$f":"AY451-SUM(AY452:AY481)+AX484","v":2.4424906541753444E-15},{"$f":"AZ451-SUM(AZ452:AZ481)+AY484","v":2.4424906541753444E-15},{"$f":"BA451-SUM(BA452:BA481)+AZ484","v":2.4424906541753444E-15},{"$f":"BB451-SUM(BB452:BB481)+BA484","v":2.4424906541753444E-15},{"$f":"BC451-SUM(BC452:BC481)+BB484","v":2.4424906541753444E-15},{"$f":"BD451-SUM(BD452:BD481)+BC484","v":2.4424906541753444E-15},{"$f":"BE451-SUM(BE452:BE481)+BD484","v":2.4424906541753444E-15},{"$f":"BF451-SUM(BF452:BF481)+BE484","v":2.4424906541753444E-15},{"$f":"BG451-SUM(BG452:BG481)+BF484","v":2.4424906541753444E-15},{"$f":"BH451-SUM(BH452:BH481)+BG484","v":2.4424906541753444E-15},{"$f":"BI451-SUM(BI452:BI481)+BH484","v":2.4424906541753444E-15},{"$f":"BJ451-SUM(BJ452:BJ481)+BI484","v":2.4424906541753444E-15},{"$f":"BK451-SUM(BK452:BK481)+BJ484","v":2.4424906541753444E-15},{"$f":"BL451-SUM(BL452:BL481)+BK484","v":2.4424906541753444E-15},{"$f":"BM451-SUM(BM452:BM481)+BL484","v":2.4424906541753444E-15},{"$f":"BN451-SUM(BN452:BN481)+BM484","v":2.4424906541753444E-15},{"$f":"BO451-SUM(BO452:BO481)+BN484","v":2.4424906541753444E-15},{"$f":"BP451-SUM(BP452:BP481)+BO484","v":2.4424906541753444E-15},{"$f":"BQ451-SUM(BQ452:BQ481)+BP484","v":2.4424906541753444E-15},{"$f":"BR451-SUM(BR452:BR481)+BQ484","v":2.4424906541753444E-15},{"$f":"BS451-SUM(BS452:BS481)+BR484","v":2.4424906541753444E-15},{"$f":"BT451-SUM(BT452:BT481)+BS484","v":2.4424906541753444E-15},{"$f":"BU451-SUM(BU452:BU481)+BT484","v":2.4424906541753444E-15},{"$f":"BV451-SUM(BV452:BV481)+BU484","v":2.4424906541753444E-15}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B440","v":"Total Closing RAB - Vehicles - 10 years"},"$m Real 2010",null,null,null,null,{"$f":"J484+J444","v":0},{"$f":"K484+K444","v":0},0,0,0,2.3966482618007805,7.6118806987481467,12.847469742898173,17.161490819185808,20.750227140640355,18.238264206393161,15.726301272145967,13.214338337898774,10.70237540365158,8.1904124694043858,5.6784495351571911,3.4061514270900748,1.6793430453357026,0.55460902324561601,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,{"$f":"BR484+BR444","v":2.4424906541753444E-15},{"$f":"BS484+BS444","v":2.4424906541753444E-15},{"$f":"BT484+BT444","v":2.4424906541753444E-15},{"$f":"BU484+BU444","v":2.4424906541753444E-15},{"$f":"BV484+BV444","v":2.4424906541753444E-15}]
[]
[11,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A487))","v":"Light Vehicles"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I487+1","v":2011},{"$f":"J487+1","v":2012},{"$f":"K487+1","v":2013},{"$f":"L487+1","v":2014},{"$f":"M487+1","v":2015},{"$f":"N487+1","v":2016},{"$f":"O487+1","v":2017},{"$f":"P487+1","v":2018},{"$f":"Q487+1","v":2019},{"$f":"R487+1","v":2020},{"$f":"S487+1","v":2021},{"$f":"T487+1","v":2022},{"$f":"U487+1","v":2023},{"$f":"V487+1","v":2024},{"$f":"W487+1","v":2025},{"$f":"X487+1","v":2026},{"$f":"Y487+1","v":2027},{"$f":"Z487+1","v":2028},{"$f":"AA487+1","v":2029},{"$f":"AB487+1","v":2030},{"$f":"AC487+1","v":2031},{"$f":"AD487+1","v":2032},{"$f":"AE487+1","v":2033},{"$f":"AF487+1","v":2034},{"$f":"AG487+1","v":2035},{"$f":"AH487+1","v":2036},{"$f":"AI487+1","v":2037},{"$f":"AJ487+1","v":2038},{"$f":"AK487+1","v":2039},{"$f":"AL487+1","v":2040},{"$f":"AM487+1","v":2041},{"$f":"AN487+1","v":2042},{"$f":"AO487+1","v":2043},{"$f":"AP487+1","v":2044},{"$f":"AQ487+1","v":2045},{"$f":"AR487+1","v":2046},{"$f":"AS487+1","v":2047},{"$f":"AT487+1","v":2048},{"$f":"AU487+1","v":2049},{"$f":"AV487+1","v":2050},{"$f":"AW487+1","v":2051},{"$f":"AX487+1","v":2052},{"$f":"AY487+1","v":2053},{"$f":"AZ487+1","v":2054},{"$f":"BA487+1","v":2055},{"$f":"BB487+1","v":2056},{"$f":"BC487+1","v":2057},{"$f":"BD487+1","v":2058},{"$f":"BE487+1","v":2059},{"$f":"BF487+1","v":2060},{"$f":"BG487+1","v":2061},{"$f":"BH487+1","v":2062},{"$f":"BI487+1","v":2063},{"$f":"BJ487+1","v":2064},{"$f":"BK487+1","v":2065},{"$f":"BL487+1","v":2066},{"$f":"BM487+1","v":2067},{"$f":"BN487+1","v":2068},{"$f":"BO487+1","v":2069},{"$f":"BP487+1","v":2070},{"$f":"BQ487+1","v":2071},{"$f":"BR487+1","v":2072},{"$f":"BS487+1","v":2073},{"$f":"BT487+1","v":2074},{"$f":"BU487+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A487)","v":7.1400740974965409},null,null,{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:I490))),(MAX($I491/$G490, $I491-SUM($I490:I490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:J490))),(MAX($I491/$G490, $I491-SUM($I490:J490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:K490))),(MAX($I491/$G490, $I491-SUM($I490:K490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:L490))),(MAX($I491/$G490, $I491-SUM($I490:L490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:M490))),(MAX($I491/$G490, $I491-SUM($I490:M490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:N490))),(MAX($I491/$G490, $I491-SUM($I490:N490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:O490))),(MAX($I491/$G490, $I491-SUM($I490:O490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:P490))),(MAX($I491/$G490, $I491-SUM($I490:P490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:Q490))),(MAX($I491/$G490, $I491-SUM($I490:Q490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:R490))),(MAX($I491/$G490, $I491-SUM($I490:R490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:S490))),(MAX($I491/$G490, $I491-SUM($I490:S490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:T490))),(MAX($I491/$G490, $I491-SUM($I490:T490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:U490))),(MAX($I491/$G490, $I491-SUM($I490:U490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:V490))),(MAX($I491/$G490, $I491-SUM($I490:V490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:W490))),(MAX($I491/$G490, $I491-SUM($I490:W490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:X490))),(MAX($I491/$G490, $I491-SUM($I490:X490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:Y490))),(MAX($I491/$G490, $I491-SUM($I490:Y490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:Z490))),(MAX($I491/$G490, $I491-SUM($I490:Z490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AA490))),(MAX($I491/$G490, $I491-SUM($I490:AA490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AB490))),(MAX($I491/$G490, $I491-SUM($I490:AB490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AC490))),(MAX($I491/$G490, $I491-SUM($I490:AC490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AD490))),(MAX($I491/$G490, $I491-SUM($I490:AD490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AE490))),(MAX($I491/$G490, $I491-SUM($I490:AE490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AF490))),(MAX($I491/$G490, $I491-SUM($I490:AF490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AG490))),(MAX($I491/$G490, $I491-SUM($I490:AG490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AH490))),(MAX($I491/$G490, $I491-SUM($I490:AH490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AI490))),(MAX($I491/$G490, $I491-SUM($I490:AI490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AJ490))),(MAX($I491/$G490, $I491-SUM($I490:AJ490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AK490))),(MAX($I491/$G490, $I491-SUM($I490:AK490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AL490))),(MAX($I491/$G490, $I491-SUM($I490:AL490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AM490))),(MAX($I491/$G490, $I491-SUM($I490:AM490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AN490))),(MAX($I491/$G490, $I491-SUM($I490:AN490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AO490))),(MAX($I491/$G490, $I491-SUM($I490:AO490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AP490))),(MAX($I491/$G490, $I491-SUM($I490:AP490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AQ490))),(MAX($I491/$G490, $I491-SUM($I490:AQ490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AR490))),(MAX($I491/$G490, $I491-SUM($I490:AR490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AS490))),(MAX($I491/$G490, $I491-SUM($I490:AS490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AT490))),(MAX($I491/$G490, $I491-SUM($I490:AT490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AU490))),(MAX($I491/$G490, $I491-SUM($I490:AU490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AV490))),(MAX($I491/$G490, $I491-SUM($I490:AV490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AW490))),(MAX($I491/$G490, $I491-SUM($I490:AW490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AX490))),(MAX($I491/$G490, $I491-SUM($I490:AX490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AY490))),(MAX($I491/$G490, $I491-SUM($I490:AY490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:AZ490))),(MAX($I491/$G490, $I491-SUM($I490:AZ490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BA490))),(MAX($I491/$G490, $I491-SUM($I490:BA490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BB490))),(MAX($I491/$G490, $I491-SUM($I490:BB490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BC490))),(MAX($I491/$G490, $I491-SUM($I490:BC490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BD490))),(MAX($I491/$G490, $I491-SUM($I490:BD490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BE490))),(MAX($I491/$G490, $I491-SUM($I490:BE490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BF490))),(MAX($I491/$G490, $I491-SUM($I490:BF490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BG490))),(MAX($I491/$G490, $I491-SUM($I490:BG490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BH490))),(MAX($I491/$G490, $I491-SUM($I490:BH490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BI490))),(MAX($I491/$G490, $I491-SUM($I490:BI490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BJ490))),(MAX($I491/$G490, $I491-SUM($I490:BJ490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BK490))),(MAX($I491/$G490, $I491-SUM($I490:BK490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BL490))),(MAX($I491/$G490, $I491-SUM($I490:BL490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BM490))),(MAX($I491/$G490, $I491-SUM($I490:BM490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BN490))),(MAX($I491/$G490, $I491-SUM($I490:BN490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BO490))),(MAX($I491/$G490, $I491-SUM($I490:BO490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BP490))),(MAX($I491/$G490, $I491-SUM($I490:BP490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BQ490))),(MAX($I491/$G490, $I491-SUM($I490:BQ490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BR490))),(MAX($I491/$G490, $I491-SUM($I490:BR490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BS490))),(MAX($I491/$G490, $I491-SUM($I490:BS490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BT490))),(MAX($I491/$G490, $I491-SUM($I490:BT490)))))","v":0},{"$f":"IF(OR($G490=0,$G490=\"n/a\"),0,IF($I491>0,(MIN($I491/$G490, $I491-SUM($I490:BU490))),(MAX($I491/$G490, $I491-SUM($I490:BU490)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A487)","v":0},{"$f":"I491-J490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO491-AP490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU491-BV490","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B487,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":0},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B487,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":-0.19797101184448598}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G499","v":5},{"$f":"N494","v":0},null,null,null,null,null,null,{"$f":"IF($G495=\"n/a\",0,IF(O$3-$N$3>$G495-5,$H495-SUM($J495:N495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(P$3-$N$3>$G495-5,$H495-SUM($J495:O495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(Q$3-$N$3>$G495-5,$H495-SUM($J495:P495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(R$3-$N$3>$G495-5,$H495-SUM($J495:Q495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(S$3-$N$3>$G495-5,$H495-SUM($J495:R495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(T$3-$N$3>$G495-5,$H495-SUM($J495:S495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(U$3-$N$3>$G495-5,$H495-SUM($J495:T495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(V$3-$N$3>$G495-5,$H495-SUM($J495:U495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(W$3-$N$3>$G495-5,$H495-SUM($J495:V495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(X$3-$N$3>$G495-5,$H495-SUM($J495:W495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(Y$3-$N$3>$G495-5,$H495-SUM($J495:X495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(Z$3-$N$3>$G495-5,$H495-SUM($J495:Y495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AA$3-$N$3>$G495-5,$H495-SUM($J495:Z495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AB$3-$N$3>$G495-5,$H495-SUM($J495:AA495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AC$3-$N$3>$G495-5,$H495-SUM($J495:AB495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AD$3-$N$3>$G495-5,$H495-SUM($J495:AC495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AE$3-$N$3>$G495-5,$H495-SUM($J495:AD495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AF$3-$N$3>$G495-5,$H495-SUM($J495:AE495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AG$3-$N$3>$G495-5,$H495-SUM($J495:AF495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AH$3-$N$3>$G495-5,$H495-SUM($J495:AG495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AI$3-$N$3>$G495-5,$H495-SUM($J495:AH495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AJ$3-$N$3>$G495-5,$H495-SUM($J495:AI495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AK$3-$N$3>$G495-5,$H495-SUM($J495:AJ495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AL$3-$N$3>$G495-5,$H495-SUM($J495:AK495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AM$3-$N$3>$G495-5,$H495-SUM($J495:AL495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AN$3-$N$3>$G495-5,$H495-SUM($J495:AM495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AO$3-$N$3>$G495-5,$H495-SUM($J495:AN495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AP$3-$N$3>$G495-5,$H495-SUM($J495:AO495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AQ$3-$N$3>$G495-5,$H495-SUM($J495:AP495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AR$3-$N$3>$G495-5,$H495-SUM($J495:AQ495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AS$3-$N$3>$G495-5,$H495-SUM($J495:AR495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AT$3-$N$3>$G495-5,$H495-SUM($J495:AS495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AU$3-$N$3>$G495-5,$H495-SUM($J495:AT495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AV$3-$N$3>$G495-5,$H495-SUM($J495:AU495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AW$3-$N$3>$G495-5,$H495-SUM($J495:AV495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AX$3-$N$3>$G495-5,$H495-SUM($J495:AW495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AY$3-$N$3>$G495-5,$H495-SUM($J495:AX495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(AZ$3-$N$3>$G495-5,$H495-SUM($J495:AY495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BA$3-$N$3>$G495-5,$H495-SUM($J495:AZ495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BB$3-$N$3>$G495-5,$H495-SUM($J495:BA495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BC$3-$N$3>$G495-5,$H495-SUM($J495:BB495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BD$3-$N$3>$G495-5,$H495-SUM($J495:BC495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BE$3-$N$3>$G495-5,$H495-SUM($J495:BD495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BF$3-$N$3>$G495-5,$H495-SUM($J495:BE495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BG$3-$N$3>$G495-5,$H495-SUM($J495:BF495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BH$3-$N$3>$G495-5,$H495-SUM($J495:BG495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BI$3-$N$3>$G495-5,$H495-SUM($J495:BH495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BJ$3-$N$3>$G495-5,$H495-SUM($J495:BI495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BK$3-$N$3>$G495-5,$H495-SUM($J495:BJ495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BL$3-$N$3>$G495-5,$H495-SUM($J495:BK495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BM$3-$N$3>$G495-5,$H495-SUM($J495:BL495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BN$3-$N$3>$G495-5,$H495-SUM($J495:BM495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BO$3-$N$3>$G495-5,$H495-SUM($J495:BN495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BP$3-$N$3>$G495-5,$H495-SUM($J495:BO495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BQ$3-$N$3>$G495-5,$H495-SUM($J495:BP495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BR$3-$N$3>$G495-5,$H495-SUM($J495:BQ495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BS$3-$N$3>$G495-5,$H495-SUM($J495:BR495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BT$3-$N$3>$G495-5,$H495-SUM($J495:BS495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BU$3-$N$3>$G495-5,$H495-SUM($J495:BT495),$H495/($G495-5)))","v":0},{"$f":"IF($G495=\"n/a\",0,IF(BV$3-$N$3>$G495-5,$H495-SUM($J495:BU495),$H495/($G495-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G504","v":5},{"$f":"S494","v":-0.19797101184448598},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G496=\"n/a\",0,IF(T$3-$S$3>$G496-5,$H496-SUM($J496:S496),$H496/($G496-5)))","v":-0.19797101184448598},{"$f":"IF($G496=\"n/a\",0,IF(U$3-$S$3>$G496-5,$H496-SUM($J496:T496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(V$3-$S$3>$G496-5,$H496-SUM($J496:U496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(W$3-$S$3>$G496-5,$H496-SUM($J496:V496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(X$3-$S$3>$G496-5,$H496-SUM($J496:W496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(Y$3-$S$3>$G496-5,$H496-SUM($J496:X496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(Z$3-$S$3>$G496-5,$H496-SUM($J496:Y496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AA$3-$S$3>$G496-5,$H496-SUM($J496:Z496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AB$3-$S$3>$G496-5,$H496-SUM($J496:AA496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AC$3-$S$3>$G496-5,$H496-SUM($J496:AB496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AD$3-$S$3>$G496-5,$H496-SUM($J496:AC496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AE$3-$S$3>$G496-5,$H496-SUM($J496:AD496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AF$3-$S$3>$G496-5,$H496-SUM($J496:AE496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AG$3-$S$3>$G496-5,$H496-SUM($J496:AF496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AH$3-$S$3>$G496-5,$H496-SUM($J496:AG496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AI$3-$S$3>$G496-5,$H496-SUM($J496:AH496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AJ$3-$S$3>$G496-5,$H496-SUM($J496:AI496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AK$3-$S$3>$G496-5,$H496-SUM($J496:AJ496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AL$3-$S$3>$G496-5,$H496-SUM($J496:AK496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AM$3-$S$3>$G496-5,$H496-SUM($J496:AL496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AN$3-$S$3>$G496-5,$H496-SUM($J496:AM496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AO$3-$S$3>$G496-5,$H496-SUM($J496:AN496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AP$3-$S$3>$G496-5,$H496-SUM($J496:AO496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AQ$3-$S$3>$G496-5,$H496-SUM($J496:AP496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AR$3-$S$3>$G496-5,$H496-SUM($J496:AQ496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AS$3-$S$3>$G496-5,$H496-SUM($J496:AR496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AT$3-$S$3>$G496-5,$H496-SUM($J496:AS496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AU$3-$S$3>$G496-5,$H496-SUM($J496:AT496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AV$3-$S$3>$G496-5,$H496-SUM($J496:AU496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AW$3-$S$3>$G496-5,$H496-SUM($J496:AV496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AX$3-$S$3>$G496-5,$H496-SUM($J496:AW496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AY$3-$S$3>$G496-5,$H496-SUM($J496:AX496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(AZ$3-$S$3>$G496-5,$H496-SUM($J496:AY496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BA$3-$S$3>$G496-5,$H496-SUM($J496:AZ496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BB$3-$S$3>$G496-5,$H496-SUM($J496:BA496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BC$3-$S$3>$G496-5,$H496-SUM($J496:BB496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BD$3-$S$3>$G496-5,$H496-SUM($J496:BC496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BE$3-$S$3>$G496-5,$H496-SUM($J496:BD496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BF$3-$S$3>$G496-5,$H496-SUM($J496:BE496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BG$3-$S$3>$G496-5,$H496-SUM($J496:BF496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BH$3-$S$3>$G496-5,$H496-SUM($J496:BG496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BI$3-$S$3>$G496-5,$H496-SUM($J496:BH496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BJ$3-$S$3>$G496-5,$H496-SUM($J496:BI496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BK$3-$S$3>$G496-5,$H496-SUM($J496:BJ496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BL$3-$S$3>$G496-5,$H496-SUM($J496:BK496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BM$3-$S$3>$G496-5,$H496-SUM($J496:BL496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BN$3-$S$3>$G496-5,$H496-SUM($J496:BM496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BO$3-$S$3>$G496-5,$H496-SUM($J496:BN496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BP$3-$S$3>$G496-5,$H496-SUM($J496:BO496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BQ$3-$S$3>$G496-5,$H496-SUM($J496:BP496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BR$3-$S$3>$G496-5,$H496-SUM($J496:BQ496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BS$3-$S$3>$G496-5,$H496-SUM($J496:BR496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BT$3-$S$3>$G496-5,$H496-SUM($J496:BS496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BU$3-$S$3>$G496-5,$H496-SUM($J496:BT496),$H496/($G496-5)))","v":0},{"$f":"IF($G496=\"n/a\",0,IF(BV$3-$S$3>$G496-5,$H496-SUM($J496:BU496),$H496/($G496-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW499:$BW528)=COUNTIF($BW499:$BW528,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":9.0447997280339152},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":3.3889592984225176},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":4.5851497427943304},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":4.487431637202711},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":4.2026309648168709},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":4.5981401677947336},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":3.2622811921571051},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":6.0063678506632803},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":6.4768170884063565},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":6.2980589983933317},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B487,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A487)","v":5},{"$f":"J498","v":9.0447997280339152},null,{"$f":"IF(OR(J$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>J$3,$H499/$G499,$H499-SUM($I499:I499)))","v":0},{"$f":"IF(OR(K$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>K$3,$H499/$G499,$H499-SUM($I499:J499)))","v":1.8089599456067831},{"$f":"IF(OR(L$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>L$3,$H499/$G499,$H499-SUM($I499:K499)))","v":1.8089599456067831},{"$f":"IF(OR(M$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>M$3,$H499/$G499,$H499-SUM($I499:L499)))","v":1.8089599456067831},{"$f":"IF(OR(N$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>N$3,$H499/$G499,$H499-SUM($I499:M499)))","v":1.8089599456067831},{"$f":"IF(OR(O$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>O$3,$H499/$G499,$H499-SUM($I499:N499)))","v":1.8089599456067829},{"$f":"IF(OR(P$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>P$3,$H499/$G499,$H499-SUM($I499:O499)))","v":0},{"$f":"IF(OR(Q$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Q$3,$H499/$G499,$H499-SUM($I499:P499)))","v":0},{"$f":"IF(OR(R$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>R$3,$H499/$G499,$H499-SUM($I499:Q499)))","v":0},{"$f":"IF(OR(S$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>S$3,$H499/$G499,$H499-SUM($I499:R499)))","v":0},{"$f":"IF(OR(T$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>T$3,$H499/$G499,$H499-SUM($I499:S499)))","v":0},{"$f":"IF(OR(U$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>U$3,$H499/$G499,$H499-SUM($I499:T499)))","v":0},{"$f":"IF(OR(V$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>V$3,$H499/$G499,$H499-SUM($I499:U499)))","v":0},{"$f":"IF(OR(W$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>W$3,$H499/$G499,$H499-SUM($I499:V499)))","v":0},{"$f":"IF(OR(X$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>X$3,$H499/$G499,$H499-SUM($I499:W499)))","v":0},{"$f":"IF(OR(Y$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Y$3,$H499/$G499,$H499-SUM($I499:X499)))","v":0},{"$f":"IF(OR(Z$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Z$3,$H499/$G499,$H499-SUM($I499:Y499)))","v":0},{"$f":"IF(OR(AA$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AA$3,$H499/$G499,$H499-SUM($I499:Z499)))","v":0},{"$f":"IF(OR(AB$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AB$3,$H499/$G499,$H499-SUM($I499:AA499)))","v":0},{"$f":"IF(OR(AC$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AC$3,$H499/$G499,$H499-SUM($I499:AB499)))","v":0},{"$f":"IF(OR(AD$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AD$3,$H499/$G499,$H499-SUM($I499:AC499)))","v":0},{"$f":"IF(OR(AE$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AE$3,$H499/$G499,$H499-SUM($I499:AD499)))","v":0},{"$f":"IF(OR(AF$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AF$3,$H499/$G499,$H499-SUM($I499:AE499)))","v":0},{"$f":"IF(OR(AG$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AG$3,$H499/$G499,$H499-SUM($I499:AF499)))","v":0},{"$f":"IF(OR(AH$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AH$3,$H499/$G499,$H499-SUM($I499:AG499)))","v":0},{"$f":"IF(OR(AI$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AI$3,$H499/$G499,$H499-SUM($I499:AH499)))","v":0},{"$f":"IF(OR(AJ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AJ$3,$H499/$G499,$H499-SUM($I499:AI499)))","v":0},{"$f":"IF(OR(AK$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AK$3,$H499/$G499,$H499-SUM($I499:AJ499)))","v":0},{"$f":"IF(OR(AL$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AL$3,$H499/$G499,$H499-SUM($I499:AK499)))","v":0},{"$f":"IF(OR(AM$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AM$3,$H499/$G499,$H499-SUM($I499:AL499)))","v":0},{"$f":"IF(OR(AN$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AN$3,$H499/$G499,$H499-SUM($I499:AM499)))","v":0},{"$f":"IF(OR(AO$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AO$3,$H499/$G499,$H499-SUM($I499:AN499)))","v":0},{"$f":"IF(OR(AP$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AP$3,$H499/$G499,$H499-SUM($I499:AO499)))","v":0},{"$f":"IF(OR(AQ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AQ$3,$H499/$G499,$H499-SUM($I499:AP499)))","v":0},{"$f":"IF(OR(AR$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AR$3,$H499/$G499,$H499-SUM($I499:AQ499)))","v":0},{"$f":"IF(OR(AS$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AS$3,$H499/$G499,$H499-SUM($I499:AR499)))","v":0},{"$f":"IF(OR(AT$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AT$3,$H499/$G499,$H499-SUM($I499:AS499)))","v":0},{"$f":"IF(OR(AU$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AU$3,$H499/$G499,$H499-SUM($I499:AT499)))","v":0},{"$f":"IF(OR(AV$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AV$3,$H499/$G499,$H499-SUM($I499:AU499)))","v":0},{"$f":"IF(OR(AW$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AW$3,$H499/$G499,$H499-SUM($I499:AV499)))","v":0},{"$f":"IF(OR(AX$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AX$3,$H499/$G499,$H499-SUM($I499:AW499)))","v":0},{"$f":"IF(OR(AY$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AY$3,$H499/$G499,$H499-SUM($I499:AX499)))","v":0},{"$f":"IF(OR(AZ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AZ$3,$H499/$G499,$H499-SUM($I499:AY499)))","v":0},{"$f":"IF(OR(BA$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BA$3,$H499/$G499,$H499-SUM($I499:AZ499)))","v":0},{"$f":"IF(OR(BB$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BB$3,$H499/$G499,$H499-SUM($I499:BA499)))","v":0},{"$f":"IF(OR(BC$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BC$3,$H499/$G499,$H499-SUM($I499:BB499)))","v":0},{"$f":"IF(OR(BD$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BD$3,$H499/$G499,$H499-SUM($I499:BC499)))","v":0},{"$f":"IF(OR(BE$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BE$3,$H499/$G499,$H499-SUM($I499:BD499)))","v":0},{"$f":"IF(OR(BF$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BF$3,$H499/$G499,$H499-SUM($I499:BE499)))","v":0},{"$f":"IF(OR(BG$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BG$3,$H499/$G499,$H499-SUM($I499:BF499)))","v":0},{"$f":"IF(OR(BH$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BH$3,$H499/$G499,$H499-SUM($I499:BG499)))","v":0},{"$f":"IF(OR(BI$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BI$3,$H499/$G499,$H499-SUM($I499:BH499)))","v":0},{"$f":"IF(OR(BJ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BJ$3,$H499/$G499,$H499-SUM($I499:BI499)))","v":0},{"$f":"IF(OR(BK$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BK$3,$H499/$G499,$H499-SUM($I499:BJ499)))","v":0},{"$f":"IF(OR(BL$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BL$3,$H499/$G499,$H499-SUM($I499:BK499)))","v":0},{"$f":"IF(OR(BM$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BM$3,$H499/$G499,$H499-SUM($I499:BL499)))","v":0},{"$f":"IF(OR(BN$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BN$3,$H499/$G499,$H499-SUM($I499:BM499)))","v":0},{"$f":"IF(OR(BO$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BO$3,$H499/$G499,$H499-SUM($I499:BN499)))","v":0},{"$f":"IF(OR(BP$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BP$3,$H499/$G499,$H499-SUM($I499:BO499)))","v":0},{"$f":"IF(OR(BQ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BQ$3,$H499/$G499,$H499-SUM($I499:BP499)))","v":0},{"$f":"IF(OR(BR$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BR$3,$H499/$G499,$H499-SUM($I499:BQ499)))","v":0},{"$f":"IF(OR(BS$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BS$3,$H499/$G499,$H499-SUM($I499:BR499)))","v":0},{"$f":"IF(OR(BT$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BT$3,$H499/$G499,$H499-SUM($I499:BS499)))","v":0},{"$f":"IF(OR(BU$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BU$3,$H499/$G499,$H499-SUM($I499:BT499)))","v":0},{"$f":"IF(OR(BV$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BV$3,$H499/$G499,$H499-SUM($I499:BU499)))","v":0},{"$f":"IF(OR(ROUND(H499-SUM($J499:$BV499),2)=0,G499=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D499+1","v":2012},"$m Real 2010",null,{"$f":"G499","v":5},{"$f":"K498","v":3.3889592984225176},null,{"$f":"IF(OR(J$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>J$3,$H500/$G500,$H500-SUM($I500:I500)))","v":0},{"$f":"IF(OR(K$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>K$3,$H500/$G500,$H500-SUM($I500:J500)))","v":0},{"$f":"IF(OR(L$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>L$3,$H500/$G500,$H500-SUM($I500:K500)))","v":0.67779185968450351},{"$f":"IF(OR(M$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>M$3,$H500/$G500,$H500-SUM($I500:L500)))","v":0.67779185968450351},{"$f":"IF(OR(N$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>N$3,$H500/$G500,$H500-SUM($I500:M500)))","v":0.67779185968450351},{"$f":"IF(OR(O$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>O$3,$H500/$G500,$H500-SUM($I500:N500)))","v":0.67779185968450351},{"$f":"IF(OR(P$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>P$3,$H500/$G500,$H500-SUM($I500:O500)))","v":0.67779185968450362},{"$f":"IF(OR(Q$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Q$3,$H500/$G500,$H500-SUM($I500:P500)))","v":0},{"$f":"IF(OR(R$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>R$3,$H500/$G500,$H500-SUM($I500:Q500)))","v":0},{"$f":"IF(OR(S$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>S$3,$H500/$G500,$H500-SUM($I500:R500)))","v":0},{"$f":"IF(OR(T$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>T$3,$H500/$G500,$H500-SUM($I500:S500)))","v":0},{"$f":"IF(OR(U$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>U$3,$H500/$G500,$H500-SUM($I500:T500)))","v":0},{"$f":"IF(OR(V$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>V$3,$H500/$G500,$H500-SUM($I500:U500)))","v":0},{"$f":"IF(OR(W$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>W$3,$H500/$G500,$H500-SUM($I500:V500)))","v":0},{"$f":"IF(OR(X$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>X$3,$H500/$G500,$H500-SUM($I500:W500)))","v":0},{"$f":"IF(OR(Y$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Y$3,$H500/$G500,$H500-SUM($I500:X500)))","v":0},{"$f":"IF(OR(Z$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Z$3,$H500/$G500,$H500-SUM($I500:Y500)))","v":0},{"$f":"IF(OR(AA$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AA$3,$H500/$G500,$H500-SUM($I500:Z500)))","v":0},{"$f":"IF(OR(AB$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AB$3,$H500/$G500,$H500-SUM($I500:AA500)))","v":0},{"$f":"IF(OR(AC$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AC$3,$H500/$G500,$H500-SUM($I500:AB500)))","v":0},{"$f":"IF(OR(AD$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AD$3,$H500/$G500,$H500-SUM($I500:AC500)))","v":0},{"$f":"IF(OR(AE$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AE$3,$H500/$G500,$H500-SUM($I500:AD500)))","v":0},{"$f":"IF(OR(AF$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AF$3,$H500/$G500,$H500-SUM($I500:AE500)))","v":0},{"$f":"IF(OR(AG$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AG$3,$H500/$G500,$H500-SUM($I500:AF500)))","v":0},{"$f":"IF(OR(AH$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AH$3,$H500/$G500,$H500-SUM($I500:AG500)))","v":0},{"$f":"IF(OR(AI$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AI$3,$H500/$G500,$H500-SUM($I500:AH500)))","v":0},{"$f":"IF(OR(AJ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AJ$3,$H500/$G500,$H500-SUM($I500:AI500)))","v":0},{"$f":"IF(OR(AK$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AK$3,$H500/$G500,$H500-SUM($I500:AJ500)))","v":0},{"$f":"IF(OR(AL$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AL$3,$H500/$G500,$H500-SUM($I500:AK500)))","v":0},{"$f":"IF(OR(AM$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AM$3,$H500/$G500,$H500-SUM($I500:AL500)))","v":0},{"$f":"IF(OR(AN$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AN$3,$H500/$G500,$H500-SUM($I500:AM500)))","v":0},{"$f":"IF(OR(AO$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AO$3,$H500/$G500,$H500-SUM($I500:AN500)))","v":0},{"$f":"IF(OR(AP$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AP$3,$H500/$G500,$H500-SUM($I500:AO500)))","v":0},{"$f":"IF(OR(AQ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AQ$3,$H500/$G500,$H500-SUM($I500:AP500)))","v":0},{"$f":"IF(OR(AR$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AR$3,$H500/$G500,$H500-SUM($I500:AQ500)))","v":0},{"$f":"IF(OR(AS$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AS$3,$H500/$G500,$H500-SUM($I500:AR500)))","v":0},{"$f":"IF(OR(AT$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AT$3,$H500/$G500,$H500-SUM($I500:AS500)))","v":0},{"$f":"IF(OR(AU$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AU$3,$H500/$G500,$H500-SUM($I500:AT500)))","v":0},{"$f":"IF(OR(AV$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AV$3,$H500/$G500,$H500-SUM($I500:AU500)))","v":0},{"$f":"IF(OR(AW$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AW$3,$H500/$G500,$H500-SUM($I500:AV500)))","v":0},{"$f":"IF(OR(AX$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AX$3,$H500/$G500,$H500-SUM($I500:AW500)))","v":0},{"$f":"IF(OR(AY$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AY$3,$H500/$G500,$H500-SUM($I500:AX500)))","v":0},{"$f":"IF(OR(AZ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AZ$3,$H500/$G500,$H500-SUM($I500:AY500)))","v":0},{"$f":"IF(OR(BA$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BA$3,$H500/$G500,$H500-SUM($I500:AZ500)))","v":0},{"$f":"IF(OR(BB$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BB$3,$H500/$G500,$H500-SUM($I500:BA500)))","v":0},{"$f":"IF(OR(BC$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BC$3,$H500/$G500,$H500-SUM($I500:BB500)))","v":0},{"$f":"IF(OR(BD$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BD$3,$H500/$G500,$H500-SUM($I500:BC500)))","v":0},{"$f":"IF(OR(BE$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BE$3,$H500/$G500,$H500-SUM($I500:BD500)))","v":0},{"$f":"IF(OR(BF$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BF$3,$H500/$G500,$H500-SUM($I500:BE500)))","v":0},{"$f":"IF(OR(BG$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BG$3,$H500/$G500,$H500-SUM($I500:BF500)))","v":0},{"$f":"IF(OR(BH$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BH$3,$H500/$G500,$H500-SUM($I500:BG500)))","v":0},{"$f":"IF(OR(BI$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BI$3,$H500/$G500,$H500-SUM($I500:BH500)))","v":0},{"$f":"IF(OR(BJ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BJ$3,$H500/$G500,$H500-SUM($I500:BI500)))","v":0},{"$f":"IF(OR(BK$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BK$3,$H500/$G500,$H500-SUM($I500:BJ500)))","v":0},{"$f":"IF(OR(BL$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BL$3,$H500/$G500,$H500-SUM($I500:BK500)))","v":0},{"$f":"IF(OR(BM$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BM$3,$H500/$G500,$H500-SUM($I500:BL500)))","v":0},{"$f":"IF(OR(BN$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BN$3,$H500/$G500,$H500-SUM($I500:BM500)))","v":0},{"$f":"IF(OR(BO$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BO$3,$H500/$G500,$H500-SUM($I500:BN500)))","v":0},{"$f":"IF(OR(BP$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BP$3,$H500/$G500,$H500-SUM($I500:BO500)))","v":0},{"$f":"IF(OR(BQ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BQ$3,$H500/$G500,$H500-SUM($I500:BP500)))","v":0},{"$f":"IF(OR(BR$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BR$3,$H500/$G500,$H500-SUM($I500:BQ500)))","v":0},{"$f":"IF(OR(BS$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BS$3,$H500/$G500,$H500-SUM($I500:BR500)))","v":0},{"$f":"IF(OR(BT$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BT$3,$H500/$G500,$H500-SUM($I500:BS500)))","v":0},{"$f":"IF(OR(BU$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BU$3,$H500/$G500,$H500-SUM($I500:BT500)))","v":0},{"$f":"IF(OR(BV$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BV$3,$H500/$G500,$H500-SUM($I500:BU500)))","v":0},{"$f":"IF(OR(ROUND(H500-SUM($J500:$BV500),2)=0,G500=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D500+1","v":2013},"$m Real 2010",null,{"$f":"G500","v":5},{"$f":"L498","v":4.5851497427943304},null,{"$f":"IF(OR(J$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>J$3,$H501/$G501,$H501-SUM($I501:I501)))","v":0},{"$f":"IF(OR(K$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>K$3,$H501/$G501,$H501-SUM($I501:J501)))","v":0},{"$f":"IF(OR(L$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>L$3,$H501/$G501,$H501-SUM($I501:K501)))","v":0},{"$f":"IF(OR(M$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>M$3,$H501/$G501,$H501-SUM($I501:L501)))","v":0.9170299485588661},{"$f":"IF(OR(N$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>N$3,$H501/$G501,$H501-SUM($I501:M501)))","v":0.9170299485588661},{"$f":"IF(OR(O$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>O$3,$H501/$G501,$H501-SUM($I501:N501)))","v":0.9170299485588661},{"$f":"IF(OR(P$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>P$3,$H501/$G501,$H501-SUM($I501:O501)))","v":0.9170299485588661},{"$f":"IF(OR(Q$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Q$3,$H501/$G501,$H501-SUM($I501:P501)))","v":0.91702994855886599},{"$f":"IF(OR(R$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>R$3,$H501/$G501,$H501-SUM($I501:Q501)))","v":0},{"$f":"IF(OR(S$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>S$3,$H501/$G501,$H501-SUM($I501:R501)))","v":0},{"$f":"IF(OR(T$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>T$3,$H501/$G501,$H501-SUM($I501:S501)))","v":0},{"$f":"IF(OR(U$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>U$3,$H501/$G501,$H501-SUM($I501:T501)))","v":0},{"$f":"IF(OR(V$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>V$3,$H501/$G501,$H501-SUM($I501:U501)))","v":0},{"$f":"IF(OR(W$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>W$3,$H501/$G501,$H501-SUM($I501:V501)))","v":0},{"$f":"IF(OR(X$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>X$3,$H501/$G501,$H501-SUM($I501:W501)))","v":0},{"$f":"IF(OR(Y$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Y$3,$H501/$G501,$H501-SUM($I501:X501)))","v":0},{"$f":"IF(OR(Z$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Z$3,$H501/$G501,$H501-SUM($I501:Y501)))","v":0},{"$f":"IF(OR(AA$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AA$3,$H501/$G501,$H501-SUM($I501:Z501)))","v":0},{"$f":"IF(OR(AB$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AB$3,$H501/$G501,$H501-SUM($I501:AA501)))","v":0},{"$f":"IF(OR(AC$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AC$3,$H501/$G501,$H501-SUM($I501:AB501)))","v":0},{"$f":"IF(OR(AD$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AD$3,$H501/$G501,$H501-SUM($I501:AC501)))","v":0},{"$f":"IF(OR(AE$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AE$3,$H501/$G501,$H501-SUM($I501:AD501)))","v":0},{"$f":"IF(OR(AF$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AF$3,$H501/$G501,$H501-SUM($I501:AE501)))","v":0},{"$f":"IF(OR(AG$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AG$3,$H501/$G501,$H501-SUM($I501:AF501)))","v":0},{"$f":"IF(OR(AH$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AH$3,$H501/$G501,$H501-SUM($I501:AG501)))","v":0},{"$f":"IF(OR(AI$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AI$3,$H501/$G501,$H501-SUM($I501:AH501)))","v":0},{"$f":"IF(OR(AJ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AJ$3,$H501/$G501,$H501-SUM($I501:AI501)))","v":0},{"$f":"IF(OR(AK$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AK$3,$H501/$G501,$H501-SUM($I501:AJ501)))","v":0},{"$f":"IF(OR(AL$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AL$3,$H501/$G501,$H501-SUM($I501:AK501)))","v":0},{"$f":"IF(OR(AM$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AM$3,$H501/$G501,$H501-SUM($I501:AL501)))","v":0},{"$f":"IF(OR(AN$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AN$3,$H501/$G501,$H501-SUM($I501:AM501)))","v":0},{"$f":"IF(OR(AO$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AO$3,$H501/$G501,$H501-SUM($I501:AN501)))","v":0},{"$f":"IF(OR(AP$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AP$3,$H501/$G501,$H501-SUM($I501:AO501)))","v":0},{"$f":"IF(OR(AQ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AQ$3,$H501/$G501,$H501-SUM($I501:AP501)))","v":0},{"$f":"IF(OR(AR$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AR$3,$H501/$G501,$H501-SUM($I501:AQ501)))","v":0},{"$f":"IF(OR(AS$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AS$3,$H501/$G501,$H501-SUM($I501:AR501)))","v":0},{"$f":"IF(OR(AT$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AT$3,$H501/$G501,$H501-SUM($I501:AS501)))","v":0},{"$f":"IF(OR(AU$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AU$3,$H501/$G501,$H501-SUM($I501:AT501)))","v":0},{"$f":"IF(OR(AV$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AV$3,$H501/$G501,$H501-SUM($I501:AU501)))","v":0},{"$f":"IF(OR(AW$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AW$3,$H501/$G501,$H501-SUM($I501:AV501)))","v":0},{"$f":"IF(OR(AX$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AX$3,$H501/$G501,$H501-SUM($I501:AW501)))","v":0},{"$f":"IF(OR(AY$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AY$3,$H501/$G501,$H501-SUM($I501:AX501)))","v":0},{"$f":"IF(OR(AZ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AZ$3,$H501/$G501,$H501-SUM($I501:AY501)))","v":0},{"$f":"IF(OR(BA$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BA$3,$H501/$G501,$H501-SUM($I501:AZ501)))","v":0},{"$f":"IF(OR(BB$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BB$3,$H501/$G501,$H501-SUM($I501:BA501)))","v":0},{"$f":"IF(OR(BC$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BC$3,$H501/$G501,$H501-SUM($I501:BB501)))","v":0},{"$f":"IF(OR(BD$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BD$3,$H501/$G501,$H501-SUM($I501:BC501)))","v":0},{"$f":"IF(OR(BE$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BE$3,$H501/$G501,$H501-SUM($I501:BD501)))","v":0},{"$f":"IF(OR(BF$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BF$3,$H501/$G501,$H501-SUM($I501:BE501)))","v":0},{"$f":"IF(OR(BG$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BG$3,$H501/$G501,$H501-SUM($I501:BF501)))","v":0},{"$f":"IF(OR(BH$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BH$3,$H501/$G501,$H501-SUM($I501:BG501)))","v":0},{"$f":"IF(OR(BI$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BI$3,$H501/$G501,$H501-SUM($I501:BH501)))","v":0},{"$f":"IF(OR(BJ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BJ$3,$H501/$G501,$H501-SUM($I501:BI501)))","v":0},{"$f":"IF(OR(BK$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BK$3,$H501/$G501,$H501-SUM($I501:BJ501)))","v":0},{"$f":"IF(OR(BL$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BL$3,$H501/$G501,$H501-SUM($I501:BK501)))","v":0},{"$f":"IF(OR(BM$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BM$3,$H501/$G501,$H501-SUM($I501:BL501)))","v":0},{"$f":"IF(OR(BN$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BN$3,$H501/$G501,$H501-SUM($I501:BM501)))","v":0},{"$f":"IF(OR(BO$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BO$3,$H501/$G501,$H501-SUM($I501:BN501)))","v":0},{"$f":"IF(OR(BP$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BP$3,$H501/$G501,$H501-SUM($I501:BO501)))","v":0},{"$f":"IF(OR(BQ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BQ$3,$H501/$G501,$H501-SUM($I501:BP501)))","v":0},{"$f":"IF(OR(BR$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BR$3,$H501/$G501,$H501-SUM($I501:BQ501)))","v":0},{"$f":"IF(OR(BS$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BS$3,$H501/$G501,$H501-SUM($I501:BR501)))","v":0},{"$f":"IF(OR(BT$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BT$3,$H501/$G501,$H501-SUM($I501:BS501)))","v":0},{"$f":"IF(OR(BU$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BU$3,$H501/$G501,$H501-SUM($I501:BT501)))","v":0},{"$f":"IF(OR(BV$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BV$3,$H501/$G501,$H501-SUM($I501:BU501)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G501","v":5},{"$f":"M498","v":4.487431637202711},null,{"$f":"IF(OR(J$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>J$3,$H502/$G502,$H502-SUM($I502:I502)))","v":0},{"$f":"IF(OR(K$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>K$3,$H502/$G502,$H502-SUM($I502:J502)))","v":0},{"$f":"IF(OR(L$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>L$3,$H502/$G502,$H502-SUM($I502:K502)))","v":0},{"$f":"IF(OR(M$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>M$3,$H502/$G502,$H502-SUM($I502:L502)))","v":0},{"$f":"IF(OR(N$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>N$3,$H502/$G502,$H502-SUM($I502:M502)))","v":0.89748632744054224},{"$f":"IF(OR(O$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>O$3,$H502/$G502,$H502-SUM($I502:N502)))","v":0.89748632744054224},{"$f":"IF(OR(P$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>P$3,$H502/$G502,$H502-SUM($I502:O502)))","v":0.89748632744054224},{"$f":"IF(OR(Q$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Q$3,$H502/$G502,$H502-SUM($I502:P502)))","v":0.89748632744054224},{"$f":"IF(OR(R$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>R$3,$H502/$G502,$H502-SUM($I502:Q502)))","v":0.89748632744054202},{"$f":"IF(OR(S$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>S$3,$H502/$G502,$H502-SUM($I502:R502)))","v":0},{"$f":"IF(OR(T$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>T$3,$H502/$G502,$H502-SUM($I502:S502)))","v":0},{"$f":"IF(OR(U$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>U$3,$H502/$G502,$H502-SUM($I502:T502)))","v":0},{"$f":"IF(OR(V$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>V$3,$H502/$G502,$H502-SUM($I502:U502)))","v":0},{"$f":"IF(OR(W$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>W$3,$H502/$G502,$H502-SUM($I502:V502)))","v":0},{"$f":"IF(OR(X$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>X$3,$H502/$G502,$H502-SUM($I502:W502)))","v":0},{"$f":"IF(OR(Y$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Y$3,$H502/$G502,$H502-SUM($I502:X502)))","v":0},{"$f":"IF(OR(Z$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Z$3,$H502/$G502,$H502-SUM($I502:Y502)))","v":0},{"$f":"IF(OR(AA$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AA$3,$H502/$G502,$H502-SUM($I502:Z502)))","v":0},{"$f":"IF(OR(AB$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AB$3,$H502/$G502,$H502-SUM($I502:AA502)))","v":0},{"$f":"IF(OR(AC$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AC$3,$H502/$G502,$H502-SUM($I502:AB502)))","v":0},{"$f":"IF(OR(AD$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AD$3,$H502/$G502,$H502-SUM($I502:AC502)))","v":0},{"$f":"IF(OR(AE$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AE$3,$H502/$G502,$H502-SUM($I502:AD502)))","v":0},{"$f":"IF(OR(AF$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AF$3,$H502/$G502,$H502-SUM($I502:AE502)))","v":0},{"$f":"IF(OR(AG$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AG$3,$H502/$G502,$H502-SUM($I502:AF502)))","v":0},{"$f":"IF(OR(AH$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AH$3,$H502/$G502,$H502-SUM($I502:AG502)))","v":0},{"$f":"IF(OR(AI$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AI$3,$H502/$G502,$H502-SUM($I502:AH502)))","v":0},{"$f":"IF(OR(AJ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AJ$3,$H502/$G502,$H502-SUM($I502:AI502)))","v":0},{"$f":"IF(OR(AK$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AK$3,$H502/$G502,$H502-SUM($I502:AJ502)))","v":0},{"$f":"IF(OR(AL$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AL$3,$H502/$G502,$H502-SUM($I502:AK502)))","v":0},{"$f":"IF(OR(AM$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AM$3,$H502/$G502,$H502-SUM($I502:AL502)))","v":0},{"$f":"IF(OR(AN$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AN$3,$H502/$G502,$H502-SUM($I502:AM502)))","v":0},{"$f":"IF(OR(AO$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AO$3,$H502/$G502,$H502-SUM($I502:AN502)))","v":0},{"$f":"IF(OR(AP$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AP$3,$H502/$G502,$H502-SUM($I502:AO502)))","v":0},{"$f":"IF(OR(AQ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AQ$3,$H502/$G502,$H502-SUM($I502:AP502)))","v":0},{"$f":"IF(OR(AR$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AR$3,$H502/$G502,$H502-SUM($I502:AQ502)))","v":0},{"$f":"IF(OR(AS$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AS$3,$H502/$G502,$H502-SUM($I502:AR502)))","v":0},{"$f":"IF(OR(AT$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AT$3,$H502/$G502,$H502-SUM($I502:AS502)))","v":0},{"$f":"IF(OR(AU$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AU$3,$H502/$G502,$H502-SUM($I502:AT502)))","v":0},{"$f":"IF(OR(AV$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AV$3,$H502/$G502,$H502-SUM($I502:AU502)))","v":0},{"$f":"IF(OR(AW$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AW$3,$H502/$G502,$H502-SUM($I502:AV502)))","v":0},{"$f":"IF(OR(AX$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AX$3,$H502/$G502,$H502-SUM($I502:AW502)))","v":0},{"$f":"IF(OR(AY$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AY$3,$H502/$G502,$H502-SUM($I502:AX502)))","v":0},{"$f":"IF(OR(AZ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AZ$3,$H502/$G502,$H502-SUM($I502:AY502)))","v":0},{"$f":"IF(OR(BA$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BA$3,$H502/$G502,$H502-SUM($I502:AZ502)))","v":0},{"$f":"IF(OR(BB$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BB$3,$H502/$G502,$H502-SUM($I502:BA502)))","v":0},{"$f":"IF(OR(BC$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BC$3,$H502/$G502,$H502-SUM($I502:BB502)))","v":0},{"$f":"IF(OR(BD$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BD$3,$H502/$G502,$H502-SUM($I502:BC502)))","v":0},{"$f":"IF(OR(BE$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BE$3,$H502/$G502,$H502-SUM($I502:BD502)))","v":0},{"$f":"IF(OR(BF$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BF$3,$H502/$G502,$H502-SUM($I502:BE502)))","v":0},{"$f":"IF(OR(BG$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BG$3,$H502/$G502,$H502-SUM($I502:BF502)))","v":0},{"$f":"IF(OR(BH$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BH$3,$H502/$G502,$H502-SUM($I502:BG502)))","v":0},{"$f":"IF(OR(BI$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BI$3,$H502/$G502,$H502-SUM($I502:BH502)))","v":0},{"$f":"IF(OR(BJ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BJ$3,$H502/$G502,$H502-SUM($I502:BI502)))","v":0},{"$f":"IF(OR(BK$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BK$3,$H502/$G502,$H502-SUM($I502:BJ502)))","v":0},{"$f":"IF(OR(BL$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BL$3,$H502/$G502,$H502-SUM($I502:BK502)))","v":0},{"$f":"IF(OR(BM$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BM$3,$H502/$G502,$H502-SUM($I502:BL502)))","v":0},{"$f":"IF(OR(BN$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BN$3,$H502/$G502,$H502-SUM($I502:BM502)))","v":0},{"$f":"IF(OR(BO$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BO$3,$H502/$G502,$H502-SUM($I502:BN502)))","v":0},{"$f":"IF(OR(BP$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BP$3,$H502/$G502,$H502-SUM($I502:BO502)))","v":0},{"$f":"IF(OR(BQ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BQ$3,$H502/$G502,$H502-SUM($I502:BP502)))","v":0},{"$f":"IF(OR(BR$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BR$3,$H502/$G502,$H502-SUM($I502:BQ502)))","v":0},{"$f":"IF(OR(BS$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BS$3,$H502/$G502,$H502-SUM($I502:BR502)))","v":0},{"$f":"IF(OR(BT$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BT$3,$H502/$G502,$H502-SUM($I502:BS502)))","v":0},{"$f":"IF(OR(BU$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BU$3,$H502/$G502,$H502-SUM($I502:BT502)))","v":0},{"$f":"IF(OR(BV$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BV$3,$H502/$G502,$H502-SUM($I502:BU502)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G502","v":5},{"$f":"N498","v":4.2026309648168709},null,{"$f":"IF(OR(J$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>J$3,$H503/$G503,$H503-SUM($I503:I503)))","v":0},{"$f":"IF(OR(K$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>K$3,$H503/$G503,$H503-SUM($I503:J503)))","v":0},{"$f":"IF(OR(L$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>L$3,$H503/$G503,$H503-SUM($I503:K503)))","v":0},{"$f":"IF(OR(M$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>M$3,$H503/$G503,$H503-SUM($I503:L503)))","v":0},{"$f":"IF(OR(N$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>N$3,$H503/$G503,$H503-SUM($I503:M503)))","v":0},{"$f":"IF(OR(O$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>O$3,$H503/$G503,$H503-SUM($I503:N503)))","v":0.84052619296337416},{"$f":"IF(OR(P$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>P$3,$H503/$G503,$H503-SUM($I503:O503)))","v":0.84052619296337416},{"$f":"IF(OR(Q$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Q$3,$H503/$G503,$H503-SUM($I503:P503)))","v":0.84052619296337416},{"$f":"IF(OR(R$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>R$3,$H503/$G503,$H503-SUM($I503:Q503)))","v":0.84052619296337416},{"$f":"IF(OR(S$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>S$3,$H503/$G503,$H503-SUM($I503:R503)))","v":0.84052619296337427},{"$f":"IF(OR(T$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>T$3,$H503/$G503,$H503-SUM($I503:S503)))","v":0},{"$f":"IF(OR(U$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>U$3,$H503/$G503,$H503-SUM($I503:T503)))","v":0},{"$f":"IF(OR(V$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>V$3,$H503/$G503,$H503-SUM($I503:U503)))","v":0},{"$f":"IF(OR(W$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>W$3,$H503/$G503,$H503-SUM($I503:V503)))","v":0},{"$f":"IF(OR(X$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>X$3,$H503/$G503,$H503-SUM($I503:W503)))","v":0},{"$f":"IF(OR(Y$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Y$3,$H503/$G503,$H503-SUM($I503:X503)))","v":0},{"$f":"IF(OR(Z$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Z$3,$H503/$G503,$H503-SUM($I503:Y503)))","v":0},{"$f":"IF(OR(AA$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AA$3,$H503/$G503,$H503-SUM($I503:Z503)))","v":0},{"$f":"IF(OR(AB$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AB$3,$H503/$G503,$H503-SUM($I503:AA503)))","v":0},{"$f":"IF(OR(AC$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AC$3,$H503/$G503,$H503-SUM($I503:AB503)))","v":0},{"$f":"IF(OR(AD$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AD$3,$H503/$G503,$H503-SUM($I503:AC503)))","v":0},{"$f":"IF(OR(AE$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AE$3,$H503/$G503,$H503-SUM($I503:AD503)))","v":0},{"$f":"IF(OR(AF$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AF$3,$H503/$G503,$H503-SUM($I503:AE503)))","v":0},{"$f":"IF(OR(AG$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AG$3,$H503/$G503,$H503-SUM($I503:AF503)))","v":0},{"$f":"IF(OR(AH$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AH$3,$H503/$G503,$H503-SUM($I503:AG503)))","v":0},{"$f":"IF(OR(AI$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AI$3,$H503/$G503,$H503-SUM($I503:AH503)))","v":0},{"$f":"IF(OR(AJ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AJ$3,$H503/$G503,$H503-SUM($I503:AI503)))","v":0},{"$f":"IF(OR(AK$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AK$3,$H503/$G503,$H503-SUM($I503:AJ503)))","v":0},{"$f":"IF(OR(AL$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AL$3,$H503/$G503,$H503-SUM($I503:AK503)))","v":0},{"$f":"IF(OR(AM$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AM$3,$H503/$G503,$H503-SUM($I503:AL503)))","v":0},{"$f":"IF(OR(AN$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AN$3,$H503/$G503,$H503-SUM($I503:AM503)))","v":0},{"$f":"IF(OR(AO$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AO$3,$H503/$G503,$H503-SUM($I503:AN503)))","v":0},{"$f":"IF(OR(AP$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AP$3,$H503/$G503,$H503-SUM($I503:AO503)))","v":0},{"$f":"IF(OR(AQ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AQ$3,$H503/$G503,$H503-SUM($I503:AP503)))","v":0},{"$f":"IF(OR(AR$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AR$3,$H503/$G503,$H503-SUM($I503:AQ503)))","v":0},{"$f":"IF(OR(AS$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AS$3,$H503/$G503,$H503-SUM($I503:AR503)))","v":0},{"$f":"IF(OR(AT$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AT$3,$H503/$G503,$H503-SUM($I503:AS503)))","v":0},{"$f":"IF(OR(AU$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AU$3,$H503/$G503,$H503-SUM($I503:AT503)))","v":0},{"$f":"IF(OR(AV$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AV$3,$H503/$G503,$H503-SUM($I503:AU503)))","v":0},{"$f":"IF(OR(AW$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AW$3,$H503/$G503,$H503-SUM($I503:AV503)))","v":0},{"$f":"IF(OR(AX$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AX$3,$H503/$G503,$H503-SUM($I503:AW503)))","v":0},{"$f":"IF(OR(AY$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AY$3,$H503/$G503,$H503-SUM($I503:AX503)))","v":0},{"$f":"IF(OR(AZ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AZ$3,$H503/$G503,$H503-SUM($I503:AY503)))","v":0},{"$f":"IF(OR(BA$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BA$3,$H503/$G503,$H503-SUM($I503:AZ503)))","v":0},{"$f":"IF(OR(BB$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BB$3,$H503/$G503,$H503-SUM($I503:BA503)))","v":0},{"$f":"IF(OR(BC$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BC$3,$H503/$G503,$H503-SUM($I503:BB503)))","v":0},{"$f":"IF(OR(BD$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BD$3,$H503/$G503,$H503-SUM($I503:BC503)))","v":0},{"$f":"IF(OR(BE$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BE$3,$H503/$G503,$H503-SUM($I503:BD503)))","v":0},{"$f":"IF(OR(BF$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BF$3,$H503/$G503,$H503-SUM($I503:BE503)))","v":0},{"$f":"IF(OR(BG$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BG$3,$H503/$G503,$H503-SUM($I503:BF503)))","v":0},{"$f":"IF(OR(BH$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BH$3,$H503/$G503,$H503-SUM($I503:BG503)))","v":0},{"$f":"IF(OR(BI$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BI$3,$H503/$G503,$H503-SUM($I503:BH503)))","v":0},{"$f":"IF(OR(BJ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BJ$3,$H503/$G503,$H503-SUM($I503:BI503)))","v":0},{"$f":"IF(OR(BK$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BK$3,$H503/$G503,$H503-SUM($I503:BJ503)))","v":0},{"$f":"IF(OR(BL$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BL$3,$H503/$G503,$H503-SUM($I503:BK503)))","v":0},{"$f":"IF(OR(BM$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BM$3,$H503/$G503,$H503-SUM($I503:BL503)))","v":0},{"$f":"IF(OR(BN$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BN$3,$H503/$G503,$H503-SUM($I503:BM503)))","v":0},{"$f":"IF(OR(BO$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BO$3,$H503/$G503,$H503-SUM($I503:BN503)))","v":0},{"$f":"IF(OR(BP$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BP$3,$H503/$G503,$H503-SUM($I503:BO503)))","v":0},{"$f":"IF(OR(BQ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BQ$3,$H503/$G503,$H503-SUM($I503:BP503)))","v":0},{"$f":"IF(OR(BR$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BR$3,$H503/$G503,$H503-SUM($I503:BQ503)))","v":0},{"$f":"IF(OR(BS$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BS$3,$H503/$G503,$H503-SUM($I503:BR503)))","v":0},{"$f":"IF(OR(BT$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BT$3,$H503/$G503,$H503-SUM($I503:BS503)))","v":0},{"$f":"IF(OR(BU$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BU$3,$H503/$G503,$H503-SUM($I503:BT503)))","v":0},{"$f":"IF(OR(BV$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BV$3,$H503/$G503,$H503-SUM($I503:BU503)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A487)","v":5},{"$f":"O498","v":4.5981401677947336},null,{"$f":"IF(OR(J$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>J$3,$H504/$G504,$H504-SUM($I504:I504)))","v":0},{"$f":"IF(OR(K$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>K$3,$H504/$G504,$H504-SUM($I504:J504)))","v":0},{"$f":"IF(OR(L$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>L$3,$H504/$G504,$H504-SUM($I504:K504)))","v":0},{"$f":"IF(OR(M$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>M$3,$H504/$G504,$H504-SUM($I504:L504)))","v":0},{"$f":"IF(OR(N$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>N$3,$H504/$G504,$H504-SUM($I504:M504)))","v":0},{"$f":"IF(OR(O$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>O$3,$H504/$G504,$H504-SUM($I504:N504)))","v":0},{"$f":"IF(OR(P$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>P$3,$H504/$G504,$H504-SUM($I504:O504)))","v":0.91962803355894673},{"$f":"IF(OR(Q$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Q$3,$H504/$G504,$H504-SUM($I504:P504)))","v":0.91962803355894673},{"$f":"IF(OR(R$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>R$3,$H504/$G504,$H504-SUM($I504:Q504)))","v":0.91962803355894673},{"$f":"IF(OR(S$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>S$3,$H504/$G504,$H504-SUM($I504:R504)))","v":0.91962803355894673},{"$f":"IF(OR(T$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>T$3,$H504/$G504,$H504-SUM($I504:S504)))","v":0.91962803355894662},{"$f":"IF(OR(U$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>U$3,$H504/$G504,$H504-SUM($I504:T504)))","v":0},{"$f":"IF(OR(V$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>V$3,$H504/$G504,$H504-SUM($I504:U504)))","v":0},{"$f":"IF(OR(W$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>W$3,$H504/$G504,$H504-SUM($I504:V504)))","v":0},{"$f":"IF(OR(X$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>X$3,$H504/$G504,$H504-SUM($I504:W504)))","v":0},{"$f":"IF(OR(Y$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Y$3,$H504/$G504,$H504-SUM($I504:X504)))","v":0},{"$f":"IF(OR(Z$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Z$3,$H504/$G504,$H504-SUM($I504:Y504)))","v":0},{"$f":"IF(OR(AA$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AA$3,$H504/$G504,$H504-SUM($I504:Z504)))","v":0},{"$f":"IF(OR(AB$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AB$3,$H504/$G504,$H504-SUM($I504:AA504)))","v":0},{"$f":"IF(OR(AC$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AC$3,$H504/$G504,$H504-SUM($I504:AB504)))","v":0},{"$f":"IF(OR(AD$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AD$3,$H504/$G504,$H504-SUM($I504:AC504)))","v":0},{"$f":"IF(OR(AE$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AE$3,$H504/$G504,$H504-SUM($I504:AD504)))","v":0},{"$f":"IF(OR(AF$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AF$3,$H504/$G504,$H504-SUM($I504:AE504)))","v":0},{"$f":"IF(OR(AG$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AG$3,$H504/$G504,$H504-SUM($I504:AF504)))","v":0},{"$f":"IF(OR(AH$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AH$3,$H504/$G504,$H504-SUM($I504:AG504)))","v":0},{"$f":"IF(OR(AI$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AI$3,$H504/$G504,$H504-SUM($I504:AH504)))","v":0},{"$f":"IF(OR(AJ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AJ$3,$H504/$G504,$H504-SUM($I504:AI504)))","v":0},{"$f":"IF(OR(AK$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AK$3,$H504/$G504,$H504-SUM($I504:AJ504)))","v":0},{"$f":"IF(OR(AL$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AL$3,$H504/$G504,$H504-SUM($I504:AK504)))","v":0},{"$f":"IF(OR(AM$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AM$3,$H504/$G504,$H504-SUM($I504:AL504)))","v":0},{"$f":"IF(OR(AN$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AN$3,$H504/$G504,$H504-SUM($I504:AM504)))","v":0},{"$f":"IF(OR(AO$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AO$3,$H504/$G504,$H504-SUM($I504:AN504)))","v":0},{"$f":"IF(OR(AP$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AP$3,$H504/$G504,$H504-SUM($I504:AO504)))","v":0},{"$f":"IF(OR(AQ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AQ$3,$H504/$G504,$H504-SUM($I504:AP504)))","v":0},{"$f":"IF(OR(AR$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AR$3,$H504/$G504,$H504-SUM($I504:AQ504)))","v":0},{"$f":"IF(OR(AS$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AS$3,$H504/$G504,$H504-SUM($I504:AR504)))","v":0},{"$f":"IF(OR(AT$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AT$3,$H504/$G504,$H504-SUM($I504:AS504)))","v":0},{"$f":"IF(OR(AU$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AU$3,$H504/$G504,$H504-SUM($I504:AT504)))","v":0},{"$f":"IF(OR(AV$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AV$3,$H504/$G504,$H504-SUM($I504:AU504)))","v":0},{"$f":"IF(OR(AW$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AW$3,$H504/$G504,$H504-SUM($I504:AV504)))","v":0},{"$f":"IF(OR(AX$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AX$3,$H504/$G504,$H504-SUM($I504:AW504)))","v":0},{"$f":"IF(OR(AY$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AY$3,$H504/$G504,$H504-SUM($I504:AX504)))","v":0},{"$f":"IF(OR(AZ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AZ$3,$H504/$G504,$H504-SUM($I504:AY504)))","v":0},{"$f":"IF(OR(BA$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BA$3,$H504/$G504,$H504-SUM($I504:AZ504)))","v":0},{"$f":"IF(OR(BB$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BB$3,$H504/$G504,$H504-SUM($I504:BA504)))","v":0},{"$f":"IF(OR(BC$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BC$3,$H504/$G504,$H504-SUM($I504:BB504)))","v":0},{"$f":"IF(OR(BD$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BD$3,$H504/$G504,$H504-SUM($I504:BC504)))","v":0},{"$f":"IF(OR(BE$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BE$3,$H504/$G504,$H504-SUM($I504:BD504)))","v":0},{"$f":"IF(OR(BF$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BF$3,$H504/$G504,$H504-SUM($I504:BE504)))","v":0},{"$f":"IF(OR(BG$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BG$3,$H504/$G504,$H504-SUM($I504:BF504)))","v":0},{"$f":"IF(OR(BH$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BH$3,$H504/$G504,$H504-SUM($I504:BG504)))","v":0},{"$f":"IF(OR(BI$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BI$3,$H504/$G504,$H504-SUM($I504:BH504)))","v":0},{"$f":"IF(OR(BJ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BJ$3,$H504/$G504,$H504-SUM($I504:BI504)))","v":0},{"$f":"IF(OR(BK$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BK$3,$H504/$G504,$H504-SUM($I504:BJ504)))","v":0},{"$f":"IF(OR(BL$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BL$3,$H504/$G504,$H504-SUM($I504:BK504)))","v":0},{"$f":"IF(OR(BM$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BM$3,$H504/$G504,$H504-SUM($I504:BL504)))","v":0},{"$f":"IF(OR(BN$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BN$3,$H504/$G504,$H504-SUM($I504:BM504)))","v":0},{"$f":"IF(OR(BO$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BO$3,$H504/$G504,$H504-SUM($I504:BN504)))","v":0},{"$f":"IF(OR(BP$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BP$3,$H504/$G504,$H504-SUM($I504:BO504)))","v":0},{"$f":"IF(OR(BQ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BQ$3,$H504/$G504,$H504-SUM($I504:BP504)))","v":0},{"$f":"IF(OR(BR$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BR$3,$H504/$G504,$H504-SUM($I504:BQ504)))","v":0},{"$f":"IF(OR(BS$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BS$3,$H504/$G504,$H504-SUM($I504:BR504)))","v":0},{"$f":"IF(OR(BT$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BT$3,$H504/$G504,$H504-SUM($I504:BS504)))","v":0},{"$f":"IF(OR(BU$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BU$3,$H504/$G504,$H504-SUM($I504:BT504)))","v":0},{"$f":"IF(OR(BV$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BV$3,$H504/$G504,$H504-SUM($I504:BU504)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G504","v":5},{"$f":"P498","v":3.2622811921571051},null,{"$f":"IF(OR(J$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>J$3,$H505/$G505,$H505-SUM($I505:I505)))","v":0},{"$f":"IF(OR(K$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>K$3,$H505/$G505,$H505-SUM($I505:J505)))","v":0},{"$f":"IF(OR(L$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>L$3,$H505/$G505,$H505-SUM($I505:K505)))","v":0},{"$f":"IF(OR(M$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>M$3,$H505/$G505,$H505-SUM($I505:L505)))","v":0},{"$f":"IF(OR(N$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>N$3,$H505/$G505,$H505-SUM($I505:M505)))","v":0},{"$f":"IF(OR(O$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>O$3,$H505/$G505,$H505-SUM($I505:N505)))","v":0},{"$f":"IF(OR(P$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>P$3,$H505/$G505,$H505-SUM($I505:O505)))","v":0},{"$f":"IF(OR(Q$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Q$3,$H505/$G505,$H505-SUM($I505:P505)))","v":0.65245623843142098},{"$f":"IF(OR(R$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>R$3,$H505/$G505,$H505-SUM($I505:Q505)))","v":0.65245623843142098},{"$f":"IF(OR(S$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>S$3,$H505/$G505,$H505-SUM($I505:R505)))","v":0.65245623843142098},{"$f":"IF(OR(T$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>T$3,$H505/$G505,$H505-SUM($I505:S505)))","v":0.65245623843142098},{"$f":"IF(OR(U$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>U$3,$H505/$G505,$H505-SUM($I505:T505)))","v":0.6524562384314212},{"$f":"IF(OR(V$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>V$3,$H505/$G505,$H505-SUM($I505:U505)))","v":0},{"$f":"IF(OR(W$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>W$3,$H505/$G505,$H505-SUM($I505:V505)))","v":0},{"$f":"IF(OR(X$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>X$3,$H505/$G505,$H505-SUM($I505:W505)))","v":0},{"$f":"IF(OR(Y$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Y$3,$H505/$G505,$H505-SUM($I505:X505)))","v":0},{"$f":"IF(OR(Z$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Z$3,$H505/$G505,$H505-SUM($I505:Y505)))","v":0},{"$f":"IF(OR(AA$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AA$3,$H505/$G505,$H505-SUM($I505:Z505)))","v":0},{"$f":"IF(OR(AB$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AB$3,$H505/$G505,$H505-SUM($I505:AA505)))","v":0},{"$f":"IF(OR(AC$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AC$3,$H505/$G505,$H505-SUM($I505:AB505)))","v":0},{"$f":"IF(OR(AD$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AD$3,$H505/$G505,$H505-SUM($I505:AC505)))","v":0},{"$f":"IF(OR(AE$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AE$3,$H505/$G505,$H505-SUM($I505:AD505)))","v":0},{"$f":"IF(OR(AF$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AF$3,$H505/$G505,$H505-SUM($I505:AE505)))","v":0},{"$f":"IF(OR(AG$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AG$3,$H505/$G505,$H505-SUM($I505:AF505)))","v":0},{"$f":"IF(OR(AH$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AH$3,$H505/$G505,$H505-SUM($I505:AG505)))","v":0},{"$f":"IF(OR(AI$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AI$3,$H505/$G505,$H505-SUM($I505:AH505)))","v":0},{"$f":"IF(OR(AJ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AJ$3,$H505/$G505,$H505-SUM($I505:AI505)))","v":0},{"$f":"IF(OR(AK$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AK$3,$H505/$G505,$H505-SUM($I505:AJ505)))","v":0},{"$f":"IF(OR(AL$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AL$3,$H505/$G505,$H505-SUM($I505:AK505)))","v":0},{"$f":"IF(OR(AM$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AM$3,$H505/$G505,$H505-SUM($I505:AL505)))","v":0},{"$f":"IF(OR(AN$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AN$3,$H505/$G505,$H505-SUM($I505:AM505)))","v":0},{"$f":"IF(OR(AO$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AO$3,$H505/$G505,$H505-SUM($I505:AN505)))","v":0},{"$f":"IF(OR(AP$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AP$3,$H505/$G505,$H505-SUM($I505:AO505)))","v":0},{"$f":"IF(OR(AQ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AQ$3,$H505/$G505,$H505-SUM($I505:AP505)))","v":0},{"$f":"IF(OR(AR$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AR$3,$H505/$G505,$H505-SUM($I505:AQ505)))","v":0},{"$f":"IF(OR(AS$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AS$3,$H505/$G505,$H505-SUM($I505:AR505)))","v":0},{"$f":"IF(OR(AT$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AT$3,$H505/$G505,$H505-SUM($I505:AS505)))","v":0},{"$f":"IF(OR(AU$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AU$3,$H505/$G505,$H505-SUM($I505:AT505)))","v":0},{"$f":"IF(OR(AV$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AV$3,$H505/$G505,$H505-SUM($I505:AU505)))","v":0},{"$f":"IF(OR(AW$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AW$3,$H505/$G505,$H505-SUM($I505:AV505)))","v":0},{"$f":"IF(OR(AX$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AX$3,$H505/$G505,$H505-SUM($I505:AW505)))","v":0},{"$f":"IF(OR(AY$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AY$3,$H505/$G505,$H505-SUM($I505:AX505)))","v":0},{"$f":"IF(OR(AZ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AZ$3,$H505/$G505,$H505-SUM($I505:AY505)))","v":0},{"$f":"IF(OR(BA$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BA$3,$H505/$G505,$H505-SUM($I505:AZ505)))","v":0},{"$f":"IF(OR(BB$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BB$3,$H505/$G505,$H505-SUM($I505:BA505)))","v":0},{"$f":"IF(OR(BC$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BC$3,$H505/$G505,$H505-SUM($I505:BB505)))","v":0},{"$f":"IF(OR(BD$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BD$3,$H505/$G505,$H505-SUM($I505:BC505)))","v":0},{"$f":"IF(OR(BE$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BE$3,$H505/$G505,$H505-SUM($I505:BD505)))","v":0},{"$f":"IF(OR(BF$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BF$3,$H505/$G505,$H505-SUM($I505:BE505)))","v":0},{"$f":"IF(OR(BG$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BG$3,$H505/$G505,$H505-SUM($I505:BF505)))","v":0},{"$f":"IF(OR(BH$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BH$3,$H505/$G505,$H505-SUM($I505:BG505)))","v":0},{"$f":"IF(OR(BI$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BI$3,$H505/$G505,$H505-SUM($I505:BH505)))","v":0},{"$f":"IF(OR(BJ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BJ$3,$H505/$G505,$H505-SUM($I505:BI505)))","v":0},{"$f":"IF(OR(BK$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BK$3,$H505/$G505,$H505-SUM($I505:BJ505)))","v":0},{"$f":"IF(OR(BL$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BL$3,$H505/$G505,$H505-SUM($I505:BK505)))","v":0},{"$f":"IF(OR(BM$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BM$3,$H505/$G505,$H505-SUM($I505:BL505)))","v":0},{"$f":"IF(OR(BN$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BN$3,$H505/$G505,$H505-SUM($I505:BM505)))","v":0},{"$f":"IF(OR(BO$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BO$3,$H505/$G505,$H505-SUM($I505:BN505)))","v":0},{"$f":"IF(OR(BP$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BP$3,$H505/$G505,$H505-SUM($I505:BO505)))","v":0},{"$f":"IF(OR(BQ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BQ$3,$H505/$G505,$H505-SUM($I505:BP505)))","v":0},{"$f":"IF(OR(BR$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BR$3,$H505/$G505,$H505-SUM($I505:BQ505)))","v":0},{"$f":"IF(OR(BS$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BS$3,$H505/$G505,$H505-SUM($I505:BR505)))","v":0},{"$f":"IF(OR(BT$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BT$3,$H505/$G505,$H505-SUM($I505:BS505)))","v":0},{"$f":"IF(OR(BU$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BU$3,$H505/$G505,$H505-SUM($I505:BT505)))","v":0},{"$f":"IF(OR(BV$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BV$3,$H505/$G505,$H505-SUM($I505:BU505)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G505","v":5},{"$f":"Q498","v":6.0063678506632803},null,{"$f":"IF(OR(J$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>J$3,$H506/$G506,$H506-SUM($I506:I506)))","v":0},{"$f":"IF(OR(K$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>K$3,$H506/$G506,$H506-SUM($I506:J506)))","v":0},{"$f":"IF(OR(L$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>L$3,$H506/$G506,$H506-SUM($I506:K506)))","v":0},{"$f":"IF(OR(M$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>M$3,$H506/$G506,$H506-SUM($I506:L506)))","v":0},{"$f":"IF(OR(N$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>N$3,$H506/$G506,$H506-SUM($I506:M506)))","v":0},{"$f":"IF(OR(O$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>O$3,$H506/$G506,$H506-SUM($I506:N506)))","v":0},{"$f":"IF(OR(P$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>P$3,$H506/$G506,$H506-SUM($I506:O506)))","v":0},{"$f":"IF(OR(Q$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Q$3,$H506/$G506,$H506-SUM($I506:P506)))","v":0},{"$f":"IF(OR(R$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>R$3,$H506/$G506,$H506-SUM($I506:Q506)))","v":1.201273570132656},{"$f":"IF(OR(S$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>S$3,$H506/$G506,$H506-SUM($I506:R506)))","v":1.201273570132656},{"$f":"IF(OR(T$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>T$3,$H506/$G506,$H506-SUM($I506:S506)))","v":1.201273570132656},{"$f":"IF(OR(U$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>U$3,$H506/$G506,$H506-SUM($I506:T506)))","v":1.201273570132656},{"$f":"IF(OR(V$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>V$3,$H506/$G506,$H506-SUM($I506:U506)))","v":1.2012735701326562},{"$f":"IF(OR(W$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>W$3,$H506/$G506,$H506-SUM($I506:V506)))","v":0},{"$f":"IF(OR(X$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>X$3,$H506/$G506,$H506-SUM($I506:W506)))","v":0},{"$f":"IF(OR(Y$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Y$3,$H506/$G506,$H506-SUM($I506:X506)))","v":0},{"$f":"IF(OR(Z$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Z$3,$H506/$G506,$H506-SUM($I506:Y506)))","v":0},{"$f":"IF(OR(AA$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AA$3,$H506/$G506,$H506-SUM($I506:Z506)))","v":0},{"$f":"IF(OR(AB$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AB$3,$H506/$G506,$H506-SUM($I506:AA506)))","v":0},{"$f":"IF(OR(AC$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AC$3,$H506/$G506,$H506-SUM($I506:AB506)))","v":0},{"$f":"IF(OR(AD$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AD$3,$H506/$G506,$H506-SUM($I506:AC506)))","v":0},{"$f":"IF(OR(AE$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AE$3,$H506/$G506,$H506-SUM($I506:AD506)))","v":0},{"$f":"IF(OR(AF$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AF$3,$H506/$G506,$H506-SUM($I506:AE506)))","v":0},{"$f":"IF(OR(AG$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AG$3,$H506/$G506,$H506-SUM($I506:AF506)))","v":0},{"$f":"IF(OR(AH$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AH$3,$H506/$G506,$H506-SUM($I506:AG506)))","v":0},{"$f":"IF(OR(AI$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AI$3,$H506/$G506,$H506-SUM($I506:AH506)))","v":0},{"$f":"IF(OR(AJ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AJ$3,$H506/$G506,$H506-SUM($I506:AI506)))","v":0},{"$f":"IF(OR(AK$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AK$3,$H506/$G506,$H506-SUM($I506:AJ506)))","v":0},{"$f":"IF(OR(AL$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AL$3,$H506/$G506,$H506-SUM($I506:AK506)))","v":0},{"$f":"IF(OR(AM$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AM$3,$H506/$G506,$H506-SUM($I506:AL506)))","v":0},{"$f":"IF(OR(AN$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AN$3,$H506/$G506,$H506-SUM($I506:AM506)))","v":0},{"$f":"IF(OR(AO$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AO$3,$H506/$G506,$H506-SUM($I506:AN506)))","v":0},{"$f":"IF(OR(AP$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AP$3,$H506/$G506,$H506-SUM($I506:AO506)))","v":0},{"$f":"IF(OR(AQ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AQ$3,$H506/$G506,$H506-SUM($I506:AP506)))","v":0},{"$f":"IF(OR(AR$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AR$3,$H506/$G506,$H506-SUM($I506:AQ506)))","v":0},{"$f":"IF(OR(AS$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AS$3,$H506/$G506,$H506-SUM($I506:AR506)))","v":0},{"$f":"IF(OR(AT$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AT$3,$H506/$G506,$H506-SUM($I506:AS506)))","v":0},{"$f":"IF(OR(AU$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AU$3,$H506/$G506,$H506-SUM($I506:AT506)))","v":0},{"$f":"IF(OR(AV$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AV$3,$H506/$G506,$H506-SUM($I506:AU506)))","v":0},{"$f":"IF(OR(AW$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AW$3,$H506/$G506,$H506-SUM($I506:AV506)))","v":0},{"$f":"IF(OR(AX$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AX$3,$H506/$G506,$H506-SUM($I506:AW506)))","v":0},{"$f":"IF(OR(AY$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AY$3,$H506/$G506,$H506-SUM($I506:AX506)))","v":0},{"$f":"IF(OR(AZ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AZ$3,$H506/$G506,$H506-SUM($I506:AY506)))","v":0},{"$f":"IF(OR(BA$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BA$3,$H506/$G506,$H506-SUM($I506:AZ506)))","v":0},{"$f":"IF(OR(BB$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BB$3,$H506/$G506,$H506-SUM($I506:BA506)))","v":0},{"$f":"IF(OR(BC$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BC$3,$H506/$G506,$H506-SUM($I506:BB506)))","v":0},{"$f":"IF(OR(BD$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BD$3,$H506/$G506,$H506-SUM($I506:BC506)))","v":0},{"$f":"IF(OR(BE$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BE$3,$H506/$G506,$H506-SUM($I506:BD506)))","v":0},{"$f":"IF(OR(BF$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BF$3,$H506/$G506,$H506-SUM($I506:BE506)))","v":0},{"$f":"IF(OR(BG$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BG$3,$H506/$G506,$H506-SUM($I506:BF506)))","v":0},{"$f":"IF(OR(BH$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BH$3,$H506/$G506,$H506-SUM($I506:BG506)))","v":0},{"$f":"IF(OR(BI$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BI$3,$H506/$G506,$H506-SUM($I506:BH506)))","v":0},{"$f":"IF(OR(BJ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BJ$3,$H506/$G506,$H506-SUM($I506:BI506)))","v":0},{"$f":"IF(OR(BK$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BK$3,$H506/$G506,$H506-SUM($I506:BJ506)))","v":0},{"$f":"IF(OR(BL$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BL$3,$H506/$G506,$H506-SUM($I506:BK506)))","v":0},{"$f":"IF(OR(BM$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BM$3,$H506/$G506,$H506-SUM($I506:BL506)))","v":0},{"$f":"IF(OR(BN$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BN$3,$H506/$G506,$H506-SUM($I506:BM506)))","v":0},{"$f":"IF(OR(BO$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BO$3,$H506/$G506,$H506-SUM($I506:BN506)))","v":0},{"$f":"IF(OR(BP$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BP$3,$H506/$G506,$H506-SUM($I506:BO506)))","v":0},{"$f":"IF(OR(BQ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BQ$3,$H506/$G506,$H506-SUM($I506:BP506)))","v":0},{"$f":"IF(OR(BR$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BR$3,$H506/$G506,$H506-SUM($I506:BQ506)))","v":0},{"$f":"IF(OR(BS$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BS$3,$H506/$G506,$H506-SUM($I506:BR506)))","v":0},{"$f":"IF(OR(BT$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BT$3,$H506/$G506,$H506-SUM($I506:BS506)))","v":0},{"$f":"IF(OR(BU$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BU$3,$H506/$G506,$H506-SUM($I506:BT506)))","v":0},{"$f":"IF(OR(BV$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BV$3,$H506/$G506,$H506-SUM($I506:BU506)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G506","v":5},{"$f":"R498","v":6.4768170884063565},null,{"$f":"IF(OR(J$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>J$3,$H507/$G507,$H507-SUM($I507:I507)))","v":0},{"$f":"IF(OR(K$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>K$3,$H507/$G507,$H507-SUM($I507:J507)))","v":0},{"$f":"IF(OR(L$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>L$3,$H507/$G507,$H507-SUM($I507:K507)))","v":0},{"$f":"IF(OR(M$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>M$3,$H507/$G507,$H507-SUM($I507:L507)))","v":0},{"$f":"IF(OR(N$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>N$3,$H507/$G507,$H507-SUM($I507:M507)))","v":0},{"$f":"IF(OR(O$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>O$3,$H507/$G507,$H507-SUM($I507:N507)))","v":0},{"$f":"IF(OR(P$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>P$3,$H507/$G507,$H507-SUM($I507:O507)))","v":0},{"$f":"IF(OR(Q$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Q$3,$H507/$G507,$H507-SUM($I507:P507)))","v":0},{"$f":"IF(OR(R$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>R$3,$H507/$G507,$H507-SUM($I507:Q507)))","v":0},{"$f":"IF(OR(S$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>S$3,$H507/$G507,$H507-SUM($I507:R507)))","v":1.2953634176812714},{"$f":"IF(OR(T$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>T$3,$H507/$G507,$H507-SUM($I507:S507)))","v":1.2953634176812714},{"$f":"IF(OR(U$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>U$3,$H507/$G507,$H507-SUM($I507:T507)))","v":1.2953634176812714},{"$f":"IF(OR(V$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>V$3,$H507/$G507,$H507-SUM($I507:U507)))","v":1.2953634176812714},{"$f":"IF(OR(W$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>W$3,$H507/$G507,$H507-SUM($I507:V507)))","v":1.2953634176812709},{"$f":"IF(OR(X$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>X$3,$H507/$G507,$H507-SUM($I507:W507)))","v":0},{"$f":"IF(OR(Y$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Y$3,$H507/$G507,$H507-SUM($I507:X507)))","v":0},{"$f":"IF(OR(Z$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Z$3,$H507/$G507,$H507-SUM($I507:Y507)))","v":0},{"$f":"IF(OR(AA$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AA$3,$H507/$G507,$H507-SUM($I507:Z507)))","v":0},{"$f":"IF(OR(AB$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AB$3,$H507/$G507,$H507-SUM($I507:AA507)))","v":0},{"$f":"IF(OR(AC$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AC$3,$H507/$G507,$H507-SUM($I507:AB507)))","v":0},{"$f":"IF(OR(AD$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AD$3,$H507/$G507,$H507-SUM($I507:AC507)))","v":0},{"$f":"IF(OR(AE$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AE$3,$H507/$G507,$H507-SUM($I507:AD507)))","v":0},{"$f":"IF(OR(AF$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AF$3,$H507/$G507,$H507-SUM($I507:AE507)))","v":0},{"$f":"IF(OR(AG$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AG$3,$H507/$G507,$H507-SUM($I507:AF507)))","v":0},{"$f":"IF(OR(AH$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AH$3,$H507/$G507,$H507-SUM($I507:AG507)))","v":0},{"$f":"IF(OR(AI$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AI$3,$H507/$G507,$H507-SUM($I507:AH507)))","v":0},{"$f":"IF(OR(AJ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AJ$3,$H507/$G507,$H507-SUM($I507:AI507)))","v":0},{"$f":"IF(OR(AK$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AK$3,$H507/$G507,$H507-SUM($I507:AJ507)))","v":0},{"$f":"IF(OR(AL$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AL$3,$H507/$G507,$H507-SUM($I507:AK507)))","v":0},{"$f":"IF(OR(AM$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AM$3,$H507/$G507,$H507-SUM($I507:AL507)))","v":0},{"$f":"IF(OR(AN$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AN$3,$H507/$G507,$H507-SUM($I507:AM507)))","v":0},{"$f":"IF(OR(AO$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AO$3,$H507/$G507,$H507-SUM($I507:AN507)))","v":0},{"$f":"IF(OR(AP$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AP$3,$H507/$G507,$H507-SUM($I507:AO507)))","v":0},{"$f":"IF(OR(AQ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AQ$3,$H507/$G507,$H507-SUM($I507:AP507)))","v":0},{"$f":"IF(OR(AR$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AR$3,$H507/$G507,$H507-SUM($I507:AQ507)))","v":0},{"$f":"IF(OR(AS$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AS$3,$H507/$G507,$H507-SUM($I507:AR507)))","v":0},{"$f":"IF(OR(AT$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AT$3,$H507/$G507,$H507-SUM($I507:AS507)))","v":0},{"$f":"IF(OR(AU$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AU$3,$H507/$G507,$H507-SUM($I507:AT507)))","v":0},{"$f":"IF(OR(AV$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AV$3,$H507/$G507,$H507-SUM($I507:AU507)))","v":0},{"$f":"IF(OR(AW$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AW$3,$H507/$G507,$H507-SUM($I507:AV507)))","v":0},{"$f":"IF(OR(AX$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AX$3,$H507/$G507,$H507-SUM($I507:AW507)))","v":0},{"$f":"IF(OR(AY$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AY$3,$H507/$G507,$H507-SUM($I507:AX507)))","v":0},{"$f":"IF(OR(AZ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AZ$3,$H507/$G507,$H507-SUM($I507:AY507)))","v":0},{"$f":"IF(OR(BA$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BA$3,$H507/$G507,$H507-SUM($I507:AZ507)))","v":0},{"$f":"IF(OR(BB$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BB$3,$H507/$G507,$H507-SUM($I507:BA507)))","v":0},{"$f":"IF(OR(BC$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BC$3,$H507/$G507,$H507-SUM($I507:BB507)))","v":0},{"$f":"IF(OR(BD$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BD$3,$H507/$G507,$H507-SUM($I507:BC507)))","v":0},{"$f":"IF(OR(BE$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BE$3,$H507/$G507,$H507-SUM($I507:BD507)))","v":0},{"$f":"IF(OR(BF$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BF$3,$H507/$G507,$H507-SUM($I507:BE507)))","v":0},{"$f":"IF(OR(BG$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BG$3,$H507/$G507,$H507-SUM($I507:BF507)))","v":0},{"$f":"IF(OR(BH$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BH$3,$H507/$G507,$H507-SUM($I507:BG507)))","v":0},{"$f":"IF(OR(BI$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BI$3,$H507/$G507,$H507-SUM($I507:BH507)))","v":0},{"$f":"IF(OR(BJ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BJ$3,$H507/$G507,$H507-SUM($I507:BI507)))","v":0},{"$f":"IF(OR(BK$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BK$3,$H507/$G507,$H507-SUM($I507:BJ507)))","v":0},{"$f":"IF(OR(BL$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BL$3,$H507/$G507,$H507-SUM($I507:BK507)))","v":0},{"$f":"IF(OR(BM$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BM$3,$H507/$G507,$H507-SUM($I507:BL507)))","v":0},{"$f":"IF(OR(BN$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BN$3,$H507/$G507,$H507-SUM($I507:BM507)))","v":0},{"$f":"IF(OR(BO$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BO$3,$H507/$G507,$H507-SUM($I507:BN507)))","v":0},{"$f":"IF(OR(BP$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BP$3,$H507/$G507,$H507-SUM($I507:BO507)))","v":0},{"$f":"IF(OR(BQ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BQ$3,$H507/$G507,$H507-SUM($I507:BP507)))","v":0},{"$f":"IF(OR(BR$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BR$3,$H507/$G507,$H507-SUM($I507:BQ507)))","v":0},{"$f":"IF(OR(BS$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BS$3,$H507/$G507,$H507-SUM($I507:BR507)))","v":0},{"$f":"IF(OR(BT$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BT$3,$H507/$G507,$H507-SUM($I507:BS507)))","v":0},{"$f":"IF(OR(BU$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BU$3,$H507/$G507,$H507-SUM($I507:BT507)))","v":0},{"$f":"IF(OR(BV$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BV$3,$H507/$G507,$H507-SUM($I507:BU507)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G507","v":5},{"$f":"S498","v":6.2980589983933317},null,{"$f":"IF(OR(J$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>J$3,$H508/$G508,$H508-SUM($I508:I508)))","v":0},{"$f":"IF(OR(K$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>K$3,$H508/$G508,$H508-SUM($I508:J508)))","v":0},{"$f":"IF(OR(L$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>L$3,$H508/$G508,$H508-SUM($I508:K508)))","v":0},{"$f":"IF(OR(M$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>M$3,$H508/$G508,$H508-SUM($I508:L508)))","v":0},{"$f":"IF(OR(N$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>N$3,$H508/$G508,$H508-SUM($I508:M508)))","v":0},{"$f":"IF(OR(O$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>O$3,$H508/$G508,$H508-SUM($I508:N508)))","v":0},{"$f":"IF(OR(P$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>P$3,$H508/$G508,$H508-SUM($I508:O508)))","v":0},{"$f":"IF(OR(Q$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Q$3,$H508/$G508,$H508-SUM($I508:P508)))","v":0},{"$f":"IF(OR(R$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>R$3,$H508/$G508,$H508-SUM($I508:Q508)))","v":0},{"$f":"IF(OR(S$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>S$3,$H508/$G508,$H508-SUM($I508:R508)))","v":0},{"$f":"IF(OR(T$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>T$3,$H508/$G508,$H508-SUM($I508:S508)))","v":1.2596117996786664},{"$f":"IF(OR(U$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>U$3,$H508/$G508,$H508-SUM($I508:T508)))","v":1.2596117996786664},{"$f":"IF(OR(V$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>V$3,$H508/$G508,$H508-SUM($I508:U508)))","v":1.2596117996786664},{"$f":"IF(OR(W$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>W$3,$H508/$G508,$H508-SUM($I508:V508)))","v":1.2596117996786664},{"$f":"IF(OR(X$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>X$3,$H508/$G508,$H508-SUM($I508:W508)))","v":1.259611799678666},{"$f":"IF(OR(Y$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Y$3,$H508/$G508,$H508-SUM($I508:X508)))","v":0},{"$f":"IF(OR(Z$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Z$3,$H508/$G508,$H508-SUM($I508:Y508)))","v":0},{"$f":"IF(OR(AA$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AA$3,$H508/$G508,$H508-SUM($I508:Z508)))","v":0},{"$f":"IF(OR(AB$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AB$3,$H508/$G508,$H508-SUM($I508:AA508)))","v":0},{"$f":"IF(OR(AC$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AC$3,$H508/$G508,$H508-SUM($I508:AB508)))","v":0},{"$f":"IF(OR(AD$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AD$3,$H508/$G508,$H508-SUM($I508:AC508)))","v":0},{"$f":"IF(OR(AE$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AE$3,$H508/$G508,$H508-SUM($I508:AD508)))","v":0},{"$f":"IF(OR(AF$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AF$3,$H508/$G508,$H508-SUM($I508:AE508)))","v":0},{"$f":"IF(OR(AG$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AG$3,$H508/$G508,$H508-SUM($I508:AF508)))","v":0},{"$f":"IF(OR(AH$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AH$3,$H508/$G508,$H508-SUM($I508:AG508)))","v":0},{"$f":"IF(OR(AI$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AI$3,$H508/$G508,$H508-SUM($I508:AH508)))","v":0},{"$f":"IF(OR(AJ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AJ$3,$H508/$G508,$H508-SUM($I508:AI508)))","v":0},{"$f":"IF(OR(AK$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AK$3,$H508/$G508,$H508-SUM($I508:AJ508)))","v":0},{"$f":"IF(OR(AL$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AL$3,$H508/$G508,$H508-SUM($I508:AK508)))","v":0},{"$f":"IF(OR(AM$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AM$3,$H508/$G508,$H508-SUM($I508:AL508)))","v":0},{"$f":"IF(OR(AN$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AN$3,$H508/$G508,$H508-SUM($I508:AM508)))","v":0},{"$f":"IF(OR(AO$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AO$3,$H508/$G508,$H508-SUM($I508:AN508)))","v":0},{"$f":"IF(OR(AP$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AP$3,$H508/$G508,$H508-SUM($I508:AO508)))","v":0},{"$f":"IF(OR(AQ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AQ$3,$H508/$G508,$H508-SUM($I508:AP508)))","v":0},{"$f":"IF(OR(AR$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AR$3,$H508/$G508,$H508-SUM($I508:AQ508)))","v":0},{"$f":"IF(OR(AS$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AS$3,$H508/$G508,$H508-SUM($I508:AR508)))","v":0},{"$f":"IF(OR(AT$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AT$3,$H508/$G508,$H508-SUM($I508:AS508)))","v":0},{"$f":"IF(OR(AU$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AU$3,$H508/$G508,$H508-SUM($I508:AT508)))","v":0},{"$f":"IF(OR(AV$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AV$3,$H508/$G508,$H508-SUM($I508:AU508)))","v":0},{"$f":"IF(OR(AW$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AW$3,$H508/$G508,$H508-SUM($I508:AV508)))","v":0},{"$f":"IF(OR(AX$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AX$3,$H508/$G508,$H508-SUM($I508:AW508)))","v":0},{"$f":"IF(OR(AY$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AY$3,$H508/$G508,$H508-SUM($I508:AX508)))","v":0},{"$f":"IF(OR(AZ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AZ$3,$H508/$G508,$H508-SUM($I508:AY508)))","v":0},{"$f":"IF(OR(BA$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BA$3,$H508/$G508,$H508-SUM($I508:AZ508)))","v":0},{"$f":"IF(OR(BB$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BB$3,$H508/$G508,$H508-SUM($I508:BA508)))","v":0},{"$f":"IF(OR(BC$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BC$3,$H508/$G508,$H508-SUM($I508:BB508)))","v":0},{"$f":"IF(OR(BD$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BD$3,$H508/$G508,$H508-SUM($I508:BC508)))","v":0},{"$f":"IF(OR(BE$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BE$3,$H508/$G508,$H508-SUM($I508:BD508)))","v":0},{"$f":"IF(OR(BF$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BF$3,$H508/$G508,$H508-SUM($I508:BE508)))","v":0},{"$f":"IF(OR(BG$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BG$3,$H508/$G508,$H508-SUM($I508:BF508)))","v":0},{"$f":"IF(OR(BH$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BH$3,$H508/$G508,$H508-SUM($I508:BG508)))","v":0},{"$f":"IF(OR(BI$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BI$3,$H508/$G508,$H508-SUM($I508:BH508)))","v":0},{"$f":"IF(OR(BJ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BJ$3,$H508/$G508,$H508-SUM($I508:BI508)))","v":0},{"$f":"IF(OR(BK$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BK$3,$H508/$G508,$H508-SUM($I508:BJ508)))","v":0},{"$f":"IF(OR(BL$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BL$3,$H508/$G508,$H508-SUM($I508:BK508)))","v":0},{"$f":"IF(OR(BM$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BM$3,$H508/$G508,$H508-SUM($I508:BL508)))","v":0},{"$f":"IF(OR(BN$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BN$3,$H508/$G508,$H508-SUM($I508:BM508)))","v":0},{"$f":"IF(OR(BO$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BO$3,$H508/$G508,$H508-SUM($I508:BN508)))","v":0},{"$f":"IF(OR(BP$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BP$3,$H508/$G508,$H508-SUM($I508:BO508)))","v":0},{"$f":"IF(OR(BQ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BQ$3,$H508/$G508,$H508-SUM($I508:BP508)))","v":0},{"$f":"IF(OR(BR$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BR$3,$H508/$G508,$H508-SUM($I508:BQ508)))","v":0},{"$f":"IF(OR(BS$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BS$3,$H508/$G508,$H508-SUM($I508:BR508)))","v":0},{"$f":"IF(OR(BT$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BT$3,$H508/$G508,$H508-SUM($I508:BS508)))","v":0},{"$f":"IF(OR(BU$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BU$3,$H508/$G508,$H508-SUM($I508:BT508)))","v":0},{"$f":"IF(OR(BV$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BV$3,$H508/$G508,$H508-SUM($I508:BU508)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A487)","v":5},{"$f":"T498","v":0},null,{"$f":"IF(OR(J$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>J$3,$H509/$G509,$H509-SUM($I509:I509)))","v":0},{"$f":"IF(OR(K$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>K$3,$H509/$G509,$H509-SUM($I509:J509)))","v":0},{"$f":"IF(OR(L$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>L$3,$H509/$G509,$H509-SUM($I509:K509)))","v":0},{"$f":"IF(OR(M$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>M$3,$H509/$G509,$H509-SUM($I509:L509)))","v":0},{"$f":"IF(OR(N$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>N$3,$H509/$G509,$H509-SUM($I509:M509)))","v":0},{"$f":"IF(OR(O$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>O$3,$H509/$G509,$H509-SUM($I509:N509)))","v":0},{"$f":"IF(OR(P$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>P$3,$H509/$G509,$H509-SUM($I509:O509)))","v":0},{"$f":"IF(OR(Q$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Q$3,$H509/$G509,$H509-SUM($I509:P509)))","v":0},{"$f":"IF(OR(R$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>R$3,$H509/$G509,$H509-SUM($I509:Q509)))","v":0},{"$f":"IF(OR(S$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>S$3,$H509/$G509,$H509-SUM($I509:R509)))","v":0},{"$f":"IF(OR(T$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>T$3,$H509/$G509,$H509-SUM($I509:S509)))","v":0},{"$f":"IF(OR(U$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>U$3,$H509/$G509,$H509-SUM($I509:T509)))","v":0},{"$f":"IF(OR(V$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>V$3,$H509/$G509,$H509-SUM($I509:U509)))","v":0},{"$f":"IF(OR(W$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>W$3,$H509/$G509,$H509-SUM($I509:V509)))","v":0},{"$f":"IF(OR(X$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>X$3,$H509/$G509,$H509-SUM($I509:W509)))","v":0},{"$f":"IF(OR(Y$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Y$3,$H509/$G509,$H509-SUM($I509:X509)))","v":0},{"$f":"IF(OR(Z$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Z$3,$H509/$G509,$H509-SUM($I509:Y509)))","v":0},{"$f":"IF(OR(AA$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AA$3,$H509/$G509,$H509-SUM($I509:Z509)))","v":0},{"$f":"IF(OR(AB$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AB$3,$H509/$G509,$H509-SUM($I509:AA509)))","v":0},{"$f":"IF(OR(AC$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AC$3,$H509/$G509,$H509-SUM($I509:AB509)))","v":0},{"$f":"IF(OR(AD$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AD$3,$H509/$G509,$H509-SUM($I509:AC509)))","v":0},{"$f":"IF(OR(AE$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AE$3,$H509/$G509,$H509-SUM($I509:AD509)))","v":0},{"$f":"IF(OR(AF$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AF$3,$H509/$G509,$H509-SUM($I509:AE509)))","v":0},{"$f":"IF(OR(AG$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AG$3,$H509/$G509,$H509-SUM($I509:AF509)))","v":0},{"$f":"IF(OR(AH$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AH$3,$H509/$G509,$H509-SUM($I509:AG509)))","v":0},{"$f":"IF(OR(AI$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AI$3,$H509/$G509,$H509-SUM($I509:AH509)))","v":0},{"$f":"IF(OR(AJ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AJ$3,$H509/$G509,$H509-SUM($I509:AI509)))","v":0},{"$f":"IF(OR(AK$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AK$3,$H509/$G509,$H509-SUM($I509:AJ509)))","v":0},{"$f":"IF(OR(AL$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AL$3,$H509/$G509,$H509-SUM($I509:AK509)))","v":0},{"$f":"IF(OR(AM$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AM$3,$H509/$G509,$H509-SUM($I509:AL509)))","v":0},{"$f":"IF(OR(AN$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AN$3,$H509/$G509,$H509-SUM($I509:AM509)))","v":0},{"$f":"IF(OR(AO$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AO$3,$H509/$G509,$H509-SUM($I509:AN509)))","v":0},{"$f":"IF(OR(AP$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AP$3,$H509/$G509,$H509-SUM($I509:AO509)))","v":0},{"$f":"IF(OR(AQ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AQ$3,$H509/$G509,$H509-SUM($I509:AP509)))","v":0},{"$f":"IF(OR(AR$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AR$3,$H509/$G509,$H509-SUM($I509:AQ509)))","v":0},{"$f":"IF(OR(AS$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AS$3,$H509/$G509,$H509-SUM($I509:AR509)))","v":0},{"$f":"IF(OR(AT$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AT$3,$H509/$G509,$H509-SUM($I509:AS509)))","v":0},{"$f":"IF(OR(AU$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AU$3,$H509/$G509,$H509-SUM($I509:AT509)))","v":0},{"$f":"IF(OR(AV$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AV$3,$H509/$G509,$H509-SUM($I509:AU509)))","v":0},{"$f":"IF(OR(AW$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AW$3,$H509/$G509,$H509-SUM($I509:AV509)))","v":0},{"$f":"IF(OR(AX$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AX$3,$H509/$G509,$H509-SUM($I509:AW509)))","v":0},{"$f":"IF(OR(AY$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AY$3,$H509/$G509,$H509-SUM($I509:AX509)))","v":0},{"$f":"IF(OR(AZ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AZ$3,$H509/$G509,$H509-SUM($I509:AY509)))","v":0},{"$f":"IF(OR(BA$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BA$3,$H509/$G509,$H509-SUM($I509:AZ509)))","v":0},{"$f":"IF(OR(BB$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BB$3,$H509/$G509,$H509-SUM($I509:BA509)))","v":0},{"$f":"IF(OR(BC$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BC$3,$H509/$G509,$H509-SUM($I509:BB509)))","v":0},{"$f":"IF(OR(BD$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BD$3,$H509/$G509,$H509-SUM($I509:BC509)))","v":0},{"$f":"IF(OR(BE$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BE$3,$H509/$G509,$H509-SUM($I509:BD509)))","v":0},{"$f":"IF(OR(BF$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BF$3,$H509/$G509,$H509-SUM($I509:BE509)))","v":0},{"$f":"IF(OR(BG$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BG$3,$H509/$G509,$H509-SUM($I509:BF509)))","v":0},{"$f":"IF(OR(BH$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BH$3,$H509/$G509,$H509-SUM($I509:BG509)))","v":0},{"$f":"IF(OR(BI$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BI$3,$H509/$G509,$H509-SUM($I509:BH509)))","v":0},{"$f":"IF(OR(BJ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BJ$3,$H509/$G509,$H509-SUM($I509:BI509)))","v":0},{"$f":"IF(OR(BK$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BK$3,$H509/$G509,$H509-SUM($I509:BJ509)))","v":0},{"$f":"IF(OR(BL$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BL$3,$H509/$G509,$H509-SUM($I509:BK509)))","v":0},{"$f":"IF(OR(BM$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BM$3,$H509/$G509,$H509-SUM($I509:BL509)))","v":0},{"$f":"IF(OR(BN$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BN$3,$H509/$G509,$H509-SUM($I509:BM509)))","v":0},{"$f":"IF(OR(BO$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BO$3,$H509/$G509,$H509-SUM($I509:BN509)))","v":0},{"$f":"IF(OR(BP$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BP$3,$H509/$G509,$H509-SUM($I509:BO509)))","v":0},{"$f":"IF(OR(BQ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BQ$3,$H509/$G509,$H509-SUM($I509:BP509)))","v":0},{"$f":"IF(OR(BR$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BR$3,$H509/$G509,$H509-SUM($I509:BQ509)))","v":0},{"$f":"IF(OR(BS$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BS$3,$H509/$G509,$H509-SUM($I509:BR509)))","v":0},{"$f":"IF(OR(BT$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BT$3,$H509/$G509,$H509-SUM($I509:BS509)))","v":0},{"$f":"IF(OR(BU$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BU$3,$H509/$G509,$H509-SUM($I509:BT509)))","v":0},{"$f":"IF(OR(BV$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BV$3,$H509/$G509,$H509-SUM($I509:BU509)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G509","v":5},{"$f":"U498","v":0},null,{"$f":"IF(OR(J$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>J$3,$H510/$G510,$H510-SUM($I510:I510)))","v":0},{"$f":"IF(OR(K$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>K$3,$H510/$G510,$H510-SUM($I510:J510)))","v":0},{"$f":"IF(OR(L$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>L$3,$H510/$G510,$H510-SUM($I510:K510)))","v":0},{"$f":"IF(OR(M$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>M$3,$H510/$G510,$H510-SUM($I510:L510)))","v":0},{"$f":"IF(OR(N$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>N$3,$H510/$G510,$H510-SUM($I510:M510)))","v":0},{"$f":"IF(OR(O$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>O$3,$H510/$G510,$H510-SUM($I510:N510)))","v":0},{"$f":"IF(OR(P$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>P$3,$H510/$G510,$H510-SUM($I510:O510)))","v":0},{"$f":"IF(OR(Q$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Q$3,$H510/$G510,$H510-SUM($I510:P510)))","v":0},{"$f":"IF(OR(R$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>R$3,$H510/$G510,$H510-SUM($I510:Q510)))","v":0},{"$f":"IF(OR(S$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>S$3,$H510/$G510,$H510-SUM($I510:R510)))","v":0},{"$f":"IF(OR(T$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>T$3,$H510/$G510,$H510-SUM($I510:S510)))","v":0},{"$f":"IF(OR(U$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>U$3,$H510/$G510,$H510-SUM($I510:T510)))","v":0},{"$f":"IF(OR(V$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>V$3,$H510/$G510,$H510-SUM($I510:U510)))","v":0},{"$f":"IF(OR(W$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>W$3,$H510/$G510,$H510-SUM($I510:V510)))","v":0},{"$f":"IF(OR(X$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>X$3,$H510/$G510,$H510-SUM($I510:W510)))","v":0},{"$f":"IF(OR(Y$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Y$3,$H510/$G510,$H510-SUM($I510:X510)))","v":0},{"$f":"IF(OR(Z$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Z$3,$H510/$G510,$H510-SUM($I510:Y510)))","v":0},{"$f":"IF(OR(AA$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AA$3,$H510/$G510,$H510-SUM($I510:Z510)))","v":0},{"$f":"IF(OR(AB$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AB$3,$H510/$G510,$H510-SUM($I510:AA510)))","v":0},{"$f":"IF(OR(AC$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AC$3,$H510/$G510,$H510-SUM($I510:AB510)))","v":0},{"$f":"IF(OR(AD$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AD$3,$H510/$G510,$H510-SUM($I510:AC510)))","v":0},{"$f":"IF(OR(AE$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AE$3,$H510/$G510,$H510-SUM($I510:AD510)))","v":0},{"$f":"IF(OR(AF$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AF$3,$H510/$G510,$H510-SUM($I510:AE510)))","v":0},{"$f":"IF(OR(AG$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AG$3,$H510/$G510,$H510-SUM($I510:AF510)))","v":0},{"$f":"IF(OR(AH$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AH$3,$H510/$G510,$H510-SUM($I510:AG510)))","v":0},{"$f":"IF(OR(AI$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AI$3,$H510/$G510,$H510-SUM($I510:AH510)))","v":0},{"$f":"IF(OR(AJ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AJ$3,$H510/$G510,$H510-SUM($I510:AI510)))","v":0},{"$f":"IF(OR(AK$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AK$3,$H510/$G510,$H510-SUM($I510:AJ510)))","v":0},{"$f":"IF(OR(AL$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AL$3,$H510/$G510,$H510-SUM($I510:AK510)))","v":0},{"$f":"IF(OR(AM$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AM$3,$H510/$G510,$H510-SUM($I510:AL510)))","v":0},{"$f":"IF(OR(AN$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AN$3,$H510/$G510,$H510-SUM($I510:AM510)))","v":0},{"$f":"IF(OR(AO$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AO$3,$H510/$G510,$H510-SUM($I510:AN510)))","v":0},{"$f":"IF(OR(AP$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AP$3,$H510/$G510,$H510-SUM($I510:AO510)))","v":0},{"$f":"IF(OR(AQ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AQ$3,$H510/$G510,$H510-SUM($I510:AP510)))","v":0},{"$f":"IF(OR(AR$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AR$3,$H510/$G510,$H510-SUM($I510:AQ510)))","v":0},{"$f":"IF(OR(AS$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AS$3,$H510/$G510,$H510-SUM($I510:AR510)))","v":0},{"$f":"IF(OR(AT$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AT$3,$H510/$G510,$H510-SUM($I510:AS510)))","v":0},{"$f":"IF(OR(AU$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AU$3,$H510/$G510,$H510-SUM($I510:AT510)))","v":0},{"$f":"IF(OR(AV$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AV$3,$H510/$G510,$H510-SUM($I510:AU510)))","v":0},{"$f":"IF(OR(AW$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AW$3,$H510/$G510,$H510-SUM($I510:AV510)))","v":0},{"$f":"IF(OR(AX$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AX$3,$H510/$G510,$H510-SUM($I510:AW510)))","v":0},{"$f":"IF(OR(AY$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AY$3,$H510/$G510,$H510-SUM($I510:AX510)))","v":0},{"$f":"IF(OR(AZ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AZ$3,$H510/$G510,$H510-SUM($I510:AY510)))","v":0},{"$f":"IF(OR(BA$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BA$3,$H510/$G510,$H510-SUM($I510:AZ510)))","v":0},{"$f":"IF(OR(BB$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BB$3,$H510/$G510,$H510-SUM($I510:BA510)))","v":0},{"$f":"IF(OR(BC$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BC$3,$H510/$G510,$H510-SUM($I510:BB510)))","v":0},{"$f":"IF(OR(BD$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BD$3,$H510/$G510,$H510-SUM($I510:BC510)))","v":0},{"$f":"IF(OR(BE$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BE$3,$H510/$G510,$H510-SUM($I510:BD510)))","v":0},{"$f":"IF(OR(BF$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BF$3,$H510/$G510,$H510-SUM($I510:BE510)))","v":0},{"$f":"IF(OR(BG$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BG$3,$H510/$G510,$H510-SUM($I510:BF510)))","v":0},{"$f":"IF(OR(BH$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BH$3,$H510/$G510,$H510-SUM($I510:BG510)))","v":0},{"$f":"IF(OR(BI$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BI$3,$H510/$G510,$H510-SUM($I510:BH510)))","v":0},{"$f":"IF(OR(BJ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BJ$3,$H510/$G510,$H510-SUM($I510:BI510)))","v":0},{"$f":"IF(OR(BK$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BK$3,$H510/$G510,$H510-SUM($I510:BJ510)))","v":0},{"$f":"IF(OR(BL$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BL$3,$H510/$G510,$H510-SUM($I510:BK510)))","v":0},{"$f":"IF(OR(BM$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BM$3,$H510/$G510,$H510-SUM($I510:BL510)))","v":0},{"$f":"IF(OR(BN$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BN$3,$H510/$G510,$H510-SUM($I510:BM510)))","v":0},{"$f":"IF(OR(BO$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BO$3,$H510/$G510,$H510-SUM($I510:BN510)))","v":0},{"$f":"IF(OR(BP$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BP$3,$H510/$G510,$H510-SUM($I510:BO510)))","v":0},{"$f":"IF(OR(BQ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BQ$3,$H510/$G510,$H510-SUM($I510:BP510)))","v":0},{"$f":"IF(OR(BR$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BR$3,$H510/$G510,$H510-SUM($I510:BQ510)))","v":0},{"$f":"IF(OR(BS$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BS$3,$H510/$G510,$H510-SUM($I510:BR510)))","v":0},{"$f":"IF(OR(BT$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BT$3,$H510/$G510,$H510-SUM($I510:BS510)))","v":0},{"$f":"IF(OR(BU$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BU$3,$H510/$G510,$H510-SUM($I510:BT510)))","v":0},{"$f":"IF(OR(BV$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BV$3,$H510/$G510,$H510-SUM($I510:BU510)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G510","v":5},{"$f":"V498","v":0},null,{"$f":"IF(OR(J$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>J$3,$H511/$G511,$H511-SUM($I511:I511)))","v":0},{"$f":"IF(OR(K$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>K$3,$H511/$G511,$H511-SUM($I511:J511)))","v":0},{"$f":"IF(OR(L$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>L$3,$H511/$G511,$H511-SUM($I511:K511)))","v":0},{"$f":"IF(OR(M$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>M$3,$H511/$G511,$H511-SUM($I511:L511)))","v":0},{"$f":"IF(OR(N$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>N$3,$H511/$G511,$H511-SUM($I511:M511)))","v":0},{"$f":"IF(OR(O$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>O$3,$H511/$G511,$H511-SUM($I511:N511)))","v":0},{"$f":"IF(OR(P$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>P$3,$H511/$G511,$H511-SUM($I511:O511)))","v":0},{"$f":"IF(OR(Q$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Q$3,$H511/$G511,$H511-SUM($I511:P511)))","v":0},{"$f":"IF(OR(R$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>R$3,$H511/$G511,$H511-SUM($I511:Q511)))","v":0},{"$f":"IF(OR(S$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>S$3,$H511/$G511,$H511-SUM($I511:R511)))","v":0},{"$f":"IF(OR(T$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>T$3,$H511/$G511,$H511-SUM($I511:S511)))","v":0},{"$f":"IF(OR(U$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>U$3,$H511/$G511,$H511-SUM($I511:T511)))","v":0},{"$f":"IF(OR(V$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>V$3,$H511/$G511,$H511-SUM($I511:U511)))","v":0},{"$f":"IF(OR(W$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>W$3,$H511/$G511,$H511-SUM($I511:V511)))","v":0},{"$f":"IF(OR(X$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>X$3,$H511/$G511,$H511-SUM($I511:W511)))","v":0},{"$f":"IF(OR(Y$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Y$3,$H511/$G511,$H511-SUM($I511:X511)))","v":0},{"$f":"IF(OR(Z$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Z$3,$H511/$G511,$H511-SUM($I511:Y511)))","v":0},{"$f":"IF(OR(AA$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AA$3,$H511/$G511,$H511-SUM($I511:Z511)))","v":0},{"$f":"IF(OR(AB$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AB$3,$H511/$G511,$H511-SUM($I511:AA511)))","v":0},{"$f":"IF(OR(AC$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AC$3,$H511/$G511,$H511-SUM($I511:AB511)))","v":0},{"$f":"IF(OR(AD$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AD$3,$H511/$G511,$H511-SUM($I511:AC511)))","v":0},{"$f":"IF(OR(AE$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AE$3,$H511/$G511,$H511-SUM($I511:AD511)))","v":0},{"$f":"IF(OR(AF$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AF$3,$H511/$G511,$H511-SUM($I511:AE511)))","v":0},{"$f":"IF(OR(AG$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AG$3,$H511/$G511,$H511-SUM($I511:AF511)))","v":0},{"$f":"IF(OR(AH$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AH$3,$H511/$G511,$H511-SUM($I511:AG511)))","v":0},{"$f":"IF(OR(AI$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AI$3,$H511/$G511,$H511-SUM($I511:AH511)))","v":0},{"$f":"IF(OR(AJ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AJ$3,$H511/$G511,$H511-SUM($I511:AI511)))","v":0},{"$f":"IF(OR(AK$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AK$3,$H511/$G511,$H511-SUM($I511:AJ511)))","v":0},{"$f":"IF(OR(AL$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AL$3,$H511/$G511,$H511-SUM($I511:AK511)))","v":0},{"$f":"IF(OR(AM$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AM$3,$H511/$G511,$H511-SUM($I511:AL511)))","v":0},{"$f":"IF(OR(AN$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AN$3,$H511/$G511,$H511-SUM($I511:AM511)))","v":0},{"$f":"IF(OR(AO$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AO$3,$H511/$G511,$H511-SUM($I511:AN511)))","v":0},{"$f":"IF(OR(AP$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AP$3,$H511/$G511,$H511-SUM($I511:AO511)))","v":0},{"$f":"IF(OR(AQ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AQ$3,$H511/$G511,$H511-SUM($I511:AP511)))","v":0},{"$f":"IF(OR(AR$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AR$3,$H511/$G511,$H511-SUM($I511:AQ511)))","v":0},{"$f":"IF(OR(AS$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AS$3,$H511/$G511,$H511-SUM($I511:AR511)))","v":0},{"$f":"IF(OR(AT$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AT$3,$H511/$G511,$H511-SUM($I511:AS511)))","v":0},{"$f":"IF(OR(AU$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AU$3,$H511/$G511,$H511-SUM($I511:AT511)))","v":0},{"$f":"IF(OR(AV$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AV$3,$H511/$G511,$H511-SUM($I511:AU511)))","v":0},{"$f":"IF(OR(AW$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AW$3,$H511/$G511,$H511-SUM($I511:AV511)))","v":0},{"$f":"IF(OR(AX$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AX$3,$H511/$G511,$H511-SUM($I511:AW511)))","v":0},{"$f":"IF(OR(AY$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AY$3,$H511/$G511,$H511-SUM($I511:AX511)))","v":0},{"$f":"IF(OR(AZ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AZ$3,$H511/$G511,$H511-SUM($I511:AY511)))","v":0},{"$f":"IF(OR(BA$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BA$3,$H511/$G511,$H511-SUM($I511:AZ511)))","v":0},{"$f":"IF(OR(BB$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BB$3,$H511/$G511,$H511-SUM($I511:BA511)))","v":0},{"$f":"IF(OR(BC$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BC$3,$H511/$G511,$H511-SUM($I511:BB511)))","v":0},{"$f":"IF(OR(BD$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BD$3,$H511/$G511,$H511-SUM($I511:BC511)))","v":0},{"$f":"IF(OR(BE$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BE$3,$H511/$G511,$H511-SUM($I511:BD511)))","v":0},{"$f":"IF(OR(BF$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BF$3,$H511/$G511,$H511-SUM($I511:BE511)))","v":0},{"$f":"IF(OR(BG$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BG$3,$H511/$G511,$H511-SUM($I511:BF511)))","v":0},{"$f":"IF(OR(BH$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BH$3,$H511/$G511,$H511-SUM($I511:BG511)))","v":0},{"$f":"IF(OR(BI$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BI$3,$H511/$G511,$H511-SUM($I511:BH511)))","v":0},{"$f":"IF(OR(BJ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BJ$3,$H511/$G511,$H511-SUM($I511:BI511)))","v":0},{"$f":"IF(OR(BK$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BK$3,$H511/$G511,$H511-SUM($I511:BJ511)))","v":0},{"$f":"IF(OR(BL$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BL$3,$H511/$G511,$H511-SUM($I511:BK511)))","v":0},{"$f":"IF(OR(BM$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BM$3,$H511/$G511,$H511-SUM($I511:BL511)))","v":0},{"$f":"IF(OR(BN$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BN$3,$H511/$G511,$H511-SUM($I511:BM511)))","v":0},{"$f":"IF(OR(BO$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BO$3,$H511/$G511,$H511-SUM($I511:BN511)))","v":0},{"$f":"IF(OR(BP$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BP$3,$H511/$G511,$H511-SUM($I511:BO511)))","v":0},{"$f":"IF(OR(BQ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BQ$3,$H511/$G511,$H511-SUM($I511:BP511)))","v":0},{"$f":"IF(OR(BR$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BR$3,$H511/$G511,$H511-SUM($I511:BQ511)))","v":0},{"$f":"IF(OR(BS$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BS$3,$H511/$G511,$H511-SUM($I511:BR511)))","v":0},{"$f":"IF(OR(BT$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BT$3,$H511/$G511,$H511-SUM($I511:BS511)))","v":0},{"$f":"IF(OR(BU$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BU$3,$H511/$G511,$H511-SUM($I511:BT511)))","v":0},{"$f":"IF(OR(BV$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BV$3,$H511/$G511,$H511-SUM($I511:BU511)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G511","v":5},{"$f":"W498","v":0},null,{"$f":"IF(OR(J$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>J$3,$H512/$G512,$H512-SUM($I512:I512)))","v":0},{"$f":"IF(OR(K$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>K$3,$H512/$G512,$H512-SUM($I512:J512)))","v":0},{"$f":"IF(OR(L$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>L$3,$H512/$G512,$H512-SUM($I512:K512)))","v":0},{"$f":"IF(OR(M$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>M$3,$H512/$G512,$H512-SUM($I512:L512)))","v":0},{"$f":"IF(OR(N$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>N$3,$H512/$G512,$H512-SUM($I512:M512)))","v":0},{"$f":"IF(OR(O$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>O$3,$H512/$G512,$H512-SUM($I512:N512)))","v":0},{"$f":"IF(OR(P$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>P$3,$H512/$G512,$H512-SUM($I512:O512)))","v":0},{"$f":"IF(OR(Q$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Q$3,$H512/$G512,$H512-SUM($I512:P512)))","v":0},{"$f":"IF(OR(R$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>R$3,$H512/$G512,$H512-SUM($I512:Q512)))","v":0},{"$f":"IF(OR(S$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>S$3,$H512/$G512,$H512-SUM($I512:R512)))","v":0},{"$f":"IF(OR(T$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>T$3,$H512/$G512,$H512-SUM($I512:S512)))","v":0},{"$f":"IF(OR(U$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>U$3,$H512/$G512,$H512-SUM($I512:T512)))","v":0},{"$f":"IF(OR(V$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>V$3,$H512/$G512,$H512-SUM($I512:U512)))","v":0},{"$f":"IF(OR(W$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>W$3,$H512/$G512,$H512-SUM($I512:V512)))","v":0},{"$f":"IF(OR(X$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>X$3,$H512/$G512,$H512-SUM($I512:W512)))","v":0},{"$f":"IF(OR(Y$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Y$3,$H512/$G512,$H512-SUM($I512:X512)))","v":0},{"$f":"IF(OR(Z$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Z$3,$H512/$G512,$H512-SUM($I512:Y512)))","v":0},{"$f":"IF(OR(AA$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AA$3,$H512/$G512,$H512-SUM($I512:Z512)))","v":0},{"$f":"IF(OR(AB$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AB$3,$H512/$G512,$H512-SUM($I512:AA512)))","v":0},{"$f":"IF(OR(AC$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AC$3,$H512/$G512,$H512-SUM($I512:AB512)))","v":0},{"$f":"IF(OR(AD$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AD$3,$H512/$G512,$H512-SUM($I512:AC512)))","v":0},{"$f":"IF(OR(AE$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AE$3,$H512/$G512,$H512-SUM($I512:AD512)))","v":0},{"$f":"IF(OR(AF$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AF$3,$H512/$G512,$H512-SUM($I512:AE512)))","v":0},{"$f":"IF(OR(AG$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AG$3,$H512/$G512,$H512-SUM($I512:AF512)))","v":0},{"$f":"IF(OR(AH$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AH$3,$H512/$G512,$H512-SUM($I512:AG512)))","v":0},{"$f":"IF(OR(AI$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AI$3,$H512/$G512,$H512-SUM($I512:AH512)))","v":0},{"$f":"IF(OR(AJ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AJ$3,$H512/$G512,$H512-SUM($I512:AI512)))","v":0},{"$f":"IF(OR(AK$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AK$3,$H512/$G512,$H512-SUM($I512:AJ512)))","v":0},{"$f":"IF(OR(AL$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AL$3,$H512/$G512,$H512-SUM($I512:AK512)))","v":0},{"$f":"IF(OR(AM$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AM$3,$H512/$G512,$H512-SUM($I512:AL512)))","v":0},{"$f":"IF(OR(AN$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AN$3,$H512/$G512,$H512-SUM($I512:AM512)))","v":0},{"$f":"IF(OR(AO$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AO$3,$H512/$G512,$H512-SUM($I512:AN512)))","v":0},{"$f":"IF(OR(AP$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AP$3,$H512/$G512,$H512-SUM($I512:AO512)))","v":0},{"$f":"IF(OR(AQ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AQ$3,$H512/$G512,$H512-SUM($I512:AP512)))","v":0},{"$f":"IF(OR(AR$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AR$3,$H512/$G512,$H512-SUM($I512:AQ512)))","v":0},{"$f":"IF(OR(AS$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AS$3,$H512/$G512,$H512-SUM($I512:AR512)))","v":0},{"$f":"IF(OR(AT$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AT$3,$H512/$G512,$H512-SUM($I512:AS512)))","v":0},{"$f":"IF(OR(AU$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AU$3,$H512/$G512,$H512-SUM($I512:AT512)))","v":0},{"$f":"IF(OR(AV$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AV$3,$H512/$G512,$H512-SUM($I512:AU512)))","v":0},{"$f":"IF(OR(AW$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AW$3,$H512/$G512,$H512-SUM($I512:AV512)))","v":0},{"$f":"IF(OR(AX$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AX$3,$H512/$G512,$H512-SUM($I512:AW512)))","v":0},{"$f":"IF(OR(AY$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AY$3,$H512/$G512,$H512-SUM($I512:AX512)))","v":0},{"$f":"IF(OR(AZ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AZ$3,$H512/$G512,$H512-SUM($I512:AY512)))","v":0},{"$f":"IF(OR(BA$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BA$3,$H512/$G512,$H512-SUM($I512:AZ512)))","v":0},{"$f":"IF(OR(BB$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BB$3,$H512/$G512,$H512-SUM($I512:BA512)))","v":0},{"$f":"IF(OR(BC$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BC$3,$H512/$G512,$H512-SUM($I512:BB512)))","v":0},{"$f":"IF(OR(BD$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BD$3,$H512/$G512,$H512-SUM($I512:BC512)))","v":0},{"$f":"IF(OR(BE$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BE$3,$H512/$G512,$H512-SUM($I512:BD512)))","v":0},{"$f":"IF(OR(BF$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BF$3,$H512/$G512,$H512-SUM($I512:BE512)))","v":0},{"$f":"IF(OR(BG$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BG$3,$H512/$G512,$H512-SUM($I512:BF512)))","v":0},{"$f":"IF(OR(BH$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BH$3,$H512/$G512,$H512-SUM($I512:BG512)))","v":0},{"$f":"IF(OR(BI$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BI$3,$H512/$G512,$H512-SUM($I512:BH512)))","v":0},{"$f":"IF(OR(BJ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BJ$3,$H512/$G512,$H512-SUM($I512:BI512)))","v":0},{"$f":"IF(OR(BK$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BK$3,$H512/$G512,$H512-SUM($I512:BJ512)))","v":0},{"$f":"IF(OR(BL$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BL$3,$H512/$G512,$H512-SUM($I512:BK512)))","v":0},{"$f":"IF(OR(BM$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BM$3,$H512/$G512,$H512-SUM($I512:BL512)))","v":0},{"$f":"IF(OR(BN$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BN$3,$H512/$G512,$H512-SUM($I512:BM512)))","v":0},{"$f":"IF(OR(BO$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BO$3,$H512/$G512,$H512-SUM($I512:BN512)))","v":0},{"$f":"IF(OR(BP$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BP$3,$H512/$G512,$H512-SUM($I512:BO512)))","v":0},{"$f":"IF(OR(BQ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BQ$3,$H512/$G512,$H512-SUM($I512:BP512)))","v":0},{"$f":"IF(OR(BR$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BR$3,$H512/$G512,$H512-SUM($I512:BQ512)))","v":0},{"$f":"IF(OR(BS$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BS$3,$H512/$G512,$H512-SUM($I512:BR512)))","v":0},{"$f":"IF(OR(BT$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BT$3,$H512/$G512,$H512-SUM($I512:BS512)))","v":0},{"$f":"IF(OR(BU$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BU$3,$H512/$G512,$H512-SUM($I512:BT512)))","v":0},{"$f":"IF(OR(BV$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BV$3,$H512/$G512,$H512-SUM($I512:BU512)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G512","v":5},{"$f":"X498","v":0},null,{"$f":"IF(OR(J$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>J$3,$H513/$G513,$H513-SUM($I513:I513)))","v":0},{"$f":"IF(OR(K$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>K$3,$H513/$G513,$H513-SUM($I513:J513)))","v":0},{"$f":"IF(OR(L$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>L$3,$H513/$G513,$H513-SUM($I513:K513)))","v":0},{"$f":"IF(OR(M$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>M$3,$H513/$G513,$H513-SUM($I513:L513)))","v":0},{"$f":"IF(OR(N$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>N$3,$H513/$G513,$H513-SUM($I513:M513)))","v":0},{"$f":"IF(OR(O$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>O$3,$H513/$G513,$H513-SUM($I513:N513)))","v":0},{"$f":"IF(OR(P$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>P$3,$H513/$G513,$H513-SUM($I513:O513)))","v":0},{"$f":"IF(OR(Q$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Q$3,$H513/$G513,$H513-SUM($I513:P513)))","v":0},{"$f":"IF(OR(R$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>R$3,$H513/$G513,$H513-SUM($I513:Q513)))","v":0},{"$f":"IF(OR(S$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>S$3,$H513/$G513,$H513-SUM($I513:R513)))","v":0},{"$f":"IF(OR(T$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>T$3,$H513/$G513,$H513-SUM($I513:S513)))","v":0},{"$f":"IF(OR(U$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>U$3,$H513/$G513,$H513-SUM($I513:T513)))","v":0},{"$f":"IF(OR(V$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>V$3,$H513/$G513,$H513-SUM($I513:U513)))","v":0},{"$f":"IF(OR(W$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>W$3,$H513/$G513,$H513-SUM($I513:V513)))","v":0},{"$f":"IF(OR(X$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>X$3,$H513/$G513,$H513-SUM($I513:W513)))","v":0},{"$f":"IF(OR(Y$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Y$3,$H513/$G513,$H513-SUM($I513:X513)))","v":0},{"$f":"IF(OR(Z$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Z$3,$H513/$G513,$H513-SUM($I513:Y513)))","v":0},{"$f":"IF(OR(AA$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AA$3,$H513/$G513,$H513-SUM($I513:Z513)))","v":0},{"$f":"IF(OR(AB$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AB$3,$H513/$G513,$H513-SUM($I513:AA513)))","v":0},{"$f":"IF(OR(AC$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AC$3,$H513/$G513,$H513-SUM($I513:AB513)))","v":0},{"$f":"IF(OR(AD$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AD$3,$H513/$G513,$H513-SUM($I513:AC513)))","v":0},{"$f":"IF(OR(AE$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AE$3,$H513/$G513,$H513-SUM($I513:AD513)))","v":0},{"$f":"IF(OR(AF$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AF$3,$H513/$G513,$H513-SUM($I513:AE513)))","v":0},{"$f":"IF(OR(AG$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AG$3,$H513/$G513,$H513-SUM($I513:AF513)))","v":0},{"$f":"IF(OR(AH$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AH$3,$H513/$G513,$H513-SUM($I513:AG513)))","v":0},{"$f":"IF(OR(AI$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AI$3,$H513/$G513,$H513-SUM($I513:AH513)))","v":0},{"$f":"IF(OR(AJ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AJ$3,$H513/$G513,$H513-SUM($I513:AI513)))","v":0},{"$f":"IF(OR(AK$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AK$3,$H513/$G513,$H513-SUM($I513:AJ513)))","v":0},{"$f":"IF(OR(AL$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AL$3,$H513/$G513,$H513-SUM($I513:AK513)))","v":0},{"$f":"IF(OR(AM$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AM$3,$H513/$G513,$H513-SUM($I513:AL513)))","v":0},{"$f":"IF(OR(AN$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AN$3,$H513/$G513,$H513-SUM($I513:AM513)))","v":0},{"$f":"IF(OR(AO$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AO$3,$H513/$G513,$H513-SUM($I513:AN513)))","v":0},{"$f":"IF(OR(AP$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AP$3,$H513/$G513,$H513-SUM($I513:AO513)))","v":0},{"$f":"IF(OR(AQ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AQ$3,$H513/$G513,$H513-SUM($I513:AP513)))","v":0},{"$f":"IF(OR(AR$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AR$3,$H513/$G513,$H513-SUM($I513:AQ513)))","v":0},{"$f":"IF(OR(AS$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AS$3,$H513/$G513,$H513-SUM($I513:AR513)))","v":0},{"$f":"IF(OR(AT$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AT$3,$H513/$G513,$H513-SUM($I513:AS513)))","v":0},{"$f":"IF(OR(AU$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AU$3,$H513/$G513,$H513-SUM($I513:AT513)))","v":0},{"$f":"IF(OR(AV$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AV$3,$H513/$G513,$H513-SUM($I513:AU513)))","v":0},{"$f":"IF(OR(AW$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AW$3,$H513/$G513,$H513-SUM($I513:AV513)))","v":0},{"$f":"IF(OR(AX$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AX$3,$H513/$G513,$H513-SUM($I513:AW513)))","v":0},{"$f":"IF(OR(AY$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AY$3,$H513/$G513,$H513-SUM($I513:AX513)))","v":0},{"$f":"IF(OR(AZ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AZ$3,$H513/$G513,$H513-SUM($I513:AY513)))","v":0},{"$f":"IF(OR(BA$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BA$3,$H513/$G513,$H513-SUM($I513:AZ513)))","v":0},{"$f":"IF(OR(BB$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BB$3,$H513/$G513,$H513-SUM($I513:BA513)))","v":0},{"$f":"IF(OR(BC$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BC$3,$H513/$G513,$H513-SUM($I513:BB513)))","v":0},{"$f":"IF(OR(BD$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BD$3,$H513/$G513,$H513-SUM($I513:BC513)))","v":0},{"$f":"IF(OR(BE$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BE$3,$H513/$G513,$H513-SUM($I513:BD513)))","v":0},{"$f":"IF(OR(BF$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BF$3,$H513/$G513,$H513-SUM($I513:BE513)))","v":0},{"$f":"IF(OR(BG$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BG$3,$H513/$G513,$H513-SUM($I513:BF513)))","v":0},{"$f":"IF(OR(BH$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BH$3,$H513/$G513,$H513-SUM($I513:BG513)))","v":0},{"$f":"IF(OR(BI$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BI$3,$H513/$G513,$H513-SUM($I513:BH513)))","v":0},{"$f":"IF(OR(BJ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BJ$3,$H513/$G513,$H513-SUM($I513:BI513)))","v":0},{"$f":"IF(OR(BK$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BK$3,$H513/$G513,$H513-SUM($I513:BJ513)))","v":0},{"$f":"IF(OR(BL$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BL$3,$H513/$G513,$H513-SUM($I513:BK513)))","v":0},{"$f":"IF(OR(BM$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BM$3,$H513/$G513,$H513-SUM($I513:BL513)))","v":0},{"$f":"IF(OR(BN$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BN$3,$H513/$G513,$H513-SUM($I513:BM513)))","v":0},{"$f":"IF(OR(BO$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BO$3,$H513/$G513,$H513-SUM($I513:BN513)))","v":0},{"$f":"IF(OR(BP$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BP$3,$H513/$G513,$H513-SUM($I513:BO513)))","v":0},{"$f":"IF(OR(BQ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BQ$3,$H513/$G513,$H513-SUM($I513:BP513)))","v":0},{"$f":"IF(OR(BR$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BR$3,$H513/$G513,$H513-SUM($I513:BQ513)))","v":0},{"$f":"IF(OR(BS$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BS$3,$H513/$G513,$H513-SUM($I513:BR513)))","v":0},{"$f":"IF(OR(BT$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BT$3,$H513/$G513,$H513-SUM($I513:BS513)))","v":0},{"$f":"IF(OR(BU$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BU$3,$H513/$G513,$H513-SUM($I513:BT513)))","v":0},{"$f":"IF(OR(BV$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BV$3,$H513/$G513,$H513-SUM($I513:BU513)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A487)","v":5},{"$f":"Y498","v":0},null,{"$f":"IF(OR(J$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>J$3,$H514/$G514,$H514-SUM($I514:I514)))","v":0},{"$f":"IF(OR(K$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>K$3,$H514/$G514,$H514-SUM($I514:J514)))","v":0},{"$f":"IF(OR(L$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>L$3,$H514/$G514,$H514-SUM($I514:K514)))","v":0},{"$f":"IF(OR(M$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>M$3,$H514/$G514,$H514-SUM($I514:L514)))","v":0},{"$f":"IF(OR(N$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>N$3,$H514/$G514,$H514-SUM($I514:M514)))","v":0},{"$f":"IF(OR(O$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>O$3,$H514/$G514,$H514-SUM($I514:N514)))","v":0},{"$f":"IF(OR(P$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>P$3,$H514/$G514,$H514-SUM($I514:O514)))","v":0},{"$f":"IF(OR(Q$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>Q$3,$H514/$G514,$H514-SUM($I514:P514)))","v":0},{"$f":"IF(OR(R$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>R$3,$H514/$G514,$H514-SUM($I514:Q514)))","v":0},{"$f":"IF(OR(S$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>S$3,$H514/$G514,$H514-SUM($I514:R514)))","v":0},{"$f":"IF(OR(T$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>T$3,$H514/$G514,$H514-SUM($I514:S514)))","v":0},{"$f":"IF(OR(U$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>U$3,$H514/$G514,$H514-SUM($I514:T514)))","v":0},{"$f":"IF(OR(V$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>V$3,$H514/$G514,$H514-SUM($I514:U514)))","v":0},{"$f":"IF(OR(W$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>W$3,$H514/$G514,$H514-SUM($I514:V514)))","v":0},{"$f":"IF(OR(X$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>X$3,$H514/$G514,$H514-SUM($I514:W514)))","v":0},{"$f":"IF(OR(Y$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>Y$3,$H514/$G514,$H514-SUM($I514:X514)))","v":0},{"$f":"IF(OR(Z$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>Z$3,$H514/$G514,$H514-SUM($I514:Y514)))","v":0},{"$f":"IF(OR(AA$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AA$3,$H514/$G514,$H514-SUM($I514:Z514)))","v":0},{"$f":"IF(OR(AB$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AB$3,$H514/$G514,$H514-SUM($I514:AA514)))","v":0},{"$f":"IF(OR(AC$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AC$3,$H514/$G514,$H514-SUM($I514:AB514)))","v":0},{"$f":"IF(OR(AD$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AD$3,$H514/$G514,$H514-SUM($I514:AC514)))","v":0},{"$f":"IF(OR(AE$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AE$3,$H514/$G514,$H514-SUM($I514:AD514)))","v":0},{"$f":"IF(OR(AF$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AF$3,$H514/$G514,$H514-SUM($I514:AE514)))","v":0},{"$f":"IF(OR(AG$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AG$3,$H514/$G514,$H514-SUM($I514:AF514)))","v":0},{"$f":"IF(OR(AH$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AH$3,$H514/$G514,$H514-SUM($I514:AG514)))","v":0},{"$f":"IF(OR(AI$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AI$3,$H514/$G514,$H514-SUM($I514:AH514)))","v":0},{"$f":"IF(OR(AJ$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AJ$3,$H514/$G514,$H514-SUM($I514:AI514)))","v":0},{"$f":"IF(OR(AK$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AK$3,$H514/$G514,$H514-SUM($I514:AJ514)))","v":0},{"$f":"IF(OR(AL$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AL$3,$H514/$G514,$H514-SUM($I514:AK514)))","v":0},{"$f":"IF(OR(AM$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AM$3,$H514/$G514,$H514-SUM($I514:AL514)))","v":0},{"$f":"IF(OR(AN$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AN$3,$H514/$G514,$H514-SUM($I514:AM514)))","v":0},{"$f":"IF(OR(AO$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AO$3,$H514/$G514,$H514-SUM($I514:AN514)))","v":0},{"$f":"IF(OR(AP$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AP$3,$H514/$G514,$H514-SUM($I514:AO514)))","v":0},{"$f":"IF(OR(AQ$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AQ$3,$H514/$G514,$H514-SUM($I514:AP514)))","v":0},{"$f":"IF(OR(AR$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AR$3,$H514/$G514,$H514-SUM($I514:AQ514)))","v":0},{"$f":"IF(OR(AS$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AS$3,$H514/$G514,$H514-SUM($I514:AR514)))","v":0},{"$f":"IF(OR(AT$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AT$3,$H514/$G514,$H514-SUM($I514:AS514)))","v":0},{"$f":"IF(OR(AU$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AU$3,$H514/$G514,$H514-SUM($I514:AT514)))","v":0},{"$f":"IF(OR(AV$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AV$3,$H514/$G514,$H514-SUM($I514:AU514)))","v":0},{"$f":"IF(OR(AW$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AW$3,$H514/$G514,$H514-SUM($I514:AV514)))","v":0},{"$f":"IF(OR(AX$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AX$3,$H514/$G514,$H514-SUM($I514:AW514)))","v":0},{"$f":"IF(OR(AY$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AY$3,$H514/$G514,$H514-SUM($I514:AX514)))","v":0},{"$f":"IF(OR(AZ$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>AZ$3,$H514/$G514,$H514-SUM($I514:AY514)))","v":0},{"$f":"IF(OR(BA$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BA$3,$H514/$G514,$H514-SUM($I514:AZ514)))","v":0},{"$f":"IF(OR(BB$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BB$3,$H514/$G514,$H514-SUM($I514:BA514)))","v":0},{"$f":"IF(OR(BC$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BC$3,$H514/$G514,$H514-SUM($I514:BB514)))","v":0},{"$f":"IF(OR(BD$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BD$3,$H514/$G514,$H514-SUM($I514:BC514)))","v":0},{"$f":"IF(OR(BE$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BE$3,$H514/$G514,$H514-SUM($I514:BD514)))","v":0},{"$f":"IF(OR(BF$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BF$3,$H514/$G514,$H514-SUM($I514:BE514)))","v":0},{"$f":"IF(OR(BG$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BG$3,$H514/$G514,$H514-SUM($I514:BF514)))","v":0},{"$f":"IF(OR(BH$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BH$3,$H514/$G514,$H514-SUM($I514:BG514)))","v":0},{"$f":"IF(OR(BI$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BI$3,$H514/$G514,$H514-SUM($I514:BH514)))","v":0},{"$f":"IF(OR(BJ$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BJ$3,$H514/$G514,$H514-SUM($I514:BI514)))","v":0},{"$f":"IF(OR(BK$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BK$3,$H514/$G514,$H514-SUM($I514:BJ514)))","v":0},{"$f":"IF(OR(BL$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BL$3,$H514/$G514,$H514-SUM($I514:BK514)))","v":0},{"$f":"IF(OR(BM$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BM$3,$H514/$G514,$H514-SUM($I514:BL514)))","v":0},{"$f":"IF(OR(BN$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BN$3,$H514/$G514,$H514-SUM($I514:BM514)))","v":0},{"$f":"IF(OR(BO$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BO$3,$H514/$G514,$H514-SUM($I514:BN514)))","v":0},{"$f":"IF(OR(BP$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BP$3,$H514/$G514,$H514-SUM($I514:BO514)))","v":0},{"$f":"IF(OR(BQ$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BQ$3,$H514/$G514,$H514-SUM($I514:BP514)))","v":0},{"$f":"IF(OR(BR$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BR$3,$H514/$G514,$H514-SUM($I514:BQ514)))","v":0},{"$f":"IF(OR(BS$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BS$3,$H514/$G514,$H514-SUM($I514:BR514)))","v":0},{"$f":"IF(OR(BT$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BT$3,$H514/$G514,$H514-SUM($I514:BS514)))","v":0},{"$f":"IF(OR(BU$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BU$3,$H514/$G514,$H514-SUM($I514:BT514)))","v":0},{"$f":"IF(OR(BV$3<=$D514,$G514=\"n/a\"),0,IF(SUM($D514,$G514)>BV$3,$H514/$G514,$H514-SUM($I514:BU514)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G514","v":5},{"$f":"Z498","v":0},null,{"$f":"IF(OR(J$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>J$3,$H515/$G515,$H515-SUM($I515:I515)))","v":0},{"$f":"IF(OR(K$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>K$3,$H515/$G515,$H515-SUM($I515:J515)))","v":0},{"$f":"IF(OR(L$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>L$3,$H515/$G515,$H515-SUM($I515:K515)))","v":0},{"$f":"IF(OR(M$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>M$3,$H515/$G515,$H515-SUM($I515:L515)))","v":0},{"$f":"IF(OR(N$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>N$3,$H515/$G515,$H515-SUM($I515:M515)))","v":0},{"$f":"IF(OR(O$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>O$3,$H515/$G515,$H515-SUM($I515:N515)))","v":0},{"$f":"IF(OR(P$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>P$3,$H515/$G515,$H515-SUM($I515:O515)))","v":0},{"$f":"IF(OR(Q$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>Q$3,$H515/$G515,$H515-SUM($I515:P515)))","v":0},{"$f":"IF(OR(R$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>R$3,$H515/$G515,$H515-SUM($I515:Q515)))","v":0},{"$f":"IF(OR(S$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>S$3,$H515/$G515,$H515-SUM($I515:R515)))","v":0},{"$f":"IF(OR(T$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>T$3,$H515/$G515,$H515-SUM($I515:S515)))","v":0},{"$f":"IF(OR(U$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>U$3,$H515/$G515,$H515-SUM($I515:T515)))","v":0},{"$f":"IF(OR(V$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>V$3,$H515/$G515,$H515-SUM($I515:U515)))","v":0},{"$f":"IF(OR(W$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>W$3,$H515/$G515,$H515-SUM($I515:V515)))","v":0},{"$f":"IF(OR(X$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>X$3,$H515/$G515,$H515-SUM($I515:W515)))","v":0},{"$f":"IF(OR(Y$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>Y$3,$H515/$G515,$H515-SUM($I515:X515)))","v":0},{"$f":"IF(OR(Z$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>Z$3,$H515/$G515,$H515-SUM($I515:Y515)))","v":0},{"$f":"IF(OR(AA$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AA$3,$H515/$G515,$H515-SUM($I515:Z515)))","v":0},{"$f":"IF(OR(AB$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AB$3,$H515/$G515,$H515-SUM($I515:AA515)))","v":0},{"$f":"IF(OR(AC$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AC$3,$H515/$G515,$H515-SUM($I515:AB515)))","v":0},{"$f":"IF(OR(AD$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AD$3,$H515/$G515,$H515-SUM($I515:AC515)))","v":0},{"$f":"IF(OR(AE$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AE$3,$H515/$G515,$H515-SUM($I515:AD515)))","v":0},{"$f":"IF(OR(AF$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AF$3,$H515/$G515,$H515-SUM($I515:AE515)))","v":0},{"$f":"IF(OR(AG$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AG$3,$H515/$G515,$H515-SUM($I515:AF515)))","v":0},{"$f":"IF(OR(AH$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AH$3,$H515/$G515,$H515-SUM($I515:AG515)))","v":0},{"$f":"IF(OR(AI$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AI$3,$H515/$G515,$H515-SUM($I515:AH515)))","v":0},{"$f":"IF(OR(AJ$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AJ$3,$H515/$G515,$H515-SUM($I515:AI515)))","v":0},{"$f":"IF(OR(AK$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AK$3,$H515/$G515,$H515-SUM($I515:AJ515)))","v":0},{"$f":"IF(OR(AL$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AL$3,$H515/$G515,$H515-SUM($I515:AK515)))","v":0},{"$f":"IF(OR(AM$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AM$3,$H515/$G515,$H515-SUM($I515:AL515)))","v":0},{"$f":"IF(OR(AN$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AN$3,$H515/$G515,$H515-SUM($I515:AM515)))","v":0},{"$f":"IF(OR(AO$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AO$3,$H515/$G515,$H515-SUM($I515:AN515)))","v":0},{"$f":"IF(OR(AP$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AP$3,$H515/$G515,$H515-SUM($I515:AO515)))","v":0},{"$f":"IF(OR(AQ$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AQ$3,$H515/$G515,$H515-SUM($I515:AP515)))","v":0},{"$f":"IF(OR(AR$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AR$3,$H515/$G515,$H515-SUM($I515:AQ515)))","v":0},{"$f":"IF(OR(AS$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AS$3,$H515/$G515,$H515-SUM($I515:AR515)))","v":0},{"$f":"IF(OR(AT$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AT$3,$H515/$G515,$H515-SUM($I515:AS515)))","v":0},{"$f":"IF(OR(AU$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AU$3,$H515/$G515,$H515-SUM($I515:AT515)))","v":0},{"$f":"IF(OR(AV$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AV$3,$H515/$G515,$H515-SUM($I515:AU515)))","v":0},{"$f":"IF(OR(AW$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AW$3,$H515/$G515,$H515-SUM($I515:AV515)))","v":0},{"$f":"IF(OR(AX$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AX$3,$H515/$G515,$H515-SUM($I515:AW515)))","v":0},{"$f":"IF(OR(AY$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AY$3,$H515/$G515,$H515-SUM($I515:AX515)))","v":0},{"$f":"IF(OR(AZ$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>AZ$3,$H515/$G515,$H515-SUM($I515:AY515)))","v":0},{"$f":"IF(OR(BA$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BA$3,$H515/$G515,$H515-SUM($I515:AZ515)))","v":0},{"$f":"IF(OR(BB$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BB$3,$H515/$G515,$H515-SUM($I515:BA515)))","v":0},{"$f":"IF(OR(BC$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BC$3,$H515/$G515,$H515-SUM($I515:BB515)))","v":0},{"$f":"IF(OR(BD$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BD$3,$H515/$G515,$H515-SUM($I515:BC515)))","v":0},{"$f":"IF(OR(BE$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BE$3,$H515/$G515,$H515-SUM($I515:BD515)))","v":0},{"$f":"IF(OR(BF$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BF$3,$H515/$G515,$H515-SUM($I515:BE515)))","v":0},{"$f":"IF(OR(BG$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BG$3,$H515/$G515,$H515-SUM($I515:BF515)))","v":0},{"$f":"IF(OR(BH$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BH$3,$H515/$G515,$H515-SUM($I515:BG515)))","v":0},{"$f":"IF(OR(BI$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BI$3,$H515/$G515,$H515-SUM($I515:BH515)))","v":0},{"$f":"IF(OR(BJ$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BJ$3,$H515/$G515,$H515-SUM($I515:BI515)))","v":0},{"$f":"IF(OR(BK$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BK$3,$H515/$G515,$H515-SUM($I515:BJ515)))","v":0},{"$f":"IF(OR(BL$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BL$3,$H515/$G515,$H515-SUM($I515:BK515)))","v":0},{"$f":"IF(OR(BM$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BM$3,$H515/$G515,$H515-SUM($I515:BL515)))","v":0},{"$f":"IF(OR(BN$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BN$3,$H515/$G515,$H515-SUM($I515:BM515)))","v":0},{"$f":"IF(OR(BO$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BO$3,$H515/$G515,$H515-SUM($I515:BN515)))","v":0},{"$f":"IF(OR(BP$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BP$3,$H515/$G515,$H515-SUM($I515:BO515)))","v":0},{"$f":"IF(OR(BQ$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BQ$3,$H515/$G515,$H515-SUM($I515:BP515)))","v":0},{"$f":"IF(OR(BR$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BR$3,$H515/$G515,$H515-SUM($I515:BQ515)))","v":0},{"$f":"IF(OR(BS$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BS$3,$H515/$G515,$H515-SUM($I515:BR515)))","v":0},{"$f":"IF(OR(BT$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BT$3,$H515/$G515,$H515-SUM($I515:BS515)))","v":0},{"$f":"IF(OR(BU$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BU$3,$H515/$G515,$H515-SUM($I515:BT515)))","v":0},{"$f":"IF(OR(BV$3<=$D515,$G515=\"n/a\"),0,IF(SUM($D515,$G515)>BV$3,$H515/$G515,$H515-SUM($I515:BU515)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,5,{"$f":"AA498","v":0},null,{"$f":"IF(OR(J$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>J$3,$H516/$G516,$H516-SUM($I516:I516)))","v":0},{"$f":"IF(OR(K$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>K$3,$H516/$G516,$H516-SUM($I516:J516)))","v":0},{"$f":"IF(OR(L$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>L$3,$H516/$G516,$H516-SUM($I516:K516)))","v":0},{"$f":"IF(OR(M$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>M$3,$H516/$G516,$H516-SUM($I516:L516)))","v":0},{"$f":"IF(OR(N$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>N$3,$H516/$G516,$H516-SUM($I516:M516)))","v":0},{"$f":"IF(OR(O$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>O$3,$H516/$G516,$H516-SUM($I516:N516)))","v":0},{"$f":"IF(OR(P$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>P$3,$H516/$G516,$H516-SUM($I516:O516)))","v":0},{"$f":"IF(OR(Q$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>Q$3,$H516/$G516,$H516-SUM($I516:P516)))","v":0},{"$f":"IF(OR(R$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>R$3,$H516/$G516,$H516-SUM($I516:Q516)))","v":0},{"$f":"IF(OR(S$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>S$3,$H516/$G516,$H516-SUM($I516:R516)))","v":0},{"$f":"IF(OR(T$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>T$3,$H516/$G516,$H516-SUM($I516:S516)))","v":0},{"$f":"IF(OR(U$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>U$3,$H516/$G516,$H516-SUM($I516:T516)))","v":0},{"$f":"IF(OR(V$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>V$3,$H516/$G516,$H516-SUM($I516:U516)))","v":0},{"$f":"IF(OR(W$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>W$3,$H516/$G516,$H516-SUM($I516:V516)))","v":0},{"$f":"IF(OR(X$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>X$3,$H516/$G516,$H516-SUM($I516:W516)))","v":0},{"$f":"IF(OR(Y$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>Y$3,$H516/$G516,$H516-SUM($I516:X516)))","v":0},{"$f":"IF(OR(Z$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>Z$3,$H516/$G516,$H516-SUM($I516:Y516)))","v":0},{"$f":"IF(OR(AA$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AA$3,$H516/$G516,$H516-SUM($I516:Z516)))","v":0},{"$f":"IF(OR(AB$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AB$3,$H516/$G516,$H516-SUM($I516:AA516)))","v":0},{"$f":"IF(OR(AC$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AC$3,$H516/$G516,$H516-SUM($I516:AB516)))","v":0},{"$f":"IF(OR(AD$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AD$3,$H516/$G516,$H516-SUM($I516:AC516)))","v":0},{"$f":"IF(OR(AE$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AE$3,$H516/$G516,$H516-SUM($I516:AD516)))","v":0},{"$f":"IF(OR(AF$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AF$3,$H516/$G516,$H516-SUM($I516:AE516)))","v":0},{"$f":"IF(OR(AG$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AG$3,$H516/$G516,$H516-SUM($I516:AF516)))","v":0},{"$f":"IF(OR(AH$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AH$3,$H516/$G516,$H516-SUM($I516:AG516)))","v":0},{"$f":"IF(OR(AI$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AI$3,$H516/$G516,$H516-SUM($I516:AH516)))","v":0},{"$f":"IF(OR(AJ$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AJ$3,$H516/$G516,$H516-SUM($I516:AI516)))","v":0},{"$f":"IF(OR(AK$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AK$3,$H516/$G516,$H516-SUM($I516:AJ516)))","v":0},{"$f":"IF(OR(AL$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AL$3,$H516/$G516,$H516-SUM($I516:AK516)))","v":0},{"$f":"IF(OR(AM$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AM$3,$H516/$G516,$H516-SUM($I516:AL516)))","v":0},{"$f":"IF(OR(AN$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AN$3,$H516/$G516,$H516-SUM($I516:AM516)))","v":0},{"$f":"IF(OR(AO$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AO$3,$H516/$G516,$H516-SUM($I516:AN516)))","v":0},{"$f":"IF(OR(AP$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AP$3,$H516/$G516,$H516-SUM($I516:AO516)))","v":0},{"$f":"IF(OR(AQ$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AQ$3,$H516/$G516,$H516-SUM($I516:AP516)))","v":0},{"$f":"IF(OR(AR$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AR$3,$H516/$G516,$H516-SUM($I516:AQ516)))","v":0},{"$f":"IF(OR(AS$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AS$3,$H516/$G516,$H516-SUM($I516:AR516)))","v":0},{"$f":"IF(OR(AT$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AT$3,$H516/$G516,$H516-SUM($I516:AS516)))","v":0},{"$f":"IF(OR(AU$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AU$3,$H516/$G516,$H516-SUM($I516:AT516)))","v":0},{"$f":"IF(OR(AV$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AV$3,$H516/$G516,$H516-SUM($I516:AU516)))","v":0},{"$f":"IF(OR(AW$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AW$3,$H516/$G516,$H516-SUM($I516:AV516)))","v":0},{"$f":"IF(OR(AX$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AX$3,$H516/$G516,$H516-SUM($I516:AW516)))","v":0},{"$f":"IF(OR(AY$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AY$3,$H516/$G516,$H516-SUM($I516:AX516)))","v":0},{"$f":"IF(OR(AZ$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>AZ$3,$H516/$G516,$H516-SUM($I516:AY516)))","v":0},{"$f":"IF(OR(BA$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BA$3,$H516/$G516,$H516-SUM($I516:AZ516)))","v":0},{"$f":"IF(OR(BB$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BB$3,$H516/$G516,$H516-SUM($I516:BA516)))","v":0},{"$f":"IF(OR(BC$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BC$3,$H516/$G516,$H516-SUM($I516:BB516)))","v":0},{"$f":"IF(OR(BD$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BD$3,$H516/$G516,$H516-SUM($I516:BC516)))","v":0},{"$f":"IF(OR(BE$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BE$3,$H516/$G516,$H516-SUM($I516:BD516)))","v":0},{"$f":"IF(OR(BF$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BF$3,$H516/$G516,$H516-SUM($I516:BE516)))","v":0},{"$f":"IF(OR(BG$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BG$3,$H516/$G516,$H516-SUM($I516:BF516)))","v":0},{"$f":"IF(OR(BH$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BH$3,$H516/$G516,$H516-SUM($I516:BG516)))","v":0},{"$f":"IF(OR(BI$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BI$3,$H516/$G516,$H516-SUM($I516:BH516)))","v":0},{"$f":"IF(OR(BJ$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BJ$3,$H516/$G516,$H516-SUM($I516:BI516)))","v":0},{"$f":"IF(OR(BK$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BK$3,$H516/$G516,$H516-SUM($I516:BJ516)))","v":0},{"$f":"IF(OR(BL$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BL$3,$H516/$G516,$H516-SUM($I516:BK516)))","v":0},{"$f":"IF(OR(BM$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BM$3,$H516/$G516,$H516-SUM($I516:BL516)))","v":0},{"$f":"IF(OR(BN$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BN$3,$H516/$G516,$H516-SUM($I516:BM516)))","v":0},{"$f":"IF(OR(BO$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BO$3,$H516/$G516,$H516-SUM($I516:BN516)))","v":0},{"$f":"IF(OR(BP$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BP$3,$H516/$G516,$H516-SUM($I516:BO516)))","v":0},{"$f":"IF(OR(BQ$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BQ$3,$H516/$G516,$H516-SUM($I516:BP516)))","v":0},{"$f":"IF(OR(BR$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BR$3,$H516/$G516,$H516-SUM($I516:BQ516)))","v":0},{"$f":"IF(OR(BS$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BS$3,$H516/$G516,$H516-SUM($I516:BR516)))","v":0},{"$f":"IF(OR(BT$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BT$3,$H516/$G516,$H516-SUM($I516:BS516)))","v":0},{"$f":"IF(OR(BU$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BU$3,$H516/$G516,$H516-SUM($I516:BT516)))","v":0},{"$f":"IF(OR(BV$3<=$D516,$G516=\"n/a\"),0,IF(SUM($D516,$G516)>BV$3,$H516/$G516,$H516-SUM($I516:BU516)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,5,{"$f":"AB498","v":0},null,{"$f":"IF(OR(J$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>J$3,$H517/$G517,$H517-SUM($I517:I517)))","v":0},{"$f":"IF(OR(K$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>K$3,$H517/$G517,$H517-SUM($I517:J517)))","v":0},{"$f":"IF(OR(L$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>L$3,$H517/$G517,$H517-SUM($I517:K517)))","v":0},{"$f":"IF(OR(M$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>M$3,$H517/$G517,$H517-SUM($I517:L517)))","v":0},{"$f":"IF(OR(N$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>N$3,$H517/$G517,$H517-SUM($I517:M517)))","v":0},{"$f":"IF(OR(O$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>O$3,$H517/$G517,$H517-SUM($I517:N517)))","v":0},{"$f":"IF(OR(P$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>P$3,$H517/$G517,$H517-SUM($I517:O517)))","v":0},{"$f":"IF(OR(Q$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>Q$3,$H517/$G517,$H517-SUM($I517:P517)))","v":0},{"$f":"IF(OR(R$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>R$3,$H517/$G517,$H517-SUM($I517:Q517)))","v":0},{"$f":"IF(OR(S$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>S$3,$H517/$G517,$H517-SUM($I517:R517)))","v":0},{"$f":"IF(OR(T$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>T$3,$H517/$G517,$H517-SUM($I517:S517)))","v":0},{"$f":"IF(OR(U$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>U$3,$H517/$G517,$H517-SUM($I517:T517)))","v":0},{"$f":"IF(OR(V$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>V$3,$H517/$G517,$H517-SUM($I517:U517)))","v":0},{"$f":"IF(OR(W$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>W$3,$H517/$G517,$H517-SUM($I517:V517)))","v":0},{"$f":"IF(OR(X$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>X$3,$H517/$G517,$H517-SUM($I517:W517)))","v":0},{"$f":"IF(OR(Y$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>Y$3,$H517/$G517,$H517-SUM($I517:X517)))","v":0},{"$f":"IF(OR(Z$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>Z$3,$H517/$G517,$H517-SUM($I517:Y517)))","v":0},{"$f":"IF(OR(AA$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AA$3,$H517/$G517,$H517-SUM($I517:Z517)))","v":0},{"$f":"IF(OR(AB$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AB$3,$H517/$G517,$H517-SUM($I517:AA517)))","v":0},{"$f":"IF(OR(AC$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AC$3,$H517/$G517,$H517-SUM($I517:AB517)))","v":0},{"$f":"IF(OR(AD$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AD$3,$H517/$G517,$H517-SUM($I517:AC517)))","v":0},{"$f":"IF(OR(AE$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AE$3,$H517/$G517,$H517-SUM($I517:AD517)))","v":0},{"$f":"IF(OR(AF$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AF$3,$H517/$G517,$H517-SUM($I517:AE517)))","v":0},{"$f":"IF(OR(AG$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AG$3,$H517/$G517,$H517-SUM($I517:AF517)))","v":0},{"$f":"IF(OR(AH$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AH$3,$H517/$G517,$H517-SUM($I517:AG517)))","v":0},{"$f":"IF(OR(AI$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AI$3,$H517/$G517,$H517-SUM($I517:AH517)))","v":0},{"$f":"IF(OR(AJ$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AJ$3,$H517/$G517,$H517-SUM($I517:AI517)))","v":0},{"$f":"IF(OR(AK$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AK$3,$H517/$G517,$H517-SUM($I517:AJ517)))","v":0},{"$f":"IF(OR(AL$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AL$3,$H517/$G517,$H517-SUM($I517:AK517)))","v":0},{"$f":"IF(OR(AM$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AM$3,$H517/$G517,$H517-SUM($I517:AL517)))","v":0},{"$f":"IF(OR(AN$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AN$3,$H517/$G517,$H517-SUM($I517:AM517)))","v":0},{"$f":"IF(OR(AO$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AO$3,$H517/$G517,$H517-SUM($I517:AN517)))","v":0},{"$f":"IF(OR(AP$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AP$3,$H517/$G517,$H517-SUM($I517:AO517)))","v":0},{"$f":"IF(OR(AQ$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AQ$3,$H517/$G517,$H517-SUM($I517:AP517)))","v":0},{"$f":"IF(OR(AR$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AR$3,$H517/$G517,$H517-SUM($I517:AQ517)))","v":0},{"$f":"IF(OR(AS$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AS$3,$H517/$G517,$H517-SUM($I517:AR517)))","v":0},{"$f":"IF(OR(AT$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AT$3,$H517/$G517,$H517-SUM($I517:AS517)))","v":0},{"$f":"IF(OR(AU$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AU$3,$H517/$G517,$H517-SUM($I517:AT517)))","v":0},{"$f":"IF(OR(AV$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AV$3,$H517/$G517,$H517-SUM($I517:AU517)))","v":0},{"$f":"IF(OR(AW$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AW$3,$H517/$G517,$H517-SUM($I517:AV517)))","v":0},{"$f":"IF(OR(AX$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AX$3,$H517/$G517,$H517-SUM($I517:AW517)))","v":0},{"$f":"IF(OR(AY$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AY$3,$H517/$G517,$H517-SUM($I517:AX517)))","v":0},{"$f":"IF(OR(AZ$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>AZ$3,$H517/$G517,$H517-SUM($I517:AY517)))","v":0},{"$f":"IF(OR(BA$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BA$3,$H517/$G517,$H517-SUM($I517:AZ517)))","v":0},{"$f":"IF(OR(BB$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BB$3,$H517/$G517,$H517-SUM($I517:BA517)))","v":0},{"$f":"IF(OR(BC$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BC$3,$H517/$G517,$H517-SUM($I517:BB517)))","v":0},{"$f":"IF(OR(BD$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BD$3,$H517/$G517,$H517-SUM($I517:BC517)))","v":0},{"$f":"IF(OR(BE$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BE$3,$H517/$G517,$H517-SUM($I517:BD517)))","v":0},{"$f":"IF(OR(BF$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BF$3,$H517/$G517,$H517-SUM($I517:BE517)))","v":0},{"$f":"IF(OR(BG$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BG$3,$H517/$G517,$H517-SUM($I517:BF517)))","v":0},{"$f":"IF(OR(BH$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BH$3,$H517/$G517,$H517-SUM($I517:BG517)))","v":0},{"$f":"IF(OR(BI$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BI$3,$H517/$G517,$H517-SUM($I517:BH517)))","v":0},{"$f":"IF(OR(BJ$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BJ$3,$H517/$G517,$H517-SUM($I517:BI517)))","v":0},{"$f":"IF(OR(BK$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BK$3,$H517/$G517,$H517-SUM($I517:BJ517)))","v":0},{"$f":"IF(OR(BL$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BL$3,$H517/$G517,$H517-SUM($I517:BK517)))","v":0},{"$f":"IF(OR(BM$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BM$3,$H517/$G517,$H517-SUM($I517:BL517)))","v":0},{"$f":"IF(OR(BN$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BN$3,$H517/$G517,$H517-SUM($I517:BM517)))","v":0},{"$f":"IF(OR(BO$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BO$3,$H517/$G517,$H517-SUM($I517:BN517)))","v":0},{"$f":"IF(OR(BP$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BP$3,$H517/$G517,$H517-SUM($I517:BO517)))","v":0},{"$f":"IF(OR(BQ$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BQ$3,$H517/$G517,$H517-SUM($I517:BP517)))","v":0},{"$f":"IF(OR(BR$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BR$3,$H517/$G517,$H517-SUM($I517:BQ517)))","v":0},{"$f":"IF(OR(BS$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BS$3,$H517/$G517,$H517-SUM($I517:BR517)))","v":0},{"$f":"IF(OR(BT$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BT$3,$H517/$G517,$H517-SUM($I517:BS517)))","v":0},{"$f":"IF(OR(BU$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BU$3,$H517/$G517,$H517-SUM($I517:BT517)))","v":0},{"$f":"IF(OR(BV$3<=$D517,$G517=\"n/a\"),0,IF(SUM($D517,$G517)>BV$3,$H517/$G517,$H517-SUM($I517:BU517)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,5,{"$f":"AC498","v":0},null,{"$f":"IF(OR(J$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>J$3,$H518/$G518,$H518-SUM($I518:I518)))","v":0},{"$f":"IF(OR(K$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>K$3,$H518/$G518,$H518-SUM($I518:J518)))","v":0},{"$f":"IF(OR(L$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>L$3,$H518/$G518,$H518-SUM($I518:K518)))","v":0},{"$f":"IF(OR(M$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>M$3,$H518/$G518,$H518-SUM($I518:L518)))","v":0},{"$f":"IF(OR(N$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>N$3,$H518/$G518,$H518-SUM($I518:M518)))","v":0},{"$f":"IF(OR(O$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>O$3,$H518/$G518,$H518-SUM($I518:N518)))","v":0},{"$f":"IF(OR(P$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>P$3,$H518/$G518,$H518-SUM($I518:O518)))","v":0},{"$f":"IF(OR(Q$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>Q$3,$H518/$G518,$H518-SUM($I518:P518)))","v":0},{"$f":"IF(OR(R$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>R$3,$H518/$G518,$H518-SUM($I518:Q518)))","v":0},{"$f":"IF(OR(S$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>S$3,$H518/$G518,$H518-SUM($I518:R518)))","v":0},{"$f":"IF(OR(T$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>T$3,$H518/$G518,$H518-SUM($I518:S518)))","v":0},{"$f":"IF(OR(U$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>U$3,$H518/$G518,$H518-SUM($I518:T518)))","v":0},{"$f":"IF(OR(V$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>V$3,$H518/$G518,$H518-SUM($I518:U518)))","v":0},{"$f":"IF(OR(W$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>W$3,$H518/$G518,$H518-SUM($I518:V518)))","v":0},{"$f":"IF(OR(X$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>X$3,$H518/$G518,$H518-SUM($I518:W518)))","v":0},{"$f":"IF(OR(Y$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>Y$3,$H518/$G518,$H518-SUM($I518:X518)))","v":0},{"$f":"IF(OR(Z$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>Z$3,$H518/$G518,$H518-SUM($I518:Y518)))","v":0},{"$f":"IF(OR(AA$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AA$3,$H518/$G518,$H518-SUM($I518:Z518)))","v":0},{"$f":"IF(OR(AB$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AB$3,$H518/$G518,$H518-SUM($I518:AA518)))","v":0},{"$f":"IF(OR(AC$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AC$3,$H518/$G518,$H518-SUM($I518:AB518)))","v":0},{"$f":"IF(OR(AD$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AD$3,$H518/$G518,$H518-SUM($I518:AC518)))","v":0},{"$f":"IF(OR(AE$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AE$3,$H518/$G518,$H518-SUM($I518:AD518)))","v":0},{"$f":"IF(OR(AF$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AF$3,$H518/$G518,$H518-SUM($I518:AE518)))","v":0},{"$f":"IF(OR(AG$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AG$3,$H518/$G518,$H518-SUM($I518:AF518)))","v":0},{"$f":"IF(OR(AH$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AH$3,$H518/$G518,$H518-SUM($I518:AG518)))","v":0},{"$f":"IF(OR(AI$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AI$3,$H518/$G518,$H518-SUM($I518:AH518)))","v":0},{"$f":"IF(OR(AJ$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AJ$3,$H518/$G518,$H518-SUM($I518:AI518)))","v":0},{"$f":"IF(OR(AK$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AK$3,$H518/$G518,$H518-SUM($I518:AJ518)))","v":0},{"$f":"IF(OR(AL$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AL$3,$H518/$G518,$H518-SUM($I518:AK518)))","v":0},{"$f":"IF(OR(AM$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AM$3,$H518/$G518,$H518-SUM($I518:AL518)))","v":0},{"$f":"IF(OR(AN$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AN$3,$H518/$G518,$H518-SUM($I518:AM518)))","v":0},{"$f":"IF(OR(AO$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AO$3,$H518/$G518,$H518-SUM($I518:AN518)))","v":0},{"$f":"IF(OR(AP$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AP$3,$H518/$G518,$H518-SUM($I518:AO518)))","v":0},{"$f":"IF(OR(AQ$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AQ$3,$H518/$G518,$H518-SUM($I518:AP518)))","v":0},{"$f":"IF(OR(AR$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AR$3,$H518/$G518,$H518-SUM($I518:AQ518)))","v":0},{"$f":"IF(OR(AS$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AS$3,$H518/$G518,$H518-SUM($I518:AR518)))","v":0},{"$f":"IF(OR(AT$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AT$3,$H518/$G518,$H518-SUM($I518:AS518)))","v":0},{"$f":"IF(OR(AU$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AU$3,$H518/$G518,$H518-SUM($I518:AT518)))","v":0},{"$f":"IF(OR(AV$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AV$3,$H518/$G518,$H518-SUM($I518:AU518)))","v":0},{"$f":"IF(OR(AW$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AW$3,$H518/$G518,$H518-SUM($I518:AV518)))","v":0},{"$f":"IF(OR(AX$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AX$3,$H518/$G518,$H518-SUM($I518:AW518)))","v":0},{"$f":"IF(OR(AY$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AY$3,$H518/$G518,$H518-SUM($I518:AX518)))","v":0},{"$f":"IF(OR(AZ$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>AZ$3,$H518/$G518,$H518-SUM($I518:AY518)))","v":0},{"$f":"IF(OR(BA$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BA$3,$H518/$G518,$H518-SUM($I518:AZ518)))","v":0},{"$f":"IF(OR(BB$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BB$3,$H518/$G518,$H518-SUM($I518:BA518)))","v":0},{"$f":"IF(OR(BC$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BC$3,$H518/$G518,$H518-SUM($I518:BB518)))","v":0},{"$f":"IF(OR(BD$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BD$3,$H518/$G518,$H518-SUM($I518:BC518)))","v":0},{"$f":"IF(OR(BE$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BE$3,$H518/$G518,$H518-SUM($I518:BD518)))","v":0},{"$f":"IF(OR(BF$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BF$3,$H518/$G518,$H518-SUM($I518:BE518)))","v":0},{"$f":"IF(OR(BG$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BG$3,$H518/$G518,$H518-SUM($I518:BF518)))","v":0},{"$f":"IF(OR(BH$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BH$3,$H518/$G518,$H518-SUM($I518:BG518)))","v":0},{"$f":"IF(OR(BI$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BI$3,$H518/$G518,$H518-SUM($I518:BH518)))","v":0},{"$f":"IF(OR(BJ$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BJ$3,$H518/$G518,$H518-SUM($I518:BI518)))","v":0},{"$f":"IF(OR(BK$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BK$3,$H518/$G518,$H518-SUM($I518:BJ518)))","v":0},{"$f":"IF(OR(BL$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BL$3,$H518/$G518,$H518-SUM($I518:BK518)))","v":0},{"$f":"IF(OR(BM$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BM$3,$H518/$G518,$H518-SUM($I518:BL518)))","v":0},{"$f":"IF(OR(BN$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BN$3,$H518/$G518,$H518-SUM($I518:BM518)))","v":0},{"$f":"IF(OR(BO$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BO$3,$H518/$G518,$H518-SUM($I518:BN518)))","v":0},{"$f":"IF(OR(BP$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BP$3,$H518/$G518,$H518-SUM($I518:BO518)))","v":0},{"$f":"IF(OR(BQ$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BQ$3,$H518/$G518,$H518-SUM($I518:BP518)))","v":0},{"$f":"IF(OR(BR$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BR$3,$H518/$G518,$H518-SUM($I518:BQ518)))","v":0},{"$f":"IF(OR(BS$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BS$3,$H518/$G518,$H518-SUM($I518:BR518)))","v":0},{"$f":"IF(OR(BT$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BT$3,$H518/$G518,$H518-SUM($I518:BS518)))","v":0},{"$f":"IF(OR(BU$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BU$3,$H518/$G518,$H518-SUM($I518:BT518)))","v":0},{"$f":"IF(OR(BV$3<=$D518,$G518=\"n/a\"),0,IF(SUM($D518,$G518)>BV$3,$H518/$G518,$H518-SUM($I518:BU518)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,5,{"$f":"AD498","v":0},null,{"$f":"IF(OR(J$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>J$3,$H519/$G519,$H519-SUM($I519:I519)))","v":0},{"$f":"IF(OR(K$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>K$3,$H519/$G519,$H519-SUM($I519:J519)))","v":0},{"$f":"IF(OR(L$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>L$3,$H519/$G519,$H519-SUM($I519:K519)))","v":0},{"$f":"IF(OR(M$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>M$3,$H519/$G519,$H519-SUM($I519:L519)))","v":0},{"$f":"IF(OR(N$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>N$3,$H519/$G519,$H519-SUM($I519:M519)))","v":0},{"$f":"IF(OR(O$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>O$3,$H519/$G519,$H519-SUM($I519:N519)))","v":0},{"$f":"IF(OR(P$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>P$3,$H519/$G519,$H519-SUM($I519:O519)))","v":0},{"$f":"IF(OR(Q$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>Q$3,$H519/$G519,$H519-SUM($I519:P519)))","v":0},{"$f":"IF(OR(R$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>R$3,$H519/$G519,$H519-SUM($I519:Q519)))","v":0},{"$f":"IF(OR(S$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>S$3,$H519/$G519,$H519-SUM($I519:R519)))","v":0},{"$f":"IF(OR(T$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>T$3,$H519/$G519,$H519-SUM($I519:S519)))","v":0},{"$f":"IF(OR(U$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>U$3,$H519/$G519,$H519-SUM($I519:T519)))","v":0},{"$f":"IF(OR(V$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>V$3,$H519/$G519,$H519-SUM($I519:U519)))","v":0},{"$f":"IF(OR(W$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>W$3,$H519/$G519,$H519-SUM($I519:V519)))","v":0},{"$f":"IF(OR(X$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>X$3,$H519/$G519,$H519-SUM($I519:W519)))","v":0},{"$f":"IF(OR(Y$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>Y$3,$H519/$G519,$H519-SUM($I519:X519)))","v":0},{"$f":"IF(OR(Z$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>Z$3,$H519/$G519,$H519-SUM($I519:Y519)))","v":0},{"$f":"IF(OR(AA$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AA$3,$H519/$G519,$H519-SUM($I519:Z519)))","v":0},{"$f":"IF(OR(AB$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AB$3,$H519/$G519,$H519-SUM($I519:AA519)))","v":0},{"$f":"IF(OR(AC$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AC$3,$H519/$G519,$H519-SUM($I519:AB519)))","v":0},{"$f":"IF(OR(AD$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AD$3,$H519/$G519,$H519-SUM($I519:AC519)))","v":0},{"$f":"IF(OR(AE$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AE$3,$H519/$G519,$H519-SUM($I519:AD519)))","v":0},{"$f":"IF(OR(AF$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AF$3,$H519/$G519,$H519-SUM($I519:AE519)))","v":0},{"$f":"IF(OR(AG$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AG$3,$H519/$G519,$H519-SUM($I519:AF519)))","v":0},{"$f":"IF(OR(AH$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AH$3,$H519/$G519,$H519-SUM($I519:AG519)))","v":0},{"$f":"IF(OR(AI$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AI$3,$H519/$G519,$H519-SUM($I519:AH519)))","v":0},{"$f":"IF(OR(AJ$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AJ$3,$H519/$G519,$H519-SUM($I519:AI519)))","v":0},{"$f":"IF(OR(AK$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AK$3,$H519/$G519,$H519-SUM($I519:AJ519)))","v":0},{"$f":"IF(OR(AL$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AL$3,$H519/$G519,$H519-SUM($I519:AK519)))","v":0},{"$f":"IF(OR(AM$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AM$3,$H519/$G519,$H519-SUM($I519:AL519)))","v":0},{"$f":"IF(OR(AN$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AN$3,$H519/$G519,$H519-SUM($I519:AM519)))","v":0},{"$f":"IF(OR(AO$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AO$3,$H519/$G519,$H519-SUM($I519:AN519)))","v":0},{"$f":"IF(OR(AP$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AP$3,$H519/$G519,$H519-SUM($I519:AO519)))","v":0},{"$f":"IF(OR(AQ$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AQ$3,$H519/$G519,$H519-SUM($I519:AP519)))","v":0},{"$f":"IF(OR(AR$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AR$3,$H519/$G519,$H519-SUM($I519:AQ519)))","v":0},{"$f":"IF(OR(AS$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AS$3,$H519/$G519,$H519-SUM($I519:AR519)))","v":0},{"$f":"IF(OR(AT$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AT$3,$H519/$G519,$H519-SUM($I519:AS519)))","v":0},{"$f":"IF(OR(AU$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AU$3,$H519/$G519,$H519-SUM($I519:AT519)))","v":0},{"$f":"IF(OR(AV$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AV$3,$H519/$G519,$H519-SUM($I519:AU519)))","v":0},{"$f":"IF(OR(AW$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AW$3,$H519/$G519,$H519-SUM($I519:AV519)))","v":0},{"$f":"IF(OR(AX$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AX$3,$H519/$G519,$H519-SUM($I519:AW519)))","v":0},{"$f":"IF(OR(AY$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AY$3,$H519/$G519,$H519-SUM($I519:AX519)))","v":0},{"$f":"IF(OR(AZ$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>AZ$3,$H519/$G519,$H519-SUM($I519:AY519)))","v":0},{"$f":"IF(OR(BA$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BA$3,$H519/$G519,$H519-SUM($I519:AZ519)))","v":0},{"$f":"IF(OR(BB$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BB$3,$H519/$G519,$H519-SUM($I519:BA519)))","v":0},{"$f":"IF(OR(BC$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BC$3,$H519/$G519,$H519-SUM($I519:BB519)))","v":0},{"$f":"IF(OR(BD$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BD$3,$H519/$G519,$H519-SUM($I519:BC519)))","v":0},{"$f":"IF(OR(BE$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BE$3,$H519/$G519,$H519-SUM($I519:BD519)))","v":0},{"$f":"IF(OR(BF$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BF$3,$H519/$G519,$H519-SUM($I519:BE519)))","v":0},{"$f":"IF(OR(BG$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BG$3,$H519/$G519,$H519-SUM($I519:BF519)))","v":0},{"$f":"IF(OR(BH$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BH$3,$H519/$G519,$H519-SUM($I519:BG519)))","v":0},{"$f":"IF(OR(BI$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BI$3,$H519/$G519,$H519-SUM($I519:BH519)))","v":0},{"$f":"IF(OR(BJ$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BJ$3,$H519/$G519,$H519-SUM($I519:BI519)))","v":0},{"$f":"IF(OR(BK$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BK$3,$H519/$G519,$H519-SUM($I519:BJ519)))","v":0},{"$f":"IF(OR(BL$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BL$3,$H519/$G519,$H519-SUM($I519:BK519)))","v":0},{"$f":"IF(OR(BM$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BM$3,$H519/$G519,$H519-SUM($I519:BL519)))","v":0},{"$f":"IF(OR(BN$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BN$3,$H519/$G519,$H519-SUM($I519:BM519)))","v":0},{"$f":"IF(OR(BO$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BO$3,$H519/$G519,$H519-SUM($I519:BN519)))","v":0},{"$f":"IF(OR(BP$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BP$3,$H519/$G519,$H519-SUM($I519:BO519)))","v":0},{"$f":"IF(OR(BQ$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BQ$3,$H519/$G519,$H519-SUM($I519:BP519)))","v":0},{"$f":"IF(OR(BR$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BR$3,$H519/$G519,$H519-SUM($I519:BQ519)))","v":0},{"$f":"IF(OR(BS$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BS$3,$H519/$G519,$H519-SUM($I519:BR519)))","v":0},{"$f":"IF(OR(BT$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BT$3,$H519/$G519,$H519-SUM($I519:BS519)))","v":0},{"$f":"IF(OR(BU$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BU$3,$H519/$G519,$H519-SUM($I519:BT519)))","v":0},{"$f":"IF(OR(BV$3<=$D519,$G519=\"n/a\"),0,IF(SUM($D519,$G519)>BV$3,$H519/$G519,$H519-SUM($I519:BU519)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,5,{"$f":"AE498","v":0},null,{"$f":"IF(OR(J$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>J$3,$H520/$G520,$H520-SUM($I520:I520)))","v":0},{"$f":"IF(OR(K$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>K$3,$H520/$G520,$H520-SUM($I520:J520)))","v":0},{"$f":"IF(OR(L$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>L$3,$H520/$G520,$H520-SUM($I520:K520)))","v":0},{"$f":"IF(OR(M$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>M$3,$H520/$G520,$H520-SUM($I520:L520)))","v":0},{"$f":"IF(OR(N$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>N$3,$H520/$G520,$H520-SUM($I520:M520)))","v":0},{"$f":"IF(OR(O$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>O$3,$H520/$G520,$H520-SUM($I520:N520)))","v":0},{"$f":"IF(OR(P$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>P$3,$H520/$G520,$H520-SUM($I520:O520)))","v":0},{"$f":"IF(OR(Q$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>Q$3,$H520/$G520,$H520-SUM($I520:P520)))","v":0},{"$f":"IF(OR(R$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>R$3,$H520/$G520,$H520-SUM($I520:Q520)))","v":0},{"$f":"IF(OR(S$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>S$3,$H520/$G520,$H520-SUM($I520:R520)))","v":0},{"$f":"IF(OR(T$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>T$3,$H520/$G520,$H520-SUM($I520:S520)))","v":0},{"$f":"IF(OR(U$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>U$3,$H520/$G520,$H520-SUM($I520:T520)))","v":0},{"$f":"IF(OR(V$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>V$3,$H520/$G520,$H520-SUM($I520:U520)))","v":0},{"$f":"IF(OR(W$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>W$3,$H520/$G520,$H520-SUM($I520:V520)))","v":0},{"$f":"IF(OR(X$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>X$3,$H520/$G520,$H520-SUM($I520:W520)))","v":0},{"$f":"IF(OR(Y$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>Y$3,$H520/$G520,$H520-SUM($I520:X520)))","v":0},{"$f":"IF(OR(Z$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>Z$3,$H520/$G520,$H520-SUM($I520:Y520)))","v":0},{"$f":"IF(OR(AA$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AA$3,$H520/$G520,$H520-SUM($I520:Z520)))","v":0},{"$f":"IF(OR(AB$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AB$3,$H520/$G520,$H520-SUM($I520:AA520)))","v":0},{"$f":"IF(OR(AC$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AC$3,$H520/$G520,$H520-SUM($I520:AB520)))","v":0},{"$f":"IF(OR(AD$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AD$3,$H520/$G520,$H520-SUM($I520:AC520)))","v":0},{"$f":"IF(OR(AE$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AE$3,$H520/$G520,$H520-SUM($I520:AD520)))","v":0},{"$f":"IF(OR(AF$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AF$3,$H520/$G520,$H520-SUM($I520:AE520)))","v":0},{"$f":"IF(OR(AG$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AG$3,$H520/$G520,$H520-SUM($I520:AF520)))","v":0},{"$f":"IF(OR(AH$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AH$3,$H520/$G520,$H520-SUM($I520:AG520)))","v":0},{"$f":"IF(OR(AI$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AI$3,$H520/$G520,$H520-SUM($I520:AH520)))","v":0},{"$f":"IF(OR(AJ$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AJ$3,$H520/$G520,$H520-SUM($I520:AI520)))","v":0},{"$f":"IF(OR(AK$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AK$3,$H520/$G520,$H520-SUM($I520:AJ520)))","v":0},{"$f":"IF(OR(AL$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AL$3,$H520/$G520,$H520-SUM($I520:AK520)))","v":0},{"$f":"IF(OR(AM$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AM$3,$H520/$G520,$H520-SUM($I520:AL520)))","v":0},{"$f":"IF(OR(AN$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AN$3,$H520/$G520,$H520-SUM($I520:AM520)))","v":0},{"$f":"IF(OR(AO$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AO$3,$H520/$G520,$H520-SUM($I520:AN520)))","v":0},{"$f":"IF(OR(AP$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AP$3,$H520/$G520,$H520-SUM($I520:AO520)))","v":0},{"$f":"IF(OR(AQ$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AQ$3,$H520/$G520,$H520-SUM($I520:AP520)))","v":0},{"$f":"IF(OR(AR$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AR$3,$H520/$G520,$H520-SUM($I520:AQ520)))","v":0},{"$f":"IF(OR(AS$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AS$3,$H520/$G520,$H520-SUM($I520:AR520)))","v":0},{"$f":"IF(OR(AT$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AT$3,$H520/$G520,$H520-SUM($I520:AS520)))","v":0},{"$f":"IF(OR(AU$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AU$3,$H520/$G520,$H520-SUM($I520:AT520)))","v":0},{"$f":"IF(OR(AV$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AV$3,$H520/$G520,$H520-SUM($I520:AU520)))","v":0},{"$f":"IF(OR(AW$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AW$3,$H520/$G520,$H520-SUM($I520:AV520)))","v":0},{"$f":"IF(OR(AX$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AX$3,$H520/$G520,$H520-SUM($I520:AW520)))","v":0},{"$f":"IF(OR(AY$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AY$3,$H520/$G520,$H520-SUM($I520:AX520)))","v":0},{"$f":"IF(OR(AZ$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>AZ$3,$H520/$G520,$H520-SUM($I520:AY520)))","v":0},{"$f":"IF(OR(BA$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BA$3,$H520/$G520,$H520-SUM($I520:AZ520)))","v":0},{"$f":"IF(OR(BB$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BB$3,$H520/$G520,$H520-SUM($I520:BA520)))","v":0},{"$f":"IF(OR(BC$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BC$3,$H520/$G520,$H520-SUM($I520:BB520)))","v":0},{"$f":"IF(OR(BD$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BD$3,$H520/$G520,$H520-SUM($I520:BC520)))","v":0},{"$f":"IF(OR(BE$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BE$3,$H520/$G520,$H520-SUM($I520:BD520)))","v":0},{"$f":"IF(OR(BF$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BF$3,$H520/$G520,$H520-SUM($I520:BE520)))","v":0},{"$f":"IF(OR(BG$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BG$3,$H520/$G520,$H520-SUM($I520:BF520)))","v":0},{"$f":"IF(OR(BH$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BH$3,$H520/$G520,$H520-SUM($I520:BG520)))","v":0},{"$f":"IF(OR(BI$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BI$3,$H520/$G520,$H520-SUM($I520:BH520)))","v":0},{"$f":"IF(OR(BJ$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BJ$3,$H520/$G520,$H520-SUM($I520:BI520)))","v":0},{"$f":"IF(OR(BK$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BK$3,$H520/$G520,$H520-SUM($I520:BJ520)))","v":0},{"$f":"IF(OR(BL$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BL$3,$H520/$G520,$H520-SUM($I520:BK520)))","v":0},{"$f":"IF(OR(BM$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BM$3,$H520/$G520,$H520-SUM($I520:BL520)))","v":0},{"$f":"IF(OR(BN$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BN$3,$H520/$G520,$H520-SUM($I520:BM520)))","v":0},{"$f":"IF(OR(BO$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BO$3,$H520/$G520,$H520-SUM($I520:BN520)))","v":0},{"$f":"IF(OR(BP$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BP$3,$H520/$G520,$H520-SUM($I520:BO520)))","v":0},{"$f":"IF(OR(BQ$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BQ$3,$H520/$G520,$H520-SUM($I520:BP520)))","v":0},{"$f":"IF(OR(BR$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BR$3,$H520/$G520,$H520-SUM($I520:BQ520)))","v":0},{"$f":"IF(OR(BS$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BS$3,$H520/$G520,$H520-SUM($I520:BR520)))","v":0},{"$f":"IF(OR(BT$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BT$3,$H520/$G520,$H520-SUM($I520:BS520)))","v":0},{"$f":"IF(OR(BU$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BU$3,$H520/$G520,$H520-SUM($I520:BT520)))","v":0},{"$f":"IF(OR(BV$3<=$D520,$G520=\"n/a\"),0,IF(SUM($D520,$G520)>BV$3,$H520/$G520,$H520-SUM($I520:BU520)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,5,{"$f":"AF498","v":0},null,{"$f":"IF(OR(J$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>J$3,$H521/$G521,$H521-SUM($I521:I521)))","v":0},{"$f":"IF(OR(K$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>K$3,$H521/$G521,$H521-SUM($I521:J521)))","v":0},{"$f":"IF(OR(L$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>L$3,$H521/$G521,$H521-SUM($I521:K521)))","v":0},{"$f":"IF(OR(M$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>M$3,$H521/$G521,$H521-SUM($I521:L521)))","v":0},{"$f":"IF(OR(N$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>N$3,$H521/$G521,$H521-SUM($I521:M521)))","v":0},{"$f":"IF(OR(O$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>O$3,$H521/$G521,$H521-SUM($I521:N521)))","v":0},{"$f":"IF(OR(P$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>P$3,$H521/$G521,$H521-SUM($I521:O521)))","v":0},{"$f":"IF(OR(Q$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>Q$3,$H521/$G521,$H521-SUM($I521:P521)))","v":0},{"$f":"IF(OR(R$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>R$3,$H521/$G521,$H521-SUM($I521:Q521)))","v":0},{"$f":"IF(OR(S$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>S$3,$H521/$G521,$H521-SUM($I521:R521)))","v":0},{"$f":"IF(OR(T$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>T$3,$H521/$G521,$H521-SUM($I521:S521)))","v":0},{"$f":"IF(OR(U$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>U$3,$H521/$G521,$H521-SUM($I521:T521)))","v":0},{"$f":"IF(OR(V$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>V$3,$H521/$G521,$H521-SUM($I521:U521)))","v":0},{"$f":"IF(OR(W$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>W$3,$H521/$G521,$H521-SUM($I521:V521)))","v":0},{"$f":"IF(OR(X$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>X$3,$H521/$G521,$H521-SUM($I521:W521)))","v":0},{"$f":"IF(OR(Y$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>Y$3,$H521/$G521,$H521-SUM($I521:X521)))","v":0},{"$f":"IF(OR(Z$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>Z$3,$H521/$G521,$H521-SUM($I521:Y521)))","v":0},{"$f":"IF(OR(AA$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AA$3,$H521/$G521,$H521-SUM($I521:Z521)))","v":0},{"$f":"IF(OR(AB$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AB$3,$H521/$G521,$H521-SUM($I521:AA521)))","v":0},{"$f":"IF(OR(AC$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AC$3,$H521/$G521,$H521-SUM($I521:AB521)))","v":0},{"$f":"IF(OR(AD$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AD$3,$H521/$G521,$H521-SUM($I521:AC521)))","v":0},{"$f":"IF(OR(AE$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AE$3,$H521/$G521,$H521-SUM($I521:AD521)))","v":0},{"$f":"IF(OR(AF$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AF$3,$H521/$G521,$H521-SUM($I521:AE521)))","v":0},{"$f":"IF(OR(AG$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AG$3,$H521/$G521,$H521-SUM($I521:AF521)))","v":0},{"$f":"IF(OR(AH$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AH$3,$H521/$G521,$H521-SUM($I521:AG521)))","v":0},{"$f":"IF(OR(AI$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AI$3,$H521/$G521,$H521-SUM($I521:AH521)))","v":0},{"$f":"IF(OR(AJ$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AJ$3,$H521/$G521,$H521-SUM($I521:AI521)))","v":0},{"$f":"IF(OR(AK$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AK$3,$H521/$G521,$H521-SUM($I521:AJ521)))","v":0},{"$f":"IF(OR(AL$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AL$3,$H521/$G521,$H521-SUM($I521:AK521)))","v":0},{"$f":"IF(OR(AM$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AM$3,$H521/$G521,$H521-SUM($I521:AL521)))","v":0},{"$f":"IF(OR(AN$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AN$3,$H521/$G521,$H521-SUM($I521:AM521)))","v":0},{"$f":"IF(OR(AO$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AO$3,$H521/$G521,$H521-SUM($I521:AN521)))","v":0},{"$f":"IF(OR(AP$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AP$3,$H521/$G521,$H521-SUM($I521:AO521)))","v":0},{"$f":"IF(OR(AQ$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AQ$3,$H521/$G521,$H521-SUM($I521:AP521)))","v":0},{"$f":"IF(OR(AR$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AR$3,$H521/$G521,$H521-SUM($I521:AQ521)))","v":0},{"$f":"IF(OR(AS$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AS$3,$H521/$G521,$H521-SUM($I521:AR521)))","v":0},{"$f":"IF(OR(AT$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AT$3,$H521/$G521,$H521-SUM($I521:AS521)))","v":0},{"$f":"IF(OR(AU$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AU$3,$H521/$G521,$H521-SUM($I521:AT521)))","v":0},{"$f":"IF(OR(AV$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AV$3,$H521/$G521,$H521-SUM($I521:AU521)))","v":0},{"$f":"IF(OR(AW$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AW$3,$H521/$G521,$H521-SUM($I521:AV521)))","v":0},{"$f":"IF(OR(AX$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AX$3,$H521/$G521,$H521-SUM($I521:AW521)))","v":0},{"$f":"IF(OR(AY$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AY$3,$H521/$G521,$H521-SUM($I521:AX521)))","v":0},{"$f":"IF(OR(AZ$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>AZ$3,$H521/$G521,$H521-SUM($I521:AY521)))","v":0},{"$f":"IF(OR(BA$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BA$3,$H521/$G521,$H521-SUM($I521:AZ521)))","v":0},{"$f":"IF(OR(BB$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BB$3,$H521/$G521,$H521-SUM($I521:BA521)))","v":0},{"$f":"IF(OR(BC$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BC$3,$H521/$G521,$H521-SUM($I521:BB521)))","v":0},{"$f":"IF(OR(BD$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BD$3,$H521/$G521,$H521-SUM($I521:BC521)))","v":0},{"$f":"IF(OR(BE$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BE$3,$H521/$G521,$H521-SUM($I521:BD521)))","v":0},{"$f":"IF(OR(BF$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BF$3,$H521/$G521,$H521-SUM($I521:BE521)))","v":0},{"$f":"IF(OR(BG$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BG$3,$H521/$G521,$H521-SUM($I521:BF521)))","v":0},{"$f":"IF(OR(BH$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BH$3,$H521/$G521,$H521-SUM($I521:BG521)))","v":0},{"$f":"IF(OR(BI$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BI$3,$H521/$G521,$H521-SUM($I521:BH521)))","v":0},{"$f":"IF(OR(BJ$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BJ$3,$H521/$G521,$H521-SUM($I521:BI521)))","v":0},{"$f":"IF(OR(BK$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BK$3,$H521/$G521,$H521-SUM($I521:BJ521)))","v":0},{"$f":"IF(OR(BL$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BL$3,$H521/$G521,$H521-SUM($I521:BK521)))","v":0},{"$f":"IF(OR(BM$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BM$3,$H521/$G521,$H521-SUM($I521:BL521)))","v":0},{"$f":"IF(OR(BN$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BN$3,$H521/$G521,$H521-SUM($I521:BM521)))","v":0},{"$f":"IF(OR(BO$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BO$3,$H521/$G521,$H521-SUM($I521:BN521)))","v":0},{"$f":"IF(OR(BP$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BP$3,$H521/$G521,$H521-SUM($I521:BO521)))","v":0},{"$f":"IF(OR(BQ$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BQ$3,$H521/$G521,$H521-SUM($I521:BP521)))","v":0},{"$f":"IF(OR(BR$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BR$3,$H521/$G521,$H521-SUM($I521:BQ521)))","v":0},{"$f":"IF(OR(BS$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BS$3,$H521/$G521,$H521-SUM($I521:BR521)))","v":0},{"$f":"IF(OR(BT$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BT$3,$H521/$G521,$H521-SUM($I521:BS521)))","v":0},{"$f":"IF(OR(BU$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BU$3,$H521/$G521,$H521-SUM($I521:BT521)))","v":0},{"$f":"IF(OR(BV$3<=$D521,$G521=\"n/a\"),0,IF(SUM($D521,$G521)>BV$3,$H521/$G521,$H521-SUM($I521:BU521)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,5,{"$f":"AG498","v":0},null,{"$f":"IF(OR(J$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>J$3,$H522/$G522,$H522-SUM($I522:I522)))","v":0},{"$f":"IF(OR(K$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>K$3,$H522/$G522,$H522-SUM($I522:J522)))","v":0},{"$f":"IF(OR(L$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>L$3,$H522/$G522,$H522-SUM($I522:K522)))","v":0},{"$f":"IF(OR(M$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>M$3,$H522/$G522,$H522-SUM($I522:L522)))","v":0},{"$f":"IF(OR(N$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>N$3,$H522/$G522,$H522-SUM($I522:M522)))","v":0},{"$f":"IF(OR(O$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>O$3,$H522/$G522,$H522-SUM($I522:N522)))","v":0},{"$f":"IF(OR(P$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>P$3,$H522/$G522,$H522-SUM($I522:O522)))","v":0},{"$f":"IF(OR(Q$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>Q$3,$H522/$G522,$H522-SUM($I522:P522)))","v":0},{"$f":"IF(OR(R$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>R$3,$H522/$G522,$H522-SUM($I522:Q522)))","v":0},{"$f":"IF(OR(S$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>S$3,$H522/$G522,$H522-SUM($I522:R522)))","v":0},{"$f":"IF(OR(T$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>T$3,$H522/$G522,$H522-SUM($I522:S522)))","v":0},{"$f":"IF(OR(U$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>U$3,$H522/$G522,$H522-SUM($I522:T522)))","v":0},{"$f":"IF(OR(V$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>V$3,$H522/$G522,$H522-SUM($I522:U522)))","v":0},{"$f":"IF(OR(W$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>W$3,$H522/$G522,$H522-SUM($I522:V522)))","v":0},{"$f":"IF(OR(X$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>X$3,$H522/$G522,$H522-SUM($I522:W522)))","v":0},{"$f":"IF(OR(Y$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>Y$3,$H522/$G522,$H522-SUM($I522:X522)))","v":0},{"$f":"IF(OR(Z$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>Z$3,$H522/$G522,$H522-SUM($I522:Y522)))","v":0},{"$f":"IF(OR(AA$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AA$3,$H522/$G522,$H522-SUM($I522:Z522)))","v":0},{"$f":"IF(OR(AB$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AB$3,$H522/$G522,$H522-SUM($I522:AA522)))","v":0},{"$f":"IF(OR(AC$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AC$3,$H522/$G522,$H522-SUM($I522:AB522)))","v":0},{"$f":"IF(OR(AD$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AD$3,$H522/$G522,$H522-SUM($I522:AC522)))","v":0},{"$f":"IF(OR(AE$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AE$3,$H522/$G522,$H522-SUM($I522:AD522)))","v":0},{"$f":"IF(OR(AF$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AF$3,$H522/$G522,$H522-SUM($I522:AE522)))","v":0},{"$f":"IF(OR(AG$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AG$3,$H522/$G522,$H522-SUM($I522:AF522)))","v":0},{"$f":"IF(OR(AH$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AH$3,$H522/$G522,$H522-SUM($I522:AG522)))","v":0},{"$f":"IF(OR(AI$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AI$3,$H522/$G522,$H522-SUM($I522:AH522)))","v":0},{"$f":"IF(OR(AJ$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AJ$3,$H522/$G522,$H522-SUM($I522:AI522)))","v":0},{"$f":"IF(OR(AK$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AK$3,$H522/$G522,$H522-SUM($I522:AJ522)))","v":0},{"$f":"IF(OR(AL$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AL$3,$H522/$G522,$H522-SUM($I522:AK522)))","v":0},{"$f":"IF(OR(AM$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AM$3,$H522/$G522,$H522-SUM($I522:AL522)))","v":0},{"$f":"IF(OR(AN$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AN$3,$H522/$G522,$H522-SUM($I522:AM522)))","v":0},{"$f":"IF(OR(AO$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AO$3,$H522/$G522,$H522-SUM($I522:AN522)))","v":0},{"$f":"IF(OR(AP$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AP$3,$H522/$G522,$H522-SUM($I522:AO522)))","v":0},{"$f":"IF(OR(AQ$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AQ$3,$H522/$G522,$H522-SUM($I522:AP522)))","v":0},{"$f":"IF(OR(AR$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AR$3,$H522/$G522,$H522-SUM($I522:AQ522)))","v":0},{"$f":"IF(OR(AS$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AS$3,$H522/$G522,$H522-SUM($I522:AR522)))","v":0},{"$f":"IF(OR(AT$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AT$3,$H522/$G522,$H522-SUM($I522:AS522)))","v":0},{"$f":"IF(OR(AU$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AU$3,$H522/$G522,$H522-SUM($I522:AT522)))","v":0},{"$f":"IF(OR(AV$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AV$3,$H522/$G522,$H522-SUM($I522:AU522)))","v":0},{"$f":"IF(OR(AW$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AW$3,$H522/$G522,$H522-SUM($I522:AV522)))","v":0},{"$f":"IF(OR(AX$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AX$3,$H522/$G522,$H522-SUM($I522:AW522)))","v":0},{"$f":"IF(OR(AY$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AY$3,$H522/$G522,$H522-SUM($I522:AX522)))","v":0},{"$f":"IF(OR(AZ$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>AZ$3,$H522/$G522,$H522-SUM($I522:AY522)))","v":0},{"$f":"IF(OR(BA$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BA$3,$H522/$G522,$H522-SUM($I522:AZ522)))","v":0},{"$f":"IF(OR(BB$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BB$3,$H522/$G522,$H522-SUM($I522:BA522)))","v":0},{"$f":"IF(OR(BC$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BC$3,$H522/$G522,$H522-SUM($I522:BB522)))","v":0},{"$f":"IF(OR(BD$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BD$3,$H522/$G522,$H522-SUM($I522:BC522)))","v":0},{"$f":"IF(OR(BE$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BE$3,$H522/$G522,$H522-SUM($I522:BD522)))","v":0},{"$f":"IF(OR(BF$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BF$3,$H522/$G522,$H522-SUM($I522:BE522)))","v":0},{"$f":"IF(OR(BG$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BG$3,$H522/$G522,$H522-SUM($I522:BF522)))","v":0},{"$f":"IF(OR(BH$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BH$3,$H522/$G522,$H522-SUM($I522:BG522)))","v":0},{"$f":"IF(OR(BI$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BI$3,$H522/$G522,$H522-SUM($I522:BH522)))","v":0},{"$f":"IF(OR(BJ$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BJ$3,$H522/$G522,$H522-SUM($I522:BI522)))","v":0},{"$f":"IF(OR(BK$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BK$3,$H522/$G522,$H522-SUM($I522:BJ522)))","v":0},{"$f":"IF(OR(BL$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BL$3,$H522/$G522,$H522-SUM($I522:BK522)))","v":0},{"$f":"IF(OR(BM$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BM$3,$H522/$G522,$H522-SUM($I522:BL522)))","v":0},{"$f":"IF(OR(BN$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BN$3,$H522/$G522,$H522-SUM($I522:BM522)))","v":0},{"$f":"IF(OR(BO$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BO$3,$H522/$G522,$H522-SUM($I522:BN522)))","v":0},{"$f":"IF(OR(BP$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BP$3,$H522/$G522,$H522-SUM($I522:BO522)))","v":0},{"$f":"IF(OR(BQ$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BQ$3,$H522/$G522,$H522-SUM($I522:BP522)))","v":0},{"$f":"IF(OR(BR$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BR$3,$H522/$G522,$H522-SUM($I522:BQ522)))","v":0},{"$f":"IF(OR(BS$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BS$3,$H522/$G522,$H522-SUM($I522:BR522)))","v":0},{"$f":"IF(OR(BT$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BT$3,$H522/$G522,$H522-SUM($I522:BS522)))","v":0},{"$f":"IF(OR(BU$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BU$3,$H522/$G522,$H522-SUM($I522:BT522)))","v":0},{"$f":"IF(OR(BV$3<=$D522,$G522=\"n/a\"),0,IF(SUM($D522,$G522)>BV$3,$H522/$G522,$H522-SUM($I522:BU522)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,5,{"$f":"AH498","v":0},null,{"$f":"IF(OR(J$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>J$3,$H523/$G523,$H523-SUM($I523:I523)))","v":0},{"$f":"IF(OR(K$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>K$3,$H523/$G523,$H523-SUM($I523:J523)))","v":0},{"$f":"IF(OR(L$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>L$3,$H523/$G523,$H523-SUM($I523:K523)))","v":0},{"$f":"IF(OR(M$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>M$3,$H523/$G523,$H523-SUM($I523:L523)))","v":0},{"$f":"IF(OR(N$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>N$3,$H523/$G523,$H523-SUM($I523:M523)))","v":0},{"$f":"IF(OR(O$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>O$3,$H523/$G523,$H523-SUM($I523:N523)))","v":0},{"$f":"IF(OR(P$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>P$3,$H523/$G523,$H523-SUM($I523:O523)))","v":0},{"$f":"IF(OR(Q$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>Q$3,$H523/$G523,$H523-SUM($I523:P523)))","v":0},{"$f":"IF(OR(R$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>R$3,$H523/$G523,$H523-SUM($I523:Q523)))","v":0},{"$f":"IF(OR(S$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>S$3,$H523/$G523,$H523-SUM($I523:R523)))","v":0},{"$f":"IF(OR(T$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>T$3,$H523/$G523,$H523-SUM($I523:S523)))","v":0},{"$f":"IF(OR(U$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>U$3,$H523/$G523,$H523-SUM($I523:T523)))","v":0},{"$f":"IF(OR(V$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>V$3,$H523/$G523,$H523-SUM($I523:U523)))","v":0},{"$f":"IF(OR(W$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>W$3,$H523/$G523,$H523-SUM($I523:V523)))","v":0},{"$f":"IF(OR(X$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>X$3,$H523/$G523,$H523-SUM($I523:W523)))","v":0},{"$f":"IF(OR(Y$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>Y$3,$H523/$G523,$H523-SUM($I523:X523)))","v":0},{"$f":"IF(OR(Z$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>Z$3,$H523/$G523,$H523-SUM($I523:Y523)))","v":0},{"$f":"IF(OR(AA$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AA$3,$H523/$G523,$H523-SUM($I523:Z523)))","v":0},{"$f":"IF(OR(AB$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AB$3,$H523/$G523,$H523-SUM($I523:AA523)))","v":0},{"$f":"IF(OR(AC$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AC$3,$H523/$G523,$H523-SUM($I523:AB523)))","v":0},{"$f":"IF(OR(AD$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AD$3,$H523/$G523,$H523-SUM($I523:AC523)))","v":0},{"$f":"IF(OR(AE$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AE$3,$H523/$G523,$H523-SUM($I523:AD523)))","v":0},{"$f":"IF(OR(AF$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AF$3,$H523/$G523,$H523-SUM($I523:AE523)))","v":0},{"$f":"IF(OR(AG$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AG$3,$H523/$G523,$H523-SUM($I523:AF523)))","v":0},{"$f":"IF(OR(AH$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AH$3,$H523/$G523,$H523-SUM($I523:AG523)))","v":0},{"$f":"IF(OR(AI$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AI$3,$H523/$G523,$H523-SUM($I523:AH523)))","v":0},{"$f":"IF(OR(AJ$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AJ$3,$H523/$G523,$H523-SUM($I523:AI523)))","v":0},{"$f":"IF(OR(AK$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AK$3,$H523/$G523,$H523-SUM($I523:AJ523)))","v":0},{"$f":"IF(OR(AL$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AL$3,$H523/$G523,$H523-SUM($I523:AK523)))","v":0},{"$f":"IF(OR(AM$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AM$3,$H523/$G523,$H523-SUM($I523:AL523)))","v":0},{"$f":"IF(OR(AN$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AN$3,$H523/$G523,$H523-SUM($I523:AM523)))","v":0},{"$f":"IF(OR(AO$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AO$3,$H523/$G523,$H523-SUM($I523:AN523)))","v":0},{"$f":"IF(OR(AP$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AP$3,$H523/$G523,$H523-SUM($I523:AO523)))","v":0},{"$f":"IF(OR(AQ$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AQ$3,$H523/$G523,$H523-SUM($I523:AP523)))","v":0},{"$f":"IF(OR(AR$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AR$3,$H523/$G523,$H523-SUM($I523:AQ523)))","v":0},{"$f":"IF(OR(AS$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AS$3,$H523/$G523,$H523-SUM($I523:AR523)))","v":0},{"$f":"IF(OR(AT$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AT$3,$H523/$G523,$H523-SUM($I523:AS523)))","v":0},{"$f":"IF(OR(AU$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AU$3,$H523/$G523,$H523-SUM($I523:AT523)))","v":0},{"$f":"IF(OR(AV$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AV$3,$H523/$G523,$H523-SUM($I523:AU523)))","v":0},{"$f":"IF(OR(AW$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AW$3,$H523/$G523,$H523-SUM($I523:AV523)))","v":0},{"$f":"IF(OR(AX$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AX$3,$H523/$G523,$H523-SUM($I523:AW523)))","v":0},{"$f":"IF(OR(AY$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AY$3,$H523/$G523,$H523-SUM($I523:AX523)))","v":0},{"$f":"IF(OR(AZ$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>AZ$3,$H523/$G523,$H523-SUM($I523:AY523)))","v":0},{"$f":"IF(OR(BA$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BA$3,$H523/$G523,$H523-SUM($I523:AZ523)))","v":0},{"$f":"IF(OR(BB$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BB$3,$H523/$G523,$H523-SUM($I523:BA523)))","v":0},{"$f":"IF(OR(BC$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BC$3,$H523/$G523,$H523-SUM($I523:BB523)))","v":0},{"$f":"IF(OR(BD$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BD$3,$H523/$G523,$H523-SUM($I523:BC523)))","v":0},{"$f":"IF(OR(BE$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BE$3,$H523/$G523,$H523-SUM($I523:BD523)))","v":0},{"$f":"IF(OR(BF$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BF$3,$H523/$G523,$H523-SUM($I523:BE523)))","v":0},{"$f":"IF(OR(BG$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BG$3,$H523/$G523,$H523-SUM($I523:BF523)))","v":0},{"$f":"IF(OR(BH$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BH$3,$H523/$G523,$H523-SUM($I523:BG523)))","v":0},{"$f":"IF(OR(BI$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BI$3,$H523/$G523,$H523-SUM($I523:BH523)))","v":0},{"$f":"IF(OR(BJ$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BJ$3,$H523/$G523,$H523-SUM($I523:BI523)))","v":0},{"$f":"IF(OR(BK$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BK$3,$H523/$G523,$H523-SUM($I523:BJ523)))","v":0},{"$f":"IF(OR(BL$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BL$3,$H523/$G523,$H523-SUM($I523:BK523)))","v":0},{"$f":"IF(OR(BM$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BM$3,$H523/$G523,$H523-SUM($I523:BL523)))","v":0},{"$f":"IF(OR(BN$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BN$3,$H523/$G523,$H523-SUM($I523:BM523)))","v":0},{"$f":"IF(OR(BO$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BO$3,$H523/$G523,$H523-SUM($I523:BN523)))","v":0},{"$f":"IF(OR(BP$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BP$3,$H523/$G523,$H523-SUM($I523:BO523)))","v":0},{"$f":"IF(OR(BQ$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BQ$3,$H523/$G523,$H523-SUM($I523:BP523)))","v":0},{"$f":"IF(OR(BR$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BR$3,$H523/$G523,$H523-SUM($I523:BQ523)))","v":0},{"$f":"IF(OR(BS$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BS$3,$H523/$G523,$H523-SUM($I523:BR523)))","v":0},{"$f":"IF(OR(BT$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BT$3,$H523/$G523,$H523-SUM($I523:BS523)))","v":0},{"$f":"IF(OR(BU$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BU$3,$H523/$G523,$H523-SUM($I523:BT523)))","v":0},{"$f":"IF(OR(BV$3<=$D523,$G523=\"n/a\"),0,IF(SUM($D523,$G523)>BV$3,$H523/$G523,$H523-SUM($I523:BU523)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,5,{"$f":"AI498","v":0},null,{"$f":"IF(OR(J$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>J$3,$H524/$G524,$H524-SUM($I524:I524)))","v":0},{"$f":"IF(OR(K$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>K$3,$H524/$G524,$H524-SUM($I524:J524)))","v":0},{"$f":"IF(OR(L$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>L$3,$H524/$G524,$H524-SUM($I524:K524)))","v":0},{"$f":"IF(OR(M$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>M$3,$H524/$G524,$H524-SUM($I524:L524)))","v":0},{"$f":"IF(OR(N$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>N$3,$H524/$G524,$H524-SUM($I524:M524)))","v":0},{"$f":"IF(OR(O$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>O$3,$H524/$G524,$H524-SUM($I524:N524)))","v":0},{"$f":"IF(OR(P$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>P$3,$H524/$G524,$H524-SUM($I524:O524)))","v":0},{"$f":"IF(OR(Q$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>Q$3,$H524/$G524,$H524-SUM($I524:P524)))","v":0},{"$f":"IF(OR(R$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>R$3,$H524/$G524,$H524-SUM($I524:Q524)))","v":0},{"$f":"IF(OR(S$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>S$3,$H524/$G524,$H524-SUM($I524:R524)))","v":0},{"$f":"IF(OR(T$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>T$3,$H524/$G524,$H524-SUM($I524:S524)))","v":0},{"$f":"IF(OR(U$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>U$3,$H524/$G524,$H524-SUM($I524:T524)))","v":0},{"$f":"IF(OR(V$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>V$3,$H524/$G524,$H524-SUM($I524:U524)))","v":0},{"$f":"IF(OR(W$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>W$3,$H524/$G524,$H524-SUM($I524:V524)))","v":0},{"$f":"IF(OR(X$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>X$3,$H524/$G524,$H524-SUM($I524:W524)))","v":0},{"$f":"IF(OR(Y$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>Y$3,$H524/$G524,$H524-SUM($I524:X524)))","v":0},{"$f":"IF(OR(Z$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>Z$3,$H524/$G524,$H524-SUM($I524:Y524)))","v":0},{"$f":"IF(OR(AA$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AA$3,$H524/$G524,$H524-SUM($I524:Z524)))","v":0},{"$f":"IF(OR(AB$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AB$3,$H524/$G524,$H524-SUM($I524:AA524)))","v":0},{"$f":"IF(OR(AC$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AC$3,$H524/$G524,$H524-SUM($I524:AB524)))","v":0},{"$f":"IF(OR(AD$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AD$3,$H524/$G524,$H524-SUM($I524:AC524)))","v":0},{"$f":"IF(OR(AE$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AE$3,$H524/$G524,$H524-SUM($I524:AD524)))","v":0},{"$f":"IF(OR(AF$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AF$3,$H524/$G524,$H524-SUM($I524:AE524)))","v":0},{"$f":"IF(OR(AG$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AG$3,$H524/$G524,$H524-SUM($I524:AF524)))","v":0},{"$f":"IF(OR(AH$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AH$3,$H524/$G524,$H524-SUM($I524:AG524)))","v":0},{"$f":"IF(OR(AI$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AI$3,$H524/$G524,$H524-SUM($I524:AH524)))","v":0},{"$f":"IF(OR(AJ$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AJ$3,$H524/$G524,$H524-SUM($I524:AI524)))","v":0},{"$f":"IF(OR(AK$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AK$3,$H524/$G524,$H524-SUM($I524:AJ524)))","v":0},{"$f":"IF(OR(AL$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AL$3,$H524/$G524,$H524-SUM($I524:AK524)))","v":0},{"$f":"IF(OR(AM$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AM$3,$H524/$G524,$H524-SUM($I524:AL524)))","v":0},{"$f":"IF(OR(AN$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AN$3,$H524/$G524,$H524-SUM($I524:AM524)))","v":0},{"$f":"IF(OR(AO$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AO$3,$H524/$G524,$H524-SUM($I524:AN524)))","v":0},{"$f":"IF(OR(AP$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AP$3,$H524/$G524,$H524-SUM($I524:AO524)))","v":0},{"$f":"IF(OR(AQ$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AQ$3,$H524/$G524,$H524-SUM($I524:AP524)))","v":0},{"$f":"IF(OR(AR$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AR$3,$H524/$G524,$H524-SUM($I524:AQ524)))","v":0},{"$f":"IF(OR(AS$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AS$3,$H524/$G524,$H524-SUM($I524:AR524)))","v":0},{"$f":"IF(OR(AT$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AT$3,$H524/$G524,$H524-SUM($I524:AS524)))","v":0},{"$f":"IF(OR(AU$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AU$3,$H524/$G524,$H524-SUM($I524:AT524)))","v":0},{"$f":"IF(OR(AV$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AV$3,$H524/$G524,$H524-SUM($I524:AU524)))","v":0},{"$f":"IF(OR(AW$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AW$3,$H524/$G524,$H524-SUM($I524:AV524)))","v":0},{"$f":"IF(OR(AX$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AX$3,$H524/$G524,$H524-SUM($I524:AW524)))","v":0},{"$f":"IF(OR(AY$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AY$3,$H524/$G524,$H524-SUM($I524:AX524)))","v":0},{"$f":"IF(OR(AZ$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>AZ$3,$H524/$G524,$H524-SUM($I524:AY524)))","v":0},{"$f":"IF(OR(BA$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BA$3,$H524/$G524,$H524-SUM($I524:AZ524)))","v":0},{"$f":"IF(OR(BB$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BB$3,$H524/$G524,$H524-SUM($I524:BA524)))","v":0},{"$f":"IF(OR(BC$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BC$3,$H524/$G524,$H524-SUM($I524:BB524)))","v":0},{"$f":"IF(OR(BD$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BD$3,$H524/$G524,$H524-SUM($I524:BC524)))","v":0},{"$f":"IF(OR(BE$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BE$3,$H524/$G524,$H524-SUM($I524:BD524)))","v":0},{"$f":"IF(OR(BF$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BF$3,$H524/$G524,$H524-SUM($I524:BE524)))","v":0},{"$f":"IF(OR(BG$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BG$3,$H524/$G524,$H524-SUM($I524:BF524)))","v":0},{"$f":"IF(OR(BH$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BH$3,$H524/$G524,$H524-SUM($I524:BG524)))","v":0},{"$f":"IF(OR(BI$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BI$3,$H524/$G524,$H524-SUM($I524:BH524)))","v":0},{"$f":"IF(OR(BJ$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BJ$3,$H524/$G524,$H524-SUM($I524:BI524)))","v":0},{"$f":"IF(OR(BK$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BK$3,$H524/$G524,$H524-SUM($I524:BJ524)))","v":0},{"$f":"IF(OR(BL$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BL$3,$H524/$G524,$H524-SUM($I524:BK524)))","v":0},{"$f":"IF(OR(BM$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BM$3,$H524/$G524,$H524-SUM($I524:BL524)))","v":0},{"$f":"IF(OR(BN$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BN$3,$H524/$G524,$H524-SUM($I524:BM524)))","v":0},{"$f":"IF(OR(BO$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BO$3,$H524/$G524,$H524-SUM($I524:BN524)))","v":0},{"$f":"IF(OR(BP$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BP$3,$H524/$G524,$H524-SUM($I524:BO524)))","v":0},{"$f":"IF(OR(BQ$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BQ$3,$H524/$G524,$H524-SUM($I524:BP524)))","v":0},{"$f":"IF(OR(BR$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BR$3,$H524/$G524,$H524-SUM($I524:BQ524)))","v":0},{"$f":"IF(OR(BS$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BS$3,$H524/$G524,$H524-SUM($I524:BR524)))","v":0},{"$f":"IF(OR(BT$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BT$3,$H524/$G524,$H524-SUM($I524:BS524)))","v":0},{"$f":"IF(OR(BU$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BU$3,$H524/$G524,$H524-SUM($I524:BT524)))","v":0},{"$f":"IF(OR(BV$3<=$D524,$G524=\"n/a\"),0,IF(SUM($D524,$G524)>BV$3,$H524/$G524,$H524-SUM($I524:BU524)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,5,{"$f":"AJ498","v":0},null,{"$f":"IF(OR(J$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>J$3,$H525/$G525,$H525-SUM($I525:I525)))","v":0},{"$f":"IF(OR(K$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>K$3,$H525/$G525,$H525-SUM($I525:J525)))","v":0},{"$f":"IF(OR(L$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>L$3,$H525/$G525,$H525-SUM($I525:K525)))","v":0},{"$f":"IF(OR(M$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>M$3,$H525/$G525,$H525-SUM($I525:L525)))","v":0},{"$f":"IF(OR(N$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>N$3,$H525/$G525,$H525-SUM($I525:M525)))","v":0},{"$f":"IF(OR(O$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>O$3,$H525/$G525,$H525-SUM($I525:N525)))","v":0},{"$f":"IF(OR(P$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>P$3,$H525/$G525,$H525-SUM($I525:O525)))","v":0},{"$f":"IF(OR(Q$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>Q$3,$H525/$G525,$H525-SUM($I525:P525)))","v":0},{"$f":"IF(OR(R$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>R$3,$H525/$G525,$H525-SUM($I525:Q525)))","v":0},{"$f":"IF(OR(S$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>S$3,$H525/$G525,$H525-SUM($I525:R525)))","v":0},{"$f":"IF(OR(T$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>T$3,$H525/$G525,$H525-SUM($I525:S525)))","v":0},{"$f":"IF(OR(U$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>U$3,$H525/$G525,$H525-SUM($I525:T525)))","v":0},{"$f":"IF(OR(V$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>V$3,$H525/$G525,$H525-SUM($I525:U525)))","v":0},{"$f":"IF(OR(W$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>W$3,$H525/$G525,$H525-SUM($I525:V525)))","v":0},{"$f":"IF(OR(X$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>X$3,$H525/$G525,$H525-SUM($I525:W525)))","v":0},{"$f":"IF(OR(Y$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>Y$3,$H525/$G525,$H525-SUM($I525:X525)))","v":0},{"$f":"IF(OR(Z$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>Z$3,$H525/$G525,$H525-SUM($I525:Y525)))","v":0},{"$f":"IF(OR(AA$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AA$3,$H525/$G525,$H525-SUM($I525:Z525)))","v":0},{"$f":"IF(OR(AB$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AB$3,$H525/$G525,$H525-SUM($I525:AA525)))","v":0},{"$f":"IF(OR(AC$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AC$3,$H525/$G525,$H525-SUM($I525:AB525)))","v":0},{"$f":"IF(OR(AD$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AD$3,$H525/$G525,$H525-SUM($I525:AC525)))","v":0},{"$f":"IF(OR(AE$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AE$3,$H525/$G525,$H525-SUM($I525:AD525)))","v":0},{"$f":"IF(OR(AF$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AF$3,$H525/$G525,$H525-SUM($I525:AE525)))","v":0},{"$f":"IF(OR(AG$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AG$3,$H525/$G525,$H525-SUM($I525:AF525)))","v":0},{"$f":"IF(OR(AH$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AH$3,$H525/$G525,$H525-SUM($I525:AG525)))","v":0},{"$f":"IF(OR(AI$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AI$3,$H525/$G525,$H525-SUM($I525:AH525)))","v":0},{"$f":"IF(OR(AJ$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AJ$3,$H525/$G525,$H525-SUM($I525:AI525)))","v":0},{"$f":"IF(OR(AK$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AK$3,$H525/$G525,$H525-SUM($I525:AJ525)))","v":0},{"$f":"IF(OR(AL$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AL$3,$H525/$G525,$H525-SUM($I525:AK525)))","v":0},{"$f":"IF(OR(AM$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AM$3,$H525/$G525,$H525-SUM($I525:AL525)))","v":0},{"$f":"IF(OR(AN$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AN$3,$H525/$G525,$H525-SUM($I525:AM525)))","v":0},{"$f":"IF(OR(AO$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AO$3,$H525/$G525,$H525-SUM($I525:AN525)))","v":0},{"$f":"IF(OR(AP$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AP$3,$H525/$G525,$H525-SUM($I525:AO525)))","v":0},{"$f":"IF(OR(AQ$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AQ$3,$H525/$G525,$H525-SUM($I525:AP525)))","v":0},{"$f":"IF(OR(AR$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AR$3,$H525/$G525,$H525-SUM($I525:AQ525)))","v":0},{"$f":"IF(OR(AS$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AS$3,$H525/$G525,$H525-SUM($I525:AR525)))","v":0},{"$f":"IF(OR(AT$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AT$3,$H525/$G525,$H525-SUM($I525:AS525)))","v":0},{"$f":"IF(OR(AU$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AU$3,$H525/$G525,$H525-SUM($I525:AT525)))","v":0},{"$f":"IF(OR(AV$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AV$3,$H525/$G525,$H525-SUM($I525:AU525)))","v":0},{"$f":"IF(OR(AW$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AW$3,$H525/$G525,$H525-SUM($I525:AV525)))","v":0},{"$f":"IF(OR(AX$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AX$3,$H525/$G525,$H525-SUM($I525:AW525)))","v":0},{"$f":"IF(OR(AY$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AY$3,$H525/$G525,$H525-SUM($I525:AX525)))","v":0},{"$f":"IF(OR(AZ$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>AZ$3,$H525/$G525,$H525-SUM($I525:AY525)))","v":0},{"$f":"IF(OR(BA$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BA$3,$H525/$G525,$H525-SUM($I525:AZ525)))","v":0},{"$f":"IF(OR(BB$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BB$3,$H525/$G525,$H525-SUM($I525:BA525)))","v":0},{"$f":"IF(OR(BC$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BC$3,$H525/$G525,$H525-SUM($I525:BB525)))","v":0},{"$f":"IF(OR(BD$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BD$3,$H525/$G525,$H525-SUM($I525:BC525)))","v":0},{"$f":"IF(OR(BE$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BE$3,$H525/$G525,$H525-SUM($I525:BD525)))","v":0},{"$f":"IF(OR(BF$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BF$3,$H525/$G525,$H525-SUM($I525:BE525)))","v":0},{"$f":"IF(OR(BG$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BG$3,$H525/$G525,$H525-SUM($I525:BF525)))","v":0},{"$f":"IF(OR(BH$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BH$3,$H525/$G525,$H525-SUM($I525:BG525)))","v":0},{"$f":"IF(OR(BI$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BI$3,$H525/$G525,$H525-SUM($I525:BH525)))","v":0},{"$f":"IF(OR(BJ$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BJ$3,$H525/$G525,$H525-SUM($I525:BI525)))","v":0},{"$f":"IF(OR(BK$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BK$3,$H525/$G525,$H525-SUM($I525:BJ525)))","v":0},{"$f":"IF(OR(BL$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BL$3,$H525/$G525,$H525-SUM($I525:BK525)))","v":0},{"$f":"IF(OR(BM$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BM$3,$H525/$G525,$H525-SUM($I525:BL525)))","v":0},{"$f":"IF(OR(BN$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BN$3,$H525/$G525,$H525-SUM($I525:BM525)))","v":0},{"$f":"IF(OR(BO$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BO$3,$H525/$G525,$H525-SUM($I525:BN525)))","v":0},{"$f":"IF(OR(BP$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BP$3,$H525/$G525,$H525-SUM($I525:BO525)))","v":0},{"$f":"IF(OR(BQ$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BQ$3,$H525/$G525,$H525-SUM($I525:BP525)))","v":0},{"$f":"IF(OR(BR$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BR$3,$H525/$G525,$H525-SUM($I525:BQ525)))","v":0},{"$f":"IF(OR(BS$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BS$3,$H525/$G525,$H525-SUM($I525:BR525)))","v":0},{"$f":"IF(OR(BT$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BT$3,$H525/$G525,$H525-SUM($I525:BS525)))","v":0},{"$f":"IF(OR(BU$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BU$3,$H525/$G525,$H525-SUM($I525:BT525)))","v":0},{"$f":"IF(OR(BV$3<=$D525,$G525=\"n/a\"),0,IF(SUM($D525,$G525)>BV$3,$H525/$G525,$H525-SUM($I525:BU525)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,5,{"$f":"AK498","v":0},null,{"$f":"IF(OR(J$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>J$3,$H526/$G526,$H526-SUM($I526:I526)))","v":0},{"$f":"IF(OR(K$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>K$3,$H526/$G526,$H526-SUM($I526:J526)))","v":0},{"$f":"IF(OR(L$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>L$3,$H526/$G526,$H526-SUM($I526:K526)))","v":0},{"$f":"IF(OR(M$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>M$3,$H526/$G526,$H526-SUM($I526:L526)))","v":0},{"$f":"IF(OR(N$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>N$3,$H526/$G526,$H526-SUM($I526:M526)))","v":0},{"$f":"IF(OR(O$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>O$3,$H526/$G526,$H526-SUM($I526:N526)))","v":0},{"$f":"IF(OR(P$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>P$3,$H526/$G526,$H526-SUM($I526:O526)))","v":0},{"$f":"IF(OR(Q$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>Q$3,$H526/$G526,$H526-SUM($I526:P526)))","v":0},{"$f":"IF(OR(R$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>R$3,$H526/$G526,$H526-SUM($I526:Q526)))","v":0},{"$f":"IF(OR(S$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>S$3,$H526/$G526,$H526-SUM($I526:R526)))","v":0},{"$f":"IF(OR(T$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>T$3,$H526/$G526,$H526-SUM($I526:S526)))","v":0},{"$f":"IF(OR(U$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>U$3,$H526/$G526,$H526-SUM($I526:T526)))","v":0},{"$f":"IF(OR(V$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>V$3,$H526/$G526,$H526-SUM($I526:U526)))","v":0},{"$f":"IF(OR(W$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>W$3,$H526/$G526,$H526-SUM($I526:V526)))","v":0},{"$f":"IF(OR(X$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>X$3,$H526/$G526,$H526-SUM($I526:W526)))","v":0},{"$f":"IF(OR(Y$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>Y$3,$H526/$G526,$H526-SUM($I526:X526)))","v":0},{"$f":"IF(OR(Z$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>Z$3,$H526/$G526,$H526-SUM($I526:Y526)))","v":0},{"$f":"IF(OR(AA$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AA$3,$H526/$G526,$H526-SUM($I526:Z526)))","v":0},{"$f":"IF(OR(AB$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AB$3,$H526/$G526,$H526-SUM($I526:AA526)))","v":0},{"$f":"IF(OR(AC$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AC$3,$H526/$G526,$H526-SUM($I526:AB526)))","v":0},{"$f":"IF(OR(AD$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AD$3,$H526/$G526,$H526-SUM($I526:AC526)))","v":0},{"$f":"IF(OR(AE$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AE$3,$H526/$G526,$H526-SUM($I526:AD526)))","v":0},{"$f":"IF(OR(AF$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AF$3,$H526/$G526,$H526-SUM($I526:AE526)))","v":0},{"$f":"IF(OR(AG$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AG$3,$H526/$G526,$H526-SUM($I526:AF526)))","v":0},{"$f":"IF(OR(AH$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AH$3,$H526/$G526,$H526-SUM($I526:AG526)))","v":0},{"$f":"IF(OR(AI$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AI$3,$H526/$G526,$H526-SUM($I526:AH526)))","v":0},{"$f":"IF(OR(AJ$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AJ$3,$H526/$G526,$H526-SUM($I526:AI526)))","v":0},{"$f":"IF(OR(AK$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AK$3,$H526/$G526,$H526-SUM($I526:AJ526)))","v":0},{"$f":"IF(OR(AL$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AL$3,$H526/$G526,$H526-SUM($I526:AK526)))","v":0},{"$f":"IF(OR(AM$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AM$3,$H526/$G526,$H526-SUM($I526:AL526)))","v":0},{"$f":"IF(OR(AN$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AN$3,$H526/$G526,$H526-SUM($I526:AM526)))","v":0},{"$f":"IF(OR(AO$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AO$3,$H526/$G526,$H526-SUM($I526:AN526)))","v":0},{"$f":"IF(OR(AP$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AP$3,$H526/$G526,$H526-SUM($I526:AO526)))","v":0},{"$f":"IF(OR(AQ$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AQ$3,$H526/$G526,$H526-SUM($I526:AP526)))","v":0},{"$f":"IF(OR(AR$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AR$3,$H526/$G526,$H526-SUM($I526:AQ526)))","v":0},{"$f":"IF(OR(AS$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AS$3,$H526/$G526,$H526-SUM($I526:AR526)))","v":0},{"$f":"IF(OR(AT$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AT$3,$H526/$G526,$H526-SUM($I526:AS526)))","v":0},{"$f":"IF(OR(AU$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AU$3,$H526/$G526,$H526-SUM($I526:AT526)))","v":0},{"$f":"IF(OR(AV$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AV$3,$H526/$G526,$H526-SUM($I526:AU526)))","v":0},{"$f":"IF(OR(AW$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AW$3,$H526/$G526,$H526-SUM($I526:AV526)))","v":0},{"$f":"IF(OR(AX$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AX$3,$H526/$G526,$H526-SUM($I526:AW526)))","v":0},{"$f":"IF(OR(AY$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AY$3,$H526/$G526,$H526-SUM($I526:AX526)))","v":0},{"$f":"IF(OR(AZ$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>AZ$3,$H526/$G526,$H526-SUM($I526:AY526)))","v":0},{"$f":"IF(OR(BA$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BA$3,$H526/$G526,$H526-SUM($I526:AZ526)))","v":0},{"$f":"IF(OR(BB$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BB$3,$H526/$G526,$H526-SUM($I526:BA526)))","v":0},{"$f":"IF(OR(BC$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BC$3,$H526/$G526,$H526-SUM($I526:BB526)))","v":0},{"$f":"IF(OR(BD$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BD$3,$H526/$G526,$H526-SUM($I526:BC526)))","v":0},{"$f":"IF(OR(BE$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BE$3,$H526/$G526,$H526-SUM($I526:BD526)))","v":0},{"$f":"IF(OR(BF$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BF$3,$H526/$G526,$H526-SUM($I526:BE526)))","v":0},{"$f":"IF(OR(BG$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BG$3,$H526/$G526,$H526-SUM($I526:BF526)))","v":0},{"$f":"IF(OR(BH$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BH$3,$H526/$G526,$H526-SUM($I526:BG526)))","v":0},{"$f":"IF(OR(BI$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BI$3,$H526/$G526,$H526-SUM($I526:BH526)))","v":0},{"$f":"IF(OR(BJ$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BJ$3,$H526/$G526,$H526-SUM($I526:BI526)))","v":0},{"$f":"IF(OR(BK$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BK$3,$H526/$G526,$H526-SUM($I526:BJ526)))","v":0},{"$f":"IF(OR(BL$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BL$3,$H526/$G526,$H526-SUM($I526:BK526)))","v":0},{"$f":"IF(OR(BM$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BM$3,$H526/$G526,$H526-SUM($I526:BL526)))","v":0},{"$f":"IF(OR(BN$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BN$3,$H526/$G526,$H526-SUM($I526:BM526)))","v":0},{"$f":"IF(OR(BO$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BO$3,$H526/$G526,$H526-SUM($I526:BN526)))","v":0},{"$f":"IF(OR(BP$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BP$3,$H526/$G526,$H526-SUM($I526:BO526)))","v":0},{"$f":"IF(OR(BQ$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BQ$3,$H526/$G526,$H526-SUM($I526:BP526)))","v":0},{"$f":"IF(OR(BR$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BR$3,$H526/$G526,$H526-SUM($I526:BQ526)))","v":0},{"$f":"IF(OR(BS$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BS$3,$H526/$G526,$H526-SUM($I526:BR526)))","v":0},{"$f":"IF(OR(BT$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BT$3,$H526/$G526,$H526-SUM($I526:BS526)))","v":0},{"$f":"IF(OR(BU$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BU$3,$H526/$G526,$H526-SUM($I526:BT526)))","v":0},{"$f":"IF(OR(BV$3<=$D526,$G526=\"n/a\"),0,IF(SUM($D526,$G526)>BV$3,$H526/$G526,$H526-SUM($I526:BU526)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,5,{"$f":"AL498","v":0},null,{"$f":"IF(OR(J$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>J$3,$H527/$G527,$H527-SUM($I527:I527)))","v":0},{"$f":"IF(OR(K$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>K$3,$H527/$G527,$H527-SUM($I527:J527)))","v":0},{"$f":"IF(OR(L$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>L$3,$H527/$G527,$H527-SUM($I527:K527)))","v":0},{"$f":"IF(OR(M$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>M$3,$H527/$G527,$H527-SUM($I527:L527)))","v":0},{"$f":"IF(OR(N$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>N$3,$H527/$G527,$H527-SUM($I527:M527)))","v":0},{"$f":"IF(OR(O$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>O$3,$H527/$G527,$H527-SUM($I527:N527)))","v":0},{"$f":"IF(OR(P$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>P$3,$H527/$G527,$H527-SUM($I527:O527)))","v":0},{"$f":"IF(OR(Q$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Q$3,$H527/$G527,$H527-SUM($I527:P527)))","v":0},{"$f":"IF(OR(R$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>R$3,$H527/$G527,$H527-SUM($I527:Q527)))","v":0},{"$f":"IF(OR(S$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>S$3,$H527/$G527,$H527-SUM($I527:R527)))","v":0},{"$f":"IF(OR(T$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>T$3,$H527/$G527,$H527-SUM($I527:S527)))","v":0},{"$f":"IF(OR(U$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>U$3,$H527/$G527,$H527-SUM($I527:T527)))","v":0},{"$f":"IF(OR(V$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>V$3,$H527/$G527,$H527-SUM($I527:U527)))","v":0},{"$f":"IF(OR(W$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>W$3,$H527/$G527,$H527-SUM($I527:V527)))","v":0},{"$f":"IF(OR(X$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>X$3,$H527/$G527,$H527-SUM($I527:W527)))","v":0},{"$f":"IF(OR(Y$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Y$3,$H527/$G527,$H527-SUM($I527:X527)))","v":0},{"$f":"IF(OR(Z$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Z$3,$H527/$G527,$H527-SUM($I527:Y527)))","v":0},{"$f":"IF(OR(AA$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AA$3,$H527/$G527,$H527-SUM($I527:Z527)))","v":0},{"$f":"IF(OR(AB$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AB$3,$H527/$G527,$H527-SUM($I527:AA527)))","v":0},{"$f":"IF(OR(AC$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AC$3,$H527/$G527,$H527-SUM($I527:AB527)))","v":0},{"$f":"IF(OR(AD$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AD$3,$H527/$G527,$H527-SUM($I527:AC527)))","v":0},{"$f":"IF(OR(AE$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AE$3,$H527/$G527,$H527-SUM($I527:AD527)))","v":0},{"$f":"IF(OR(AF$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AF$3,$H527/$G527,$H527-SUM($I527:AE527)))","v":0},{"$f":"IF(OR(AG$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AG$3,$H527/$G527,$H527-SUM($I527:AF527)))","v":0},{"$f":"IF(OR(AH$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AH$3,$H527/$G527,$H527-SUM($I527:AG527)))","v":0},{"$f":"IF(OR(AI$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AI$3,$H527/$G527,$H527-SUM($I527:AH527)))","v":0},{"$f":"IF(OR(AJ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AJ$3,$H527/$G527,$H527-SUM($I527:AI527)))","v":0},{"$f":"IF(OR(AK$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AK$3,$H527/$G527,$H527-SUM($I527:AJ527)))","v":0},{"$f":"IF(OR(AL$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AL$3,$H527/$G527,$H527-SUM($I527:AK527)))","v":0},{"$f":"IF(OR(AM$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AM$3,$H527/$G527,$H527-SUM($I527:AL527)))","v":0},{"$f":"IF(OR(AN$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AN$3,$H527/$G527,$H527-SUM($I527:AM527)))","v":0},{"$f":"IF(OR(AO$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AO$3,$H527/$G527,$H527-SUM($I527:AN527)))","v":0},{"$f":"IF(OR(AP$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AP$3,$H527/$G527,$H527-SUM($I527:AO527)))","v":0},{"$f":"IF(OR(AQ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AQ$3,$H527/$G527,$H527-SUM($I527:AP527)))","v":0},{"$f":"IF(OR(AR$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AR$3,$H527/$G527,$H527-SUM($I527:AQ527)))","v":0},{"$f":"IF(OR(AS$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AS$3,$H527/$G527,$H527-SUM($I527:AR527)))","v":0},{"$f":"IF(OR(AT$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AT$3,$H527/$G527,$H527-SUM($I527:AS527)))","v":0},{"$f":"IF(OR(AU$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AU$3,$H527/$G527,$H527-SUM($I527:AT527)))","v":0},{"$f":"IF(OR(AV$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AV$3,$H527/$G527,$H527-SUM($I527:AU527)))","v":0},{"$f":"IF(OR(AW$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AW$3,$H527/$G527,$H527-SUM($I527:AV527)))","v":0},{"$f":"IF(OR(AX$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AX$3,$H527/$G527,$H527-SUM($I527:AW527)))","v":0},{"$f":"IF(OR(AY$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AY$3,$H527/$G527,$H527-SUM($I527:AX527)))","v":0},{"$f":"IF(OR(AZ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AZ$3,$H527/$G527,$H527-SUM($I527:AY527)))","v":0},{"$f":"IF(OR(BA$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BA$3,$H527/$G527,$H527-SUM($I527:AZ527)))","v":0},{"$f":"IF(OR(BB$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BB$3,$H527/$G527,$H527-SUM($I527:BA527)))","v":0},{"$f":"IF(OR(BC$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BC$3,$H527/$G527,$H527-SUM($I527:BB527)))","v":0},{"$f":"IF(OR(BD$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BD$3,$H527/$G527,$H527-SUM($I527:BC527)))","v":0},{"$f":"IF(OR(BE$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BE$3,$H527/$G527,$H527-SUM($I527:BD527)))","v":0},{"$f":"IF(OR(BF$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BF$3,$H527/$G527,$H527-SUM($I527:BE527)))","v":0},{"$f":"IF(OR(BG$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BG$3,$H527/$G527,$H527-SUM($I527:BF527)))","v":0},{"$f":"IF(OR(BH$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BH$3,$H527/$G527,$H527-SUM($I527:BG527)))","v":0},{"$f":"IF(OR(BI$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BI$3,$H527/$G527,$H527-SUM($I527:BH527)))","v":0},{"$f":"IF(OR(BJ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BJ$3,$H527/$G527,$H527-SUM($I527:BI527)))","v":0},{"$f":"IF(OR(BK$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BK$3,$H527/$G527,$H527-SUM($I527:BJ527)))","v":0},{"$f":"IF(OR(BL$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BL$3,$H527/$G527,$H527-SUM($I527:BK527)))","v":0},{"$f":"IF(OR(BM$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BM$3,$H527/$G527,$H527-SUM($I527:BL527)))","v":0},{"$f":"IF(OR(BN$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BN$3,$H527/$G527,$H527-SUM($I527:BM527)))","v":0},{"$f":"IF(OR(BO$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BO$3,$H527/$G527,$H527-SUM($I527:BN527)))","v":0},{"$f":"IF(OR(BP$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BP$3,$H527/$G527,$H527-SUM($I527:BO527)))","v":0},{"$f":"IF(OR(BQ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BQ$3,$H527/$G527,$H527-SUM($I527:BP527)))","v":0},{"$f":"IF(OR(BR$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BR$3,$H527/$G527,$H527-SUM($I527:BQ527)))","v":0},{"$f":"IF(OR(BS$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BS$3,$H527/$G527,$H527-SUM($I527:BR527)))","v":0},{"$f":"IF(OR(BT$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BT$3,$H527/$G527,$H527-SUM($I527:BS527)))","v":0},{"$f":"IF(OR(BU$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BU$3,$H527/$G527,$H527-SUM($I527:BT527)))","v":0},{"$f":"IF(OR(BV$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BV$3,$H527/$G527,$H527-SUM($I527:BU527)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,5,{"$f":"AM498","v":0},null,{"$f":"IF(OR(J$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>J$3,$H528/$G528,$H528-SUM($I528:I528)))","v":0},{"$f":"IF(OR(K$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>K$3,$H528/$G528,$H528-SUM($I528:J528)))","v":0},{"$f":"IF(OR(L$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>L$3,$H528/$G528,$H528-SUM($I528:K528)))","v":0},{"$f":"IF(OR(M$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>M$3,$H528/$G528,$H528-SUM($I528:L528)))","v":0},{"$f":"IF(OR(N$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>N$3,$H528/$G528,$H528-SUM($I528:M528)))","v":0},{"$f":"IF(OR(O$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>O$3,$H528/$G528,$H528-SUM($I528:N528)))","v":0},{"$f":"IF(OR(P$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>P$3,$H528/$G528,$H528-SUM($I528:O528)))","v":0},{"$f":"IF(OR(Q$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Q$3,$H528/$G528,$H528-SUM($I528:P528)))","v":0},{"$f":"IF(OR(R$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>R$3,$H528/$G528,$H528-SUM($I528:Q528)))","v":0},{"$f":"IF(OR(S$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>S$3,$H528/$G528,$H528-SUM($I528:R528)))","v":0},{"$f":"IF(OR(T$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>T$3,$H528/$G528,$H528-SUM($I528:S528)))","v":0},{"$f":"IF(OR(U$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>U$3,$H528/$G528,$H528-SUM($I528:T528)))","v":0},{"$f":"IF(OR(V$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>V$3,$H528/$G528,$H528-SUM($I528:U528)))","v":0},{"$f":"IF(OR(W$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>W$3,$H528/$G528,$H528-SUM($I528:V528)))","v":0},{"$f":"IF(OR(X$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>X$3,$H528/$G528,$H528-SUM($I528:W528)))","v":0},{"$f":"IF(OR(Y$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Y$3,$H528/$G528,$H528-SUM($I528:X528)))","v":0},{"$f":"IF(OR(Z$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Z$3,$H528/$G528,$H528-SUM($I528:Y528)))","v":0},{"$f":"IF(OR(AA$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AA$3,$H528/$G528,$H528-SUM($I528:Z528)))","v":0},{"$f":"IF(OR(AB$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AB$3,$H528/$G528,$H528-SUM($I528:AA528)))","v":0},{"$f":"IF(OR(AC$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AC$3,$H528/$G528,$H528-SUM($I528:AB528)))","v":0},{"$f":"IF(OR(AD$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AD$3,$H528/$G528,$H528-SUM($I528:AC528)))","v":0},{"$f":"IF(OR(AE$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AE$3,$H528/$G528,$H528-SUM($I528:AD528)))","v":0},{"$f":"IF(OR(AF$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AF$3,$H528/$G528,$H528-SUM($I528:AE528)))","v":0},{"$f":"IF(OR(AG$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AG$3,$H528/$G528,$H528-SUM($I528:AF528)))","v":0},{"$f":"IF(OR(AH$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AH$3,$H528/$G528,$H528-SUM($I528:AG528)))","v":0},{"$f":"IF(OR(AI$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AI$3,$H528/$G528,$H528-SUM($I528:AH528)))","v":0},{"$f":"IF(OR(AJ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AJ$3,$H528/$G528,$H528-SUM($I528:AI528)))","v":0},{"$f":"IF(OR(AK$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AK$3,$H528/$G528,$H528-SUM($I528:AJ528)))","v":0},{"$f":"IF(OR(AL$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AL$3,$H528/$G528,$H528-SUM($I528:AK528)))","v":0},{"$f":"IF(OR(AM$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AM$3,$H528/$G528,$H528-SUM($I528:AL528)))","v":0},{"$f":"IF(OR(AN$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AN$3,$H528/$G528,$H528-SUM($I528:AM528)))","v":0},{"$f":"IF(OR(AO$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AO$3,$H528/$G528,$H528-SUM($I528:AN528)))","v":0},{"$f":"IF(OR(AP$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AP$3,$H528/$G528,$H528-SUM($I528:AO528)))","v":0},{"$f":"IF(OR(AQ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AQ$3,$H528/$G528,$H528-SUM($I528:AP528)))","v":0},{"$f":"IF(OR(AR$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AR$3,$H528/$G528,$H528-SUM($I528:AQ528)))","v":0},{"$f":"IF(OR(AS$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AS$3,$H528/$G528,$H528-SUM($I528:AR528)))","v":0},{"$f":"IF(OR(AT$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AT$3,$H528/$G528,$H528-SUM($I528:AS528)))","v":0},{"$f":"IF(OR(AU$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AU$3,$H528/$G528,$H528-SUM($I528:AT528)))","v":0},{"$f":"IF(OR(AV$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AV$3,$H528/$G528,$H528-SUM($I528:AU528)))","v":0},{"$f":"IF(OR(AW$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AW$3,$H528/$G528,$H528-SUM($I528:AV528)))","v":0},{"$f":"IF(OR(AX$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AX$3,$H528/$G528,$H528-SUM($I528:AW528)))","v":0},{"$f":"IF(OR(AY$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AY$3,$H528/$G528,$H528-SUM($I528:AX528)))","v":0},{"$f":"IF(OR(AZ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AZ$3,$H528/$G528,$H528-SUM($I528:AY528)))","v":0},{"$f":"IF(OR(BA$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BA$3,$H528/$G528,$H528-SUM($I528:AZ528)))","v":0},{"$f":"IF(OR(BB$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BB$3,$H528/$G528,$H528-SUM($I528:BA528)))","v":0},{"$f":"IF(OR(BC$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BC$3,$H528/$G528,$H528-SUM($I528:BB528)))","v":0},{"$f":"IF(OR(BD$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BD$3,$H528/$G528,$H528-SUM($I528:BC528)))","v":0},{"$f":"IF(OR(BE$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BE$3,$H528/$G528,$H528-SUM($I528:BD528)))","v":0},{"$f":"IF(OR(BF$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BF$3,$H528/$G528,$H528-SUM($I528:BE528)))","v":0},{"$f":"IF(OR(BG$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BG$3,$H528/$G528,$H528-SUM($I528:BF528)))","v":0},{"$f":"IF(OR(BH$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BH$3,$H528/$G528,$H528-SUM($I528:BG528)))","v":0},{"$f":"IF(OR(BI$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BI$3,$H528/$G528,$H528-SUM($I528:BH528)))","v":0},{"$f":"IF(OR(BJ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BJ$3,$H528/$G528,$H528-SUM($I528:BI528)))","v":0},{"$f":"IF(OR(BK$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BK$3,$H528/$G528,$H528-SUM($I528:BJ528)))","v":0},{"$f":"IF(OR(BL$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BL$3,$H528/$G528,$H528-SUM($I528:BK528)))","v":0},{"$f":"IF(OR(BM$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BM$3,$H528/$G528,$H528-SUM($I528:BL528)))","v":0},{"$f":"IF(OR(BN$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BN$3,$H528/$G528,$H528-SUM($I528:BM528)))","v":0},{"$f":"IF(OR(BO$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BO$3,$H528/$G528,$H528-SUM($I528:BN528)))","v":0},{"$f":"IF(OR(BP$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BP$3,$H528/$G528,$H528-SUM($I528:BO528)))","v":0},{"$f":"IF(OR(BQ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BQ$3,$H528/$G528,$H528-SUM($I528:BP528)))","v":0},{"$f":"IF(OR(BR$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BR$3,$H528/$G528,$H528-SUM($I528:BQ528)))","v":0},{"$f":"IF(OR(BS$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BS$3,$H528/$G528,$H528-SUM($I528:BR528)))","v":0},{"$f":"IF(OR(BT$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BT$3,$H528/$G528,$H528-SUM($I528:BS528)))","v":0},{"$f":"IF(OR(BU$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BU$3,$H528/$G528,$H528-SUM($I528:BT528)))","v":0},{"$f":"IF(OR(BV$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BV$3,$H528/$G528,$H528-SUM($I528:BU528)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J490,J495:J496,J499:J528)","v":0},1.8089599456067831,2.4867518052912865,3.4037817538501525,4.3012680812906945,5.1417942742540683,4.2524623622062325,4.2271267409531497,4.5113703625269403,4.9092474527676693,5.1303620476384753,4.4087050259240144,3.7562487874925941,2.5549752173599374,1.259611799678666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP490,AP495:AP496,AP499:AP528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J498-SUM(J499:J528)+I531","v":9.0447997280339152},{"$f":"K498-SUM(K499:K528)+J531","v":10.62479908084965},{"$f":"L498-SUM(L499:L528)+K531","v":12.723197018352694},{"$f":"M498-SUM(M499:M528)+L531","v":13.806846901705253},{"$f":"N498-SUM(N499:N528)+M531","v":13.708209785231428},{"$f":"O498-SUM(O499:O528)+N531","v":13.164555678772093},{"$f":"P498-SUM(P499:P528)+O531","v":12.174374508722966},{"$f":"Q498-SUM(Q499:Q528)+P531","v":13.953615618433098},{"$f":"R498-SUM(R499:R528)+Q531","v":15.919062344312515},{"$f":"S498-SUM(S499:S528)+R531","v":17.307873889938179},{"$f":"T498-SUM(T499:T528)+S531","v":11.979540830455218},{"$f":"U498-SUM(U499:U528)+T531","v":7.5708358045312032},{"$f":"V498-SUM(V499:V528)+U531","v":3.8145870170386091},{"$f":"W498-SUM(W499:W528)+V531","v":1.2596117996786718},{"$f":"X498-SUM(X499:X528)+W531","v":5.773159728050814E-15},{"$f":"Y498-SUM(Y499:Y528)+X531","v":5.773159728050814E-15},{"$f":"Z498-SUM(Z499:Z528)+Y531","v":5.773159728050814E-15},{"$f":"AA498-SUM(AA499:AA528)+Z531","v":5.773159728050814E-15},{"$f":"AB498-SUM(AB499:AB528)+AA531","v":5.773159728050814E-15},{"$f":"AC498-SUM(AC499:AC528)+AB531","v":5.773159728050814E-15},{"$f":"AD498-SUM(AD499:AD528)+AC531","v":5.773159728050814E-15},{"$f":"AE498-SUM(AE499:AE528)+AD531","v":5.773159728050814E-15},{"$f":"AF498-SUM(AF499:AF528)+AE531","v":5.773159728050814E-15},{"$f":"AG498-SUM(AG499:AG528)+AF531","v":5.773159728050814E-15},{"$f":"AH498-SUM(AH499:AH528)+AG531","v":5.773159728050814E-15},{"$f":"AI498-SUM(AI499:AI528)+AH531","v":5.773159728050814E-15},{"$f":"AJ498-SUM(AJ499:AJ528)+AI531","v":5.773159728050814E-15},{"$f":"AK498-SUM(AK499:AK528)+AJ531","v":5.773159728050814E-15},{"$f":"AL498-SUM(AL499:AL528)+AK531","v":5.773159728050814E-15},{"$f":"AM498-SUM(AM499:AM528)+AL531","v":5.773159728050814E-15},{"$f":"AN498-SUM(AN499:AN528)+AM531","v":5.773159728050814E-15},{"$f":"AO498-SUM(AO499:AO528)+AN531","v":5.773159728050814E-15},{"$f":"AP498-SUM(AP499:AP528)+AO531","v":5.773159728050814E-15},{"$f":"AQ498-SUM(AQ499:AQ528)+AP531","v":5.773159728050814E-15},{"$f":"AR498-SUM(AR499:AR528)+AQ531","v":5.773159728050814E-15},{"$f":"AS498-SUM(AS499:AS528)+AR531","v":5.773159728050814E-15},{"$f":"AT498-SUM(AT499:AT528)+AS531","v":5.773159728050814E-15},{"$f":"AU498-SUM(AU499:AU528)+AT531","v":5.773159728050814E-15},{"$f":"AV498-SUM(AV499:AV528)+AU531","v":5.773159728050814E-15},{"$f":"AW498-SUM(AW499:AW528)+AV531","v":5.773159728050814E-15},{"$f":"AX498-SUM(AX499:AX528)+AW531","v":5.773159728050814E-15},{"$f":"AY498-SUM(AY499:AY528)+AX531","v":5.773159728050814E-15},{"$f":"AZ498-SUM(AZ499:AZ528)+AY531","v":5.773159728050814E-15},{"$f":"BA498-SUM(BA499:BA528)+AZ531","v":5.773159728050814E-15},{"$f":"BB498-SUM(BB499:BB528)+BA531","v":5.773159728050814E-15},{"$f":"BC498-SUM(BC499:BC528)+BB531","v":5.773159728050814E-15},{"$f":"BD498-SUM(BD499:BD528)+BC531","v":5.773159728050814E-15},{"$f":"BE498-SUM(BE499:BE528)+BD531","v":5.773159728050814E-15},{"$f":"BF498-SUM(BF499:BF528)+BE531","v":5.773159728050814E-15},{"$f":"BG498-SUM(BG499:BG528)+BF531","v":5.773159728050814E-15},{"$f":"BH498-SUM(BH499:BH528)+BG531","v":5.773159728050814E-15},{"$f":"BI498-SUM(BI499:BI528)+BH531","v":5.773159728050814E-15},{"$f":"BJ498-SUM(BJ499:BJ528)+BI531","v":5.773159728050814E-15},{"$f":"BK498-SUM(BK499:BK528)+BJ531","v":5.773159728050814E-15},{"$f":"BL498-SUM(BL499:BL528)+BK531","v":5.773159728050814E-15},{"$f":"BM498-SUM(BM499:BM528)+BL531","v":5.773159728050814E-15},{"$f":"BN498-SUM(BN499:BN528)+BM531","v":5.773159728050814E-15},{"$f":"BO498-SUM(BO499:BO528)+BN531","v":5.773159728050814E-15},{"$f":"BP498-SUM(BP499:BP528)+BO531","v":5.773159728050814E-15},{"$f":"BQ498-SUM(BQ499:BQ528)+BP531","v":5.773159728050814E-15},{"$f":"BR498-SUM(BR499:BR528)+BQ531","v":5.773159728050814E-15},{"$f":"BS498-SUM(BS499:BS528)+BR531","v":5.773159728050814E-15},{"$f":"BT498-SUM(BT499:BT528)+BS531","v":5.773159728050814E-15},{"$f":"BU498-SUM(BU499:BU528)+BT531","v":5.773159728050814E-15},{"$f":"BV498-SUM(BV499:BV528)+BU531","v":5.773159728050814E-15}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B487","v":"Total Closing RAB - Light Vehicles"},"$m Real 2010",null,null,null,null,{"$f":"J531+J491","v":9.0447997280339152},{"$f":"K531+K491","v":10.62479908084965},12.723197018352694,13.806846901705253,13.708209785231428,13.164555678772093,12.174374508722966,13.953615618433098,15.919062344312515,17.307873889938179,11.979540830455218,7.5708358045312032,3.8145870170386091,1.2596117996786718,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,5.773159728050814E-15,{"$f":"BR531+BR491","v":5.773159728050814E-15},{"$f":"BS531+BS491","v":5.773159728050814E-15},{"$f":"BT531+BT491","v":5.773159728050814E-15},{"$f":"BU531+BU491","v":5.773159728050814E-15},{"$f":"BV531+BV491","v":5.773159728050814E-15}]
[]
[12,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A534))","v":"IT"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I534+1","v":2011},{"$f":"J534+1","v":2012},{"$f":"K534+1","v":2013},{"$f":"L534+1","v":2014},{"$f":"M534+1","v":2015},{"$f":"N534+1","v":2016},{"$f":"O534+1","v":2017},{"$f":"P534+1","v":2018},{"$f":"Q534+1","v":2019},{"$f":"R534+1","v":2020},{"$f":"S534+1","v":2021},{"$f":"T534+1","v":2022},{"$f":"U534+1","v":2023},{"$f":"V534+1","v":2024},{"$f":"W534+1","v":2025},{"$f":"X534+1","v":2026},{"$f":"Y534+1","v":2027},{"$f":"Z534+1","v":2028},{"$f":"AA534+1","v":2029},{"$f":"AB534+1","v":2030},{"$f":"AC534+1","v":2031},{"$f":"AD534+1","v":2032},{"$f":"AE534+1","v":2033},{"$f":"AF534+1","v":2034},{"$f":"AG534+1","v":2035},{"$f":"AH534+1","v":2036},{"$f":"AI534+1","v":2037},{"$f":"AJ534+1","v":2038},{"$f":"AK534+1","v":2039},{"$f":"AL534+1","v":2040},{"$f":"AM534+1","v":2041},{"$f":"AN534+1","v":2042},{"$f":"AO534+1","v":2043},{"$f":"AP534+1","v":2044},{"$f":"AQ534+1","v":2045},{"$f":"AR534+1","v":2046},{"$f":"AS534+1","v":2047},{"$f":"AT534+1","v":2048},{"$f":"AU534+1","v":2049},{"$f":"AV534+1","v":2050},{"$f":"AW534+1","v":2051},{"$f":"AX534+1","v":2052},{"$f":"AY534+1","v":2053},{"$f":"AZ534+1","v":2054},{"$f":"BA534+1","v":2055},{"$f":"BB534+1","v":2056},{"$f":"BC534+1","v":2057},{"$f":"BD534+1","v":2058},{"$f":"BE534+1","v":2059},{"$f":"BF534+1","v":2060},{"$f":"BG534+1","v":2061},{"$f":"BH534+1","v":2062},{"$f":"BI534+1","v":2063},{"$f":"BJ534+1","v":2064},{"$f":"BK534+1","v":2065},{"$f":"BL534+1","v":2066},{"$f":"BM534+1","v":2067},{"$f":"BN534+1","v":2068},{"$f":"BO534+1","v":2069},{"$f":"BP534+1","v":2070},{"$f":"BQ534+1","v":2071},{"$f":"BR534+1","v":2072},{"$f":"BS534+1","v":2073},{"$f":"BT534+1","v":2074},{"$f":"BU534+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A534)","v":4.8941105479626019},null,null,{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:I537))),(MAX($I538/$G537, $I538-SUM($I537:I537)))))","v":12.758422827517869},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:J537))),(MAX($I538/$G537, $I538-SUM($I537:J537)))))","v":12.758422827517869},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:K537))),(MAX($I538/$G537, $I538-SUM($I537:K537)))))","v":12.758422827517869},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:L537))),(MAX($I538/$G537, $I538-SUM($I537:L537)))))","v":12.758422827517869},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:M537))),(MAX($I538/$G537, $I538-SUM($I537:M537)))))","v":11.407440425450567},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:N537))),(MAX($I538/$G537, $I538-SUM($I537:N537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:O537))),(MAX($I538/$G537, $I538-SUM($I537:O537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:P537))),(MAX($I538/$G537, $I538-SUM($I537:P537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:Q537))),(MAX($I538/$G537, $I538-SUM($I537:Q537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:R537))),(MAX($I538/$G537, $I538-SUM($I537:R537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:S537))),(MAX($I538/$G537, $I538-SUM($I537:S537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:T537))),(MAX($I538/$G537, $I538-SUM($I537:T537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:U537))),(MAX($I538/$G537, $I538-SUM($I537:U537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:V537))),(MAX($I538/$G537, $I538-SUM($I537:V537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:W537))),(MAX($I538/$G537, $I538-SUM($I537:W537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:X537))),(MAX($I538/$G537, $I538-SUM($I537:X537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:Y537))),(MAX($I538/$G537, $I538-SUM($I537:Y537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:Z537))),(MAX($I538/$G537, $I538-SUM($I537:Z537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AA537))),(MAX($I538/$G537, $I538-SUM($I537:AA537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AB537))),(MAX($I538/$G537, $I538-SUM($I537:AB537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AC537))),(MAX($I538/$G537, $I538-SUM($I537:AC537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AD537))),(MAX($I538/$G537, $I538-SUM($I537:AD537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AE537))),(MAX($I538/$G537, $I538-SUM($I537:AE537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AF537))),(MAX($I538/$G537, $I538-SUM($I537:AF537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AG537))),(MAX($I538/$G537, $I538-SUM($I537:AG537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AH537))),(MAX($I538/$G537, $I538-SUM($I537:AH537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AI537))),(MAX($I538/$G537, $I538-SUM($I537:AI537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AJ537))),(MAX($I538/$G537, $I538-SUM($I537:AJ537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AK537))),(MAX($I538/$G537, $I538-SUM($I537:AK537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AL537))),(MAX($I538/$G537, $I538-SUM($I537:AL537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AM537))),(MAX($I538/$G537, $I538-SUM($I537:AM537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AN537))),(MAX($I538/$G537, $I538-SUM($I537:AN537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AO537))),(MAX($I538/$G537, $I538-SUM($I537:AO537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AP537))),(MAX($I538/$G537, $I538-SUM($I537:AP537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AQ537))),(MAX($I538/$G537, $I538-SUM($I537:AQ537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AR537))),(MAX($I538/$G537, $I538-SUM($I537:AR537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AS537))),(MAX($I538/$G537, $I538-SUM($I537:AS537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AT537))),(MAX($I538/$G537, $I538-SUM($I537:AT537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AU537))),(MAX($I538/$G537, $I538-SUM($I537:AU537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AV537))),(MAX($I538/$G537, $I538-SUM($I537:AV537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AW537))),(MAX($I538/$G537, $I538-SUM($I537:AW537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AX537))),(MAX($I538/$G537, $I538-SUM($I537:AX537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AY537))),(MAX($I538/$G537, $I538-SUM($I537:AY537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:AZ537))),(MAX($I538/$G537, $I538-SUM($I537:AZ537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BA537))),(MAX($I538/$G537, $I538-SUM($I537:BA537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BB537))),(MAX($I538/$G537, $I538-SUM($I537:BB537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BC537))),(MAX($I538/$G537, $I538-SUM($I537:BC537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BD537))),(MAX($I538/$G537, $I538-SUM($I537:BD537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BE537))),(MAX($I538/$G537, $I538-SUM($I537:BE537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BF537))),(MAX($I538/$G537, $I538-SUM($I537:BF537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BG537))),(MAX($I538/$G537, $I538-SUM($I537:BG537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BH537))),(MAX($I538/$G537, $I538-SUM($I537:BH537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BI537))),(MAX($I538/$G537, $I538-SUM($I537:BI537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BJ537))),(MAX($I538/$G537, $I538-SUM($I537:BJ537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BK537))),(MAX($I538/$G537, $I538-SUM($I537:BK537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BL537))),(MAX($I538/$G537, $I538-SUM($I537:BL537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BM537))),(MAX($I538/$G537, $I538-SUM($I537:BM537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BN537))),(MAX($I538/$G537, $I538-SUM($I537:BN537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BO537))),(MAX($I538/$G537, $I538-SUM($I537:BO537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BP537))),(MAX($I538/$G537, $I538-SUM($I537:BP537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BQ537))),(MAX($I538/$G537, $I538-SUM($I537:BQ537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BR537))),(MAX($I538/$G537, $I538-SUM($I537:BR537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BS537))),(MAX($I538/$G537, $I538-SUM($I537:BS537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BT537))),(MAX($I538/$G537, $I538-SUM($I537:BT537)))))","v":0},{"$f":"IF(OR($G537=0,$G537=\"n/a\"),0,IF($I538>0,(MIN($I538/$G537, $I538-SUM($I537:BU537))),(MAX($I538/$G537, $I538-SUM($I537:BU537)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A534)","v":62.441131735522042},{"$f":"I538-J537","v":49.682708908004173},36.924286080486304,24.165863252968435,11.407440425450567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO538-AP537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU538-BV537","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B534,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-44.213750695200062},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B534,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":1.9205206429633963}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G546","v":5},{"$f":"N541","v":-44.213750695200062},null,null,null,null,null,null,{"$f":"IF($G542=\"n/a\",0,IF(O$3-$N$3>$G542-5,$H542-SUM($J542:N542),$H542/($G542-5)))","v":-44.213750695200062},{"$f":"IF($G542=\"n/a\",0,IF(P$3-$N$3>$G542-5,$H542-SUM($J542:O542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(Q$3-$N$3>$G542-5,$H542-SUM($J542:P542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(R$3-$N$3>$G542-5,$H542-SUM($J542:Q542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(S$3-$N$3>$G542-5,$H542-SUM($J542:R542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(T$3-$N$3>$G542-5,$H542-SUM($J542:S542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(U$3-$N$3>$G542-5,$H542-SUM($J542:T542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(V$3-$N$3>$G542-5,$H542-SUM($J542:U542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(W$3-$N$3>$G542-5,$H542-SUM($J542:V542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(X$3-$N$3>$G542-5,$H542-SUM($J542:W542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(Y$3-$N$3>$G542-5,$H542-SUM($J542:X542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(Z$3-$N$3>$G542-5,$H542-SUM($J542:Y542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AA$3-$N$3>$G542-5,$H542-SUM($J542:Z542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AB$3-$N$3>$G542-5,$H542-SUM($J542:AA542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AC$3-$N$3>$G542-5,$H542-SUM($J542:AB542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AD$3-$N$3>$G542-5,$H542-SUM($J542:AC542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AE$3-$N$3>$G542-5,$H542-SUM($J542:AD542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AF$3-$N$3>$G542-5,$H542-SUM($J542:AE542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AG$3-$N$3>$G542-5,$H542-SUM($J542:AF542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AH$3-$N$3>$G542-5,$H542-SUM($J542:AG542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AI$3-$N$3>$G542-5,$H542-SUM($J542:AH542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AJ$3-$N$3>$G542-5,$H542-SUM($J542:AI542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AK$3-$N$3>$G542-5,$H542-SUM($J542:AJ542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AL$3-$N$3>$G542-5,$H542-SUM($J542:AK542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AM$3-$N$3>$G542-5,$H542-SUM($J542:AL542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AN$3-$N$3>$G542-5,$H542-SUM($J542:AM542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AO$3-$N$3>$G542-5,$H542-SUM($J542:AN542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AP$3-$N$3>$G542-5,$H542-SUM($J542:AO542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AQ$3-$N$3>$G542-5,$H542-SUM($J542:AP542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AR$3-$N$3>$G542-5,$H542-SUM($J542:AQ542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AS$3-$N$3>$G542-5,$H542-SUM($J542:AR542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AT$3-$N$3>$G542-5,$H542-SUM($J542:AS542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AU$3-$N$3>$G542-5,$H542-SUM($J542:AT542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AV$3-$N$3>$G542-5,$H542-SUM($J542:AU542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AW$3-$N$3>$G542-5,$H542-SUM($J542:AV542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AX$3-$N$3>$G542-5,$H542-SUM($J542:AW542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AY$3-$N$3>$G542-5,$H542-SUM($J542:AX542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(AZ$3-$N$3>$G542-5,$H542-SUM($J542:AY542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BA$3-$N$3>$G542-5,$H542-SUM($J542:AZ542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BB$3-$N$3>$G542-5,$H542-SUM($J542:BA542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BC$3-$N$3>$G542-5,$H542-SUM($J542:BB542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BD$3-$N$3>$G542-5,$H542-SUM($J542:BC542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BE$3-$N$3>$G542-5,$H542-SUM($J542:BD542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BF$3-$N$3>$G542-5,$H542-SUM($J542:BE542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BG$3-$N$3>$G542-5,$H542-SUM($J542:BF542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BH$3-$N$3>$G542-5,$H542-SUM($J542:BG542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BI$3-$N$3>$G542-5,$H542-SUM($J542:BH542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BJ$3-$N$3>$G542-5,$H542-SUM($J542:BI542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BK$3-$N$3>$G542-5,$H542-SUM($J542:BJ542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BL$3-$N$3>$G542-5,$H542-SUM($J542:BK542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BM$3-$N$3>$G542-5,$H542-SUM($J542:BL542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BN$3-$N$3>$G542-5,$H542-SUM($J542:BM542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BO$3-$N$3>$G542-5,$H542-SUM($J542:BN542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BP$3-$N$3>$G542-5,$H542-SUM($J542:BO542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BQ$3-$N$3>$G542-5,$H542-SUM($J542:BP542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BR$3-$N$3>$G542-5,$H542-SUM($J542:BQ542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BS$3-$N$3>$G542-5,$H542-SUM($J542:BR542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BT$3-$N$3>$G542-5,$H542-SUM($J542:BS542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BU$3-$N$3>$G542-5,$H542-SUM($J542:BT542),$H542/($G542-5)))","v":0},{"$f":"IF($G542=\"n/a\",0,IF(BV$3-$N$3>$G542-5,$H542-SUM($J542:BU542),$H542/($G542-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G551","v":5},{"$f":"S541","v":1.9205206429633963},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G543=\"n/a\",0,IF(T$3-$S$3>$G543-5,$H543-SUM($J543:S543),$H543/($G543-5)))","v":1.9205206429633963},{"$f":"IF($G543=\"n/a\",0,IF(U$3-$S$3>$G543-5,$H543-SUM($J543:T543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(V$3-$S$3>$G543-5,$H543-SUM($J543:U543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(W$3-$S$3>$G543-5,$H543-SUM($J543:V543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(X$3-$S$3>$G543-5,$H543-SUM($J543:W543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(Y$3-$S$3>$G543-5,$H543-SUM($J543:X543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(Z$3-$S$3>$G543-5,$H543-SUM($J543:Y543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AA$3-$S$3>$G543-5,$H543-SUM($J543:Z543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AB$3-$S$3>$G543-5,$H543-SUM($J543:AA543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AC$3-$S$3>$G543-5,$H543-SUM($J543:AB543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AD$3-$S$3>$G543-5,$H543-SUM($J543:AC543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AE$3-$S$3>$G543-5,$H543-SUM($J543:AD543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AF$3-$S$3>$G543-5,$H543-SUM($J543:AE543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AG$3-$S$3>$G543-5,$H543-SUM($J543:AF543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AH$3-$S$3>$G543-5,$H543-SUM($J543:AG543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AI$3-$S$3>$G543-5,$H543-SUM($J543:AH543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AJ$3-$S$3>$G543-5,$H543-SUM($J543:AI543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AK$3-$S$3>$G543-5,$H543-SUM($J543:AJ543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AL$3-$S$3>$G543-5,$H543-SUM($J543:AK543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AM$3-$S$3>$G543-5,$H543-SUM($J543:AL543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AN$3-$S$3>$G543-5,$H543-SUM($J543:AM543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AO$3-$S$3>$G543-5,$H543-SUM($J543:AN543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AP$3-$S$3>$G543-5,$H543-SUM($J543:AO543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AQ$3-$S$3>$G543-5,$H543-SUM($J543:AP543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AR$3-$S$3>$G543-5,$H543-SUM($J543:AQ543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AS$3-$S$3>$G543-5,$H543-SUM($J543:AR543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AT$3-$S$3>$G543-5,$H543-SUM($J543:AS543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AU$3-$S$3>$G543-5,$H543-SUM($J543:AT543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AV$3-$S$3>$G543-5,$H543-SUM($J543:AU543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AW$3-$S$3>$G543-5,$H543-SUM($J543:AV543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AX$3-$S$3>$G543-5,$H543-SUM($J543:AW543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AY$3-$S$3>$G543-5,$H543-SUM($J543:AX543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(AZ$3-$S$3>$G543-5,$H543-SUM($J543:AY543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BA$3-$S$3>$G543-5,$H543-SUM($J543:AZ543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BB$3-$S$3>$G543-5,$H543-SUM($J543:BA543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BC$3-$S$3>$G543-5,$H543-SUM($J543:BB543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BD$3-$S$3>$G543-5,$H543-SUM($J543:BC543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BE$3-$S$3>$G543-5,$H543-SUM($J543:BD543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BF$3-$S$3>$G543-5,$H543-SUM($J543:BE543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BG$3-$S$3>$G543-5,$H543-SUM($J543:BF543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BH$3-$S$3>$G543-5,$H543-SUM($J543:BG543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BI$3-$S$3>$G543-5,$H543-SUM($J543:BH543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BJ$3-$S$3>$G543-5,$H543-SUM($J543:BI543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BK$3-$S$3>$G543-5,$H543-SUM($J543:BJ543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BL$3-$S$3>$G543-5,$H543-SUM($J543:BK543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BM$3-$S$3>$G543-5,$H543-SUM($J543:BL543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BN$3-$S$3>$G543-5,$H543-SUM($J543:BM543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BO$3-$S$3>$G543-5,$H543-SUM($J543:BN543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BP$3-$S$3>$G543-5,$H543-SUM($J543:BO543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BQ$3-$S$3>$G543-5,$H543-SUM($J543:BP543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BR$3-$S$3>$G543-5,$H543-SUM($J543:BQ543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BS$3-$S$3>$G543-5,$H543-SUM($J543:BR543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BT$3-$S$3>$G543-5,$H543-SUM($J543:BS543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BU$3-$S$3>$G543-5,$H543-SUM($J543:BT543),$H543/($G543-5)))","v":0},{"$f":"IF($G543=\"n/a\",0,IF(BV$3-$S$3>$G543-5,$H543-SUM($J543:BU543),$H543/($G543-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW546:$BW575)=COUNTIF($BW546:$BW575,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":7.2456533083526669},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":34.206418990995211},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":26.704835533926527},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":36.414388722938909},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":99.133078142049698},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":36.315720399470678},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":45.852294343549104},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":53.019229301387533},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":54.589522347684088},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":59.018681610629635},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B534,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A534)","v":5},{"$f":"J545","v":7.2456533083526669},null,{"$f":"IF(OR(J$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>J$3,$H546/$G546,$H546-SUM($I546:I546)))","v":0},{"$f":"IF(OR(K$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>K$3,$H546/$G546,$H546-SUM($I546:J546)))","v":1.4491306616705333},{"$f":"IF(OR(L$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>L$3,$H546/$G546,$H546-SUM($I546:K546)))","v":1.4491306616705333},{"$f":"IF(OR(M$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>M$3,$H546/$G546,$H546-SUM($I546:L546)))","v":1.4491306616705333},{"$f":"IF(OR(N$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>N$3,$H546/$G546,$H546-SUM($I546:M546)))","v":1.4491306616705333},{"$f":"IF(OR(O$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>O$3,$H546/$G546,$H546-SUM($I546:N546)))","v":1.4491306616705337},{"$f":"IF(OR(P$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>P$3,$H546/$G546,$H546-SUM($I546:O546)))","v":0},{"$f":"IF(OR(Q$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Q$3,$H546/$G546,$H546-SUM($I546:P546)))","v":0},{"$f":"IF(OR(R$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>R$3,$H546/$G546,$H546-SUM($I546:Q546)))","v":0},{"$f":"IF(OR(S$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>S$3,$H546/$G546,$H546-SUM($I546:R546)))","v":0},{"$f":"IF(OR(T$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>T$3,$H546/$G546,$H546-SUM($I546:S546)))","v":0},{"$f":"IF(OR(U$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>U$3,$H546/$G546,$H546-SUM($I546:T546)))","v":0},{"$f":"IF(OR(V$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>V$3,$H546/$G546,$H546-SUM($I546:U546)))","v":0},{"$f":"IF(OR(W$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>W$3,$H546/$G546,$H546-SUM($I546:V546)))","v":0},{"$f":"IF(OR(X$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>X$3,$H546/$G546,$H546-SUM($I546:W546)))","v":0},{"$f":"IF(OR(Y$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Y$3,$H546/$G546,$H546-SUM($I546:X546)))","v":0},{"$f":"IF(OR(Z$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Z$3,$H546/$G546,$H546-SUM($I546:Y546)))","v":0},{"$f":"IF(OR(AA$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AA$3,$H546/$G546,$H546-SUM($I546:Z546)))","v":0},{"$f":"IF(OR(AB$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AB$3,$H546/$G546,$H546-SUM($I546:AA546)))","v":0},{"$f":"IF(OR(AC$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AC$3,$H546/$G546,$H546-SUM($I546:AB546)))","v":0},{"$f":"IF(OR(AD$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AD$3,$H546/$G546,$H546-SUM($I546:AC546)))","v":0},{"$f":"IF(OR(AE$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AE$3,$H546/$G546,$H546-SUM($I546:AD546)))","v":0},{"$f":"IF(OR(AF$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AF$3,$H546/$G546,$H546-SUM($I546:AE546)))","v":0},{"$f":"IF(OR(AG$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AG$3,$H546/$G546,$H546-SUM($I546:AF546)))","v":0},{"$f":"IF(OR(AH$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AH$3,$H546/$G546,$H546-SUM($I546:AG546)))","v":0},{"$f":"IF(OR(AI$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AI$3,$H546/$G546,$H546-SUM($I546:AH546)))","v":0},{"$f":"IF(OR(AJ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AJ$3,$H546/$G546,$H546-SUM($I546:AI546)))","v":0},{"$f":"IF(OR(AK$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AK$3,$H546/$G546,$H546-SUM($I546:AJ546)))","v":0},{"$f":"IF(OR(AL$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AL$3,$H546/$G546,$H546-SUM($I546:AK546)))","v":0},{"$f":"IF(OR(AM$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AM$3,$H546/$G546,$H546-SUM($I546:AL546)))","v":0},{"$f":"IF(OR(AN$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AN$3,$H546/$G546,$H546-SUM($I546:AM546)))","v":0},{"$f":"IF(OR(AO$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AO$3,$H546/$G546,$H546-SUM($I546:AN546)))","v":0},{"$f":"IF(OR(AP$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AP$3,$H546/$G546,$H546-SUM($I546:AO546)))","v":0},{"$f":"IF(OR(AQ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AQ$3,$H546/$G546,$H546-SUM($I546:AP546)))","v":0},{"$f":"IF(OR(AR$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AR$3,$H546/$G546,$H546-SUM($I546:AQ546)))","v":0},{"$f":"IF(OR(AS$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AS$3,$H546/$G546,$H546-SUM($I546:AR546)))","v":0},{"$f":"IF(OR(AT$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AT$3,$H546/$G546,$H546-SUM($I546:AS546)))","v":0},{"$f":"IF(OR(AU$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AU$3,$H546/$G546,$H546-SUM($I546:AT546)))","v":0},{"$f":"IF(OR(AV$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AV$3,$H546/$G546,$H546-SUM($I546:AU546)))","v":0},{"$f":"IF(OR(AW$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AW$3,$H546/$G546,$H546-SUM($I546:AV546)))","v":0},{"$f":"IF(OR(AX$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AX$3,$H546/$G546,$H546-SUM($I546:AW546)))","v":0},{"$f":"IF(OR(AY$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AY$3,$H546/$G546,$H546-SUM($I546:AX546)))","v":0},{"$f":"IF(OR(AZ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AZ$3,$H546/$G546,$H546-SUM($I546:AY546)))","v":0},{"$f":"IF(OR(BA$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BA$3,$H546/$G546,$H546-SUM($I546:AZ546)))","v":0},{"$f":"IF(OR(BB$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BB$3,$H546/$G546,$H546-SUM($I546:BA546)))","v":0},{"$f":"IF(OR(BC$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BC$3,$H546/$G546,$H546-SUM($I546:BB546)))","v":0},{"$f":"IF(OR(BD$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BD$3,$H546/$G546,$H546-SUM($I546:BC546)))","v":0},{"$f":"IF(OR(BE$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BE$3,$H546/$G546,$H546-SUM($I546:BD546)))","v":0},{"$f":"IF(OR(BF$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BF$3,$H546/$G546,$H546-SUM($I546:BE546)))","v":0},{"$f":"IF(OR(BG$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BG$3,$H546/$G546,$H546-SUM($I546:BF546)))","v":0},{"$f":"IF(OR(BH$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BH$3,$H546/$G546,$H546-SUM($I546:BG546)))","v":0},{"$f":"IF(OR(BI$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BI$3,$H546/$G546,$H546-SUM($I546:BH546)))","v":0},{"$f":"IF(OR(BJ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BJ$3,$H546/$G546,$H546-SUM($I546:BI546)))","v":0},{"$f":"IF(OR(BK$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BK$3,$H546/$G546,$H546-SUM($I546:BJ546)))","v":0},{"$f":"IF(OR(BL$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BL$3,$H546/$G546,$H546-SUM($I546:BK546)))","v":0},{"$f":"IF(OR(BM$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BM$3,$H546/$G546,$H546-SUM($I546:BL546)))","v":0},{"$f":"IF(OR(BN$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BN$3,$H546/$G546,$H546-SUM($I546:BM546)))","v":0},{"$f":"IF(OR(BO$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BO$3,$H546/$G546,$H546-SUM($I546:BN546)))","v":0},{"$f":"IF(OR(BP$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BP$3,$H546/$G546,$H546-SUM($I546:BO546)))","v":0},{"$f":"IF(OR(BQ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BQ$3,$H546/$G546,$H546-SUM($I546:BP546)))","v":0},{"$f":"IF(OR(BR$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BR$3,$H546/$G546,$H546-SUM($I546:BQ546)))","v":0},{"$f":"IF(OR(BS$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BS$3,$H546/$G546,$H546-SUM($I546:BR546)))","v":0},{"$f":"IF(OR(BT$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BT$3,$H546/$G546,$H546-SUM($I546:BS546)))","v":0},{"$f":"IF(OR(BU$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BU$3,$H546/$G546,$H546-SUM($I546:BT546)))","v":0},{"$f":"IF(OR(BV$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BV$3,$H546/$G546,$H546-SUM($I546:BU546)))","v":0},{"$f":"IF(OR(ROUND(H546-SUM($J546:$BV546),2)=0,G546=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D546+1","v":2012},"$m Real 2010",null,{"$f":"G546","v":5},{"$f":"K545","v":34.206418990995211},null,{"$f":"IF(OR(J$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>J$3,$H547/$G547,$H547-SUM($I547:I547)))","v":0},{"$f":"IF(OR(K$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>K$3,$H547/$G547,$H547-SUM($I547:J547)))","v":0},{"$f":"IF(OR(L$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>L$3,$H547/$G547,$H547-SUM($I547:K547)))","v":6.8412837981990418},{"$f":"IF(OR(M$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>M$3,$H547/$G547,$H547-SUM($I547:L547)))","v":6.8412837981990418},{"$f":"IF(OR(N$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>N$3,$H547/$G547,$H547-SUM($I547:M547)))","v":6.8412837981990418},{"$f":"IF(OR(O$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>O$3,$H547/$G547,$H547-SUM($I547:N547)))","v":6.8412837981990418},{"$f":"IF(OR(P$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>P$3,$H547/$G547,$H547-SUM($I547:O547)))","v":6.8412837981990435},{"$f":"IF(OR(Q$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Q$3,$H547/$G547,$H547-SUM($I547:P547)))","v":0},{"$f":"IF(OR(R$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>R$3,$H547/$G547,$H547-SUM($I547:Q547)))","v":0},{"$f":"IF(OR(S$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>S$3,$H547/$G547,$H547-SUM($I547:R547)))","v":0},{"$f":"IF(OR(T$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>T$3,$H547/$G547,$H547-SUM($I547:S547)))","v":0},{"$f":"IF(OR(U$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>U$3,$H547/$G547,$H547-SUM($I547:T547)))","v":0},{"$f":"IF(OR(V$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>V$3,$H547/$G547,$H547-SUM($I547:U547)))","v":0},{"$f":"IF(OR(W$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>W$3,$H547/$G547,$H547-SUM($I547:V547)))","v":0},{"$f":"IF(OR(X$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>X$3,$H547/$G547,$H547-SUM($I547:W547)))","v":0},{"$f":"IF(OR(Y$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Y$3,$H547/$G547,$H547-SUM($I547:X547)))","v":0},{"$f":"IF(OR(Z$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Z$3,$H547/$G547,$H547-SUM($I547:Y547)))","v":0},{"$f":"IF(OR(AA$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AA$3,$H547/$G547,$H547-SUM($I547:Z547)))","v":0},{"$f":"IF(OR(AB$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AB$3,$H547/$G547,$H547-SUM($I547:AA547)))","v":0},{"$f":"IF(OR(AC$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AC$3,$H547/$G547,$H547-SUM($I547:AB547)))","v":0},{"$f":"IF(OR(AD$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AD$3,$H547/$G547,$H547-SUM($I547:AC547)))","v":0},{"$f":"IF(OR(AE$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AE$3,$H547/$G547,$H547-SUM($I547:AD547)))","v":0},{"$f":"IF(OR(AF$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AF$3,$H547/$G547,$H547-SUM($I547:AE547)))","v":0},{"$f":"IF(OR(AG$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AG$3,$H547/$G547,$H547-SUM($I547:AF547)))","v":0},{"$f":"IF(OR(AH$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AH$3,$H547/$G547,$H547-SUM($I547:AG547)))","v":0},{"$f":"IF(OR(AI$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AI$3,$H547/$G547,$H547-SUM($I547:AH547)))","v":0},{"$f":"IF(OR(AJ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AJ$3,$H547/$G547,$H547-SUM($I547:AI547)))","v":0},{"$f":"IF(OR(AK$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AK$3,$H547/$G547,$H547-SUM($I547:AJ547)))","v":0},{"$f":"IF(OR(AL$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AL$3,$H547/$G547,$H547-SUM($I547:AK547)))","v":0},{"$f":"IF(OR(AM$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AM$3,$H547/$G547,$H547-SUM($I547:AL547)))","v":0},{"$f":"IF(OR(AN$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AN$3,$H547/$G547,$H547-SUM($I547:AM547)))","v":0},{"$f":"IF(OR(AO$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AO$3,$H547/$G547,$H547-SUM($I547:AN547)))","v":0},{"$f":"IF(OR(AP$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AP$3,$H547/$G547,$H547-SUM($I547:AO547)))","v":0},{"$f":"IF(OR(AQ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AQ$3,$H547/$G547,$H547-SUM($I547:AP547)))","v":0},{"$f":"IF(OR(AR$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AR$3,$H547/$G547,$H547-SUM($I547:AQ547)))","v":0},{"$f":"IF(OR(AS$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AS$3,$H547/$G547,$H547-SUM($I547:AR547)))","v":0},{"$f":"IF(OR(AT$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AT$3,$H547/$G547,$H547-SUM($I547:AS547)))","v":0},{"$f":"IF(OR(AU$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AU$3,$H547/$G547,$H547-SUM($I547:AT547)))","v":0},{"$f":"IF(OR(AV$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AV$3,$H547/$G547,$H547-SUM($I547:AU547)))","v":0},{"$f":"IF(OR(AW$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AW$3,$H547/$G547,$H547-SUM($I547:AV547)))","v":0},{"$f":"IF(OR(AX$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AX$3,$H547/$G547,$H547-SUM($I547:AW547)))","v":0},{"$f":"IF(OR(AY$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AY$3,$H547/$G547,$H547-SUM($I547:AX547)))","v":0},{"$f":"IF(OR(AZ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AZ$3,$H547/$G547,$H547-SUM($I547:AY547)))","v":0},{"$f":"IF(OR(BA$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BA$3,$H547/$G547,$H547-SUM($I547:AZ547)))","v":0},{"$f":"IF(OR(BB$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BB$3,$H547/$G547,$H547-SUM($I547:BA547)))","v":0},{"$f":"IF(OR(BC$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BC$3,$H547/$G547,$H547-SUM($I547:BB547)))","v":0},{"$f":"IF(OR(BD$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BD$3,$H547/$G547,$H547-SUM($I547:BC547)))","v":0},{"$f":"IF(OR(BE$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BE$3,$H547/$G547,$H547-SUM($I547:BD547)))","v":0},{"$f":"IF(OR(BF$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BF$3,$H547/$G547,$H547-SUM($I547:BE547)))","v":0},{"$f":"IF(OR(BG$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BG$3,$H547/$G547,$H547-SUM($I547:BF547)))","v":0},{"$f":"IF(OR(BH$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BH$3,$H547/$G547,$H547-SUM($I547:BG547)))","v":0},{"$f":"IF(OR(BI$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BI$3,$H547/$G547,$H547-SUM($I547:BH547)))","v":0},{"$f":"IF(OR(BJ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BJ$3,$H547/$G547,$H547-SUM($I547:BI547)))","v":0},{"$f":"IF(OR(BK$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BK$3,$H547/$G547,$H547-SUM($I547:BJ547)))","v":0},{"$f":"IF(OR(BL$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BL$3,$H547/$G547,$H547-SUM($I547:BK547)))","v":0},{"$f":"IF(OR(BM$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BM$3,$H547/$G547,$H547-SUM($I547:BL547)))","v":0},{"$f":"IF(OR(BN$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BN$3,$H547/$G547,$H547-SUM($I547:BM547)))","v":0},{"$f":"IF(OR(BO$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BO$3,$H547/$G547,$H547-SUM($I547:BN547)))","v":0},{"$f":"IF(OR(BP$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BP$3,$H547/$G547,$H547-SUM($I547:BO547)))","v":0},{"$f":"IF(OR(BQ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BQ$3,$H547/$G547,$H547-SUM($I547:BP547)))","v":0},{"$f":"IF(OR(BR$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BR$3,$H547/$G547,$H547-SUM($I547:BQ547)))","v":0},{"$f":"IF(OR(BS$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BS$3,$H547/$G547,$H547-SUM($I547:BR547)))","v":0},{"$f":"IF(OR(BT$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BT$3,$H547/$G547,$H547-SUM($I547:BS547)))","v":0},{"$f":"IF(OR(BU$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BU$3,$H547/$G547,$H547-SUM($I547:BT547)))","v":0},{"$f":"IF(OR(BV$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BV$3,$H547/$G547,$H547-SUM($I547:BU547)))","v":0},{"$f":"IF(OR(ROUND(H547-SUM($J547:$BV547),2)=0,G547=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D547+1","v":2013},"$m Real 2010",null,{"$f":"G547","v":5},{"$f":"L545","v":26.704835533926527},null,{"$f":"IF(OR(J$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>J$3,$H548/$G548,$H548-SUM($I548:I548)))","v":0},{"$f":"IF(OR(K$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>K$3,$H548/$G548,$H548-SUM($I548:J548)))","v":0},{"$f":"IF(OR(L$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>L$3,$H548/$G548,$H548-SUM($I548:K548)))","v":0},{"$f":"IF(OR(M$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>M$3,$H548/$G548,$H548-SUM($I548:L548)))","v":5.3409671067853051},{"$f":"IF(OR(N$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>N$3,$H548/$G548,$H548-SUM($I548:M548)))","v":5.3409671067853051},{"$f":"IF(OR(O$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>O$3,$H548/$G548,$H548-SUM($I548:N548)))","v":5.3409671067853051},{"$f":"IF(OR(P$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>P$3,$H548/$G548,$H548-SUM($I548:O548)))","v":5.3409671067853051},{"$f":"IF(OR(Q$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Q$3,$H548/$G548,$H548-SUM($I548:P548)))","v":5.3409671067853068},{"$f":"IF(OR(R$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>R$3,$H548/$G548,$H548-SUM($I548:Q548)))","v":0},{"$f":"IF(OR(S$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>S$3,$H548/$G548,$H548-SUM($I548:R548)))","v":0},{"$f":"IF(OR(T$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>T$3,$H548/$G548,$H548-SUM($I548:S548)))","v":0},{"$f":"IF(OR(U$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>U$3,$H548/$G548,$H548-SUM($I548:T548)))","v":0},{"$f":"IF(OR(V$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>V$3,$H548/$G548,$H548-SUM($I548:U548)))","v":0},{"$f":"IF(OR(W$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>W$3,$H548/$G548,$H548-SUM($I548:V548)))","v":0},{"$f":"IF(OR(X$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>X$3,$H548/$G548,$H548-SUM($I548:W548)))","v":0},{"$f":"IF(OR(Y$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Y$3,$H548/$G548,$H548-SUM($I548:X548)))","v":0},{"$f":"IF(OR(Z$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Z$3,$H548/$G548,$H548-SUM($I548:Y548)))","v":0},{"$f":"IF(OR(AA$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AA$3,$H548/$G548,$H548-SUM($I548:Z548)))","v":0},{"$f":"IF(OR(AB$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AB$3,$H548/$G548,$H548-SUM($I548:AA548)))","v":0},{"$f":"IF(OR(AC$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AC$3,$H548/$G548,$H548-SUM($I548:AB548)))","v":0},{"$f":"IF(OR(AD$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AD$3,$H548/$G548,$H548-SUM($I548:AC548)))","v":0},{"$f":"IF(OR(AE$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AE$3,$H548/$G548,$H548-SUM($I548:AD548)))","v":0},{"$f":"IF(OR(AF$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AF$3,$H548/$G548,$H548-SUM($I548:AE548)))","v":0},{"$f":"IF(OR(AG$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AG$3,$H548/$G548,$H548-SUM($I548:AF548)))","v":0},{"$f":"IF(OR(AH$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AH$3,$H548/$G548,$H548-SUM($I548:AG548)))","v":0},{"$f":"IF(OR(AI$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AI$3,$H548/$G548,$H548-SUM($I548:AH548)))","v":0},{"$f":"IF(OR(AJ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AJ$3,$H548/$G548,$H548-SUM($I548:AI548)))","v":0},{"$f":"IF(OR(AK$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AK$3,$H548/$G548,$H548-SUM($I548:AJ548)))","v":0},{"$f":"IF(OR(AL$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AL$3,$H548/$G548,$H548-SUM($I548:AK548)))","v":0},{"$f":"IF(OR(AM$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AM$3,$H548/$G548,$H548-SUM($I548:AL548)))","v":0},{"$f":"IF(OR(AN$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AN$3,$H548/$G548,$H548-SUM($I548:AM548)))","v":0},{"$f":"IF(OR(AO$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AO$3,$H548/$G548,$H548-SUM($I548:AN548)))","v":0},{"$f":"IF(OR(AP$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AP$3,$H548/$G548,$H548-SUM($I548:AO548)))","v":0},{"$f":"IF(OR(AQ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AQ$3,$H548/$G548,$H548-SUM($I548:AP548)))","v":0},{"$f":"IF(OR(AR$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AR$3,$H548/$G548,$H548-SUM($I548:AQ548)))","v":0},{"$f":"IF(OR(AS$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AS$3,$H548/$G548,$H548-SUM($I548:AR548)))","v":0},{"$f":"IF(OR(AT$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AT$3,$H548/$G548,$H548-SUM($I548:AS548)))","v":0},{"$f":"IF(OR(AU$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AU$3,$H548/$G548,$H548-SUM($I548:AT548)))","v":0},{"$f":"IF(OR(AV$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AV$3,$H548/$G548,$H548-SUM($I548:AU548)))","v":0},{"$f":"IF(OR(AW$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AW$3,$H548/$G548,$H548-SUM($I548:AV548)))","v":0},{"$f":"IF(OR(AX$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AX$3,$H548/$G548,$H548-SUM($I548:AW548)))","v":0},{"$f":"IF(OR(AY$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AY$3,$H548/$G548,$H548-SUM($I548:AX548)))","v":0},{"$f":"IF(OR(AZ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AZ$3,$H548/$G548,$H548-SUM($I548:AY548)))","v":0},{"$f":"IF(OR(BA$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BA$3,$H548/$G548,$H548-SUM($I548:AZ548)))","v":0},{"$f":"IF(OR(BB$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BB$3,$H548/$G548,$H548-SUM($I548:BA548)))","v":0},{"$f":"IF(OR(BC$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BC$3,$H548/$G548,$H548-SUM($I548:BB548)))","v":0},{"$f":"IF(OR(BD$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BD$3,$H548/$G548,$H548-SUM($I548:BC548)))","v":0},{"$f":"IF(OR(BE$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BE$3,$H548/$G548,$H548-SUM($I548:BD548)))","v":0},{"$f":"IF(OR(BF$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BF$3,$H548/$G548,$H548-SUM($I548:BE548)))","v":0},{"$f":"IF(OR(BG$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BG$3,$H548/$G548,$H548-SUM($I548:BF548)))","v":0},{"$f":"IF(OR(BH$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BH$3,$H548/$G548,$H548-SUM($I548:BG548)))","v":0},{"$f":"IF(OR(BI$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BI$3,$H548/$G548,$H548-SUM($I548:BH548)))","v":0},{"$f":"IF(OR(BJ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BJ$3,$H548/$G548,$H548-SUM($I548:BI548)))","v":0},{"$f":"IF(OR(BK$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BK$3,$H548/$G548,$H548-SUM($I548:BJ548)))","v":0},{"$f":"IF(OR(BL$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BL$3,$H548/$G548,$H548-SUM($I548:BK548)))","v":0},{"$f":"IF(OR(BM$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BM$3,$H548/$G548,$H548-SUM($I548:BL548)))","v":0},{"$f":"IF(OR(BN$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BN$3,$H548/$G548,$H548-SUM($I548:BM548)))","v":0},{"$f":"IF(OR(BO$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BO$3,$H548/$G548,$H548-SUM($I548:BN548)))","v":0},{"$f":"IF(OR(BP$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BP$3,$H548/$G548,$H548-SUM($I548:BO548)))","v":0},{"$f":"IF(OR(BQ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BQ$3,$H548/$G548,$H548-SUM($I548:BP548)))","v":0},{"$f":"IF(OR(BR$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BR$3,$H548/$G548,$H548-SUM($I548:BQ548)))","v":0},{"$f":"IF(OR(BS$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BS$3,$H548/$G548,$H548-SUM($I548:BR548)))","v":0},{"$f":"IF(OR(BT$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BT$3,$H548/$G548,$H548-SUM($I548:BS548)))","v":0},{"$f":"IF(OR(BU$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BU$3,$H548/$G548,$H548-SUM($I548:BT548)))","v":0},{"$f":"IF(OR(BV$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BV$3,$H548/$G548,$H548-SUM($I548:BU548)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G548","v":5},{"$f":"M545","v":36.414388722938909},null,{"$f":"IF(OR(J$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>J$3,$H549/$G549,$H549-SUM($I549:I549)))","v":0},{"$f":"IF(OR(K$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>K$3,$H549/$G549,$H549-SUM($I549:J549)))","v":0},{"$f":"IF(OR(L$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>L$3,$H549/$G549,$H549-SUM($I549:K549)))","v":0},{"$f":"IF(OR(M$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>M$3,$H549/$G549,$H549-SUM($I549:L549)))","v":0},{"$f":"IF(OR(N$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>N$3,$H549/$G549,$H549-SUM($I549:M549)))","v":7.2828777445877817},{"$f":"IF(OR(O$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>O$3,$H549/$G549,$H549-SUM($I549:N549)))","v":7.2828777445877817},{"$f":"IF(OR(P$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>P$3,$H549/$G549,$H549-SUM($I549:O549)))","v":7.2828777445877817},{"$f":"IF(OR(Q$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Q$3,$H549/$G549,$H549-SUM($I549:P549)))","v":7.2828777445877817},{"$f":"IF(OR(R$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>R$3,$H549/$G549,$H549-SUM($I549:Q549)))","v":7.2828777445877826},{"$f":"IF(OR(S$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>S$3,$H549/$G549,$H549-SUM($I549:R549)))","v":0},{"$f":"IF(OR(T$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>T$3,$H549/$G549,$H549-SUM($I549:S549)))","v":0},{"$f":"IF(OR(U$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>U$3,$H549/$G549,$H549-SUM($I549:T549)))","v":0},{"$f":"IF(OR(V$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>V$3,$H549/$G549,$H549-SUM($I549:U549)))","v":0},{"$f":"IF(OR(W$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>W$3,$H549/$G549,$H549-SUM($I549:V549)))","v":0},{"$f":"IF(OR(X$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>X$3,$H549/$G549,$H549-SUM($I549:W549)))","v":0},{"$f":"IF(OR(Y$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Y$3,$H549/$G549,$H549-SUM($I549:X549)))","v":0},{"$f":"IF(OR(Z$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Z$3,$H549/$G549,$H549-SUM($I549:Y549)))","v":0},{"$f":"IF(OR(AA$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AA$3,$H549/$G549,$H549-SUM($I549:Z549)))","v":0},{"$f":"IF(OR(AB$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AB$3,$H549/$G549,$H549-SUM($I549:AA549)))","v":0},{"$f":"IF(OR(AC$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AC$3,$H549/$G549,$H549-SUM($I549:AB549)))","v":0},{"$f":"IF(OR(AD$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AD$3,$H549/$G549,$H549-SUM($I549:AC549)))","v":0},{"$f":"IF(OR(AE$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AE$3,$H549/$G549,$H549-SUM($I549:AD549)))","v":0},{"$f":"IF(OR(AF$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AF$3,$H549/$G549,$H549-SUM($I549:AE549)))","v":0},{"$f":"IF(OR(AG$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AG$3,$H549/$G549,$H549-SUM($I549:AF549)))","v":0},{"$f":"IF(OR(AH$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AH$3,$H549/$G549,$H549-SUM($I549:AG549)))","v":0},{"$f":"IF(OR(AI$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AI$3,$H549/$G549,$H549-SUM($I549:AH549)))","v":0},{"$f":"IF(OR(AJ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AJ$3,$H549/$G549,$H549-SUM($I549:AI549)))","v":0},{"$f":"IF(OR(AK$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AK$3,$H549/$G549,$H549-SUM($I549:AJ549)))","v":0},{"$f":"IF(OR(AL$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AL$3,$H549/$G549,$H549-SUM($I549:AK549)))","v":0},{"$f":"IF(OR(AM$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AM$3,$H549/$G549,$H549-SUM($I549:AL549)))","v":0},{"$f":"IF(OR(AN$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AN$3,$H549/$G549,$H549-SUM($I549:AM549)))","v":0},{"$f":"IF(OR(AO$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AO$3,$H549/$G549,$H549-SUM($I549:AN549)))","v":0},{"$f":"IF(OR(AP$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AP$3,$H549/$G549,$H549-SUM($I549:AO549)))","v":0},{"$f":"IF(OR(AQ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AQ$3,$H549/$G549,$H549-SUM($I549:AP549)))","v":0},{"$f":"IF(OR(AR$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AR$3,$H549/$G549,$H549-SUM($I549:AQ549)))","v":0},{"$f":"IF(OR(AS$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AS$3,$H549/$G549,$H549-SUM($I549:AR549)))","v":0},{"$f":"IF(OR(AT$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AT$3,$H549/$G549,$H549-SUM($I549:AS549)))","v":0},{"$f":"IF(OR(AU$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AU$3,$H549/$G549,$H549-SUM($I549:AT549)))","v":0},{"$f":"IF(OR(AV$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AV$3,$H549/$G549,$H549-SUM($I549:AU549)))","v":0},{"$f":"IF(OR(AW$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AW$3,$H549/$G549,$H549-SUM($I549:AV549)))","v":0},{"$f":"IF(OR(AX$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AX$3,$H549/$G549,$H549-SUM($I549:AW549)))","v":0},{"$f":"IF(OR(AY$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AY$3,$H549/$G549,$H549-SUM($I549:AX549)))","v":0},{"$f":"IF(OR(AZ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AZ$3,$H549/$G549,$H549-SUM($I549:AY549)))","v":0},{"$f":"IF(OR(BA$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BA$3,$H549/$G549,$H549-SUM($I549:AZ549)))","v":0},{"$f":"IF(OR(BB$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BB$3,$H549/$G549,$H549-SUM($I549:BA549)))","v":0},{"$f":"IF(OR(BC$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BC$3,$H549/$G549,$H549-SUM($I549:BB549)))","v":0},{"$f":"IF(OR(BD$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BD$3,$H549/$G549,$H549-SUM($I549:BC549)))","v":0},{"$f":"IF(OR(BE$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BE$3,$H549/$G549,$H549-SUM($I549:BD549)))","v":0},{"$f":"IF(OR(BF$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BF$3,$H549/$G549,$H549-SUM($I549:BE549)))","v":0},{"$f":"IF(OR(BG$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BG$3,$H549/$G549,$H549-SUM($I549:BF549)))","v":0},{"$f":"IF(OR(BH$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BH$3,$H549/$G549,$H549-SUM($I549:BG549)))","v":0},{"$f":"IF(OR(BI$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BI$3,$H549/$G549,$H549-SUM($I549:BH549)))","v":0},{"$f":"IF(OR(BJ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BJ$3,$H549/$G549,$H549-SUM($I549:BI549)))","v":0},{"$f":"IF(OR(BK$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BK$3,$H549/$G549,$H549-SUM($I549:BJ549)))","v":0},{"$f":"IF(OR(BL$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BL$3,$H549/$G549,$H549-SUM($I549:BK549)))","v":0},{"$f":"IF(OR(BM$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BM$3,$H549/$G549,$H549-SUM($I549:BL549)))","v":0},{"$f":"IF(OR(BN$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BN$3,$H549/$G549,$H549-SUM($I549:BM549)))","v":0},{"$f":"IF(OR(BO$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BO$3,$H549/$G549,$H549-SUM($I549:BN549)))","v":0},{"$f":"IF(OR(BP$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BP$3,$H549/$G549,$H549-SUM($I549:BO549)))","v":0},{"$f":"IF(OR(BQ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BQ$3,$H549/$G549,$H549-SUM($I549:BP549)))","v":0},{"$f":"IF(OR(BR$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BR$3,$H549/$G549,$H549-SUM($I549:BQ549)))","v":0},{"$f":"IF(OR(BS$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BS$3,$H549/$G549,$H549-SUM($I549:BR549)))","v":0},{"$f":"IF(OR(BT$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BT$3,$H549/$G549,$H549-SUM($I549:BS549)))","v":0},{"$f":"IF(OR(BU$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BU$3,$H549/$G549,$H549-SUM($I549:BT549)))","v":0},{"$f":"IF(OR(BV$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BV$3,$H549/$G549,$H549-SUM($I549:BU549)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G549","v":5},{"$f":"N545","v":99.133078142049698},null,{"$f":"IF(OR(J$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>J$3,$H550/$G550,$H550-SUM($I550:I550)))","v":0},{"$f":"IF(OR(K$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>K$3,$H550/$G550,$H550-SUM($I550:J550)))","v":0},{"$f":"IF(OR(L$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>L$3,$H550/$G550,$H550-SUM($I550:K550)))","v":0},{"$f":"IF(OR(M$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>M$3,$H550/$G550,$H550-SUM($I550:L550)))","v":0},{"$f":"IF(OR(N$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>N$3,$H550/$G550,$H550-SUM($I550:M550)))","v":0},{"$f":"IF(OR(O$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>O$3,$H550/$G550,$H550-SUM($I550:N550)))","v":19.82661562840994},{"$f":"IF(OR(P$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>P$3,$H550/$G550,$H550-SUM($I550:O550)))","v":19.82661562840994},{"$f":"IF(OR(Q$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Q$3,$H550/$G550,$H550-SUM($I550:P550)))","v":19.82661562840994},{"$f":"IF(OR(R$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>R$3,$H550/$G550,$H550-SUM($I550:Q550)))","v":19.82661562840994},{"$f":"IF(OR(S$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>S$3,$H550/$G550,$H550-SUM($I550:R550)))","v":19.82661562840994},{"$f":"IF(OR(T$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>T$3,$H550/$G550,$H550-SUM($I550:S550)))","v":0},{"$f":"IF(OR(U$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>U$3,$H550/$G550,$H550-SUM($I550:T550)))","v":0},{"$f":"IF(OR(V$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>V$3,$H550/$G550,$H550-SUM($I550:U550)))","v":0},{"$f":"IF(OR(W$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>W$3,$H550/$G550,$H550-SUM($I550:V550)))","v":0},{"$f":"IF(OR(X$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>X$3,$H550/$G550,$H550-SUM($I550:W550)))","v":0},{"$f":"IF(OR(Y$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Y$3,$H550/$G550,$H550-SUM($I550:X550)))","v":0},{"$f":"IF(OR(Z$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Z$3,$H550/$G550,$H550-SUM($I550:Y550)))","v":0},{"$f":"IF(OR(AA$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AA$3,$H550/$G550,$H550-SUM($I550:Z550)))","v":0},{"$f":"IF(OR(AB$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AB$3,$H550/$G550,$H550-SUM($I550:AA550)))","v":0},{"$f":"IF(OR(AC$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AC$3,$H550/$G550,$H550-SUM($I550:AB550)))","v":0},{"$f":"IF(OR(AD$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AD$3,$H550/$G550,$H550-SUM($I550:AC550)))","v":0},{"$f":"IF(OR(AE$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AE$3,$H550/$G550,$H550-SUM($I550:AD550)))","v":0},{"$f":"IF(OR(AF$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AF$3,$H550/$G550,$H550-SUM($I550:AE550)))","v":0},{"$f":"IF(OR(AG$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AG$3,$H550/$G550,$H550-SUM($I550:AF550)))","v":0},{"$f":"IF(OR(AH$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AH$3,$H550/$G550,$H550-SUM($I550:AG550)))","v":0},{"$f":"IF(OR(AI$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AI$3,$H550/$G550,$H550-SUM($I550:AH550)))","v":0},{"$f":"IF(OR(AJ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AJ$3,$H550/$G550,$H550-SUM($I550:AI550)))","v":0},{"$f":"IF(OR(AK$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AK$3,$H550/$G550,$H550-SUM($I550:AJ550)))","v":0},{"$f":"IF(OR(AL$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AL$3,$H550/$G550,$H550-SUM($I550:AK550)))","v":0},{"$f":"IF(OR(AM$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AM$3,$H550/$G550,$H550-SUM($I550:AL550)))","v":0},{"$f":"IF(OR(AN$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AN$3,$H550/$G550,$H550-SUM($I550:AM550)))","v":0},{"$f":"IF(OR(AO$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AO$3,$H550/$G550,$H550-SUM($I550:AN550)))","v":0},{"$f":"IF(OR(AP$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AP$3,$H550/$G550,$H550-SUM($I550:AO550)))","v":0},{"$f":"IF(OR(AQ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AQ$3,$H550/$G550,$H550-SUM($I550:AP550)))","v":0},{"$f":"IF(OR(AR$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AR$3,$H550/$G550,$H550-SUM($I550:AQ550)))","v":0},{"$f":"IF(OR(AS$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AS$3,$H550/$G550,$H550-SUM($I550:AR550)))","v":0},{"$f":"IF(OR(AT$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AT$3,$H550/$G550,$H550-SUM($I550:AS550)))","v":0},{"$f":"IF(OR(AU$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AU$3,$H550/$G550,$H550-SUM($I550:AT550)))","v":0},{"$f":"IF(OR(AV$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AV$3,$H550/$G550,$H550-SUM($I550:AU550)))","v":0},{"$f":"IF(OR(AW$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AW$3,$H550/$G550,$H550-SUM($I550:AV550)))","v":0},{"$f":"IF(OR(AX$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AX$3,$H550/$G550,$H550-SUM($I550:AW550)))","v":0},{"$f":"IF(OR(AY$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AY$3,$H550/$G550,$H550-SUM($I550:AX550)))","v":0},{"$f":"IF(OR(AZ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AZ$3,$H550/$G550,$H550-SUM($I550:AY550)))","v":0},{"$f":"IF(OR(BA$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BA$3,$H550/$G550,$H550-SUM($I550:AZ550)))","v":0},{"$f":"IF(OR(BB$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BB$3,$H550/$G550,$H550-SUM($I550:BA550)))","v":0},{"$f":"IF(OR(BC$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BC$3,$H550/$G550,$H550-SUM($I550:BB550)))","v":0},{"$f":"IF(OR(BD$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BD$3,$H550/$G550,$H550-SUM($I550:BC550)))","v":0},{"$f":"IF(OR(BE$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BE$3,$H550/$G550,$H550-SUM($I550:BD550)))","v":0},{"$f":"IF(OR(BF$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BF$3,$H550/$G550,$H550-SUM($I550:BE550)))","v":0},{"$f":"IF(OR(BG$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BG$3,$H550/$G550,$H550-SUM($I550:BF550)))","v":0},{"$f":"IF(OR(BH$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BH$3,$H550/$G550,$H550-SUM($I550:BG550)))","v":0},{"$f":"IF(OR(BI$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BI$3,$H550/$G550,$H550-SUM($I550:BH550)))","v":0},{"$f":"IF(OR(BJ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BJ$3,$H550/$G550,$H550-SUM($I550:BI550)))","v":0},{"$f":"IF(OR(BK$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BK$3,$H550/$G550,$H550-SUM($I550:BJ550)))","v":0},{"$f":"IF(OR(BL$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BL$3,$H550/$G550,$H550-SUM($I550:BK550)))","v":0},{"$f":"IF(OR(BM$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BM$3,$H550/$G550,$H550-SUM($I550:BL550)))","v":0},{"$f":"IF(OR(BN$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BN$3,$H550/$G550,$H550-SUM($I550:BM550)))","v":0},{"$f":"IF(OR(BO$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BO$3,$H550/$G550,$H550-SUM($I550:BN550)))","v":0},{"$f":"IF(OR(BP$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BP$3,$H550/$G550,$H550-SUM($I550:BO550)))","v":0},{"$f":"IF(OR(BQ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BQ$3,$H550/$G550,$H550-SUM($I550:BP550)))","v":0},{"$f":"IF(OR(BR$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BR$3,$H550/$G550,$H550-SUM($I550:BQ550)))","v":0},{"$f":"IF(OR(BS$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BS$3,$H550/$G550,$H550-SUM($I550:BR550)))","v":0},{"$f":"IF(OR(BT$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BT$3,$H550/$G550,$H550-SUM($I550:BS550)))","v":0},{"$f":"IF(OR(BU$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BU$3,$H550/$G550,$H550-SUM($I550:BT550)))","v":0},{"$f":"IF(OR(BV$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BV$3,$H550/$G550,$H550-SUM($I550:BU550)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A534)","v":5},{"$f":"O545","v":36.315720399470678},null,{"$f":"IF(OR(J$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>J$3,$H551/$G551,$H551-SUM($I551:I551)))","v":0},{"$f":"IF(OR(K$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>K$3,$H551/$G551,$H551-SUM($I551:J551)))","v":0},{"$f":"IF(OR(L$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>L$3,$H551/$G551,$H551-SUM($I551:K551)))","v":0},{"$f":"IF(OR(M$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>M$3,$H551/$G551,$H551-SUM($I551:L551)))","v":0},{"$f":"IF(OR(N$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>N$3,$H551/$G551,$H551-SUM($I551:M551)))","v":0},{"$f":"IF(OR(O$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>O$3,$H551/$G551,$H551-SUM($I551:N551)))","v":0},{"$f":"IF(OR(P$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>P$3,$H551/$G551,$H551-SUM($I551:O551)))","v":7.2631440798941354},{"$f":"IF(OR(Q$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Q$3,$H551/$G551,$H551-SUM($I551:P551)))","v":7.2631440798941354},{"$f":"IF(OR(R$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>R$3,$H551/$G551,$H551-SUM($I551:Q551)))","v":7.2631440798941354},{"$f":"IF(OR(S$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>S$3,$H551/$G551,$H551-SUM($I551:R551)))","v":7.2631440798941354},{"$f":"IF(OR(T$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>T$3,$H551/$G551,$H551-SUM($I551:S551)))","v":7.2631440798941362},{"$f":"IF(OR(U$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>U$3,$H551/$G551,$H551-SUM($I551:T551)))","v":0},{"$f":"IF(OR(V$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>V$3,$H551/$G551,$H551-SUM($I551:U551)))","v":0},{"$f":"IF(OR(W$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>W$3,$H551/$G551,$H551-SUM($I551:V551)))","v":0},{"$f":"IF(OR(X$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>X$3,$H551/$G551,$H551-SUM($I551:W551)))","v":0},{"$f":"IF(OR(Y$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Y$3,$H551/$G551,$H551-SUM($I551:X551)))","v":0},{"$f":"IF(OR(Z$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Z$3,$H551/$G551,$H551-SUM($I551:Y551)))","v":0},{"$f":"IF(OR(AA$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AA$3,$H551/$G551,$H551-SUM($I551:Z551)))","v":0},{"$f":"IF(OR(AB$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AB$3,$H551/$G551,$H551-SUM($I551:AA551)))","v":0},{"$f":"IF(OR(AC$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AC$3,$H551/$G551,$H551-SUM($I551:AB551)))","v":0},{"$f":"IF(OR(AD$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AD$3,$H551/$G551,$H551-SUM($I551:AC551)))","v":0},{"$f":"IF(OR(AE$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AE$3,$H551/$G551,$H551-SUM($I551:AD551)))","v":0},{"$f":"IF(OR(AF$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AF$3,$H551/$G551,$H551-SUM($I551:AE551)))","v":0},{"$f":"IF(OR(AG$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AG$3,$H551/$G551,$H551-SUM($I551:AF551)))","v":0},{"$f":"IF(OR(AH$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AH$3,$H551/$G551,$H551-SUM($I551:AG551)))","v":0},{"$f":"IF(OR(AI$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AI$3,$H551/$G551,$H551-SUM($I551:AH551)))","v":0},{"$f":"IF(OR(AJ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AJ$3,$H551/$G551,$H551-SUM($I551:AI551)))","v":0},{"$f":"IF(OR(AK$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AK$3,$H551/$G551,$H551-SUM($I551:AJ551)))","v":0},{"$f":"IF(OR(AL$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AL$3,$H551/$G551,$H551-SUM($I551:AK551)))","v":0},{"$f":"IF(OR(AM$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AM$3,$H551/$G551,$H551-SUM($I551:AL551)))","v":0},{"$f":"IF(OR(AN$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AN$3,$H551/$G551,$H551-SUM($I551:AM551)))","v":0},{"$f":"IF(OR(AO$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AO$3,$H551/$G551,$H551-SUM($I551:AN551)))","v":0},{"$f":"IF(OR(AP$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AP$3,$H551/$G551,$H551-SUM($I551:AO551)))","v":0},{"$f":"IF(OR(AQ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AQ$3,$H551/$G551,$H551-SUM($I551:AP551)))","v":0},{"$f":"IF(OR(AR$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AR$3,$H551/$G551,$H551-SUM($I551:AQ551)))","v":0},{"$f":"IF(OR(AS$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AS$3,$H551/$G551,$H551-SUM($I551:AR551)))","v":0},{"$f":"IF(OR(AT$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AT$3,$H551/$G551,$H551-SUM($I551:AS551)))","v":0},{"$f":"IF(OR(AU$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AU$3,$H551/$G551,$H551-SUM($I551:AT551)))","v":0},{"$f":"IF(OR(AV$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AV$3,$H551/$G551,$H551-SUM($I551:AU551)))","v":0},{"$f":"IF(OR(AW$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AW$3,$H551/$G551,$H551-SUM($I551:AV551)))","v":0},{"$f":"IF(OR(AX$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AX$3,$H551/$G551,$H551-SUM($I551:AW551)))","v":0},{"$f":"IF(OR(AY$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AY$3,$H551/$G551,$H551-SUM($I551:AX551)))","v":0},{"$f":"IF(OR(AZ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AZ$3,$H551/$G551,$H551-SUM($I551:AY551)))","v":0},{"$f":"IF(OR(BA$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BA$3,$H551/$G551,$H551-SUM($I551:AZ551)))","v":0},{"$f":"IF(OR(BB$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BB$3,$H551/$G551,$H551-SUM($I551:BA551)))","v":0},{"$f":"IF(OR(BC$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BC$3,$H551/$G551,$H551-SUM($I551:BB551)))","v":0},{"$f":"IF(OR(BD$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BD$3,$H551/$G551,$H551-SUM($I551:BC551)))","v":0},{"$f":"IF(OR(BE$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BE$3,$H551/$G551,$H551-SUM($I551:BD551)))","v":0},{"$f":"IF(OR(BF$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BF$3,$H551/$G551,$H551-SUM($I551:BE551)))","v":0},{"$f":"IF(OR(BG$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BG$3,$H551/$G551,$H551-SUM($I551:BF551)))","v":0},{"$f":"IF(OR(BH$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BH$3,$H551/$G551,$H551-SUM($I551:BG551)))","v":0},{"$f":"IF(OR(BI$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BI$3,$H551/$G551,$H551-SUM($I551:BH551)))","v":0},{"$f":"IF(OR(BJ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BJ$3,$H551/$G551,$H551-SUM($I551:BI551)))","v":0},{"$f":"IF(OR(BK$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BK$3,$H551/$G551,$H551-SUM($I551:BJ551)))","v":0},{"$f":"IF(OR(BL$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BL$3,$H551/$G551,$H551-SUM($I551:BK551)))","v":0},{"$f":"IF(OR(BM$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BM$3,$H551/$G551,$H551-SUM($I551:BL551)))","v":0},{"$f":"IF(OR(BN$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BN$3,$H551/$G551,$H551-SUM($I551:BM551)))","v":0},{"$f":"IF(OR(BO$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BO$3,$H551/$G551,$H551-SUM($I551:BN551)))","v":0},{"$f":"IF(OR(BP$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BP$3,$H551/$G551,$H551-SUM($I551:BO551)))","v":0},{"$f":"IF(OR(BQ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BQ$3,$H551/$G551,$H551-SUM($I551:BP551)))","v":0},{"$f":"IF(OR(BR$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BR$3,$H551/$G551,$H551-SUM($I551:BQ551)))","v":0},{"$f":"IF(OR(BS$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BS$3,$H551/$G551,$H551-SUM($I551:BR551)))","v":0},{"$f":"IF(OR(BT$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BT$3,$H551/$G551,$H551-SUM($I551:BS551)))","v":0},{"$f":"IF(OR(BU$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BU$3,$H551/$G551,$H551-SUM($I551:BT551)))","v":0},{"$f":"IF(OR(BV$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BV$3,$H551/$G551,$H551-SUM($I551:BU551)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G551","v":5},{"$f":"P545","v":45.852294343549104},null,{"$f":"IF(OR(J$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>J$3,$H552/$G552,$H552-SUM($I552:I552)))","v":0},{"$f":"IF(OR(K$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>K$3,$H552/$G552,$H552-SUM($I552:J552)))","v":0},{"$f":"IF(OR(L$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>L$3,$H552/$G552,$H552-SUM($I552:K552)))","v":0},{"$f":"IF(OR(M$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>M$3,$H552/$G552,$H552-SUM($I552:L552)))","v":0},{"$f":"IF(OR(N$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>N$3,$H552/$G552,$H552-SUM($I552:M552)))","v":0},{"$f":"IF(OR(O$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>O$3,$H552/$G552,$H552-SUM($I552:N552)))","v":0},{"$f":"IF(OR(P$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>P$3,$H552/$G552,$H552-SUM($I552:O552)))","v":0},{"$f":"IF(OR(Q$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Q$3,$H552/$G552,$H552-SUM($I552:P552)))","v":9.1704588687098205},{"$f":"IF(OR(R$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>R$3,$H552/$G552,$H552-SUM($I552:Q552)))","v":9.1704588687098205},{"$f":"IF(OR(S$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>S$3,$H552/$G552,$H552-SUM($I552:R552)))","v":9.1704588687098205},{"$f":"IF(OR(T$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>T$3,$H552/$G552,$H552-SUM($I552:S552)))","v":9.1704588687098205},{"$f":"IF(OR(U$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>U$3,$H552/$G552,$H552-SUM($I552:T552)))","v":9.1704588687098223},{"$f":"IF(OR(V$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>V$3,$H552/$G552,$H552-SUM($I552:U552)))","v":0},{"$f":"IF(OR(W$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>W$3,$H552/$G552,$H552-SUM($I552:V552)))","v":0},{"$f":"IF(OR(X$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>X$3,$H552/$G552,$H552-SUM($I552:W552)))","v":0},{"$f":"IF(OR(Y$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Y$3,$H552/$G552,$H552-SUM($I552:X552)))","v":0},{"$f":"IF(OR(Z$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Z$3,$H552/$G552,$H552-SUM($I552:Y552)))","v":0},{"$f":"IF(OR(AA$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AA$3,$H552/$G552,$H552-SUM($I552:Z552)))","v":0},{"$f":"IF(OR(AB$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AB$3,$H552/$G552,$H552-SUM($I552:AA552)))","v":0},{"$f":"IF(OR(AC$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AC$3,$H552/$G552,$H552-SUM($I552:AB552)))","v":0},{"$f":"IF(OR(AD$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AD$3,$H552/$G552,$H552-SUM($I552:AC552)))","v":0},{"$f":"IF(OR(AE$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AE$3,$H552/$G552,$H552-SUM($I552:AD552)))","v":0},{"$f":"IF(OR(AF$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AF$3,$H552/$G552,$H552-SUM($I552:AE552)))","v":0},{"$f":"IF(OR(AG$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AG$3,$H552/$G552,$H552-SUM($I552:AF552)))","v":0},{"$f":"IF(OR(AH$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AH$3,$H552/$G552,$H552-SUM($I552:AG552)))","v":0},{"$f":"IF(OR(AI$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AI$3,$H552/$G552,$H552-SUM($I552:AH552)))","v":0},{"$f":"IF(OR(AJ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AJ$3,$H552/$G552,$H552-SUM($I552:AI552)))","v":0},{"$f":"IF(OR(AK$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AK$3,$H552/$G552,$H552-SUM($I552:AJ552)))","v":0},{"$f":"IF(OR(AL$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AL$3,$H552/$G552,$H552-SUM($I552:AK552)))","v":0},{"$f":"IF(OR(AM$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AM$3,$H552/$G552,$H552-SUM($I552:AL552)))","v":0},{"$f":"IF(OR(AN$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AN$3,$H552/$G552,$H552-SUM($I552:AM552)))","v":0},{"$f":"IF(OR(AO$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AO$3,$H552/$G552,$H552-SUM($I552:AN552)))","v":0},{"$f":"IF(OR(AP$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AP$3,$H552/$G552,$H552-SUM($I552:AO552)))","v":0},{"$f":"IF(OR(AQ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AQ$3,$H552/$G552,$H552-SUM($I552:AP552)))","v":0},{"$f":"IF(OR(AR$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AR$3,$H552/$G552,$H552-SUM($I552:AQ552)))","v":0},{"$f":"IF(OR(AS$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AS$3,$H552/$G552,$H552-SUM($I552:AR552)))","v":0},{"$f":"IF(OR(AT$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AT$3,$H552/$G552,$H552-SUM($I552:AS552)))","v":0},{"$f":"IF(OR(AU$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AU$3,$H552/$G552,$H552-SUM($I552:AT552)))","v":0},{"$f":"IF(OR(AV$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AV$3,$H552/$G552,$H552-SUM($I552:AU552)))","v":0},{"$f":"IF(OR(AW$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AW$3,$H552/$G552,$H552-SUM($I552:AV552)))","v":0},{"$f":"IF(OR(AX$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AX$3,$H552/$G552,$H552-SUM($I552:AW552)))","v":0},{"$f":"IF(OR(AY$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AY$3,$H552/$G552,$H552-SUM($I552:AX552)))","v":0},{"$f":"IF(OR(AZ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AZ$3,$H552/$G552,$H552-SUM($I552:AY552)))","v":0},{"$f":"IF(OR(BA$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BA$3,$H552/$G552,$H552-SUM($I552:AZ552)))","v":0},{"$f":"IF(OR(BB$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BB$3,$H552/$G552,$H552-SUM($I552:BA552)))","v":0},{"$f":"IF(OR(BC$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BC$3,$H552/$G552,$H552-SUM($I552:BB552)))","v":0},{"$f":"IF(OR(BD$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BD$3,$H552/$G552,$H552-SUM($I552:BC552)))","v":0},{"$f":"IF(OR(BE$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BE$3,$H552/$G552,$H552-SUM($I552:BD552)))","v":0},{"$f":"IF(OR(BF$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BF$3,$H552/$G552,$H552-SUM($I552:BE552)))","v":0},{"$f":"IF(OR(BG$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BG$3,$H552/$G552,$H552-SUM($I552:BF552)))","v":0},{"$f":"IF(OR(BH$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BH$3,$H552/$G552,$H552-SUM($I552:BG552)))","v":0},{"$f":"IF(OR(BI$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BI$3,$H552/$G552,$H552-SUM($I552:BH552)))","v":0},{"$f":"IF(OR(BJ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BJ$3,$H552/$G552,$H552-SUM($I552:BI552)))","v":0},{"$f":"IF(OR(BK$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BK$3,$H552/$G552,$H552-SUM($I552:BJ552)))","v":0},{"$f":"IF(OR(BL$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BL$3,$H552/$G552,$H552-SUM($I552:BK552)))","v":0},{"$f":"IF(OR(BM$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BM$3,$H552/$G552,$H552-SUM($I552:BL552)))","v":0},{"$f":"IF(OR(BN$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BN$3,$H552/$G552,$H552-SUM($I552:BM552)))","v":0},{"$f":"IF(OR(BO$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BO$3,$H552/$G552,$H552-SUM($I552:BN552)))","v":0},{"$f":"IF(OR(BP$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BP$3,$H552/$G552,$H552-SUM($I552:BO552)))","v":0},{"$f":"IF(OR(BQ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BQ$3,$H552/$G552,$H552-SUM($I552:BP552)))","v":0},{"$f":"IF(OR(BR$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BR$3,$H552/$G552,$H552-SUM($I552:BQ552)))","v":0},{"$f":"IF(OR(BS$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BS$3,$H552/$G552,$H552-SUM($I552:BR552)))","v":0},{"$f":"IF(OR(BT$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BT$3,$H552/$G552,$H552-SUM($I552:BS552)))","v":0},{"$f":"IF(OR(BU$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BU$3,$H552/$G552,$H552-SUM($I552:BT552)))","v":0},{"$f":"IF(OR(BV$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BV$3,$H552/$G552,$H552-SUM($I552:BU552)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G552","v":5},{"$f":"Q545","v":53.019229301387533},null,{"$f":"IF(OR(J$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>J$3,$H553/$G553,$H553-SUM($I553:I553)))","v":0},{"$f":"IF(OR(K$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>K$3,$H553/$G553,$H553-SUM($I553:J553)))","v":0},{"$f":"IF(OR(L$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>L$3,$H553/$G553,$H553-SUM($I553:K553)))","v":0},{"$f":"IF(OR(M$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>M$3,$H553/$G553,$H553-SUM($I553:L553)))","v":0},{"$f":"IF(OR(N$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>N$3,$H553/$G553,$H553-SUM($I553:M553)))","v":0},{"$f":"IF(OR(O$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>O$3,$H553/$G553,$H553-SUM($I553:N553)))","v":0},{"$f":"IF(OR(P$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>P$3,$H553/$G553,$H553-SUM($I553:O553)))","v":0},{"$f":"IF(OR(Q$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Q$3,$H553/$G553,$H553-SUM($I553:P553)))","v":0},{"$f":"IF(OR(R$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>R$3,$H553/$G553,$H553-SUM($I553:Q553)))","v":10.603845860277506},{"$f":"IF(OR(S$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>S$3,$H553/$G553,$H553-SUM($I553:R553)))","v":10.603845860277506},{"$f":"IF(OR(T$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>T$3,$H553/$G553,$H553-SUM($I553:S553)))","v":10.603845860277506},{"$f":"IF(OR(U$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>U$3,$H553/$G553,$H553-SUM($I553:T553)))","v":10.603845860277506},{"$f":"IF(OR(V$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>V$3,$H553/$G553,$H553-SUM($I553:U553)))","v":10.603845860277509},{"$f":"IF(OR(W$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>W$3,$H553/$G553,$H553-SUM($I553:V553)))","v":0},{"$f":"IF(OR(X$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>X$3,$H553/$G553,$H553-SUM($I553:W553)))","v":0},{"$f":"IF(OR(Y$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Y$3,$H553/$G553,$H553-SUM($I553:X553)))","v":0},{"$f":"IF(OR(Z$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Z$3,$H553/$G553,$H553-SUM($I553:Y553)))","v":0},{"$f":"IF(OR(AA$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AA$3,$H553/$G553,$H553-SUM($I553:Z553)))","v":0},{"$f":"IF(OR(AB$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AB$3,$H553/$G553,$H553-SUM($I553:AA553)))","v":0},{"$f":"IF(OR(AC$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AC$3,$H553/$G553,$H553-SUM($I553:AB553)))","v":0},{"$f":"IF(OR(AD$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AD$3,$H553/$G553,$H553-SUM($I553:AC553)))","v":0},{"$f":"IF(OR(AE$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AE$3,$H553/$G553,$H553-SUM($I553:AD553)))","v":0},{"$f":"IF(OR(AF$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AF$3,$H553/$G553,$H553-SUM($I553:AE553)))","v":0},{"$f":"IF(OR(AG$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AG$3,$H553/$G553,$H553-SUM($I553:AF553)))","v":0},{"$f":"IF(OR(AH$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AH$3,$H553/$G553,$H553-SUM($I553:AG553)))","v":0},{"$f":"IF(OR(AI$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AI$3,$H553/$G553,$H553-SUM($I553:AH553)))","v":0},{"$f":"IF(OR(AJ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AJ$3,$H553/$G553,$H553-SUM($I553:AI553)))","v":0},{"$f":"IF(OR(AK$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AK$3,$H553/$G553,$H553-SUM($I553:AJ553)))","v":0},{"$f":"IF(OR(AL$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AL$3,$H553/$G553,$H553-SUM($I553:AK553)))","v":0},{"$f":"IF(OR(AM$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AM$3,$H553/$G553,$H553-SUM($I553:AL553)))","v":0},{"$f":"IF(OR(AN$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AN$3,$H553/$G553,$H553-SUM($I553:AM553)))","v":0},{"$f":"IF(OR(AO$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AO$3,$H553/$G553,$H553-SUM($I553:AN553)))","v":0},{"$f":"IF(OR(AP$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AP$3,$H553/$G553,$H553-SUM($I553:AO553)))","v":0},{"$f":"IF(OR(AQ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AQ$3,$H553/$G553,$H553-SUM($I553:AP553)))","v":0},{"$f":"IF(OR(AR$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AR$3,$H553/$G553,$H553-SUM($I553:AQ553)))","v":0},{"$f":"IF(OR(AS$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AS$3,$H553/$G553,$H553-SUM($I553:AR553)))","v":0},{"$f":"IF(OR(AT$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AT$3,$H553/$G553,$H553-SUM($I553:AS553)))","v":0},{"$f":"IF(OR(AU$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AU$3,$H553/$G553,$H553-SUM($I553:AT553)))","v":0},{"$f":"IF(OR(AV$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AV$3,$H553/$G553,$H553-SUM($I553:AU553)))","v":0},{"$f":"IF(OR(AW$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AW$3,$H553/$G553,$H553-SUM($I553:AV553)))","v":0},{"$f":"IF(OR(AX$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AX$3,$H553/$G553,$H553-SUM($I553:AW553)))","v":0},{"$f":"IF(OR(AY$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AY$3,$H553/$G553,$H553-SUM($I553:AX553)))","v":0},{"$f":"IF(OR(AZ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AZ$3,$H553/$G553,$H553-SUM($I553:AY553)))","v":0},{"$f":"IF(OR(BA$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BA$3,$H553/$G553,$H553-SUM($I553:AZ553)))","v":0},{"$f":"IF(OR(BB$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BB$3,$H553/$G553,$H553-SUM($I553:BA553)))","v":0},{"$f":"IF(OR(BC$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BC$3,$H553/$G553,$H553-SUM($I553:BB553)))","v":0},{"$f":"IF(OR(BD$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BD$3,$H553/$G553,$H553-SUM($I553:BC553)))","v":0},{"$f":"IF(OR(BE$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BE$3,$H553/$G553,$H553-SUM($I553:BD553)))","v":0},{"$f":"IF(OR(BF$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BF$3,$H553/$G553,$H553-SUM($I553:BE553)))","v":0},{"$f":"IF(OR(BG$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BG$3,$H553/$G553,$H553-SUM($I553:BF553)))","v":0},{"$f":"IF(OR(BH$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BH$3,$H553/$G553,$H553-SUM($I553:BG553)))","v":0},{"$f":"IF(OR(BI$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BI$3,$H553/$G553,$H553-SUM($I553:BH553)))","v":0},{"$f":"IF(OR(BJ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BJ$3,$H553/$G553,$H553-SUM($I553:BI553)))","v":0},{"$f":"IF(OR(BK$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BK$3,$H553/$G553,$H553-SUM($I553:BJ553)))","v":0},{"$f":"IF(OR(BL$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BL$3,$H553/$G553,$H553-SUM($I553:BK553)))","v":0},{"$f":"IF(OR(BM$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BM$3,$H553/$G553,$H553-SUM($I553:BL553)))","v":0},{"$f":"IF(OR(BN$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BN$3,$H553/$G553,$H553-SUM($I553:BM553)))","v":0},{"$f":"IF(OR(BO$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BO$3,$H553/$G553,$H553-SUM($I553:BN553)))","v":0},{"$f":"IF(OR(BP$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BP$3,$H553/$G553,$H553-SUM($I553:BO553)))","v":0},{"$f":"IF(OR(BQ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BQ$3,$H553/$G553,$H553-SUM($I553:BP553)))","v":0},{"$f":"IF(OR(BR$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BR$3,$H553/$G553,$H553-SUM($I553:BQ553)))","v":0},{"$f":"IF(OR(BS$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BS$3,$H553/$G553,$H553-SUM($I553:BR553)))","v":0},{"$f":"IF(OR(BT$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BT$3,$H553/$G553,$H553-SUM($I553:BS553)))","v":0},{"$f":"IF(OR(BU$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BU$3,$H553/$G553,$H553-SUM($I553:BT553)))","v":0},{"$f":"IF(OR(BV$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BV$3,$H553/$G553,$H553-SUM($I553:BU553)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G553","v":5},{"$f":"R545","v":54.589522347684088},null,{"$f":"IF(OR(J$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>J$3,$H554/$G554,$H554-SUM($I554:I554)))","v":0},{"$f":"IF(OR(K$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>K$3,$H554/$G554,$H554-SUM($I554:J554)))","v":0},{"$f":"IF(OR(L$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>L$3,$H554/$G554,$H554-SUM($I554:K554)))","v":0},{"$f":"IF(OR(M$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>M$3,$H554/$G554,$H554-SUM($I554:L554)))","v":0},{"$f":"IF(OR(N$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>N$3,$H554/$G554,$H554-SUM($I554:M554)))","v":0},{"$f":"IF(OR(O$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>O$3,$H554/$G554,$H554-SUM($I554:N554)))","v":0},{"$f":"IF(OR(P$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>P$3,$H554/$G554,$H554-SUM($I554:O554)))","v":0},{"$f":"IF(OR(Q$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Q$3,$H554/$G554,$H554-SUM($I554:P554)))","v":0},{"$f":"IF(OR(R$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>R$3,$H554/$G554,$H554-SUM($I554:Q554)))","v":0},{"$f":"IF(OR(S$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>S$3,$H554/$G554,$H554-SUM($I554:R554)))","v":10.917904469536818},{"$f":"IF(OR(T$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>T$3,$H554/$G554,$H554-SUM($I554:S554)))","v":10.917904469536818},{"$f":"IF(OR(U$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>U$3,$H554/$G554,$H554-SUM($I554:T554)))","v":10.917904469536818},{"$f":"IF(OR(V$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>V$3,$H554/$G554,$H554-SUM($I554:U554)))","v":10.917904469536818},{"$f":"IF(OR(W$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>W$3,$H554/$G554,$H554-SUM($I554:V554)))","v":10.917904469536815},{"$f":"IF(OR(X$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>X$3,$H554/$G554,$H554-SUM($I554:W554)))","v":0},{"$f":"IF(OR(Y$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Y$3,$H554/$G554,$H554-SUM($I554:X554)))","v":0},{"$f":"IF(OR(Z$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Z$3,$H554/$G554,$H554-SUM($I554:Y554)))","v":0},{"$f":"IF(OR(AA$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AA$3,$H554/$G554,$H554-SUM($I554:Z554)))","v":0},{"$f":"IF(OR(AB$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AB$3,$H554/$G554,$H554-SUM($I554:AA554)))","v":0},{"$f":"IF(OR(AC$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AC$3,$H554/$G554,$H554-SUM($I554:AB554)))","v":0},{"$f":"IF(OR(AD$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AD$3,$H554/$G554,$H554-SUM($I554:AC554)))","v":0},{"$f":"IF(OR(AE$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AE$3,$H554/$G554,$H554-SUM($I554:AD554)))","v":0},{"$f":"IF(OR(AF$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AF$3,$H554/$G554,$H554-SUM($I554:AE554)))","v":0},{"$f":"IF(OR(AG$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AG$3,$H554/$G554,$H554-SUM($I554:AF554)))","v":0},{"$f":"IF(OR(AH$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AH$3,$H554/$G554,$H554-SUM($I554:AG554)))","v":0},{"$f":"IF(OR(AI$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AI$3,$H554/$G554,$H554-SUM($I554:AH554)))","v":0},{"$f":"IF(OR(AJ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AJ$3,$H554/$G554,$H554-SUM($I554:AI554)))","v":0},{"$f":"IF(OR(AK$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AK$3,$H554/$G554,$H554-SUM($I554:AJ554)))","v":0},{"$f":"IF(OR(AL$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AL$3,$H554/$G554,$H554-SUM($I554:AK554)))","v":0},{"$f":"IF(OR(AM$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AM$3,$H554/$G554,$H554-SUM($I554:AL554)))","v":0},{"$f":"IF(OR(AN$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AN$3,$H554/$G554,$H554-SUM($I554:AM554)))","v":0},{"$f":"IF(OR(AO$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AO$3,$H554/$G554,$H554-SUM($I554:AN554)))","v":0},{"$f":"IF(OR(AP$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AP$3,$H554/$G554,$H554-SUM($I554:AO554)))","v":0},{"$f":"IF(OR(AQ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AQ$3,$H554/$G554,$H554-SUM($I554:AP554)))","v":0},{"$f":"IF(OR(AR$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AR$3,$H554/$G554,$H554-SUM($I554:AQ554)))","v":0},{"$f":"IF(OR(AS$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AS$3,$H554/$G554,$H554-SUM($I554:AR554)))","v":0},{"$f":"IF(OR(AT$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AT$3,$H554/$G554,$H554-SUM($I554:AS554)))","v":0},{"$f":"IF(OR(AU$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AU$3,$H554/$G554,$H554-SUM($I554:AT554)))","v":0},{"$f":"IF(OR(AV$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AV$3,$H554/$G554,$H554-SUM($I554:AU554)))","v":0},{"$f":"IF(OR(AW$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AW$3,$H554/$G554,$H554-SUM($I554:AV554)))","v":0},{"$f":"IF(OR(AX$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AX$3,$H554/$G554,$H554-SUM($I554:AW554)))","v":0},{"$f":"IF(OR(AY$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AY$3,$H554/$G554,$H554-SUM($I554:AX554)))","v":0},{"$f":"IF(OR(AZ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AZ$3,$H554/$G554,$H554-SUM($I554:AY554)))","v":0},{"$f":"IF(OR(BA$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BA$3,$H554/$G554,$H554-SUM($I554:AZ554)))","v":0},{"$f":"IF(OR(BB$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BB$3,$H554/$G554,$H554-SUM($I554:BA554)))","v":0},{"$f":"IF(OR(BC$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BC$3,$H554/$G554,$H554-SUM($I554:BB554)))","v":0},{"$f":"IF(OR(BD$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BD$3,$H554/$G554,$H554-SUM($I554:BC554)))","v":0},{"$f":"IF(OR(BE$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BE$3,$H554/$G554,$H554-SUM($I554:BD554)))","v":0},{"$f":"IF(OR(BF$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BF$3,$H554/$G554,$H554-SUM($I554:BE554)))","v":0},{"$f":"IF(OR(BG$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BG$3,$H554/$G554,$H554-SUM($I554:BF554)))","v":0},{"$f":"IF(OR(BH$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BH$3,$H554/$G554,$H554-SUM($I554:BG554)))","v":0},{"$f":"IF(OR(BI$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BI$3,$H554/$G554,$H554-SUM($I554:BH554)))","v":0},{"$f":"IF(OR(BJ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BJ$3,$H554/$G554,$H554-SUM($I554:BI554)))","v":0},{"$f":"IF(OR(BK$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BK$3,$H554/$G554,$H554-SUM($I554:BJ554)))","v":0},{"$f":"IF(OR(BL$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BL$3,$H554/$G554,$H554-SUM($I554:BK554)))","v":0},{"$f":"IF(OR(BM$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BM$3,$H554/$G554,$H554-SUM($I554:BL554)))","v":0},{"$f":"IF(OR(BN$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BN$3,$H554/$G554,$H554-SUM($I554:BM554)))","v":0},{"$f":"IF(OR(BO$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BO$3,$H554/$G554,$H554-SUM($I554:BN554)))","v":0},{"$f":"IF(OR(BP$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BP$3,$H554/$G554,$H554-SUM($I554:BO554)))","v":0},{"$f":"IF(OR(BQ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BQ$3,$H554/$G554,$H554-SUM($I554:BP554)))","v":0},{"$f":"IF(OR(BR$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BR$3,$H554/$G554,$H554-SUM($I554:BQ554)))","v":0},{"$f":"IF(OR(BS$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BS$3,$H554/$G554,$H554-SUM($I554:BR554)))","v":0},{"$f":"IF(OR(BT$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BT$3,$H554/$G554,$H554-SUM($I554:BS554)))","v":0},{"$f":"IF(OR(BU$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BU$3,$H554/$G554,$H554-SUM($I554:BT554)))","v":0},{"$f":"IF(OR(BV$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BV$3,$H554/$G554,$H554-SUM($I554:BU554)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G554","v":5},{"$f":"S545","v":59.018681610629635},null,{"$f":"IF(OR(J$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>J$3,$H555/$G555,$H555-SUM($I555:I555)))","v":0},{"$f":"IF(OR(K$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>K$3,$H555/$G555,$H555-SUM($I555:J555)))","v":0},{"$f":"IF(OR(L$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>L$3,$H555/$G555,$H555-SUM($I555:K555)))","v":0},{"$f":"IF(OR(M$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>M$3,$H555/$G555,$H555-SUM($I555:L555)))","v":0},{"$f":"IF(OR(N$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>N$3,$H555/$G555,$H555-SUM($I555:M555)))","v":0},{"$f":"IF(OR(O$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>O$3,$H555/$G555,$H555-SUM($I555:N555)))","v":0},{"$f":"IF(OR(P$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>P$3,$H555/$G555,$H555-SUM($I555:O555)))","v":0},{"$f":"IF(OR(Q$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Q$3,$H555/$G555,$H555-SUM($I555:P555)))","v":0},{"$f":"IF(OR(R$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>R$3,$H555/$G555,$H555-SUM($I555:Q555)))","v":0},{"$f":"IF(OR(S$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>S$3,$H555/$G555,$H555-SUM($I555:R555)))","v":0},{"$f":"IF(OR(T$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>T$3,$H555/$G555,$H555-SUM($I555:S555)))","v":11.803736322125927},{"$f":"IF(OR(U$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>U$3,$H555/$G555,$H555-SUM($I555:T555)))","v":11.803736322125927},{"$f":"IF(OR(V$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>V$3,$H555/$G555,$H555-SUM($I555:U555)))","v":11.803736322125927},{"$f":"IF(OR(W$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>W$3,$H555/$G555,$H555-SUM($I555:V555)))","v":11.803736322125927},{"$f":"IF(OR(X$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>X$3,$H555/$G555,$H555-SUM($I555:W555)))","v":11.803736322125928},{"$f":"IF(OR(Y$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Y$3,$H555/$G555,$H555-SUM($I555:X555)))","v":0},{"$f":"IF(OR(Z$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Z$3,$H555/$G555,$H555-SUM($I555:Y555)))","v":0},{"$f":"IF(OR(AA$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AA$3,$H555/$G555,$H555-SUM($I555:Z555)))","v":0},{"$f":"IF(OR(AB$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AB$3,$H555/$G555,$H555-SUM($I555:AA555)))","v":0},{"$f":"IF(OR(AC$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AC$3,$H555/$G555,$H555-SUM($I555:AB555)))","v":0},{"$f":"IF(OR(AD$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AD$3,$H555/$G555,$H555-SUM($I555:AC555)))","v":0},{"$f":"IF(OR(AE$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AE$3,$H555/$G555,$H555-SUM($I555:AD555)))","v":0},{"$f":"IF(OR(AF$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AF$3,$H555/$G555,$H555-SUM($I555:AE555)))","v":0},{"$f":"IF(OR(AG$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AG$3,$H555/$G555,$H555-SUM($I555:AF555)))","v":0},{"$f":"IF(OR(AH$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AH$3,$H555/$G555,$H555-SUM($I555:AG555)))","v":0},{"$f":"IF(OR(AI$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AI$3,$H555/$G555,$H555-SUM($I555:AH555)))","v":0},{"$f":"IF(OR(AJ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AJ$3,$H555/$G555,$H555-SUM($I555:AI555)))","v":0},{"$f":"IF(OR(AK$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AK$3,$H555/$G555,$H555-SUM($I555:AJ555)))","v":0},{"$f":"IF(OR(AL$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AL$3,$H555/$G555,$H555-SUM($I555:AK555)))","v":0},{"$f":"IF(OR(AM$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AM$3,$H555/$G555,$H555-SUM($I555:AL555)))","v":0},{"$f":"IF(OR(AN$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AN$3,$H555/$G555,$H555-SUM($I555:AM555)))","v":0},{"$f":"IF(OR(AO$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AO$3,$H555/$G555,$H555-SUM($I555:AN555)))","v":0},{"$f":"IF(OR(AP$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AP$3,$H555/$G555,$H555-SUM($I555:AO555)))","v":0},{"$f":"IF(OR(AQ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AQ$3,$H555/$G555,$H555-SUM($I555:AP555)))","v":0},{"$f":"IF(OR(AR$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AR$3,$H555/$G555,$H555-SUM($I555:AQ555)))","v":0},{"$f":"IF(OR(AS$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AS$3,$H555/$G555,$H555-SUM($I555:AR555)))","v":0},{"$f":"IF(OR(AT$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AT$3,$H555/$G555,$H555-SUM($I555:AS555)))","v":0},{"$f":"IF(OR(AU$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AU$3,$H555/$G555,$H555-SUM($I555:AT555)))","v":0},{"$f":"IF(OR(AV$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AV$3,$H555/$G555,$H555-SUM($I555:AU555)))","v":0},{"$f":"IF(OR(AW$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AW$3,$H555/$G555,$H555-SUM($I555:AV555)))","v":0},{"$f":"IF(OR(AX$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AX$3,$H555/$G555,$H555-SUM($I555:AW555)))","v":0},{"$f":"IF(OR(AY$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AY$3,$H555/$G555,$H555-SUM($I555:AX555)))","v":0},{"$f":"IF(OR(AZ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AZ$3,$H555/$G555,$H555-SUM($I555:AY555)))","v":0},{"$f":"IF(OR(BA$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BA$3,$H555/$G555,$H555-SUM($I555:AZ555)))","v":0},{"$f":"IF(OR(BB$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BB$3,$H555/$G555,$H555-SUM($I555:BA555)))","v":0},{"$f":"IF(OR(BC$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BC$3,$H555/$G555,$H555-SUM($I555:BB555)))","v":0},{"$f":"IF(OR(BD$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BD$3,$H555/$G555,$H555-SUM($I555:BC555)))","v":0},{"$f":"IF(OR(BE$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BE$3,$H555/$G555,$H555-SUM($I555:BD555)))","v":0},{"$f":"IF(OR(BF$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BF$3,$H555/$G555,$H555-SUM($I555:BE555)))","v":0},{"$f":"IF(OR(BG$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BG$3,$H555/$G555,$H555-SUM($I555:BF555)))","v":0},{"$f":"IF(OR(BH$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BH$3,$H555/$G555,$H555-SUM($I555:BG555)))","v":0},{"$f":"IF(OR(BI$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BI$3,$H555/$G555,$H555-SUM($I555:BH555)))","v":0},{"$f":"IF(OR(BJ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BJ$3,$H555/$G555,$H555-SUM($I555:BI555)))","v":0},{"$f":"IF(OR(BK$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BK$3,$H555/$G555,$H555-SUM($I555:BJ555)))","v":0},{"$f":"IF(OR(BL$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BL$3,$H555/$G555,$H555-SUM($I555:BK555)))","v":0},{"$f":"IF(OR(BM$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BM$3,$H555/$G555,$H555-SUM($I555:BL555)))","v":0},{"$f":"IF(OR(BN$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BN$3,$H555/$G555,$H555-SUM($I555:BM555)))","v":0},{"$f":"IF(OR(BO$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BO$3,$H555/$G555,$H555-SUM($I555:BN555)))","v":0},{"$f":"IF(OR(BP$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BP$3,$H555/$G555,$H555-SUM($I555:BO555)))","v":0},{"$f":"IF(OR(BQ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BQ$3,$H555/$G555,$H555-SUM($I555:BP555)))","v":0},{"$f":"IF(OR(BR$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BR$3,$H555/$G555,$H555-SUM($I555:BQ555)))","v":0},{"$f":"IF(OR(BS$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BS$3,$H555/$G555,$H555-SUM($I555:BR555)))","v":0},{"$f":"IF(OR(BT$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BT$3,$H555/$G555,$H555-SUM($I555:BS555)))","v":0},{"$f":"IF(OR(BU$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BU$3,$H555/$G555,$H555-SUM($I555:BT555)))","v":0},{"$f":"IF(OR(BV$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BV$3,$H555/$G555,$H555-SUM($I555:BU555)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A534)","v":5},{"$f":"T545","v":0},null,{"$f":"IF(OR(J$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>J$3,$H556/$G556,$H556-SUM($I556:I556)))","v":0},{"$f":"IF(OR(K$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>K$3,$H556/$G556,$H556-SUM($I556:J556)))","v":0},{"$f":"IF(OR(L$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>L$3,$H556/$G556,$H556-SUM($I556:K556)))","v":0},{"$f":"IF(OR(M$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>M$3,$H556/$G556,$H556-SUM($I556:L556)))","v":0},{"$f":"IF(OR(N$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>N$3,$H556/$G556,$H556-SUM($I556:M556)))","v":0},{"$f":"IF(OR(O$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>O$3,$H556/$G556,$H556-SUM($I556:N556)))","v":0},{"$f":"IF(OR(P$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>P$3,$H556/$G556,$H556-SUM($I556:O556)))","v":0},{"$f":"IF(OR(Q$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Q$3,$H556/$G556,$H556-SUM($I556:P556)))","v":0},{"$f":"IF(OR(R$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>R$3,$H556/$G556,$H556-SUM($I556:Q556)))","v":0},{"$f":"IF(OR(S$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>S$3,$H556/$G556,$H556-SUM($I556:R556)))","v":0},{"$f":"IF(OR(T$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>T$3,$H556/$G556,$H556-SUM($I556:S556)))","v":0},{"$f":"IF(OR(U$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>U$3,$H556/$G556,$H556-SUM($I556:T556)))","v":0},{"$f":"IF(OR(V$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>V$3,$H556/$G556,$H556-SUM($I556:U556)))","v":0},{"$f":"IF(OR(W$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>W$3,$H556/$G556,$H556-SUM($I556:V556)))","v":0},{"$f":"IF(OR(X$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>X$3,$H556/$G556,$H556-SUM($I556:W556)))","v":0},{"$f":"IF(OR(Y$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Y$3,$H556/$G556,$H556-SUM($I556:X556)))","v":0},{"$f":"IF(OR(Z$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Z$3,$H556/$G556,$H556-SUM($I556:Y556)))","v":0},{"$f":"IF(OR(AA$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AA$3,$H556/$G556,$H556-SUM($I556:Z556)))","v":0},{"$f":"IF(OR(AB$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AB$3,$H556/$G556,$H556-SUM($I556:AA556)))","v":0},{"$f":"IF(OR(AC$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AC$3,$H556/$G556,$H556-SUM($I556:AB556)))","v":0},{"$f":"IF(OR(AD$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AD$3,$H556/$G556,$H556-SUM($I556:AC556)))","v":0},{"$f":"IF(OR(AE$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AE$3,$H556/$G556,$H556-SUM($I556:AD556)))","v":0},{"$f":"IF(OR(AF$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AF$3,$H556/$G556,$H556-SUM($I556:AE556)))","v":0},{"$f":"IF(OR(AG$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AG$3,$H556/$G556,$H556-SUM($I556:AF556)))","v":0},{"$f":"IF(OR(AH$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AH$3,$H556/$G556,$H556-SUM($I556:AG556)))","v":0},{"$f":"IF(OR(AI$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AI$3,$H556/$G556,$H556-SUM($I556:AH556)))","v":0},{"$f":"IF(OR(AJ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AJ$3,$H556/$G556,$H556-SUM($I556:AI556)))","v":0},{"$f":"IF(OR(AK$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AK$3,$H556/$G556,$H556-SUM($I556:AJ556)))","v":0},{"$f":"IF(OR(AL$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AL$3,$H556/$G556,$H556-SUM($I556:AK556)))","v":0},{"$f":"IF(OR(AM$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AM$3,$H556/$G556,$H556-SUM($I556:AL556)))","v":0},{"$f":"IF(OR(AN$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AN$3,$H556/$G556,$H556-SUM($I556:AM556)))","v":0},{"$f":"IF(OR(AO$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AO$3,$H556/$G556,$H556-SUM($I556:AN556)))","v":0},{"$f":"IF(OR(AP$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AP$3,$H556/$G556,$H556-SUM($I556:AO556)))","v":0},{"$f":"IF(OR(AQ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AQ$3,$H556/$G556,$H556-SUM($I556:AP556)))","v":0},{"$f":"IF(OR(AR$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AR$3,$H556/$G556,$H556-SUM($I556:AQ556)))","v":0},{"$f":"IF(OR(AS$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AS$3,$H556/$G556,$H556-SUM($I556:AR556)))","v":0},{"$f":"IF(OR(AT$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AT$3,$H556/$G556,$H556-SUM($I556:AS556)))","v":0},{"$f":"IF(OR(AU$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AU$3,$H556/$G556,$H556-SUM($I556:AT556)))","v":0},{"$f":"IF(OR(AV$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AV$3,$H556/$G556,$H556-SUM($I556:AU556)))","v":0},{"$f":"IF(OR(AW$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AW$3,$H556/$G556,$H556-SUM($I556:AV556)))","v":0},{"$f":"IF(OR(AX$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AX$3,$H556/$G556,$H556-SUM($I556:AW556)))","v":0},{"$f":"IF(OR(AY$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AY$3,$H556/$G556,$H556-SUM($I556:AX556)))","v":0},{"$f":"IF(OR(AZ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AZ$3,$H556/$G556,$H556-SUM($I556:AY556)))","v":0},{"$f":"IF(OR(BA$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BA$3,$H556/$G556,$H556-SUM($I556:AZ556)))","v":0},{"$f":"IF(OR(BB$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BB$3,$H556/$G556,$H556-SUM($I556:BA556)))","v":0},{"$f":"IF(OR(BC$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BC$3,$H556/$G556,$H556-SUM($I556:BB556)))","v":0},{"$f":"IF(OR(BD$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BD$3,$H556/$G556,$H556-SUM($I556:BC556)))","v":0},{"$f":"IF(OR(BE$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BE$3,$H556/$G556,$H556-SUM($I556:BD556)))","v":0},{"$f":"IF(OR(BF$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BF$3,$H556/$G556,$H556-SUM($I556:BE556)))","v":0},{"$f":"IF(OR(BG$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BG$3,$H556/$G556,$H556-SUM($I556:BF556)))","v":0},{"$f":"IF(OR(BH$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BH$3,$H556/$G556,$H556-SUM($I556:BG556)))","v":0},{"$f":"IF(OR(BI$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BI$3,$H556/$G556,$H556-SUM($I556:BH556)))","v":0},{"$f":"IF(OR(BJ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BJ$3,$H556/$G556,$H556-SUM($I556:BI556)))","v":0},{"$f":"IF(OR(BK$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BK$3,$H556/$G556,$H556-SUM($I556:BJ556)))","v":0},{"$f":"IF(OR(BL$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BL$3,$H556/$G556,$H556-SUM($I556:BK556)))","v":0},{"$f":"IF(OR(BM$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BM$3,$H556/$G556,$H556-SUM($I556:BL556)))","v":0},{"$f":"IF(OR(BN$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BN$3,$H556/$G556,$H556-SUM($I556:BM556)))","v":0},{"$f":"IF(OR(BO$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BO$3,$H556/$G556,$H556-SUM($I556:BN556)))","v":0},{"$f":"IF(OR(BP$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BP$3,$H556/$G556,$H556-SUM($I556:BO556)))","v":0},{"$f":"IF(OR(BQ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BQ$3,$H556/$G556,$H556-SUM($I556:BP556)))","v":0},{"$f":"IF(OR(BR$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BR$3,$H556/$G556,$H556-SUM($I556:BQ556)))","v":0},{"$f":"IF(OR(BS$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BS$3,$H556/$G556,$H556-SUM($I556:BR556)))","v":0},{"$f":"IF(OR(BT$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BT$3,$H556/$G556,$H556-SUM($I556:BS556)))","v":0},{"$f":"IF(OR(BU$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BU$3,$H556/$G556,$H556-SUM($I556:BT556)))","v":0},{"$f":"IF(OR(BV$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BV$3,$H556/$G556,$H556-SUM($I556:BU556)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G556","v":5},{"$f":"U545","v":0},null,{"$f":"IF(OR(J$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>J$3,$H557/$G557,$H557-SUM($I557:I557)))","v":0},{"$f":"IF(OR(K$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>K$3,$H557/$G557,$H557-SUM($I557:J557)))","v":0},{"$f":"IF(OR(L$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>L$3,$H557/$G557,$H557-SUM($I557:K557)))","v":0},{"$f":"IF(OR(M$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>M$3,$H557/$G557,$H557-SUM($I557:L557)))","v":0},{"$f":"IF(OR(N$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>N$3,$H557/$G557,$H557-SUM($I557:M557)))","v":0},{"$f":"IF(OR(O$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>O$3,$H557/$G557,$H557-SUM($I557:N557)))","v":0},{"$f":"IF(OR(P$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>P$3,$H557/$G557,$H557-SUM($I557:O557)))","v":0},{"$f":"IF(OR(Q$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Q$3,$H557/$G557,$H557-SUM($I557:P557)))","v":0},{"$f":"IF(OR(R$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>R$3,$H557/$G557,$H557-SUM($I557:Q557)))","v":0},{"$f":"IF(OR(S$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>S$3,$H557/$G557,$H557-SUM($I557:R557)))","v":0},{"$f":"IF(OR(T$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>T$3,$H557/$G557,$H557-SUM($I557:S557)))","v":0},{"$f":"IF(OR(U$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>U$3,$H557/$G557,$H557-SUM($I557:T557)))","v":0},{"$f":"IF(OR(V$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>V$3,$H557/$G557,$H557-SUM($I557:U557)))","v":0},{"$f":"IF(OR(W$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>W$3,$H557/$G557,$H557-SUM($I557:V557)))","v":0},{"$f":"IF(OR(X$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>X$3,$H557/$G557,$H557-SUM($I557:W557)))","v":0},{"$f":"IF(OR(Y$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Y$3,$H557/$G557,$H557-SUM($I557:X557)))","v":0},{"$f":"IF(OR(Z$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Z$3,$H557/$G557,$H557-SUM($I557:Y557)))","v":0},{"$f":"IF(OR(AA$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AA$3,$H557/$G557,$H557-SUM($I557:Z557)))","v":0},{"$f":"IF(OR(AB$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AB$3,$H557/$G557,$H557-SUM($I557:AA557)))","v":0},{"$f":"IF(OR(AC$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AC$3,$H557/$G557,$H557-SUM($I557:AB557)))","v":0},{"$f":"IF(OR(AD$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AD$3,$H557/$G557,$H557-SUM($I557:AC557)))","v":0},{"$f":"IF(OR(AE$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AE$3,$H557/$G557,$H557-SUM($I557:AD557)))","v":0},{"$f":"IF(OR(AF$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AF$3,$H557/$G557,$H557-SUM($I557:AE557)))","v":0},{"$f":"IF(OR(AG$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AG$3,$H557/$G557,$H557-SUM($I557:AF557)))","v":0},{"$f":"IF(OR(AH$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AH$3,$H557/$G557,$H557-SUM($I557:AG557)))","v":0},{"$f":"IF(OR(AI$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AI$3,$H557/$G557,$H557-SUM($I557:AH557)))","v":0},{"$f":"IF(OR(AJ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AJ$3,$H557/$G557,$H557-SUM($I557:AI557)))","v":0},{"$f":"IF(OR(AK$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AK$3,$H557/$G557,$H557-SUM($I557:AJ557)))","v":0},{"$f":"IF(OR(AL$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AL$3,$H557/$G557,$H557-SUM($I557:AK557)))","v":0},{"$f":"IF(OR(AM$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AM$3,$H557/$G557,$H557-SUM($I557:AL557)))","v":0},{"$f":"IF(OR(AN$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AN$3,$H557/$G557,$H557-SUM($I557:AM557)))","v":0},{"$f":"IF(OR(AO$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AO$3,$H557/$G557,$H557-SUM($I557:AN557)))","v":0},{"$f":"IF(OR(AP$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AP$3,$H557/$G557,$H557-SUM($I557:AO557)))","v":0},{"$f":"IF(OR(AQ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AQ$3,$H557/$G557,$H557-SUM($I557:AP557)))","v":0},{"$f":"IF(OR(AR$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AR$3,$H557/$G557,$H557-SUM($I557:AQ557)))","v":0},{"$f":"IF(OR(AS$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AS$3,$H557/$G557,$H557-SUM($I557:AR557)))","v":0},{"$f":"IF(OR(AT$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AT$3,$H557/$G557,$H557-SUM($I557:AS557)))","v":0},{"$f":"IF(OR(AU$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AU$3,$H557/$G557,$H557-SUM($I557:AT557)))","v":0},{"$f":"IF(OR(AV$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AV$3,$H557/$G557,$H557-SUM($I557:AU557)))","v":0},{"$f":"IF(OR(AW$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AW$3,$H557/$G557,$H557-SUM($I557:AV557)))","v":0},{"$f":"IF(OR(AX$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AX$3,$H557/$G557,$H557-SUM($I557:AW557)))","v":0},{"$f":"IF(OR(AY$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AY$3,$H557/$G557,$H557-SUM($I557:AX557)))","v":0},{"$f":"IF(OR(AZ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AZ$3,$H557/$G557,$H557-SUM($I557:AY557)))","v":0},{"$f":"IF(OR(BA$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BA$3,$H557/$G557,$H557-SUM($I557:AZ557)))","v":0},{"$f":"IF(OR(BB$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BB$3,$H557/$G557,$H557-SUM($I557:BA557)))","v":0},{"$f":"IF(OR(BC$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BC$3,$H557/$G557,$H557-SUM($I557:BB557)))","v":0},{"$f":"IF(OR(BD$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BD$3,$H557/$G557,$H557-SUM($I557:BC557)))","v":0},{"$f":"IF(OR(BE$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BE$3,$H557/$G557,$H557-SUM($I557:BD557)))","v":0},{"$f":"IF(OR(BF$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BF$3,$H557/$G557,$H557-SUM($I557:BE557)))","v":0},{"$f":"IF(OR(BG$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BG$3,$H557/$G557,$H557-SUM($I557:BF557)))","v":0},{"$f":"IF(OR(BH$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BH$3,$H557/$G557,$H557-SUM($I557:BG557)))","v":0},{"$f":"IF(OR(BI$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BI$3,$H557/$G557,$H557-SUM($I557:BH557)))","v":0},{"$f":"IF(OR(BJ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BJ$3,$H557/$G557,$H557-SUM($I557:BI557)))","v":0},{"$f":"IF(OR(BK$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BK$3,$H557/$G557,$H557-SUM($I557:BJ557)))","v":0},{"$f":"IF(OR(BL$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BL$3,$H557/$G557,$H557-SUM($I557:BK557)))","v":0},{"$f":"IF(OR(BM$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BM$3,$H557/$G557,$H557-SUM($I557:BL557)))","v":0},{"$f":"IF(OR(BN$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BN$3,$H557/$G557,$H557-SUM($I557:BM557)))","v":0},{"$f":"IF(OR(BO$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BO$3,$H557/$G557,$H557-SUM($I557:BN557)))","v":0},{"$f":"IF(OR(BP$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BP$3,$H557/$G557,$H557-SUM($I557:BO557)))","v":0},{"$f":"IF(OR(BQ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BQ$3,$H557/$G557,$H557-SUM($I557:BP557)))","v":0},{"$f":"IF(OR(BR$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BR$3,$H557/$G557,$H557-SUM($I557:BQ557)))","v":0},{"$f":"IF(OR(BS$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BS$3,$H557/$G557,$H557-SUM($I557:BR557)))","v":0},{"$f":"IF(OR(BT$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BT$3,$H557/$G557,$H557-SUM($I557:BS557)))","v":0},{"$f":"IF(OR(BU$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BU$3,$H557/$G557,$H557-SUM($I557:BT557)))","v":0},{"$f":"IF(OR(BV$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BV$3,$H557/$G557,$H557-SUM($I557:BU557)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G557","v":5},{"$f":"V545","v":0},null,{"$f":"IF(OR(J$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>J$3,$H558/$G558,$H558-SUM($I558:I558)))","v":0},{"$f":"IF(OR(K$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>K$3,$H558/$G558,$H558-SUM($I558:J558)))","v":0},{"$f":"IF(OR(L$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>L$3,$H558/$G558,$H558-SUM($I558:K558)))","v":0},{"$f":"IF(OR(M$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>M$3,$H558/$G558,$H558-SUM($I558:L558)))","v":0},{"$f":"IF(OR(N$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>N$3,$H558/$G558,$H558-SUM($I558:M558)))","v":0},{"$f":"IF(OR(O$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>O$3,$H558/$G558,$H558-SUM($I558:N558)))","v":0},{"$f":"IF(OR(P$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>P$3,$H558/$G558,$H558-SUM($I558:O558)))","v":0},{"$f":"IF(OR(Q$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>Q$3,$H558/$G558,$H558-SUM($I558:P558)))","v":0},{"$f":"IF(OR(R$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>R$3,$H558/$G558,$H558-SUM($I558:Q558)))","v":0},{"$f":"IF(OR(S$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>S$3,$H558/$G558,$H558-SUM($I558:R558)))","v":0},{"$f":"IF(OR(T$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>T$3,$H558/$G558,$H558-SUM($I558:S558)))","v":0},{"$f":"IF(OR(U$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>U$3,$H558/$G558,$H558-SUM($I558:T558)))","v":0},{"$f":"IF(OR(V$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>V$3,$H558/$G558,$H558-SUM($I558:U558)))","v":0},{"$f":"IF(OR(W$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>W$3,$H558/$G558,$H558-SUM($I558:V558)))","v":0},{"$f":"IF(OR(X$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>X$3,$H558/$G558,$H558-SUM($I558:W558)))","v":0},{"$f":"IF(OR(Y$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>Y$3,$H558/$G558,$H558-SUM($I558:X558)))","v":0},{"$f":"IF(OR(Z$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>Z$3,$H558/$G558,$H558-SUM($I558:Y558)))","v":0},{"$f":"IF(OR(AA$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AA$3,$H558/$G558,$H558-SUM($I558:Z558)))","v":0},{"$f":"IF(OR(AB$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AB$3,$H558/$G558,$H558-SUM($I558:AA558)))","v":0},{"$f":"IF(OR(AC$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AC$3,$H558/$G558,$H558-SUM($I558:AB558)))","v":0},{"$f":"IF(OR(AD$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AD$3,$H558/$G558,$H558-SUM($I558:AC558)))","v":0},{"$f":"IF(OR(AE$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AE$3,$H558/$G558,$H558-SUM($I558:AD558)))","v":0},{"$f":"IF(OR(AF$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AF$3,$H558/$G558,$H558-SUM($I558:AE558)))","v":0},{"$f":"IF(OR(AG$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AG$3,$H558/$G558,$H558-SUM($I558:AF558)))","v":0},{"$f":"IF(OR(AH$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AH$3,$H558/$G558,$H558-SUM($I558:AG558)))","v":0},{"$f":"IF(OR(AI$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AI$3,$H558/$G558,$H558-SUM($I558:AH558)))","v":0},{"$f":"IF(OR(AJ$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AJ$3,$H558/$G558,$H558-SUM($I558:AI558)))","v":0},{"$f":"IF(OR(AK$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AK$3,$H558/$G558,$H558-SUM($I558:AJ558)))","v":0},{"$f":"IF(OR(AL$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AL$3,$H558/$G558,$H558-SUM($I558:AK558)))","v":0},{"$f":"IF(OR(AM$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AM$3,$H558/$G558,$H558-SUM($I558:AL558)))","v":0},{"$f":"IF(OR(AN$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AN$3,$H558/$G558,$H558-SUM($I558:AM558)))","v":0},{"$f":"IF(OR(AO$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AO$3,$H558/$G558,$H558-SUM($I558:AN558)))","v":0},{"$f":"IF(OR(AP$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AP$3,$H558/$G558,$H558-SUM($I558:AO558)))","v":0},{"$f":"IF(OR(AQ$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AQ$3,$H558/$G558,$H558-SUM($I558:AP558)))","v":0},{"$f":"IF(OR(AR$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AR$3,$H558/$G558,$H558-SUM($I558:AQ558)))","v":0},{"$f":"IF(OR(AS$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AS$3,$H558/$G558,$H558-SUM($I558:AR558)))","v":0},{"$f":"IF(OR(AT$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AT$3,$H558/$G558,$H558-SUM($I558:AS558)))","v":0},{"$f":"IF(OR(AU$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AU$3,$H558/$G558,$H558-SUM($I558:AT558)))","v":0},{"$f":"IF(OR(AV$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AV$3,$H558/$G558,$H558-SUM($I558:AU558)))","v":0},{"$f":"IF(OR(AW$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AW$3,$H558/$G558,$H558-SUM($I558:AV558)))","v":0},{"$f":"IF(OR(AX$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AX$3,$H558/$G558,$H558-SUM($I558:AW558)))","v":0},{"$f":"IF(OR(AY$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AY$3,$H558/$G558,$H558-SUM($I558:AX558)))","v":0},{"$f":"IF(OR(AZ$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>AZ$3,$H558/$G558,$H558-SUM($I558:AY558)))","v":0},{"$f":"IF(OR(BA$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BA$3,$H558/$G558,$H558-SUM($I558:AZ558)))","v":0},{"$f":"IF(OR(BB$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BB$3,$H558/$G558,$H558-SUM($I558:BA558)))","v":0},{"$f":"IF(OR(BC$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BC$3,$H558/$G558,$H558-SUM($I558:BB558)))","v":0},{"$f":"IF(OR(BD$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BD$3,$H558/$G558,$H558-SUM($I558:BC558)))","v":0},{"$f":"IF(OR(BE$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BE$3,$H558/$G558,$H558-SUM($I558:BD558)))","v":0},{"$f":"IF(OR(BF$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BF$3,$H558/$G558,$H558-SUM($I558:BE558)))","v":0},{"$f":"IF(OR(BG$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BG$3,$H558/$G558,$H558-SUM($I558:BF558)))","v":0},{"$f":"IF(OR(BH$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BH$3,$H558/$G558,$H558-SUM($I558:BG558)))","v":0},{"$f":"IF(OR(BI$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BI$3,$H558/$G558,$H558-SUM($I558:BH558)))","v":0},{"$f":"IF(OR(BJ$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BJ$3,$H558/$G558,$H558-SUM($I558:BI558)))","v":0},{"$f":"IF(OR(BK$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BK$3,$H558/$G558,$H558-SUM($I558:BJ558)))","v":0},{"$f":"IF(OR(BL$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BL$3,$H558/$G558,$H558-SUM($I558:BK558)))","v":0},{"$f":"IF(OR(BM$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BM$3,$H558/$G558,$H558-SUM($I558:BL558)))","v":0},{"$f":"IF(OR(BN$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BN$3,$H558/$G558,$H558-SUM($I558:BM558)))","v":0},{"$f":"IF(OR(BO$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BO$3,$H558/$G558,$H558-SUM($I558:BN558)))","v":0},{"$f":"IF(OR(BP$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BP$3,$H558/$G558,$H558-SUM($I558:BO558)))","v":0},{"$f":"IF(OR(BQ$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BQ$3,$H558/$G558,$H558-SUM($I558:BP558)))","v":0},{"$f":"IF(OR(BR$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BR$3,$H558/$G558,$H558-SUM($I558:BQ558)))","v":0},{"$f":"IF(OR(BS$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BS$3,$H558/$G558,$H558-SUM($I558:BR558)))","v":0},{"$f":"IF(OR(BT$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BT$3,$H558/$G558,$H558-SUM($I558:BS558)))","v":0},{"$f":"IF(OR(BU$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BU$3,$H558/$G558,$H558-SUM($I558:BT558)))","v":0},{"$f":"IF(OR(BV$3<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558)>BV$3,$H558/$G558,$H558-SUM($I558:BU558)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G558","v":5},{"$f":"W545","v":0},null,{"$f":"IF(OR(J$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>J$3,$H559/$G559,$H559-SUM($I559:I559)))","v":0},{"$f":"IF(OR(K$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>K$3,$H559/$G559,$H559-SUM($I559:J559)))","v":0},{"$f":"IF(OR(L$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>L$3,$H559/$G559,$H559-SUM($I559:K559)))","v":0},{"$f":"IF(OR(M$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>M$3,$H559/$G559,$H559-SUM($I559:L559)))","v":0},{"$f":"IF(OR(N$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>N$3,$H559/$G559,$H559-SUM($I559:M559)))","v":0},{"$f":"IF(OR(O$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>O$3,$H559/$G559,$H559-SUM($I559:N559)))","v":0},{"$f":"IF(OR(P$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>P$3,$H559/$G559,$H559-SUM($I559:O559)))","v":0},{"$f":"IF(OR(Q$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>Q$3,$H559/$G559,$H559-SUM($I559:P559)))","v":0},{"$f":"IF(OR(R$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>R$3,$H559/$G559,$H559-SUM($I559:Q559)))","v":0},{"$f":"IF(OR(S$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>S$3,$H559/$G559,$H559-SUM($I559:R559)))","v":0},{"$f":"IF(OR(T$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>T$3,$H559/$G559,$H559-SUM($I559:S559)))","v":0},{"$f":"IF(OR(U$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>U$3,$H559/$G559,$H559-SUM($I559:T559)))","v":0},{"$f":"IF(OR(V$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>V$3,$H559/$G559,$H559-SUM($I559:U559)))","v":0},{"$f":"IF(OR(W$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>W$3,$H559/$G559,$H559-SUM($I559:V559)))","v":0},{"$f":"IF(OR(X$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>X$3,$H559/$G559,$H559-SUM($I559:W559)))","v":0},{"$f":"IF(OR(Y$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>Y$3,$H559/$G559,$H559-SUM($I559:X559)))","v":0},{"$f":"IF(OR(Z$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>Z$3,$H559/$G559,$H559-SUM($I559:Y559)))","v":0},{"$f":"IF(OR(AA$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AA$3,$H559/$G559,$H559-SUM($I559:Z559)))","v":0},{"$f":"IF(OR(AB$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AB$3,$H559/$G559,$H559-SUM($I559:AA559)))","v":0},{"$f":"IF(OR(AC$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AC$3,$H559/$G559,$H559-SUM($I559:AB559)))","v":0},{"$f":"IF(OR(AD$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AD$3,$H559/$G559,$H559-SUM($I559:AC559)))","v":0},{"$f":"IF(OR(AE$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AE$3,$H559/$G559,$H559-SUM($I559:AD559)))","v":0},{"$f":"IF(OR(AF$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AF$3,$H559/$G559,$H559-SUM($I559:AE559)))","v":0},{"$f":"IF(OR(AG$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AG$3,$H559/$G559,$H559-SUM($I559:AF559)))","v":0},{"$f":"IF(OR(AH$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AH$3,$H559/$G559,$H559-SUM($I559:AG559)))","v":0},{"$f":"IF(OR(AI$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AI$3,$H559/$G559,$H559-SUM($I559:AH559)))","v":0},{"$f":"IF(OR(AJ$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AJ$3,$H559/$G559,$H559-SUM($I559:AI559)))","v":0},{"$f":"IF(OR(AK$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AK$3,$H559/$G559,$H559-SUM($I559:AJ559)))","v":0},{"$f":"IF(OR(AL$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AL$3,$H559/$G559,$H559-SUM($I559:AK559)))","v":0},{"$f":"IF(OR(AM$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AM$3,$H559/$G559,$H559-SUM($I559:AL559)))","v":0},{"$f":"IF(OR(AN$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AN$3,$H559/$G559,$H559-SUM($I559:AM559)))","v":0},{"$f":"IF(OR(AO$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AO$3,$H559/$G559,$H559-SUM($I559:AN559)))","v":0},{"$f":"IF(OR(AP$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AP$3,$H559/$G559,$H559-SUM($I559:AO559)))","v":0},{"$f":"IF(OR(AQ$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AQ$3,$H559/$G559,$H559-SUM($I559:AP559)))","v":0},{"$f":"IF(OR(AR$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AR$3,$H559/$G559,$H559-SUM($I559:AQ559)))","v":0},{"$f":"IF(OR(AS$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AS$3,$H559/$G559,$H559-SUM($I559:AR559)))","v":0},{"$f":"IF(OR(AT$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AT$3,$H559/$G559,$H559-SUM($I559:AS559)))","v":0},{"$f":"IF(OR(AU$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AU$3,$H559/$G559,$H559-SUM($I559:AT559)))","v":0},{"$f":"IF(OR(AV$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AV$3,$H559/$G559,$H559-SUM($I559:AU559)))","v":0},{"$f":"IF(OR(AW$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AW$3,$H559/$G559,$H559-SUM($I559:AV559)))","v":0},{"$f":"IF(OR(AX$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AX$3,$H559/$G559,$H559-SUM($I559:AW559)))","v":0},{"$f":"IF(OR(AY$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AY$3,$H559/$G559,$H559-SUM($I559:AX559)))","v":0},{"$f":"IF(OR(AZ$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>AZ$3,$H559/$G559,$H559-SUM($I559:AY559)))","v":0},{"$f":"IF(OR(BA$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BA$3,$H559/$G559,$H559-SUM($I559:AZ559)))","v":0},{"$f":"IF(OR(BB$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BB$3,$H559/$G559,$H559-SUM($I559:BA559)))","v":0},{"$f":"IF(OR(BC$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BC$3,$H559/$G559,$H559-SUM($I559:BB559)))","v":0},{"$f":"IF(OR(BD$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BD$3,$H559/$G559,$H559-SUM($I559:BC559)))","v":0},{"$f":"IF(OR(BE$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BE$3,$H559/$G559,$H559-SUM($I559:BD559)))","v":0},{"$f":"IF(OR(BF$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BF$3,$H559/$G559,$H559-SUM($I559:BE559)))","v":0},{"$f":"IF(OR(BG$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BG$3,$H559/$G559,$H559-SUM($I559:BF559)))","v":0},{"$f":"IF(OR(BH$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BH$3,$H559/$G559,$H559-SUM($I559:BG559)))","v":0},{"$f":"IF(OR(BI$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BI$3,$H559/$G559,$H559-SUM($I559:BH559)))","v":0},{"$f":"IF(OR(BJ$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BJ$3,$H559/$G559,$H559-SUM($I559:BI559)))","v":0},{"$f":"IF(OR(BK$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BK$3,$H559/$G559,$H559-SUM($I559:BJ559)))","v":0},{"$f":"IF(OR(BL$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BL$3,$H559/$G559,$H559-SUM($I559:BK559)))","v":0},{"$f":"IF(OR(BM$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BM$3,$H559/$G559,$H559-SUM($I559:BL559)))","v":0},{"$f":"IF(OR(BN$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BN$3,$H559/$G559,$H559-SUM($I559:BM559)))","v":0},{"$f":"IF(OR(BO$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BO$3,$H559/$G559,$H559-SUM($I559:BN559)))","v":0},{"$f":"IF(OR(BP$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BP$3,$H559/$G559,$H559-SUM($I559:BO559)))","v":0},{"$f":"IF(OR(BQ$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BQ$3,$H559/$G559,$H559-SUM($I559:BP559)))","v":0},{"$f":"IF(OR(BR$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BR$3,$H559/$G559,$H559-SUM($I559:BQ559)))","v":0},{"$f":"IF(OR(BS$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BS$3,$H559/$G559,$H559-SUM($I559:BR559)))","v":0},{"$f":"IF(OR(BT$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BT$3,$H559/$G559,$H559-SUM($I559:BS559)))","v":0},{"$f":"IF(OR(BU$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BU$3,$H559/$G559,$H559-SUM($I559:BT559)))","v":0},{"$f":"IF(OR(BV$3<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559)>BV$3,$H559/$G559,$H559-SUM($I559:BU559)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G559","v":5},{"$f":"X545","v":0},null,{"$f":"IF(OR(J$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>J$3,$H560/$G560,$H560-SUM($I560:I560)))","v":0},{"$f":"IF(OR(K$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>K$3,$H560/$G560,$H560-SUM($I560:J560)))","v":0},{"$f":"IF(OR(L$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>L$3,$H560/$G560,$H560-SUM($I560:K560)))","v":0},{"$f":"IF(OR(M$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>M$3,$H560/$G560,$H560-SUM($I560:L560)))","v":0},{"$f":"IF(OR(N$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>N$3,$H560/$G560,$H560-SUM($I560:M560)))","v":0},{"$f":"IF(OR(O$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>O$3,$H560/$G560,$H560-SUM($I560:N560)))","v":0},{"$f":"IF(OR(P$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>P$3,$H560/$G560,$H560-SUM($I560:O560)))","v":0},{"$f":"IF(OR(Q$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>Q$3,$H560/$G560,$H560-SUM($I560:P560)))","v":0},{"$f":"IF(OR(R$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>R$3,$H560/$G560,$H560-SUM($I560:Q560)))","v":0},{"$f":"IF(OR(S$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>S$3,$H560/$G560,$H560-SUM($I560:R560)))","v":0},{"$f":"IF(OR(T$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>T$3,$H560/$G560,$H560-SUM($I560:S560)))","v":0},{"$f":"IF(OR(U$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>U$3,$H560/$G560,$H560-SUM($I560:T560)))","v":0},{"$f":"IF(OR(V$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>V$3,$H560/$G560,$H560-SUM($I560:U560)))","v":0},{"$f":"IF(OR(W$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>W$3,$H560/$G560,$H560-SUM($I560:V560)))","v":0},{"$f":"IF(OR(X$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>X$3,$H560/$G560,$H560-SUM($I560:W560)))","v":0},{"$f":"IF(OR(Y$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>Y$3,$H560/$G560,$H560-SUM($I560:X560)))","v":0},{"$f":"IF(OR(Z$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>Z$3,$H560/$G560,$H560-SUM($I560:Y560)))","v":0},{"$f":"IF(OR(AA$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AA$3,$H560/$G560,$H560-SUM($I560:Z560)))","v":0},{"$f":"IF(OR(AB$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AB$3,$H560/$G560,$H560-SUM($I560:AA560)))","v":0},{"$f":"IF(OR(AC$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AC$3,$H560/$G560,$H560-SUM($I560:AB560)))","v":0},{"$f":"IF(OR(AD$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AD$3,$H560/$G560,$H560-SUM($I560:AC560)))","v":0},{"$f":"IF(OR(AE$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AE$3,$H560/$G560,$H560-SUM($I560:AD560)))","v":0},{"$f":"IF(OR(AF$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AF$3,$H560/$G560,$H560-SUM($I560:AE560)))","v":0},{"$f":"IF(OR(AG$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AG$3,$H560/$G560,$H560-SUM($I560:AF560)))","v":0},{"$f":"IF(OR(AH$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AH$3,$H560/$G560,$H560-SUM($I560:AG560)))","v":0},{"$f":"IF(OR(AI$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AI$3,$H560/$G560,$H560-SUM($I560:AH560)))","v":0},{"$f":"IF(OR(AJ$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AJ$3,$H560/$G560,$H560-SUM($I560:AI560)))","v":0},{"$f":"IF(OR(AK$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AK$3,$H560/$G560,$H560-SUM($I560:AJ560)))","v":0},{"$f":"IF(OR(AL$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AL$3,$H560/$G560,$H560-SUM($I560:AK560)))","v":0},{"$f":"IF(OR(AM$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AM$3,$H560/$G560,$H560-SUM($I560:AL560)))","v":0},{"$f":"IF(OR(AN$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AN$3,$H560/$G560,$H560-SUM($I560:AM560)))","v":0},{"$f":"IF(OR(AO$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AO$3,$H560/$G560,$H560-SUM($I560:AN560)))","v":0},{"$f":"IF(OR(AP$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AP$3,$H560/$G560,$H560-SUM($I560:AO560)))","v":0},{"$f":"IF(OR(AQ$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AQ$3,$H560/$G560,$H560-SUM($I560:AP560)))","v":0},{"$f":"IF(OR(AR$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AR$3,$H560/$G560,$H560-SUM($I560:AQ560)))","v":0},{"$f":"IF(OR(AS$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AS$3,$H560/$G560,$H560-SUM($I560:AR560)))","v":0},{"$f":"IF(OR(AT$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AT$3,$H560/$G560,$H560-SUM($I560:AS560)))","v":0},{"$f":"IF(OR(AU$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AU$3,$H560/$G560,$H560-SUM($I560:AT560)))","v":0},{"$f":"IF(OR(AV$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AV$3,$H560/$G560,$H560-SUM($I560:AU560)))","v":0},{"$f":"IF(OR(AW$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AW$3,$H560/$G560,$H560-SUM($I560:AV560)))","v":0},{"$f":"IF(OR(AX$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AX$3,$H560/$G560,$H560-SUM($I560:AW560)))","v":0},{"$f":"IF(OR(AY$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AY$3,$H560/$G560,$H560-SUM($I560:AX560)))","v":0},{"$f":"IF(OR(AZ$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>AZ$3,$H560/$G560,$H560-SUM($I560:AY560)))","v":0},{"$f":"IF(OR(BA$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BA$3,$H560/$G560,$H560-SUM($I560:AZ560)))","v":0},{"$f":"IF(OR(BB$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BB$3,$H560/$G560,$H560-SUM($I560:BA560)))","v":0},{"$f":"IF(OR(BC$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BC$3,$H560/$G560,$H560-SUM($I560:BB560)))","v":0},{"$f":"IF(OR(BD$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BD$3,$H560/$G560,$H560-SUM($I560:BC560)))","v":0},{"$f":"IF(OR(BE$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BE$3,$H560/$G560,$H560-SUM($I560:BD560)))","v":0},{"$f":"IF(OR(BF$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BF$3,$H560/$G560,$H560-SUM($I560:BE560)))","v":0},{"$f":"IF(OR(BG$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BG$3,$H560/$G560,$H560-SUM($I560:BF560)))","v":0},{"$f":"IF(OR(BH$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BH$3,$H560/$G560,$H560-SUM($I560:BG560)))","v":0},{"$f":"IF(OR(BI$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BI$3,$H560/$G560,$H560-SUM($I560:BH560)))","v":0},{"$f":"IF(OR(BJ$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BJ$3,$H560/$G560,$H560-SUM($I560:BI560)))","v":0},{"$f":"IF(OR(BK$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BK$3,$H560/$G560,$H560-SUM($I560:BJ560)))","v":0},{"$f":"IF(OR(BL$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BL$3,$H560/$G560,$H560-SUM($I560:BK560)))","v":0},{"$f":"IF(OR(BM$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BM$3,$H560/$G560,$H560-SUM($I560:BL560)))","v":0},{"$f":"IF(OR(BN$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BN$3,$H560/$G560,$H560-SUM($I560:BM560)))","v":0},{"$f":"IF(OR(BO$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BO$3,$H560/$G560,$H560-SUM($I560:BN560)))","v":0},{"$f":"IF(OR(BP$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BP$3,$H560/$G560,$H560-SUM($I560:BO560)))","v":0},{"$f":"IF(OR(BQ$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BQ$3,$H560/$G560,$H560-SUM($I560:BP560)))","v":0},{"$f":"IF(OR(BR$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BR$3,$H560/$G560,$H560-SUM($I560:BQ560)))","v":0},{"$f":"IF(OR(BS$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BS$3,$H560/$G560,$H560-SUM($I560:BR560)))","v":0},{"$f":"IF(OR(BT$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BT$3,$H560/$G560,$H560-SUM($I560:BS560)))","v":0},{"$f":"IF(OR(BU$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BU$3,$H560/$G560,$H560-SUM($I560:BT560)))","v":0},{"$f":"IF(OR(BV$3<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560)>BV$3,$H560/$G560,$H560-SUM($I560:BU560)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A534)","v":5},{"$f":"Y545","v":0},null,{"$f":"IF(OR(J$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>J$3,$H561/$G561,$H561-SUM($I561:I561)))","v":0},{"$f":"IF(OR(K$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>K$3,$H561/$G561,$H561-SUM($I561:J561)))","v":0},{"$f":"IF(OR(L$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>L$3,$H561/$G561,$H561-SUM($I561:K561)))","v":0},{"$f":"IF(OR(M$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>M$3,$H561/$G561,$H561-SUM($I561:L561)))","v":0},{"$f":"IF(OR(N$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>N$3,$H561/$G561,$H561-SUM($I561:M561)))","v":0},{"$f":"IF(OR(O$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>O$3,$H561/$G561,$H561-SUM($I561:N561)))","v":0},{"$f":"IF(OR(P$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>P$3,$H561/$G561,$H561-SUM($I561:O561)))","v":0},{"$f":"IF(OR(Q$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>Q$3,$H561/$G561,$H561-SUM($I561:P561)))","v":0},{"$f":"IF(OR(R$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>R$3,$H561/$G561,$H561-SUM($I561:Q561)))","v":0},{"$f":"IF(OR(S$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>S$3,$H561/$G561,$H561-SUM($I561:R561)))","v":0},{"$f":"IF(OR(T$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>T$3,$H561/$G561,$H561-SUM($I561:S561)))","v":0},{"$f":"IF(OR(U$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>U$3,$H561/$G561,$H561-SUM($I561:T561)))","v":0},{"$f":"IF(OR(V$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>V$3,$H561/$G561,$H561-SUM($I561:U561)))","v":0},{"$f":"IF(OR(W$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>W$3,$H561/$G561,$H561-SUM($I561:V561)))","v":0},{"$f":"IF(OR(X$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>X$3,$H561/$G561,$H561-SUM($I561:W561)))","v":0},{"$f":"IF(OR(Y$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>Y$3,$H561/$G561,$H561-SUM($I561:X561)))","v":0},{"$f":"IF(OR(Z$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>Z$3,$H561/$G561,$H561-SUM($I561:Y561)))","v":0},{"$f":"IF(OR(AA$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AA$3,$H561/$G561,$H561-SUM($I561:Z561)))","v":0},{"$f":"IF(OR(AB$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AB$3,$H561/$G561,$H561-SUM($I561:AA561)))","v":0},{"$f":"IF(OR(AC$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AC$3,$H561/$G561,$H561-SUM($I561:AB561)))","v":0},{"$f":"IF(OR(AD$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AD$3,$H561/$G561,$H561-SUM($I561:AC561)))","v":0},{"$f":"IF(OR(AE$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AE$3,$H561/$G561,$H561-SUM($I561:AD561)))","v":0},{"$f":"IF(OR(AF$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AF$3,$H561/$G561,$H561-SUM($I561:AE561)))","v":0},{"$f":"IF(OR(AG$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AG$3,$H561/$G561,$H561-SUM($I561:AF561)))","v":0},{"$f":"IF(OR(AH$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AH$3,$H561/$G561,$H561-SUM($I561:AG561)))","v":0},{"$f":"IF(OR(AI$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AI$3,$H561/$G561,$H561-SUM($I561:AH561)))","v":0},{"$f":"IF(OR(AJ$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AJ$3,$H561/$G561,$H561-SUM($I561:AI561)))","v":0},{"$f":"IF(OR(AK$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AK$3,$H561/$G561,$H561-SUM($I561:AJ561)))","v":0},{"$f":"IF(OR(AL$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AL$3,$H561/$G561,$H561-SUM($I561:AK561)))","v":0},{"$f":"IF(OR(AM$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AM$3,$H561/$G561,$H561-SUM($I561:AL561)))","v":0},{"$f":"IF(OR(AN$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AN$3,$H561/$G561,$H561-SUM($I561:AM561)))","v":0},{"$f":"IF(OR(AO$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AO$3,$H561/$G561,$H561-SUM($I561:AN561)))","v":0},{"$f":"IF(OR(AP$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AP$3,$H561/$G561,$H561-SUM($I561:AO561)))","v":0},{"$f":"IF(OR(AQ$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AQ$3,$H561/$G561,$H561-SUM($I561:AP561)))","v":0},{"$f":"IF(OR(AR$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AR$3,$H561/$G561,$H561-SUM($I561:AQ561)))","v":0},{"$f":"IF(OR(AS$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AS$3,$H561/$G561,$H561-SUM($I561:AR561)))","v":0},{"$f":"IF(OR(AT$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AT$3,$H561/$G561,$H561-SUM($I561:AS561)))","v":0},{"$f":"IF(OR(AU$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AU$3,$H561/$G561,$H561-SUM($I561:AT561)))","v":0},{"$f":"IF(OR(AV$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AV$3,$H561/$G561,$H561-SUM($I561:AU561)))","v":0},{"$f":"IF(OR(AW$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AW$3,$H561/$G561,$H561-SUM($I561:AV561)))","v":0},{"$f":"IF(OR(AX$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AX$3,$H561/$G561,$H561-SUM($I561:AW561)))","v":0},{"$f":"IF(OR(AY$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AY$3,$H561/$G561,$H561-SUM($I561:AX561)))","v":0},{"$f":"IF(OR(AZ$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>AZ$3,$H561/$G561,$H561-SUM($I561:AY561)))","v":0},{"$f":"IF(OR(BA$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BA$3,$H561/$G561,$H561-SUM($I561:AZ561)))","v":0},{"$f":"IF(OR(BB$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BB$3,$H561/$G561,$H561-SUM($I561:BA561)))","v":0},{"$f":"IF(OR(BC$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BC$3,$H561/$G561,$H561-SUM($I561:BB561)))","v":0},{"$f":"IF(OR(BD$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BD$3,$H561/$G561,$H561-SUM($I561:BC561)))","v":0},{"$f":"IF(OR(BE$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BE$3,$H561/$G561,$H561-SUM($I561:BD561)))","v":0},{"$f":"IF(OR(BF$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BF$3,$H561/$G561,$H561-SUM($I561:BE561)))","v":0},{"$f":"IF(OR(BG$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BG$3,$H561/$G561,$H561-SUM($I561:BF561)))","v":0},{"$f":"IF(OR(BH$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BH$3,$H561/$G561,$H561-SUM($I561:BG561)))","v":0},{"$f":"IF(OR(BI$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BI$3,$H561/$G561,$H561-SUM($I561:BH561)))","v":0},{"$f":"IF(OR(BJ$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BJ$3,$H561/$G561,$H561-SUM($I561:BI561)))","v":0},{"$f":"IF(OR(BK$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BK$3,$H561/$G561,$H561-SUM($I561:BJ561)))","v":0},{"$f":"IF(OR(BL$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BL$3,$H561/$G561,$H561-SUM($I561:BK561)))","v":0},{"$f":"IF(OR(BM$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BM$3,$H561/$G561,$H561-SUM($I561:BL561)))","v":0},{"$f":"IF(OR(BN$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BN$3,$H561/$G561,$H561-SUM($I561:BM561)))","v":0},{"$f":"IF(OR(BO$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BO$3,$H561/$G561,$H561-SUM($I561:BN561)))","v":0},{"$f":"IF(OR(BP$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BP$3,$H561/$G561,$H561-SUM($I561:BO561)))","v":0},{"$f":"IF(OR(BQ$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BQ$3,$H561/$G561,$H561-SUM($I561:BP561)))","v":0},{"$f":"IF(OR(BR$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BR$3,$H561/$G561,$H561-SUM($I561:BQ561)))","v":0},{"$f":"IF(OR(BS$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BS$3,$H561/$G561,$H561-SUM($I561:BR561)))","v":0},{"$f":"IF(OR(BT$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BT$3,$H561/$G561,$H561-SUM($I561:BS561)))","v":0},{"$f":"IF(OR(BU$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BU$3,$H561/$G561,$H561-SUM($I561:BT561)))","v":0},{"$f":"IF(OR(BV$3<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561)>BV$3,$H561/$G561,$H561-SUM($I561:BU561)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G561","v":5},{"$f":"Z545","v":0},null,{"$f":"IF(OR(J$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>J$3,$H562/$G562,$H562-SUM($I562:I562)))","v":0},{"$f":"IF(OR(K$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>K$3,$H562/$G562,$H562-SUM($I562:J562)))","v":0},{"$f":"IF(OR(L$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>L$3,$H562/$G562,$H562-SUM($I562:K562)))","v":0},{"$f":"IF(OR(M$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>M$3,$H562/$G562,$H562-SUM($I562:L562)))","v":0},{"$f":"IF(OR(N$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>N$3,$H562/$G562,$H562-SUM($I562:M562)))","v":0},{"$f":"IF(OR(O$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>O$3,$H562/$G562,$H562-SUM($I562:N562)))","v":0},{"$f":"IF(OR(P$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>P$3,$H562/$G562,$H562-SUM($I562:O562)))","v":0},{"$f":"IF(OR(Q$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>Q$3,$H562/$G562,$H562-SUM($I562:P562)))","v":0},{"$f":"IF(OR(R$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>R$3,$H562/$G562,$H562-SUM($I562:Q562)))","v":0},{"$f":"IF(OR(S$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>S$3,$H562/$G562,$H562-SUM($I562:R562)))","v":0},{"$f":"IF(OR(T$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>T$3,$H562/$G562,$H562-SUM($I562:S562)))","v":0},{"$f":"IF(OR(U$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>U$3,$H562/$G562,$H562-SUM($I562:T562)))","v":0},{"$f":"IF(OR(V$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>V$3,$H562/$G562,$H562-SUM($I562:U562)))","v":0},{"$f":"IF(OR(W$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>W$3,$H562/$G562,$H562-SUM($I562:V562)))","v":0},{"$f":"IF(OR(X$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>X$3,$H562/$G562,$H562-SUM($I562:W562)))","v":0},{"$f":"IF(OR(Y$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>Y$3,$H562/$G562,$H562-SUM($I562:X562)))","v":0},{"$f":"IF(OR(Z$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>Z$3,$H562/$G562,$H562-SUM($I562:Y562)))","v":0},{"$f":"IF(OR(AA$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AA$3,$H562/$G562,$H562-SUM($I562:Z562)))","v":0},{"$f":"IF(OR(AB$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AB$3,$H562/$G562,$H562-SUM($I562:AA562)))","v":0},{"$f":"IF(OR(AC$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AC$3,$H562/$G562,$H562-SUM($I562:AB562)))","v":0},{"$f":"IF(OR(AD$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AD$3,$H562/$G562,$H562-SUM($I562:AC562)))","v":0},{"$f":"IF(OR(AE$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AE$3,$H562/$G562,$H562-SUM($I562:AD562)))","v":0},{"$f":"IF(OR(AF$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AF$3,$H562/$G562,$H562-SUM($I562:AE562)))","v":0},{"$f":"IF(OR(AG$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AG$3,$H562/$G562,$H562-SUM($I562:AF562)))","v":0},{"$f":"IF(OR(AH$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AH$3,$H562/$G562,$H562-SUM($I562:AG562)))","v":0},{"$f":"IF(OR(AI$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AI$3,$H562/$G562,$H562-SUM($I562:AH562)))","v":0},{"$f":"IF(OR(AJ$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AJ$3,$H562/$G562,$H562-SUM($I562:AI562)))","v":0},{"$f":"IF(OR(AK$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AK$3,$H562/$G562,$H562-SUM($I562:AJ562)))","v":0},{"$f":"IF(OR(AL$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AL$3,$H562/$G562,$H562-SUM($I562:AK562)))","v":0},{"$f":"IF(OR(AM$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AM$3,$H562/$G562,$H562-SUM($I562:AL562)))","v":0},{"$f":"IF(OR(AN$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AN$3,$H562/$G562,$H562-SUM($I562:AM562)))","v":0},{"$f":"IF(OR(AO$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AO$3,$H562/$G562,$H562-SUM($I562:AN562)))","v":0},{"$f":"IF(OR(AP$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AP$3,$H562/$G562,$H562-SUM($I562:AO562)))","v":0},{"$f":"IF(OR(AQ$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AQ$3,$H562/$G562,$H562-SUM($I562:AP562)))","v":0},{"$f":"IF(OR(AR$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AR$3,$H562/$G562,$H562-SUM($I562:AQ562)))","v":0},{"$f":"IF(OR(AS$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AS$3,$H562/$G562,$H562-SUM($I562:AR562)))","v":0},{"$f":"IF(OR(AT$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AT$3,$H562/$G562,$H562-SUM($I562:AS562)))","v":0},{"$f":"IF(OR(AU$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AU$3,$H562/$G562,$H562-SUM($I562:AT562)))","v":0},{"$f":"IF(OR(AV$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AV$3,$H562/$G562,$H562-SUM($I562:AU562)))","v":0},{"$f":"IF(OR(AW$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AW$3,$H562/$G562,$H562-SUM($I562:AV562)))","v":0},{"$f":"IF(OR(AX$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AX$3,$H562/$G562,$H562-SUM($I562:AW562)))","v":0},{"$f":"IF(OR(AY$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AY$3,$H562/$G562,$H562-SUM($I562:AX562)))","v":0},{"$f":"IF(OR(AZ$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>AZ$3,$H562/$G562,$H562-SUM($I562:AY562)))","v":0},{"$f":"IF(OR(BA$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BA$3,$H562/$G562,$H562-SUM($I562:AZ562)))","v":0},{"$f":"IF(OR(BB$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BB$3,$H562/$G562,$H562-SUM($I562:BA562)))","v":0},{"$f":"IF(OR(BC$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BC$3,$H562/$G562,$H562-SUM($I562:BB562)))","v":0},{"$f":"IF(OR(BD$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BD$3,$H562/$G562,$H562-SUM($I562:BC562)))","v":0},{"$f":"IF(OR(BE$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BE$3,$H562/$G562,$H562-SUM($I562:BD562)))","v":0},{"$f":"IF(OR(BF$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BF$3,$H562/$G562,$H562-SUM($I562:BE562)))","v":0},{"$f":"IF(OR(BG$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BG$3,$H562/$G562,$H562-SUM($I562:BF562)))","v":0},{"$f":"IF(OR(BH$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BH$3,$H562/$G562,$H562-SUM($I562:BG562)))","v":0},{"$f":"IF(OR(BI$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BI$3,$H562/$G562,$H562-SUM($I562:BH562)))","v":0},{"$f":"IF(OR(BJ$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BJ$3,$H562/$G562,$H562-SUM($I562:BI562)))","v":0},{"$f":"IF(OR(BK$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BK$3,$H562/$G562,$H562-SUM($I562:BJ562)))","v":0},{"$f":"IF(OR(BL$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BL$3,$H562/$G562,$H562-SUM($I562:BK562)))","v":0},{"$f":"IF(OR(BM$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BM$3,$H562/$G562,$H562-SUM($I562:BL562)))","v":0},{"$f":"IF(OR(BN$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BN$3,$H562/$G562,$H562-SUM($I562:BM562)))","v":0},{"$f":"IF(OR(BO$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BO$3,$H562/$G562,$H562-SUM($I562:BN562)))","v":0},{"$f":"IF(OR(BP$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BP$3,$H562/$G562,$H562-SUM($I562:BO562)))","v":0},{"$f":"IF(OR(BQ$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BQ$3,$H562/$G562,$H562-SUM($I562:BP562)))","v":0},{"$f":"IF(OR(BR$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BR$3,$H562/$G562,$H562-SUM($I562:BQ562)))","v":0},{"$f":"IF(OR(BS$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BS$3,$H562/$G562,$H562-SUM($I562:BR562)))","v":0},{"$f":"IF(OR(BT$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BT$3,$H562/$G562,$H562-SUM($I562:BS562)))","v":0},{"$f":"IF(OR(BU$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BU$3,$H562/$G562,$H562-SUM($I562:BT562)))","v":0},{"$f":"IF(OR(BV$3<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562)>BV$3,$H562/$G562,$H562-SUM($I562:BU562)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,5,{"$f":"AA545","v":0},null,{"$f":"IF(OR(J$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>J$3,$H563/$G563,$H563-SUM($I563:I563)))","v":0},{"$f":"IF(OR(K$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>K$3,$H563/$G563,$H563-SUM($I563:J563)))","v":0},{"$f":"IF(OR(L$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>L$3,$H563/$G563,$H563-SUM($I563:K563)))","v":0},{"$f":"IF(OR(M$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>M$3,$H563/$G563,$H563-SUM($I563:L563)))","v":0},{"$f":"IF(OR(N$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>N$3,$H563/$G563,$H563-SUM($I563:M563)))","v":0},{"$f":"IF(OR(O$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>O$3,$H563/$G563,$H563-SUM($I563:N563)))","v":0},{"$f":"IF(OR(P$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>P$3,$H563/$G563,$H563-SUM($I563:O563)))","v":0},{"$f":"IF(OR(Q$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>Q$3,$H563/$G563,$H563-SUM($I563:P563)))","v":0},{"$f":"IF(OR(R$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>R$3,$H563/$G563,$H563-SUM($I563:Q563)))","v":0},{"$f":"IF(OR(S$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>S$3,$H563/$G563,$H563-SUM($I563:R563)))","v":0},{"$f":"IF(OR(T$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>T$3,$H563/$G563,$H563-SUM($I563:S563)))","v":0},{"$f":"IF(OR(U$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>U$3,$H563/$G563,$H563-SUM($I563:T563)))","v":0},{"$f":"IF(OR(V$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>V$3,$H563/$G563,$H563-SUM($I563:U563)))","v":0},{"$f":"IF(OR(W$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>W$3,$H563/$G563,$H563-SUM($I563:V563)))","v":0},{"$f":"IF(OR(X$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>X$3,$H563/$G563,$H563-SUM($I563:W563)))","v":0},{"$f":"IF(OR(Y$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>Y$3,$H563/$G563,$H563-SUM($I563:X563)))","v":0},{"$f":"IF(OR(Z$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>Z$3,$H563/$G563,$H563-SUM($I563:Y563)))","v":0},{"$f":"IF(OR(AA$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AA$3,$H563/$G563,$H563-SUM($I563:Z563)))","v":0},{"$f":"IF(OR(AB$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AB$3,$H563/$G563,$H563-SUM($I563:AA563)))","v":0},{"$f":"IF(OR(AC$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AC$3,$H563/$G563,$H563-SUM($I563:AB563)))","v":0},{"$f":"IF(OR(AD$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AD$3,$H563/$G563,$H563-SUM($I563:AC563)))","v":0},{"$f":"IF(OR(AE$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AE$3,$H563/$G563,$H563-SUM($I563:AD563)))","v":0},{"$f":"IF(OR(AF$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AF$3,$H563/$G563,$H563-SUM($I563:AE563)))","v":0},{"$f":"IF(OR(AG$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AG$3,$H563/$G563,$H563-SUM($I563:AF563)))","v":0},{"$f":"IF(OR(AH$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AH$3,$H563/$G563,$H563-SUM($I563:AG563)))","v":0},{"$f":"IF(OR(AI$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AI$3,$H563/$G563,$H563-SUM($I563:AH563)))","v":0},{"$f":"IF(OR(AJ$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AJ$3,$H563/$G563,$H563-SUM($I563:AI563)))","v":0},{"$f":"IF(OR(AK$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AK$3,$H563/$G563,$H563-SUM($I563:AJ563)))","v":0},{"$f":"IF(OR(AL$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AL$3,$H563/$G563,$H563-SUM($I563:AK563)))","v":0},{"$f":"IF(OR(AM$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AM$3,$H563/$G563,$H563-SUM($I563:AL563)))","v":0},{"$f":"IF(OR(AN$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AN$3,$H563/$G563,$H563-SUM($I563:AM563)))","v":0},{"$f":"IF(OR(AO$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AO$3,$H563/$G563,$H563-SUM($I563:AN563)))","v":0},{"$f":"IF(OR(AP$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AP$3,$H563/$G563,$H563-SUM($I563:AO563)))","v":0},{"$f":"IF(OR(AQ$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AQ$3,$H563/$G563,$H563-SUM($I563:AP563)))","v":0},{"$f":"IF(OR(AR$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AR$3,$H563/$G563,$H563-SUM($I563:AQ563)))","v":0},{"$f":"IF(OR(AS$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AS$3,$H563/$G563,$H563-SUM($I563:AR563)))","v":0},{"$f":"IF(OR(AT$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AT$3,$H563/$G563,$H563-SUM($I563:AS563)))","v":0},{"$f":"IF(OR(AU$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AU$3,$H563/$G563,$H563-SUM($I563:AT563)))","v":0},{"$f":"IF(OR(AV$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AV$3,$H563/$G563,$H563-SUM($I563:AU563)))","v":0},{"$f":"IF(OR(AW$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AW$3,$H563/$G563,$H563-SUM($I563:AV563)))","v":0},{"$f":"IF(OR(AX$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AX$3,$H563/$G563,$H563-SUM($I563:AW563)))","v":0},{"$f":"IF(OR(AY$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AY$3,$H563/$G563,$H563-SUM($I563:AX563)))","v":0},{"$f":"IF(OR(AZ$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>AZ$3,$H563/$G563,$H563-SUM($I563:AY563)))","v":0},{"$f":"IF(OR(BA$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BA$3,$H563/$G563,$H563-SUM($I563:AZ563)))","v":0},{"$f":"IF(OR(BB$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BB$3,$H563/$G563,$H563-SUM($I563:BA563)))","v":0},{"$f":"IF(OR(BC$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BC$3,$H563/$G563,$H563-SUM($I563:BB563)))","v":0},{"$f":"IF(OR(BD$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BD$3,$H563/$G563,$H563-SUM($I563:BC563)))","v":0},{"$f":"IF(OR(BE$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BE$3,$H563/$G563,$H563-SUM($I563:BD563)))","v":0},{"$f":"IF(OR(BF$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BF$3,$H563/$G563,$H563-SUM($I563:BE563)))","v":0},{"$f":"IF(OR(BG$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BG$3,$H563/$G563,$H563-SUM($I563:BF563)))","v":0},{"$f":"IF(OR(BH$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BH$3,$H563/$G563,$H563-SUM($I563:BG563)))","v":0},{"$f":"IF(OR(BI$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BI$3,$H563/$G563,$H563-SUM($I563:BH563)))","v":0},{"$f":"IF(OR(BJ$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BJ$3,$H563/$G563,$H563-SUM($I563:BI563)))","v":0},{"$f":"IF(OR(BK$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BK$3,$H563/$G563,$H563-SUM($I563:BJ563)))","v":0},{"$f":"IF(OR(BL$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BL$3,$H563/$G563,$H563-SUM($I563:BK563)))","v":0},{"$f":"IF(OR(BM$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BM$3,$H563/$G563,$H563-SUM($I563:BL563)))","v":0},{"$f":"IF(OR(BN$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BN$3,$H563/$G563,$H563-SUM($I563:BM563)))","v":0},{"$f":"IF(OR(BO$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BO$3,$H563/$G563,$H563-SUM($I563:BN563)))","v":0},{"$f":"IF(OR(BP$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BP$3,$H563/$G563,$H563-SUM($I563:BO563)))","v":0},{"$f":"IF(OR(BQ$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BQ$3,$H563/$G563,$H563-SUM($I563:BP563)))","v":0},{"$f":"IF(OR(BR$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BR$3,$H563/$G563,$H563-SUM($I563:BQ563)))","v":0},{"$f":"IF(OR(BS$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BS$3,$H563/$G563,$H563-SUM($I563:BR563)))","v":0},{"$f":"IF(OR(BT$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BT$3,$H563/$G563,$H563-SUM($I563:BS563)))","v":0},{"$f":"IF(OR(BU$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BU$3,$H563/$G563,$H563-SUM($I563:BT563)))","v":0},{"$f":"IF(OR(BV$3<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563)>BV$3,$H563/$G563,$H563-SUM($I563:BU563)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,5,{"$f":"AB545","v":0},null,{"$f":"IF(OR(J$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>J$3,$H564/$G564,$H564-SUM($I564:I564)))","v":0},{"$f":"IF(OR(K$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>K$3,$H564/$G564,$H564-SUM($I564:J564)))","v":0},{"$f":"IF(OR(L$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>L$3,$H564/$G564,$H564-SUM($I564:K564)))","v":0},{"$f":"IF(OR(M$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>M$3,$H564/$G564,$H564-SUM($I564:L564)))","v":0},{"$f":"IF(OR(N$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>N$3,$H564/$G564,$H564-SUM($I564:M564)))","v":0},{"$f":"IF(OR(O$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>O$3,$H564/$G564,$H564-SUM($I564:N564)))","v":0},{"$f":"IF(OR(P$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>P$3,$H564/$G564,$H564-SUM($I564:O564)))","v":0},{"$f":"IF(OR(Q$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>Q$3,$H564/$G564,$H564-SUM($I564:P564)))","v":0},{"$f":"IF(OR(R$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>R$3,$H564/$G564,$H564-SUM($I564:Q564)))","v":0},{"$f":"IF(OR(S$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>S$3,$H564/$G564,$H564-SUM($I564:R564)))","v":0},{"$f":"IF(OR(T$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>T$3,$H564/$G564,$H564-SUM($I564:S564)))","v":0},{"$f":"IF(OR(U$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>U$3,$H564/$G564,$H564-SUM($I564:T564)))","v":0},{"$f":"IF(OR(V$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>V$3,$H564/$G564,$H564-SUM($I564:U564)))","v":0},{"$f":"IF(OR(W$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>W$3,$H564/$G564,$H564-SUM($I564:V564)))","v":0},{"$f":"IF(OR(X$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>X$3,$H564/$G564,$H564-SUM($I564:W564)))","v":0},{"$f":"IF(OR(Y$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>Y$3,$H564/$G564,$H564-SUM($I564:X564)))","v":0},{"$f":"IF(OR(Z$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>Z$3,$H564/$G564,$H564-SUM($I564:Y564)))","v":0},{"$f":"IF(OR(AA$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AA$3,$H564/$G564,$H564-SUM($I564:Z564)))","v":0},{"$f":"IF(OR(AB$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AB$3,$H564/$G564,$H564-SUM($I564:AA564)))","v":0},{"$f":"IF(OR(AC$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AC$3,$H564/$G564,$H564-SUM($I564:AB564)))","v":0},{"$f":"IF(OR(AD$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AD$3,$H564/$G564,$H564-SUM($I564:AC564)))","v":0},{"$f":"IF(OR(AE$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AE$3,$H564/$G564,$H564-SUM($I564:AD564)))","v":0},{"$f":"IF(OR(AF$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AF$3,$H564/$G564,$H564-SUM($I564:AE564)))","v":0},{"$f":"IF(OR(AG$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AG$3,$H564/$G564,$H564-SUM($I564:AF564)))","v":0},{"$f":"IF(OR(AH$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AH$3,$H564/$G564,$H564-SUM($I564:AG564)))","v":0},{"$f":"IF(OR(AI$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AI$3,$H564/$G564,$H564-SUM($I564:AH564)))","v":0},{"$f":"IF(OR(AJ$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AJ$3,$H564/$G564,$H564-SUM($I564:AI564)))","v":0},{"$f":"IF(OR(AK$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AK$3,$H564/$G564,$H564-SUM($I564:AJ564)))","v":0},{"$f":"IF(OR(AL$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AL$3,$H564/$G564,$H564-SUM($I564:AK564)))","v":0},{"$f":"IF(OR(AM$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AM$3,$H564/$G564,$H564-SUM($I564:AL564)))","v":0},{"$f":"IF(OR(AN$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AN$3,$H564/$G564,$H564-SUM($I564:AM564)))","v":0},{"$f":"IF(OR(AO$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AO$3,$H564/$G564,$H564-SUM($I564:AN564)))","v":0},{"$f":"IF(OR(AP$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AP$3,$H564/$G564,$H564-SUM($I564:AO564)))","v":0},{"$f":"IF(OR(AQ$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AQ$3,$H564/$G564,$H564-SUM($I564:AP564)))","v":0},{"$f":"IF(OR(AR$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AR$3,$H564/$G564,$H564-SUM($I564:AQ564)))","v":0},{"$f":"IF(OR(AS$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AS$3,$H564/$G564,$H564-SUM($I564:AR564)))","v":0},{"$f":"IF(OR(AT$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AT$3,$H564/$G564,$H564-SUM($I564:AS564)))","v":0},{"$f":"IF(OR(AU$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AU$3,$H564/$G564,$H564-SUM($I564:AT564)))","v":0},{"$f":"IF(OR(AV$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AV$3,$H564/$G564,$H564-SUM($I564:AU564)))","v":0},{"$f":"IF(OR(AW$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AW$3,$H564/$G564,$H564-SUM($I564:AV564)))","v":0},{"$f":"IF(OR(AX$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AX$3,$H564/$G564,$H564-SUM($I564:AW564)))","v":0},{"$f":"IF(OR(AY$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AY$3,$H564/$G564,$H564-SUM($I564:AX564)))","v":0},{"$f":"IF(OR(AZ$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>AZ$3,$H564/$G564,$H564-SUM($I564:AY564)))","v":0},{"$f":"IF(OR(BA$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BA$3,$H564/$G564,$H564-SUM($I564:AZ564)))","v":0},{"$f":"IF(OR(BB$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BB$3,$H564/$G564,$H564-SUM($I564:BA564)))","v":0},{"$f":"IF(OR(BC$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BC$3,$H564/$G564,$H564-SUM($I564:BB564)))","v":0},{"$f":"IF(OR(BD$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BD$3,$H564/$G564,$H564-SUM($I564:BC564)))","v":0},{"$f":"IF(OR(BE$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BE$3,$H564/$G564,$H564-SUM($I564:BD564)))","v":0},{"$f":"IF(OR(BF$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BF$3,$H564/$G564,$H564-SUM($I564:BE564)))","v":0},{"$f":"IF(OR(BG$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BG$3,$H564/$G564,$H564-SUM($I564:BF564)))","v":0},{"$f":"IF(OR(BH$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BH$3,$H564/$G564,$H564-SUM($I564:BG564)))","v":0},{"$f":"IF(OR(BI$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BI$3,$H564/$G564,$H564-SUM($I564:BH564)))","v":0},{"$f":"IF(OR(BJ$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BJ$3,$H564/$G564,$H564-SUM($I564:BI564)))","v":0},{"$f":"IF(OR(BK$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BK$3,$H564/$G564,$H564-SUM($I564:BJ564)))","v":0},{"$f":"IF(OR(BL$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BL$3,$H564/$G564,$H564-SUM($I564:BK564)))","v":0},{"$f":"IF(OR(BM$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BM$3,$H564/$G564,$H564-SUM($I564:BL564)))","v":0},{"$f":"IF(OR(BN$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BN$3,$H564/$G564,$H564-SUM($I564:BM564)))","v":0},{"$f":"IF(OR(BO$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BO$3,$H564/$G564,$H564-SUM($I564:BN564)))","v":0},{"$f":"IF(OR(BP$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BP$3,$H564/$G564,$H564-SUM($I564:BO564)))","v":0},{"$f":"IF(OR(BQ$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BQ$3,$H564/$G564,$H564-SUM($I564:BP564)))","v":0},{"$f":"IF(OR(BR$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BR$3,$H564/$G564,$H564-SUM($I564:BQ564)))","v":0},{"$f":"IF(OR(BS$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BS$3,$H564/$G564,$H564-SUM($I564:BR564)))","v":0},{"$f":"IF(OR(BT$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BT$3,$H564/$G564,$H564-SUM($I564:BS564)))","v":0},{"$f":"IF(OR(BU$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BU$3,$H564/$G564,$H564-SUM($I564:BT564)))","v":0},{"$f":"IF(OR(BV$3<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564)>BV$3,$H564/$G564,$H564-SUM($I564:BU564)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,5,{"$f":"AC545","v":0},null,{"$f":"IF(OR(J$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>J$3,$H565/$G565,$H565-SUM($I565:I565)))","v":0},{"$f":"IF(OR(K$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>K$3,$H565/$G565,$H565-SUM($I565:J565)))","v":0},{"$f":"IF(OR(L$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>L$3,$H565/$G565,$H565-SUM($I565:K565)))","v":0},{"$f":"IF(OR(M$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>M$3,$H565/$G565,$H565-SUM($I565:L565)))","v":0},{"$f":"IF(OR(N$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>N$3,$H565/$G565,$H565-SUM($I565:M565)))","v":0},{"$f":"IF(OR(O$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>O$3,$H565/$G565,$H565-SUM($I565:N565)))","v":0},{"$f":"IF(OR(P$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>P$3,$H565/$G565,$H565-SUM($I565:O565)))","v":0},{"$f":"IF(OR(Q$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>Q$3,$H565/$G565,$H565-SUM($I565:P565)))","v":0},{"$f":"IF(OR(R$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>R$3,$H565/$G565,$H565-SUM($I565:Q565)))","v":0},{"$f":"IF(OR(S$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>S$3,$H565/$G565,$H565-SUM($I565:R565)))","v":0},{"$f":"IF(OR(T$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>T$3,$H565/$G565,$H565-SUM($I565:S565)))","v":0},{"$f":"IF(OR(U$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>U$3,$H565/$G565,$H565-SUM($I565:T565)))","v":0},{"$f":"IF(OR(V$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>V$3,$H565/$G565,$H565-SUM($I565:U565)))","v":0},{"$f":"IF(OR(W$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>W$3,$H565/$G565,$H565-SUM($I565:V565)))","v":0},{"$f":"IF(OR(X$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>X$3,$H565/$G565,$H565-SUM($I565:W565)))","v":0},{"$f":"IF(OR(Y$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>Y$3,$H565/$G565,$H565-SUM($I565:X565)))","v":0},{"$f":"IF(OR(Z$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>Z$3,$H565/$G565,$H565-SUM($I565:Y565)))","v":0},{"$f":"IF(OR(AA$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AA$3,$H565/$G565,$H565-SUM($I565:Z565)))","v":0},{"$f":"IF(OR(AB$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AB$3,$H565/$G565,$H565-SUM($I565:AA565)))","v":0},{"$f":"IF(OR(AC$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AC$3,$H565/$G565,$H565-SUM($I565:AB565)))","v":0},{"$f":"IF(OR(AD$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AD$3,$H565/$G565,$H565-SUM($I565:AC565)))","v":0},{"$f":"IF(OR(AE$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AE$3,$H565/$G565,$H565-SUM($I565:AD565)))","v":0},{"$f":"IF(OR(AF$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AF$3,$H565/$G565,$H565-SUM($I565:AE565)))","v":0},{"$f":"IF(OR(AG$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AG$3,$H565/$G565,$H565-SUM($I565:AF565)))","v":0},{"$f":"IF(OR(AH$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AH$3,$H565/$G565,$H565-SUM($I565:AG565)))","v":0},{"$f":"IF(OR(AI$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AI$3,$H565/$G565,$H565-SUM($I565:AH565)))","v":0},{"$f":"IF(OR(AJ$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AJ$3,$H565/$G565,$H565-SUM($I565:AI565)))","v":0},{"$f":"IF(OR(AK$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AK$3,$H565/$G565,$H565-SUM($I565:AJ565)))","v":0},{"$f":"IF(OR(AL$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AL$3,$H565/$G565,$H565-SUM($I565:AK565)))","v":0},{"$f":"IF(OR(AM$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AM$3,$H565/$G565,$H565-SUM($I565:AL565)))","v":0},{"$f":"IF(OR(AN$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AN$3,$H565/$G565,$H565-SUM($I565:AM565)))","v":0},{"$f":"IF(OR(AO$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AO$3,$H565/$G565,$H565-SUM($I565:AN565)))","v":0},{"$f":"IF(OR(AP$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AP$3,$H565/$G565,$H565-SUM($I565:AO565)))","v":0},{"$f":"IF(OR(AQ$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AQ$3,$H565/$G565,$H565-SUM($I565:AP565)))","v":0},{"$f":"IF(OR(AR$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AR$3,$H565/$G565,$H565-SUM($I565:AQ565)))","v":0},{"$f":"IF(OR(AS$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AS$3,$H565/$G565,$H565-SUM($I565:AR565)))","v":0},{"$f":"IF(OR(AT$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AT$3,$H565/$G565,$H565-SUM($I565:AS565)))","v":0},{"$f":"IF(OR(AU$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AU$3,$H565/$G565,$H565-SUM($I565:AT565)))","v":0},{"$f":"IF(OR(AV$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AV$3,$H565/$G565,$H565-SUM($I565:AU565)))","v":0},{"$f":"IF(OR(AW$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AW$3,$H565/$G565,$H565-SUM($I565:AV565)))","v":0},{"$f":"IF(OR(AX$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AX$3,$H565/$G565,$H565-SUM($I565:AW565)))","v":0},{"$f":"IF(OR(AY$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AY$3,$H565/$G565,$H565-SUM($I565:AX565)))","v":0},{"$f":"IF(OR(AZ$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>AZ$3,$H565/$G565,$H565-SUM($I565:AY565)))","v":0},{"$f":"IF(OR(BA$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BA$3,$H565/$G565,$H565-SUM($I565:AZ565)))","v":0},{"$f":"IF(OR(BB$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BB$3,$H565/$G565,$H565-SUM($I565:BA565)))","v":0},{"$f":"IF(OR(BC$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BC$3,$H565/$G565,$H565-SUM($I565:BB565)))","v":0},{"$f":"IF(OR(BD$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BD$3,$H565/$G565,$H565-SUM($I565:BC565)))","v":0},{"$f":"IF(OR(BE$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BE$3,$H565/$G565,$H565-SUM($I565:BD565)))","v":0},{"$f":"IF(OR(BF$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BF$3,$H565/$G565,$H565-SUM($I565:BE565)))","v":0},{"$f":"IF(OR(BG$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BG$3,$H565/$G565,$H565-SUM($I565:BF565)))","v":0},{"$f":"IF(OR(BH$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BH$3,$H565/$G565,$H565-SUM($I565:BG565)))","v":0},{"$f":"IF(OR(BI$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BI$3,$H565/$G565,$H565-SUM($I565:BH565)))","v":0},{"$f":"IF(OR(BJ$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BJ$3,$H565/$G565,$H565-SUM($I565:BI565)))","v":0},{"$f":"IF(OR(BK$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BK$3,$H565/$G565,$H565-SUM($I565:BJ565)))","v":0},{"$f":"IF(OR(BL$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BL$3,$H565/$G565,$H565-SUM($I565:BK565)))","v":0},{"$f":"IF(OR(BM$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BM$3,$H565/$G565,$H565-SUM($I565:BL565)))","v":0},{"$f":"IF(OR(BN$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BN$3,$H565/$G565,$H565-SUM($I565:BM565)))","v":0},{"$f":"IF(OR(BO$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BO$3,$H565/$G565,$H565-SUM($I565:BN565)))","v":0},{"$f":"IF(OR(BP$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BP$3,$H565/$G565,$H565-SUM($I565:BO565)))","v":0},{"$f":"IF(OR(BQ$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BQ$3,$H565/$G565,$H565-SUM($I565:BP565)))","v":0},{"$f":"IF(OR(BR$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BR$3,$H565/$G565,$H565-SUM($I565:BQ565)))","v":0},{"$f":"IF(OR(BS$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BS$3,$H565/$G565,$H565-SUM($I565:BR565)))","v":0},{"$f":"IF(OR(BT$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BT$3,$H565/$G565,$H565-SUM($I565:BS565)))","v":0},{"$f":"IF(OR(BU$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BU$3,$H565/$G565,$H565-SUM($I565:BT565)))","v":0},{"$f":"IF(OR(BV$3<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565)>BV$3,$H565/$G565,$H565-SUM($I565:BU565)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,5,{"$f":"AD545","v":0},null,{"$f":"IF(OR(J$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>J$3,$H566/$G566,$H566-SUM($I566:I566)))","v":0},{"$f":"IF(OR(K$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>K$3,$H566/$G566,$H566-SUM($I566:J566)))","v":0},{"$f":"IF(OR(L$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>L$3,$H566/$G566,$H566-SUM($I566:K566)))","v":0},{"$f":"IF(OR(M$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>M$3,$H566/$G566,$H566-SUM($I566:L566)))","v":0},{"$f":"IF(OR(N$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>N$3,$H566/$G566,$H566-SUM($I566:M566)))","v":0},{"$f":"IF(OR(O$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>O$3,$H566/$G566,$H566-SUM($I566:N566)))","v":0},{"$f":"IF(OR(P$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>P$3,$H566/$G566,$H566-SUM($I566:O566)))","v":0},{"$f":"IF(OR(Q$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>Q$3,$H566/$G566,$H566-SUM($I566:P566)))","v":0},{"$f":"IF(OR(R$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>R$3,$H566/$G566,$H566-SUM($I566:Q566)))","v":0},{"$f":"IF(OR(S$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>S$3,$H566/$G566,$H566-SUM($I566:R566)))","v":0},{"$f":"IF(OR(T$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>T$3,$H566/$G566,$H566-SUM($I566:S566)))","v":0},{"$f":"IF(OR(U$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>U$3,$H566/$G566,$H566-SUM($I566:T566)))","v":0},{"$f":"IF(OR(V$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>V$3,$H566/$G566,$H566-SUM($I566:U566)))","v":0},{"$f":"IF(OR(W$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>W$3,$H566/$G566,$H566-SUM($I566:V566)))","v":0},{"$f":"IF(OR(X$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>X$3,$H566/$G566,$H566-SUM($I566:W566)))","v":0},{"$f":"IF(OR(Y$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>Y$3,$H566/$G566,$H566-SUM($I566:X566)))","v":0},{"$f":"IF(OR(Z$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>Z$3,$H566/$G566,$H566-SUM($I566:Y566)))","v":0},{"$f":"IF(OR(AA$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AA$3,$H566/$G566,$H566-SUM($I566:Z566)))","v":0},{"$f":"IF(OR(AB$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AB$3,$H566/$G566,$H566-SUM($I566:AA566)))","v":0},{"$f":"IF(OR(AC$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AC$3,$H566/$G566,$H566-SUM($I566:AB566)))","v":0},{"$f":"IF(OR(AD$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AD$3,$H566/$G566,$H566-SUM($I566:AC566)))","v":0},{"$f":"IF(OR(AE$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AE$3,$H566/$G566,$H566-SUM($I566:AD566)))","v":0},{"$f":"IF(OR(AF$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AF$3,$H566/$G566,$H566-SUM($I566:AE566)))","v":0},{"$f":"IF(OR(AG$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AG$3,$H566/$G566,$H566-SUM($I566:AF566)))","v":0},{"$f":"IF(OR(AH$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AH$3,$H566/$G566,$H566-SUM($I566:AG566)))","v":0},{"$f":"IF(OR(AI$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AI$3,$H566/$G566,$H566-SUM($I566:AH566)))","v":0},{"$f":"IF(OR(AJ$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AJ$3,$H566/$G566,$H566-SUM($I566:AI566)))","v":0},{"$f":"IF(OR(AK$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AK$3,$H566/$G566,$H566-SUM($I566:AJ566)))","v":0},{"$f":"IF(OR(AL$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AL$3,$H566/$G566,$H566-SUM($I566:AK566)))","v":0},{"$f":"IF(OR(AM$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AM$3,$H566/$G566,$H566-SUM($I566:AL566)))","v":0},{"$f":"IF(OR(AN$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AN$3,$H566/$G566,$H566-SUM($I566:AM566)))","v":0},{"$f":"IF(OR(AO$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AO$3,$H566/$G566,$H566-SUM($I566:AN566)))","v":0},{"$f":"IF(OR(AP$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AP$3,$H566/$G566,$H566-SUM($I566:AO566)))","v":0},{"$f":"IF(OR(AQ$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AQ$3,$H566/$G566,$H566-SUM($I566:AP566)))","v":0},{"$f":"IF(OR(AR$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AR$3,$H566/$G566,$H566-SUM($I566:AQ566)))","v":0},{"$f":"IF(OR(AS$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AS$3,$H566/$G566,$H566-SUM($I566:AR566)))","v":0},{"$f":"IF(OR(AT$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AT$3,$H566/$G566,$H566-SUM($I566:AS566)))","v":0},{"$f":"IF(OR(AU$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AU$3,$H566/$G566,$H566-SUM($I566:AT566)))","v":0},{"$f":"IF(OR(AV$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AV$3,$H566/$G566,$H566-SUM($I566:AU566)))","v":0},{"$f":"IF(OR(AW$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AW$3,$H566/$G566,$H566-SUM($I566:AV566)))","v":0},{"$f":"IF(OR(AX$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AX$3,$H566/$G566,$H566-SUM($I566:AW566)))","v":0},{"$f":"IF(OR(AY$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AY$3,$H566/$G566,$H566-SUM($I566:AX566)))","v":0},{"$f":"IF(OR(AZ$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>AZ$3,$H566/$G566,$H566-SUM($I566:AY566)))","v":0},{"$f":"IF(OR(BA$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BA$3,$H566/$G566,$H566-SUM($I566:AZ566)))","v":0},{"$f":"IF(OR(BB$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BB$3,$H566/$G566,$H566-SUM($I566:BA566)))","v":0},{"$f":"IF(OR(BC$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BC$3,$H566/$G566,$H566-SUM($I566:BB566)))","v":0},{"$f":"IF(OR(BD$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BD$3,$H566/$G566,$H566-SUM($I566:BC566)))","v":0},{"$f":"IF(OR(BE$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BE$3,$H566/$G566,$H566-SUM($I566:BD566)))","v":0},{"$f":"IF(OR(BF$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BF$3,$H566/$G566,$H566-SUM($I566:BE566)))","v":0},{"$f":"IF(OR(BG$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BG$3,$H566/$G566,$H566-SUM($I566:BF566)))","v":0},{"$f":"IF(OR(BH$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BH$3,$H566/$G566,$H566-SUM($I566:BG566)))","v":0},{"$f":"IF(OR(BI$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BI$3,$H566/$G566,$H566-SUM($I566:BH566)))","v":0},{"$f":"IF(OR(BJ$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BJ$3,$H566/$G566,$H566-SUM($I566:BI566)))","v":0},{"$f":"IF(OR(BK$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BK$3,$H566/$G566,$H566-SUM($I566:BJ566)))","v":0},{"$f":"IF(OR(BL$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BL$3,$H566/$G566,$H566-SUM($I566:BK566)))","v":0},{"$f":"IF(OR(BM$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BM$3,$H566/$G566,$H566-SUM($I566:BL566)))","v":0},{"$f":"IF(OR(BN$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BN$3,$H566/$G566,$H566-SUM($I566:BM566)))","v":0},{"$f":"IF(OR(BO$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BO$3,$H566/$G566,$H566-SUM($I566:BN566)))","v":0},{"$f":"IF(OR(BP$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BP$3,$H566/$G566,$H566-SUM($I566:BO566)))","v":0},{"$f":"IF(OR(BQ$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BQ$3,$H566/$G566,$H566-SUM($I566:BP566)))","v":0},{"$f":"IF(OR(BR$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BR$3,$H566/$G566,$H566-SUM($I566:BQ566)))","v":0},{"$f":"IF(OR(BS$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BS$3,$H566/$G566,$H566-SUM($I566:BR566)))","v":0},{"$f":"IF(OR(BT$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BT$3,$H566/$G566,$H566-SUM($I566:BS566)))","v":0},{"$f":"IF(OR(BU$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BU$3,$H566/$G566,$H566-SUM($I566:BT566)))","v":0},{"$f":"IF(OR(BV$3<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566)>BV$3,$H566/$G566,$H566-SUM($I566:BU566)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,5,{"$f":"AE545","v":0},null,{"$f":"IF(OR(J$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>J$3,$H567/$G567,$H567-SUM($I567:I567)))","v":0},{"$f":"IF(OR(K$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>K$3,$H567/$G567,$H567-SUM($I567:J567)))","v":0},{"$f":"IF(OR(L$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>L$3,$H567/$G567,$H567-SUM($I567:K567)))","v":0},{"$f":"IF(OR(M$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>M$3,$H567/$G567,$H567-SUM($I567:L567)))","v":0},{"$f":"IF(OR(N$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>N$3,$H567/$G567,$H567-SUM($I567:M567)))","v":0},{"$f":"IF(OR(O$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>O$3,$H567/$G567,$H567-SUM($I567:N567)))","v":0},{"$f":"IF(OR(P$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>P$3,$H567/$G567,$H567-SUM($I567:O567)))","v":0},{"$f":"IF(OR(Q$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>Q$3,$H567/$G567,$H567-SUM($I567:P567)))","v":0},{"$f":"IF(OR(R$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>R$3,$H567/$G567,$H567-SUM($I567:Q567)))","v":0},{"$f":"IF(OR(S$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>S$3,$H567/$G567,$H567-SUM($I567:R567)))","v":0},{"$f":"IF(OR(T$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>T$3,$H567/$G567,$H567-SUM($I567:S567)))","v":0},{"$f":"IF(OR(U$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>U$3,$H567/$G567,$H567-SUM($I567:T567)))","v":0},{"$f":"IF(OR(V$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>V$3,$H567/$G567,$H567-SUM($I567:U567)))","v":0},{"$f":"IF(OR(W$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>W$3,$H567/$G567,$H567-SUM($I567:V567)))","v":0},{"$f":"IF(OR(X$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>X$3,$H567/$G567,$H567-SUM($I567:W567)))","v":0},{"$f":"IF(OR(Y$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>Y$3,$H567/$G567,$H567-SUM($I567:X567)))","v":0},{"$f":"IF(OR(Z$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>Z$3,$H567/$G567,$H567-SUM($I567:Y567)))","v":0},{"$f":"IF(OR(AA$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AA$3,$H567/$G567,$H567-SUM($I567:Z567)))","v":0},{"$f":"IF(OR(AB$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AB$3,$H567/$G567,$H567-SUM($I567:AA567)))","v":0},{"$f":"IF(OR(AC$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AC$3,$H567/$G567,$H567-SUM($I567:AB567)))","v":0},{"$f":"IF(OR(AD$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AD$3,$H567/$G567,$H567-SUM($I567:AC567)))","v":0},{"$f":"IF(OR(AE$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AE$3,$H567/$G567,$H567-SUM($I567:AD567)))","v":0},{"$f":"IF(OR(AF$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AF$3,$H567/$G567,$H567-SUM($I567:AE567)))","v":0},{"$f":"IF(OR(AG$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AG$3,$H567/$G567,$H567-SUM($I567:AF567)))","v":0},{"$f":"IF(OR(AH$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AH$3,$H567/$G567,$H567-SUM($I567:AG567)))","v":0},{"$f":"IF(OR(AI$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AI$3,$H567/$G567,$H567-SUM($I567:AH567)))","v":0},{"$f":"IF(OR(AJ$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AJ$3,$H567/$G567,$H567-SUM($I567:AI567)))","v":0},{"$f":"IF(OR(AK$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AK$3,$H567/$G567,$H567-SUM($I567:AJ567)))","v":0},{"$f":"IF(OR(AL$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AL$3,$H567/$G567,$H567-SUM($I567:AK567)))","v":0},{"$f":"IF(OR(AM$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AM$3,$H567/$G567,$H567-SUM($I567:AL567)))","v":0},{"$f":"IF(OR(AN$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AN$3,$H567/$G567,$H567-SUM($I567:AM567)))","v":0},{"$f":"IF(OR(AO$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AO$3,$H567/$G567,$H567-SUM($I567:AN567)))","v":0},{"$f":"IF(OR(AP$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AP$3,$H567/$G567,$H567-SUM($I567:AO567)))","v":0},{"$f":"IF(OR(AQ$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AQ$3,$H567/$G567,$H567-SUM($I567:AP567)))","v":0},{"$f":"IF(OR(AR$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AR$3,$H567/$G567,$H567-SUM($I567:AQ567)))","v":0},{"$f":"IF(OR(AS$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AS$3,$H567/$G567,$H567-SUM($I567:AR567)))","v":0},{"$f":"IF(OR(AT$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AT$3,$H567/$G567,$H567-SUM($I567:AS567)))","v":0},{"$f":"IF(OR(AU$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AU$3,$H567/$G567,$H567-SUM($I567:AT567)))","v":0},{"$f":"IF(OR(AV$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AV$3,$H567/$G567,$H567-SUM($I567:AU567)))","v":0},{"$f":"IF(OR(AW$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AW$3,$H567/$G567,$H567-SUM($I567:AV567)))","v":0},{"$f":"IF(OR(AX$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AX$3,$H567/$G567,$H567-SUM($I567:AW567)))","v":0},{"$f":"IF(OR(AY$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AY$3,$H567/$G567,$H567-SUM($I567:AX567)))","v":0},{"$f":"IF(OR(AZ$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>AZ$3,$H567/$G567,$H567-SUM($I567:AY567)))","v":0},{"$f":"IF(OR(BA$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BA$3,$H567/$G567,$H567-SUM($I567:AZ567)))","v":0},{"$f":"IF(OR(BB$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BB$3,$H567/$G567,$H567-SUM($I567:BA567)))","v":0},{"$f":"IF(OR(BC$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BC$3,$H567/$G567,$H567-SUM($I567:BB567)))","v":0},{"$f":"IF(OR(BD$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BD$3,$H567/$G567,$H567-SUM($I567:BC567)))","v":0},{"$f":"IF(OR(BE$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BE$3,$H567/$G567,$H567-SUM($I567:BD567)))","v":0},{"$f":"IF(OR(BF$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BF$3,$H567/$G567,$H567-SUM($I567:BE567)))","v":0},{"$f":"IF(OR(BG$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BG$3,$H567/$G567,$H567-SUM($I567:BF567)))","v":0},{"$f":"IF(OR(BH$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BH$3,$H567/$G567,$H567-SUM($I567:BG567)))","v":0},{"$f":"IF(OR(BI$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BI$3,$H567/$G567,$H567-SUM($I567:BH567)))","v":0},{"$f":"IF(OR(BJ$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BJ$3,$H567/$G567,$H567-SUM($I567:BI567)))","v":0},{"$f":"IF(OR(BK$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BK$3,$H567/$G567,$H567-SUM($I567:BJ567)))","v":0},{"$f":"IF(OR(BL$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BL$3,$H567/$G567,$H567-SUM($I567:BK567)))","v":0},{"$f":"IF(OR(BM$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BM$3,$H567/$G567,$H567-SUM($I567:BL567)))","v":0},{"$f":"IF(OR(BN$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BN$3,$H567/$G567,$H567-SUM($I567:BM567)))","v":0},{"$f":"IF(OR(BO$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BO$3,$H567/$G567,$H567-SUM($I567:BN567)))","v":0},{"$f":"IF(OR(BP$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BP$3,$H567/$G567,$H567-SUM($I567:BO567)))","v":0},{"$f":"IF(OR(BQ$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BQ$3,$H567/$G567,$H567-SUM($I567:BP567)))","v":0},{"$f":"IF(OR(BR$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BR$3,$H567/$G567,$H567-SUM($I567:BQ567)))","v":0},{"$f":"IF(OR(BS$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BS$3,$H567/$G567,$H567-SUM($I567:BR567)))","v":0},{"$f":"IF(OR(BT$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BT$3,$H567/$G567,$H567-SUM($I567:BS567)))","v":0},{"$f":"IF(OR(BU$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BU$3,$H567/$G567,$H567-SUM($I567:BT567)))","v":0},{"$f":"IF(OR(BV$3<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567)>BV$3,$H567/$G567,$H567-SUM($I567:BU567)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,5,{"$f":"AF545","v":0},null,{"$f":"IF(OR(J$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>J$3,$H568/$G568,$H568-SUM($I568:I568)))","v":0},{"$f":"IF(OR(K$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>K$3,$H568/$G568,$H568-SUM($I568:J568)))","v":0},{"$f":"IF(OR(L$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>L$3,$H568/$G568,$H568-SUM($I568:K568)))","v":0},{"$f":"IF(OR(M$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>M$3,$H568/$G568,$H568-SUM($I568:L568)))","v":0},{"$f":"IF(OR(N$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>N$3,$H568/$G568,$H568-SUM($I568:M568)))","v":0},{"$f":"IF(OR(O$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>O$3,$H568/$G568,$H568-SUM($I568:N568)))","v":0},{"$f":"IF(OR(P$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>P$3,$H568/$G568,$H568-SUM($I568:O568)))","v":0},{"$f":"IF(OR(Q$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>Q$3,$H568/$G568,$H568-SUM($I568:P568)))","v":0},{"$f":"IF(OR(R$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>R$3,$H568/$G568,$H568-SUM($I568:Q568)))","v":0},{"$f":"IF(OR(S$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>S$3,$H568/$G568,$H568-SUM($I568:R568)))","v":0},{"$f":"IF(OR(T$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>T$3,$H568/$G568,$H568-SUM($I568:S568)))","v":0},{"$f":"IF(OR(U$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>U$3,$H568/$G568,$H568-SUM($I568:T568)))","v":0},{"$f":"IF(OR(V$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>V$3,$H568/$G568,$H568-SUM($I568:U568)))","v":0},{"$f":"IF(OR(W$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>W$3,$H568/$G568,$H568-SUM($I568:V568)))","v":0},{"$f":"IF(OR(X$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>X$3,$H568/$G568,$H568-SUM($I568:W568)))","v":0},{"$f":"IF(OR(Y$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>Y$3,$H568/$G568,$H568-SUM($I568:X568)))","v":0},{"$f":"IF(OR(Z$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>Z$3,$H568/$G568,$H568-SUM($I568:Y568)))","v":0},{"$f":"IF(OR(AA$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AA$3,$H568/$G568,$H568-SUM($I568:Z568)))","v":0},{"$f":"IF(OR(AB$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AB$3,$H568/$G568,$H568-SUM($I568:AA568)))","v":0},{"$f":"IF(OR(AC$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AC$3,$H568/$G568,$H568-SUM($I568:AB568)))","v":0},{"$f":"IF(OR(AD$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AD$3,$H568/$G568,$H568-SUM($I568:AC568)))","v":0},{"$f":"IF(OR(AE$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AE$3,$H568/$G568,$H568-SUM($I568:AD568)))","v":0},{"$f":"IF(OR(AF$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AF$3,$H568/$G568,$H568-SUM($I568:AE568)))","v":0},{"$f":"IF(OR(AG$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AG$3,$H568/$G568,$H568-SUM($I568:AF568)))","v":0},{"$f":"IF(OR(AH$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AH$3,$H568/$G568,$H568-SUM($I568:AG568)))","v":0},{"$f":"IF(OR(AI$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AI$3,$H568/$G568,$H568-SUM($I568:AH568)))","v":0},{"$f":"IF(OR(AJ$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AJ$3,$H568/$G568,$H568-SUM($I568:AI568)))","v":0},{"$f":"IF(OR(AK$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AK$3,$H568/$G568,$H568-SUM($I568:AJ568)))","v":0},{"$f":"IF(OR(AL$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AL$3,$H568/$G568,$H568-SUM($I568:AK568)))","v":0},{"$f":"IF(OR(AM$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AM$3,$H568/$G568,$H568-SUM($I568:AL568)))","v":0},{"$f":"IF(OR(AN$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AN$3,$H568/$G568,$H568-SUM($I568:AM568)))","v":0},{"$f":"IF(OR(AO$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AO$3,$H568/$G568,$H568-SUM($I568:AN568)))","v":0},{"$f":"IF(OR(AP$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AP$3,$H568/$G568,$H568-SUM($I568:AO568)))","v":0},{"$f":"IF(OR(AQ$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AQ$3,$H568/$G568,$H568-SUM($I568:AP568)))","v":0},{"$f":"IF(OR(AR$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AR$3,$H568/$G568,$H568-SUM($I568:AQ568)))","v":0},{"$f":"IF(OR(AS$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AS$3,$H568/$G568,$H568-SUM($I568:AR568)))","v":0},{"$f":"IF(OR(AT$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AT$3,$H568/$G568,$H568-SUM($I568:AS568)))","v":0},{"$f":"IF(OR(AU$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AU$3,$H568/$G568,$H568-SUM($I568:AT568)))","v":0},{"$f":"IF(OR(AV$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AV$3,$H568/$G568,$H568-SUM($I568:AU568)))","v":0},{"$f":"IF(OR(AW$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AW$3,$H568/$G568,$H568-SUM($I568:AV568)))","v":0},{"$f":"IF(OR(AX$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AX$3,$H568/$G568,$H568-SUM($I568:AW568)))","v":0},{"$f":"IF(OR(AY$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AY$3,$H568/$G568,$H568-SUM($I568:AX568)))","v":0},{"$f":"IF(OR(AZ$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>AZ$3,$H568/$G568,$H568-SUM($I568:AY568)))","v":0},{"$f":"IF(OR(BA$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BA$3,$H568/$G568,$H568-SUM($I568:AZ568)))","v":0},{"$f":"IF(OR(BB$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BB$3,$H568/$G568,$H568-SUM($I568:BA568)))","v":0},{"$f":"IF(OR(BC$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BC$3,$H568/$G568,$H568-SUM($I568:BB568)))","v":0},{"$f":"IF(OR(BD$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BD$3,$H568/$G568,$H568-SUM($I568:BC568)))","v":0},{"$f":"IF(OR(BE$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BE$3,$H568/$G568,$H568-SUM($I568:BD568)))","v":0},{"$f":"IF(OR(BF$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BF$3,$H568/$G568,$H568-SUM($I568:BE568)))","v":0},{"$f":"IF(OR(BG$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BG$3,$H568/$G568,$H568-SUM($I568:BF568)))","v":0},{"$f":"IF(OR(BH$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BH$3,$H568/$G568,$H568-SUM($I568:BG568)))","v":0},{"$f":"IF(OR(BI$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BI$3,$H568/$G568,$H568-SUM($I568:BH568)))","v":0},{"$f":"IF(OR(BJ$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BJ$3,$H568/$G568,$H568-SUM($I568:BI568)))","v":0},{"$f":"IF(OR(BK$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BK$3,$H568/$G568,$H568-SUM($I568:BJ568)))","v":0},{"$f":"IF(OR(BL$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BL$3,$H568/$G568,$H568-SUM($I568:BK568)))","v":0},{"$f":"IF(OR(BM$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BM$3,$H568/$G568,$H568-SUM($I568:BL568)))","v":0},{"$f":"IF(OR(BN$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BN$3,$H568/$G568,$H568-SUM($I568:BM568)))","v":0},{"$f":"IF(OR(BO$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BO$3,$H568/$G568,$H568-SUM($I568:BN568)))","v":0},{"$f":"IF(OR(BP$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BP$3,$H568/$G568,$H568-SUM($I568:BO568)))","v":0},{"$f":"IF(OR(BQ$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BQ$3,$H568/$G568,$H568-SUM($I568:BP568)))","v":0},{"$f":"IF(OR(BR$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BR$3,$H568/$G568,$H568-SUM($I568:BQ568)))","v":0},{"$f":"IF(OR(BS$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BS$3,$H568/$G568,$H568-SUM($I568:BR568)))","v":0},{"$f":"IF(OR(BT$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BT$3,$H568/$G568,$H568-SUM($I568:BS568)))","v":0},{"$f":"IF(OR(BU$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BU$3,$H568/$G568,$H568-SUM($I568:BT568)))","v":0},{"$f":"IF(OR(BV$3<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568)>BV$3,$H568/$G568,$H568-SUM($I568:BU568)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,5,{"$f":"AG545","v":0},null,{"$f":"IF(OR(J$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>J$3,$H569/$G569,$H569-SUM($I569:I569)))","v":0},{"$f":"IF(OR(K$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>K$3,$H569/$G569,$H569-SUM($I569:J569)))","v":0},{"$f":"IF(OR(L$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>L$3,$H569/$G569,$H569-SUM($I569:K569)))","v":0},{"$f":"IF(OR(M$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>M$3,$H569/$G569,$H569-SUM($I569:L569)))","v":0},{"$f":"IF(OR(N$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>N$3,$H569/$G569,$H569-SUM($I569:M569)))","v":0},{"$f":"IF(OR(O$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>O$3,$H569/$G569,$H569-SUM($I569:N569)))","v":0},{"$f":"IF(OR(P$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>P$3,$H569/$G569,$H569-SUM($I569:O569)))","v":0},{"$f":"IF(OR(Q$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>Q$3,$H569/$G569,$H569-SUM($I569:P569)))","v":0},{"$f":"IF(OR(R$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>R$3,$H569/$G569,$H569-SUM($I569:Q569)))","v":0},{"$f":"IF(OR(S$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>S$3,$H569/$G569,$H569-SUM($I569:R569)))","v":0},{"$f":"IF(OR(T$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>T$3,$H569/$G569,$H569-SUM($I569:S569)))","v":0},{"$f":"IF(OR(U$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>U$3,$H569/$G569,$H569-SUM($I569:T569)))","v":0},{"$f":"IF(OR(V$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>V$3,$H569/$G569,$H569-SUM($I569:U569)))","v":0},{"$f":"IF(OR(W$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>W$3,$H569/$G569,$H569-SUM($I569:V569)))","v":0},{"$f":"IF(OR(X$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>X$3,$H569/$G569,$H569-SUM($I569:W569)))","v":0},{"$f":"IF(OR(Y$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>Y$3,$H569/$G569,$H569-SUM($I569:X569)))","v":0},{"$f":"IF(OR(Z$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>Z$3,$H569/$G569,$H569-SUM($I569:Y569)))","v":0},{"$f":"IF(OR(AA$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AA$3,$H569/$G569,$H569-SUM($I569:Z569)))","v":0},{"$f":"IF(OR(AB$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AB$3,$H569/$G569,$H569-SUM($I569:AA569)))","v":0},{"$f":"IF(OR(AC$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AC$3,$H569/$G569,$H569-SUM($I569:AB569)))","v":0},{"$f":"IF(OR(AD$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AD$3,$H569/$G569,$H569-SUM($I569:AC569)))","v":0},{"$f":"IF(OR(AE$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AE$3,$H569/$G569,$H569-SUM($I569:AD569)))","v":0},{"$f":"IF(OR(AF$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AF$3,$H569/$G569,$H569-SUM($I569:AE569)))","v":0},{"$f":"IF(OR(AG$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AG$3,$H569/$G569,$H569-SUM($I569:AF569)))","v":0},{"$f":"IF(OR(AH$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AH$3,$H569/$G569,$H569-SUM($I569:AG569)))","v":0},{"$f":"IF(OR(AI$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AI$3,$H569/$G569,$H569-SUM($I569:AH569)))","v":0},{"$f":"IF(OR(AJ$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AJ$3,$H569/$G569,$H569-SUM($I569:AI569)))","v":0},{"$f":"IF(OR(AK$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AK$3,$H569/$G569,$H569-SUM($I569:AJ569)))","v":0},{"$f":"IF(OR(AL$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AL$3,$H569/$G569,$H569-SUM($I569:AK569)))","v":0},{"$f":"IF(OR(AM$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AM$3,$H569/$G569,$H569-SUM($I569:AL569)))","v":0},{"$f":"IF(OR(AN$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AN$3,$H569/$G569,$H569-SUM($I569:AM569)))","v":0},{"$f":"IF(OR(AO$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AO$3,$H569/$G569,$H569-SUM($I569:AN569)))","v":0},{"$f":"IF(OR(AP$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AP$3,$H569/$G569,$H569-SUM($I569:AO569)))","v":0},{"$f":"IF(OR(AQ$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AQ$3,$H569/$G569,$H569-SUM($I569:AP569)))","v":0},{"$f":"IF(OR(AR$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AR$3,$H569/$G569,$H569-SUM($I569:AQ569)))","v":0},{"$f":"IF(OR(AS$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AS$3,$H569/$G569,$H569-SUM($I569:AR569)))","v":0},{"$f":"IF(OR(AT$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AT$3,$H569/$G569,$H569-SUM($I569:AS569)))","v":0},{"$f":"IF(OR(AU$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AU$3,$H569/$G569,$H569-SUM($I569:AT569)))","v":0},{"$f":"IF(OR(AV$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AV$3,$H569/$G569,$H569-SUM($I569:AU569)))","v":0},{"$f":"IF(OR(AW$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AW$3,$H569/$G569,$H569-SUM($I569:AV569)))","v":0},{"$f":"IF(OR(AX$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AX$3,$H569/$G569,$H569-SUM($I569:AW569)))","v":0},{"$f":"IF(OR(AY$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AY$3,$H569/$G569,$H569-SUM($I569:AX569)))","v":0},{"$f":"IF(OR(AZ$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>AZ$3,$H569/$G569,$H569-SUM($I569:AY569)))","v":0},{"$f":"IF(OR(BA$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BA$3,$H569/$G569,$H569-SUM($I569:AZ569)))","v":0},{"$f":"IF(OR(BB$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BB$3,$H569/$G569,$H569-SUM($I569:BA569)))","v":0},{"$f":"IF(OR(BC$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BC$3,$H569/$G569,$H569-SUM($I569:BB569)))","v":0},{"$f":"IF(OR(BD$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BD$3,$H569/$G569,$H569-SUM($I569:BC569)))","v":0},{"$f":"IF(OR(BE$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BE$3,$H569/$G569,$H569-SUM($I569:BD569)))","v":0},{"$f":"IF(OR(BF$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BF$3,$H569/$G569,$H569-SUM($I569:BE569)))","v":0},{"$f":"IF(OR(BG$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BG$3,$H569/$G569,$H569-SUM($I569:BF569)))","v":0},{"$f":"IF(OR(BH$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BH$3,$H569/$G569,$H569-SUM($I569:BG569)))","v":0},{"$f":"IF(OR(BI$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BI$3,$H569/$G569,$H569-SUM($I569:BH569)))","v":0},{"$f":"IF(OR(BJ$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BJ$3,$H569/$G569,$H569-SUM($I569:BI569)))","v":0},{"$f":"IF(OR(BK$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BK$3,$H569/$G569,$H569-SUM($I569:BJ569)))","v":0},{"$f":"IF(OR(BL$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BL$3,$H569/$G569,$H569-SUM($I569:BK569)))","v":0},{"$f":"IF(OR(BM$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BM$3,$H569/$G569,$H569-SUM($I569:BL569)))","v":0},{"$f":"IF(OR(BN$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BN$3,$H569/$G569,$H569-SUM($I569:BM569)))","v":0},{"$f":"IF(OR(BO$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BO$3,$H569/$G569,$H569-SUM($I569:BN569)))","v":0},{"$f":"IF(OR(BP$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BP$3,$H569/$G569,$H569-SUM($I569:BO569)))","v":0},{"$f":"IF(OR(BQ$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BQ$3,$H569/$G569,$H569-SUM($I569:BP569)))","v":0},{"$f":"IF(OR(BR$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BR$3,$H569/$G569,$H569-SUM($I569:BQ569)))","v":0},{"$f":"IF(OR(BS$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BS$3,$H569/$G569,$H569-SUM($I569:BR569)))","v":0},{"$f":"IF(OR(BT$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BT$3,$H569/$G569,$H569-SUM($I569:BS569)))","v":0},{"$f":"IF(OR(BU$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BU$3,$H569/$G569,$H569-SUM($I569:BT569)))","v":0},{"$f":"IF(OR(BV$3<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569)>BV$3,$H569/$G569,$H569-SUM($I569:BU569)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,5,{"$f":"AH545","v":0},null,{"$f":"IF(OR(J$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>J$3,$H570/$G570,$H570-SUM($I570:I570)))","v":0},{"$f":"IF(OR(K$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>K$3,$H570/$G570,$H570-SUM($I570:J570)))","v":0},{"$f":"IF(OR(L$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>L$3,$H570/$G570,$H570-SUM($I570:K570)))","v":0},{"$f":"IF(OR(M$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>M$3,$H570/$G570,$H570-SUM($I570:L570)))","v":0},{"$f":"IF(OR(N$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>N$3,$H570/$G570,$H570-SUM($I570:M570)))","v":0},{"$f":"IF(OR(O$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>O$3,$H570/$G570,$H570-SUM($I570:N570)))","v":0},{"$f":"IF(OR(P$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>P$3,$H570/$G570,$H570-SUM($I570:O570)))","v":0},{"$f":"IF(OR(Q$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>Q$3,$H570/$G570,$H570-SUM($I570:P570)))","v":0},{"$f":"IF(OR(R$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>R$3,$H570/$G570,$H570-SUM($I570:Q570)))","v":0},{"$f":"IF(OR(S$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>S$3,$H570/$G570,$H570-SUM($I570:R570)))","v":0},{"$f":"IF(OR(T$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>T$3,$H570/$G570,$H570-SUM($I570:S570)))","v":0},{"$f":"IF(OR(U$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>U$3,$H570/$G570,$H570-SUM($I570:T570)))","v":0},{"$f":"IF(OR(V$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>V$3,$H570/$G570,$H570-SUM($I570:U570)))","v":0},{"$f":"IF(OR(W$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>W$3,$H570/$G570,$H570-SUM($I570:V570)))","v":0},{"$f":"IF(OR(X$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>X$3,$H570/$G570,$H570-SUM($I570:W570)))","v":0},{"$f":"IF(OR(Y$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>Y$3,$H570/$G570,$H570-SUM($I570:X570)))","v":0},{"$f":"IF(OR(Z$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>Z$3,$H570/$G570,$H570-SUM($I570:Y570)))","v":0},{"$f":"IF(OR(AA$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AA$3,$H570/$G570,$H570-SUM($I570:Z570)))","v":0},{"$f":"IF(OR(AB$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AB$3,$H570/$G570,$H570-SUM($I570:AA570)))","v":0},{"$f":"IF(OR(AC$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AC$3,$H570/$G570,$H570-SUM($I570:AB570)))","v":0},{"$f":"IF(OR(AD$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AD$3,$H570/$G570,$H570-SUM($I570:AC570)))","v":0},{"$f":"IF(OR(AE$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AE$3,$H570/$G570,$H570-SUM($I570:AD570)))","v":0},{"$f":"IF(OR(AF$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AF$3,$H570/$G570,$H570-SUM($I570:AE570)))","v":0},{"$f":"IF(OR(AG$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AG$3,$H570/$G570,$H570-SUM($I570:AF570)))","v":0},{"$f":"IF(OR(AH$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AH$3,$H570/$G570,$H570-SUM($I570:AG570)))","v":0},{"$f":"IF(OR(AI$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AI$3,$H570/$G570,$H570-SUM($I570:AH570)))","v":0},{"$f":"IF(OR(AJ$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AJ$3,$H570/$G570,$H570-SUM($I570:AI570)))","v":0},{"$f":"IF(OR(AK$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AK$3,$H570/$G570,$H570-SUM($I570:AJ570)))","v":0},{"$f":"IF(OR(AL$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AL$3,$H570/$G570,$H570-SUM($I570:AK570)))","v":0},{"$f":"IF(OR(AM$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AM$3,$H570/$G570,$H570-SUM($I570:AL570)))","v":0},{"$f":"IF(OR(AN$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AN$3,$H570/$G570,$H570-SUM($I570:AM570)))","v":0},{"$f":"IF(OR(AO$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AO$3,$H570/$G570,$H570-SUM($I570:AN570)))","v":0},{"$f":"IF(OR(AP$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AP$3,$H570/$G570,$H570-SUM($I570:AO570)))","v":0},{"$f":"IF(OR(AQ$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AQ$3,$H570/$G570,$H570-SUM($I570:AP570)))","v":0},{"$f":"IF(OR(AR$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AR$3,$H570/$G570,$H570-SUM($I570:AQ570)))","v":0},{"$f":"IF(OR(AS$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AS$3,$H570/$G570,$H570-SUM($I570:AR570)))","v":0},{"$f":"IF(OR(AT$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AT$3,$H570/$G570,$H570-SUM($I570:AS570)))","v":0},{"$f":"IF(OR(AU$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AU$3,$H570/$G570,$H570-SUM($I570:AT570)))","v":0},{"$f":"IF(OR(AV$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AV$3,$H570/$G570,$H570-SUM($I570:AU570)))","v":0},{"$f":"IF(OR(AW$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AW$3,$H570/$G570,$H570-SUM($I570:AV570)))","v":0},{"$f":"IF(OR(AX$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AX$3,$H570/$G570,$H570-SUM($I570:AW570)))","v":0},{"$f":"IF(OR(AY$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AY$3,$H570/$G570,$H570-SUM($I570:AX570)))","v":0},{"$f":"IF(OR(AZ$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>AZ$3,$H570/$G570,$H570-SUM($I570:AY570)))","v":0},{"$f":"IF(OR(BA$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BA$3,$H570/$G570,$H570-SUM($I570:AZ570)))","v":0},{"$f":"IF(OR(BB$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BB$3,$H570/$G570,$H570-SUM($I570:BA570)))","v":0},{"$f":"IF(OR(BC$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BC$3,$H570/$G570,$H570-SUM($I570:BB570)))","v":0},{"$f":"IF(OR(BD$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BD$3,$H570/$G570,$H570-SUM($I570:BC570)))","v":0},{"$f":"IF(OR(BE$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BE$3,$H570/$G570,$H570-SUM($I570:BD570)))","v":0},{"$f":"IF(OR(BF$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BF$3,$H570/$G570,$H570-SUM($I570:BE570)))","v":0},{"$f":"IF(OR(BG$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BG$3,$H570/$G570,$H570-SUM($I570:BF570)))","v":0},{"$f":"IF(OR(BH$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BH$3,$H570/$G570,$H570-SUM($I570:BG570)))","v":0},{"$f":"IF(OR(BI$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BI$3,$H570/$G570,$H570-SUM($I570:BH570)))","v":0},{"$f":"IF(OR(BJ$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BJ$3,$H570/$G570,$H570-SUM($I570:BI570)))","v":0},{"$f":"IF(OR(BK$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BK$3,$H570/$G570,$H570-SUM($I570:BJ570)))","v":0},{"$f":"IF(OR(BL$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BL$3,$H570/$G570,$H570-SUM($I570:BK570)))","v":0},{"$f":"IF(OR(BM$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BM$3,$H570/$G570,$H570-SUM($I570:BL570)))","v":0},{"$f":"IF(OR(BN$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BN$3,$H570/$G570,$H570-SUM($I570:BM570)))","v":0},{"$f":"IF(OR(BO$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BO$3,$H570/$G570,$H570-SUM($I570:BN570)))","v":0},{"$f":"IF(OR(BP$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BP$3,$H570/$G570,$H570-SUM($I570:BO570)))","v":0},{"$f":"IF(OR(BQ$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BQ$3,$H570/$G570,$H570-SUM($I570:BP570)))","v":0},{"$f":"IF(OR(BR$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BR$3,$H570/$G570,$H570-SUM($I570:BQ570)))","v":0},{"$f":"IF(OR(BS$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BS$3,$H570/$G570,$H570-SUM($I570:BR570)))","v":0},{"$f":"IF(OR(BT$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BT$3,$H570/$G570,$H570-SUM($I570:BS570)))","v":0},{"$f":"IF(OR(BU$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BU$3,$H570/$G570,$H570-SUM($I570:BT570)))","v":0},{"$f":"IF(OR(BV$3<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570)>BV$3,$H570/$G570,$H570-SUM($I570:BU570)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,5,{"$f":"AI545","v":0},null,{"$f":"IF(OR(J$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>J$3,$H571/$G571,$H571-SUM($I571:I571)))","v":0},{"$f":"IF(OR(K$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>K$3,$H571/$G571,$H571-SUM($I571:J571)))","v":0},{"$f":"IF(OR(L$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>L$3,$H571/$G571,$H571-SUM($I571:K571)))","v":0},{"$f":"IF(OR(M$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>M$3,$H571/$G571,$H571-SUM($I571:L571)))","v":0},{"$f":"IF(OR(N$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>N$3,$H571/$G571,$H571-SUM($I571:M571)))","v":0},{"$f":"IF(OR(O$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>O$3,$H571/$G571,$H571-SUM($I571:N571)))","v":0},{"$f":"IF(OR(P$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>P$3,$H571/$G571,$H571-SUM($I571:O571)))","v":0},{"$f":"IF(OR(Q$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Q$3,$H571/$G571,$H571-SUM($I571:P571)))","v":0},{"$f":"IF(OR(R$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>R$3,$H571/$G571,$H571-SUM($I571:Q571)))","v":0},{"$f":"IF(OR(S$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>S$3,$H571/$G571,$H571-SUM($I571:R571)))","v":0},{"$f":"IF(OR(T$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>T$3,$H571/$G571,$H571-SUM($I571:S571)))","v":0},{"$f":"IF(OR(U$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>U$3,$H571/$G571,$H571-SUM($I571:T571)))","v":0},{"$f":"IF(OR(V$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>V$3,$H571/$G571,$H571-SUM($I571:U571)))","v":0},{"$f":"IF(OR(W$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>W$3,$H571/$G571,$H571-SUM($I571:V571)))","v":0},{"$f":"IF(OR(X$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>X$3,$H571/$G571,$H571-SUM($I571:W571)))","v":0},{"$f":"IF(OR(Y$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Y$3,$H571/$G571,$H571-SUM($I571:X571)))","v":0},{"$f":"IF(OR(Z$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Z$3,$H571/$G571,$H571-SUM($I571:Y571)))","v":0},{"$f":"IF(OR(AA$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AA$3,$H571/$G571,$H571-SUM($I571:Z571)))","v":0},{"$f":"IF(OR(AB$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AB$3,$H571/$G571,$H571-SUM($I571:AA571)))","v":0},{"$f":"IF(OR(AC$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AC$3,$H571/$G571,$H571-SUM($I571:AB571)))","v":0},{"$f":"IF(OR(AD$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AD$3,$H571/$G571,$H571-SUM($I571:AC571)))","v":0},{"$f":"IF(OR(AE$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AE$3,$H571/$G571,$H571-SUM($I571:AD571)))","v":0},{"$f":"IF(OR(AF$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AF$3,$H571/$G571,$H571-SUM($I571:AE571)))","v":0},{"$f":"IF(OR(AG$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AG$3,$H571/$G571,$H571-SUM($I571:AF571)))","v":0},{"$f":"IF(OR(AH$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AH$3,$H571/$G571,$H571-SUM($I571:AG571)))","v":0},{"$f":"IF(OR(AI$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AI$3,$H571/$G571,$H571-SUM($I571:AH571)))","v":0},{"$f":"IF(OR(AJ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AJ$3,$H571/$G571,$H571-SUM($I571:AI571)))","v":0},{"$f":"IF(OR(AK$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AK$3,$H571/$G571,$H571-SUM($I571:AJ571)))","v":0},{"$f":"IF(OR(AL$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AL$3,$H571/$G571,$H571-SUM($I571:AK571)))","v":0},{"$f":"IF(OR(AM$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AM$3,$H571/$G571,$H571-SUM($I571:AL571)))","v":0},{"$f":"IF(OR(AN$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AN$3,$H571/$G571,$H571-SUM($I571:AM571)))","v":0},{"$f":"IF(OR(AO$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AO$3,$H571/$G571,$H571-SUM($I571:AN571)))","v":0},{"$f":"IF(OR(AP$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AP$3,$H571/$G571,$H571-SUM($I571:AO571)))","v":0},{"$f":"IF(OR(AQ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AQ$3,$H571/$G571,$H571-SUM($I571:AP571)))","v":0},{"$f":"IF(OR(AR$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AR$3,$H571/$G571,$H571-SUM($I571:AQ571)))","v":0},{"$f":"IF(OR(AS$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AS$3,$H571/$G571,$H571-SUM($I571:AR571)))","v":0},{"$f":"IF(OR(AT$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AT$3,$H571/$G571,$H571-SUM($I571:AS571)))","v":0},{"$f":"IF(OR(AU$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AU$3,$H571/$G571,$H571-SUM($I571:AT571)))","v":0},{"$f":"IF(OR(AV$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AV$3,$H571/$G571,$H571-SUM($I571:AU571)))","v":0},{"$f":"IF(OR(AW$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AW$3,$H571/$G571,$H571-SUM($I571:AV571)))","v":0},{"$f":"IF(OR(AX$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AX$3,$H571/$G571,$H571-SUM($I571:AW571)))","v":0},{"$f":"IF(OR(AY$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AY$3,$H571/$G571,$H571-SUM($I571:AX571)))","v":0},{"$f":"IF(OR(AZ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AZ$3,$H571/$G571,$H571-SUM($I571:AY571)))","v":0},{"$f":"IF(OR(BA$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BA$3,$H571/$G571,$H571-SUM($I571:AZ571)))","v":0},{"$f":"IF(OR(BB$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BB$3,$H571/$G571,$H571-SUM($I571:BA571)))","v":0},{"$f":"IF(OR(BC$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BC$3,$H571/$G571,$H571-SUM($I571:BB571)))","v":0},{"$f":"IF(OR(BD$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BD$3,$H571/$G571,$H571-SUM($I571:BC571)))","v":0},{"$f":"IF(OR(BE$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BE$3,$H571/$G571,$H571-SUM($I571:BD571)))","v":0},{"$f":"IF(OR(BF$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BF$3,$H571/$G571,$H571-SUM($I571:BE571)))","v":0},{"$f":"IF(OR(BG$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BG$3,$H571/$G571,$H571-SUM($I571:BF571)))","v":0},{"$f":"IF(OR(BH$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BH$3,$H571/$G571,$H571-SUM($I571:BG571)))","v":0},{"$f":"IF(OR(BI$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BI$3,$H571/$G571,$H571-SUM($I571:BH571)))","v":0},{"$f":"IF(OR(BJ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BJ$3,$H571/$G571,$H571-SUM($I571:BI571)))","v":0},{"$f":"IF(OR(BK$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BK$3,$H571/$G571,$H571-SUM($I571:BJ571)))","v":0},{"$f":"IF(OR(BL$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BL$3,$H571/$G571,$H571-SUM($I571:BK571)))","v":0},{"$f":"IF(OR(BM$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BM$3,$H571/$G571,$H571-SUM($I571:BL571)))","v":0},{"$f":"IF(OR(BN$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BN$3,$H571/$G571,$H571-SUM($I571:BM571)))","v":0},{"$f":"IF(OR(BO$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BO$3,$H571/$G571,$H571-SUM($I571:BN571)))","v":0},{"$f":"IF(OR(BP$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BP$3,$H571/$G571,$H571-SUM($I571:BO571)))","v":0},{"$f":"IF(OR(BQ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BQ$3,$H571/$G571,$H571-SUM($I571:BP571)))","v":0},{"$f":"IF(OR(BR$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BR$3,$H571/$G571,$H571-SUM($I571:BQ571)))","v":0},{"$f":"IF(OR(BS$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BS$3,$H571/$G571,$H571-SUM($I571:BR571)))","v":0},{"$f":"IF(OR(BT$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BT$3,$H571/$G571,$H571-SUM($I571:BS571)))","v":0},{"$f":"IF(OR(BU$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BU$3,$H571/$G571,$H571-SUM($I571:BT571)))","v":0},{"$f":"IF(OR(BV$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BV$3,$H571/$G571,$H571-SUM($I571:BU571)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,5,{"$f":"AJ545","v":0},null,{"$f":"IF(OR(J$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>J$3,$H572/$G572,$H572-SUM($I572:I572)))","v":0},{"$f":"IF(OR(K$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>K$3,$H572/$G572,$H572-SUM($I572:J572)))","v":0},{"$f":"IF(OR(L$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>L$3,$H572/$G572,$H572-SUM($I572:K572)))","v":0},{"$f":"IF(OR(M$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>M$3,$H572/$G572,$H572-SUM($I572:L572)))","v":0},{"$f":"IF(OR(N$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>N$3,$H572/$G572,$H572-SUM($I572:M572)))","v":0},{"$f":"IF(OR(O$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>O$3,$H572/$G572,$H572-SUM($I572:N572)))","v":0},{"$f":"IF(OR(P$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>P$3,$H572/$G572,$H572-SUM($I572:O572)))","v":0},{"$f":"IF(OR(Q$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Q$3,$H572/$G572,$H572-SUM($I572:P572)))","v":0},{"$f":"IF(OR(R$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>R$3,$H572/$G572,$H572-SUM($I572:Q572)))","v":0},{"$f":"IF(OR(S$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>S$3,$H572/$G572,$H572-SUM($I572:R572)))","v":0},{"$f":"IF(OR(T$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>T$3,$H572/$G572,$H572-SUM($I572:S572)))","v":0},{"$f":"IF(OR(U$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>U$3,$H572/$G572,$H572-SUM($I572:T572)))","v":0},{"$f":"IF(OR(V$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>V$3,$H572/$G572,$H572-SUM($I572:U572)))","v":0},{"$f":"IF(OR(W$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>W$3,$H572/$G572,$H572-SUM($I572:V572)))","v":0},{"$f":"IF(OR(X$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>X$3,$H572/$G572,$H572-SUM($I572:W572)))","v":0},{"$f":"IF(OR(Y$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Y$3,$H572/$G572,$H572-SUM($I572:X572)))","v":0},{"$f":"IF(OR(Z$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Z$3,$H572/$G572,$H572-SUM($I572:Y572)))","v":0},{"$f":"IF(OR(AA$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AA$3,$H572/$G572,$H572-SUM($I572:Z572)))","v":0},{"$f":"IF(OR(AB$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AB$3,$H572/$G572,$H572-SUM($I572:AA572)))","v":0},{"$f":"IF(OR(AC$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AC$3,$H572/$G572,$H572-SUM($I572:AB572)))","v":0},{"$f":"IF(OR(AD$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AD$3,$H572/$G572,$H572-SUM($I572:AC572)))","v":0},{"$f":"IF(OR(AE$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AE$3,$H572/$G572,$H572-SUM($I572:AD572)))","v":0},{"$f":"IF(OR(AF$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AF$3,$H572/$G572,$H572-SUM($I572:AE572)))","v":0},{"$f":"IF(OR(AG$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AG$3,$H572/$G572,$H572-SUM($I572:AF572)))","v":0},{"$f":"IF(OR(AH$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AH$3,$H572/$G572,$H572-SUM($I572:AG572)))","v":0},{"$f":"IF(OR(AI$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AI$3,$H572/$G572,$H572-SUM($I572:AH572)))","v":0},{"$f":"IF(OR(AJ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AJ$3,$H572/$G572,$H572-SUM($I572:AI572)))","v":0},{"$f":"IF(OR(AK$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AK$3,$H572/$G572,$H572-SUM($I572:AJ572)))","v":0},{"$f":"IF(OR(AL$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AL$3,$H572/$G572,$H572-SUM($I572:AK572)))","v":0},{"$f":"IF(OR(AM$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AM$3,$H572/$G572,$H572-SUM($I572:AL572)))","v":0},{"$f":"IF(OR(AN$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AN$3,$H572/$G572,$H572-SUM($I572:AM572)))","v":0},{"$f":"IF(OR(AO$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AO$3,$H572/$G572,$H572-SUM($I572:AN572)))","v":0},{"$f":"IF(OR(AP$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AP$3,$H572/$G572,$H572-SUM($I572:AO572)))","v":0},{"$f":"IF(OR(AQ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AQ$3,$H572/$G572,$H572-SUM($I572:AP572)))","v":0},{"$f":"IF(OR(AR$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AR$3,$H572/$G572,$H572-SUM($I572:AQ572)))","v":0},{"$f":"IF(OR(AS$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AS$3,$H572/$G572,$H572-SUM($I572:AR572)))","v":0},{"$f":"IF(OR(AT$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AT$3,$H572/$G572,$H572-SUM($I572:AS572)))","v":0},{"$f":"IF(OR(AU$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AU$3,$H572/$G572,$H572-SUM($I572:AT572)))","v":0},{"$f":"IF(OR(AV$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AV$3,$H572/$G572,$H572-SUM($I572:AU572)))","v":0},{"$f":"IF(OR(AW$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AW$3,$H572/$G572,$H572-SUM($I572:AV572)))","v":0},{"$f":"IF(OR(AX$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AX$3,$H572/$G572,$H572-SUM($I572:AW572)))","v":0},{"$f":"IF(OR(AY$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AY$3,$H572/$G572,$H572-SUM($I572:AX572)))","v":0},{"$f":"IF(OR(AZ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AZ$3,$H572/$G572,$H572-SUM($I572:AY572)))","v":0},{"$f":"IF(OR(BA$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BA$3,$H572/$G572,$H572-SUM($I572:AZ572)))","v":0},{"$f":"IF(OR(BB$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BB$3,$H572/$G572,$H572-SUM($I572:BA572)))","v":0},{"$f":"IF(OR(BC$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BC$3,$H572/$G572,$H572-SUM($I572:BB572)))","v":0},{"$f":"IF(OR(BD$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BD$3,$H572/$G572,$H572-SUM($I572:BC572)))","v":0},{"$f":"IF(OR(BE$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BE$3,$H572/$G572,$H572-SUM($I572:BD572)))","v":0},{"$f":"IF(OR(BF$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BF$3,$H572/$G572,$H572-SUM($I572:BE572)))","v":0},{"$f":"IF(OR(BG$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BG$3,$H572/$G572,$H572-SUM($I572:BF572)))","v":0},{"$f":"IF(OR(BH$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BH$3,$H572/$G572,$H572-SUM($I572:BG572)))","v":0},{"$f":"IF(OR(BI$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BI$3,$H572/$G572,$H572-SUM($I572:BH572)))","v":0},{"$f":"IF(OR(BJ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BJ$3,$H572/$G572,$H572-SUM($I572:BI572)))","v":0},{"$f":"IF(OR(BK$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BK$3,$H572/$G572,$H572-SUM($I572:BJ572)))","v":0},{"$f":"IF(OR(BL$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BL$3,$H572/$G572,$H572-SUM($I572:BK572)))","v":0},{"$f":"IF(OR(BM$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BM$3,$H572/$G572,$H572-SUM($I572:BL572)))","v":0},{"$f":"IF(OR(BN$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BN$3,$H572/$G572,$H572-SUM($I572:BM572)))","v":0},{"$f":"IF(OR(BO$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BO$3,$H572/$G572,$H572-SUM($I572:BN572)))","v":0},{"$f":"IF(OR(BP$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BP$3,$H572/$G572,$H572-SUM($I572:BO572)))","v":0},{"$f":"IF(OR(BQ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BQ$3,$H572/$G572,$H572-SUM($I572:BP572)))","v":0},{"$f":"IF(OR(BR$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BR$3,$H572/$G572,$H572-SUM($I572:BQ572)))","v":0},{"$f":"IF(OR(BS$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BS$3,$H572/$G572,$H572-SUM($I572:BR572)))","v":0},{"$f":"IF(OR(BT$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BT$3,$H572/$G572,$H572-SUM($I572:BS572)))","v":0},{"$f":"IF(OR(BU$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BU$3,$H572/$G572,$H572-SUM($I572:BT572)))","v":0},{"$f":"IF(OR(BV$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BV$3,$H572/$G572,$H572-SUM($I572:BU572)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,5,{"$f":"AK545","v":0},null,{"$f":"IF(OR(J$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>J$3,$H573/$G573,$H573-SUM($I573:I573)))","v":0},{"$f":"IF(OR(K$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>K$3,$H573/$G573,$H573-SUM($I573:J573)))","v":0},{"$f":"IF(OR(L$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>L$3,$H573/$G573,$H573-SUM($I573:K573)))","v":0},{"$f":"IF(OR(M$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>M$3,$H573/$G573,$H573-SUM($I573:L573)))","v":0},{"$f":"IF(OR(N$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>N$3,$H573/$G573,$H573-SUM($I573:M573)))","v":0},{"$f":"IF(OR(O$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>O$3,$H573/$G573,$H573-SUM($I573:N573)))","v":0},{"$f":"IF(OR(P$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>P$3,$H573/$G573,$H573-SUM($I573:O573)))","v":0},{"$f":"IF(OR(Q$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Q$3,$H573/$G573,$H573-SUM($I573:P573)))","v":0},{"$f":"IF(OR(R$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>R$3,$H573/$G573,$H573-SUM($I573:Q573)))","v":0},{"$f":"IF(OR(S$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>S$3,$H573/$G573,$H573-SUM($I573:R573)))","v":0},{"$f":"IF(OR(T$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>T$3,$H573/$G573,$H573-SUM($I573:S573)))","v":0},{"$f":"IF(OR(U$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>U$3,$H573/$G573,$H573-SUM($I573:T573)))","v":0},{"$f":"IF(OR(V$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>V$3,$H573/$G573,$H573-SUM($I573:U573)))","v":0},{"$f":"IF(OR(W$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>W$3,$H573/$G573,$H573-SUM($I573:V573)))","v":0},{"$f":"IF(OR(X$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>X$3,$H573/$G573,$H573-SUM($I573:W573)))","v":0},{"$f":"IF(OR(Y$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Y$3,$H573/$G573,$H573-SUM($I573:X573)))","v":0},{"$f":"IF(OR(Z$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Z$3,$H573/$G573,$H573-SUM($I573:Y573)))","v":0},{"$f":"IF(OR(AA$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AA$3,$H573/$G573,$H573-SUM($I573:Z573)))","v":0},{"$f":"IF(OR(AB$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AB$3,$H573/$G573,$H573-SUM($I573:AA573)))","v":0},{"$f":"IF(OR(AC$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AC$3,$H573/$G573,$H573-SUM($I573:AB573)))","v":0},{"$f":"IF(OR(AD$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AD$3,$H573/$G573,$H573-SUM($I573:AC573)))","v":0},{"$f":"IF(OR(AE$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AE$3,$H573/$G573,$H573-SUM($I573:AD573)))","v":0},{"$f":"IF(OR(AF$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AF$3,$H573/$G573,$H573-SUM($I573:AE573)))","v":0},{"$f":"IF(OR(AG$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AG$3,$H573/$G573,$H573-SUM($I573:AF573)))","v":0},{"$f":"IF(OR(AH$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AH$3,$H573/$G573,$H573-SUM($I573:AG573)))","v":0},{"$f":"IF(OR(AI$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AI$3,$H573/$G573,$H573-SUM($I573:AH573)))","v":0},{"$f":"IF(OR(AJ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AJ$3,$H573/$G573,$H573-SUM($I573:AI573)))","v":0},{"$f":"IF(OR(AK$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AK$3,$H573/$G573,$H573-SUM($I573:AJ573)))","v":0},{"$f":"IF(OR(AL$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AL$3,$H573/$G573,$H573-SUM($I573:AK573)))","v":0},{"$f":"IF(OR(AM$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AM$3,$H573/$G573,$H573-SUM($I573:AL573)))","v":0},{"$f":"IF(OR(AN$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AN$3,$H573/$G573,$H573-SUM($I573:AM573)))","v":0},{"$f":"IF(OR(AO$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AO$3,$H573/$G573,$H573-SUM($I573:AN573)))","v":0},{"$f":"IF(OR(AP$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AP$3,$H573/$G573,$H573-SUM($I573:AO573)))","v":0},{"$f":"IF(OR(AQ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AQ$3,$H573/$G573,$H573-SUM($I573:AP573)))","v":0},{"$f":"IF(OR(AR$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AR$3,$H573/$G573,$H573-SUM($I573:AQ573)))","v":0},{"$f":"IF(OR(AS$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AS$3,$H573/$G573,$H573-SUM($I573:AR573)))","v":0},{"$f":"IF(OR(AT$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AT$3,$H573/$G573,$H573-SUM($I573:AS573)))","v":0},{"$f":"IF(OR(AU$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AU$3,$H573/$G573,$H573-SUM($I573:AT573)))","v":0},{"$f":"IF(OR(AV$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AV$3,$H573/$G573,$H573-SUM($I573:AU573)))","v":0},{"$f":"IF(OR(AW$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AW$3,$H573/$G573,$H573-SUM($I573:AV573)))","v":0},{"$f":"IF(OR(AX$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AX$3,$H573/$G573,$H573-SUM($I573:AW573)))","v":0},{"$f":"IF(OR(AY$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AY$3,$H573/$G573,$H573-SUM($I573:AX573)))","v":0},{"$f":"IF(OR(AZ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AZ$3,$H573/$G573,$H573-SUM($I573:AY573)))","v":0},{"$f":"IF(OR(BA$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BA$3,$H573/$G573,$H573-SUM($I573:AZ573)))","v":0},{"$f":"IF(OR(BB$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BB$3,$H573/$G573,$H573-SUM($I573:BA573)))","v":0},{"$f":"IF(OR(BC$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BC$3,$H573/$G573,$H573-SUM($I573:BB573)))","v":0},{"$f":"IF(OR(BD$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BD$3,$H573/$G573,$H573-SUM($I573:BC573)))","v":0},{"$f":"IF(OR(BE$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BE$3,$H573/$G573,$H573-SUM($I573:BD573)))","v":0},{"$f":"IF(OR(BF$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BF$3,$H573/$G573,$H573-SUM($I573:BE573)))","v":0},{"$f":"IF(OR(BG$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BG$3,$H573/$G573,$H573-SUM($I573:BF573)))","v":0},{"$f":"IF(OR(BH$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BH$3,$H573/$G573,$H573-SUM($I573:BG573)))","v":0},{"$f":"IF(OR(BI$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BI$3,$H573/$G573,$H573-SUM($I573:BH573)))","v":0},{"$f":"IF(OR(BJ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BJ$3,$H573/$G573,$H573-SUM($I573:BI573)))","v":0},{"$f":"IF(OR(BK$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BK$3,$H573/$G573,$H573-SUM($I573:BJ573)))","v":0},{"$f":"IF(OR(BL$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BL$3,$H573/$G573,$H573-SUM($I573:BK573)))","v":0},{"$f":"IF(OR(BM$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BM$3,$H573/$G573,$H573-SUM($I573:BL573)))","v":0},{"$f":"IF(OR(BN$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BN$3,$H573/$G573,$H573-SUM($I573:BM573)))","v":0},{"$f":"IF(OR(BO$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BO$3,$H573/$G573,$H573-SUM($I573:BN573)))","v":0},{"$f":"IF(OR(BP$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BP$3,$H573/$G573,$H573-SUM($I573:BO573)))","v":0},{"$f":"IF(OR(BQ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BQ$3,$H573/$G573,$H573-SUM($I573:BP573)))","v":0},{"$f":"IF(OR(BR$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BR$3,$H573/$G573,$H573-SUM($I573:BQ573)))","v":0},{"$f":"IF(OR(BS$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BS$3,$H573/$G573,$H573-SUM($I573:BR573)))","v":0},{"$f":"IF(OR(BT$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BT$3,$H573/$G573,$H573-SUM($I573:BS573)))","v":0},{"$f":"IF(OR(BU$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BU$3,$H573/$G573,$H573-SUM($I573:BT573)))","v":0},{"$f":"IF(OR(BV$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BV$3,$H573/$G573,$H573-SUM($I573:BU573)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,5,{"$f":"AL545","v":0},null,{"$f":"IF(OR(J$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>J$3,$H574/$G574,$H574-SUM($I574:I574)))","v":0},{"$f":"IF(OR(K$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>K$3,$H574/$G574,$H574-SUM($I574:J574)))","v":0},{"$f":"IF(OR(L$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>L$3,$H574/$G574,$H574-SUM($I574:K574)))","v":0},{"$f":"IF(OR(M$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>M$3,$H574/$G574,$H574-SUM($I574:L574)))","v":0},{"$f":"IF(OR(N$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>N$3,$H574/$G574,$H574-SUM($I574:M574)))","v":0},{"$f":"IF(OR(O$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>O$3,$H574/$G574,$H574-SUM($I574:N574)))","v":0},{"$f":"IF(OR(P$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>P$3,$H574/$G574,$H574-SUM($I574:O574)))","v":0},{"$f":"IF(OR(Q$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Q$3,$H574/$G574,$H574-SUM($I574:P574)))","v":0},{"$f":"IF(OR(R$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>R$3,$H574/$G574,$H574-SUM($I574:Q574)))","v":0},{"$f":"IF(OR(S$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>S$3,$H574/$G574,$H574-SUM($I574:R574)))","v":0},{"$f":"IF(OR(T$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>T$3,$H574/$G574,$H574-SUM($I574:S574)))","v":0},{"$f":"IF(OR(U$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>U$3,$H574/$G574,$H574-SUM($I574:T574)))","v":0},{"$f":"IF(OR(V$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>V$3,$H574/$G574,$H574-SUM($I574:U574)))","v":0},{"$f":"IF(OR(W$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>W$3,$H574/$G574,$H574-SUM($I574:V574)))","v":0},{"$f":"IF(OR(X$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>X$3,$H574/$G574,$H574-SUM($I574:W574)))","v":0},{"$f":"IF(OR(Y$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Y$3,$H574/$G574,$H574-SUM($I574:X574)))","v":0},{"$f":"IF(OR(Z$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Z$3,$H574/$G574,$H574-SUM($I574:Y574)))","v":0},{"$f":"IF(OR(AA$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AA$3,$H574/$G574,$H574-SUM($I574:Z574)))","v":0},{"$f":"IF(OR(AB$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AB$3,$H574/$G574,$H574-SUM($I574:AA574)))","v":0},{"$f":"IF(OR(AC$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AC$3,$H574/$G574,$H574-SUM($I574:AB574)))","v":0},{"$f":"IF(OR(AD$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AD$3,$H574/$G574,$H574-SUM($I574:AC574)))","v":0},{"$f":"IF(OR(AE$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AE$3,$H574/$G574,$H574-SUM($I574:AD574)))","v":0},{"$f":"IF(OR(AF$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AF$3,$H574/$G574,$H574-SUM($I574:AE574)))","v":0},{"$f":"IF(OR(AG$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AG$3,$H574/$G574,$H574-SUM($I574:AF574)))","v":0},{"$f":"IF(OR(AH$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AH$3,$H574/$G574,$H574-SUM($I574:AG574)))","v":0},{"$f":"IF(OR(AI$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AI$3,$H574/$G574,$H574-SUM($I574:AH574)))","v":0},{"$f":"IF(OR(AJ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AJ$3,$H574/$G574,$H574-SUM($I574:AI574)))","v":0},{"$f":"IF(OR(AK$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AK$3,$H574/$G574,$H574-SUM($I574:AJ574)))","v":0},{"$f":"IF(OR(AL$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AL$3,$H574/$G574,$H574-SUM($I574:AK574)))","v":0},{"$f":"IF(OR(AM$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AM$3,$H574/$G574,$H574-SUM($I574:AL574)))","v":0},{"$f":"IF(OR(AN$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AN$3,$H574/$G574,$H574-SUM($I574:AM574)))","v":0},{"$f":"IF(OR(AO$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AO$3,$H574/$G574,$H574-SUM($I574:AN574)))","v":0},{"$f":"IF(OR(AP$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AP$3,$H574/$G574,$H574-SUM($I574:AO574)))","v":0},{"$f":"IF(OR(AQ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AQ$3,$H574/$G574,$H574-SUM($I574:AP574)))","v":0},{"$f":"IF(OR(AR$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AR$3,$H574/$G574,$H574-SUM($I574:AQ574)))","v":0},{"$f":"IF(OR(AS$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AS$3,$H574/$G574,$H574-SUM($I574:AR574)))","v":0},{"$f":"IF(OR(AT$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AT$3,$H574/$G574,$H574-SUM($I574:AS574)))","v":0},{"$f":"IF(OR(AU$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AU$3,$H574/$G574,$H574-SUM($I574:AT574)))","v":0},{"$f":"IF(OR(AV$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AV$3,$H574/$G574,$H574-SUM($I574:AU574)))","v":0},{"$f":"IF(OR(AW$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AW$3,$H574/$G574,$H574-SUM($I574:AV574)))","v":0},{"$f":"IF(OR(AX$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AX$3,$H574/$G574,$H574-SUM($I574:AW574)))","v":0},{"$f":"IF(OR(AY$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AY$3,$H574/$G574,$H574-SUM($I574:AX574)))","v":0},{"$f":"IF(OR(AZ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AZ$3,$H574/$G574,$H574-SUM($I574:AY574)))","v":0},{"$f":"IF(OR(BA$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BA$3,$H574/$G574,$H574-SUM($I574:AZ574)))","v":0},{"$f":"IF(OR(BB$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BB$3,$H574/$G574,$H574-SUM($I574:BA574)))","v":0},{"$f":"IF(OR(BC$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BC$3,$H574/$G574,$H574-SUM($I574:BB574)))","v":0},{"$f":"IF(OR(BD$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BD$3,$H574/$G574,$H574-SUM($I574:BC574)))","v":0},{"$f":"IF(OR(BE$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BE$3,$H574/$G574,$H574-SUM($I574:BD574)))","v":0},{"$f":"IF(OR(BF$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BF$3,$H574/$G574,$H574-SUM($I574:BE574)))","v":0},{"$f":"IF(OR(BG$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BG$3,$H574/$G574,$H574-SUM($I574:BF574)))","v":0},{"$f":"IF(OR(BH$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BH$3,$H574/$G574,$H574-SUM($I574:BG574)))","v":0},{"$f":"IF(OR(BI$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BI$3,$H574/$G574,$H574-SUM($I574:BH574)))","v":0},{"$f":"IF(OR(BJ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BJ$3,$H574/$G574,$H574-SUM($I574:BI574)))","v":0},{"$f":"IF(OR(BK$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BK$3,$H574/$G574,$H574-SUM($I574:BJ574)))","v":0},{"$f":"IF(OR(BL$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BL$3,$H574/$G574,$H574-SUM($I574:BK574)))","v":0},{"$f":"IF(OR(BM$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BM$3,$H574/$G574,$H574-SUM($I574:BL574)))","v":0},{"$f":"IF(OR(BN$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BN$3,$H574/$G574,$H574-SUM($I574:BM574)))","v":0},{"$f":"IF(OR(BO$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BO$3,$H574/$G574,$H574-SUM($I574:BN574)))","v":0},{"$f":"IF(OR(BP$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BP$3,$H574/$G574,$H574-SUM($I574:BO574)))","v":0},{"$f":"IF(OR(BQ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BQ$3,$H574/$G574,$H574-SUM($I574:BP574)))","v":0},{"$f":"IF(OR(BR$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BR$3,$H574/$G574,$H574-SUM($I574:BQ574)))","v":0},{"$f":"IF(OR(BS$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BS$3,$H574/$G574,$H574-SUM($I574:BR574)))","v":0},{"$f":"IF(OR(BT$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BT$3,$H574/$G574,$H574-SUM($I574:BS574)))","v":0},{"$f":"IF(OR(BU$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BU$3,$H574/$G574,$H574-SUM($I574:BT574)))","v":0},{"$f":"IF(OR(BV$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BV$3,$H574/$G574,$H574-SUM($I574:BU574)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,5,{"$f":"AM545","v":0},null,{"$f":"IF(OR(J$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>J$3,$H575/$G575,$H575-SUM($I575:I575)))","v":0},{"$f":"IF(OR(K$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>K$3,$H575/$G575,$H575-SUM($I575:J575)))","v":0},{"$f":"IF(OR(L$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>L$3,$H575/$G575,$H575-SUM($I575:K575)))","v":0},{"$f":"IF(OR(M$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>M$3,$H575/$G575,$H575-SUM($I575:L575)))","v":0},{"$f":"IF(OR(N$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>N$3,$H575/$G575,$H575-SUM($I575:M575)))","v":0},{"$f":"IF(OR(O$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>O$3,$H575/$G575,$H575-SUM($I575:N575)))","v":0},{"$f":"IF(OR(P$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>P$3,$H575/$G575,$H575-SUM($I575:O575)))","v":0},{"$f":"IF(OR(Q$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Q$3,$H575/$G575,$H575-SUM($I575:P575)))","v":0},{"$f":"IF(OR(R$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>R$3,$H575/$G575,$H575-SUM($I575:Q575)))","v":0},{"$f":"IF(OR(S$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>S$3,$H575/$G575,$H575-SUM($I575:R575)))","v":0},{"$f":"IF(OR(T$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>T$3,$H575/$G575,$H575-SUM($I575:S575)))","v":0},{"$f":"IF(OR(U$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>U$3,$H575/$G575,$H575-SUM($I575:T575)))","v":0},{"$f":"IF(OR(V$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>V$3,$H575/$G575,$H575-SUM($I575:U575)))","v":0},{"$f":"IF(OR(W$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>W$3,$H575/$G575,$H575-SUM($I575:V575)))","v":0},{"$f":"IF(OR(X$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>X$3,$H575/$G575,$H575-SUM($I575:W575)))","v":0},{"$f":"IF(OR(Y$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Y$3,$H575/$G575,$H575-SUM($I575:X575)))","v":0},{"$f":"IF(OR(Z$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Z$3,$H575/$G575,$H575-SUM($I575:Y575)))","v":0},{"$f":"IF(OR(AA$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AA$3,$H575/$G575,$H575-SUM($I575:Z575)))","v":0},{"$f":"IF(OR(AB$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AB$3,$H575/$G575,$H575-SUM($I575:AA575)))","v":0},{"$f":"IF(OR(AC$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AC$3,$H575/$G575,$H575-SUM($I575:AB575)))","v":0},{"$f":"IF(OR(AD$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AD$3,$H575/$G575,$H575-SUM($I575:AC575)))","v":0},{"$f":"IF(OR(AE$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AE$3,$H575/$G575,$H575-SUM($I575:AD575)))","v":0},{"$f":"IF(OR(AF$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AF$3,$H575/$G575,$H575-SUM($I575:AE575)))","v":0},{"$f":"IF(OR(AG$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AG$3,$H575/$G575,$H575-SUM($I575:AF575)))","v":0},{"$f":"IF(OR(AH$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AH$3,$H575/$G575,$H575-SUM($I575:AG575)))","v":0},{"$f":"IF(OR(AI$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AI$3,$H575/$G575,$H575-SUM($I575:AH575)))","v":0},{"$f":"IF(OR(AJ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AJ$3,$H575/$G575,$H575-SUM($I575:AI575)))","v":0},{"$f":"IF(OR(AK$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AK$3,$H575/$G575,$H575-SUM($I575:AJ575)))","v":0},{"$f":"IF(OR(AL$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AL$3,$H575/$G575,$H575-SUM($I575:AK575)))","v":0},{"$f":"IF(OR(AM$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AM$3,$H575/$G575,$H575-SUM($I575:AL575)))","v":0},{"$f":"IF(OR(AN$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AN$3,$H575/$G575,$H575-SUM($I575:AM575)))","v":0},{"$f":"IF(OR(AO$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AO$3,$H575/$G575,$H575-SUM($I575:AN575)))","v":0},{"$f":"IF(OR(AP$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AP$3,$H575/$G575,$H575-SUM($I575:AO575)))","v":0},{"$f":"IF(OR(AQ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AQ$3,$H575/$G575,$H575-SUM($I575:AP575)))","v":0},{"$f":"IF(OR(AR$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AR$3,$H575/$G575,$H575-SUM($I575:AQ575)))","v":0},{"$f":"IF(OR(AS$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AS$3,$H575/$G575,$H575-SUM($I575:AR575)))","v":0},{"$f":"IF(OR(AT$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AT$3,$H575/$G575,$H575-SUM($I575:AS575)))","v":0},{"$f":"IF(OR(AU$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AU$3,$H575/$G575,$H575-SUM($I575:AT575)))","v":0},{"$f":"IF(OR(AV$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AV$3,$H575/$G575,$H575-SUM($I575:AU575)))","v":0},{"$f":"IF(OR(AW$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AW$3,$H575/$G575,$H575-SUM($I575:AV575)))","v":0},{"$f":"IF(OR(AX$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AX$3,$H575/$G575,$H575-SUM($I575:AW575)))","v":0},{"$f":"IF(OR(AY$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AY$3,$H575/$G575,$H575-SUM($I575:AX575)))","v":0},{"$f":"IF(OR(AZ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AZ$3,$H575/$G575,$H575-SUM($I575:AY575)))","v":0},{"$f":"IF(OR(BA$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BA$3,$H575/$G575,$H575-SUM($I575:AZ575)))","v":0},{"$f":"IF(OR(BB$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BB$3,$H575/$G575,$H575-SUM($I575:BA575)))","v":0},{"$f":"IF(OR(BC$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BC$3,$H575/$G575,$H575-SUM($I575:BB575)))","v":0},{"$f":"IF(OR(BD$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BD$3,$H575/$G575,$H575-SUM($I575:BC575)))","v":0},{"$f":"IF(OR(BE$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BE$3,$H575/$G575,$H575-SUM($I575:BD575)))","v":0},{"$f":"IF(OR(BF$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BF$3,$H575/$G575,$H575-SUM($I575:BE575)))","v":0},{"$f":"IF(OR(BG$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BG$3,$H575/$G575,$H575-SUM($I575:BF575)))","v":0},{"$f":"IF(OR(BH$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BH$3,$H575/$G575,$H575-SUM($I575:BG575)))","v":0},{"$f":"IF(OR(BI$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BI$3,$H575/$G575,$H575-SUM($I575:BH575)))","v":0},{"$f":"IF(OR(BJ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BJ$3,$H575/$G575,$H575-SUM($I575:BI575)))","v":0},{"$f":"IF(OR(BK$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BK$3,$H575/$G575,$H575-SUM($I575:BJ575)))","v":0},{"$f":"IF(OR(BL$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BL$3,$H575/$G575,$H575-SUM($I575:BK575)))","v":0},{"$f":"IF(OR(BM$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BM$3,$H575/$G575,$H575-SUM($I575:BL575)))","v":0},{"$f":"IF(OR(BN$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BN$3,$H575/$G575,$H575-SUM($I575:BM575)))","v":0},{"$f":"IF(OR(BO$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BO$3,$H575/$G575,$H575-SUM($I575:BN575)))","v":0},{"$f":"IF(OR(BP$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BP$3,$H575/$G575,$H575-SUM($I575:BO575)))","v":0},{"$f":"IF(OR(BQ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BQ$3,$H575/$G575,$H575-SUM($I575:BP575)))","v":0},{"$f":"IF(OR(BR$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BR$3,$H575/$G575,$H575-SUM($I575:BQ575)))","v":0},{"$f":"IF(OR(BS$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BS$3,$H575/$G575,$H575-SUM($I575:BR575)))","v":0},{"$f":"IF(OR(BT$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BT$3,$H575/$G575,$H575-SUM($I575:BS575)))","v":0},{"$f":"IF(OR(BU$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BU$3,$H575/$G575,$H575-SUM($I575:BT575)))","v":0},{"$f":"IF(OR(BV$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BV$3,$H575/$G575,$H575-SUM($I575:BU575)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J537,J542:J543,J546:J575)","v":12.758422827517869},14.207553489188403,21.048837287387443,26.389804394172749,32.321699736693226,-3.4728757555474523,46.554888357876202,48.884063428386987,54.146942181879183,{"$f":"SUM(S537,S542:S543,S546:S575)","v":57.781968906828226},51.679610243507604,42.495945520650075,33.325486651940253,22.721640791662743,11.803736322125928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP537,AP542:AP543,AP546:AP575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J545-SUM(J546:J575)+I578","v":7.2456533083526669},{"$f":"K545-SUM(K546:K575)+J578","v":40.002941637677345},{"$f":"L545-SUM(L546:L575)+K578","v":58.417362711734299},{"$f":"M545-SUM(M546:M575)+L578","v":81.200369868018328},{"$f":"N545-SUM(N546:N575)+M578","v":159.41918869882537},{"$f":"O545-SUM(O546:O575)+N578","v":154.99403415864344},{"$f":"P545-SUM(P546:P575)+O578","v":154.29144014431634},{"$f":"Q545-SUM(Q546:Q575)+P578","v":158.42660601731689},{"$f":"R545-SUM(R546:R575)+Q578","v":158.8691861831218},{"$f":"S545-SUM(S546:S575)+R578","v":160.1058988869232},{"$f":"T545-SUM(T546:T575)+S578","v":110.346809286379},{"$f":"U545-SUM(U546:U575)+T578","v":67.850863765728917},{"$f":"V545-SUM(V546:V575)+U578","v":34.525377113788664},{"$f":"W545-SUM(W546:W575)+V578","v":11.803736322125921},{"$f":"X545-SUM(X546:X575)+W578","v":0},{"$f":"Y545-SUM(Y546:Y575)+X578","v":0},{"$f":"Z545-SUM(Z546:Z575)+Y578","v":0},{"$f":"AA545-SUM(AA546:AA575)+Z578","v":0},{"$f":"AB545-SUM(AB546:AB575)+AA578","v":0},{"$f":"AC545-SUM(AC546:AC575)+AB578","v":0},{"$f":"AD545-SUM(AD546:AD575)+AC578","v":0},{"$f":"AE545-SUM(AE546:AE575)+AD578","v":0},{"$f":"AF545-SUM(AF546:AF575)+AE578","v":0},{"$f":"AG545-SUM(AG546:AG575)+AF578","v":0},{"$f":"AH545-SUM(AH546:AH575)+AG578","v":0},{"$f":"AI545-SUM(AI546:AI575)+AH578","v":0},{"$f":"AJ545-SUM(AJ546:AJ575)+AI578","v":0},{"$f":"AK545-SUM(AK546:AK575)+AJ578","v":0},{"$f":"AL545-SUM(AL546:AL575)+AK578","v":0},{"$f":"AM545-SUM(AM546:AM575)+AL578","v":0},{"$f":"AN545-SUM(AN546:AN575)+AM578","v":0},{"$f":"AO545-SUM(AO546:AO575)+AN578","v":0},{"$f":"AP545-SUM(AP546:AP575)+AO578","v":0},{"$f":"AQ545-SUM(AQ546:AQ575)+AP578","v":0},{"$f":"AR545-SUM(AR546:AR575)+AQ578","v":0},{"$f":"AS545-SUM(AS546:AS575)+AR578","v":0},{"$f":"AT545-SUM(AT546:AT575)+AS578","v":0},{"$f":"AU545-SUM(AU546:AU575)+AT578","v":0},{"$f":"AV545-SUM(AV546:AV575)+AU578","v":0},{"$f":"AW545-SUM(AW546:AW575)+AV578","v":0},{"$f":"AX545-SUM(AX546:AX575)+AW578","v":0},{"$f":"AY545-SUM(AY546:AY575)+AX578","v":0},{"$f":"AZ545-SUM(AZ546:AZ575)+AY578","v":0},{"$f":"BA545-SUM(BA546:BA575)+AZ578","v":0},{"$f":"BB545-SUM(BB546:BB575)+BA578","v":0},{"$f":"BC545-SUM(BC546:BC575)+BB578","v":0},{"$f":"BD545-SUM(BD546:BD575)+BC578","v":0},{"$f":"BE545-SUM(BE546:BE575)+BD578","v":0},{"$f":"BF545-SUM(BF546:BF575)+BE578","v":0},{"$f":"BG545-SUM(BG546:BG575)+BF578","v":0},{"$f":"BH545-SUM(BH546:BH575)+BG578","v":0},{"$f":"BI545-SUM(BI546:BI575)+BH578","v":0},{"$f":"BJ545-SUM(BJ546:BJ575)+BI578","v":0},{"$f":"BK545-SUM(BK546:BK575)+BJ578","v":0},{"$f":"BL545-SUM(BL546:BL575)+BK578","v":0},{"$f":"BM545-SUM(BM546:BM575)+BL578","v":0},{"$f":"BN545-SUM(BN546:BN575)+BM578","v":0},{"$f":"BO545-SUM(BO546:BO575)+BN578","v":0},{"$f":"BP545-SUM(BP546:BP575)+BO578","v":0},{"$f":"BQ545-SUM(BQ546:BQ575)+BP578","v":0},{"$f":"BR545-SUM(BR546:BR575)+BQ578","v":0},{"$f":"BS545-SUM(BS546:BS575)+BR578","v":0},{"$f":"BT545-SUM(BT546:BT575)+BS578","v":0},{"$f":"BU545-SUM(BU546:BU575)+BT578","v":0},{"$f":"BV545-SUM(BV546:BV575)+BU578","v":0}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B534","v":"Total Closing RAB - IT"},"$m Real 2010",null,null,null,null,{"$f":"J578+J538","v":56.928362216356838},{"$f":"K578+K538","v":76.92722771816365},82.583225964702734,92.607810293468901,159.41918869882537,154.99403415864344,154.29144014431634,158.42660601731689,158.8691861831218,160.1058988869232,110.346809286379,67.850863765728917,34.525377113788664,11.803736322125921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR578+BR538","v":0},{"$f":"BS578+BS538","v":0},{"$f":"BT578+BT538","v":0},{"$f":"BU578+BU538","v":0},{"$f":"BV578+BV538","v":0}]
[]
[13,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A581))","v":"Plant & Tools/Office Furniture"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I581+1","v":2011},{"$f":"J581+1","v":2012},{"$f":"K581+1","v":2013},{"$f":"L581+1","v":2014},{"$f":"M581+1","v":2015},{"$f":"N581+1","v":2016},{"$f":"O581+1","v":2017},{"$f":"P581+1","v":2018},{"$f":"Q581+1","v":2019},{"$f":"R581+1","v":2020},{"$f":"S581+1","v":2021},{"$f":"T581+1","v":2022},{"$f":"U581+1","v":2023},{"$f":"V581+1","v":2024},{"$f":"W581+1","v":2025},{"$f":"X581+1","v":2026},{"$f":"Y581+1","v":2027},{"$f":"Z581+1","v":2028},{"$f":"AA581+1","v":2029},{"$f":"AB581+1","v":2030},{"$f":"AC581+1","v":2031},{"$f":"AD581+1","v":2032},{"$f":"AE581+1","v":2033},{"$f":"AF581+1","v":2034},{"$f":"AG581+1","v":2035},{"$f":"AH581+1","v":2036},{"$f":"AI581+1","v":2037},{"$f":"AJ581+1","v":2038},{"$f":"AK581+1","v":2039},{"$f":"AL581+1","v":2040},{"$f":"AM581+1","v":2041},{"$f":"AN581+1","v":2042},{"$f":"AO581+1","v":2043},{"$f":"AP581+1","v":2044},{"$f":"AQ581+1","v":2045},{"$f":"AR581+1","v":2046},{"$f":"AS581+1","v":2047},{"$f":"AT581+1","v":2048},{"$f":"AU581+1","v":2049},{"$f":"AV581+1","v":2050},{"$f":"AW581+1","v":2051},{"$f":"AX581+1","v":2052},{"$f":"AY581+1","v":2053},{"$f":"AZ581+1","v":2054},{"$f":"BA581+1","v":2055},{"$f":"BB581+1","v":2056},{"$f":"BC581+1","v":2057},{"$f":"BD581+1","v":2058},{"$f":"BE581+1","v":2059},{"$f":"BF581+1","v":2060},{"$f":"BG581+1","v":2061},{"$f":"BH581+1","v":2062},{"$f":"BI581+1","v":2063},{"$f":"BJ581+1","v":2064},{"$f":"BK581+1","v":2065},{"$f":"BL581+1","v":2066},{"$f":"BM581+1","v":2067},{"$f":"BN581+1","v":2068},{"$f":"BO581+1","v":2069},{"$f":"BP581+1","v":2070},{"$f":"BQ581+1","v":2071},{"$f":"BR581+1","v":2072},{"$f":"BS581+1","v":2073},{"$f":"BT581+1","v":2074},{"$f":"BU581+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A581)","v":7.164681580461802},null,null,{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:I584))),(MAX($I585/$G584, $I585-SUM($I584:I584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:J584))),(MAX($I585/$G584, $I585-SUM($I584:J584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:K584))),(MAX($I585/$G584, $I585-SUM($I584:K584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:L584))),(MAX($I585/$G584, $I585-SUM($I584:L584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:M584))),(MAX($I585/$G584, $I585-SUM($I584:M584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:N584))),(MAX($I585/$G584, $I585-SUM($I584:N584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:O584))),(MAX($I585/$G584, $I585-SUM($I584:O584)))))","v":3.4283866416566591},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:P584))),(MAX($I585/$G584, $I585-SUM($I584:P584)))))","v":0.56459213058215241},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:Q584))),(MAX($I585/$G584, $I585-SUM($I584:Q584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:R584))),(MAX($I585/$G584, $I585-SUM($I584:R584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:S584))),(MAX($I585/$G584, $I585-SUM($I584:S584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:T584))),(MAX($I585/$G584, $I585-SUM($I584:T584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:U584))),(MAX($I585/$G584, $I585-SUM($I584:U584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:V584))),(MAX($I585/$G584, $I585-SUM($I584:V584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:W584))),(MAX($I585/$G584, $I585-SUM($I584:W584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:X584))),(MAX($I585/$G584, $I585-SUM($I584:X584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:Y584))),(MAX($I585/$G584, $I585-SUM($I584:Y584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:Z584))),(MAX($I585/$G584, $I585-SUM($I584:Z584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AA584))),(MAX($I585/$G584, $I585-SUM($I584:AA584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AB584))),(MAX($I585/$G584, $I585-SUM($I584:AB584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AC584))),(MAX($I585/$G584, $I585-SUM($I584:AC584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AD584))),(MAX($I585/$G584, $I585-SUM($I584:AD584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AE584))),(MAX($I585/$G584, $I585-SUM($I584:AE584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AF584))),(MAX($I585/$G584, $I585-SUM($I584:AF584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AG584))),(MAX($I585/$G584, $I585-SUM($I584:AG584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AH584))),(MAX($I585/$G584, $I585-SUM($I584:AH584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AI584))),(MAX($I585/$G584, $I585-SUM($I584:AI584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AJ584))),(MAX($I585/$G584, $I585-SUM($I584:AJ584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AK584))),(MAX($I585/$G584, $I585-SUM($I584:AK584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AL584))),(MAX($I585/$G584, $I585-SUM($I584:AL584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AM584))),(MAX($I585/$G584, $I585-SUM($I584:AM584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AN584))),(MAX($I585/$G584, $I585-SUM($I584:AN584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AO584))),(MAX($I585/$G584, $I585-SUM($I584:AO584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AP584))),(MAX($I585/$G584, $I585-SUM($I584:AP584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AQ584))),(MAX($I585/$G584, $I585-SUM($I584:AQ584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AR584))),(MAX($I585/$G584, $I585-SUM($I584:AR584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AS584))),(MAX($I585/$G584, $I585-SUM($I584:AS584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AT584))),(MAX($I585/$G584, $I585-SUM($I584:AT584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AU584))),(MAX($I585/$G584, $I585-SUM($I584:AU584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AV584))),(MAX($I585/$G584, $I585-SUM($I584:AV584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AW584))),(MAX($I585/$G584, $I585-SUM($I584:AW584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AX584))),(MAX($I585/$G584, $I585-SUM($I584:AX584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AY584))),(MAX($I585/$G584, $I585-SUM($I584:AY584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:AZ584))),(MAX($I585/$G584, $I585-SUM($I584:AZ584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BA584))),(MAX($I585/$G584, $I585-SUM($I584:BA584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BB584))),(MAX($I585/$G584, $I585-SUM($I584:BB584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BC584))),(MAX($I585/$G584, $I585-SUM($I584:BC584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BD584))),(MAX($I585/$G584, $I585-SUM($I584:BD584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BE584))),(MAX($I585/$G584, $I585-SUM($I584:BE584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BF584))),(MAX($I585/$G584, $I585-SUM($I584:BF584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BG584))),(MAX($I585/$G584, $I585-SUM($I584:BG584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BH584))),(MAX($I585/$G584, $I585-SUM($I584:BH584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BI584))),(MAX($I585/$G584, $I585-SUM($I584:BI584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BJ584))),(MAX($I585/$G584, $I585-SUM($I584:BJ584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BK584))),(MAX($I585/$G584, $I585-SUM($I584:BK584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BL584))),(MAX($I585/$G584, $I585-SUM($I584:BL584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BM584))),(MAX($I585/$G584, $I585-SUM($I584:BM584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BN584))),(MAX($I585/$G584, $I585-SUM($I584:BN584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BO584))),(MAX($I585/$G584, $I585-SUM($I584:BO584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BP584))),(MAX($I585/$G584, $I585-SUM($I584:BP584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BQ584))),(MAX($I585/$G584, $I585-SUM($I584:BQ584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BR584))),(MAX($I585/$G584, $I585-SUM($I584:BR584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BS584))),(MAX($I585/$G584, $I585-SUM($I584:BS584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BT584))),(MAX($I585/$G584, $I585-SUM($I584:BT584)))))","v":0},{"$f":"IF(OR($G584=0,$G584=\"n/a\"),0,IF($I585>0,(MIN($I585/$G584, $I585-SUM($I584:BU584))),(MAX($I585/$G584, $I585-SUM($I584:BU584)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A581)","v":24.563298622178763},{"$f":"I585-J584","v":21.134911980522105},17.706525338865447,14.278138697208789,10.849752055552131,7.4213654138954714,3.9929787722388124,0.5645921305821533,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"AO585-AP584","v":8.8817841970012523E-16},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"BU585-BV584","v":8.8817841970012523E-16}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B581,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":-3.8227016467022477},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B581,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":1.6205753260916711}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G593","v":10},{"$f":"N588","v":-3.8227016467022477},null,null,null,null,null,null,{"$f":"IF($G589=\"n/a\",0,IF(O$3-$N$3>$G589-5,$H589-SUM($J589:N589),$H589/($G589-5)))","v":-0.76454032934044958},{"$f":"IF($G589=\"n/a\",0,IF(P$3-$N$3>$G589-5,$H589-SUM($J589:O589),$H589/($G589-5)))","v":-0.76454032934044958},{"$f":"IF($G589=\"n/a\",0,IF(Q$3-$N$3>$G589-5,$H589-SUM($J589:P589),$H589/($G589-5)))","v":-0.76454032934044958},{"$f":"IF($G589=\"n/a\",0,IF(R$3-$N$3>$G589-5,$H589-SUM($J589:Q589),$H589/($G589-5)))","v":-0.76454032934044958},{"$f":"IF($G589=\"n/a\",0,IF(S$3-$N$3>$G589-5,$H589-SUM($J589:R589),$H589/($G589-5)))","v":-0.76454032934044958},{"$f":"IF($G589=\"n/a\",0,IF(T$3-$N$3>$G589-5,$H589-SUM($J589:S589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(U$3-$N$3>$G589-5,$H589-SUM($J589:T589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(V$3-$N$3>$G589-5,$H589-SUM($J589:U589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(W$3-$N$3>$G589-5,$H589-SUM($J589:V589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(X$3-$N$3>$G589-5,$H589-SUM($J589:W589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(Y$3-$N$3>$G589-5,$H589-SUM($J589:X589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(Z$3-$N$3>$G589-5,$H589-SUM($J589:Y589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AA$3-$N$3>$G589-5,$H589-SUM($J589:Z589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AB$3-$N$3>$G589-5,$H589-SUM($J589:AA589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AC$3-$N$3>$G589-5,$H589-SUM($J589:AB589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AD$3-$N$3>$G589-5,$H589-SUM($J589:AC589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AE$3-$N$3>$G589-5,$H589-SUM($J589:AD589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AF$3-$N$3>$G589-5,$H589-SUM($J589:AE589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AG$3-$N$3>$G589-5,$H589-SUM($J589:AF589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AH$3-$N$3>$G589-5,$H589-SUM($J589:AG589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AI$3-$N$3>$G589-5,$H589-SUM($J589:AH589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AJ$3-$N$3>$G589-5,$H589-SUM($J589:AI589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AK$3-$N$3>$G589-5,$H589-SUM($J589:AJ589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AL$3-$N$3>$G589-5,$H589-SUM($J589:AK589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AM$3-$N$3>$G589-5,$H589-SUM($J589:AL589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AN$3-$N$3>$G589-5,$H589-SUM($J589:AM589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AO$3-$N$3>$G589-5,$H589-SUM($J589:AN589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AP$3-$N$3>$G589-5,$H589-SUM($J589:AO589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AQ$3-$N$3>$G589-5,$H589-SUM($J589:AP589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AR$3-$N$3>$G589-5,$H589-SUM($J589:AQ589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AS$3-$N$3>$G589-5,$H589-SUM($J589:AR589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AT$3-$N$3>$G589-5,$H589-SUM($J589:AS589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AU$3-$N$3>$G589-5,$H589-SUM($J589:AT589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AV$3-$N$3>$G589-5,$H589-SUM($J589:AU589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AW$3-$N$3>$G589-5,$H589-SUM($J589:AV589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AX$3-$N$3>$G589-5,$H589-SUM($J589:AW589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AY$3-$N$3>$G589-5,$H589-SUM($J589:AX589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(AZ$3-$N$3>$G589-5,$H589-SUM($J589:AY589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BA$3-$N$3>$G589-5,$H589-SUM($J589:AZ589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BB$3-$N$3>$G589-5,$H589-SUM($J589:BA589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BC$3-$N$3>$G589-5,$H589-SUM($J589:BB589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BD$3-$N$3>$G589-5,$H589-SUM($J589:BC589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BE$3-$N$3>$G589-5,$H589-SUM($J589:BD589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BF$3-$N$3>$G589-5,$H589-SUM($J589:BE589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BG$3-$N$3>$G589-5,$H589-SUM($J589:BF589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BH$3-$N$3>$G589-5,$H589-SUM($J589:BG589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BI$3-$N$3>$G589-5,$H589-SUM($J589:BH589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BJ$3-$N$3>$G589-5,$H589-SUM($J589:BI589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BK$3-$N$3>$G589-5,$H589-SUM($J589:BJ589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BL$3-$N$3>$G589-5,$H589-SUM($J589:BK589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BM$3-$N$3>$G589-5,$H589-SUM($J589:BL589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BN$3-$N$3>$G589-5,$H589-SUM($J589:BM589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BO$3-$N$3>$G589-5,$H589-SUM($J589:BN589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BP$3-$N$3>$G589-5,$H589-SUM($J589:BO589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BQ$3-$N$3>$G589-5,$H589-SUM($J589:BP589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BR$3-$N$3>$G589-5,$H589-SUM($J589:BQ589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BS$3-$N$3>$G589-5,$H589-SUM($J589:BR589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BT$3-$N$3>$G589-5,$H589-SUM($J589:BS589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BU$3-$N$3>$G589-5,$H589-SUM($J589:BT589),$H589/($G589-5)))","v":0},{"$f":"IF($G589=\"n/a\",0,IF(BV$3-$N$3>$G589-5,$H589-SUM($J589:BU589),$H589/($G589-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G598","v":10},{"$f":"S588","v":1.6205753260916711},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G590=\"n/a\",0,IF(T$3-$S$3>$G590-5,$H590-SUM($J590:S590),$H590/($G590-5)))","v":0.32411506521833422},{"$f":"IF($G590=\"n/a\",0,IF(U$3-$S$3>$G590-5,$H590-SUM($J590:T590),$H590/($G590-5)))","v":0.32411506521833422},{"$f":"IF($G590=\"n/a\",0,IF(V$3-$S$3>$G590-5,$H590-SUM($J590:U590),$H590/($G590-5)))","v":0.32411506521833422},{"$f":"IF($G590=\"n/a\",0,IF(W$3-$S$3>$G590-5,$H590-SUM($J590:V590),$H590/($G590-5)))","v":0.32411506521833422},{"$f":"IF($G590=\"n/a\",0,IF(X$3-$S$3>$G590-5,$H590-SUM($J590:W590),$H590/($G590-5)))","v":0.32411506521833422},{"$f":"IF($G590=\"n/a\",0,IF(Y$3-$S$3>$G590-5,$H590-SUM($J590:X590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(Z$3-$S$3>$G590-5,$H590-SUM($J590:Y590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AA$3-$S$3>$G590-5,$H590-SUM($J590:Z590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AB$3-$S$3>$G590-5,$H590-SUM($J590:AA590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AC$3-$S$3>$G590-5,$H590-SUM($J590:AB590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AD$3-$S$3>$G590-5,$H590-SUM($J590:AC590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AE$3-$S$3>$G590-5,$H590-SUM($J590:AD590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AF$3-$S$3>$G590-5,$H590-SUM($J590:AE590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AG$3-$S$3>$G590-5,$H590-SUM($J590:AF590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AH$3-$S$3>$G590-5,$H590-SUM($J590:AG590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AI$3-$S$3>$G590-5,$H590-SUM($J590:AH590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AJ$3-$S$3>$G590-5,$H590-SUM($J590:AI590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AK$3-$S$3>$G590-5,$H590-SUM($J590:AJ590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AL$3-$S$3>$G590-5,$H590-SUM($J590:AK590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AM$3-$S$3>$G590-5,$H590-SUM($J590:AL590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AN$3-$S$3>$G590-5,$H590-SUM($J590:AM590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AO$3-$S$3>$G590-5,$H590-SUM($J590:AN590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AP$3-$S$3>$G590-5,$H590-SUM($J590:AO590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AQ$3-$S$3>$G590-5,$H590-SUM($J590:AP590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AR$3-$S$3>$G590-5,$H590-SUM($J590:AQ590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AS$3-$S$3>$G590-5,$H590-SUM($J590:AR590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AT$3-$S$3>$G590-5,$H590-SUM($J590:AS590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AU$3-$S$3>$G590-5,$H590-SUM($J590:AT590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AV$3-$S$3>$G590-5,$H590-SUM($J590:AU590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AW$3-$S$3>$G590-5,$H590-SUM($J590:AV590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AX$3-$S$3>$G590-5,$H590-SUM($J590:AW590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AY$3-$S$3>$G590-5,$H590-SUM($J590:AX590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(AZ$3-$S$3>$G590-5,$H590-SUM($J590:AY590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BA$3-$S$3>$G590-5,$H590-SUM($J590:AZ590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BB$3-$S$3>$G590-5,$H590-SUM($J590:BA590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BC$3-$S$3>$G590-5,$H590-SUM($J590:BB590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BD$3-$S$3>$G590-5,$H590-SUM($J590:BC590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BE$3-$S$3>$G590-5,$H590-SUM($J590:BD590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BF$3-$S$3>$G590-5,$H590-SUM($J590:BE590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BG$3-$S$3>$G590-5,$H590-SUM($J590:BF590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BH$3-$S$3>$G590-5,$H590-SUM($J590:BG590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BI$3-$S$3>$G590-5,$H590-SUM($J590:BH590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BJ$3-$S$3>$G590-5,$H590-SUM($J590:BI590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BK$3-$S$3>$G590-5,$H590-SUM($J590:BJ590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BL$3-$S$3>$G590-5,$H590-SUM($J590:BK590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BM$3-$S$3>$G590-5,$H590-SUM($J590:BL590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BN$3-$S$3>$G590-5,$H590-SUM($J590:BM590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BO$3-$S$3>$G590-5,$H590-SUM($J590:BN590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BP$3-$S$3>$G590-5,$H590-SUM($J590:BO590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BQ$3-$S$3>$G590-5,$H590-SUM($J590:BP590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BR$3-$S$3>$G590-5,$H590-SUM($J590:BQ590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BS$3-$S$3>$G590-5,$H590-SUM($J590:BR590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BT$3-$S$3>$G590-5,$H590-SUM($J590:BS590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BU$3-$S$3>$G590-5,$H590-SUM($J590:BT590),$H590/($G590-5)))","v":0},{"$f":"IF($G590=\"n/a\",0,IF(BV$3-$S$3>$G590-5,$H590-SUM($J590:BU590),$H590/($G590-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW593:$BW622)=COUNTIF($BW593:$BW622,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":10.60576369556418},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":18.162075360229039},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":15.829291020237077},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":9.6045451440382639},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":26.995521956254002},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":8.2629499434476763},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":8.0567780010470074},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":11.995587959792049},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":4.2089656266730868},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":4.0133878952139659},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B581,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A581)","v":10},{"$f":"J592","v":10.60576369556418},null,{"$f":"IF(OR(J$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>J$3,$H593/$G593,$H593-SUM($I593:I593)))","v":0},{"$f":"IF(OR(K$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>K$3,$H593/$G593,$H593-SUM($I593:J593)))","v":1.0605763695564181},{"$f":"IF(OR(L$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>L$3,$H593/$G593,$H593-SUM($I593:K593)))","v":1.0605763695564181},{"$f":"IF(OR(M$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>M$3,$H593/$G593,$H593-SUM($I593:L593)))","v":1.0605763695564181},{"$f":"IF(OR(N$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>N$3,$H593/$G593,$H593-SUM($I593:M593)))","v":1.0605763695564181},{"$f":"IF(OR(O$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>O$3,$H593/$G593,$H593-SUM($I593:N593)))","v":1.0605763695564181},{"$f":"IF(OR(P$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>P$3,$H593/$G593,$H593-SUM($I593:O593)))","v":1.0605763695564181},{"$f":"IF(OR(Q$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Q$3,$H593/$G593,$H593-SUM($I593:P593)))","v":1.0605763695564181},{"$f":"IF(OR(R$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>R$3,$H593/$G593,$H593-SUM($I593:Q593)))","v":1.0605763695564181},{"$f":"IF(OR(S$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>S$3,$H593/$G593,$H593-SUM($I593:R593)))","v":1.0605763695564181},{"$f":"IF(OR(T$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>T$3,$H593/$G593,$H593-SUM($I593:S593)))","v":1.060576369556415},{"$f":"IF(OR(U$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>U$3,$H593/$G593,$H593-SUM($I593:T593)))","v":0},{"$f":"IF(OR(V$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>V$3,$H593/$G593,$H593-SUM($I593:U593)))","v":0},{"$f":"IF(OR(W$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>W$3,$H593/$G593,$H593-SUM($I593:V593)))","v":0},{"$f":"IF(OR(X$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>X$3,$H593/$G593,$H593-SUM($I593:W593)))","v":0},{"$f":"IF(OR(Y$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Y$3,$H593/$G593,$H593-SUM($I593:X593)))","v":0},{"$f":"IF(OR(Z$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Z$3,$H593/$G593,$H593-SUM($I593:Y593)))","v":0},{"$f":"IF(OR(AA$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AA$3,$H593/$G593,$H593-SUM($I593:Z593)))","v":0},{"$f":"IF(OR(AB$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AB$3,$H593/$G593,$H593-SUM($I593:AA593)))","v":0},{"$f":"IF(OR(AC$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AC$3,$H593/$G593,$H593-SUM($I593:AB593)))","v":0},{"$f":"IF(OR(AD$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AD$3,$H593/$G593,$H593-SUM($I593:AC593)))","v":0},{"$f":"IF(OR(AE$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AE$3,$H593/$G593,$H593-SUM($I593:AD593)))","v":0},{"$f":"IF(OR(AF$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AF$3,$H593/$G593,$H593-SUM($I593:AE593)))","v":0},{"$f":"IF(OR(AG$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AG$3,$H593/$G593,$H593-SUM($I593:AF593)))","v":0},{"$f":"IF(OR(AH$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AH$3,$H593/$G593,$H593-SUM($I593:AG593)))","v":0},{"$f":"IF(OR(AI$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AI$3,$H593/$G593,$H593-SUM($I593:AH593)))","v":0},{"$f":"IF(OR(AJ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AJ$3,$H593/$G593,$H593-SUM($I593:AI593)))","v":0},{"$f":"IF(OR(AK$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AK$3,$H593/$G593,$H593-SUM($I593:AJ593)))","v":0},{"$f":"IF(OR(AL$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AL$3,$H593/$G593,$H593-SUM($I593:AK593)))","v":0},{"$f":"IF(OR(AM$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AM$3,$H593/$G593,$H593-SUM($I593:AL593)))","v":0},{"$f":"IF(OR(AN$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AN$3,$H593/$G593,$H593-SUM($I593:AM593)))","v":0},{"$f":"IF(OR(AO$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AO$3,$H593/$G593,$H593-SUM($I593:AN593)))","v":0},{"$f":"IF(OR(AP$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AP$3,$H593/$G593,$H593-SUM($I593:AO593)))","v":0},{"$f":"IF(OR(AQ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AQ$3,$H593/$G593,$H593-SUM($I593:AP593)))","v":0},{"$f":"IF(OR(AR$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AR$3,$H593/$G593,$H593-SUM($I593:AQ593)))","v":0},{"$f":"IF(OR(AS$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AS$3,$H593/$G593,$H593-SUM($I593:AR593)))","v":0},{"$f":"IF(OR(AT$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AT$3,$H593/$G593,$H593-SUM($I593:AS593)))","v":0},{"$f":"IF(OR(AU$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AU$3,$H593/$G593,$H593-SUM($I593:AT593)))","v":0},{"$f":"IF(OR(AV$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AV$3,$H593/$G593,$H593-SUM($I593:AU593)))","v":0},{"$f":"IF(OR(AW$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AW$3,$H593/$G593,$H593-SUM($I593:AV593)))","v":0},{"$f":"IF(OR(AX$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AX$3,$H593/$G593,$H593-SUM($I593:AW593)))","v":0},{"$f":"IF(OR(AY$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AY$3,$H593/$G593,$H593-SUM($I593:AX593)))","v":0},{"$f":"IF(OR(AZ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AZ$3,$H593/$G593,$H593-SUM($I593:AY593)))","v":0},{"$f":"IF(OR(BA$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BA$3,$H593/$G593,$H593-SUM($I593:AZ593)))","v":0},{"$f":"IF(OR(BB$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BB$3,$H593/$G593,$H593-SUM($I593:BA593)))","v":0},{"$f":"IF(OR(BC$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BC$3,$H593/$G593,$H593-SUM($I593:BB593)))","v":0},{"$f":"IF(OR(BD$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BD$3,$H593/$G593,$H593-SUM($I593:BC593)))","v":0},{"$f":"IF(OR(BE$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BE$3,$H593/$G593,$H593-SUM($I593:BD593)))","v":0},{"$f":"IF(OR(BF$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BF$3,$H593/$G593,$H593-SUM($I593:BE593)))","v":0},{"$f":"IF(OR(BG$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BG$3,$H593/$G593,$H593-SUM($I593:BF593)))","v":0},{"$f":"IF(OR(BH$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BH$3,$H593/$G593,$H593-SUM($I593:BG593)))","v":0},{"$f":"IF(OR(BI$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BI$3,$H593/$G593,$H593-SUM($I593:BH593)))","v":0},{"$f":"IF(OR(BJ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BJ$3,$H593/$G593,$H593-SUM($I593:BI593)))","v":0},{"$f":"IF(OR(BK$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BK$3,$H593/$G593,$H593-SUM($I593:BJ593)))","v":0},{"$f":"IF(OR(BL$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BL$3,$H593/$G593,$H593-SUM($I593:BK593)))","v":0},{"$f":"IF(OR(BM$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BM$3,$H593/$G593,$H593-SUM($I593:BL593)))","v":0},{"$f":"IF(OR(BN$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BN$3,$H593/$G593,$H593-SUM($I593:BM593)))","v":0},{"$f":"IF(OR(BO$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BO$3,$H593/$G593,$H593-SUM($I593:BN593)))","v":0},{"$f":"IF(OR(BP$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BP$3,$H593/$G593,$H593-SUM($I593:BO593)))","v":0},{"$f":"IF(OR(BQ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BQ$3,$H593/$G593,$H593-SUM($I593:BP593)))","v":0},{"$f":"IF(OR(BR$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BR$3,$H593/$G593,$H593-SUM($I593:BQ593)))","v":0},{"$f":"IF(OR(BS$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BS$3,$H593/$G593,$H593-SUM($I593:BR593)))","v":0},{"$f":"IF(OR(BT$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BT$3,$H593/$G593,$H593-SUM($I593:BS593)))","v":0},{"$f":"IF(OR(BU$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BU$3,$H593/$G593,$H593-SUM($I593:BT593)))","v":0},{"$f":"IF(OR(BV$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BV$3,$H593/$G593,$H593-SUM($I593:BU593)))","v":0},{"$f":"IF(OR(ROUND(H593-SUM($J593:$BV593),2)=0,G593=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D593+1","v":2012},"$m Real 2010",null,{"$f":"G593","v":10},{"$f":"K592","v":18.162075360229039},null,{"$f":"IF(OR(J$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>J$3,$H594/$G594,$H594-SUM($I594:I594)))","v":0},{"$f":"IF(OR(K$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>K$3,$H594/$G594,$H594-SUM($I594:J594)))","v":0},{"$f":"IF(OR(L$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>L$3,$H594/$G594,$H594-SUM($I594:K594)))","v":1.816207536022904},{"$f":"IF(OR(M$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>M$3,$H594/$G594,$H594-SUM($I594:L594)))","v":1.816207536022904},{"$f":"IF(OR(N$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>N$3,$H594/$G594,$H594-SUM($I594:M594)))","v":1.816207536022904},{"$f":"IF(OR(O$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>O$3,$H594/$G594,$H594-SUM($I594:N594)))","v":1.816207536022904},{"$f":"IF(OR(P$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>P$3,$H594/$G594,$H594-SUM($I594:O594)))","v":1.816207536022904},{"$f":"IF(OR(Q$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Q$3,$H594/$G594,$H594-SUM($I594:P594)))","v":1.816207536022904},{"$f":"IF(OR(R$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>R$3,$H594/$G594,$H594-SUM($I594:Q594)))","v":1.816207536022904},{"$f":"IF(OR(S$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>S$3,$H594/$G594,$H594-SUM($I594:R594)))","v":1.816207536022904},{"$f":"IF(OR(T$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>T$3,$H594/$G594,$H594-SUM($I594:S594)))","v":1.816207536022904},{"$f":"IF(OR(U$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>U$3,$H594/$G594,$H594-SUM($I594:T594)))","v":1.8162075360229011},{"$f":"IF(OR(V$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>V$3,$H594/$G594,$H594-SUM($I594:U594)))","v":0},{"$f":"IF(OR(W$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>W$3,$H594/$G594,$H594-SUM($I594:V594)))","v":0},{"$f":"IF(OR(X$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>X$3,$H594/$G594,$H594-SUM($I594:W594)))","v":0},{"$f":"IF(OR(Y$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Y$3,$H594/$G594,$H594-SUM($I594:X594)))","v":0},{"$f":"IF(OR(Z$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Z$3,$H594/$G594,$H594-SUM($I594:Y594)))","v":0},{"$f":"IF(OR(AA$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AA$3,$H594/$G594,$H594-SUM($I594:Z594)))","v":0},{"$f":"IF(OR(AB$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AB$3,$H594/$G594,$H594-SUM($I594:AA594)))","v":0},{"$f":"IF(OR(AC$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AC$3,$H594/$G594,$H594-SUM($I594:AB594)))","v":0},{"$f":"IF(OR(AD$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AD$3,$H594/$G594,$H594-SUM($I594:AC594)))","v":0},{"$f":"IF(OR(AE$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AE$3,$H594/$G594,$H594-SUM($I594:AD594)))","v":0},{"$f":"IF(OR(AF$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AF$3,$H594/$G594,$H594-SUM($I594:AE594)))","v":0},{"$f":"IF(OR(AG$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AG$3,$H594/$G594,$H594-SUM($I594:AF594)))","v":0},{"$f":"IF(OR(AH$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AH$3,$H594/$G594,$H594-SUM($I594:AG594)))","v":0},{"$f":"IF(OR(AI$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AI$3,$H594/$G594,$H594-SUM($I594:AH594)))","v":0},{"$f":"IF(OR(AJ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AJ$3,$H594/$G594,$H594-SUM($I594:AI594)))","v":0},{"$f":"IF(OR(AK$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AK$3,$H594/$G594,$H594-SUM($I594:AJ594)))","v":0},{"$f":"IF(OR(AL$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AL$3,$H594/$G594,$H594-SUM($I594:AK594)))","v":0},{"$f":"IF(OR(AM$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AM$3,$H594/$G594,$H594-SUM($I594:AL594)))","v":0},{"$f":"IF(OR(AN$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AN$3,$H594/$G594,$H594-SUM($I594:AM594)))","v":0},{"$f":"IF(OR(AO$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AO$3,$H594/$G594,$H594-SUM($I594:AN594)))","v":0},{"$f":"IF(OR(AP$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AP$3,$H594/$G594,$H594-SUM($I594:AO594)))","v":0},{"$f":"IF(OR(AQ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AQ$3,$H594/$G594,$H594-SUM($I594:AP594)))","v":0},{"$f":"IF(OR(AR$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AR$3,$H594/$G594,$H594-SUM($I594:AQ594)))","v":0},{"$f":"IF(OR(AS$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AS$3,$H594/$G594,$H594-SUM($I594:AR594)))","v":0},{"$f":"IF(OR(AT$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AT$3,$H594/$G594,$H594-SUM($I594:AS594)))","v":0},{"$f":"IF(OR(AU$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AU$3,$H594/$G594,$H594-SUM($I594:AT594)))","v":0},{"$f":"IF(OR(AV$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AV$3,$H594/$G594,$H594-SUM($I594:AU594)))","v":0},{"$f":"IF(OR(AW$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AW$3,$H594/$G594,$H594-SUM($I594:AV594)))","v":0},{"$f":"IF(OR(AX$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AX$3,$H594/$G594,$H594-SUM($I594:AW594)))","v":0},{"$f":"IF(OR(AY$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AY$3,$H594/$G594,$H594-SUM($I594:AX594)))","v":0},{"$f":"IF(OR(AZ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AZ$3,$H594/$G594,$H594-SUM($I594:AY594)))","v":0},{"$f":"IF(OR(BA$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BA$3,$H594/$G594,$H594-SUM($I594:AZ594)))","v":0},{"$f":"IF(OR(BB$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BB$3,$H594/$G594,$H594-SUM($I594:BA594)))","v":0},{"$f":"IF(OR(BC$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BC$3,$H594/$G594,$H594-SUM($I594:BB594)))","v":0},{"$f":"IF(OR(BD$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BD$3,$H594/$G594,$H594-SUM($I594:BC594)))","v":0},{"$f":"IF(OR(BE$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BE$3,$H594/$G594,$H594-SUM($I594:BD594)))","v":0},{"$f":"IF(OR(BF$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BF$3,$H594/$G594,$H594-SUM($I594:BE594)))","v":0},{"$f":"IF(OR(BG$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BG$3,$H594/$G594,$H594-SUM($I594:BF594)))","v":0},{"$f":"IF(OR(BH$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BH$3,$H594/$G594,$H594-SUM($I594:BG594)))","v":0},{"$f":"IF(OR(BI$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BI$3,$H594/$G594,$H594-SUM($I594:BH594)))","v":0},{"$f":"IF(OR(BJ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BJ$3,$H594/$G594,$H594-SUM($I594:BI594)))","v":0},{"$f":"IF(OR(BK$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BK$3,$H594/$G594,$H594-SUM($I594:BJ594)))","v":0},{"$f":"IF(OR(BL$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BL$3,$H594/$G594,$H594-SUM($I594:BK594)))","v":0},{"$f":"IF(OR(BM$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BM$3,$H594/$G594,$H594-SUM($I594:BL594)))","v":0},{"$f":"IF(OR(BN$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BN$3,$H594/$G594,$H594-SUM($I594:BM594)))","v":0},{"$f":"IF(OR(BO$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BO$3,$H594/$G594,$H594-SUM($I594:BN594)))","v":0},{"$f":"IF(OR(BP$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BP$3,$H594/$G594,$H594-SUM($I594:BO594)))","v":0},{"$f":"IF(OR(BQ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BQ$3,$H594/$G594,$H594-SUM($I594:BP594)))","v":0},{"$f":"IF(OR(BR$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BR$3,$H594/$G594,$H594-SUM($I594:BQ594)))","v":0},{"$f":"IF(OR(BS$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BS$3,$H594/$G594,$H594-SUM($I594:BR594)))","v":0},{"$f":"IF(OR(BT$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BT$3,$H594/$G594,$H594-SUM($I594:BS594)))","v":0},{"$f":"IF(OR(BU$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BU$3,$H594/$G594,$H594-SUM($I594:BT594)))","v":0},{"$f":"IF(OR(BV$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BV$3,$H594/$G594,$H594-SUM($I594:BU594)))","v":0},{"$f":"IF(OR(ROUND(H594-SUM($J594:$BV594),2)=0,G594=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D594+1","v":2013},"$m Real 2010",null,{"$f":"G594","v":10},{"$f":"L592","v":15.829291020237077},null,{"$f":"IF(OR(J$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>J$3,$H595/$G595,$H595-SUM($I595:I595)))","v":0},{"$f":"IF(OR(K$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>K$3,$H595/$G595,$H595-SUM($I595:J595)))","v":0},{"$f":"IF(OR(L$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>L$3,$H595/$G595,$H595-SUM($I595:K595)))","v":0},{"$f":"IF(OR(M$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>M$3,$H595/$G595,$H595-SUM($I595:L595)))","v":1.5829291020237077},{"$f":"IF(OR(N$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>N$3,$H595/$G595,$H595-SUM($I595:M595)))","v":1.5829291020237077},{"$f":"IF(OR(O$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>O$3,$H595/$G595,$H595-SUM($I595:N595)))","v":1.5829291020237077},{"$f":"IF(OR(P$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>P$3,$H595/$G595,$H595-SUM($I595:O595)))","v":1.5829291020237077},{"$f":"IF(OR(Q$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Q$3,$H595/$G595,$H595-SUM($I595:P595)))","v":1.5829291020237077},{"$f":"IF(OR(R$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>R$3,$H595/$G595,$H595-SUM($I595:Q595)))","v":1.5829291020237077},{"$f":"IF(OR(S$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>S$3,$H595/$G595,$H595-SUM($I595:R595)))","v":1.5829291020237077},{"$f":"IF(OR(T$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>T$3,$H595/$G595,$H595-SUM($I595:S595)))","v":1.5829291020237077},{"$f":"IF(OR(U$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>U$3,$H595/$G595,$H595-SUM($I595:T595)))","v":1.5829291020237077},{"$f":"IF(OR(V$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>V$3,$H595/$G595,$H595-SUM($I595:U595)))","v":1.5829291020237068},{"$f":"IF(OR(W$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>W$3,$H595/$G595,$H595-SUM($I595:V595)))","v":0},{"$f":"IF(OR(X$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>X$3,$H595/$G595,$H595-SUM($I595:W595)))","v":0},{"$f":"IF(OR(Y$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Y$3,$H595/$G595,$H595-SUM($I595:X595)))","v":0},{"$f":"IF(OR(Z$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Z$3,$H595/$G595,$H595-SUM($I595:Y595)))","v":0},{"$f":"IF(OR(AA$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AA$3,$H595/$G595,$H595-SUM($I595:Z595)))","v":0},{"$f":"IF(OR(AB$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AB$3,$H595/$G595,$H595-SUM($I595:AA595)))","v":0},{"$f":"IF(OR(AC$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AC$3,$H595/$G595,$H595-SUM($I595:AB595)))","v":0},{"$f":"IF(OR(AD$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AD$3,$H595/$G595,$H595-SUM($I595:AC595)))","v":0},{"$f":"IF(OR(AE$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AE$3,$H595/$G595,$H595-SUM($I595:AD595)))","v":0},{"$f":"IF(OR(AF$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AF$3,$H595/$G595,$H595-SUM($I595:AE595)))","v":0},{"$f":"IF(OR(AG$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AG$3,$H595/$G595,$H595-SUM($I595:AF595)))","v":0},{"$f":"IF(OR(AH$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AH$3,$H595/$G595,$H595-SUM($I595:AG595)))","v":0},{"$f":"IF(OR(AI$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AI$3,$H595/$G595,$H595-SUM($I595:AH595)))","v":0},{"$f":"IF(OR(AJ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AJ$3,$H595/$G595,$H595-SUM($I595:AI595)))","v":0},{"$f":"IF(OR(AK$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AK$3,$H595/$G595,$H595-SUM($I595:AJ595)))","v":0},{"$f":"IF(OR(AL$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AL$3,$H595/$G595,$H595-SUM($I595:AK595)))","v":0},{"$f":"IF(OR(AM$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AM$3,$H595/$G595,$H595-SUM($I595:AL595)))","v":0},{"$f":"IF(OR(AN$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AN$3,$H595/$G595,$H595-SUM($I595:AM595)))","v":0},{"$f":"IF(OR(AO$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AO$3,$H595/$G595,$H595-SUM($I595:AN595)))","v":0},{"$f":"IF(OR(AP$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AP$3,$H595/$G595,$H595-SUM($I595:AO595)))","v":0},{"$f":"IF(OR(AQ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AQ$3,$H595/$G595,$H595-SUM($I595:AP595)))","v":0},{"$f":"IF(OR(AR$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AR$3,$H595/$G595,$H595-SUM($I595:AQ595)))","v":0},{"$f":"IF(OR(AS$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AS$3,$H595/$G595,$H595-SUM($I595:AR595)))","v":0},{"$f":"IF(OR(AT$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AT$3,$H595/$G595,$H595-SUM($I595:AS595)))","v":0},{"$f":"IF(OR(AU$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AU$3,$H595/$G595,$H595-SUM($I595:AT595)))","v":0},{"$f":"IF(OR(AV$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AV$3,$H595/$G595,$H595-SUM($I595:AU595)))","v":0},{"$f":"IF(OR(AW$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AW$3,$H595/$G595,$H595-SUM($I595:AV595)))","v":0},{"$f":"IF(OR(AX$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AX$3,$H595/$G595,$H595-SUM($I595:AW595)))","v":0},{"$f":"IF(OR(AY$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AY$3,$H595/$G595,$H595-SUM($I595:AX595)))","v":0},{"$f":"IF(OR(AZ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AZ$3,$H595/$G595,$H595-SUM($I595:AY595)))","v":0},{"$f":"IF(OR(BA$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BA$3,$H595/$G595,$H595-SUM($I595:AZ595)))","v":0},{"$f":"IF(OR(BB$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BB$3,$H595/$G595,$H595-SUM($I595:BA595)))","v":0},{"$f":"IF(OR(BC$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BC$3,$H595/$G595,$H595-SUM($I595:BB595)))","v":0},{"$f":"IF(OR(BD$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BD$3,$H595/$G595,$H595-SUM($I595:BC595)))","v":0},{"$f":"IF(OR(BE$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BE$3,$H595/$G595,$H595-SUM($I595:BD595)))","v":0},{"$f":"IF(OR(BF$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BF$3,$H595/$G595,$H595-SUM($I595:BE595)))","v":0},{"$f":"IF(OR(BG$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BG$3,$H595/$G595,$H595-SUM($I595:BF595)))","v":0},{"$f":"IF(OR(BH$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BH$3,$H595/$G595,$H595-SUM($I595:BG595)))","v":0},{"$f":"IF(OR(BI$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BI$3,$H595/$G595,$H595-SUM($I595:BH595)))","v":0},{"$f":"IF(OR(BJ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BJ$3,$H595/$G595,$H595-SUM($I595:BI595)))","v":0},{"$f":"IF(OR(BK$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BK$3,$H595/$G595,$H595-SUM($I595:BJ595)))","v":0},{"$f":"IF(OR(BL$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BL$3,$H595/$G595,$H595-SUM($I595:BK595)))","v":0},{"$f":"IF(OR(BM$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BM$3,$H595/$G595,$H595-SUM($I595:BL595)))","v":0},{"$f":"IF(OR(BN$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BN$3,$H595/$G595,$H595-SUM($I595:BM595)))","v":0},{"$f":"IF(OR(BO$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BO$3,$H595/$G595,$H595-SUM($I595:BN595)))","v":0},{"$f":"IF(OR(BP$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BP$3,$H595/$G595,$H595-SUM($I595:BO595)))","v":0},{"$f":"IF(OR(BQ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BQ$3,$H595/$G595,$H595-SUM($I595:BP595)))","v":0},{"$f":"IF(OR(BR$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BR$3,$H595/$G595,$H595-SUM($I595:BQ595)))","v":0},{"$f":"IF(OR(BS$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BS$3,$H595/$G595,$H595-SUM($I595:BR595)))","v":0},{"$f":"IF(OR(BT$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BT$3,$H595/$G595,$H595-SUM($I595:BS595)))","v":0},{"$f":"IF(OR(BU$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BU$3,$H595/$G595,$H595-SUM($I595:BT595)))","v":0},{"$f":"IF(OR(BV$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BV$3,$H595/$G595,$H595-SUM($I595:BU595)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G595","v":10},{"$f":"M592","v":9.6045451440382639},null,{"$f":"IF(OR(J$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>J$3,$H596/$G596,$H596-SUM($I596:I596)))","v":0},{"$f":"IF(OR(K$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>K$3,$H596/$G596,$H596-SUM($I596:J596)))","v":0},{"$f":"IF(OR(L$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>L$3,$H596/$G596,$H596-SUM($I596:K596)))","v":0},{"$f":"IF(OR(M$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>M$3,$H596/$G596,$H596-SUM($I596:L596)))","v":0},{"$f":"IF(OR(N$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>N$3,$H596/$G596,$H596-SUM($I596:M596)))","v":0.96045451440382634},{"$f":"IF(OR(O$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>O$3,$H596/$G596,$H596-SUM($I596:N596)))","v":0.96045451440382634},{"$f":"IF(OR(P$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>P$3,$H596/$G596,$H596-SUM($I596:O596)))","v":0.96045451440382634},{"$f":"IF(OR(Q$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Q$3,$H596/$G596,$H596-SUM($I596:P596)))","v":0.96045451440382634},{"$f":"IF(OR(R$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>R$3,$H596/$G596,$H596-SUM($I596:Q596)))","v":0.96045451440382634},{"$f":"IF(OR(S$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>S$3,$H596/$G596,$H596-SUM($I596:R596)))","v":0.96045451440382634},{"$f":"IF(OR(T$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>T$3,$H596/$G596,$H596-SUM($I596:S596)))","v":0.96045451440382634},{"$f":"IF(OR(U$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>U$3,$H596/$G596,$H596-SUM($I596:T596)))","v":0.96045451440382634},{"$f":"IF(OR(V$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>V$3,$H596/$G596,$H596-SUM($I596:U596)))","v":0.96045451440382634},{"$f":"IF(OR(W$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>W$3,$H596/$G596,$H596-SUM($I596:V596)))","v":0.96045451440382656},{"$f":"IF(OR(X$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>X$3,$H596/$G596,$H596-SUM($I596:W596)))","v":0},{"$f":"IF(OR(Y$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Y$3,$H596/$G596,$H596-SUM($I596:X596)))","v":0},{"$f":"IF(OR(Z$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Z$3,$H596/$G596,$H596-SUM($I596:Y596)))","v":0},{"$f":"IF(OR(AA$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AA$3,$H596/$G596,$H596-SUM($I596:Z596)))","v":0},{"$f":"IF(OR(AB$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AB$3,$H596/$G596,$H596-SUM($I596:AA596)))","v":0},{"$f":"IF(OR(AC$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AC$3,$H596/$G596,$H596-SUM($I596:AB596)))","v":0},{"$f":"IF(OR(AD$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AD$3,$H596/$G596,$H596-SUM($I596:AC596)))","v":0},{"$f":"IF(OR(AE$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AE$3,$H596/$G596,$H596-SUM($I596:AD596)))","v":0},{"$f":"IF(OR(AF$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AF$3,$H596/$G596,$H596-SUM($I596:AE596)))","v":0},{"$f":"IF(OR(AG$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AG$3,$H596/$G596,$H596-SUM($I596:AF596)))","v":0},{"$f":"IF(OR(AH$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AH$3,$H596/$G596,$H596-SUM($I596:AG596)))","v":0},{"$f":"IF(OR(AI$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AI$3,$H596/$G596,$H596-SUM($I596:AH596)))","v":0},{"$f":"IF(OR(AJ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AJ$3,$H596/$G596,$H596-SUM($I596:AI596)))","v":0},{"$f":"IF(OR(AK$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AK$3,$H596/$G596,$H596-SUM($I596:AJ596)))","v":0},{"$f":"IF(OR(AL$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AL$3,$H596/$G596,$H596-SUM($I596:AK596)))","v":0},{"$f":"IF(OR(AM$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AM$3,$H596/$G596,$H596-SUM($I596:AL596)))","v":0},{"$f":"IF(OR(AN$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AN$3,$H596/$G596,$H596-SUM($I596:AM596)))","v":0},{"$f":"IF(OR(AO$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AO$3,$H596/$G596,$H596-SUM($I596:AN596)))","v":0},{"$f":"IF(OR(AP$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AP$3,$H596/$G596,$H596-SUM($I596:AO596)))","v":0},{"$f":"IF(OR(AQ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AQ$3,$H596/$G596,$H596-SUM($I596:AP596)))","v":0},{"$f":"IF(OR(AR$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AR$3,$H596/$G596,$H596-SUM($I596:AQ596)))","v":0},{"$f":"IF(OR(AS$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AS$3,$H596/$G596,$H596-SUM($I596:AR596)))","v":0},{"$f":"IF(OR(AT$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AT$3,$H596/$G596,$H596-SUM($I596:AS596)))","v":0},{"$f":"IF(OR(AU$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AU$3,$H596/$G596,$H596-SUM($I596:AT596)))","v":0},{"$f":"IF(OR(AV$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AV$3,$H596/$G596,$H596-SUM($I596:AU596)))","v":0},{"$f":"IF(OR(AW$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AW$3,$H596/$G596,$H596-SUM($I596:AV596)))","v":0},{"$f":"IF(OR(AX$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AX$3,$H596/$G596,$H596-SUM($I596:AW596)))","v":0},{"$f":"IF(OR(AY$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AY$3,$H596/$G596,$H596-SUM($I596:AX596)))","v":0},{"$f":"IF(OR(AZ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AZ$3,$H596/$G596,$H596-SUM($I596:AY596)))","v":0},{"$f":"IF(OR(BA$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BA$3,$H596/$G596,$H596-SUM($I596:AZ596)))","v":0},{"$f":"IF(OR(BB$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BB$3,$H596/$G596,$H596-SUM($I596:BA596)))","v":0},{"$f":"IF(OR(BC$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BC$3,$H596/$G596,$H596-SUM($I596:BB596)))","v":0},{"$f":"IF(OR(BD$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BD$3,$H596/$G596,$H596-SUM($I596:BC596)))","v":0},{"$f":"IF(OR(BE$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BE$3,$H596/$G596,$H596-SUM($I596:BD596)))","v":0},{"$f":"IF(OR(BF$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BF$3,$H596/$G596,$H596-SUM($I596:BE596)))","v":0},{"$f":"IF(OR(BG$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BG$3,$H596/$G596,$H596-SUM($I596:BF596)))","v":0},{"$f":"IF(OR(BH$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BH$3,$H596/$G596,$H596-SUM($I596:BG596)))","v":0},{"$f":"IF(OR(BI$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BI$3,$H596/$G596,$H596-SUM($I596:BH596)))","v":0},{"$f":"IF(OR(BJ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BJ$3,$H596/$G596,$H596-SUM($I596:BI596)))","v":0},{"$f":"IF(OR(BK$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BK$3,$H596/$G596,$H596-SUM($I596:BJ596)))","v":0},{"$f":"IF(OR(BL$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BL$3,$H596/$G596,$H596-SUM($I596:BK596)))","v":0},{"$f":"IF(OR(BM$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BM$3,$H596/$G596,$H596-SUM($I596:BL596)))","v":0},{"$f":"IF(OR(BN$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BN$3,$H596/$G596,$H596-SUM($I596:BM596)))","v":0},{"$f":"IF(OR(BO$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BO$3,$H596/$G596,$H596-SUM($I596:BN596)))","v":0},{"$f":"IF(OR(BP$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BP$3,$H596/$G596,$H596-SUM($I596:BO596)))","v":0},{"$f":"IF(OR(BQ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BQ$3,$H596/$G596,$H596-SUM($I596:BP596)))","v":0},{"$f":"IF(OR(BR$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BR$3,$H596/$G596,$H596-SUM($I596:BQ596)))","v":0},{"$f":"IF(OR(BS$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BS$3,$H596/$G596,$H596-SUM($I596:BR596)))","v":0},{"$f":"IF(OR(BT$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BT$3,$H596/$G596,$H596-SUM($I596:BS596)))","v":0},{"$f":"IF(OR(BU$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BU$3,$H596/$G596,$H596-SUM($I596:BT596)))","v":0},{"$f":"IF(OR(BV$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BV$3,$H596/$G596,$H596-SUM($I596:BU596)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G596","v":10},{"$f":"N592","v":26.995521956254002},null,{"$f":"IF(OR(J$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>J$3,$H597/$G597,$H597-SUM($I597:I597)))","v":0},{"$f":"IF(OR(K$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>K$3,$H597/$G597,$H597-SUM($I597:J597)))","v":0},{"$f":"IF(OR(L$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>L$3,$H597/$G597,$H597-SUM($I597:K597)))","v":0},{"$f":"IF(OR(M$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>M$3,$H597/$G597,$H597-SUM($I597:L597)))","v":0},{"$f":"IF(OR(N$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>N$3,$H597/$G597,$H597-SUM($I597:M597)))","v":0},{"$f":"IF(OR(O$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>O$3,$H597/$G597,$H597-SUM($I597:N597)))","v":2.6995521956254001},{"$f":"IF(OR(P$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>P$3,$H597/$G597,$H597-SUM($I597:O597)))","v":2.6995521956254001},{"$f":"IF(OR(Q$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Q$3,$H597/$G597,$H597-SUM($I597:P597)))","v":2.6995521956254001},{"$f":"IF(OR(R$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>R$3,$H597/$G597,$H597-SUM($I597:Q597)))","v":2.6995521956254001},{"$f":"IF(OR(S$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>S$3,$H597/$G597,$H597-SUM($I597:R597)))","v":2.6995521956254001},{"$f":"IF(OR(T$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>T$3,$H597/$G597,$H597-SUM($I597:S597)))","v":2.6995521956254001},{"$f":"IF(OR(U$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>U$3,$H597/$G597,$H597-SUM($I597:T597)))","v":2.6995521956254001},{"$f":"IF(OR(V$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>V$3,$H597/$G597,$H597-SUM($I597:U597)))","v":2.6995521956254001},{"$f":"IF(OR(W$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>W$3,$H597/$G597,$H597-SUM($I597:V597)))","v":2.6995521956254001},{"$f":"IF(OR(X$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>X$3,$H597/$G597,$H597-SUM($I597:W597)))","v":2.6995521956253974},{"$f":"IF(OR(Y$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Y$3,$H597/$G597,$H597-SUM($I597:X597)))","v":0},{"$f":"IF(OR(Z$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Z$3,$H597/$G597,$H597-SUM($I597:Y597)))","v":0},{"$f":"IF(OR(AA$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AA$3,$H597/$G597,$H597-SUM($I597:Z597)))","v":0},{"$f":"IF(OR(AB$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AB$3,$H597/$G597,$H597-SUM($I597:AA597)))","v":0},{"$f":"IF(OR(AC$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AC$3,$H597/$G597,$H597-SUM($I597:AB597)))","v":0},{"$f":"IF(OR(AD$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AD$3,$H597/$G597,$H597-SUM($I597:AC597)))","v":0},{"$f":"IF(OR(AE$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AE$3,$H597/$G597,$H597-SUM($I597:AD597)))","v":0},{"$f":"IF(OR(AF$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AF$3,$H597/$G597,$H597-SUM($I597:AE597)))","v":0},{"$f":"IF(OR(AG$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AG$3,$H597/$G597,$H597-SUM($I597:AF597)))","v":0},{"$f":"IF(OR(AH$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AH$3,$H597/$G597,$H597-SUM($I597:AG597)))","v":0},{"$f":"IF(OR(AI$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AI$3,$H597/$G597,$H597-SUM($I597:AH597)))","v":0},{"$f":"IF(OR(AJ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AJ$3,$H597/$G597,$H597-SUM($I597:AI597)))","v":0},{"$f":"IF(OR(AK$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AK$3,$H597/$G597,$H597-SUM($I597:AJ597)))","v":0},{"$f":"IF(OR(AL$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AL$3,$H597/$G597,$H597-SUM($I597:AK597)))","v":0},{"$f":"IF(OR(AM$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AM$3,$H597/$G597,$H597-SUM($I597:AL597)))","v":0},{"$f":"IF(OR(AN$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AN$3,$H597/$G597,$H597-SUM($I597:AM597)))","v":0},{"$f":"IF(OR(AO$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AO$3,$H597/$G597,$H597-SUM($I597:AN597)))","v":0},{"$f":"IF(OR(AP$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AP$3,$H597/$G597,$H597-SUM($I597:AO597)))","v":0},{"$f":"IF(OR(AQ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AQ$3,$H597/$G597,$H597-SUM($I597:AP597)))","v":0},{"$f":"IF(OR(AR$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AR$3,$H597/$G597,$H597-SUM($I597:AQ597)))","v":0},{"$f":"IF(OR(AS$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AS$3,$H597/$G597,$H597-SUM($I597:AR597)))","v":0},{"$f":"IF(OR(AT$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AT$3,$H597/$G597,$H597-SUM($I597:AS597)))","v":0},{"$f":"IF(OR(AU$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AU$3,$H597/$G597,$H597-SUM($I597:AT597)))","v":0},{"$f":"IF(OR(AV$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AV$3,$H597/$G597,$H597-SUM($I597:AU597)))","v":0},{"$f":"IF(OR(AW$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AW$3,$H597/$G597,$H597-SUM($I597:AV597)))","v":0},{"$f":"IF(OR(AX$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AX$3,$H597/$G597,$H597-SUM($I597:AW597)))","v":0},{"$f":"IF(OR(AY$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AY$3,$H597/$G597,$H597-SUM($I597:AX597)))","v":0},{"$f":"IF(OR(AZ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AZ$3,$H597/$G597,$H597-SUM($I597:AY597)))","v":0},{"$f":"IF(OR(BA$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BA$3,$H597/$G597,$H597-SUM($I597:AZ597)))","v":0},{"$f":"IF(OR(BB$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BB$3,$H597/$G597,$H597-SUM($I597:BA597)))","v":0},{"$f":"IF(OR(BC$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BC$3,$H597/$G597,$H597-SUM($I597:BB597)))","v":0},{"$f":"IF(OR(BD$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BD$3,$H597/$G597,$H597-SUM($I597:BC597)))","v":0},{"$f":"IF(OR(BE$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BE$3,$H597/$G597,$H597-SUM($I597:BD597)))","v":0},{"$f":"IF(OR(BF$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BF$3,$H597/$G597,$H597-SUM($I597:BE597)))","v":0},{"$f":"IF(OR(BG$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BG$3,$H597/$G597,$H597-SUM($I597:BF597)))","v":0},{"$f":"IF(OR(BH$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BH$3,$H597/$G597,$H597-SUM($I597:BG597)))","v":0},{"$f":"IF(OR(BI$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BI$3,$H597/$G597,$H597-SUM($I597:BH597)))","v":0},{"$f":"IF(OR(BJ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BJ$3,$H597/$G597,$H597-SUM($I597:BI597)))","v":0},{"$f":"IF(OR(BK$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BK$3,$H597/$G597,$H597-SUM($I597:BJ597)))","v":0},{"$f":"IF(OR(BL$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BL$3,$H597/$G597,$H597-SUM($I597:BK597)))","v":0},{"$f":"IF(OR(BM$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BM$3,$H597/$G597,$H597-SUM($I597:BL597)))","v":0},{"$f":"IF(OR(BN$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BN$3,$H597/$G597,$H597-SUM($I597:BM597)))","v":0},{"$f":"IF(OR(BO$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BO$3,$H597/$G597,$H597-SUM($I597:BN597)))","v":0},{"$f":"IF(OR(BP$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BP$3,$H597/$G597,$H597-SUM($I597:BO597)))","v":0},{"$f":"IF(OR(BQ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BQ$3,$H597/$G597,$H597-SUM($I597:BP597)))","v":0},{"$f":"IF(OR(BR$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BR$3,$H597/$G597,$H597-SUM($I597:BQ597)))","v":0},{"$f":"IF(OR(BS$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BS$3,$H597/$G597,$H597-SUM($I597:BR597)))","v":0},{"$f":"IF(OR(BT$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BT$3,$H597/$G597,$H597-SUM($I597:BS597)))","v":0},{"$f":"IF(OR(BU$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BU$3,$H597/$G597,$H597-SUM($I597:BT597)))","v":0},{"$f":"IF(OR(BV$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BV$3,$H597/$G597,$H597-SUM($I597:BU597)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A581)","v":10},{"$f":"O592","v":8.2629499434476763},null,{"$f":"IF(OR(J$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>J$3,$H598/$G598,$H598-SUM($I598:I598)))","v":0},{"$f":"IF(OR(K$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>K$3,$H598/$G598,$H598-SUM($I598:J598)))","v":0},{"$f":"IF(OR(L$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>L$3,$H598/$G598,$H598-SUM($I598:K598)))","v":0},{"$f":"IF(OR(M$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>M$3,$H598/$G598,$H598-SUM($I598:L598)))","v":0},{"$f":"IF(OR(N$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>N$3,$H598/$G598,$H598-SUM($I598:M598)))","v":0},{"$f":"IF(OR(O$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>O$3,$H598/$G598,$H598-SUM($I598:N598)))","v":0},{"$f":"IF(OR(P$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>P$3,$H598/$G598,$H598-SUM($I598:O598)))","v":0.82629499434476761},{"$f":"IF(OR(Q$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Q$3,$H598/$G598,$H598-SUM($I598:P598)))","v":0.82629499434476761},{"$f":"IF(OR(R$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>R$3,$H598/$G598,$H598-SUM($I598:Q598)))","v":0.82629499434476761},{"$f":"IF(OR(S$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>S$3,$H598/$G598,$H598-SUM($I598:R598)))","v":0.82629499434476761},{"$f":"IF(OR(T$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>T$3,$H598/$G598,$H598-SUM($I598:S598)))","v":0.82629499434476761},{"$f":"IF(OR(U$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>U$3,$H598/$G598,$H598-SUM($I598:T598)))","v":0.82629499434476761},{"$f":"IF(OR(V$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>V$3,$H598/$G598,$H598-SUM($I598:U598)))","v":0.82629499434476761},{"$f":"IF(OR(W$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>W$3,$H598/$G598,$H598-SUM($I598:V598)))","v":0.82629499434476761},{"$f":"IF(OR(X$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>X$3,$H598/$G598,$H598-SUM($I598:W598)))","v":0.82629499434476761},{"$f":"IF(OR(Y$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Y$3,$H598/$G598,$H598-SUM($I598:X598)))","v":0.82629499434476905},{"$f":"IF(OR(Z$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Z$3,$H598/$G598,$H598-SUM($I598:Y598)))","v":0},{"$f":"IF(OR(AA$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AA$3,$H598/$G598,$H598-SUM($I598:Z598)))","v":0},{"$f":"IF(OR(AB$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AB$3,$H598/$G598,$H598-SUM($I598:AA598)))","v":0},{"$f":"IF(OR(AC$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AC$3,$H598/$G598,$H598-SUM($I598:AB598)))","v":0},{"$f":"IF(OR(AD$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AD$3,$H598/$G598,$H598-SUM($I598:AC598)))","v":0},{"$f":"IF(OR(AE$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AE$3,$H598/$G598,$H598-SUM($I598:AD598)))","v":0},{"$f":"IF(OR(AF$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AF$3,$H598/$G598,$H598-SUM($I598:AE598)))","v":0},{"$f":"IF(OR(AG$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AG$3,$H598/$G598,$H598-SUM($I598:AF598)))","v":0},{"$f":"IF(OR(AH$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AH$3,$H598/$G598,$H598-SUM($I598:AG598)))","v":0},{"$f":"IF(OR(AI$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AI$3,$H598/$G598,$H598-SUM($I598:AH598)))","v":0},{"$f":"IF(OR(AJ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AJ$3,$H598/$G598,$H598-SUM($I598:AI598)))","v":0},{"$f":"IF(OR(AK$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AK$3,$H598/$G598,$H598-SUM($I598:AJ598)))","v":0},{"$f":"IF(OR(AL$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AL$3,$H598/$G598,$H598-SUM($I598:AK598)))","v":0},{"$f":"IF(OR(AM$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AM$3,$H598/$G598,$H598-SUM($I598:AL598)))","v":0},{"$f":"IF(OR(AN$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AN$3,$H598/$G598,$H598-SUM($I598:AM598)))","v":0},{"$f":"IF(OR(AO$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AO$3,$H598/$G598,$H598-SUM($I598:AN598)))","v":0},{"$f":"IF(OR(AP$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AP$3,$H598/$G598,$H598-SUM($I598:AO598)))","v":0},{"$f":"IF(OR(AQ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AQ$3,$H598/$G598,$H598-SUM($I598:AP598)))","v":0},{"$f":"IF(OR(AR$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AR$3,$H598/$G598,$H598-SUM($I598:AQ598)))","v":0},{"$f":"IF(OR(AS$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AS$3,$H598/$G598,$H598-SUM($I598:AR598)))","v":0},{"$f":"IF(OR(AT$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AT$3,$H598/$G598,$H598-SUM($I598:AS598)))","v":0},{"$f":"IF(OR(AU$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AU$3,$H598/$G598,$H598-SUM($I598:AT598)))","v":0},{"$f":"IF(OR(AV$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AV$3,$H598/$G598,$H598-SUM($I598:AU598)))","v":0},{"$f":"IF(OR(AW$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AW$3,$H598/$G598,$H598-SUM($I598:AV598)))","v":0},{"$f":"IF(OR(AX$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AX$3,$H598/$G598,$H598-SUM($I598:AW598)))","v":0},{"$f":"IF(OR(AY$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AY$3,$H598/$G598,$H598-SUM($I598:AX598)))","v":0},{"$f":"IF(OR(AZ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AZ$3,$H598/$G598,$H598-SUM($I598:AY598)))","v":0},{"$f":"IF(OR(BA$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BA$3,$H598/$G598,$H598-SUM($I598:AZ598)))","v":0},{"$f":"IF(OR(BB$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BB$3,$H598/$G598,$H598-SUM($I598:BA598)))","v":0},{"$f":"IF(OR(BC$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BC$3,$H598/$G598,$H598-SUM($I598:BB598)))","v":0},{"$f":"IF(OR(BD$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BD$3,$H598/$G598,$H598-SUM($I598:BC598)))","v":0},{"$f":"IF(OR(BE$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BE$3,$H598/$G598,$H598-SUM($I598:BD598)))","v":0},{"$f":"IF(OR(BF$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BF$3,$H598/$G598,$H598-SUM($I598:BE598)))","v":0},{"$f":"IF(OR(BG$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BG$3,$H598/$G598,$H598-SUM($I598:BF598)))","v":0},{"$f":"IF(OR(BH$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BH$3,$H598/$G598,$H598-SUM($I598:BG598)))","v":0},{"$f":"IF(OR(BI$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BI$3,$H598/$G598,$H598-SUM($I598:BH598)))","v":0},{"$f":"IF(OR(BJ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BJ$3,$H598/$G598,$H598-SUM($I598:BI598)))","v":0},{"$f":"IF(OR(BK$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BK$3,$H598/$G598,$H598-SUM($I598:BJ598)))","v":0},{"$f":"IF(OR(BL$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BL$3,$H598/$G598,$H598-SUM($I598:BK598)))","v":0},{"$f":"IF(OR(BM$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BM$3,$H598/$G598,$H598-SUM($I598:BL598)))","v":0},{"$f":"IF(OR(BN$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BN$3,$H598/$G598,$H598-SUM($I598:BM598)))","v":0},{"$f":"IF(OR(BO$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BO$3,$H598/$G598,$H598-SUM($I598:BN598)))","v":0},{"$f":"IF(OR(BP$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BP$3,$H598/$G598,$H598-SUM($I598:BO598)))","v":0},{"$f":"IF(OR(BQ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BQ$3,$H598/$G598,$H598-SUM($I598:BP598)))","v":0},{"$f":"IF(OR(BR$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BR$3,$H598/$G598,$H598-SUM($I598:BQ598)))","v":0},{"$f":"IF(OR(BS$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BS$3,$H598/$G598,$H598-SUM($I598:BR598)))","v":0},{"$f":"IF(OR(BT$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BT$3,$H598/$G598,$H598-SUM($I598:BS598)))","v":0},{"$f":"IF(OR(BU$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BU$3,$H598/$G598,$H598-SUM($I598:BT598)))","v":0},{"$f":"IF(OR(BV$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BV$3,$H598/$G598,$H598-SUM($I598:BU598)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G598","v":10},{"$f":"P592","v":8.0567780010470074},null,{"$f":"IF(OR(J$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>J$3,$H599/$G599,$H599-SUM($I599:I599)))","v":0},{"$f":"IF(OR(K$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>K$3,$H599/$G599,$H599-SUM($I599:J599)))","v":0},{"$f":"IF(OR(L$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>L$3,$H599/$G599,$H599-SUM($I599:K599)))","v":0},{"$f":"IF(OR(M$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>M$3,$H599/$G599,$H599-SUM($I599:L599)))","v":0},{"$f":"IF(OR(N$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>N$3,$H599/$G599,$H599-SUM($I599:M599)))","v":0},{"$f":"IF(OR(O$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>O$3,$H599/$G599,$H599-SUM($I599:N599)))","v":0},{"$f":"IF(OR(P$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>P$3,$H599/$G599,$H599-SUM($I599:O599)))","v":0},{"$f":"IF(OR(Q$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Q$3,$H599/$G599,$H599-SUM($I599:P599)))","v":0.80567780010470069},{"$f":"IF(OR(R$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>R$3,$H599/$G599,$H599-SUM($I599:Q599)))","v":0.80567780010470069},{"$f":"IF(OR(S$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>S$3,$H599/$G599,$H599-SUM($I599:R599)))","v":0.80567780010470069},{"$f":"IF(OR(T$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>T$3,$H599/$G599,$H599-SUM($I599:S599)))","v":0.80567780010470069},{"$f":"IF(OR(U$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>U$3,$H599/$G599,$H599-SUM($I599:T599)))","v":0.80567780010470069},{"$f":"IF(OR(V$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>V$3,$H599/$G599,$H599-SUM($I599:U599)))","v":0.80567780010470069},{"$f":"IF(OR(W$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>W$3,$H599/$G599,$H599-SUM($I599:V599)))","v":0.80567780010470069},{"$f":"IF(OR(X$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>X$3,$H599/$G599,$H599-SUM($I599:W599)))","v":0.80567780010470069},{"$f":"IF(OR(Y$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Y$3,$H599/$G599,$H599-SUM($I599:X599)))","v":0.80567780010470069},{"$f":"IF(OR(Z$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Z$3,$H599/$G599,$H599-SUM($I599:Y599)))","v":0.80567780010470003},{"$f":"IF(OR(AA$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AA$3,$H599/$G599,$H599-SUM($I599:Z599)))","v":0},{"$f":"IF(OR(AB$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AB$3,$H599/$G599,$H599-SUM($I599:AA599)))","v":0},{"$f":"IF(OR(AC$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AC$3,$H599/$G599,$H599-SUM($I599:AB599)))","v":0},{"$f":"IF(OR(AD$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AD$3,$H599/$G599,$H599-SUM($I599:AC599)))","v":0},{"$f":"IF(OR(AE$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AE$3,$H599/$G599,$H599-SUM($I599:AD599)))","v":0},{"$f":"IF(OR(AF$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AF$3,$H599/$G599,$H599-SUM($I599:AE599)))","v":0},{"$f":"IF(OR(AG$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AG$3,$H599/$G599,$H599-SUM($I599:AF599)))","v":0},{"$f":"IF(OR(AH$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AH$3,$H599/$G599,$H599-SUM($I599:AG599)))","v":0},{"$f":"IF(OR(AI$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AI$3,$H599/$G599,$H599-SUM($I599:AH599)))","v":0},{"$f":"IF(OR(AJ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AJ$3,$H599/$G599,$H599-SUM($I599:AI599)))","v":0},{"$f":"IF(OR(AK$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AK$3,$H599/$G599,$H599-SUM($I599:AJ599)))","v":0},{"$f":"IF(OR(AL$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AL$3,$H599/$G599,$H599-SUM($I599:AK599)))","v":0},{"$f":"IF(OR(AM$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AM$3,$H599/$G599,$H599-SUM($I599:AL599)))","v":0},{"$f":"IF(OR(AN$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AN$3,$H599/$G599,$H599-SUM($I599:AM599)))","v":0},{"$f":"IF(OR(AO$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AO$3,$H599/$G599,$H599-SUM($I599:AN599)))","v":0},{"$f":"IF(OR(AP$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AP$3,$H599/$G599,$H599-SUM($I599:AO599)))","v":0},{"$f":"IF(OR(AQ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AQ$3,$H599/$G599,$H599-SUM($I599:AP599)))","v":0},{"$f":"IF(OR(AR$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AR$3,$H599/$G599,$H599-SUM($I599:AQ599)))","v":0},{"$f":"IF(OR(AS$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AS$3,$H599/$G599,$H599-SUM($I599:AR599)))","v":0},{"$f":"IF(OR(AT$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AT$3,$H599/$G599,$H599-SUM($I599:AS599)))","v":0},{"$f":"IF(OR(AU$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AU$3,$H599/$G599,$H599-SUM($I599:AT599)))","v":0},{"$f":"IF(OR(AV$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AV$3,$H599/$G599,$H599-SUM($I599:AU599)))","v":0},{"$f":"IF(OR(AW$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AW$3,$H599/$G599,$H599-SUM($I599:AV599)))","v":0},{"$f":"IF(OR(AX$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AX$3,$H599/$G599,$H599-SUM($I599:AW599)))","v":0},{"$f":"IF(OR(AY$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AY$3,$H599/$G599,$H599-SUM($I599:AX599)))","v":0},{"$f":"IF(OR(AZ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AZ$3,$H599/$G599,$H599-SUM($I599:AY599)))","v":0},{"$f":"IF(OR(BA$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BA$3,$H599/$G599,$H599-SUM($I599:AZ599)))","v":0},{"$f":"IF(OR(BB$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BB$3,$H599/$G599,$H599-SUM($I599:BA599)))","v":0},{"$f":"IF(OR(BC$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BC$3,$H599/$G599,$H599-SUM($I599:BB599)))","v":0},{"$f":"IF(OR(BD$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BD$3,$H599/$G599,$H599-SUM($I599:BC599)))","v":0},{"$f":"IF(OR(BE$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BE$3,$H599/$G599,$H599-SUM($I599:BD599)))","v":0},{"$f":"IF(OR(BF$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BF$3,$H599/$G599,$H599-SUM($I599:BE599)))","v":0},{"$f":"IF(OR(BG$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BG$3,$H599/$G599,$H599-SUM($I599:BF599)))","v":0},{"$f":"IF(OR(BH$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BH$3,$H599/$G599,$H599-SUM($I599:BG599)))","v":0},{"$f":"IF(OR(BI$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BI$3,$H599/$G599,$H599-SUM($I599:BH599)))","v":0},{"$f":"IF(OR(BJ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BJ$3,$H599/$G599,$H599-SUM($I599:BI599)))","v":0},{"$f":"IF(OR(BK$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BK$3,$H599/$G599,$H599-SUM($I599:BJ599)))","v":0},{"$f":"IF(OR(BL$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BL$3,$H599/$G599,$H599-SUM($I599:BK599)))","v":0},{"$f":"IF(OR(BM$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BM$3,$H599/$G599,$H599-SUM($I599:BL599)))","v":0},{"$f":"IF(OR(BN$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BN$3,$H599/$G599,$H599-SUM($I599:BM599)))","v":0},{"$f":"IF(OR(BO$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BO$3,$H599/$G599,$H599-SUM($I599:BN599)))","v":0},{"$f":"IF(OR(BP$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BP$3,$H599/$G599,$H599-SUM($I599:BO599)))","v":0},{"$f":"IF(OR(BQ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BQ$3,$H599/$G599,$H599-SUM($I599:BP599)))","v":0},{"$f":"IF(OR(BR$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BR$3,$H599/$G599,$H599-SUM($I599:BQ599)))","v":0},{"$f":"IF(OR(BS$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BS$3,$H599/$G599,$H599-SUM($I599:BR599)))","v":0},{"$f":"IF(OR(BT$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BT$3,$H599/$G599,$H599-SUM($I599:BS599)))","v":0},{"$f":"IF(OR(BU$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BU$3,$H599/$G599,$H599-SUM($I599:BT599)))","v":0},{"$f":"IF(OR(BV$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BV$3,$H599/$G599,$H599-SUM($I599:BU599)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G599","v":10},{"$f":"Q592","v":11.995587959792049},null,{"$f":"IF(OR(J$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>J$3,$H600/$G600,$H600-SUM($I600:I600)))","v":0},{"$f":"IF(OR(K$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>K$3,$H600/$G600,$H600-SUM($I600:J600)))","v":0},{"$f":"IF(OR(L$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>L$3,$H600/$G600,$H600-SUM($I600:K600)))","v":0},{"$f":"IF(OR(M$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>M$3,$H600/$G600,$H600-SUM($I600:L600)))","v":0},{"$f":"IF(OR(N$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>N$3,$H600/$G600,$H600-SUM($I600:M600)))","v":0},{"$f":"IF(OR(O$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>O$3,$H600/$G600,$H600-SUM($I600:N600)))","v":0},{"$f":"IF(OR(P$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>P$3,$H600/$G600,$H600-SUM($I600:O600)))","v":0},{"$f":"IF(OR(Q$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Q$3,$H600/$G600,$H600-SUM($I600:P600)))","v":0},{"$f":"IF(OR(R$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>R$3,$H600/$G600,$H600-SUM($I600:Q600)))","v":1.1995587959792049},{"$f":"IF(OR(S$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>S$3,$H600/$G600,$H600-SUM($I600:R600)))","v":1.1995587959792049},{"$f":"IF(OR(T$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>T$3,$H600/$G600,$H600-SUM($I600:S600)))","v":1.1995587959792049},{"$f":"IF(OR(U$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>U$3,$H600/$G600,$H600-SUM($I600:T600)))","v":1.1995587959792049},{"$f":"IF(OR(V$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>V$3,$H600/$G600,$H600-SUM($I600:U600)))","v":1.1995587959792049},{"$f":"IF(OR(W$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>W$3,$H600/$G600,$H600-SUM($I600:V600)))","v":1.1995587959792049},{"$f":"IF(OR(X$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>X$3,$H600/$G600,$H600-SUM($I600:W600)))","v":1.1995587959792049},{"$f":"IF(OR(Y$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Y$3,$H600/$G600,$H600-SUM($I600:X600)))","v":1.1995587959792049},{"$f":"IF(OR(Z$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Z$3,$H600/$G600,$H600-SUM($I600:Y600)))","v":1.1995587959792049},{"$f":"IF(OR(AA$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AA$3,$H600/$G600,$H600-SUM($I600:Z600)))","v":1.1995587959792058},{"$f":"IF(OR(AB$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AB$3,$H600/$G600,$H600-SUM($I600:AA600)))","v":0},{"$f":"IF(OR(AC$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AC$3,$H600/$G600,$H600-SUM($I600:AB600)))","v":0},{"$f":"IF(OR(AD$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AD$3,$H600/$G600,$H600-SUM($I600:AC600)))","v":0},{"$f":"IF(OR(AE$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AE$3,$H600/$G600,$H600-SUM($I600:AD600)))","v":0},{"$f":"IF(OR(AF$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AF$3,$H600/$G600,$H600-SUM($I600:AE600)))","v":0},{"$f":"IF(OR(AG$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AG$3,$H600/$G600,$H600-SUM($I600:AF600)))","v":0},{"$f":"IF(OR(AH$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AH$3,$H600/$G600,$H600-SUM($I600:AG600)))","v":0},{"$f":"IF(OR(AI$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AI$3,$H600/$G600,$H600-SUM($I600:AH600)))","v":0},{"$f":"IF(OR(AJ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AJ$3,$H600/$G600,$H600-SUM($I600:AI600)))","v":0},{"$f":"IF(OR(AK$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AK$3,$H600/$G600,$H600-SUM($I600:AJ600)))","v":0},{"$f":"IF(OR(AL$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AL$3,$H600/$G600,$H600-SUM($I600:AK600)))","v":0},{"$f":"IF(OR(AM$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AM$3,$H600/$G600,$H600-SUM($I600:AL600)))","v":0},{"$f":"IF(OR(AN$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AN$3,$H600/$G600,$H600-SUM($I600:AM600)))","v":0},{"$f":"IF(OR(AO$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AO$3,$H600/$G600,$H600-SUM($I600:AN600)))","v":0},{"$f":"IF(OR(AP$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AP$3,$H600/$G600,$H600-SUM($I600:AO600)))","v":0},{"$f":"IF(OR(AQ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AQ$3,$H600/$G600,$H600-SUM($I600:AP600)))","v":0},{"$f":"IF(OR(AR$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AR$3,$H600/$G600,$H600-SUM($I600:AQ600)))","v":0},{"$f":"IF(OR(AS$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AS$3,$H600/$G600,$H600-SUM($I600:AR600)))","v":0},{"$f":"IF(OR(AT$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AT$3,$H600/$G600,$H600-SUM($I600:AS600)))","v":0},{"$f":"IF(OR(AU$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AU$3,$H600/$G600,$H600-SUM($I600:AT600)))","v":0},{"$f":"IF(OR(AV$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AV$3,$H600/$G600,$H600-SUM($I600:AU600)))","v":0},{"$f":"IF(OR(AW$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AW$3,$H600/$G600,$H600-SUM($I600:AV600)))","v":0},{"$f":"IF(OR(AX$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AX$3,$H600/$G600,$H600-SUM($I600:AW600)))","v":0},{"$f":"IF(OR(AY$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AY$3,$H600/$G600,$H600-SUM($I600:AX600)))","v":0},{"$f":"IF(OR(AZ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AZ$3,$H600/$G600,$H600-SUM($I600:AY600)))","v":0},{"$f":"IF(OR(BA$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BA$3,$H600/$G600,$H600-SUM($I600:AZ600)))","v":0},{"$f":"IF(OR(BB$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BB$3,$H600/$G600,$H600-SUM($I600:BA600)))","v":0},{"$f":"IF(OR(BC$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BC$3,$H600/$G600,$H600-SUM($I600:BB600)))","v":0},{"$f":"IF(OR(BD$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BD$3,$H600/$G600,$H600-SUM($I600:BC600)))","v":0},{"$f":"IF(OR(BE$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BE$3,$H600/$G600,$H600-SUM($I600:BD600)))","v":0},{"$f":"IF(OR(BF$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BF$3,$H600/$G600,$H600-SUM($I600:BE600)))","v":0},{"$f":"IF(OR(BG$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BG$3,$H600/$G600,$H600-SUM($I600:BF600)))","v":0},{"$f":"IF(OR(BH$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BH$3,$H600/$G600,$H600-SUM($I600:BG600)))","v":0},{"$f":"IF(OR(BI$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BI$3,$H600/$G600,$H600-SUM($I600:BH600)))","v":0},{"$f":"IF(OR(BJ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BJ$3,$H600/$G600,$H600-SUM($I600:BI600)))","v":0},{"$f":"IF(OR(BK$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BK$3,$H600/$G600,$H600-SUM($I600:BJ600)))","v":0},{"$f":"IF(OR(BL$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BL$3,$H600/$G600,$H600-SUM($I600:BK600)))","v":0},{"$f":"IF(OR(BM$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BM$3,$H600/$G600,$H600-SUM($I600:BL600)))","v":0},{"$f":"IF(OR(BN$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BN$3,$H600/$G600,$H600-SUM($I600:BM600)))","v":0},{"$f":"IF(OR(BO$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BO$3,$H600/$G600,$H600-SUM($I600:BN600)))","v":0},{"$f":"IF(OR(BP$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BP$3,$H600/$G600,$H600-SUM($I600:BO600)))","v":0},{"$f":"IF(OR(BQ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BQ$3,$H600/$G600,$H600-SUM($I600:BP600)))","v":0},{"$f":"IF(OR(BR$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BR$3,$H600/$G600,$H600-SUM($I600:BQ600)))","v":0},{"$f":"IF(OR(BS$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BS$3,$H600/$G600,$H600-SUM($I600:BR600)))","v":0},{"$f":"IF(OR(BT$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BT$3,$H600/$G600,$H600-SUM($I600:BS600)))","v":0},{"$f":"IF(OR(BU$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BU$3,$H600/$G600,$H600-SUM($I600:BT600)))","v":0},{"$f":"IF(OR(BV$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BV$3,$H600/$G600,$H600-SUM($I600:BU600)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G600","v":10},{"$f":"R592","v":4.2089656266730868},null,{"$f":"IF(OR(J$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>J$3,$H601/$G601,$H601-SUM($I601:I601)))","v":0},{"$f":"IF(OR(K$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>K$3,$H601/$G601,$H601-SUM($I601:J601)))","v":0},{"$f":"IF(OR(L$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>L$3,$H601/$G601,$H601-SUM($I601:K601)))","v":0},{"$f":"IF(OR(M$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>M$3,$H601/$G601,$H601-SUM($I601:L601)))","v":0},{"$f":"IF(OR(N$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>N$3,$H601/$G601,$H601-SUM($I601:M601)))","v":0},{"$f":"IF(OR(O$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>O$3,$H601/$G601,$H601-SUM($I601:N601)))","v":0},{"$f":"IF(OR(P$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>P$3,$H601/$G601,$H601-SUM($I601:O601)))","v":0},{"$f":"IF(OR(Q$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Q$3,$H601/$G601,$H601-SUM($I601:P601)))","v":0},{"$f":"IF(OR(R$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>R$3,$H601/$G601,$H601-SUM($I601:Q601)))","v":0},{"$f":"IF(OR(S$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>S$3,$H601/$G601,$H601-SUM($I601:R601)))","v":0.42089656266730868},{"$f":"IF(OR(T$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>T$3,$H601/$G601,$H601-SUM($I601:S601)))","v":0.42089656266730868},{"$f":"IF(OR(U$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>U$3,$H601/$G601,$H601-SUM($I601:T601)))","v":0.42089656266730868},{"$f":"IF(OR(V$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>V$3,$H601/$G601,$H601-SUM($I601:U601)))","v":0.42089656266730868},{"$f":"IF(OR(W$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>W$3,$H601/$G601,$H601-SUM($I601:V601)))","v":0.42089656266730868},{"$f":"IF(OR(X$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>X$3,$H601/$G601,$H601-SUM($I601:W601)))","v":0.42089656266730868},{"$f":"IF(OR(Y$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Y$3,$H601/$G601,$H601-SUM($I601:X601)))","v":0.42089656266730868},{"$f":"IF(OR(Z$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Z$3,$H601/$G601,$H601-SUM($I601:Y601)))","v":0.42089656266730868},{"$f":"IF(OR(AA$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AA$3,$H601/$G601,$H601-SUM($I601:Z601)))","v":0.42089656266730868},{"$f":"IF(OR(AB$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AB$3,$H601/$G601,$H601-SUM($I601:AA601)))","v":0.42089656266730868},{"$f":"IF(OR(AC$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AC$3,$H601/$G601,$H601-SUM($I601:AB601)))","v":0},{"$f":"IF(OR(AD$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AD$3,$H601/$G601,$H601-SUM($I601:AC601)))","v":0},{"$f":"IF(OR(AE$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AE$3,$H601/$G601,$H601-SUM($I601:AD601)))","v":0},{"$f":"IF(OR(AF$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AF$3,$H601/$G601,$H601-SUM($I601:AE601)))","v":0},{"$f":"IF(OR(AG$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AG$3,$H601/$G601,$H601-SUM($I601:AF601)))","v":0},{"$f":"IF(OR(AH$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AH$3,$H601/$G601,$H601-SUM($I601:AG601)))","v":0},{"$f":"IF(OR(AI$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AI$3,$H601/$G601,$H601-SUM($I601:AH601)))","v":0},{"$f":"IF(OR(AJ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AJ$3,$H601/$G601,$H601-SUM($I601:AI601)))","v":0},{"$f":"IF(OR(AK$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AK$3,$H601/$G601,$H601-SUM($I601:AJ601)))","v":0},{"$f":"IF(OR(AL$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AL$3,$H601/$G601,$H601-SUM($I601:AK601)))","v":0},{"$f":"IF(OR(AM$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AM$3,$H601/$G601,$H601-SUM($I601:AL601)))","v":0},{"$f":"IF(OR(AN$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AN$3,$H601/$G601,$H601-SUM($I601:AM601)))","v":0},{"$f":"IF(OR(AO$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AO$3,$H601/$G601,$H601-SUM($I601:AN601)))","v":0},{"$f":"IF(OR(AP$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AP$3,$H601/$G601,$H601-SUM($I601:AO601)))","v":0},{"$f":"IF(OR(AQ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AQ$3,$H601/$G601,$H601-SUM($I601:AP601)))","v":0},{"$f":"IF(OR(AR$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AR$3,$H601/$G601,$H601-SUM($I601:AQ601)))","v":0},{"$f":"IF(OR(AS$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AS$3,$H601/$G601,$H601-SUM($I601:AR601)))","v":0},{"$f":"IF(OR(AT$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AT$3,$H601/$G601,$H601-SUM($I601:AS601)))","v":0},{"$f":"IF(OR(AU$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AU$3,$H601/$G601,$H601-SUM($I601:AT601)))","v":0},{"$f":"IF(OR(AV$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AV$3,$H601/$G601,$H601-SUM($I601:AU601)))","v":0},{"$f":"IF(OR(AW$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AW$3,$H601/$G601,$H601-SUM($I601:AV601)))","v":0},{"$f":"IF(OR(AX$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AX$3,$H601/$G601,$H601-SUM($I601:AW601)))","v":0},{"$f":"IF(OR(AY$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AY$3,$H601/$G601,$H601-SUM($I601:AX601)))","v":0},{"$f":"IF(OR(AZ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AZ$3,$H601/$G601,$H601-SUM($I601:AY601)))","v":0},{"$f":"IF(OR(BA$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BA$3,$H601/$G601,$H601-SUM($I601:AZ601)))","v":0},{"$f":"IF(OR(BB$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BB$3,$H601/$G601,$H601-SUM($I601:BA601)))","v":0},{"$f":"IF(OR(BC$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BC$3,$H601/$G601,$H601-SUM($I601:BB601)))","v":0},{"$f":"IF(OR(BD$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BD$3,$H601/$G601,$H601-SUM($I601:BC601)))","v":0},{"$f":"IF(OR(BE$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BE$3,$H601/$G601,$H601-SUM($I601:BD601)))","v":0},{"$f":"IF(OR(BF$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BF$3,$H601/$G601,$H601-SUM($I601:BE601)))","v":0},{"$f":"IF(OR(BG$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BG$3,$H601/$G601,$H601-SUM($I601:BF601)))","v":0},{"$f":"IF(OR(BH$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BH$3,$H601/$G601,$H601-SUM($I601:BG601)))","v":0},{"$f":"IF(OR(BI$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BI$3,$H601/$G601,$H601-SUM($I601:BH601)))","v":0},{"$f":"IF(OR(BJ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BJ$3,$H601/$G601,$H601-SUM($I601:BI601)))","v":0},{"$f":"IF(OR(BK$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BK$3,$H601/$G601,$H601-SUM($I601:BJ601)))","v":0},{"$f":"IF(OR(BL$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BL$3,$H601/$G601,$H601-SUM($I601:BK601)))","v":0},{"$f":"IF(OR(BM$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BM$3,$H601/$G601,$H601-SUM($I601:BL601)))","v":0},{"$f":"IF(OR(BN$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BN$3,$H601/$G601,$H601-SUM($I601:BM601)))","v":0},{"$f":"IF(OR(BO$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BO$3,$H601/$G601,$H601-SUM($I601:BN601)))","v":0},{"$f":"IF(OR(BP$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BP$3,$H601/$G601,$H601-SUM($I601:BO601)))","v":0},{"$f":"IF(OR(BQ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BQ$3,$H601/$G601,$H601-SUM($I601:BP601)))","v":0},{"$f":"IF(OR(BR$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BR$3,$H601/$G601,$H601-SUM($I601:BQ601)))","v":0},{"$f":"IF(OR(BS$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BS$3,$H601/$G601,$H601-SUM($I601:BR601)))","v":0},{"$f":"IF(OR(BT$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BT$3,$H601/$G601,$H601-SUM($I601:BS601)))","v":0},{"$f":"IF(OR(BU$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BU$3,$H601/$G601,$H601-SUM($I601:BT601)))","v":0},{"$f":"IF(OR(BV$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BV$3,$H601/$G601,$H601-SUM($I601:BU601)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G601","v":10},{"$f":"S592","v":4.0133878952139659},null,{"$f":"IF(OR(J$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>J$3,$H602/$G602,$H602-SUM($I602:I602)))","v":0},{"$f":"IF(OR(K$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>K$3,$H602/$G602,$H602-SUM($I602:J602)))","v":0},{"$f":"IF(OR(L$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>L$3,$H602/$G602,$H602-SUM($I602:K602)))","v":0},{"$f":"IF(OR(M$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>M$3,$H602/$G602,$H602-SUM($I602:L602)))","v":0},{"$f":"IF(OR(N$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>N$3,$H602/$G602,$H602-SUM($I602:M602)))","v":0},{"$f":"IF(OR(O$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>O$3,$H602/$G602,$H602-SUM($I602:N602)))","v":0},{"$f":"IF(OR(P$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>P$3,$H602/$G602,$H602-SUM($I602:O602)))","v":0},{"$f":"IF(OR(Q$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>Q$3,$H602/$G602,$H602-SUM($I602:P602)))","v":0},{"$f":"IF(OR(R$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>R$3,$H602/$G602,$H602-SUM($I602:Q602)))","v":0},{"$f":"IF(OR(S$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>S$3,$H602/$G602,$H602-SUM($I602:R602)))","v":0},{"$f":"IF(OR(T$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>T$3,$H602/$G602,$H602-SUM($I602:S602)))","v":0.40133878952139657},{"$f":"IF(OR(U$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>U$3,$H602/$G602,$H602-SUM($I602:T602)))","v":0.40133878952139657},{"$f":"IF(OR(V$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>V$3,$H602/$G602,$H602-SUM($I602:U602)))","v":0.40133878952139657},{"$f":"IF(OR(W$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>W$3,$H602/$G602,$H602-SUM($I602:V602)))","v":0.40133878952139657},{"$f":"IF(OR(X$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>X$3,$H602/$G602,$H602-SUM($I602:W602)))","v":0.40133878952139657},{"$f":"IF(OR(Y$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>Y$3,$H602/$G602,$H602-SUM($I602:X602)))","v":0.40133878952139657},{"$f":"IF(OR(Z$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>Z$3,$H602/$G602,$H602-SUM($I602:Y602)))","v":0.40133878952139657},{"$f":"IF(OR(AA$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AA$3,$H602/$G602,$H602-SUM($I602:Z602)))","v":0.40133878952139657},{"$f":"IF(OR(AB$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AB$3,$H602/$G602,$H602-SUM($I602:AA602)))","v":0.40133878952139657},{"$f":"IF(OR(AC$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AC$3,$H602/$G602,$H602-SUM($I602:AB602)))","v":0.40133878952139623},{"$f":"IF(OR(AD$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AD$3,$H602/$G602,$H602-SUM($I602:AC602)))","v":0},{"$f":"IF(OR(AE$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AE$3,$H602/$G602,$H602-SUM($I602:AD602)))","v":0},{"$f":"IF(OR(AF$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AF$3,$H602/$G602,$H602-SUM($I602:AE602)))","v":0},{"$f":"IF(OR(AG$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AG$3,$H602/$G602,$H602-SUM($I602:AF602)))","v":0},{"$f":"IF(OR(AH$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AH$3,$H602/$G602,$H602-SUM($I602:AG602)))","v":0},{"$f":"IF(OR(AI$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AI$3,$H602/$G602,$H602-SUM($I602:AH602)))","v":0},{"$f":"IF(OR(AJ$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AJ$3,$H602/$G602,$H602-SUM($I602:AI602)))","v":0},{"$f":"IF(OR(AK$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AK$3,$H602/$G602,$H602-SUM($I602:AJ602)))","v":0},{"$f":"IF(OR(AL$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AL$3,$H602/$G602,$H602-SUM($I602:AK602)))","v":0},{"$f":"IF(OR(AM$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AM$3,$H602/$G602,$H602-SUM($I602:AL602)))","v":0},{"$f":"IF(OR(AN$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AN$3,$H602/$G602,$H602-SUM($I602:AM602)))","v":0},{"$f":"IF(OR(AO$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AO$3,$H602/$G602,$H602-SUM($I602:AN602)))","v":0},{"$f":"IF(OR(AP$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AP$3,$H602/$G602,$H602-SUM($I602:AO602)))","v":0},{"$f":"IF(OR(AQ$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AQ$3,$H602/$G602,$H602-SUM($I602:AP602)))","v":0},{"$f":"IF(OR(AR$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AR$3,$H602/$G602,$H602-SUM($I602:AQ602)))","v":0},{"$f":"IF(OR(AS$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AS$3,$H602/$G602,$H602-SUM($I602:AR602)))","v":0},{"$f":"IF(OR(AT$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AT$3,$H602/$G602,$H602-SUM($I602:AS602)))","v":0},{"$f":"IF(OR(AU$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AU$3,$H602/$G602,$H602-SUM($I602:AT602)))","v":0},{"$f":"IF(OR(AV$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AV$3,$H602/$G602,$H602-SUM($I602:AU602)))","v":0},{"$f":"IF(OR(AW$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AW$3,$H602/$G602,$H602-SUM($I602:AV602)))","v":0},{"$f":"IF(OR(AX$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AX$3,$H602/$G602,$H602-SUM($I602:AW602)))","v":0},{"$f":"IF(OR(AY$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AY$3,$H602/$G602,$H602-SUM($I602:AX602)))","v":0},{"$f":"IF(OR(AZ$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>AZ$3,$H602/$G602,$H602-SUM($I602:AY602)))","v":0},{"$f":"IF(OR(BA$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BA$3,$H602/$G602,$H602-SUM($I602:AZ602)))","v":0},{"$f":"IF(OR(BB$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BB$3,$H602/$G602,$H602-SUM($I602:BA602)))","v":0},{"$f":"IF(OR(BC$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BC$3,$H602/$G602,$H602-SUM($I602:BB602)))","v":0},{"$f":"IF(OR(BD$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BD$3,$H602/$G602,$H602-SUM($I602:BC602)))","v":0},{"$f":"IF(OR(BE$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BE$3,$H602/$G602,$H602-SUM($I602:BD602)))","v":0},{"$f":"IF(OR(BF$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BF$3,$H602/$G602,$H602-SUM($I602:BE602)))","v":0},{"$f":"IF(OR(BG$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BG$3,$H602/$G602,$H602-SUM($I602:BF602)))","v":0},{"$f":"IF(OR(BH$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BH$3,$H602/$G602,$H602-SUM($I602:BG602)))","v":0},{"$f":"IF(OR(BI$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BI$3,$H602/$G602,$H602-SUM($I602:BH602)))","v":0},{"$f":"IF(OR(BJ$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BJ$3,$H602/$G602,$H602-SUM($I602:BI602)))","v":0},{"$f":"IF(OR(BK$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BK$3,$H602/$G602,$H602-SUM($I602:BJ602)))","v":0},{"$f":"IF(OR(BL$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BL$3,$H602/$G602,$H602-SUM($I602:BK602)))","v":0},{"$f":"IF(OR(BM$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BM$3,$H602/$G602,$H602-SUM($I602:BL602)))","v":0},{"$f":"IF(OR(BN$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BN$3,$H602/$G602,$H602-SUM($I602:BM602)))","v":0},{"$f":"IF(OR(BO$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BO$3,$H602/$G602,$H602-SUM($I602:BN602)))","v":0},{"$f":"IF(OR(BP$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BP$3,$H602/$G602,$H602-SUM($I602:BO602)))","v":0},{"$f":"IF(OR(BQ$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BQ$3,$H602/$G602,$H602-SUM($I602:BP602)))","v":0},{"$f":"IF(OR(BR$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BR$3,$H602/$G602,$H602-SUM($I602:BQ602)))","v":0},{"$f":"IF(OR(BS$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BS$3,$H602/$G602,$H602-SUM($I602:BR602)))","v":0},{"$f":"IF(OR(BT$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BT$3,$H602/$G602,$H602-SUM($I602:BS602)))","v":0},{"$f":"IF(OR(BU$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BU$3,$H602/$G602,$H602-SUM($I602:BT602)))","v":0},{"$f":"IF(OR(BV$3<=$D602,$G602=\"n/a\"),0,IF(SUM($D602,$G602)>BV$3,$H602/$G602,$H602-SUM($I602:BU602)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A581)","v":10},{"$f":"T592","v":0},null,{"$f":"IF(OR(J$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>J$3,$H603/$G603,$H603-SUM($I603:I603)))","v":0},{"$f":"IF(OR(K$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>K$3,$H603/$G603,$H603-SUM($I603:J603)))","v":0},{"$f":"IF(OR(L$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>L$3,$H603/$G603,$H603-SUM($I603:K603)))","v":0},{"$f":"IF(OR(M$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>M$3,$H603/$G603,$H603-SUM($I603:L603)))","v":0},{"$f":"IF(OR(N$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>N$3,$H603/$G603,$H603-SUM($I603:M603)))","v":0},{"$f":"IF(OR(O$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>O$3,$H603/$G603,$H603-SUM($I603:N603)))","v":0},{"$f":"IF(OR(P$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>P$3,$H603/$G603,$H603-SUM($I603:O603)))","v":0},{"$f":"IF(OR(Q$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>Q$3,$H603/$G603,$H603-SUM($I603:P603)))","v":0},{"$f":"IF(OR(R$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>R$3,$H603/$G603,$H603-SUM($I603:Q603)))","v":0},{"$f":"IF(OR(S$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>S$3,$H603/$G603,$H603-SUM($I603:R603)))","v":0},{"$f":"IF(OR(T$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>T$3,$H603/$G603,$H603-SUM($I603:S603)))","v":0},{"$f":"IF(OR(U$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>U$3,$H603/$G603,$H603-SUM($I603:T603)))","v":0},{"$f":"IF(OR(V$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>V$3,$H603/$G603,$H603-SUM($I603:U603)))","v":0},{"$f":"IF(OR(W$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>W$3,$H603/$G603,$H603-SUM($I603:V603)))","v":0},{"$f":"IF(OR(X$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>X$3,$H603/$G603,$H603-SUM($I603:W603)))","v":0},{"$f":"IF(OR(Y$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>Y$3,$H603/$G603,$H603-SUM($I603:X603)))","v":0},{"$f":"IF(OR(Z$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>Z$3,$H603/$G603,$H603-SUM($I603:Y603)))","v":0},{"$f":"IF(OR(AA$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AA$3,$H603/$G603,$H603-SUM($I603:Z603)))","v":0},{"$f":"IF(OR(AB$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AB$3,$H603/$G603,$H603-SUM($I603:AA603)))","v":0},{"$f":"IF(OR(AC$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AC$3,$H603/$G603,$H603-SUM($I603:AB603)))","v":0},{"$f":"IF(OR(AD$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AD$3,$H603/$G603,$H603-SUM($I603:AC603)))","v":0},{"$f":"IF(OR(AE$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AE$3,$H603/$G603,$H603-SUM($I603:AD603)))","v":0},{"$f":"IF(OR(AF$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AF$3,$H603/$G603,$H603-SUM($I603:AE603)))","v":0},{"$f":"IF(OR(AG$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AG$3,$H603/$G603,$H603-SUM($I603:AF603)))","v":0},{"$f":"IF(OR(AH$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AH$3,$H603/$G603,$H603-SUM($I603:AG603)))","v":0},{"$f":"IF(OR(AI$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AI$3,$H603/$G603,$H603-SUM($I603:AH603)))","v":0},{"$f":"IF(OR(AJ$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AJ$3,$H603/$G603,$H603-SUM($I603:AI603)))","v":0},{"$f":"IF(OR(AK$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AK$3,$H603/$G603,$H603-SUM($I603:AJ603)))","v":0},{"$f":"IF(OR(AL$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AL$3,$H603/$G603,$H603-SUM($I603:AK603)))","v":0},{"$f":"IF(OR(AM$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AM$3,$H603/$G603,$H603-SUM($I603:AL603)))","v":0},{"$f":"IF(OR(AN$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AN$3,$H603/$G603,$H603-SUM($I603:AM603)))","v":0},{"$f":"IF(OR(AO$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AO$3,$H603/$G603,$H603-SUM($I603:AN603)))","v":0},{"$f":"IF(OR(AP$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AP$3,$H603/$G603,$H603-SUM($I603:AO603)))","v":0},{"$f":"IF(OR(AQ$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AQ$3,$H603/$G603,$H603-SUM($I603:AP603)))","v":0},{"$f":"IF(OR(AR$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AR$3,$H603/$G603,$H603-SUM($I603:AQ603)))","v":0},{"$f":"IF(OR(AS$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AS$3,$H603/$G603,$H603-SUM($I603:AR603)))","v":0},{"$f":"IF(OR(AT$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AT$3,$H603/$G603,$H603-SUM($I603:AS603)))","v":0},{"$f":"IF(OR(AU$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AU$3,$H603/$G603,$H603-SUM($I603:AT603)))","v":0},{"$f":"IF(OR(AV$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AV$3,$H603/$G603,$H603-SUM($I603:AU603)))","v":0},{"$f":"IF(OR(AW$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AW$3,$H603/$G603,$H603-SUM($I603:AV603)))","v":0},{"$f":"IF(OR(AX$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AX$3,$H603/$G603,$H603-SUM($I603:AW603)))","v":0},{"$f":"IF(OR(AY$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AY$3,$H603/$G603,$H603-SUM($I603:AX603)))","v":0},{"$f":"IF(OR(AZ$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>AZ$3,$H603/$G603,$H603-SUM($I603:AY603)))","v":0},{"$f":"IF(OR(BA$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BA$3,$H603/$G603,$H603-SUM($I603:AZ603)))","v":0},{"$f":"IF(OR(BB$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BB$3,$H603/$G603,$H603-SUM($I603:BA603)))","v":0},{"$f":"IF(OR(BC$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BC$3,$H603/$G603,$H603-SUM($I603:BB603)))","v":0},{"$f":"IF(OR(BD$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BD$3,$H603/$G603,$H603-SUM($I603:BC603)))","v":0},{"$f":"IF(OR(BE$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BE$3,$H603/$G603,$H603-SUM($I603:BD603)))","v":0},{"$f":"IF(OR(BF$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BF$3,$H603/$G603,$H603-SUM($I603:BE603)))","v":0},{"$f":"IF(OR(BG$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BG$3,$H603/$G603,$H603-SUM($I603:BF603)))","v":0},{"$f":"IF(OR(BH$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BH$3,$H603/$G603,$H603-SUM($I603:BG603)))","v":0},{"$f":"IF(OR(BI$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BI$3,$H603/$G603,$H603-SUM($I603:BH603)))","v":0},{"$f":"IF(OR(BJ$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BJ$3,$H603/$G603,$H603-SUM($I603:BI603)))","v":0},{"$f":"IF(OR(BK$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BK$3,$H603/$G603,$H603-SUM($I603:BJ603)))","v":0},{"$f":"IF(OR(BL$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BL$3,$H603/$G603,$H603-SUM($I603:BK603)))","v":0},{"$f":"IF(OR(BM$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BM$3,$H603/$G603,$H603-SUM($I603:BL603)))","v":0},{"$f":"IF(OR(BN$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BN$3,$H603/$G603,$H603-SUM($I603:BM603)))","v":0},{"$f":"IF(OR(BO$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BO$3,$H603/$G603,$H603-SUM($I603:BN603)))","v":0},{"$f":"IF(OR(BP$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BP$3,$H603/$G603,$H603-SUM($I603:BO603)))","v":0},{"$f":"IF(OR(BQ$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BQ$3,$H603/$G603,$H603-SUM($I603:BP603)))","v":0},{"$f":"IF(OR(BR$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BR$3,$H603/$G603,$H603-SUM($I603:BQ603)))","v":0},{"$f":"IF(OR(BS$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BS$3,$H603/$G603,$H603-SUM($I603:BR603)))","v":0},{"$f":"IF(OR(BT$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BT$3,$H603/$G603,$H603-SUM($I603:BS603)))","v":0},{"$f":"IF(OR(BU$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BU$3,$H603/$G603,$H603-SUM($I603:BT603)))","v":0},{"$f":"IF(OR(BV$3<=$D603,$G603=\"n/a\"),0,IF(SUM($D603,$G603)>BV$3,$H603/$G603,$H603-SUM($I603:BU603)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G603","v":10},{"$f":"U592","v":0},null,{"$f":"IF(OR(J$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>J$3,$H604/$G604,$H604-SUM($I604:I604)))","v":0},{"$f":"IF(OR(K$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>K$3,$H604/$G604,$H604-SUM($I604:J604)))","v":0},{"$f":"IF(OR(L$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>L$3,$H604/$G604,$H604-SUM($I604:K604)))","v":0},{"$f":"IF(OR(M$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>M$3,$H604/$G604,$H604-SUM($I604:L604)))","v":0},{"$f":"IF(OR(N$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>N$3,$H604/$G604,$H604-SUM($I604:M604)))","v":0},{"$f":"IF(OR(O$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>O$3,$H604/$G604,$H604-SUM($I604:N604)))","v":0},{"$f":"IF(OR(P$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>P$3,$H604/$G604,$H604-SUM($I604:O604)))","v":0},{"$f":"IF(OR(Q$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>Q$3,$H604/$G604,$H604-SUM($I604:P604)))","v":0},{"$f":"IF(OR(R$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>R$3,$H604/$G604,$H604-SUM($I604:Q604)))","v":0},{"$f":"IF(OR(S$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>S$3,$H604/$G604,$H604-SUM($I604:R604)))","v":0},{"$f":"IF(OR(T$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>T$3,$H604/$G604,$H604-SUM($I604:S604)))","v":0},{"$f":"IF(OR(U$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>U$3,$H604/$G604,$H604-SUM($I604:T604)))","v":0},{"$f":"IF(OR(V$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>V$3,$H604/$G604,$H604-SUM($I604:U604)))","v":0},{"$f":"IF(OR(W$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>W$3,$H604/$G604,$H604-SUM($I604:V604)))","v":0},{"$f":"IF(OR(X$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>X$3,$H604/$G604,$H604-SUM($I604:W604)))","v":0},{"$f":"IF(OR(Y$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>Y$3,$H604/$G604,$H604-SUM($I604:X604)))","v":0},{"$f":"IF(OR(Z$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>Z$3,$H604/$G604,$H604-SUM($I604:Y604)))","v":0},{"$f":"IF(OR(AA$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AA$3,$H604/$G604,$H604-SUM($I604:Z604)))","v":0},{"$f":"IF(OR(AB$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AB$3,$H604/$G604,$H604-SUM($I604:AA604)))","v":0},{"$f":"IF(OR(AC$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AC$3,$H604/$G604,$H604-SUM($I604:AB604)))","v":0},{"$f":"IF(OR(AD$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AD$3,$H604/$G604,$H604-SUM($I604:AC604)))","v":0},{"$f":"IF(OR(AE$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AE$3,$H604/$G604,$H604-SUM($I604:AD604)))","v":0},{"$f":"IF(OR(AF$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AF$3,$H604/$G604,$H604-SUM($I604:AE604)))","v":0},{"$f":"IF(OR(AG$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AG$3,$H604/$G604,$H604-SUM($I604:AF604)))","v":0},{"$f":"IF(OR(AH$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AH$3,$H604/$G604,$H604-SUM($I604:AG604)))","v":0},{"$f":"IF(OR(AI$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AI$3,$H604/$G604,$H604-SUM($I604:AH604)))","v":0},{"$f":"IF(OR(AJ$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AJ$3,$H604/$G604,$H604-SUM($I604:AI604)))","v":0},{"$f":"IF(OR(AK$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AK$3,$H604/$G604,$H604-SUM($I604:AJ604)))","v":0},{"$f":"IF(OR(AL$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AL$3,$H604/$G604,$H604-SUM($I604:AK604)))","v":0},{"$f":"IF(OR(AM$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AM$3,$H604/$G604,$H604-SUM($I604:AL604)))","v":0},{"$f":"IF(OR(AN$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AN$3,$H604/$G604,$H604-SUM($I604:AM604)))","v":0},{"$f":"IF(OR(AO$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AO$3,$H604/$G604,$H604-SUM($I604:AN604)))","v":0},{"$f":"IF(OR(AP$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AP$3,$H604/$G604,$H604-SUM($I604:AO604)))","v":0},{"$f":"IF(OR(AQ$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AQ$3,$H604/$G604,$H604-SUM($I604:AP604)))","v":0},{"$f":"IF(OR(AR$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AR$3,$H604/$G604,$H604-SUM($I604:AQ604)))","v":0},{"$f":"IF(OR(AS$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AS$3,$H604/$G604,$H604-SUM($I604:AR604)))","v":0},{"$f":"IF(OR(AT$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AT$3,$H604/$G604,$H604-SUM($I604:AS604)))","v":0},{"$f":"IF(OR(AU$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AU$3,$H604/$G604,$H604-SUM($I604:AT604)))","v":0},{"$f":"IF(OR(AV$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AV$3,$H604/$G604,$H604-SUM($I604:AU604)))","v":0},{"$f":"IF(OR(AW$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AW$3,$H604/$G604,$H604-SUM($I604:AV604)))","v":0},{"$f":"IF(OR(AX$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AX$3,$H604/$G604,$H604-SUM($I604:AW604)))","v":0},{"$f":"IF(OR(AY$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AY$3,$H604/$G604,$H604-SUM($I604:AX604)))","v":0},{"$f":"IF(OR(AZ$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>AZ$3,$H604/$G604,$H604-SUM($I604:AY604)))","v":0},{"$f":"IF(OR(BA$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BA$3,$H604/$G604,$H604-SUM($I604:AZ604)))","v":0},{"$f":"IF(OR(BB$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BB$3,$H604/$G604,$H604-SUM($I604:BA604)))","v":0},{"$f":"IF(OR(BC$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BC$3,$H604/$G604,$H604-SUM($I604:BB604)))","v":0},{"$f":"IF(OR(BD$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BD$3,$H604/$G604,$H604-SUM($I604:BC604)))","v":0},{"$f":"IF(OR(BE$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BE$3,$H604/$G604,$H604-SUM($I604:BD604)))","v":0},{"$f":"IF(OR(BF$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BF$3,$H604/$G604,$H604-SUM($I604:BE604)))","v":0},{"$f":"IF(OR(BG$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BG$3,$H604/$G604,$H604-SUM($I604:BF604)))","v":0},{"$f":"IF(OR(BH$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BH$3,$H604/$G604,$H604-SUM($I604:BG604)))","v":0},{"$f":"IF(OR(BI$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BI$3,$H604/$G604,$H604-SUM($I604:BH604)))","v":0},{"$f":"IF(OR(BJ$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BJ$3,$H604/$G604,$H604-SUM($I604:BI604)))","v":0},{"$f":"IF(OR(BK$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BK$3,$H604/$G604,$H604-SUM($I604:BJ604)))","v":0},{"$f":"IF(OR(BL$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BL$3,$H604/$G604,$H604-SUM($I604:BK604)))","v":0},{"$f":"IF(OR(BM$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BM$3,$H604/$G604,$H604-SUM($I604:BL604)))","v":0},{"$f":"IF(OR(BN$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BN$3,$H604/$G604,$H604-SUM($I604:BM604)))","v":0},{"$f":"IF(OR(BO$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BO$3,$H604/$G604,$H604-SUM($I604:BN604)))","v":0},{"$f":"IF(OR(BP$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BP$3,$H604/$G604,$H604-SUM($I604:BO604)))","v":0},{"$f":"IF(OR(BQ$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BQ$3,$H604/$G604,$H604-SUM($I604:BP604)))","v":0},{"$f":"IF(OR(BR$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BR$3,$H604/$G604,$H604-SUM($I604:BQ604)))","v":0},{"$f":"IF(OR(BS$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BS$3,$H604/$G604,$H604-SUM($I604:BR604)))","v":0},{"$f":"IF(OR(BT$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BT$3,$H604/$G604,$H604-SUM($I604:BS604)))","v":0},{"$f":"IF(OR(BU$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BU$3,$H604/$G604,$H604-SUM($I604:BT604)))","v":0},{"$f":"IF(OR(BV$3<=$D604,$G604=\"n/a\"),0,IF(SUM($D604,$G604)>BV$3,$H604/$G604,$H604-SUM($I604:BU604)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G604","v":10},{"$f":"V592","v":0},null,{"$f":"IF(OR(J$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>J$3,$H605/$G605,$H605-SUM($I605:I605)))","v":0},{"$f":"IF(OR(K$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>K$3,$H605/$G605,$H605-SUM($I605:J605)))","v":0},{"$f":"IF(OR(L$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>L$3,$H605/$G605,$H605-SUM($I605:K605)))","v":0},{"$f":"IF(OR(M$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>M$3,$H605/$G605,$H605-SUM($I605:L605)))","v":0},{"$f":"IF(OR(N$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>N$3,$H605/$G605,$H605-SUM($I605:M605)))","v":0},{"$f":"IF(OR(O$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>O$3,$H605/$G605,$H605-SUM($I605:N605)))","v":0},{"$f":"IF(OR(P$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>P$3,$H605/$G605,$H605-SUM($I605:O605)))","v":0},{"$f":"IF(OR(Q$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>Q$3,$H605/$G605,$H605-SUM($I605:P605)))","v":0},{"$f":"IF(OR(R$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>R$3,$H605/$G605,$H605-SUM($I605:Q605)))","v":0},{"$f":"IF(OR(S$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>S$3,$H605/$G605,$H605-SUM($I605:R605)))","v":0},{"$f":"IF(OR(T$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>T$3,$H605/$G605,$H605-SUM($I605:S605)))","v":0},{"$f":"IF(OR(U$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>U$3,$H605/$G605,$H605-SUM($I605:T605)))","v":0},{"$f":"IF(OR(V$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>V$3,$H605/$G605,$H605-SUM($I605:U605)))","v":0},{"$f":"IF(OR(W$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>W$3,$H605/$G605,$H605-SUM($I605:V605)))","v":0},{"$f":"IF(OR(X$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>X$3,$H605/$G605,$H605-SUM($I605:W605)))","v":0},{"$f":"IF(OR(Y$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>Y$3,$H605/$G605,$H605-SUM($I605:X605)))","v":0},{"$f":"IF(OR(Z$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>Z$3,$H605/$G605,$H605-SUM($I605:Y605)))","v":0},{"$f":"IF(OR(AA$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AA$3,$H605/$G605,$H605-SUM($I605:Z605)))","v":0},{"$f":"IF(OR(AB$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AB$3,$H605/$G605,$H605-SUM($I605:AA605)))","v":0},{"$f":"IF(OR(AC$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AC$3,$H605/$G605,$H605-SUM($I605:AB605)))","v":0},{"$f":"IF(OR(AD$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AD$3,$H605/$G605,$H605-SUM($I605:AC605)))","v":0},{"$f":"IF(OR(AE$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AE$3,$H605/$G605,$H605-SUM($I605:AD605)))","v":0},{"$f":"IF(OR(AF$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AF$3,$H605/$G605,$H605-SUM($I605:AE605)))","v":0},{"$f":"IF(OR(AG$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AG$3,$H605/$G605,$H605-SUM($I605:AF605)))","v":0},{"$f":"IF(OR(AH$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AH$3,$H605/$G605,$H605-SUM($I605:AG605)))","v":0},{"$f":"IF(OR(AI$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AI$3,$H605/$G605,$H605-SUM($I605:AH605)))","v":0},{"$f":"IF(OR(AJ$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AJ$3,$H605/$G605,$H605-SUM($I605:AI605)))","v":0},{"$f":"IF(OR(AK$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AK$3,$H605/$G605,$H605-SUM($I605:AJ605)))","v":0},{"$f":"IF(OR(AL$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AL$3,$H605/$G605,$H605-SUM($I605:AK605)))","v":0},{"$f":"IF(OR(AM$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AM$3,$H605/$G605,$H605-SUM($I605:AL605)))","v":0},{"$f":"IF(OR(AN$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AN$3,$H605/$G605,$H605-SUM($I605:AM605)))","v":0},{"$f":"IF(OR(AO$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AO$3,$H605/$G605,$H605-SUM($I605:AN605)))","v":0},{"$f":"IF(OR(AP$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AP$3,$H605/$G605,$H605-SUM($I605:AO605)))","v":0},{"$f":"IF(OR(AQ$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AQ$3,$H605/$G605,$H605-SUM($I605:AP605)))","v":0},{"$f":"IF(OR(AR$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AR$3,$H605/$G605,$H605-SUM($I605:AQ605)))","v":0},{"$f":"IF(OR(AS$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AS$3,$H605/$G605,$H605-SUM($I605:AR605)))","v":0},{"$f":"IF(OR(AT$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AT$3,$H605/$G605,$H605-SUM($I605:AS605)))","v":0},{"$f":"IF(OR(AU$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AU$3,$H605/$G605,$H605-SUM($I605:AT605)))","v":0},{"$f":"IF(OR(AV$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AV$3,$H605/$G605,$H605-SUM($I605:AU605)))","v":0},{"$f":"IF(OR(AW$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AW$3,$H605/$G605,$H605-SUM($I605:AV605)))","v":0},{"$f":"IF(OR(AX$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AX$3,$H605/$G605,$H605-SUM($I605:AW605)))","v":0},{"$f":"IF(OR(AY$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AY$3,$H605/$G605,$H605-SUM($I605:AX605)))","v":0},{"$f":"IF(OR(AZ$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>AZ$3,$H605/$G605,$H605-SUM($I605:AY605)))","v":0},{"$f":"IF(OR(BA$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BA$3,$H605/$G605,$H605-SUM($I605:AZ605)))","v":0},{"$f":"IF(OR(BB$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BB$3,$H605/$G605,$H605-SUM($I605:BA605)))","v":0},{"$f":"IF(OR(BC$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BC$3,$H605/$G605,$H605-SUM($I605:BB605)))","v":0},{"$f":"IF(OR(BD$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BD$3,$H605/$G605,$H605-SUM($I605:BC605)))","v":0},{"$f":"IF(OR(BE$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BE$3,$H605/$G605,$H605-SUM($I605:BD605)))","v":0},{"$f":"IF(OR(BF$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BF$3,$H605/$G605,$H605-SUM($I605:BE605)))","v":0},{"$f":"IF(OR(BG$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BG$3,$H605/$G605,$H605-SUM($I605:BF605)))","v":0},{"$f":"IF(OR(BH$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BH$3,$H605/$G605,$H605-SUM($I605:BG605)))","v":0},{"$f":"IF(OR(BI$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BI$3,$H605/$G605,$H605-SUM($I605:BH605)))","v":0},{"$f":"IF(OR(BJ$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BJ$3,$H605/$G605,$H605-SUM($I605:BI605)))","v":0},{"$f":"IF(OR(BK$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BK$3,$H605/$G605,$H605-SUM($I605:BJ605)))","v":0},{"$f":"IF(OR(BL$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BL$3,$H605/$G605,$H605-SUM($I605:BK605)))","v":0},{"$f":"IF(OR(BM$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BM$3,$H605/$G605,$H605-SUM($I605:BL605)))","v":0},{"$f":"IF(OR(BN$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BN$3,$H605/$G605,$H605-SUM($I605:BM605)))","v":0},{"$f":"IF(OR(BO$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BO$3,$H605/$G605,$H605-SUM($I605:BN605)))","v":0},{"$f":"IF(OR(BP$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BP$3,$H605/$G605,$H605-SUM($I605:BO605)))","v":0},{"$f":"IF(OR(BQ$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BQ$3,$H605/$G605,$H605-SUM($I605:BP605)))","v":0},{"$f":"IF(OR(BR$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BR$3,$H605/$G605,$H605-SUM($I605:BQ605)))","v":0},{"$f":"IF(OR(BS$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BS$3,$H605/$G605,$H605-SUM($I605:BR605)))","v":0},{"$f":"IF(OR(BT$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BT$3,$H605/$G605,$H605-SUM($I605:BS605)))","v":0},{"$f":"IF(OR(BU$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BU$3,$H605/$G605,$H605-SUM($I605:BT605)))","v":0},{"$f":"IF(OR(BV$3<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605)>BV$3,$H605/$G605,$H605-SUM($I605:BU605)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G605","v":10},{"$f":"W592","v":0},null,{"$f":"IF(OR(J$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>J$3,$H606/$G606,$H606-SUM($I606:I606)))","v":0},{"$f":"IF(OR(K$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>K$3,$H606/$G606,$H606-SUM($I606:J606)))","v":0},{"$f":"IF(OR(L$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>L$3,$H606/$G606,$H606-SUM($I606:K606)))","v":0},{"$f":"IF(OR(M$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>M$3,$H606/$G606,$H606-SUM($I606:L606)))","v":0},{"$f":"IF(OR(N$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>N$3,$H606/$G606,$H606-SUM($I606:M606)))","v":0},{"$f":"IF(OR(O$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>O$3,$H606/$G606,$H606-SUM($I606:N606)))","v":0},{"$f":"IF(OR(P$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>P$3,$H606/$G606,$H606-SUM($I606:O606)))","v":0},{"$f":"IF(OR(Q$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>Q$3,$H606/$G606,$H606-SUM($I606:P606)))","v":0},{"$f":"IF(OR(R$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>R$3,$H606/$G606,$H606-SUM($I606:Q606)))","v":0},{"$f":"IF(OR(S$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>S$3,$H606/$G606,$H606-SUM($I606:R606)))","v":0},{"$f":"IF(OR(T$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>T$3,$H606/$G606,$H606-SUM($I606:S606)))","v":0},{"$f":"IF(OR(U$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>U$3,$H606/$G606,$H606-SUM($I606:T606)))","v":0},{"$f":"IF(OR(V$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>V$3,$H606/$G606,$H606-SUM($I606:U606)))","v":0},{"$f":"IF(OR(W$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>W$3,$H606/$G606,$H606-SUM($I606:V606)))","v":0},{"$f":"IF(OR(X$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>X$3,$H606/$G606,$H606-SUM($I606:W606)))","v":0},{"$f":"IF(OR(Y$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>Y$3,$H606/$G606,$H606-SUM($I606:X606)))","v":0},{"$f":"IF(OR(Z$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>Z$3,$H606/$G606,$H606-SUM($I606:Y606)))","v":0},{"$f":"IF(OR(AA$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AA$3,$H606/$G606,$H606-SUM($I606:Z606)))","v":0},{"$f":"IF(OR(AB$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AB$3,$H606/$G606,$H606-SUM($I606:AA606)))","v":0},{"$f":"IF(OR(AC$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AC$3,$H606/$G606,$H606-SUM($I606:AB606)))","v":0},{"$f":"IF(OR(AD$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AD$3,$H606/$G606,$H606-SUM($I606:AC606)))","v":0},{"$f":"IF(OR(AE$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AE$3,$H606/$G606,$H606-SUM($I606:AD606)))","v":0},{"$f":"IF(OR(AF$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AF$3,$H606/$G606,$H606-SUM($I606:AE606)))","v":0},{"$f":"IF(OR(AG$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AG$3,$H606/$G606,$H606-SUM($I606:AF606)))","v":0},{"$f":"IF(OR(AH$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AH$3,$H606/$G606,$H606-SUM($I606:AG606)))","v":0},{"$f":"IF(OR(AI$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AI$3,$H606/$G606,$H606-SUM($I606:AH606)))","v":0},{"$f":"IF(OR(AJ$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AJ$3,$H606/$G606,$H606-SUM($I606:AI606)))","v":0},{"$f":"IF(OR(AK$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AK$3,$H606/$G606,$H606-SUM($I606:AJ606)))","v":0},{"$f":"IF(OR(AL$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AL$3,$H606/$G606,$H606-SUM($I606:AK606)))","v":0},{"$f":"IF(OR(AM$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AM$3,$H606/$G606,$H606-SUM($I606:AL606)))","v":0},{"$f":"IF(OR(AN$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AN$3,$H606/$G606,$H606-SUM($I606:AM606)))","v":0},{"$f":"IF(OR(AO$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AO$3,$H606/$G606,$H606-SUM($I606:AN606)))","v":0},{"$f":"IF(OR(AP$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AP$3,$H606/$G606,$H606-SUM($I606:AO606)))","v":0},{"$f":"IF(OR(AQ$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AQ$3,$H606/$G606,$H606-SUM($I606:AP606)))","v":0},{"$f":"IF(OR(AR$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AR$3,$H606/$G606,$H606-SUM($I606:AQ606)))","v":0},{"$f":"IF(OR(AS$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AS$3,$H606/$G606,$H606-SUM($I606:AR606)))","v":0},{"$f":"IF(OR(AT$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AT$3,$H606/$G606,$H606-SUM($I606:AS606)))","v":0},{"$f":"IF(OR(AU$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AU$3,$H606/$G606,$H606-SUM($I606:AT606)))","v":0},{"$f":"IF(OR(AV$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AV$3,$H606/$G606,$H606-SUM($I606:AU606)))","v":0},{"$f":"IF(OR(AW$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AW$3,$H606/$G606,$H606-SUM($I606:AV606)))","v":0},{"$f":"IF(OR(AX$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AX$3,$H606/$G606,$H606-SUM($I606:AW606)))","v":0},{"$f":"IF(OR(AY$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AY$3,$H606/$G606,$H606-SUM($I606:AX606)))","v":0},{"$f":"IF(OR(AZ$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>AZ$3,$H606/$G606,$H606-SUM($I606:AY606)))","v":0},{"$f":"IF(OR(BA$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BA$3,$H606/$G606,$H606-SUM($I606:AZ606)))","v":0},{"$f":"IF(OR(BB$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BB$3,$H606/$G606,$H606-SUM($I606:BA606)))","v":0},{"$f":"IF(OR(BC$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BC$3,$H606/$G606,$H606-SUM($I606:BB606)))","v":0},{"$f":"IF(OR(BD$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BD$3,$H606/$G606,$H606-SUM($I606:BC606)))","v":0},{"$f":"IF(OR(BE$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BE$3,$H606/$G606,$H606-SUM($I606:BD606)))","v":0},{"$f":"IF(OR(BF$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BF$3,$H606/$G606,$H606-SUM($I606:BE606)))","v":0},{"$f":"IF(OR(BG$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BG$3,$H606/$G606,$H606-SUM($I606:BF606)))","v":0},{"$f":"IF(OR(BH$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BH$3,$H606/$G606,$H606-SUM($I606:BG606)))","v":0},{"$f":"IF(OR(BI$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BI$3,$H606/$G606,$H606-SUM($I606:BH606)))","v":0},{"$f":"IF(OR(BJ$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BJ$3,$H606/$G606,$H606-SUM($I606:BI606)))","v":0},{"$f":"IF(OR(BK$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BK$3,$H606/$G606,$H606-SUM($I606:BJ606)))","v":0},{"$f":"IF(OR(BL$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BL$3,$H606/$G606,$H606-SUM($I606:BK606)))","v":0},{"$f":"IF(OR(BM$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BM$3,$H606/$G606,$H606-SUM($I606:BL606)))","v":0},{"$f":"IF(OR(BN$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BN$3,$H606/$G606,$H606-SUM($I606:BM606)))","v":0},{"$f":"IF(OR(BO$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BO$3,$H606/$G606,$H606-SUM($I606:BN606)))","v":0},{"$f":"IF(OR(BP$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BP$3,$H606/$G606,$H606-SUM($I606:BO606)))","v":0},{"$f":"IF(OR(BQ$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BQ$3,$H606/$G606,$H606-SUM($I606:BP606)))","v":0},{"$f":"IF(OR(BR$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BR$3,$H606/$G606,$H606-SUM($I606:BQ606)))","v":0},{"$f":"IF(OR(BS$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BS$3,$H606/$G606,$H606-SUM($I606:BR606)))","v":0},{"$f":"IF(OR(BT$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BT$3,$H606/$G606,$H606-SUM($I606:BS606)))","v":0},{"$f":"IF(OR(BU$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BU$3,$H606/$G606,$H606-SUM($I606:BT606)))","v":0},{"$f":"IF(OR(BV$3<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606)>BV$3,$H606/$G606,$H606-SUM($I606:BU606)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G606","v":10},{"$f":"X592","v":0},null,{"$f":"IF(OR(J$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>J$3,$H607/$G607,$H607-SUM($I607:I607)))","v":0},{"$f":"IF(OR(K$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>K$3,$H607/$G607,$H607-SUM($I607:J607)))","v":0},{"$f":"IF(OR(L$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>L$3,$H607/$G607,$H607-SUM($I607:K607)))","v":0},{"$f":"IF(OR(M$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>M$3,$H607/$G607,$H607-SUM($I607:L607)))","v":0},{"$f":"IF(OR(N$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>N$3,$H607/$G607,$H607-SUM($I607:M607)))","v":0},{"$f":"IF(OR(O$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>O$3,$H607/$G607,$H607-SUM($I607:N607)))","v":0},{"$f":"IF(OR(P$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>P$3,$H607/$G607,$H607-SUM($I607:O607)))","v":0},{"$f":"IF(OR(Q$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>Q$3,$H607/$G607,$H607-SUM($I607:P607)))","v":0},{"$f":"IF(OR(R$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>R$3,$H607/$G607,$H607-SUM($I607:Q607)))","v":0},{"$f":"IF(OR(S$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>S$3,$H607/$G607,$H607-SUM($I607:R607)))","v":0},{"$f":"IF(OR(T$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>T$3,$H607/$G607,$H607-SUM($I607:S607)))","v":0},{"$f":"IF(OR(U$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>U$3,$H607/$G607,$H607-SUM($I607:T607)))","v":0},{"$f":"IF(OR(V$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>V$3,$H607/$G607,$H607-SUM($I607:U607)))","v":0},{"$f":"IF(OR(W$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>W$3,$H607/$G607,$H607-SUM($I607:V607)))","v":0},{"$f":"IF(OR(X$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>X$3,$H607/$G607,$H607-SUM($I607:W607)))","v":0},{"$f":"IF(OR(Y$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>Y$3,$H607/$G607,$H607-SUM($I607:X607)))","v":0},{"$f":"IF(OR(Z$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>Z$3,$H607/$G607,$H607-SUM($I607:Y607)))","v":0},{"$f":"IF(OR(AA$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AA$3,$H607/$G607,$H607-SUM($I607:Z607)))","v":0},{"$f":"IF(OR(AB$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AB$3,$H607/$G607,$H607-SUM($I607:AA607)))","v":0},{"$f":"IF(OR(AC$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AC$3,$H607/$G607,$H607-SUM($I607:AB607)))","v":0},{"$f":"IF(OR(AD$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AD$3,$H607/$G607,$H607-SUM($I607:AC607)))","v":0},{"$f":"IF(OR(AE$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AE$3,$H607/$G607,$H607-SUM($I607:AD607)))","v":0},{"$f":"IF(OR(AF$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AF$3,$H607/$G607,$H607-SUM($I607:AE607)))","v":0},{"$f":"IF(OR(AG$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AG$3,$H607/$G607,$H607-SUM($I607:AF607)))","v":0},{"$f":"IF(OR(AH$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AH$3,$H607/$G607,$H607-SUM($I607:AG607)))","v":0},{"$f":"IF(OR(AI$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AI$3,$H607/$G607,$H607-SUM($I607:AH607)))","v":0},{"$f":"IF(OR(AJ$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AJ$3,$H607/$G607,$H607-SUM($I607:AI607)))","v":0},{"$f":"IF(OR(AK$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AK$3,$H607/$G607,$H607-SUM($I607:AJ607)))","v":0},{"$f":"IF(OR(AL$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AL$3,$H607/$G607,$H607-SUM($I607:AK607)))","v":0},{"$f":"IF(OR(AM$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AM$3,$H607/$G607,$H607-SUM($I607:AL607)))","v":0},{"$f":"IF(OR(AN$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AN$3,$H607/$G607,$H607-SUM($I607:AM607)))","v":0},{"$f":"IF(OR(AO$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AO$3,$H607/$G607,$H607-SUM($I607:AN607)))","v":0},{"$f":"IF(OR(AP$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AP$3,$H607/$G607,$H607-SUM($I607:AO607)))","v":0},{"$f":"IF(OR(AQ$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AQ$3,$H607/$G607,$H607-SUM($I607:AP607)))","v":0},{"$f":"IF(OR(AR$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AR$3,$H607/$G607,$H607-SUM($I607:AQ607)))","v":0},{"$f":"IF(OR(AS$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AS$3,$H607/$G607,$H607-SUM($I607:AR607)))","v":0},{"$f":"IF(OR(AT$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AT$3,$H607/$G607,$H607-SUM($I607:AS607)))","v":0},{"$f":"IF(OR(AU$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AU$3,$H607/$G607,$H607-SUM($I607:AT607)))","v":0},{"$f":"IF(OR(AV$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AV$3,$H607/$G607,$H607-SUM($I607:AU607)))","v":0},{"$f":"IF(OR(AW$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AW$3,$H607/$G607,$H607-SUM($I607:AV607)))","v":0},{"$f":"IF(OR(AX$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AX$3,$H607/$G607,$H607-SUM($I607:AW607)))","v":0},{"$f":"IF(OR(AY$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AY$3,$H607/$G607,$H607-SUM($I607:AX607)))","v":0},{"$f":"IF(OR(AZ$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>AZ$3,$H607/$G607,$H607-SUM($I607:AY607)))","v":0},{"$f":"IF(OR(BA$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BA$3,$H607/$G607,$H607-SUM($I607:AZ607)))","v":0},{"$f":"IF(OR(BB$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BB$3,$H607/$G607,$H607-SUM($I607:BA607)))","v":0},{"$f":"IF(OR(BC$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BC$3,$H607/$G607,$H607-SUM($I607:BB607)))","v":0},{"$f":"IF(OR(BD$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BD$3,$H607/$G607,$H607-SUM($I607:BC607)))","v":0},{"$f":"IF(OR(BE$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BE$3,$H607/$G607,$H607-SUM($I607:BD607)))","v":0},{"$f":"IF(OR(BF$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BF$3,$H607/$G607,$H607-SUM($I607:BE607)))","v":0},{"$f":"IF(OR(BG$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BG$3,$H607/$G607,$H607-SUM($I607:BF607)))","v":0},{"$f":"IF(OR(BH$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BH$3,$H607/$G607,$H607-SUM($I607:BG607)))","v":0},{"$f":"IF(OR(BI$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BI$3,$H607/$G607,$H607-SUM($I607:BH607)))","v":0},{"$f":"IF(OR(BJ$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BJ$3,$H607/$G607,$H607-SUM($I607:BI607)))","v":0},{"$f":"IF(OR(BK$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BK$3,$H607/$G607,$H607-SUM($I607:BJ607)))","v":0},{"$f":"IF(OR(BL$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BL$3,$H607/$G607,$H607-SUM($I607:BK607)))","v":0},{"$f":"IF(OR(BM$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BM$3,$H607/$G607,$H607-SUM($I607:BL607)))","v":0},{"$f":"IF(OR(BN$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BN$3,$H607/$G607,$H607-SUM($I607:BM607)))","v":0},{"$f":"IF(OR(BO$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BO$3,$H607/$G607,$H607-SUM($I607:BN607)))","v":0},{"$f":"IF(OR(BP$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BP$3,$H607/$G607,$H607-SUM($I607:BO607)))","v":0},{"$f":"IF(OR(BQ$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BQ$3,$H607/$G607,$H607-SUM($I607:BP607)))","v":0},{"$f":"IF(OR(BR$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BR$3,$H607/$G607,$H607-SUM($I607:BQ607)))","v":0},{"$f":"IF(OR(BS$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BS$3,$H607/$G607,$H607-SUM($I607:BR607)))","v":0},{"$f":"IF(OR(BT$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BT$3,$H607/$G607,$H607-SUM($I607:BS607)))","v":0},{"$f":"IF(OR(BU$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BU$3,$H607/$G607,$H607-SUM($I607:BT607)))","v":0},{"$f":"IF(OR(BV$3<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607)>BV$3,$H607/$G607,$H607-SUM($I607:BU607)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A581)","v":10},{"$f":"Y592","v":0},null,{"$f":"IF(OR(J$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>J$3,$H608/$G608,$H608-SUM($I608:I608)))","v":0},{"$f":"IF(OR(K$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>K$3,$H608/$G608,$H608-SUM($I608:J608)))","v":0},{"$f":"IF(OR(L$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>L$3,$H608/$G608,$H608-SUM($I608:K608)))","v":0},{"$f":"IF(OR(M$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>M$3,$H608/$G608,$H608-SUM($I608:L608)))","v":0},{"$f":"IF(OR(N$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>N$3,$H608/$G608,$H608-SUM($I608:M608)))","v":0},{"$f":"IF(OR(O$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>O$3,$H608/$G608,$H608-SUM($I608:N608)))","v":0},{"$f":"IF(OR(P$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>P$3,$H608/$G608,$H608-SUM($I608:O608)))","v":0},{"$f":"IF(OR(Q$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>Q$3,$H608/$G608,$H608-SUM($I608:P608)))","v":0},{"$f":"IF(OR(R$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>R$3,$H608/$G608,$H608-SUM($I608:Q608)))","v":0},{"$f":"IF(OR(S$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>S$3,$H608/$G608,$H608-SUM($I608:R608)))","v":0},{"$f":"IF(OR(T$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>T$3,$H608/$G608,$H608-SUM($I608:S608)))","v":0},{"$f":"IF(OR(U$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>U$3,$H608/$G608,$H608-SUM($I608:T608)))","v":0},{"$f":"IF(OR(V$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>V$3,$H608/$G608,$H608-SUM($I608:U608)))","v":0},{"$f":"IF(OR(W$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>W$3,$H608/$G608,$H608-SUM($I608:V608)))","v":0},{"$f":"IF(OR(X$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>X$3,$H608/$G608,$H608-SUM($I608:W608)))","v":0},{"$f":"IF(OR(Y$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>Y$3,$H608/$G608,$H608-SUM($I608:X608)))","v":0},{"$f":"IF(OR(Z$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>Z$3,$H608/$G608,$H608-SUM($I608:Y608)))","v":0},{"$f":"IF(OR(AA$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AA$3,$H608/$G608,$H608-SUM($I608:Z608)))","v":0},{"$f":"IF(OR(AB$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AB$3,$H608/$G608,$H608-SUM($I608:AA608)))","v":0},{"$f":"IF(OR(AC$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AC$3,$H608/$G608,$H608-SUM($I608:AB608)))","v":0},{"$f":"IF(OR(AD$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AD$3,$H608/$G608,$H608-SUM($I608:AC608)))","v":0},{"$f":"IF(OR(AE$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AE$3,$H608/$G608,$H608-SUM($I608:AD608)))","v":0},{"$f":"IF(OR(AF$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AF$3,$H608/$G608,$H608-SUM($I608:AE608)))","v":0},{"$f":"IF(OR(AG$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AG$3,$H608/$G608,$H608-SUM($I608:AF608)))","v":0},{"$f":"IF(OR(AH$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AH$3,$H608/$G608,$H608-SUM($I608:AG608)))","v":0},{"$f":"IF(OR(AI$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AI$3,$H608/$G608,$H608-SUM($I608:AH608)))","v":0},{"$f":"IF(OR(AJ$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AJ$3,$H608/$G608,$H608-SUM($I608:AI608)))","v":0},{"$f":"IF(OR(AK$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AK$3,$H608/$G608,$H608-SUM($I608:AJ608)))","v":0},{"$f":"IF(OR(AL$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AL$3,$H608/$G608,$H608-SUM($I608:AK608)))","v":0},{"$f":"IF(OR(AM$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AM$3,$H608/$G608,$H608-SUM($I608:AL608)))","v":0},{"$f":"IF(OR(AN$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AN$3,$H608/$G608,$H608-SUM($I608:AM608)))","v":0},{"$f":"IF(OR(AO$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AO$3,$H608/$G608,$H608-SUM($I608:AN608)))","v":0},{"$f":"IF(OR(AP$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AP$3,$H608/$G608,$H608-SUM($I608:AO608)))","v":0},{"$f":"IF(OR(AQ$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AQ$3,$H608/$G608,$H608-SUM($I608:AP608)))","v":0},{"$f":"IF(OR(AR$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AR$3,$H608/$G608,$H608-SUM($I608:AQ608)))","v":0},{"$f":"IF(OR(AS$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AS$3,$H608/$G608,$H608-SUM($I608:AR608)))","v":0},{"$f":"IF(OR(AT$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AT$3,$H608/$G608,$H608-SUM($I608:AS608)))","v":0},{"$f":"IF(OR(AU$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AU$3,$H608/$G608,$H608-SUM($I608:AT608)))","v":0},{"$f":"IF(OR(AV$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AV$3,$H608/$G608,$H608-SUM($I608:AU608)))","v":0},{"$f":"IF(OR(AW$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AW$3,$H608/$G608,$H608-SUM($I608:AV608)))","v":0},{"$f":"IF(OR(AX$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AX$3,$H608/$G608,$H608-SUM($I608:AW608)))","v":0},{"$f":"IF(OR(AY$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AY$3,$H608/$G608,$H608-SUM($I608:AX608)))","v":0},{"$f":"IF(OR(AZ$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>AZ$3,$H608/$G608,$H608-SUM($I608:AY608)))","v":0},{"$f":"IF(OR(BA$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BA$3,$H608/$G608,$H608-SUM($I608:AZ608)))","v":0},{"$f":"IF(OR(BB$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BB$3,$H608/$G608,$H608-SUM($I608:BA608)))","v":0},{"$f":"IF(OR(BC$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BC$3,$H608/$G608,$H608-SUM($I608:BB608)))","v":0},{"$f":"IF(OR(BD$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BD$3,$H608/$G608,$H608-SUM($I608:BC608)))","v":0},{"$f":"IF(OR(BE$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BE$3,$H608/$G608,$H608-SUM($I608:BD608)))","v":0},{"$f":"IF(OR(BF$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BF$3,$H608/$G608,$H608-SUM($I608:BE608)))","v":0},{"$f":"IF(OR(BG$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BG$3,$H608/$G608,$H608-SUM($I608:BF608)))","v":0},{"$f":"IF(OR(BH$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BH$3,$H608/$G608,$H608-SUM($I608:BG608)))","v":0},{"$f":"IF(OR(BI$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BI$3,$H608/$G608,$H608-SUM($I608:BH608)))","v":0},{"$f":"IF(OR(BJ$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BJ$3,$H608/$G608,$H608-SUM($I608:BI608)))","v":0},{"$f":"IF(OR(BK$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BK$3,$H608/$G608,$H608-SUM($I608:BJ608)))","v":0},{"$f":"IF(OR(BL$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BL$3,$H608/$G608,$H608-SUM($I608:BK608)))","v":0},{"$f":"IF(OR(BM$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BM$3,$H608/$G608,$H608-SUM($I608:BL608)))","v":0},{"$f":"IF(OR(BN$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BN$3,$H608/$G608,$H608-SUM($I608:BM608)))","v":0},{"$f":"IF(OR(BO$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BO$3,$H608/$G608,$H608-SUM($I608:BN608)))","v":0},{"$f":"IF(OR(BP$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BP$3,$H608/$G608,$H608-SUM($I608:BO608)))","v":0},{"$f":"IF(OR(BQ$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BQ$3,$H608/$G608,$H608-SUM($I608:BP608)))","v":0},{"$f":"IF(OR(BR$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BR$3,$H608/$G608,$H608-SUM($I608:BQ608)))","v":0},{"$f":"IF(OR(BS$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BS$3,$H608/$G608,$H608-SUM($I608:BR608)))","v":0},{"$f":"IF(OR(BT$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BT$3,$H608/$G608,$H608-SUM($I608:BS608)))","v":0},{"$f":"IF(OR(BU$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BU$3,$H608/$G608,$H608-SUM($I608:BT608)))","v":0},{"$f":"IF(OR(BV$3<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608)>BV$3,$H608/$G608,$H608-SUM($I608:BU608)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G608","v":10},{"$f":"Z592","v":0},null,{"$f":"IF(OR(J$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>J$3,$H609/$G609,$H609-SUM($I609:I609)))","v":0},{"$f":"IF(OR(K$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>K$3,$H609/$G609,$H609-SUM($I609:J609)))","v":0},{"$f":"IF(OR(L$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>L$3,$H609/$G609,$H609-SUM($I609:K609)))","v":0},{"$f":"IF(OR(M$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>M$3,$H609/$G609,$H609-SUM($I609:L609)))","v":0},{"$f":"IF(OR(N$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>N$3,$H609/$G609,$H609-SUM($I609:M609)))","v":0},{"$f":"IF(OR(O$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>O$3,$H609/$G609,$H609-SUM($I609:N609)))","v":0},{"$f":"IF(OR(P$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>P$3,$H609/$G609,$H609-SUM($I609:O609)))","v":0},{"$f":"IF(OR(Q$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>Q$3,$H609/$G609,$H609-SUM($I609:P609)))","v":0},{"$f":"IF(OR(R$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>R$3,$H609/$G609,$H609-SUM($I609:Q609)))","v":0},{"$f":"IF(OR(S$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>S$3,$H609/$G609,$H609-SUM($I609:R609)))","v":0},{"$f":"IF(OR(T$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>T$3,$H609/$G609,$H609-SUM($I609:S609)))","v":0},{"$f":"IF(OR(U$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>U$3,$H609/$G609,$H609-SUM($I609:T609)))","v":0},{"$f":"IF(OR(V$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>V$3,$H609/$G609,$H609-SUM($I609:U609)))","v":0},{"$f":"IF(OR(W$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>W$3,$H609/$G609,$H609-SUM($I609:V609)))","v":0},{"$f":"IF(OR(X$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>X$3,$H609/$G609,$H609-SUM($I609:W609)))","v":0},{"$f":"IF(OR(Y$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>Y$3,$H609/$G609,$H609-SUM($I609:X609)))","v":0},{"$f":"IF(OR(Z$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>Z$3,$H609/$G609,$H609-SUM($I609:Y609)))","v":0},{"$f":"IF(OR(AA$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AA$3,$H609/$G609,$H609-SUM($I609:Z609)))","v":0},{"$f":"IF(OR(AB$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AB$3,$H609/$G609,$H609-SUM($I609:AA609)))","v":0},{"$f":"IF(OR(AC$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AC$3,$H609/$G609,$H609-SUM($I609:AB609)))","v":0},{"$f":"IF(OR(AD$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AD$3,$H609/$G609,$H609-SUM($I609:AC609)))","v":0},{"$f":"IF(OR(AE$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AE$3,$H609/$G609,$H609-SUM($I609:AD609)))","v":0},{"$f":"IF(OR(AF$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AF$3,$H609/$G609,$H609-SUM($I609:AE609)))","v":0},{"$f":"IF(OR(AG$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AG$3,$H609/$G609,$H609-SUM($I609:AF609)))","v":0},{"$f":"IF(OR(AH$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AH$3,$H609/$G609,$H609-SUM($I609:AG609)))","v":0},{"$f":"IF(OR(AI$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AI$3,$H609/$G609,$H609-SUM($I609:AH609)))","v":0},{"$f":"IF(OR(AJ$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AJ$3,$H609/$G609,$H609-SUM($I609:AI609)))","v":0},{"$f":"IF(OR(AK$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AK$3,$H609/$G609,$H609-SUM($I609:AJ609)))","v":0},{"$f":"IF(OR(AL$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AL$3,$H609/$G609,$H609-SUM($I609:AK609)))","v":0},{"$f":"IF(OR(AM$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AM$3,$H609/$G609,$H609-SUM($I609:AL609)))","v":0},{"$f":"IF(OR(AN$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AN$3,$H609/$G609,$H609-SUM($I609:AM609)))","v":0},{"$f":"IF(OR(AO$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AO$3,$H609/$G609,$H609-SUM($I609:AN609)))","v":0},{"$f":"IF(OR(AP$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AP$3,$H609/$G609,$H609-SUM($I609:AO609)))","v":0},{"$f":"IF(OR(AQ$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AQ$3,$H609/$G609,$H609-SUM($I609:AP609)))","v":0},{"$f":"IF(OR(AR$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AR$3,$H609/$G609,$H609-SUM($I609:AQ609)))","v":0},{"$f":"IF(OR(AS$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AS$3,$H609/$G609,$H609-SUM($I609:AR609)))","v":0},{"$f":"IF(OR(AT$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AT$3,$H609/$G609,$H609-SUM($I609:AS609)))","v":0},{"$f":"IF(OR(AU$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AU$3,$H609/$G609,$H609-SUM($I609:AT609)))","v":0},{"$f":"IF(OR(AV$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AV$3,$H609/$G609,$H609-SUM($I609:AU609)))","v":0},{"$f":"IF(OR(AW$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AW$3,$H609/$G609,$H609-SUM($I609:AV609)))","v":0},{"$f":"IF(OR(AX$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AX$3,$H609/$G609,$H609-SUM($I609:AW609)))","v":0},{"$f":"IF(OR(AY$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AY$3,$H609/$G609,$H609-SUM($I609:AX609)))","v":0},{"$f":"IF(OR(AZ$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>AZ$3,$H609/$G609,$H609-SUM($I609:AY609)))","v":0},{"$f":"IF(OR(BA$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BA$3,$H609/$G609,$H609-SUM($I609:AZ609)))","v":0},{"$f":"IF(OR(BB$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BB$3,$H609/$G609,$H609-SUM($I609:BA609)))","v":0},{"$f":"IF(OR(BC$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BC$3,$H609/$G609,$H609-SUM($I609:BB609)))","v":0},{"$f":"IF(OR(BD$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BD$3,$H609/$G609,$H609-SUM($I609:BC609)))","v":0},{"$f":"IF(OR(BE$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BE$3,$H609/$G609,$H609-SUM($I609:BD609)))","v":0},{"$f":"IF(OR(BF$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BF$3,$H609/$G609,$H609-SUM($I609:BE609)))","v":0},{"$f":"IF(OR(BG$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BG$3,$H609/$G609,$H609-SUM($I609:BF609)))","v":0},{"$f":"IF(OR(BH$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BH$3,$H609/$G609,$H609-SUM($I609:BG609)))","v":0},{"$f":"IF(OR(BI$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BI$3,$H609/$G609,$H609-SUM($I609:BH609)))","v":0},{"$f":"IF(OR(BJ$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BJ$3,$H609/$G609,$H609-SUM($I609:BI609)))","v":0},{"$f":"IF(OR(BK$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BK$3,$H609/$G609,$H609-SUM($I609:BJ609)))","v":0},{"$f":"IF(OR(BL$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BL$3,$H609/$G609,$H609-SUM($I609:BK609)))","v":0},{"$f":"IF(OR(BM$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BM$3,$H609/$G609,$H609-SUM($I609:BL609)))","v":0},{"$f":"IF(OR(BN$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BN$3,$H609/$G609,$H609-SUM($I609:BM609)))","v":0},{"$f":"IF(OR(BO$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BO$3,$H609/$G609,$H609-SUM($I609:BN609)))","v":0},{"$f":"IF(OR(BP$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BP$3,$H609/$G609,$H609-SUM($I609:BO609)))","v":0},{"$f":"IF(OR(BQ$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BQ$3,$H609/$G609,$H609-SUM($I609:BP609)))","v":0},{"$f":"IF(OR(BR$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BR$3,$H609/$G609,$H609-SUM($I609:BQ609)))","v":0},{"$f":"IF(OR(BS$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BS$3,$H609/$G609,$H609-SUM($I609:BR609)))","v":0},{"$f":"IF(OR(BT$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BT$3,$H609/$G609,$H609-SUM($I609:BS609)))","v":0},{"$f":"IF(OR(BU$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BU$3,$H609/$G609,$H609-SUM($I609:BT609)))","v":0},{"$f":"IF(OR(BV$3<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609)>BV$3,$H609/$G609,$H609-SUM($I609:BU609)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,10,{"$f":"AA592","v":0},null,{"$f":"IF(OR(J$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>J$3,$H610/$G610,$H610-SUM($I610:I610)))","v":0},{"$f":"IF(OR(K$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>K$3,$H610/$G610,$H610-SUM($I610:J610)))","v":0},{"$f":"IF(OR(L$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>L$3,$H610/$G610,$H610-SUM($I610:K610)))","v":0},{"$f":"IF(OR(M$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>M$3,$H610/$G610,$H610-SUM($I610:L610)))","v":0},{"$f":"IF(OR(N$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>N$3,$H610/$G610,$H610-SUM($I610:M610)))","v":0},{"$f":"IF(OR(O$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>O$3,$H610/$G610,$H610-SUM($I610:N610)))","v":0},{"$f":"IF(OR(P$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>P$3,$H610/$G610,$H610-SUM($I610:O610)))","v":0},{"$f":"IF(OR(Q$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>Q$3,$H610/$G610,$H610-SUM($I610:P610)))","v":0},{"$f":"IF(OR(R$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>R$3,$H610/$G610,$H610-SUM($I610:Q610)))","v":0},{"$f":"IF(OR(S$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>S$3,$H610/$G610,$H610-SUM($I610:R610)))","v":0},{"$f":"IF(OR(T$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>T$3,$H610/$G610,$H610-SUM($I610:S610)))","v":0},{"$f":"IF(OR(U$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>U$3,$H610/$G610,$H610-SUM($I610:T610)))","v":0},{"$f":"IF(OR(V$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>V$3,$H610/$G610,$H610-SUM($I610:U610)))","v":0},{"$f":"IF(OR(W$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>W$3,$H610/$G610,$H610-SUM($I610:V610)))","v":0},{"$f":"IF(OR(X$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>X$3,$H610/$G610,$H610-SUM($I610:W610)))","v":0},{"$f":"IF(OR(Y$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>Y$3,$H610/$G610,$H610-SUM($I610:X610)))","v":0},{"$f":"IF(OR(Z$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>Z$3,$H610/$G610,$H610-SUM($I610:Y610)))","v":0},{"$f":"IF(OR(AA$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AA$3,$H610/$G610,$H610-SUM($I610:Z610)))","v":0},{"$f":"IF(OR(AB$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AB$3,$H610/$G610,$H610-SUM($I610:AA610)))","v":0},{"$f":"IF(OR(AC$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AC$3,$H610/$G610,$H610-SUM($I610:AB610)))","v":0},{"$f":"IF(OR(AD$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AD$3,$H610/$G610,$H610-SUM($I610:AC610)))","v":0},{"$f":"IF(OR(AE$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AE$3,$H610/$G610,$H610-SUM($I610:AD610)))","v":0},{"$f":"IF(OR(AF$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AF$3,$H610/$G610,$H610-SUM($I610:AE610)))","v":0},{"$f":"IF(OR(AG$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AG$3,$H610/$G610,$H610-SUM($I610:AF610)))","v":0},{"$f":"IF(OR(AH$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AH$3,$H610/$G610,$H610-SUM($I610:AG610)))","v":0},{"$f":"IF(OR(AI$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AI$3,$H610/$G610,$H610-SUM($I610:AH610)))","v":0},{"$f":"IF(OR(AJ$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AJ$3,$H610/$G610,$H610-SUM($I610:AI610)))","v":0},{"$f":"IF(OR(AK$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AK$3,$H610/$G610,$H610-SUM($I610:AJ610)))","v":0},{"$f":"IF(OR(AL$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AL$3,$H610/$G610,$H610-SUM($I610:AK610)))","v":0},{"$f":"IF(OR(AM$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AM$3,$H610/$G610,$H610-SUM($I610:AL610)))","v":0},{"$f":"IF(OR(AN$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AN$3,$H610/$G610,$H610-SUM($I610:AM610)))","v":0},{"$f":"IF(OR(AO$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AO$3,$H610/$G610,$H610-SUM($I610:AN610)))","v":0},{"$f":"IF(OR(AP$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AP$3,$H610/$G610,$H610-SUM($I610:AO610)))","v":0},{"$f":"IF(OR(AQ$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AQ$3,$H610/$G610,$H610-SUM($I610:AP610)))","v":0},{"$f":"IF(OR(AR$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AR$3,$H610/$G610,$H610-SUM($I610:AQ610)))","v":0},{"$f":"IF(OR(AS$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AS$3,$H610/$G610,$H610-SUM($I610:AR610)))","v":0},{"$f":"IF(OR(AT$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AT$3,$H610/$G610,$H610-SUM($I610:AS610)))","v":0},{"$f":"IF(OR(AU$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AU$3,$H610/$G610,$H610-SUM($I610:AT610)))","v":0},{"$f":"IF(OR(AV$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AV$3,$H610/$G610,$H610-SUM($I610:AU610)))","v":0},{"$f":"IF(OR(AW$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AW$3,$H610/$G610,$H610-SUM($I610:AV610)))","v":0},{"$f":"IF(OR(AX$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AX$3,$H610/$G610,$H610-SUM($I610:AW610)))","v":0},{"$f":"IF(OR(AY$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AY$3,$H610/$G610,$H610-SUM($I610:AX610)))","v":0},{"$f":"IF(OR(AZ$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>AZ$3,$H610/$G610,$H610-SUM($I610:AY610)))","v":0},{"$f":"IF(OR(BA$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BA$3,$H610/$G610,$H610-SUM($I610:AZ610)))","v":0},{"$f":"IF(OR(BB$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BB$3,$H610/$G610,$H610-SUM($I610:BA610)))","v":0},{"$f":"IF(OR(BC$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BC$3,$H610/$G610,$H610-SUM($I610:BB610)))","v":0},{"$f":"IF(OR(BD$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BD$3,$H610/$G610,$H610-SUM($I610:BC610)))","v":0},{"$f":"IF(OR(BE$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BE$3,$H610/$G610,$H610-SUM($I610:BD610)))","v":0},{"$f":"IF(OR(BF$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BF$3,$H610/$G610,$H610-SUM($I610:BE610)))","v":0},{"$f":"IF(OR(BG$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BG$3,$H610/$G610,$H610-SUM($I610:BF610)))","v":0},{"$f":"IF(OR(BH$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BH$3,$H610/$G610,$H610-SUM($I610:BG610)))","v":0},{"$f":"IF(OR(BI$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BI$3,$H610/$G610,$H610-SUM($I610:BH610)))","v":0},{"$f":"IF(OR(BJ$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BJ$3,$H610/$G610,$H610-SUM($I610:BI610)))","v":0},{"$f":"IF(OR(BK$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BK$3,$H610/$G610,$H610-SUM($I610:BJ610)))","v":0},{"$f":"IF(OR(BL$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BL$3,$H610/$G610,$H610-SUM($I610:BK610)))","v":0},{"$f":"IF(OR(BM$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BM$3,$H610/$G610,$H610-SUM($I610:BL610)))","v":0},{"$f":"IF(OR(BN$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BN$3,$H610/$G610,$H610-SUM($I610:BM610)))","v":0},{"$f":"IF(OR(BO$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BO$3,$H610/$G610,$H610-SUM($I610:BN610)))","v":0},{"$f":"IF(OR(BP$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BP$3,$H610/$G610,$H610-SUM($I610:BO610)))","v":0},{"$f":"IF(OR(BQ$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BQ$3,$H610/$G610,$H610-SUM($I610:BP610)))","v":0},{"$f":"IF(OR(BR$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BR$3,$H610/$G610,$H610-SUM($I610:BQ610)))","v":0},{"$f":"IF(OR(BS$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BS$3,$H610/$G610,$H610-SUM($I610:BR610)))","v":0},{"$f":"IF(OR(BT$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BT$3,$H610/$G610,$H610-SUM($I610:BS610)))","v":0},{"$f":"IF(OR(BU$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BU$3,$H610/$G610,$H610-SUM($I610:BT610)))","v":0},{"$f":"IF(OR(BV$3<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610)>BV$3,$H610/$G610,$H610-SUM($I610:BU610)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,10,{"$f":"AB592","v":0},null,{"$f":"IF(OR(J$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>J$3,$H611/$G611,$H611-SUM($I611:I611)))","v":0},{"$f":"IF(OR(K$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>K$3,$H611/$G611,$H611-SUM($I611:J611)))","v":0},{"$f":"IF(OR(L$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>L$3,$H611/$G611,$H611-SUM($I611:K611)))","v":0},{"$f":"IF(OR(M$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>M$3,$H611/$G611,$H611-SUM($I611:L611)))","v":0},{"$f":"IF(OR(N$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>N$3,$H611/$G611,$H611-SUM($I611:M611)))","v":0},{"$f":"IF(OR(O$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>O$3,$H611/$G611,$H611-SUM($I611:N611)))","v":0},{"$f":"IF(OR(P$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>P$3,$H611/$G611,$H611-SUM($I611:O611)))","v":0},{"$f":"IF(OR(Q$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>Q$3,$H611/$G611,$H611-SUM($I611:P611)))","v":0},{"$f":"IF(OR(R$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>R$3,$H611/$G611,$H611-SUM($I611:Q611)))","v":0},{"$f":"IF(OR(S$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>S$3,$H611/$G611,$H611-SUM($I611:R611)))","v":0},{"$f":"IF(OR(T$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>T$3,$H611/$G611,$H611-SUM($I611:S611)))","v":0},{"$f":"IF(OR(U$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>U$3,$H611/$G611,$H611-SUM($I611:T611)))","v":0},{"$f":"IF(OR(V$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>V$3,$H611/$G611,$H611-SUM($I611:U611)))","v":0},{"$f":"IF(OR(W$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>W$3,$H611/$G611,$H611-SUM($I611:V611)))","v":0},{"$f":"IF(OR(X$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>X$3,$H611/$G611,$H611-SUM($I611:W611)))","v":0},{"$f":"IF(OR(Y$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>Y$3,$H611/$G611,$H611-SUM($I611:X611)))","v":0},{"$f":"IF(OR(Z$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>Z$3,$H611/$G611,$H611-SUM($I611:Y611)))","v":0},{"$f":"IF(OR(AA$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AA$3,$H611/$G611,$H611-SUM($I611:Z611)))","v":0},{"$f":"IF(OR(AB$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AB$3,$H611/$G611,$H611-SUM($I611:AA611)))","v":0},{"$f":"IF(OR(AC$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AC$3,$H611/$G611,$H611-SUM($I611:AB611)))","v":0},{"$f":"IF(OR(AD$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AD$3,$H611/$G611,$H611-SUM($I611:AC611)))","v":0},{"$f":"IF(OR(AE$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AE$3,$H611/$G611,$H611-SUM($I611:AD611)))","v":0},{"$f":"IF(OR(AF$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AF$3,$H611/$G611,$H611-SUM($I611:AE611)))","v":0},{"$f":"IF(OR(AG$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AG$3,$H611/$G611,$H611-SUM($I611:AF611)))","v":0},{"$f":"IF(OR(AH$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AH$3,$H611/$G611,$H611-SUM($I611:AG611)))","v":0},{"$f":"IF(OR(AI$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AI$3,$H611/$G611,$H611-SUM($I611:AH611)))","v":0},{"$f":"IF(OR(AJ$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AJ$3,$H611/$G611,$H611-SUM($I611:AI611)))","v":0},{"$f":"IF(OR(AK$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AK$3,$H611/$G611,$H611-SUM($I611:AJ611)))","v":0},{"$f":"IF(OR(AL$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AL$3,$H611/$G611,$H611-SUM($I611:AK611)))","v":0},{"$f":"IF(OR(AM$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AM$3,$H611/$G611,$H611-SUM($I611:AL611)))","v":0},{"$f":"IF(OR(AN$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AN$3,$H611/$G611,$H611-SUM($I611:AM611)))","v":0},{"$f":"IF(OR(AO$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AO$3,$H611/$G611,$H611-SUM($I611:AN611)))","v":0},{"$f":"IF(OR(AP$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AP$3,$H611/$G611,$H611-SUM($I611:AO611)))","v":0},{"$f":"IF(OR(AQ$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AQ$3,$H611/$G611,$H611-SUM($I611:AP611)))","v":0},{"$f":"IF(OR(AR$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AR$3,$H611/$G611,$H611-SUM($I611:AQ611)))","v":0},{"$f":"IF(OR(AS$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AS$3,$H611/$G611,$H611-SUM($I611:AR611)))","v":0},{"$f":"IF(OR(AT$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AT$3,$H611/$G611,$H611-SUM($I611:AS611)))","v":0},{"$f":"IF(OR(AU$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AU$3,$H611/$G611,$H611-SUM($I611:AT611)))","v":0},{"$f":"IF(OR(AV$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AV$3,$H611/$G611,$H611-SUM($I611:AU611)))","v":0},{"$f":"IF(OR(AW$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AW$3,$H611/$G611,$H611-SUM($I611:AV611)))","v":0},{"$f":"IF(OR(AX$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AX$3,$H611/$G611,$H611-SUM($I611:AW611)))","v":0},{"$f":"IF(OR(AY$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AY$3,$H611/$G611,$H611-SUM($I611:AX611)))","v":0},{"$f":"IF(OR(AZ$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>AZ$3,$H611/$G611,$H611-SUM($I611:AY611)))","v":0},{"$f":"IF(OR(BA$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BA$3,$H611/$G611,$H611-SUM($I611:AZ611)))","v":0},{"$f":"IF(OR(BB$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BB$3,$H611/$G611,$H611-SUM($I611:BA611)))","v":0},{"$f":"IF(OR(BC$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BC$3,$H611/$G611,$H611-SUM($I611:BB611)))","v":0},{"$f":"IF(OR(BD$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BD$3,$H611/$G611,$H611-SUM($I611:BC611)))","v":0},{"$f":"IF(OR(BE$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BE$3,$H611/$G611,$H611-SUM($I611:BD611)))","v":0},{"$f":"IF(OR(BF$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BF$3,$H611/$G611,$H611-SUM($I611:BE611)))","v":0},{"$f":"IF(OR(BG$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BG$3,$H611/$G611,$H611-SUM($I611:BF611)))","v":0},{"$f":"IF(OR(BH$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BH$3,$H611/$G611,$H611-SUM($I611:BG611)))","v":0},{"$f":"IF(OR(BI$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BI$3,$H611/$G611,$H611-SUM($I611:BH611)))","v":0},{"$f":"IF(OR(BJ$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BJ$3,$H611/$G611,$H611-SUM($I611:BI611)))","v":0},{"$f":"IF(OR(BK$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BK$3,$H611/$G611,$H611-SUM($I611:BJ611)))","v":0},{"$f":"IF(OR(BL$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BL$3,$H611/$G611,$H611-SUM($I611:BK611)))","v":0},{"$f":"IF(OR(BM$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BM$3,$H611/$G611,$H611-SUM($I611:BL611)))","v":0},{"$f":"IF(OR(BN$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BN$3,$H611/$G611,$H611-SUM($I611:BM611)))","v":0},{"$f":"IF(OR(BO$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BO$3,$H611/$G611,$H611-SUM($I611:BN611)))","v":0},{"$f":"IF(OR(BP$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BP$3,$H611/$G611,$H611-SUM($I611:BO611)))","v":0},{"$f":"IF(OR(BQ$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BQ$3,$H611/$G611,$H611-SUM($I611:BP611)))","v":0},{"$f":"IF(OR(BR$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BR$3,$H611/$G611,$H611-SUM($I611:BQ611)))","v":0},{"$f":"IF(OR(BS$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BS$3,$H611/$G611,$H611-SUM($I611:BR611)))","v":0},{"$f":"IF(OR(BT$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BT$3,$H611/$G611,$H611-SUM($I611:BS611)))","v":0},{"$f":"IF(OR(BU$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BU$3,$H611/$G611,$H611-SUM($I611:BT611)))","v":0},{"$f":"IF(OR(BV$3<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611)>BV$3,$H611/$G611,$H611-SUM($I611:BU611)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,10,{"$f":"AC592","v":0},null,{"$f":"IF(OR(J$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>J$3,$H612/$G612,$H612-SUM($I612:I612)))","v":0},{"$f":"IF(OR(K$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>K$3,$H612/$G612,$H612-SUM($I612:J612)))","v":0},{"$f":"IF(OR(L$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>L$3,$H612/$G612,$H612-SUM($I612:K612)))","v":0},{"$f":"IF(OR(M$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>M$3,$H612/$G612,$H612-SUM($I612:L612)))","v":0},{"$f":"IF(OR(N$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>N$3,$H612/$G612,$H612-SUM($I612:M612)))","v":0},{"$f":"IF(OR(O$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>O$3,$H612/$G612,$H612-SUM($I612:N612)))","v":0},{"$f":"IF(OR(P$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>P$3,$H612/$G612,$H612-SUM($I612:O612)))","v":0},{"$f":"IF(OR(Q$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>Q$3,$H612/$G612,$H612-SUM($I612:P612)))","v":0},{"$f":"IF(OR(R$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>R$3,$H612/$G612,$H612-SUM($I612:Q612)))","v":0},{"$f":"IF(OR(S$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>S$3,$H612/$G612,$H612-SUM($I612:R612)))","v":0},{"$f":"IF(OR(T$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>T$3,$H612/$G612,$H612-SUM($I612:S612)))","v":0},{"$f":"IF(OR(U$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>U$3,$H612/$G612,$H612-SUM($I612:T612)))","v":0},{"$f":"IF(OR(V$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>V$3,$H612/$G612,$H612-SUM($I612:U612)))","v":0},{"$f":"IF(OR(W$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>W$3,$H612/$G612,$H612-SUM($I612:V612)))","v":0},{"$f":"IF(OR(X$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>X$3,$H612/$G612,$H612-SUM($I612:W612)))","v":0},{"$f":"IF(OR(Y$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>Y$3,$H612/$G612,$H612-SUM($I612:X612)))","v":0},{"$f":"IF(OR(Z$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>Z$3,$H612/$G612,$H612-SUM($I612:Y612)))","v":0},{"$f":"IF(OR(AA$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AA$3,$H612/$G612,$H612-SUM($I612:Z612)))","v":0},{"$f":"IF(OR(AB$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AB$3,$H612/$G612,$H612-SUM($I612:AA612)))","v":0},{"$f":"IF(OR(AC$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AC$3,$H612/$G612,$H612-SUM($I612:AB612)))","v":0},{"$f":"IF(OR(AD$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AD$3,$H612/$G612,$H612-SUM($I612:AC612)))","v":0},{"$f":"IF(OR(AE$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AE$3,$H612/$G612,$H612-SUM($I612:AD612)))","v":0},{"$f":"IF(OR(AF$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AF$3,$H612/$G612,$H612-SUM($I612:AE612)))","v":0},{"$f":"IF(OR(AG$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AG$3,$H612/$G612,$H612-SUM($I612:AF612)))","v":0},{"$f":"IF(OR(AH$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AH$3,$H612/$G612,$H612-SUM($I612:AG612)))","v":0},{"$f":"IF(OR(AI$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AI$3,$H612/$G612,$H612-SUM($I612:AH612)))","v":0},{"$f":"IF(OR(AJ$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AJ$3,$H612/$G612,$H612-SUM($I612:AI612)))","v":0},{"$f":"IF(OR(AK$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AK$3,$H612/$G612,$H612-SUM($I612:AJ612)))","v":0},{"$f":"IF(OR(AL$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AL$3,$H612/$G612,$H612-SUM($I612:AK612)))","v":0},{"$f":"IF(OR(AM$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AM$3,$H612/$G612,$H612-SUM($I612:AL612)))","v":0},{"$f":"IF(OR(AN$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AN$3,$H612/$G612,$H612-SUM($I612:AM612)))","v":0},{"$f":"IF(OR(AO$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AO$3,$H612/$G612,$H612-SUM($I612:AN612)))","v":0},{"$f":"IF(OR(AP$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AP$3,$H612/$G612,$H612-SUM($I612:AO612)))","v":0},{"$f":"IF(OR(AQ$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AQ$3,$H612/$G612,$H612-SUM($I612:AP612)))","v":0},{"$f":"IF(OR(AR$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AR$3,$H612/$G612,$H612-SUM($I612:AQ612)))","v":0},{"$f":"IF(OR(AS$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AS$3,$H612/$G612,$H612-SUM($I612:AR612)))","v":0},{"$f":"IF(OR(AT$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AT$3,$H612/$G612,$H612-SUM($I612:AS612)))","v":0},{"$f":"IF(OR(AU$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AU$3,$H612/$G612,$H612-SUM($I612:AT612)))","v":0},{"$f":"IF(OR(AV$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AV$3,$H612/$G612,$H612-SUM($I612:AU612)))","v":0},{"$f":"IF(OR(AW$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AW$3,$H612/$G612,$H612-SUM($I612:AV612)))","v":0},{"$f":"IF(OR(AX$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AX$3,$H612/$G612,$H612-SUM($I612:AW612)))","v":0},{"$f":"IF(OR(AY$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AY$3,$H612/$G612,$H612-SUM($I612:AX612)))","v":0},{"$f":"IF(OR(AZ$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>AZ$3,$H612/$G612,$H612-SUM($I612:AY612)))","v":0},{"$f":"IF(OR(BA$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BA$3,$H612/$G612,$H612-SUM($I612:AZ612)))","v":0},{"$f":"IF(OR(BB$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BB$3,$H612/$G612,$H612-SUM($I612:BA612)))","v":0},{"$f":"IF(OR(BC$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BC$3,$H612/$G612,$H612-SUM($I612:BB612)))","v":0},{"$f":"IF(OR(BD$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BD$3,$H612/$G612,$H612-SUM($I612:BC612)))","v":0},{"$f":"IF(OR(BE$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BE$3,$H612/$G612,$H612-SUM($I612:BD612)))","v":0},{"$f":"IF(OR(BF$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BF$3,$H612/$G612,$H612-SUM($I612:BE612)))","v":0},{"$f":"IF(OR(BG$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BG$3,$H612/$G612,$H612-SUM($I612:BF612)))","v":0},{"$f":"IF(OR(BH$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BH$3,$H612/$G612,$H612-SUM($I612:BG612)))","v":0},{"$f":"IF(OR(BI$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BI$3,$H612/$G612,$H612-SUM($I612:BH612)))","v":0},{"$f":"IF(OR(BJ$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BJ$3,$H612/$G612,$H612-SUM($I612:BI612)))","v":0},{"$f":"IF(OR(BK$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BK$3,$H612/$G612,$H612-SUM($I612:BJ612)))","v":0},{"$f":"IF(OR(BL$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BL$3,$H612/$G612,$H612-SUM($I612:BK612)))","v":0},{"$f":"IF(OR(BM$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BM$3,$H612/$G612,$H612-SUM($I612:BL612)))","v":0},{"$f":"IF(OR(BN$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BN$3,$H612/$G612,$H612-SUM($I612:BM612)))","v":0},{"$f":"IF(OR(BO$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BO$3,$H612/$G612,$H612-SUM($I612:BN612)))","v":0},{"$f":"IF(OR(BP$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BP$3,$H612/$G612,$H612-SUM($I612:BO612)))","v":0},{"$f":"IF(OR(BQ$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BQ$3,$H612/$G612,$H612-SUM($I612:BP612)))","v":0},{"$f":"IF(OR(BR$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BR$3,$H612/$G612,$H612-SUM($I612:BQ612)))","v":0},{"$f":"IF(OR(BS$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BS$3,$H612/$G612,$H612-SUM($I612:BR612)))","v":0},{"$f":"IF(OR(BT$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BT$3,$H612/$G612,$H612-SUM($I612:BS612)))","v":0},{"$f":"IF(OR(BU$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BU$3,$H612/$G612,$H612-SUM($I612:BT612)))","v":0},{"$f":"IF(OR(BV$3<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612)>BV$3,$H612/$G612,$H612-SUM($I612:BU612)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,10,{"$f":"AD592","v":0},null,{"$f":"IF(OR(J$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>J$3,$H613/$G613,$H613-SUM($I613:I613)))","v":0},{"$f":"IF(OR(K$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>K$3,$H613/$G613,$H613-SUM($I613:J613)))","v":0},{"$f":"IF(OR(L$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>L$3,$H613/$G613,$H613-SUM($I613:K613)))","v":0},{"$f":"IF(OR(M$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>M$3,$H613/$G613,$H613-SUM($I613:L613)))","v":0},{"$f":"IF(OR(N$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>N$3,$H613/$G613,$H613-SUM($I613:M613)))","v":0},{"$f":"IF(OR(O$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>O$3,$H613/$G613,$H613-SUM($I613:N613)))","v":0},{"$f":"IF(OR(P$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>P$3,$H613/$G613,$H613-SUM($I613:O613)))","v":0},{"$f":"IF(OR(Q$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>Q$3,$H613/$G613,$H613-SUM($I613:P613)))","v":0},{"$f":"IF(OR(R$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>R$3,$H613/$G613,$H613-SUM($I613:Q613)))","v":0},{"$f":"IF(OR(S$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>S$3,$H613/$G613,$H613-SUM($I613:R613)))","v":0},{"$f":"IF(OR(T$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>T$3,$H613/$G613,$H613-SUM($I613:S613)))","v":0},{"$f":"IF(OR(U$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>U$3,$H613/$G613,$H613-SUM($I613:T613)))","v":0},{"$f":"IF(OR(V$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>V$3,$H613/$G613,$H613-SUM($I613:U613)))","v":0},{"$f":"IF(OR(W$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>W$3,$H613/$G613,$H613-SUM($I613:V613)))","v":0},{"$f":"IF(OR(X$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>X$3,$H613/$G613,$H613-SUM($I613:W613)))","v":0},{"$f":"IF(OR(Y$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>Y$3,$H613/$G613,$H613-SUM($I613:X613)))","v":0},{"$f":"IF(OR(Z$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>Z$3,$H613/$G613,$H613-SUM($I613:Y613)))","v":0},{"$f":"IF(OR(AA$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AA$3,$H613/$G613,$H613-SUM($I613:Z613)))","v":0},{"$f":"IF(OR(AB$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AB$3,$H613/$G613,$H613-SUM($I613:AA613)))","v":0},{"$f":"IF(OR(AC$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AC$3,$H613/$G613,$H613-SUM($I613:AB613)))","v":0},{"$f":"IF(OR(AD$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AD$3,$H613/$G613,$H613-SUM($I613:AC613)))","v":0},{"$f":"IF(OR(AE$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AE$3,$H613/$G613,$H613-SUM($I613:AD613)))","v":0},{"$f":"IF(OR(AF$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AF$3,$H613/$G613,$H613-SUM($I613:AE613)))","v":0},{"$f":"IF(OR(AG$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AG$3,$H613/$G613,$H613-SUM($I613:AF613)))","v":0},{"$f":"IF(OR(AH$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AH$3,$H613/$G613,$H613-SUM($I613:AG613)))","v":0},{"$f":"IF(OR(AI$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AI$3,$H613/$G613,$H613-SUM($I613:AH613)))","v":0},{"$f":"IF(OR(AJ$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AJ$3,$H613/$G613,$H613-SUM($I613:AI613)))","v":0},{"$f":"IF(OR(AK$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AK$3,$H613/$G613,$H613-SUM($I613:AJ613)))","v":0},{"$f":"IF(OR(AL$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AL$3,$H613/$G613,$H613-SUM($I613:AK613)))","v":0},{"$f":"IF(OR(AM$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AM$3,$H613/$G613,$H613-SUM($I613:AL613)))","v":0},{"$f":"IF(OR(AN$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AN$3,$H613/$G613,$H613-SUM($I613:AM613)))","v":0},{"$f":"IF(OR(AO$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AO$3,$H613/$G613,$H613-SUM($I613:AN613)))","v":0},{"$f":"IF(OR(AP$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AP$3,$H613/$G613,$H613-SUM($I613:AO613)))","v":0},{"$f":"IF(OR(AQ$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AQ$3,$H613/$G613,$H613-SUM($I613:AP613)))","v":0},{"$f":"IF(OR(AR$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AR$3,$H613/$G613,$H613-SUM($I613:AQ613)))","v":0},{"$f":"IF(OR(AS$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AS$3,$H613/$G613,$H613-SUM($I613:AR613)))","v":0},{"$f":"IF(OR(AT$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AT$3,$H613/$G613,$H613-SUM($I613:AS613)))","v":0},{"$f":"IF(OR(AU$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AU$3,$H613/$G613,$H613-SUM($I613:AT613)))","v":0},{"$f":"IF(OR(AV$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AV$3,$H613/$G613,$H613-SUM($I613:AU613)))","v":0},{"$f":"IF(OR(AW$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AW$3,$H613/$G613,$H613-SUM($I613:AV613)))","v":0},{"$f":"IF(OR(AX$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AX$3,$H613/$G613,$H613-SUM($I613:AW613)))","v":0},{"$f":"IF(OR(AY$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AY$3,$H613/$G613,$H613-SUM($I613:AX613)))","v":0},{"$f":"IF(OR(AZ$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>AZ$3,$H613/$G613,$H613-SUM($I613:AY613)))","v":0},{"$f":"IF(OR(BA$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BA$3,$H613/$G613,$H613-SUM($I613:AZ613)))","v":0},{"$f":"IF(OR(BB$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BB$3,$H613/$G613,$H613-SUM($I613:BA613)))","v":0},{"$f":"IF(OR(BC$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BC$3,$H613/$G613,$H613-SUM($I613:BB613)))","v":0},{"$f":"IF(OR(BD$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BD$3,$H613/$G613,$H613-SUM($I613:BC613)))","v":0},{"$f":"IF(OR(BE$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BE$3,$H613/$G613,$H613-SUM($I613:BD613)))","v":0},{"$f":"IF(OR(BF$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BF$3,$H613/$G613,$H613-SUM($I613:BE613)))","v":0},{"$f":"IF(OR(BG$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BG$3,$H613/$G613,$H613-SUM($I613:BF613)))","v":0},{"$f":"IF(OR(BH$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BH$3,$H613/$G613,$H613-SUM($I613:BG613)))","v":0},{"$f":"IF(OR(BI$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BI$3,$H613/$G613,$H613-SUM($I613:BH613)))","v":0},{"$f":"IF(OR(BJ$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BJ$3,$H613/$G613,$H613-SUM($I613:BI613)))","v":0},{"$f":"IF(OR(BK$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BK$3,$H613/$G613,$H613-SUM($I613:BJ613)))","v":0},{"$f":"IF(OR(BL$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BL$3,$H613/$G613,$H613-SUM($I613:BK613)))","v":0},{"$f":"IF(OR(BM$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BM$3,$H613/$G613,$H613-SUM($I613:BL613)))","v":0},{"$f":"IF(OR(BN$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BN$3,$H613/$G613,$H613-SUM($I613:BM613)))","v":0},{"$f":"IF(OR(BO$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BO$3,$H613/$G613,$H613-SUM($I613:BN613)))","v":0},{"$f":"IF(OR(BP$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BP$3,$H613/$G613,$H613-SUM($I613:BO613)))","v":0},{"$f":"IF(OR(BQ$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BQ$3,$H613/$G613,$H613-SUM($I613:BP613)))","v":0},{"$f":"IF(OR(BR$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BR$3,$H613/$G613,$H613-SUM($I613:BQ613)))","v":0},{"$f":"IF(OR(BS$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BS$3,$H613/$G613,$H613-SUM($I613:BR613)))","v":0},{"$f":"IF(OR(BT$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BT$3,$H613/$G613,$H613-SUM($I613:BS613)))","v":0},{"$f":"IF(OR(BU$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BU$3,$H613/$G613,$H613-SUM($I613:BT613)))","v":0},{"$f":"IF(OR(BV$3<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613)>BV$3,$H613/$G613,$H613-SUM($I613:BU613)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,10,{"$f":"AE592","v":0},null,{"$f":"IF(OR(J$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>J$3,$H614/$G614,$H614-SUM($I614:I614)))","v":0},{"$f":"IF(OR(K$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>K$3,$H614/$G614,$H614-SUM($I614:J614)))","v":0},{"$f":"IF(OR(L$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>L$3,$H614/$G614,$H614-SUM($I614:K614)))","v":0},{"$f":"IF(OR(M$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>M$3,$H614/$G614,$H614-SUM($I614:L614)))","v":0},{"$f":"IF(OR(N$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>N$3,$H614/$G614,$H614-SUM($I614:M614)))","v":0},{"$f":"IF(OR(O$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>O$3,$H614/$G614,$H614-SUM($I614:N614)))","v":0},{"$f":"IF(OR(P$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>P$3,$H614/$G614,$H614-SUM($I614:O614)))","v":0},{"$f":"IF(OR(Q$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>Q$3,$H614/$G614,$H614-SUM($I614:P614)))","v":0},{"$f":"IF(OR(R$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>R$3,$H614/$G614,$H614-SUM($I614:Q614)))","v":0},{"$f":"IF(OR(S$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>S$3,$H614/$G614,$H614-SUM($I614:R614)))","v":0},{"$f":"IF(OR(T$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>T$3,$H614/$G614,$H614-SUM($I614:S614)))","v":0},{"$f":"IF(OR(U$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>U$3,$H614/$G614,$H614-SUM($I614:T614)))","v":0},{"$f":"IF(OR(V$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>V$3,$H614/$G614,$H614-SUM($I614:U614)))","v":0},{"$f":"IF(OR(W$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>W$3,$H614/$G614,$H614-SUM($I614:V614)))","v":0},{"$f":"IF(OR(X$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>X$3,$H614/$G614,$H614-SUM($I614:W614)))","v":0},{"$f":"IF(OR(Y$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>Y$3,$H614/$G614,$H614-SUM($I614:X614)))","v":0},{"$f":"IF(OR(Z$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>Z$3,$H614/$G614,$H614-SUM($I614:Y614)))","v":0},{"$f":"IF(OR(AA$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AA$3,$H614/$G614,$H614-SUM($I614:Z614)))","v":0},{"$f":"IF(OR(AB$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AB$3,$H614/$G614,$H614-SUM($I614:AA614)))","v":0},{"$f":"IF(OR(AC$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AC$3,$H614/$G614,$H614-SUM($I614:AB614)))","v":0},{"$f":"IF(OR(AD$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AD$3,$H614/$G614,$H614-SUM($I614:AC614)))","v":0},{"$f":"IF(OR(AE$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AE$3,$H614/$G614,$H614-SUM($I614:AD614)))","v":0},{"$f":"IF(OR(AF$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AF$3,$H614/$G614,$H614-SUM($I614:AE614)))","v":0},{"$f":"IF(OR(AG$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AG$3,$H614/$G614,$H614-SUM($I614:AF614)))","v":0},{"$f":"IF(OR(AH$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AH$3,$H614/$G614,$H614-SUM($I614:AG614)))","v":0},{"$f":"IF(OR(AI$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AI$3,$H614/$G614,$H614-SUM($I614:AH614)))","v":0},{"$f":"IF(OR(AJ$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AJ$3,$H614/$G614,$H614-SUM($I614:AI614)))","v":0},{"$f":"IF(OR(AK$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AK$3,$H614/$G614,$H614-SUM($I614:AJ614)))","v":0},{"$f":"IF(OR(AL$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AL$3,$H614/$G614,$H614-SUM($I614:AK614)))","v":0},{"$f":"IF(OR(AM$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AM$3,$H614/$G614,$H614-SUM($I614:AL614)))","v":0},{"$f":"IF(OR(AN$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AN$3,$H614/$G614,$H614-SUM($I614:AM614)))","v":0},{"$f":"IF(OR(AO$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AO$3,$H614/$G614,$H614-SUM($I614:AN614)))","v":0},{"$f":"IF(OR(AP$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AP$3,$H614/$G614,$H614-SUM($I614:AO614)))","v":0},{"$f":"IF(OR(AQ$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AQ$3,$H614/$G614,$H614-SUM($I614:AP614)))","v":0},{"$f":"IF(OR(AR$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AR$3,$H614/$G614,$H614-SUM($I614:AQ614)))","v":0},{"$f":"IF(OR(AS$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AS$3,$H614/$G614,$H614-SUM($I614:AR614)))","v":0},{"$f":"IF(OR(AT$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AT$3,$H614/$G614,$H614-SUM($I614:AS614)))","v":0},{"$f":"IF(OR(AU$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AU$3,$H614/$G614,$H614-SUM($I614:AT614)))","v":0},{"$f":"IF(OR(AV$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AV$3,$H614/$G614,$H614-SUM($I614:AU614)))","v":0},{"$f":"IF(OR(AW$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AW$3,$H614/$G614,$H614-SUM($I614:AV614)))","v":0},{"$f":"IF(OR(AX$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AX$3,$H614/$G614,$H614-SUM($I614:AW614)))","v":0},{"$f":"IF(OR(AY$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AY$3,$H614/$G614,$H614-SUM($I614:AX614)))","v":0},{"$f":"IF(OR(AZ$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>AZ$3,$H614/$G614,$H614-SUM($I614:AY614)))","v":0},{"$f":"IF(OR(BA$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BA$3,$H614/$G614,$H614-SUM($I614:AZ614)))","v":0},{"$f":"IF(OR(BB$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BB$3,$H614/$G614,$H614-SUM($I614:BA614)))","v":0},{"$f":"IF(OR(BC$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BC$3,$H614/$G614,$H614-SUM($I614:BB614)))","v":0},{"$f":"IF(OR(BD$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BD$3,$H614/$G614,$H614-SUM($I614:BC614)))","v":0},{"$f":"IF(OR(BE$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BE$3,$H614/$G614,$H614-SUM($I614:BD614)))","v":0},{"$f":"IF(OR(BF$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BF$3,$H614/$G614,$H614-SUM($I614:BE614)))","v":0},{"$f":"IF(OR(BG$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BG$3,$H614/$G614,$H614-SUM($I614:BF614)))","v":0},{"$f":"IF(OR(BH$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BH$3,$H614/$G614,$H614-SUM($I614:BG614)))","v":0},{"$f":"IF(OR(BI$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BI$3,$H614/$G614,$H614-SUM($I614:BH614)))","v":0},{"$f":"IF(OR(BJ$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BJ$3,$H614/$G614,$H614-SUM($I614:BI614)))","v":0},{"$f":"IF(OR(BK$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BK$3,$H614/$G614,$H614-SUM($I614:BJ614)))","v":0},{"$f":"IF(OR(BL$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BL$3,$H614/$G614,$H614-SUM($I614:BK614)))","v":0},{"$f":"IF(OR(BM$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BM$3,$H614/$G614,$H614-SUM($I614:BL614)))","v":0},{"$f":"IF(OR(BN$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BN$3,$H614/$G614,$H614-SUM($I614:BM614)))","v":0},{"$f":"IF(OR(BO$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BO$3,$H614/$G614,$H614-SUM($I614:BN614)))","v":0},{"$f":"IF(OR(BP$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BP$3,$H614/$G614,$H614-SUM($I614:BO614)))","v":0},{"$f":"IF(OR(BQ$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BQ$3,$H614/$G614,$H614-SUM($I614:BP614)))","v":0},{"$f":"IF(OR(BR$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BR$3,$H614/$G614,$H614-SUM($I614:BQ614)))","v":0},{"$f":"IF(OR(BS$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BS$3,$H614/$G614,$H614-SUM($I614:BR614)))","v":0},{"$f":"IF(OR(BT$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BT$3,$H614/$G614,$H614-SUM($I614:BS614)))","v":0},{"$f":"IF(OR(BU$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BU$3,$H614/$G614,$H614-SUM($I614:BT614)))","v":0},{"$f":"IF(OR(BV$3<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614)>BV$3,$H614/$G614,$H614-SUM($I614:BU614)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,10,{"$f":"AF592","v":0},null,{"$f":"IF(OR(J$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>J$3,$H615/$G615,$H615-SUM($I615:I615)))","v":0},{"$f":"IF(OR(K$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>K$3,$H615/$G615,$H615-SUM($I615:J615)))","v":0},{"$f":"IF(OR(L$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>L$3,$H615/$G615,$H615-SUM($I615:K615)))","v":0},{"$f":"IF(OR(M$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>M$3,$H615/$G615,$H615-SUM($I615:L615)))","v":0},{"$f":"IF(OR(N$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>N$3,$H615/$G615,$H615-SUM($I615:M615)))","v":0},{"$f":"IF(OR(O$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>O$3,$H615/$G615,$H615-SUM($I615:N615)))","v":0},{"$f":"IF(OR(P$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>P$3,$H615/$G615,$H615-SUM($I615:O615)))","v":0},{"$f":"IF(OR(Q$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Q$3,$H615/$G615,$H615-SUM($I615:P615)))","v":0},{"$f":"IF(OR(R$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>R$3,$H615/$G615,$H615-SUM($I615:Q615)))","v":0},{"$f":"IF(OR(S$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>S$3,$H615/$G615,$H615-SUM($I615:R615)))","v":0},{"$f":"IF(OR(T$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>T$3,$H615/$G615,$H615-SUM($I615:S615)))","v":0},{"$f":"IF(OR(U$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>U$3,$H615/$G615,$H615-SUM($I615:T615)))","v":0},{"$f":"IF(OR(V$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>V$3,$H615/$G615,$H615-SUM($I615:U615)))","v":0},{"$f":"IF(OR(W$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>W$3,$H615/$G615,$H615-SUM($I615:V615)))","v":0},{"$f":"IF(OR(X$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>X$3,$H615/$G615,$H615-SUM($I615:W615)))","v":0},{"$f":"IF(OR(Y$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Y$3,$H615/$G615,$H615-SUM($I615:X615)))","v":0},{"$f":"IF(OR(Z$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Z$3,$H615/$G615,$H615-SUM($I615:Y615)))","v":0},{"$f":"IF(OR(AA$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AA$3,$H615/$G615,$H615-SUM($I615:Z615)))","v":0},{"$f":"IF(OR(AB$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AB$3,$H615/$G615,$H615-SUM($I615:AA615)))","v":0},{"$f":"IF(OR(AC$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AC$3,$H615/$G615,$H615-SUM($I615:AB615)))","v":0},{"$f":"IF(OR(AD$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AD$3,$H615/$G615,$H615-SUM($I615:AC615)))","v":0},{"$f":"IF(OR(AE$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AE$3,$H615/$G615,$H615-SUM($I615:AD615)))","v":0},{"$f":"IF(OR(AF$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AF$3,$H615/$G615,$H615-SUM($I615:AE615)))","v":0},{"$f":"IF(OR(AG$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AG$3,$H615/$G615,$H615-SUM($I615:AF615)))","v":0},{"$f":"IF(OR(AH$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AH$3,$H615/$G615,$H615-SUM($I615:AG615)))","v":0},{"$f":"IF(OR(AI$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AI$3,$H615/$G615,$H615-SUM($I615:AH615)))","v":0},{"$f":"IF(OR(AJ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AJ$3,$H615/$G615,$H615-SUM($I615:AI615)))","v":0},{"$f":"IF(OR(AK$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AK$3,$H615/$G615,$H615-SUM($I615:AJ615)))","v":0},{"$f":"IF(OR(AL$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AL$3,$H615/$G615,$H615-SUM($I615:AK615)))","v":0},{"$f":"IF(OR(AM$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AM$3,$H615/$G615,$H615-SUM($I615:AL615)))","v":0},{"$f":"IF(OR(AN$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AN$3,$H615/$G615,$H615-SUM($I615:AM615)))","v":0},{"$f":"IF(OR(AO$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AO$3,$H615/$G615,$H615-SUM($I615:AN615)))","v":0},{"$f":"IF(OR(AP$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AP$3,$H615/$G615,$H615-SUM($I615:AO615)))","v":0},{"$f":"IF(OR(AQ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AQ$3,$H615/$G615,$H615-SUM($I615:AP615)))","v":0},{"$f":"IF(OR(AR$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AR$3,$H615/$G615,$H615-SUM($I615:AQ615)))","v":0},{"$f":"IF(OR(AS$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AS$3,$H615/$G615,$H615-SUM($I615:AR615)))","v":0},{"$f":"IF(OR(AT$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AT$3,$H615/$G615,$H615-SUM($I615:AS615)))","v":0},{"$f":"IF(OR(AU$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AU$3,$H615/$G615,$H615-SUM($I615:AT615)))","v":0},{"$f":"IF(OR(AV$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AV$3,$H615/$G615,$H615-SUM($I615:AU615)))","v":0},{"$f":"IF(OR(AW$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AW$3,$H615/$G615,$H615-SUM($I615:AV615)))","v":0},{"$f":"IF(OR(AX$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AX$3,$H615/$G615,$H615-SUM($I615:AW615)))","v":0},{"$f":"IF(OR(AY$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AY$3,$H615/$G615,$H615-SUM($I615:AX615)))","v":0},{"$f":"IF(OR(AZ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AZ$3,$H615/$G615,$H615-SUM($I615:AY615)))","v":0},{"$f":"IF(OR(BA$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BA$3,$H615/$G615,$H615-SUM($I615:AZ615)))","v":0},{"$f":"IF(OR(BB$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BB$3,$H615/$G615,$H615-SUM($I615:BA615)))","v":0},{"$f":"IF(OR(BC$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BC$3,$H615/$G615,$H615-SUM($I615:BB615)))","v":0},{"$f":"IF(OR(BD$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BD$3,$H615/$G615,$H615-SUM($I615:BC615)))","v":0},{"$f":"IF(OR(BE$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BE$3,$H615/$G615,$H615-SUM($I615:BD615)))","v":0},{"$f":"IF(OR(BF$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BF$3,$H615/$G615,$H615-SUM($I615:BE615)))","v":0},{"$f":"IF(OR(BG$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BG$3,$H615/$G615,$H615-SUM($I615:BF615)))","v":0},{"$f":"IF(OR(BH$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BH$3,$H615/$G615,$H615-SUM($I615:BG615)))","v":0},{"$f":"IF(OR(BI$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BI$3,$H615/$G615,$H615-SUM($I615:BH615)))","v":0},{"$f":"IF(OR(BJ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BJ$3,$H615/$G615,$H615-SUM($I615:BI615)))","v":0},{"$f":"IF(OR(BK$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BK$3,$H615/$G615,$H615-SUM($I615:BJ615)))","v":0},{"$f":"IF(OR(BL$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BL$3,$H615/$G615,$H615-SUM($I615:BK615)))","v":0},{"$f":"IF(OR(BM$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BM$3,$H615/$G615,$H615-SUM($I615:BL615)))","v":0},{"$f":"IF(OR(BN$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BN$3,$H615/$G615,$H615-SUM($I615:BM615)))","v":0},{"$f":"IF(OR(BO$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BO$3,$H615/$G615,$H615-SUM($I615:BN615)))","v":0},{"$f":"IF(OR(BP$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BP$3,$H615/$G615,$H615-SUM($I615:BO615)))","v":0},{"$f":"IF(OR(BQ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BQ$3,$H615/$G615,$H615-SUM($I615:BP615)))","v":0},{"$f":"IF(OR(BR$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BR$3,$H615/$G615,$H615-SUM($I615:BQ615)))","v":0},{"$f":"IF(OR(BS$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BS$3,$H615/$G615,$H615-SUM($I615:BR615)))","v":0},{"$f":"IF(OR(BT$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BT$3,$H615/$G615,$H615-SUM($I615:BS615)))","v":0},{"$f":"IF(OR(BU$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BU$3,$H615/$G615,$H615-SUM($I615:BT615)))","v":0},{"$f":"IF(OR(BV$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BV$3,$H615/$G615,$H615-SUM($I615:BU615)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,10,{"$f":"AG592","v":0},null,{"$f":"IF(OR(J$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>J$3,$H616/$G616,$H616-SUM($I616:I616)))","v":0},{"$f":"IF(OR(K$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>K$3,$H616/$G616,$H616-SUM($I616:J616)))","v":0},{"$f":"IF(OR(L$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>L$3,$H616/$G616,$H616-SUM($I616:K616)))","v":0},{"$f":"IF(OR(M$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>M$3,$H616/$G616,$H616-SUM($I616:L616)))","v":0},{"$f":"IF(OR(N$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>N$3,$H616/$G616,$H616-SUM($I616:M616)))","v":0},{"$f":"IF(OR(O$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>O$3,$H616/$G616,$H616-SUM($I616:N616)))","v":0},{"$f":"IF(OR(P$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>P$3,$H616/$G616,$H616-SUM($I616:O616)))","v":0},{"$f":"IF(OR(Q$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Q$3,$H616/$G616,$H616-SUM($I616:P616)))","v":0},{"$f":"IF(OR(R$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>R$3,$H616/$G616,$H616-SUM($I616:Q616)))","v":0},{"$f":"IF(OR(S$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>S$3,$H616/$G616,$H616-SUM($I616:R616)))","v":0},{"$f":"IF(OR(T$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>T$3,$H616/$G616,$H616-SUM($I616:S616)))","v":0},{"$f":"IF(OR(U$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>U$3,$H616/$G616,$H616-SUM($I616:T616)))","v":0},{"$f":"IF(OR(V$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>V$3,$H616/$G616,$H616-SUM($I616:U616)))","v":0},{"$f":"IF(OR(W$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>W$3,$H616/$G616,$H616-SUM($I616:V616)))","v":0},{"$f":"IF(OR(X$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>X$3,$H616/$G616,$H616-SUM($I616:W616)))","v":0},{"$f":"IF(OR(Y$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Y$3,$H616/$G616,$H616-SUM($I616:X616)))","v":0},{"$f":"IF(OR(Z$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Z$3,$H616/$G616,$H616-SUM($I616:Y616)))","v":0},{"$f":"IF(OR(AA$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AA$3,$H616/$G616,$H616-SUM($I616:Z616)))","v":0},{"$f":"IF(OR(AB$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AB$3,$H616/$G616,$H616-SUM($I616:AA616)))","v":0},{"$f":"IF(OR(AC$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AC$3,$H616/$G616,$H616-SUM($I616:AB616)))","v":0},{"$f":"IF(OR(AD$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AD$3,$H616/$G616,$H616-SUM($I616:AC616)))","v":0},{"$f":"IF(OR(AE$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AE$3,$H616/$G616,$H616-SUM($I616:AD616)))","v":0},{"$f":"IF(OR(AF$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AF$3,$H616/$G616,$H616-SUM($I616:AE616)))","v":0},{"$f":"IF(OR(AG$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AG$3,$H616/$G616,$H616-SUM($I616:AF616)))","v":0},{"$f":"IF(OR(AH$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AH$3,$H616/$G616,$H616-SUM($I616:AG616)))","v":0},{"$f":"IF(OR(AI$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AI$3,$H616/$G616,$H616-SUM($I616:AH616)))","v":0},{"$f":"IF(OR(AJ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AJ$3,$H616/$G616,$H616-SUM($I616:AI616)))","v":0},{"$f":"IF(OR(AK$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AK$3,$H616/$G616,$H616-SUM($I616:AJ616)))","v":0},{"$f":"IF(OR(AL$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AL$3,$H616/$G616,$H616-SUM($I616:AK616)))","v":0},{"$f":"IF(OR(AM$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AM$3,$H616/$G616,$H616-SUM($I616:AL616)))","v":0},{"$f":"IF(OR(AN$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AN$3,$H616/$G616,$H616-SUM($I616:AM616)))","v":0},{"$f":"IF(OR(AO$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AO$3,$H616/$G616,$H616-SUM($I616:AN616)))","v":0},{"$f":"IF(OR(AP$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AP$3,$H616/$G616,$H616-SUM($I616:AO616)))","v":0},{"$f":"IF(OR(AQ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AQ$3,$H616/$G616,$H616-SUM($I616:AP616)))","v":0},{"$f":"IF(OR(AR$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AR$3,$H616/$G616,$H616-SUM($I616:AQ616)))","v":0},{"$f":"IF(OR(AS$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AS$3,$H616/$G616,$H616-SUM($I616:AR616)))","v":0},{"$f":"IF(OR(AT$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AT$3,$H616/$G616,$H616-SUM($I616:AS616)))","v":0},{"$f":"IF(OR(AU$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AU$3,$H616/$G616,$H616-SUM($I616:AT616)))","v":0},{"$f":"IF(OR(AV$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AV$3,$H616/$G616,$H616-SUM($I616:AU616)))","v":0},{"$f":"IF(OR(AW$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AW$3,$H616/$G616,$H616-SUM($I616:AV616)))","v":0},{"$f":"IF(OR(AX$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AX$3,$H616/$G616,$H616-SUM($I616:AW616)))","v":0},{"$f":"IF(OR(AY$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AY$3,$H616/$G616,$H616-SUM($I616:AX616)))","v":0},{"$f":"IF(OR(AZ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AZ$3,$H616/$G616,$H616-SUM($I616:AY616)))","v":0},{"$f":"IF(OR(BA$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BA$3,$H616/$G616,$H616-SUM($I616:AZ616)))","v":0},{"$f":"IF(OR(BB$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BB$3,$H616/$G616,$H616-SUM($I616:BA616)))","v":0},{"$f":"IF(OR(BC$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BC$3,$H616/$G616,$H616-SUM($I616:BB616)))","v":0},{"$f":"IF(OR(BD$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BD$3,$H616/$G616,$H616-SUM($I616:BC616)))","v":0},{"$f":"IF(OR(BE$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BE$3,$H616/$G616,$H616-SUM($I616:BD616)))","v":0},{"$f":"IF(OR(BF$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BF$3,$H616/$G616,$H616-SUM($I616:BE616)))","v":0},{"$f":"IF(OR(BG$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BG$3,$H616/$G616,$H616-SUM($I616:BF616)))","v":0},{"$f":"IF(OR(BH$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BH$3,$H616/$G616,$H616-SUM($I616:BG616)))","v":0},{"$f":"IF(OR(BI$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BI$3,$H616/$G616,$H616-SUM($I616:BH616)))","v":0},{"$f":"IF(OR(BJ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BJ$3,$H616/$G616,$H616-SUM($I616:BI616)))","v":0},{"$f":"IF(OR(BK$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BK$3,$H616/$G616,$H616-SUM($I616:BJ616)))","v":0},{"$f":"IF(OR(BL$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BL$3,$H616/$G616,$H616-SUM($I616:BK616)))","v":0},{"$f":"IF(OR(BM$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BM$3,$H616/$G616,$H616-SUM($I616:BL616)))","v":0},{"$f":"IF(OR(BN$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BN$3,$H616/$G616,$H616-SUM($I616:BM616)))","v":0},{"$f":"IF(OR(BO$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BO$3,$H616/$G616,$H616-SUM($I616:BN616)))","v":0},{"$f":"IF(OR(BP$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BP$3,$H616/$G616,$H616-SUM($I616:BO616)))","v":0},{"$f":"IF(OR(BQ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BQ$3,$H616/$G616,$H616-SUM($I616:BP616)))","v":0},{"$f":"IF(OR(BR$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BR$3,$H616/$G616,$H616-SUM($I616:BQ616)))","v":0},{"$f":"IF(OR(BS$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BS$3,$H616/$G616,$H616-SUM($I616:BR616)))","v":0},{"$f":"IF(OR(BT$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BT$3,$H616/$G616,$H616-SUM($I616:BS616)))","v":0},{"$f":"IF(OR(BU$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BU$3,$H616/$G616,$H616-SUM($I616:BT616)))","v":0},{"$f":"IF(OR(BV$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BV$3,$H616/$G616,$H616-SUM($I616:BU616)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,10,{"$f":"AH592","v":0},null,{"$f":"IF(OR(J$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>J$3,$H617/$G617,$H617-SUM($I617:I617)))","v":0},{"$f":"IF(OR(K$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>K$3,$H617/$G617,$H617-SUM($I617:J617)))","v":0},{"$f":"IF(OR(L$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>L$3,$H617/$G617,$H617-SUM($I617:K617)))","v":0},{"$f":"IF(OR(M$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>M$3,$H617/$G617,$H617-SUM($I617:L617)))","v":0},{"$f":"IF(OR(N$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>N$3,$H617/$G617,$H617-SUM($I617:M617)))","v":0},{"$f":"IF(OR(O$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>O$3,$H617/$G617,$H617-SUM($I617:N617)))","v":0},{"$f":"IF(OR(P$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>P$3,$H617/$G617,$H617-SUM($I617:O617)))","v":0},{"$f":"IF(OR(Q$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Q$3,$H617/$G617,$H617-SUM($I617:P617)))","v":0},{"$f":"IF(OR(R$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>R$3,$H617/$G617,$H617-SUM($I617:Q617)))","v":0},{"$f":"IF(OR(S$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>S$3,$H617/$G617,$H617-SUM($I617:R617)))","v":0},{"$f":"IF(OR(T$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>T$3,$H617/$G617,$H617-SUM($I617:S617)))","v":0},{"$f":"IF(OR(U$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>U$3,$H617/$G617,$H617-SUM($I617:T617)))","v":0},{"$f":"IF(OR(V$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>V$3,$H617/$G617,$H617-SUM($I617:U617)))","v":0},{"$f":"IF(OR(W$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>W$3,$H617/$G617,$H617-SUM($I617:V617)))","v":0},{"$f":"IF(OR(X$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>X$3,$H617/$G617,$H617-SUM($I617:W617)))","v":0},{"$f":"IF(OR(Y$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Y$3,$H617/$G617,$H617-SUM($I617:X617)))","v":0},{"$f":"IF(OR(Z$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Z$3,$H617/$G617,$H617-SUM($I617:Y617)))","v":0},{"$f":"IF(OR(AA$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AA$3,$H617/$G617,$H617-SUM($I617:Z617)))","v":0},{"$f":"IF(OR(AB$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AB$3,$H617/$G617,$H617-SUM($I617:AA617)))","v":0},{"$f":"IF(OR(AC$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AC$3,$H617/$G617,$H617-SUM($I617:AB617)))","v":0},{"$f":"IF(OR(AD$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AD$3,$H617/$G617,$H617-SUM($I617:AC617)))","v":0},{"$f":"IF(OR(AE$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AE$3,$H617/$G617,$H617-SUM($I617:AD617)))","v":0},{"$f":"IF(OR(AF$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AF$3,$H617/$G617,$H617-SUM($I617:AE617)))","v":0},{"$f":"IF(OR(AG$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AG$3,$H617/$G617,$H617-SUM($I617:AF617)))","v":0},{"$f":"IF(OR(AH$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AH$3,$H617/$G617,$H617-SUM($I617:AG617)))","v":0},{"$f":"IF(OR(AI$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AI$3,$H617/$G617,$H617-SUM($I617:AH617)))","v":0},{"$f":"IF(OR(AJ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AJ$3,$H617/$G617,$H617-SUM($I617:AI617)))","v":0},{"$f":"IF(OR(AK$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AK$3,$H617/$G617,$H617-SUM($I617:AJ617)))","v":0},{"$f":"IF(OR(AL$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AL$3,$H617/$G617,$H617-SUM($I617:AK617)))","v":0},{"$f":"IF(OR(AM$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AM$3,$H617/$G617,$H617-SUM($I617:AL617)))","v":0},{"$f":"IF(OR(AN$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AN$3,$H617/$G617,$H617-SUM($I617:AM617)))","v":0},{"$f":"IF(OR(AO$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AO$3,$H617/$G617,$H617-SUM($I617:AN617)))","v":0},{"$f":"IF(OR(AP$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AP$3,$H617/$G617,$H617-SUM($I617:AO617)))","v":0},{"$f":"IF(OR(AQ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AQ$3,$H617/$G617,$H617-SUM($I617:AP617)))","v":0},{"$f":"IF(OR(AR$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AR$3,$H617/$G617,$H617-SUM($I617:AQ617)))","v":0},{"$f":"IF(OR(AS$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AS$3,$H617/$G617,$H617-SUM($I617:AR617)))","v":0},{"$f":"IF(OR(AT$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AT$3,$H617/$G617,$H617-SUM($I617:AS617)))","v":0},{"$f":"IF(OR(AU$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AU$3,$H617/$G617,$H617-SUM($I617:AT617)))","v":0},{"$f":"IF(OR(AV$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AV$3,$H617/$G617,$H617-SUM($I617:AU617)))","v":0},{"$f":"IF(OR(AW$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AW$3,$H617/$G617,$H617-SUM($I617:AV617)))","v":0},{"$f":"IF(OR(AX$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AX$3,$H617/$G617,$H617-SUM($I617:AW617)))","v":0},{"$f":"IF(OR(AY$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AY$3,$H617/$G617,$H617-SUM($I617:AX617)))","v":0},{"$f":"IF(OR(AZ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AZ$3,$H617/$G617,$H617-SUM($I617:AY617)))","v":0},{"$f":"IF(OR(BA$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BA$3,$H617/$G617,$H617-SUM($I617:AZ617)))","v":0},{"$f":"IF(OR(BB$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BB$3,$H617/$G617,$H617-SUM($I617:BA617)))","v":0},{"$f":"IF(OR(BC$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BC$3,$H617/$G617,$H617-SUM($I617:BB617)))","v":0},{"$f":"IF(OR(BD$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BD$3,$H617/$G617,$H617-SUM($I617:BC617)))","v":0},{"$f":"IF(OR(BE$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BE$3,$H617/$G617,$H617-SUM($I617:BD617)))","v":0},{"$f":"IF(OR(BF$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BF$3,$H617/$G617,$H617-SUM($I617:BE617)))","v":0},{"$f":"IF(OR(BG$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BG$3,$H617/$G617,$H617-SUM($I617:BF617)))","v":0},{"$f":"IF(OR(BH$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BH$3,$H617/$G617,$H617-SUM($I617:BG617)))","v":0},{"$f":"IF(OR(BI$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BI$3,$H617/$G617,$H617-SUM($I617:BH617)))","v":0},{"$f":"IF(OR(BJ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BJ$3,$H617/$G617,$H617-SUM($I617:BI617)))","v":0},{"$f":"IF(OR(BK$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BK$3,$H617/$G617,$H617-SUM($I617:BJ617)))","v":0},{"$f":"IF(OR(BL$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BL$3,$H617/$G617,$H617-SUM($I617:BK617)))","v":0},{"$f":"IF(OR(BM$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BM$3,$H617/$G617,$H617-SUM($I617:BL617)))","v":0},{"$f":"IF(OR(BN$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BN$3,$H617/$G617,$H617-SUM($I617:BM617)))","v":0},{"$f":"IF(OR(BO$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BO$3,$H617/$G617,$H617-SUM($I617:BN617)))","v":0},{"$f":"IF(OR(BP$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BP$3,$H617/$G617,$H617-SUM($I617:BO617)))","v":0},{"$f":"IF(OR(BQ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BQ$3,$H617/$G617,$H617-SUM($I617:BP617)))","v":0},{"$f":"IF(OR(BR$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BR$3,$H617/$G617,$H617-SUM($I617:BQ617)))","v":0},{"$f":"IF(OR(BS$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BS$3,$H617/$G617,$H617-SUM($I617:BR617)))","v":0},{"$f":"IF(OR(BT$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BT$3,$H617/$G617,$H617-SUM($I617:BS617)))","v":0},{"$f":"IF(OR(BU$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BU$3,$H617/$G617,$H617-SUM($I617:BT617)))","v":0},{"$f":"IF(OR(BV$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BV$3,$H617/$G617,$H617-SUM($I617:BU617)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,10,{"$f":"AI592","v":0},null,{"$f":"IF(OR(J$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>J$3,$H618/$G618,$H618-SUM($I618:I618)))","v":0},{"$f":"IF(OR(K$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>K$3,$H618/$G618,$H618-SUM($I618:J618)))","v":0},{"$f":"IF(OR(L$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>L$3,$H618/$G618,$H618-SUM($I618:K618)))","v":0},{"$f":"IF(OR(M$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>M$3,$H618/$G618,$H618-SUM($I618:L618)))","v":0},{"$f":"IF(OR(N$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>N$3,$H618/$G618,$H618-SUM($I618:M618)))","v":0},{"$f":"IF(OR(O$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>O$3,$H618/$G618,$H618-SUM($I618:N618)))","v":0},{"$f":"IF(OR(P$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>P$3,$H618/$G618,$H618-SUM($I618:O618)))","v":0},{"$f":"IF(OR(Q$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Q$3,$H618/$G618,$H618-SUM($I618:P618)))","v":0},{"$f":"IF(OR(R$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>R$3,$H618/$G618,$H618-SUM($I618:Q618)))","v":0},{"$f":"IF(OR(S$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>S$3,$H618/$G618,$H618-SUM($I618:R618)))","v":0},{"$f":"IF(OR(T$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>T$3,$H618/$G618,$H618-SUM($I618:S618)))","v":0},{"$f":"IF(OR(U$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>U$3,$H618/$G618,$H618-SUM($I618:T618)))","v":0},{"$f":"IF(OR(V$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>V$3,$H618/$G618,$H618-SUM($I618:U618)))","v":0},{"$f":"IF(OR(W$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>W$3,$H618/$G618,$H618-SUM($I618:V618)))","v":0},{"$f":"IF(OR(X$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>X$3,$H618/$G618,$H618-SUM($I618:W618)))","v":0},{"$f":"IF(OR(Y$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Y$3,$H618/$G618,$H618-SUM($I618:X618)))","v":0},{"$f":"IF(OR(Z$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Z$3,$H618/$G618,$H618-SUM($I618:Y618)))","v":0},{"$f":"IF(OR(AA$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AA$3,$H618/$G618,$H618-SUM($I618:Z618)))","v":0},{"$f":"IF(OR(AB$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AB$3,$H618/$G618,$H618-SUM($I618:AA618)))","v":0},{"$f":"IF(OR(AC$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AC$3,$H618/$G618,$H618-SUM($I618:AB618)))","v":0},{"$f":"IF(OR(AD$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AD$3,$H618/$G618,$H618-SUM($I618:AC618)))","v":0},{"$f":"IF(OR(AE$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AE$3,$H618/$G618,$H618-SUM($I618:AD618)))","v":0},{"$f":"IF(OR(AF$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AF$3,$H618/$G618,$H618-SUM($I618:AE618)))","v":0},{"$f":"IF(OR(AG$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AG$3,$H618/$G618,$H618-SUM($I618:AF618)))","v":0},{"$f":"IF(OR(AH$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AH$3,$H618/$G618,$H618-SUM($I618:AG618)))","v":0},{"$f":"IF(OR(AI$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AI$3,$H618/$G618,$H618-SUM($I618:AH618)))","v":0},{"$f":"IF(OR(AJ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AJ$3,$H618/$G618,$H618-SUM($I618:AI618)))","v":0},{"$f":"IF(OR(AK$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AK$3,$H618/$G618,$H618-SUM($I618:AJ618)))","v":0},{"$f":"IF(OR(AL$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AL$3,$H618/$G618,$H618-SUM($I618:AK618)))","v":0},{"$f":"IF(OR(AM$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AM$3,$H618/$G618,$H618-SUM($I618:AL618)))","v":0},{"$f":"IF(OR(AN$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AN$3,$H618/$G618,$H618-SUM($I618:AM618)))","v":0},{"$f":"IF(OR(AO$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AO$3,$H618/$G618,$H618-SUM($I618:AN618)))","v":0},{"$f":"IF(OR(AP$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AP$3,$H618/$G618,$H618-SUM($I618:AO618)))","v":0},{"$f":"IF(OR(AQ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AQ$3,$H618/$G618,$H618-SUM($I618:AP618)))","v":0},{"$f":"IF(OR(AR$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AR$3,$H618/$G618,$H618-SUM($I618:AQ618)))","v":0},{"$f":"IF(OR(AS$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AS$3,$H618/$G618,$H618-SUM($I618:AR618)))","v":0},{"$f":"IF(OR(AT$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AT$3,$H618/$G618,$H618-SUM($I618:AS618)))","v":0},{"$f":"IF(OR(AU$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AU$3,$H618/$G618,$H618-SUM($I618:AT618)))","v":0},{"$f":"IF(OR(AV$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AV$3,$H618/$G618,$H618-SUM($I618:AU618)))","v":0},{"$f":"IF(OR(AW$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AW$3,$H618/$G618,$H618-SUM($I618:AV618)))","v":0},{"$f":"IF(OR(AX$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AX$3,$H618/$G618,$H618-SUM($I618:AW618)))","v":0},{"$f":"IF(OR(AY$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AY$3,$H618/$G618,$H618-SUM($I618:AX618)))","v":0},{"$f":"IF(OR(AZ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AZ$3,$H618/$G618,$H618-SUM($I618:AY618)))","v":0},{"$f":"IF(OR(BA$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BA$3,$H618/$G618,$H618-SUM($I618:AZ618)))","v":0},{"$f":"IF(OR(BB$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BB$3,$H618/$G618,$H618-SUM($I618:BA618)))","v":0},{"$f":"IF(OR(BC$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BC$3,$H618/$G618,$H618-SUM($I618:BB618)))","v":0},{"$f":"IF(OR(BD$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BD$3,$H618/$G618,$H618-SUM($I618:BC618)))","v":0},{"$f":"IF(OR(BE$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BE$3,$H618/$G618,$H618-SUM($I618:BD618)))","v":0},{"$f":"IF(OR(BF$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BF$3,$H618/$G618,$H618-SUM($I618:BE618)))","v":0},{"$f":"IF(OR(BG$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BG$3,$H618/$G618,$H618-SUM($I618:BF618)))","v":0},{"$f":"IF(OR(BH$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BH$3,$H618/$G618,$H618-SUM($I618:BG618)))","v":0},{"$f":"IF(OR(BI$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BI$3,$H618/$G618,$H618-SUM($I618:BH618)))","v":0},{"$f":"IF(OR(BJ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BJ$3,$H618/$G618,$H618-SUM($I618:BI618)))","v":0},{"$f":"IF(OR(BK$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BK$3,$H618/$G618,$H618-SUM($I618:BJ618)))","v":0},{"$f":"IF(OR(BL$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BL$3,$H618/$G618,$H618-SUM($I618:BK618)))","v":0},{"$f":"IF(OR(BM$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BM$3,$H618/$G618,$H618-SUM($I618:BL618)))","v":0},{"$f":"IF(OR(BN$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BN$3,$H618/$G618,$H618-SUM($I618:BM618)))","v":0},{"$f":"IF(OR(BO$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BO$3,$H618/$G618,$H618-SUM($I618:BN618)))","v":0},{"$f":"IF(OR(BP$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BP$3,$H618/$G618,$H618-SUM($I618:BO618)))","v":0},{"$f":"IF(OR(BQ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BQ$3,$H618/$G618,$H618-SUM($I618:BP618)))","v":0},{"$f":"IF(OR(BR$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BR$3,$H618/$G618,$H618-SUM($I618:BQ618)))","v":0},{"$f":"IF(OR(BS$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BS$3,$H618/$G618,$H618-SUM($I618:BR618)))","v":0},{"$f":"IF(OR(BT$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BT$3,$H618/$G618,$H618-SUM($I618:BS618)))","v":0},{"$f":"IF(OR(BU$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BU$3,$H618/$G618,$H618-SUM($I618:BT618)))","v":0},{"$f":"IF(OR(BV$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BV$3,$H618/$G618,$H618-SUM($I618:BU618)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,10,{"$f":"AJ592","v":0},null,{"$f":"IF(OR(J$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>J$3,$H619/$G619,$H619-SUM($I619:I619)))","v":0},{"$f":"IF(OR(K$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>K$3,$H619/$G619,$H619-SUM($I619:J619)))","v":0},{"$f":"IF(OR(L$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>L$3,$H619/$G619,$H619-SUM($I619:K619)))","v":0},{"$f":"IF(OR(M$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>M$3,$H619/$G619,$H619-SUM($I619:L619)))","v":0},{"$f":"IF(OR(N$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>N$3,$H619/$G619,$H619-SUM($I619:M619)))","v":0},{"$f":"IF(OR(O$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>O$3,$H619/$G619,$H619-SUM($I619:N619)))","v":0},{"$f":"IF(OR(P$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>P$3,$H619/$G619,$H619-SUM($I619:O619)))","v":0},{"$f":"IF(OR(Q$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Q$3,$H619/$G619,$H619-SUM($I619:P619)))","v":0},{"$f":"IF(OR(R$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>R$3,$H619/$G619,$H619-SUM($I619:Q619)))","v":0},{"$f":"IF(OR(S$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>S$3,$H619/$G619,$H619-SUM($I619:R619)))","v":0},{"$f":"IF(OR(T$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>T$3,$H619/$G619,$H619-SUM($I619:S619)))","v":0},{"$f":"IF(OR(U$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>U$3,$H619/$G619,$H619-SUM($I619:T619)))","v":0},{"$f":"IF(OR(V$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>V$3,$H619/$G619,$H619-SUM($I619:U619)))","v":0},{"$f":"IF(OR(W$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>W$3,$H619/$G619,$H619-SUM($I619:V619)))","v":0},{"$f":"IF(OR(X$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>X$3,$H619/$G619,$H619-SUM($I619:W619)))","v":0},{"$f":"IF(OR(Y$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Y$3,$H619/$G619,$H619-SUM($I619:X619)))","v":0},{"$f":"IF(OR(Z$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Z$3,$H619/$G619,$H619-SUM($I619:Y619)))","v":0},{"$f":"IF(OR(AA$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AA$3,$H619/$G619,$H619-SUM($I619:Z619)))","v":0},{"$f":"IF(OR(AB$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AB$3,$H619/$G619,$H619-SUM($I619:AA619)))","v":0},{"$f":"IF(OR(AC$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AC$3,$H619/$G619,$H619-SUM($I619:AB619)))","v":0},{"$f":"IF(OR(AD$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AD$3,$H619/$G619,$H619-SUM($I619:AC619)))","v":0},{"$f":"IF(OR(AE$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AE$3,$H619/$G619,$H619-SUM($I619:AD619)))","v":0},{"$f":"IF(OR(AF$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AF$3,$H619/$G619,$H619-SUM($I619:AE619)))","v":0},{"$f":"IF(OR(AG$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AG$3,$H619/$G619,$H619-SUM($I619:AF619)))","v":0},{"$f":"IF(OR(AH$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AH$3,$H619/$G619,$H619-SUM($I619:AG619)))","v":0},{"$f":"IF(OR(AI$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AI$3,$H619/$G619,$H619-SUM($I619:AH619)))","v":0},{"$f":"IF(OR(AJ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AJ$3,$H619/$G619,$H619-SUM($I619:AI619)))","v":0},{"$f":"IF(OR(AK$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AK$3,$H619/$G619,$H619-SUM($I619:AJ619)))","v":0},{"$f":"IF(OR(AL$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AL$3,$H619/$G619,$H619-SUM($I619:AK619)))","v":0},{"$f":"IF(OR(AM$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AM$3,$H619/$G619,$H619-SUM($I619:AL619)))","v":0},{"$f":"IF(OR(AN$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AN$3,$H619/$G619,$H619-SUM($I619:AM619)))","v":0},{"$f":"IF(OR(AO$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AO$3,$H619/$G619,$H619-SUM($I619:AN619)))","v":0},{"$f":"IF(OR(AP$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AP$3,$H619/$G619,$H619-SUM($I619:AO619)))","v":0},{"$f":"IF(OR(AQ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AQ$3,$H619/$G619,$H619-SUM($I619:AP619)))","v":0},{"$f":"IF(OR(AR$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AR$3,$H619/$G619,$H619-SUM($I619:AQ619)))","v":0},{"$f":"IF(OR(AS$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AS$3,$H619/$G619,$H619-SUM($I619:AR619)))","v":0},{"$f":"IF(OR(AT$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AT$3,$H619/$G619,$H619-SUM($I619:AS619)))","v":0},{"$f":"IF(OR(AU$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AU$3,$H619/$G619,$H619-SUM($I619:AT619)))","v":0},{"$f":"IF(OR(AV$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AV$3,$H619/$G619,$H619-SUM($I619:AU619)))","v":0},{"$f":"IF(OR(AW$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AW$3,$H619/$G619,$H619-SUM($I619:AV619)))","v":0},{"$f":"IF(OR(AX$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AX$3,$H619/$G619,$H619-SUM($I619:AW619)))","v":0},{"$f":"IF(OR(AY$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AY$3,$H619/$G619,$H619-SUM($I619:AX619)))","v":0},{"$f":"IF(OR(AZ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AZ$3,$H619/$G619,$H619-SUM($I619:AY619)))","v":0},{"$f":"IF(OR(BA$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BA$3,$H619/$G619,$H619-SUM($I619:AZ619)))","v":0},{"$f":"IF(OR(BB$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BB$3,$H619/$G619,$H619-SUM($I619:BA619)))","v":0},{"$f":"IF(OR(BC$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BC$3,$H619/$G619,$H619-SUM($I619:BB619)))","v":0},{"$f":"IF(OR(BD$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BD$3,$H619/$G619,$H619-SUM($I619:BC619)))","v":0},{"$f":"IF(OR(BE$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BE$3,$H619/$G619,$H619-SUM($I619:BD619)))","v":0},{"$f":"IF(OR(BF$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BF$3,$H619/$G619,$H619-SUM($I619:BE619)))","v":0},{"$f":"IF(OR(BG$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BG$3,$H619/$G619,$H619-SUM($I619:BF619)))","v":0},{"$f":"IF(OR(BH$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BH$3,$H619/$G619,$H619-SUM($I619:BG619)))","v":0},{"$f":"IF(OR(BI$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BI$3,$H619/$G619,$H619-SUM($I619:BH619)))","v":0},{"$f":"IF(OR(BJ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BJ$3,$H619/$G619,$H619-SUM($I619:BI619)))","v":0},{"$f":"IF(OR(BK$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BK$3,$H619/$G619,$H619-SUM($I619:BJ619)))","v":0},{"$f":"IF(OR(BL$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BL$3,$H619/$G619,$H619-SUM($I619:BK619)))","v":0},{"$f":"IF(OR(BM$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BM$3,$H619/$G619,$H619-SUM($I619:BL619)))","v":0},{"$f":"IF(OR(BN$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BN$3,$H619/$G619,$H619-SUM($I619:BM619)))","v":0},{"$f":"IF(OR(BO$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BO$3,$H619/$G619,$H619-SUM($I619:BN619)))","v":0},{"$f":"IF(OR(BP$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BP$3,$H619/$G619,$H619-SUM($I619:BO619)))","v":0},{"$f":"IF(OR(BQ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BQ$3,$H619/$G619,$H619-SUM($I619:BP619)))","v":0},{"$f":"IF(OR(BR$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BR$3,$H619/$G619,$H619-SUM($I619:BQ619)))","v":0},{"$f":"IF(OR(BS$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BS$3,$H619/$G619,$H619-SUM($I619:BR619)))","v":0},{"$f":"IF(OR(BT$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BT$3,$H619/$G619,$H619-SUM($I619:BS619)))","v":0},{"$f":"IF(OR(BU$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BU$3,$H619/$G619,$H619-SUM($I619:BT619)))","v":0},{"$f":"IF(OR(BV$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BV$3,$H619/$G619,$H619-SUM($I619:BU619)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,10,{"$f":"AK592","v":0},null,{"$f":"IF(OR(J$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>J$3,$H620/$G620,$H620-SUM($I620:I620)))","v":0},{"$f":"IF(OR(K$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>K$3,$H620/$G620,$H620-SUM($I620:J620)))","v":0},{"$f":"IF(OR(L$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>L$3,$H620/$G620,$H620-SUM($I620:K620)))","v":0},{"$f":"IF(OR(M$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>M$3,$H620/$G620,$H620-SUM($I620:L620)))","v":0},{"$f":"IF(OR(N$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>N$3,$H620/$G620,$H620-SUM($I620:M620)))","v":0},{"$f":"IF(OR(O$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>O$3,$H620/$G620,$H620-SUM($I620:N620)))","v":0},{"$f":"IF(OR(P$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>P$3,$H620/$G620,$H620-SUM($I620:O620)))","v":0},{"$f":"IF(OR(Q$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Q$3,$H620/$G620,$H620-SUM($I620:P620)))","v":0},{"$f":"IF(OR(R$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>R$3,$H620/$G620,$H620-SUM($I620:Q620)))","v":0},{"$f":"IF(OR(S$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>S$3,$H620/$G620,$H620-SUM($I620:R620)))","v":0},{"$f":"IF(OR(T$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>T$3,$H620/$G620,$H620-SUM($I620:S620)))","v":0},{"$f":"IF(OR(U$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>U$3,$H620/$G620,$H620-SUM($I620:T620)))","v":0},{"$f":"IF(OR(V$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>V$3,$H620/$G620,$H620-SUM($I620:U620)))","v":0},{"$f":"IF(OR(W$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>W$3,$H620/$G620,$H620-SUM($I620:V620)))","v":0},{"$f":"IF(OR(X$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>X$3,$H620/$G620,$H620-SUM($I620:W620)))","v":0},{"$f":"IF(OR(Y$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Y$3,$H620/$G620,$H620-SUM($I620:X620)))","v":0},{"$f":"IF(OR(Z$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Z$3,$H620/$G620,$H620-SUM($I620:Y620)))","v":0},{"$f":"IF(OR(AA$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AA$3,$H620/$G620,$H620-SUM($I620:Z620)))","v":0},{"$f":"IF(OR(AB$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AB$3,$H620/$G620,$H620-SUM($I620:AA620)))","v":0},{"$f":"IF(OR(AC$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AC$3,$H620/$G620,$H620-SUM($I620:AB620)))","v":0},{"$f":"IF(OR(AD$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AD$3,$H620/$G620,$H620-SUM($I620:AC620)))","v":0},{"$f":"IF(OR(AE$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AE$3,$H620/$G620,$H620-SUM($I620:AD620)))","v":0},{"$f":"IF(OR(AF$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AF$3,$H620/$G620,$H620-SUM($I620:AE620)))","v":0},{"$f":"IF(OR(AG$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AG$3,$H620/$G620,$H620-SUM($I620:AF620)))","v":0},{"$f":"IF(OR(AH$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AH$3,$H620/$G620,$H620-SUM($I620:AG620)))","v":0},{"$f":"IF(OR(AI$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AI$3,$H620/$G620,$H620-SUM($I620:AH620)))","v":0},{"$f":"IF(OR(AJ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AJ$3,$H620/$G620,$H620-SUM($I620:AI620)))","v":0},{"$f":"IF(OR(AK$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AK$3,$H620/$G620,$H620-SUM($I620:AJ620)))","v":0},{"$f":"IF(OR(AL$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AL$3,$H620/$G620,$H620-SUM($I620:AK620)))","v":0},{"$f":"IF(OR(AM$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AM$3,$H620/$G620,$H620-SUM($I620:AL620)))","v":0},{"$f":"IF(OR(AN$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AN$3,$H620/$G620,$H620-SUM($I620:AM620)))","v":0},{"$f":"IF(OR(AO$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AO$3,$H620/$G620,$H620-SUM($I620:AN620)))","v":0},{"$f":"IF(OR(AP$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AP$3,$H620/$G620,$H620-SUM($I620:AO620)))","v":0},{"$f":"IF(OR(AQ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AQ$3,$H620/$G620,$H620-SUM($I620:AP620)))","v":0},{"$f":"IF(OR(AR$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AR$3,$H620/$G620,$H620-SUM($I620:AQ620)))","v":0},{"$f":"IF(OR(AS$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AS$3,$H620/$G620,$H620-SUM($I620:AR620)))","v":0},{"$f":"IF(OR(AT$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AT$3,$H620/$G620,$H620-SUM($I620:AS620)))","v":0},{"$f":"IF(OR(AU$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AU$3,$H620/$G620,$H620-SUM($I620:AT620)))","v":0},{"$f":"IF(OR(AV$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AV$3,$H620/$G620,$H620-SUM($I620:AU620)))","v":0},{"$f":"IF(OR(AW$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AW$3,$H620/$G620,$H620-SUM($I620:AV620)))","v":0},{"$f":"IF(OR(AX$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AX$3,$H620/$G620,$H620-SUM($I620:AW620)))","v":0},{"$f":"IF(OR(AY$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AY$3,$H620/$G620,$H620-SUM($I620:AX620)))","v":0},{"$f":"IF(OR(AZ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AZ$3,$H620/$G620,$H620-SUM($I620:AY620)))","v":0},{"$f":"IF(OR(BA$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BA$3,$H620/$G620,$H620-SUM($I620:AZ620)))","v":0},{"$f":"IF(OR(BB$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BB$3,$H620/$G620,$H620-SUM($I620:BA620)))","v":0},{"$f":"IF(OR(BC$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BC$3,$H620/$G620,$H620-SUM($I620:BB620)))","v":0},{"$f":"IF(OR(BD$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BD$3,$H620/$G620,$H620-SUM($I620:BC620)))","v":0},{"$f":"IF(OR(BE$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BE$3,$H620/$G620,$H620-SUM($I620:BD620)))","v":0},{"$f":"IF(OR(BF$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BF$3,$H620/$G620,$H620-SUM($I620:BE620)))","v":0},{"$f":"IF(OR(BG$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BG$3,$H620/$G620,$H620-SUM($I620:BF620)))","v":0},{"$f":"IF(OR(BH$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BH$3,$H620/$G620,$H620-SUM($I620:BG620)))","v":0},{"$f":"IF(OR(BI$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BI$3,$H620/$G620,$H620-SUM($I620:BH620)))","v":0},{"$f":"IF(OR(BJ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BJ$3,$H620/$G620,$H620-SUM($I620:BI620)))","v":0},{"$f":"IF(OR(BK$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BK$3,$H620/$G620,$H620-SUM($I620:BJ620)))","v":0},{"$f":"IF(OR(BL$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BL$3,$H620/$G620,$H620-SUM($I620:BK620)))","v":0},{"$f":"IF(OR(BM$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BM$3,$H620/$G620,$H620-SUM($I620:BL620)))","v":0},{"$f":"IF(OR(BN$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BN$3,$H620/$G620,$H620-SUM($I620:BM620)))","v":0},{"$f":"IF(OR(BO$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BO$3,$H620/$G620,$H620-SUM($I620:BN620)))","v":0},{"$f":"IF(OR(BP$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BP$3,$H620/$G620,$H620-SUM($I620:BO620)))","v":0},{"$f":"IF(OR(BQ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BQ$3,$H620/$G620,$H620-SUM($I620:BP620)))","v":0},{"$f":"IF(OR(BR$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BR$3,$H620/$G620,$H620-SUM($I620:BQ620)))","v":0},{"$f":"IF(OR(BS$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BS$3,$H620/$G620,$H620-SUM($I620:BR620)))","v":0},{"$f":"IF(OR(BT$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BT$3,$H620/$G620,$H620-SUM($I620:BS620)))","v":0},{"$f":"IF(OR(BU$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BU$3,$H620/$G620,$H620-SUM($I620:BT620)))","v":0},{"$f":"IF(OR(BV$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BV$3,$H620/$G620,$H620-SUM($I620:BU620)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,10,{"$f":"AL592","v":0},null,{"$f":"IF(OR(J$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>J$3,$H621/$G621,$H621-SUM($I621:I621)))","v":0},{"$f":"IF(OR(K$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>K$3,$H621/$G621,$H621-SUM($I621:J621)))","v":0},{"$f":"IF(OR(L$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>L$3,$H621/$G621,$H621-SUM($I621:K621)))","v":0},{"$f":"IF(OR(M$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>M$3,$H621/$G621,$H621-SUM($I621:L621)))","v":0},{"$f":"IF(OR(N$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>N$3,$H621/$G621,$H621-SUM($I621:M621)))","v":0},{"$f":"IF(OR(O$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>O$3,$H621/$G621,$H621-SUM($I621:N621)))","v":0},{"$f":"IF(OR(P$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>P$3,$H621/$G621,$H621-SUM($I621:O621)))","v":0},{"$f":"IF(OR(Q$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Q$3,$H621/$G621,$H621-SUM($I621:P621)))","v":0},{"$f":"IF(OR(R$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>R$3,$H621/$G621,$H621-SUM($I621:Q621)))","v":0},{"$f":"IF(OR(S$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>S$3,$H621/$G621,$H621-SUM($I621:R621)))","v":0},{"$f":"IF(OR(T$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>T$3,$H621/$G621,$H621-SUM($I621:S621)))","v":0},{"$f":"IF(OR(U$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>U$3,$H621/$G621,$H621-SUM($I621:T621)))","v":0},{"$f":"IF(OR(V$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>V$3,$H621/$G621,$H621-SUM($I621:U621)))","v":0},{"$f":"IF(OR(W$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>W$3,$H621/$G621,$H621-SUM($I621:V621)))","v":0},{"$f":"IF(OR(X$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>X$3,$H621/$G621,$H621-SUM($I621:W621)))","v":0},{"$f":"IF(OR(Y$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Y$3,$H621/$G621,$H621-SUM($I621:X621)))","v":0},{"$f":"IF(OR(Z$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Z$3,$H621/$G621,$H621-SUM($I621:Y621)))","v":0},{"$f":"IF(OR(AA$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AA$3,$H621/$G621,$H621-SUM($I621:Z621)))","v":0},{"$f":"IF(OR(AB$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AB$3,$H621/$G621,$H621-SUM($I621:AA621)))","v":0},{"$f":"IF(OR(AC$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AC$3,$H621/$G621,$H621-SUM($I621:AB621)))","v":0},{"$f":"IF(OR(AD$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AD$3,$H621/$G621,$H621-SUM($I621:AC621)))","v":0},{"$f":"IF(OR(AE$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AE$3,$H621/$G621,$H621-SUM($I621:AD621)))","v":0},{"$f":"IF(OR(AF$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AF$3,$H621/$G621,$H621-SUM($I621:AE621)))","v":0},{"$f":"IF(OR(AG$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AG$3,$H621/$G621,$H621-SUM($I621:AF621)))","v":0},{"$f":"IF(OR(AH$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AH$3,$H621/$G621,$H621-SUM($I621:AG621)))","v":0},{"$f":"IF(OR(AI$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AI$3,$H621/$G621,$H621-SUM($I621:AH621)))","v":0},{"$f":"IF(OR(AJ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AJ$3,$H621/$G621,$H621-SUM($I621:AI621)))","v":0},{"$f":"IF(OR(AK$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AK$3,$H621/$G621,$H621-SUM($I621:AJ621)))","v":0},{"$f":"IF(OR(AL$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AL$3,$H621/$G621,$H621-SUM($I621:AK621)))","v":0},{"$f":"IF(OR(AM$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AM$3,$H621/$G621,$H621-SUM($I621:AL621)))","v":0},{"$f":"IF(OR(AN$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AN$3,$H621/$G621,$H621-SUM($I621:AM621)))","v":0},{"$f":"IF(OR(AO$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AO$3,$H621/$G621,$H621-SUM($I621:AN621)))","v":0},{"$f":"IF(OR(AP$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AP$3,$H621/$G621,$H621-SUM($I621:AO621)))","v":0},{"$f":"IF(OR(AQ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AQ$3,$H621/$G621,$H621-SUM($I621:AP621)))","v":0},{"$f":"IF(OR(AR$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AR$3,$H621/$G621,$H621-SUM($I621:AQ621)))","v":0},{"$f":"IF(OR(AS$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AS$3,$H621/$G621,$H621-SUM($I621:AR621)))","v":0},{"$f":"IF(OR(AT$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AT$3,$H621/$G621,$H621-SUM($I621:AS621)))","v":0},{"$f":"IF(OR(AU$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AU$3,$H621/$G621,$H621-SUM($I621:AT621)))","v":0},{"$f":"IF(OR(AV$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AV$3,$H621/$G621,$H621-SUM($I621:AU621)))","v":0},{"$f":"IF(OR(AW$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AW$3,$H621/$G621,$H621-SUM($I621:AV621)))","v":0},{"$f":"IF(OR(AX$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AX$3,$H621/$G621,$H621-SUM($I621:AW621)))","v":0},{"$f":"IF(OR(AY$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AY$3,$H621/$G621,$H621-SUM($I621:AX621)))","v":0},{"$f":"IF(OR(AZ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AZ$3,$H621/$G621,$H621-SUM($I621:AY621)))","v":0},{"$f":"IF(OR(BA$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BA$3,$H621/$G621,$H621-SUM($I621:AZ621)))","v":0},{"$f":"IF(OR(BB$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BB$3,$H621/$G621,$H621-SUM($I621:BA621)))","v":0},{"$f":"IF(OR(BC$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BC$3,$H621/$G621,$H621-SUM($I621:BB621)))","v":0},{"$f":"IF(OR(BD$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BD$3,$H621/$G621,$H621-SUM($I621:BC621)))","v":0},{"$f":"IF(OR(BE$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BE$3,$H621/$G621,$H621-SUM($I621:BD621)))","v":0},{"$f":"IF(OR(BF$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BF$3,$H621/$G621,$H621-SUM($I621:BE621)))","v":0},{"$f":"IF(OR(BG$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BG$3,$H621/$G621,$H621-SUM($I621:BF621)))","v":0},{"$f":"IF(OR(BH$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BH$3,$H621/$G621,$H621-SUM($I621:BG621)))","v":0},{"$f":"IF(OR(BI$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BI$3,$H621/$G621,$H621-SUM($I621:BH621)))","v":0},{"$f":"IF(OR(BJ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BJ$3,$H621/$G621,$H621-SUM($I621:BI621)))","v":0},{"$f":"IF(OR(BK$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BK$3,$H621/$G621,$H621-SUM($I621:BJ621)))","v":0},{"$f":"IF(OR(BL$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BL$3,$H621/$G621,$H621-SUM($I621:BK621)))","v":0},{"$f":"IF(OR(BM$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BM$3,$H621/$G621,$H621-SUM($I621:BL621)))","v":0},{"$f":"IF(OR(BN$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BN$3,$H621/$G621,$H621-SUM($I621:BM621)))","v":0},{"$f":"IF(OR(BO$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BO$3,$H621/$G621,$H621-SUM($I621:BN621)))","v":0},{"$f":"IF(OR(BP$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BP$3,$H621/$G621,$H621-SUM($I621:BO621)))","v":0},{"$f":"IF(OR(BQ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BQ$3,$H621/$G621,$H621-SUM($I621:BP621)))","v":0},{"$f":"IF(OR(BR$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BR$3,$H621/$G621,$H621-SUM($I621:BQ621)))","v":0},{"$f":"IF(OR(BS$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BS$3,$H621/$G621,$H621-SUM($I621:BR621)))","v":0},{"$f":"IF(OR(BT$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BT$3,$H621/$G621,$H621-SUM($I621:BS621)))","v":0},{"$f":"IF(OR(BU$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BU$3,$H621/$G621,$H621-SUM($I621:BT621)))","v":0},{"$f":"IF(OR(BV$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BV$3,$H621/$G621,$H621-SUM($I621:BU621)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,10,{"$f":"AM592","v":0},null,{"$f":"IF(OR(J$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>J$3,$H622/$G622,$H622-SUM($I622:I622)))","v":0},{"$f":"IF(OR(K$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>K$3,$H622/$G622,$H622-SUM($I622:J622)))","v":0},{"$f":"IF(OR(L$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>L$3,$H622/$G622,$H622-SUM($I622:K622)))","v":0},{"$f":"IF(OR(M$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>M$3,$H622/$G622,$H622-SUM($I622:L622)))","v":0},{"$f":"IF(OR(N$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>N$3,$H622/$G622,$H622-SUM($I622:M622)))","v":0},{"$f":"IF(OR(O$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>O$3,$H622/$G622,$H622-SUM($I622:N622)))","v":0},{"$f":"IF(OR(P$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>P$3,$H622/$G622,$H622-SUM($I622:O622)))","v":0},{"$f":"IF(OR(Q$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Q$3,$H622/$G622,$H622-SUM($I622:P622)))","v":0},{"$f":"IF(OR(R$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>R$3,$H622/$G622,$H622-SUM($I622:Q622)))","v":0},{"$f":"IF(OR(S$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>S$3,$H622/$G622,$H622-SUM($I622:R622)))","v":0},{"$f":"IF(OR(T$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>T$3,$H622/$G622,$H622-SUM($I622:S622)))","v":0},{"$f":"IF(OR(U$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>U$3,$H622/$G622,$H622-SUM($I622:T622)))","v":0},{"$f":"IF(OR(V$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>V$3,$H622/$G622,$H622-SUM($I622:U622)))","v":0},{"$f":"IF(OR(W$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>W$3,$H622/$G622,$H622-SUM($I622:V622)))","v":0},{"$f":"IF(OR(X$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>X$3,$H622/$G622,$H622-SUM($I622:W622)))","v":0},{"$f":"IF(OR(Y$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Y$3,$H622/$G622,$H622-SUM($I622:X622)))","v":0},{"$f":"IF(OR(Z$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Z$3,$H622/$G622,$H622-SUM($I622:Y622)))","v":0},{"$f":"IF(OR(AA$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AA$3,$H622/$G622,$H622-SUM($I622:Z622)))","v":0},{"$f":"IF(OR(AB$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AB$3,$H622/$G622,$H622-SUM($I622:AA622)))","v":0},{"$f":"IF(OR(AC$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AC$3,$H622/$G622,$H622-SUM($I622:AB622)))","v":0},{"$f":"IF(OR(AD$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AD$3,$H622/$G622,$H622-SUM($I622:AC622)))","v":0},{"$f":"IF(OR(AE$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AE$3,$H622/$G622,$H622-SUM($I622:AD622)))","v":0},{"$f":"IF(OR(AF$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AF$3,$H622/$G622,$H622-SUM($I622:AE622)))","v":0},{"$f":"IF(OR(AG$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AG$3,$H622/$G622,$H622-SUM($I622:AF622)))","v":0},{"$f":"IF(OR(AH$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AH$3,$H622/$G622,$H622-SUM($I622:AG622)))","v":0},{"$f":"IF(OR(AI$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AI$3,$H622/$G622,$H622-SUM($I622:AH622)))","v":0},{"$f":"IF(OR(AJ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AJ$3,$H622/$G622,$H622-SUM($I622:AI622)))","v":0},{"$f":"IF(OR(AK$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AK$3,$H622/$G622,$H622-SUM($I622:AJ622)))","v":0},{"$f":"IF(OR(AL$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AL$3,$H622/$G622,$H622-SUM($I622:AK622)))","v":0},{"$f":"IF(OR(AM$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AM$3,$H622/$G622,$H622-SUM($I622:AL622)))","v":0},{"$f":"IF(OR(AN$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AN$3,$H622/$G622,$H622-SUM($I622:AM622)))","v":0},{"$f":"IF(OR(AO$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AO$3,$H622/$G622,$H622-SUM($I622:AN622)))","v":0},{"$f":"IF(OR(AP$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AP$3,$H622/$G622,$H622-SUM($I622:AO622)))","v":0},{"$f":"IF(OR(AQ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AQ$3,$H622/$G622,$H622-SUM($I622:AP622)))","v":0},{"$f":"IF(OR(AR$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AR$3,$H622/$G622,$H622-SUM($I622:AQ622)))","v":0},{"$f":"IF(OR(AS$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AS$3,$H622/$G622,$H622-SUM($I622:AR622)))","v":0},{"$f":"IF(OR(AT$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AT$3,$H622/$G622,$H622-SUM($I622:AS622)))","v":0},{"$f":"IF(OR(AU$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AU$3,$H622/$G622,$H622-SUM($I622:AT622)))","v":0},{"$f":"IF(OR(AV$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AV$3,$H622/$G622,$H622-SUM($I622:AU622)))","v":0},{"$f":"IF(OR(AW$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AW$3,$H622/$G622,$H622-SUM($I622:AV622)))","v":0},{"$f":"IF(OR(AX$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AX$3,$H622/$G622,$H622-SUM($I622:AW622)))","v":0},{"$f":"IF(OR(AY$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AY$3,$H622/$G622,$H622-SUM($I622:AX622)))","v":0},{"$f":"IF(OR(AZ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AZ$3,$H622/$G622,$H622-SUM($I622:AY622)))","v":0},{"$f":"IF(OR(BA$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BA$3,$H622/$G622,$H622-SUM($I622:AZ622)))","v":0},{"$f":"IF(OR(BB$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BB$3,$H622/$G622,$H622-SUM($I622:BA622)))","v":0},{"$f":"IF(OR(BC$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BC$3,$H622/$G622,$H622-SUM($I622:BB622)))","v":0},{"$f":"IF(OR(BD$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BD$3,$H622/$G622,$H622-SUM($I622:BC622)))","v":0},{"$f":"IF(OR(BE$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BE$3,$H622/$G622,$H622-SUM($I622:BD622)))","v":0},{"$f":"IF(OR(BF$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BF$3,$H622/$G622,$H622-SUM($I622:BE622)))","v":0},{"$f":"IF(OR(BG$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BG$3,$H622/$G622,$H622-SUM($I622:BF622)))","v":0},{"$f":"IF(OR(BH$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BH$3,$H622/$G622,$H622-SUM($I622:BG622)))","v":0},{"$f":"IF(OR(BI$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BI$3,$H622/$G622,$H622-SUM($I622:BH622)))","v":0},{"$f":"IF(OR(BJ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BJ$3,$H622/$G622,$H622-SUM($I622:BI622)))","v":0},{"$f":"IF(OR(BK$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BK$3,$H622/$G622,$H622-SUM($I622:BJ622)))","v":0},{"$f":"IF(OR(BL$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BL$3,$H622/$G622,$H622-SUM($I622:BK622)))","v":0},{"$f":"IF(OR(BM$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BM$3,$H622/$G622,$H622-SUM($I622:BL622)))","v":0},{"$f":"IF(OR(BN$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BN$3,$H622/$G622,$H622-SUM($I622:BM622)))","v":0},{"$f":"IF(OR(BO$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BO$3,$H622/$G622,$H622-SUM($I622:BN622)))","v":0},{"$f":"IF(OR(BP$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BP$3,$H622/$G622,$H622-SUM($I622:BO622)))","v":0},{"$f":"IF(OR(BQ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BQ$3,$H622/$G622,$H622-SUM($I622:BP622)))","v":0},{"$f":"IF(OR(BR$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BR$3,$H622/$G622,$H622-SUM($I622:BQ622)))","v":0},{"$f":"IF(OR(BS$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BS$3,$H622/$G622,$H622-SUM($I622:BR622)))","v":0},{"$f":"IF(OR(BT$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BT$3,$H622/$G622,$H622-SUM($I622:BS622)))","v":0},{"$f":"IF(OR(BU$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BU$3,$H622/$G622,$H622-SUM($I622:BT622)))","v":0},{"$f":"IF(OR(BV$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BV$3,$H622/$G622,$H622-SUM($I622:BU622)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J584,J589:J590,J593:J622)","v":3.4283866416566591},4.4889630112130767,6.3051705472359805,7.8880996492596882,8.8485541636635148,10.783566029948467,11.609861024293235,9.551744313323427,10.18671097872048,10.607607541387789,12.097601725467964,11.037025355911549,9.2208178198886461,7.6378887178649393,6.6774342034611109,3.6537669426173802,2.8274719482726103,2.0217941481679111,0.82223535218870525,0.40133878952139623,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP584,AP589:AP590,AP593:AP622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J592-SUM(J593:J622)+I625","v":10.60576369556418},{"$f":"K592-SUM(K593:K622)+J625","v":27.707262686236803},{"$f":"L592-SUM(L593:L622)+K625","v":40.659769800894559},{"$f":"M592-SUM(M593:M622)+L625","v":45.804601937329792},{"$f":"N592-SUM(N593:N622)+M625","v":67.379956371576938},{"$f":"O592-SUM(O593:O622)+N625","v":67.523186597392353},{"$f":"P592-SUM(P593:P622)+O625","v":66.633949886462332},{"$f":"Q592-SUM(Q593:Q622)+P625","v":68.877845334172662},{"$f":"R592-SUM(R593:R622)+Q625","v":62.135559652784821},{"$f":"S592-SUM(S593:S622)+R625","v":54.776799677270546},{"$f":"T592-SUM(T593:T622)+S625","v":43.003313017020915},{"$f":"U592-SUM(U593:U622)+T625","v":32.290402726327699},{"$f":"V592-SUM(V593:V622)+U625","v":23.393699971657387},{"$f":"W592-SUM(W593:W622)+V625","v":16.079926319010781},{"$f":"X592-SUM(X593:X622)+W625","v":9.7266071807680046},{"$f":"Y592-SUM(Y593:Y622)+X625","v":6.0728402381506239},{"$f":"Z592-SUM(Z593:Z622)+Y625","v":3.2453682898780136},{"$f":"AA592-SUM(AA593:AA622)+Z625","v":1.2235741417101025},{"$f":"AB592-SUM(AB593:AB622)+AA625","v":0.40133878952139723},{"$f":"AC592-SUM(AC593:AC622)+AB625","v":9.9920072216264089E-16},{"$f":"AD592-SUM(AD593:AD622)+AC625","v":9.9920072216264089E-16},{"$f":"AE592-SUM(AE593:AE622)+AD625","v":9.9920072216264089E-16},{"$f":"AF592-SUM(AF593:AF622)+AE625","v":9.9920072216264089E-16},{"$f":"AG592-SUM(AG593:AG622)+AF625","v":9.9920072216264089E-16},{"$f":"AH592-SUM(AH593:AH622)+AG625","v":9.9920072216264089E-16},{"$f":"AI592-SUM(AI593:AI622)+AH625","v":9.9920072216264089E-16},{"$f":"AJ592-SUM(AJ593:AJ622)+AI625","v":9.9920072216264089E-16},{"$f":"AK592-SUM(AK593:AK622)+AJ625","v":9.9920072216264089E-16},{"$f":"AL592-SUM(AL593:AL622)+AK625","v":9.9920072216264089E-16},{"$f":"AM592-SUM(AM593:AM622)+AL625","v":9.9920072216264089E-16},{"$f":"AN592-SUM(AN593:AN622)+AM625","v":9.9920072216264089E-16},{"$f":"AO592-SUM(AO593:AO622)+AN625","v":9.9920072216264089E-16},{"$f":"AP592-SUM(AP593:AP622)+AO625","v":9.9920072216264089E-16},{"$f":"AQ592-SUM(AQ593:AQ622)+AP625","v":9.9920072216264089E-16},{"$f":"AR592-SUM(AR593:AR622)+AQ625","v":9.9920072216264089E-16},{"$f":"AS592-SUM(AS593:AS622)+AR625","v":9.9920072216264089E-16},{"$f":"AT592-SUM(AT593:AT622)+AS625","v":9.9920072216264089E-16},{"$f":"AU592-SUM(AU593:AU622)+AT625","v":9.9920072216264089E-16},{"$f":"AV592-SUM(AV593:AV622)+AU625","v":9.9920072216264089E-16},{"$f":"AW592-SUM(AW593:AW622)+AV625","v":9.9920072216264089E-16},{"$f":"AX592-SUM(AX593:AX622)+AW625","v":9.9920072216264089E-16},{"$f":"AY592-SUM(AY593:AY622)+AX625","v":9.9920072216264089E-16},{"$f":"AZ592-SUM(AZ593:AZ622)+AY625","v":9.9920072216264089E-16},{"$f":"BA592-SUM(BA593:BA622)+AZ625","v":9.9920072216264089E-16},{"$f":"BB592-SUM(BB593:BB622)+BA625","v":9.9920072216264089E-16},{"$f":"BC592-SUM(BC593:BC622)+BB625","v":9.9920072216264089E-16},{"$f":"BD592-SUM(BD593:BD622)+BC625","v":9.9920072216264089E-16},{"$f":"BE592-SUM(BE593:BE622)+BD625","v":9.9920072216264089E-16},{"$f":"BF592-SUM(BF593:BF622)+BE625","v":9.9920072216264089E-16},{"$f":"BG592-SUM(BG593:BG622)+BF625","v":9.9920072216264089E-16},{"$f":"BH592-SUM(BH593:BH622)+BG625","v":9.9920072216264089E-16},{"$f":"BI592-SUM(BI593:BI622)+BH625","v":9.9920072216264089E-16},{"$f":"BJ592-SUM(BJ593:BJ622)+BI625","v":9.9920072216264089E-16},{"$f":"BK592-SUM(BK593:BK622)+BJ625","v":9.9920072216264089E-16},{"$f":"BL592-SUM(BL593:BL622)+BK625","v":9.9920072216264089E-16},{"$f":"BM592-SUM(BM593:BM622)+BL625","v":9.9920072216264089E-16},{"$f":"BN592-SUM(BN593:BN622)+BM625","v":9.9920072216264089E-16},{"$f":"BO592-SUM(BO593:BO622)+BN625","v":9.9920072216264089E-16},{"$f":"BP592-SUM(BP593:BP622)+BO625","v":9.9920072216264089E-16},{"$f":"BQ592-SUM(BQ593:BQ622)+BP625","v":9.9920072216264089E-16},{"$f":"BR592-SUM(BR593:BR622)+BQ625","v":9.9920072216264089E-16},{"$f":"BS592-SUM(BS593:BS622)+BR625","v":9.9920072216264089E-16},{"$f":"BT592-SUM(BT593:BT622)+BS625","v":9.9920072216264089E-16},{"$f":"BU592-SUM(BU593:BU622)+BT625","v":9.9920072216264089E-16},{"$f":"BV592-SUM(BV593:BV622)+BU625","v":9.9920072216264089E-16}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B581","v":"Total Closing RAB - Plant & Tools/Office Furniture"},"$m Real 2010",null,null,null,null,{"$f":"J625+J585","v":31.740675676086283},{"$f":"K625+K585","v":45.413788025102249},54.937908498103347,56.654353992881923,74.80132178547241,71.516165369631167,67.198542017044488,68.877845334172662,62.135559652784821,54.776799677270546,43.003313017020915,32.290402726327699,23.393699971657387,16.079926319010781,9.7266071807680063,6.0728402381506248,3.2453682898780145,1.2235741417101034,0.40133878952139812,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,{"$f":"BR625+BR585","v":1.8873791418627661E-15},{"$f":"BS625+BS585","v":1.8873791418627661E-15},{"$f":"BT625+BT585","v":1.8873791418627661E-15},{"$f":"BU625+BU585","v":1.8873791418627661E-15},{"$f":"BV625+BV585","v":1.8873791418627661E-15}]
[]
[14,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A628))","v":"Equity raising Costs"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I628+1","v":2011},{"$f":"J628+1","v":2012},{"$f":"K628+1","v":2013},{"$f":"L628+1","v":2014},{"$f":"M628+1","v":2015},{"$f":"N628+1","v":2016},{"$f":"O628+1","v":2017},{"$f":"P628+1","v":2018},{"$f":"Q628+1","v":2019},{"$f":"R628+1","v":2020},{"$f":"S628+1","v":2021},{"$f":"T628+1","v":2022},{"$f":"U628+1","v":2023},{"$f":"V628+1","v":2024},{"$f":"W628+1","v":2025},{"$f":"X628+1","v":2026},{"$f":"Y628+1","v":2027},{"$f":"Z628+1","v":2028},{"$f":"AA628+1","v":2029},{"$f":"AB628+1","v":2030},{"$f":"AC628+1","v":2031},{"$f":"AD628+1","v":2032},{"$f":"AE628+1","v":2033},{"$f":"AF628+1","v":2034},{"$f":"AG628+1","v":2035},{"$f":"AH628+1","v":2036},{"$f":"AI628+1","v":2037},{"$f":"AJ628+1","v":2038},{"$f":"AK628+1","v":2039},{"$f":"AL628+1","v":2040},{"$f":"AM628+1","v":2041},{"$f":"AN628+1","v":2042},{"$f":"AO628+1","v":2043},{"$f":"AP628+1","v":2044},{"$f":"AQ628+1","v":2045},{"$f":"AR628+1","v":2046},{"$f":"AS628+1","v":2047},{"$f":"AT628+1","v":2048},{"$f":"AU628+1","v":2049},{"$f":"AV628+1","v":2050},{"$f":"AW628+1","v":2051},{"$f":"AX628+1","v":2052},{"$f":"AY628+1","v":2053},{"$f":"AZ628+1","v":2054},{"$f":"BA628+1","v":2055},{"$f":"BB628+1","v":2056},{"$f":"BC628+1","v":2057},{"$f":"BD628+1","v":2058},{"$f":"BE628+1","v":2059},{"$f":"BF628+1","v":2060},{"$f":"BG628+1","v":2061},{"$f":"BH628+1","v":2062},{"$f":"BI628+1","v":2063},{"$f":"BJ628+1","v":2064},{"$f":"BK628+1","v":2065},{"$f":"BL628+1","v":2066},{"$f":"BM628+1","v":2067},{"$f":"BN628+1","v":2068},{"$f":"BO628+1","v":2069},{"$f":"BP628+1","v":2070},{"$f":"BQ628+1","v":2071},{"$f":"BR628+1","v":2072},{"$f":"BS628+1","v":2073},{"$f":"BT628+1","v":2074},{"$f":"BU628+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A628)","v":0},null,null,{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:I631))),(MAX($I632/$G631, $I632-SUM($I631:I631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:J631))),(MAX($I632/$G631, $I632-SUM($I631:J631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:K631))),(MAX($I632/$G631, $I632-SUM($I631:K631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:L631))),(MAX($I632/$G631, $I632-SUM($I631:L631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:M631))),(MAX($I632/$G631, $I632-SUM($I631:M631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:N631))),(MAX($I632/$G631, $I632-SUM($I631:N631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:O631))),(MAX($I632/$G631, $I632-SUM($I631:O631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:P631))),(MAX($I632/$G631, $I632-SUM($I631:P631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:Q631))),(MAX($I632/$G631, $I632-SUM($I631:Q631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:R631))),(MAX($I632/$G631, $I632-SUM($I631:R631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:S631))),(MAX($I632/$G631, $I632-SUM($I631:S631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:T631))),(MAX($I632/$G631, $I632-SUM($I631:T631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:U631))),(MAX($I632/$G631, $I632-SUM($I631:U631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:V631))),(MAX($I632/$G631, $I632-SUM($I631:V631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:W631))),(MAX($I632/$G631, $I632-SUM($I631:W631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:X631))),(MAX($I632/$G631, $I632-SUM($I631:X631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:Y631))),(MAX($I632/$G631, $I632-SUM($I631:Y631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:Z631))),(MAX($I632/$G631, $I632-SUM($I631:Z631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AA631))),(MAX($I632/$G631, $I632-SUM($I631:AA631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AB631))),(MAX($I632/$G631, $I632-SUM($I631:AB631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AC631))),(MAX($I632/$G631, $I632-SUM($I631:AC631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AD631))),(MAX($I632/$G631, $I632-SUM($I631:AD631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AE631))),(MAX($I632/$G631, $I632-SUM($I631:AE631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AF631))),(MAX($I632/$G631, $I632-SUM($I631:AF631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AG631))),(MAX($I632/$G631, $I632-SUM($I631:AG631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AH631))),(MAX($I632/$G631, $I632-SUM($I631:AH631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AI631))),(MAX($I632/$G631, $I632-SUM($I631:AI631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AJ631))),(MAX($I632/$G631, $I632-SUM($I631:AJ631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AK631))),(MAX($I632/$G631, $I632-SUM($I631:AK631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AL631))),(MAX($I632/$G631, $I632-SUM($I631:AL631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AM631))),(MAX($I632/$G631, $I632-SUM($I631:AM631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AN631))),(MAX($I632/$G631, $I632-SUM($I631:AN631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AO631))),(MAX($I632/$G631, $I632-SUM($I631:AO631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AP631))),(MAX($I632/$G631, $I632-SUM($I631:AP631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AQ631))),(MAX($I632/$G631, $I632-SUM($I631:AQ631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AR631))),(MAX($I632/$G631, $I632-SUM($I631:AR631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AS631))),(MAX($I632/$G631, $I632-SUM($I631:AS631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AT631))),(MAX($I632/$G631, $I632-SUM($I631:AT631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AU631))),(MAX($I632/$G631, $I632-SUM($I631:AU631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AV631))),(MAX($I632/$G631, $I632-SUM($I631:AV631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AW631))),(MAX($I632/$G631, $I632-SUM($I631:AW631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AX631))),(MAX($I632/$G631, $I632-SUM($I631:AX631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AY631))),(MAX($I632/$G631, $I632-SUM($I631:AY631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:AZ631))),(MAX($I632/$G631, $I632-SUM($I631:AZ631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BA631))),(MAX($I632/$G631, $I632-SUM($I631:BA631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BB631))),(MAX($I632/$G631, $I632-SUM($I631:BB631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BC631))),(MAX($I632/$G631, $I632-SUM($I631:BC631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BD631))),(MAX($I632/$G631, $I632-SUM($I631:BD631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BE631))),(MAX($I632/$G631, $I632-SUM($I631:BE631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BF631))),(MAX($I632/$G631, $I632-SUM($I631:BF631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BG631))),(MAX($I632/$G631, $I632-SUM($I631:BG631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BH631))),(MAX($I632/$G631, $I632-SUM($I631:BH631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BI631))),(MAX($I632/$G631, $I632-SUM($I631:BI631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BJ631))),(MAX($I632/$G631, $I632-SUM($I631:BJ631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BK631))),(MAX($I632/$G631, $I632-SUM($I631:BK631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BL631))),(MAX($I632/$G631, $I632-SUM($I631:BL631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BM631))),(MAX($I632/$G631, $I632-SUM($I631:BM631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BN631))),(MAX($I632/$G631, $I632-SUM($I631:BN631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BO631))),(MAX($I632/$G631, $I632-SUM($I631:BO631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BP631))),(MAX($I632/$G631, $I632-SUM($I631:BP631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BQ631))),(MAX($I632/$G631, $I632-SUM($I631:BQ631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BR631))),(MAX($I632/$G631, $I632-SUM($I631:BR631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BS631))),(MAX($I632/$G631, $I632-SUM($I631:BS631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BT631))),(MAX($I632/$G631, $I632-SUM($I631:BT631)))))","v":0},{"$f":"IF(OR($G631=0,$G631=\"n/a\"),0,IF($I632>0,(MIN($I632/$G631, $I632-SUM($I631:BU631))),(MAX($I632/$G631, $I632-SUM($I631:BU631)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A628)","v":0},{"$f":"I632-J631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO632-AP631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU632-BV631","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B628,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":0},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B628,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G640","v":52.333904104025912},{"$f":"N635","v":0},null,null,null,null,null,null,{"$f":"IF($G636=\"n/a\",0,IF(O$3-$N$3>$G636-5,$H636-SUM($J636:N636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(P$3-$N$3>$G636-5,$H636-SUM($J636:O636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(Q$3-$N$3>$G636-5,$H636-SUM($J636:P636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(R$3-$N$3>$G636-5,$H636-SUM($J636:Q636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(S$3-$N$3>$G636-5,$H636-SUM($J636:R636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(T$3-$N$3>$G636-5,$H636-SUM($J636:S636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(U$3-$N$3>$G636-5,$H636-SUM($J636:T636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(V$3-$N$3>$G636-5,$H636-SUM($J636:U636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(W$3-$N$3>$G636-5,$H636-SUM($J636:V636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(X$3-$N$3>$G636-5,$H636-SUM($J636:W636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(Y$3-$N$3>$G636-5,$H636-SUM($J636:X636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(Z$3-$N$3>$G636-5,$H636-SUM($J636:Y636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AA$3-$N$3>$G636-5,$H636-SUM($J636:Z636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AB$3-$N$3>$G636-5,$H636-SUM($J636:AA636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AC$3-$N$3>$G636-5,$H636-SUM($J636:AB636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AD$3-$N$3>$G636-5,$H636-SUM($J636:AC636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AE$3-$N$3>$G636-5,$H636-SUM($J636:AD636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AF$3-$N$3>$G636-5,$H636-SUM($J636:AE636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AG$3-$N$3>$G636-5,$H636-SUM($J636:AF636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AH$3-$N$3>$G636-5,$H636-SUM($J636:AG636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AI$3-$N$3>$G636-5,$H636-SUM($J636:AH636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AJ$3-$N$3>$G636-5,$H636-SUM($J636:AI636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AK$3-$N$3>$G636-5,$H636-SUM($J636:AJ636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AL$3-$N$3>$G636-5,$H636-SUM($J636:AK636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AM$3-$N$3>$G636-5,$H636-SUM($J636:AL636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AN$3-$N$3>$G636-5,$H636-SUM($J636:AM636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AO$3-$N$3>$G636-5,$H636-SUM($J636:AN636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AP$3-$N$3>$G636-5,$H636-SUM($J636:AO636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AQ$3-$N$3>$G636-5,$H636-SUM($J636:AP636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AR$3-$N$3>$G636-5,$H636-SUM($J636:AQ636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AS$3-$N$3>$G636-5,$H636-SUM($J636:AR636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AT$3-$N$3>$G636-5,$H636-SUM($J636:AS636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AU$3-$N$3>$G636-5,$H636-SUM($J636:AT636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AV$3-$N$3>$G636-5,$H636-SUM($J636:AU636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AW$3-$N$3>$G636-5,$H636-SUM($J636:AV636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AX$3-$N$3>$G636-5,$H636-SUM($J636:AW636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AY$3-$N$3>$G636-5,$H636-SUM($J636:AX636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(AZ$3-$N$3>$G636-5,$H636-SUM($J636:AY636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BA$3-$N$3>$G636-5,$H636-SUM($J636:AZ636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BB$3-$N$3>$G636-5,$H636-SUM($J636:BA636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BC$3-$N$3>$G636-5,$H636-SUM($J636:BB636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BD$3-$N$3>$G636-5,$H636-SUM($J636:BC636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BE$3-$N$3>$G636-5,$H636-SUM($J636:BD636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BF$3-$N$3>$G636-5,$H636-SUM($J636:BE636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BG$3-$N$3>$G636-5,$H636-SUM($J636:BF636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BH$3-$N$3>$G636-5,$H636-SUM($J636:BG636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BI$3-$N$3>$G636-5,$H636-SUM($J636:BH636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BJ$3-$N$3>$G636-5,$H636-SUM($J636:BI636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BK$3-$N$3>$G636-5,$H636-SUM($J636:BJ636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BL$3-$N$3>$G636-5,$H636-SUM($J636:BK636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BM$3-$N$3>$G636-5,$H636-SUM($J636:BL636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BN$3-$N$3>$G636-5,$H636-SUM($J636:BM636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BO$3-$N$3>$G636-5,$H636-SUM($J636:BN636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BP$3-$N$3>$G636-5,$H636-SUM($J636:BO636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BQ$3-$N$3>$G636-5,$H636-SUM($J636:BP636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BR$3-$N$3>$G636-5,$H636-SUM($J636:BQ636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BS$3-$N$3>$G636-5,$H636-SUM($J636:BR636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BT$3-$N$3>$G636-5,$H636-SUM($J636:BS636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BU$3-$N$3>$G636-5,$H636-SUM($J636:BT636),$H636/($G636-5)))","v":0},{"$f":"IF($G636=\"n/a\",0,IF(BV$3-$N$3>$G636-5,$H636-SUM($J636:BU636),$H636/($G636-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G645","v":52.3},{"$f":"S635","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G637=\"n/a\",0,IF(T$3-$S$3>$G637-5,$H637-SUM($J637:S637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(U$3-$S$3>$G637-5,$H637-SUM($J637:T637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(V$3-$S$3>$G637-5,$H637-SUM($J637:U637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(W$3-$S$3>$G637-5,$H637-SUM($J637:V637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(X$3-$S$3>$G637-5,$H637-SUM($J637:W637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(Y$3-$S$3>$G637-5,$H637-SUM($J637:X637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(Z$3-$S$3>$G637-5,$H637-SUM($J637:Y637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AA$3-$S$3>$G637-5,$H637-SUM($J637:Z637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AB$3-$S$3>$G637-5,$H637-SUM($J637:AA637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AC$3-$S$3>$G637-5,$H637-SUM($J637:AB637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AD$3-$S$3>$G637-5,$H637-SUM($J637:AC637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AE$3-$S$3>$G637-5,$H637-SUM($J637:AD637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AF$3-$S$3>$G637-5,$H637-SUM($J637:AE637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AG$3-$S$3>$G637-5,$H637-SUM($J637:AF637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AH$3-$S$3>$G637-5,$H637-SUM($J637:AG637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AI$3-$S$3>$G637-5,$H637-SUM($J637:AH637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AJ$3-$S$3>$G637-5,$H637-SUM($J637:AI637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AK$3-$S$3>$G637-5,$H637-SUM($J637:AJ637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AL$3-$S$3>$G637-5,$H637-SUM($J637:AK637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AM$3-$S$3>$G637-5,$H637-SUM($J637:AL637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AN$3-$S$3>$G637-5,$H637-SUM($J637:AM637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AO$3-$S$3>$G637-5,$H637-SUM($J637:AN637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AP$3-$S$3>$G637-5,$H637-SUM($J637:AO637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AQ$3-$S$3>$G637-5,$H637-SUM($J637:AP637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AR$3-$S$3>$G637-5,$H637-SUM($J637:AQ637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AS$3-$S$3>$G637-5,$H637-SUM($J637:AR637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AT$3-$S$3>$G637-5,$H637-SUM($J637:AS637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AU$3-$S$3>$G637-5,$H637-SUM($J637:AT637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AV$3-$S$3>$G637-5,$H637-SUM($J637:AU637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AW$3-$S$3>$G637-5,$H637-SUM($J637:AV637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AX$3-$S$3>$G637-5,$H637-SUM($J637:AW637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AY$3-$S$3>$G637-5,$H637-SUM($J637:AX637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(AZ$3-$S$3>$G637-5,$H637-SUM($J637:AY637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BA$3-$S$3>$G637-5,$H637-SUM($J637:AZ637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BB$3-$S$3>$G637-5,$H637-SUM($J637:BA637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BC$3-$S$3>$G637-5,$H637-SUM($J637:BB637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BD$3-$S$3>$G637-5,$H637-SUM($J637:BC637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BE$3-$S$3>$G637-5,$H637-SUM($J637:BD637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BF$3-$S$3>$G637-5,$H637-SUM($J637:BE637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BG$3-$S$3>$G637-5,$H637-SUM($J637:BF637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BH$3-$S$3>$G637-5,$H637-SUM($J637:BG637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BI$3-$S$3>$G637-5,$H637-SUM($J637:BH637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BJ$3-$S$3>$G637-5,$H637-SUM($J637:BI637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BK$3-$S$3>$G637-5,$H637-SUM($J637:BJ637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BL$3-$S$3>$G637-5,$H637-SUM($J637:BK637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BM$3-$S$3>$G637-5,$H637-SUM($J637:BL637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BN$3-$S$3>$G637-5,$H637-SUM($J637:BM637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BO$3-$S$3>$G637-5,$H637-SUM($J637:BN637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BP$3-$S$3>$G637-5,$H637-SUM($J637:BO637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BQ$3-$S$3>$G637-5,$H637-SUM($J637:BP637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BR$3-$S$3>$G637-5,$H637-SUM($J637:BQ637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BS$3-$S$3>$G637-5,$H637-SUM($J637:BR637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BT$3-$S$3>$G637-5,$H637-SUM($J637:BS637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BU$3-$S$3>$G637-5,$H637-SUM($J637:BT637),$H637/($G637-5)))","v":0},{"$f":"IF($G637=\"n/a\",0,IF(BV$3-$S$3>$G637-5,$H637-SUM($J637:BU637),$H637/($G637-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW640:$BW669)=COUNTIF($BW640:$BW669,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":2.6660961336439657},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":12.099295164232839},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B628,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A628)","v":52.333904104025912},{"$f":"J639","v":2.6660961336439657},null,{"$f":"IF(OR(J$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>J$3,$H640/$G640,$H640-SUM($I640:I640)))","v":0},{"$f":"IF(OR(K$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>K$3,$H640/$G640,$H640-SUM($I640:J640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(L$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>L$3,$H640/$G640,$H640-SUM($I640:K640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(M$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>M$3,$H640/$G640,$H640-SUM($I640:L640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(N$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>N$3,$H640/$G640,$H640-SUM($I640:M640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(O$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>O$3,$H640/$G640,$H640-SUM($I640:N640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(P$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>P$3,$H640/$G640,$H640-SUM($I640:O640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(Q$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Q$3,$H640/$G640,$H640-SUM($I640:P640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(R$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>R$3,$H640/$G640,$H640-SUM($I640:Q640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(S$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>S$3,$H640/$G640,$H640-SUM($I640:R640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(T$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>T$3,$H640/$G640,$H640-SUM($I640:S640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(U$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>U$3,$H640/$G640,$H640-SUM($I640:T640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(V$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>V$3,$H640/$G640,$H640-SUM($I640:U640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(W$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>W$3,$H640/$G640,$H640-SUM($I640:V640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(X$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>X$3,$H640/$G640,$H640-SUM($I640:W640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(Y$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Y$3,$H640/$G640,$H640-SUM($I640:X640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(Z$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Z$3,$H640/$G640,$H640-SUM($I640:Y640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AA$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AA$3,$H640/$G640,$H640-SUM($I640:Z640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AB$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AB$3,$H640/$G640,$H640-SUM($I640:AA640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AC$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AC$3,$H640/$G640,$H640-SUM($I640:AB640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AD$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AD$3,$H640/$G640,$H640-SUM($I640:AC640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AE$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AE$3,$H640/$G640,$H640-SUM($I640:AD640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AF$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AF$3,$H640/$G640,$H640-SUM($I640:AE640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AG$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AG$3,$H640/$G640,$H640-SUM($I640:AF640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AH$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AH$3,$H640/$G640,$H640-SUM($I640:AG640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AI$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AI$3,$H640/$G640,$H640-SUM($I640:AH640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AJ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AJ$3,$H640/$G640,$H640-SUM($I640:AI640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AK$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AK$3,$H640/$G640,$H640-SUM($I640:AJ640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AL$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AL$3,$H640/$G640,$H640-SUM($I640:AK640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AM$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AM$3,$H640/$G640,$H640-SUM($I640:AL640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AN$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AN$3,$H640/$G640,$H640-SUM($I640:AM640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AO$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AO$3,$H640/$G640,$H640-SUM($I640:AN640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AP$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AP$3,$H640/$G640,$H640-SUM($I640:AO640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AQ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AQ$3,$H640/$G640,$H640-SUM($I640:AP640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AR$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AR$3,$H640/$G640,$H640-SUM($I640:AQ640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AS$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AS$3,$H640/$G640,$H640-SUM($I640:AR640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AT$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AT$3,$H640/$G640,$H640-SUM($I640:AS640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AU$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AU$3,$H640/$G640,$H640-SUM($I640:AT640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AV$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AV$3,$H640/$G640,$H640-SUM($I640:AU640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AW$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AW$3,$H640/$G640,$H640-SUM($I640:AV640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AX$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AX$3,$H640/$G640,$H640-SUM($I640:AW640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AY$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AY$3,$H640/$G640,$H640-SUM($I640:AX640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(AZ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AZ$3,$H640/$G640,$H640-SUM($I640:AY640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BA$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BA$3,$H640/$G640,$H640-SUM($I640:AZ640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BB$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BB$3,$H640/$G640,$H640-SUM($I640:BA640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BC$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BC$3,$H640/$G640,$H640-SUM($I640:BB640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BD$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BD$3,$H640/$G640,$H640-SUM($I640:BC640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BE$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BE$3,$H640/$G640,$H640-SUM($I640:BD640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BF$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BF$3,$H640/$G640,$H640-SUM($I640:BE640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BG$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BG$3,$H640/$G640,$H640-SUM($I640:BF640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BH$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BH$3,$H640/$G640,$H640-SUM($I640:BG640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BI$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BI$3,$H640/$G640,$H640-SUM($I640:BH640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BJ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BJ$3,$H640/$G640,$H640-SUM($I640:BI640)))","v":5.0943956490317903E-2},{"$f":"IF(OR(BK$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BK$3,$H640/$G640,$H640-SUM($I640:BJ640)))","v":1.7010396147437934E-2},{"$f":"IF(OR(BL$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BL$3,$H640/$G640,$H640-SUM($I640:BK640)))","v":0},{"$f":"IF(OR(BM$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BM$3,$H640/$G640,$H640-SUM($I640:BL640)))","v":0},{"$f":"IF(OR(BN$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BN$3,$H640/$G640,$H640-SUM($I640:BM640)))","v":0},{"$f":"IF(OR(BO$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BO$3,$H640/$G640,$H640-SUM($I640:BN640)))","v":0},{"$f":"IF(OR(BP$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BP$3,$H640/$G640,$H640-SUM($I640:BO640)))","v":0},{"$f":"IF(OR(BQ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BQ$3,$H640/$G640,$H640-SUM($I640:BP640)))","v":0},{"$f":"IF(OR(BR$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BR$3,$H640/$G640,$H640-SUM($I640:BQ640)))","v":0},{"$f":"IF(OR(BS$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BS$3,$H640/$G640,$H640-SUM($I640:BR640)))","v":0},{"$f":"IF(OR(BT$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BT$3,$H640/$G640,$H640-SUM($I640:BS640)))","v":0},{"$f":"IF(OR(BU$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BU$3,$H640/$G640,$H640-SUM($I640:BT640)))","v":0},{"$f":"IF(OR(BV$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BV$3,$H640/$G640,$H640-SUM($I640:BU640)))","v":0},{"$f":"IF(OR(ROUND(H640-SUM($J640:$BV640),2)=0,G640=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D640+1","v":2012},"$m Real 2010",null,{"$f":"G640","v":52.333904104025912},{"$f":"K639","v":0},null,{"$f":"IF(OR(J$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>J$3,$H641/$G641,$H641-SUM($I641:I641)))","v":0},{"$f":"IF(OR(K$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>K$3,$H641/$G641,$H641-SUM($I641:J641)))","v":0},{"$f":"IF(OR(L$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>L$3,$H641/$G641,$H641-SUM($I641:K641)))","v":0},{"$f":"IF(OR(M$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>M$3,$H641/$G641,$H641-SUM($I641:L641)))","v":0},{"$f":"IF(OR(N$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>N$3,$H641/$G641,$H641-SUM($I641:M641)))","v":0},{"$f":"IF(OR(O$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>O$3,$H641/$G641,$H641-SUM($I641:N641)))","v":0},{"$f":"IF(OR(P$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>P$3,$H641/$G641,$H641-SUM($I641:O641)))","v":0},{"$f":"IF(OR(Q$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Q$3,$H641/$G641,$H641-SUM($I641:P641)))","v":0},{"$f":"IF(OR(R$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>R$3,$H641/$G641,$H641-SUM($I641:Q641)))","v":0},{"$f":"IF(OR(S$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>S$3,$H641/$G641,$H641-SUM($I641:R641)))","v":0},{"$f":"IF(OR(T$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>T$3,$H641/$G641,$H641-SUM($I641:S641)))","v":0},{"$f":"IF(OR(U$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>U$3,$H641/$G641,$H641-SUM($I641:T641)))","v":0},{"$f":"IF(OR(V$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>V$3,$H641/$G641,$H641-SUM($I641:U641)))","v":0},{"$f":"IF(OR(W$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>W$3,$H641/$G641,$H641-SUM($I641:V641)))","v":0},{"$f":"IF(OR(X$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>X$3,$H641/$G641,$H641-SUM($I641:W641)))","v":0},{"$f":"IF(OR(Y$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Y$3,$H641/$G641,$H641-SUM($I641:X641)))","v":0},{"$f":"IF(OR(Z$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Z$3,$H641/$G641,$H641-SUM($I641:Y641)))","v":0},{"$f":"IF(OR(AA$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AA$3,$H641/$G641,$H641-SUM($I641:Z641)))","v":0},{"$f":"IF(OR(AB$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AB$3,$H641/$G641,$H641-SUM($I641:AA641)))","v":0},{"$f":"IF(OR(AC$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AC$3,$H641/$G641,$H641-SUM($I641:AB641)))","v":0},{"$f":"IF(OR(AD$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AD$3,$H641/$G641,$H641-SUM($I641:AC641)))","v":0},{"$f":"IF(OR(AE$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AE$3,$H641/$G641,$H641-SUM($I641:AD641)))","v":0},{"$f":"IF(OR(AF$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AF$3,$H641/$G641,$H641-SUM($I641:AE641)))","v":0},{"$f":"IF(OR(AG$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AG$3,$H641/$G641,$H641-SUM($I641:AF641)))","v":0},{"$f":"IF(OR(AH$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AH$3,$H641/$G641,$H641-SUM($I641:AG641)))","v":0},{"$f":"IF(OR(AI$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AI$3,$H641/$G641,$H641-SUM($I641:AH641)))","v":0},{"$f":"IF(OR(AJ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AJ$3,$H641/$G641,$H641-SUM($I641:AI641)))","v":0},{"$f":"IF(OR(AK$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AK$3,$H641/$G641,$H641-SUM($I641:AJ641)))","v":0},{"$f":"IF(OR(AL$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AL$3,$H641/$G641,$H641-SUM($I641:AK641)))","v":0},{"$f":"IF(OR(AM$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AM$3,$H641/$G641,$H641-SUM($I641:AL641)))","v":0},{"$f":"IF(OR(AN$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AN$3,$H641/$G641,$H641-SUM($I641:AM641)))","v":0},{"$f":"IF(OR(AO$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AO$3,$H641/$G641,$H641-SUM($I641:AN641)))","v":0},{"$f":"IF(OR(AP$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AP$3,$H641/$G641,$H641-SUM($I641:AO641)))","v":0},{"$f":"IF(OR(AQ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AQ$3,$H641/$G641,$H641-SUM($I641:AP641)))","v":0},{"$f":"IF(OR(AR$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AR$3,$H641/$G641,$H641-SUM($I641:AQ641)))","v":0},{"$f":"IF(OR(AS$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AS$3,$H641/$G641,$H641-SUM($I641:AR641)))","v":0},{"$f":"IF(OR(AT$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AT$3,$H641/$G641,$H641-SUM($I641:AS641)))","v":0},{"$f":"IF(OR(AU$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AU$3,$H641/$G641,$H641-SUM($I641:AT641)))","v":0},{"$f":"IF(OR(AV$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AV$3,$H641/$G641,$H641-SUM($I641:AU641)))","v":0},{"$f":"IF(OR(AW$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AW$3,$H641/$G641,$H641-SUM($I641:AV641)))","v":0},{"$f":"IF(OR(AX$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AX$3,$H641/$G641,$H641-SUM($I641:AW641)))","v":0},{"$f":"IF(OR(AY$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AY$3,$H641/$G641,$H641-SUM($I641:AX641)))","v":0},{"$f":"IF(OR(AZ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AZ$3,$H641/$G641,$H641-SUM($I641:AY641)))","v":0},{"$f":"IF(OR(BA$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BA$3,$H641/$G641,$H641-SUM($I641:AZ641)))","v":0},{"$f":"IF(OR(BB$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BB$3,$H641/$G641,$H641-SUM($I641:BA641)))","v":0},{"$f":"IF(OR(BC$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BC$3,$H641/$G641,$H641-SUM($I641:BB641)))","v":0},{"$f":"IF(OR(BD$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BD$3,$H641/$G641,$H641-SUM($I641:BC641)))","v":0},{"$f":"IF(OR(BE$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BE$3,$H641/$G641,$H641-SUM($I641:BD641)))","v":0},{"$f":"IF(OR(BF$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BF$3,$H641/$G641,$H641-SUM($I641:BE641)))","v":0},{"$f":"IF(OR(BG$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BG$3,$H641/$G641,$H641-SUM($I641:BF641)))","v":0},{"$f":"IF(OR(BH$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BH$3,$H641/$G641,$H641-SUM($I641:BG641)))","v":0},{"$f":"IF(OR(BI$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BI$3,$H641/$G641,$H641-SUM($I641:BH641)))","v":0},{"$f":"IF(OR(BJ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BJ$3,$H641/$G641,$H641-SUM($I641:BI641)))","v":0},{"$f":"IF(OR(BK$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BK$3,$H641/$G641,$H641-SUM($I641:BJ641)))","v":0},{"$f":"IF(OR(BL$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BL$3,$H641/$G641,$H641-SUM($I641:BK641)))","v":0},{"$f":"IF(OR(BM$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BM$3,$H641/$G641,$H641-SUM($I641:BL641)))","v":0},{"$f":"IF(OR(BN$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BN$3,$H641/$G641,$H641-SUM($I641:BM641)))","v":0},{"$f":"IF(OR(BO$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BO$3,$H641/$G641,$H641-SUM($I641:BN641)))","v":0},{"$f":"IF(OR(BP$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BP$3,$H641/$G641,$H641-SUM($I641:BO641)))","v":0},{"$f":"IF(OR(BQ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BQ$3,$H641/$G641,$H641-SUM($I641:BP641)))","v":0},{"$f":"IF(OR(BR$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BR$3,$H641/$G641,$H641-SUM($I641:BQ641)))","v":0},{"$f":"IF(OR(BS$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BS$3,$H641/$G641,$H641-SUM($I641:BR641)))","v":0},{"$f":"IF(OR(BT$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BT$3,$H641/$G641,$H641-SUM($I641:BS641)))","v":0},{"$f":"IF(OR(BU$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BU$3,$H641/$G641,$H641-SUM($I641:BT641)))","v":0},{"$f":"IF(OR(BV$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BV$3,$H641/$G641,$H641-SUM($I641:BU641)))","v":0},{"$f":"IF(OR(ROUND(H641-SUM($J641:$BV641),2)=0,G641=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D641+1","v":2013},"$m Real 2010",null,{"$f":"G641","v":52.333904104025912},{"$f":"L639","v":0},null,{"$f":"IF(OR(J$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>J$3,$H642/$G642,$H642-SUM($I642:I642)))","v":0},{"$f":"IF(OR(K$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>K$3,$H642/$G642,$H642-SUM($I642:J642)))","v":0},{"$f":"IF(OR(L$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>L$3,$H642/$G642,$H642-SUM($I642:K642)))","v":0},{"$f":"IF(OR(M$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>M$3,$H642/$G642,$H642-SUM($I642:L642)))","v":0},{"$f":"IF(OR(N$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>N$3,$H642/$G642,$H642-SUM($I642:M642)))","v":0},{"$f":"IF(OR(O$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>O$3,$H642/$G642,$H642-SUM($I642:N642)))","v":0},{"$f":"IF(OR(P$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>P$3,$H642/$G642,$H642-SUM($I642:O642)))","v":0},{"$f":"IF(OR(Q$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Q$3,$H642/$G642,$H642-SUM($I642:P642)))","v":0},{"$f":"IF(OR(R$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>R$3,$H642/$G642,$H642-SUM($I642:Q642)))","v":0},{"$f":"IF(OR(S$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>S$3,$H642/$G642,$H642-SUM($I642:R642)))","v":0},{"$f":"IF(OR(T$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>T$3,$H642/$G642,$H642-SUM($I642:S642)))","v":0},{"$f":"IF(OR(U$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>U$3,$H642/$G642,$H642-SUM($I642:T642)))","v":0},{"$f":"IF(OR(V$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>V$3,$H642/$G642,$H642-SUM($I642:U642)))","v":0},{"$f":"IF(OR(W$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>W$3,$H642/$G642,$H642-SUM($I642:V642)))","v":0},{"$f":"IF(OR(X$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>X$3,$H642/$G642,$H642-SUM($I642:W642)))","v":0},{"$f":"IF(OR(Y$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Y$3,$H642/$G642,$H642-SUM($I642:X642)))","v":0},{"$f":"IF(OR(Z$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Z$3,$H642/$G642,$H642-SUM($I642:Y642)))","v":0},{"$f":"IF(OR(AA$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AA$3,$H642/$G642,$H642-SUM($I642:Z642)))","v":0},{"$f":"IF(OR(AB$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AB$3,$H642/$G642,$H642-SUM($I642:AA642)))","v":0},{"$f":"IF(OR(AC$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AC$3,$H642/$G642,$H642-SUM($I642:AB642)))","v":0},{"$f":"IF(OR(AD$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AD$3,$H642/$G642,$H642-SUM($I642:AC642)))","v":0},{"$f":"IF(OR(AE$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AE$3,$H642/$G642,$H642-SUM($I642:AD642)))","v":0},{"$f":"IF(OR(AF$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AF$3,$H642/$G642,$H642-SUM($I642:AE642)))","v":0},{"$f":"IF(OR(AG$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AG$3,$H642/$G642,$H642-SUM($I642:AF642)))","v":0},{"$f":"IF(OR(AH$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AH$3,$H642/$G642,$H642-SUM($I642:AG642)))","v":0},{"$f":"IF(OR(AI$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AI$3,$H642/$G642,$H642-SUM($I642:AH642)))","v":0},{"$f":"IF(OR(AJ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AJ$3,$H642/$G642,$H642-SUM($I642:AI642)))","v":0},{"$f":"IF(OR(AK$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AK$3,$H642/$G642,$H642-SUM($I642:AJ642)))","v":0},{"$f":"IF(OR(AL$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AL$3,$H642/$G642,$H642-SUM($I642:AK642)))","v":0},{"$f":"IF(OR(AM$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AM$3,$H642/$G642,$H642-SUM($I642:AL642)))","v":0},{"$f":"IF(OR(AN$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AN$3,$H642/$G642,$H642-SUM($I642:AM642)))","v":0},{"$f":"IF(OR(AO$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AO$3,$H642/$G642,$H642-SUM($I642:AN642)))","v":0},{"$f":"IF(OR(AP$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AP$3,$H642/$G642,$H642-SUM($I642:AO642)))","v":0},{"$f":"IF(OR(AQ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AQ$3,$H642/$G642,$H642-SUM($I642:AP642)))","v":0},{"$f":"IF(OR(AR$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AR$3,$H642/$G642,$H642-SUM($I642:AQ642)))","v":0},{"$f":"IF(OR(AS$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AS$3,$H642/$G642,$H642-SUM($I642:AR642)))","v":0},{"$f":"IF(OR(AT$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AT$3,$H642/$G642,$H642-SUM($I642:AS642)))","v":0},{"$f":"IF(OR(AU$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AU$3,$H642/$G642,$H642-SUM($I642:AT642)))","v":0},{"$f":"IF(OR(AV$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AV$3,$H642/$G642,$H642-SUM($I642:AU642)))","v":0},{"$f":"IF(OR(AW$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AW$3,$H642/$G642,$H642-SUM($I642:AV642)))","v":0},{"$f":"IF(OR(AX$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AX$3,$H642/$G642,$H642-SUM($I642:AW642)))","v":0},{"$f":"IF(OR(AY$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AY$3,$H642/$G642,$H642-SUM($I642:AX642)))","v":0},{"$f":"IF(OR(AZ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AZ$3,$H642/$G642,$H642-SUM($I642:AY642)))","v":0},{"$f":"IF(OR(BA$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BA$3,$H642/$G642,$H642-SUM($I642:AZ642)))","v":0},{"$f":"IF(OR(BB$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BB$3,$H642/$G642,$H642-SUM($I642:BA642)))","v":0},{"$f":"IF(OR(BC$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BC$3,$H642/$G642,$H642-SUM($I642:BB642)))","v":0},{"$f":"IF(OR(BD$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BD$3,$H642/$G642,$H642-SUM($I642:BC642)))","v":0},{"$f":"IF(OR(BE$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BE$3,$H642/$G642,$H642-SUM($I642:BD642)))","v":0},{"$f":"IF(OR(BF$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BF$3,$H642/$G642,$H642-SUM($I642:BE642)))","v":0},{"$f":"IF(OR(BG$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BG$3,$H642/$G642,$H642-SUM($I642:BF642)))","v":0},{"$f":"IF(OR(BH$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BH$3,$H642/$G642,$H642-SUM($I642:BG642)))","v":0},{"$f":"IF(OR(BI$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BI$3,$H642/$G642,$H642-SUM($I642:BH642)))","v":0},{"$f":"IF(OR(BJ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BJ$3,$H642/$G642,$H642-SUM($I642:BI642)))","v":0},{"$f":"IF(OR(BK$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BK$3,$H642/$G642,$H642-SUM($I642:BJ642)))","v":0},{"$f":"IF(OR(BL$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BL$3,$H642/$G642,$H642-SUM($I642:BK642)))","v":0},{"$f":"IF(OR(BM$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BM$3,$H642/$G642,$H642-SUM($I642:BL642)))","v":0},{"$f":"IF(OR(BN$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BN$3,$H642/$G642,$H642-SUM($I642:BM642)))","v":0},{"$f":"IF(OR(BO$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BO$3,$H642/$G642,$H642-SUM($I642:BN642)))","v":0},{"$f":"IF(OR(BP$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BP$3,$H642/$G642,$H642-SUM($I642:BO642)))","v":0},{"$f":"IF(OR(BQ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BQ$3,$H642/$G642,$H642-SUM($I642:BP642)))","v":0},{"$f":"IF(OR(BR$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BR$3,$H642/$G642,$H642-SUM($I642:BQ642)))","v":0},{"$f":"IF(OR(BS$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BS$3,$H642/$G642,$H642-SUM($I642:BR642)))","v":0},{"$f":"IF(OR(BT$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BT$3,$H642/$G642,$H642-SUM($I642:BS642)))","v":0},{"$f":"IF(OR(BU$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BU$3,$H642/$G642,$H642-SUM($I642:BT642)))","v":0},{"$f":"IF(OR(BV$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BV$3,$H642/$G642,$H642-SUM($I642:BU642)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G642","v":52.333904104025912},{"$f":"M639","v":0},null,{"$f":"IF(OR(J$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>J$3,$H643/$G643,$H643-SUM($I643:I643)))","v":0},{"$f":"IF(OR(K$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>K$3,$H643/$G643,$H643-SUM($I643:J643)))","v":0},{"$f":"IF(OR(L$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>L$3,$H643/$G643,$H643-SUM($I643:K643)))","v":0},{"$f":"IF(OR(M$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>M$3,$H643/$G643,$H643-SUM($I643:L643)))","v":0},{"$f":"IF(OR(N$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>N$3,$H643/$G643,$H643-SUM($I643:M643)))","v":0},{"$f":"IF(OR(O$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>O$3,$H643/$G643,$H643-SUM($I643:N643)))","v":0},{"$f":"IF(OR(P$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>P$3,$H643/$G643,$H643-SUM($I643:O643)))","v":0},{"$f":"IF(OR(Q$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Q$3,$H643/$G643,$H643-SUM($I643:P643)))","v":0},{"$f":"IF(OR(R$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>R$3,$H643/$G643,$H643-SUM($I643:Q643)))","v":0},{"$f":"IF(OR(S$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>S$3,$H643/$G643,$H643-SUM($I643:R643)))","v":0},{"$f":"IF(OR(T$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>T$3,$H643/$G643,$H643-SUM($I643:S643)))","v":0},{"$f":"IF(OR(U$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>U$3,$H643/$G643,$H643-SUM($I643:T643)))","v":0},{"$f":"IF(OR(V$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>V$3,$H643/$G643,$H643-SUM($I643:U643)))","v":0},{"$f":"IF(OR(W$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>W$3,$H643/$G643,$H643-SUM($I643:V643)))","v":0},{"$f":"IF(OR(X$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>X$3,$H643/$G643,$H643-SUM($I643:W643)))","v":0},{"$f":"IF(OR(Y$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Y$3,$H643/$G643,$H643-SUM($I643:X643)))","v":0},{"$f":"IF(OR(Z$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Z$3,$H643/$G643,$H643-SUM($I643:Y643)))","v":0},{"$f":"IF(OR(AA$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AA$3,$H643/$G643,$H643-SUM($I643:Z643)))","v":0},{"$f":"IF(OR(AB$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AB$3,$H643/$G643,$H643-SUM($I643:AA643)))","v":0},{"$f":"IF(OR(AC$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AC$3,$H643/$G643,$H643-SUM($I643:AB643)))","v":0},{"$f":"IF(OR(AD$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AD$3,$H643/$G643,$H643-SUM($I643:AC643)))","v":0},{"$f":"IF(OR(AE$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AE$3,$H643/$G643,$H643-SUM($I643:AD643)))","v":0},{"$f":"IF(OR(AF$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AF$3,$H643/$G643,$H643-SUM($I643:AE643)))","v":0},{"$f":"IF(OR(AG$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AG$3,$H643/$G643,$H643-SUM($I643:AF643)))","v":0},{"$f":"IF(OR(AH$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AH$3,$H643/$G643,$H643-SUM($I643:AG643)))","v":0},{"$f":"IF(OR(AI$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AI$3,$H643/$G643,$H643-SUM($I643:AH643)))","v":0},{"$f":"IF(OR(AJ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AJ$3,$H643/$G643,$H643-SUM($I643:AI643)))","v":0},{"$f":"IF(OR(AK$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AK$3,$H643/$G643,$H643-SUM($I643:AJ643)))","v":0},{"$f":"IF(OR(AL$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AL$3,$H643/$G643,$H643-SUM($I643:AK643)))","v":0},{"$f":"IF(OR(AM$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AM$3,$H643/$G643,$H643-SUM($I643:AL643)))","v":0},{"$f":"IF(OR(AN$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AN$3,$H643/$G643,$H643-SUM($I643:AM643)))","v":0},{"$f":"IF(OR(AO$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AO$3,$H643/$G643,$H643-SUM($I643:AN643)))","v":0},{"$f":"IF(OR(AP$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AP$3,$H643/$G643,$H643-SUM($I643:AO643)))","v":0},{"$f":"IF(OR(AQ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AQ$3,$H643/$G643,$H643-SUM($I643:AP643)))","v":0},{"$f":"IF(OR(AR$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AR$3,$H643/$G643,$H643-SUM($I643:AQ643)))","v":0},{"$f":"IF(OR(AS$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AS$3,$H643/$G643,$H643-SUM($I643:AR643)))","v":0},{"$f":"IF(OR(AT$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AT$3,$H643/$G643,$H643-SUM($I643:AS643)))","v":0},{"$f":"IF(OR(AU$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AU$3,$H643/$G643,$H643-SUM($I643:AT643)))","v":0},{"$f":"IF(OR(AV$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AV$3,$H643/$G643,$H643-SUM($I643:AU643)))","v":0},{"$f":"IF(OR(AW$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AW$3,$H643/$G643,$H643-SUM($I643:AV643)))","v":0},{"$f":"IF(OR(AX$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AX$3,$H643/$G643,$H643-SUM($I643:AW643)))","v":0},{"$f":"IF(OR(AY$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AY$3,$H643/$G643,$H643-SUM($I643:AX643)))","v":0},{"$f":"IF(OR(AZ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AZ$3,$H643/$G643,$H643-SUM($I643:AY643)))","v":0},{"$f":"IF(OR(BA$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BA$3,$H643/$G643,$H643-SUM($I643:AZ643)))","v":0},{"$f":"IF(OR(BB$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BB$3,$H643/$G643,$H643-SUM($I643:BA643)))","v":0},{"$f":"IF(OR(BC$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BC$3,$H643/$G643,$H643-SUM($I643:BB643)))","v":0},{"$f":"IF(OR(BD$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BD$3,$H643/$G643,$H643-SUM($I643:BC643)))","v":0},{"$f":"IF(OR(BE$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BE$3,$H643/$G643,$H643-SUM($I643:BD643)))","v":0},{"$f":"IF(OR(BF$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BF$3,$H643/$G643,$H643-SUM($I643:BE643)))","v":0},{"$f":"IF(OR(BG$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BG$3,$H643/$G643,$H643-SUM($I643:BF643)))","v":0},{"$f":"IF(OR(BH$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BH$3,$H643/$G643,$H643-SUM($I643:BG643)))","v":0},{"$f":"IF(OR(BI$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BI$3,$H643/$G643,$H643-SUM($I643:BH643)))","v":0},{"$f":"IF(OR(BJ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BJ$3,$H643/$G643,$H643-SUM($I643:BI643)))","v":0},{"$f":"IF(OR(BK$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BK$3,$H643/$G643,$H643-SUM($I643:BJ643)))","v":0},{"$f":"IF(OR(BL$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BL$3,$H643/$G643,$H643-SUM($I643:BK643)))","v":0},{"$f":"IF(OR(BM$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BM$3,$H643/$G643,$H643-SUM($I643:BL643)))","v":0},{"$f":"IF(OR(BN$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BN$3,$H643/$G643,$H643-SUM($I643:BM643)))","v":0},{"$f":"IF(OR(BO$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BO$3,$H643/$G643,$H643-SUM($I643:BN643)))","v":0},{"$f":"IF(OR(BP$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BP$3,$H643/$G643,$H643-SUM($I643:BO643)))","v":0},{"$f":"IF(OR(BQ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BQ$3,$H643/$G643,$H643-SUM($I643:BP643)))","v":0},{"$f":"IF(OR(BR$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BR$3,$H643/$G643,$H643-SUM($I643:BQ643)))","v":0},{"$f":"IF(OR(BS$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BS$3,$H643/$G643,$H643-SUM($I643:BR643)))","v":0},{"$f":"IF(OR(BT$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BT$3,$H643/$G643,$H643-SUM($I643:BS643)))","v":0},{"$f":"IF(OR(BU$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BU$3,$H643/$G643,$H643-SUM($I643:BT643)))","v":0},{"$f":"IF(OR(BV$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BV$3,$H643/$G643,$H643-SUM($I643:BU643)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G643","v":52.333904104025912},{"$f":"N639","v":0},null,{"$f":"IF(OR(J$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>J$3,$H644/$G644,$H644-SUM($I644:I644)))","v":0},{"$f":"IF(OR(K$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>K$3,$H644/$G644,$H644-SUM($I644:J644)))","v":0},{"$f":"IF(OR(L$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>L$3,$H644/$G644,$H644-SUM($I644:K644)))","v":0},{"$f":"IF(OR(M$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>M$3,$H644/$G644,$H644-SUM($I644:L644)))","v":0},{"$f":"IF(OR(N$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>N$3,$H644/$G644,$H644-SUM($I644:M644)))","v":0},{"$f":"IF(OR(O$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>O$3,$H644/$G644,$H644-SUM($I644:N644)))","v":0},{"$f":"IF(OR(P$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>P$3,$H644/$G644,$H644-SUM($I644:O644)))","v":0},{"$f":"IF(OR(Q$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Q$3,$H644/$G644,$H644-SUM($I644:P644)))","v":0},{"$f":"IF(OR(R$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>R$3,$H644/$G644,$H644-SUM($I644:Q644)))","v":0},{"$f":"IF(OR(S$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>S$3,$H644/$G644,$H644-SUM($I644:R644)))","v":0},{"$f":"IF(OR(T$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>T$3,$H644/$G644,$H644-SUM($I644:S644)))","v":0},{"$f":"IF(OR(U$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>U$3,$H644/$G644,$H644-SUM($I644:T644)))","v":0},{"$f":"IF(OR(V$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>V$3,$H644/$G644,$H644-SUM($I644:U644)))","v":0},{"$f":"IF(OR(W$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>W$3,$H644/$G644,$H644-SUM($I644:V644)))","v":0},{"$f":"IF(OR(X$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>X$3,$H644/$G644,$H644-SUM($I644:W644)))","v":0},{"$f":"IF(OR(Y$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Y$3,$H644/$G644,$H644-SUM($I644:X644)))","v":0},{"$f":"IF(OR(Z$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Z$3,$H644/$G644,$H644-SUM($I644:Y644)))","v":0},{"$f":"IF(OR(AA$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AA$3,$H644/$G644,$H644-SUM($I644:Z644)))","v":0},{"$f":"IF(OR(AB$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AB$3,$H644/$G644,$H644-SUM($I644:AA644)))","v":0},{"$f":"IF(OR(AC$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AC$3,$H644/$G644,$H644-SUM($I644:AB644)))","v":0},{"$f":"IF(OR(AD$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AD$3,$H644/$G644,$H644-SUM($I644:AC644)))","v":0},{"$f":"IF(OR(AE$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AE$3,$H644/$G644,$H644-SUM($I644:AD644)))","v":0},{"$f":"IF(OR(AF$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AF$3,$H644/$G644,$H644-SUM($I644:AE644)))","v":0},{"$f":"IF(OR(AG$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AG$3,$H644/$G644,$H644-SUM($I644:AF644)))","v":0},{"$f":"IF(OR(AH$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AH$3,$H644/$G644,$H644-SUM($I644:AG644)))","v":0},{"$f":"IF(OR(AI$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AI$3,$H644/$G644,$H644-SUM($I644:AH644)))","v":0},{"$f":"IF(OR(AJ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AJ$3,$H644/$G644,$H644-SUM($I644:AI644)))","v":0},{"$f":"IF(OR(AK$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AK$3,$H644/$G644,$H644-SUM($I644:AJ644)))","v":0},{"$f":"IF(OR(AL$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AL$3,$H644/$G644,$H644-SUM($I644:AK644)))","v":0},{"$f":"IF(OR(AM$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AM$3,$H644/$G644,$H644-SUM($I644:AL644)))","v":0},{"$f":"IF(OR(AN$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AN$3,$H644/$G644,$H644-SUM($I644:AM644)))","v":0},{"$f":"IF(OR(AO$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AO$3,$H644/$G644,$H644-SUM($I644:AN644)))","v":0},{"$f":"IF(OR(AP$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AP$3,$H644/$G644,$H644-SUM($I644:AO644)))","v":0},{"$f":"IF(OR(AQ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AQ$3,$H644/$G644,$H644-SUM($I644:AP644)))","v":0},{"$f":"IF(OR(AR$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AR$3,$H644/$G644,$H644-SUM($I644:AQ644)))","v":0},{"$f":"IF(OR(AS$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AS$3,$H644/$G644,$H644-SUM($I644:AR644)))","v":0},{"$f":"IF(OR(AT$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AT$3,$H644/$G644,$H644-SUM($I644:AS644)))","v":0},{"$f":"IF(OR(AU$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AU$3,$H644/$G644,$H644-SUM($I644:AT644)))","v":0},{"$f":"IF(OR(AV$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AV$3,$H644/$G644,$H644-SUM($I644:AU644)))","v":0},{"$f":"IF(OR(AW$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AW$3,$H644/$G644,$H644-SUM($I644:AV644)))","v":0},{"$f":"IF(OR(AX$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AX$3,$H644/$G644,$H644-SUM($I644:AW644)))","v":0},{"$f":"IF(OR(AY$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AY$3,$H644/$G644,$H644-SUM($I644:AX644)))","v":0},{"$f":"IF(OR(AZ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AZ$3,$H644/$G644,$H644-SUM($I644:AY644)))","v":0},{"$f":"IF(OR(BA$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BA$3,$H644/$G644,$H644-SUM($I644:AZ644)))","v":0},{"$f":"IF(OR(BB$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BB$3,$H644/$G644,$H644-SUM($I644:BA644)))","v":0},{"$f":"IF(OR(BC$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BC$3,$H644/$G644,$H644-SUM($I644:BB644)))","v":0},{"$f":"IF(OR(BD$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BD$3,$H644/$G644,$H644-SUM($I644:BC644)))","v":0},{"$f":"IF(OR(BE$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BE$3,$H644/$G644,$H644-SUM($I644:BD644)))","v":0},{"$f":"IF(OR(BF$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BF$3,$H644/$G644,$H644-SUM($I644:BE644)))","v":0},{"$f":"IF(OR(BG$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BG$3,$H644/$G644,$H644-SUM($I644:BF644)))","v":0},{"$f":"IF(OR(BH$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BH$3,$H644/$G644,$H644-SUM($I644:BG644)))","v":0},{"$f":"IF(OR(BI$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BI$3,$H644/$G644,$H644-SUM($I644:BH644)))","v":0},{"$f":"IF(OR(BJ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BJ$3,$H644/$G644,$H644-SUM($I644:BI644)))","v":0},{"$f":"IF(OR(BK$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BK$3,$H644/$G644,$H644-SUM($I644:BJ644)))","v":0},{"$f":"IF(OR(BL$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BL$3,$H644/$G644,$H644-SUM($I644:BK644)))","v":0},{"$f":"IF(OR(BM$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BM$3,$H644/$G644,$H644-SUM($I644:BL644)))","v":0},{"$f":"IF(OR(BN$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BN$3,$H644/$G644,$H644-SUM($I644:BM644)))","v":0},{"$f":"IF(OR(BO$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BO$3,$H644/$G644,$H644-SUM($I644:BN644)))","v":0},{"$f":"IF(OR(BP$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BP$3,$H644/$G644,$H644-SUM($I644:BO644)))","v":0},{"$f":"IF(OR(BQ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BQ$3,$H644/$G644,$H644-SUM($I644:BP644)))","v":0},{"$f":"IF(OR(BR$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BR$3,$H644/$G644,$H644-SUM($I644:BQ644)))","v":0},{"$f":"IF(OR(BS$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BS$3,$H644/$G644,$H644-SUM($I644:BR644)))","v":0},{"$f":"IF(OR(BT$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BT$3,$H644/$G644,$H644-SUM($I644:BS644)))","v":0},{"$f":"IF(OR(BU$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BU$3,$H644/$G644,$H644-SUM($I644:BT644)))","v":0},{"$f":"IF(OR(BV$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BV$3,$H644/$G644,$H644-SUM($I644:BU644)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A628)","v":52.3},{"$f":"O639","v":12.099295164232839},null,{"$f":"IF(OR(J$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>J$3,$H645/$G645,$H645-SUM($I645:I645)))","v":0},{"$f":"IF(OR(K$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>K$3,$H645/$G645,$H645-SUM($I645:J645)))","v":0},{"$f":"IF(OR(L$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>L$3,$H645/$G645,$H645-SUM($I645:K645)))","v":0},{"$f":"IF(OR(M$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>M$3,$H645/$G645,$H645-SUM($I645:L645)))","v":0},{"$f":"IF(OR(N$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>N$3,$H645/$G645,$H645-SUM($I645:M645)))","v":0},{"$f":"IF(OR(O$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>O$3,$H645/$G645,$H645-SUM($I645:N645)))","v":0},{"$f":"IF(OR(P$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>P$3,$H645/$G645,$H645-SUM($I645:O645)))","v":0.23134407579795105},{"$f":"IF(OR(Q$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Q$3,$H645/$G645,$H645-SUM($I645:P645)))","v":0.23134407579795105},{"$f":"IF(OR(R$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>R$3,$H645/$G645,$H645-SUM($I645:Q645)))","v":0.23134407579795105},{"$f":"IF(OR(S$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>S$3,$H645/$G645,$H645-SUM($I645:R645)))","v":0.23134407579795105},{"$f":"IF(OR(T$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>T$3,$H645/$G645,$H645-SUM($I645:S645)))","v":0.23134407579795105},{"$f":"IF(OR(U$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>U$3,$H645/$G645,$H645-SUM($I645:T645)))","v":0.23134407579795105},{"$f":"IF(OR(V$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>V$3,$H645/$G645,$H645-SUM($I645:U645)))","v":0.23134407579795105},{"$f":"IF(OR(W$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>W$3,$H645/$G645,$H645-SUM($I645:V645)))","v":0.23134407579795105},{"$f":"IF(OR(X$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>X$3,$H645/$G645,$H645-SUM($I645:W645)))","v":0.23134407579795105},{"$f":"IF(OR(Y$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Y$3,$H645/$G645,$H645-SUM($I645:X645)))","v":0.23134407579795105},{"$f":"IF(OR(Z$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Z$3,$H645/$G645,$H645-SUM($I645:Y645)))","v":0.23134407579795105},{"$f":"IF(OR(AA$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AA$3,$H645/$G645,$H645-SUM($I645:Z645)))","v":0.23134407579795105},{"$f":"IF(OR(AB$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AB$3,$H645/$G645,$H645-SUM($I645:AA645)))","v":0.23134407579795105},{"$f":"IF(OR(AC$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AC$3,$H645/$G645,$H645-SUM($I645:AB645)))","v":0.23134407579795105},{"$f":"IF(OR(AD$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AD$3,$H645/$G645,$H645-SUM($I645:AC645)))","v":0.23134407579795105},{"$f":"IF(OR(AE$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AE$3,$H645/$G645,$H645-SUM($I645:AD645)))","v":0.23134407579795105},{"$f":"IF(OR(AF$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AF$3,$H645/$G645,$H645-SUM($I645:AE645)))","v":0.23134407579795105},{"$f":"IF(OR(AG$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AG$3,$H645/$G645,$H645-SUM($I645:AF645)))","v":0.23134407579795105},{"$f":"IF(OR(AH$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AH$3,$H645/$G645,$H645-SUM($I645:AG645)))","v":0.23134407579795105},{"$f":"IF(OR(AI$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AI$3,$H645/$G645,$H645-SUM($I645:AH645)))","v":0.23134407579795105},{"$f":"IF(OR(AJ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AJ$3,$H645/$G645,$H645-SUM($I645:AI645)))","v":0.23134407579795105},{"$f":"IF(OR(AK$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AK$3,$H645/$G645,$H645-SUM($I645:AJ645)))","v":0.23134407579795105},{"$f":"IF(OR(AL$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AL$3,$H645/$G645,$H645-SUM($I645:AK645)))","v":0.23134407579795105},{"$f":"IF(OR(AM$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AM$3,$H645/$G645,$H645-SUM($I645:AL645)))","v":0.23134407579795105},{"$f":"IF(OR(AN$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AN$3,$H645/$G645,$H645-SUM($I645:AM645)))","v":0.23134407579795105},{"$f":"IF(OR(AO$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AO$3,$H645/$G645,$H645-SUM($I645:AN645)))","v":0.23134407579795105},{"$f":"IF(OR(AP$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AP$3,$H645/$G645,$H645-SUM($I645:AO645)))","v":0.23134407579795105},{"$f":"IF(OR(AQ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AQ$3,$H645/$G645,$H645-SUM($I645:AP645)))","v":0.23134407579795105},{"$f":"IF(OR(AR$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AR$3,$H645/$G645,$H645-SUM($I645:AQ645)))","v":0.23134407579795105},{"$f":"IF(OR(AS$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AS$3,$H645/$G645,$H645-SUM($I645:AR645)))","v":0.23134407579795105},{"$f":"IF(OR(AT$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AT$3,$H645/$G645,$H645-SUM($I645:AS645)))","v":0.23134407579795105},{"$f":"IF(OR(AU$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AU$3,$H645/$G645,$H645-SUM($I645:AT645)))","v":0.23134407579795105},{"$f":"IF(OR(AV$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AV$3,$H645/$G645,$H645-SUM($I645:AU645)))","v":0.23134407579795105},{"$f":"IF(OR(AW$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AW$3,$H645/$G645,$H645-SUM($I645:AV645)))","v":0.23134407579795105},{"$f":"IF(OR(AX$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AX$3,$H645/$G645,$H645-SUM($I645:AW645)))","v":0.23134407579795105},{"$f":"IF(OR(AY$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AY$3,$H645/$G645,$H645-SUM($I645:AX645)))","v":0.23134407579795105},{"$f":"IF(OR(AZ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AZ$3,$H645/$G645,$H645-SUM($I645:AY645)))","v":0.23134407579795105},{"$f":"IF(OR(BA$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BA$3,$H645/$G645,$H645-SUM($I645:AZ645)))","v":0.23134407579795105},{"$f":"IF(OR(BB$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BB$3,$H645/$G645,$H645-SUM($I645:BA645)))","v":0.23134407579795105},{"$f":"IF(OR(BC$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BC$3,$H645/$G645,$H645-SUM($I645:BB645)))","v":0.23134407579795105},{"$f":"IF(OR(BD$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BD$3,$H645/$G645,$H645-SUM($I645:BC645)))","v":0.23134407579795105},{"$f":"IF(OR(BE$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BE$3,$H645/$G645,$H645-SUM($I645:BD645)))","v":0.23134407579795105},{"$f":"IF(OR(BF$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BF$3,$H645/$G645,$H645-SUM($I645:BE645)))","v":0.23134407579795105},{"$f":"IF(OR(BG$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BG$3,$H645/$G645,$H645-SUM($I645:BF645)))","v":0.23134407579795105},{"$f":"IF(OR(BH$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BH$3,$H645/$G645,$H645-SUM($I645:BG645)))","v":0.23134407579795105},{"$f":"IF(OR(BI$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BI$3,$H645/$G645,$H645-SUM($I645:BH645)))","v":0.23134407579795105},{"$f":"IF(OR(BJ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BJ$3,$H645/$G645,$H645-SUM($I645:BI645)))","v":0.23134407579795105},{"$f":"IF(OR(BK$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BK$3,$H645/$G645,$H645-SUM($I645:BJ645)))","v":0.23134407579795105},{"$f":"IF(OR(BL$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BL$3,$H645/$G645,$H645-SUM($I645:BK645)))","v":0.23134407579795105},{"$f":"IF(OR(BM$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BM$3,$H645/$G645,$H645-SUM($I645:BL645)))","v":0.23134407579795105},{"$f":"IF(OR(BN$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BN$3,$H645/$G645,$H645-SUM($I645:BM645)))","v":0.23134407579795105},{"$f":"IF(OR(BO$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BO$3,$H645/$G645,$H645-SUM($I645:BN645)))","v":0.23134407579795105},{"$f":"IF(OR(BP$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BP$3,$H645/$G645,$H645-SUM($I645:BO645)))","v":6.9403222739383708E-2},{"$f":"IF(OR(BQ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BQ$3,$H645/$G645,$H645-SUM($I645:BP645)))","v":0},{"$f":"IF(OR(BR$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BR$3,$H645/$G645,$H645-SUM($I645:BQ645)))","v":0},{"$f":"IF(OR(BS$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BS$3,$H645/$G645,$H645-SUM($I645:BR645)))","v":0},{"$f":"IF(OR(BT$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BT$3,$H645/$G645,$H645-SUM($I645:BS645)))","v":0},{"$f":"IF(OR(BU$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BU$3,$H645/$G645,$H645-SUM($I645:BT645)))","v":0},{"$f":"IF(OR(BV$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BV$3,$H645/$G645,$H645-SUM($I645:BU645)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G645","v":52.3},{"$f":"P639","v":0},null,{"$f":"IF(OR(J$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>J$3,$H646/$G646,$H646-SUM($I646:I646)))","v":0},{"$f":"IF(OR(K$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>K$3,$H646/$G646,$H646-SUM($I646:J646)))","v":0},{"$f":"IF(OR(L$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>L$3,$H646/$G646,$H646-SUM($I646:K646)))","v":0},{"$f":"IF(OR(M$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>M$3,$H646/$G646,$H646-SUM($I646:L646)))","v":0},{"$f":"IF(OR(N$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>N$3,$H646/$G646,$H646-SUM($I646:M646)))","v":0},{"$f":"IF(OR(O$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>O$3,$H646/$G646,$H646-SUM($I646:N646)))","v":0},{"$f":"IF(OR(P$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>P$3,$H646/$G646,$H646-SUM($I646:O646)))","v":0},{"$f":"IF(OR(Q$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>Q$3,$H646/$G646,$H646-SUM($I646:P646)))","v":0},{"$f":"IF(OR(R$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>R$3,$H646/$G646,$H646-SUM($I646:Q646)))","v":0},{"$f":"IF(OR(S$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>S$3,$H646/$G646,$H646-SUM($I646:R646)))","v":0},{"$f":"IF(OR(T$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>T$3,$H646/$G646,$H646-SUM($I646:S646)))","v":0},{"$f":"IF(OR(U$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>U$3,$H646/$G646,$H646-SUM($I646:T646)))","v":0},{"$f":"IF(OR(V$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>V$3,$H646/$G646,$H646-SUM($I646:U646)))","v":0},{"$f":"IF(OR(W$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>W$3,$H646/$G646,$H646-SUM($I646:V646)))","v":0},{"$f":"IF(OR(X$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>X$3,$H646/$G646,$H646-SUM($I646:W646)))","v":0},{"$f":"IF(OR(Y$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>Y$3,$H646/$G646,$H646-SUM($I646:X646)))","v":0},{"$f":"IF(OR(Z$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>Z$3,$H646/$G646,$H646-SUM($I646:Y646)))","v":0},{"$f":"IF(OR(AA$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AA$3,$H646/$G646,$H646-SUM($I646:Z646)))","v":0},{"$f":"IF(OR(AB$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AB$3,$H646/$G646,$H646-SUM($I646:AA646)))","v":0},{"$f":"IF(OR(AC$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AC$3,$H646/$G646,$H646-SUM($I646:AB646)))","v":0},{"$f":"IF(OR(AD$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AD$3,$H646/$G646,$H646-SUM($I646:AC646)))","v":0},{"$f":"IF(OR(AE$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AE$3,$H646/$G646,$H646-SUM($I646:AD646)))","v":0},{"$f":"IF(OR(AF$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AF$3,$H646/$G646,$H646-SUM($I646:AE646)))","v":0},{"$f":"IF(OR(AG$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AG$3,$H646/$G646,$H646-SUM($I646:AF646)))","v":0},{"$f":"IF(OR(AH$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AH$3,$H646/$G646,$H646-SUM($I646:AG646)))","v":0},{"$f":"IF(OR(AI$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AI$3,$H646/$G646,$H646-SUM($I646:AH646)))","v":0},{"$f":"IF(OR(AJ$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AJ$3,$H646/$G646,$H646-SUM($I646:AI646)))","v":0},{"$f":"IF(OR(AK$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AK$3,$H646/$G646,$H646-SUM($I646:AJ646)))","v":0},{"$f":"IF(OR(AL$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AL$3,$H646/$G646,$H646-SUM($I646:AK646)))","v":0},{"$f":"IF(OR(AM$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AM$3,$H646/$G646,$H646-SUM($I646:AL646)))","v":0},{"$f":"IF(OR(AN$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AN$3,$H646/$G646,$H646-SUM($I646:AM646)))","v":0},{"$f":"IF(OR(AO$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AO$3,$H646/$G646,$H646-SUM($I646:AN646)))","v":0},{"$f":"IF(OR(AP$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AP$3,$H646/$G646,$H646-SUM($I646:AO646)))","v":0},{"$f":"IF(OR(AQ$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AQ$3,$H646/$G646,$H646-SUM($I646:AP646)))","v":0},{"$f":"IF(OR(AR$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AR$3,$H646/$G646,$H646-SUM($I646:AQ646)))","v":0},{"$f":"IF(OR(AS$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AS$3,$H646/$G646,$H646-SUM($I646:AR646)))","v":0},{"$f":"IF(OR(AT$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AT$3,$H646/$G646,$H646-SUM($I646:AS646)))","v":0},{"$f":"IF(OR(AU$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AU$3,$H646/$G646,$H646-SUM($I646:AT646)))","v":0},{"$f":"IF(OR(AV$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AV$3,$H646/$G646,$H646-SUM($I646:AU646)))","v":0},{"$f":"IF(OR(AW$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AW$3,$H646/$G646,$H646-SUM($I646:AV646)))","v":0},{"$f":"IF(OR(AX$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AX$3,$H646/$G646,$H646-SUM($I646:AW646)))","v":0},{"$f":"IF(OR(AY$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AY$3,$H646/$G646,$H646-SUM($I646:AX646)))","v":0},{"$f":"IF(OR(AZ$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>AZ$3,$H646/$G646,$H646-SUM($I646:AY646)))","v":0},{"$f":"IF(OR(BA$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BA$3,$H646/$G646,$H646-SUM($I646:AZ646)))","v":0},{"$f":"IF(OR(BB$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BB$3,$H646/$G646,$H646-SUM($I646:BA646)))","v":0},{"$f":"IF(OR(BC$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BC$3,$H646/$G646,$H646-SUM($I646:BB646)))","v":0},{"$f":"IF(OR(BD$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BD$3,$H646/$G646,$H646-SUM($I646:BC646)))","v":0},{"$f":"IF(OR(BE$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BE$3,$H646/$G646,$H646-SUM($I646:BD646)))","v":0},{"$f":"IF(OR(BF$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BF$3,$H646/$G646,$H646-SUM($I646:BE646)))","v":0},{"$f":"IF(OR(BG$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BG$3,$H646/$G646,$H646-SUM($I646:BF646)))","v":0},{"$f":"IF(OR(BH$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BH$3,$H646/$G646,$H646-SUM($I646:BG646)))","v":0},{"$f":"IF(OR(BI$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BI$3,$H646/$G646,$H646-SUM($I646:BH646)))","v":0},{"$f":"IF(OR(BJ$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BJ$3,$H646/$G646,$H646-SUM($I646:BI646)))","v":0},{"$f":"IF(OR(BK$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BK$3,$H646/$G646,$H646-SUM($I646:BJ646)))","v":0},{"$f":"IF(OR(BL$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BL$3,$H646/$G646,$H646-SUM($I646:BK646)))","v":0},{"$f":"IF(OR(BM$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BM$3,$H646/$G646,$H646-SUM($I646:BL646)))","v":0},{"$f":"IF(OR(BN$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BN$3,$H646/$G646,$H646-SUM($I646:BM646)))","v":0},{"$f":"IF(OR(BO$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BO$3,$H646/$G646,$H646-SUM($I646:BN646)))","v":0},{"$f":"IF(OR(BP$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BP$3,$H646/$G646,$H646-SUM($I646:BO646)))","v":0},{"$f":"IF(OR(BQ$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BQ$3,$H646/$G646,$H646-SUM($I646:BP646)))","v":0},{"$f":"IF(OR(BR$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BR$3,$H646/$G646,$H646-SUM($I646:BQ646)))","v":0},{"$f":"IF(OR(BS$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BS$3,$H646/$G646,$H646-SUM($I646:BR646)))","v":0},{"$f":"IF(OR(BT$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BT$3,$H646/$G646,$H646-SUM($I646:BS646)))","v":0},{"$f":"IF(OR(BU$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BU$3,$H646/$G646,$H646-SUM($I646:BT646)))","v":0},{"$f":"IF(OR(BV$3<=$D646,$G646=\"n/a\"),0,IF(SUM($D646,$G646)>BV$3,$H646/$G646,$H646-SUM($I646:BU646)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G646","v":52.3},{"$f":"Q639","v":0},null,{"$f":"IF(OR(J$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>J$3,$H647/$G647,$H647-SUM($I647:I647)))","v":0},{"$f":"IF(OR(K$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>K$3,$H647/$G647,$H647-SUM($I647:J647)))","v":0},{"$f":"IF(OR(L$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>L$3,$H647/$G647,$H647-SUM($I647:K647)))","v":0},{"$f":"IF(OR(M$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>M$3,$H647/$G647,$H647-SUM($I647:L647)))","v":0},{"$f":"IF(OR(N$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>N$3,$H647/$G647,$H647-SUM($I647:M647)))","v":0},{"$f":"IF(OR(O$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>O$3,$H647/$G647,$H647-SUM($I647:N647)))","v":0},{"$f":"IF(OR(P$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>P$3,$H647/$G647,$H647-SUM($I647:O647)))","v":0},{"$f":"IF(OR(Q$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>Q$3,$H647/$G647,$H647-SUM($I647:P647)))","v":0},{"$f":"IF(OR(R$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>R$3,$H647/$G647,$H647-SUM($I647:Q647)))","v":0},{"$f":"IF(OR(S$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>S$3,$H647/$G647,$H647-SUM($I647:R647)))","v":0},{"$f":"IF(OR(T$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>T$3,$H647/$G647,$H647-SUM($I647:S647)))","v":0},{"$f":"IF(OR(U$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>U$3,$H647/$G647,$H647-SUM($I647:T647)))","v":0},{"$f":"IF(OR(V$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>V$3,$H647/$G647,$H647-SUM($I647:U647)))","v":0},{"$f":"IF(OR(W$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>W$3,$H647/$G647,$H647-SUM($I647:V647)))","v":0},{"$f":"IF(OR(X$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>X$3,$H647/$G647,$H647-SUM($I647:W647)))","v":0},{"$f":"IF(OR(Y$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>Y$3,$H647/$G647,$H647-SUM($I647:X647)))","v":0},{"$f":"IF(OR(Z$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>Z$3,$H647/$G647,$H647-SUM($I647:Y647)))","v":0},{"$f":"IF(OR(AA$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AA$3,$H647/$G647,$H647-SUM($I647:Z647)))","v":0},{"$f":"IF(OR(AB$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AB$3,$H647/$G647,$H647-SUM($I647:AA647)))","v":0},{"$f":"IF(OR(AC$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AC$3,$H647/$G647,$H647-SUM($I647:AB647)))","v":0},{"$f":"IF(OR(AD$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AD$3,$H647/$G647,$H647-SUM($I647:AC647)))","v":0},{"$f":"IF(OR(AE$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AE$3,$H647/$G647,$H647-SUM($I647:AD647)))","v":0},{"$f":"IF(OR(AF$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AF$3,$H647/$G647,$H647-SUM($I647:AE647)))","v":0},{"$f":"IF(OR(AG$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AG$3,$H647/$G647,$H647-SUM($I647:AF647)))","v":0},{"$f":"IF(OR(AH$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AH$3,$H647/$G647,$H647-SUM($I647:AG647)))","v":0},{"$f":"IF(OR(AI$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AI$3,$H647/$G647,$H647-SUM($I647:AH647)))","v":0},{"$f":"IF(OR(AJ$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AJ$3,$H647/$G647,$H647-SUM($I647:AI647)))","v":0},{"$f":"IF(OR(AK$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AK$3,$H647/$G647,$H647-SUM($I647:AJ647)))","v":0},{"$f":"IF(OR(AL$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AL$3,$H647/$G647,$H647-SUM($I647:AK647)))","v":0},{"$f":"IF(OR(AM$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AM$3,$H647/$G647,$H647-SUM($I647:AL647)))","v":0},{"$f":"IF(OR(AN$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AN$3,$H647/$G647,$H647-SUM($I647:AM647)))","v":0},{"$f":"IF(OR(AO$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AO$3,$H647/$G647,$H647-SUM($I647:AN647)))","v":0},{"$f":"IF(OR(AP$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AP$3,$H647/$G647,$H647-SUM($I647:AO647)))","v":0},{"$f":"IF(OR(AQ$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AQ$3,$H647/$G647,$H647-SUM($I647:AP647)))","v":0},{"$f":"IF(OR(AR$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AR$3,$H647/$G647,$H647-SUM($I647:AQ647)))","v":0},{"$f":"IF(OR(AS$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AS$3,$H647/$G647,$H647-SUM($I647:AR647)))","v":0},{"$f":"IF(OR(AT$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AT$3,$H647/$G647,$H647-SUM($I647:AS647)))","v":0},{"$f":"IF(OR(AU$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AU$3,$H647/$G647,$H647-SUM($I647:AT647)))","v":0},{"$f":"IF(OR(AV$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AV$3,$H647/$G647,$H647-SUM($I647:AU647)))","v":0},{"$f":"IF(OR(AW$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AW$3,$H647/$G647,$H647-SUM($I647:AV647)))","v":0},{"$f":"IF(OR(AX$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AX$3,$H647/$G647,$H647-SUM($I647:AW647)))","v":0},{"$f":"IF(OR(AY$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AY$3,$H647/$G647,$H647-SUM($I647:AX647)))","v":0},{"$f":"IF(OR(AZ$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>AZ$3,$H647/$G647,$H647-SUM($I647:AY647)))","v":0},{"$f":"IF(OR(BA$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BA$3,$H647/$G647,$H647-SUM($I647:AZ647)))","v":0},{"$f":"IF(OR(BB$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BB$3,$H647/$G647,$H647-SUM($I647:BA647)))","v":0},{"$f":"IF(OR(BC$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BC$3,$H647/$G647,$H647-SUM($I647:BB647)))","v":0},{"$f":"IF(OR(BD$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BD$3,$H647/$G647,$H647-SUM($I647:BC647)))","v":0},{"$f":"IF(OR(BE$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BE$3,$H647/$G647,$H647-SUM($I647:BD647)))","v":0},{"$f":"IF(OR(BF$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BF$3,$H647/$G647,$H647-SUM($I647:BE647)))","v":0},{"$f":"IF(OR(BG$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BG$3,$H647/$G647,$H647-SUM($I647:BF647)))","v":0},{"$f":"IF(OR(BH$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BH$3,$H647/$G647,$H647-SUM($I647:BG647)))","v":0},{"$f":"IF(OR(BI$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BI$3,$H647/$G647,$H647-SUM($I647:BH647)))","v":0},{"$f":"IF(OR(BJ$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BJ$3,$H647/$G647,$H647-SUM($I647:BI647)))","v":0},{"$f":"IF(OR(BK$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BK$3,$H647/$G647,$H647-SUM($I647:BJ647)))","v":0},{"$f":"IF(OR(BL$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BL$3,$H647/$G647,$H647-SUM($I647:BK647)))","v":0},{"$f":"IF(OR(BM$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BM$3,$H647/$G647,$H647-SUM($I647:BL647)))","v":0},{"$f":"IF(OR(BN$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BN$3,$H647/$G647,$H647-SUM($I647:BM647)))","v":0},{"$f":"IF(OR(BO$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BO$3,$H647/$G647,$H647-SUM($I647:BN647)))","v":0},{"$f":"IF(OR(BP$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BP$3,$H647/$G647,$H647-SUM($I647:BO647)))","v":0},{"$f":"IF(OR(BQ$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BQ$3,$H647/$G647,$H647-SUM($I647:BP647)))","v":0},{"$f":"IF(OR(BR$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BR$3,$H647/$G647,$H647-SUM($I647:BQ647)))","v":0},{"$f":"IF(OR(BS$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BS$3,$H647/$G647,$H647-SUM($I647:BR647)))","v":0},{"$f":"IF(OR(BT$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BT$3,$H647/$G647,$H647-SUM($I647:BS647)))","v":0},{"$f":"IF(OR(BU$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BU$3,$H647/$G647,$H647-SUM($I647:BT647)))","v":0},{"$f":"IF(OR(BV$3<=$D647,$G647=\"n/a\"),0,IF(SUM($D647,$G647)>BV$3,$H647/$G647,$H647-SUM($I647:BU647)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G647","v":52.3},{"$f":"R639","v":0},null,{"$f":"IF(OR(J$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>J$3,$H648/$G648,$H648-SUM($I648:I648)))","v":0},{"$f":"IF(OR(K$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>K$3,$H648/$G648,$H648-SUM($I648:J648)))","v":0},{"$f":"IF(OR(L$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>L$3,$H648/$G648,$H648-SUM($I648:K648)))","v":0},{"$f":"IF(OR(M$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>M$3,$H648/$G648,$H648-SUM($I648:L648)))","v":0},{"$f":"IF(OR(N$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>N$3,$H648/$G648,$H648-SUM($I648:M648)))","v":0},{"$f":"IF(OR(O$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>O$3,$H648/$G648,$H648-SUM($I648:N648)))","v":0},{"$f":"IF(OR(P$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>P$3,$H648/$G648,$H648-SUM($I648:O648)))","v":0},{"$f":"IF(OR(Q$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>Q$3,$H648/$G648,$H648-SUM($I648:P648)))","v":0},{"$f":"IF(OR(R$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>R$3,$H648/$G648,$H648-SUM($I648:Q648)))","v":0},{"$f":"IF(OR(S$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>S$3,$H648/$G648,$H648-SUM($I648:R648)))","v":0},{"$f":"IF(OR(T$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>T$3,$H648/$G648,$H648-SUM($I648:S648)))","v":0},{"$f":"IF(OR(U$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>U$3,$H648/$G648,$H648-SUM($I648:T648)))","v":0},{"$f":"IF(OR(V$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>V$3,$H648/$G648,$H648-SUM($I648:U648)))","v":0},{"$f":"IF(OR(W$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>W$3,$H648/$G648,$H648-SUM($I648:V648)))","v":0},{"$f":"IF(OR(X$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>X$3,$H648/$G648,$H648-SUM($I648:W648)))","v":0},{"$f":"IF(OR(Y$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>Y$3,$H648/$G648,$H648-SUM($I648:X648)))","v":0},{"$f":"IF(OR(Z$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>Z$3,$H648/$G648,$H648-SUM($I648:Y648)))","v":0},{"$f":"IF(OR(AA$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AA$3,$H648/$G648,$H648-SUM($I648:Z648)))","v":0},{"$f":"IF(OR(AB$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AB$3,$H648/$G648,$H648-SUM($I648:AA648)))","v":0},{"$f":"IF(OR(AC$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AC$3,$H648/$G648,$H648-SUM($I648:AB648)))","v":0},{"$f":"IF(OR(AD$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AD$3,$H648/$G648,$H648-SUM($I648:AC648)))","v":0},{"$f":"IF(OR(AE$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AE$3,$H648/$G648,$H648-SUM($I648:AD648)))","v":0},{"$f":"IF(OR(AF$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AF$3,$H648/$G648,$H648-SUM($I648:AE648)))","v":0},{"$f":"IF(OR(AG$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AG$3,$H648/$G648,$H648-SUM($I648:AF648)))","v":0},{"$f":"IF(OR(AH$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AH$3,$H648/$G648,$H648-SUM($I648:AG648)))","v":0},{"$f":"IF(OR(AI$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AI$3,$H648/$G648,$H648-SUM($I648:AH648)))","v":0},{"$f":"IF(OR(AJ$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AJ$3,$H648/$G648,$H648-SUM($I648:AI648)))","v":0},{"$f":"IF(OR(AK$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AK$3,$H648/$G648,$H648-SUM($I648:AJ648)))","v":0},{"$f":"IF(OR(AL$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AL$3,$H648/$G648,$H648-SUM($I648:AK648)))","v":0},{"$f":"IF(OR(AM$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AM$3,$H648/$G648,$H648-SUM($I648:AL648)))","v":0},{"$f":"IF(OR(AN$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AN$3,$H648/$G648,$H648-SUM($I648:AM648)))","v":0},{"$f":"IF(OR(AO$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AO$3,$H648/$G648,$H648-SUM($I648:AN648)))","v":0},{"$f":"IF(OR(AP$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AP$3,$H648/$G648,$H648-SUM($I648:AO648)))","v":0},{"$f":"IF(OR(AQ$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AQ$3,$H648/$G648,$H648-SUM($I648:AP648)))","v":0},{"$f":"IF(OR(AR$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AR$3,$H648/$G648,$H648-SUM($I648:AQ648)))","v":0},{"$f":"IF(OR(AS$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AS$3,$H648/$G648,$H648-SUM($I648:AR648)))","v":0},{"$f":"IF(OR(AT$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AT$3,$H648/$G648,$H648-SUM($I648:AS648)))","v":0},{"$f":"IF(OR(AU$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AU$3,$H648/$G648,$H648-SUM($I648:AT648)))","v":0},{"$f":"IF(OR(AV$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AV$3,$H648/$G648,$H648-SUM($I648:AU648)))","v":0},{"$f":"IF(OR(AW$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AW$3,$H648/$G648,$H648-SUM($I648:AV648)))","v":0},{"$f":"IF(OR(AX$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AX$3,$H648/$G648,$H648-SUM($I648:AW648)))","v":0},{"$f":"IF(OR(AY$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AY$3,$H648/$G648,$H648-SUM($I648:AX648)))","v":0},{"$f":"IF(OR(AZ$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>AZ$3,$H648/$G648,$H648-SUM($I648:AY648)))","v":0},{"$f":"IF(OR(BA$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BA$3,$H648/$G648,$H648-SUM($I648:AZ648)))","v":0},{"$f":"IF(OR(BB$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BB$3,$H648/$G648,$H648-SUM($I648:BA648)))","v":0},{"$f":"IF(OR(BC$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BC$3,$H648/$G648,$H648-SUM($I648:BB648)))","v":0},{"$f":"IF(OR(BD$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BD$3,$H648/$G648,$H648-SUM($I648:BC648)))","v":0},{"$f":"IF(OR(BE$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BE$3,$H648/$G648,$H648-SUM($I648:BD648)))","v":0},{"$f":"IF(OR(BF$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BF$3,$H648/$G648,$H648-SUM($I648:BE648)))","v":0},{"$f":"IF(OR(BG$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BG$3,$H648/$G648,$H648-SUM($I648:BF648)))","v":0},{"$f":"IF(OR(BH$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BH$3,$H648/$G648,$H648-SUM($I648:BG648)))","v":0},{"$f":"IF(OR(BI$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BI$3,$H648/$G648,$H648-SUM($I648:BH648)))","v":0},{"$f":"IF(OR(BJ$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BJ$3,$H648/$G648,$H648-SUM($I648:BI648)))","v":0},{"$f":"IF(OR(BK$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BK$3,$H648/$G648,$H648-SUM($I648:BJ648)))","v":0},{"$f":"IF(OR(BL$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BL$3,$H648/$G648,$H648-SUM($I648:BK648)))","v":0},{"$f":"IF(OR(BM$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BM$3,$H648/$G648,$H648-SUM($I648:BL648)))","v":0},{"$f":"IF(OR(BN$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BN$3,$H648/$G648,$H648-SUM($I648:BM648)))","v":0},{"$f":"IF(OR(BO$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BO$3,$H648/$G648,$H648-SUM($I648:BN648)))","v":0},{"$f":"IF(OR(BP$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BP$3,$H648/$G648,$H648-SUM($I648:BO648)))","v":0},{"$f":"IF(OR(BQ$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BQ$3,$H648/$G648,$H648-SUM($I648:BP648)))","v":0},{"$f":"IF(OR(BR$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BR$3,$H648/$G648,$H648-SUM($I648:BQ648)))","v":0},{"$f":"IF(OR(BS$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BS$3,$H648/$G648,$H648-SUM($I648:BR648)))","v":0},{"$f":"IF(OR(BT$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BT$3,$H648/$G648,$H648-SUM($I648:BS648)))","v":0},{"$f":"IF(OR(BU$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BU$3,$H648/$G648,$H648-SUM($I648:BT648)))","v":0},{"$f":"IF(OR(BV$3<=$D648,$G648=\"n/a\"),0,IF(SUM($D648,$G648)>BV$3,$H648/$G648,$H648-SUM($I648:BU648)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G648","v":52.3},{"$f":"S639","v":0},null,{"$f":"IF(OR(J$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>J$3,$H649/$G649,$H649-SUM($I649:I649)))","v":0},{"$f":"IF(OR(K$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>K$3,$H649/$G649,$H649-SUM($I649:J649)))","v":0},{"$f":"IF(OR(L$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>L$3,$H649/$G649,$H649-SUM($I649:K649)))","v":0},{"$f":"IF(OR(M$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>M$3,$H649/$G649,$H649-SUM($I649:L649)))","v":0},{"$f":"IF(OR(N$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>N$3,$H649/$G649,$H649-SUM($I649:M649)))","v":0},{"$f":"IF(OR(O$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>O$3,$H649/$G649,$H649-SUM($I649:N649)))","v":0},{"$f":"IF(OR(P$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>P$3,$H649/$G649,$H649-SUM($I649:O649)))","v":0},{"$f":"IF(OR(Q$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>Q$3,$H649/$G649,$H649-SUM($I649:P649)))","v":0},{"$f":"IF(OR(R$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>R$3,$H649/$G649,$H649-SUM($I649:Q649)))","v":0},{"$f":"IF(OR(S$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>S$3,$H649/$G649,$H649-SUM($I649:R649)))","v":0},{"$f":"IF(OR(T$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>T$3,$H649/$G649,$H649-SUM($I649:S649)))","v":0},{"$f":"IF(OR(U$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>U$3,$H649/$G649,$H649-SUM($I649:T649)))","v":0},{"$f":"IF(OR(V$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>V$3,$H649/$G649,$H649-SUM($I649:U649)))","v":0},{"$f":"IF(OR(W$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>W$3,$H649/$G649,$H649-SUM($I649:V649)))","v":0},{"$f":"IF(OR(X$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>X$3,$H649/$G649,$H649-SUM($I649:W649)))","v":0},{"$f":"IF(OR(Y$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>Y$3,$H649/$G649,$H649-SUM($I649:X649)))","v":0},{"$f":"IF(OR(Z$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>Z$3,$H649/$G649,$H649-SUM($I649:Y649)))","v":0},{"$f":"IF(OR(AA$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AA$3,$H649/$G649,$H649-SUM($I649:Z649)))","v":0},{"$f":"IF(OR(AB$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AB$3,$H649/$G649,$H649-SUM($I649:AA649)))","v":0},{"$f":"IF(OR(AC$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AC$3,$H649/$G649,$H649-SUM($I649:AB649)))","v":0},{"$f":"IF(OR(AD$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AD$3,$H649/$G649,$H649-SUM($I649:AC649)))","v":0},{"$f":"IF(OR(AE$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AE$3,$H649/$G649,$H649-SUM($I649:AD649)))","v":0},{"$f":"IF(OR(AF$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AF$3,$H649/$G649,$H649-SUM($I649:AE649)))","v":0},{"$f":"IF(OR(AG$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AG$3,$H649/$G649,$H649-SUM($I649:AF649)))","v":0},{"$f":"IF(OR(AH$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AH$3,$H649/$G649,$H649-SUM($I649:AG649)))","v":0},{"$f":"IF(OR(AI$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AI$3,$H649/$G649,$H649-SUM($I649:AH649)))","v":0},{"$f":"IF(OR(AJ$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AJ$3,$H649/$G649,$H649-SUM($I649:AI649)))","v":0},{"$f":"IF(OR(AK$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AK$3,$H649/$G649,$H649-SUM($I649:AJ649)))","v":0},{"$f":"IF(OR(AL$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AL$3,$H649/$G649,$H649-SUM($I649:AK649)))","v":0},{"$f":"IF(OR(AM$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AM$3,$H649/$G649,$H649-SUM($I649:AL649)))","v":0},{"$f":"IF(OR(AN$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AN$3,$H649/$G649,$H649-SUM($I649:AM649)))","v":0},{"$f":"IF(OR(AO$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AO$3,$H649/$G649,$H649-SUM($I649:AN649)))","v":0},{"$f":"IF(OR(AP$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AP$3,$H649/$G649,$H649-SUM($I649:AO649)))","v":0},{"$f":"IF(OR(AQ$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AQ$3,$H649/$G649,$H649-SUM($I649:AP649)))","v":0},{"$f":"IF(OR(AR$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AR$3,$H649/$G649,$H649-SUM($I649:AQ649)))","v":0},{"$f":"IF(OR(AS$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AS$3,$H649/$G649,$H649-SUM($I649:AR649)))","v":0},{"$f":"IF(OR(AT$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AT$3,$H649/$G649,$H649-SUM($I649:AS649)))","v":0},{"$f":"IF(OR(AU$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AU$3,$H649/$G649,$H649-SUM($I649:AT649)))","v":0},{"$f":"IF(OR(AV$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AV$3,$H649/$G649,$H649-SUM($I649:AU649)))","v":0},{"$f":"IF(OR(AW$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AW$3,$H649/$G649,$H649-SUM($I649:AV649)))","v":0},{"$f":"IF(OR(AX$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AX$3,$H649/$G649,$H649-SUM($I649:AW649)))","v":0},{"$f":"IF(OR(AY$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AY$3,$H649/$G649,$H649-SUM($I649:AX649)))","v":0},{"$f":"IF(OR(AZ$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>AZ$3,$H649/$G649,$H649-SUM($I649:AY649)))","v":0},{"$f":"IF(OR(BA$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BA$3,$H649/$G649,$H649-SUM($I649:AZ649)))","v":0},{"$f":"IF(OR(BB$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BB$3,$H649/$G649,$H649-SUM($I649:BA649)))","v":0},{"$f":"IF(OR(BC$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BC$3,$H649/$G649,$H649-SUM($I649:BB649)))","v":0},{"$f":"IF(OR(BD$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BD$3,$H649/$G649,$H649-SUM($I649:BC649)))","v":0},{"$f":"IF(OR(BE$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BE$3,$H649/$G649,$H649-SUM($I649:BD649)))","v":0},{"$f":"IF(OR(BF$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BF$3,$H649/$G649,$H649-SUM($I649:BE649)))","v":0},{"$f":"IF(OR(BG$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BG$3,$H649/$G649,$H649-SUM($I649:BF649)))","v":0},{"$f":"IF(OR(BH$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BH$3,$H649/$G649,$H649-SUM($I649:BG649)))","v":0},{"$f":"IF(OR(BI$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BI$3,$H649/$G649,$H649-SUM($I649:BH649)))","v":0},{"$f":"IF(OR(BJ$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BJ$3,$H649/$G649,$H649-SUM($I649:BI649)))","v":0},{"$f":"IF(OR(BK$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BK$3,$H649/$G649,$H649-SUM($I649:BJ649)))","v":0},{"$f":"IF(OR(BL$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BL$3,$H649/$G649,$H649-SUM($I649:BK649)))","v":0},{"$f":"IF(OR(BM$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BM$3,$H649/$G649,$H649-SUM($I649:BL649)))","v":0},{"$f":"IF(OR(BN$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BN$3,$H649/$G649,$H649-SUM($I649:BM649)))","v":0},{"$f":"IF(OR(BO$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BO$3,$H649/$G649,$H649-SUM($I649:BN649)))","v":0},{"$f":"IF(OR(BP$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BP$3,$H649/$G649,$H649-SUM($I649:BO649)))","v":0},{"$f":"IF(OR(BQ$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BQ$3,$H649/$G649,$H649-SUM($I649:BP649)))","v":0},{"$f":"IF(OR(BR$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BR$3,$H649/$G649,$H649-SUM($I649:BQ649)))","v":0},{"$f":"IF(OR(BS$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BS$3,$H649/$G649,$H649-SUM($I649:BR649)))","v":0},{"$f":"IF(OR(BT$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BT$3,$H649/$G649,$H649-SUM($I649:BS649)))","v":0},{"$f":"IF(OR(BU$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BU$3,$H649/$G649,$H649-SUM($I649:BT649)))","v":0},{"$f":"IF(OR(BV$3<=$D649,$G649=\"n/a\"),0,IF(SUM($D649,$G649)>BV$3,$H649/$G649,$H649-SUM($I649:BU649)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A628)","v":52.3},{"$f":"T639","v":0},null,{"$f":"IF(OR(J$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>J$3,$H650/$G650,$H650-SUM($I650:I650)))","v":0},{"$f":"IF(OR(K$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>K$3,$H650/$G650,$H650-SUM($I650:J650)))","v":0},{"$f":"IF(OR(L$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>L$3,$H650/$G650,$H650-SUM($I650:K650)))","v":0},{"$f":"IF(OR(M$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>M$3,$H650/$G650,$H650-SUM($I650:L650)))","v":0},{"$f":"IF(OR(N$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>N$3,$H650/$G650,$H650-SUM($I650:M650)))","v":0},{"$f":"IF(OR(O$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>O$3,$H650/$G650,$H650-SUM($I650:N650)))","v":0},{"$f":"IF(OR(P$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>P$3,$H650/$G650,$H650-SUM($I650:O650)))","v":0},{"$f":"IF(OR(Q$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>Q$3,$H650/$G650,$H650-SUM($I650:P650)))","v":0},{"$f":"IF(OR(R$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>R$3,$H650/$G650,$H650-SUM($I650:Q650)))","v":0},{"$f":"IF(OR(S$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>S$3,$H650/$G650,$H650-SUM($I650:R650)))","v":0},{"$f":"IF(OR(T$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>T$3,$H650/$G650,$H650-SUM($I650:S650)))","v":0},{"$f":"IF(OR(U$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>U$3,$H650/$G650,$H650-SUM($I650:T650)))","v":0},{"$f":"IF(OR(V$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>V$3,$H650/$G650,$H650-SUM($I650:U650)))","v":0},{"$f":"IF(OR(W$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>W$3,$H650/$G650,$H650-SUM($I650:V650)))","v":0},{"$f":"IF(OR(X$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>X$3,$H650/$G650,$H650-SUM($I650:W650)))","v":0},{"$f":"IF(OR(Y$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>Y$3,$H650/$G650,$H650-SUM($I650:X650)))","v":0},{"$f":"IF(OR(Z$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>Z$3,$H650/$G650,$H650-SUM($I650:Y650)))","v":0},{"$f":"IF(OR(AA$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AA$3,$H650/$G650,$H650-SUM($I650:Z650)))","v":0},{"$f":"IF(OR(AB$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AB$3,$H650/$G650,$H650-SUM($I650:AA650)))","v":0},{"$f":"IF(OR(AC$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AC$3,$H650/$G650,$H650-SUM($I650:AB650)))","v":0},{"$f":"IF(OR(AD$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AD$3,$H650/$G650,$H650-SUM($I650:AC650)))","v":0},{"$f":"IF(OR(AE$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AE$3,$H650/$G650,$H650-SUM($I650:AD650)))","v":0},{"$f":"IF(OR(AF$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AF$3,$H650/$G650,$H650-SUM($I650:AE650)))","v":0},{"$f":"IF(OR(AG$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AG$3,$H650/$G650,$H650-SUM($I650:AF650)))","v":0},{"$f":"IF(OR(AH$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AH$3,$H650/$G650,$H650-SUM($I650:AG650)))","v":0},{"$f":"IF(OR(AI$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AI$3,$H650/$G650,$H650-SUM($I650:AH650)))","v":0},{"$f":"IF(OR(AJ$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AJ$3,$H650/$G650,$H650-SUM($I650:AI650)))","v":0},{"$f":"IF(OR(AK$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AK$3,$H650/$G650,$H650-SUM($I650:AJ650)))","v":0},{"$f":"IF(OR(AL$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AL$3,$H650/$G650,$H650-SUM($I650:AK650)))","v":0},{"$f":"IF(OR(AM$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AM$3,$H650/$G650,$H650-SUM($I650:AL650)))","v":0},{"$f":"IF(OR(AN$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AN$3,$H650/$G650,$H650-SUM($I650:AM650)))","v":0},{"$f":"IF(OR(AO$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AO$3,$H650/$G650,$H650-SUM($I650:AN650)))","v":0},{"$f":"IF(OR(AP$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AP$3,$H650/$G650,$H650-SUM($I650:AO650)))","v":0},{"$f":"IF(OR(AQ$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AQ$3,$H650/$G650,$H650-SUM($I650:AP650)))","v":0},{"$f":"IF(OR(AR$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AR$3,$H650/$G650,$H650-SUM($I650:AQ650)))","v":0},{"$f":"IF(OR(AS$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AS$3,$H650/$G650,$H650-SUM($I650:AR650)))","v":0},{"$f":"IF(OR(AT$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AT$3,$H650/$G650,$H650-SUM($I650:AS650)))","v":0},{"$f":"IF(OR(AU$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AU$3,$H650/$G650,$H650-SUM($I650:AT650)))","v":0},{"$f":"IF(OR(AV$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AV$3,$H650/$G650,$H650-SUM($I650:AU650)))","v":0},{"$f":"IF(OR(AW$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AW$3,$H650/$G650,$H650-SUM($I650:AV650)))","v":0},{"$f":"IF(OR(AX$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AX$3,$H650/$G650,$H650-SUM($I650:AW650)))","v":0},{"$f":"IF(OR(AY$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AY$3,$H650/$G650,$H650-SUM($I650:AX650)))","v":0},{"$f":"IF(OR(AZ$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>AZ$3,$H650/$G650,$H650-SUM($I650:AY650)))","v":0},{"$f":"IF(OR(BA$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BA$3,$H650/$G650,$H650-SUM($I650:AZ650)))","v":0},{"$f":"IF(OR(BB$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BB$3,$H650/$G650,$H650-SUM($I650:BA650)))","v":0},{"$f":"IF(OR(BC$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BC$3,$H650/$G650,$H650-SUM($I650:BB650)))","v":0},{"$f":"IF(OR(BD$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BD$3,$H650/$G650,$H650-SUM($I650:BC650)))","v":0},{"$f":"IF(OR(BE$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BE$3,$H650/$G650,$H650-SUM($I650:BD650)))","v":0},{"$f":"IF(OR(BF$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BF$3,$H650/$G650,$H650-SUM($I650:BE650)))","v":0},{"$f":"IF(OR(BG$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BG$3,$H650/$G650,$H650-SUM($I650:BF650)))","v":0},{"$f":"IF(OR(BH$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BH$3,$H650/$G650,$H650-SUM($I650:BG650)))","v":0},{"$f":"IF(OR(BI$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BI$3,$H650/$G650,$H650-SUM($I650:BH650)))","v":0},{"$f":"IF(OR(BJ$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BJ$3,$H650/$G650,$H650-SUM($I650:BI650)))","v":0},{"$f":"IF(OR(BK$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BK$3,$H650/$G650,$H650-SUM($I650:BJ650)))","v":0},{"$f":"IF(OR(BL$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BL$3,$H650/$G650,$H650-SUM($I650:BK650)))","v":0},{"$f":"IF(OR(BM$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BM$3,$H650/$G650,$H650-SUM($I650:BL650)))","v":0},{"$f":"IF(OR(BN$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BN$3,$H650/$G650,$H650-SUM($I650:BM650)))","v":0},{"$f":"IF(OR(BO$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BO$3,$H650/$G650,$H650-SUM($I650:BN650)))","v":0},{"$f":"IF(OR(BP$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BP$3,$H650/$G650,$H650-SUM($I650:BO650)))","v":0},{"$f":"IF(OR(BQ$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BQ$3,$H650/$G650,$H650-SUM($I650:BP650)))","v":0},{"$f":"IF(OR(BR$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BR$3,$H650/$G650,$H650-SUM($I650:BQ650)))","v":0},{"$f":"IF(OR(BS$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BS$3,$H650/$G650,$H650-SUM($I650:BR650)))","v":0},{"$f":"IF(OR(BT$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BT$3,$H650/$G650,$H650-SUM($I650:BS650)))","v":0},{"$f":"IF(OR(BU$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BU$3,$H650/$G650,$H650-SUM($I650:BT650)))","v":0},{"$f":"IF(OR(BV$3<=$D650,$G650=\"n/a\"),0,IF(SUM($D650,$G650)>BV$3,$H650/$G650,$H650-SUM($I650:BU650)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G650","v":52.3},{"$f":"U639","v":0},null,{"$f":"IF(OR(J$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>J$3,$H651/$G651,$H651-SUM($I651:I651)))","v":0},{"$f":"IF(OR(K$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>K$3,$H651/$G651,$H651-SUM($I651:J651)))","v":0},{"$f":"IF(OR(L$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>L$3,$H651/$G651,$H651-SUM($I651:K651)))","v":0},{"$f":"IF(OR(M$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>M$3,$H651/$G651,$H651-SUM($I651:L651)))","v":0},{"$f":"IF(OR(N$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>N$3,$H651/$G651,$H651-SUM($I651:M651)))","v":0},{"$f":"IF(OR(O$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>O$3,$H651/$G651,$H651-SUM($I651:N651)))","v":0},{"$f":"IF(OR(P$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>P$3,$H651/$G651,$H651-SUM($I651:O651)))","v":0},{"$f":"IF(OR(Q$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>Q$3,$H651/$G651,$H651-SUM($I651:P651)))","v":0},{"$f":"IF(OR(R$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>R$3,$H651/$G651,$H651-SUM($I651:Q651)))","v":0},{"$f":"IF(OR(S$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>S$3,$H651/$G651,$H651-SUM($I651:R651)))","v":0},{"$f":"IF(OR(T$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>T$3,$H651/$G651,$H651-SUM($I651:S651)))","v":0},{"$f":"IF(OR(U$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>U$3,$H651/$G651,$H651-SUM($I651:T651)))","v":0},{"$f":"IF(OR(V$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>V$3,$H651/$G651,$H651-SUM($I651:U651)))","v":0},{"$f":"IF(OR(W$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>W$3,$H651/$G651,$H651-SUM($I651:V651)))","v":0},{"$f":"IF(OR(X$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>X$3,$H651/$G651,$H651-SUM($I651:W651)))","v":0},{"$f":"IF(OR(Y$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>Y$3,$H651/$G651,$H651-SUM($I651:X651)))","v":0},{"$f":"IF(OR(Z$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>Z$3,$H651/$G651,$H651-SUM($I651:Y651)))","v":0},{"$f":"IF(OR(AA$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AA$3,$H651/$G651,$H651-SUM($I651:Z651)))","v":0},{"$f":"IF(OR(AB$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AB$3,$H651/$G651,$H651-SUM($I651:AA651)))","v":0},{"$f":"IF(OR(AC$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AC$3,$H651/$G651,$H651-SUM($I651:AB651)))","v":0},{"$f":"IF(OR(AD$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AD$3,$H651/$G651,$H651-SUM($I651:AC651)))","v":0},{"$f":"IF(OR(AE$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AE$3,$H651/$G651,$H651-SUM($I651:AD651)))","v":0},{"$f":"IF(OR(AF$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AF$3,$H651/$G651,$H651-SUM($I651:AE651)))","v":0},{"$f":"IF(OR(AG$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AG$3,$H651/$G651,$H651-SUM($I651:AF651)))","v":0},{"$f":"IF(OR(AH$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AH$3,$H651/$G651,$H651-SUM($I651:AG651)))","v":0},{"$f":"IF(OR(AI$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AI$3,$H651/$G651,$H651-SUM($I651:AH651)))","v":0},{"$f":"IF(OR(AJ$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AJ$3,$H651/$G651,$H651-SUM($I651:AI651)))","v":0},{"$f":"IF(OR(AK$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AK$3,$H651/$G651,$H651-SUM($I651:AJ651)))","v":0},{"$f":"IF(OR(AL$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AL$3,$H651/$G651,$H651-SUM($I651:AK651)))","v":0},{"$f":"IF(OR(AM$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AM$3,$H651/$G651,$H651-SUM($I651:AL651)))","v":0},{"$f":"IF(OR(AN$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AN$3,$H651/$G651,$H651-SUM($I651:AM651)))","v":0},{"$f":"IF(OR(AO$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AO$3,$H651/$G651,$H651-SUM($I651:AN651)))","v":0},{"$f":"IF(OR(AP$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AP$3,$H651/$G651,$H651-SUM($I651:AO651)))","v":0},{"$f":"IF(OR(AQ$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AQ$3,$H651/$G651,$H651-SUM($I651:AP651)))","v":0},{"$f":"IF(OR(AR$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AR$3,$H651/$G651,$H651-SUM($I651:AQ651)))","v":0},{"$f":"IF(OR(AS$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AS$3,$H651/$G651,$H651-SUM($I651:AR651)))","v":0},{"$f":"IF(OR(AT$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AT$3,$H651/$G651,$H651-SUM($I651:AS651)))","v":0},{"$f":"IF(OR(AU$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AU$3,$H651/$G651,$H651-SUM($I651:AT651)))","v":0},{"$f":"IF(OR(AV$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AV$3,$H651/$G651,$H651-SUM($I651:AU651)))","v":0},{"$f":"IF(OR(AW$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AW$3,$H651/$G651,$H651-SUM($I651:AV651)))","v":0},{"$f":"IF(OR(AX$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AX$3,$H651/$G651,$H651-SUM($I651:AW651)))","v":0},{"$f":"IF(OR(AY$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AY$3,$H651/$G651,$H651-SUM($I651:AX651)))","v":0},{"$f":"IF(OR(AZ$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>AZ$3,$H651/$G651,$H651-SUM($I651:AY651)))","v":0},{"$f":"IF(OR(BA$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BA$3,$H651/$G651,$H651-SUM($I651:AZ651)))","v":0},{"$f":"IF(OR(BB$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BB$3,$H651/$G651,$H651-SUM($I651:BA651)))","v":0},{"$f":"IF(OR(BC$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BC$3,$H651/$G651,$H651-SUM($I651:BB651)))","v":0},{"$f":"IF(OR(BD$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BD$3,$H651/$G651,$H651-SUM($I651:BC651)))","v":0},{"$f":"IF(OR(BE$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BE$3,$H651/$G651,$H651-SUM($I651:BD651)))","v":0},{"$f":"IF(OR(BF$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BF$3,$H651/$G651,$H651-SUM($I651:BE651)))","v":0},{"$f":"IF(OR(BG$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BG$3,$H651/$G651,$H651-SUM($I651:BF651)))","v":0},{"$f":"IF(OR(BH$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BH$3,$H651/$G651,$H651-SUM($I651:BG651)))","v":0},{"$f":"IF(OR(BI$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BI$3,$H651/$G651,$H651-SUM($I651:BH651)))","v":0},{"$f":"IF(OR(BJ$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BJ$3,$H651/$G651,$H651-SUM($I651:BI651)))","v":0},{"$f":"IF(OR(BK$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BK$3,$H651/$G651,$H651-SUM($I651:BJ651)))","v":0},{"$f":"IF(OR(BL$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BL$3,$H651/$G651,$H651-SUM($I651:BK651)))","v":0},{"$f":"IF(OR(BM$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BM$3,$H651/$G651,$H651-SUM($I651:BL651)))","v":0},{"$f":"IF(OR(BN$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BN$3,$H651/$G651,$H651-SUM($I651:BM651)))","v":0},{"$f":"IF(OR(BO$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BO$3,$H651/$G651,$H651-SUM($I651:BN651)))","v":0},{"$f":"IF(OR(BP$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BP$3,$H651/$G651,$H651-SUM($I651:BO651)))","v":0},{"$f":"IF(OR(BQ$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BQ$3,$H651/$G651,$H651-SUM($I651:BP651)))","v":0},{"$f":"IF(OR(BR$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BR$3,$H651/$G651,$H651-SUM($I651:BQ651)))","v":0},{"$f":"IF(OR(BS$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BS$3,$H651/$G651,$H651-SUM($I651:BR651)))","v":0},{"$f":"IF(OR(BT$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BT$3,$H651/$G651,$H651-SUM($I651:BS651)))","v":0},{"$f":"IF(OR(BU$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BU$3,$H651/$G651,$H651-SUM($I651:BT651)))","v":0},{"$f":"IF(OR(BV$3<=$D651,$G651=\"n/a\"),0,IF(SUM($D651,$G651)>BV$3,$H651/$G651,$H651-SUM($I651:BU651)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G651","v":52.3},{"$f":"V639","v":0},null,{"$f":"IF(OR(J$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>J$3,$H652/$G652,$H652-SUM($I652:I652)))","v":0},{"$f":"IF(OR(K$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>K$3,$H652/$G652,$H652-SUM($I652:J652)))","v":0},{"$f":"IF(OR(L$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>L$3,$H652/$G652,$H652-SUM($I652:K652)))","v":0},{"$f":"IF(OR(M$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>M$3,$H652/$G652,$H652-SUM($I652:L652)))","v":0},{"$f":"IF(OR(N$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>N$3,$H652/$G652,$H652-SUM($I652:M652)))","v":0},{"$f":"IF(OR(O$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>O$3,$H652/$G652,$H652-SUM($I652:N652)))","v":0},{"$f":"IF(OR(P$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>P$3,$H652/$G652,$H652-SUM($I652:O652)))","v":0},{"$f":"IF(OR(Q$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>Q$3,$H652/$G652,$H652-SUM($I652:P652)))","v":0},{"$f":"IF(OR(R$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>R$3,$H652/$G652,$H652-SUM($I652:Q652)))","v":0},{"$f":"IF(OR(S$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>S$3,$H652/$G652,$H652-SUM($I652:R652)))","v":0},{"$f":"IF(OR(T$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>T$3,$H652/$G652,$H652-SUM($I652:S652)))","v":0},{"$f":"IF(OR(U$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>U$3,$H652/$G652,$H652-SUM($I652:T652)))","v":0},{"$f":"IF(OR(V$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>V$3,$H652/$G652,$H652-SUM($I652:U652)))","v":0},{"$f":"IF(OR(W$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>W$3,$H652/$G652,$H652-SUM($I652:V652)))","v":0},{"$f":"IF(OR(X$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>X$3,$H652/$G652,$H652-SUM($I652:W652)))","v":0},{"$f":"IF(OR(Y$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>Y$3,$H652/$G652,$H652-SUM($I652:X652)))","v":0},{"$f":"IF(OR(Z$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>Z$3,$H652/$G652,$H652-SUM($I652:Y652)))","v":0},{"$f":"IF(OR(AA$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AA$3,$H652/$G652,$H652-SUM($I652:Z652)))","v":0},{"$f":"IF(OR(AB$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AB$3,$H652/$G652,$H652-SUM($I652:AA652)))","v":0},{"$f":"IF(OR(AC$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AC$3,$H652/$G652,$H652-SUM($I652:AB652)))","v":0},{"$f":"IF(OR(AD$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AD$3,$H652/$G652,$H652-SUM($I652:AC652)))","v":0},{"$f":"IF(OR(AE$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AE$3,$H652/$G652,$H652-SUM($I652:AD652)))","v":0},{"$f":"IF(OR(AF$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AF$3,$H652/$G652,$H652-SUM($I652:AE652)))","v":0},{"$f":"IF(OR(AG$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AG$3,$H652/$G652,$H652-SUM($I652:AF652)))","v":0},{"$f":"IF(OR(AH$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AH$3,$H652/$G652,$H652-SUM($I652:AG652)))","v":0},{"$f":"IF(OR(AI$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AI$3,$H652/$G652,$H652-SUM($I652:AH652)))","v":0},{"$f":"IF(OR(AJ$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AJ$3,$H652/$G652,$H652-SUM($I652:AI652)))","v":0},{"$f":"IF(OR(AK$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AK$3,$H652/$G652,$H652-SUM($I652:AJ652)))","v":0},{"$f":"IF(OR(AL$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AL$3,$H652/$G652,$H652-SUM($I652:AK652)))","v":0},{"$f":"IF(OR(AM$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AM$3,$H652/$G652,$H652-SUM($I652:AL652)))","v":0},{"$f":"IF(OR(AN$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AN$3,$H652/$G652,$H652-SUM($I652:AM652)))","v":0},{"$f":"IF(OR(AO$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AO$3,$H652/$G652,$H652-SUM($I652:AN652)))","v":0},{"$f":"IF(OR(AP$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AP$3,$H652/$G652,$H652-SUM($I652:AO652)))","v":0},{"$f":"IF(OR(AQ$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AQ$3,$H652/$G652,$H652-SUM($I652:AP652)))","v":0},{"$f":"IF(OR(AR$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AR$3,$H652/$G652,$H652-SUM($I652:AQ652)))","v":0},{"$f":"IF(OR(AS$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AS$3,$H652/$G652,$H652-SUM($I652:AR652)))","v":0},{"$f":"IF(OR(AT$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AT$3,$H652/$G652,$H652-SUM($I652:AS652)))","v":0},{"$f":"IF(OR(AU$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AU$3,$H652/$G652,$H652-SUM($I652:AT652)))","v":0},{"$f":"IF(OR(AV$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AV$3,$H652/$G652,$H652-SUM($I652:AU652)))","v":0},{"$f":"IF(OR(AW$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AW$3,$H652/$G652,$H652-SUM($I652:AV652)))","v":0},{"$f":"IF(OR(AX$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AX$3,$H652/$G652,$H652-SUM($I652:AW652)))","v":0},{"$f":"IF(OR(AY$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AY$3,$H652/$G652,$H652-SUM($I652:AX652)))","v":0},{"$f":"IF(OR(AZ$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>AZ$3,$H652/$G652,$H652-SUM($I652:AY652)))","v":0},{"$f":"IF(OR(BA$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BA$3,$H652/$G652,$H652-SUM($I652:AZ652)))","v":0},{"$f":"IF(OR(BB$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BB$3,$H652/$G652,$H652-SUM($I652:BA652)))","v":0},{"$f":"IF(OR(BC$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BC$3,$H652/$G652,$H652-SUM($I652:BB652)))","v":0},{"$f":"IF(OR(BD$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BD$3,$H652/$G652,$H652-SUM($I652:BC652)))","v":0},{"$f":"IF(OR(BE$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BE$3,$H652/$G652,$H652-SUM($I652:BD652)))","v":0},{"$f":"IF(OR(BF$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BF$3,$H652/$G652,$H652-SUM($I652:BE652)))","v":0},{"$f":"IF(OR(BG$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BG$3,$H652/$G652,$H652-SUM($I652:BF652)))","v":0},{"$f":"IF(OR(BH$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BH$3,$H652/$G652,$H652-SUM($I652:BG652)))","v":0},{"$f":"IF(OR(BI$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BI$3,$H652/$G652,$H652-SUM($I652:BH652)))","v":0},{"$f":"IF(OR(BJ$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BJ$3,$H652/$G652,$H652-SUM($I652:BI652)))","v":0},{"$f":"IF(OR(BK$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BK$3,$H652/$G652,$H652-SUM($I652:BJ652)))","v":0},{"$f":"IF(OR(BL$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BL$3,$H652/$G652,$H652-SUM($I652:BK652)))","v":0},{"$f":"IF(OR(BM$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BM$3,$H652/$G652,$H652-SUM($I652:BL652)))","v":0},{"$f":"IF(OR(BN$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BN$3,$H652/$G652,$H652-SUM($I652:BM652)))","v":0},{"$f":"IF(OR(BO$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BO$3,$H652/$G652,$H652-SUM($I652:BN652)))","v":0},{"$f":"IF(OR(BP$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BP$3,$H652/$G652,$H652-SUM($I652:BO652)))","v":0},{"$f":"IF(OR(BQ$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BQ$3,$H652/$G652,$H652-SUM($I652:BP652)))","v":0},{"$f":"IF(OR(BR$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BR$3,$H652/$G652,$H652-SUM($I652:BQ652)))","v":0},{"$f":"IF(OR(BS$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BS$3,$H652/$G652,$H652-SUM($I652:BR652)))","v":0},{"$f":"IF(OR(BT$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BT$3,$H652/$G652,$H652-SUM($I652:BS652)))","v":0},{"$f":"IF(OR(BU$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BU$3,$H652/$G652,$H652-SUM($I652:BT652)))","v":0},{"$f":"IF(OR(BV$3<=$D652,$G652=\"n/a\"),0,IF(SUM($D652,$G652)>BV$3,$H652/$G652,$H652-SUM($I652:BU652)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G652","v":52.3},{"$f":"W639","v":0},null,{"$f":"IF(OR(J$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>J$3,$H653/$G653,$H653-SUM($I653:I653)))","v":0},{"$f":"IF(OR(K$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>K$3,$H653/$G653,$H653-SUM($I653:J653)))","v":0},{"$f":"IF(OR(L$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>L$3,$H653/$G653,$H653-SUM($I653:K653)))","v":0},{"$f":"IF(OR(M$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>M$3,$H653/$G653,$H653-SUM($I653:L653)))","v":0},{"$f":"IF(OR(N$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>N$3,$H653/$G653,$H653-SUM($I653:M653)))","v":0},{"$f":"IF(OR(O$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>O$3,$H653/$G653,$H653-SUM($I653:N653)))","v":0},{"$f":"IF(OR(P$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>P$3,$H653/$G653,$H653-SUM($I653:O653)))","v":0},{"$f":"IF(OR(Q$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>Q$3,$H653/$G653,$H653-SUM($I653:P653)))","v":0},{"$f":"IF(OR(R$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>R$3,$H653/$G653,$H653-SUM($I653:Q653)))","v":0},{"$f":"IF(OR(S$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>S$3,$H653/$G653,$H653-SUM($I653:R653)))","v":0},{"$f":"IF(OR(T$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>T$3,$H653/$G653,$H653-SUM($I653:S653)))","v":0},{"$f":"IF(OR(U$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>U$3,$H653/$G653,$H653-SUM($I653:T653)))","v":0},{"$f":"IF(OR(V$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>V$3,$H653/$G653,$H653-SUM($I653:U653)))","v":0},{"$f":"IF(OR(W$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>W$3,$H653/$G653,$H653-SUM($I653:V653)))","v":0},{"$f":"IF(OR(X$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>X$3,$H653/$G653,$H653-SUM($I653:W653)))","v":0},{"$f":"IF(OR(Y$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>Y$3,$H653/$G653,$H653-SUM($I653:X653)))","v":0},{"$f":"IF(OR(Z$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>Z$3,$H653/$G653,$H653-SUM($I653:Y653)))","v":0},{"$f":"IF(OR(AA$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AA$3,$H653/$G653,$H653-SUM($I653:Z653)))","v":0},{"$f":"IF(OR(AB$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AB$3,$H653/$G653,$H653-SUM($I653:AA653)))","v":0},{"$f":"IF(OR(AC$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AC$3,$H653/$G653,$H653-SUM($I653:AB653)))","v":0},{"$f":"IF(OR(AD$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AD$3,$H653/$G653,$H653-SUM($I653:AC653)))","v":0},{"$f":"IF(OR(AE$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AE$3,$H653/$G653,$H653-SUM($I653:AD653)))","v":0},{"$f":"IF(OR(AF$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AF$3,$H653/$G653,$H653-SUM($I653:AE653)))","v":0},{"$f":"IF(OR(AG$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AG$3,$H653/$G653,$H653-SUM($I653:AF653)))","v":0},{"$f":"IF(OR(AH$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AH$3,$H653/$G653,$H653-SUM($I653:AG653)))","v":0},{"$f":"IF(OR(AI$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AI$3,$H653/$G653,$H653-SUM($I653:AH653)))","v":0},{"$f":"IF(OR(AJ$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AJ$3,$H653/$G653,$H653-SUM($I653:AI653)))","v":0},{"$f":"IF(OR(AK$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AK$3,$H653/$G653,$H653-SUM($I653:AJ653)))","v":0},{"$f":"IF(OR(AL$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AL$3,$H653/$G653,$H653-SUM($I653:AK653)))","v":0},{"$f":"IF(OR(AM$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AM$3,$H653/$G653,$H653-SUM($I653:AL653)))","v":0},{"$f":"IF(OR(AN$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AN$3,$H653/$G653,$H653-SUM($I653:AM653)))","v":0},{"$f":"IF(OR(AO$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AO$3,$H653/$G653,$H653-SUM($I653:AN653)))","v":0},{"$f":"IF(OR(AP$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AP$3,$H653/$G653,$H653-SUM($I653:AO653)))","v":0},{"$f":"IF(OR(AQ$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AQ$3,$H653/$G653,$H653-SUM($I653:AP653)))","v":0},{"$f":"IF(OR(AR$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AR$3,$H653/$G653,$H653-SUM($I653:AQ653)))","v":0},{"$f":"IF(OR(AS$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AS$3,$H653/$G653,$H653-SUM($I653:AR653)))","v":0},{"$f":"IF(OR(AT$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AT$3,$H653/$G653,$H653-SUM($I653:AS653)))","v":0},{"$f":"IF(OR(AU$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AU$3,$H653/$G653,$H653-SUM($I653:AT653)))","v":0},{"$f":"IF(OR(AV$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AV$3,$H653/$G653,$H653-SUM($I653:AU653)))","v":0},{"$f":"IF(OR(AW$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AW$3,$H653/$G653,$H653-SUM($I653:AV653)))","v":0},{"$f":"IF(OR(AX$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AX$3,$H653/$G653,$H653-SUM($I653:AW653)))","v":0},{"$f":"IF(OR(AY$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AY$3,$H653/$G653,$H653-SUM($I653:AX653)))","v":0},{"$f":"IF(OR(AZ$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>AZ$3,$H653/$G653,$H653-SUM($I653:AY653)))","v":0},{"$f":"IF(OR(BA$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BA$3,$H653/$G653,$H653-SUM($I653:AZ653)))","v":0},{"$f":"IF(OR(BB$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BB$3,$H653/$G653,$H653-SUM($I653:BA653)))","v":0},{"$f":"IF(OR(BC$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BC$3,$H653/$G653,$H653-SUM($I653:BB653)))","v":0},{"$f":"IF(OR(BD$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BD$3,$H653/$G653,$H653-SUM($I653:BC653)))","v":0},{"$f":"IF(OR(BE$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BE$3,$H653/$G653,$H653-SUM($I653:BD653)))","v":0},{"$f":"IF(OR(BF$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BF$3,$H653/$G653,$H653-SUM($I653:BE653)))","v":0},{"$f":"IF(OR(BG$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BG$3,$H653/$G653,$H653-SUM($I653:BF653)))","v":0},{"$f":"IF(OR(BH$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BH$3,$H653/$G653,$H653-SUM($I653:BG653)))","v":0},{"$f":"IF(OR(BI$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BI$3,$H653/$G653,$H653-SUM($I653:BH653)))","v":0},{"$f":"IF(OR(BJ$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BJ$3,$H653/$G653,$H653-SUM($I653:BI653)))","v":0},{"$f":"IF(OR(BK$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BK$3,$H653/$G653,$H653-SUM($I653:BJ653)))","v":0},{"$f":"IF(OR(BL$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BL$3,$H653/$G653,$H653-SUM($I653:BK653)))","v":0},{"$f":"IF(OR(BM$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BM$3,$H653/$G653,$H653-SUM($I653:BL653)))","v":0},{"$f":"IF(OR(BN$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BN$3,$H653/$G653,$H653-SUM($I653:BM653)))","v":0},{"$f":"IF(OR(BO$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BO$3,$H653/$G653,$H653-SUM($I653:BN653)))","v":0},{"$f":"IF(OR(BP$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BP$3,$H653/$G653,$H653-SUM($I653:BO653)))","v":0},{"$f":"IF(OR(BQ$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BQ$3,$H653/$G653,$H653-SUM($I653:BP653)))","v":0},{"$f":"IF(OR(BR$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BR$3,$H653/$G653,$H653-SUM($I653:BQ653)))","v":0},{"$f":"IF(OR(BS$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BS$3,$H653/$G653,$H653-SUM($I653:BR653)))","v":0},{"$f":"IF(OR(BT$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BT$3,$H653/$G653,$H653-SUM($I653:BS653)))","v":0},{"$f":"IF(OR(BU$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BU$3,$H653/$G653,$H653-SUM($I653:BT653)))","v":0},{"$f":"IF(OR(BV$3<=$D653,$G653=\"n/a\"),0,IF(SUM($D653,$G653)>BV$3,$H653/$G653,$H653-SUM($I653:BU653)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G653","v":52.3},{"$f":"X639","v":0},null,{"$f":"IF(OR(J$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>J$3,$H654/$G654,$H654-SUM($I654:I654)))","v":0},{"$f":"IF(OR(K$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>K$3,$H654/$G654,$H654-SUM($I654:J654)))","v":0},{"$f":"IF(OR(L$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>L$3,$H654/$G654,$H654-SUM($I654:K654)))","v":0},{"$f":"IF(OR(M$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>M$3,$H654/$G654,$H654-SUM($I654:L654)))","v":0},{"$f":"IF(OR(N$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>N$3,$H654/$G654,$H654-SUM($I654:M654)))","v":0},{"$f":"IF(OR(O$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>O$3,$H654/$G654,$H654-SUM($I654:N654)))","v":0},{"$f":"IF(OR(P$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>P$3,$H654/$G654,$H654-SUM($I654:O654)))","v":0},{"$f":"IF(OR(Q$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>Q$3,$H654/$G654,$H654-SUM($I654:P654)))","v":0},{"$f":"IF(OR(R$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>R$3,$H654/$G654,$H654-SUM($I654:Q654)))","v":0},{"$f":"IF(OR(S$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>S$3,$H654/$G654,$H654-SUM($I654:R654)))","v":0},{"$f":"IF(OR(T$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>T$3,$H654/$G654,$H654-SUM($I654:S654)))","v":0},{"$f":"IF(OR(U$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>U$3,$H654/$G654,$H654-SUM($I654:T654)))","v":0},{"$f":"IF(OR(V$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>V$3,$H654/$G654,$H654-SUM($I654:U654)))","v":0},{"$f":"IF(OR(W$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>W$3,$H654/$G654,$H654-SUM($I654:V654)))","v":0},{"$f":"IF(OR(X$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>X$3,$H654/$G654,$H654-SUM($I654:W654)))","v":0},{"$f":"IF(OR(Y$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>Y$3,$H654/$G654,$H654-SUM($I654:X654)))","v":0},{"$f":"IF(OR(Z$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>Z$3,$H654/$G654,$H654-SUM($I654:Y654)))","v":0},{"$f":"IF(OR(AA$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AA$3,$H654/$G654,$H654-SUM($I654:Z654)))","v":0},{"$f":"IF(OR(AB$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AB$3,$H654/$G654,$H654-SUM($I654:AA654)))","v":0},{"$f":"IF(OR(AC$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AC$3,$H654/$G654,$H654-SUM($I654:AB654)))","v":0},{"$f":"IF(OR(AD$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AD$3,$H654/$G654,$H654-SUM($I654:AC654)))","v":0},{"$f":"IF(OR(AE$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AE$3,$H654/$G654,$H654-SUM($I654:AD654)))","v":0},{"$f":"IF(OR(AF$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AF$3,$H654/$G654,$H654-SUM($I654:AE654)))","v":0},{"$f":"IF(OR(AG$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AG$3,$H654/$G654,$H654-SUM($I654:AF654)))","v":0},{"$f":"IF(OR(AH$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AH$3,$H654/$G654,$H654-SUM($I654:AG654)))","v":0},{"$f":"IF(OR(AI$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AI$3,$H654/$G654,$H654-SUM($I654:AH654)))","v":0},{"$f":"IF(OR(AJ$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AJ$3,$H654/$G654,$H654-SUM($I654:AI654)))","v":0},{"$f":"IF(OR(AK$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AK$3,$H654/$G654,$H654-SUM($I654:AJ654)))","v":0},{"$f":"IF(OR(AL$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AL$3,$H654/$G654,$H654-SUM($I654:AK654)))","v":0},{"$f":"IF(OR(AM$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AM$3,$H654/$G654,$H654-SUM($I654:AL654)))","v":0},{"$f":"IF(OR(AN$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AN$3,$H654/$G654,$H654-SUM($I654:AM654)))","v":0},{"$f":"IF(OR(AO$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AO$3,$H654/$G654,$H654-SUM($I654:AN654)))","v":0},{"$f":"IF(OR(AP$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AP$3,$H654/$G654,$H654-SUM($I654:AO654)))","v":0},{"$f":"IF(OR(AQ$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AQ$3,$H654/$G654,$H654-SUM($I654:AP654)))","v":0},{"$f":"IF(OR(AR$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AR$3,$H654/$G654,$H654-SUM($I654:AQ654)))","v":0},{"$f":"IF(OR(AS$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AS$3,$H654/$G654,$H654-SUM($I654:AR654)))","v":0},{"$f":"IF(OR(AT$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AT$3,$H654/$G654,$H654-SUM($I654:AS654)))","v":0},{"$f":"IF(OR(AU$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AU$3,$H654/$G654,$H654-SUM($I654:AT654)))","v":0},{"$f":"IF(OR(AV$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AV$3,$H654/$G654,$H654-SUM($I654:AU654)))","v":0},{"$f":"IF(OR(AW$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AW$3,$H654/$G654,$H654-SUM($I654:AV654)))","v":0},{"$f":"IF(OR(AX$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AX$3,$H654/$G654,$H654-SUM($I654:AW654)))","v":0},{"$f":"IF(OR(AY$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AY$3,$H654/$G654,$H654-SUM($I654:AX654)))","v":0},{"$f":"IF(OR(AZ$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>AZ$3,$H654/$G654,$H654-SUM($I654:AY654)))","v":0},{"$f":"IF(OR(BA$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BA$3,$H654/$G654,$H654-SUM($I654:AZ654)))","v":0},{"$f":"IF(OR(BB$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BB$3,$H654/$G654,$H654-SUM($I654:BA654)))","v":0},{"$f":"IF(OR(BC$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BC$3,$H654/$G654,$H654-SUM($I654:BB654)))","v":0},{"$f":"IF(OR(BD$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BD$3,$H654/$G654,$H654-SUM($I654:BC654)))","v":0},{"$f":"IF(OR(BE$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BE$3,$H654/$G654,$H654-SUM($I654:BD654)))","v":0},{"$f":"IF(OR(BF$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BF$3,$H654/$G654,$H654-SUM($I654:BE654)))","v":0},{"$f":"IF(OR(BG$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BG$3,$H654/$G654,$H654-SUM($I654:BF654)))","v":0},{"$f":"IF(OR(BH$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BH$3,$H654/$G654,$H654-SUM($I654:BG654)))","v":0},{"$f":"IF(OR(BI$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BI$3,$H654/$G654,$H654-SUM($I654:BH654)))","v":0},{"$f":"IF(OR(BJ$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BJ$3,$H654/$G654,$H654-SUM($I654:BI654)))","v":0},{"$f":"IF(OR(BK$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BK$3,$H654/$G654,$H654-SUM($I654:BJ654)))","v":0},{"$f":"IF(OR(BL$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BL$3,$H654/$G654,$H654-SUM($I654:BK654)))","v":0},{"$f":"IF(OR(BM$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BM$3,$H654/$G654,$H654-SUM($I654:BL654)))","v":0},{"$f":"IF(OR(BN$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BN$3,$H654/$G654,$H654-SUM($I654:BM654)))","v":0},{"$f":"IF(OR(BO$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BO$3,$H654/$G654,$H654-SUM($I654:BN654)))","v":0},{"$f":"IF(OR(BP$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BP$3,$H654/$G654,$H654-SUM($I654:BO654)))","v":0},{"$f":"IF(OR(BQ$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BQ$3,$H654/$G654,$H654-SUM($I654:BP654)))","v":0},{"$f":"IF(OR(BR$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BR$3,$H654/$G654,$H654-SUM($I654:BQ654)))","v":0},{"$f":"IF(OR(BS$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BS$3,$H654/$G654,$H654-SUM($I654:BR654)))","v":0},{"$f":"IF(OR(BT$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BT$3,$H654/$G654,$H654-SUM($I654:BS654)))","v":0},{"$f":"IF(OR(BU$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BU$3,$H654/$G654,$H654-SUM($I654:BT654)))","v":0},{"$f":"IF(OR(BV$3<=$D654,$G654=\"n/a\"),0,IF(SUM($D654,$G654)>BV$3,$H654/$G654,$H654-SUM($I654:BU654)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A628)","v":52.3},{"$f":"Y639","v":0},null,{"$f":"IF(OR(J$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>J$3,$H655/$G655,$H655-SUM($I655:I655)))","v":0},{"$f":"IF(OR(K$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>K$3,$H655/$G655,$H655-SUM($I655:J655)))","v":0},{"$f":"IF(OR(L$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>L$3,$H655/$G655,$H655-SUM($I655:K655)))","v":0},{"$f":"IF(OR(M$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>M$3,$H655/$G655,$H655-SUM($I655:L655)))","v":0},{"$f":"IF(OR(N$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>N$3,$H655/$G655,$H655-SUM($I655:M655)))","v":0},{"$f":"IF(OR(O$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>O$3,$H655/$G655,$H655-SUM($I655:N655)))","v":0},{"$f":"IF(OR(P$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>P$3,$H655/$G655,$H655-SUM($I655:O655)))","v":0},{"$f":"IF(OR(Q$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>Q$3,$H655/$G655,$H655-SUM($I655:P655)))","v":0},{"$f":"IF(OR(R$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>R$3,$H655/$G655,$H655-SUM($I655:Q655)))","v":0},{"$f":"IF(OR(S$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>S$3,$H655/$G655,$H655-SUM($I655:R655)))","v":0},{"$f":"IF(OR(T$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>T$3,$H655/$G655,$H655-SUM($I655:S655)))","v":0},{"$f":"IF(OR(U$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>U$3,$H655/$G655,$H655-SUM($I655:T655)))","v":0},{"$f":"IF(OR(V$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>V$3,$H655/$G655,$H655-SUM($I655:U655)))","v":0},{"$f":"IF(OR(W$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>W$3,$H655/$G655,$H655-SUM($I655:V655)))","v":0},{"$f":"IF(OR(X$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>X$3,$H655/$G655,$H655-SUM($I655:W655)))","v":0},{"$f":"IF(OR(Y$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>Y$3,$H655/$G655,$H655-SUM($I655:X655)))","v":0},{"$f":"IF(OR(Z$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>Z$3,$H655/$G655,$H655-SUM($I655:Y655)))","v":0},{"$f":"IF(OR(AA$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AA$3,$H655/$G655,$H655-SUM($I655:Z655)))","v":0},{"$f":"IF(OR(AB$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AB$3,$H655/$G655,$H655-SUM($I655:AA655)))","v":0},{"$f":"IF(OR(AC$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AC$3,$H655/$G655,$H655-SUM($I655:AB655)))","v":0},{"$f":"IF(OR(AD$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AD$3,$H655/$G655,$H655-SUM($I655:AC655)))","v":0},{"$f":"IF(OR(AE$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AE$3,$H655/$G655,$H655-SUM($I655:AD655)))","v":0},{"$f":"IF(OR(AF$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AF$3,$H655/$G655,$H655-SUM($I655:AE655)))","v":0},{"$f":"IF(OR(AG$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AG$3,$H655/$G655,$H655-SUM($I655:AF655)))","v":0},{"$f":"IF(OR(AH$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AH$3,$H655/$G655,$H655-SUM($I655:AG655)))","v":0},{"$f":"IF(OR(AI$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AI$3,$H655/$G655,$H655-SUM($I655:AH655)))","v":0},{"$f":"IF(OR(AJ$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AJ$3,$H655/$G655,$H655-SUM($I655:AI655)))","v":0},{"$f":"IF(OR(AK$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AK$3,$H655/$G655,$H655-SUM($I655:AJ655)))","v":0},{"$f":"IF(OR(AL$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AL$3,$H655/$G655,$H655-SUM($I655:AK655)))","v":0},{"$f":"IF(OR(AM$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AM$3,$H655/$G655,$H655-SUM($I655:AL655)))","v":0},{"$f":"IF(OR(AN$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AN$3,$H655/$G655,$H655-SUM($I655:AM655)))","v":0},{"$f":"IF(OR(AO$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AO$3,$H655/$G655,$H655-SUM($I655:AN655)))","v":0},{"$f":"IF(OR(AP$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AP$3,$H655/$G655,$H655-SUM($I655:AO655)))","v":0},{"$f":"IF(OR(AQ$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AQ$3,$H655/$G655,$H655-SUM($I655:AP655)))","v":0},{"$f":"IF(OR(AR$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AR$3,$H655/$G655,$H655-SUM($I655:AQ655)))","v":0},{"$f":"IF(OR(AS$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AS$3,$H655/$G655,$H655-SUM($I655:AR655)))","v":0},{"$f":"IF(OR(AT$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AT$3,$H655/$G655,$H655-SUM($I655:AS655)))","v":0},{"$f":"IF(OR(AU$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AU$3,$H655/$G655,$H655-SUM($I655:AT655)))","v":0},{"$f":"IF(OR(AV$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AV$3,$H655/$G655,$H655-SUM($I655:AU655)))","v":0},{"$f":"IF(OR(AW$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AW$3,$H655/$G655,$H655-SUM($I655:AV655)))","v":0},{"$f":"IF(OR(AX$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AX$3,$H655/$G655,$H655-SUM($I655:AW655)))","v":0},{"$f":"IF(OR(AY$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AY$3,$H655/$G655,$H655-SUM($I655:AX655)))","v":0},{"$f":"IF(OR(AZ$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>AZ$3,$H655/$G655,$H655-SUM($I655:AY655)))","v":0},{"$f":"IF(OR(BA$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BA$3,$H655/$G655,$H655-SUM($I655:AZ655)))","v":0},{"$f":"IF(OR(BB$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BB$3,$H655/$G655,$H655-SUM($I655:BA655)))","v":0},{"$f":"IF(OR(BC$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BC$3,$H655/$G655,$H655-SUM($I655:BB655)))","v":0},{"$f":"IF(OR(BD$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BD$3,$H655/$G655,$H655-SUM($I655:BC655)))","v":0},{"$f":"IF(OR(BE$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BE$3,$H655/$G655,$H655-SUM($I655:BD655)))","v":0},{"$f":"IF(OR(BF$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BF$3,$H655/$G655,$H655-SUM($I655:BE655)))","v":0},{"$f":"IF(OR(BG$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BG$3,$H655/$G655,$H655-SUM($I655:BF655)))","v":0},{"$f":"IF(OR(BH$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BH$3,$H655/$G655,$H655-SUM($I655:BG655)))","v":0},{"$f":"IF(OR(BI$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BI$3,$H655/$G655,$H655-SUM($I655:BH655)))","v":0},{"$f":"IF(OR(BJ$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BJ$3,$H655/$G655,$H655-SUM($I655:BI655)))","v":0},{"$f":"IF(OR(BK$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BK$3,$H655/$G655,$H655-SUM($I655:BJ655)))","v":0},{"$f":"IF(OR(BL$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BL$3,$H655/$G655,$H655-SUM($I655:BK655)))","v":0},{"$f":"IF(OR(BM$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BM$3,$H655/$G655,$H655-SUM($I655:BL655)))","v":0},{"$f":"IF(OR(BN$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BN$3,$H655/$G655,$H655-SUM($I655:BM655)))","v":0},{"$f":"IF(OR(BO$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BO$3,$H655/$G655,$H655-SUM($I655:BN655)))","v":0},{"$f":"IF(OR(BP$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BP$3,$H655/$G655,$H655-SUM($I655:BO655)))","v":0},{"$f":"IF(OR(BQ$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BQ$3,$H655/$G655,$H655-SUM($I655:BP655)))","v":0},{"$f":"IF(OR(BR$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BR$3,$H655/$G655,$H655-SUM($I655:BQ655)))","v":0},{"$f":"IF(OR(BS$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BS$3,$H655/$G655,$H655-SUM($I655:BR655)))","v":0},{"$f":"IF(OR(BT$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BT$3,$H655/$G655,$H655-SUM($I655:BS655)))","v":0},{"$f":"IF(OR(BU$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BU$3,$H655/$G655,$H655-SUM($I655:BT655)))","v":0},{"$f":"IF(OR(BV$3<=$D655,$G655=\"n/a\"),0,IF(SUM($D655,$G655)>BV$3,$H655/$G655,$H655-SUM($I655:BU655)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G655","v":52.3},{"$f":"Z639","v":0},null,{"$f":"IF(OR(J$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>J$3,$H656/$G656,$H656-SUM($I656:I656)))","v":0},{"$f":"IF(OR(K$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>K$3,$H656/$G656,$H656-SUM($I656:J656)))","v":0},{"$f":"IF(OR(L$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>L$3,$H656/$G656,$H656-SUM($I656:K656)))","v":0},{"$f":"IF(OR(M$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>M$3,$H656/$G656,$H656-SUM($I656:L656)))","v":0},{"$f":"IF(OR(N$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>N$3,$H656/$G656,$H656-SUM($I656:M656)))","v":0},{"$f":"IF(OR(O$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>O$3,$H656/$G656,$H656-SUM($I656:N656)))","v":0},{"$f":"IF(OR(P$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>P$3,$H656/$G656,$H656-SUM($I656:O656)))","v":0},{"$f":"IF(OR(Q$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>Q$3,$H656/$G656,$H656-SUM($I656:P656)))","v":0},{"$f":"IF(OR(R$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>R$3,$H656/$G656,$H656-SUM($I656:Q656)))","v":0},{"$f":"IF(OR(S$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>S$3,$H656/$G656,$H656-SUM($I656:R656)))","v":0},{"$f":"IF(OR(T$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>T$3,$H656/$G656,$H656-SUM($I656:S656)))","v":0},{"$f":"IF(OR(U$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>U$3,$H656/$G656,$H656-SUM($I656:T656)))","v":0},{"$f":"IF(OR(V$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>V$3,$H656/$G656,$H656-SUM($I656:U656)))","v":0},{"$f":"IF(OR(W$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>W$3,$H656/$G656,$H656-SUM($I656:V656)))","v":0},{"$f":"IF(OR(X$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>X$3,$H656/$G656,$H656-SUM($I656:W656)))","v":0},{"$f":"IF(OR(Y$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>Y$3,$H656/$G656,$H656-SUM($I656:X656)))","v":0},{"$f":"IF(OR(Z$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>Z$3,$H656/$G656,$H656-SUM($I656:Y656)))","v":0},{"$f":"IF(OR(AA$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AA$3,$H656/$G656,$H656-SUM($I656:Z656)))","v":0},{"$f":"IF(OR(AB$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AB$3,$H656/$G656,$H656-SUM($I656:AA656)))","v":0},{"$f":"IF(OR(AC$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AC$3,$H656/$G656,$H656-SUM($I656:AB656)))","v":0},{"$f":"IF(OR(AD$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AD$3,$H656/$G656,$H656-SUM($I656:AC656)))","v":0},{"$f":"IF(OR(AE$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AE$3,$H656/$G656,$H656-SUM($I656:AD656)))","v":0},{"$f":"IF(OR(AF$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AF$3,$H656/$G656,$H656-SUM($I656:AE656)))","v":0},{"$f":"IF(OR(AG$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AG$3,$H656/$G656,$H656-SUM($I656:AF656)))","v":0},{"$f":"IF(OR(AH$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AH$3,$H656/$G656,$H656-SUM($I656:AG656)))","v":0},{"$f":"IF(OR(AI$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AI$3,$H656/$G656,$H656-SUM($I656:AH656)))","v":0},{"$f":"IF(OR(AJ$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AJ$3,$H656/$G656,$H656-SUM($I656:AI656)))","v":0},{"$f":"IF(OR(AK$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AK$3,$H656/$G656,$H656-SUM($I656:AJ656)))","v":0},{"$f":"IF(OR(AL$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AL$3,$H656/$G656,$H656-SUM($I656:AK656)))","v":0},{"$f":"IF(OR(AM$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AM$3,$H656/$G656,$H656-SUM($I656:AL656)))","v":0},{"$f":"IF(OR(AN$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AN$3,$H656/$G656,$H656-SUM($I656:AM656)))","v":0},{"$f":"IF(OR(AO$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AO$3,$H656/$G656,$H656-SUM($I656:AN656)))","v":0},{"$f":"IF(OR(AP$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AP$3,$H656/$G656,$H656-SUM($I656:AO656)))","v":0},{"$f":"IF(OR(AQ$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AQ$3,$H656/$G656,$H656-SUM($I656:AP656)))","v":0},{"$f":"IF(OR(AR$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AR$3,$H656/$G656,$H656-SUM($I656:AQ656)))","v":0},{"$f":"IF(OR(AS$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AS$3,$H656/$G656,$H656-SUM($I656:AR656)))","v":0},{"$f":"IF(OR(AT$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AT$3,$H656/$G656,$H656-SUM($I656:AS656)))","v":0},{"$f":"IF(OR(AU$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AU$3,$H656/$G656,$H656-SUM($I656:AT656)))","v":0},{"$f":"IF(OR(AV$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AV$3,$H656/$G656,$H656-SUM($I656:AU656)))","v":0},{"$f":"IF(OR(AW$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AW$3,$H656/$G656,$H656-SUM($I656:AV656)))","v":0},{"$f":"IF(OR(AX$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AX$3,$H656/$G656,$H656-SUM($I656:AW656)))","v":0},{"$f":"IF(OR(AY$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AY$3,$H656/$G656,$H656-SUM($I656:AX656)))","v":0},{"$f":"IF(OR(AZ$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>AZ$3,$H656/$G656,$H656-SUM($I656:AY656)))","v":0},{"$f":"IF(OR(BA$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BA$3,$H656/$G656,$H656-SUM($I656:AZ656)))","v":0},{"$f":"IF(OR(BB$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BB$3,$H656/$G656,$H656-SUM($I656:BA656)))","v":0},{"$f":"IF(OR(BC$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BC$3,$H656/$G656,$H656-SUM($I656:BB656)))","v":0},{"$f":"IF(OR(BD$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BD$3,$H656/$G656,$H656-SUM($I656:BC656)))","v":0},{"$f":"IF(OR(BE$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BE$3,$H656/$G656,$H656-SUM($I656:BD656)))","v":0},{"$f":"IF(OR(BF$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BF$3,$H656/$G656,$H656-SUM($I656:BE656)))","v":0},{"$f":"IF(OR(BG$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BG$3,$H656/$G656,$H656-SUM($I656:BF656)))","v":0},{"$f":"IF(OR(BH$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BH$3,$H656/$G656,$H656-SUM($I656:BG656)))","v":0},{"$f":"IF(OR(BI$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BI$3,$H656/$G656,$H656-SUM($I656:BH656)))","v":0},{"$f":"IF(OR(BJ$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BJ$3,$H656/$G656,$H656-SUM($I656:BI656)))","v":0},{"$f":"IF(OR(BK$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BK$3,$H656/$G656,$H656-SUM($I656:BJ656)))","v":0},{"$f":"IF(OR(BL$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BL$3,$H656/$G656,$H656-SUM($I656:BK656)))","v":0},{"$f":"IF(OR(BM$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BM$3,$H656/$G656,$H656-SUM($I656:BL656)))","v":0},{"$f":"IF(OR(BN$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BN$3,$H656/$G656,$H656-SUM($I656:BM656)))","v":0},{"$f":"IF(OR(BO$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BO$3,$H656/$G656,$H656-SUM($I656:BN656)))","v":0},{"$f":"IF(OR(BP$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BP$3,$H656/$G656,$H656-SUM($I656:BO656)))","v":0},{"$f":"IF(OR(BQ$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BQ$3,$H656/$G656,$H656-SUM($I656:BP656)))","v":0},{"$f":"IF(OR(BR$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BR$3,$H656/$G656,$H656-SUM($I656:BQ656)))","v":0},{"$f":"IF(OR(BS$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BS$3,$H656/$G656,$H656-SUM($I656:BR656)))","v":0},{"$f":"IF(OR(BT$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BT$3,$H656/$G656,$H656-SUM($I656:BS656)))","v":0},{"$f":"IF(OR(BU$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BU$3,$H656/$G656,$H656-SUM($I656:BT656)))","v":0},{"$f":"IF(OR(BV$3<=$D656,$G656=\"n/a\"),0,IF(SUM($D656,$G656)>BV$3,$H656/$G656,$H656-SUM($I656:BU656)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,52.3,{"$f":"AA639","v":0},null,{"$f":"IF(OR(J$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>J$3,$H657/$G657,$H657-SUM($I657:I657)))","v":0},{"$f":"IF(OR(K$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>K$3,$H657/$G657,$H657-SUM($I657:J657)))","v":0},{"$f":"IF(OR(L$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>L$3,$H657/$G657,$H657-SUM($I657:K657)))","v":0},{"$f":"IF(OR(M$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>M$3,$H657/$G657,$H657-SUM($I657:L657)))","v":0},{"$f":"IF(OR(N$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>N$3,$H657/$G657,$H657-SUM($I657:M657)))","v":0},{"$f":"IF(OR(O$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>O$3,$H657/$G657,$H657-SUM($I657:N657)))","v":0},{"$f":"IF(OR(P$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>P$3,$H657/$G657,$H657-SUM($I657:O657)))","v":0},{"$f":"IF(OR(Q$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>Q$3,$H657/$G657,$H657-SUM($I657:P657)))","v":0},{"$f":"IF(OR(R$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>R$3,$H657/$G657,$H657-SUM($I657:Q657)))","v":0},{"$f":"IF(OR(S$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>S$3,$H657/$G657,$H657-SUM($I657:R657)))","v":0},{"$f":"IF(OR(T$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>T$3,$H657/$G657,$H657-SUM($I657:S657)))","v":0},{"$f":"IF(OR(U$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>U$3,$H657/$G657,$H657-SUM($I657:T657)))","v":0},{"$f":"IF(OR(V$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>V$3,$H657/$G657,$H657-SUM($I657:U657)))","v":0},{"$f":"IF(OR(W$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>W$3,$H657/$G657,$H657-SUM($I657:V657)))","v":0},{"$f":"IF(OR(X$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>X$3,$H657/$G657,$H657-SUM($I657:W657)))","v":0},{"$f":"IF(OR(Y$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>Y$3,$H657/$G657,$H657-SUM($I657:X657)))","v":0},{"$f":"IF(OR(Z$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>Z$3,$H657/$G657,$H657-SUM($I657:Y657)))","v":0},{"$f":"IF(OR(AA$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AA$3,$H657/$G657,$H657-SUM($I657:Z657)))","v":0},{"$f":"IF(OR(AB$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AB$3,$H657/$G657,$H657-SUM($I657:AA657)))","v":0},{"$f":"IF(OR(AC$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AC$3,$H657/$G657,$H657-SUM($I657:AB657)))","v":0},{"$f":"IF(OR(AD$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AD$3,$H657/$G657,$H657-SUM($I657:AC657)))","v":0},{"$f":"IF(OR(AE$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AE$3,$H657/$G657,$H657-SUM($I657:AD657)))","v":0},{"$f":"IF(OR(AF$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AF$3,$H657/$G657,$H657-SUM($I657:AE657)))","v":0},{"$f":"IF(OR(AG$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AG$3,$H657/$G657,$H657-SUM($I657:AF657)))","v":0},{"$f":"IF(OR(AH$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AH$3,$H657/$G657,$H657-SUM($I657:AG657)))","v":0},{"$f":"IF(OR(AI$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AI$3,$H657/$G657,$H657-SUM($I657:AH657)))","v":0},{"$f":"IF(OR(AJ$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AJ$3,$H657/$G657,$H657-SUM($I657:AI657)))","v":0},{"$f":"IF(OR(AK$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AK$3,$H657/$G657,$H657-SUM($I657:AJ657)))","v":0},{"$f":"IF(OR(AL$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AL$3,$H657/$G657,$H657-SUM($I657:AK657)))","v":0},{"$f":"IF(OR(AM$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AM$3,$H657/$G657,$H657-SUM($I657:AL657)))","v":0},{"$f":"IF(OR(AN$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AN$3,$H657/$G657,$H657-SUM($I657:AM657)))","v":0},{"$f":"IF(OR(AO$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AO$3,$H657/$G657,$H657-SUM($I657:AN657)))","v":0},{"$f":"IF(OR(AP$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AP$3,$H657/$G657,$H657-SUM($I657:AO657)))","v":0},{"$f":"IF(OR(AQ$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AQ$3,$H657/$G657,$H657-SUM($I657:AP657)))","v":0},{"$f":"IF(OR(AR$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AR$3,$H657/$G657,$H657-SUM($I657:AQ657)))","v":0},{"$f":"IF(OR(AS$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AS$3,$H657/$G657,$H657-SUM($I657:AR657)))","v":0},{"$f":"IF(OR(AT$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AT$3,$H657/$G657,$H657-SUM($I657:AS657)))","v":0},{"$f":"IF(OR(AU$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AU$3,$H657/$G657,$H657-SUM($I657:AT657)))","v":0},{"$f":"IF(OR(AV$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AV$3,$H657/$G657,$H657-SUM($I657:AU657)))","v":0},{"$f":"IF(OR(AW$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AW$3,$H657/$G657,$H657-SUM($I657:AV657)))","v":0},{"$f":"IF(OR(AX$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AX$3,$H657/$G657,$H657-SUM($I657:AW657)))","v":0},{"$f":"IF(OR(AY$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AY$3,$H657/$G657,$H657-SUM($I657:AX657)))","v":0},{"$f":"IF(OR(AZ$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>AZ$3,$H657/$G657,$H657-SUM($I657:AY657)))","v":0},{"$f":"IF(OR(BA$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BA$3,$H657/$G657,$H657-SUM($I657:AZ657)))","v":0},{"$f":"IF(OR(BB$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BB$3,$H657/$G657,$H657-SUM($I657:BA657)))","v":0},{"$f":"IF(OR(BC$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BC$3,$H657/$G657,$H657-SUM($I657:BB657)))","v":0},{"$f":"IF(OR(BD$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BD$3,$H657/$G657,$H657-SUM($I657:BC657)))","v":0},{"$f":"IF(OR(BE$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BE$3,$H657/$G657,$H657-SUM($I657:BD657)))","v":0},{"$f":"IF(OR(BF$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BF$3,$H657/$G657,$H657-SUM($I657:BE657)))","v":0},{"$f":"IF(OR(BG$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BG$3,$H657/$G657,$H657-SUM($I657:BF657)))","v":0},{"$f":"IF(OR(BH$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BH$3,$H657/$G657,$H657-SUM($I657:BG657)))","v":0},{"$f":"IF(OR(BI$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BI$3,$H657/$G657,$H657-SUM($I657:BH657)))","v":0},{"$f":"IF(OR(BJ$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BJ$3,$H657/$G657,$H657-SUM($I657:BI657)))","v":0},{"$f":"IF(OR(BK$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BK$3,$H657/$G657,$H657-SUM($I657:BJ657)))","v":0},{"$f":"IF(OR(BL$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BL$3,$H657/$G657,$H657-SUM($I657:BK657)))","v":0},{"$f":"IF(OR(BM$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BM$3,$H657/$G657,$H657-SUM($I657:BL657)))","v":0},{"$f":"IF(OR(BN$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BN$3,$H657/$G657,$H657-SUM($I657:BM657)))","v":0},{"$f":"IF(OR(BO$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BO$3,$H657/$G657,$H657-SUM($I657:BN657)))","v":0},{"$f":"IF(OR(BP$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BP$3,$H657/$G657,$H657-SUM($I657:BO657)))","v":0},{"$f":"IF(OR(BQ$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BQ$3,$H657/$G657,$H657-SUM($I657:BP657)))","v":0},{"$f":"IF(OR(BR$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BR$3,$H657/$G657,$H657-SUM($I657:BQ657)))","v":0},{"$f":"IF(OR(BS$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BS$3,$H657/$G657,$H657-SUM($I657:BR657)))","v":0},{"$f":"IF(OR(BT$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BT$3,$H657/$G657,$H657-SUM($I657:BS657)))","v":0},{"$f":"IF(OR(BU$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BU$3,$H657/$G657,$H657-SUM($I657:BT657)))","v":0},{"$f":"IF(OR(BV$3<=$D657,$G657=\"n/a\"),0,IF(SUM($D657,$G657)>BV$3,$H657/$G657,$H657-SUM($I657:BU657)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,52.3,{"$f":"AB639","v":0},null,{"$f":"IF(OR(J$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>J$3,$H658/$G658,$H658-SUM($I658:I658)))","v":0},{"$f":"IF(OR(K$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>K$3,$H658/$G658,$H658-SUM($I658:J658)))","v":0},{"$f":"IF(OR(L$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>L$3,$H658/$G658,$H658-SUM($I658:K658)))","v":0},{"$f":"IF(OR(M$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>M$3,$H658/$G658,$H658-SUM($I658:L658)))","v":0},{"$f":"IF(OR(N$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>N$3,$H658/$G658,$H658-SUM($I658:M658)))","v":0},{"$f":"IF(OR(O$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>O$3,$H658/$G658,$H658-SUM($I658:N658)))","v":0},{"$f":"IF(OR(P$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>P$3,$H658/$G658,$H658-SUM($I658:O658)))","v":0},{"$f":"IF(OR(Q$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>Q$3,$H658/$G658,$H658-SUM($I658:P658)))","v":0},{"$f":"IF(OR(R$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>R$3,$H658/$G658,$H658-SUM($I658:Q658)))","v":0},{"$f":"IF(OR(S$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>S$3,$H658/$G658,$H658-SUM($I658:R658)))","v":0},{"$f":"IF(OR(T$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>T$3,$H658/$G658,$H658-SUM($I658:S658)))","v":0},{"$f":"IF(OR(U$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>U$3,$H658/$G658,$H658-SUM($I658:T658)))","v":0},{"$f":"IF(OR(V$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>V$3,$H658/$G658,$H658-SUM($I658:U658)))","v":0},{"$f":"IF(OR(W$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>W$3,$H658/$G658,$H658-SUM($I658:V658)))","v":0},{"$f":"IF(OR(X$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>X$3,$H658/$G658,$H658-SUM($I658:W658)))","v":0},{"$f":"IF(OR(Y$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>Y$3,$H658/$G658,$H658-SUM($I658:X658)))","v":0},{"$f":"IF(OR(Z$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>Z$3,$H658/$G658,$H658-SUM($I658:Y658)))","v":0},{"$f":"IF(OR(AA$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AA$3,$H658/$G658,$H658-SUM($I658:Z658)))","v":0},{"$f":"IF(OR(AB$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AB$3,$H658/$G658,$H658-SUM($I658:AA658)))","v":0},{"$f":"IF(OR(AC$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AC$3,$H658/$G658,$H658-SUM($I658:AB658)))","v":0},{"$f":"IF(OR(AD$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AD$3,$H658/$G658,$H658-SUM($I658:AC658)))","v":0},{"$f":"IF(OR(AE$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AE$3,$H658/$G658,$H658-SUM($I658:AD658)))","v":0},{"$f":"IF(OR(AF$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AF$3,$H658/$G658,$H658-SUM($I658:AE658)))","v":0},{"$f":"IF(OR(AG$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AG$3,$H658/$G658,$H658-SUM($I658:AF658)))","v":0},{"$f":"IF(OR(AH$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AH$3,$H658/$G658,$H658-SUM($I658:AG658)))","v":0},{"$f":"IF(OR(AI$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AI$3,$H658/$G658,$H658-SUM($I658:AH658)))","v":0},{"$f":"IF(OR(AJ$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AJ$3,$H658/$G658,$H658-SUM($I658:AI658)))","v":0},{"$f":"IF(OR(AK$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AK$3,$H658/$G658,$H658-SUM($I658:AJ658)))","v":0},{"$f":"IF(OR(AL$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AL$3,$H658/$G658,$H658-SUM($I658:AK658)))","v":0},{"$f":"IF(OR(AM$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AM$3,$H658/$G658,$H658-SUM($I658:AL658)))","v":0},{"$f":"IF(OR(AN$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AN$3,$H658/$G658,$H658-SUM($I658:AM658)))","v":0},{"$f":"IF(OR(AO$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AO$3,$H658/$G658,$H658-SUM($I658:AN658)))","v":0},{"$f":"IF(OR(AP$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AP$3,$H658/$G658,$H658-SUM($I658:AO658)))","v":0},{"$f":"IF(OR(AQ$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AQ$3,$H658/$G658,$H658-SUM($I658:AP658)))","v":0},{"$f":"IF(OR(AR$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AR$3,$H658/$G658,$H658-SUM($I658:AQ658)))","v":0},{"$f":"IF(OR(AS$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AS$3,$H658/$G658,$H658-SUM($I658:AR658)))","v":0},{"$f":"IF(OR(AT$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AT$3,$H658/$G658,$H658-SUM($I658:AS658)))","v":0},{"$f":"IF(OR(AU$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AU$3,$H658/$G658,$H658-SUM($I658:AT658)))","v":0},{"$f":"IF(OR(AV$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AV$3,$H658/$G658,$H658-SUM($I658:AU658)))","v":0},{"$f":"IF(OR(AW$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AW$3,$H658/$G658,$H658-SUM($I658:AV658)))","v":0},{"$f":"IF(OR(AX$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AX$3,$H658/$G658,$H658-SUM($I658:AW658)))","v":0},{"$f":"IF(OR(AY$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AY$3,$H658/$G658,$H658-SUM($I658:AX658)))","v":0},{"$f":"IF(OR(AZ$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>AZ$3,$H658/$G658,$H658-SUM($I658:AY658)))","v":0},{"$f":"IF(OR(BA$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BA$3,$H658/$G658,$H658-SUM($I658:AZ658)))","v":0},{"$f":"IF(OR(BB$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BB$3,$H658/$G658,$H658-SUM($I658:BA658)))","v":0},{"$f":"IF(OR(BC$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BC$3,$H658/$G658,$H658-SUM($I658:BB658)))","v":0},{"$f":"IF(OR(BD$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BD$3,$H658/$G658,$H658-SUM($I658:BC658)))","v":0},{"$f":"IF(OR(BE$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BE$3,$H658/$G658,$H658-SUM($I658:BD658)))","v":0},{"$f":"IF(OR(BF$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BF$3,$H658/$G658,$H658-SUM($I658:BE658)))","v":0},{"$f":"IF(OR(BG$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BG$3,$H658/$G658,$H658-SUM($I658:BF658)))","v":0},{"$f":"IF(OR(BH$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BH$3,$H658/$G658,$H658-SUM($I658:BG658)))","v":0},{"$f":"IF(OR(BI$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BI$3,$H658/$G658,$H658-SUM($I658:BH658)))","v":0},{"$f":"IF(OR(BJ$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BJ$3,$H658/$G658,$H658-SUM($I658:BI658)))","v":0},{"$f":"IF(OR(BK$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BK$3,$H658/$G658,$H658-SUM($I658:BJ658)))","v":0},{"$f":"IF(OR(BL$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BL$3,$H658/$G658,$H658-SUM($I658:BK658)))","v":0},{"$f":"IF(OR(BM$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BM$3,$H658/$G658,$H658-SUM($I658:BL658)))","v":0},{"$f":"IF(OR(BN$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BN$3,$H658/$G658,$H658-SUM($I658:BM658)))","v":0},{"$f":"IF(OR(BO$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BO$3,$H658/$G658,$H658-SUM($I658:BN658)))","v":0},{"$f":"IF(OR(BP$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BP$3,$H658/$G658,$H658-SUM($I658:BO658)))","v":0},{"$f":"IF(OR(BQ$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BQ$3,$H658/$G658,$H658-SUM($I658:BP658)))","v":0},{"$f":"IF(OR(BR$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BR$3,$H658/$G658,$H658-SUM($I658:BQ658)))","v":0},{"$f":"IF(OR(BS$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BS$3,$H658/$G658,$H658-SUM($I658:BR658)))","v":0},{"$f":"IF(OR(BT$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BT$3,$H658/$G658,$H658-SUM($I658:BS658)))","v":0},{"$f":"IF(OR(BU$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BU$3,$H658/$G658,$H658-SUM($I658:BT658)))","v":0},{"$f":"IF(OR(BV$3<=$D658,$G658=\"n/a\"),0,IF(SUM($D658,$G658)>BV$3,$H658/$G658,$H658-SUM($I658:BU658)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,52.3,{"$f":"AC639","v":0},null,{"$f":"IF(OR(J$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>J$3,$H659/$G659,$H659-SUM($I659:I659)))","v":0},{"$f":"IF(OR(K$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>K$3,$H659/$G659,$H659-SUM($I659:J659)))","v":0},{"$f":"IF(OR(L$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>L$3,$H659/$G659,$H659-SUM($I659:K659)))","v":0},{"$f":"IF(OR(M$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>M$3,$H659/$G659,$H659-SUM($I659:L659)))","v":0},{"$f":"IF(OR(N$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>N$3,$H659/$G659,$H659-SUM($I659:M659)))","v":0},{"$f":"IF(OR(O$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>O$3,$H659/$G659,$H659-SUM($I659:N659)))","v":0},{"$f":"IF(OR(P$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>P$3,$H659/$G659,$H659-SUM($I659:O659)))","v":0},{"$f":"IF(OR(Q$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Q$3,$H659/$G659,$H659-SUM($I659:P659)))","v":0},{"$f":"IF(OR(R$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>R$3,$H659/$G659,$H659-SUM($I659:Q659)))","v":0},{"$f":"IF(OR(S$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>S$3,$H659/$G659,$H659-SUM($I659:R659)))","v":0},{"$f":"IF(OR(T$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>T$3,$H659/$G659,$H659-SUM($I659:S659)))","v":0},{"$f":"IF(OR(U$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>U$3,$H659/$G659,$H659-SUM($I659:T659)))","v":0},{"$f":"IF(OR(V$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>V$3,$H659/$G659,$H659-SUM($I659:U659)))","v":0},{"$f":"IF(OR(W$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>W$3,$H659/$G659,$H659-SUM($I659:V659)))","v":0},{"$f":"IF(OR(X$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>X$3,$H659/$G659,$H659-SUM($I659:W659)))","v":0},{"$f":"IF(OR(Y$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Y$3,$H659/$G659,$H659-SUM($I659:X659)))","v":0},{"$f":"IF(OR(Z$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Z$3,$H659/$G659,$H659-SUM($I659:Y659)))","v":0},{"$f":"IF(OR(AA$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AA$3,$H659/$G659,$H659-SUM($I659:Z659)))","v":0},{"$f":"IF(OR(AB$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AB$3,$H659/$G659,$H659-SUM($I659:AA659)))","v":0},{"$f":"IF(OR(AC$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AC$3,$H659/$G659,$H659-SUM($I659:AB659)))","v":0},{"$f":"IF(OR(AD$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AD$3,$H659/$G659,$H659-SUM($I659:AC659)))","v":0},{"$f":"IF(OR(AE$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AE$3,$H659/$G659,$H659-SUM($I659:AD659)))","v":0},{"$f":"IF(OR(AF$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AF$3,$H659/$G659,$H659-SUM($I659:AE659)))","v":0},{"$f":"IF(OR(AG$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AG$3,$H659/$G659,$H659-SUM($I659:AF659)))","v":0},{"$f":"IF(OR(AH$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AH$3,$H659/$G659,$H659-SUM($I659:AG659)))","v":0},{"$f":"IF(OR(AI$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AI$3,$H659/$G659,$H659-SUM($I659:AH659)))","v":0},{"$f":"IF(OR(AJ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AJ$3,$H659/$G659,$H659-SUM($I659:AI659)))","v":0},{"$f":"IF(OR(AK$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AK$3,$H659/$G659,$H659-SUM($I659:AJ659)))","v":0},{"$f":"IF(OR(AL$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AL$3,$H659/$G659,$H659-SUM($I659:AK659)))","v":0},{"$f":"IF(OR(AM$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AM$3,$H659/$G659,$H659-SUM($I659:AL659)))","v":0},{"$f":"IF(OR(AN$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AN$3,$H659/$G659,$H659-SUM($I659:AM659)))","v":0},{"$f":"IF(OR(AO$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AO$3,$H659/$G659,$H659-SUM($I659:AN659)))","v":0},{"$f":"IF(OR(AP$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AP$3,$H659/$G659,$H659-SUM($I659:AO659)))","v":0},{"$f":"IF(OR(AQ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AQ$3,$H659/$G659,$H659-SUM($I659:AP659)))","v":0},{"$f":"IF(OR(AR$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AR$3,$H659/$G659,$H659-SUM($I659:AQ659)))","v":0},{"$f":"IF(OR(AS$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AS$3,$H659/$G659,$H659-SUM($I659:AR659)))","v":0},{"$f":"IF(OR(AT$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AT$3,$H659/$G659,$H659-SUM($I659:AS659)))","v":0},{"$f":"IF(OR(AU$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AU$3,$H659/$G659,$H659-SUM($I659:AT659)))","v":0},{"$f":"IF(OR(AV$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AV$3,$H659/$G659,$H659-SUM($I659:AU659)))","v":0},{"$f":"IF(OR(AW$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AW$3,$H659/$G659,$H659-SUM($I659:AV659)))","v":0},{"$f":"IF(OR(AX$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AX$3,$H659/$G659,$H659-SUM($I659:AW659)))","v":0},{"$f":"IF(OR(AY$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AY$3,$H659/$G659,$H659-SUM($I659:AX659)))","v":0},{"$f":"IF(OR(AZ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AZ$3,$H659/$G659,$H659-SUM($I659:AY659)))","v":0},{"$f":"IF(OR(BA$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BA$3,$H659/$G659,$H659-SUM($I659:AZ659)))","v":0},{"$f":"IF(OR(BB$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BB$3,$H659/$G659,$H659-SUM($I659:BA659)))","v":0},{"$f":"IF(OR(BC$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BC$3,$H659/$G659,$H659-SUM($I659:BB659)))","v":0},{"$f":"IF(OR(BD$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BD$3,$H659/$G659,$H659-SUM($I659:BC659)))","v":0},{"$f":"IF(OR(BE$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BE$3,$H659/$G659,$H659-SUM($I659:BD659)))","v":0},{"$f":"IF(OR(BF$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BF$3,$H659/$G659,$H659-SUM($I659:BE659)))","v":0},{"$f":"IF(OR(BG$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BG$3,$H659/$G659,$H659-SUM($I659:BF659)))","v":0},{"$f":"IF(OR(BH$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BH$3,$H659/$G659,$H659-SUM($I659:BG659)))","v":0},{"$f":"IF(OR(BI$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BI$3,$H659/$G659,$H659-SUM($I659:BH659)))","v":0},{"$f":"IF(OR(BJ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BJ$3,$H659/$G659,$H659-SUM($I659:BI659)))","v":0},{"$f":"IF(OR(BK$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BK$3,$H659/$G659,$H659-SUM($I659:BJ659)))","v":0},{"$f":"IF(OR(BL$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BL$3,$H659/$G659,$H659-SUM($I659:BK659)))","v":0},{"$f":"IF(OR(BM$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BM$3,$H659/$G659,$H659-SUM($I659:BL659)))","v":0},{"$f":"IF(OR(BN$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BN$3,$H659/$G659,$H659-SUM($I659:BM659)))","v":0},{"$f":"IF(OR(BO$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BO$3,$H659/$G659,$H659-SUM($I659:BN659)))","v":0},{"$f":"IF(OR(BP$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BP$3,$H659/$G659,$H659-SUM($I659:BO659)))","v":0},{"$f":"IF(OR(BQ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BQ$3,$H659/$G659,$H659-SUM($I659:BP659)))","v":0},{"$f":"IF(OR(BR$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BR$3,$H659/$G659,$H659-SUM($I659:BQ659)))","v":0},{"$f":"IF(OR(BS$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BS$3,$H659/$G659,$H659-SUM($I659:BR659)))","v":0},{"$f":"IF(OR(BT$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BT$3,$H659/$G659,$H659-SUM($I659:BS659)))","v":0},{"$f":"IF(OR(BU$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BU$3,$H659/$G659,$H659-SUM($I659:BT659)))","v":0},{"$f":"IF(OR(BV$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BV$3,$H659/$G659,$H659-SUM($I659:BU659)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,52.3,{"$f":"AD639","v":0},null,{"$f":"IF(OR(J$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>J$3,$H660/$G660,$H660-SUM($I660:I660)))","v":0},{"$f":"IF(OR(K$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>K$3,$H660/$G660,$H660-SUM($I660:J660)))","v":0},{"$f":"IF(OR(L$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>L$3,$H660/$G660,$H660-SUM($I660:K660)))","v":0},{"$f":"IF(OR(M$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>M$3,$H660/$G660,$H660-SUM($I660:L660)))","v":0},{"$f":"IF(OR(N$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>N$3,$H660/$G660,$H660-SUM($I660:M660)))","v":0},{"$f":"IF(OR(O$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>O$3,$H660/$G660,$H660-SUM($I660:N660)))","v":0},{"$f":"IF(OR(P$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>P$3,$H660/$G660,$H660-SUM($I660:O660)))","v":0},{"$f":"IF(OR(Q$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Q$3,$H660/$G660,$H660-SUM($I660:P660)))","v":0},{"$f":"IF(OR(R$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>R$3,$H660/$G660,$H660-SUM($I660:Q660)))","v":0},{"$f":"IF(OR(S$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>S$3,$H660/$G660,$H660-SUM($I660:R660)))","v":0},{"$f":"IF(OR(T$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>T$3,$H660/$G660,$H660-SUM($I660:S660)))","v":0},{"$f":"IF(OR(U$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>U$3,$H660/$G660,$H660-SUM($I660:T660)))","v":0},{"$f":"IF(OR(V$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>V$3,$H660/$G660,$H660-SUM($I660:U660)))","v":0},{"$f":"IF(OR(W$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>W$3,$H660/$G660,$H660-SUM($I660:V660)))","v":0},{"$f":"IF(OR(X$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>X$3,$H660/$G660,$H660-SUM($I660:W660)))","v":0},{"$f":"IF(OR(Y$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Y$3,$H660/$G660,$H660-SUM($I660:X660)))","v":0},{"$f":"IF(OR(Z$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Z$3,$H660/$G660,$H660-SUM($I660:Y660)))","v":0},{"$f":"IF(OR(AA$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AA$3,$H660/$G660,$H660-SUM($I660:Z660)))","v":0},{"$f":"IF(OR(AB$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AB$3,$H660/$G660,$H660-SUM($I660:AA660)))","v":0},{"$f":"IF(OR(AC$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AC$3,$H660/$G660,$H660-SUM($I660:AB660)))","v":0},{"$f":"IF(OR(AD$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AD$3,$H660/$G660,$H660-SUM($I660:AC660)))","v":0},{"$f":"IF(OR(AE$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AE$3,$H660/$G660,$H660-SUM($I660:AD660)))","v":0},{"$f":"IF(OR(AF$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AF$3,$H660/$G660,$H660-SUM($I660:AE660)))","v":0},{"$f":"IF(OR(AG$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AG$3,$H660/$G660,$H660-SUM($I660:AF660)))","v":0},{"$f":"IF(OR(AH$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AH$3,$H660/$G660,$H660-SUM($I660:AG660)))","v":0},{"$f":"IF(OR(AI$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AI$3,$H660/$G660,$H660-SUM($I660:AH660)))","v":0},{"$f":"IF(OR(AJ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AJ$3,$H660/$G660,$H660-SUM($I660:AI660)))","v":0},{"$f":"IF(OR(AK$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AK$3,$H660/$G660,$H660-SUM($I660:AJ660)))","v":0},{"$f":"IF(OR(AL$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AL$3,$H660/$G660,$H660-SUM($I660:AK660)))","v":0},{"$f":"IF(OR(AM$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AM$3,$H660/$G660,$H660-SUM($I660:AL660)))","v":0},{"$f":"IF(OR(AN$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AN$3,$H660/$G660,$H660-SUM($I660:AM660)))","v":0},{"$f":"IF(OR(AO$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AO$3,$H660/$G660,$H660-SUM($I660:AN660)))","v":0},{"$f":"IF(OR(AP$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AP$3,$H660/$G660,$H660-SUM($I660:AO660)))","v":0},{"$f":"IF(OR(AQ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AQ$3,$H660/$G660,$H660-SUM($I660:AP660)))","v":0},{"$f":"IF(OR(AR$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AR$3,$H660/$G660,$H660-SUM($I660:AQ660)))","v":0},{"$f":"IF(OR(AS$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AS$3,$H660/$G660,$H660-SUM($I660:AR660)))","v":0},{"$f":"IF(OR(AT$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AT$3,$H660/$G660,$H660-SUM($I660:AS660)))","v":0},{"$f":"IF(OR(AU$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AU$3,$H660/$G660,$H660-SUM($I660:AT660)))","v":0},{"$f":"IF(OR(AV$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AV$3,$H660/$G660,$H660-SUM($I660:AU660)))","v":0},{"$f":"IF(OR(AW$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AW$3,$H660/$G660,$H660-SUM($I660:AV660)))","v":0},{"$f":"IF(OR(AX$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AX$3,$H660/$G660,$H660-SUM($I660:AW660)))","v":0},{"$f":"IF(OR(AY$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AY$3,$H660/$G660,$H660-SUM($I660:AX660)))","v":0},{"$f":"IF(OR(AZ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AZ$3,$H660/$G660,$H660-SUM($I660:AY660)))","v":0},{"$f":"IF(OR(BA$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BA$3,$H660/$G660,$H660-SUM($I660:AZ660)))","v":0},{"$f":"IF(OR(BB$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BB$3,$H660/$G660,$H660-SUM($I660:BA660)))","v":0},{"$f":"IF(OR(BC$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BC$3,$H660/$G660,$H660-SUM($I660:BB660)))","v":0},{"$f":"IF(OR(BD$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BD$3,$H660/$G660,$H660-SUM($I660:BC660)))","v":0},{"$f":"IF(OR(BE$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BE$3,$H660/$G660,$H660-SUM($I660:BD660)))","v":0},{"$f":"IF(OR(BF$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BF$3,$H660/$G660,$H660-SUM($I660:BE660)))","v":0},{"$f":"IF(OR(BG$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BG$3,$H660/$G660,$H660-SUM($I660:BF660)))","v":0},{"$f":"IF(OR(BH$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BH$3,$H660/$G660,$H660-SUM($I660:BG660)))","v":0},{"$f":"IF(OR(BI$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BI$3,$H660/$G660,$H660-SUM($I660:BH660)))","v":0},{"$f":"IF(OR(BJ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BJ$3,$H660/$G660,$H660-SUM($I660:BI660)))","v":0},{"$f":"IF(OR(BK$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BK$3,$H660/$G660,$H660-SUM($I660:BJ660)))","v":0},{"$f":"IF(OR(BL$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BL$3,$H660/$G660,$H660-SUM($I660:BK660)))","v":0},{"$f":"IF(OR(BM$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BM$3,$H660/$G660,$H660-SUM($I660:BL660)))","v":0},{"$f":"IF(OR(BN$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BN$3,$H660/$G660,$H660-SUM($I660:BM660)))","v":0},{"$f":"IF(OR(BO$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BO$3,$H660/$G660,$H660-SUM($I660:BN660)))","v":0},{"$f":"IF(OR(BP$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BP$3,$H660/$G660,$H660-SUM($I660:BO660)))","v":0},{"$f":"IF(OR(BQ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BQ$3,$H660/$G660,$H660-SUM($I660:BP660)))","v":0},{"$f":"IF(OR(BR$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BR$3,$H660/$G660,$H660-SUM($I660:BQ660)))","v":0},{"$f":"IF(OR(BS$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BS$3,$H660/$G660,$H660-SUM($I660:BR660)))","v":0},{"$f":"IF(OR(BT$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BT$3,$H660/$G660,$H660-SUM($I660:BS660)))","v":0},{"$f":"IF(OR(BU$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BU$3,$H660/$G660,$H660-SUM($I660:BT660)))","v":0},{"$f":"IF(OR(BV$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BV$3,$H660/$G660,$H660-SUM($I660:BU660)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,52.3,{"$f":"AE639","v":0},null,{"$f":"IF(OR(J$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>J$3,$H661/$G661,$H661-SUM($I661:I661)))","v":0},{"$f":"IF(OR(K$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>K$3,$H661/$G661,$H661-SUM($I661:J661)))","v":0},{"$f":"IF(OR(L$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>L$3,$H661/$G661,$H661-SUM($I661:K661)))","v":0},{"$f":"IF(OR(M$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>M$3,$H661/$G661,$H661-SUM($I661:L661)))","v":0},{"$f":"IF(OR(N$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>N$3,$H661/$G661,$H661-SUM($I661:M661)))","v":0},{"$f":"IF(OR(O$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>O$3,$H661/$G661,$H661-SUM($I661:N661)))","v":0},{"$f":"IF(OR(P$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>P$3,$H661/$G661,$H661-SUM($I661:O661)))","v":0},{"$f":"IF(OR(Q$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Q$3,$H661/$G661,$H661-SUM($I661:P661)))","v":0},{"$f":"IF(OR(R$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>R$3,$H661/$G661,$H661-SUM($I661:Q661)))","v":0},{"$f":"IF(OR(S$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>S$3,$H661/$G661,$H661-SUM($I661:R661)))","v":0},{"$f":"IF(OR(T$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>T$3,$H661/$G661,$H661-SUM($I661:S661)))","v":0},{"$f":"IF(OR(U$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>U$3,$H661/$G661,$H661-SUM($I661:T661)))","v":0},{"$f":"IF(OR(V$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>V$3,$H661/$G661,$H661-SUM($I661:U661)))","v":0},{"$f":"IF(OR(W$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>W$3,$H661/$G661,$H661-SUM($I661:V661)))","v":0},{"$f":"IF(OR(X$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>X$3,$H661/$G661,$H661-SUM($I661:W661)))","v":0},{"$f":"IF(OR(Y$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Y$3,$H661/$G661,$H661-SUM($I661:X661)))","v":0},{"$f":"IF(OR(Z$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Z$3,$H661/$G661,$H661-SUM($I661:Y661)))","v":0},{"$f":"IF(OR(AA$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AA$3,$H661/$G661,$H661-SUM($I661:Z661)))","v":0},{"$f":"IF(OR(AB$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AB$3,$H661/$G661,$H661-SUM($I661:AA661)))","v":0},{"$f":"IF(OR(AC$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AC$3,$H661/$G661,$H661-SUM($I661:AB661)))","v":0},{"$f":"IF(OR(AD$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AD$3,$H661/$G661,$H661-SUM($I661:AC661)))","v":0},{"$f":"IF(OR(AE$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AE$3,$H661/$G661,$H661-SUM($I661:AD661)))","v":0},{"$f":"IF(OR(AF$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AF$3,$H661/$G661,$H661-SUM($I661:AE661)))","v":0},{"$f":"IF(OR(AG$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AG$3,$H661/$G661,$H661-SUM($I661:AF661)))","v":0},{"$f":"IF(OR(AH$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AH$3,$H661/$G661,$H661-SUM($I661:AG661)))","v":0},{"$f":"IF(OR(AI$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AI$3,$H661/$G661,$H661-SUM($I661:AH661)))","v":0},{"$f":"IF(OR(AJ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AJ$3,$H661/$G661,$H661-SUM($I661:AI661)))","v":0},{"$f":"IF(OR(AK$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AK$3,$H661/$G661,$H661-SUM($I661:AJ661)))","v":0},{"$f":"IF(OR(AL$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AL$3,$H661/$G661,$H661-SUM($I661:AK661)))","v":0},{"$f":"IF(OR(AM$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AM$3,$H661/$G661,$H661-SUM($I661:AL661)))","v":0},{"$f":"IF(OR(AN$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AN$3,$H661/$G661,$H661-SUM($I661:AM661)))","v":0},{"$f":"IF(OR(AO$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AO$3,$H661/$G661,$H661-SUM($I661:AN661)))","v":0},{"$f":"IF(OR(AP$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AP$3,$H661/$G661,$H661-SUM($I661:AO661)))","v":0},{"$f":"IF(OR(AQ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AQ$3,$H661/$G661,$H661-SUM($I661:AP661)))","v":0},{"$f":"IF(OR(AR$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AR$3,$H661/$G661,$H661-SUM($I661:AQ661)))","v":0},{"$f":"IF(OR(AS$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AS$3,$H661/$G661,$H661-SUM($I661:AR661)))","v":0},{"$f":"IF(OR(AT$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AT$3,$H661/$G661,$H661-SUM($I661:AS661)))","v":0},{"$f":"IF(OR(AU$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AU$3,$H661/$G661,$H661-SUM($I661:AT661)))","v":0},{"$f":"IF(OR(AV$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AV$3,$H661/$G661,$H661-SUM($I661:AU661)))","v":0},{"$f":"IF(OR(AW$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AW$3,$H661/$G661,$H661-SUM($I661:AV661)))","v":0},{"$f":"IF(OR(AX$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AX$3,$H661/$G661,$H661-SUM($I661:AW661)))","v":0},{"$f":"IF(OR(AY$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AY$3,$H661/$G661,$H661-SUM($I661:AX661)))","v":0},{"$f":"IF(OR(AZ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AZ$3,$H661/$G661,$H661-SUM($I661:AY661)))","v":0},{"$f":"IF(OR(BA$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BA$3,$H661/$G661,$H661-SUM($I661:AZ661)))","v":0},{"$f":"IF(OR(BB$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BB$3,$H661/$G661,$H661-SUM($I661:BA661)))","v":0},{"$f":"IF(OR(BC$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BC$3,$H661/$G661,$H661-SUM($I661:BB661)))","v":0},{"$f":"IF(OR(BD$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BD$3,$H661/$G661,$H661-SUM($I661:BC661)))","v":0},{"$f":"IF(OR(BE$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BE$3,$H661/$G661,$H661-SUM($I661:BD661)))","v":0},{"$f":"IF(OR(BF$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BF$3,$H661/$G661,$H661-SUM($I661:BE661)))","v":0},{"$f":"IF(OR(BG$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BG$3,$H661/$G661,$H661-SUM($I661:BF661)))","v":0},{"$f":"IF(OR(BH$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BH$3,$H661/$G661,$H661-SUM($I661:BG661)))","v":0},{"$f":"IF(OR(BI$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BI$3,$H661/$G661,$H661-SUM($I661:BH661)))","v":0},{"$f":"IF(OR(BJ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BJ$3,$H661/$G661,$H661-SUM($I661:BI661)))","v":0},{"$f":"IF(OR(BK$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BK$3,$H661/$G661,$H661-SUM($I661:BJ661)))","v":0},{"$f":"IF(OR(BL$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BL$3,$H661/$G661,$H661-SUM($I661:BK661)))","v":0},{"$f":"IF(OR(BM$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BM$3,$H661/$G661,$H661-SUM($I661:BL661)))","v":0},{"$f":"IF(OR(BN$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BN$3,$H661/$G661,$H661-SUM($I661:BM661)))","v":0},{"$f":"IF(OR(BO$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BO$3,$H661/$G661,$H661-SUM($I661:BN661)))","v":0},{"$f":"IF(OR(BP$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BP$3,$H661/$G661,$H661-SUM($I661:BO661)))","v":0},{"$f":"IF(OR(BQ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BQ$3,$H661/$G661,$H661-SUM($I661:BP661)))","v":0},{"$f":"IF(OR(BR$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BR$3,$H661/$G661,$H661-SUM($I661:BQ661)))","v":0},{"$f":"IF(OR(BS$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BS$3,$H661/$G661,$H661-SUM($I661:BR661)))","v":0},{"$f":"IF(OR(BT$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BT$3,$H661/$G661,$H661-SUM($I661:BS661)))","v":0},{"$f":"IF(OR(BU$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BU$3,$H661/$G661,$H661-SUM($I661:BT661)))","v":0},{"$f":"IF(OR(BV$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BV$3,$H661/$G661,$H661-SUM($I661:BU661)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,52.3,{"$f":"AF639","v":0},null,{"$f":"IF(OR(J$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>J$3,$H662/$G662,$H662-SUM($I662:I662)))","v":0},{"$f":"IF(OR(K$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>K$3,$H662/$G662,$H662-SUM($I662:J662)))","v":0},{"$f":"IF(OR(L$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>L$3,$H662/$G662,$H662-SUM($I662:K662)))","v":0},{"$f":"IF(OR(M$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>M$3,$H662/$G662,$H662-SUM($I662:L662)))","v":0},{"$f":"IF(OR(N$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>N$3,$H662/$G662,$H662-SUM($I662:M662)))","v":0},{"$f":"IF(OR(O$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>O$3,$H662/$G662,$H662-SUM($I662:N662)))","v":0},{"$f":"IF(OR(P$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>P$3,$H662/$G662,$H662-SUM($I662:O662)))","v":0},{"$f":"IF(OR(Q$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Q$3,$H662/$G662,$H662-SUM($I662:P662)))","v":0},{"$f":"IF(OR(R$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>R$3,$H662/$G662,$H662-SUM($I662:Q662)))","v":0},{"$f":"IF(OR(S$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>S$3,$H662/$G662,$H662-SUM($I662:R662)))","v":0},{"$f":"IF(OR(T$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>T$3,$H662/$G662,$H662-SUM($I662:S662)))","v":0},{"$f":"IF(OR(U$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>U$3,$H662/$G662,$H662-SUM($I662:T662)))","v":0},{"$f":"IF(OR(V$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>V$3,$H662/$G662,$H662-SUM($I662:U662)))","v":0},{"$f":"IF(OR(W$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>W$3,$H662/$G662,$H662-SUM($I662:V662)))","v":0},{"$f":"IF(OR(X$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>X$3,$H662/$G662,$H662-SUM($I662:W662)))","v":0},{"$f":"IF(OR(Y$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Y$3,$H662/$G662,$H662-SUM($I662:X662)))","v":0},{"$f":"IF(OR(Z$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Z$3,$H662/$G662,$H662-SUM($I662:Y662)))","v":0},{"$f":"IF(OR(AA$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AA$3,$H662/$G662,$H662-SUM($I662:Z662)))","v":0},{"$f":"IF(OR(AB$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AB$3,$H662/$G662,$H662-SUM($I662:AA662)))","v":0},{"$f":"IF(OR(AC$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AC$3,$H662/$G662,$H662-SUM($I662:AB662)))","v":0},{"$f":"IF(OR(AD$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AD$3,$H662/$G662,$H662-SUM($I662:AC662)))","v":0},{"$f":"IF(OR(AE$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AE$3,$H662/$G662,$H662-SUM($I662:AD662)))","v":0},{"$f":"IF(OR(AF$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AF$3,$H662/$G662,$H662-SUM($I662:AE662)))","v":0},{"$f":"IF(OR(AG$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AG$3,$H662/$G662,$H662-SUM($I662:AF662)))","v":0},{"$f":"IF(OR(AH$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AH$3,$H662/$G662,$H662-SUM($I662:AG662)))","v":0},{"$f":"IF(OR(AI$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AI$3,$H662/$G662,$H662-SUM($I662:AH662)))","v":0},{"$f":"IF(OR(AJ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AJ$3,$H662/$G662,$H662-SUM($I662:AI662)))","v":0},{"$f":"IF(OR(AK$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AK$3,$H662/$G662,$H662-SUM($I662:AJ662)))","v":0},{"$f":"IF(OR(AL$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AL$3,$H662/$G662,$H662-SUM($I662:AK662)))","v":0},{"$f":"IF(OR(AM$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AM$3,$H662/$G662,$H662-SUM($I662:AL662)))","v":0},{"$f":"IF(OR(AN$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AN$3,$H662/$G662,$H662-SUM($I662:AM662)))","v":0},{"$f":"IF(OR(AO$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AO$3,$H662/$G662,$H662-SUM($I662:AN662)))","v":0},{"$f":"IF(OR(AP$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AP$3,$H662/$G662,$H662-SUM($I662:AO662)))","v":0},{"$f":"IF(OR(AQ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AQ$3,$H662/$G662,$H662-SUM($I662:AP662)))","v":0},{"$f":"IF(OR(AR$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AR$3,$H662/$G662,$H662-SUM($I662:AQ662)))","v":0},{"$f":"IF(OR(AS$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AS$3,$H662/$G662,$H662-SUM($I662:AR662)))","v":0},{"$f":"IF(OR(AT$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AT$3,$H662/$G662,$H662-SUM($I662:AS662)))","v":0},{"$f":"IF(OR(AU$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AU$3,$H662/$G662,$H662-SUM($I662:AT662)))","v":0},{"$f":"IF(OR(AV$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AV$3,$H662/$G662,$H662-SUM($I662:AU662)))","v":0},{"$f":"IF(OR(AW$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AW$3,$H662/$G662,$H662-SUM($I662:AV662)))","v":0},{"$f":"IF(OR(AX$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AX$3,$H662/$G662,$H662-SUM($I662:AW662)))","v":0},{"$f":"IF(OR(AY$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AY$3,$H662/$G662,$H662-SUM($I662:AX662)))","v":0},{"$f":"IF(OR(AZ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AZ$3,$H662/$G662,$H662-SUM($I662:AY662)))","v":0},{"$f":"IF(OR(BA$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BA$3,$H662/$G662,$H662-SUM($I662:AZ662)))","v":0},{"$f":"IF(OR(BB$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BB$3,$H662/$G662,$H662-SUM($I662:BA662)))","v":0},{"$f":"IF(OR(BC$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BC$3,$H662/$G662,$H662-SUM($I662:BB662)))","v":0},{"$f":"IF(OR(BD$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BD$3,$H662/$G662,$H662-SUM($I662:BC662)))","v":0},{"$f":"IF(OR(BE$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BE$3,$H662/$G662,$H662-SUM($I662:BD662)))","v":0},{"$f":"IF(OR(BF$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BF$3,$H662/$G662,$H662-SUM($I662:BE662)))","v":0},{"$f":"IF(OR(BG$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BG$3,$H662/$G662,$H662-SUM($I662:BF662)))","v":0},{"$f":"IF(OR(BH$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BH$3,$H662/$G662,$H662-SUM($I662:BG662)))","v":0},{"$f":"IF(OR(BI$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BI$3,$H662/$G662,$H662-SUM($I662:BH662)))","v":0},{"$f":"IF(OR(BJ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BJ$3,$H662/$G662,$H662-SUM($I662:BI662)))","v":0},{"$f":"IF(OR(BK$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BK$3,$H662/$G662,$H662-SUM($I662:BJ662)))","v":0},{"$f":"IF(OR(BL$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BL$3,$H662/$G662,$H662-SUM($I662:BK662)))","v":0},{"$f":"IF(OR(BM$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BM$3,$H662/$G662,$H662-SUM($I662:BL662)))","v":0},{"$f":"IF(OR(BN$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BN$3,$H662/$G662,$H662-SUM($I662:BM662)))","v":0},{"$f":"IF(OR(BO$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BO$3,$H662/$G662,$H662-SUM($I662:BN662)))","v":0},{"$f":"IF(OR(BP$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BP$3,$H662/$G662,$H662-SUM($I662:BO662)))","v":0},{"$f":"IF(OR(BQ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BQ$3,$H662/$G662,$H662-SUM($I662:BP662)))","v":0},{"$f":"IF(OR(BR$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BR$3,$H662/$G662,$H662-SUM($I662:BQ662)))","v":0},{"$f":"IF(OR(BS$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BS$3,$H662/$G662,$H662-SUM($I662:BR662)))","v":0},{"$f":"IF(OR(BT$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BT$3,$H662/$G662,$H662-SUM($I662:BS662)))","v":0},{"$f":"IF(OR(BU$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BU$3,$H662/$G662,$H662-SUM($I662:BT662)))","v":0},{"$f":"IF(OR(BV$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BV$3,$H662/$G662,$H662-SUM($I662:BU662)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,52.3,{"$f":"AG639","v":0},null,{"$f":"IF(OR(J$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>J$3,$H663/$G663,$H663-SUM($I663:I663)))","v":0},{"$f":"IF(OR(K$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>K$3,$H663/$G663,$H663-SUM($I663:J663)))","v":0},{"$f":"IF(OR(L$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>L$3,$H663/$G663,$H663-SUM($I663:K663)))","v":0},{"$f":"IF(OR(M$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>M$3,$H663/$G663,$H663-SUM($I663:L663)))","v":0},{"$f":"IF(OR(N$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>N$3,$H663/$G663,$H663-SUM($I663:M663)))","v":0},{"$f":"IF(OR(O$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>O$3,$H663/$G663,$H663-SUM($I663:N663)))","v":0},{"$f":"IF(OR(P$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>P$3,$H663/$G663,$H663-SUM($I663:O663)))","v":0},{"$f":"IF(OR(Q$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Q$3,$H663/$G663,$H663-SUM($I663:P663)))","v":0},{"$f":"IF(OR(R$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>R$3,$H663/$G663,$H663-SUM($I663:Q663)))","v":0},{"$f":"IF(OR(S$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>S$3,$H663/$G663,$H663-SUM($I663:R663)))","v":0},{"$f":"IF(OR(T$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>T$3,$H663/$G663,$H663-SUM($I663:S663)))","v":0},{"$f":"IF(OR(U$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>U$3,$H663/$G663,$H663-SUM($I663:T663)))","v":0},{"$f":"IF(OR(V$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>V$3,$H663/$G663,$H663-SUM($I663:U663)))","v":0},{"$f":"IF(OR(W$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>W$3,$H663/$G663,$H663-SUM($I663:V663)))","v":0},{"$f":"IF(OR(X$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>X$3,$H663/$G663,$H663-SUM($I663:W663)))","v":0},{"$f":"IF(OR(Y$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Y$3,$H663/$G663,$H663-SUM($I663:X663)))","v":0},{"$f":"IF(OR(Z$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Z$3,$H663/$G663,$H663-SUM($I663:Y663)))","v":0},{"$f":"IF(OR(AA$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AA$3,$H663/$G663,$H663-SUM($I663:Z663)))","v":0},{"$f":"IF(OR(AB$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AB$3,$H663/$G663,$H663-SUM($I663:AA663)))","v":0},{"$f":"IF(OR(AC$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AC$3,$H663/$G663,$H663-SUM($I663:AB663)))","v":0},{"$f":"IF(OR(AD$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AD$3,$H663/$G663,$H663-SUM($I663:AC663)))","v":0},{"$f":"IF(OR(AE$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AE$3,$H663/$G663,$H663-SUM($I663:AD663)))","v":0},{"$f":"IF(OR(AF$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AF$3,$H663/$G663,$H663-SUM($I663:AE663)))","v":0},{"$f":"IF(OR(AG$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AG$3,$H663/$G663,$H663-SUM($I663:AF663)))","v":0},{"$f":"IF(OR(AH$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AH$3,$H663/$G663,$H663-SUM($I663:AG663)))","v":0},{"$f":"IF(OR(AI$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AI$3,$H663/$G663,$H663-SUM($I663:AH663)))","v":0},{"$f":"IF(OR(AJ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AJ$3,$H663/$G663,$H663-SUM($I663:AI663)))","v":0},{"$f":"IF(OR(AK$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AK$3,$H663/$G663,$H663-SUM($I663:AJ663)))","v":0},{"$f":"IF(OR(AL$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AL$3,$H663/$G663,$H663-SUM($I663:AK663)))","v":0},{"$f":"IF(OR(AM$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AM$3,$H663/$G663,$H663-SUM($I663:AL663)))","v":0},{"$f":"IF(OR(AN$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AN$3,$H663/$G663,$H663-SUM($I663:AM663)))","v":0},{"$f":"IF(OR(AO$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AO$3,$H663/$G663,$H663-SUM($I663:AN663)))","v":0},{"$f":"IF(OR(AP$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AP$3,$H663/$G663,$H663-SUM($I663:AO663)))","v":0},{"$f":"IF(OR(AQ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AQ$3,$H663/$G663,$H663-SUM($I663:AP663)))","v":0},{"$f":"IF(OR(AR$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AR$3,$H663/$G663,$H663-SUM($I663:AQ663)))","v":0},{"$f":"IF(OR(AS$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AS$3,$H663/$G663,$H663-SUM($I663:AR663)))","v":0},{"$f":"IF(OR(AT$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AT$3,$H663/$G663,$H663-SUM($I663:AS663)))","v":0},{"$f":"IF(OR(AU$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AU$3,$H663/$G663,$H663-SUM($I663:AT663)))","v":0},{"$f":"IF(OR(AV$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AV$3,$H663/$G663,$H663-SUM($I663:AU663)))","v":0},{"$f":"IF(OR(AW$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AW$3,$H663/$G663,$H663-SUM($I663:AV663)))","v":0},{"$f":"IF(OR(AX$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AX$3,$H663/$G663,$H663-SUM($I663:AW663)))","v":0},{"$f":"IF(OR(AY$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AY$3,$H663/$G663,$H663-SUM($I663:AX663)))","v":0},{"$f":"IF(OR(AZ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AZ$3,$H663/$G663,$H663-SUM($I663:AY663)))","v":0},{"$f":"IF(OR(BA$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BA$3,$H663/$G663,$H663-SUM($I663:AZ663)))","v":0},{"$f":"IF(OR(BB$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BB$3,$H663/$G663,$H663-SUM($I663:BA663)))","v":0},{"$f":"IF(OR(BC$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BC$3,$H663/$G663,$H663-SUM($I663:BB663)))","v":0},{"$f":"IF(OR(BD$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BD$3,$H663/$G663,$H663-SUM($I663:BC663)))","v":0},{"$f":"IF(OR(BE$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BE$3,$H663/$G663,$H663-SUM($I663:BD663)))","v":0},{"$f":"IF(OR(BF$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BF$3,$H663/$G663,$H663-SUM($I663:BE663)))","v":0},{"$f":"IF(OR(BG$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BG$3,$H663/$G663,$H663-SUM($I663:BF663)))","v":0},{"$f":"IF(OR(BH$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BH$3,$H663/$G663,$H663-SUM($I663:BG663)))","v":0},{"$f":"IF(OR(BI$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BI$3,$H663/$G663,$H663-SUM($I663:BH663)))","v":0},{"$f":"IF(OR(BJ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BJ$3,$H663/$G663,$H663-SUM($I663:BI663)))","v":0},{"$f":"IF(OR(BK$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BK$3,$H663/$G663,$H663-SUM($I663:BJ663)))","v":0},{"$f":"IF(OR(BL$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BL$3,$H663/$G663,$H663-SUM($I663:BK663)))","v":0},{"$f":"IF(OR(BM$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BM$3,$H663/$G663,$H663-SUM($I663:BL663)))","v":0},{"$f":"IF(OR(BN$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BN$3,$H663/$G663,$H663-SUM($I663:BM663)))","v":0},{"$f":"IF(OR(BO$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BO$3,$H663/$G663,$H663-SUM($I663:BN663)))","v":0},{"$f":"IF(OR(BP$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BP$3,$H663/$G663,$H663-SUM($I663:BO663)))","v":0},{"$f":"IF(OR(BQ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BQ$3,$H663/$G663,$H663-SUM($I663:BP663)))","v":0},{"$f":"IF(OR(BR$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BR$3,$H663/$G663,$H663-SUM($I663:BQ663)))","v":0},{"$f":"IF(OR(BS$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BS$3,$H663/$G663,$H663-SUM($I663:BR663)))","v":0},{"$f":"IF(OR(BT$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BT$3,$H663/$G663,$H663-SUM($I663:BS663)))","v":0},{"$f":"IF(OR(BU$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BU$3,$H663/$G663,$H663-SUM($I663:BT663)))","v":0},{"$f":"IF(OR(BV$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BV$3,$H663/$G663,$H663-SUM($I663:BU663)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,52.3,{"$f":"AH639","v":0},null,{"$f":"IF(OR(J$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>J$3,$H664/$G664,$H664-SUM($I664:I664)))","v":0},{"$f":"IF(OR(K$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>K$3,$H664/$G664,$H664-SUM($I664:J664)))","v":0},{"$f":"IF(OR(L$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>L$3,$H664/$G664,$H664-SUM($I664:K664)))","v":0},{"$f":"IF(OR(M$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>M$3,$H664/$G664,$H664-SUM($I664:L664)))","v":0},{"$f":"IF(OR(N$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>N$3,$H664/$G664,$H664-SUM($I664:M664)))","v":0},{"$f":"IF(OR(O$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>O$3,$H664/$G664,$H664-SUM($I664:N664)))","v":0},{"$f":"IF(OR(P$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>P$3,$H664/$G664,$H664-SUM($I664:O664)))","v":0},{"$f":"IF(OR(Q$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Q$3,$H664/$G664,$H664-SUM($I664:P664)))","v":0},{"$f":"IF(OR(R$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>R$3,$H664/$G664,$H664-SUM($I664:Q664)))","v":0},{"$f":"IF(OR(S$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>S$3,$H664/$G664,$H664-SUM($I664:R664)))","v":0},{"$f":"IF(OR(T$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>T$3,$H664/$G664,$H664-SUM($I664:S664)))","v":0},{"$f":"IF(OR(U$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>U$3,$H664/$G664,$H664-SUM($I664:T664)))","v":0},{"$f":"IF(OR(V$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>V$3,$H664/$G664,$H664-SUM($I664:U664)))","v":0},{"$f":"IF(OR(W$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>W$3,$H664/$G664,$H664-SUM($I664:V664)))","v":0},{"$f":"IF(OR(X$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>X$3,$H664/$G664,$H664-SUM($I664:W664)))","v":0},{"$f":"IF(OR(Y$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Y$3,$H664/$G664,$H664-SUM($I664:X664)))","v":0},{"$f":"IF(OR(Z$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Z$3,$H664/$G664,$H664-SUM($I664:Y664)))","v":0},{"$f":"IF(OR(AA$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AA$3,$H664/$G664,$H664-SUM($I664:Z664)))","v":0},{"$f":"IF(OR(AB$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AB$3,$H664/$G664,$H664-SUM($I664:AA664)))","v":0},{"$f":"IF(OR(AC$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AC$3,$H664/$G664,$H664-SUM($I664:AB664)))","v":0},{"$f":"IF(OR(AD$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AD$3,$H664/$G664,$H664-SUM($I664:AC664)))","v":0},{"$f":"IF(OR(AE$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AE$3,$H664/$G664,$H664-SUM($I664:AD664)))","v":0},{"$f":"IF(OR(AF$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AF$3,$H664/$G664,$H664-SUM($I664:AE664)))","v":0},{"$f":"IF(OR(AG$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AG$3,$H664/$G664,$H664-SUM($I664:AF664)))","v":0},{"$f":"IF(OR(AH$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AH$3,$H664/$G664,$H664-SUM($I664:AG664)))","v":0},{"$f":"IF(OR(AI$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AI$3,$H664/$G664,$H664-SUM($I664:AH664)))","v":0},{"$f":"IF(OR(AJ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AJ$3,$H664/$G664,$H664-SUM($I664:AI664)))","v":0},{"$f":"IF(OR(AK$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AK$3,$H664/$G664,$H664-SUM($I664:AJ664)))","v":0},{"$f":"IF(OR(AL$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AL$3,$H664/$G664,$H664-SUM($I664:AK664)))","v":0},{"$f":"IF(OR(AM$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AM$3,$H664/$G664,$H664-SUM($I664:AL664)))","v":0},{"$f":"IF(OR(AN$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AN$3,$H664/$G664,$H664-SUM($I664:AM664)))","v":0},{"$f":"IF(OR(AO$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AO$3,$H664/$G664,$H664-SUM($I664:AN664)))","v":0},{"$f":"IF(OR(AP$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AP$3,$H664/$G664,$H664-SUM($I664:AO664)))","v":0},{"$f":"IF(OR(AQ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AQ$3,$H664/$G664,$H664-SUM($I664:AP664)))","v":0},{"$f":"IF(OR(AR$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AR$3,$H664/$G664,$H664-SUM($I664:AQ664)))","v":0},{"$f":"IF(OR(AS$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AS$3,$H664/$G664,$H664-SUM($I664:AR664)))","v":0},{"$f":"IF(OR(AT$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AT$3,$H664/$G664,$H664-SUM($I664:AS664)))","v":0},{"$f":"IF(OR(AU$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AU$3,$H664/$G664,$H664-SUM($I664:AT664)))","v":0},{"$f":"IF(OR(AV$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AV$3,$H664/$G664,$H664-SUM($I664:AU664)))","v":0},{"$f":"IF(OR(AW$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AW$3,$H664/$G664,$H664-SUM($I664:AV664)))","v":0},{"$f":"IF(OR(AX$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AX$3,$H664/$G664,$H664-SUM($I664:AW664)))","v":0},{"$f":"IF(OR(AY$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AY$3,$H664/$G664,$H664-SUM($I664:AX664)))","v":0},{"$f":"IF(OR(AZ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AZ$3,$H664/$G664,$H664-SUM($I664:AY664)))","v":0},{"$f":"IF(OR(BA$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BA$3,$H664/$G664,$H664-SUM($I664:AZ664)))","v":0},{"$f":"IF(OR(BB$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BB$3,$H664/$G664,$H664-SUM($I664:BA664)))","v":0},{"$f":"IF(OR(BC$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BC$3,$H664/$G664,$H664-SUM($I664:BB664)))","v":0},{"$f":"IF(OR(BD$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BD$3,$H664/$G664,$H664-SUM($I664:BC664)))","v":0},{"$f":"IF(OR(BE$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BE$3,$H664/$G664,$H664-SUM($I664:BD664)))","v":0},{"$f":"IF(OR(BF$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BF$3,$H664/$G664,$H664-SUM($I664:BE664)))","v":0},{"$f":"IF(OR(BG$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BG$3,$H664/$G664,$H664-SUM($I664:BF664)))","v":0},{"$f":"IF(OR(BH$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BH$3,$H664/$G664,$H664-SUM($I664:BG664)))","v":0},{"$f":"IF(OR(BI$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BI$3,$H664/$G664,$H664-SUM($I664:BH664)))","v":0},{"$f":"IF(OR(BJ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BJ$3,$H664/$G664,$H664-SUM($I664:BI664)))","v":0},{"$f":"IF(OR(BK$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BK$3,$H664/$G664,$H664-SUM($I664:BJ664)))","v":0},{"$f":"IF(OR(BL$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BL$3,$H664/$G664,$H664-SUM($I664:BK664)))","v":0},{"$f":"IF(OR(BM$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BM$3,$H664/$G664,$H664-SUM($I664:BL664)))","v":0},{"$f":"IF(OR(BN$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BN$3,$H664/$G664,$H664-SUM($I664:BM664)))","v":0},{"$f":"IF(OR(BO$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BO$3,$H664/$G664,$H664-SUM($I664:BN664)))","v":0},{"$f":"IF(OR(BP$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BP$3,$H664/$G664,$H664-SUM($I664:BO664)))","v":0},{"$f":"IF(OR(BQ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BQ$3,$H664/$G664,$H664-SUM($I664:BP664)))","v":0},{"$f":"IF(OR(BR$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BR$3,$H664/$G664,$H664-SUM($I664:BQ664)))","v":0},{"$f":"IF(OR(BS$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BS$3,$H664/$G664,$H664-SUM($I664:BR664)))","v":0},{"$f":"IF(OR(BT$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BT$3,$H664/$G664,$H664-SUM($I664:BS664)))","v":0},{"$f":"IF(OR(BU$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BU$3,$H664/$G664,$H664-SUM($I664:BT664)))","v":0},{"$f":"IF(OR(BV$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BV$3,$H664/$G664,$H664-SUM($I664:BU664)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,52.3,{"$f":"AI639","v":0},null,{"$f":"IF(OR(J$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>J$3,$H665/$G665,$H665-SUM($I665:I665)))","v":0},{"$f":"IF(OR(K$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>K$3,$H665/$G665,$H665-SUM($I665:J665)))","v":0},{"$f":"IF(OR(L$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>L$3,$H665/$G665,$H665-SUM($I665:K665)))","v":0},{"$f":"IF(OR(M$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>M$3,$H665/$G665,$H665-SUM($I665:L665)))","v":0},{"$f":"IF(OR(N$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>N$3,$H665/$G665,$H665-SUM($I665:M665)))","v":0},{"$f":"IF(OR(O$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>O$3,$H665/$G665,$H665-SUM($I665:N665)))","v":0},{"$f":"IF(OR(P$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>P$3,$H665/$G665,$H665-SUM($I665:O665)))","v":0},{"$f":"IF(OR(Q$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Q$3,$H665/$G665,$H665-SUM($I665:P665)))","v":0},{"$f":"IF(OR(R$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>R$3,$H665/$G665,$H665-SUM($I665:Q665)))","v":0},{"$f":"IF(OR(S$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>S$3,$H665/$G665,$H665-SUM($I665:R665)))","v":0},{"$f":"IF(OR(T$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>T$3,$H665/$G665,$H665-SUM($I665:S665)))","v":0},{"$f":"IF(OR(U$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>U$3,$H665/$G665,$H665-SUM($I665:T665)))","v":0},{"$f":"IF(OR(V$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>V$3,$H665/$G665,$H665-SUM($I665:U665)))","v":0},{"$f":"IF(OR(W$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>W$3,$H665/$G665,$H665-SUM($I665:V665)))","v":0},{"$f":"IF(OR(X$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>X$3,$H665/$G665,$H665-SUM($I665:W665)))","v":0},{"$f":"IF(OR(Y$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Y$3,$H665/$G665,$H665-SUM($I665:X665)))","v":0},{"$f":"IF(OR(Z$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Z$3,$H665/$G665,$H665-SUM($I665:Y665)))","v":0},{"$f":"IF(OR(AA$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AA$3,$H665/$G665,$H665-SUM($I665:Z665)))","v":0},{"$f":"IF(OR(AB$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AB$3,$H665/$G665,$H665-SUM($I665:AA665)))","v":0},{"$f":"IF(OR(AC$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AC$3,$H665/$G665,$H665-SUM($I665:AB665)))","v":0},{"$f":"IF(OR(AD$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AD$3,$H665/$G665,$H665-SUM($I665:AC665)))","v":0},{"$f":"IF(OR(AE$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AE$3,$H665/$G665,$H665-SUM($I665:AD665)))","v":0},{"$f":"IF(OR(AF$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AF$3,$H665/$G665,$H665-SUM($I665:AE665)))","v":0},{"$f":"IF(OR(AG$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AG$3,$H665/$G665,$H665-SUM($I665:AF665)))","v":0},{"$f":"IF(OR(AH$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AH$3,$H665/$G665,$H665-SUM($I665:AG665)))","v":0},{"$f":"IF(OR(AI$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AI$3,$H665/$G665,$H665-SUM($I665:AH665)))","v":0},{"$f":"IF(OR(AJ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AJ$3,$H665/$G665,$H665-SUM($I665:AI665)))","v":0},{"$f":"IF(OR(AK$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AK$3,$H665/$G665,$H665-SUM($I665:AJ665)))","v":0},{"$f":"IF(OR(AL$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AL$3,$H665/$G665,$H665-SUM($I665:AK665)))","v":0},{"$f":"IF(OR(AM$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AM$3,$H665/$G665,$H665-SUM($I665:AL665)))","v":0},{"$f":"IF(OR(AN$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AN$3,$H665/$G665,$H665-SUM($I665:AM665)))","v":0},{"$f":"IF(OR(AO$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AO$3,$H665/$G665,$H665-SUM($I665:AN665)))","v":0},{"$f":"IF(OR(AP$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AP$3,$H665/$G665,$H665-SUM($I665:AO665)))","v":0},{"$f":"IF(OR(AQ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AQ$3,$H665/$G665,$H665-SUM($I665:AP665)))","v":0},{"$f":"IF(OR(AR$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AR$3,$H665/$G665,$H665-SUM($I665:AQ665)))","v":0},{"$f":"IF(OR(AS$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AS$3,$H665/$G665,$H665-SUM($I665:AR665)))","v":0},{"$f":"IF(OR(AT$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AT$3,$H665/$G665,$H665-SUM($I665:AS665)))","v":0},{"$f":"IF(OR(AU$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AU$3,$H665/$G665,$H665-SUM($I665:AT665)))","v":0},{"$f":"IF(OR(AV$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AV$3,$H665/$G665,$H665-SUM($I665:AU665)))","v":0},{"$f":"IF(OR(AW$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AW$3,$H665/$G665,$H665-SUM($I665:AV665)))","v":0},{"$f":"IF(OR(AX$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AX$3,$H665/$G665,$H665-SUM($I665:AW665)))","v":0},{"$f":"IF(OR(AY$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AY$3,$H665/$G665,$H665-SUM($I665:AX665)))","v":0},{"$f":"IF(OR(AZ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AZ$3,$H665/$G665,$H665-SUM($I665:AY665)))","v":0},{"$f":"IF(OR(BA$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BA$3,$H665/$G665,$H665-SUM($I665:AZ665)))","v":0},{"$f":"IF(OR(BB$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BB$3,$H665/$G665,$H665-SUM($I665:BA665)))","v":0},{"$f":"IF(OR(BC$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BC$3,$H665/$G665,$H665-SUM($I665:BB665)))","v":0},{"$f":"IF(OR(BD$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BD$3,$H665/$G665,$H665-SUM($I665:BC665)))","v":0},{"$f":"IF(OR(BE$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BE$3,$H665/$G665,$H665-SUM($I665:BD665)))","v":0},{"$f":"IF(OR(BF$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BF$3,$H665/$G665,$H665-SUM($I665:BE665)))","v":0},{"$f":"IF(OR(BG$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BG$3,$H665/$G665,$H665-SUM($I665:BF665)))","v":0},{"$f":"IF(OR(BH$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BH$3,$H665/$G665,$H665-SUM($I665:BG665)))","v":0},{"$f":"IF(OR(BI$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BI$3,$H665/$G665,$H665-SUM($I665:BH665)))","v":0},{"$f":"IF(OR(BJ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BJ$3,$H665/$G665,$H665-SUM($I665:BI665)))","v":0},{"$f":"IF(OR(BK$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BK$3,$H665/$G665,$H665-SUM($I665:BJ665)))","v":0},{"$f":"IF(OR(BL$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BL$3,$H665/$G665,$H665-SUM($I665:BK665)))","v":0},{"$f":"IF(OR(BM$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BM$3,$H665/$G665,$H665-SUM($I665:BL665)))","v":0},{"$f":"IF(OR(BN$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BN$3,$H665/$G665,$H665-SUM($I665:BM665)))","v":0},{"$f":"IF(OR(BO$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BO$3,$H665/$G665,$H665-SUM($I665:BN665)))","v":0},{"$f":"IF(OR(BP$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BP$3,$H665/$G665,$H665-SUM($I665:BO665)))","v":0},{"$f":"IF(OR(BQ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BQ$3,$H665/$G665,$H665-SUM($I665:BP665)))","v":0},{"$f":"IF(OR(BR$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BR$3,$H665/$G665,$H665-SUM($I665:BQ665)))","v":0},{"$f":"IF(OR(BS$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BS$3,$H665/$G665,$H665-SUM($I665:BR665)))","v":0},{"$f":"IF(OR(BT$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BT$3,$H665/$G665,$H665-SUM($I665:BS665)))","v":0},{"$f":"IF(OR(BU$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BU$3,$H665/$G665,$H665-SUM($I665:BT665)))","v":0},{"$f":"IF(OR(BV$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BV$3,$H665/$G665,$H665-SUM($I665:BU665)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,52.3,{"$f":"AJ639","v":0},null,{"$f":"IF(OR(J$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>J$3,$H666/$G666,$H666-SUM($I666:I666)))","v":0},{"$f":"IF(OR(K$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>K$3,$H666/$G666,$H666-SUM($I666:J666)))","v":0},{"$f":"IF(OR(L$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>L$3,$H666/$G666,$H666-SUM($I666:K666)))","v":0},{"$f":"IF(OR(M$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>M$3,$H666/$G666,$H666-SUM($I666:L666)))","v":0},{"$f":"IF(OR(N$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>N$3,$H666/$G666,$H666-SUM($I666:M666)))","v":0},{"$f":"IF(OR(O$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>O$3,$H666/$G666,$H666-SUM($I666:N666)))","v":0},{"$f":"IF(OR(P$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>P$3,$H666/$G666,$H666-SUM($I666:O666)))","v":0},{"$f":"IF(OR(Q$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Q$3,$H666/$G666,$H666-SUM($I666:P666)))","v":0},{"$f":"IF(OR(R$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>R$3,$H666/$G666,$H666-SUM($I666:Q666)))","v":0},{"$f":"IF(OR(S$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>S$3,$H666/$G666,$H666-SUM($I666:R666)))","v":0},{"$f":"IF(OR(T$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>T$3,$H666/$G666,$H666-SUM($I666:S666)))","v":0},{"$f":"IF(OR(U$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>U$3,$H666/$G666,$H666-SUM($I666:T666)))","v":0},{"$f":"IF(OR(V$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>V$3,$H666/$G666,$H666-SUM($I666:U666)))","v":0},{"$f":"IF(OR(W$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>W$3,$H666/$G666,$H666-SUM($I666:V666)))","v":0},{"$f":"IF(OR(X$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>X$3,$H666/$G666,$H666-SUM($I666:W666)))","v":0},{"$f":"IF(OR(Y$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Y$3,$H666/$G666,$H666-SUM($I666:X666)))","v":0},{"$f":"IF(OR(Z$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Z$3,$H666/$G666,$H666-SUM($I666:Y666)))","v":0},{"$f":"IF(OR(AA$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AA$3,$H666/$G666,$H666-SUM($I666:Z666)))","v":0},{"$f":"IF(OR(AB$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AB$3,$H666/$G666,$H666-SUM($I666:AA666)))","v":0},{"$f":"IF(OR(AC$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AC$3,$H666/$G666,$H666-SUM($I666:AB666)))","v":0},{"$f":"IF(OR(AD$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AD$3,$H666/$G666,$H666-SUM($I666:AC666)))","v":0},{"$f":"IF(OR(AE$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AE$3,$H666/$G666,$H666-SUM($I666:AD666)))","v":0},{"$f":"IF(OR(AF$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AF$3,$H666/$G666,$H666-SUM($I666:AE666)))","v":0},{"$f":"IF(OR(AG$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AG$3,$H666/$G666,$H666-SUM($I666:AF666)))","v":0},{"$f":"IF(OR(AH$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AH$3,$H666/$G666,$H666-SUM($I666:AG666)))","v":0},{"$f":"IF(OR(AI$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AI$3,$H666/$G666,$H666-SUM($I666:AH666)))","v":0},{"$f":"IF(OR(AJ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AJ$3,$H666/$G666,$H666-SUM($I666:AI666)))","v":0},{"$f":"IF(OR(AK$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AK$3,$H666/$G666,$H666-SUM($I666:AJ666)))","v":0},{"$f":"IF(OR(AL$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AL$3,$H666/$G666,$H666-SUM($I666:AK666)))","v":0},{"$f":"IF(OR(AM$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AM$3,$H666/$G666,$H666-SUM($I666:AL666)))","v":0},{"$f":"IF(OR(AN$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AN$3,$H666/$G666,$H666-SUM($I666:AM666)))","v":0},{"$f":"IF(OR(AO$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AO$3,$H666/$G666,$H666-SUM($I666:AN666)))","v":0},{"$f":"IF(OR(AP$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AP$3,$H666/$G666,$H666-SUM($I666:AO666)))","v":0},{"$f":"IF(OR(AQ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AQ$3,$H666/$G666,$H666-SUM($I666:AP666)))","v":0},{"$f":"IF(OR(AR$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AR$3,$H666/$G666,$H666-SUM($I666:AQ666)))","v":0},{"$f":"IF(OR(AS$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AS$3,$H666/$G666,$H666-SUM($I666:AR666)))","v":0},{"$f":"IF(OR(AT$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AT$3,$H666/$G666,$H666-SUM($I666:AS666)))","v":0},{"$f":"IF(OR(AU$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AU$3,$H666/$G666,$H666-SUM($I666:AT666)))","v":0},{"$f":"IF(OR(AV$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AV$3,$H666/$G666,$H666-SUM($I666:AU666)))","v":0},{"$f":"IF(OR(AW$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AW$3,$H666/$G666,$H666-SUM($I666:AV666)))","v":0},{"$f":"IF(OR(AX$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AX$3,$H666/$G666,$H666-SUM($I666:AW666)))","v":0},{"$f":"IF(OR(AY$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AY$3,$H666/$G666,$H666-SUM($I666:AX666)))","v":0},{"$f":"IF(OR(AZ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AZ$3,$H666/$G666,$H666-SUM($I666:AY666)))","v":0},{"$f":"IF(OR(BA$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BA$3,$H666/$G666,$H666-SUM($I666:AZ666)))","v":0},{"$f":"IF(OR(BB$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BB$3,$H666/$G666,$H666-SUM($I666:BA666)))","v":0},{"$f":"IF(OR(BC$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BC$3,$H666/$G666,$H666-SUM($I666:BB666)))","v":0},{"$f":"IF(OR(BD$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BD$3,$H666/$G666,$H666-SUM($I666:BC666)))","v":0},{"$f":"IF(OR(BE$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BE$3,$H666/$G666,$H666-SUM($I666:BD666)))","v":0},{"$f":"IF(OR(BF$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BF$3,$H666/$G666,$H666-SUM($I666:BE666)))","v":0},{"$f":"IF(OR(BG$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BG$3,$H666/$G666,$H666-SUM($I666:BF666)))","v":0},{"$f":"IF(OR(BH$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BH$3,$H666/$G666,$H666-SUM($I666:BG666)))","v":0},{"$f":"IF(OR(BI$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BI$3,$H666/$G666,$H666-SUM($I666:BH666)))","v":0},{"$f":"IF(OR(BJ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BJ$3,$H666/$G666,$H666-SUM($I666:BI666)))","v":0},{"$f":"IF(OR(BK$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BK$3,$H666/$G666,$H666-SUM($I666:BJ666)))","v":0},{"$f":"IF(OR(BL$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BL$3,$H666/$G666,$H666-SUM($I666:BK666)))","v":0},{"$f":"IF(OR(BM$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BM$3,$H666/$G666,$H666-SUM($I666:BL666)))","v":0},{"$f":"IF(OR(BN$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BN$3,$H666/$G666,$H666-SUM($I666:BM666)))","v":0},{"$f":"IF(OR(BO$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BO$3,$H666/$G666,$H666-SUM($I666:BN666)))","v":0},{"$f":"IF(OR(BP$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BP$3,$H666/$G666,$H666-SUM($I666:BO666)))","v":0},{"$f":"IF(OR(BQ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BQ$3,$H666/$G666,$H666-SUM($I666:BP666)))","v":0},{"$f":"IF(OR(BR$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BR$3,$H666/$G666,$H666-SUM($I666:BQ666)))","v":0},{"$f":"IF(OR(BS$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BS$3,$H666/$G666,$H666-SUM($I666:BR666)))","v":0},{"$f":"IF(OR(BT$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BT$3,$H666/$G666,$H666-SUM($I666:BS666)))","v":0},{"$f":"IF(OR(BU$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BU$3,$H666/$G666,$H666-SUM($I666:BT666)))","v":0},{"$f":"IF(OR(BV$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BV$3,$H666/$G666,$H666-SUM($I666:BU666)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,52.3,{"$f":"AK639","v":0},null,{"$f":"IF(OR(J$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>J$3,$H667/$G667,$H667-SUM($I667:I667)))","v":0},{"$f":"IF(OR(K$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>K$3,$H667/$G667,$H667-SUM($I667:J667)))","v":0},{"$f":"IF(OR(L$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>L$3,$H667/$G667,$H667-SUM($I667:K667)))","v":0},{"$f":"IF(OR(M$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>M$3,$H667/$G667,$H667-SUM($I667:L667)))","v":0},{"$f":"IF(OR(N$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>N$3,$H667/$G667,$H667-SUM($I667:M667)))","v":0},{"$f":"IF(OR(O$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>O$3,$H667/$G667,$H667-SUM($I667:N667)))","v":0},{"$f":"IF(OR(P$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>P$3,$H667/$G667,$H667-SUM($I667:O667)))","v":0},{"$f":"IF(OR(Q$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Q$3,$H667/$G667,$H667-SUM($I667:P667)))","v":0},{"$f":"IF(OR(R$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>R$3,$H667/$G667,$H667-SUM($I667:Q667)))","v":0},{"$f":"IF(OR(S$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>S$3,$H667/$G667,$H667-SUM($I667:R667)))","v":0},{"$f":"IF(OR(T$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>T$3,$H667/$G667,$H667-SUM($I667:S667)))","v":0},{"$f":"IF(OR(U$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>U$3,$H667/$G667,$H667-SUM($I667:T667)))","v":0},{"$f":"IF(OR(V$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>V$3,$H667/$G667,$H667-SUM($I667:U667)))","v":0},{"$f":"IF(OR(W$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>W$3,$H667/$G667,$H667-SUM($I667:V667)))","v":0},{"$f":"IF(OR(X$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>X$3,$H667/$G667,$H667-SUM($I667:W667)))","v":0},{"$f":"IF(OR(Y$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Y$3,$H667/$G667,$H667-SUM($I667:X667)))","v":0},{"$f":"IF(OR(Z$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Z$3,$H667/$G667,$H667-SUM($I667:Y667)))","v":0},{"$f":"IF(OR(AA$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AA$3,$H667/$G667,$H667-SUM($I667:Z667)))","v":0},{"$f":"IF(OR(AB$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AB$3,$H667/$G667,$H667-SUM($I667:AA667)))","v":0},{"$f":"IF(OR(AC$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AC$3,$H667/$G667,$H667-SUM($I667:AB667)))","v":0},{"$f":"IF(OR(AD$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AD$3,$H667/$G667,$H667-SUM($I667:AC667)))","v":0},{"$f":"IF(OR(AE$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AE$3,$H667/$G667,$H667-SUM($I667:AD667)))","v":0},{"$f":"IF(OR(AF$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AF$3,$H667/$G667,$H667-SUM($I667:AE667)))","v":0},{"$f":"IF(OR(AG$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AG$3,$H667/$G667,$H667-SUM($I667:AF667)))","v":0},{"$f":"IF(OR(AH$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AH$3,$H667/$G667,$H667-SUM($I667:AG667)))","v":0},{"$f":"IF(OR(AI$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AI$3,$H667/$G667,$H667-SUM($I667:AH667)))","v":0},{"$f":"IF(OR(AJ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AJ$3,$H667/$G667,$H667-SUM($I667:AI667)))","v":0},{"$f":"IF(OR(AK$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AK$3,$H667/$G667,$H667-SUM($I667:AJ667)))","v":0},{"$f":"IF(OR(AL$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AL$3,$H667/$G667,$H667-SUM($I667:AK667)))","v":0},{"$f":"IF(OR(AM$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AM$3,$H667/$G667,$H667-SUM($I667:AL667)))","v":0},{"$f":"IF(OR(AN$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AN$3,$H667/$G667,$H667-SUM($I667:AM667)))","v":0},{"$f":"IF(OR(AO$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AO$3,$H667/$G667,$H667-SUM($I667:AN667)))","v":0},{"$f":"IF(OR(AP$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AP$3,$H667/$G667,$H667-SUM($I667:AO667)))","v":0},{"$f":"IF(OR(AQ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AQ$3,$H667/$G667,$H667-SUM($I667:AP667)))","v":0},{"$f":"IF(OR(AR$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AR$3,$H667/$G667,$H667-SUM($I667:AQ667)))","v":0},{"$f":"IF(OR(AS$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AS$3,$H667/$G667,$H667-SUM($I667:AR667)))","v":0},{"$f":"IF(OR(AT$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AT$3,$H667/$G667,$H667-SUM($I667:AS667)))","v":0},{"$f":"IF(OR(AU$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AU$3,$H667/$G667,$H667-SUM($I667:AT667)))","v":0},{"$f":"IF(OR(AV$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AV$3,$H667/$G667,$H667-SUM($I667:AU667)))","v":0},{"$f":"IF(OR(AW$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AW$3,$H667/$G667,$H667-SUM($I667:AV667)))","v":0},{"$f":"IF(OR(AX$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AX$3,$H667/$G667,$H667-SUM($I667:AW667)))","v":0},{"$f":"IF(OR(AY$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AY$3,$H667/$G667,$H667-SUM($I667:AX667)))","v":0},{"$f":"IF(OR(AZ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AZ$3,$H667/$G667,$H667-SUM($I667:AY667)))","v":0},{"$f":"IF(OR(BA$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BA$3,$H667/$G667,$H667-SUM($I667:AZ667)))","v":0},{"$f":"IF(OR(BB$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BB$3,$H667/$G667,$H667-SUM($I667:BA667)))","v":0},{"$f":"IF(OR(BC$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BC$3,$H667/$G667,$H667-SUM($I667:BB667)))","v":0},{"$f":"IF(OR(BD$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BD$3,$H667/$G667,$H667-SUM($I667:BC667)))","v":0},{"$f":"IF(OR(BE$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BE$3,$H667/$G667,$H667-SUM($I667:BD667)))","v":0},{"$f":"IF(OR(BF$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BF$3,$H667/$G667,$H667-SUM($I667:BE667)))","v":0},{"$f":"IF(OR(BG$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BG$3,$H667/$G667,$H667-SUM($I667:BF667)))","v":0},{"$f":"IF(OR(BH$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BH$3,$H667/$G667,$H667-SUM($I667:BG667)))","v":0},{"$f":"IF(OR(BI$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BI$3,$H667/$G667,$H667-SUM($I667:BH667)))","v":0},{"$f":"IF(OR(BJ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BJ$3,$H667/$G667,$H667-SUM($I667:BI667)))","v":0},{"$f":"IF(OR(BK$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BK$3,$H667/$G667,$H667-SUM($I667:BJ667)))","v":0},{"$f":"IF(OR(BL$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BL$3,$H667/$G667,$H667-SUM($I667:BK667)))","v":0},{"$f":"IF(OR(BM$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BM$3,$H667/$G667,$H667-SUM($I667:BL667)))","v":0},{"$f":"IF(OR(BN$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BN$3,$H667/$G667,$H667-SUM($I667:BM667)))","v":0},{"$f":"IF(OR(BO$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BO$3,$H667/$G667,$H667-SUM($I667:BN667)))","v":0},{"$f":"IF(OR(BP$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BP$3,$H667/$G667,$H667-SUM($I667:BO667)))","v":0},{"$f":"IF(OR(BQ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BQ$3,$H667/$G667,$H667-SUM($I667:BP667)))","v":0},{"$f":"IF(OR(BR$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BR$3,$H667/$G667,$H667-SUM($I667:BQ667)))","v":0},{"$f":"IF(OR(BS$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BS$3,$H667/$G667,$H667-SUM($I667:BR667)))","v":0},{"$f":"IF(OR(BT$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BT$3,$H667/$G667,$H667-SUM($I667:BS667)))","v":0},{"$f":"IF(OR(BU$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BU$3,$H667/$G667,$H667-SUM($I667:BT667)))","v":0},{"$f":"IF(OR(BV$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BV$3,$H667/$G667,$H667-SUM($I667:BU667)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,52.3,{"$f":"AL639","v":0},null,{"$f":"IF(OR(J$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>J$3,$H668/$G668,$H668-SUM($I668:I668)))","v":0},{"$f":"IF(OR(K$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>K$3,$H668/$G668,$H668-SUM($I668:J668)))","v":0},{"$f":"IF(OR(L$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>L$3,$H668/$G668,$H668-SUM($I668:K668)))","v":0},{"$f":"IF(OR(M$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>M$3,$H668/$G668,$H668-SUM($I668:L668)))","v":0},{"$f":"IF(OR(N$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>N$3,$H668/$G668,$H668-SUM($I668:M668)))","v":0},{"$f":"IF(OR(O$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>O$3,$H668/$G668,$H668-SUM($I668:N668)))","v":0},{"$f":"IF(OR(P$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>P$3,$H668/$G668,$H668-SUM($I668:O668)))","v":0},{"$f":"IF(OR(Q$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Q$3,$H668/$G668,$H668-SUM($I668:P668)))","v":0},{"$f":"IF(OR(R$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>R$3,$H668/$G668,$H668-SUM($I668:Q668)))","v":0},{"$f":"IF(OR(S$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>S$3,$H668/$G668,$H668-SUM($I668:R668)))","v":0},{"$f":"IF(OR(T$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>T$3,$H668/$G668,$H668-SUM($I668:S668)))","v":0},{"$f":"IF(OR(U$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>U$3,$H668/$G668,$H668-SUM($I668:T668)))","v":0},{"$f":"IF(OR(V$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>V$3,$H668/$G668,$H668-SUM($I668:U668)))","v":0},{"$f":"IF(OR(W$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>W$3,$H668/$G668,$H668-SUM($I668:V668)))","v":0},{"$f":"IF(OR(X$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>X$3,$H668/$G668,$H668-SUM($I668:W668)))","v":0},{"$f":"IF(OR(Y$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Y$3,$H668/$G668,$H668-SUM($I668:X668)))","v":0},{"$f":"IF(OR(Z$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Z$3,$H668/$G668,$H668-SUM($I668:Y668)))","v":0},{"$f":"IF(OR(AA$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AA$3,$H668/$G668,$H668-SUM($I668:Z668)))","v":0},{"$f":"IF(OR(AB$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AB$3,$H668/$G668,$H668-SUM($I668:AA668)))","v":0},{"$f":"IF(OR(AC$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AC$3,$H668/$G668,$H668-SUM($I668:AB668)))","v":0},{"$f":"IF(OR(AD$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AD$3,$H668/$G668,$H668-SUM($I668:AC668)))","v":0},{"$f":"IF(OR(AE$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AE$3,$H668/$G668,$H668-SUM($I668:AD668)))","v":0},{"$f":"IF(OR(AF$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AF$3,$H668/$G668,$H668-SUM($I668:AE668)))","v":0},{"$f":"IF(OR(AG$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AG$3,$H668/$G668,$H668-SUM($I668:AF668)))","v":0},{"$f":"IF(OR(AH$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AH$3,$H668/$G668,$H668-SUM($I668:AG668)))","v":0},{"$f":"IF(OR(AI$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AI$3,$H668/$G668,$H668-SUM($I668:AH668)))","v":0},{"$f":"IF(OR(AJ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AJ$3,$H668/$G668,$H668-SUM($I668:AI668)))","v":0},{"$f":"IF(OR(AK$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AK$3,$H668/$G668,$H668-SUM($I668:AJ668)))","v":0},{"$f":"IF(OR(AL$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AL$3,$H668/$G668,$H668-SUM($I668:AK668)))","v":0},{"$f":"IF(OR(AM$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AM$3,$H668/$G668,$H668-SUM($I668:AL668)))","v":0},{"$f":"IF(OR(AN$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AN$3,$H668/$G668,$H668-SUM($I668:AM668)))","v":0},{"$f":"IF(OR(AO$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AO$3,$H668/$G668,$H668-SUM($I668:AN668)))","v":0},{"$f":"IF(OR(AP$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AP$3,$H668/$G668,$H668-SUM($I668:AO668)))","v":0},{"$f":"IF(OR(AQ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AQ$3,$H668/$G668,$H668-SUM($I668:AP668)))","v":0},{"$f":"IF(OR(AR$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AR$3,$H668/$G668,$H668-SUM($I668:AQ668)))","v":0},{"$f":"IF(OR(AS$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AS$3,$H668/$G668,$H668-SUM($I668:AR668)))","v":0},{"$f":"IF(OR(AT$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AT$3,$H668/$G668,$H668-SUM($I668:AS668)))","v":0},{"$f":"IF(OR(AU$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AU$3,$H668/$G668,$H668-SUM($I668:AT668)))","v":0},{"$f":"IF(OR(AV$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AV$3,$H668/$G668,$H668-SUM($I668:AU668)))","v":0},{"$f":"IF(OR(AW$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AW$3,$H668/$G668,$H668-SUM($I668:AV668)))","v":0},{"$f":"IF(OR(AX$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AX$3,$H668/$G668,$H668-SUM($I668:AW668)))","v":0},{"$f":"IF(OR(AY$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AY$3,$H668/$G668,$H668-SUM($I668:AX668)))","v":0},{"$f":"IF(OR(AZ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AZ$3,$H668/$G668,$H668-SUM($I668:AY668)))","v":0},{"$f":"IF(OR(BA$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BA$3,$H668/$G668,$H668-SUM($I668:AZ668)))","v":0},{"$f":"IF(OR(BB$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BB$3,$H668/$G668,$H668-SUM($I668:BA668)))","v":0},{"$f":"IF(OR(BC$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BC$3,$H668/$G668,$H668-SUM($I668:BB668)))","v":0},{"$f":"IF(OR(BD$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BD$3,$H668/$G668,$H668-SUM($I668:BC668)))","v":0},{"$f":"IF(OR(BE$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BE$3,$H668/$G668,$H668-SUM($I668:BD668)))","v":0},{"$f":"IF(OR(BF$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BF$3,$H668/$G668,$H668-SUM($I668:BE668)))","v":0},{"$f":"IF(OR(BG$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BG$3,$H668/$G668,$H668-SUM($I668:BF668)))","v":0},{"$f":"IF(OR(BH$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BH$3,$H668/$G668,$H668-SUM($I668:BG668)))","v":0},{"$f":"IF(OR(BI$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BI$3,$H668/$G668,$H668-SUM($I668:BH668)))","v":0},{"$f":"IF(OR(BJ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BJ$3,$H668/$G668,$H668-SUM($I668:BI668)))","v":0},{"$f":"IF(OR(BK$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BK$3,$H668/$G668,$H668-SUM($I668:BJ668)))","v":0},{"$f":"IF(OR(BL$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BL$3,$H668/$G668,$H668-SUM($I668:BK668)))","v":0},{"$f":"IF(OR(BM$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BM$3,$H668/$G668,$H668-SUM($I668:BL668)))","v":0},{"$f":"IF(OR(BN$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BN$3,$H668/$G668,$H668-SUM($I668:BM668)))","v":0},{"$f":"IF(OR(BO$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BO$3,$H668/$G668,$H668-SUM($I668:BN668)))","v":0},{"$f":"IF(OR(BP$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BP$3,$H668/$G668,$H668-SUM($I668:BO668)))","v":0},{"$f":"IF(OR(BQ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BQ$3,$H668/$G668,$H668-SUM($I668:BP668)))","v":0},{"$f":"IF(OR(BR$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BR$3,$H668/$G668,$H668-SUM($I668:BQ668)))","v":0},{"$f":"IF(OR(BS$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BS$3,$H668/$G668,$H668-SUM($I668:BR668)))","v":0},{"$f":"IF(OR(BT$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BT$3,$H668/$G668,$H668-SUM($I668:BS668)))","v":0},{"$f":"IF(OR(BU$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BU$3,$H668/$G668,$H668-SUM($I668:BT668)))","v":0},{"$f":"IF(OR(BV$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BV$3,$H668/$G668,$H668-SUM($I668:BU668)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,52.3,{"$f":"AM639","v":0},null,{"$f":"IF(OR(J$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>J$3,$H669/$G669,$H669-SUM($I669:I669)))","v":0},{"$f":"IF(OR(K$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>K$3,$H669/$G669,$H669-SUM($I669:J669)))","v":0},{"$f":"IF(OR(L$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>L$3,$H669/$G669,$H669-SUM($I669:K669)))","v":0},{"$f":"IF(OR(M$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>M$3,$H669/$G669,$H669-SUM($I669:L669)))","v":0},{"$f":"IF(OR(N$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>N$3,$H669/$G669,$H669-SUM($I669:M669)))","v":0},{"$f":"IF(OR(O$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>O$3,$H669/$G669,$H669-SUM($I669:N669)))","v":0},{"$f":"IF(OR(P$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>P$3,$H669/$G669,$H669-SUM($I669:O669)))","v":0},{"$f":"IF(OR(Q$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Q$3,$H669/$G669,$H669-SUM($I669:P669)))","v":0},{"$f":"IF(OR(R$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>R$3,$H669/$G669,$H669-SUM($I669:Q669)))","v":0},{"$f":"IF(OR(S$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>S$3,$H669/$G669,$H669-SUM($I669:R669)))","v":0},{"$f":"IF(OR(T$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>T$3,$H669/$G669,$H669-SUM($I669:S669)))","v":0},{"$f":"IF(OR(U$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>U$3,$H669/$G669,$H669-SUM($I669:T669)))","v":0},{"$f":"IF(OR(V$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>V$3,$H669/$G669,$H669-SUM($I669:U669)))","v":0},{"$f":"IF(OR(W$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>W$3,$H669/$G669,$H669-SUM($I669:V669)))","v":0},{"$f":"IF(OR(X$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>X$3,$H669/$G669,$H669-SUM($I669:W669)))","v":0},{"$f":"IF(OR(Y$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Y$3,$H669/$G669,$H669-SUM($I669:X669)))","v":0},{"$f":"IF(OR(Z$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Z$3,$H669/$G669,$H669-SUM($I669:Y669)))","v":0},{"$f":"IF(OR(AA$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AA$3,$H669/$G669,$H669-SUM($I669:Z669)))","v":0},{"$f":"IF(OR(AB$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AB$3,$H669/$G669,$H669-SUM($I669:AA669)))","v":0},{"$f":"IF(OR(AC$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AC$3,$H669/$G669,$H669-SUM($I669:AB669)))","v":0},{"$f":"IF(OR(AD$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AD$3,$H669/$G669,$H669-SUM($I669:AC669)))","v":0},{"$f":"IF(OR(AE$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AE$3,$H669/$G669,$H669-SUM($I669:AD669)))","v":0},{"$f":"IF(OR(AF$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AF$3,$H669/$G669,$H669-SUM($I669:AE669)))","v":0},{"$f":"IF(OR(AG$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AG$3,$H669/$G669,$H669-SUM($I669:AF669)))","v":0},{"$f":"IF(OR(AH$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AH$3,$H669/$G669,$H669-SUM($I669:AG669)))","v":0},{"$f":"IF(OR(AI$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AI$3,$H669/$G669,$H669-SUM($I669:AH669)))","v":0},{"$f":"IF(OR(AJ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AJ$3,$H669/$G669,$H669-SUM($I669:AI669)))","v":0},{"$f":"IF(OR(AK$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AK$3,$H669/$G669,$H669-SUM($I669:AJ669)))","v":0},{"$f":"IF(OR(AL$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AL$3,$H669/$G669,$H669-SUM($I669:AK669)))","v":0},{"$f":"IF(OR(AM$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AM$3,$H669/$G669,$H669-SUM($I669:AL669)))","v":0},{"$f":"IF(OR(AN$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AN$3,$H669/$G669,$H669-SUM($I669:AM669)))","v":0},{"$f":"IF(OR(AO$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AO$3,$H669/$G669,$H669-SUM($I669:AN669)))","v":0},{"$f":"IF(OR(AP$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AP$3,$H669/$G669,$H669-SUM($I669:AO669)))","v":0},{"$f":"IF(OR(AQ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AQ$3,$H669/$G669,$H669-SUM($I669:AP669)))","v":0},{"$f":"IF(OR(AR$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AR$3,$H669/$G669,$H669-SUM($I669:AQ669)))","v":0},{"$f":"IF(OR(AS$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AS$3,$H669/$G669,$H669-SUM($I669:AR669)))","v":0},{"$f":"IF(OR(AT$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AT$3,$H669/$G669,$H669-SUM($I669:AS669)))","v":0},{"$f":"IF(OR(AU$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AU$3,$H669/$G669,$H669-SUM($I669:AT669)))","v":0},{"$f":"IF(OR(AV$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AV$3,$H669/$G669,$H669-SUM($I669:AU669)))","v":0},{"$f":"IF(OR(AW$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AW$3,$H669/$G669,$H669-SUM($I669:AV669)))","v":0},{"$f":"IF(OR(AX$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AX$3,$H669/$G669,$H669-SUM($I669:AW669)))","v":0},{"$f":"IF(OR(AY$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AY$3,$H669/$G669,$H669-SUM($I669:AX669)))","v":0},{"$f":"IF(OR(AZ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AZ$3,$H669/$G669,$H669-SUM($I669:AY669)))","v":0},{"$f":"IF(OR(BA$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BA$3,$H669/$G669,$H669-SUM($I669:AZ669)))","v":0},{"$f":"IF(OR(BB$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BB$3,$H669/$G669,$H669-SUM($I669:BA669)))","v":0},{"$f":"IF(OR(BC$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BC$3,$H669/$G669,$H669-SUM($I669:BB669)))","v":0},{"$f":"IF(OR(BD$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BD$3,$H669/$G669,$H669-SUM($I669:BC669)))","v":0},{"$f":"IF(OR(BE$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BE$3,$H669/$G669,$H669-SUM($I669:BD669)))","v":0},{"$f":"IF(OR(BF$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BF$3,$H669/$G669,$H669-SUM($I669:BE669)))","v":0},{"$f":"IF(OR(BG$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BG$3,$H669/$G669,$H669-SUM($I669:BF669)))","v":0},{"$f":"IF(OR(BH$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BH$3,$H669/$G669,$H669-SUM($I669:BG669)))","v":0},{"$f":"IF(OR(BI$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BI$3,$H669/$G669,$H669-SUM($I669:BH669)))","v":0},{"$f":"IF(OR(BJ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BJ$3,$H669/$G669,$H669-SUM($I669:BI669)))","v":0},{"$f":"IF(OR(BK$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BK$3,$H669/$G669,$H669-SUM($I669:BJ669)))","v":0},{"$f":"IF(OR(BL$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BL$3,$H669/$G669,$H669-SUM($I669:BK669)))","v":0},{"$f":"IF(OR(BM$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BM$3,$H669/$G669,$H669-SUM($I669:BL669)))","v":0},{"$f":"IF(OR(BN$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BN$3,$H669/$G669,$H669-SUM($I669:BM669)))","v":0},{"$f":"IF(OR(BO$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BO$3,$H669/$G669,$H669-SUM($I669:BN669)))","v":0},{"$f":"IF(OR(BP$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BP$3,$H669/$G669,$H669-SUM($I669:BO669)))","v":0},{"$f":"IF(OR(BQ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BQ$3,$H669/$G669,$H669-SUM($I669:BP669)))","v":0},{"$f":"IF(OR(BR$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BR$3,$H669/$G669,$H669-SUM($I669:BQ669)))","v":0},{"$f":"IF(OR(BS$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BS$3,$H669/$G669,$H669-SUM($I669:BR669)))","v":0},{"$f":"IF(OR(BT$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BT$3,$H669/$G669,$H669-SUM($I669:BS669)))","v":0},{"$f":"IF(OR(BU$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BU$3,$H669/$G669,$H669-SUM($I669:BT669)))","v":0},{"$f":"IF(OR(BV$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BV$3,$H669/$G669,$H669-SUM($I669:BU669)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J631,J636:J637,J640:J669)","v":0},5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,5.0943956490317903E-2,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,{"$f":"SUM(AP631,AP636:AP637,AP640:AP669)","v":0.28228803228826893},0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.28228803228826893,0.24835447194538898,0.23134407579795105,0.23134407579795105,0.23134407579795105,0.23134407579795105,6.9403222739383708E-2,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J639-SUM(J640:J669)+I672","v":2.6660961336439657},{"$f":"K639-SUM(K640:K669)+J672","v":2.6151521771536479},{"$f":"L639-SUM(L640:L669)+K672","v":2.5642082206633301},{"$f":"M639-SUM(M640:M669)+L672","v":2.5132642641730123},{"$f":"N639-SUM(N640:N669)+M672","v":2.4623203076826945},{"$f":"O639-SUM(O640:O669)+N672","v":14.510671515425216},{"$f":"P639-SUM(P640:P669)+O672","v":14.228383483136946},{"$f":"Q639-SUM(Q640:Q669)+P672","v":13.946095450848677},{"$f":"R639-SUM(R640:R669)+Q672","v":13.663807418560408},{"$f":"S639-SUM(S640:S669)+R672","v":13.381519386272139},{"$f":"T639-SUM(T640:T669)+S672","v":13.099231353983869},{"$f":"U639-SUM(U640:U669)+T672","v":12.8169433216956},{"$f":"V639-SUM(V640:V669)+U672","v":12.534655289407331},{"$f":"W639-SUM(W640:W669)+V672","v":12.252367257119062},{"$f":"X639-SUM(X640:X669)+W672","v":11.970079224830792},{"$f":"Y639-SUM(Y640:Y669)+X672","v":11.687791192542523},{"$f":"Z639-SUM(Z640:Z669)+Y672","v":11.405503160254254},{"$f":"AA639-SUM(AA640:AA669)+Z672","v":11.123215127965985},{"$f":"AB639-SUM(AB640:AB669)+AA672","v":10.840927095677715},{"$f":"AC639-SUM(AC640:AC669)+AB672","v":10.558639063389446},{"$f":"AD639-SUM(AD640:AD669)+AC672","v":10.276351031101177},{"$f":"AE639-SUM(AE640:AE669)+AD672","v":9.9940629988129075},{"$f":"AF639-SUM(AF640:AF669)+AE672","v":9.7117749665246382},{"$f":"AG639-SUM(AG640:AG669)+AF672","v":9.429486934236369},{"$f":"AH639-SUM(AH640:AH669)+AG672","v":9.1471989019480997},{"$f":"AI639-SUM(AI640:AI669)+AH672","v":8.8649108696598304},{"$f":"AJ639-SUM(AJ640:AJ669)+AI672","v":8.5826228373715612},{"$f":"AK639-SUM(AK640:AK669)+AJ672","v":8.3003348050832919},{"$f":"AL639-SUM(AL640:AL669)+AK672","v":8.0180467727950226},{"$f":"AM639-SUM(AM640:AM669)+AL672","v":7.7357587405067534},{"$f":"AN639-SUM(AN640:AN669)+AM672","v":7.4534707082184841},{"$f":"AO639-SUM(AO640:AO669)+AN672","v":7.1711826759302149},{"$f":"AP639-SUM(AP640:AP669)+AO672","v":6.8888946436419456},{"$f":"AQ639-SUM(AQ640:AQ669)+AP672","v":6.6066066113536763},{"$f":"AR639-SUM(AR640:AR669)+AQ672","v":6.3243185790654071},{"$f":"AS639-SUM(AS640:AS669)+AR672","v":6.0420305467771378},{"$f":"AT639-SUM(AT640:AT669)+AS672","v":5.7597425144888685},{"$f":"AU639-SUM(AU640:AU669)+AT672","v":5.4774544822005993},{"$f":"AV639-SUM(AV640:AV669)+AU672","v":5.19516644991233},{"$f":"AW639-SUM(AW640:AW669)+AV672","v":4.9128784176240607},{"$f":"AX639-SUM(AX640:AX669)+AW672","v":4.6305903853357915},{"$f":"AY639-SUM(AY640:AY669)+AX672","v":4.3483023530475222},{"$f":"AZ639-SUM(AZ640:AZ669)+AY672","v":4.066014320759253},{"$f":"BA639-SUM(BA640:BA669)+AZ672","v":3.7837262884709841},{"$f":"BB639-SUM(BB640:BB669)+BA672","v":3.5014382561827153},{"$f":"BC639-SUM(BC640:BC669)+BB672","v":3.2191502238944465},{"$f":"BD639-SUM(BD640:BD669)+BC672","v":2.9368621916061777},{"$f":"BE639-SUM(BE640:BE669)+BD672","v":2.6545741593179089},{"$f":"BF639-SUM(BF640:BF669)+BE672","v":2.37228612702964},{"$f":"BG639-SUM(BG640:BG669)+BF672","v":2.0899980947413712},{"$f":"BH639-SUM(BH640:BH669)+BG672","v":1.8077100624531024},{"$f":"BI639-SUM(BI640:BI669)+BH672","v":1.5254220301648336},{"$f":"BJ639-SUM(BJ640:BJ669)+BI672","v":1.2431339978765648},{"$f":"BK639-SUM(BK640:BK669)+BJ672","v":0.9947795259311758},{"$f":"BL639-SUM(BL640:BL669)+BK672","v":0.76343545013322478},{"$f":"BM639-SUM(BM640:BM669)+BL672","v":0.53209137433527376},{"$f":"BN639-SUM(BN640:BN669)+BM672","v":0.30074729853732274},{"$f":"BO639-SUM(BO640:BO669)+BN672","v":6.9403222739371689E-2},{"$f":"BP639-SUM(BP640:BP669)+BO672","v":-1.201816424156732E-14},{"$f":"BQ639-SUM(BQ640:BQ669)+BP672","v":-1.201816424156732E-14},{"$f":"BR639-SUM(BR640:BR669)+BQ672","v":-1.201816424156732E-14},{"$f":"BS639-SUM(BS640:BS669)+BR672","v":-1.201816424156732E-14},{"$f":"BT639-SUM(BT640:BT669)+BS672","v":-1.201816424156732E-14},{"$f":"BU639-SUM(BU640:BU669)+BT672","v":-1.201816424156732E-14},{"$f":"BV639-SUM(BV640:BV669)+BU672","v":-1.201816424156732E-14}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B628","v":"Total Closing RAB - Equity raising Costs"},"$m Real 2010",null,null,null,null,{"$f":"J672+J632","v":2.6660961336439657},{"$f":"K672+K632","v":2.6151521771536479},2.5642082206633301,2.5132642641730123,2.4623203076826945,14.510671515425216,14.228383483136946,13.946095450848677,13.663807418560408,13.381519386272139,13.099231353983869,12.8169433216956,12.534655289407331,12.252367257119062,11.970079224830792,11.687791192542523,11.405503160254254,11.123215127965985,10.840927095677715,10.558639063389446,10.276351031101177,9.9940629988129075,9.7117749665246382,9.429486934236369,9.1471989019480997,8.8649108696598304,8.5826228373715612,8.3003348050832919,8.0180467727950226,7.7357587405067534,7.4534707082184841,7.1711826759302149,6.8888946436419456,6.6066066113536763,6.3243185790654071,6.0420305467771378,5.7597425144888685,5.4774544822005993,5.19516644991233,4.9128784176240607,4.6305903853357915,4.3483023530475222,4.066014320759253,3.7837262884709841,3.5014382561827153,3.2191502238944465,2.9368621916061777,2.6545741593179089,2.37228612702964,2.0899980947413712,1.8077100624531024,1.5254220301648336,1.2431339978765648,0.9947795259311758,0.76343545013322478,0.53209137433527376,0.30074729853732274,6.9403222739371689E-2,-1.201816424156732E-14,-1.201816424156732E-14,{"$f":"BR672+BR632","v":-1.201816424156732E-14},{"$f":"BS672+BS632","v":-1.201816424156732E-14},{"$f":"BT672+BT632","v":-1.201816424156732E-14},{"$f":"BU672+BU632","v":-1.201816424156732E-14},{"$f":"BV672+BV632","v":-1.201816424156732E-14}]
[]
[15,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A675))","v":"Asset15 - Not in Use"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I675+1","v":2011},{"$f":"J675+1","v":2012},{"$f":"K675+1","v":2013},{"$f":"L675+1","v":2014},{"$f":"M675+1","v":2015},{"$f":"N675+1","v":2016},{"$f":"O675+1","v":2017},{"$f":"P675+1","v":2018},{"$f":"Q675+1","v":2019},{"$f":"R675+1","v":2020},{"$f":"S675+1","v":2021},{"$f":"T675+1","v":2022},{"$f":"U675+1","v":2023},{"$f":"V675+1","v":2024},{"$f":"W675+1","v":2025},{"$f":"X675+1","v":2026},{"$f":"Y675+1","v":2027},{"$f":"Z675+1","v":2028},{"$f":"AA675+1","v":2029},{"$f":"AB675+1","v":2030},{"$f":"AC675+1","v":2031},{"$f":"AD675+1","v":2032},{"$f":"AE675+1","v":2033},{"$f":"AF675+1","v":2034},{"$f":"AG675+1","v":2035},{"$f":"AH675+1","v":2036},{"$f":"AI675+1","v":2037},{"$f":"AJ675+1","v":2038},{"$f":"AK675+1","v":2039},{"$f":"AL675+1","v":2040},{"$f":"AM675+1","v":2041},{"$f":"AN675+1","v":2042},{"$f":"AO675+1","v":2043},{"$f":"AP675+1","v":2044},{"$f":"AQ675+1","v":2045},{"$f":"AR675+1","v":2046},{"$f":"AS675+1","v":2047},{"$f":"AT675+1","v":2048},{"$f":"AU675+1","v":2049},{"$f":"AV675+1","v":2050},{"$f":"AW675+1","v":2051},{"$f":"AX675+1","v":2052},{"$f":"AY675+1","v":2053},{"$f":"AZ675+1","v":2054},{"$f":"BA675+1","v":2055},{"$f":"BB675+1","v":2056},{"$f":"BC675+1","v":2057},{"$f":"BD675+1","v":2058},{"$f":"BE675+1","v":2059},{"$f":"BF675+1","v":2060},{"$f":"BG675+1","v":2061},{"$f":"BH675+1","v":2062},{"$f":"BI675+1","v":2063},{"$f":"BJ675+1","v":2064},{"$f":"BK675+1","v":2065},{"$f":"BL675+1","v":2066},{"$f":"BM675+1","v":2067},{"$f":"BN675+1","v":2068},{"$f":"BO675+1","v":2069},{"$f":"BP675+1","v":2070},{"$f":"BQ675+1","v":2071},{"$f":"BR675+1","v":2072},{"$f":"BS675+1","v":2073},{"$f":"BT675+1","v":2074},{"$f":"BU675+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A675)","v":0},null,null,{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:I678))),(MAX($I679/$G678, $I679-SUM($I678:I678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:J678))),(MAX($I679/$G678, $I679-SUM($I678:J678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:K678))),(MAX($I679/$G678, $I679-SUM($I678:K678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:L678))),(MAX($I679/$G678, $I679-SUM($I678:L678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:M678))),(MAX($I679/$G678, $I679-SUM($I678:M678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:N678))),(MAX($I679/$G678, $I679-SUM($I678:N678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:O678))),(MAX($I679/$G678, $I679-SUM($I678:O678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:P678))),(MAX($I679/$G678, $I679-SUM($I678:P678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:Q678))),(MAX($I679/$G678, $I679-SUM($I678:Q678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:R678))),(MAX($I679/$G678, $I679-SUM($I678:R678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:S678))),(MAX($I679/$G678, $I679-SUM($I678:S678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:T678))),(MAX($I679/$G678, $I679-SUM($I678:T678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:U678))),(MAX($I679/$G678, $I679-SUM($I678:U678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:V678))),(MAX($I679/$G678, $I679-SUM($I678:V678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:W678))),(MAX($I679/$G678, $I679-SUM($I678:W678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:X678))),(MAX($I679/$G678, $I679-SUM($I678:X678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:Y678))),(MAX($I679/$G678, $I679-SUM($I678:Y678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:Z678))),(MAX($I679/$G678, $I679-SUM($I678:Z678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AA678))),(MAX($I679/$G678, $I679-SUM($I678:AA678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AB678))),(MAX($I679/$G678, $I679-SUM($I678:AB678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AC678))),(MAX($I679/$G678, $I679-SUM($I678:AC678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AD678))),(MAX($I679/$G678, $I679-SUM($I678:AD678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AE678))),(MAX($I679/$G678, $I679-SUM($I678:AE678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AF678))),(MAX($I679/$G678, $I679-SUM($I678:AF678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AG678))),(MAX($I679/$G678, $I679-SUM($I678:AG678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AH678))),(MAX($I679/$G678, $I679-SUM($I678:AH678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AI678))),(MAX($I679/$G678, $I679-SUM($I678:AI678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AJ678))),(MAX($I679/$G678, $I679-SUM($I678:AJ678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AK678))),(MAX($I679/$G678, $I679-SUM($I678:AK678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AL678))),(MAX($I679/$G678, $I679-SUM($I678:AL678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AM678))),(MAX($I679/$G678, $I679-SUM($I678:AM678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AN678))),(MAX($I679/$G678, $I679-SUM($I678:AN678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AO678))),(MAX($I679/$G678, $I679-SUM($I678:AO678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AP678))),(MAX($I679/$G678, $I679-SUM($I678:AP678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AQ678))),(MAX($I679/$G678, $I679-SUM($I678:AQ678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AR678))),(MAX($I679/$G678, $I679-SUM($I678:AR678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AS678))),(MAX($I679/$G678, $I679-SUM($I678:AS678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AT678))),(MAX($I679/$G678, $I679-SUM($I678:AT678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AU678))),(MAX($I679/$G678, $I679-SUM($I678:AU678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AV678))),(MAX($I679/$G678, $I679-SUM($I678:AV678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AW678))),(MAX($I679/$G678, $I679-SUM($I678:AW678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AX678))),(MAX($I679/$G678, $I679-SUM($I678:AX678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AY678))),(MAX($I679/$G678, $I679-SUM($I678:AY678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:AZ678))),(MAX($I679/$G678, $I679-SUM($I678:AZ678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BA678))),(MAX($I679/$G678, $I679-SUM($I678:BA678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BB678))),(MAX($I679/$G678, $I679-SUM($I678:BB678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BC678))),(MAX($I679/$G678, $I679-SUM($I678:BC678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BD678))),(MAX($I679/$G678, $I679-SUM($I678:BD678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BE678))),(MAX($I679/$G678, $I679-SUM($I678:BE678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BF678))),(MAX($I679/$G678, $I679-SUM($I678:BF678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BG678))),(MAX($I679/$G678, $I679-SUM($I678:BG678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BH678))),(MAX($I679/$G678, $I679-SUM($I678:BH678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BI678))),(MAX($I679/$G678, $I679-SUM($I678:BI678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BJ678))),(MAX($I679/$G678, $I679-SUM($I678:BJ678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BK678))),(MAX($I679/$G678, $I679-SUM($I678:BK678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BL678))),(MAX($I679/$G678, $I679-SUM($I678:BL678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BM678))),(MAX($I679/$G678, $I679-SUM($I678:BM678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BN678))),(MAX($I679/$G678, $I679-SUM($I678:BN678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BO678))),(MAX($I679/$G678, $I679-SUM($I678:BO678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BP678))),(MAX($I679/$G678, $I679-SUM($I678:BP678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BQ678))),(MAX($I679/$G678, $I679-SUM($I678:BQ678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BR678))),(MAX($I679/$G678, $I679-SUM($I678:BR678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BS678))),(MAX($I679/$G678, $I679-SUM($I678:BS678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BT678))),(MAX($I679/$G678, $I679-SUM($I678:BT678)))))","v":0},{"$f":"IF(OR($G678=0,$G678=\"n/a\"),0,IF($I679>0,(MIN($I679/$G678, $I679-SUM($I678:BU678))),(MAX($I679/$G678, $I679-SUM($I678:BU678)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A675)","v":0},{"$f":"I679-J678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO679-AP678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU679-BV678","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B675,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":0},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B675,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G687","v":"n/a"},{"$f":"N682","v":0},null,null,null,null,null,null,{"$f":"IF($G683=\"n/a\",0,IF(O$3-$N$3>$G683-5,$H683-SUM($J683:N683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(P$3-$N$3>$G683-5,$H683-SUM($J683:O683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(Q$3-$N$3>$G683-5,$H683-SUM($J683:P683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(R$3-$N$3>$G683-5,$H683-SUM($J683:Q683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(S$3-$N$3>$G683-5,$H683-SUM($J683:R683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(T$3-$N$3>$G683-5,$H683-SUM($J683:S683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(U$3-$N$3>$G683-5,$H683-SUM($J683:T683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(V$3-$N$3>$G683-5,$H683-SUM($J683:U683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(W$3-$N$3>$G683-5,$H683-SUM($J683:V683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(X$3-$N$3>$G683-5,$H683-SUM($J683:W683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(Y$3-$N$3>$G683-5,$H683-SUM($J683:X683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(Z$3-$N$3>$G683-5,$H683-SUM($J683:Y683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AA$3-$N$3>$G683-5,$H683-SUM($J683:Z683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AB$3-$N$3>$G683-5,$H683-SUM($J683:AA683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AC$3-$N$3>$G683-5,$H683-SUM($J683:AB683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AD$3-$N$3>$G683-5,$H683-SUM($J683:AC683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AE$3-$N$3>$G683-5,$H683-SUM($J683:AD683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AF$3-$N$3>$G683-5,$H683-SUM($J683:AE683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AG$3-$N$3>$G683-5,$H683-SUM($J683:AF683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AH$3-$N$3>$G683-5,$H683-SUM($J683:AG683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AI$3-$N$3>$G683-5,$H683-SUM($J683:AH683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AJ$3-$N$3>$G683-5,$H683-SUM($J683:AI683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AK$3-$N$3>$G683-5,$H683-SUM($J683:AJ683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AL$3-$N$3>$G683-5,$H683-SUM($J683:AK683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AM$3-$N$3>$G683-5,$H683-SUM($J683:AL683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AN$3-$N$3>$G683-5,$H683-SUM($J683:AM683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AO$3-$N$3>$G683-5,$H683-SUM($J683:AN683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AP$3-$N$3>$G683-5,$H683-SUM($J683:AO683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AQ$3-$N$3>$G683-5,$H683-SUM($J683:AP683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AR$3-$N$3>$G683-5,$H683-SUM($J683:AQ683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AS$3-$N$3>$G683-5,$H683-SUM($J683:AR683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AT$3-$N$3>$G683-5,$H683-SUM($J683:AS683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AU$3-$N$3>$G683-5,$H683-SUM($J683:AT683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AV$3-$N$3>$G683-5,$H683-SUM($J683:AU683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AW$3-$N$3>$G683-5,$H683-SUM($J683:AV683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AX$3-$N$3>$G683-5,$H683-SUM($J683:AW683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AY$3-$N$3>$G683-5,$H683-SUM($J683:AX683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(AZ$3-$N$3>$G683-5,$H683-SUM($J683:AY683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BA$3-$N$3>$G683-5,$H683-SUM($J683:AZ683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BB$3-$N$3>$G683-5,$H683-SUM($J683:BA683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BC$3-$N$3>$G683-5,$H683-SUM($J683:BB683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BD$3-$N$3>$G683-5,$H683-SUM($J683:BC683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BE$3-$N$3>$G683-5,$H683-SUM($J683:BD683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BF$3-$N$3>$G683-5,$H683-SUM($J683:BE683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BG$3-$N$3>$G683-5,$H683-SUM($J683:BF683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BH$3-$N$3>$G683-5,$H683-SUM($J683:BG683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BI$3-$N$3>$G683-5,$H683-SUM($J683:BH683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BJ$3-$N$3>$G683-5,$H683-SUM($J683:BI683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BK$3-$N$3>$G683-5,$H683-SUM($J683:BJ683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BL$3-$N$3>$G683-5,$H683-SUM($J683:BK683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BM$3-$N$3>$G683-5,$H683-SUM($J683:BL683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BN$3-$N$3>$G683-5,$H683-SUM($J683:BM683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BO$3-$N$3>$G683-5,$H683-SUM($J683:BN683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BP$3-$N$3>$G683-5,$H683-SUM($J683:BO683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BQ$3-$N$3>$G683-5,$H683-SUM($J683:BP683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BR$3-$N$3>$G683-5,$H683-SUM($J683:BQ683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BS$3-$N$3>$G683-5,$H683-SUM($J683:BR683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BT$3-$N$3>$G683-5,$H683-SUM($J683:BS683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BU$3-$N$3>$G683-5,$H683-SUM($J683:BT683),$H683/($G683-5)))","v":0},{"$f":"IF($G683=\"n/a\",0,IF(BV$3-$N$3>$G683-5,$H683-SUM($J683:BU683),$H683/($G683-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G692","v":"n/a"},{"$f":"S682","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G684=\"n/a\",0,IF(T$3-$S$3>$G684-5,$H684-SUM($J684:S684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(U$3-$S$3>$G684-5,$H684-SUM($J684:T684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(V$3-$S$3>$G684-5,$H684-SUM($J684:U684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(W$3-$S$3>$G684-5,$H684-SUM($J684:V684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(X$3-$S$3>$G684-5,$H684-SUM($J684:W684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(Y$3-$S$3>$G684-5,$H684-SUM($J684:X684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(Z$3-$S$3>$G684-5,$H684-SUM($J684:Y684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AA$3-$S$3>$G684-5,$H684-SUM($J684:Z684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AB$3-$S$3>$G684-5,$H684-SUM($J684:AA684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AC$3-$S$3>$G684-5,$H684-SUM($J684:AB684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AD$3-$S$3>$G684-5,$H684-SUM($J684:AC684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AE$3-$S$3>$G684-5,$H684-SUM($J684:AD684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AF$3-$S$3>$G684-5,$H684-SUM($J684:AE684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AG$3-$S$3>$G684-5,$H684-SUM($J684:AF684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AH$3-$S$3>$G684-5,$H684-SUM($J684:AG684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AI$3-$S$3>$G684-5,$H684-SUM($J684:AH684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AJ$3-$S$3>$G684-5,$H684-SUM($J684:AI684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AK$3-$S$3>$G684-5,$H684-SUM($J684:AJ684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AL$3-$S$3>$G684-5,$H684-SUM($J684:AK684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AM$3-$S$3>$G684-5,$H684-SUM($J684:AL684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AN$3-$S$3>$G684-5,$H684-SUM($J684:AM684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AO$3-$S$3>$G684-5,$H684-SUM($J684:AN684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AP$3-$S$3>$G684-5,$H684-SUM($J684:AO684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AQ$3-$S$3>$G684-5,$H684-SUM($J684:AP684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AR$3-$S$3>$G684-5,$H684-SUM($J684:AQ684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AS$3-$S$3>$G684-5,$H684-SUM($J684:AR684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AT$3-$S$3>$G684-5,$H684-SUM($J684:AS684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AU$3-$S$3>$G684-5,$H684-SUM($J684:AT684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AV$3-$S$3>$G684-5,$H684-SUM($J684:AU684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AW$3-$S$3>$G684-5,$H684-SUM($J684:AV684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AX$3-$S$3>$G684-5,$H684-SUM($J684:AW684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AY$3-$S$3>$G684-5,$H684-SUM($J684:AX684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(AZ$3-$S$3>$G684-5,$H684-SUM($J684:AY684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BA$3-$S$3>$G684-5,$H684-SUM($J684:AZ684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BB$3-$S$3>$G684-5,$H684-SUM($J684:BA684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BC$3-$S$3>$G684-5,$H684-SUM($J684:BB684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BD$3-$S$3>$G684-5,$H684-SUM($J684:BC684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BE$3-$S$3>$G684-5,$H684-SUM($J684:BD684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BF$3-$S$3>$G684-5,$H684-SUM($J684:BE684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BG$3-$S$3>$G684-5,$H684-SUM($J684:BF684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BH$3-$S$3>$G684-5,$H684-SUM($J684:BG684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BI$3-$S$3>$G684-5,$H684-SUM($J684:BH684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BJ$3-$S$3>$G684-5,$H684-SUM($J684:BI684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BK$3-$S$3>$G684-5,$H684-SUM($J684:BJ684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BL$3-$S$3>$G684-5,$H684-SUM($J684:BK684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BM$3-$S$3>$G684-5,$H684-SUM($J684:BL684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BN$3-$S$3>$G684-5,$H684-SUM($J684:BM684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BO$3-$S$3>$G684-5,$H684-SUM($J684:BN684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BP$3-$S$3>$G684-5,$H684-SUM($J684:BO684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BQ$3-$S$3>$G684-5,$H684-SUM($J684:BP684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BR$3-$S$3>$G684-5,$H684-SUM($J684:BQ684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BS$3-$S$3>$G684-5,$H684-SUM($J684:BR684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BT$3-$S$3>$G684-5,$H684-SUM($J684:BS684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BU$3-$S$3>$G684-5,$H684-SUM($J684:BT684),$H684/($G684-5)))","v":0},{"$f":"IF($G684=\"n/a\",0,IF(BV$3-$S$3>$G684-5,$H684-SUM($J684:BU684),$H684/($G684-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW687:$BW716)=COUNTIF($BW687:$BW716,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B675,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A675)","v":"n/a"},{"$f":"J686","v":0},null,{"$f":"IF(OR(J$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>J$3,$H687/$G687,$H687-SUM($I687:I687)))","v":0},{"$f":"IF(OR(K$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>K$3,$H687/$G687,$H687-SUM($I687:J687)))","v":0},{"$f":"IF(OR(L$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>L$3,$H687/$G687,$H687-SUM($I687:K687)))","v":0},{"$f":"IF(OR(M$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>M$3,$H687/$G687,$H687-SUM($I687:L687)))","v":0},{"$f":"IF(OR(N$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>N$3,$H687/$G687,$H687-SUM($I687:M687)))","v":0},{"$f":"IF(OR(O$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>O$3,$H687/$G687,$H687-SUM($I687:N687)))","v":0},{"$f":"IF(OR(P$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>P$3,$H687/$G687,$H687-SUM($I687:O687)))","v":0},{"$f":"IF(OR(Q$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Q$3,$H687/$G687,$H687-SUM($I687:P687)))","v":0},{"$f":"IF(OR(R$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>R$3,$H687/$G687,$H687-SUM($I687:Q687)))","v":0},{"$f":"IF(OR(S$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>S$3,$H687/$G687,$H687-SUM($I687:R687)))","v":0},{"$f":"IF(OR(T$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>T$3,$H687/$G687,$H687-SUM($I687:S687)))","v":0},{"$f":"IF(OR(U$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>U$3,$H687/$G687,$H687-SUM($I687:T687)))","v":0},{"$f":"IF(OR(V$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>V$3,$H687/$G687,$H687-SUM($I687:U687)))","v":0},{"$f":"IF(OR(W$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>W$3,$H687/$G687,$H687-SUM($I687:V687)))","v":0},{"$f":"IF(OR(X$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>X$3,$H687/$G687,$H687-SUM($I687:W687)))","v":0},{"$f":"IF(OR(Y$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Y$3,$H687/$G687,$H687-SUM($I687:X687)))","v":0},{"$f":"IF(OR(Z$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Z$3,$H687/$G687,$H687-SUM($I687:Y687)))","v":0},{"$f":"IF(OR(AA$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AA$3,$H687/$G687,$H687-SUM($I687:Z687)))","v":0},{"$f":"IF(OR(AB$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AB$3,$H687/$G687,$H687-SUM($I687:AA687)))","v":0},{"$f":"IF(OR(AC$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AC$3,$H687/$G687,$H687-SUM($I687:AB687)))","v":0},{"$f":"IF(OR(AD$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AD$3,$H687/$G687,$H687-SUM($I687:AC687)))","v":0},{"$f":"IF(OR(AE$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AE$3,$H687/$G687,$H687-SUM($I687:AD687)))","v":0},{"$f":"IF(OR(AF$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AF$3,$H687/$G687,$H687-SUM($I687:AE687)))","v":0},{"$f":"IF(OR(AG$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AG$3,$H687/$G687,$H687-SUM($I687:AF687)))","v":0},{"$f":"IF(OR(AH$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AH$3,$H687/$G687,$H687-SUM($I687:AG687)))","v":0},{"$f":"IF(OR(AI$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AI$3,$H687/$G687,$H687-SUM($I687:AH687)))","v":0},{"$f":"IF(OR(AJ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AJ$3,$H687/$G687,$H687-SUM($I687:AI687)))","v":0},{"$f":"IF(OR(AK$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AK$3,$H687/$G687,$H687-SUM($I687:AJ687)))","v":0},{"$f":"IF(OR(AL$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AL$3,$H687/$G687,$H687-SUM($I687:AK687)))","v":0},{"$f":"IF(OR(AM$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AM$3,$H687/$G687,$H687-SUM($I687:AL687)))","v":0},{"$f":"IF(OR(AN$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AN$3,$H687/$G687,$H687-SUM($I687:AM687)))","v":0},{"$f":"IF(OR(AO$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AO$3,$H687/$G687,$H687-SUM($I687:AN687)))","v":0},{"$f":"IF(OR(AP$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AP$3,$H687/$G687,$H687-SUM($I687:AO687)))","v":0},{"$f":"IF(OR(AQ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AQ$3,$H687/$G687,$H687-SUM($I687:AP687)))","v":0},{"$f":"IF(OR(AR$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AR$3,$H687/$G687,$H687-SUM($I687:AQ687)))","v":0},{"$f":"IF(OR(AS$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AS$3,$H687/$G687,$H687-SUM($I687:AR687)))","v":0},{"$f":"IF(OR(AT$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AT$3,$H687/$G687,$H687-SUM($I687:AS687)))","v":0},{"$f":"IF(OR(AU$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AU$3,$H687/$G687,$H687-SUM($I687:AT687)))","v":0},{"$f":"IF(OR(AV$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AV$3,$H687/$G687,$H687-SUM($I687:AU687)))","v":0},{"$f":"IF(OR(AW$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AW$3,$H687/$G687,$H687-SUM($I687:AV687)))","v":0},{"$f":"IF(OR(AX$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AX$3,$H687/$G687,$H687-SUM($I687:AW687)))","v":0},{"$f":"IF(OR(AY$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AY$3,$H687/$G687,$H687-SUM($I687:AX687)))","v":0},{"$f":"IF(OR(AZ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AZ$3,$H687/$G687,$H687-SUM($I687:AY687)))","v":0},{"$f":"IF(OR(BA$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BA$3,$H687/$G687,$H687-SUM($I687:AZ687)))","v":0},{"$f":"IF(OR(BB$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BB$3,$H687/$G687,$H687-SUM($I687:BA687)))","v":0},{"$f":"IF(OR(BC$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BC$3,$H687/$G687,$H687-SUM($I687:BB687)))","v":0},{"$f":"IF(OR(BD$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BD$3,$H687/$G687,$H687-SUM($I687:BC687)))","v":0},{"$f":"IF(OR(BE$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BE$3,$H687/$G687,$H687-SUM($I687:BD687)))","v":0},{"$f":"IF(OR(BF$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BF$3,$H687/$G687,$H687-SUM($I687:BE687)))","v":0},{"$f":"IF(OR(BG$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BG$3,$H687/$G687,$H687-SUM($I687:BF687)))","v":0},{"$f":"IF(OR(BH$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BH$3,$H687/$G687,$H687-SUM($I687:BG687)))","v":0},{"$f":"IF(OR(BI$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BI$3,$H687/$G687,$H687-SUM($I687:BH687)))","v":0},{"$f":"IF(OR(BJ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BJ$3,$H687/$G687,$H687-SUM($I687:BI687)))","v":0},{"$f":"IF(OR(BK$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BK$3,$H687/$G687,$H687-SUM($I687:BJ687)))","v":0},{"$f":"IF(OR(BL$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BL$3,$H687/$G687,$H687-SUM($I687:BK687)))","v":0},{"$f":"IF(OR(BM$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BM$3,$H687/$G687,$H687-SUM($I687:BL687)))","v":0},{"$f":"IF(OR(BN$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BN$3,$H687/$G687,$H687-SUM($I687:BM687)))","v":0},{"$f":"IF(OR(BO$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BO$3,$H687/$G687,$H687-SUM($I687:BN687)))","v":0},{"$f":"IF(OR(BP$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BP$3,$H687/$G687,$H687-SUM($I687:BO687)))","v":0},{"$f":"IF(OR(BQ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BQ$3,$H687/$G687,$H687-SUM($I687:BP687)))","v":0},{"$f":"IF(OR(BR$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BR$3,$H687/$G687,$H687-SUM($I687:BQ687)))","v":0},{"$f":"IF(OR(BS$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BS$3,$H687/$G687,$H687-SUM($I687:BR687)))","v":0},{"$f":"IF(OR(BT$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BT$3,$H687/$G687,$H687-SUM($I687:BS687)))","v":0},{"$f":"IF(OR(BU$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BU$3,$H687/$G687,$H687-SUM($I687:BT687)))","v":0},{"$f":"IF(OR(BV$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BV$3,$H687/$G687,$H687-SUM($I687:BU687)))","v":0},{"$f":"IF(OR(ROUND(H687-SUM($J687:$BV687),2)=0,G687=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D687+1","v":2012},"$m Real 2010",null,{"$f":"G687","v":"n/a"},{"$f":"K686","v":0},null,{"$f":"IF(OR(J$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>J$3,$H688/$G688,$H688-SUM($I688:I688)))","v":0},{"$f":"IF(OR(K$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>K$3,$H688/$G688,$H688-SUM($I688:J688)))","v":0},{"$f":"IF(OR(L$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>L$3,$H688/$G688,$H688-SUM($I688:K688)))","v":0},{"$f":"IF(OR(M$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>M$3,$H688/$G688,$H688-SUM($I688:L688)))","v":0},{"$f":"IF(OR(N$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>N$3,$H688/$G688,$H688-SUM($I688:M688)))","v":0},{"$f":"IF(OR(O$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>O$3,$H688/$G688,$H688-SUM($I688:N688)))","v":0},{"$f":"IF(OR(P$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>P$3,$H688/$G688,$H688-SUM($I688:O688)))","v":0},{"$f":"IF(OR(Q$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Q$3,$H688/$G688,$H688-SUM($I688:P688)))","v":0},{"$f":"IF(OR(R$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>R$3,$H688/$G688,$H688-SUM($I688:Q688)))","v":0},{"$f":"IF(OR(S$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>S$3,$H688/$G688,$H688-SUM($I688:R688)))","v":0},{"$f":"IF(OR(T$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>T$3,$H688/$G688,$H688-SUM($I688:S688)))","v":0},{"$f":"IF(OR(U$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>U$3,$H688/$G688,$H688-SUM($I688:T688)))","v":0},{"$f":"IF(OR(V$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>V$3,$H688/$G688,$H688-SUM($I688:U688)))","v":0},{"$f":"IF(OR(W$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>W$3,$H688/$G688,$H688-SUM($I688:V688)))","v":0},{"$f":"IF(OR(X$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>X$3,$H688/$G688,$H688-SUM($I688:W688)))","v":0},{"$f":"IF(OR(Y$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Y$3,$H688/$G688,$H688-SUM($I688:X688)))","v":0},{"$f":"IF(OR(Z$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Z$3,$H688/$G688,$H688-SUM($I688:Y688)))","v":0},{"$f":"IF(OR(AA$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AA$3,$H688/$G688,$H688-SUM($I688:Z688)))","v":0},{"$f":"IF(OR(AB$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AB$3,$H688/$G688,$H688-SUM($I688:AA688)))","v":0},{"$f":"IF(OR(AC$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AC$3,$H688/$G688,$H688-SUM($I688:AB688)))","v":0},{"$f":"IF(OR(AD$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AD$3,$H688/$G688,$H688-SUM($I688:AC688)))","v":0},{"$f":"IF(OR(AE$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AE$3,$H688/$G688,$H688-SUM($I688:AD688)))","v":0},{"$f":"IF(OR(AF$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AF$3,$H688/$G688,$H688-SUM($I688:AE688)))","v":0},{"$f":"IF(OR(AG$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AG$3,$H688/$G688,$H688-SUM($I688:AF688)))","v":0},{"$f":"IF(OR(AH$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AH$3,$H688/$G688,$H688-SUM($I688:AG688)))","v":0},{"$f":"IF(OR(AI$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AI$3,$H688/$G688,$H688-SUM($I688:AH688)))","v":0},{"$f":"IF(OR(AJ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AJ$3,$H688/$G688,$H688-SUM($I688:AI688)))","v":0},{"$f":"IF(OR(AK$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AK$3,$H688/$G688,$H688-SUM($I688:AJ688)))","v":0},{"$f":"IF(OR(AL$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AL$3,$H688/$G688,$H688-SUM($I688:AK688)))","v":0},{"$f":"IF(OR(AM$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AM$3,$H688/$G688,$H688-SUM($I688:AL688)))","v":0},{"$f":"IF(OR(AN$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AN$3,$H688/$G688,$H688-SUM($I688:AM688)))","v":0},{"$f":"IF(OR(AO$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AO$3,$H688/$G688,$H688-SUM($I688:AN688)))","v":0},{"$f":"IF(OR(AP$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AP$3,$H688/$G688,$H688-SUM($I688:AO688)))","v":0},{"$f":"IF(OR(AQ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AQ$3,$H688/$G688,$H688-SUM($I688:AP688)))","v":0},{"$f":"IF(OR(AR$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AR$3,$H688/$G688,$H688-SUM($I688:AQ688)))","v":0},{"$f":"IF(OR(AS$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AS$3,$H688/$G688,$H688-SUM($I688:AR688)))","v":0},{"$f":"IF(OR(AT$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AT$3,$H688/$G688,$H688-SUM($I688:AS688)))","v":0},{"$f":"IF(OR(AU$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AU$3,$H688/$G688,$H688-SUM($I688:AT688)))","v":0},{"$f":"IF(OR(AV$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AV$3,$H688/$G688,$H688-SUM($I688:AU688)))","v":0},{"$f":"IF(OR(AW$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AW$3,$H688/$G688,$H688-SUM($I688:AV688)))","v":0},{"$f":"IF(OR(AX$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AX$3,$H688/$G688,$H688-SUM($I688:AW688)))","v":0},{"$f":"IF(OR(AY$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AY$3,$H688/$G688,$H688-SUM($I688:AX688)))","v":0},{"$f":"IF(OR(AZ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AZ$3,$H688/$G688,$H688-SUM($I688:AY688)))","v":0},{"$f":"IF(OR(BA$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BA$3,$H688/$G688,$H688-SUM($I688:AZ688)))","v":0},{"$f":"IF(OR(BB$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BB$3,$H688/$G688,$H688-SUM($I688:BA688)))","v":0},{"$f":"IF(OR(BC$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BC$3,$H688/$G688,$H688-SUM($I688:BB688)))","v":0},{"$f":"IF(OR(BD$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BD$3,$H688/$G688,$H688-SUM($I688:BC688)))","v":0},{"$f":"IF(OR(BE$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BE$3,$H688/$G688,$H688-SUM($I688:BD688)))","v":0},{"$f":"IF(OR(BF$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BF$3,$H688/$G688,$H688-SUM($I688:BE688)))","v":0},{"$f":"IF(OR(BG$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BG$3,$H688/$G688,$H688-SUM($I688:BF688)))","v":0},{"$f":"IF(OR(BH$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BH$3,$H688/$G688,$H688-SUM($I688:BG688)))","v":0},{"$f":"IF(OR(BI$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BI$3,$H688/$G688,$H688-SUM($I688:BH688)))","v":0},{"$f":"IF(OR(BJ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BJ$3,$H688/$G688,$H688-SUM($I688:BI688)))","v":0},{"$f":"IF(OR(BK$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BK$3,$H688/$G688,$H688-SUM($I688:BJ688)))","v":0},{"$f":"IF(OR(BL$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BL$3,$H688/$G688,$H688-SUM($I688:BK688)))","v":0},{"$f":"IF(OR(BM$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BM$3,$H688/$G688,$H688-SUM($I688:BL688)))","v":0},{"$f":"IF(OR(BN$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BN$3,$H688/$G688,$H688-SUM($I688:BM688)))","v":0},{"$f":"IF(OR(BO$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BO$3,$H688/$G688,$H688-SUM($I688:BN688)))","v":0},{"$f":"IF(OR(BP$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BP$3,$H688/$G688,$H688-SUM($I688:BO688)))","v":0},{"$f":"IF(OR(BQ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BQ$3,$H688/$G688,$H688-SUM($I688:BP688)))","v":0},{"$f":"IF(OR(BR$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BR$3,$H688/$G688,$H688-SUM($I688:BQ688)))","v":0},{"$f":"IF(OR(BS$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BS$3,$H688/$G688,$H688-SUM($I688:BR688)))","v":0},{"$f":"IF(OR(BT$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BT$3,$H688/$G688,$H688-SUM($I688:BS688)))","v":0},{"$f":"IF(OR(BU$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BU$3,$H688/$G688,$H688-SUM($I688:BT688)))","v":0},{"$f":"IF(OR(BV$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BV$3,$H688/$G688,$H688-SUM($I688:BU688)))","v":0},{"$f":"IF(OR(ROUND(H688-SUM($J688:$BV688),2)=0,G688=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D688+1","v":2013},"$m Real 2010",null,{"$f":"G688","v":"n/a"},{"$f":"L686","v":0},null,{"$f":"IF(OR(J$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>J$3,$H689/$G689,$H689-SUM($I689:I689)))","v":0},{"$f":"IF(OR(K$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>K$3,$H689/$G689,$H689-SUM($I689:J689)))","v":0},{"$f":"IF(OR(L$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>L$3,$H689/$G689,$H689-SUM($I689:K689)))","v":0},{"$f":"IF(OR(M$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>M$3,$H689/$G689,$H689-SUM($I689:L689)))","v":0},{"$f":"IF(OR(N$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>N$3,$H689/$G689,$H689-SUM($I689:M689)))","v":0},{"$f":"IF(OR(O$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>O$3,$H689/$G689,$H689-SUM($I689:N689)))","v":0},{"$f":"IF(OR(P$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>P$3,$H689/$G689,$H689-SUM($I689:O689)))","v":0},{"$f":"IF(OR(Q$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Q$3,$H689/$G689,$H689-SUM($I689:P689)))","v":0},{"$f":"IF(OR(R$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>R$3,$H689/$G689,$H689-SUM($I689:Q689)))","v":0},{"$f":"IF(OR(S$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>S$3,$H689/$G689,$H689-SUM($I689:R689)))","v":0},{"$f":"IF(OR(T$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>T$3,$H689/$G689,$H689-SUM($I689:S689)))","v":0},{"$f":"IF(OR(U$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>U$3,$H689/$G689,$H689-SUM($I689:T689)))","v":0},{"$f":"IF(OR(V$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>V$3,$H689/$G689,$H689-SUM($I689:U689)))","v":0},{"$f":"IF(OR(W$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>W$3,$H689/$G689,$H689-SUM($I689:V689)))","v":0},{"$f":"IF(OR(X$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>X$3,$H689/$G689,$H689-SUM($I689:W689)))","v":0},{"$f":"IF(OR(Y$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Y$3,$H689/$G689,$H689-SUM($I689:X689)))","v":0},{"$f":"IF(OR(Z$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Z$3,$H689/$G689,$H689-SUM($I689:Y689)))","v":0},{"$f":"IF(OR(AA$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AA$3,$H689/$G689,$H689-SUM($I689:Z689)))","v":0},{"$f":"IF(OR(AB$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AB$3,$H689/$G689,$H689-SUM($I689:AA689)))","v":0},{"$f":"IF(OR(AC$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AC$3,$H689/$G689,$H689-SUM($I689:AB689)))","v":0},{"$f":"IF(OR(AD$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AD$3,$H689/$G689,$H689-SUM($I689:AC689)))","v":0},{"$f":"IF(OR(AE$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AE$3,$H689/$G689,$H689-SUM($I689:AD689)))","v":0},{"$f":"IF(OR(AF$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AF$3,$H689/$G689,$H689-SUM($I689:AE689)))","v":0},{"$f":"IF(OR(AG$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AG$3,$H689/$G689,$H689-SUM($I689:AF689)))","v":0},{"$f":"IF(OR(AH$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AH$3,$H689/$G689,$H689-SUM($I689:AG689)))","v":0},{"$f":"IF(OR(AI$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AI$3,$H689/$G689,$H689-SUM($I689:AH689)))","v":0},{"$f":"IF(OR(AJ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AJ$3,$H689/$G689,$H689-SUM($I689:AI689)))","v":0},{"$f":"IF(OR(AK$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AK$3,$H689/$G689,$H689-SUM($I689:AJ689)))","v":0},{"$f":"IF(OR(AL$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AL$3,$H689/$G689,$H689-SUM($I689:AK689)))","v":0},{"$f":"IF(OR(AM$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AM$3,$H689/$G689,$H689-SUM($I689:AL689)))","v":0},{"$f":"IF(OR(AN$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AN$3,$H689/$G689,$H689-SUM($I689:AM689)))","v":0},{"$f":"IF(OR(AO$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AO$3,$H689/$G689,$H689-SUM($I689:AN689)))","v":0},{"$f":"IF(OR(AP$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AP$3,$H689/$G689,$H689-SUM($I689:AO689)))","v":0},{"$f":"IF(OR(AQ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AQ$3,$H689/$G689,$H689-SUM($I689:AP689)))","v":0},{"$f":"IF(OR(AR$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AR$3,$H689/$G689,$H689-SUM($I689:AQ689)))","v":0},{"$f":"IF(OR(AS$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AS$3,$H689/$G689,$H689-SUM($I689:AR689)))","v":0},{"$f":"IF(OR(AT$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AT$3,$H689/$G689,$H689-SUM($I689:AS689)))","v":0},{"$f":"IF(OR(AU$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AU$3,$H689/$G689,$H689-SUM($I689:AT689)))","v":0},{"$f":"IF(OR(AV$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AV$3,$H689/$G689,$H689-SUM($I689:AU689)))","v":0},{"$f":"IF(OR(AW$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AW$3,$H689/$G689,$H689-SUM($I689:AV689)))","v":0},{"$f":"IF(OR(AX$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AX$3,$H689/$G689,$H689-SUM($I689:AW689)))","v":0},{"$f":"IF(OR(AY$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AY$3,$H689/$G689,$H689-SUM($I689:AX689)))","v":0},{"$f":"IF(OR(AZ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AZ$3,$H689/$G689,$H689-SUM($I689:AY689)))","v":0},{"$f":"IF(OR(BA$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BA$3,$H689/$G689,$H689-SUM($I689:AZ689)))","v":0},{"$f":"IF(OR(BB$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BB$3,$H689/$G689,$H689-SUM($I689:BA689)))","v":0},{"$f":"IF(OR(BC$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BC$3,$H689/$G689,$H689-SUM($I689:BB689)))","v":0},{"$f":"IF(OR(BD$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BD$3,$H689/$G689,$H689-SUM($I689:BC689)))","v":0},{"$f":"IF(OR(BE$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BE$3,$H689/$G689,$H689-SUM($I689:BD689)))","v":0},{"$f":"IF(OR(BF$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BF$3,$H689/$G689,$H689-SUM($I689:BE689)))","v":0},{"$f":"IF(OR(BG$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BG$3,$H689/$G689,$H689-SUM($I689:BF689)))","v":0},{"$f":"IF(OR(BH$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BH$3,$H689/$G689,$H689-SUM($I689:BG689)))","v":0},{"$f":"IF(OR(BI$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BI$3,$H689/$G689,$H689-SUM($I689:BH689)))","v":0},{"$f":"IF(OR(BJ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BJ$3,$H689/$G689,$H689-SUM($I689:BI689)))","v":0},{"$f":"IF(OR(BK$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BK$3,$H689/$G689,$H689-SUM($I689:BJ689)))","v":0},{"$f":"IF(OR(BL$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BL$3,$H689/$G689,$H689-SUM($I689:BK689)))","v":0},{"$f":"IF(OR(BM$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BM$3,$H689/$G689,$H689-SUM($I689:BL689)))","v":0},{"$f":"IF(OR(BN$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BN$3,$H689/$G689,$H689-SUM($I689:BM689)))","v":0},{"$f":"IF(OR(BO$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BO$3,$H689/$G689,$H689-SUM($I689:BN689)))","v":0},{"$f":"IF(OR(BP$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BP$3,$H689/$G689,$H689-SUM($I689:BO689)))","v":0},{"$f":"IF(OR(BQ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BQ$3,$H689/$G689,$H689-SUM($I689:BP689)))","v":0},{"$f":"IF(OR(BR$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BR$3,$H689/$G689,$H689-SUM($I689:BQ689)))","v":0},{"$f":"IF(OR(BS$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BS$3,$H689/$G689,$H689-SUM($I689:BR689)))","v":0},{"$f":"IF(OR(BT$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BT$3,$H689/$G689,$H689-SUM($I689:BS689)))","v":0},{"$f":"IF(OR(BU$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BU$3,$H689/$G689,$H689-SUM($I689:BT689)))","v":0},{"$f":"IF(OR(BV$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BV$3,$H689/$G689,$H689-SUM($I689:BU689)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G689","v":"n/a"},{"$f":"M686","v":0},null,{"$f":"IF(OR(J$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>J$3,$H690/$G690,$H690-SUM($I690:I690)))","v":0},{"$f":"IF(OR(K$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>K$3,$H690/$G690,$H690-SUM($I690:J690)))","v":0},{"$f":"IF(OR(L$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>L$3,$H690/$G690,$H690-SUM($I690:K690)))","v":0},{"$f":"IF(OR(M$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>M$3,$H690/$G690,$H690-SUM($I690:L690)))","v":0},{"$f":"IF(OR(N$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>N$3,$H690/$G690,$H690-SUM($I690:M690)))","v":0},{"$f":"IF(OR(O$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>O$3,$H690/$G690,$H690-SUM($I690:N690)))","v":0},{"$f":"IF(OR(P$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>P$3,$H690/$G690,$H690-SUM($I690:O690)))","v":0},{"$f":"IF(OR(Q$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>Q$3,$H690/$G690,$H690-SUM($I690:P690)))","v":0},{"$f":"IF(OR(R$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>R$3,$H690/$G690,$H690-SUM($I690:Q690)))","v":0},{"$f":"IF(OR(S$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>S$3,$H690/$G690,$H690-SUM($I690:R690)))","v":0},{"$f":"IF(OR(T$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>T$3,$H690/$G690,$H690-SUM($I690:S690)))","v":0},{"$f":"IF(OR(U$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>U$3,$H690/$G690,$H690-SUM($I690:T690)))","v":0},{"$f":"IF(OR(V$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>V$3,$H690/$G690,$H690-SUM($I690:U690)))","v":0},{"$f":"IF(OR(W$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>W$3,$H690/$G690,$H690-SUM($I690:V690)))","v":0},{"$f":"IF(OR(X$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>X$3,$H690/$G690,$H690-SUM($I690:W690)))","v":0},{"$f":"IF(OR(Y$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>Y$3,$H690/$G690,$H690-SUM($I690:X690)))","v":0},{"$f":"IF(OR(Z$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>Z$3,$H690/$G690,$H690-SUM($I690:Y690)))","v":0},{"$f":"IF(OR(AA$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AA$3,$H690/$G690,$H690-SUM($I690:Z690)))","v":0},{"$f":"IF(OR(AB$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AB$3,$H690/$G690,$H690-SUM($I690:AA690)))","v":0},{"$f":"IF(OR(AC$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AC$3,$H690/$G690,$H690-SUM($I690:AB690)))","v":0},{"$f":"IF(OR(AD$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AD$3,$H690/$G690,$H690-SUM($I690:AC690)))","v":0},{"$f":"IF(OR(AE$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AE$3,$H690/$G690,$H690-SUM($I690:AD690)))","v":0},{"$f":"IF(OR(AF$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AF$3,$H690/$G690,$H690-SUM($I690:AE690)))","v":0},{"$f":"IF(OR(AG$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AG$3,$H690/$G690,$H690-SUM($I690:AF690)))","v":0},{"$f":"IF(OR(AH$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AH$3,$H690/$G690,$H690-SUM($I690:AG690)))","v":0},{"$f":"IF(OR(AI$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AI$3,$H690/$G690,$H690-SUM($I690:AH690)))","v":0},{"$f":"IF(OR(AJ$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AJ$3,$H690/$G690,$H690-SUM($I690:AI690)))","v":0},{"$f":"IF(OR(AK$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AK$3,$H690/$G690,$H690-SUM($I690:AJ690)))","v":0},{"$f":"IF(OR(AL$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AL$3,$H690/$G690,$H690-SUM($I690:AK690)))","v":0},{"$f":"IF(OR(AM$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AM$3,$H690/$G690,$H690-SUM($I690:AL690)))","v":0},{"$f":"IF(OR(AN$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AN$3,$H690/$G690,$H690-SUM($I690:AM690)))","v":0},{"$f":"IF(OR(AO$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AO$3,$H690/$G690,$H690-SUM($I690:AN690)))","v":0},{"$f":"IF(OR(AP$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AP$3,$H690/$G690,$H690-SUM($I690:AO690)))","v":0},{"$f":"IF(OR(AQ$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AQ$3,$H690/$G690,$H690-SUM($I690:AP690)))","v":0},{"$f":"IF(OR(AR$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AR$3,$H690/$G690,$H690-SUM($I690:AQ690)))","v":0},{"$f":"IF(OR(AS$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AS$3,$H690/$G690,$H690-SUM($I690:AR690)))","v":0},{"$f":"IF(OR(AT$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AT$3,$H690/$G690,$H690-SUM($I690:AS690)))","v":0},{"$f":"IF(OR(AU$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AU$3,$H690/$G690,$H690-SUM($I690:AT690)))","v":0},{"$f":"IF(OR(AV$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AV$3,$H690/$G690,$H690-SUM($I690:AU690)))","v":0},{"$f":"IF(OR(AW$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AW$3,$H690/$G690,$H690-SUM($I690:AV690)))","v":0},{"$f":"IF(OR(AX$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AX$3,$H690/$G690,$H690-SUM($I690:AW690)))","v":0},{"$f":"IF(OR(AY$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AY$3,$H690/$G690,$H690-SUM($I690:AX690)))","v":0},{"$f":"IF(OR(AZ$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>AZ$3,$H690/$G690,$H690-SUM($I690:AY690)))","v":0},{"$f":"IF(OR(BA$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BA$3,$H690/$G690,$H690-SUM($I690:AZ690)))","v":0},{"$f":"IF(OR(BB$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BB$3,$H690/$G690,$H690-SUM($I690:BA690)))","v":0},{"$f":"IF(OR(BC$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BC$3,$H690/$G690,$H690-SUM($I690:BB690)))","v":0},{"$f":"IF(OR(BD$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BD$3,$H690/$G690,$H690-SUM($I690:BC690)))","v":0},{"$f":"IF(OR(BE$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BE$3,$H690/$G690,$H690-SUM($I690:BD690)))","v":0},{"$f":"IF(OR(BF$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BF$3,$H690/$G690,$H690-SUM($I690:BE690)))","v":0},{"$f":"IF(OR(BG$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BG$3,$H690/$G690,$H690-SUM($I690:BF690)))","v":0},{"$f":"IF(OR(BH$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BH$3,$H690/$G690,$H690-SUM($I690:BG690)))","v":0},{"$f":"IF(OR(BI$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BI$3,$H690/$G690,$H690-SUM($I690:BH690)))","v":0},{"$f":"IF(OR(BJ$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BJ$3,$H690/$G690,$H690-SUM($I690:BI690)))","v":0},{"$f":"IF(OR(BK$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BK$3,$H690/$G690,$H690-SUM($I690:BJ690)))","v":0},{"$f":"IF(OR(BL$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BL$3,$H690/$G690,$H690-SUM($I690:BK690)))","v":0},{"$f":"IF(OR(BM$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BM$3,$H690/$G690,$H690-SUM($I690:BL690)))","v":0},{"$f":"IF(OR(BN$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BN$3,$H690/$G690,$H690-SUM($I690:BM690)))","v":0},{"$f":"IF(OR(BO$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BO$3,$H690/$G690,$H690-SUM($I690:BN690)))","v":0},{"$f":"IF(OR(BP$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BP$3,$H690/$G690,$H690-SUM($I690:BO690)))","v":0},{"$f":"IF(OR(BQ$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BQ$3,$H690/$G690,$H690-SUM($I690:BP690)))","v":0},{"$f":"IF(OR(BR$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BR$3,$H690/$G690,$H690-SUM($I690:BQ690)))","v":0},{"$f":"IF(OR(BS$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BS$3,$H690/$G690,$H690-SUM($I690:BR690)))","v":0},{"$f":"IF(OR(BT$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BT$3,$H690/$G690,$H690-SUM($I690:BS690)))","v":0},{"$f":"IF(OR(BU$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BU$3,$H690/$G690,$H690-SUM($I690:BT690)))","v":0},{"$f":"IF(OR(BV$3<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690)>BV$3,$H690/$G690,$H690-SUM($I690:BU690)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G690","v":"n/a"},{"$f":"N686","v":0},null,{"$f":"IF(OR(J$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>J$3,$H691/$G691,$H691-SUM($I691:I691)))","v":0},{"$f":"IF(OR(K$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>K$3,$H691/$G691,$H691-SUM($I691:J691)))","v":0},{"$f":"IF(OR(L$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>L$3,$H691/$G691,$H691-SUM($I691:K691)))","v":0},{"$f":"IF(OR(M$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>M$3,$H691/$G691,$H691-SUM($I691:L691)))","v":0},{"$f":"IF(OR(N$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>N$3,$H691/$G691,$H691-SUM($I691:M691)))","v":0},{"$f":"IF(OR(O$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>O$3,$H691/$G691,$H691-SUM($I691:N691)))","v":0},{"$f":"IF(OR(P$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>P$3,$H691/$G691,$H691-SUM($I691:O691)))","v":0},{"$f":"IF(OR(Q$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>Q$3,$H691/$G691,$H691-SUM($I691:P691)))","v":0},{"$f":"IF(OR(R$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>R$3,$H691/$G691,$H691-SUM($I691:Q691)))","v":0},{"$f":"IF(OR(S$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>S$3,$H691/$G691,$H691-SUM($I691:R691)))","v":0},{"$f":"IF(OR(T$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>T$3,$H691/$G691,$H691-SUM($I691:S691)))","v":0},{"$f":"IF(OR(U$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>U$3,$H691/$G691,$H691-SUM($I691:T691)))","v":0},{"$f":"IF(OR(V$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>V$3,$H691/$G691,$H691-SUM($I691:U691)))","v":0},{"$f":"IF(OR(W$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>W$3,$H691/$G691,$H691-SUM($I691:V691)))","v":0},{"$f":"IF(OR(X$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>X$3,$H691/$G691,$H691-SUM($I691:W691)))","v":0},{"$f":"IF(OR(Y$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>Y$3,$H691/$G691,$H691-SUM($I691:X691)))","v":0},{"$f":"IF(OR(Z$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>Z$3,$H691/$G691,$H691-SUM($I691:Y691)))","v":0},{"$f":"IF(OR(AA$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AA$3,$H691/$G691,$H691-SUM($I691:Z691)))","v":0},{"$f":"IF(OR(AB$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AB$3,$H691/$G691,$H691-SUM($I691:AA691)))","v":0},{"$f":"IF(OR(AC$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AC$3,$H691/$G691,$H691-SUM($I691:AB691)))","v":0},{"$f":"IF(OR(AD$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AD$3,$H691/$G691,$H691-SUM($I691:AC691)))","v":0},{"$f":"IF(OR(AE$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AE$3,$H691/$G691,$H691-SUM($I691:AD691)))","v":0},{"$f":"IF(OR(AF$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AF$3,$H691/$G691,$H691-SUM($I691:AE691)))","v":0},{"$f":"IF(OR(AG$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AG$3,$H691/$G691,$H691-SUM($I691:AF691)))","v":0},{"$f":"IF(OR(AH$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AH$3,$H691/$G691,$H691-SUM($I691:AG691)))","v":0},{"$f":"IF(OR(AI$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AI$3,$H691/$G691,$H691-SUM($I691:AH691)))","v":0},{"$f":"IF(OR(AJ$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AJ$3,$H691/$G691,$H691-SUM($I691:AI691)))","v":0},{"$f":"IF(OR(AK$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AK$3,$H691/$G691,$H691-SUM($I691:AJ691)))","v":0},{"$f":"IF(OR(AL$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AL$3,$H691/$G691,$H691-SUM($I691:AK691)))","v":0},{"$f":"IF(OR(AM$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AM$3,$H691/$G691,$H691-SUM($I691:AL691)))","v":0},{"$f":"IF(OR(AN$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AN$3,$H691/$G691,$H691-SUM($I691:AM691)))","v":0},{"$f":"IF(OR(AO$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AO$3,$H691/$G691,$H691-SUM($I691:AN691)))","v":0},{"$f":"IF(OR(AP$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AP$3,$H691/$G691,$H691-SUM($I691:AO691)))","v":0},{"$f":"IF(OR(AQ$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AQ$3,$H691/$G691,$H691-SUM($I691:AP691)))","v":0},{"$f":"IF(OR(AR$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AR$3,$H691/$G691,$H691-SUM($I691:AQ691)))","v":0},{"$f":"IF(OR(AS$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AS$3,$H691/$G691,$H691-SUM($I691:AR691)))","v":0},{"$f":"IF(OR(AT$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AT$3,$H691/$G691,$H691-SUM($I691:AS691)))","v":0},{"$f":"IF(OR(AU$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AU$3,$H691/$G691,$H691-SUM($I691:AT691)))","v":0},{"$f":"IF(OR(AV$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AV$3,$H691/$G691,$H691-SUM($I691:AU691)))","v":0},{"$f":"IF(OR(AW$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AW$3,$H691/$G691,$H691-SUM($I691:AV691)))","v":0},{"$f":"IF(OR(AX$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AX$3,$H691/$G691,$H691-SUM($I691:AW691)))","v":0},{"$f":"IF(OR(AY$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AY$3,$H691/$G691,$H691-SUM($I691:AX691)))","v":0},{"$f":"IF(OR(AZ$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>AZ$3,$H691/$G691,$H691-SUM($I691:AY691)))","v":0},{"$f":"IF(OR(BA$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BA$3,$H691/$G691,$H691-SUM($I691:AZ691)))","v":0},{"$f":"IF(OR(BB$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BB$3,$H691/$G691,$H691-SUM($I691:BA691)))","v":0},{"$f":"IF(OR(BC$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BC$3,$H691/$G691,$H691-SUM($I691:BB691)))","v":0},{"$f":"IF(OR(BD$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BD$3,$H691/$G691,$H691-SUM($I691:BC691)))","v":0},{"$f":"IF(OR(BE$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BE$3,$H691/$G691,$H691-SUM($I691:BD691)))","v":0},{"$f":"IF(OR(BF$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BF$3,$H691/$G691,$H691-SUM($I691:BE691)))","v":0},{"$f":"IF(OR(BG$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BG$3,$H691/$G691,$H691-SUM($I691:BF691)))","v":0},{"$f":"IF(OR(BH$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BH$3,$H691/$G691,$H691-SUM($I691:BG691)))","v":0},{"$f":"IF(OR(BI$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BI$3,$H691/$G691,$H691-SUM($I691:BH691)))","v":0},{"$f":"IF(OR(BJ$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BJ$3,$H691/$G691,$H691-SUM($I691:BI691)))","v":0},{"$f":"IF(OR(BK$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BK$3,$H691/$G691,$H691-SUM($I691:BJ691)))","v":0},{"$f":"IF(OR(BL$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BL$3,$H691/$G691,$H691-SUM($I691:BK691)))","v":0},{"$f":"IF(OR(BM$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BM$3,$H691/$G691,$H691-SUM($I691:BL691)))","v":0},{"$f":"IF(OR(BN$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BN$3,$H691/$G691,$H691-SUM($I691:BM691)))","v":0},{"$f":"IF(OR(BO$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BO$3,$H691/$G691,$H691-SUM($I691:BN691)))","v":0},{"$f":"IF(OR(BP$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BP$3,$H691/$G691,$H691-SUM($I691:BO691)))","v":0},{"$f":"IF(OR(BQ$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BQ$3,$H691/$G691,$H691-SUM($I691:BP691)))","v":0},{"$f":"IF(OR(BR$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BR$3,$H691/$G691,$H691-SUM($I691:BQ691)))","v":0},{"$f":"IF(OR(BS$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BS$3,$H691/$G691,$H691-SUM($I691:BR691)))","v":0},{"$f":"IF(OR(BT$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BT$3,$H691/$G691,$H691-SUM($I691:BS691)))","v":0},{"$f":"IF(OR(BU$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BU$3,$H691/$G691,$H691-SUM($I691:BT691)))","v":0},{"$f":"IF(OR(BV$3<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691)>BV$3,$H691/$G691,$H691-SUM($I691:BU691)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A675)","v":"n/a"},{"$f":"O686","v":0},null,{"$f":"IF(OR(J$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>J$3,$H692/$G692,$H692-SUM($I692:I692)))","v":0},{"$f":"IF(OR(K$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>K$3,$H692/$G692,$H692-SUM($I692:J692)))","v":0},{"$f":"IF(OR(L$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>L$3,$H692/$G692,$H692-SUM($I692:K692)))","v":0},{"$f":"IF(OR(M$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>M$3,$H692/$G692,$H692-SUM($I692:L692)))","v":0},{"$f":"IF(OR(N$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>N$3,$H692/$G692,$H692-SUM($I692:M692)))","v":0},{"$f":"IF(OR(O$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>O$3,$H692/$G692,$H692-SUM($I692:N692)))","v":0},{"$f":"IF(OR(P$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>P$3,$H692/$G692,$H692-SUM($I692:O692)))","v":0},{"$f":"IF(OR(Q$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>Q$3,$H692/$G692,$H692-SUM($I692:P692)))","v":0},{"$f":"IF(OR(R$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>R$3,$H692/$G692,$H692-SUM($I692:Q692)))","v":0},{"$f":"IF(OR(S$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>S$3,$H692/$G692,$H692-SUM($I692:R692)))","v":0},{"$f":"IF(OR(T$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>T$3,$H692/$G692,$H692-SUM($I692:S692)))","v":0},{"$f":"IF(OR(U$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>U$3,$H692/$G692,$H692-SUM($I692:T692)))","v":0},{"$f":"IF(OR(V$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>V$3,$H692/$G692,$H692-SUM($I692:U692)))","v":0},{"$f":"IF(OR(W$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>W$3,$H692/$G692,$H692-SUM($I692:V692)))","v":0},{"$f":"IF(OR(X$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>X$3,$H692/$G692,$H692-SUM($I692:W692)))","v":0},{"$f":"IF(OR(Y$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>Y$3,$H692/$G692,$H692-SUM($I692:X692)))","v":0},{"$f":"IF(OR(Z$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>Z$3,$H692/$G692,$H692-SUM($I692:Y692)))","v":0},{"$f":"IF(OR(AA$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AA$3,$H692/$G692,$H692-SUM($I692:Z692)))","v":0},{"$f":"IF(OR(AB$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AB$3,$H692/$G692,$H692-SUM($I692:AA692)))","v":0},{"$f":"IF(OR(AC$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AC$3,$H692/$G692,$H692-SUM($I692:AB692)))","v":0},{"$f":"IF(OR(AD$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AD$3,$H692/$G692,$H692-SUM($I692:AC692)))","v":0},{"$f":"IF(OR(AE$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AE$3,$H692/$G692,$H692-SUM($I692:AD692)))","v":0},{"$f":"IF(OR(AF$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AF$3,$H692/$G692,$H692-SUM($I692:AE692)))","v":0},{"$f":"IF(OR(AG$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AG$3,$H692/$G692,$H692-SUM($I692:AF692)))","v":0},{"$f":"IF(OR(AH$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AH$3,$H692/$G692,$H692-SUM($I692:AG692)))","v":0},{"$f":"IF(OR(AI$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AI$3,$H692/$G692,$H692-SUM($I692:AH692)))","v":0},{"$f":"IF(OR(AJ$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AJ$3,$H692/$G692,$H692-SUM($I692:AI692)))","v":0},{"$f":"IF(OR(AK$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AK$3,$H692/$G692,$H692-SUM($I692:AJ692)))","v":0},{"$f":"IF(OR(AL$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AL$3,$H692/$G692,$H692-SUM($I692:AK692)))","v":0},{"$f":"IF(OR(AM$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AM$3,$H692/$G692,$H692-SUM($I692:AL692)))","v":0},{"$f":"IF(OR(AN$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AN$3,$H692/$G692,$H692-SUM($I692:AM692)))","v":0},{"$f":"IF(OR(AO$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AO$3,$H692/$G692,$H692-SUM($I692:AN692)))","v":0},{"$f":"IF(OR(AP$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AP$3,$H692/$G692,$H692-SUM($I692:AO692)))","v":0},{"$f":"IF(OR(AQ$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AQ$3,$H692/$G692,$H692-SUM($I692:AP692)))","v":0},{"$f":"IF(OR(AR$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AR$3,$H692/$G692,$H692-SUM($I692:AQ692)))","v":0},{"$f":"IF(OR(AS$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AS$3,$H692/$G692,$H692-SUM($I692:AR692)))","v":0},{"$f":"IF(OR(AT$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AT$3,$H692/$G692,$H692-SUM($I692:AS692)))","v":0},{"$f":"IF(OR(AU$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AU$3,$H692/$G692,$H692-SUM($I692:AT692)))","v":0},{"$f":"IF(OR(AV$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AV$3,$H692/$G692,$H692-SUM($I692:AU692)))","v":0},{"$f":"IF(OR(AW$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AW$3,$H692/$G692,$H692-SUM($I692:AV692)))","v":0},{"$f":"IF(OR(AX$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AX$3,$H692/$G692,$H692-SUM($I692:AW692)))","v":0},{"$f":"IF(OR(AY$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AY$3,$H692/$G692,$H692-SUM($I692:AX692)))","v":0},{"$f":"IF(OR(AZ$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>AZ$3,$H692/$G692,$H692-SUM($I692:AY692)))","v":0},{"$f":"IF(OR(BA$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BA$3,$H692/$G692,$H692-SUM($I692:AZ692)))","v":0},{"$f":"IF(OR(BB$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BB$3,$H692/$G692,$H692-SUM($I692:BA692)))","v":0},{"$f":"IF(OR(BC$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BC$3,$H692/$G692,$H692-SUM($I692:BB692)))","v":0},{"$f":"IF(OR(BD$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BD$3,$H692/$G692,$H692-SUM($I692:BC692)))","v":0},{"$f":"IF(OR(BE$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BE$3,$H692/$G692,$H692-SUM($I692:BD692)))","v":0},{"$f":"IF(OR(BF$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BF$3,$H692/$G692,$H692-SUM($I692:BE692)))","v":0},{"$f":"IF(OR(BG$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BG$3,$H692/$G692,$H692-SUM($I692:BF692)))","v":0},{"$f":"IF(OR(BH$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BH$3,$H692/$G692,$H692-SUM($I692:BG692)))","v":0},{"$f":"IF(OR(BI$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BI$3,$H692/$G692,$H692-SUM($I692:BH692)))","v":0},{"$f":"IF(OR(BJ$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BJ$3,$H692/$G692,$H692-SUM($I692:BI692)))","v":0},{"$f":"IF(OR(BK$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BK$3,$H692/$G692,$H692-SUM($I692:BJ692)))","v":0},{"$f":"IF(OR(BL$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BL$3,$H692/$G692,$H692-SUM($I692:BK692)))","v":0},{"$f":"IF(OR(BM$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BM$3,$H692/$G692,$H692-SUM($I692:BL692)))","v":0},{"$f":"IF(OR(BN$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BN$3,$H692/$G692,$H692-SUM($I692:BM692)))","v":0},{"$f":"IF(OR(BO$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BO$3,$H692/$G692,$H692-SUM($I692:BN692)))","v":0},{"$f":"IF(OR(BP$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BP$3,$H692/$G692,$H692-SUM($I692:BO692)))","v":0},{"$f":"IF(OR(BQ$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BQ$3,$H692/$G692,$H692-SUM($I692:BP692)))","v":0},{"$f":"IF(OR(BR$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BR$3,$H692/$G692,$H692-SUM($I692:BQ692)))","v":0},{"$f":"IF(OR(BS$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BS$3,$H692/$G692,$H692-SUM($I692:BR692)))","v":0},{"$f":"IF(OR(BT$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BT$3,$H692/$G692,$H692-SUM($I692:BS692)))","v":0},{"$f":"IF(OR(BU$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BU$3,$H692/$G692,$H692-SUM($I692:BT692)))","v":0},{"$f":"IF(OR(BV$3<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692)>BV$3,$H692/$G692,$H692-SUM($I692:BU692)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G692","v":"n/a"},{"$f":"P686","v":0},null,{"$f":"IF(OR(J$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>J$3,$H693/$G693,$H693-SUM($I693:I693)))","v":0},{"$f":"IF(OR(K$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>K$3,$H693/$G693,$H693-SUM($I693:J693)))","v":0},{"$f":"IF(OR(L$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>L$3,$H693/$G693,$H693-SUM($I693:K693)))","v":0},{"$f":"IF(OR(M$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>M$3,$H693/$G693,$H693-SUM($I693:L693)))","v":0},{"$f":"IF(OR(N$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>N$3,$H693/$G693,$H693-SUM($I693:M693)))","v":0},{"$f":"IF(OR(O$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>O$3,$H693/$G693,$H693-SUM($I693:N693)))","v":0},{"$f":"IF(OR(P$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>P$3,$H693/$G693,$H693-SUM($I693:O693)))","v":0},{"$f":"IF(OR(Q$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>Q$3,$H693/$G693,$H693-SUM($I693:P693)))","v":0},{"$f":"IF(OR(R$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>R$3,$H693/$G693,$H693-SUM($I693:Q693)))","v":0},{"$f":"IF(OR(S$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>S$3,$H693/$G693,$H693-SUM($I693:R693)))","v":0},{"$f":"IF(OR(T$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>T$3,$H693/$G693,$H693-SUM($I693:S693)))","v":0},{"$f":"IF(OR(U$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>U$3,$H693/$G693,$H693-SUM($I693:T693)))","v":0},{"$f":"IF(OR(V$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>V$3,$H693/$G693,$H693-SUM($I693:U693)))","v":0},{"$f":"IF(OR(W$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>W$3,$H693/$G693,$H693-SUM($I693:V693)))","v":0},{"$f":"IF(OR(X$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>X$3,$H693/$G693,$H693-SUM($I693:W693)))","v":0},{"$f":"IF(OR(Y$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>Y$3,$H693/$G693,$H693-SUM($I693:X693)))","v":0},{"$f":"IF(OR(Z$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>Z$3,$H693/$G693,$H693-SUM($I693:Y693)))","v":0},{"$f":"IF(OR(AA$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AA$3,$H693/$G693,$H693-SUM($I693:Z693)))","v":0},{"$f":"IF(OR(AB$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AB$3,$H693/$G693,$H693-SUM($I693:AA693)))","v":0},{"$f":"IF(OR(AC$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AC$3,$H693/$G693,$H693-SUM($I693:AB693)))","v":0},{"$f":"IF(OR(AD$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AD$3,$H693/$G693,$H693-SUM($I693:AC693)))","v":0},{"$f":"IF(OR(AE$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AE$3,$H693/$G693,$H693-SUM($I693:AD693)))","v":0},{"$f":"IF(OR(AF$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AF$3,$H693/$G693,$H693-SUM($I693:AE693)))","v":0},{"$f":"IF(OR(AG$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AG$3,$H693/$G693,$H693-SUM($I693:AF693)))","v":0},{"$f":"IF(OR(AH$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AH$3,$H693/$G693,$H693-SUM($I693:AG693)))","v":0},{"$f":"IF(OR(AI$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AI$3,$H693/$G693,$H693-SUM($I693:AH693)))","v":0},{"$f":"IF(OR(AJ$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AJ$3,$H693/$G693,$H693-SUM($I693:AI693)))","v":0},{"$f":"IF(OR(AK$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AK$3,$H693/$G693,$H693-SUM($I693:AJ693)))","v":0},{"$f":"IF(OR(AL$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AL$3,$H693/$G693,$H693-SUM($I693:AK693)))","v":0},{"$f":"IF(OR(AM$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AM$3,$H693/$G693,$H693-SUM($I693:AL693)))","v":0},{"$f":"IF(OR(AN$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AN$3,$H693/$G693,$H693-SUM($I693:AM693)))","v":0},{"$f":"IF(OR(AO$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AO$3,$H693/$G693,$H693-SUM($I693:AN693)))","v":0},{"$f":"IF(OR(AP$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AP$3,$H693/$G693,$H693-SUM($I693:AO693)))","v":0},{"$f":"IF(OR(AQ$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AQ$3,$H693/$G693,$H693-SUM($I693:AP693)))","v":0},{"$f":"IF(OR(AR$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AR$3,$H693/$G693,$H693-SUM($I693:AQ693)))","v":0},{"$f":"IF(OR(AS$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AS$3,$H693/$G693,$H693-SUM($I693:AR693)))","v":0},{"$f":"IF(OR(AT$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AT$3,$H693/$G693,$H693-SUM($I693:AS693)))","v":0},{"$f":"IF(OR(AU$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AU$3,$H693/$G693,$H693-SUM($I693:AT693)))","v":0},{"$f":"IF(OR(AV$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AV$3,$H693/$G693,$H693-SUM($I693:AU693)))","v":0},{"$f":"IF(OR(AW$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AW$3,$H693/$G693,$H693-SUM($I693:AV693)))","v":0},{"$f":"IF(OR(AX$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AX$3,$H693/$G693,$H693-SUM($I693:AW693)))","v":0},{"$f":"IF(OR(AY$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AY$3,$H693/$G693,$H693-SUM($I693:AX693)))","v":0},{"$f":"IF(OR(AZ$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>AZ$3,$H693/$G693,$H693-SUM($I693:AY693)))","v":0},{"$f":"IF(OR(BA$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BA$3,$H693/$G693,$H693-SUM($I693:AZ693)))","v":0},{"$f":"IF(OR(BB$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BB$3,$H693/$G693,$H693-SUM($I693:BA693)))","v":0},{"$f":"IF(OR(BC$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BC$3,$H693/$G693,$H693-SUM($I693:BB693)))","v":0},{"$f":"IF(OR(BD$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BD$3,$H693/$G693,$H693-SUM($I693:BC693)))","v":0},{"$f":"IF(OR(BE$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BE$3,$H693/$G693,$H693-SUM($I693:BD693)))","v":0},{"$f":"IF(OR(BF$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BF$3,$H693/$G693,$H693-SUM($I693:BE693)))","v":0},{"$f":"IF(OR(BG$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BG$3,$H693/$G693,$H693-SUM($I693:BF693)))","v":0},{"$f":"IF(OR(BH$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BH$3,$H693/$G693,$H693-SUM($I693:BG693)))","v":0},{"$f":"IF(OR(BI$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BI$3,$H693/$G693,$H693-SUM($I693:BH693)))","v":0},{"$f":"IF(OR(BJ$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BJ$3,$H693/$G693,$H693-SUM($I693:BI693)))","v":0},{"$f":"IF(OR(BK$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BK$3,$H693/$G693,$H693-SUM($I693:BJ693)))","v":0},{"$f":"IF(OR(BL$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BL$3,$H693/$G693,$H693-SUM($I693:BK693)))","v":0},{"$f":"IF(OR(BM$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BM$3,$H693/$G693,$H693-SUM($I693:BL693)))","v":0},{"$f":"IF(OR(BN$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BN$3,$H693/$G693,$H693-SUM($I693:BM693)))","v":0},{"$f":"IF(OR(BO$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BO$3,$H693/$G693,$H693-SUM($I693:BN693)))","v":0},{"$f":"IF(OR(BP$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BP$3,$H693/$G693,$H693-SUM($I693:BO693)))","v":0},{"$f":"IF(OR(BQ$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BQ$3,$H693/$G693,$H693-SUM($I693:BP693)))","v":0},{"$f":"IF(OR(BR$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BR$3,$H693/$G693,$H693-SUM($I693:BQ693)))","v":0},{"$f":"IF(OR(BS$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BS$3,$H693/$G693,$H693-SUM($I693:BR693)))","v":0},{"$f":"IF(OR(BT$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BT$3,$H693/$G693,$H693-SUM($I693:BS693)))","v":0},{"$f":"IF(OR(BU$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BU$3,$H693/$G693,$H693-SUM($I693:BT693)))","v":0},{"$f":"IF(OR(BV$3<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693)>BV$3,$H693/$G693,$H693-SUM($I693:BU693)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G693","v":"n/a"},{"$f":"Q686","v":0},null,{"$f":"IF(OR(J$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>J$3,$H694/$G694,$H694-SUM($I694:I694)))","v":0},{"$f":"IF(OR(K$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>K$3,$H694/$G694,$H694-SUM($I694:J694)))","v":0},{"$f":"IF(OR(L$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>L$3,$H694/$G694,$H694-SUM($I694:K694)))","v":0},{"$f":"IF(OR(M$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>M$3,$H694/$G694,$H694-SUM($I694:L694)))","v":0},{"$f":"IF(OR(N$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>N$3,$H694/$G694,$H694-SUM($I694:M694)))","v":0},{"$f":"IF(OR(O$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>O$3,$H694/$G694,$H694-SUM($I694:N694)))","v":0},{"$f":"IF(OR(P$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>P$3,$H694/$G694,$H694-SUM($I694:O694)))","v":0},{"$f":"IF(OR(Q$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>Q$3,$H694/$G694,$H694-SUM($I694:P694)))","v":0},{"$f":"IF(OR(R$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>R$3,$H694/$G694,$H694-SUM($I694:Q694)))","v":0},{"$f":"IF(OR(S$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>S$3,$H694/$G694,$H694-SUM($I694:R694)))","v":0},{"$f":"IF(OR(T$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>T$3,$H694/$G694,$H694-SUM($I694:S694)))","v":0},{"$f":"IF(OR(U$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>U$3,$H694/$G694,$H694-SUM($I694:T694)))","v":0},{"$f":"IF(OR(V$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>V$3,$H694/$G694,$H694-SUM($I694:U694)))","v":0},{"$f":"IF(OR(W$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>W$3,$H694/$G694,$H694-SUM($I694:V694)))","v":0},{"$f":"IF(OR(X$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>X$3,$H694/$G694,$H694-SUM($I694:W694)))","v":0},{"$f":"IF(OR(Y$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>Y$3,$H694/$G694,$H694-SUM($I694:X694)))","v":0},{"$f":"IF(OR(Z$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>Z$3,$H694/$G694,$H694-SUM($I694:Y694)))","v":0},{"$f":"IF(OR(AA$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AA$3,$H694/$G694,$H694-SUM($I694:Z694)))","v":0},{"$f":"IF(OR(AB$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AB$3,$H694/$G694,$H694-SUM($I694:AA694)))","v":0},{"$f":"IF(OR(AC$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AC$3,$H694/$G694,$H694-SUM($I694:AB694)))","v":0},{"$f":"IF(OR(AD$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AD$3,$H694/$G694,$H694-SUM($I694:AC694)))","v":0},{"$f":"IF(OR(AE$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AE$3,$H694/$G694,$H694-SUM($I694:AD694)))","v":0},{"$f":"IF(OR(AF$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AF$3,$H694/$G694,$H694-SUM($I694:AE694)))","v":0},{"$f":"IF(OR(AG$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AG$3,$H694/$G694,$H694-SUM($I694:AF694)))","v":0},{"$f":"IF(OR(AH$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AH$3,$H694/$G694,$H694-SUM($I694:AG694)))","v":0},{"$f":"IF(OR(AI$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AI$3,$H694/$G694,$H694-SUM($I694:AH694)))","v":0},{"$f":"IF(OR(AJ$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AJ$3,$H694/$G694,$H694-SUM($I694:AI694)))","v":0},{"$f":"IF(OR(AK$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AK$3,$H694/$G694,$H694-SUM($I694:AJ694)))","v":0},{"$f":"IF(OR(AL$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AL$3,$H694/$G694,$H694-SUM($I694:AK694)))","v":0},{"$f":"IF(OR(AM$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AM$3,$H694/$G694,$H694-SUM($I694:AL694)))","v":0},{"$f":"IF(OR(AN$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AN$3,$H694/$G694,$H694-SUM($I694:AM694)))","v":0},{"$f":"IF(OR(AO$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AO$3,$H694/$G694,$H694-SUM($I694:AN694)))","v":0},{"$f":"IF(OR(AP$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AP$3,$H694/$G694,$H694-SUM($I694:AO694)))","v":0},{"$f":"IF(OR(AQ$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AQ$3,$H694/$G694,$H694-SUM($I694:AP694)))","v":0},{"$f":"IF(OR(AR$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AR$3,$H694/$G694,$H694-SUM($I694:AQ694)))","v":0},{"$f":"IF(OR(AS$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AS$3,$H694/$G694,$H694-SUM($I694:AR694)))","v":0},{"$f":"IF(OR(AT$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AT$3,$H694/$G694,$H694-SUM($I694:AS694)))","v":0},{"$f":"IF(OR(AU$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AU$3,$H694/$G694,$H694-SUM($I694:AT694)))","v":0},{"$f":"IF(OR(AV$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AV$3,$H694/$G694,$H694-SUM($I694:AU694)))","v":0},{"$f":"IF(OR(AW$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AW$3,$H694/$G694,$H694-SUM($I694:AV694)))","v":0},{"$f":"IF(OR(AX$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AX$3,$H694/$G694,$H694-SUM($I694:AW694)))","v":0},{"$f":"IF(OR(AY$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AY$3,$H694/$G694,$H694-SUM($I694:AX694)))","v":0},{"$f":"IF(OR(AZ$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>AZ$3,$H694/$G694,$H694-SUM($I694:AY694)))","v":0},{"$f":"IF(OR(BA$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BA$3,$H694/$G694,$H694-SUM($I694:AZ694)))","v":0},{"$f":"IF(OR(BB$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BB$3,$H694/$G694,$H694-SUM($I694:BA694)))","v":0},{"$f":"IF(OR(BC$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BC$3,$H694/$G694,$H694-SUM($I694:BB694)))","v":0},{"$f":"IF(OR(BD$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BD$3,$H694/$G694,$H694-SUM($I694:BC694)))","v":0},{"$f":"IF(OR(BE$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BE$3,$H694/$G694,$H694-SUM($I694:BD694)))","v":0},{"$f":"IF(OR(BF$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BF$3,$H694/$G694,$H694-SUM($I694:BE694)))","v":0},{"$f":"IF(OR(BG$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BG$3,$H694/$G694,$H694-SUM($I694:BF694)))","v":0},{"$f":"IF(OR(BH$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BH$3,$H694/$G694,$H694-SUM($I694:BG694)))","v":0},{"$f":"IF(OR(BI$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BI$3,$H694/$G694,$H694-SUM($I694:BH694)))","v":0},{"$f":"IF(OR(BJ$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BJ$3,$H694/$G694,$H694-SUM($I694:BI694)))","v":0},{"$f":"IF(OR(BK$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BK$3,$H694/$G694,$H694-SUM($I694:BJ694)))","v":0},{"$f":"IF(OR(BL$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BL$3,$H694/$G694,$H694-SUM($I694:BK694)))","v":0},{"$f":"IF(OR(BM$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BM$3,$H694/$G694,$H694-SUM($I694:BL694)))","v":0},{"$f":"IF(OR(BN$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BN$3,$H694/$G694,$H694-SUM($I694:BM694)))","v":0},{"$f":"IF(OR(BO$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BO$3,$H694/$G694,$H694-SUM($I694:BN694)))","v":0},{"$f":"IF(OR(BP$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BP$3,$H694/$G694,$H694-SUM($I694:BO694)))","v":0},{"$f":"IF(OR(BQ$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BQ$3,$H694/$G694,$H694-SUM($I694:BP694)))","v":0},{"$f":"IF(OR(BR$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BR$3,$H694/$G694,$H694-SUM($I694:BQ694)))","v":0},{"$f":"IF(OR(BS$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BS$3,$H694/$G694,$H694-SUM($I694:BR694)))","v":0},{"$f":"IF(OR(BT$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BT$3,$H694/$G694,$H694-SUM($I694:BS694)))","v":0},{"$f":"IF(OR(BU$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BU$3,$H694/$G694,$H694-SUM($I694:BT694)))","v":0},{"$f":"IF(OR(BV$3<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694)>BV$3,$H694/$G694,$H694-SUM($I694:BU694)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G694","v":"n/a"},{"$f":"R686","v":0},null,{"$f":"IF(OR(J$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>J$3,$H695/$G695,$H695-SUM($I695:I695)))","v":0},{"$f":"IF(OR(K$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>K$3,$H695/$G695,$H695-SUM($I695:J695)))","v":0},{"$f":"IF(OR(L$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>L$3,$H695/$G695,$H695-SUM($I695:K695)))","v":0},{"$f":"IF(OR(M$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>M$3,$H695/$G695,$H695-SUM($I695:L695)))","v":0},{"$f":"IF(OR(N$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>N$3,$H695/$G695,$H695-SUM($I695:M695)))","v":0},{"$f":"IF(OR(O$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>O$3,$H695/$G695,$H695-SUM($I695:N695)))","v":0},{"$f":"IF(OR(P$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>P$3,$H695/$G695,$H695-SUM($I695:O695)))","v":0},{"$f":"IF(OR(Q$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>Q$3,$H695/$G695,$H695-SUM($I695:P695)))","v":0},{"$f":"IF(OR(R$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>R$3,$H695/$G695,$H695-SUM($I695:Q695)))","v":0},{"$f":"IF(OR(S$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>S$3,$H695/$G695,$H695-SUM($I695:R695)))","v":0},{"$f":"IF(OR(T$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>T$3,$H695/$G695,$H695-SUM($I695:S695)))","v":0},{"$f":"IF(OR(U$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>U$3,$H695/$G695,$H695-SUM($I695:T695)))","v":0},{"$f":"IF(OR(V$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>V$3,$H695/$G695,$H695-SUM($I695:U695)))","v":0},{"$f":"IF(OR(W$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>W$3,$H695/$G695,$H695-SUM($I695:V695)))","v":0},{"$f":"IF(OR(X$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>X$3,$H695/$G695,$H695-SUM($I695:W695)))","v":0},{"$f":"IF(OR(Y$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>Y$3,$H695/$G695,$H695-SUM($I695:X695)))","v":0},{"$f":"IF(OR(Z$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>Z$3,$H695/$G695,$H695-SUM($I695:Y695)))","v":0},{"$f":"IF(OR(AA$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AA$3,$H695/$G695,$H695-SUM($I695:Z695)))","v":0},{"$f":"IF(OR(AB$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AB$3,$H695/$G695,$H695-SUM($I695:AA695)))","v":0},{"$f":"IF(OR(AC$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AC$3,$H695/$G695,$H695-SUM($I695:AB695)))","v":0},{"$f":"IF(OR(AD$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AD$3,$H695/$G695,$H695-SUM($I695:AC695)))","v":0},{"$f":"IF(OR(AE$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AE$3,$H695/$G695,$H695-SUM($I695:AD695)))","v":0},{"$f":"IF(OR(AF$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AF$3,$H695/$G695,$H695-SUM($I695:AE695)))","v":0},{"$f":"IF(OR(AG$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AG$3,$H695/$G695,$H695-SUM($I695:AF695)))","v":0},{"$f":"IF(OR(AH$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AH$3,$H695/$G695,$H695-SUM($I695:AG695)))","v":0},{"$f":"IF(OR(AI$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AI$3,$H695/$G695,$H695-SUM($I695:AH695)))","v":0},{"$f":"IF(OR(AJ$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AJ$3,$H695/$G695,$H695-SUM($I695:AI695)))","v":0},{"$f":"IF(OR(AK$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AK$3,$H695/$G695,$H695-SUM($I695:AJ695)))","v":0},{"$f":"IF(OR(AL$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AL$3,$H695/$G695,$H695-SUM($I695:AK695)))","v":0},{"$f":"IF(OR(AM$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AM$3,$H695/$G695,$H695-SUM($I695:AL695)))","v":0},{"$f":"IF(OR(AN$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AN$3,$H695/$G695,$H695-SUM($I695:AM695)))","v":0},{"$f":"IF(OR(AO$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AO$3,$H695/$G695,$H695-SUM($I695:AN695)))","v":0},{"$f":"IF(OR(AP$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AP$3,$H695/$G695,$H695-SUM($I695:AO695)))","v":0},{"$f":"IF(OR(AQ$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AQ$3,$H695/$G695,$H695-SUM($I695:AP695)))","v":0},{"$f":"IF(OR(AR$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AR$3,$H695/$G695,$H695-SUM($I695:AQ695)))","v":0},{"$f":"IF(OR(AS$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AS$3,$H695/$G695,$H695-SUM($I695:AR695)))","v":0},{"$f":"IF(OR(AT$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AT$3,$H695/$G695,$H695-SUM($I695:AS695)))","v":0},{"$f":"IF(OR(AU$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AU$3,$H695/$G695,$H695-SUM($I695:AT695)))","v":0},{"$f":"IF(OR(AV$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AV$3,$H695/$G695,$H695-SUM($I695:AU695)))","v":0},{"$f":"IF(OR(AW$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AW$3,$H695/$G695,$H695-SUM($I695:AV695)))","v":0},{"$f":"IF(OR(AX$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AX$3,$H695/$G695,$H695-SUM($I695:AW695)))","v":0},{"$f":"IF(OR(AY$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AY$3,$H695/$G695,$H695-SUM($I695:AX695)))","v":0},{"$f":"IF(OR(AZ$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>AZ$3,$H695/$G695,$H695-SUM($I695:AY695)))","v":0},{"$f":"IF(OR(BA$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BA$3,$H695/$G695,$H695-SUM($I695:AZ695)))","v":0},{"$f":"IF(OR(BB$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BB$3,$H695/$G695,$H695-SUM($I695:BA695)))","v":0},{"$f":"IF(OR(BC$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BC$3,$H695/$G695,$H695-SUM($I695:BB695)))","v":0},{"$f":"IF(OR(BD$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BD$3,$H695/$G695,$H695-SUM($I695:BC695)))","v":0},{"$f":"IF(OR(BE$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BE$3,$H695/$G695,$H695-SUM($I695:BD695)))","v":0},{"$f":"IF(OR(BF$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BF$3,$H695/$G695,$H695-SUM($I695:BE695)))","v":0},{"$f":"IF(OR(BG$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BG$3,$H695/$G695,$H695-SUM($I695:BF695)))","v":0},{"$f":"IF(OR(BH$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BH$3,$H695/$G695,$H695-SUM($I695:BG695)))","v":0},{"$f":"IF(OR(BI$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BI$3,$H695/$G695,$H695-SUM($I695:BH695)))","v":0},{"$f":"IF(OR(BJ$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BJ$3,$H695/$G695,$H695-SUM($I695:BI695)))","v":0},{"$f":"IF(OR(BK$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BK$3,$H695/$G695,$H695-SUM($I695:BJ695)))","v":0},{"$f":"IF(OR(BL$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BL$3,$H695/$G695,$H695-SUM($I695:BK695)))","v":0},{"$f":"IF(OR(BM$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BM$3,$H695/$G695,$H695-SUM($I695:BL695)))","v":0},{"$f":"IF(OR(BN$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BN$3,$H695/$G695,$H695-SUM($I695:BM695)))","v":0},{"$f":"IF(OR(BO$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BO$3,$H695/$G695,$H695-SUM($I695:BN695)))","v":0},{"$f":"IF(OR(BP$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BP$3,$H695/$G695,$H695-SUM($I695:BO695)))","v":0},{"$f":"IF(OR(BQ$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BQ$3,$H695/$G695,$H695-SUM($I695:BP695)))","v":0},{"$f":"IF(OR(BR$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BR$3,$H695/$G695,$H695-SUM($I695:BQ695)))","v":0},{"$f":"IF(OR(BS$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BS$3,$H695/$G695,$H695-SUM($I695:BR695)))","v":0},{"$f":"IF(OR(BT$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BT$3,$H695/$G695,$H695-SUM($I695:BS695)))","v":0},{"$f":"IF(OR(BU$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BU$3,$H695/$G695,$H695-SUM($I695:BT695)))","v":0},{"$f":"IF(OR(BV$3<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695)>BV$3,$H695/$G695,$H695-SUM($I695:BU695)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G695","v":"n/a"},{"$f":"S686","v":0},null,{"$f":"IF(OR(J$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>J$3,$H696/$G696,$H696-SUM($I696:I696)))","v":0},{"$f":"IF(OR(K$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>K$3,$H696/$G696,$H696-SUM($I696:J696)))","v":0},{"$f":"IF(OR(L$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>L$3,$H696/$G696,$H696-SUM($I696:K696)))","v":0},{"$f":"IF(OR(M$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>M$3,$H696/$G696,$H696-SUM($I696:L696)))","v":0},{"$f":"IF(OR(N$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>N$3,$H696/$G696,$H696-SUM($I696:M696)))","v":0},{"$f":"IF(OR(O$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>O$3,$H696/$G696,$H696-SUM($I696:N696)))","v":0},{"$f":"IF(OR(P$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>P$3,$H696/$G696,$H696-SUM($I696:O696)))","v":0},{"$f":"IF(OR(Q$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>Q$3,$H696/$G696,$H696-SUM($I696:P696)))","v":0},{"$f":"IF(OR(R$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>R$3,$H696/$G696,$H696-SUM($I696:Q696)))","v":0},{"$f":"IF(OR(S$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>S$3,$H696/$G696,$H696-SUM($I696:R696)))","v":0},{"$f":"IF(OR(T$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>T$3,$H696/$G696,$H696-SUM($I696:S696)))","v":0},{"$f":"IF(OR(U$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>U$3,$H696/$G696,$H696-SUM($I696:T696)))","v":0},{"$f":"IF(OR(V$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>V$3,$H696/$G696,$H696-SUM($I696:U696)))","v":0},{"$f":"IF(OR(W$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>W$3,$H696/$G696,$H696-SUM($I696:V696)))","v":0},{"$f":"IF(OR(X$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>X$3,$H696/$G696,$H696-SUM($I696:W696)))","v":0},{"$f":"IF(OR(Y$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>Y$3,$H696/$G696,$H696-SUM($I696:X696)))","v":0},{"$f":"IF(OR(Z$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>Z$3,$H696/$G696,$H696-SUM($I696:Y696)))","v":0},{"$f":"IF(OR(AA$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AA$3,$H696/$G696,$H696-SUM($I696:Z696)))","v":0},{"$f":"IF(OR(AB$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AB$3,$H696/$G696,$H696-SUM($I696:AA696)))","v":0},{"$f":"IF(OR(AC$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AC$3,$H696/$G696,$H696-SUM($I696:AB696)))","v":0},{"$f":"IF(OR(AD$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AD$3,$H696/$G696,$H696-SUM($I696:AC696)))","v":0},{"$f":"IF(OR(AE$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AE$3,$H696/$G696,$H696-SUM($I696:AD696)))","v":0},{"$f":"IF(OR(AF$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AF$3,$H696/$G696,$H696-SUM($I696:AE696)))","v":0},{"$f":"IF(OR(AG$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AG$3,$H696/$G696,$H696-SUM($I696:AF696)))","v":0},{"$f":"IF(OR(AH$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AH$3,$H696/$G696,$H696-SUM($I696:AG696)))","v":0},{"$f":"IF(OR(AI$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AI$3,$H696/$G696,$H696-SUM($I696:AH696)))","v":0},{"$f":"IF(OR(AJ$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AJ$3,$H696/$G696,$H696-SUM($I696:AI696)))","v":0},{"$f":"IF(OR(AK$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AK$3,$H696/$G696,$H696-SUM($I696:AJ696)))","v":0},{"$f":"IF(OR(AL$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AL$3,$H696/$G696,$H696-SUM($I696:AK696)))","v":0},{"$f":"IF(OR(AM$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AM$3,$H696/$G696,$H696-SUM($I696:AL696)))","v":0},{"$f":"IF(OR(AN$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AN$3,$H696/$G696,$H696-SUM($I696:AM696)))","v":0},{"$f":"IF(OR(AO$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AO$3,$H696/$G696,$H696-SUM($I696:AN696)))","v":0},{"$f":"IF(OR(AP$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AP$3,$H696/$G696,$H696-SUM($I696:AO696)))","v":0},{"$f":"IF(OR(AQ$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AQ$3,$H696/$G696,$H696-SUM($I696:AP696)))","v":0},{"$f":"IF(OR(AR$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AR$3,$H696/$G696,$H696-SUM($I696:AQ696)))","v":0},{"$f":"IF(OR(AS$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AS$3,$H696/$G696,$H696-SUM($I696:AR696)))","v":0},{"$f":"IF(OR(AT$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AT$3,$H696/$G696,$H696-SUM($I696:AS696)))","v":0},{"$f":"IF(OR(AU$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AU$3,$H696/$G696,$H696-SUM($I696:AT696)))","v":0},{"$f":"IF(OR(AV$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AV$3,$H696/$G696,$H696-SUM($I696:AU696)))","v":0},{"$f":"IF(OR(AW$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AW$3,$H696/$G696,$H696-SUM($I696:AV696)))","v":0},{"$f":"IF(OR(AX$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AX$3,$H696/$G696,$H696-SUM($I696:AW696)))","v":0},{"$f":"IF(OR(AY$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AY$3,$H696/$G696,$H696-SUM($I696:AX696)))","v":0},{"$f":"IF(OR(AZ$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>AZ$3,$H696/$G696,$H696-SUM($I696:AY696)))","v":0},{"$f":"IF(OR(BA$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BA$3,$H696/$G696,$H696-SUM($I696:AZ696)))","v":0},{"$f":"IF(OR(BB$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BB$3,$H696/$G696,$H696-SUM($I696:BA696)))","v":0},{"$f":"IF(OR(BC$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BC$3,$H696/$G696,$H696-SUM($I696:BB696)))","v":0},{"$f":"IF(OR(BD$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BD$3,$H696/$G696,$H696-SUM($I696:BC696)))","v":0},{"$f":"IF(OR(BE$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BE$3,$H696/$G696,$H696-SUM($I696:BD696)))","v":0},{"$f":"IF(OR(BF$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BF$3,$H696/$G696,$H696-SUM($I696:BE696)))","v":0},{"$f":"IF(OR(BG$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BG$3,$H696/$G696,$H696-SUM($I696:BF696)))","v":0},{"$f":"IF(OR(BH$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BH$3,$H696/$G696,$H696-SUM($I696:BG696)))","v":0},{"$f":"IF(OR(BI$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BI$3,$H696/$G696,$H696-SUM($I696:BH696)))","v":0},{"$f":"IF(OR(BJ$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BJ$3,$H696/$G696,$H696-SUM($I696:BI696)))","v":0},{"$f":"IF(OR(BK$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BK$3,$H696/$G696,$H696-SUM($I696:BJ696)))","v":0},{"$f":"IF(OR(BL$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BL$3,$H696/$G696,$H696-SUM($I696:BK696)))","v":0},{"$f":"IF(OR(BM$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BM$3,$H696/$G696,$H696-SUM($I696:BL696)))","v":0},{"$f":"IF(OR(BN$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BN$3,$H696/$G696,$H696-SUM($I696:BM696)))","v":0},{"$f":"IF(OR(BO$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BO$3,$H696/$G696,$H696-SUM($I696:BN696)))","v":0},{"$f":"IF(OR(BP$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BP$3,$H696/$G696,$H696-SUM($I696:BO696)))","v":0},{"$f":"IF(OR(BQ$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BQ$3,$H696/$G696,$H696-SUM($I696:BP696)))","v":0},{"$f":"IF(OR(BR$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BR$3,$H696/$G696,$H696-SUM($I696:BQ696)))","v":0},{"$f":"IF(OR(BS$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BS$3,$H696/$G696,$H696-SUM($I696:BR696)))","v":0},{"$f":"IF(OR(BT$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BT$3,$H696/$G696,$H696-SUM($I696:BS696)))","v":0},{"$f":"IF(OR(BU$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BU$3,$H696/$G696,$H696-SUM($I696:BT696)))","v":0},{"$f":"IF(OR(BV$3<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696)>BV$3,$H696/$G696,$H696-SUM($I696:BU696)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A675)","v":"n/a"},{"$f":"T686","v":0},null,{"$f":"IF(OR(J$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>J$3,$H697/$G697,$H697-SUM($I697:I697)))","v":0},{"$f":"IF(OR(K$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>K$3,$H697/$G697,$H697-SUM($I697:J697)))","v":0},{"$f":"IF(OR(L$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>L$3,$H697/$G697,$H697-SUM($I697:K697)))","v":0},{"$f":"IF(OR(M$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>M$3,$H697/$G697,$H697-SUM($I697:L697)))","v":0},{"$f":"IF(OR(N$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>N$3,$H697/$G697,$H697-SUM($I697:M697)))","v":0},{"$f":"IF(OR(O$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>O$3,$H697/$G697,$H697-SUM($I697:N697)))","v":0},{"$f":"IF(OR(P$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>P$3,$H697/$G697,$H697-SUM($I697:O697)))","v":0},{"$f":"IF(OR(Q$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>Q$3,$H697/$G697,$H697-SUM($I697:P697)))","v":0},{"$f":"IF(OR(R$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>R$3,$H697/$G697,$H697-SUM($I697:Q697)))","v":0},{"$f":"IF(OR(S$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>S$3,$H697/$G697,$H697-SUM($I697:R697)))","v":0},{"$f":"IF(OR(T$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>T$3,$H697/$G697,$H697-SUM($I697:S697)))","v":0},{"$f":"IF(OR(U$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>U$3,$H697/$G697,$H697-SUM($I697:T697)))","v":0},{"$f":"IF(OR(V$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>V$3,$H697/$G697,$H697-SUM($I697:U697)))","v":0},{"$f":"IF(OR(W$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>W$3,$H697/$G697,$H697-SUM($I697:V697)))","v":0},{"$f":"IF(OR(X$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>X$3,$H697/$G697,$H697-SUM($I697:W697)))","v":0},{"$f":"IF(OR(Y$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>Y$3,$H697/$G697,$H697-SUM($I697:X697)))","v":0},{"$f":"IF(OR(Z$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>Z$3,$H697/$G697,$H697-SUM($I697:Y697)))","v":0},{"$f":"IF(OR(AA$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AA$3,$H697/$G697,$H697-SUM($I697:Z697)))","v":0},{"$f":"IF(OR(AB$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AB$3,$H697/$G697,$H697-SUM($I697:AA697)))","v":0},{"$f":"IF(OR(AC$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AC$3,$H697/$G697,$H697-SUM($I697:AB697)))","v":0},{"$f":"IF(OR(AD$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AD$3,$H697/$G697,$H697-SUM($I697:AC697)))","v":0},{"$f":"IF(OR(AE$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AE$3,$H697/$G697,$H697-SUM($I697:AD697)))","v":0},{"$f":"IF(OR(AF$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AF$3,$H697/$G697,$H697-SUM($I697:AE697)))","v":0},{"$f":"IF(OR(AG$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AG$3,$H697/$G697,$H697-SUM($I697:AF697)))","v":0},{"$f":"IF(OR(AH$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AH$3,$H697/$G697,$H697-SUM($I697:AG697)))","v":0},{"$f":"IF(OR(AI$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AI$3,$H697/$G697,$H697-SUM($I697:AH697)))","v":0},{"$f":"IF(OR(AJ$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AJ$3,$H697/$G697,$H697-SUM($I697:AI697)))","v":0},{"$f":"IF(OR(AK$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AK$3,$H697/$G697,$H697-SUM($I697:AJ697)))","v":0},{"$f":"IF(OR(AL$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AL$3,$H697/$G697,$H697-SUM($I697:AK697)))","v":0},{"$f":"IF(OR(AM$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AM$3,$H697/$G697,$H697-SUM($I697:AL697)))","v":0},{"$f":"IF(OR(AN$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AN$3,$H697/$G697,$H697-SUM($I697:AM697)))","v":0},{"$f":"IF(OR(AO$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AO$3,$H697/$G697,$H697-SUM($I697:AN697)))","v":0},{"$f":"IF(OR(AP$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AP$3,$H697/$G697,$H697-SUM($I697:AO697)))","v":0},{"$f":"IF(OR(AQ$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AQ$3,$H697/$G697,$H697-SUM($I697:AP697)))","v":0},{"$f":"IF(OR(AR$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AR$3,$H697/$G697,$H697-SUM($I697:AQ697)))","v":0},{"$f":"IF(OR(AS$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AS$3,$H697/$G697,$H697-SUM($I697:AR697)))","v":0},{"$f":"IF(OR(AT$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AT$3,$H697/$G697,$H697-SUM($I697:AS697)))","v":0},{"$f":"IF(OR(AU$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AU$3,$H697/$G697,$H697-SUM($I697:AT697)))","v":0},{"$f":"IF(OR(AV$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AV$3,$H697/$G697,$H697-SUM($I697:AU697)))","v":0},{"$f":"IF(OR(AW$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AW$3,$H697/$G697,$H697-SUM($I697:AV697)))","v":0},{"$f":"IF(OR(AX$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AX$3,$H697/$G697,$H697-SUM($I697:AW697)))","v":0},{"$f":"IF(OR(AY$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AY$3,$H697/$G697,$H697-SUM($I697:AX697)))","v":0},{"$f":"IF(OR(AZ$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>AZ$3,$H697/$G697,$H697-SUM($I697:AY697)))","v":0},{"$f":"IF(OR(BA$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BA$3,$H697/$G697,$H697-SUM($I697:AZ697)))","v":0},{"$f":"IF(OR(BB$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BB$3,$H697/$G697,$H697-SUM($I697:BA697)))","v":0},{"$f":"IF(OR(BC$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BC$3,$H697/$G697,$H697-SUM($I697:BB697)))","v":0},{"$f":"IF(OR(BD$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BD$3,$H697/$G697,$H697-SUM($I697:BC697)))","v":0},{"$f":"IF(OR(BE$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BE$3,$H697/$G697,$H697-SUM($I697:BD697)))","v":0},{"$f":"IF(OR(BF$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BF$3,$H697/$G697,$H697-SUM($I697:BE697)))","v":0},{"$f":"IF(OR(BG$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BG$3,$H697/$G697,$H697-SUM($I697:BF697)))","v":0},{"$f":"IF(OR(BH$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BH$3,$H697/$G697,$H697-SUM($I697:BG697)))","v":0},{"$f":"IF(OR(BI$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BI$3,$H697/$G697,$H697-SUM($I697:BH697)))","v":0},{"$f":"IF(OR(BJ$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BJ$3,$H697/$G697,$H697-SUM($I697:BI697)))","v":0},{"$f":"IF(OR(BK$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BK$3,$H697/$G697,$H697-SUM($I697:BJ697)))","v":0},{"$f":"IF(OR(BL$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BL$3,$H697/$G697,$H697-SUM($I697:BK697)))","v":0},{"$f":"IF(OR(BM$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BM$3,$H697/$G697,$H697-SUM($I697:BL697)))","v":0},{"$f":"IF(OR(BN$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BN$3,$H697/$G697,$H697-SUM($I697:BM697)))","v":0},{"$f":"IF(OR(BO$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BO$3,$H697/$G697,$H697-SUM($I697:BN697)))","v":0},{"$f":"IF(OR(BP$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BP$3,$H697/$G697,$H697-SUM($I697:BO697)))","v":0},{"$f":"IF(OR(BQ$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BQ$3,$H697/$G697,$H697-SUM($I697:BP697)))","v":0},{"$f":"IF(OR(BR$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BR$3,$H697/$G697,$H697-SUM($I697:BQ697)))","v":0},{"$f":"IF(OR(BS$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BS$3,$H697/$G697,$H697-SUM($I697:BR697)))","v":0},{"$f":"IF(OR(BT$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BT$3,$H697/$G697,$H697-SUM($I697:BS697)))","v":0},{"$f":"IF(OR(BU$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BU$3,$H697/$G697,$H697-SUM($I697:BT697)))","v":0},{"$f":"IF(OR(BV$3<=$D697,$G697=\"n/a\"),0,IF(SUM($D697,$G697)>BV$3,$H697/$G697,$H697-SUM($I697:BU697)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G697","v":"n/a"},{"$f":"U686","v":0},null,{"$f":"IF(OR(J$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>J$3,$H698/$G698,$H698-SUM($I698:I698)))","v":0},{"$f":"IF(OR(K$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>K$3,$H698/$G698,$H698-SUM($I698:J698)))","v":0},{"$f":"IF(OR(L$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>L$3,$H698/$G698,$H698-SUM($I698:K698)))","v":0},{"$f":"IF(OR(M$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>M$3,$H698/$G698,$H698-SUM($I698:L698)))","v":0},{"$f":"IF(OR(N$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>N$3,$H698/$G698,$H698-SUM($I698:M698)))","v":0},{"$f":"IF(OR(O$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>O$3,$H698/$G698,$H698-SUM($I698:N698)))","v":0},{"$f":"IF(OR(P$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>P$3,$H698/$G698,$H698-SUM($I698:O698)))","v":0},{"$f":"IF(OR(Q$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>Q$3,$H698/$G698,$H698-SUM($I698:P698)))","v":0},{"$f":"IF(OR(R$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>R$3,$H698/$G698,$H698-SUM($I698:Q698)))","v":0},{"$f":"IF(OR(S$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>S$3,$H698/$G698,$H698-SUM($I698:R698)))","v":0},{"$f":"IF(OR(T$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>T$3,$H698/$G698,$H698-SUM($I698:S698)))","v":0},{"$f":"IF(OR(U$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>U$3,$H698/$G698,$H698-SUM($I698:T698)))","v":0},{"$f":"IF(OR(V$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>V$3,$H698/$G698,$H698-SUM($I698:U698)))","v":0},{"$f":"IF(OR(W$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>W$3,$H698/$G698,$H698-SUM($I698:V698)))","v":0},{"$f":"IF(OR(X$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>X$3,$H698/$G698,$H698-SUM($I698:W698)))","v":0},{"$f":"IF(OR(Y$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>Y$3,$H698/$G698,$H698-SUM($I698:X698)))","v":0},{"$f":"IF(OR(Z$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>Z$3,$H698/$G698,$H698-SUM($I698:Y698)))","v":0},{"$f":"IF(OR(AA$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AA$3,$H698/$G698,$H698-SUM($I698:Z698)))","v":0},{"$f":"IF(OR(AB$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AB$3,$H698/$G698,$H698-SUM($I698:AA698)))","v":0},{"$f":"IF(OR(AC$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AC$3,$H698/$G698,$H698-SUM($I698:AB698)))","v":0},{"$f":"IF(OR(AD$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AD$3,$H698/$G698,$H698-SUM($I698:AC698)))","v":0},{"$f":"IF(OR(AE$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AE$3,$H698/$G698,$H698-SUM($I698:AD698)))","v":0},{"$f":"IF(OR(AF$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AF$3,$H698/$G698,$H698-SUM($I698:AE698)))","v":0},{"$f":"IF(OR(AG$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AG$3,$H698/$G698,$H698-SUM($I698:AF698)))","v":0},{"$f":"IF(OR(AH$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AH$3,$H698/$G698,$H698-SUM($I698:AG698)))","v":0},{"$f":"IF(OR(AI$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AI$3,$H698/$G698,$H698-SUM($I698:AH698)))","v":0},{"$f":"IF(OR(AJ$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AJ$3,$H698/$G698,$H698-SUM($I698:AI698)))","v":0},{"$f":"IF(OR(AK$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AK$3,$H698/$G698,$H698-SUM($I698:AJ698)))","v":0},{"$f":"IF(OR(AL$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AL$3,$H698/$G698,$H698-SUM($I698:AK698)))","v":0},{"$f":"IF(OR(AM$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AM$3,$H698/$G698,$H698-SUM($I698:AL698)))","v":0},{"$f":"IF(OR(AN$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AN$3,$H698/$G698,$H698-SUM($I698:AM698)))","v":0},{"$f":"IF(OR(AO$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AO$3,$H698/$G698,$H698-SUM($I698:AN698)))","v":0},{"$f":"IF(OR(AP$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AP$3,$H698/$G698,$H698-SUM($I698:AO698)))","v":0},{"$f":"IF(OR(AQ$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AQ$3,$H698/$G698,$H698-SUM($I698:AP698)))","v":0},{"$f":"IF(OR(AR$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AR$3,$H698/$G698,$H698-SUM($I698:AQ698)))","v":0},{"$f":"IF(OR(AS$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AS$3,$H698/$G698,$H698-SUM($I698:AR698)))","v":0},{"$f":"IF(OR(AT$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AT$3,$H698/$G698,$H698-SUM($I698:AS698)))","v":0},{"$f":"IF(OR(AU$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AU$3,$H698/$G698,$H698-SUM($I698:AT698)))","v":0},{"$f":"IF(OR(AV$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AV$3,$H698/$G698,$H698-SUM($I698:AU698)))","v":0},{"$f":"IF(OR(AW$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AW$3,$H698/$G698,$H698-SUM($I698:AV698)))","v":0},{"$f":"IF(OR(AX$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AX$3,$H698/$G698,$H698-SUM($I698:AW698)))","v":0},{"$f":"IF(OR(AY$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AY$3,$H698/$G698,$H698-SUM($I698:AX698)))","v":0},{"$f":"IF(OR(AZ$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>AZ$3,$H698/$G698,$H698-SUM($I698:AY698)))","v":0},{"$f":"IF(OR(BA$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BA$3,$H698/$G698,$H698-SUM($I698:AZ698)))","v":0},{"$f":"IF(OR(BB$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BB$3,$H698/$G698,$H698-SUM($I698:BA698)))","v":0},{"$f":"IF(OR(BC$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BC$3,$H698/$G698,$H698-SUM($I698:BB698)))","v":0},{"$f":"IF(OR(BD$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BD$3,$H698/$G698,$H698-SUM($I698:BC698)))","v":0},{"$f":"IF(OR(BE$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BE$3,$H698/$G698,$H698-SUM($I698:BD698)))","v":0},{"$f":"IF(OR(BF$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BF$3,$H698/$G698,$H698-SUM($I698:BE698)))","v":0},{"$f":"IF(OR(BG$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BG$3,$H698/$G698,$H698-SUM($I698:BF698)))","v":0},{"$f":"IF(OR(BH$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BH$3,$H698/$G698,$H698-SUM($I698:BG698)))","v":0},{"$f":"IF(OR(BI$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BI$3,$H698/$G698,$H698-SUM($I698:BH698)))","v":0},{"$f":"IF(OR(BJ$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BJ$3,$H698/$G698,$H698-SUM($I698:BI698)))","v":0},{"$f":"IF(OR(BK$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BK$3,$H698/$G698,$H698-SUM($I698:BJ698)))","v":0},{"$f":"IF(OR(BL$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BL$3,$H698/$G698,$H698-SUM($I698:BK698)))","v":0},{"$f":"IF(OR(BM$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BM$3,$H698/$G698,$H698-SUM($I698:BL698)))","v":0},{"$f":"IF(OR(BN$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BN$3,$H698/$G698,$H698-SUM($I698:BM698)))","v":0},{"$f":"IF(OR(BO$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BO$3,$H698/$G698,$H698-SUM($I698:BN698)))","v":0},{"$f":"IF(OR(BP$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BP$3,$H698/$G698,$H698-SUM($I698:BO698)))","v":0},{"$f":"IF(OR(BQ$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BQ$3,$H698/$G698,$H698-SUM($I698:BP698)))","v":0},{"$f":"IF(OR(BR$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BR$3,$H698/$G698,$H698-SUM($I698:BQ698)))","v":0},{"$f":"IF(OR(BS$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BS$3,$H698/$G698,$H698-SUM($I698:BR698)))","v":0},{"$f":"IF(OR(BT$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BT$3,$H698/$G698,$H698-SUM($I698:BS698)))","v":0},{"$f":"IF(OR(BU$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BU$3,$H698/$G698,$H698-SUM($I698:BT698)))","v":0},{"$f":"IF(OR(BV$3<=$D698,$G698=\"n/a\"),0,IF(SUM($D698,$G698)>BV$3,$H698/$G698,$H698-SUM($I698:BU698)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G698","v":"n/a"},{"$f":"V686","v":0},null,{"$f":"IF(OR(J$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>J$3,$H699/$G699,$H699-SUM($I699:I699)))","v":0},{"$f":"IF(OR(K$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>K$3,$H699/$G699,$H699-SUM($I699:J699)))","v":0},{"$f":"IF(OR(L$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>L$3,$H699/$G699,$H699-SUM($I699:K699)))","v":0},{"$f":"IF(OR(M$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>M$3,$H699/$G699,$H699-SUM($I699:L699)))","v":0},{"$f":"IF(OR(N$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>N$3,$H699/$G699,$H699-SUM($I699:M699)))","v":0},{"$f":"IF(OR(O$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>O$3,$H699/$G699,$H699-SUM($I699:N699)))","v":0},{"$f":"IF(OR(P$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>P$3,$H699/$G699,$H699-SUM($I699:O699)))","v":0},{"$f":"IF(OR(Q$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>Q$3,$H699/$G699,$H699-SUM($I699:P699)))","v":0},{"$f":"IF(OR(R$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>R$3,$H699/$G699,$H699-SUM($I699:Q699)))","v":0},{"$f":"IF(OR(S$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>S$3,$H699/$G699,$H699-SUM($I699:R699)))","v":0},{"$f":"IF(OR(T$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>T$3,$H699/$G699,$H699-SUM($I699:S699)))","v":0},{"$f":"IF(OR(U$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>U$3,$H699/$G699,$H699-SUM($I699:T699)))","v":0},{"$f":"IF(OR(V$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>V$3,$H699/$G699,$H699-SUM($I699:U699)))","v":0},{"$f":"IF(OR(W$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>W$3,$H699/$G699,$H699-SUM($I699:V699)))","v":0},{"$f":"IF(OR(X$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>X$3,$H699/$G699,$H699-SUM($I699:W699)))","v":0},{"$f":"IF(OR(Y$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>Y$3,$H699/$G699,$H699-SUM($I699:X699)))","v":0},{"$f":"IF(OR(Z$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>Z$3,$H699/$G699,$H699-SUM($I699:Y699)))","v":0},{"$f":"IF(OR(AA$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AA$3,$H699/$G699,$H699-SUM($I699:Z699)))","v":0},{"$f":"IF(OR(AB$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AB$3,$H699/$G699,$H699-SUM($I699:AA699)))","v":0},{"$f":"IF(OR(AC$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AC$3,$H699/$G699,$H699-SUM($I699:AB699)))","v":0},{"$f":"IF(OR(AD$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AD$3,$H699/$G699,$H699-SUM($I699:AC699)))","v":0},{"$f":"IF(OR(AE$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AE$3,$H699/$G699,$H699-SUM($I699:AD699)))","v":0},{"$f":"IF(OR(AF$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AF$3,$H699/$G699,$H699-SUM($I699:AE699)))","v":0},{"$f":"IF(OR(AG$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AG$3,$H699/$G699,$H699-SUM($I699:AF699)))","v":0},{"$f":"IF(OR(AH$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AH$3,$H699/$G699,$H699-SUM($I699:AG699)))","v":0},{"$f":"IF(OR(AI$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AI$3,$H699/$G699,$H699-SUM($I699:AH699)))","v":0},{"$f":"IF(OR(AJ$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AJ$3,$H699/$G699,$H699-SUM($I699:AI699)))","v":0},{"$f":"IF(OR(AK$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AK$3,$H699/$G699,$H699-SUM($I699:AJ699)))","v":0},{"$f":"IF(OR(AL$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AL$3,$H699/$G699,$H699-SUM($I699:AK699)))","v":0},{"$f":"IF(OR(AM$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AM$3,$H699/$G699,$H699-SUM($I699:AL699)))","v":0},{"$f":"IF(OR(AN$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AN$3,$H699/$G699,$H699-SUM($I699:AM699)))","v":0},{"$f":"IF(OR(AO$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AO$3,$H699/$G699,$H699-SUM($I699:AN699)))","v":0},{"$f":"IF(OR(AP$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AP$3,$H699/$G699,$H699-SUM($I699:AO699)))","v":0},{"$f":"IF(OR(AQ$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AQ$3,$H699/$G699,$H699-SUM($I699:AP699)))","v":0},{"$f":"IF(OR(AR$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AR$3,$H699/$G699,$H699-SUM($I699:AQ699)))","v":0},{"$f":"IF(OR(AS$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AS$3,$H699/$G699,$H699-SUM($I699:AR699)))","v":0},{"$f":"IF(OR(AT$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AT$3,$H699/$G699,$H699-SUM($I699:AS699)))","v":0},{"$f":"IF(OR(AU$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AU$3,$H699/$G699,$H699-SUM($I699:AT699)))","v":0},{"$f":"IF(OR(AV$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AV$3,$H699/$G699,$H699-SUM($I699:AU699)))","v":0},{"$f":"IF(OR(AW$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AW$3,$H699/$G699,$H699-SUM($I699:AV699)))","v":0},{"$f":"IF(OR(AX$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AX$3,$H699/$G699,$H699-SUM($I699:AW699)))","v":0},{"$f":"IF(OR(AY$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AY$3,$H699/$G699,$H699-SUM($I699:AX699)))","v":0},{"$f":"IF(OR(AZ$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>AZ$3,$H699/$G699,$H699-SUM($I699:AY699)))","v":0},{"$f":"IF(OR(BA$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BA$3,$H699/$G699,$H699-SUM($I699:AZ699)))","v":0},{"$f":"IF(OR(BB$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BB$3,$H699/$G699,$H699-SUM($I699:BA699)))","v":0},{"$f":"IF(OR(BC$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BC$3,$H699/$G699,$H699-SUM($I699:BB699)))","v":0},{"$f":"IF(OR(BD$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BD$3,$H699/$G699,$H699-SUM($I699:BC699)))","v":0},{"$f":"IF(OR(BE$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BE$3,$H699/$G699,$H699-SUM($I699:BD699)))","v":0},{"$f":"IF(OR(BF$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BF$3,$H699/$G699,$H699-SUM($I699:BE699)))","v":0},{"$f":"IF(OR(BG$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BG$3,$H699/$G699,$H699-SUM($I699:BF699)))","v":0},{"$f":"IF(OR(BH$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BH$3,$H699/$G699,$H699-SUM($I699:BG699)))","v":0},{"$f":"IF(OR(BI$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BI$3,$H699/$G699,$H699-SUM($I699:BH699)))","v":0},{"$f":"IF(OR(BJ$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BJ$3,$H699/$G699,$H699-SUM($I699:BI699)))","v":0},{"$f":"IF(OR(BK$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BK$3,$H699/$G699,$H699-SUM($I699:BJ699)))","v":0},{"$f":"IF(OR(BL$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BL$3,$H699/$G699,$H699-SUM($I699:BK699)))","v":0},{"$f":"IF(OR(BM$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BM$3,$H699/$G699,$H699-SUM($I699:BL699)))","v":0},{"$f":"IF(OR(BN$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BN$3,$H699/$G699,$H699-SUM($I699:BM699)))","v":0},{"$f":"IF(OR(BO$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BO$3,$H699/$G699,$H699-SUM($I699:BN699)))","v":0},{"$f":"IF(OR(BP$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BP$3,$H699/$G699,$H699-SUM($I699:BO699)))","v":0},{"$f":"IF(OR(BQ$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BQ$3,$H699/$G699,$H699-SUM($I699:BP699)))","v":0},{"$f":"IF(OR(BR$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BR$3,$H699/$G699,$H699-SUM($I699:BQ699)))","v":0},{"$f":"IF(OR(BS$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BS$3,$H699/$G699,$H699-SUM($I699:BR699)))","v":0},{"$f":"IF(OR(BT$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BT$3,$H699/$G699,$H699-SUM($I699:BS699)))","v":0},{"$f":"IF(OR(BU$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BU$3,$H699/$G699,$H699-SUM($I699:BT699)))","v":0},{"$f":"IF(OR(BV$3<=$D699,$G699=\"n/a\"),0,IF(SUM($D699,$G699)>BV$3,$H699/$G699,$H699-SUM($I699:BU699)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G699","v":"n/a"},{"$f":"W686","v":0},null,{"$f":"IF(OR(J$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>J$3,$H700/$G700,$H700-SUM($I700:I700)))","v":0},{"$f":"IF(OR(K$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>K$3,$H700/$G700,$H700-SUM($I700:J700)))","v":0},{"$f":"IF(OR(L$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>L$3,$H700/$G700,$H700-SUM($I700:K700)))","v":0},{"$f":"IF(OR(M$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>M$3,$H700/$G700,$H700-SUM($I700:L700)))","v":0},{"$f":"IF(OR(N$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>N$3,$H700/$G700,$H700-SUM($I700:M700)))","v":0},{"$f":"IF(OR(O$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>O$3,$H700/$G700,$H700-SUM($I700:N700)))","v":0},{"$f":"IF(OR(P$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>P$3,$H700/$G700,$H700-SUM($I700:O700)))","v":0},{"$f":"IF(OR(Q$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>Q$3,$H700/$G700,$H700-SUM($I700:P700)))","v":0},{"$f":"IF(OR(R$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>R$3,$H700/$G700,$H700-SUM($I700:Q700)))","v":0},{"$f":"IF(OR(S$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>S$3,$H700/$G700,$H700-SUM($I700:R700)))","v":0},{"$f":"IF(OR(T$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>T$3,$H700/$G700,$H700-SUM($I700:S700)))","v":0},{"$f":"IF(OR(U$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>U$3,$H700/$G700,$H700-SUM($I700:T700)))","v":0},{"$f":"IF(OR(V$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>V$3,$H700/$G700,$H700-SUM($I700:U700)))","v":0},{"$f":"IF(OR(W$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>W$3,$H700/$G700,$H700-SUM($I700:V700)))","v":0},{"$f":"IF(OR(X$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>X$3,$H700/$G700,$H700-SUM($I700:W700)))","v":0},{"$f":"IF(OR(Y$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>Y$3,$H700/$G700,$H700-SUM($I700:X700)))","v":0},{"$f":"IF(OR(Z$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>Z$3,$H700/$G700,$H700-SUM($I700:Y700)))","v":0},{"$f":"IF(OR(AA$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AA$3,$H700/$G700,$H700-SUM($I700:Z700)))","v":0},{"$f":"IF(OR(AB$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AB$3,$H700/$G700,$H700-SUM($I700:AA700)))","v":0},{"$f":"IF(OR(AC$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AC$3,$H700/$G700,$H700-SUM($I700:AB700)))","v":0},{"$f":"IF(OR(AD$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AD$3,$H700/$G700,$H700-SUM($I700:AC700)))","v":0},{"$f":"IF(OR(AE$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AE$3,$H700/$G700,$H700-SUM($I700:AD700)))","v":0},{"$f":"IF(OR(AF$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AF$3,$H700/$G700,$H700-SUM($I700:AE700)))","v":0},{"$f":"IF(OR(AG$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AG$3,$H700/$G700,$H700-SUM($I700:AF700)))","v":0},{"$f":"IF(OR(AH$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AH$3,$H700/$G700,$H700-SUM($I700:AG700)))","v":0},{"$f":"IF(OR(AI$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AI$3,$H700/$G700,$H700-SUM($I700:AH700)))","v":0},{"$f":"IF(OR(AJ$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AJ$3,$H700/$G700,$H700-SUM($I700:AI700)))","v":0},{"$f":"IF(OR(AK$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AK$3,$H700/$G700,$H700-SUM($I700:AJ700)))","v":0},{"$f":"IF(OR(AL$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AL$3,$H700/$G700,$H700-SUM($I700:AK700)))","v":0},{"$f":"IF(OR(AM$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AM$3,$H700/$G700,$H700-SUM($I700:AL700)))","v":0},{"$f":"IF(OR(AN$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AN$3,$H700/$G700,$H700-SUM($I700:AM700)))","v":0},{"$f":"IF(OR(AO$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AO$3,$H700/$G700,$H700-SUM($I700:AN700)))","v":0},{"$f":"IF(OR(AP$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AP$3,$H700/$G700,$H700-SUM($I700:AO700)))","v":0},{"$f":"IF(OR(AQ$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AQ$3,$H700/$G700,$H700-SUM($I700:AP700)))","v":0},{"$f":"IF(OR(AR$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AR$3,$H700/$G700,$H700-SUM($I700:AQ700)))","v":0},{"$f":"IF(OR(AS$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AS$3,$H700/$G700,$H700-SUM($I700:AR700)))","v":0},{"$f":"IF(OR(AT$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AT$3,$H700/$G700,$H700-SUM($I700:AS700)))","v":0},{"$f":"IF(OR(AU$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AU$3,$H700/$G700,$H700-SUM($I700:AT700)))","v":0},{"$f":"IF(OR(AV$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AV$3,$H700/$G700,$H700-SUM($I700:AU700)))","v":0},{"$f":"IF(OR(AW$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AW$3,$H700/$G700,$H700-SUM($I700:AV700)))","v":0},{"$f":"IF(OR(AX$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AX$3,$H700/$G700,$H700-SUM($I700:AW700)))","v":0},{"$f":"IF(OR(AY$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AY$3,$H700/$G700,$H700-SUM($I700:AX700)))","v":0},{"$f":"IF(OR(AZ$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>AZ$3,$H700/$G700,$H700-SUM($I700:AY700)))","v":0},{"$f":"IF(OR(BA$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BA$3,$H700/$G700,$H700-SUM($I700:AZ700)))","v":0},{"$f":"IF(OR(BB$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BB$3,$H700/$G700,$H700-SUM($I700:BA700)))","v":0},{"$f":"IF(OR(BC$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BC$3,$H700/$G700,$H700-SUM($I700:BB700)))","v":0},{"$f":"IF(OR(BD$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BD$3,$H700/$G700,$H700-SUM($I700:BC700)))","v":0},{"$f":"IF(OR(BE$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BE$3,$H700/$G700,$H700-SUM($I700:BD700)))","v":0},{"$f":"IF(OR(BF$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BF$3,$H700/$G700,$H700-SUM($I700:BE700)))","v":0},{"$f":"IF(OR(BG$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BG$3,$H700/$G700,$H700-SUM($I700:BF700)))","v":0},{"$f":"IF(OR(BH$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BH$3,$H700/$G700,$H700-SUM($I700:BG700)))","v":0},{"$f":"IF(OR(BI$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BI$3,$H700/$G700,$H700-SUM($I700:BH700)))","v":0},{"$f":"IF(OR(BJ$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BJ$3,$H700/$G700,$H700-SUM($I700:BI700)))","v":0},{"$f":"IF(OR(BK$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BK$3,$H700/$G700,$H700-SUM($I700:BJ700)))","v":0},{"$f":"IF(OR(BL$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BL$3,$H700/$G700,$H700-SUM($I700:BK700)))","v":0},{"$f":"IF(OR(BM$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BM$3,$H700/$G700,$H700-SUM($I700:BL700)))","v":0},{"$f":"IF(OR(BN$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BN$3,$H700/$G700,$H700-SUM($I700:BM700)))","v":0},{"$f":"IF(OR(BO$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BO$3,$H700/$G700,$H700-SUM($I700:BN700)))","v":0},{"$f":"IF(OR(BP$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BP$3,$H700/$G700,$H700-SUM($I700:BO700)))","v":0},{"$f":"IF(OR(BQ$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BQ$3,$H700/$G700,$H700-SUM($I700:BP700)))","v":0},{"$f":"IF(OR(BR$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BR$3,$H700/$G700,$H700-SUM($I700:BQ700)))","v":0},{"$f":"IF(OR(BS$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BS$3,$H700/$G700,$H700-SUM($I700:BR700)))","v":0},{"$f":"IF(OR(BT$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BT$3,$H700/$G700,$H700-SUM($I700:BS700)))","v":0},{"$f":"IF(OR(BU$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BU$3,$H700/$G700,$H700-SUM($I700:BT700)))","v":0},{"$f":"IF(OR(BV$3<=$D700,$G700=\"n/a\"),0,IF(SUM($D700,$G700)>BV$3,$H700/$G700,$H700-SUM($I700:BU700)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G700","v":"n/a"},{"$f":"X686","v":0},null,{"$f":"IF(OR(J$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>J$3,$H701/$G701,$H701-SUM($I701:I701)))","v":0},{"$f":"IF(OR(K$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>K$3,$H701/$G701,$H701-SUM($I701:J701)))","v":0},{"$f":"IF(OR(L$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>L$3,$H701/$G701,$H701-SUM($I701:K701)))","v":0},{"$f":"IF(OR(M$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>M$3,$H701/$G701,$H701-SUM($I701:L701)))","v":0},{"$f":"IF(OR(N$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>N$3,$H701/$G701,$H701-SUM($I701:M701)))","v":0},{"$f":"IF(OR(O$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>O$3,$H701/$G701,$H701-SUM($I701:N701)))","v":0},{"$f":"IF(OR(P$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>P$3,$H701/$G701,$H701-SUM($I701:O701)))","v":0},{"$f":"IF(OR(Q$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>Q$3,$H701/$G701,$H701-SUM($I701:P701)))","v":0},{"$f":"IF(OR(R$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>R$3,$H701/$G701,$H701-SUM($I701:Q701)))","v":0},{"$f":"IF(OR(S$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>S$3,$H701/$G701,$H701-SUM($I701:R701)))","v":0},{"$f":"IF(OR(T$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>T$3,$H701/$G701,$H701-SUM($I701:S701)))","v":0},{"$f":"IF(OR(U$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>U$3,$H701/$G701,$H701-SUM($I701:T701)))","v":0},{"$f":"IF(OR(V$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>V$3,$H701/$G701,$H701-SUM($I701:U701)))","v":0},{"$f":"IF(OR(W$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>W$3,$H701/$G701,$H701-SUM($I701:V701)))","v":0},{"$f":"IF(OR(X$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>X$3,$H701/$G701,$H701-SUM($I701:W701)))","v":0},{"$f":"IF(OR(Y$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>Y$3,$H701/$G701,$H701-SUM($I701:X701)))","v":0},{"$f":"IF(OR(Z$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>Z$3,$H701/$G701,$H701-SUM($I701:Y701)))","v":0},{"$f":"IF(OR(AA$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AA$3,$H701/$G701,$H701-SUM($I701:Z701)))","v":0},{"$f":"IF(OR(AB$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AB$3,$H701/$G701,$H701-SUM($I701:AA701)))","v":0},{"$f":"IF(OR(AC$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AC$3,$H701/$G701,$H701-SUM($I701:AB701)))","v":0},{"$f":"IF(OR(AD$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AD$3,$H701/$G701,$H701-SUM($I701:AC701)))","v":0},{"$f":"IF(OR(AE$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AE$3,$H701/$G701,$H701-SUM($I701:AD701)))","v":0},{"$f":"IF(OR(AF$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AF$3,$H701/$G701,$H701-SUM($I701:AE701)))","v":0},{"$f":"IF(OR(AG$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AG$3,$H701/$G701,$H701-SUM($I701:AF701)))","v":0},{"$f":"IF(OR(AH$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AH$3,$H701/$G701,$H701-SUM($I701:AG701)))","v":0},{"$f":"IF(OR(AI$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AI$3,$H701/$G701,$H701-SUM($I701:AH701)))","v":0},{"$f":"IF(OR(AJ$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AJ$3,$H701/$G701,$H701-SUM($I701:AI701)))","v":0},{"$f":"IF(OR(AK$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AK$3,$H701/$G701,$H701-SUM($I701:AJ701)))","v":0},{"$f":"IF(OR(AL$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AL$3,$H701/$G701,$H701-SUM($I701:AK701)))","v":0},{"$f":"IF(OR(AM$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AM$3,$H701/$G701,$H701-SUM($I701:AL701)))","v":0},{"$f":"IF(OR(AN$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AN$3,$H701/$G701,$H701-SUM($I701:AM701)))","v":0},{"$f":"IF(OR(AO$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AO$3,$H701/$G701,$H701-SUM($I701:AN701)))","v":0},{"$f":"IF(OR(AP$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AP$3,$H701/$G701,$H701-SUM($I701:AO701)))","v":0},{"$f":"IF(OR(AQ$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AQ$3,$H701/$G701,$H701-SUM($I701:AP701)))","v":0},{"$f":"IF(OR(AR$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AR$3,$H701/$G701,$H701-SUM($I701:AQ701)))","v":0},{"$f":"IF(OR(AS$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AS$3,$H701/$G701,$H701-SUM($I701:AR701)))","v":0},{"$f":"IF(OR(AT$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AT$3,$H701/$G701,$H701-SUM($I701:AS701)))","v":0},{"$f":"IF(OR(AU$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AU$3,$H701/$G701,$H701-SUM($I701:AT701)))","v":0},{"$f":"IF(OR(AV$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AV$3,$H701/$G701,$H701-SUM($I701:AU701)))","v":0},{"$f":"IF(OR(AW$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AW$3,$H701/$G701,$H701-SUM($I701:AV701)))","v":0},{"$f":"IF(OR(AX$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AX$3,$H701/$G701,$H701-SUM($I701:AW701)))","v":0},{"$f":"IF(OR(AY$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AY$3,$H701/$G701,$H701-SUM($I701:AX701)))","v":0},{"$f":"IF(OR(AZ$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>AZ$3,$H701/$G701,$H701-SUM($I701:AY701)))","v":0},{"$f":"IF(OR(BA$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BA$3,$H701/$G701,$H701-SUM($I701:AZ701)))","v":0},{"$f":"IF(OR(BB$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BB$3,$H701/$G701,$H701-SUM($I701:BA701)))","v":0},{"$f":"IF(OR(BC$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BC$3,$H701/$G701,$H701-SUM($I701:BB701)))","v":0},{"$f":"IF(OR(BD$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BD$3,$H701/$G701,$H701-SUM($I701:BC701)))","v":0},{"$f":"IF(OR(BE$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BE$3,$H701/$G701,$H701-SUM($I701:BD701)))","v":0},{"$f":"IF(OR(BF$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BF$3,$H701/$G701,$H701-SUM($I701:BE701)))","v":0},{"$f":"IF(OR(BG$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BG$3,$H701/$G701,$H701-SUM($I701:BF701)))","v":0},{"$f":"IF(OR(BH$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BH$3,$H701/$G701,$H701-SUM($I701:BG701)))","v":0},{"$f":"IF(OR(BI$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BI$3,$H701/$G701,$H701-SUM($I701:BH701)))","v":0},{"$f":"IF(OR(BJ$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BJ$3,$H701/$G701,$H701-SUM($I701:BI701)))","v":0},{"$f":"IF(OR(BK$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BK$3,$H701/$G701,$H701-SUM($I701:BJ701)))","v":0},{"$f":"IF(OR(BL$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BL$3,$H701/$G701,$H701-SUM($I701:BK701)))","v":0},{"$f":"IF(OR(BM$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BM$3,$H701/$G701,$H701-SUM($I701:BL701)))","v":0},{"$f":"IF(OR(BN$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BN$3,$H701/$G701,$H701-SUM($I701:BM701)))","v":0},{"$f":"IF(OR(BO$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BO$3,$H701/$G701,$H701-SUM($I701:BN701)))","v":0},{"$f":"IF(OR(BP$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BP$3,$H701/$G701,$H701-SUM($I701:BO701)))","v":0},{"$f":"IF(OR(BQ$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BQ$3,$H701/$G701,$H701-SUM($I701:BP701)))","v":0},{"$f":"IF(OR(BR$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BR$3,$H701/$G701,$H701-SUM($I701:BQ701)))","v":0},{"$f":"IF(OR(BS$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BS$3,$H701/$G701,$H701-SUM($I701:BR701)))","v":0},{"$f":"IF(OR(BT$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BT$3,$H701/$G701,$H701-SUM($I701:BS701)))","v":0},{"$f":"IF(OR(BU$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BU$3,$H701/$G701,$H701-SUM($I701:BT701)))","v":0},{"$f":"IF(OR(BV$3<=$D701,$G701=\"n/a\"),0,IF(SUM($D701,$G701)>BV$3,$H701/$G701,$H701-SUM($I701:BU701)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A675)","v":"n/a"},{"$f":"Y686","v":0},null,{"$f":"IF(OR(J$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>J$3,$H702/$G702,$H702-SUM($I702:I702)))","v":0},{"$f":"IF(OR(K$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>K$3,$H702/$G702,$H702-SUM($I702:J702)))","v":0},{"$f":"IF(OR(L$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>L$3,$H702/$G702,$H702-SUM($I702:K702)))","v":0},{"$f":"IF(OR(M$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>M$3,$H702/$G702,$H702-SUM($I702:L702)))","v":0},{"$f":"IF(OR(N$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>N$3,$H702/$G702,$H702-SUM($I702:M702)))","v":0},{"$f":"IF(OR(O$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>O$3,$H702/$G702,$H702-SUM($I702:N702)))","v":0},{"$f":"IF(OR(P$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>P$3,$H702/$G702,$H702-SUM($I702:O702)))","v":0},{"$f":"IF(OR(Q$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>Q$3,$H702/$G702,$H702-SUM($I702:P702)))","v":0},{"$f":"IF(OR(R$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>R$3,$H702/$G702,$H702-SUM($I702:Q702)))","v":0},{"$f":"IF(OR(S$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>S$3,$H702/$G702,$H702-SUM($I702:R702)))","v":0},{"$f":"IF(OR(T$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>T$3,$H702/$G702,$H702-SUM($I702:S702)))","v":0},{"$f":"IF(OR(U$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>U$3,$H702/$G702,$H702-SUM($I702:T702)))","v":0},{"$f":"IF(OR(V$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>V$3,$H702/$G702,$H702-SUM($I702:U702)))","v":0},{"$f":"IF(OR(W$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>W$3,$H702/$G702,$H702-SUM($I702:V702)))","v":0},{"$f":"IF(OR(X$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>X$3,$H702/$G702,$H702-SUM($I702:W702)))","v":0},{"$f":"IF(OR(Y$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>Y$3,$H702/$G702,$H702-SUM($I702:X702)))","v":0},{"$f":"IF(OR(Z$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>Z$3,$H702/$G702,$H702-SUM($I702:Y702)))","v":0},{"$f":"IF(OR(AA$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AA$3,$H702/$G702,$H702-SUM($I702:Z702)))","v":0},{"$f":"IF(OR(AB$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AB$3,$H702/$G702,$H702-SUM($I702:AA702)))","v":0},{"$f":"IF(OR(AC$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AC$3,$H702/$G702,$H702-SUM($I702:AB702)))","v":0},{"$f":"IF(OR(AD$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AD$3,$H702/$G702,$H702-SUM($I702:AC702)))","v":0},{"$f":"IF(OR(AE$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AE$3,$H702/$G702,$H702-SUM($I702:AD702)))","v":0},{"$f":"IF(OR(AF$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AF$3,$H702/$G702,$H702-SUM($I702:AE702)))","v":0},{"$f":"IF(OR(AG$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AG$3,$H702/$G702,$H702-SUM($I702:AF702)))","v":0},{"$f":"IF(OR(AH$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AH$3,$H702/$G702,$H702-SUM($I702:AG702)))","v":0},{"$f":"IF(OR(AI$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AI$3,$H702/$G702,$H702-SUM($I702:AH702)))","v":0},{"$f":"IF(OR(AJ$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AJ$3,$H702/$G702,$H702-SUM($I702:AI702)))","v":0},{"$f":"IF(OR(AK$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AK$3,$H702/$G702,$H702-SUM($I702:AJ702)))","v":0},{"$f":"IF(OR(AL$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AL$3,$H702/$G702,$H702-SUM($I702:AK702)))","v":0},{"$f":"IF(OR(AM$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AM$3,$H702/$G702,$H702-SUM($I702:AL702)))","v":0},{"$f":"IF(OR(AN$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AN$3,$H702/$G702,$H702-SUM($I702:AM702)))","v":0},{"$f":"IF(OR(AO$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AO$3,$H702/$G702,$H702-SUM($I702:AN702)))","v":0},{"$f":"IF(OR(AP$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AP$3,$H702/$G702,$H702-SUM($I702:AO702)))","v":0},{"$f":"IF(OR(AQ$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AQ$3,$H702/$G702,$H702-SUM($I702:AP702)))","v":0},{"$f":"IF(OR(AR$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AR$3,$H702/$G702,$H702-SUM($I702:AQ702)))","v":0},{"$f":"IF(OR(AS$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AS$3,$H702/$G702,$H702-SUM($I702:AR702)))","v":0},{"$f":"IF(OR(AT$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AT$3,$H702/$G702,$H702-SUM($I702:AS702)))","v":0},{"$f":"IF(OR(AU$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AU$3,$H702/$G702,$H702-SUM($I702:AT702)))","v":0},{"$f":"IF(OR(AV$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AV$3,$H702/$G702,$H702-SUM($I702:AU702)))","v":0},{"$f":"IF(OR(AW$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AW$3,$H702/$G702,$H702-SUM($I702:AV702)))","v":0},{"$f":"IF(OR(AX$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AX$3,$H702/$G702,$H702-SUM($I702:AW702)))","v":0},{"$f":"IF(OR(AY$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AY$3,$H702/$G702,$H702-SUM($I702:AX702)))","v":0},{"$f":"IF(OR(AZ$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>AZ$3,$H702/$G702,$H702-SUM($I702:AY702)))","v":0},{"$f":"IF(OR(BA$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BA$3,$H702/$G702,$H702-SUM($I702:AZ702)))","v":0},{"$f":"IF(OR(BB$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BB$3,$H702/$G702,$H702-SUM($I702:BA702)))","v":0},{"$f":"IF(OR(BC$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BC$3,$H702/$G702,$H702-SUM($I702:BB702)))","v":0},{"$f":"IF(OR(BD$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BD$3,$H702/$G702,$H702-SUM($I702:BC702)))","v":0},{"$f":"IF(OR(BE$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BE$3,$H702/$G702,$H702-SUM($I702:BD702)))","v":0},{"$f":"IF(OR(BF$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BF$3,$H702/$G702,$H702-SUM($I702:BE702)))","v":0},{"$f":"IF(OR(BG$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BG$3,$H702/$G702,$H702-SUM($I702:BF702)))","v":0},{"$f":"IF(OR(BH$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BH$3,$H702/$G702,$H702-SUM($I702:BG702)))","v":0},{"$f":"IF(OR(BI$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BI$3,$H702/$G702,$H702-SUM($I702:BH702)))","v":0},{"$f":"IF(OR(BJ$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BJ$3,$H702/$G702,$H702-SUM($I702:BI702)))","v":0},{"$f":"IF(OR(BK$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BK$3,$H702/$G702,$H702-SUM($I702:BJ702)))","v":0},{"$f":"IF(OR(BL$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BL$3,$H702/$G702,$H702-SUM($I702:BK702)))","v":0},{"$f":"IF(OR(BM$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BM$3,$H702/$G702,$H702-SUM($I702:BL702)))","v":0},{"$f":"IF(OR(BN$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BN$3,$H702/$G702,$H702-SUM($I702:BM702)))","v":0},{"$f":"IF(OR(BO$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BO$3,$H702/$G702,$H702-SUM($I702:BN702)))","v":0},{"$f":"IF(OR(BP$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BP$3,$H702/$G702,$H702-SUM($I702:BO702)))","v":0},{"$f":"IF(OR(BQ$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BQ$3,$H702/$G702,$H702-SUM($I702:BP702)))","v":0},{"$f":"IF(OR(BR$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BR$3,$H702/$G702,$H702-SUM($I702:BQ702)))","v":0},{"$f":"IF(OR(BS$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BS$3,$H702/$G702,$H702-SUM($I702:BR702)))","v":0},{"$f":"IF(OR(BT$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BT$3,$H702/$G702,$H702-SUM($I702:BS702)))","v":0},{"$f":"IF(OR(BU$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BU$3,$H702/$G702,$H702-SUM($I702:BT702)))","v":0},{"$f":"IF(OR(BV$3<=$D702,$G702=\"n/a\"),0,IF(SUM($D702,$G702)>BV$3,$H702/$G702,$H702-SUM($I702:BU702)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G702","v":"n/a"},{"$f":"Z686","v":0},null,{"$f":"IF(OR(J$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>J$3,$H703/$G703,$H703-SUM($I703:I703)))","v":0},{"$f":"IF(OR(K$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>K$3,$H703/$G703,$H703-SUM($I703:J703)))","v":0},{"$f":"IF(OR(L$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>L$3,$H703/$G703,$H703-SUM($I703:K703)))","v":0},{"$f":"IF(OR(M$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>M$3,$H703/$G703,$H703-SUM($I703:L703)))","v":0},{"$f":"IF(OR(N$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>N$3,$H703/$G703,$H703-SUM($I703:M703)))","v":0},{"$f":"IF(OR(O$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>O$3,$H703/$G703,$H703-SUM($I703:N703)))","v":0},{"$f":"IF(OR(P$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>P$3,$H703/$G703,$H703-SUM($I703:O703)))","v":0},{"$f":"IF(OR(Q$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Q$3,$H703/$G703,$H703-SUM($I703:P703)))","v":0},{"$f":"IF(OR(R$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>R$3,$H703/$G703,$H703-SUM($I703:Q703)))","v":0},{"$f":"IF(OR(S$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>S$3,$H703/$G703,$H703-SUM($I703:R703)))","v":0},{"$f":"IF(OR(T$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>T$3,$H703/$G703,$H703-SUM($I703:S703)))","v":0},{"$f":"IF(OR(U$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>U$3,$H703/$G703,$H703-SUM($I703:T703)))","v":0},{"$f":"IF(OR(V$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>V$3,$H703/$G703,$H703-SUM($I703:U703)))","v":0},{"$f":"IF(OR(W$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>W$3,$H703/$G703,$H703-SUM($I703:V703)))","v":0},{"$f":"IF(OR(X$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>X$3,$H703/$G703,$H703-SUM($I703:W703)))","v":0},{"$f":"IF(OR(Y$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Y$3,$H703/$G703,$H703-SUM($I703:X703)))","v":0},{"$f":"IF(OR(Z$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Z$3,$H703/$G703,$H703-SUM($I703:Y703)))","v":0},{"$f":"IF(OR(AA$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AA$3,$H703/$G703,$H703-SUM($I703:Z703)))","v":0},{"$f":"IF(OR(AB$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AB$3,$H703/$G703,$H703-SUM($I703:AA703)))","v":0},{"$f":"IF(OR(AC$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AC$3,$H703/$G703,$H703-SUM($I703:AB703)))","v":0},{"$f":"IF(OR(AD$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AD$3,$H703/$G703,$H703-SUM($I703:AC703)))","v":0},{"$f":"IF(OR(AE$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AE$3,$H703/$G703,$H703-SUM($I703:AD703)))","v":0},{"$f":"IF(OR(AF$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AF$3,$H703/$G703,$H703-SUM($I703:AE703)))","v":0},{"$f":"IF(OR(AG$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AG$3,$H703/$G703,$H703-SUM($I703:AF703)))","v":0},{"$f":"IF(OR(AH$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AH$3,$H703/$G703,$H703-SUM($I703:AG703)))","v":0},{"$f":"IF(OR(AI$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AI$3,$H703/$G703,$H703-SUM($I703:AH703)))","v":0},{"$f":"IF(OR(AJ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AJ$3,$H703/$G703,$H703-SUM($I703:AI703)))","v":0},{"$f":"IF(OR(AK$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AK$3,$H703/$G703,$H703-SUM($I703:AJ703)))","v":0},{"$f":"IF(OR(AL$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AL$3,$H703/$G703,$H703-SUM($I703:AK703)))","v":0},{"$f":"IF(OR(AM$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AM$3,$H703/$G703,$H703-SUM($I703:AL703)))","v":0},{"$f":"IF(OR(AN$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AN$3,$H703/$G703,$H703-SUM($I703:AM703)))","v":0},{"$f":"IF(OR(AO$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AO$3,$H703/$G703,$H703-SUM($I703:AN703)))","v":0},{"$f":"IF(OR(AP$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AP$3,$H703/$G703,$H703-SUM($I703:AO703)))","v":0},{"$f":"IF(OR(AQ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AQ$3,$H703/$G703,$H703-SUM($I703:AP703)))","v":0},{"$f":"IF(OR(AR$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AR$3,$H703/$G703,$H703-SUM($I703:AQ703)))","v":0},{"$f":"IF(OR(AS$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AS$3,$H703/$G703,$H703-SUM($I703:AR703)))","v":0},{"$f":"IF(OR(AT$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AT$3,$H703/$G703,$H703-SUM($I703:AS703)))","v":0},{"$f":"IF(OR(AU$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AU$3,$H703/$G703,$H703-SUM($I703:AT703)))","v":0},{"$f":"IF(OR(AV$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AV$3,$H703/$G703,$H703-SUM($I703:AU703)))","v":0},{"$f":"IF(OR(AW$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AW$3,$H703/$G703,$H703-SUM($I703:AV703)))","v":0},{"$f":"IF(OR(AX$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AX$3,$H703/$G703,$H703-SUM($I703:AW703)))","v":0},{"$f":"IF(OR(AY$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AY$3,$H703/$G703,$H703-SUM($I703:AX703)))","v":0},{"$f":"IF(OR(AZ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AZ$3,$H703/$G703,$H703-SUM($I703:AY703)))","v":0},{"$f":"IF(OR(BA$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BA$3,$H703/$G703,$H703-SUM($I703:AZ703)))","v":0},{"$f":"IF(OR(BB$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BB$3,$H703/$G703,$H703-SUM($I703:BA703)))","v":0},{"$f":"IF(OR(BC$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BC$3,$H703/$G703,$H703-SUM($I703:BB703)))","v":0},{"$f":"IF(OR(BD$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BD$3,$H703/$G703,$H703-SUM($I703:BC703)))","v":0},{"$f":"IF(OR(BE$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BE$3,$H703/$G703,$H703-SUM($I703:BD703)))","v":0},{"$f":"IF(OR(BF$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BF$3,$H703/$G703,$H703-SUM($I703:BE703)))","v":0},{"$f":"IF(OR(BG$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BG$3,$H703/$G703,$H703-SUM($I703:BF703)))","v":0},{"$f":"IF(OR(BH$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BH$3,$H703/$G703,$H703-SUM($I703:BG703)))","v":0},{"$f":"IF(OR(BI$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BI$3,$H703/$G703,$H703-SUM($I703:BH703)))","v":0},{"$f":"IF(OR(BJ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BJ$3,$H703/$G703,$H703-SUM($I703:BI703)))","v":0},{"$f":"IF(OR(BK$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BK$3,$H703/$G703,$H703-SUM($I703:BJ703)))","v":0},{"$f":"IF(OR(BL$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BL$3,$H703/$G703,$H703-SUM($I703:BK703)))","v":0},{"$f":"IF(OR(BM$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BM$3,$H703/$G703,$H703-SUM($I703:BL703)))","v":0},{"$f":"IF(OR(BN$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BN$3,$H703/$G703,$H703-SUM($I703:BM703)))","v":0},{"$f":"IF(OR(BO$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BO$3,$H703/$G703,$H703-SUM($I703:BN703)))","v":0},{"$f":"IF(OR(BP$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BP$3,$H703/$G703,$H703-SUM($I703:BO703)))","v":0},{"$f":"IF(OR(BQ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BQ$3,$H703/$G703,$H703-SUM($I703:BP703)))","v":0},{"$f":"IF(OR(BR$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BR$3,$H703/$G703,$H703-SUM($I703:BQ703)))","v":0},{"$f":"IF(OR(BS$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BS$3,$H703/$G703,$H703-SUM($I703:BR703)))","v":0},{"$f":"IF(OR(BT$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BT$3,$H703/$G703,$H703-SUM($I703:BS703)))","v":0},{"$f":"IF(OR(BU$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BU$3,$H703/$G703,$H703-SUM($I703:BT703)))","v":0},{"$f":"IF(OR(BV$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BV$3,$H703/$G703,$H703-SUM($I703:BU703)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,"n/a",{"$f":"AA686","v":0},null,{"$f":"IF(OR(J$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>J$3,$H704/$G704,$H704-SUM($I704:I704)))","v":0},{"$f":"IF(OR(K$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>K$3,$H704/$G704,$H704-SUM($I704:J704)))","v":0},{"$f":"IF(OR(L$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>L$3,$H704/$G704,$H704-SUM($I704:K704)))","v":0},{"$f":"IF(OR(M$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>M$3,$H704/$G704,$H704-SUM($I704:L704)))","v":0},{"$f":"IF(OR(N$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>N$3,$H704/$G704,$H704-SUM($I704:M704)))","v":0},{"$f":"IF(OR(O$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>O$3,$H704/$G704,$H704-SUM($I704:N704)))","v":0},{"$f":"IF(OR(P$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>P$3,$H704/$G704,$H704-SUM($I704:O704)))","v":0},{"$f":"IF(OR(Q$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Q$3,$H704/$G704,$H704-SUM($I704:P704)))","v":0},{"$f":"IF(OR(R$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>R$3,$H704/$G704,$H704-SUM($I704:Q704)))","v":0},{"$f":"IF(OR(S$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>S$3,$H704/$G704,$H704-SUM($I704:R704)))","v":0},{"$f":"IF(OR(T$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>T$3,$H704/$G704,$H704-SUM($I704:S704)))","v":0},{"$f":"IF(OR(U$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>U$3,$H704/$G704,$H704-SUM($I704:T704)))","v":0},{"$f":"IF(OR(V$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>V$3,$H704/$G704,$H704-SUM($I704:U704)))","v":0},{"$f":"IF(OR(W$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>W$3,$H704/$G704,$H704-SUM($I704:V704)))","v":0},{"$f":"IF(OR(X$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>X$3,$H704/$G704,$H704-SUM($I704:W704)))","v":0},{"$f":"IF(OR(Y$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Y$3,$H704/$G704,$H704-SUM($I704:X704)))","v":0},{"$f":"IF(OR(Z$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Z$3,$H704/$G704,$H704-SUM($I704:Y704)))","v":0},{"$f":"IF(OR(AA$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AA$3,$H704/$G704,$H704-SUM($I704:Z704)))","v":0},{"$f":"IF(OR(AB$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AB$3,$H704/$G704,$H704-SUM($I704:AA704)))","v":0},{"$f":"IF(OR(AC$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AC$3,$H704/$G704,$H704-SUM($I704:AB704)))","v":0},{"$f":"IF(OR(AD$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AD$3,$H704/$G704,$H704-SUM($I704:AC704)))","v":0},{"$f":"IF(OR(AE$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AE$3,$H704/$G704,$H704-SUM($I704:AD704)))","v":0},{"$f":"IF(OR(AF$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AF$3,$H704/$G704,$H704-SUM($I704:AE704)))","v":0},{"$f":"IF(OR(AG$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AG$3,$H704/$G704,$H704-SUM($I704:AF704)))","v":0},{"$f":"IF(OR(AH$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AH$3,$H704/$G704,$H704-SUM($I704:AG704)))","v":0},{"$f":"IF(OR(AI$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AI$3,$H704/$G704,$H704-SUM($I704:AH704)))","v":0},{"$f":"IF(OR(AJ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AJ$3,$H704/$G704,$H704-SUM($I704:AI704)))","v":0},{"$f":"IF(OR(AK$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AK$3,$H704/$G704,$H704-SUM($I704:AJ704)))","v":0},{"$f":"IF(OR(AL$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AL$3,$H704/$G704,$H704-SUM($I704:AK704)))","v":0},{"$f":"IF(OR(AM$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AM$3,$H704/$G704,$H704-SUM($I704:AL704)))","v":0},{"$f":"IF(OR(AN$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AN$3,$H704/$G704,$H704-SUM($I704:AM704)))","v":0},{"$f":"IF(OR(AO$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AO$3,$H704/$G704,$H704-SUM($I704:AN704)))","v":0},{"$f":"IF(OR(AP$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AP$3,$H704/$G704,$H704-SUM($I704:AO704)))","v":0},{"$f":"IF(OR(AQ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AQ$3,$H704/$G704,$H704-SUM($I704:AP704)))","v":0},{"$f":"IF(OR(AR$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AR$3,$H704/$G704,$H704-SUM($I704:AQ704)))","v":0},{"$f":"IF(OR(AS$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AS$3,$H704/$G704,$H704-SUM($I704:AR704)))","v":0},{"$f":"IF(OR(AT$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AT$3,$H704/$G704,$H704-SUM($I704:AS704)))","v":0},{"$f":"IF(OR(AU$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AU$3,$H704/$G704,$H704-SUM($I704:AT704)))","v":0},{"$f":"IF(OR(AV$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AV$3,$H704/$G704,$H704-SUM($I704:AU704)))","v":0},{"$f":"IF(OR(AW$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AW$3,$H704/$G704,$H704-SUM($I704:AV704)))","v":0},{"$f":"IF(OR(AX$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AX$3,$H704/$G704,$H704-SUM($I704:AW704)))","v":0},{"$f":"IF(OR(AY$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AY$3,$H704/$G704,$H704-SUM($I704:AX704)))","v":0},{"$f":"IF(OR(AZ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AZ$3,$H704/$G704,$H704-SUM($I704:AY704)))","v":0},{"$f":"IF(OR(BA$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BA$3,$H704/$G704,$H704-SUM($I704:AZ704)))","v":0},{"$f":"IF(OR(BB$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BB$3,$H704/$G704,$H704-SUM($I704:BA704)))","v":0},{"$f":"IF(OR(BC$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BC$3,$H704/$G704,$H704-SUM($I704:BB704)))","v":0},{"$f":"IF(OR(BD$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BD$3,$H704/$G704,$H704-SUM($I704:BC704)))","v":0},{"$f":"IF(OR(BE$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BE$3,$H704/$G704,$H704-SUM($I704:BD704)))","v":0},{"$f":"IF(OR(BF$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BF$3,$H704/$G704,$H704-SUM($I704:BE704)))","v":0},{"$f":"IF(OR(BG$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BG$3,$H704/$G704,$H704-SUM($I704:BF704)))","v":0},{"$f":"IF(OR(BH$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BH$3,$H704/$G704,$H704-SUM($I704:BG704)))","v":0},{"$f":"IF(OR(BI$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BI$3,$H704/$G704,$H704-SUM($I704:BH704)))","v":0},{"$f":"IF(OR(BJ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BJ$3,$H704/$G704,$H704-SUM($I704:BI704)))","v":0},{"$f":"IF(OR(BK$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BK$3,$H704/$G704,$H704-SUM($I704:BJ704)))","v":0},{"$f":"IF(OR(BL$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BL$3,$H704/$G704,$H704-SUM($I704:BK704)))","v":0},{"$f":"IF(OR(BM$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BM$3,$H704/$G704,$H704-SUM($I704:BL704)))","v":0},{"$f":"IF(OR(BN$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BN$3,$H704/$G704,$H704-SUM($I704:BM704)))","v":0},{"$f":"IF(OR(BO$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BO$3,$H704/$G704,$H704-SUM($I704:BN704)))","v":0},{"$f":"IF(OR(BP$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BP$3,$H704/$G704,$H704-SUM($I704:BO704)))","v":0},{"$f":"IF(OR(BQ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BQ$3,$H704/$G704,$H704-SUM($I704:BP704)))","v":0},{"$f":"IF(OR(BR$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BR$3,$H704/$G704,$H704-SUM($I704:BQ704)))","v":0},{"$f":"IF(OR(BS$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BS$3,$H704/$G704,$H704-SUM($I704:BR704)))","v":0},{"$f":"IF(OR(BT$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BT$3,$H704/$G704,$H704-SUM($I704:BS704)))","v":0},{"$f":"IF(OR(BU$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BU$3,$H704/$G704,$H704-SUM($I704:BT704)))","v":0},{"$f":"IF(OR(BV$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BV$3,$H704/$G704,$H704-SUM($I704:BU704)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,"n/a",{"$f":"AB686","v":0},null,{"$f":"IF(OR(J$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>J$3,$H705/$G705,$H705-SUM($I705:I705)))","v":0},{"$f":"IF(OR(K$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>K$3,$H705/$G705,$H705-SUM($I705:J705)))","v":0},{"$f":"IF(OR(L$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>L$3,$H705/$G705,$H705-SUM($I705:K705)))","v":0},{"$f":"IF(OR(M$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>M$3,$H705/$G705,$H705-SUM($I705:L705)))","v":0},{"$f":"IF(OR(N$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>N$3,$H705/$G705,$H705-SUM($I705:M705)))","v":0},{"$f":"IF(OR(O$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>O$3,$H705/$G705,$H705-SUM($I705:N705)))","v":0},{"$f":"IF(OR(P$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>P$3,$H705/$G705,$H705-SUM($I705:O705)))","v":0},{"$f":"IF(OR(Q$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Q$3,$H705/$G705,$H705-SUM($I705:P705)))","v":0},{"$f":"IF(OR(R$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>R$3,$H705/$G705,$H705-SUM($I705:Q705)))","v":0},{"$f":"IF(OR(S$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>S$3,$H705/$G705,$H705-SUM($I705:R705)))","v":0},{"$f":"IF(OR(T$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>T$3,$H705/$G705,$H705-SUM($I705:S705)))","v":0},{"$f":"IF(OR(U$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>U$3,$H705/$G705,$H705-SUM($I705:T705)))","v":0},{"$f":"IF(OR(V$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>V$3,$H705/$G705,$H705-SUM($I705:U705)))","v":0},{"$f":"IF(OR(W$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>W$3,$H705/$G705,$H705-SUM($I705:V705)))","v":0},{"$f":"IF(OR(X$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>X$3,$H705/$G705,$H705-SUM($I705:W705)))","v":0},{"$f":"IF(OR(Y$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Y$3,$H705/$G705,$H705-SUM($I705:X705)))","v":0},{"$f":"IF(OR(Z$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Z$3,$H705/$G705,$H705-SUM($I705:Y705)))","v":0},{"$f":"IF(OR(AA$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AA$3,$H705/$G705,$H705-SUM($I705:Z705)))","v":0},{"$f":"IF(OR(AB$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AB$3,$H705/$G705,$H705-SUM($I705:AA705)))","v":0},{"$f":"IF(OR(AC$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AC$3,$H705/$G705,$H705-SUM($I705:AB705)))","v":0},{"$f":"IF(OR(AD$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AD$3,$H705/$G705,$H705-SUM($I705:AC705)))","v":0},{"$f":"IF(OR(AE$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AE$3,$H705/$G705,$H705-SUM($I705:AD705)))","v":0},{"$f":"IF(OR(AF$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AF$3,$H705/$G705,$H705-SUM($I705:AE705)))","v":0},{"$f":"IF(OR(AG$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AG$3,$H705/$G705,$H705-SUM($I705:AF705)))","v":0},{"$f":"IF(OR(AH$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AH$3,$H705/$G705,$H705-SUM($I705:AG705)))","v":0},{"$f":"IF(OR(AI$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AI$3,$H705/$G705,$H705-SUM($I705:AH705)))","v":0},{"$f":"IF(OR(AJ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AJ$3,$H705/$G705,$H705-SUM($I705:AI705)))","v":0},{"$f":"IF(OR(AK$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AK$3,$H705/$G705,$H705-SUM($I705:AJ705)))","v":0},{"$f":"IF(OR(AL$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AL$3,$H705/$G705,$H705-SUM($I705:AK705)))","v":0},{"$f":"IF(OR(AM$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AM$3,$H705/$G705,$H705-SUM($I705:AL705)))","v":0},{"$f":"IF(OR(AN$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AN$3,$H705/$G705,$H705-SUM($I705:AM705)))","v":0},{"$f":"IF(OR(AO$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AO$3,$H705/$G705,$H705-SUM($I705:AN705)))","v":0},{"$f":"IF(OR(AP$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AP$3,$H705/$G705,$H705-SUM($I705:AO705)))","v":0},{"$f":"IF(OR(AQ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AQ$3,$H705/$G705,$H705-SUM($I705:AP705)))","v":0},{"$f":"IF(OR(AR$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AR$3,$H705/$G705,$H705-SUM($I705:AQ705)))","v":0},{"$f":"IF(OR(AS$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AS$3,$H705/$G705,$H705-SUM($I705:AR705)))","v":0},{"$f":"IF(OR(AT$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AT$3,$H705/$G705,$H705-SUM($I705:AS705)))","v":0},{"$f":"IF(OR(AU$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AU$3,$H705/$G705,$H705-SUM($I705:AT705)))","v":0},{"$f":"IF(OR(AV$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AV$3,$H705/$G705,$H705-SUM($I705:AU705)))","v":0},{"$f":"IF(OR(AW$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AW$3,$H705/$G705,$H705-SUM($I705:AV705)))","v":0},{"$f":"IF(OR(AX$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AX$3,$H705/$G705,$H705-SUM($I705:AW705)))","v":0},{"$f":"IF(OR(AY$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AY$3,$H705/$G705,$H705-SUM($I705:AX705)))","v":0},{"$f":"IF(OR(AZ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AZ$3,$H705/$G705,$H705-SUM($I705:AY705)))","v":0},{"$f":"IF(OR(BA$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BA$3,$H705/$G705,$H705-SUM($I705:AZ705)))","v":0},{"$f":"IF(OR(BB$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BB$3,$H705/$G705,$H705-SUM($I705:BA705)))","v":0},{"$f":"IF(OR(BC$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BC$3,$H705/$G705,$H705-SUM($I705:BB705)))","v":0},{"$f":"IF(OR(BD$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BD$3,$H705/$G705,$H705-SUM($I705:BC705)))","v":0},{"$f":"IF(OR(BE$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BE$3,$H705/$G705,$H705-SUM($I705:BD705)))","v":0},{"$f":"IF(OR(BF$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BF$3,$H705/$G705,$H705-SUM($I705:BE705)))","v":0},{"$f":"IF(OR(BG$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BG$3,$H705/$G705,$H705-SUM($I705:BF705)))","v":0},{"$f":"IF(OR(BH$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BH$3,$H705/$G705,$H705-SUM($I705:BG705)))","v":0},{"$f":"IF(OR(BI$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BI$3,$H705/$G705,$H705-SUM($I705:BH705)))","v":0},{"$f":"IF(OR(BJ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BJ$3,$H705/$G705,$H705-SUM($I705:BI705)))","v":0},{"$f":"IF(OR(BK$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BK$3,$H705/$G705,$H705-SUM($I705:BJ705)))","v":0},{"$f":"IF(OR(BL$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BL$3,$H705/$G705,$H705-SUM($I705:BK705)))","v":0},{"$f":"IF(OR(BM$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BM$3,$H705/$G705,$H705-SUM($I705:BL705)))","v":0},{"$f":"IF(OR(BN$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BN$3,$H705/$G705,$H705-SUM($I705:BM705)))","v":0},{"$f":"IF(OR(BO$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BO$3,$H705/$G705,$H705-SUM($I705:BN705)))","v":0},{"$f":"IF(OR(BP$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BP$3,$H705/$G705,$H705-SUM($I705:BO705)))","v":0},{"$f":"IF(OR(BQ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BQ$3,$H705/$G705,$H705-SUM($I705:BP705)))","v":0},{"$f":"IF(OR(BR$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BR$3,$H705/$G705,$H705-SUM($I705:BQ705)))","v":0},{"$f":"IF(OR(BS$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BS$3,$H705/$G705,$H705-SUM($I705:BR705)))","v":0},{"$f":"IF(OR(BT$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BT$3,$H705/$G705,$H705-SUM($I705:BS705)))","v":0},{"$f":"IF(OR(BU$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BU$3,$H705/$G705,$H705-SUM($I705:BT705)))","v":0},{"$f":"IF(OR(BV$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BV$3,$H705/$G705,$H705-SUM($I705:BU705)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,"n/a",{"$f":"AC686","v":0},null,{"$f":"IF(OR(J$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>J$3,$H706/$G706,$H706-SUM($I706:I706)))","v":0},{"$f":"IF(OR(K$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>K$3,$H706/$G706,$H706-SUM($I706:J706)))","v":0},{"$f":"IF(OR(L$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>L$3,$H706/$G706,$H706-SUM($I706:K706)))","v":0},{"$f":"IF(OR(M$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>M$3,$H706/$G706,$H706-SUM($I706:L706)))","v":0},{"$f":"IF(OR(N$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>N$3,$H706/$G706,$H706-SUM($I706:M706)))","v":0},{"$f":"IF(OR(O$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>O$3,$H706/$G706,$H706-SUM($I706:N706)))","v":0},{"$f":"IF(OR(P$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>P$3,$H706/$G706,$H706-SUM($I706:O706)))","v":0},{"$f":"IF(OR(Q$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Q$3,$H706/$G706,$H706-SUM($I706:P706)))","v":0},{"$f":"IF(OR(R$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>R$3,$H706/$G706,$H706-SUM($I706:Q706)))","v":0},{"$f":"IF(OR(S$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>S$3,$H706/$G706,$H706-SUM($I706:R706)))","v":0},{"$f":"IF(OR(T$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>T$3,$H706/$G706,$H706-SUM($I706:S706)))","v":0},{"$f":"IF(OR(U$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>U$3,$H706/$G706,$H706-SUM($I706:T706)))","v":0},{"$f":"IF(OR(V$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>V$3,$H706/$G706,$H706-SUM($I706:U706)))","v":0},{"$f":"IF(OR(W$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>W$3,$H706/$G706,$H706-SUM($I706:V706)))","v":0},{"$f":"IF(OR(X$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>X$3,$H706/$G706,$H706-SUM($I706:W706)))","v":0},{"$f":"IF(OR(Y$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Y$3,$H706/$G706,$H706-SUM($I706:X706)))","v":0},{"$f":"IF(OR(Z$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Z$3,$H706/$G706,$H706-SUM($I706:Y706)))","v":0},{"$f":"IF(OR(AA$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AA$3,$H706/$G706,$H706-SUM($I706:Z706)))","v":0},{"$f":"IF(OR(AB$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AB$3,$H706/$G706,$H706-SUM($I706:AA706)))","v":0},{"$f":"IF(OR(AC$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AC$3,$H706/$G706,$H706-SUM($I706:AB706)))","v":0},{"$f":"IF(OR(AD$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AD$3,$H706/$G706,$H706-SUM($I706:AC706)))","v":0},{"$f":"IF(OR(AE$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AE$3,$H706/$G706,$H706-SUM($I706:AD706)))","v":0},{"$f":"IF(OR(AF$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AF$3,$H706/$G706,$H706-SUM($I706:AE706)))","v":0},{"$f":"IF(OR(AG$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AG$3,$H706/$G706,$H706-SUM($I706:AF706)))","v":0},{"$f":"IF(OR(AH$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AH$3,$H706/$G706,$H706-SUM($I706:AG706)))","v":0},{"$f":"IF(OR(AI$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AI$3,$H706/$G706,$H706-SUM($I706:AH706)))","v":0},{"$f":"IF(OR(AJ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AJ$3,$H706/$G706,$H706-SUM($I706:AI706)))","v":0},{"$f":"IF(OR(AK$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AK$3,$H706/$G706,$H706-SUM($I706:AJ706)))","v":0},{"$f":"IF(OR(AL$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AL$3,$H706/$G706,$H706-SUM($I706:AK706)))","v":0},{"$f":"IF(OR(AM$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AM$3,$H706/$G706,$H706-SUM($I706:AL706)))","v":0},{"$f":"IF(OR(AN$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AN$3,$H706/$G706,$H706-SUM($I706:AM706)))","v":0},{"$f":"IF(OR(AO$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AO$3,$H706/$G706,$H706-SUM($I706:AN706)))","v":0},{"$f":"IF(OR(AP$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AP$3,$H706/$G706,$H706-SUM($I706:AO706)))","v":0},{"$f":"IF(OR(AQ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AQ$3,$H706/$G706,$H706-SUM($I706:AP706)))","v":0},{"$f":"IF(OR(AR$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AR$3,$H706/$G706,$H706-SUM($I706:AQ706)))","v":0},{"$f":"IF(OR(AS$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AS$3,$H706/$G706,$H706-SUM($I706:AR706)))","v":0},{"$f":"IF(OR(AT$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AT$3,$H706/$G706,$H706-SUM($I706:AS706)))","v":0},{"$f":"IF(OR(AU$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AU$3,$H706/$G706,$H706-SUM($I706:AT706)))","v":0},{"$f":"IF(OR(AV$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AV$3,$H706/$G706,$H706-SUM($I706:AU706)))","v":0},{"$f":"IF(OR(AW$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AW$3,$H706/$G706,$H706-SUM($I706:AV706)))","v":0},{"$f":"IF(OR(AX$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AX$3,$H706/$G706,$H706-SUM($I706:AW706)))","v":0},{"$f":"IF(OR(AY$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AY$3,$H706/$G706,$H706-SUM($I706:AX706)))","v":0},{"$f":"IF(OR(AZ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AZ$3,$H706/$G706,$H706-SUM($I706:AY706)))","v":0},{"$f":"IF(OR(BA$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BA$3,$H706/$G706,$H706-SUM($I706:AZ706)))","v":0},{"$f":"IF(OR(BB$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BB$3,$H706/$G706,$H706-SUM($I706:BA706)))","v":0},{"$f":"IF(OR(BC$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BC$3,$H706/$G706,$H706-SUM($I706:BB706)))","v":0},{"$f":"IF(OR(BD$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BD$3,$H706/$G706,$H706-SUM($I706:BC706)))","v":0},{"$f":"IF(OR(BE$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BE$3,$H706/$G706,$H706-SUM($I706:BD706)))","v":0},{"$f":"IF(OR(BF$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BF$3,$H706/$G706,$H706-SUM($I706:BE706)))","v":0},{"$f":"IF(OR(BG$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BG$3,$H706/$G706,$H706-SUM($I706:BF706)))","v":0},{"$f":"IF(OR(BH$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BH$3,$H706/$G706,$H706-SUM($I706:BG706)))","v":0},{"$f":"IF(OR(BI$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BI$3,$H706/$G706,$H706-SUM($I706:BH706)))","v":0},{"$f":"IF(OR(BJ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BJ$3,$H706/$G706,$H706-SUM($I706:BI706)))","v":0},{"$f":"IF(OR(BK$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BK$3,$H706/$G706,$H706-SUM($I706:BJ706)))","v":0},{"$f":"IF(OR(BL$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BL$3,$H706/$G706,$H706-SUM($I706:BK706)))","v":0},{"$f":"IF(OR(BM$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BM$3,$H706/$G706,$H706-SUM($I706:BL706)))","v":0},{"$f":"IF(OR(BN$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BN$3,$H706/$G706,$H706-SUM($I706:BM706)))","v":0},{"$f":"IF(OR(BO$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BO$3,$H706/$G706,$H706-SUM($I706:BN706)))","v":0},{"$f":"IF(OR(BP$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BP$3,$H706/$G706,$H706-SUM($I706:BO706)))","v":0},{"$f":"IF(OR(BQ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BQ$3,$H706/$G706,$H706-SUM($I706:BP706)))","v":0},{"$f":"IF(OR(BR$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BR$3,$H706/$G706,$H706-SUM($I706:BQ706)))","v":0},{"$f":"IF(OR(BS$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BS$3,$H706/$G706,$H706-SUM($I706:BR706)))","v":0},{"$f":"IF(OR(BT$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BT$3,$H706/$G706,$H706-SUM($I706:BS706)))","v":0},{"$f":"IF(OR(BU$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BU$3,$H706/$G706,$H706-SUM($I706:BT706)))","v":0},{"$f":"IF(OR(BV$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BV$3,$H706/$G706,$H706-SUM($I706:BU706)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,"n/a",{"$f":"AD686","v":0},null,{"$f":"IF(OR(J$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>J$3,$H707/$G707,$H707-SUM($I707:I707)))","v":0},{"$f":"IF(OR(K$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>K$3,$H707/$G707,$H707-SUM($I707:J707)))","v":0},{"$f":"IF(OR(L$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>L$3,$H707/$G707,$H707-SUM($I707:K707)))","v":0},{"$f":"IF(OR(M$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>M$3,$H707/$G707,$H707-SUM($I707:L707)))","v":0},{"$f":"IF(OR(N$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>N$3,$H707/$G707,$H707-SUM($I707:M707)))","v":0},{"$f":"IF(OR(O$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>O$3,$H707/$G707,$H707-SUM($I707:N707)))","v":0},{"$f":"IF(OR(P$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>P$3,$H707/$G707,$H707-SUM($I707:O707)))","v":0},{"$f":"IF(OR(Q$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Q$3,$H707/$G707,$H707-SUM($I707:P707)))","v":0},{"$f":"IF(OR(R$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>R$3,$H707/$G707,$H707-SUM($I707:Q707)))","v":0},{"$f":"IF(OR(S$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>S$3,$H707/$G707,$H707-SUM($I707:R707)))","v":0},{"$f":"IF(OR(T$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>T$3,$H707/$G707,$H707-SUM($I707:S707)))","v":0},{"$f":"IF(OR(U$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>U$3,$H707/$G707,$H707-SUM($I707:T707)))","v":0},{"$f":"IF(OR(V$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>V$3,$H707/$G707,$H707-SUM($I707:U707)))","v":0},{"$f":"IF(OR(W$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>W$3,$H707/$G707,$H707-SUM($I707:V707)))","v":0},{"$f":"IF(OR(X$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>X$3,$H707/$G707,$H707-SUM($I707:W707)))","v":0},{"$f":"IF(OR(Y$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Y$3,$H707/$G707,$H707-SUM($I707:X707)))","v":0},{"$f":"IF(OR(Z$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Z$3,$H707/$G707,$H707-SUM($I707:Y707)))","v":0},{"$f":"IF(OR(AA$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AA$3,$H707/$G707,$H707-SUM($I707:Z707)))","v":0},{"$f":"IF(OR(AB$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AB$3,$H707/$G707,$H707-SUM($I707:AA707)))","v":0},{"$f":"IF(OR(AC$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AC$3,$H707/$G707,$H707-SUM($I707:AB707)))","v":0},{"$f":"IF(OR(AD$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AD$3,$H707/$G707,$H707-SUM($I707:AC707)))","v":0},{"$f":"IF(OR(AE$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AE$3,$H707/$G707,$H707-SUM($I707:AD707)))","v":0},{"$f":"IF(OR(AF$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AF$3,$H707/$G707,$H707-SUM($I707:AE707)))","v":0},{"$f":"IF(OR(AG$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AG$3,$H707/$G707,$H707-SUM($I707:AF707)))","v":0},{"$f":"IF(OR(AH$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AH$3,$H707/$G707,$H707-SUM($I707:AG707)))","v":0},{"$f":"IF(OR(AI$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AI$3,$H707/$G707,$H707-SUM($I707:AH707)))","v":0},{"$f":"IF(OR(AJ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AJ$3,$H707/$G707,$H707-SUM($I707:AI707)))","v":0},{"$f":"IF(OR(AK$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AK$3,$H707/$G707,$H707-SUM($I707:AJ707)))","v":0},{"$f":"IF(OR(AL$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AL$3,$H707/$G707,$H707-SUM($I707:AK707)))","v":0},{"$f":"IF(OR(AM$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AM$3,$H707/$G707,$H707-SUM($I707:AL707)))","v":0},{"$f":"IF(OR(AN$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AN$3,$H707/$G707,$H707-SUM($I707:AM707)))","v":0},{"$f":"IF(OR(AO$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AO$3,$H707/$G707,$H707-SUM($I707:AN707)))","v":0},{"$f":"IF(OR(AP$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AP$3,$H707/$G707,$H707-SUM($I707:AO707)))","v":0},{"$f":"IF(OR(AQ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AQ$3,$H707/$G707,$H707-SUM($I707:AP707)))","v":0},{"$f":"IF(OR(AR$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AR$3,$H707/$G707,$H707-SUM($I707:AQ707)))","v":0},{"$f":"IF(OR(AS$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AS$3,$H707/$G707,$H707-SUM($I707:AR707)))","v":0},{"$f":"IF(OR(AT$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AT$3,$H707/$G707,$H707-SUM($I707:AS707)))","v":0},{"$f":"IF(OR(AU$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AU$3,$H707/$G707,$H707-SUM($I707:AT707)))","v":0},{"$f":"IF(OR(AV$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AV$3,$H707/$G707,$H707-SUM($I707:AU707)))","v":0},{"$f":"IF(OR(AW$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AW$3,$H707/$G707,$H707-SUM($I707:AV707)))","v":0},{"$f":"IF(OR(AX$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AX$3,$H707/$G707,$H707-SUM($I707:AW707)))","v":0},{"$f":"IF(OR(AY$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AY$3,$H707/$G707,$H707-SUM($I707:AX707)))","v":0},{"$f":"IF(OR(AZ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AZ$3,$H707/$G707,$H707-SUM($I707:AY707)))","v":0},{"$f":"IF(OR(BA$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BA$3,$H707/$G707,$H707-SUM($I707:AZ707)))","v":0},{"$f":"IF(OR(BB$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BB$3,$H707/$G707,$H707-SUM($I707:BA707)))","v":0},{"$f":"IF(OR(BC$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BC$3,$H707/$G707,$H707-SUM($I707:BB707)))","v":0},{"$f":"IF(OR(BD$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BD$3,$H707/$G707,$H707-SUM($I707:BC707)))","v":0},{"$f":"IF(OR(BE$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BE$3,$H707/$G707,$H707-SUM($I707:BD707)))","v":0},{"$f":"IF(OR(BF$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BF$3,$H707/$G707,$H707-SUM($I707:BE707)))","v":0},{"$f":"IF(OR(BG$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BG$3,$H707/$G707,$H707-SUM($I707:BF707)))","v":0},{"$f":"IF(OR(BH$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BH$3,$H707/$G707,$H707-SUM($I707:BG707)))","v":0},{"$f":"IF(OR(BI$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BI$3,$H707/$G707,$H707-SUM($I707:BH707)))","v":0},{"$f":"IF(OR(BJ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BJ$3,$H707/$G707,$H707-SUM($I707:BI707)))","v":0},{"$f":"IF(OR(BK$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BK$3,$H707/$G707,$H707-SUM($I707:BJ707)))","v":0},{"$f":"IF(OR(BL$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BL$3,$H707/$G707,$H707-SUM($I707:BK707)))","v":0},{"$f":"IF(OR(BM$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BM$3,$H707/$G707,$H707-SUM($I707:BL707)))","v":0},{"$f":"IF(OR(BN$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BN$3,$H707/$G707,$H707-SUM($I707:BM707)))","v":0},{"$f":"IF(OR(BO$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BO$3,$H707/$G707,$H707-SUM($I707:BN707)))","v":0},{"$f":"IF(OR(BP$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BP$3,$H707/$G707,$H707-SUM($I707:BO707)))","v":0},{"$f":"IF(OR(BQ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BQ$3,$H707/$G707,$H707-SUM($I707:BP707)))","v":0},{"$f":"IF(OR(BR$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BR$3,$H707/$G707,$H707-SUM($I707:BQ707)))","v":0},{"$f":"IF(OR(BS$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BS$3,$H707/$G707,$H707-SUM($I707:BR707)))","v":0},{"$f":"IF(OR(BT$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BT$3,$H707/$G707,$H707-SUM($I707:BS707)))","v":0},{"$f":"IF(OR(BU$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BU$3,$H707/$G707,$H707-SUM($I707:BT707)))","v":0},{"$f":"IF(OR(BV$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BV$3,$H707/$G707,$H707-SUM($I707:BU707)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,"n/a",{"$f":"AE686","v":0},null,{"$f":"IF(OR(J$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>J$3,$H708/$G708,$H708-SUM($I708:I708)))","v":0},{"$f":"IF(OR(K$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>K$3,$H708/$G708,$H708-SUM($I708:J708)))","v":0},{"$f":"IF(OR(L$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>L$3,$H708/$G708,$H708-SUM($I708:K708)))","v":0},{"$f":"IF(OR(M$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>M$3,$H708/$G708,$H708-SUM($I708:L708)))","v":0},{"$f":"IF(OR(N$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>N$3,$H708/$G708,$H708-SUM($I708:M708)))","v":0},{"$f":"IF(OR(O$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>O$3,$H708/$G708,$H708-SUM($I708:N708)))","v":0},{"$f":"IF(OR(P$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>P$3,$H708/$G708,$H708-SUM($I708:O708)))","v":0},{"$f":"IF(OR(Q$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Q$3,$H708/$G708,$H708-SUM($I708:P708)))","v":0},{"$f":"IF(OR(R$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>R$3,$H708/$G708,$H708-SUM($I708:Q708)))","v":0},{"$f":"IF(OR(S$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>S$3,$H708/$G708,$H708-SUM($I708:R708)))","v":0},{"$f":"IF(OR(T$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>T$3,$H708/$G708,$H708-SUM($I708:S708)))","v":0},{"$f":"IF(OR(U$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>U$3,$H708/$G708,$H708-SUM($I708:T708)))","v":0},{"$f":"IF(OR(V$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>V$3,$H708/$G708,$H708-SUM($I708:U708)))","v":0},{"$f":"IF(OR(W$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>W$3,$H708/$G708,$H708-SUM($I708:V708)))","v":0},{"$f":"IF(OR(X$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>X$3,$H708/$G708,$H708-SUM($I708:W708)))","v":0},{"$f":"IF(OR(Y$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Y$3,$H708/$G708,$H708-SUM($I708:X708)))","v":0},{"$f":"IF(OR(Z$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Z$3,$H708/$G708,$H708-SUM($I708:Y708)))","v":0},{"$f":"IF(OR(AA$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AA$3,$H708/$G708,$H708-SUM($I708:Z708)))","v":0},{"$f":"IF(OR(AB$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AB$3,$H708/$G708,$H708-SUM($I708:AA708)))","v":0},{"$f":"IF(OR(AC$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AC$3,$H708/$G708,$H708-SUM($I708:AB708)))","v":0},{"$f":"IF(OR(AD$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AD$3,$H708/$G708,$H708-SUM($I708:AC708)))","v":0},{"$f":"IF(OR(AE$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AE$3,$H708/$G708,$H708-SUM($I708:AD708)))","v":0},{"$f":"IF(OR(AF$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AF$3,$H708/$G708,$H708-SUM($I708:AE708)))","v":0},{"$f":"IF(OR(AG$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AG$3,$H708/$G708,$H708-SUM($I708:AF708)))","v":0},{"$f":"IF(OR(AH$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AH$3,$H708/$G708,$H708-SUM($I708:AG708)))","v":0},{"$f":"IF(OR(AI$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AI$3,$H708/$G708,$H708-SUM($I708:AH708)))","v":0},{"$f":"IF(OR(AJ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AJ$3,$H708/$G708,$H708-SUM($I708:AI708)))","v":0},{"$f":"IF(OR(AK$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AK$3,$H708/$G708,$H708-SUM($I708:AJ708)))","v":0},{"$f":"IF(OR(AL$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AL$3,$H708/$G708,$H708-SUM($I708:AK708)))","v":0},{"$f":"IF(OR(AM$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AM$3,$H708/$G708,$H708-SUM($I708:AL708)))","v":0},{"$f":"IF(OR(AN$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AN$3,$H708/$G708,$H708-SUM($I708:AM708)))","v":0},{"$f":"IF(OR(AO$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AO$3,$H708/$G708,$H708-SUM($I708:AN708)))","v":0},{"$f":"IF(OR(AP$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AP$3,$H708/$G708,$H708-SUM($I708:AO708)))","v":0},{"$f":"IF(OR(AQ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AQ$3,$H708/$G708,$H708-SUM($I708:AP708)))","v":0},{"$f":"IF(OR(AR$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AR$3,$H708/$G708,$H708-SUM($I708:AQ708)))","v":0},{"$f":"IF(OR(AS$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AS$3,$H708/$G708,$H708-SUM($I708:AR708)))","v":0},{"$f":"IF(OR(AT$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AT$3,$H708/$G708,$H708-SUM($I708:AS708)))","v":0},{"$f":"IF(OR(AU$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AU$3,$H708/$G708,$H708-SUM($I708:AT708)))","v":0},{"$f":"IF(OR(AV$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AV$3,$H708/$G708,$H708-SUM($I708:AU708)))","v":0},{"$f":"IF(OR(AW$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AW$3,$H708/$G708,$H708-SUM($I708:AV708)))","v":0},{"$f":"IF(OR(AX$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AX$3,$H708/$G708,$H708-SUM($I708:AW708)))","v":0},{"$f":"IF(OR(AY$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AY$3,$H708/$G708,$H708-SUM($I708:AX708)))","v":0},{"$f":"IF(OR(AZ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AZ$3,$H708/$G708,$H708-SUM($I708:AY708)))","v":0},{"$f":"IF(OR(BA$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BA$3,$H708/$G708,$H708-SUM($I708:AZ708)))","v":0},{"$f":"IF(OR(BB$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BB$3,$H708/$G708,$H708-SUM($I708:BA708)))","v":0},{"$f":"IF(OR(BC$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BC$3,$H708/$G708,$H708-SUM($I708:BB708)))","v":0},{"$f":"IF(OR(BD$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BD$3,$H708/$G708,$H708-SUM($I708:BC708)))","v":0},{"$f":"IF(OR(BE$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BE$3,$H708/$G708,$H708-SUM($I708:BD708)))","v":0},{"$f":"IF(OR(BF$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BF$3,$H708/$G708,$H708-SUM($I708:BE708)))","v":0},{"$f":"IF(OR(BG$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BG$3,$H708/$G708,$H708-SUM($I708:BF708)))","v":0},{"$f":"IF(OR(BH$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BH$3,$H708/$G708,$H708-SUM($I708:BG708)))","v":0},{"$f":"IF(OR(BI$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BI$3,$H708/$G708,$H708-SUM($I708:BH708)))","v":0},{"$f":"IF(OR(BJ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BJ$3,$H708/$G708,$H708-SUM($I708:BI708)))","v":0},{"$f":"IF(OR(BK$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BK$3,$H708/$G708,$H708-SUM($I708:BJ708)))","v":0},{"$f":"IF(OR(BL$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BL$3,$H708/$G708,$H708-SUM($I708:BK708)))","v":0},{"$f":"IF(OR(BM$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BM$3,$H708/$G708,$H708-SUM($I708:BL708)))","v":0},{"$f":"IF(OR(BN$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BN$3,$H708/$G708,$H708-SUM($I708:BM708)))","v":0},{"$f":"IF(OR(BO$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BO$3,$H708/$G708,$H708-SUM($I708:BN708)))","v":0},{"$f":"IF(OR(BP$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BP$3,$H708/$G708,$H708-SUM($I708:BO708)))","v":0},{"$f":"IF(OR(BQ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BQ$3,$H708/$G708,$H708-SUM($I708:BP708)))","v":0},{"$f":"IF(OR(BR$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BR$3,$H708/$G708,$H708-SUM($I708:BQ708)))","v":0},{"$f":"IF(OR(BS$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BS$3,$H708/$G708,$H708-SUM($I708:BR708)))","v":0},{"$f":"IF(OR(BT$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BT$3,$H708/$G708,$H708-SUM($I708:BS708)))","v":0},{"$f":"IF(OR(BU$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BU$3,$H708/$G708,$H708-SUM($I708:BT708)))","v":0},{"$f":"IF(OR(BV$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BV$3,$H708/$G708,$H708-SUM($I708:BU708)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,"n/a",{"$f":"AF686","v":0},null,{"$f":"IF(OR(J$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>J$3,$H709/$G709,$H709-SUM($I709:I709)))","v":0},{"$f":"IF(OR(K$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>K$3,$H709/$G709,$H709-SUM($I709:J709)))","v":0},{"$f":"IF(OR(L$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>L$3,$H709/$G709,$H709-SUM($I709:K709)))","v":0},{"$f":"IF(OR(M$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>M$3,$H709/$G709,$H709-SUM($I709:L709)))","v":0},{"$f":"IF(OR(N$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>N$3,$H709/$G709,$H709-SUM($I709:M709)))","v":0},{"$f":"IF(OR(O$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>O$3,$H709/$G709,$H709-SUM($I709:N709)))","v":0},{"$f":"IF(OR(P$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>P$3,$H709/$G709,$H709-SUM($I709:O709)))","v":0},{"$f":"IF(OR(Q$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Q$3,$H709/$G709,$H709-SUM($I709:P709)))","v":0},{"$f":"IF(OR(R$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>R$3,$H709/$G709,$H709-SUM($I709:Q709)))","v":0},{"$f":"IF(OR(S$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>S$3,$H709/$G709,$H709-SUM($I709:R709)))","v":0},{"$f":"IF(OR(T$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>T$3,$H709/$G709,$H709-SUM($I709:S709)))","v":0},{"$f":"IF(OR(U$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>U$3,$H709/$G709,$H709-SUM($I709:T709)))","v":0},{"$f":"IF(OR(V$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>V$3,$H709/$G709,$H709-SUM($I709:U709)))","v":0},{"$f":"IF(OR(W$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>W$3,$H709/$G709,$H709-SUM($I709:V709)))","v":0},{"$f":"IF(OR(X$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>X$3,$H709/$G709,$H709-SUM($I709:W709)))","v":0},{"$f":"IF(OR(Y$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Y$3,$H709/$G709,$H709-SUM($I709:X709)))","v":0},{"$f":"IF(OR(Z$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Z$3,$H709/$G709,$H709-SUM($I709:Y709)))","v":0},{"$f":"IF(OR(AA$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AA$3,$H709/$G709,$H709-SUM($I709:Z709)))","v":0},{"$f":"IF(OR(AB$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AB$3,$H709/$G709,$H709-SUM($I709:AA709)))","v":0},{"$f":"IF(OR(AC$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AC$3,$H709/$G709,$H709-SUM($I709:AB709)))","v":0},{"$f":"IF(OR(AD$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AD$3,$H709/$G709,$H709-SUM($I709:AC709)))","v":0},{"$f":"IF(OR(AE$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AE$3,$H709/$G709,$H709-SUM($I709:AD709)))","v":0},{"$f":"IF(OR(AF$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AF$3,$H709/$G709,$H709-SUM($I709:AE709)))","v":0},{"$f":"IF(OR(AG$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AG$3,$H709/$G709,$H709-SUM($I709:AF709)))","v":0},{"$f":"IF(OR(AH$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AH$3,$H709/$G709,$H709-SUM($I709:AG709)))","v":0},{"$f":"IF(OR(AI$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AI$3,$H709/$G709,$H709-SUM($I709:AH709)))","v":0},{"$f":"IF(OR(AJ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AJ$3,$H709/$G709,$H709-SUM($I709:AI709)))","v":0},{"$f":"IF(OR(AK$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AK$3,$H709/$G709,$H709-SUM($I709:AJ709)))","v":0},{"$f":"IF(OR(AL$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AL$3,$H709/$G709,$H709-SUM($I709:AK709)))","v":0},{"$f":"IF(OR(AM$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AM$3,$H709/$G709,$H709-SUM($I709:AL709)))","v":0},{"$f":"IF(OR(AN$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AN$3,$H709/$G709,$H709-SUM($I709:AM709)))","v":0},{"$f":"IF(OR(AO$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AO$3,$H709/$G709,$H709-SUM($I709:AN709)))","v":0},{"$f":"IF(OR(AP$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AP$3,$H709/$G709,$H709-SUM($I709:AO709)))","v":0},{"$f":"IF(OR(AQ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AQ$3,$H709/$G709,$H709-SUM($I709:AP709)))","v":0},{"$f":"IF(OR(AR$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AR$3,$H709/$G709,$H709-SUM($I709:AQ709)))","v":0},{"$f":"IF(OR(AS$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AS$3,$H709/$G709,$H709-SUM($I709:AR709)))","v":0},{"$f":"IF(OR(AT$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AT$3,$H709/$G709,$H709-SUM($I709:AS709)))","v":0},{"$f":"IF(OR(AU$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AU$3,$H709/$G709,$H709-SUM($I709:AT709)))","v":0},{"$f":"IF(OR(AV$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AV$3,$H709/$G709,$H709-SUM($I709:AU709)))","v":0},{"$f":"IF(OR(AW$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AW$3,$H709/$G709,$H709-SUM($I709:AV709)))","v":0},{"$f":"IF(OR(AX$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AX$3,$H709/$G709,$H709-SUM($I709:AW709)))","v":0},{"$f":"IF(OR(AY$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AY$3,$H709/$G709,$H709-SUM($I709:AX709)))","v":0},{"$f":"IF(OR(AZ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AZ$3,$H709/$G709,$H709-SUM($I709:AY709)))","v":0},{"$f":"IF(OR(BA$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BA$3,$H709/$G709,$H709-SUM($I709:AZ709)))","v":0},{"$f":"IF(OR(BB$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BB$3,$H709/$G709,$H709-SUM($I709:BA709)))","v":0},{"$f":"IF(OR(BC$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BC$3,$H709/$G709,$H709-SUM($I709:BB709)))","v":0},{"$f":"IF(OR(BD$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BD$3,$H709/$G709,$H709-SUM($I709:BC709)))","v":0},{"$f":"IF(OR(BE$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BE$3,$H709/$G709,$H709-SUM($I709:BD709)))","v":0},{"$f":"IF(OR(BF$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BF$3,$H709/$G709,$H709-SUM($I709:BE709)))","v":0},{"$f":"IF(OR(BG$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BG$3,$H709/$G709,$H709-SUM($I709:BF709)))","v":0},{"$f":"IF(OR(BH$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BH$3,$H709/$G709,$H709-SUM($I709:BG709)))","v":0},{"$f":"IF(OR(BI$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BI$3,$H709/$G709,$H709-SUM($I709:BH709)))","v":0},{"$f":"IF(OR(BJ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BJ$3,$H709/$G709,$H709-SUM($I709:BI709)))","v":0},{"$f":"IF(OR(BK$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BK$3,$H709/$G709,$H709-SUM($I709:BJ709)))","v":0},{"$f":"IF(OR(BL$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BL$3,$H709/$G709,$H709-SUM($I709:BK709)))","v":0},{"$f":"IF(OR(BM$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BM$3,$H709/$G709,$H709-SUM($I709:BL709)))","v":0},{"$f":"IF(OR(BN$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BN$3,$H709/$G709,$H709-SUM($I709:BM709)))","v":0},{"$f":"IF(OR(BO$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BO$3,$H709/$G709,$H709-SUM($I709:BN709)))","v":0},{"$f":"IF(OR(BP$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BP$3,$H709/$G709,$H709-SUM($I709:BO709)))","v":0},{"$f":"IF(OR(BQ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BQ$3,$H709/$G709,$H709-SUM($I709:BP709)))","v":0},{"$f":"IF(OR(BR$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BR$3,$H709/$G709,$H709-SUM($I709:BQ709)))","v":0},{"$f":"IF(OR(BS$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BS$3,$H709/$G709,$H709-SUM($I709:BR709)))","v":0},{"$f":"IF(OR(BT$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BT$3,$H709/$G709,$H709-SUM($I709:BS709)))","v":0},{"$f":"IF(OR(BU$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BU$3,$H709/$G709,$H709-SUM($I709:BT709)))","v":0},{"$f":"IF(OR(BV$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BV$3,$H709/$G709,$H709-SUM($I709:BU709)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,"n/a",{"$f":"AG686","v":0},null,{"$f":"IF(OR(J$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>J$3,$H710/$G710,$H710-SUM($I710:I710)))","v":0},{"$f":"IF(OR(K$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>K$3,$H710/$G710,$H710-SUM($I710:J710)))","v":0},{"$f":"IF(OR(L$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>L$3,$H710/$G710,$H710-SUM($I710:K710)))","v":0},{"$f":"IF(OR(M$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>M$3,$H710/$G710,$H710-SUM($I710:L710)))","v":0},{"$f":"IF(OR(N$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>N$3,$H710/$G710,$H710-SUM($I710:M710)))","v":0},{"$f":"IF(OR(O$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>O$3,$H710/$G710,$H710-SUM($I710:N710)))","v":0},{"$f":"IF(OR(P$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>P$3,$H710/$G710,$H710-SUM($I710:O710)))","v":0},{"$f":"IF(OR(Q$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Q$3,$H710/$G710,$H710-SUM($I710:P710)))","v":0},{"$f":"IF(OR(R$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>R$3,$H710/$G710,$H710-SUM($I710:Q710)))","v":0},{"$f":"IF(OR(S$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>S$3,$H710/$G710,$H710-SUM($I710:R710)))","v":0},{"$f":"IF(OR(T$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>T$3,$H710/$G710,$H710-SUM($I710:S710)))","v":0},{"$f":"IF(OR(U$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>U$3,$H710/$G710,$H710-SUM($I710:T710)))","v":0},{"$f":"IF(OR(V$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>V$3,$H710/$G710,$H710-SUM($I710:U710)))","v":0},{"$f":"IF(OR(W$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>W$3,$H710/$G710,$H710-SUM($I710:V710)))","v":0},{"$f":"IF(OR(X$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>X$3,$H710/$G710,$H710-SUM($I710:W710)))","v":0},{"$f":"IF(OR(Y$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Y$3,$H710/$G710,$H710-SUM($I710:X710)))","v":0},{"$f":"IF(OR(Z$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Z$3,$H710/$G710,$H710-SUM($I710:Y710)))","v":0},{"$f":"IF(OR(AA$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AA$3,$H710/$G710,$H710-SUM($I710:Z710)))","v":0},{"$f":"IF(OR(AB$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AB$3,$H710/$G710,$H710-SUM($I710:AA710)))","v":0},{"$f":"IF(OR(AC$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AC$3,$H710/$G710,$H710-SUM($I710:AB710)))","v":0},{"$f":"IF(OR(AD$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AD$3,$H710/$G710,$H710-SUM($I710:AC710)))","v":0},{"$f":"IF(OR(AE$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AE$3,$H710/$G710,$H710-SUM($I710:AD710)))","v":0},{"$f":"IF(OR(AF$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AF$3,$H710/$G710,$H710-SUM($I710:AE710)))","v":0},{"$f":"IF(OR(AG$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AG$3,$H710/$G710,$H710-SUM($I710:AF710)))","v":0},{"$f":"IF(OR(AH$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AH$3,$H710/$G710,$H710-SUM($I710:AG710)))","v":0},{"$f":"IF(OR(AI$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AI$3,$H710/$G710,$H710-SUM($I710:AH710)))","v":0},{"$f":"IF(OR(AJ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AJ$3,$H710/$G710,$H710-SUM($I710:AI710)))","v":0},{"$f":"IF(OR(AK$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AK$3,$H710/$G710,$H710-SUM($I710:AJ710)))","v":0},{"$f":"IF(OR(AL$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AL$3,$H710/$G710,$H710-SUM($I710:AK710)))","v":0},{"$f":"IF(OR(AM$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AM$3,$H710/$G710,$H710-SUM($I710:AL710)))","v":0},{"$f":"IF(OR(AN$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AN$3,$H710/$G710,$H710-SUM($I710:AM710)))","v":0},{"$f":"IF(OR(AO$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AO$3,$H710/$G710,$H710-SUM($I710:AN710)))","v":0},{"$f":"IF(OR(AP$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AP$3,$H710/$G710,$H710-SUM($I710:AO710)))","v":0},{"$f":"IF(OR(AQ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AQ$3,$H710/$G710,$H710-SUM($I710:AP710)))","v":0},{"$f":"IF(OR(AR$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AR$3,$H710/$G710,$H710-SUM($I710:AQ710)))","v":0},{"$f":"IF(OR(AS$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AS$3,$H710/$G710,$H710-SUM($I710:AR710)))","v":0},{"$f":"IF(OR(AT$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AT$3,$H710/$G710,$H710-SUM($I710:AS710)))","v":0},{"$f":"IF(OR(AU$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AU$3,$H710/$G710,$H710-SUM($I710:AT710)))","v":0},{"$f":"IF(OR(AV$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AV$3,$H710/$G710,$H710-SUM($I710:AU710)))","v":0},{"$f":"IF(OR(AW$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AW$3,$H710/$G710,$H710-SUM($I710:AV710)))","v":0},{"$f":"IF(OR(AX$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AX$3,$H710/$G710,$H710-SUM($I710:AW710)))","v":0},{"$f":"IF(OR(AY$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AY$3,$H710/$G710,$H710-SUM($I710:AX710)))","v":0},{"$f":"IF(OR(AZ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AZ$3,$H710/$G710,$H710-SUM($I710:AY710)))","v":0},{"$f":"IF(OR(BA$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BA$3,$H710/$G710,$H710-SUM($I710:AZ710)))","v":0},{"$f":"IF(OR(BB$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BB$3,$H710/$G710,$H710-SUM($I710:BA710)))","v":0},{"$f":"IF(OR(BC$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BC$3,$H710/$G710,$H710-SUM($I710:BB710)))","v":0},{"$f":"IF(OR(BD$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BD$3,$H710/$G710,$H710-SUM($I710:BC710)))","v":0},{"$f":"IF(OR(BE$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BE$3,$H710/$G710,$H710-SUM($I710:BD710)))","v":0},{"$f":"IF(OR(BF$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BF$3,$H710/$G710,$H710-SUM($I710:BE710)))","v":0},{"$f":"IF(OR(BG$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BG$3,$H710/$G710,$H710-SUM($I710:BF710)))","v":0},{"$f":"IF(OR(BH$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BH$3,$H710/$G710,$H710-SUM($I710:BG710)))","v":0},{"$f":"IF(OR(BI$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BI$3,$H710/$G710,$H710-SUM($I710:BH710)))","v":0},{"$f":"IF(OR(BJ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BJ$3,$H710/$G710,$H710-SUM($I710:BI710)))","v":0},{"$f":"IF(OR(BK$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BK$3,$H710/$G710,$H710-SUM($I710:BJ710)))","v":0},{"$f":"IF(OR(BL$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BL$3,$H710/$G710,$H710-SUM($I710:BK710)))","v":0},{"$f":"IF(OR(BM$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BM$3,$H710/$G710,$H710-SUM($I710:BL710)))","v":0},{"$f":"IF(OR(BN$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BN$3,$H710/$G710,$H710-SUM($I710:BM710)))","v":0},{"$f":"IF(OR(BO$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BO$3,$H710/$G710,$H710-SUM($I710:BN710)))","v":0},{"$f":"IF(OR(BP$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BP$3,$H710/$G710,$H710-SUM($I710:BO710)))","v":0},{"$f":"IF(OR(BQ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BQ$3,$H710/$G710,$H710-SUM($I710:BP710)))","v":0},{"$f":"IF(OR(BR$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BR$3,$H710/$G710,$H710-SUM($I710:BQ710)))","v":0},{"$f":"IF(OR(BS$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BS$3,$H710/$G710,$H710-SUM($I710:BR710)))","v":0},{"$f":"IF(OR(BT$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BT$3,$H710/$G710,$H710-SUM($I710:BS710)))","v":0},{"$f":"IF(OR(BU$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BU$3,$H710/$G710,$H710-SUM($I710:BT710)))","v":0},{"$f":"IF(OR(BV$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BV$3,$H710/$G710,$H710-SUM($I710:BU710)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,"n/a",{"$f":"AH686","v":0},null,{"$f":"IF(OR(J$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>J$3,$H711/$G711,$H711-SUM($I711:I711)))","v":0},{"$f":"IF(OR(K$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>K$3,$H711/$G711,$H711-SUM($I711:J711)))","v":0},{"$f":"IF(OR(L$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>L$3,$H711/$G711,$H711-SUM($I711:K711)))","v":0},{"$f":"IF(OR(M$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>M$3,$H711/$G711,$H711-SUM($I711:L711)))","v":0},{"$f":"IF(OR(N$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>N$3,$H711/$G711,$H711-SUM($I711:M711)))","v":0},{"$f":"IF(OR(O$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>O$3,$H711/$G711,$H711-SUM($I711:N711)))","v":0},{"$f":"IF(OR(P$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>P$3,$H711/$G711,$H711-SUM($I711:O711)))","v":0},{"$f":"IF(OR(Q$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Q$3,$H711/$G711,$H711-SUM($I711:P711)))","v":0},{"$f":"IF(OR(R$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>R$3,$H711/$G711,$H711-SUM($I711:Q711)))","v":0},{"$f":"IF(OR(S$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>S$3,$H711/$G711,$H711-SUM($I711:R711)))","v":0},{"$f":"IF(OR(T$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>T$3,$H711/$G711,$H711-SUM($I711:S711)))","v":0},{"$f":"IF(OR(U$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>U$3,$H711/$G711,$H711-SUM($I711:T711)))","v":0},{"$f":"IF(OR(V$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>V$3,$H711/$G711,$H711-SUM($I711:U711)))","v":0},{"$f":"IF(OR(W$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>W$3,$H711/$G711,$H711-SUM($I711:V711)))","v":0},{"$f":"IF(OR(X$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>X$3,$H711/$G711,$H711-SUM($I711:W711)))","v":0},{"$f":"IF(OR(Y$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Y$3,$H711/$G711,$H711-SUM($I711:X711)))","v":0},{"$f":"IF(OR(Z$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Z$3,$H711/$G711,$H711-SUM($I711:Y711)))","v":0},{"$f":"IF(OR(AA$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AA$3,$H711/$G711,$H711-SUM($I711:Z711)))","v":0},{"$f":"IF(OR(AB$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AB$3,$H711/$G711,$H711-SUM($I711:AA711)))","v":0},{"$f":"IF(OR(AC$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AC$3,$H711/$G711,$H711-SUM($I711:AB711)))","v":0},{"$f":"IF(OR(AD$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AD$3,$H711/$G711,$H711-SUM($I711:AC711)))","v":0},{"$f":"IF(OR(AE$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AE$3,$H711/$G711,$H711-SUM($I711:AD711)))","v":0},{"$f":"IF(OR(AF$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AF$3,$H711/$G711,$H711-SUM($I711:AE711)))","v":0},{"$f":"IF(OR(AG$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AG$3,$H711/$G711,$H711-SUM($I711:AF711)))","v":0},{"$f":"IF(OR(AH$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AH$3,$H711/$G711,$H711-SUM($I711:AG711)))","v":0},{"$f":"IF(OR(AI$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AI$3,$H711/$G711,$H711-SUM($I711:AH711)))","v":0},{"$f":"IF(OR(AJ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AJ$3,$H711/$G711,$H711-SUM($I711:AI711)))","v":0},{"$f":"IF(OR(AK$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AK$3,$H711/$G711,$H711-SUM($I711:AJ711)))","v":0},{"$f":"IF(OR(AL$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AL$3,$H711/$G711,$H711-SUM($I711:AK711)))","v":0},{"$f":"IF(OR(AM$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AM$3,$H711/$G711,$H711-SUM($I711:AL711)))","v":0},{"$f":"IF(OR(AN$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AN$3,$H711/$G711,$H711-SUM($I711:AM711)))","v":0},{"$f":"IF(OR(AO$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AO$3,$H711/$G711,$H711-SUM($I711:AN711)))","v":0},{"$f":"IF(OR(AP$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AP$3,$H711/$G711,$H711-SUM($I711:AO711)))","v":0},{"$f":"IF(OR(AQ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AQ$3,$H711/$G711,$H711-SUM($I711:AP711)))","v":0},{"$f":"IF(OR(AR$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AR$3,$H711/$G711,$H711-SUM($I711:AQ711)))","v":0},{"$f":"IF(OR(AS$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AS$3,$H711/$G711,$H711-SUM($I711:AR711)))","v":0},{"$f":"IF(OR(AT$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AT$3,$H711/$G711,$H711-SUM($I711:AS711)))","v":0},{"$f":"IF(OR(AU$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AU$3,$H711/$G711,$H711-SUM($I711:AT711)))","v":0},{"$f":"IF(OR(AV$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AV$3,$H711/$G711,$H711-SUM($I711:AU711)))","v":0},{"$f":"IF(OR(AW$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AW$3,$H711/$G711,$H711-SUM($I711:AV711)))","v":0},{"$f":"IF(OR(AX$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AX$3,$H711/$G711,$H711-SUM($I711:AW711)))","v":0},{"$f":"IF(OR(AY$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AY$3,$H711/$G711,$H711-SUM($I711:AX711)))","v":0},{"$f":"IF(OR(AZ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AZ$3,$H711/$G711,$H711-SUM($I711:AY711)))","v":0},{"$f":"IF(OR(BA$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BA$3,$H711/$G711,$H711-SUM($I711:AZ711)))","v":0},{"$f":"IF(OR(BB$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BB$3,$H711/$G711,$H711-SUM($I711:BA711)))","v":0},{"$f":"IF(OR(BC$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BC$3,$H711/$G711,$H711-SUM($I711:BB711)))","v":0},{"$f":"IF(OR(BD$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BD$3,$H711/$G711,$H711-SUM($I711:BC711)))","v":0},{"$f":"IF(OR(BE$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BE$3,$H711/$G711,$H711-SUM($I711:BD711)))","v":0},{"$f":"IF(OR(BF$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BF$3,$H711/$G711,$H711-SUM($I711:BE711)))","v":0},{"$f":"IF(OR(BG$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BG$3,$H711/$G711,$H711-SUM($I711:BF711)))","v":0},{"$f":"IF(OR(BH$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BH$3,$H711/$G711,$H711-SUM($I711:BG711)))","v":0},{"$f":"IF(OR(BI$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BI$3,$H711/$G711,$H711-SUM($I711:BH711)))","v":0},{"$f":"IF(OR(BJ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BJ$3,$H711/$G711,$H711-SUM($I711:BI711)))","v":0},{"$f":"IF(OR(BK$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BK$3,$H711/$G711,$H711-SUM($I711:BJ711)))","v":0},{"$f":"IF(OR(BL$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BL$3,$H711/$G711,$H711-SUM($I711:BK711)))","v":0},{"$f":"IF(OR(BM$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BM$3,$H711/$G711,$H711-SUM($I711:BL711)))","v":0},{"$f":"IF(OR(BN$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BN$3,$H711/$G711,$H711-SUM($I711:BM711)))","v":0},{"$f":"IF(OR(BO$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BO$3,$H711/$G711,$H711-SUM($I711:BN711)))","v":0},{"$f":"IF(OR(BP$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BP$3,$H711/$G711,$H711-SUM($I711:BO711)))","v":0},{"$f":"IF(OR(BQ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BQ$3,$H711/$G711,$H711-SUM($I711:BP711)))","v":0},{"$f":"IF(OR(BR$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BR$3,$H711/$G711,$H711-SUM($I711:BQ711)))","v":0},{"$f":"IF(OR(BS$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BS$3,$H711/$G711,$H711-SUM($I711:BR711)))","v":0},{"$f":"IF(OR(BT$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BT$3,$H711/$G711,$H711-SUM($I711:BS711)))","v":0},{"$f":"IF(OR(BU$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BU$3,$H711/$G711,$H711-SUM($I711:BT711)))","v":0},{"$f":"IF(OR(BV$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BV$3,$H711/$G711,$H711-SUM($I711:BU711)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,"n/a",{"$f":"AI686","v":0},null,{"$f":"IF(OR(J$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>J$3,$H712/$G712,$H712-SUM($I712:I712)))","v":0},{"$f":"IF(OR(K$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>K$3,$H712/$G712,$H712-SUM($I712:J712)))","v":0},{"$f":"IF(OR(L$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>L$3,$H712/$G712,$H712-SUM($I712:K712)))","v":0},{"$f":"IF(OR(M$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>M$3,$H712/$G712,$H712-SUM($I712:L712)))","v":0},{"$f":"IF(OR(N$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>N$3,$H712/$G712,$H712-SUM($I712:M712)))","v":0},{"$f":"IF(OR(O$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>O$3,$H712/$G712,$H712-SUM($I712:N712)))","v":0},{"$f":"IF(OR(P$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>P$3,$H712/$G712,$H712-SUM($I712:O712)))","v":0},{"$f":"IF(OR(Q$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Q$3,$H712/$G712,$H712-SUM($I712:P712)))","v":0},{"$f":"IF(OR(R$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>R$3,$H712/$G712,$H712-SUM($I712:Q712)))","v":0},{"$f":"IF(OR(S$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>S$3,$H712/$G712,$H712-SUM($I712:R712)))","v":0},{"$f":"IF(OR(T$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>T$3,$H712/$G712,$H712-SUM($I712:S712)))","v":0},{"$f":"IF(OR(U$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>U$3,$H712/$G712,$H712-SUM($I712:T712)))","v":0},{"$f":"IF(OR(V$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>V$3,$H712/$G712,$H712-SUM($I712:U712)))","v":0},{"$f":"IF(OR(W$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>W$3,$H712/$G712,$H712-SUM($I712:V712)))","v":0},{"$f":"IF(OR(X$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>X$3,$H712/$G712,$H712-SUM($I712:W712)))","v":0},{"$f":"IF(OR(Y$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Y$3,$H712/$G712,$H712-SUM($I712:X712)))","v":0},{"$f":"IF(OR(Z$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Z$3,$H712/$G712,$H712-SUM($I712:Y712)))","v":0},{"$f":"IF(OR(AA$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AA$3,$H712/$G712,$H712-SUM($I712:Z712)))","v":0},{"$f":"IF(OR(AB$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AB$3,$H712/$G712,$H712-SUM($I712:AA712)))","v":0},{"$f":"IF(OR(AC$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AC$3,$H712/$G712,$H712-SUM($I712:AB712)))","v":0},{"$f":"IF(OR(AD$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AD$3,$H712/$G712,$H712-SUM($I712:AC712)))","v":0},{"$f":"IF(OR(AE$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AE$3,$H712/$G712,$H712-SUM($I712:AD712)))","v":0},{"$f":"IF(OR(AF$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AF$3,$H712/$G712,$H712-SUM($I712:AE712)))","v":0},{"$f":"IF(OR(AG$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AG$3,$H712/$G712,$H712-SUM($I712:AF712)))","v":0},{"$f":"IF(OR(AH$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AH$3,$H712/$G712,$H712-SUM($I712:AG712)))","v":0},{"$f":"IF(OR(AI$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AI$3,$H712/$G712,$H712-SUM($I712:AH712)))","v":0},{"$f":"IF(OR(AJ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AJ$3,$H712/$G712,$H712-SUM($I712:AI712)))","v":0},{"$f":"IF(OR(AK$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AK$3,$H712/$G712,$H712-SUM($I712:AJ712)))","v":0},{"$f":"IF(OR(AL$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AL$3,$H712/$G712,$H712-SUM($I712:AK712)))","v":0},{"$f":"IF(OR(AM$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AM$3,$H712/$G712,$H712-SUM($I712:AL712)))","v":0},{"$f":"IF(OR(AN$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AN$3,$H712/$G712,$H712-SUM($I712:AM712)))","v":0},{"$f":"IF(OR(AO$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AO$3,$H712/$G712,$H712-SUM($I712:AN712)))","v":0},{"$f":"IF(OR(AP$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AP$3,$H712/$G712,$H712-SUM($I712:AO712)))","v":0},{"$f":"IF(OR(AQ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AQ$3,$H712/$G712,$H712-SUM($I712:AP712)))","v":0},{"$f":"IF(OR(AR$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AR$3,$H712/$G712,$H712-SUM($I712:AQ712)))","v":0},{"$f":"IF(OR(AS$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AS$3,$H712/$G712,$H712-SUM($I712:AR712)))","v":0},{"$f":"IF(OR(AT$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AT$3,$H712/$G712,$H712-SUM($I712:AS712)))","v":0},{"$f":"IF(OR(AU$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AU$3,$H712/$G712,$H712-SUM($I712:AT712)))","v":0},{"$f":"IF(OR(AV$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AV$3,$H712/$G712,$H712-SUM($I712:AU712)))","v":0},{"$f":"IF(OR(AW$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AW$3,$H712/$G712,$H712-SUM($I712:AV712)))","v":0},{"$f":"IF(OR(AX$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AX$3,$H712/$G712,$H712-SUM($I712:AW712)))","v":0},{"$f":"IF(OR(AY$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AY$3,$H712/$G712,$H712-SUM($I712:AX712)))","v":0},{"$f":"IF(OR(AZ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AZ$3,$H712/$G712,$H712-SUM($I712:AY712)))","v":0},{"$f":"IF(OR(BA$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BA$3,$H712/$G712,$H712-SUM($I712:AZ712)))","v":0},{"$f":"IF(OR(BB$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BB$3,$H712/$G712,$H712-SUM($I712:BA712)))","v":0},{"$f":"IF(OR(BC$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BC$3,$H712/$G712,$H712-SUM($I712:BB712)))","v":0},{"$f":"IF(OR(BD$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BD$3,$H712/$G712,$H712-SUM($I712:BC712)))","v":0},{"$f":"IF(OR(BE$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BE$3,$H712/$G712,$H712-SUM($I712:BD712)))","v":0},{"$f":"IF(OR(BF$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BF$3,$H712/$G712,$H712-SUM($I712:BE712)))","v":0},{"$f":"IF(OR(BG$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BG$3,$H712/$G712,$H712-SUM($I712:BF712)))","v":0},{"$f":"IF(OR(BH$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BH$3,$H712/$G712,$H712-SUM($I712:BG712)))","v":0},{"$f":"IF(OR(BI$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BI$3,$H712/$G712,$H712-SUM($I712:BH712)))","v":0},{"$f":"IF(OR(BJ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BJ$3,$H712/$G712,$H712-SUM($I712:BI712)))","v":0},{"$f":"IF(OR(BK$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BK$3,$H712/$G712,$H712-SUM($I712:BJ712)))","v":0},{"$f":"IF(OR(BL$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BL$3,$H712/$G712,$H712-SUM($I712:BK712)))","v":0},{"$f":"IF(OR(BM$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BM$3,$H712/$G712,$H712-SUM($I712:BL712)))","v":0},{"$f":"IF(OR(BN$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BN$3,$H712/$G712,$H712-SUM($I712:BM712)))","v":0},{"$f":"IF(OR(BO$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BO$3,$H712/$G712,$H712-SUM($I712:BN712)))","v":0},{"$f":"IF(OR(BP$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BP$3,$H712/$G712,$H712-SUM($I712:BO712)))","v":0},{"$f":"IF(OR(BQ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BQ$3,$H712/$G712,$H712-SUM($I712:BP712)))","v":0},{"$f":"IF(OR(BR$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BR$3,$H712/$G712,$H712-SUM($I712:BQ712)))","v":0},{"$f":"IF(OR(BS$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BS$3,$H712/$G712,$H712-SUM($I712:BR712)))","v":0},{"$f":"IF(OR(BT$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BT$3,$H712/$G712,$H712-SUM($I712:BS712)))","v":0},{"$f":"IF(OR(BU$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BU$3,$H712/$G712,$H712-SUM($I712:BT712)))","v":0},{"$f":"IF(OR(BV$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BV$3,$H712/$G712,$H712-SUM($I712:BU712)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,"n/a",{"$f":"AJ686","v":0},null,{"$f":"IF(OR(J$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>J$3,$H713/$G713,$H713-SUM($I713:I713)))","v":0},{"$f":"IF(OR(K$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>K$3,$H713/$G713,$H713-SUM($I713:J713)))","v":0},{"$f":"IF(OR(L$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>L$3,$H713/$G713,$H713-SUM($I713:K713)))","v":0},{"$f":"IF(OR(M$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>M$3,$H713/$G713,$H713-SUM($I713:L713)))","v":0},{"$f":"IF(OR(N$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>N$3,$H713/$G713,$H713-SUM($I713:M713)))","v":0},{"$f":"IF(OR(O$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>O$3,$H713/$G713,$H713-SUM($I713:N713)))","v":0},{"$f":"IF(OR(P$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>P$3,$H713/$G713,$H713-SUM($I713:O713)))","v":0},{"$f":"IF(OR(Q$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Q$3,$H713/$G713,$H713-SUM($I713:P713)))","v":0},{"$f":"IF(OR(R$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>R$3,$H713/$G713,$H713-SUM($I713:Q713)))","v":0},{"$f":"IF(OR(S$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>S$3,$H713/$G713,$H713-SUM($I713:R713)))","v":0},{"$f":"IF(OR(T$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>T$3,$H713/$G713,$H713-SUM($I713:S713)))","v":0},{"$f":"IF(OR(U$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>U$3,$H713/$G713,$H713-SUM($I713:T713)))","v":0},{"$f":"IF(OR(V$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>V$3,$H713/$G713,$H713-SUM($I713:U713)))","v":0},{"$f":"IF(OR(W$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>W$3,$H713/$G713,$H713-SUM($I713:V713)))","v":0},{"$f":"IF(OR(X$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>X$3,$H713/$G713,$H713-SUM($I713:W713)))","v":0},{"$f":"IF(OR(Y$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Y$3,$H713/$G713,$H713-SUM($I713:X713)))","v":0},{"$f":"IF(OR(Z$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Z$3,$H713/$G713,$H713-SUM($I713:Y713)))","v":0},{"$f":"IF(OR(AA$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AA$3,$H713/$G713,$H713-SUM($I713:Z713)))","v":0},{"$f":"IF(OR(AB$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AB$3,$H713/$G713,$H713-SUM($I713:AA713)))","v":0},{"$f":"IF(OR(AC$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AC$3,$H713/$G713,$H713-SUM($I713:AB713)))","v":0},{"$f":"IF(OR(AD$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AD$3,$H713/$G713,$H713-SUM($I713:AC713)))","v":0},{"$f":"IF(OR(AE$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AE$3,$H713/$G713,$H713-SUM($I713:AD713)))","v":0},{"$f":"IF(OR(AF$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AF$3,$H713/$G713,$H713-SUM($I713:AE713)))","v":0},{"$f":"IF(OR(AG$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AG$3,$H713/$G713,$H713-SUM($I713:AF713)))","v":0},{"$f":"IF(OR(AH$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AH$3,$H713/$G713,$H713-SUM($I713:AG713)))","v":0},{"$f":"IF(OR(AI$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AI$3,$H713/$G713,$H713-SUM($I713:AH713)))","v":0},{"$f":"IF(OR(AJ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AJ$3,$H713/$G713,$H713-SUM($I713:AI713)))","v":0},{"$f":"IF(OR(AK$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AK$3,$H713/$G713,$H713-SUM($I713:AJ713)))","v":0},{"$f":"IF(OR(AL$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AL$3,$H713/$G713,$H713-SUM($I713:AK713)))","v":0},{"$f":"IF(OR(AM$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AM$3,$H713/$G713,$H713-SUM($I713:AL713)))","v":0},{"$f":"IF(OR(AN$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AN$3,$H713/$G713,$H713-SUM($I713:AM713)))","v":0},{"$f":"IF(OR(AO$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AO$3,$H713/$G713,$H713-SUM($I713:AN713)))","v":0},{"$f":"IF(OR(AP$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AP$3,$H713/$G713,$H713-SUM($I713:AO713)))","v":0},{"$f":"IF(OR(AQ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AQ$3,$H713/$G713,$H713-SUM($I713:AP713)))","v":0},{"$f":"IF(OR(AR$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AR$3,$H713/$G713,$H713-SUM($I713:AQ713)))","v":0},{"$f":"IF(OR(AS$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AS$3,$H713/$G713,$H713-SUM($I713:AR713)))","v":0},{"$f":"IF(OR(AT$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AT$3,$H713/$G713,$H713-SUM($I713:AS713)))","v":0},{"$f":"IF(OR(AU$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AU$3,$H713/$G713,$H713-SUM($I713:AT713)))","v":0},{"$f":"IF(OR(AV$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AV$3,$H713/$G713,$H713-SUM($I713:AU713)))","v":0},{"$f":"IF(OR(AW$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AW$3,$H713/$G713,$H713-SUM($I713:AV713)))","v":0},{"$f":"IF(OR(AX$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AX$3,$H713/$G713,$H713-SUM($I713:AW713)))","v":0},{"$f":"IF(OR(AY$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AY$3,$H713/$G713,$H713-SUM($I713:AX713)))","v":0},{"$f":"IF(OR(AZ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AZ$3,$H713/$G713,$H713-SUM($I713:AY713)))","v":0},{"$f":"IF(OR(BA$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BA$3,$H713/$G713,$H713-SUM($I713:AZ713)))","v":0},{"$f":"IF(OR(BB$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BB$3,$H713/$G713,$H713-SUM($I713:BA713)))","v":0},{"$f":"IF(OR(BC$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BC$3,$H713/$G713,$H713-SUM($I713:BB713)))","v":0},{"$f":"IF(OR(BD$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BD$3,$H713/$G713,$H713-SUM($I713:BC713)))","v":0},{"$f":"IF(OR(BE$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BE$3,$H713/$G713,$H713-SUM($I713:BD713)))","v":0},{"$f":"IF(OR(BF$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BF$3,$H713/$G713,$H713-SUM($I713:BE713)))","v":0},{"$f":"IF(OR(BG$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BG$3,$H713/$G713,$H713-SUM($I713:BF713)))","v":0},{"$f":"IF(OR(BH$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BH$3,$H713/$G713,$H713-SUM($I713:BG713)))","v":0},{"$f":"IF(OR(BI$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BI$3,$H713/$G713,$H713-SUM($I713:BH713)))","v":0},{"$f":"IF(OR(BJ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BJ$3,$H713/$G713,$H713-SUM($I713:BI713)))","v":0},{"$f":"IF(OR(BK$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BK$3,$H713/$G713,$H713-SUM($I713:BJ713)))","v":0},{"$f":"IF(OR(BL$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BL$3,$H713/$G713,$H713-SUM($I713:BK713)))","v":0},{"$f":"IF(OR(BM$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BM$3,$H713/$G713,$H713-SUM($I713:BL713)))","v":0},{"$f":"IF(OR(BN$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BN$3,$H713/$G713,$H713-SUM($I713:BM713)))","v":0},{"$f":"IF(OR(BO$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BO$3,$H713/$G713,$H713-SUM($I713:BN713)))","v":0},{"$f":"IF(OR(BP$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BP$3,$H713/$G713,$H713-SUM($I713:BO713)))","v":0},{"$f":"IF(OR(BQ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BQ$3,$H713/$G713,$H713-SUM($I713:BP713)))","v":0},{"$f":"IF(OR(BR$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BR$3,$H713/$G713,$H713-SUM($I713:BQ713)))","v":0},{"$f":"IF(OR(BS$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BS$3,$H713/$G713,$H713-SUM($I713:BR713)))","v":0},{"$f":"IF(OR(BT$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BT$3,$H713/$G713,$H713-SUM($I713:BS713)))","v":0},{"$f":"IF(OR(BU$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BU$3,$H713/$G713,$H713-SUM($I713:BT713)))","v":0},{"$f":"IF(OR(BV$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BV$3,$H713/$G713,$H713-SUM($I713:BU713)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,"n/a",{"$f":"AK686","v":0},null,{"$f":"IF(OR(J$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>J$3,$H714/$G714,$H714-SUM($I714:I714)))","v":0},{"$f":"IF(OR(K$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>K$3,$H714/$G714,$H714-SUM($I714:J714)))","v":0},{"$f":"IF(OR(L$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>L$3,$H714/$G714,$H714-SUM($I714:K714)))","v":0},{"$f":"IF(OR(M$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>M$3,$H714/$G714,$H714-SUM($I714:L714)))","v":0},{"$f":"IF(OR(N$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>N$3,$H714/$G714,$H714-SUM($I714:M714)))","v":0},{"$f":"IF(OR(O$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>O$3,$H714/$G714,$H714-SUM($I714:N714)))","v":0},{"$f":"IF(OR(P$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>P$3,$H714/$G714,$H714-SUM($I714:O714)))","v":0},{"$f":"IF(OR(Q$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Q$3,$H714/$G714,$H714-SUM($I714:P714)))","v":0},{"$f":"IF(OR(R$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>R$3,$H714/$G714,$H714-SUM($I714:Q714)))","v":0},{"$f":"IF(OR(S$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>S$3,$H714/$G714,$H714-SUM($I714:R714)))","v":0},{"$f":"IF(OR(T$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>T$3,$H714/$G714,$H714-SUM($I714:S714)))","v":0},{"$f":"IF(OR(U$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>U$3,$H714/$G714,$H714-SUM($I714:T714)))","v":0},{"$f":"IF(OR(V$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>V$3,$H714/$G714,$H714-SUM($I714:U714)))","v":0},{"$f":"IF(OR(W$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>W$3,$H714/$G714,$H714-SUM($I714:V714)))","v":0},{"$f":"IF(OR(X$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>X$3,$H714/$G714,$H714-SUM($I714:W714)))","v":0},{"$f":"IF(OR(Y$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Y$3,$H714/$G714,$H714-SUM($I714:X714)))","v":0},{"$f":"IF(OR(Z$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Z$3,$H714/$G714,$H714-SUM($I714:Y714)))","v":0},{"$f":"IF(OR(AA$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AA$3,$H714/$G714,$H714-SUM($I714:Z714)))","v":0},{"$f":"IF(OR(AB$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AB$3,$H714/$G714,$H714-SUM($I714:AA714)))","v":0},{"$f":"IF(OR(AC$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AC$3,$H714/$G714,$H714-SUM($I714:AB714)))","v":0},{"$f":"IF(OR(AD$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AD$3,$H714/$G714,$H714-SUM($I714:AC714)))","v":0},{"$f":"IF(OR(AE$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AE$3,$H714/$G714,$H714-SUM($I714:AD714)))","v":0},{"$f":"IF(OR(AF$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AF$3,$H714/$G714,$H714-SUM($I714:AE714)))","v":0},{"$f":"IF(OR(AG$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AG$3,$H714/$G714,$H714-SUM($I714:AF714)))","v":0},{"$f":"IF(OR(AH$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AH$3,$H714/$G714,$H714-SUM($I714:AG714)))","v":0},{"$f":"IF(OR(AI$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AI$3,$H714/$G714,$H714-SUM($I714:AH714)))","v":0},{"$f":"IF(OR(AJ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AJ$3,$H714/$G714,$H714-SUM($I714:AI714)))","v":0},{"$f":"IF(OR(AK$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AK$3,$H714/$G714,$H714-SUM($I714:AJ714)))","v":0},{"$f":"IF(OR(AL$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AL$3,$H714/$G714,$H714-SUM($I714:AK714)))","v":0},{"$f":"IF(OR(AM$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AM$3,$H714/$G714,$H714-SUM($I714:AL714)))","v":0},{"$f":"IF(OR(AN$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AN$3,$H714/$G714,$H714-SUM($I714:AM714)))","v":0},{"$f":"IF(OR(AO$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AO$3,$H714/$G714,$H714-SUM($I714:AN714)))","v":0},{"$f":"IF(OR(AP$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AP$3,$H714/$G714,$H714-SUM($I714:AO714)))","v":0},{"$f":"IF(OR(AQ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AQ$3,$H714/$G714,$H714-SUM($I714:AP714)))","v":0},{"$f":"IF(OR(AR$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AR$3,$H714/$G714,$H714-SUM($I714:AQ714)))","v":0},{"$f":"IF(OR(AS$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AS$3,$H714/$G714,$H714-SUM($I714:AR714)))","v":0},{"$f":"IF(OR(AT$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AT$3,$H714/$G714,$H714-SUM($I714:AS714)))","v":0},{"$f":"IF(OR(AU$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AU$3,$H714/$G714,$H714-SUM($I714:AT714)))","v":0},{"$f":"IF(OR(AV$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AV$3,$H714/$G714,$H714-SUM($I714:AU714)))","v":0},{"$f":"IF(OR(AW$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AW$3,$H714/$G714,$H714-SUM($I714:AV714)))","v":0},{"$f":"IF(OR(AX$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AX$3,$H714/$G714,$H714-SUM($I714:AW714)))","v":0},{"$f":"IF(OR(AY$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AY$3,$H714/$G714,$H714-SUM($I714:AX714)))","v":0},{"$f":"IF(OR(AZ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AZ$3,$H714/$G714,$H714-SUM($I714:AY714)))","v":0},{"$f":"IF(OR(BA$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BA$3,$H714/$G714,$H714-SUM($I714:AZ714)))","v":0},{"$f":"IF(OR(BB$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BB$3,$H714/$G714,$H714-SUM($I714:BA714)))","v":0},{"$f":"IF(OR(BC$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BC$3,$H714/$G714,$H714-SUM($I714:BB714)))","v":0},{"$f":"IF(OR(BD$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BD$3,$H714/$G714,$H714-SUM($I714:BC714)))","v":0},{"$f":"IF(OR(BE$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BE$3,$H714/$G714,$H714-SUM($I714:BD714)))","v":0},{"$f":"IF(OR(BF$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BF$3,$H714/$G714,$H714-SUM($I714:BE714)))","v":0},{"$f":"IF(OR(BG$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BG$3,$H714/$G714,$H714-SUM($I714:BF714)))","v":0},{"$f":"IF(OR(BH$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BH$3,$H714/$G714,$H714-SUM($I714:BG714)))","v":0},{"$f":"IF(OR(BI$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BI$3,$H714/$G714,$H714-SUM($I714:BH714)))","v":0},{"$f":"IF(OR(BJ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BJ$3,$H714/$G714,$H714-SUM($I714:BI714)))","v":0},{"$f":"IF(OR(BK$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BK$3,$H714/$G714,$H714-SUM($I714:BJ714)))","v":0},{"$f":"IF(OR(BL$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BL$3,$H714/$G714,$H714-SUM($I714:BK714)))","v":0},{"$f":"IF(OR(BM$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BM$3,$H714/$G714,$H714-SUM($I714:BL714)))","v":0},{"$f":"IF(OR(BN$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BN$3,$H714/$G714,$H714-SUM($I714:BM714)))","v":0},{"$f":"IF(OR(BO$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BO$3,$H714/$G714,$H714-SUM($I714:BN714)))","v":0},{"$f":"IF(OR(BP$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BP$3,$H714/$G714,$H714-SUM($I714:BO714)))","v":0},{"$f":"IF(OR(BQ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BQ$3,$H714/$G714,$H714-SUM($I714:BP714)))","v":0},{"$f":"IF(OR(BR$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BR$3,$H714/$G714,$H714-SUM($I714:BQ714)))","v":0},{"$f":"IF(OR(BS$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BS$3,$H714/$G714,$H714-SUM($I714:BR714)))","v":0},{"$f":"IF(OR(BT$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BT$3,$H714/$G714,$H714-SUM($I714:BS714)))","v":0},{"$f":"IF(OR(BU$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BU$3,$H714/$G714,$H714-SUM($I714:BT714)))","v":0},{"$f":"IF(OR(BV$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BV$3,$H714/$G714,$H714-SUM($I714:BU714)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,"n/a",{"$f":"AL686","v":0},null,{"$f":"IF(OR(J$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>J$3,$H715/$G715,$H715-SUM($I715:I715)))","v":0},{"$f":"IF(OR(K$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>K$3,$H715/$G715,$H715-SUM($I715:J715)))","v":0},{"$f":"IF(OR(L$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>L$3,$H715/$G715,$H715-SUM($I715:K715)))","v":0},{"$f":"IF(OR(M$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>M$3,$H715/$G715,$H715-SUM($I715:L715)))","v":0},{"$f":"IF(OR(N$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>N$3,$H715/$G715,$H715-SUM($I715:M715)))","v":0},{"$f":"IF(OR(O$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>O$3,$H715/$G715,$H715-SUM($I715:N715)))","v":0},{"$f":"IF(OR(P$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>P$3,$H715/$G715,$H715-SUM($I715:O715)))","v":0},{"$f":"IF(OR(Q$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Q$3,$H715/$G715,$H715-SUM($I715:P715)))","v":0},{"$f":"IF(OR(R$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>R$3,$H715/$G715,$H715-SUM($I715:Q715)))","v":0},{"$f":"IF(OR(S$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>S$3,$H715/$G715,$H715-SUM($I715:R715)))","v":0},{"$f":"IF(OR(T$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>T$3,$H715/$G715,$H715-SUM($I715:S715)))","v":0},{"$f":"IF(OR(U$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>U$3,$H715/$G715,$H715-SUM($I715:T715)))","v":0},{"$f":"IF(OR(V$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>V$3,$H715/$G715,$H715-SUM($I715:U715)))","v":0},{"$f":"IF(OR(W$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>W$3,$H715/$G715,$H715-SUM($I715:V715)))","v":0},{"$f":"IF(OR(X$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>X$3,$H715/$G715,$H715-SUM($I715:W715)))","v":0},{"$f":"IF(OR(Y$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Y$3,$H715/$G715,$H715-SUM($I715:X715)))","v":0},{"$f":"IF(OR(Z$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Z$3,$H715/$G715,$H715-SUM($I715:Y715)))","v":0},{"$f":"IF(OR(AA$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AA$3,$H715/$G715,$H715-SUM($I715:Z715)))","v":0},{"$f":"IF(OR(AB$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AB$3,$H715/$G715,$H715-SUM($I715:AA715)))","v":0},{"$f":"IF(OR(AC$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AC$3,$H715/$G715,$H715-SUM($I715:AB715)))","v":0},{"$f":"IF(OR(AD$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AD$3,$H715/$G715,$H715-SUM($I715:AC715)))","v":0},{"$f":"IF(OR(AE$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AE$3,$H715/$G715,$H715-SUM($I715:AD715)))","v":0},{"$f":"IF(OR(AF$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AF$3,$H715/$G715,$H715-SUM($I715:AE715)))","v":0},{"$f":"IF(OR(AG$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AG$3,$H715/$G715,$H715-SUM($I715:AF715)))","v":0},{"$f":"IF(OR(AH$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AH$3,$H715/$G715,$H715-SUM($I715:AG715)))","v":0},{"$f":"IF(OR(AI$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AI$3,$H715/$G715,$H715-SUM($I715:AH715)))","v":0},{"$f":"IF(OR(AJ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AJ$3,$H715/$G715,$H715-SUM($I715:AI715)))","v":0},{"$f":"IF(OR(AK$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AK$3,$H715/$G715,$H715-SUM($I715:AJ715)))","v":0},{"$f":"IF(OR(AL$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AL$3,$H715/$G715,$H715-SUM($I715:AK715)))","v":0},{"$f":"IF(OR(AM$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AM$3,$H715/$G715,$H715-SUM($I715:AL715)))","v":0},{"$f":"IF(OR(AN$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AN$3,$H715/$G715,$H715-SUM($I715:AM715)))","v":0},{"$f":"IF(OR(AO$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AO$3,$H715/$G715,$H715-SUM($I715:AN715)))","v":0},{"$f":"IF(OR(AP$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AP$3,$H715/$G715,$H715-SUM($I715:AO715)))","v":0},{"$f":"IF(OR(AQ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AQ$3,$H715/$G715,$H715-SUM($I715:AP715)))","v":0},{"$f":"IF(OR(AR$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AR$3,$H715/$G715,$H715-SUM($I715:AQ715)))","v":0},{"$f":"IF(OR(AS$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AS$3,$H715/$G715,$H715-SUM($I715:AR715)))","v":0},{"$f":"IF(OR(AT$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AT$3,$H715/$G715,$H715-SUM($I715:AS715)))","v":0},{"$f":"IF(OR(AU$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AU$3,$H715/$G715,$H715-SUM($I715:AT715)))","v":0},{"$f":"IF(OR(AV$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AV$3,$H715/$G715,$H715-SUM($I715:AU715)))","v":0},{"$f":"IF(OR(AW$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AW$3,$H715/$G715,$H715-SUM($I715:AV715)))","v":0},{"$f":"IF(OR(AX$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AX$3,$H715/$G715,$H715-SUM($I715:AW715)))","v":0},{"$f":"IF(OR(AY$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AY$3,$H715/$G715,$H715-SUM($I715:AX715)))","v":0},{"$f":"IF(OR(AZ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AZ$3,$H715/$G715,$H715-SUM($I715:AY715)))","v":0},{"$f":"IF(OR(BA$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BA$3,$H715/$G715,$H715-SUM($I715:AZ715)))","v":0},{"$f":"IF(OR(BB$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BB$3,$H715/$G715,$H715-SUM($I715:BA715)))","v":0},{"$f":"IF(OR(BC$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BC$3,$H715/$G715,$H715-SUM($I715:BB715)))","v":0},{"$f":"IF(OR(BD$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BD$3,$H715/$G715,$H715-SUM($I715:BC715)))","v":0},{"$f":"IF(OR(BE$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BE$3,$H715/$G715,$H715-SUM($I715:BD715)))","v":0},{"$f":"IF(OR(BF$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BF$3,$H715/$G715,$H715-SUM($I715:BE715)))","v":0},{"$f":"IF(OR(BG$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BG$3,$H715/$G715,$H715-SUM($I715:BF715)))","v":0},{"$f":"IF(OR(BH$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BH$3,$H715/$G715,$H715-SUM($I715:BG715)))","v":0},{"$f":"IF(OR(BI$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BI$3,$H715/$G715,$H715-SUM($I715:BH715)))","v":0},{"$f":"IF(OR(BJ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BJ$3,$H715/$G715,$H715-SUM($I715:BI715)))","v":0},{"$f":"IF(OR(BK$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BK$3,$H715/$G715,$H715-SUM($I715:BJ715)))","v":0},{"$f":"IF(OR(BL$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BL$3,$H715/$G715,$H715-SUM($I715:BK715)))","v":0},{"$f":"IF(OR(BM$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BM$3,$H715/$G715,$H715-SUM($I715:BL715)))","v":0},{"$f":"IF(OR(BN$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BN$3,$H715/$G715,$H715-SUM($I715:BM715)))","v":0},{"$f":"IF(OR(BO$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BO$3,$H715/$G715,$H715-SUM($I715:BN715)))","v":0},{"$f":"IF(OR(BP$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BP$3,$H715/$G715,$H715-SUM($I715:BO715)))","v":0},{"$f":"IF(OR(BQ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BQ$3,$H715/$G715,$H715-SUM($I715:BP715)))","v":0},{"$f":"IF(OR(BR$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BR$3,$H715/$G715,$H715-SUM($I715:BQ715)))","v":0},{"$f":"IF(OR(BS$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BS$3,$H715/$G715,$H715-SUM($I715:BR715)))","v":0},{"$f":"IF(OR(BT$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BT$3,$H715/$G715,$H715-SUM($I715:BS715)))","v":0},{"$f":"IF(OR(BU$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BU$3,$H715/$G715,$H715-SUM($I715:BT715)))","v":0},{"$f":"IF(OR(BV$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BV$3,$H715/$G715,$H715-SUM($I715:BU715)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,"n/a",{"$f":"AM686","v":0},null,{"$f":"IF(OR(J$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>J$3,$H716/$G716,$H716-SUM($I716:I716)))","v":0},{"$f":"IF(OR(K$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>K$3,$H716/$G716,$H716-SUM($I716:J716)))","v":0},{"$f":"IF(OR(L$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>L$3,$H716/$G716,$H716-SUM($I716:K716)))","v":0},{"$f":"IF(OR(M$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>M$3,$H716/$G716,$H716-SUM($I716:L716)))","v":0},{"$f":"IF(OR(N$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>N$3,$H716/$G716,$H716-SUM($I716:M716)))","v":0},{"$f":"IF(OR(O$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>O$3,$H716/$G716,$H716-SUM($I716:N716)))","v":0},{"$f":"IF(OR(P$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>P$3,$H716/$G716,$H716-SUM($I716:O716)))","v":0},{"$f":"IF(OR(Q$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Q$3,$H716/$G716,$H716-SUM($I716:P716)))","v":0},{"$f":"IF(OR(R$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>R$3,$H716/$G716,$H716-SUM($I716:Q716)))","v":0},{"$f":"IF(OR(S$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>S$3,$H716/$G716,$H716-SUM($I716:R716)))","v":0},{"$f":"IF(OR(T$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>T$3,$H716/$G716,$H716-SUM($I716:S716)))","v":0},{"$f":"IF(OR(U$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>U$3,$H716/$G716,$H716-SUM($I716:T716)))","v":0},{"$f":"IF(OR(V$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>V$3,$H716/$G716,$H716-SUM($I716:U716)))","v":0},{"$f":"IF(OR(W$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>W$3,$H716/$G716,$H716-SUM($I716:V716)))","v":0},{"$f":"IF(OR(X$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>X$3,$H716/$G716,$H716-SUM($I716:W716)))","v":0},{"$f":"IF(OR(Y$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Y$3,$H716/$G716,$H716-SUM($I716:X716)))","v":0},{"$f":"IF(OR(Z$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Z$3,$H716/$G716,$H716-SUM($I716:Y716)))","v":0},{"$f":"IF(OR(AA$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AA$3,$H716/$G716,$H716-SUM($I716:Z716)))","v":0},{"$f":"IF(OR(AB$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AB$3,$H716/$G716,$H716-SUM($I716:AA716)))","v":0},{"$f":"IF(OR(AC$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AC$3,$H716/$G716,$H716-SUM($I716:AB716)))","v":0},{"$f":"IF(OR(AD$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AD$3,$H716/$G716,$H716-SUM($I716:AC716)))","v":0},{"$f":"IF(OR(AE$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AE$3,$H716/$G716,$H716-SUM($I716:AD716)))","v":0},{"$f":"IF(OR(AF$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AF$3,$H716/$G716,$H716-SUM($I716:AE716)))","v":0},{"$f":"IF(OR(AG$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AG$3,$H716/$G716,$H716-SUM($I716:AF716)))","v":0},{"$f":"IF(OR(AH$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AH$3,$H716/$G716,$H716-SUM($I716:AG716)))","v":0},{"$f":"IF(OR(AI$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AI$3,$H716/$G716,$H716-SUM($I716:AH716)))","v":0},{"$f":"IF(OR(AJ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AJ$3,$H716/$G716,$H716-SUM($I716:AI716)))","v":0},{"$f":"IF(OR(AK$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AK$3,$H716/$G716,$H716-SUM($I716:AJ716)))","v":0},{"$f":"IF(OR(AL$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AL$3,$H716/$G716,$H716-SUM($I716:AK716)))","v":0},{"$f":"IF(OR(AM$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AM$3,$H716/$G716,$H716-SUM($I716:AL716)))","v":0},{"$f":"IF(OR(AN$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AN$3,$H716/$G716,$H716-SUM($I716:AM716)))","v":0},{"$f":"IF(OR(AO$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AO$3,$H716/$G716,$H716-SUM($I716:AN716)))","v":0},{"$f":"IF(OR(AP$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AP$3,$H716/$G716,$H716-SUM($I716:AO716)))","v":0},{"$f":"IF(OR(AQ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AQ$3,$H716/$G716,$H716-SUM($I716:AP716)))","v":0},{"$f":"IF(OR(AR$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AR$3,$H716/$G716,$H716-SUM($I716:AQ716)))","v":0},{"$f":"IF(OR(AS$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AS$3,$H716/$G716,$H716-SUM($I716:AR716)))","v":0},{"$f":"IF(OR(AT$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AT$3,$H716/$G716,$H716-SUM($I716:AS716)))","v":0},{"$f":"IF(OR(AU$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AU$3,$H716/$G716,$H716-SUM($I716:AT716)))","v":0},{"$f":"IF(OR(AV$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AV$3,$H716/$G716,$H716-SUM($I716:AU716)))","v":0},{"$f":"IF(OR(AW$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AW$3,$H716/$G716,$H716-SUM($I716:AV716)))","v":0},{"$f":"IF(OR(AX$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AX$3,$H716/$G716,$H716-SUM($I716:AW716)))","v":0},{"$f":"IF(OR(AY$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AY$3,$H716/$G716,$H716-SUM($I716:AX716)))","v":0},{"$f":"IF(OR(AZ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AZ$3,$H716/$G716,$H716-SUM($I716:AY716)))","v":0},{"$f":"IF(OR(BA$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BA$3,$H716/$G716,$H716-SUM($I716:AZ716)))","v":0},{"$f":"IF(OR(BB$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BB$3,$H716/$G716,$H716-SUM($I716:BA716)))","v":0},{"$f":"IF(OR(BC$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BC$3,$H716/$G716,$H716-SUM($I716:BB716)))","v":0},{"$f":"IF(OR(BD$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BD$3,$H716/$G716,$H716-SUM($I716:BC716)))","v":0},{"$f":"IF(OR(BE$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BE$3,$H716/$G716,$H716-SUM($I716:BD716)))","v":0},{"$f":"IF(OR(BF$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BF$3,$H716/$G716,$H716-SUM($I716:BE716)))","v":0},{"$f":"IF(OR(BG$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BG$3,$H716/$G716,$H716-SUM($I716:BF716)))","v":0},{"$f":"IF(OR(BH$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BH$3,$H716/$G716,$H716-SUM($I716:BG716)))","v":0},{"$f":"IF(OR(BI$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BI$3,$H716/$G716,$H716-SUM($I716:BH716)))","v":0},{"$f":"IF(OR(BJ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BJ$3,$H716/$G716,$H716-SUM($I716:BI716)))","v":0},{"$f":"IF(OR(BK$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BK$3,$H716/$G716,$H716-SUM($I716:BJ716)))","v":0},{"$f":"IF(OR(BL$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BL$3,$H716/$G716,$H716-SUM($I716:BK716)))","v":0},{"$f":"IF(OR(BM$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BM$3,$H716/$G716,$H716-SUM($I716:BL716)))","v":0},{"$f":"IF(OR(BN$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BN$3,$H716/$G716,$H716-SUM($I716:BM716)))","v":0},{"$f":"IF(OR(BO$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BO$3,$H716/$G716,$H716-SUM($I716:BN716)))","v":0},{"$f":"IF(OR(BP$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BP$3,$H716/$G716,$H716-SUM($I716:BO716)))","v":0},{"$f":"IF(OR(BQ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BQ$3,$H716/$G716,$H716-SUM($I716:BP716)))","v":0},{"$f":"IF(OR(BR$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BR$3,$H716/$G716,$H716-SUM($I716:BQ716)))","v":0},{"$f":"IF(OR(BS$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BS$3,$H716/$G716,$H716-SUM($I716:BR716)))","v":0},{"$f":"IF(OR(BT$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BT$3,$H716/$G716,$H716-SUM($I716:BS716)))","v":0},{"$f":"IF(OR(BU$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BU$3,$H716/$G716,$H716-SUM($I716:BT716)))","v":0},{"$f":"IF(OR(BV$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BV$3,$H716/$G716,$H716-SUM($I716:BU716)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J678,J683:J684,J687:J716)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP678,AP683:AP684,AP687:AP716)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J686-SUM(J687:J716)+I719","v":0},{"$f":"K686-SUM(K687:K716)+J719","v":0},{"$f":"L686-SUM(L687:L716)+K719","v":0},{"$f":"M686-SUM(M687:M716)+L719","v":0},{"$f":"N686-SUM(N687:N716)+M719","v":0},{"$f":"O686-SUM(O687:O716)+N719","v":0},{"$f":"P686-SUM(P687:P716)+O719","v":0},{"$f":"Q686-SUM(Q687:Q716)+P719","v":0},{"$f":"R686-SUM(R687:R716)+Q719","v":0},{"$f":"S686-SUM(S687:S716)+R719","v":0},{"$f":"T686-SUM(T687:T716)+S719","v":0},{"$f":"U686-SUM(U687:U716)+T719","v":0},{"$f":"V686-SUM(V687:V716)+U719","v":0},{"$f":"W686-SUM(W687:W716)+V719","v":0},{"$f":"X686-SUM(X687:X716)+W719","v":0},{"$f":"Y686-SUM(Y687:Y716)+X719","v":0},{"$f":"Z686-SUM(Z687:Z716)+Y719","v":0},{"$f":"AA686-SUM(AA687:AA716)+Z719","v":0},{"$f":"AB686-SUM(AB687:AB716)+AA719","v":0},{"$f":"AC686-SUM(AC687:AC716)+AB719","v":0},{"$f":"AD686-SUM(AD687:AD716)+AC719","v":0},{"$f":"AE686-SUM(AE687:AE716)+AD719","v":0},{"$f":"AF686-SUM(AF687:AF716)+AE719","v":0},{"$f":"AG686-SUM(AG687:AG716)+AF719","v":0},{"$f":"AH686-SUM(AH687:AH716)+AG719","v":0},{"$f":"AI686-SUM(AI687:AI716)+AH719","v":0},{"$f":"AJ686-SUM(AJ687:AJ716)+AI719","v":0},{"$f":"AK686-SUM(AK687:AK716)+AJ719","v":0},{"$f":"AL686-SUM(AL687:AL716)+AK719","v":0},{"$f":"AM686-SUM(AM687:AM716)+AL719","v":0},{"$f":"AN686-SUM(AN687:AN716)+AM719","v":0},{"$f":"AO686-SUM(AO687:AO716)+AN719","v":0},{"$f":"AP686-SUM(AP687:AP716)+AO719","v":0},{"$f":"AQ686-SUM(AQ687:AQ716)+AP719","v":0},{"$f":"AR686-SUM(AR687:AR716)+AQ719","v":0},{"$f":"AS686-SUM(AS687:AS716)+AR719","v":0},{"$f":"AT686-SUM(AT687:AT716)+AS719","v":0},{"$f":"AU686-SUM(AU687:AU716)+AT719","v":0},{"$f":"AV686-SUM(AV687:AV716)+AU719","v":0},{"$f":"AW686-SUM(AW687:AW716)+AV719","v":0},{"$f":"AX686-SUM(AX687:AX716)+AW719","v":0},{"$f":"AY686-SUM(AY687:AY716)+AX719","v":0},{"$f":"AZ686-SUM(AZ687:AZ716)+AY719","v":0},{"$f":"BA686-SUM(BA687:BA716)+AZ719","v":0},{"$f":"BB686-SUM(BB687:BB716)+BA719","v":0},{"$f":"BC686-SUM(BC687:BC716)+BB719","v":0},{"$f":"BD686-SUM(BD687:BD716)+BC719","v":0},{"$f":"BE686-SUM(BE687:BE716)+BD719","v":0},{"$f":"BF686-SUM(BF687:BF716)+BE719","v":0},{"$f":"BG686-SUM(BG687:BG716)+BF719","v":0},{"$f":"BH686-SUM(BH687:BH716)+BG719","v":0},{"$f":"BI686-SUM(BI687:BI716)+BH719","v":0},{"$f":"BJ686-SUM(BJ687:BJ716)+BI719","v":0},{"$f":"BK686-SUM(BK687:BK716)+BJ719","v":0},{"$f":"BL686-SUM(BL687:BL716)+BK719","v":0},{"$f":"BM686-SUM(BM687:BM716)+BL719","v":0},{"$f":"BN686-SUM(BN687:BN716)+BM719","v":0},{"$f":"BO686-SUM(BO687:BO716)+BN719","v":0},{"$f":"BP686-SUM(BP687:BP716)+BO719","v":0},{"$f":"BQ686-SUM(BQ687:BQ716)+BP719","v":0},{"$f":"BR686-SUM(BR687:BR716)+BQ719","v":0},{"$f":"BS686-SUM(BS687:BS716)+BR719","v":0},{"$f":"BT686-SUM(BT687:BT716)+BS719","v":0},{"$f":"BU686-SUM(BU687:BU716)+BT719","v":0},{"$f":"BV686-SUM(BV687:BV716)+BU719","v":0}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B675","v":"Total Closing RAB - Asset15 - Not in Use"},"$m Real 2010",null,null,null,null,{"$f":"J719+J679","v":0},{"$f":"K719+K679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR719+BR679","v":0},{"$f":"BS719+BS679","v":0},{"$f":"BT719+BT679","v":0},{"$f":"BU719+BU679","v":0},{"$f":"BV719+BV679","v":0}]
[]
[16,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A722))","v":"Asset16 - Not in Use"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I722+1","v":2011},{"$f":"J722+1","v":2012},{"$f":"K722+1","v":2013},{"$f":"L722+1","v":2014},{"$f":"M722+1","v":2015},{"$f":"N722+1","v":2016},{"$f":"O722+1","v":2017},{"$f":"P722+1","v":2018},{"$f":"Q722+1","v":2019},{"$f":"R722+1","v":2020},{"$f":"S722+1","v":2021},{"$f":"T722+1","v":2022},{"$f":"U722+1","v":2023},{"$f":"V722+1","v":2024},{"$f":"W722+1","v":2025},{"$f":"X722+1","v":2026},{"$f":"Y722+1","v":2027},{"$f":"Z722+1","v":2028},{"$f":"AA722+1","v":2029},{"$f":"AB722+1","v":2030},{"$f":"AC722+1","v":2031},{"$f":"AD722+1","v":2032},{"$f":"AE722+1","v":2033},{"$f":"AF722+1","v":2034},{"$f":"AG722+1","v":2035},{"$f":"AH722+1","v":2036},{"$f":"AI722+1","v":2037},{"$f":"AJ722+1","v":2038},{"$f":"AK722+1","v":2039},{"$f":"AL722+1","v":2040},{"$f":"AM722+1","v":2041},{"$f":"AN722+1","v":2042},{"$f":"AO722+1","v":2043},{"$f":"AP722+1","v":2044},{"$f":"AQ722+1","v":2045},{"$f":"AR722+1","v":2046},{"$f":"AS722+1","v":2047},{"$f":"AT722+1","v":2048},{"$f":"AU722+1","v":2049},{"$f":"AV722+1","v":2050},{"$f":"AW722+1","v":2051},{"$f":"AX722+1","v":2052},{"$f":"AY722+1","v":2053},{"$f":"AZ722+1","v":2054},{"$f":"BA722+1","v":2055},{"$f":"BB722+1","v":2056},{"$f":"BC722+1","v":2057},{"$f":"BD722+1","v":2058},{"$f":"BE722+1","v":2059},{"$f":"BF722+1","v":2060},{"$f":"BG722+1","v":2061},{"$f":"BH722+1","v":2062},{"$f":"BI722+1","v":2063},{"$f":"BJ722+1","v":2064},{"$f":"BK722+1","v":2065},{"$f":"BL722+1","v":2066},{"$f":"BM722+1","v":2067},{"$f":"BN722+1","v":2068},{"$f":"BO722+1","v":2069},{"$f":"BP722+1","v":2070},{"$f":"BQ722+1","v":2071},{"$f":"BR722+1","v":2072},{"$f":"BS722+1","v":2073},{"$f":"BT722+1","v":2074},{"$f":"BU722+1","v":2075}]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX('I2 RAB '!$E$9:$E$24,A722)","v":0},null,null,{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:I725))),(MAX($I726/$G725, $I726-SUM($I725:I725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:J725))),(MAX($I726/$G725, $I726-SUM($I725:J725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:K725))),(MAX($I726/$G725, $I726-SUM($I725:K725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:L725))),(MAX($I726/$G725, $I726-SUM($I725:L725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:M725))),(MAX($I726/$G725, $I726-SUM($I725:M725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:N725))),(MAX($I726/$G725, $I726-SUM($I725:N725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:O725))),(MAX($I726/$G725, $I726-SUM($I725:O725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:P725))),(MAX($I726/$G725, $I726-SUM($I725:P725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:Q725))),(MAX($I726/$G725, $I726-SUM($I725:Q725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:R725))),(MAX($I726/$G725, $I726-SUM($I725:R725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:S725))),(MAX($I726/$G725, $I726-SUM($I725:S725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:T725))),(MAX($I726/$G725, $I726-SUM($I725:T725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:U725))),(MAX($I726/$G725, $I726-SUM($I725:U725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:V725))),(MAX($I726/$G725, $I726-SUM($I725:V725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:W725))),(MAX($I726/$G725, $I726-SUM($I725:W725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:X725))),(MAX($I726/$G725, $I726-SUM($I725:X725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:Y725))),(MAX($I726/$G725, $I726-SUM($I725:Y725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:Z725))),(MAX($I726/$G725, $I726-SUM($I725:Z725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AA725))),(MAX($I726/$G725, $I726-SUM($I725:AA725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AB725))),(MAX($I726/$G725, $I726-SUM($I725:AB725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AC725))),(MAX($I726/$G725, $I726-SUM($I725:AC725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AD725))),(MAX($I726/$G725, $I726-SUM($I725:AD725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AE725))),(MAX($I726/$G725, $I726-SUM($I725:AE725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AF725))),(MAX($I726/$G725, $I726-SUM($I725:AF725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AG725))),(MAX($I726/$G725, $I726-SUM($I725:AG725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AH725))),(MAX($I726/$G725, $I726-SUM($I725:AH725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AI725))),(MAX($I726/$G725, $I726-SUM($I725:AI725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AJ725))),(MAX($I726/$G725, $I726-SUM($I725:AJ725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AK725))),(MAX($I726/$G725, $I726-SUM($I725:AK725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AL725))),(MAX($I726/$G725, $I726-SUM($I725:AL725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AM725))),(MAX($I726/$G725, $I726-SUM($I725:AM725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AN725))),(MAX($I726/$G725, $I726-SUM($I725:AN725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AO725))),(MAX($I726/$G725, $I726-SUM($I725:AO725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AP725))),(MAX($I726/$G725, $I726-SUM($I725:AP725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AQ725))),(MAX($I726/$G725, $I726-SUM($I725:AQ725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AR725))),(MAX($I726/$G725, $I726-SUM($I725:AR725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AS725))),(MAX($I726/$G725, $I726-SUM($I725:AS725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AT725))),(MAX($I726/$G725, $I726-SUM($I725:AT725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AU725))),(MAX($I726/$G725, $I726-SUM($I725:AU725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AV725))),(MAX($I726/$G725, $I726-SUM($I725:AV725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AW725))),(MAX($I726/$G725, $I726-SUM($I725:AW725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AX725))),(MAX($I726/$G725, $I726-SUM($I725:AX725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AY725))),(MAX($I726/$G725, $I726-SUM($I725:AY725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:AZ725))),(MAX($I726/$G725, $I726-SUM($I725:AZ725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BA725))),(MAX($I726/$G725, $I726-SUM($I725:BA725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BB725))),(MAX($I726/$G725, $I726-SUM($I725:BB725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BC725))),(MAX($I726/$G725, $I726-SUM($I725:BC725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BD725))),(MAX($I726/$G725, $I726-SUM($I725:BD725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BE725))),(MAX($I726/$G725, $I726-SUM($I725:BE725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BF725))),(MAX($I726/$G725, $I726-SUM($I725:BF725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BG725))),(MAX($I726/$G725, $I726-SUM($I725:BG725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BH725))),(MAX($I726/$G725, $I726-SUM($I725:BH725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BI725))),(MAX($I726/$G725, $I726-SUM($I725:BI725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BJ725))),(MAX($I726/$G725, $I726-SUM($I725:BJ725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BK725))),(MAX($I726/$G725, $I726-SUM($I725:BK725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BL725))),(MAX($I726/$G725, $I726-SUM($I725:BL725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BM725))),(MAX($I726/$G725, $I726-SUM($I725:BM725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BN725))),(MAX($I726/$G725, $I726-SUM($I725:BN725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BO725))),(MAX($I726/$G725, $I726-SUM($I725:BO725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BP725))),(MAX($I726/$G725, $I726-SUM($I725:BP725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BQ725))),(MAX($I726/$G725, $I726-SUM($I725:BQ725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BR725))),(MAX($I726/$G725, $I726-SUM($I725:BR725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BS725))),(MAX($I726/$G725, $I726-SUM($I725:BS725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BT725))),(MAX($I726/$G725, $I726-SUM($I725:BT725)))))","v":0},{"$f":"IF(OR($G725=0,$G725=\"n/a\"),0,IF($I726>0,(MIN($I726/$G725, $I726-SUM($I725:BU725))),(MAX($I726/$G725, $I726-SUM($I725:BU725)))))","v":0}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"INDEX('I2 RAB '!$D$9:$D$24,A722)","v":0},{"$f":"I726-J725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO726-AP725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU726-BV725","v":0}]
[]
[null,null,"New capex"]
[null,null,"Year 5 capex adjustment",null,null,null,"Std life","Capex",null,null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$N$70:$N$85,MATCH($B722,'Depn|Inputs'!$C$70:$C$85,0))/conv_2015_2010","v":0},null,null,null,null,{"$f":"INDEX('Depn|Inputs'!$S$70:$S$85,MATCH($B722,'Depn|Inputs'!$C$70:$C$85,0))/conv_2020_2010","v":0}]
[null,null,null,"2010 adj capex","$m Real 2010",null,{"$f":"G734","v":"n/a"},{"$f":"N729","v":0},null,null,null,null,null,null,{"$f":"IF($G730=\"n/a\",0,IF(O$3-$N$3>$G730-5,$H730-SUM($J730:N730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(P$3-$N$3>$G730-5,$H730-SUM($J730:O730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(Q$3-$N$3>$G730-5,$H730-SUM($J730:P730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(R$3-$N$3>$G730-5,$H730-SUM($J730:Q730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(S$3-$N$3>$G730-5,$H730-SUM($J730:R730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(T$3-$N$3>$G730-5,$H730-SUM($J730:S730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(U$3-$N$3>$G730-5,$H730-SUM($J730:T730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(V$3-$N$3>$G730-5,$H730-SUM($J730:U730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(W$3-$N$3>$G730-5,$H730-SUM($J730:V730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(X$3-$N$3>$G730-5,$H730-SUM($J730:W730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(Y$3-$N$3>$G730-5,$H730-SUM($J730:X730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(Z$3-$N$3>$G730-5,$H730-SUM($J730:Y730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AA$3-$N$3>$G730-5,$H730-SUM($J730:Z730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AB$3-$N$3>$G730-5,$H730-SUM($J730:AA730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AC$3-$N$3>$G730-5,$H730-SUM($J730:AB730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AD$3-$N$3>$G730-5,$H730-SUM($J730:AC730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AE$3-$N$3>$G730-5,$H730-SUM($J730:AD730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AF$3-$N$3>$G730-5,$H730-SUM($J730:AE730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AG$3-$N$3>$G730-5,$H730-SUM($J730:AF730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AH$3-$N$3>$G730-5,$H730-SUM($J730:AG730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AI$3-$N$3>$G730-5,$H730-SUM($J730:AH730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AJ$3-$N$3>$G730-5,$H730-SUM($J730:AI730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AK$3-$N$3>$G730-5,$H730-SUM($J730:AJ730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AL$3-$N$3>$G730-5,$H730-SUM($J730:AK730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AM$3-$N$3>$G730-5,$H730-SUM($J730:AL730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AN$3-$N$3>$G730-5,$H730-SUM($J730:AM730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AO$3-$N$3>$G730-5,$H730-SUM($J730:AN730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AP$3-$N$3>$G730-5,$H730-SUM($J730:AO730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AQ$3-$N$3>$G730-5,$H730-SUM($J730:AP730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AR$3-$N$3>$G730-5,$H730-SUM($J730:AQ730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AS$3-$N$3>$G730-5,$H730-SUM($J730:AR730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AT$3-$N$3>$G730-5,$H730-SUM($J730:AS730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AU$3-$N$3>$G730-5,$H730-SUM($J730:AT730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AV$3-$N$3>$G730-5,$H730-SUM($J730:AU730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AW$3-$N$3>$G730-5,$H730-SUM($J730:AV730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AX$3-$N$3>$G730-5,$H730-SUM($J730:AW730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AY$3-$N$3>$G730-5,$H730-SUM($J730:AX730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(AZ$3-$N$3>$G730-5,$H730-SUM($J730:AY730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BA$3-$N$3>$G730-5,$H730-SUM($J730:AZ730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BB$3-$N$3>$G730-5,$H730-SUM($J730:BA730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BC$3-$N$3>$G730-5,$H730-SUM($J730:BB730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BD$3-$N$3>$G730-5,$H730-SUM($J730:BC730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BE$3-$N$3>$G730-5,$H730-SUM($J730:BD730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BF$3-$N$3>$G730-5,$H730-SUM($J730:BE730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BG$3-$N$3>$G730-5,$H730-SUM($J730:BF730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BH$3-$N$3>$G730-5,$H730-SUM($J730:BG730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BI$3-$N$3>$G730-5,$H730-SUM($J730:BH730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BJ$3-$N$3>$G730-5,$H730-SUM($J730:BI730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BK$3-$N$3>$G730-5,$H730-SUM($J730:BJ730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BL$3-$N$3>$G730-5,$H730-SUM($J730:BK730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BM$3-$N$3>$G730-5,$H730-SUM($J730:BL730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BN$3-$N$3>$G730-5,$H730-SUM($J730:BM730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BO$3-$N$3>$G730-5,$H730-SUM($J730:BN730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BP$3-$N$3>$G730-5,$H730-SUM($J730:BO730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BQ$3-$N$3>$G730-5,$H730-SUM($J730:BP730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BR$3-$N$3>$G730-5,$H730-SUM($J730:BQ730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BS$3-$N$3>$G730-5,$H730-SUM($J730:BR730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BT$3-$N$3>$G730-5,$H730-SUM($J730:BS730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BU$3-$N$3>$G730-5,$H730-SUM($J730:BT730),$H730/($G730-5)))","v":0},{"$f":"IF($G730=\"n/a\",0,IF(BV$3-$N$3>$G730-5,$H730-SUM($J730:BU730),$H730/($G730-5)))","v":0}]
[null,null,null,"2015 adj capex","$m Real 2010",null,{"$f":"G739","v":"n/a"},{"$f":"S729","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($G731=\"n/a\",0,IF(T$3-$S$3>$G731-5,$H731-SUM($J731:S731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(U$3-$S$3>$G731-5,$H731-SUM($J731:T731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(V$3-$S$3>$G731-5,$H731-SUM($J731:U731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(W$3-$S$3>$G731-5,$H731-SUM($J731:V731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(X$3-$S$3>$G731-5,$H731-SUM($J731:W731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(Y$3-$S$3>$G731-5,$H731-SUM($J731:X731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(Z$3-$S$3>$G731-5,$H731-SUM($J731:Y731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AA$3-$S$3>$G731-5,$H731-SUM($J731:Z731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AB$3-$S$3>$G731-5,$H731-SUM($J731:AA731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AC$3-$S$3>$G731-5,$H731-SUM($J731:AB731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AD$3-$S$3>$G731-5,$H731-SUM($J731:AC731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AE$3-$S$3>$G731-5,$H731-SUM($J731:AD731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AF$3-$S$3>$G731-5,$H731-SUM($J731:AE731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AG$3-$S$3>$G731-5,$H731-SUM($J731:AF731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AH$3-$S$3>$G731-5,$H731-SUM($J731:AG731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AI$3-$S$3>$G731-5,$H731-SUM($J731:AH731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AJ$3-$S$3>$G731-5,$H731-SUM($J731:AI731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AK$3-$S$3>$G731-5,$H731-SUM($J731:AJ731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AL$3-$S$3>$G731-5,$H731-SUM($J731:AK731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AM$3-$S$3>$G731-5,$H731-SUM($J731:AL731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AN$3-$S$3>$G731-5,$H731-SUM($J731:AM731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AO$3-$S$3>$G731-5,$H731-SUM($J731:AN731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AP$3-$S$3>$G731-5,$H731-SUM($J731:AO731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AQ$3-$S$3>$G731-5,$H731-SUM($J731:AP731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AR$3-$S$3>$G731-5,$H731-SUM($J731:AQ731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AS$3-$S$3>$G731-5,$H731-SUM($J731:AR731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AT$3-$S$3>$G731-5,$H731-SUM($J731:AS731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AU$3-$S$3>$G731-5,$H731-SUM($J731:AT731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AV$3-$S$3>$G731-5,$H731-SUM($J731:AU731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AW$3-$S$3>$G731-5,$H731-SUM($J731:AV731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AX$3-$S$3>$G731-5,$H731-SUM($J731:AW731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AY$3-$S$3>$G731-5,$H731-SUM($J731:AX731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(AZ$3-$S$3>$G731-5,$H731-SUM($J731:AY731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BA$3-$S$3>$G731-5,$H731-SUM($J731:AZ731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BB$3-$S$3>$G731-5,$H731-SUM($J731:BA731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BC$3-$S$3>$G731-5,$H731-SUM($J731:BB731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BD$3-$S$3>$G731-5,$H731-SUM($J731:BC731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BE$3-$S$3>$G731-5,$H731-SUM($J731:BD731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BF$3-$S$3>$G731-5,$H731-SUM($J731:BE731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BG$3-$S$3>$G731-5,$H731-SUM($J731:BF731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BH$3-$S$3>$G731-5,$H731-SUM($J731:BG731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BI$3-$S$3>$G731-5,$H731-SUM($J731:BH731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BJ$3-$S$3>$G731-5,$H731-SUM($J731:BI731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BK$3-$S$3>$G731-5,$H731-SUM($J731:BJ731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BL$3-$S$3>$G731-5,$H731-SUM($J731:BK731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BM$3-$S$3>$G731-5,$H731-SUM($J731:BL731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BN$3-$S$3>$G731-5,$H731-SUM($J731:BM731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BO$3-$S$3>$G731-5,$H731-SUM($J731:BN731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BP$3-$S$3>$G731-5,$H731-SUM($J731:BO731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BQ$3-$S$3>$G731-5,$H731-SUM($J731:BP731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BR$3-$S$3>$G731-5,$H731-SUM($J731:BQ731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BS$3-$S$3>$G731-5,$H731-SUM($J731:BR731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BT$3-$S$3>$G731-5,$H731-SUM($J731:BS731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BU$3-$S$3>$G731-5,$H731-SUM($J731:BT731),$H731/($G731-5)))","v":0},{"$f":"IF($G731=\"n/a\",0,IF(BV$3-$S$3>$G731-5,$H731-SUM($J731:BU731),$H731/($G731-5)))","v":0}]
[null,null,null,null,"$m Real 2010"]
[{"$f":"IF(COUNTA($BW734:$BW763)=COUNTIF($BW734:$BW763,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,"$m Real 2010",null,"Std life","Capex",null,{"$f":"INDEX('Depn|Inputs'!J$24:J$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!K$24:K$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!L$24:L$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!M$24:M$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!N$24:N$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!O$24:O$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!P$24:P$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Q$24:Q$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!R$24:R$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!S$24:S$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!T$24:T$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!U$24:U$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!V$24:V$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!W$24:W$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!X$24:X$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Y$24:Y$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!Z$24:Z$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AA$24:AA$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AB$24:AB$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AC$24:AC$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AD$24:AD$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AE$24:AE$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AF$24:AF$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AG$24:AG$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AH$24:AH$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AI$24:AI$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AJ$24:AJ$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AK$24:AK$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AL$24:AL$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AM$24:AM$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AN$24:AN$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AO$24:AO$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AP$24:AP$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AQ$24:AQ$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AR$24:AR$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AS$24:AS$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AT$24:AT$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AU$24:AU$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AV$24:AV$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AW$24:AW$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AX$24:AX$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AY$24:AY$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!AZ$24:AZ$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BA$24:BA$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BB$24:BB$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BC$24:BC$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BD$24:BD$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BE$24:BE$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BF$24:BF$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BG$24:BG$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BH$24:BH$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BI$24:BI$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BJ$24:BJ$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BK$24:BK$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BL$24:BL$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BM$24:BM$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BN$24:BN$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BO$24:BO$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BP$24:BP$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BQ$24:BQ$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BR$24:BR$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BS$24:BS$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BT$24:BT$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BU$24:BU$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0},{"$f":"INDEX('Depn|Inputs'!BV$24:BV$39,MATCH($B722,'Depn|Inputs'!$C$24:$C$39,0))","v":0}]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$C$7:$C$22,A722)","v":"n/a"},{"$f":"J733","v":0},null,{"$f":"IF(OR(J$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>J$3,$H734/$G734,$H734-SUM($I734:I734)))","v":0},{"$f":"IF(OR(K$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>K$3,$H734/$G734,$H734-SUM($I734:J734)))","v":0},{"$f":"IF(OR(L$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>L$3,$H734/$G734,$H734-SUM($I734:K734)))","v":0},{"$f":"IF(OR(M$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>M$3,$H734/$G734,$H734-SUM($I734:L734)))","v":0},{"$f":"IF(OR(N$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>N$3,$H734/$G734,$H734-SUM($I734:M734)))","v":0},{"$f":"IF(OR(O$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>O$3,$H734/$G734,$H734-SUM($I734:N734)))","v":0},{"$f":"IF(OR(P$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>P$3,$H734/$G734,$H734-SUM($I734:O734)))","v":0},{"$f":"IF(OR(Q$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>Q$3,$H734/$G734,$H734-SUM($I734:P734)))","v":0},{"$f":"IF(OR(R$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>R$3,$H734/$G734,$H734-SUM($I734:Q734)))","v":0},{"$f":"IF(OR(S$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>S$3,$H734/$G734,$H734-SUM($I734:R734)))","v":0},{"$f":"IF(OR(T$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>T$3,$H734/$G734,$H734-SUM($I734:S734)))","v":0},{"$f":"IF(OR(U$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>U$3,$H734/$G734,$H734-SUM($I734:T734)))","v":0},{"$f":"IF(OR(V$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>V$3,$H734/$G734,$H734-SUM($I734:U734)))","v":0},{"$f":"IF(OR(W$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>W$3,$H734/$G734,$H734-SUM($I734:V734)))","v":0},{"$f":"IF(OR(X$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>X$3,$H734/$G734,$H734-SUM($I734:W734)))","v":0},{"$f":"IF(OR(Y$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>Y$3,$H734/$G734,$H734-SUM($I734:X734)))","v":0},{"$f":"IF(OR(Z$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>Z$3,$H734/$G734,$H734-SUM($I734:Y734)))","v":0},{"$f":"IF(OR(AA$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AA$3,$H734/$G734,$H734-SUM($I734:Z734)))","v":0},{"$f":"IF(OR(AB$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AB$3,$H734/$G734,$H734-SUM($I734:AA734)))","v":0},{"$f":"IF(OR(AC$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AC$3,$H734/$G734,$H734-SUM($I734:AB734)))","v":0},{"$f":"IF(OR(AD$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AD$3,$H734/$G734,$H734-SUM($I734:AC734)))","v":0},{"$f":"IF(OR(AE$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AE$3,$H734/$G734,$H734-SUM($I734:AD734)))","v":0},{"$f":"IF(OR(AF$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AF$3,$H734/$G734,$H734-SUM($I734:AE734)))","v":0},{"$f":"IF(OR(AG$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AG$3,$H734/$G734,$H734-SUM($I734:AF734)))","v":0},{"$f":"IF(OR(AH$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AH$3,$H734/$G734,$H734-SUM($I734:AG734)))","v":0},{"$f":"IF(OR(AI$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AI$3,$H734/$G734,$H734-SUM($I734:AH734)))","v":0},{"$f":"IF(OR(AJ$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AJ$3,$H734/$G734,$H734-SUM($I734:AI734)))","v":0},{"$f":"IF(OR(AK$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AK$3,$H734/$G734,$H734-SUM($I734:AJ734)))","v":0},{"$f":"IF(OR(AL$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AL$3,$H734/$G734,$H734-SUM($I734:AK734)))","v":0},{"$f":"IF(OR(AM$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AM$3,$H734/$G734,$H734-SUM($I734:AL734)))","v":0},{"$f":"IF(OR(AN$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AN$3,$H734/$G734,$H734-SUM($I734:AM734)))","v":0},{"$f":"IF(OR(AO$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AO$3,$H734/$G734,$H734-SUM($I734:AN734)))","v":0},{"$f":"IF(OR(AP$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AP$3,$H734/$G734,$H734-SUM($I734:AO734)))","v":0},{"$f":"IF(OR(AQ$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AQ$3,$H734/$G734,$H734-SUM($I734:AP734)))","v":0},{"$f":"IF(OR(AR$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AR$3,$H734/$G734,$H734-SUM($I734:AQ734)))","v":0},{"$f":"IF(OR(AS$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AS$3,$H734/$G734,$H734-SUM($I734:AR734)))","v":0},{"$f":"IF(OR(AT$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AT$3,$H734/$G734,$H734-SUM($I734:AS734)))","v":0},{"$f":"IF(OR(AU$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AU$3,$H734/$G734,$H734-SUM($I734:AT734)))","v":0},{"$f":"IF(OR(AV$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AV$3,$H734/$G734,$H734-SUM($I734:AU734)))","v":0},{"$f":"IF(OR(AW$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AW$3,$H734/$G734,$H734-SUM($I734:AV734)))","v":0},{"$f":"IF(OR(AX$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AX$3,$H734/$G734,$H734-SUM($I734:AW734)))","v":0},{"$f":"IF(OR(AY$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AY$3,$H734/$G734,$H734-SUM($I734:AX734)))","v":0},{"$f":"IF(OR(AZ$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>AZ$3,$H734/$G734,$H734-SUM($I734:AY734)))","v":0},{"$f":"IF(OR(BA$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BA$3,$H734/$G734,$H734-SUM($I734:AZ734)))","v":0},{"$f":"IF(OR(BB$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BB$3,$H734/$G734,$H734-SUM($I734:BA734)))","v":0},{"$f":"IF(OR(BC$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BC$3,$H734/$G734,$H734-SUM($I734:BB734)))","v":0},{"$f":"IF(OR(BD$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BD$3,$H734/$G734,$H734-SUM($I734:BC734)))","v":0},{"$f":"IF(OR(BE$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BE$3,$H734/$G734,$H734-SUM($I734:BD734)))","v":0},{"$f":"IF(OR(BF$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BF$3,$H734/$G734,$H734-SUM($I734:BE734)))","v":0},{"$f":"IF(OR(BG$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BG$3,$H734/$G734,$H734-SUM($I734:BF734)))","v":0},{"$f":"IF(OR(BH$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BH$3,$H734/$G734,$H734-SUM($I734:BG734)))","v":0},{"$f":"IF(OR(BI$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BI$3,$H734/$G734,$H734-SUM($I734:BH734)))","v":0},{"$f":"IF(OR(BJ$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BJ$3,$H734/$G734,$H734-SUM($I734:BI734)))","v":0},{"$f":"IF(OR(BK$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BK$3,$H734/$G734,$H734-SUM($I734:BJ734)))","v":0},{"$f":"IF(OR(BL$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BL$3,$H734/$G734,$H734-SUM($I734:BK734)))","v":0},{"$f":"IF(OR(BM$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BM$3,$H734/$G734,$H734-SUM($I734:BL734)))","v":0},{"$f":"IF(OR(BN$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BN$3,$H734/$G734,$H734-SUM($I734:BM734)))","v":0},{"$f":"IF(OR(BO$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BO$3,$H734/$G734,$H734-SUM($I734:BN734)))","v":0},{"$f":"IF(OR(BP$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BP$3,$H734/$G734,$H734-SUM($I734:BO734)))","v":0},{"$f":"IF(OR(BQ$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BQ$3,$H734/$G734,$H734-SUM($I734:BP734)))","v":0},{"$f":"IF(OR(BR$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BR$3,$H734/$G734,$H734-SUM($I734:BQ734)))","v":0},{"$f":"IF(OR(BS$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BS$3,$H734/$G734,$H734-SUM($I734:BR734)))","v":0},{"$f":"IF(OR(BT$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BT$3,$H734/$G734,$H734-SUM($I734:BS734)))","v":0},{"$f":"IF(OR(BU$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BU$3,$H734/$G734,$H734-SUM($I734:BT734)))","v":0},{"$f":"IF(OR(BV$3<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734)>BV$3,$H734/$G734,$H734-SUM($I734:BU734)))","v":0},{"$f":"IF(OR(ROUND(H734-SUM($J734:$BV734),2)=0,G734=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D734+1","v":2012},"$m Real 2010",null,{"$f":"G734","v":"n/a"},{"$f":"K733","v":0},null,{"$f":"IF(OR(J$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>J$3,$H735/$G735,$H735-SUM($I735:I735)))","v":0},{"$f":"IF(OR(K$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>K$3,$H735/$G735,$H735-SUM($I735:J735)))","v":0},{"$f":"IF(OR(L$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>L$3,$H735/$G735,$H735-SUM($I735:K735)))","v":0},{"$f":"IF(OR(M$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>M$3,$H735/$G735,$H735-SUM($I735:L735)))","v":0},{"$f":"IF(OR(N$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>N$3,$H735/$G735,$H735-SUM($I735:M735)))","v":0},{"$f":"IF(OR(O$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>O$3,$H735/$G735,$H735-SUM($I735:N735)))","v":0},{"$f":"IF(OR(P$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>P$3,$H735/$G735,$H735-SUM($I735:O735)))","v":0},{"$f":"IF(OR(Q$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>Q$3,$H735/$G735,$H735-SUM($I735:P735)))","v":0},{"$f":"IF(OR(R$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>R$3,$H735/$G735,$H735-SUM($I735:Q735)))","v":0},{"$f":"IF(OR(S$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>S$3,$H735/$G735,$H735-SUM($I735:R735)))","v":0},{"$f":"IF(OR(T$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>T$3,$H735/$G735,$H735-SUM($I735:S735)))","v":0},{"$f":"IF(OR(U$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>U$3,$H735/$G735,$H735-SUM($I735:T735)))","v":0},{"$f":"IF(OR(V$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>V$3,$H735/$G735,$H735-SUM($I735:U735)))","v":0},{"$f":"IF(OR(W$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>W$3,$H735/$G735,$H735-SUM($I735:V735)))","v":0},{"$f":"IF(OR(X$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>X$3,$H735/$G735,$H735-SUM($I735:W735)))","v":0},{"$f":"IF(OR(Y$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>Y$3,$H735/$G735,$H735-SUM($I735:X735)))","v":0},{"$f":"IF(OR(Z$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>Z$3,$H735/$G735,$H735-SUM($I735:Y735)))","v":0},{"$f":"IF(OR(AA$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AA$3,$H735/$G735,$H735-SUM($I735:Z735)))","v":0},{"$f":"IF(OR(AB$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AB$3,$H735/$G735,$H735-SUM($I735:AA735)))","v":0},{"$f":"IF(OR(AC$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AC$3,$H735/$G735,$H735-SUM($I735:AB735)))","v":0},{"$f":"IF(OR(AD$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AD$3,$H735/$G735,$H735-SUM($I735:AC735)))","v":0},{"$f":"IF(OR(AE$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AE$3,$H735/$G735,$H735-SUM($I735:AD735)))","v":0},{"$f":"IF(OR(AF$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AF$3,$H735/$G735,$H735-SUM($I735:AE735)))","v":0},{"$f":"IF(OR(AG$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AG$3,$H735/$G735,$H735-SUM($I735:AF735)))","v":0},{"$f":"IF(OR(AH$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AH$3,$H735/$G735,$H735-SUM($I735:AG735)))","v":0},{"$f":"IF(OR(AI$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AI$3,$H735/$G735,$H735-SUM($I735:AH735)))","v":0},{"$f":"IF(OR(AJ$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AJ$3,$H735/$G735,$H735-SUM($I735:AI735)))","v":0},{"$f":"IF(OR(AK$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AK$3,$H735/$G735,$H735-SUM($I735:AJ735)))","v":0},{"$f":"IF(OR(AL$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AL$3,$H735/$G735,$H735-SUM($I735:AK735)))","v":0},{"$f":"IF(OR(AM$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AM$3,$H735/$G735,$H735-SUM($I735:AL735)))","v":0},{"$f":"IF(OR(AN$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AN$3,$H735/$G735,$H735-SUM($I735:AM735)))","v":0},{"$f":"IF(OR(AO$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AO$3,$H735/$G735,$H735-SUM($I735:AN735)))","v":0},{"$f":"IF(OR(AP$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AP$3,$H735/$G735,$H735-SUM($I735:AO735)))","v":0},{"$f":"IF(OR(AQ$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AQ$3,$H735/$G735,$H735-SUM($I735:AP735)))","v":0},{"$f":"IF(OR(AR$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AR$3,$H735/$G735,$H735-SUM($I735:AQ735)))","v":0},{"$f":"IF(OR(AS$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AS$3,$H735/$G735,$H735-SUM($I735:AR735)))","v":0},{"$f":"IF(OR(AT$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AT$3,$H735/$G735,$H735-SUM($I735:AS735)))","v":0},{"$f":"IF(OR(AU$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AU$3,$H735/$G735,$H735-SUM($I735:AT735)))","v":0},{"$f":"IF(OR(AV$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AV$3,$H735/$G735,$H735-SUM($I735:AU735)))","v":0},{"$f":"IF(OR(AW$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AW$3,$H735/$G735,$H735-SUM($I735:AV735)))","v":0},{"$f":"IF(OR(AX$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AX$3,$H735/$G735,$H735-SUM($I735:AW735)))","v":0},{"$f":"IF(OR(AY$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AY$3,$H735/$G735,$H735-SUM($I735:AX735)))","v":0},{"$f":"IF(OR(AZ$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>AZ$3,$H735/$G735,$H735-SUM($I735:AY735)))","v":0},{"$f":"IF(OR(BA$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BA$3,$H735/$G735,$H735-SUM($I735:AZ735)))","v":0},{"$f":"IF(OR(BB$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BB$3,$H735/$G735,$H735-SUM($I735:BA735)))","v":0},{"$f":"IF(OR(BC$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BC$3,$H735/$G735,$H735-SUM($I735:BB735)))","v":0},{"$f":"IF(OR(BD$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BD$3,$H735/$G735,$H735-SUM($I735:BC735)))","v":0},{"$f":"IF(OR(BE$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BE$3,$H735/$G735,$H735-SUM($I735:BD735)))","v":0},{"$f":"IF(OR(BF$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BF$3,$H735/$G735,$H735-SUM($I735:BE735)))","v":0},{"$f":"IF(OR(BG$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BG$3,$H735/$G735,$H735-SUM($I735:BF735)))","v":0},{"$f":"IF(OR(BH$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BH$3,$H735/$G735,$H735-SUM($I735:BG735)))","v":0},{"$f":"IF(OR(BI$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BI$3,$H735/$G735,$H735-SUM($I735:BH735)))","v":0},{"$f":"IF(OR(BJ$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BJ$3,$H735/$G735,$H735-SUM($I735:BI735)))","v":0},{"$f":"IF(OR(BK$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BK$3,$H735/$G735,$H735-SUM($I735:BJ735)))","v":0},{"$f":"IF(OR(BL$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BL$3,$H735/$G735,$H735-SUM($I735:BK735)))","v":0},{"$f":"IF(OR(BM$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BM$3,$H735/$G735,$H735-SUM($I735:BL735)))","v":0},{"$f":"IF(OR(BN$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BN$3,$H735/$G735,$H735-SUM($I735:BM735)))","v":0},{"$f":"IF(OR(BO$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BO$3,$H735/$G735,$H735-SUM($I735:BN735)))","v":0},{"$f":"IF(OR(BP$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BP$3,$H735/$G735,$H735-SUM($I735:BO735)))","v":0},{"$f":"IF(OR(BQ$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BQ$3,$H735/$G735,$H735-SUM($I735:BP735)))","v":0},{"$f":"IF(OR(BR$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BR$3,$H735/$G735,$H735-SUM($I735:BQ735)))","v":0},{"$f":"IF(OR(BS$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BS$3,$H735/$G735,$H735-SUM($I735:BR735)))","v":0},{"$f":"IF(OR(BT$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BT$3,$H735/$G735,$H735-SUM($I735:BS735)))","v":0},{"$f":"IF(OR(BU$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BU$3,$H735/$G735,$H735-SUM($I735:BT735)))","v":0},{"$f":"IF(OR(BV$3<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735)>BV$3,$H735/$G735,$H735-SUM($I735:BU735)))","v":0},{"$f":"IF(OR(ROUND(H735-SUM($J735:$BV735),2)=0,G735=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D735+1","v":2013},"$m Real 2010",null,{"$f":"G735","v":"n/a"},{"$f":"L733","v":0},null,{"$f":"IF(OR(J$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>J$3,$H736/$G736,$H736-SUM($I736:I736)))","v":0},{"$f":"IF(OR(K$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>K$3,$H736/$G736,$H736-SUM($I736:J736)))","v":0},{"$f":"IF(OR(L$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>L$3,$H736/$G736,$H736-SUM($I736:K736)))","v":0},{"$f":"IF(OR(M$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>M$3,$H736/$G736,$H736-SUM($I736:L736)))","v":0},{"$f":"IF(OR(N$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>N$3,$H736/$G736,$H736-SUM($I736:M736)))","v":0},{"$f":"IF(OR(O$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>O$3,$H736/$G736,$H736-SUM($I736:N736)))","v":0},{"$f":"IF(OR(P$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>P$3,$H736/$G736,$H736-SUM($I736:O736)))","v":0},{"$f":"IF(OR(Q$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>Q$3,$H736/$G736,$H736-SUM($I736:P736)))","v":0},{"$f":"IF(OR(R$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>R$3,$H736/$G736,$H736-SUM($I736:Q736)))","v":0},{"$f":"IF(OR(S$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>S$3,$H736/$G736,$H736-SUM($I736:R736)))","v":0},{"$f":"IF(OR(T$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>T$3,$H736/$G736,$H736-SUM($I736:S736)))","v":0},{"$f":"IF(OR(U$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>U$3,$H736/$G736,$H736-SUM($I736:T736)))","v":0},{"$f":"IF(OR(V$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>V$3,$H736/$G736,$H736-SUM($I736:U736)))","v":0},{"$f":"IF(OR(W$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>W$3,$H736/$G736,$H736-SUM($I736:V736)))","v":0},{"$f":"IF(OR(X$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>X$3,$H736/$G736,$H736-SUM($I736:W736)))","v":0},{"$f":"IF(OR(Y$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>Y$3,$H736/$G736,$H736-SUM($I736:X736)))","v":0},{"$f":"IF(OR(Z$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>Z$3,$H736/$G736,$H736-SUM($I736:Y736)))","v":0},{"$f":"IF(OR(AA$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AA$3,$H736/$G736,$H736-SUM($I736:Z736)))","v":0},{"$f":"IF(OR(AB$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AB$3,$H736/$G736,$H736-SUM($I736:AA736)))","v":0},{"$f":"IF(OR(AC$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AC$3,$H736/$G736,$H736-SUM($I736:AB736)))","v":0},{"$f":"IF(OR(AD$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AD$3,$H736/$G736,$H736-SUM($I736:AC736)))","v":0},{"$f":"IF(OR(AE$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AE$3,$H736/$G736,$H736-SUM($I736:AD736)))","v":0},{"$f":"IF(OR(AF$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AF$3,$H736/$G736,$H736-SUM($I736:AE736)))","v":0},{"$f":"IF(OR(AG$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AG$3,$H736/$G736,$H736-SUM($I736:AF736)))","v":0},{"$f":"IF(OR(AH$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AH$3,$H736/$G736,$H736-SUM($I736:AG736)))","v":0},{"$f":"IF(OR(AI$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AI$3,$H736/$G736,$H736-SUM($I736:AH736)))","v":0},{"$f":"IF(OR(AJ$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AJ$3,$H736/$G736,$H736-SUM($I736:AI736)))","v":0},{"$f":"IF(OR(AK$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AK$3,$H736/$G736,$H736-SUM($I736:AJ736)))","v":0},{"$f":"IF(OR(AL$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AL$3,$H736/$G736,$H736-SUM($I736:AK736)))","v":0},{"$f":"IF(OR(AM$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AM$3,$H736/$G736,$H736-SUM($I736:AL736)))","v":0},{"$f":"IF(OR(AN$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AN$3,$H736/$G736,$H736-SUM($I736:AM736)))","v":0},{"$f":"IF(OR(AO$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AO$3,$H736/$G736,$H736-SUM($I736:AN736)))","v":0},{"$f":"IF(OR(AP$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AP$3,$H736/$G736,$H736-SUM($I736:AO736)))","v":0},{"$f":"IF(OR(AQ$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AQ$3,$H736/$G736,$H736-SUM($I736:AP736)))","v":0},{"$f":"IF(OR(AR$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AR$3,$H736/$G736,$H736-SUM($I736:AQ736)))","v":0},{"$f":"IF(OR(AS$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AS$3,$H736/$G736,$H736-SUM($I736:AR736)))","v":0},{"$f":"IF(OR(AT$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AT$3,$H736/$G736,$H736-SUM($I736:AS736)))","v":0},{"$f":"IF(OR(AU$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AU$3,$H736/$G736,$H736-SUM($I736:AT736)))","v":0},{"$f":"IF(OR(AV$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AV$3,$H736/$G736,$H736-SUM($I736:AU736)))","v":0},{"$f":"IF(OR(AW$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AW$3,$H736/$G736,$H736-SUM($I736:AV736)))","v":0},{"$f":"IF(OR(AX$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AX$3,$H736/$G736,$H736-SUM($I736:AW736)))","v":0},{"$f":"IF(OR(AY$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AY$3,$H736/$G736,$H736-SUM($I736:AX736)))","v":0},{"$f":"IF(OR(AZ$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>AZ$3,$H736/$G736,$H736-SUM($I736:AY736)))","v":0},{"$f":"IF(OR(BA$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BA$3,$H736/$G736,$H736-SUM($I736:AZ736)))","v":0},{"$f":"IF(OR(BB$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BB$3,$H736/$G736,$H736-SUM($I736:BA736)))","v":0},{"$f":"IF(OR(BC$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BC$3,$H736/$G736,$H736-SUM($I736:BB736)))","v":0},{"$f":"IF(OR(BD$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BD$3,$H736/$G736,$H736-SUM($I736:BC736)))","v":0},{"$f":"IF(OR(BE$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BE$3,$H736/$G736,$H736-SUM($I736:BD736)))","v":0},{"$f":"IF(OR(BF$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BF$3,$H736/$G736,$H736-SUM($I736:BE736)))","v":0},{"$f":"IF(OR(BG$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BG$3,$H736/$G736,$H736-SUM($I736:BF736)))","v":0},{"$f":"IF(OR(BH$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BH$3,$H736/$G736,$H736-SUM($I736:BG736)))","v":0},{"$f":"IF(OR(BI$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BI$3,$H736/$G736,$H736-SUM($I736:BH736)))","v":0},{"$f":"IF(OR(BJ$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BJ$3,$H736/$G736,$H736-SUM($I736:BI736)))","v":0},{"$f":"IF(OR(BK$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BK$3,$H736/$G736,$H736-SUM($I736:BJ736)))","v":0},{"$f":"IF(OR(BL$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BL$3,$H736/$G736,$H736-SUM($I736:BK736)))","v":0},{"$f":"IF(OR(BM$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BM$3,$H736/$G736,$H736-SUM($I736:BL736)))","v":0},{"$f":"IF(OR(BN$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BN$3,$H736/$G736,$H736-SUM($I736:BM736)))","v":0},{"$f":"IF(OR(BO$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BO$3,$H736/$G736,$H736-SUM($I736:BN736)))","v":0},{"$f":"IF(OR(BP$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BP$3,$H736/$G736,$H736-SUM($I736:BO736)))","v":0},{"$f":"IF(OR(BQ$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BQ$3,$H736/$G736,$H736-SUM($I736:BP736)))","v":0},{"$f":"IF(OR(BR$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BR$3,$H736/$G736,$H736-SUM($I736:BQ736)))","v":0},{"$f":"IF(OR(BS$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BS$3,$H736/$G736,$H736-SUM($I736:BR736)))","v":0},{"$f":"IF(OR(BT$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BT$3,$H736/$G736,$H736-SUM($I736:BS736)))","v":0},{"$f":"IF(OR(BU$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BU$3,$H736/$G736,$H736-SUM($I736:BT736)))","v":0},{"$f":"IF(OR(BV$3<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736)>BV$3,$H736/$G736,$H736-SUM($I736:BU736)))","v":0},"Ok"]
[null,null,null,2014,"$m Real 2010",null,{"$f":"G736","v":"n/a"},{"$f":"M733","v":0},null,{"$f":"IF(OR(J$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>J$3,$H737/$G737,$H737-SUM($I737:I737)))","v":0},{"$f":"IF(OR(K$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>K$3,$H737/$G737,$H737-SUM($I737:J737)))","v":0},{"$f":"IF(OR(L$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>L$3,$H737/$G737,$H737-SUM($I737:K737)))","v":0},{"$f":"IF(OR(M$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>M$3,$H737/$G737,$H737-SUM($I737:L737)))","v":0},{"$f":"IF(OR(N$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>N$3,$H737/$G737,$H737-SUM($I737:M737)))","v":0},{"$f":"IF(OR(O$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>O$3,$H737/$G737,$H737-SUM($I737:N737)))","v":0},{"$f":"IF(OR(P$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>P$3,$H737/$G737,$H737-SUM($I737:O737)))","v":0},{"$f":"IF(OR(Q$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>Q$3,$H737/$G737,$H737-SUM($I737:P737)))","v":0},{"$f":"IF(OR(R$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>R$3,$H737/$G737,$H737-SUM($I737:Q737)))","v":0},{"$f":"IF(OR(S$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>S$3,$H737/$G737,$H737-SUM($I737:R737)))","v":0},{"$f":"IF(OR(T$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>T$3,$H737/$G737,$H737-SUM($I737:S737)))","v":0},{"$f":"IF(OR(U$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>U$3,$H737/$G737,$H737-SUM($I737:T737)))","v":0},{"$f":"IF(OR(V$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>V$3,$H737/$G737,$H737-SUM($I737:U737)))","v":0},{"$f":"IF(OR(W$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>W$3,$H737/$G737,$H737-SUM($I737:V737)))","v":0},{"$f":"IF(OR(X$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>X$3,$H737/$G737,$H737-SUM($I737:W737)))","v":0},{"$f":"IF(OR(Y$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>Y$3,$H737/$G737,$H737-SUM($I737:X737)))","v":0},{"$f":"IF(OR(Z$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>Z$3,$H737/$G737,$H737-SUM($I737:Y737)))","v":0},{"$f":"IF(OR(AA$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AA$3,$H737/$G737,$H737-SUM($I737:Z737)))","v":0},{"$f":"IF(OR(AB$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AB$3,$H737/$G737,$H737-SUM($I737:AA737)))","v":0},{"$f":"IF(OR(AC$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AC$3,$H737/$G737,$H737-SUM($I737:AB737)))","v":0},{"$f":"IF(OR(AD$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AD$3,$H737/$G737,$H737-SUM($I737:AC737)))","v":0},{"$f":"IF(OR(AE$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AE$3,$H737/$G737,$H737-SUM($I737:AD737)))","v":0},{"$f":"IF(OR(AF$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AF$3,$H737/$G737,$H737-SUM($I737:AE737)))","v":0},{"$f":"IF(OR(AG$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AG$3,$H737/$G737,$H737-SUM($I737:AF737)))","v":0},{"$f":"IF(OR(AH$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AH$3,$H737/$G737,$H737-SUM($I737:AG737)))","v":0},{"$f":"IF(OR(AI$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AI$3,$H737/$G737,$H737-SUM($I737:AH737)))","v":0},{"$f":"IF(OR(AJ$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AJ$3,$H737/$G737,$H737-SUM($I737:AI737)))","v":0},{"$f":"IF(OR(AK$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AK$3,$H737/$G737,$H737-SUM($I737:AJ737)))","v":0},{"$f":"IF(OR(AL$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AL$3,$H737/$G737,$H737-SUM($I737:AK737)))","v":0},{"$f":"IF(OR(AM$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AM$3,$H737/$G737,$H737-SUM($I737:AL737)))","v":0},{"$f":"IF(OR(AN$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AN$3,$H737/$G737,$H737-SUM($I737:AM737)))","v":0},{"$f":"IF(OR(AO$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AO$3,$H737/$G737,$H737-SUM($I737:AN737)))","v":0},{"$f":"IF(OR(AP$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AP$3,$H737/$G737,$H737-SUM($I737:AO737)))","v":0},{"$f":"IF(OR(AQ$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AQ$3,$H737/$G737,$H737-SUM($I737:AP737)))","v":0},{"$f":"IF(OR(AR$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AR$3,$H737/$G737,$H737-SUM($I737:AQ737)))","v":0},{"$f":"IF(OR(AS$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AS$3,$H737/$G737,$H737-SUM($I737:AR737)))","v":0},{"$f":"IF(OR(AT$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AT$3,$H737/$G737,$H737-SUM($I737:AS737)))","v":0},{"$f":"IF(OR(AU$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AU$3,$H737/$G737,$H737-SUM($I737:AT737)))","v":0},{"$f":"IF(OR(AV$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AV$3,$H737/$G737,$H737-SUM($I737:AU737)))","v":0},{"$f":"IF(OR(AW$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AW$3,$H737/$G737,$H737-SUM($I737:AV737)))","v":0},{"$f":"IF(OR(AX$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AX$3,$H737/$G737,$H737-SUM($I737:AW737)))","v":0},{"$f":"IF(OR(AY$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AY$3,$H737/$G737,$H737-SUM($I737:AX737)))","v":0},{"$f":"IF(OR(AZ$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>AZ$3,$H737/$G737,$H737-SUM($I737:AY737)))","v":0},{"$f":"IF(OR(BA$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BA$3,$H737/$G737,$H737-SUM($I737:AZ737)))","v":0},{"$f":"IF(OR(BB$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BB$3,$H737/$G737,$H737-SUM($I737:BA737)))","v":0},{"$f":"IF(OR(BC$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BC$3,$H737/$G737,$H737-SUM($I737:BB737)))","v":0},{"$f":"IF(OR(BD$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BD$3,$H737/$G737,$H737-SUM($I737:BC737)))","v":0},{"$f":"IF(OR(BE$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BE$3,$H737/$G737,$H737-SUM($I737:BD737)))","v":0},{"$f":"IF(OR(BF$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BF$3,$H737/$G737,$H737-SUM($I737:BE737)))","v":0},{"$f":"IF(OR(BG$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BG$3,$H737/$G737,$H737-SUM($I737:BF737)))","v":0},{"$f":"IF(OR(BH$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BH$3,$H737/$G737,$H737-SUM($I737:BG737)))","v":0},{"$f":"IF(OR(BI$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BI$3,$H737/$G737,$H737-SUM($I737:BH737)))","v":0},{"$f":"IF(OR(BJ$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BJ$3,$H737/$G737,$H737-SUM($I737:BI737)))","v":0},{"$f":"IF(OR(BK$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BK$3,$H737/$G737,$H737-SUM($I737:BJ737)))","v":0},{"$f":"IF(OR(BL$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BL$3,$H737/$G737,$H737-SUM($I737:BK737)))","v":0},{"$f":"IF(OR(BM$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BM$3,$H737/$G737,$H737-SUM($I737:BL737)))","v":0},{"$f":"IF(OR(BN$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BN$3,$H737/$G737,$H737-SUM($I737:BM737)))","v":0},{"$f":"IF(OR(BO$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BO$3,$H737/$G737,$H737-SUM($I737:BN737)))","v":0},{"$f":"IF(OR(BP$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BP$3,$H737/$G737,$H737-SUM($I737:BO737)))","v":0},{"$f":"IF(OR(BQ$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BQ$3,$H737/$G737,$H737-SUM($I737:BP737)))","v":0},{"$f":"IF(OR(BR$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BR$3,$H737/$G737,$H737-SUM($I737:BQ737)))","v":0},{"$f":"IF(OR(BS$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BS$3,$H737/$G737,$H737-SUM($I737:BR737)))","v":0},{"$f":"IF(OR(BT$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BT$3,$H737/$G737,$H737-SUM($I737:BS737)))","v":0},{"$f":"IF(OR(BU$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BU$3,$H737/$G737,$H737-SUM($I737:BT737)))","v":0},{"$f":"IF(OR(BV$3<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737)>BV$3,$H737/$G737,$H737-SUM($I737:BU737)))","v":0},"Ok"]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G737","v":"n/a"},{"$f":"N733","v":0},null,{"$f":"IF(OR(J$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>J$3,$H738/$G738,$H738-SUM($I738:I738)))","v":0},{"$f":"IF(OR(K$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>K$3,$H738/$G738,$H738-SUM($I738:J738)))","v":0},{"$f":"IF(OR(L$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>L$3,$H738/$G738,$H738-SUM($I738:K738)))","v":0},{"$f":"IF(OR(M$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>M$3,$H738/$G738,$H738-SUM($I738:L738)))","v":0},{"$f":"IF(OR(N$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>N$3,$H738/$G738,$H738-SUM($I738:M738)))","v":0},{"$f":"IF(OR(O$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>O$3,$H738/$G738,$H738-SUM($I738:N738)))","v":0},{"$f":"IF(OR(P$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>P$3,$H738/$G738,$H738-SUM($I738:O738)))","v":0},{"$f":"IF(OR(Q$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>Q$3,$H738/$G738,$H738-SUM($I738:P738)))","v":0},{"$f":"IF(OR(R$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>R$3,$H738/$G738,$H738-SUM($I738:Q738)))","v":0},{"$f":"IF(OR(S$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>S$3,$H738/$G738,$H738-SUM($I738:R738)))","v":0},{"$f":"IF(OR(T$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>T$3,$H738/$G738,$H738-SUM($I738:S738)))","v":0},{"$f":"IF(OR(U$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>U$3,$H738/$G738,$H738-SUM($I738:T738)))","v":0},{"$f":"IF(OR(V$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>V$3,$H738/$G738,$H738-SUM($I738:U738)))","v":0},{"$f":"IF(OR(W$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>W$3,$H738/$G738,$H738-SUM($I738:V738)))","v":0},{"$f":"IF(OR(X$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>X$3,$H738/$G738,$H738-SUM($I738:W738)))","v":0},{"$f":"IF(OR(Y$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>Y$3,$H738/$G738,$H738-SUM($I738:X738)))","v":0},{"$f":"IF(OR(Z$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>Z$3,$H738/$G738,$H738-SUM($I738:Y738)))","v":0},{"$f":"IF(OR(AA$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AA$3,$H738/$G738,$H738-SUM($I738:Z738)))","v":0},{"$f":"IF(OR(AB$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AB$3,$H738/$G738,$H738-SUM($I738:AA738)))","v":0},{"$f":"IF(OR(AC$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AC$3,$H738/$G738,$H738-SUM($I738:AB738)))","v":0},{"$f":"IF(OR(AD$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AD$3,$H738/$G738,$H738-SUM($I738:AC738)))","v":0},{"$f":"IF(OR(AE$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AE$3,$H738/$G738,$H738-SUM($I738:AD738)))","v":0},{"$f":"IF(OR(AF$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AF$3,$H738/$G738,$H738-SUM($I738:AE738)))","v":0},{"$f":"IF(OR(AG$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AG$3,$H738/$G738,$H738-SUM($I738:AF738)))","v":0},{"$f":"IF(OR(AH$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AH$3,$H738/$G738,$H738-SUM($I738:AG738)))","v":0},{"$f":"IF(OR(AI$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AI$3,$H738/$G738,$H738-SUM($I738:AH738)))","v":0},{"$f":"IF(OR(AJ$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AJ$3,$H738/$G738,$H738-SUM($I738:AI738)))","v":0},{"$f":"IF(OR(AK$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AK$3,$H738/$G738,$H738-SUM($I738:AJ738)))","v":0},{"$f":"IF(OR(AL$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AL$3,$H738/$G738,$H738-SUM($I738:AK738)))","v":0},{"$f":"IF(OR(AM$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AM$3,$H738/$G738,$H738-SUM($I738:AL738)))","v":0},{"$f":"IF(OR(AN$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AN$3,$H738/$G738,$H738-SUM($I738:AM738)))","v":0},{"$f":"IF(OR(AO$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AO$3,$H738/$G738,$H738-SUM($I738:AN738)))","v":0},{"$f":"IF(OR(AP$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AP$3,$H738/$G738,$H738-SUM($I738:AO738)))","v":0},{"$f":"IF(OR(AQ$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AQ$3,$H738/$G738,$H738-SUM($I738:AP738)))","v":0},{"$f":"IF(OR(AR$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AR$3,$H738/$G738,$H738-SUM($I738:AQ738)))","v":0},{"$f":"IF(OR(AS$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AS$3,$H738/$G738,$H738-SUM($I738:AR738)))","v":0},{"$f":"IF(OR(AT$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AT$3,$H738/$G738,$H738-SUM($I738:AS738)))","v":0},{"$f":"IF(OR(AU$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AU$3,$H738/$G738,$H738-SUM($I738:AT738)))","v":0},{"$f":"IF(OR(AV$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AV$3,$H738/$G738,$H738-SUM($I738:AU738)))","v":0},{"$f":"IF(OR(AW$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AW$3,$H738/$G738,$H738-SUM($I738:AV738)))","v":0},{"$f":"IF(OR(AX$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AX$3,$H738/$G738,$H738-SUM($I738:AW738)))","v":0},{"$f":"IF(OR(AY$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AY$3,$H738/$G738,$H738-SUM($I738:AX738)))","v":0},{"$f":"IF(OR(AZ$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>AZ$3,$H738/$G738,$H738-SUM($I738:AY738)))","v":0},{"$f":"IF(OR(BA$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BA$3,$H738/$G738,$H738-SUM($I738:AZ738)))","v":0},{"$f":"IF(OR(BB$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BB$3,$H738/$G738,$H738-SUM($I738:BA738)))","v":0},{"$f":"IF(OR(BC$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BC$3,$H738/$G738,$H738-SUM($I738:BB738)))","v":0},{"$f":"IF(OR(BD$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BD$3,$H738/$G738,$H738-SUM($I738:BC738)))","v":0},{"$f":"IF(OR(BE$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BE$3,$H738/$G738,$H738-SUM($I738:BD738)))","v":0},{"$f":"IF(OR(BF$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BF$3,$H738/$G738,$H738-SUM($I738:BE738)))","v":0},{"$f":"IF(OR(BG$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BG$3,$H738/$G738,$H738-SUM($I738:BF738)))","v":0},{"$f":"IF(OR(BH$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BH$3,$H738/$G738,$H738-SUM($I738:BG738)))","v":0},{"$f":"IF(OR(BI$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BI$3,$H738/$G738,$H738-SUM($I738:BH738)))","v":0},{"$f":"IF(OR(BJ$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BJ$3,$H738/$G738,$H738-SUM($I738:BI738)))","v":0},{"$f":"IF(OR(BK$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BK$3,$H738/$G738,$H738-SUM($I738:BJ738)))","v":0},{"$f":"IF(OR(BL$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BL$3,$H738/$G738,$H738-SUM($I738:BK738)))","v":0},{"$f":"IF(OR(BM$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BM$3,$H738/$G738,$H738-SUM($I738:BL738)))","v":0},{"$f":"IF(OR(BN$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BN$3,$H738/$G738,$H738-SUM($I738:BM738)))","v":0},{"$f":"IF(OR(BO$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BO$3,$H738/$G738,$H738-SUM($I738:BN738)))","v":0},{"$f":"IF(OR(BP$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BP$3,$H738/$G738,$H738-SUM($I738:BO738)))","v":0},{"$f":"IF(OR(BQ$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BQ$3,$H738/$G738,$H738-SUM($I738:BP738)))","v":0},{"$f":"IF(OR(BR$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BR$3,$H738/$G738,$H738-SUM($I738:BQ738)))","v":0},{"$f":"IF(OR(BS$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BS$3,$H738/$G738,$H738-SUM($I738:BR738)))","v":0},{"$f":"IF(OR(BT$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BT$3,$H738/$G738,$H738-SUM($I738:BS738)))","v":0},{"$f":"IF(OR(BU$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BU$3,$H738/$G738,$H738-SUM($I738:BT738)))","v":0},{"$f":"IF(OR(BV$3<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738)>BV$3,$H738/$G738,$H738-SUM($I738:BU738)))","v":0},"Ok"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$D$7:$D$22,A722)","v":"n/a"},{"$f":"O733","v":0},null,{"$f":"IF(OR(J$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>J$3,$H739/$G739,$H739-SUM($I739:I739)))","v":0},{"$f":"IF(OR(K$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>K$3,$H739/$G739,$H739-SUM($I739:J739)))","v":0},{"$f":"IF(OR(L$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>L$3,$H739/$G739,$H739-SUM($I739:K739)))","v":0},{"$f":"IF(OR(M$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>M$3,$H739/$G739,$H739-SUM($I739:L739)))","v":0},{"$f":"IF(OR(N$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>N$3,$H739/$G739,$H739-SUM($I739:M739)))","v":0},{"$f":"IF(OR(O$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>O$3,$H739/$G739,$H739-SUM($I739:N739)))","v":0},{"$f":"IF(OR(P$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>P$3,$H739/$G739,$H739-SUM($I739:O739)))","v":0},{"$f":"IF(OR(Q$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>Q$3,$H739/$G739,$H739-SUM($I739:P739)))","v":0},{"$f":"IF(OR(R$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>R$3,$H739/$G739,$H739-SUM($I739:Q739)))","v":0},{"$f":"IF(OR(S$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>S$3,$H739/$G739,$H739-SUM($I739:R739)))","v":0},{"$f":"IF(OR(T$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>T$3,$H739/$G739,$H739-SUM($I739:S739)))","v":0},{"$f":"IF(OR(U$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>U$3,$H739/$G739,$H739-SUM($I739:T739)))","v":0},{"$f":"IF(OR(V$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>V$3,$H739/$G739,$H739-SUM($I739:U739)))","v":0},{"$f":"IF(OR(W$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>W$3,$H739/$G739,$H739-SUM($I739:V739)))","v":0},{"$f":"IF(OR(X$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>X$3,$H739/$G739,$H739-SUM($I739:W739)))","v":0},{"$f":"IF(OR(Y$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>Y$3,$H739/$G739,$H739-SUM($I739:X739)))","v":0},{"$f":"IF(OR(Z$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>Z$3,$H739/$G739,$H739-SUM($I739:Y739)))","v":0},{"$f":"IF(OR(AA$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AA$3,$H739/$G739,$H739-SUM($I739:Z739)))","v":0},{"$f":"IF(OR(AB$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AB$3,$H739/$G739,$H739-SUM($I739:AA739)))","v":0},{"$f":"IF(OR(AC$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AC$3,$H739/$G739,$H739-SUM($I739:AB739)))","v":0},{"$f":"IF(OR(AD$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AD$3,$H739/$G739,$H739-SUM($I739:AC739)))","v":0},{"$f":"IF(OR(AE$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AE$3,$H739/$G739,$H739-SUM($I739:AD739)))","v":0},{"$f":"IF(OR(AF$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AF$3,$H739/$G739,$H739-SUM($I739:AE739)))","v":0},{"$f":"IF(OR(AG$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AG$3,$H739/$G739,$H739-SUM($I739:AF739)))","v":0},{"$f":"IF(OR(AH$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AH$3,$H739/$G739,$H739-SUM($I739:AG739)))","v":0},{"$f":"IF(OR(AI$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AI$3,$H739/$G739,$H739-SUM($I739:AH739)))","v":0},{"$f":"IF(OR(AJ$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AJ$3,$H739/$G739,$H739-SUM($I739:AI739)))","v":0},{"$f":"IF(OR(AK$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AK$3,$H739/$G739,$H739-SUM($I739:AJ739)))","v":0},{"$f":"IF(OR(AL$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AL$3,$H739/$G739,$H739-SUM($I739:AK739)))","v":0},{"$f":"IF(OR(AM$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AM$3,$H739/$G739,$H739-SUM($I739:AL739)))","v":0},{"$f":"IF(OR(AN$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AN$3,$H739/$G739,$H739-SUM($I739:AM739)))","v":0},{"$f":"IF(OR(AO$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AO$3,$H739/$G739,$H739-SUM($I739:AN739)))","v":0},{"$f":"IF(OR(AP$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AP$3,$H739/$G739,$H739-SUM($I739:AO739)))","v":0},{"$f":"IF(OR(AQ$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AQ$3,$H739/$G739,$H739-SUM($I739:AP739)))","v":0},{"$f":"IF(OR(AR$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AR$3,$H739/$G739,$H739-SUM($I739:AQ739)))","v":0},{"$f":"IF(OR(AS$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AS$3,$H739/$G739,$H739-SUM($I739:AR739)))","v":0},{"$f":"IF(OR(AT$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AT$3,$H739/$G739,$H739-SUM($I739:AS739)))","v":0},{"$f":"IF(OR(AU$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AU$3,$H739/$G739,$H739-SUM($I739:AT739)))","v":0},{"$f":"IF(OR(AV$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AV$3,$H739/$G739,$H739-SUM($I739:AU739)))","v":0},{"$f":"IF(OR(AW$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AW$3,$H739/$G739,$H739-SUM($I739:AV739)))","v":0},{"$f":"IF(OR(AX$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AX$3,$H739/$G739,$H739-SUM($I739:AW739)))","v":0},{"$f":"IF(OR(AY$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AY$3,$H739/$G739,$H739-SUM($I739:AX739)))","v":0},{"$f":"IF(OR(AZ$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>AZ$3,$H739/$G739,$H739-SUM($I739:AY739)))","v":0},{"$f":"IF(OR(BA$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BA$3,$H739/$G739,$H739-SUM($I739:AZ739)))","v":0},{"$f":"IF(OR(BB$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BB$3,$H739/$G739,$H739-SUM($I739:BA739)))","v":0},{"$f":"IF(OR(BC$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BC$3,$H739/$G739,$H739-SUM($I739:BB739)))","v":0},{"$f":"IF(OR(BD$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BD$3,$H739/$G739,$H739-SUM($I739:BC739)))","v":0},{"$f":"IF(OR(BE$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BE$3,$H739/$G739,$H739-SUM($I739:BD739)))","v":0},{"$f":"IF(OR(BF$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BF$3,$H739/$G739,$H739-SUM($I739:BE739)))","v":0},{"$f":"IF(OR(BG$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BG$3,$H739/$G739,$H739-SUM($I739:BF739)))","v":0},{"$f":"IF(OR(BH$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BH$3,$H739/$G739,$H739-SUM($I739:BG739)))","v":0},{"$f":"IF(OR(BI$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BI$3,$H739/$G739,$H739-SUM($I739:BH739)))","v":0},{"$f":"IF(OR(BJ$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BJ$3,$H739/$G739,$H739-SUM($I739:BI739)))","v":0},{"$f":"IF(OR(BK$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BK$3,$H739/$G739,$H739-SUM($I739:BJ739)))","v":0},{"$f":"IF(OR(BL$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BL$3,$H739/$G739,$H739-SUM($I739:BK739)))","v":0},{"$f":"IF(OR(BM$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BM$3,$H739/$G739,$H739-SUM($I739:BL739)))","v":0},{"$f":"IF(OR(BN$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BN$3,$H739/$G739,$H739-SUM($I739:BM739)))","v":0},{"$f":"IF(OR(BO$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BO$3,$H739/$G739,$H739-SUM($I739:BN739)))","v":0},{"$f":"IF(OR(BP$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BP$3,$H739/$G739,$H739-SUM($I739:BO739)))","v":0},{"$f":"IF(OR(BQ$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BQ$3,$H739/$G739,$H739-SUM($I739:BP739)))","v":0},{"$f":"IF(OR(BR$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BR$3,$H739/$G739,$H739-SUM($I739:BQ739)))","v":0},{"$f":"IF(OR(BS$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BS$3,$H739/$G739,$H739-SUM($I739:BR739)))","v":0},{"$f":"IF(OR(BT$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BT$3,$H739/$G739,$H739-SUM($I739:BS739)))","v":0},{"$f":"IF(OR(BU$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BU$3,$H739/$G739,$H739-SUM($I739:BT739)))","v":0},{"$f":"IF(OR(BV$3<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739)>BV$3,$H739/$G739,$H739-SUM($I739:BU739)))","v":0},"Ok"]
[null,null,null,2017,"$m Real 2010",null,{"$f":"G739","v":"n/a"},{"$f":"P733","v":0},null,{"$f":"IF(OR(J$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>J$3,$H740/$G740,$H740-SUM($I740:I740)))","v":0},{"$f":"IF(OR(K$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>K$3,$H740/$G740,$H740-SUM($I740:J740)))","v":0},{"$f":"IF(OR(L$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>L$3,$H740/$G740,$H740-SUM($I740:K740)))","v":0},{"$f":"IF(OR(M$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>M$3,$H740/$G740,$H740-SUM($I740:L740)))","v":0},{"$f":"IF(OR(N$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>N$3,$H740/$G740,$H740-SUM($I740:M740)))","v":0},{"$f":"IF(OR(O$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>O$3,$H740/$G740,$H740-SUM($I740:N740)))","v":0},{"$f":"IF(OR(P$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>P$3,$H740/$G740,$H740-SUM($I740:O740)))","v":0},{"$f":"IF(OR(Q$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>Q$3,$H740/$G740,$H740-SUM($I740:P740)))","v":0},{"$f":"IF(OR(R$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>R$3,$H740/$G740,$H740-SUM($I740:Q740)))","v":0},{"$f":"IF(OR(S$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>S$3,$H740/$G740,$H740-SUM($I740:R740)))","v":0},{"$f":"IF(OR(T$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>T$3,$H740/$G740,$H740-SUM($I740:S740)))","v":0},{"$f":"IF(OR(U$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>U$3,$H740/$G740,$H740-SUM($I740:T740)))","v":0},{"$f":"IF(OR(V$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>V$3,$H740/$G740,$H740-SUM($I740:U740)))","v":0},{"$f":"IF(OR(W$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>W$3,$H740/$G740,$H740-SUM($I740:V740)))","v":0},{"$f":"IF(OR(X$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>X$3,$H740/$G740,$H740-SUM($I740:W740)))","v":0},{"$f":"IF(OR(Y$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>Y$3,$H740/$G740,$H740-SUM($I740:X740)))","v":0},{"$f":"IF(OR(Z$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>Z$3,$H740/$G740,$H740-SUM($I740:Y740)))","v":0},{"$f":"IF(OR(AA$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AA$3,$H740/$G740,$H740-SUM($I740:Z740)))","v":0},{"$f":"IF(OR(AB$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AB$3,$H740/$G740,$H740-SUM($I740:AA740)))","v":0},{"$f":"IF(OR(AC$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AC$3,$H740/$G740,$H740-SUM($I740:AB740)))","v":0},{"$f":"IF(OR(AD$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AD$3,$H740/$G740,$H740-SUM($I740:AC740)))","v":0},{"$f":"IF(OR(AE$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AE$3,$H740/$G740,$H740-SUM($I740:AD740)))","v":0},{"$f":"IF(OR(AF$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AF$3,$H740/$G740,$H740-SUM($I740:AE740)))","v":0},{"$f":"IF(OR(AG$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AG$3,$H740/$G740,$H740-SUM($I740:AF740)))","v":0},{"$f":"IF(OR(AH$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AH$3,$H740/$G740,$H740-SUM($I740:AG740)))","v":0},{"$f":"IF(OR(AI$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AI$3,$H740/$G740,$H740-SUM($I740:AH740)))","v":0},{"$f":"IF(OR(AJ$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AJ$3,$H740/$G740,$H740-SUM($I740:AI740)))","v":0},{"$f":"IF(OR(AK$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AK$3,$H740/$G740,$H740-SUM($I740:AJ740)))","v":0},{"$f":"IF(OR(AL$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AL$3,$H740/$G740,$H740-SUM($I740:AK740)))","v":0},{"$f":"IF(OR(AM$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AM$3,$H740/$G740,$H740-SUM($I740:AL740)))","v":0},{"$f":"IF(OR(AN$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AN$3,$H740/$G740,$H740-SUM($I740:AM740)))","v":0},{"$f":"IF(OR(AO$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AO$3,$H740/$G740,$H740-SUM($I740:AN740)))","v":0},{"$f":"IF(OR(AP$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AP$3,$H740/$G740,$H740-SUM($I740:AO740)))","v":0},{"$f":"IF(OR(AQ$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AQ$3,$H740/$G740,$H740-SUM($I740:AP740)))","v":0},{"$f":"IF(OR(AR$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AR$3,$H740/$G740,$H740-SUM($I740:AQ740)))","v":0},{"$f":"IF(OR(AS$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AS$3,$H740/$G740,$H740-SUM($I740:AR740)))","v":0},{"$f":"IF(OR(AT$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AT$3,$H740/$G740,$H740-SUM($I740:AS740)))","v":0},{"$f":"IF(OR(AU$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AU$3,$H740/$G740,$H740-SUM($I740:AT740)))","v":0},{"$f":"IF(OR(AV$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AV$3,$H740/$G740,$H740-SUM($I740:AU740)))","v":0},{"$f":"IF(OR(AW$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AW$3,$H740/$G740,$H740-SUM($I740:AV740)))","v":0},{"$f":"IF(OR(AX$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AX$3,$H740/$G740,$H740-SUM($I740:AW740)))","v":0},{"$f":"IF(OR(AY$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AY$3,$H740/$G740,$H740-SUM($I740:AX740)))","v":0},{"$f":"IF(OR(AZ$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>AZ$3,$H740/$G740,$H740-SUM($I740:AY740)))","v":0},{"$f":"IF(OR(BA$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BA$3,$H740/$G740,$H740-SUM($I740:AZ740)))","v":0},{"$f":"IF(OR(BB$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BB$3,$H740/$G740,$H740-SUM($I740:BA740)))","v":0},{"$f":"IF(OR(BC$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BC$3,$H740/$G740,$H740-SUM($I740:BB740)))","v":0},{"$f":"IF(OR(BD$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BD$3,$H740/$G740,$H740-SUM($I740:BC740)))","v":0},{"$f":"IF(OR(BE$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BE$3,$H740/$G740,$H740-SUM($I740:BD740)))","v":0},{"$f":"IF(OR(BF$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BF$3,$H740/$G740,$H740-SUM($I740:BE740)))","v":0},{"$f":"IF(OR(BG$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BG$3,$H740/$G740,$H740-SUM($I740:BF740)))","v":0},{"$f":"IF(OR(BH$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BH$3,$H740/$G740,$H740-SUM($I740:BG740)))","v":0},{"$f":"IF(OR(BI$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BI$3,$H740/$G740,$H740-SUM($I740:BH740)))","v":0},{"$f":"IF(OR(BJ$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BJ$3,$H740/$G740,$H740-SUM($I740:BI740)))","v":0},{"$f":"IF(OR(BK$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BK$3,$H740/$G740,$H740-SUM($I740:BJ740)))","v":0},{"$f":"IF(OR(BL$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BL$3,$H740/$G740,$H740-SUM($I740:BK740)))","v":0},{"$f":"IF(OR(BM$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BM$3,$H740/$G740,$H740-SUM($I740:BL740)))","v":0},{"$f":"IF(OR(BN$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BN$3,$H740/$G740,$H740-SUM($I740:BM740)))","v":0},{"$f":"IF(OR(BO$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BO$3,$H740/$G740,$H740-SUM($I740:BN740)))","v":0},{"$f":"IF(OR(BP$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BP$3,$H740/$G740,$H740-SUM($I740:BO740)))","v":0},{"$f":"IF(OR(BQ$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BQ$3,$H740/$G740,$H740-SUM($I740:BP740)))","v":0},{"$f":"IF(OR(BR$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BR$3,$H740/$G740,$H740-SUM($I740:BQ740)))","v":0},{"$f":"IF(OR(BS$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BS$3,$H740/$G740,$H740-SUM($I740:BR740)))","v":0},{"$f":"IF(OR(BT$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BT$3,$H740/$G740,$H740-SUM($I740:BS740)))","v":0},{"$f":"IF(OR(BU$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BU$3,$H740/$G740,$H740-SUM($I740:BT740)))","v":0},{"$f":"IF(OR(BV$3<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740)>BV$3,$H740/$G740,$H740-SUM($I740:BU740)))","v":0},"Ok"]
[null,null,null,2018,"$m Real 2010",null,{"$f":"G740","v":"n/a"},{"$f":"Q733","v":0},null,{"$f":"IF(OR(J$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>J$3,$H741/$G741,$H741-SUM($I741:I741)))","v":0},{"$f":"IF(OR(K$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>K$3,$H741/$G741,$H741-SUM($I741:J741)))","v":0},{"$f":"IF(OR(L$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>L$3,$H741/$G741,$H741-SUM($I741:K741)))","v":0},{"$f":"IF(OR(M$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>M$3,$H741/$G741,$H741-SUM($I741:L741)))","v":0},{"$f":"IF(OR(N$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>N$3,$H741/$G741,$H741-SUM($I741:M741)))","v":0},{"$f":"IF(OR(O$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>O$3,$H741/$G741,$H741-SUM($I741:N741)))","v":0},{"$f":"IF(OR(P$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>P$3,$H741/$G741,$H741-SUM($I741:O741)))","v":0},{"$f":"IF(OR(Q$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>Q$3,$H741/$G741,$H741-SUM($I741:P741)))","v":0},{"$f":"IF(OR(R$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>R$3,$H741/$G741,$H741-SUM($I741:Q741)))","v":0},{"$f":"IF(OR(S$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>S$3,$H741/$G741,$H741-SUM($I741:R741)))","v":0},{"$f":"IF(OR(T$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>T$3,$H741/$G741,$H741-SUM($I741:S741)))","v":0},{"$f":"IF(OR(U$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>U$3,$H741/$G741,$H741-SUM($I741:T741)))","v":0},{"$f":"IF(OR(V$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>V$3,$H741/$G741,$H741-SUM($I741:U741)))","v":0},{"$f":"IF(OR(W$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>W$3,$H741/$G741,$H741-SUM($I741:V741)))","v":0},{"$f":"IF(OR(X$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>X$3,$H741/$G741,$H741-SUM($I741:W741)))","v":0},{"$f":"IF(OR(Y$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>Y$3,$H741/$G741,$H741-SUM($I741:X741)))","v":0},{"$f":"IF(OR(Z$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>Z$3,$H741/$G741,$H741-SUM($I741:Y741)))","v":0},{"$f":"IF(OR(AA$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AA$3,$H741/$G741,$H741-SUM($I741:Z741)))","v":0},{"$f":"IF(OR(AB$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AB$3,$H741/$G741,$H741-SUM($I741:AA741)))","v":0},{"$f":"IF(OR(AC$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AC$3,$H741/$G741,$H741-SUM($I741:AB741)))","v":0},{"$f":"IF(OR(AD$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AD$3,$H741/$G741,$H741-SUM($I741:AC741)))","v":0},{"$f":"IF(OR(AE$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AE$3,$H741/$G741,$H741-SUM($I741:AD741)))","v":0},{"$f":"IF(OR(AF$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AF$3,$H741/$G741,$H741-SUM($I741:AE741)))","v":0},{"$f":"IF(OR(AG$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AG$3,$H741/$G741,$H741-SUM($I741:AF741)))","v":0},{"$f":"IF(OR(AH$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AH$3,$H741/$G741,$H741-SUM($I741:AG741)))","v":0},{"$f":"IF(OR(AI$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AI$3,$H741/$G741,$H741-SUM($I741:AH741)))","v":0},{"$f":"IF(OR(AJ$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AJ$3,$H741/$G741,$H741-SUM($I741:AI741)))","v":0},{"$f":"IF(OR(AK$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AK$3,$H741/$G741,$H741-SUM($I741:AJ741)))","v":0},{"$f":"IF(OR(AL$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AL$3,$H741/$G741,$H741-SUM($I741:AK741)))","v":0},{"$f":"IF(OR(AM$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AM$3,$H741/$G741,$H741-SUM($I741:AL741)))","v":0},{"$f":"IF(OR(AN$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AN$3,$H741/$G741,$H741-SUM($I741:AM741)))","v":0},{"$f":"IF(OR(AO$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AO$3,$H741/$G741,$H741-SUM($I741:AN741)))","v":0},{"$f":"IF(OR(AP$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AP$3,$H741/$G741,$H741-SUM($I741:AO741)))","v":0},{"$f":"IF(OR(AQ$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AQ$3,$H741/$G741,$H741-SUM($I741:AP741)))","v":0},{"$f":"IF(OR(AR$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AR$3,$H741/$G741,$H741-SUM($I741:AQ741)))","v":0},{"$f":"IF(OR(AS$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AS$3,$H741/$G741,$H741-SUM($I741:AR741)))","v":0},{"$f":"IF(OR(AT$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AT$3,$H741/$G741,$H741-SUM($I741:AS741)))","v":0},{"$f":"IF(OR(AU$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AU$3,$H741/$G741,$H741-SUM($I741:AT741)))","v":0},{"$f":"IF(OR(AV$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AV$3,$H741/$G741,$H741-SUM($I741:AU741)))","v":0},{"$f":"IF(OR(AW$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AW$3,$H741/$G741,$H741-SUM($I741:AV741)))","v":0},{"$f":"IF(OR(AX$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AX$3,$H741/$G741,$H741-SUM($I741:AW741)))","v":0},{"$f":"IF(OR(AY$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AY$3,$H741/$G741,$H741-SUM($I741:AX741)))","v":0},{"$f":"IF(OR(AZ$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>AZ$3,$H741/$G741,$H741-SUM($I741:AY741)))","v":0},{"$f":"IF(OR(BA$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BA$3,$H741/$G741,$H741-SUM($I741:AZ741)))","v":0},{"$f":"IF(OR(BB$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BB$3,$H741/$G741,$H741-SUM($I741:BA741)))","v":0},{"$f":"IF(OR(BC$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BC$3,$H741/$G741,$H741-SUM($I741:BB741)))","v":0},{"$f":"IF(OR(BD$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BD$3,$H741/$G741,$H741-SUM($I741:BC741)))","v":0},{"$f":"IF(OR(BE$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BE$3,$H741/$G741,$H741-SUM($I741:BD741)))","v":0},{"$f":"IF(OR(BF$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BF$3,$H741/$G741,$H741-SUM($I741:BE741)))","v":0},{"$f":"IF(OR(BG$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BG$3,$H741/$G741,$H741-SUM($I741:BF741)))","v":0},{"$f":"IF(OR(BH$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BH$3,$H741/$G741,$H741-SUM($I741:BG741)))","v":0},{"$f":"IF(OR(BI$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BI$3,$H741/$G741,$H741-SUM($I741:BH741)))","v":0},{"$f":"IF(OR(BJ$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BJ$3,$H741/$G741,$H741-SUM($I741:BI741)))","v":0},{"$f":"IF(OR(BK$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BK$3,$H741/$G741,$H741-SUM($I741:BJ741)))","v":0},{"$f":"IF(OR(BL$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BL$3,$H741/$G741,$H741-SUM($I741:BK741)))","v":0},{"$f":"IF(OR(BM$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BM$3,$H741/$G741,$H741-SUM($I741:BL741)))","v":0},{"$f":"IF(OR(BN$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BN$3,$H741/$G741,$H741-SUM($I741:BM741)))","v":0},{"$f":"IF(OR(BO$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BO$3,$H741/$G741,$H741-SUM($I741:BN741)))","v":0},{"$f":"IF(OR(BP$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BP$3,$H741/$G741,$H741-SUM($I741:BO741)))","v":0},{"$f":"IF(OR(BQ$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BQ$3,$H741/$G741,$H741-SUM($I741:BP741)))","v":0},{"$f":"IF(OR(BR$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BR$3,$H741/$G741,$H741-SUM($I741:BQ741)))","v":0},{"$f":"IF(OR(BS$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BS$3,$H741/$G741,$H741-SUM($I741:BR741)))","v":0},{"$f":"IF(OR(BT$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BT$3,$H741/$G741,$H741-SUM($I741:BS741)))","v":0},{"$f":"IF(OR(BU$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BU$3,$H741/$G741,$H741-SUM($I741:BT741)))","v":0},{"$f":"IF(OR(BV$3<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741)>BV$3,$H741/$G741,$H741-SUM($I741:BU741)))","v":0},"Ok"]
[null,null,null,2019,"$m Real 2010",null,{"$f":"G741","v":"n/a"},{"$f":"R733","v":0},null,{"$f":"IF(OR(J$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>J$3,$H742/$G742,$H742-SUM($I742:I742)))","v":0},{"$f":"IF(OR(K$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>K$3,$H742/$G742,$H742-SUM($I742:J742)))","v":0},{"$f":"IF(OR(L$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>L$3,$H742/$G742,$H742-SUM($I742:K742)))","v":0},{"$f":"IF(OR(M$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>M$3,$H742/$G742,$H742-SUM($I742:L742)))","v":0},{"$f":"IF(OR(N$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>N$3,$H742/$G742,$H742-SUM($I742:M742)))","v":0},{"$f":"IF(OR(O$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>O$3,$H742/$G742,$H742-SUM($I742:N742)))","v":0},{"$f":"IF(OR(P$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>P$3,$H742/$G742,$H742-SUM($I742:O742)))","v":0},{"$f":"IF(OR(Q$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>Q$3,$H742/$G742,$H742-SUM($I742:P742)))","v":0},{"$f":"IF(OR(R$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>R$3,$H742/$G742,$H742-SUM($I742:Q742)))","v":0},{"$f":"IF(OR(S$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>S$3,$H742/$G742,$H742-SUM($I742:R742)))","v":0},{"$f":"IF(OR(T$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>T$3,$H742/$G742,$H742-SUM($I742:S742)))","v":0},{"$f":"IF(OR(U$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>U$3,$H742/$G742,$H742-SUM($I742:T742)))","v":0},{"$f":"IF(OR(V$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>V$3,$H742/$G742,$H742-SUM($I742:U742)))","v":0},{"$f":"IF(OR(W$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>W$3,$H742/$G742,$H742-SUM($I742:V742)))","v":0},{"$f":"IF(OR(X$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>X$3,$H742/$G742,$H742-SUM($I742:W742)))","v":0},{"$f":"IF(OR(Y$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>Y$3,$H742/$G742,$H742-SUM($I742:X742)))","v":0},{"$f":"IF(OR(Z$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>Z$3,$H742/$G742,$H742-SUM($I742:Y742)))","v":0},{"$f":"IF(OR(AA$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AA$3,$H742/$G742,$H742-SUM($I742:Z742)))","v":0},{"$f":"IF(OR(AB$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AB$3,$H742/$G742,$H742-SUM($I742:AA742)))","v":0},{"$f":"IF(OR(AC$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AC$3,$H742/$G742,$H742-SUM($I742:AB742)))","v":0},{"$f":"IF(OR(AD$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AD$3,$H742/$G742,$H742-SUM($I742:AC742)))","v":0},{"$f":"IF(OR(AE$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AE$3,$H742/$G742,$H742-SUM($I742:AD742)))","v":0},{"$f":"IF(OR(AF$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AF$3,$H742/$G742,$H742-SUM($I742:AE742)))","v":0},{"$f":"IF(OR(AG$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AG$3,$H742/$G742,$H742-SUM($I742:AF742)))","v":0},{"$f":"IF(OR(AH$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AH$3,$H742/$G742,$H742-SUM($I742:AG742)))","v":0},{"$f":"IF(OR(AI$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AI$3,$H742/$G742,$H742-SUM($I742:AH742)))","v":0},{"$f":"IF(OR(AJ$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AJ$3,$H742/$G742,$H742-SUM($I742:AI742)))","v":0},{"$f":"IF(OR(AK$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AK$3,$H742/$G742,$H742-SUM($I742:AJ742)))","v":0},{"$f":"IF(OR(AL$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AL$3,$H742/$G742,$H742-SUM($I742:AK742)))","v":0},{"$f":"IF(OR(AM$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AM$3,$H742/$G742,$H742-SUM($I742:AL742)))","v":0},{"$f":"IF(OR(AN$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AN$3,$H742/$G742,$H742-SUM($I742:AM742)))","v":0},{"$f":"IF(OR(AO$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AO$3,$H742/$G742,$H742-SUM($I742:AN742)))","v":0},{"$f":"IF(OR(AP$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AP$3,$H742/$G742,$H742-SUM($I742:AO742)))","v":0},{"$f":"IF(OR(AQ$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AQ$3,$H742/$G742,$H742-SUM($I742:AP742)))","v":0},{"$f":"IF(OR(AR$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AR$3,$H742/$G742,$H742-SUM($I742:AQ742)))","v":0},{"$f":"IF(OR(AS$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AS$3,$H742/$G742,$H742-SUM($I742:AR742)))","v":0},{"$f":"IF(OR(AT$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AT$3,$H742/$G742,$H742-SUM($I742:AS742)))","v":0},{"$f":"IF(OR(AU$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AU$3,$H742/$G742,$H742-SUM($I742:AT742)))","v":0},{"$f":"IF(OR(AV$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AV$3,$H742/$G742,$H742-SUM($I742:AU742)))","v":0},{"$f":"IF(OR(AW$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AW$3,$H742/$G742,$H742-SUM($I742:AV742)))","v":0},{"$f":"IF(OR(AX$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AX$3,$H742/$G742,$H742-SUM($I742:AW742)))","v":0},{"$f":"IF(OR(AY$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AY$3,$H742/$G742,$H742-SUM($I742:AX742)))","v":0},{"$f":"IF(OR(AZ$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>AZ$3,$H742/$G742,$H742-SUM($I742:AY742)))","v":0},{"$f":"IF(OR(BA$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BA$3,$H742/$G742,$H742-SUM($I742:AZ742)))","v":0},{"$f":"IF(OR(BB$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BB$3,$H742/$G742,$H742-SUM($I742:BA742)))","v":0},{"$f":"IF(OR(BC$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BC$3,$H742/$G742,$H742-SUM($I742:BB742)))","v":0},{"$f":"IF(OR(BD$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BD$3,$H742/$G742,$H742-SUM($I742:BC742)))","v":0},{"$f":"IF(OR(BE$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BE$3,$H742/$G742,$H742-SUM($I742:BD742)))","v":0},{"$f":"IF(OR(BF$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BF$3,$H742/$G742,$H742-SUM($I742:BE742)))","v":0},{"$f":"IF(OR(BG$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BG$3,$H742/$G742,$H742-SUM($I742:BF742)))","v":0},{"$f":"IF(OR(BH$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BH$3,$H742/$G742,$H742-SUM($I742:BG742)))","v":0},{"$f":"IF(OR(BI$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BI$3,$H742/$G742,$H742-SUM($I742:BH742)))","v":0},{"$f":"IF(OR(BJ$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BJ$3,$H742/$G742,$H742-SUM($I742:BI742)))","v":0},{"$f":"IF(OR(BK$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BK$3,$H742/$G742,$H742-SUM($I742:BJ742)))","v":0},{"$f":"IF(OR(BL$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BL$3,$H742/$G742,$H742-SUM($I742:BK742)))","v":0},{"$f":"IF(OR(BM$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BM$3,$H742/$G742,$H742-SUM($I742:BL742)))","v":0},{"$f":"IF(OR(BN$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BN$3,$H742/$G742,$H742-SUM($I742:BM742)))","v":0},{"$f":"IF(OR(BO$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BO$3,$H742/$G742,$H742-SUM($I742:BN742)))","v":0},{"$f":"IF(OR(BP$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BP$3,$H742/$G742,$H742-SUM($I742:BO742)))","v":0},{"$f":"IF(OR(BQ$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BQ$3,$H742/$G742,$H742-SUM($I742:BP742)))","v":0},{"$f":"IF(OR(BR$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BR$3,$H742/$G742,$H742-SUM($I742:BQ742)))","v":0},{"$f":"IF(OR(BS$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BS$3,$H742/$G742,$H742-SUM($I742:BR742)))","v":0},{"$f":"IF(OR(BT$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BT$3,$H742/$G742,$H742-SUM($I742:BS742)))","v":0},{"$f":"IF(OR(BU$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BU$3,$H742/$G742,$H742-SUM($I742:BT742)))","v":0},{"$f":"IF(OR(BV$3<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742)>BV$3,$H742/$G742,$H742-SUM($I742:BU742)))","v":0},"Ok"]
[null,null,null,2020,"$m Real 2010",null,{"$f":"G742","v":"n/a"},{"$f":"S733","v":0},null,{"$f":"IF(OR(J$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>J$3,$H743/$G743,$H743-SUM($I743:I743)))","v":0},{"$f":"IF(OR(K$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>K$3,$H743/$G743,$H743-SUM($I743:J743)))","v":0},{"$f":"IF(OR(L$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>L$3,$H743/$G743,$H743-SUM($I743:K743)))","v":0},{"$f":"IF(OR(M$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>M$3,$H743/$G743,$H743-SUM($I743:L743)))","v":0},{"$f":"IF(OR(N$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>N$3,$H743/$G743,$H743-SUM($I743:M743)))","v":0},{"$f":"IF(OR(O$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>O$3,$H743/$G743,$H743-SUM($I743:N743)))","v":0},{"$f":"IF(OR(P$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>P$3,$H743/$G743,$H743-SUM($I743:O743)))","v":0},{"$f":"IF(OR(Q$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>Q$3,$H743/$G743,$H743-SUM($I743:P743)))","v":0},{"$f":"IF(OR(R$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>R$3,$H743/$G743,$H743-SUM($I743:Q743)))","v":0},{"$f":"IF(OR(S$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>S$3,$H743/$G743,$H743-SUM($I743:R743)))","v":0},{"$f":"IF(OR(T$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>T$3,$H743/$G743,$H743-SUM($I743:S743)))","v":0},{"$f":"IF(OR(U$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>U$3,$H743/$G743,$H743-SUM($I743:T743)))","v":0},{"$f":"IF(OR(V$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>V$3,$H743/$G743,$H743-SUM($I743:U743)))","v":0},{"$f":"IF(OR(W$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>W$3,$H743/$G743,$H743-SUM($I743:V743)))","v":0},{"$f":"IF(OR(X$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>X$3,$H743/$G743,$H743-SUM($I743:W743)))","v":0},{"$f":"IF(OR(Y$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>Y$3,$H743/$G743,$H743-SUM($I743:X743)))","v":0},{"$f":"IF(OR(Z$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>Z$3,$H743/$G743,$H743-SUM($I743:Y743)))","v":0},{"$f":"IF(OR(AA$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AA$3,$H743/$G743,$H743-SUM($I743:Z743)))","v":0},{"$f":"IF(OR(AB$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AB$3,$H743/$G743,$H743-SUM($I743:AA743)))","v":0},{"$f":"IF(OR(AC$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AC$3,$H743/$G743,$H743-SUM($I743:AB743)))","v":0},{"$f":"IF(OR(AD$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AD$3,$H743/$G743,$H743-SUM($I743:AC743)))","v":0},{"$f":"IF(OR(AE$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AE$3,$H743/$G743,$H743-SUM($I743:AD743)))","v":0},{"$f":"IF(OR(AF$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AF$3,$H743/$G743,$H743-SUM($I743:AE743)))","v":0},{"$f":"IF(OR(AG$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AG$3,$H743/$G743,$H743-SUM($I743:AF743)))","v":0},{"$f":"IF(OR(AH$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AH$3,$H743/$G743,$H743-SUM($I743:AG743)))","v":0},{"$f":"IF(OR(AI$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AI$3,$H743/$G743,$H743-SUM($I743:AH743)))","v":0},{"$f":"IF(OR(AJ$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AJ$3,$H743/$G743,$H743-SUM($I743:AI743)))","v":0},{"$f":"IF(OR(AK$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AK$3,$H743/$G743,$H743-SUM($I743:AJ743)))","v":0},{"$f":"IF(OR(AL$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AL$3,$H743/$G743,$H743-SUM($I743:AK743)))","v":0},{"$f":"IF(OR(AM$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AM$3,$H743/$G743,$H743-SUM($I743:AL743)))","v":0},{"$f":"IF(OR(AN$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AN$3,$H743/$G743,$H743-SUM($I743:AM743)))","v":0},{"$f":"IF(OR(AO$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AO$3,$H743/$G743,$H743-SUM($I743:AN743)))","v":0},{"$f":"IF(OR(AP$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AP$3,$H743/$G743,$H743-SUM($I743:AO743)))","v":0},{"$f":"IF(OR(AQ$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AQ$3,$H743/$G743,$H743-SUM($I743:AP743)))","v":0},{"$f":"IF(OR(AR$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AR$3,$H743/$G743,$H743-SUM($I743:AQ743)))","v":0},{"$f":"IF(OR(AS$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AS$3,$H743/$G743,$H743-SUM($I743:AR743)))","v":0},{"$f":"IF(OR(AT$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AT$3,$H743/$G743,$H743-SUM($I743:AS743)))","v":0},{"$f":"IF(OR(AU$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AU$3,$H743/$G743,$H743-SUM($I743:AT743)))","v":0},{"$f":"IF(OR(AV$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AV$3,$H743/$G743,$H743-SUM($I743:AU743)))","v":0},{"$f":"IF(OR(AW$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AW$3,$H743/$G743,$H743-SUM($I743:AV743)))","v":0},{"$f":"IF(OR(AX$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AX$3,$H743/$G743,$H743-SUM($I743:AW743)))","v":0},{"$f":"IF(OR(AY$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AY$3,$H743/$G743,$H743-SUM($I743:AX743)))","v":0},{"$f":"IF(OR(AZ$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>AZ$3,$H743/$G743,$H743-SUM($I743:AY743)))","v":0},{"$f":"IF(OR(BA$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BA$3,$H743/$G743,$H743-SUM($I743:AZ743)))","v":0},{"$f":"IF(OR(BB$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BB$3,$H743/$G743,$H743-SUM($I743:BA743)))","v":0},{"$f":"IF(OR(BC$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BC$3,$H743/$G743,$H743-SUM($I743:BB743)))","v":0},{"$f":"IF(OR(BD$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BD$3,$H743/$G743,$H743-SUM($I743:BC743)))","v":0},{"$f":"IF(OR(BE$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BE$3,$H743/$G743,$H743-SUM($I743:BD743)))","v":0},{"$f":"IF(OR(BF$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BF$3,$H743/$G743,$H743-SUM($I743:BE743)))","v":0},{"$f":"IF(OR(BG$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BG$3,$H743/$G743,$H743-SUM($I743:BF743)))","v":0},{"$f":"IF(OR(BH$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BH$3,$H743/$G743,$H743-SUM($I743:BG743)))","v":0},{"$f":"IF(OR(BI$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BI$3,$H743/$G743,$H743-SUM($I743:BH743)))","v":0},{"$f":"IF(OR(BJ$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BJ$3,$H743/$G743,$H743-SUM($I743:BI743)))","v":0},{"$f":"IF(OR(BK$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BK$3,$H743/$G743,$H743-SUM($I743:BJ743)))","v":0},{"$f":"IF(OR(BL$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BL$3,$H743/$G743,$H743-SUM($I743:BK743)))","v":0},{"$f":"IF(OR(BM$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BM$3,$H743/$G743,$H743-SUM($I743:BL743)))","v":0},{"$f":"IF(OR(BN$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BN$3,$H743/$G743,$H743-SUM($I743:BM743)))","v":0},{"$f":"IF(OR(BO$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BO$3,$H743/$G743,$H743-SUM($I743:BN743)))","v":0},{"$f":"IF(OR(BP$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BP$3,$H743/$G743,$H743-SUM($I743:BO743)))","v":0},{"$f":"IF(OR(BQ$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BQ$3,$H743/$G743,$H743-SUM($I743:BP743)))","v":0},{"$f":"IF(OR(BR$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BR$3,$H743/$G743,$H743-SUM($I743:BQ743)))","v":0},{"$f":"IF(OR(BS$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BS$3,$H743/$G743,$H743-SUM($I743:BR743)))","v":0},{"$f":"IF(OR(BT$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BT$3,$H743/$G743,$H743-SUM($I743:BS743)))","v":0},{"$f":"IF(OR(BU$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BU$3,$H743/$G743,$H743-SUM($I743:BT743)))","v":0},{"$f":"IF(OR(BV$3<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743)>BV$3,$H743/$G743,$H743-SUM($I743:BU743)))","v":0},"Ok"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A722)","v":"n/a"},{"$f":"T733","v":0},null,{"$f":"IF(OR(J$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>J$3,$H744/$G744,$H744-SUM($I744:I744)))","v":0},{"$f":"IF(OR(K$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>K$3,$H744/$G744,$H744-SUM($I744:J744)))","v":0},{"$f":"IF(OR(L$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>L$3,$H744/$G744,$H744-SUM($I744:K744)))","v":0},{"$f":"IF(OR(M$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>M$3,$H744/$G744,$H744-SUM($I744:L744)))","v":0},{"$f":"IF(OR(N$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>N$3,$H744/$G744,$H744-SUM($I744:M744)))","v":0},{"$f":"IF(OR(O$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>O$3,$H744/$G744,$H744-SUM($I744:N744)))","v":0},{"$f":"IF(OR(P$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>P$3,$H744/$G744,$H744-SUM($I744:O744)))","v":0},{"$f":"IF(OR(Q$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>Q$3,$H744/$G744,$H744-SUM($I744:P744)))","v":0},{"$f":"IF(OR(R$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>R$3,$H744/$G744,$H744-SUM($I744:Q744)))","v":0},{"$f":"IF(OR(S$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>S$3,$H744/$G744,$H744-SUM($I744:R744)))","v":0},{"$f":"IF(OR(T$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>T$3,$H744/$G744,$H744-SUM($I744:S744)))","v":0},{"$f":"IF(OR(U$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>U$3,$H744/$G744,$H744-SUM($I744:T744)))","v":0},{"$f":"IF(OR(V$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>V$3,$H744/$G744,$H744-SUM($I744:U744)))","v":0},{"$f":"IF(OR(W$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>W$3,$H744/$G744,$H744-SUM($I744:V744)))","v":0},{"$f":"IF(OR(X$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>X$3,$H744/$G744,$H744-SUM($I744:W744)))","v":0},{"$f":"IF(OR(Y$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>Y$3,$H744/$G744,$H744-SUM($I744:X744)))","v":0},{"$f":"IF(OR(Z$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>Z$3,$H744/$G744,$H744-SUM($I744:Y744)))","v":0},{"$f":"IF(OR(AA$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AA$3,$H744/$G744,$H744-SUM($I744:Z744)))","v":0},{"$f":"IF(OR(AB$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AB$3,$H744/$G744,$H744-SUM($I744:AA744)))","v":0},{"$f":"IF(OR(AC$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AC$3,$H744/$G744,$H744-SUM($I744:AB744)))","v":0},{"$f":"IF(OR(AD$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AD$3,$H744/$G744,$H744-SUM($I744:AC744)))","v":0},{"$f":"IF(OR(AE$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AE$3,$H744/$G744,$H744-SUM($I744:AD744)))","v":0},{"$f":"IF(OR(AF$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AF$3,$H744/$G744,$H744-SUM($I744:AE744)))","v":0},{"$f":"IF(OR(AG$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AG$3,$H744/$G744,$H744-SUM($I744:AF744)))","v":0},{"$f":"IF(OR(AH$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AH$3,$H744/$G744,$H744-SUM($I744:AG744)))","v":0},{"$f":"IF(OR(AI$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AI$3,$H744/$G744,$H744-SUM($I744:AH744)))","v":0},{"$f":"IF(OR(AJ$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AJ$3,$H744/$G744,$H744-SUM($I744:AI744)))","v":0},{"$f":"IF(OR(AK$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AK$3,$H744/$G744,$H744-SUM($I744:AJ744)))","v":0},{"$f":"IF(OR(AL$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AL$3,$H744/$G744,$H744-SUM($I744:AK744)))","v":0},{"$f":"IF(OR(AM$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AM$3,$H744/$G744,$H744-SUM($I744:AL744)))","v":0},{"$f":"IF(OR(AN$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AN$3,$H744/$G744,$H744-SUM($I744:AM744)))","v":0},{"$f":"IF(OR(AO$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AO$3,$H744/$G744,$H744-SUM($I744:AN744)))","v":0},{"$f":"IF(OR(AP$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AP$3,$H744/$G744,$H744-SUM($I744:AO744)))","v":0},{"$f":"IF(OR(AQ$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AQ$3,$H744/$G744,$H744-SUM($I744:AP744)))","v":0},{"$f":"IF(OR(AR$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AR$3,$H744/$G744,$H744-SUM($I744:AQ744)))","v":0},{"$f":"IF(OR(AS$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AS$3,$H744/$G744,$H744-SUM($I744:AR744)))","v":0},{"$f":"IF(OR(AT$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AT$3,$H744/$G744,$H744-SUM($I744:AS744)))","v":0},{"$f":"IF(OR(AU$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AU$3,$H744/$G744,$H744-SUM($I744:AT744)))","v":0},{"$f":"IF(OR(AV$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AV$3,$H744/$G744,$H744-SUM($I744:AU744)))","v":0},{"$f":"IF(OR(AW$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AW$3,$H744/$G744,$H744-SUM($I744:AV744)))","v":0},{"$f":"IF(OR(AX$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AX$3,$H744/$G744,$H744-SUM($I744:AW744)))","v":0},{"$f":"IF(OR(AY$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AY$3,$H744/$G744,$H744-SUM($I744:AX744)))","v":0},{"$f":"IF(OR(AZ$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>AZ$3,$H744/$G744,$H744-SUM($I744:AY744)))","v":0},{"$f":"IF(OR(BA$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BA$3,$H744/$G744,$H744-SUM($I744:AZ744)))","v":0},{"$f":"IF(OR(BB$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BB$3,$H744/$G744,$H744-SUM($I744:BA744)))","v":0},{"$f":"IF(OR(BC$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BC$3,$H744/$G744,$H744-SUM($I744:BB744)))","v":0},{"$f":"IF(OR(BD$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BD$3,$H744/$G744,$H744-SUM($I744:BC744)))","v":0},{"$f":"IF(OR(BE$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BE$3,$H744/$G744,$H744-SUM($I744:BD744)))","v":0},{"$f":"IF(OR(BF$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BF$3,$H744/$G744,$H744-SUM($I744:BE744)))","v":0},{"$f":"IF(OR(BG$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BG$3,$H744/$G744,$H744-SUM($I744:BF744)))","v":0},{"$f":"IF(OR(BH$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BH$3,$H744/$G744,$H744-SUM($I744:BG744)))","v":0},{"$f":"IF(OR(BI$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BI$3,$H744/$G744,$H744-SUM($I744:BH744)))","v":0},{"$f":"IF(OR(BJ$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BJ$3,$H744/$G744,$H744-SUM($I744:BI744)))","v":0},{"$f":"IF(OR(BK$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BK$3,$H744/$G744,$H744-SUM($I744:BJ744)))","v":0},{"$f":"IF(OR(BL$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BL$3,$H744/$G744,$H744-SUM($I744:BK744)))","v":0},{"$f":"IF(OR(BM$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BM$3,$H744/$G744,$H744-SUM($I744:BL744)))","v":0},{"$f":"IF(OR(BN$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BN$3,$H744/$G744,$H744-SUM($I744:BM744)))","v":0},{"$f":"IF(OR(BO$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BO$3,$H744/$G744,$H744-SUM($I744:BN744)))","v":0},{"$f":"IF(OR(BP$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BP$3,$H744/$G744,$H744-SUM($I744:BO744)))","v":0},{"$f":"IF(OR(BQ$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BQ$3,$H744/$G744,$H744-SUM($I744:BP744)))","v":0},{"$f":"IF(OR(BR$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BR$3,$H744/$G744,$H744-SUM($I744:BQ744)))","v":0},{"$f":"IF(OR(BS$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BS$3,$H744/$G744,$H744-SUM($I744:BR744)))","v":0},{"$f":"IF(OR(BT$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BT$3,$H744/$G744,$H744-SUM($I744:BS744)))","v":0},{"$f":"IF(OR(BU$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BU$3,$H744/$G744,$H744-SUM($I744:BT744)))","v":0},{"$f":"IF(OR(BV$3<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744)>BV$3,$H744/$G744,$H744-SUM($I744:BU744)))","v":0},"Ok"]
[null,null,null,2022,"$m Real 2010",null,{"$f":"G744","v":"n/a"},{"$f":"U733","v":0},null,{"$f":"IF(OR(J$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>J$3,$H745/$G745,$H745-SUM($I745:I745)))","v":0},{"$f":"IF(OR(K$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>K$3,$H745/$G745,$H745-SUM($I745:J745)))","v":0},{"$f":"IF(OR(L$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>L$3,$H745/$G745,$H745-SUM($I745:K745)))","v":0},{"$f":"IF(OR(M$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>M$3,$H745/$G745,$H745-SUM($I745:L745)))","v":0},{"$f":"IF(OR(N$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>N$3,$H745/$G745,$H745-SUM($I745:M745)))","v":0},{"$f":"IF(OR(O$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>O$3,$H745/$G745,$H745-SUM($I745:N745)))","v":0},{"$f":"IF(OR(P$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>P$3,$H745/$G745,$H745-SUM($I745:O745)))","v":0},{"$f":"IF(OR(Q$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>Q$3,$H745/$G745,$H745-SUM($I745:P745)))","v":0},{"$f":"IF(OR(R$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>R$3,$H745/$G745,$H745-SUM($I745:Q745)))","v":0},{"$f":"IF(OR(S$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>S$3,$H745/$G745,$H745-SUM($I745:R745)))","v":0},{"$f":"IF(OR(T$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>T$3,$H745/$G745,$H745-SUM($I745:S745)))","v":0},{"$f":"IF(OR(U$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>U$3,$H745/$G745,$H745-SUM($I745:T745)))","v":0},{"$f":"IF(OR(V$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>V$3,$H745/$G745,$H745-SUM($I745:U745)))","v":0},{"$f":"IF(OR(W$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>W$3,$H745/$G745,$H745-SUM($I745:V745)))","v":0},{"$f":"IF(OR(X$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>X$3,$H745/$G745,$H745-SUM($I745:W745)))","v":0},{"$f":"IF(OR(Y$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>Y$3,$H745/$G745,$H745-SUM($I745:X745)))","v":0},{"$f":"IF(OR(Z$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>Z$3,$H745/$G745,$H745-SUM($I745:Y745)))","v":0},{"$f":"IF(OR(AA$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AA$3,$H745/$G745,$H745-SUM($I745:Z745)))","v":0},{"$f":"IF(OR(AB$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AB$3,$H745/$G745,$H745-SUM($I745:AA745)))","v":0},{"$f":"IF(OR(AC$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AC$3,$H745/$G745,$H745-SUM($I745:AB745)))","v":0},{"$f":"IF(OR(AD$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AD$3,$H745/$G745,$H745-SUM($I745:AC745)))","v":0},{"$f":"IF(OR(AE$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AE$3,$H745/$G745,$H745-SUM($I745:AD745)))","v":0},{"$f":"IF(OR(AF$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AF$3,$H745/$G745,$H745-SUM($I745:AE745)))","v":0},{"$f":"IF(OR(AG$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AG$3,$H745/$G745,$H745-SUM($I745:AF745)))","v":0},{"$f":"IF(OR(AH$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AH$3,$H745/$G745,$H745-SUM($I745:AG745)))","v":0},{"$f":"IF(OR(AI$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AI$3,$H745/$G745,$H745-SUM($I745:AH745)))","v":0},{"$f":"IF(OR(AJ$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AJ$3,$H745/$G745,$H745-SUM($I745:AI745)))","v":0},{"$f":"IF(OR(AK$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AK$3,$H745/$G745,$H745-SUM($I745:AJ745)))","v":0},{"$f":"IF(OR(AL$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AL$3,$H745/$G745,$H745-SUM($I745:AK745)))","v":0},{"$f":"IF(OR(AM$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AM$3,$H745/$G745,$H745-SUM($I745:AL745)))","v":0},{"$f":"IF(OR(AN$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AN$3,$H745/$G745,$H745-SUM($I745:AM745)))","v":0},{"$f":"IF(OR(AO$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AO$3,$H745/$G745,$H745-SUM($I745:AN745)))","v":0},{"$f":"IF(OR(AP$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AP$3,$H745/$G745,$H745-SUM($I745:AO745)))","v":0},{"$f":"IF(OR(AQ$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AQ$3,$H745/$G745,$H745-SUM($I745:AP745)))","v":0},{"$f":"IF(OR(AR$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AR$3,$H745/$G745,$H745-SUM($I745:AQ745)))","v":0},{"$f":"IF(OR(AS$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AS$3,$H745/$G745,$H745-SUM($I745:AR745)))","v":0},{"$f":"IF(OR(AT$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AT$3,$H745/$G745,$H745-SUM($I745:AS745)))","v":0},{"$f":"IF(OR(AU$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AU$3,$H745/$G745,$H745-SUM($I745:AT745)))","v":0},{"$f":"IF(OR(AV$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AV$3,$H745/$G745,$H745-SUM($I745:AU745)))","v":0},{"$f":"IF(OR(AW$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AW$3,$H745/$G745,$H745-SUM($I745:AV745)))","v":0},{"$f":"IF(OR(AX$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AX$3,$H745/$G745,$H745-SUM($I745:AW745)))","v":0},{"$f":"IF(OR(AY$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AY$3,$H745/$G745,$H745-SUM($I745:AX745)))","v":0},{"$f":"IF(OR(AZ$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>AZ$3,$H745/$G745,$H745-SUM($I745:AY745)))","v":0},{"$f":"IF(OR(BA$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BA$3,$H745/$G745,$H745-SUM($I745:AZ745)))","v":0},{"$f":"IF(OR(BB$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BB$3,$H745/$G745,$H745-SUM($I745:BA745)))","v":0},{"$f":"IF(OR(BC$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BC$3,$H745/$G745,$H745-SUM($I745:BB745)))","v":0},{"$f":"IF(OR(BD$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BD$3,$H745/$G745,$H745-SUM($I745:BC745)))","v":0},{"$f":"IF(OR(BE$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BE$3,$H745/$G745,$H745-SUM($I745:BD745)))","v":0},{"$f":"IF(OR(BF$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BF$3,$H745/$G745,$H745-SUM($I745:BE745)))","v":0},{"$f":"IF(OR(BG$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BG$3,$H745/$G745,$H745-SUM($I745:BF745)))","v":0},{"$f":"IF(OR(BH$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BH$3,$H745/$G745,$H745-SUM($I745:BG745)))","v":0},{"$f":"IF(OR(BI$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BI$3,$H745/$G745,$H745-SUM($I745:BH745)))","v":0},{"$f":"IF(OR(BJ$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BJ$3,$H745/$G745,$H745-SUM($I745:BI745)))","v":0},{"$f":"IF(OR(BK$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BK$3,$H745/$G745,$H745-SUM($I745:BJ745)))","v":0},{"$f":"IF(OR(BL$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BL$3,$H745/$G745,$H745-SUM($I745:BK745)))","v":0},{"$f":"IF(OR(BM$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BM$3,$H745/$G745,$H745-SUM($I745:BL745)))","v":0},{"$f":"IF(OR(BN$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BN$3,$H745/$G745,$H745-SUM($I745:BM745)))","v":0},{"$f":"IF(OR(BO$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BO$3,$H745/$G745,$H745-SUM($I745:BN745)))","v":0},{"$f":"IF(OR(BP$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BP$3,$H745/$G745,$H745-SUM($I745:BO745)))","v":0},{"$f":"IF(OR(BQ$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BQ$3,$H745/$G745,$H745-SUM($I745:BP745)))","v":0},{"$f":"IF(OR(BR$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BR$3,$H745/$G745,$H745-SUM($I745:BQ745)))","v":0},{"$f":"IF(OR(BS$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BS$3,$H745/$G745,$H745-SUM($I745:BR745)))","v":0},{"$f":"IF(OR(BT$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BT$3,$H745/$G745,$H745-SUM($I745:BS745)))","v":0},{"$f":"IF(OR(BU$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BU$3,$H745/$G745,$H745-SUM($I745:BT745)))","v":0},{"$f":"IF(OR(BV$3<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745)>BV$3,$H745/$G745,$H745-SUM($I745:BU745)))","v":0},"Ok"]
[null,null,null,2023,"$m Real 2010",null,{"$f":"G745","v":"n/a"},{"$f":"V733","v":0},null,{"$f":"IF(OR(J$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>J$3,$H746/$G746,$H746-SUM($I746:I746)))","v":0},{"$f":"IF(OR(K$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>K$3,$H746/$G746,$H746-SUM($I746:J746)))","v":0},{"$f":"IF(OR(L$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>L$3,$H746/$G746,$H746-SUM($I746:K746)))","v":0},{"$f":"IF(OR(M$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>M$3,$H746/$G746,$H746-SUM($I746:L746)))","v":0},{"$f":"IF(OR(N$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>N$3,$H746/$G746,$H746-SUM($I746:M746)))","v":0},{"$f":"IF(OR(O$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>O$3,$H746/$G746,$H746-SUM($I746:N746)))","v":0},{"$f":"IF(OR(P$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>P$3,$H746/$G746,$H746-SUM($I746:O746)))","v":0},{"$f":"IF(OR(Q$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>Q$3,$H746/$G746,$H746-SUM($I746:P746)))","v":0},{"$f":"IF(OR(R$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>R$3,$H746/$G746,$H746-SUM($I746:Q746)))","v":0},{"$f":"IF(OR(S$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>S$3,$H746/$G746,$H746-SUM($I746:R746)))","v":0},{"$f":"IF(OR(T$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>T$3,$H746/$G746,$H746-SUM($I746:S746)))","v":0},{"$f":"IF(OR(U$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>U$3,$H746/$G746,$H746-SUM($I746:T746)))","v":0},{"$f":"IF(OR(V$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>V$3,$H746/$G746,$H746-SUM($I746:U746)))","v":0},{"$f":"IF(OR(W$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>W$3,$H746/$G746,$H746-SUM($I746:V746)))","v":0},{"$f":"IF(OR(X$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>X$3,$H746/$G746,$H746-SUM($I746:W746)))","v":0},{"$f":"IF(OR(Y$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>Y$3,$H746/$G746,$H746-SUM($I746:X746)))","v":0},{"$f":"IF(OR(Z$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>Z$3,$H746/$G746,$H746-SUM($I746:Y746)))","v":0},{"$f":"IF(OR(AA$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AA$3,$H746/$G746,$H746-SUM($I746:Z746)))","v":0},{"$f":"IF(OR(AB$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AB$3,$H746/$G746,$H746-SUM($I746:AA746)))","v":0},{"$f":"IF(OR(AC$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AC$3,$H746/$G746,$H746-SUM($I746:AB746)))","v":0},{"$f":"IF(OR(AD$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AD$3,$H746/$G746,$H746-SUM($I746:AC746)))","v":0},{"$f":"IF(OR(AE$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AE$3,$H746/$G746,$H746-SUM($I746:AD746)))","v":0},{"$f":"IF(OR(AF$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AF$3,$H746/$G746,$H746-SUM($I746:AE746)))","v":0},{"$f":"IF(OR(AG$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AG$3,$H746/$G746,$H746-SUM($I746:AF746)))","v":0},{"$f":"IF(OR(AH$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AH$3,$H746/$G746,$H746-SUM($I746:AG746)))","v":0},{"$f":"IF(OR(AI$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AI$3,$H746/$G746,$H746-SUM($I746:AH746)))","v":0},{"$f":"IF(OR(AJ$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AJ$3,$H746/$G746,$H746-SUM($I746:AI746)))","v":0},{"$f":"IF(OR(AK$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AK$3,$H746/$G746,$H746-SUM($I746:AJ746)))","v":0},{"$f":"IF(OR(AL$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AL$3,$H746/$G746,$H746-SUM($I746:AK746)))","v":0},{"$f":"IF(OR(AM$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AM$3,$H746/$G746,$H746-SUM($I746:AL746)))","v":0},{"$f":"IF(OR(AN$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AN$3,$H746/$G746,$H746-SUM($I746:AM746)))","v":0},{"$f":"IF(OR(AO$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AO$3,$H746/$G746,$H746-SUM($I746:AN746)))","v":0},{"$f":"IF(OR(AP$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AP$3,$H746/$G746,$H746-SUM($I746:AO746)))","v":0},{"$f":"IF(OR(AQ$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AQ$3,$H746/$G746,$H746-SUM($I746:AP746)))","v":0},{"$f":"IF(OR(AR$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AR$3,$H746/$G746,$H746-SUM($I746:AQ746)))","v":0},{"$f":"IF(OR(AS$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AS$3,$H746/$G746,$H746-SUM($I746:AR746)))","v":0},{"$f":"IF(OR(AT$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AT$3,$H746/$G746,$H746-SUM($I746:AS746)))","v":0},{"$f":"IF(OR(AU$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AU$3,$H746/$G746,$H746-SUM($I746:AT746)))","v":0},{"$f":"IF(OR(AV$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AV$3,$H746/$G746,$H746-SUM($I746:AU746)))","v":0},{"$f":"IF(OR(AW$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AW$3,$H746/$G746,$H746-SUM($I746:AV746)))","v":0},{"$f":"IF(OR(AX$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AX$3,$H746/$G746,$H746-SUM($I746:AW746)))","v":0},{"$f":"IF(OR(AY$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AY$3,$H746/$G746,$H746-SUM($I746:AX746)))","v":0},{"$f":"IF(OR(AZ$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>AZ$3,$H746/$G746,$H746-SUM($I746:AY746)))","v":0},{"$f":"IF(OR(BA$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BA$3,$H746/$G746,$H746-SUM($I746:AZ746)))","v":0},{"$f":"IF(OR(BB$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BB$3,$H746/$G746,$H746-SUM($I746:BA746)))","v":0},{"$f":"IF(OR(BC$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BC$3,$H746/$G746,$H746-SUM($I746:BB746)))","v":0},{"$f":"IF(OR(BD$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BD$3,$H746/$G746,$H746-SUM($I746:BC746)))","v":0},{"$f":"IF(OR(BE$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BE$3,$H746/$G746,$H746-SUM($I746:BD746)))","v":0},{"$f":"IF(OR(BF$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BF$3,$H746/$G746,$H746-SUM($I746:BE746)))","v":0},{"$f":"IF(OR(BG$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BG$3,$H746/$G746,$H746-SUM($I746:BF746)))","v":0},{"$f":"IF(OR(BH$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BH$3,$H746/$G746,$H746-SUM($I746:BG746)))","v":0},{"$f":"IF(OR(BI$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BI$3,$H746/$G746,$H746-SUM($I746:BH746)))","v":0},{"$f":"IF(OR(BJ$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BJ$3,$H746/$G746,$H746-SUM($I746:BI746)))","v":0},{"$f":"IF(OR(BK$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BK$3,$H746/$G746,$H746-SUM($I746:BJ746)))","v":0},{"$f":"IF(OR(BL$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BL$3,$H746/$G746,$H746-SUM($I746:BK746)))","v":0},{"$f":"IF(OR(BM$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BM$3,$H746/$G746,$H746-SUM($I746:BL746)))","v":0},{"$f":"IF(OR(BN$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BN$3,$H746/$G746,$H746-SUM($I746:BM746)))","v":0},{"$f":"IF(OR(BO$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BO$3,$H746/$G746,$H746-SUM($I746:BN746)))","v":0},{"$f":"IF(OR(BP$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BP$3,$H746/$G746,$H746-SUM($I746:BO746)))","v":0},{"$f":"IF(OR(BQ$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BQ$3,$H746/$G746,$H746-SUM($I746:BP746)))","v":0},{"$f":"IF(OR(BR$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BR$3,$H746/$G746,$H746-SUM($I746:BQ746)))","v":0},{"$f":"IF(OR(BS$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BS$3,$H746/$G746,$H746-SUM($I746:BR746)))","v":0},{"$f":"IF(OR(BT$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BT$3,$H746/$G746,$H746-SUM($I746:BS746)))","v":0},{"$f":"IF(OR(BU$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BU$3,$H746/$G746,$H746-SUM($I746:BT746)))","v":0},{"$f":"IF(OR(BV$3<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746)>BV$3,$H746/$G746,$H746-SUM($I746:BU746)))","v":0},"Ok"]
[null,null,null,2024,"$m Real 2010",null,{"$f":"G746","v":"n/a"},{"$f":"W733","v":0},null,{"$f":"IF(OR(J$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>J$3,$H747/$G747,$H747-SUM($I747:I747)))","v":0},{"$f":"IF(OR(K$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>K$3,$H747/$G747,$H747-SUM($I747:J747)))","v":0},{"$f":"IF(OR(L$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>L$3,$H747/$G747,$H747-SUM($I747:K747)))","v":0},{"$f":"IF(OR(M$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>M$3,$H747/$G747,$H747-SUM($I747:L747)))","v":0},{"$f":"IF(OR(N$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>N$3,$H747/$G747,$H747-SUM($I747:M747)))","v":0},{"$f":"IF(OR(O$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>O$3,$H747/$G747,$H747-SUM($I747:N747)))","v":0},{"$f":"IF(OR(P$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>P$3,$H747/$G747,$H747-SUM($I747:O747)))","v":0},{"$f":"IF(OR(Q$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>Q$3,$H747/$G747,$H747-SUM($I747:P747)))","v":0},{"$f":"IF(OR(R$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>R$3,$H747/$G747,$H747-SUM($I747:Q747)))","v":0},{"$f":"IF(OR(S$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>S$3,$H747/$G747,$H747-SUM($I747:R747)))","v":0},{"$f":"IF(OR(T$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>T$3,$H747/$G747,$H747-SUM($I747:S747)))","v":0},{"$f":"IF(OR(U$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>U$3,$H747/$G747,$H747-SUM($I747:T747)))","v":0},{"$f":"IF(OR(V$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>V$3,$H747/$G747,$H747-SUM($I747:U747)))","v":0},{"$f":"IF(OR(W$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>W$3,$H747/$G747,$H747-SUM($I747:V747)))","v":0},{"$f":"IF(OR(X$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>X$3,$H747/$G747,$H747-SUM($I747:W747)))","v":0},{"$f":"IF(OR(Y$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>Y$3,$H747/$G747,$H747-SUM($I747:X747)))","v":0},{"$f":"IF(OR(Z$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>Z$3,$H747/$G747,$H747-SUM($I747:Y747)))","v":0},{"$f":"IF(OR(AA$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AA$3,$H747/$G747,$H747-SUM($I747:Z747)))","v":0},{"$f":"IF(OR(AB$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AB$3,$H747/$G747,$H747-SUM($I747:AA747)))","v":0},{"$f":"IF(OR(AC$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AC$3,$H747/$G747,$H747-SUM($I747:AB747)))","v":0},{"$f":"IF(OR(AD$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AD$3,$H747/$G747,$H747-SUM($I747:AC747)))","v":0},{"$f":"IF(OR(AE$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AE$3,$H747/$G747,$H747-SUM($I747:AD747)))","v":0},{"$f":"IF(OR(AF$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AF$3,$H747/$G747,$H747-SUM($I747:AE747)))","v":0},{"$f":"IF(OR(AG$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AG$3,$H747/$G747,$H747-SUM($I747:AF747)))","v":0},{"$f":"IF(OR(AH$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AH$3,$H747/$G747,$H747-SUM($I747:AG747)))","v":0},{"$f":"IF(OR(AI$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AI$3,$H747/$G747,$H747-SUM($I747:AH747)))","v":0},{"$f":"IF(OR(AJ$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AJ$3,$H747/$G747,$H747-SUM($I747:AI747)))","v":0},{"$f":"IF(OR(AK$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AK$3,$H747/$G747,$H747-SUM($I747:AJ747)))","v":0},{"$f":"IF(OR(AL$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AL$3,$H747/$G747,$H747-SUM($I747:AK747)))","v":0},{"$f":"IF(OR(AM$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AM$3,$H747/$G747,$H747-SUM($I747:AL747)))","v":0},{"$f":"IF(OR(AN$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AN$3,$H747/$G747,$H747-SUM($I747:AM747)))","v":0},{"$f":"IF(OR(AO$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AO$3,$H747/$G747,$H747-SUM($I747:AN747)))","v":0},{"$f":"IF(OR(AP$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AP$3,$H747/$G747,$H747-SUM($I747:AO747)))","v":0},{"$f":"IF(OR(AQ$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AQ$3,$H747/$G747,$H747-SUM($I747:AP747)))","v":0},{"$f":"IF(OR(AR$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AR$3,$H747/$G747,$H747-SUM($I747:AQ747)))","v":0},{"$f":"IF(OR(AS$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AS$3,$H747/$G747,$H747-SUM($I747:AR747)))","v":0},{"$f":"IF(OR(AT$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AT$3,$H747/$G747,$H747-SUM($I747:AS747)))","v":0},{"$f":"IF(OR(AU$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AU$3,$H747/$G747,$H747-SUM($I747:AT747)))","v":0},{"$f":"IF(OR(AV$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AV$3,$H747/$G747,$H747-SUM($I747:AU747)))","v":0},{"$f":"IF(OR(AW$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AW$3,$H747/$G747,$H747-SUM($I747:AV747)))","v":0},{"$f":"IF(OR(AX$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AX$3,$H747/$G747,$H747-SUM($I747:AW747)))","v":0},{"$f":"IF(OR(AY$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AY$3,$H747/$G747,$H747-SUM($I747:AX747)))","v":0},{"$f":"IF(OR(AZ$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>AZ$3,$H747/$G747,$H747-SUM($I747:AY747)))","v":0},{"$f":"IF(OR(BA$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BA$3,$H747/$G747,$H747-SUM($I747:AZ747)))","v":0},{"$f":"IF(OR(BB$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BB$3,$H747/$G747,$H747-SUM($I747:BA747)))","v":0},{"$f":"IF(OR(BC$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BC$3,$H747/$G747,$H747-SUM($I747:BB747)))","v":0},{"$f":"IF(OR(BD$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BD$3,$H747/$G747,$H747-SUM($I747:BC747)))","v":0},{"$f":"IF(OR(BE$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BE$3,$H747/$G747,$H747-SUM($I747:BD747)))","v":0},{"$f":"IF(OR(BF$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BF$3,$H747/$G747,$H747-SUM($I747:BE747)))","v":0},{"$f":"IF(OR(BG$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BG$3,$H747/$G747,$H747-SUM($I747:BF747)))","v":0},{"$f":"IF(OR(BH$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BH$3,$H747/$G747,$H747-SUM($I747:BG747)))","v":0},{"$f":"IF(OR(BI$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BI$3,$H747/$G747,$H747-SUM($I747:BH747)))","v":0},{"$f":"IF(OR(BJ$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BJ$3,$H747/$G747,$H747-SUM($I747:BI747)))","v":0},{"$f":"IF(OR(BK$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BK$3,$H747/$G747,$H747-SUM($I747:BJ747)))","v":0},{"$f":"IF(OR(BL$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BL$3,$H747/$G747,$H747-SUM($I747:BK747)))","v":0},{"$f":"IF(OR(BM$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BM$3,$H747/$G747,$H747-SUM($I747:BL747)))","v":0},{"$f":"IF(OR(BN$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BN$3,$H747/$G747,$H747-SUM($I747:BM747)))","v":0},{"$f":"IF(OR(BO$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BO$3,$H747/$G747,$H747-SUM($I747:BN747)))","v":0},{"$f":"IF(OR(BP$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BP$3,$H747/$G747,$H747-SUM($I747:BO747)))","v":0},{"$f":"IF(OR(BQ$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BQ$3,$H747/$G747,$H747-SUM($I747:BP747)))","v":0},{"$f":"IF(OR(BR$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BR$3,$H747/$G747,$H747-SUM($I747:BQ747)))","v":0},{"$f":"IF(OR(BS$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BS$3,$H747/$G747,$H747-SUM($I747:BR747)))","v":0},{"$f":"IF(OR(BT$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BT$3,$H747/$G747,$H747-SUM($I747:BS747)))","v":0},{"$f":"IF(OR(BU$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BU$3,$H747/$G747,$H747-SUM($I747:BT747)))","v":0},{"$f":"IF(OR(BV$3<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747)>BV$3,$H747/$G747,$H747-SUM($I747:BU747)))","v":0},"Ok"]
[null,null,null,2025,"$m Real 2010",null,{"$f":"G747","v":"n/a"},{"$f":"X733","v":0},null,{"$f":"IF(OR(J$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>J$3,$H748/$G748,$H748-SUM($I748:I748)))","v":0},{"$f":"IF(OR(K$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>K$3,$H748/$G748,$H748-SUM($I748:J748)))","v":0},{"$f":"IF(OR(L$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>L$3,$H748/$G748,$H748-SUM($I748:K748)))","v":0},{"$f":"IF(OR(M$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>M$3,$H748/$G748,$H748-SUM($I748:L748)))","v":0},{"$f":"IF(OR(N$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>N$3,$H748/$G748,$H748-SUM($I748:M748)))","v":0},{"$f":"IF(OR(O$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>O$3,$H748/$G748,$H748-SUM($I748:N748)))","v":0},{"$f":"IF(OR(P$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>P$3,$H748/$G748,$H748-SUM($I748:O748)))","v":0},{"$f":"IF(OR(Q$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>Q$3,$H748/$G748,$H748-SUM($I748:P748)))","v":0},{"$f":"IF(OR(R$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>R$3,$H748/$G748,$H748-SUM($I748:Q748)))","v":0},{"$f":"IF(OR(S$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>S$3,$H748/$G748,$H748-SUM($I748:R748)))","v":0},{"$f":"IF(OR(T$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>T$3,$H748/$G748,$H748-SUM($I748:S748)))","v":0},{"$f":"IF(OR(U$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>U$3,$H748/$G748,$H748-SUM($I748:T748)))","v":0},{"$f":"IF(OR(V$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>V$3,$H748/$G748,$H748-SUM($I748:U748)))","v":0},{"$f":"IF(OR(W$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>W$3,$H748/$G748,$H748-SUM($I748:V748)))","v":0},{"$f":"IF(OR(X$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>X$3,$H748/$G748,$H748-SUM($I748:W748)))","v":0},{"$f":"IF(OR(Y$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>Y$3,$H748/$G748,$H748-SUM($I748:X748)))","v":0},{"$f":"IF(OR(Z$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>Z$3,$H748/$G748,$H748-SUM($I748:Y748)))","v":0},{"$f":"IF(OR(AA$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AA$3,$H748/$G748,$H748-SUM($I748:Z748)))","v":0},{"$f":"IF(OR(AB$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AB$3,$H748/$G748,$H748-SUM($I748:AA748)))","v":0},{"$f":"IF(OR(AC$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AC$3,$H748/$G748,$H748-SUM($I748:AB748)))","v":0},{"$f":"IF(OR(AD$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AD$3,$H748/$G748,$H748-SUM($I748:AC748)))","v":0},{"$f":"IF(OR(AE$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AE$3,$H748/$G748,$H748-SUM($I748:AD748)))","v":0},{"$f":"IF(OR(AF$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AF$3,$H748/$G748,$H748-SUM($I748:AE748)))","v":0},{"$f":"IF(OR(AG$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AG$3,$H748/$G748,$H748-SUM($I748:AF748)))","v":0},{"$f":"IF(OR(AH$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AH$3,$H748/$G748,$H748-SUM($I748:AG748)))","v":0},{"$f":"IF(OR(AI$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AI$3,$H748/$G748,$H748-SUM($I748:AH748)))","v":0},{"$f":"IF(OR(AJ$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AJ$3,$H748/$G748,$H748-SUM($I748:AI748)))","v":0},{"$f":"IF(OR(AK$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AK$3,$H748/$G748,$H748-SUM($I748:AJ748)))","v":0},{"$f":"IF(OR(AL$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AL$3,$H748/$G748,$H748-SUM($I748:AK748)))","v":0},{"$f":"IF(OR(AM$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AM$3,$H748/$G748,$H748-SUM($I748:AL748)))","v":0},{"$f":"IF(OR(AN$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AN$3,$H748/$G748,$H748-SUM($I748:AM748)))","v":0},{"$f":"IF(OR(AO$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AO$3,$H748/$G748,$H748-SUM($I748:AN748)))","v":0},{"$f":"IF(OR(AP$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AP$3,$H748/$G748,$H748-SUM($I748:AO748)))","v":0},{"$f":"IF(OR(AQ$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AQ$3,$H748/$G748,$H748-SUM($I748:AP748)))","v":0},{"$f":"IF(OR(AR$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AR$3,$H748/$G748,$H748-SUM($I748:AQ748)))","v":0},{"$f":"IF(OR(AS$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AS$3,$H748/$G748,$H748-SUM($I748:AR748)))","v":0},{"$f":"IF(OR(AT$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AT$3,$H748/$G748,$H748-SUM($I748:AS748)))","v":0},{"$f":"IF(OR(AU$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AU$3,$H748/$G748,$H748-SUM($I748:AT748)))","v":0},{"$f":"IF(OR(AV$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AV$3,$H748/$G748,$H748-SUM($I748:AU748)))","v":0},{"$f":"IF(OR(AW$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AW$3,$H748/$G748,$H748-SUM($I748:AV748)))","v":0},{"$f":"IF(OR(AX$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AX$3,$H748/$G748,$H748-SUM($I748:AW748)))","v":0},{"$f":"IF(OR(AY$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AY$3,$H748/$G748,$H748-SUM($I748:AX748)))","v":0},{"$f":"IF(OR(AZ$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>AZ$3,$H748/$G748,$H748-SUM($I748:AY748)))","v":0},{"$f":"IF(OR(BA$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BA$3,$H748/$G748,$H748-SUM($I748:AZ748)))","v":0},{"$f":"IF(OR(BB$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BB$3,$H748/$G748,$H748-SUM($I748:BA748)))","v":0},{"$f":"IF(OR(BC$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BC$3,$H748/$G748,$H748-SUM($I748:BB748)))","v":0},{"$f":"IF(OR(BD$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BD$3,$H748/$G748,$H748-SUM($I748:BC748)))","v":0},{"$f":"IF(OR(BE$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BE$3,$H748/$G748,$H748-SUM($I748:BD748)))","v":0},{"$f":"IF(OR(BF$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BF$3,$H748/$G748,$H748-SUM($I748:BE748)))","v":0},{"$f":"IF(OR(BG$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BG$3,$H748/$G748,$H748-SUM($I748:BF748)))","v":0},{"$f":"IF(OR(BH$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BH$3,$H748/$G748,$H748-SUM($I748:BG748)))","v":0},{"$f":"IF(OR(BI$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BI$3,$H748/$G748,$H748-SUM($I748:BH748)))","v":0},{"$f":"IF(OR(BJ$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BJ$3,$H748/$G748,$H748-SUM($I748:BI748)))","v":0},{"$f":"IF(OR(BK$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BK$3,$H748/$G748,$H748-SUM($I748:BJ748)))","v":0},{"$f":"IF(OR(BL$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BL$3,$H748/$G748,$H748-SUM($I748:BK748)))","v":0},{"$f":"IF(OR(BM$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BM$3,$H748/$G748,$H748-SUM($I748:BL748)))","v":0},{"$f":"IF(OR(BN$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BN$3,$H748/$G748,$H748-SUM($I748:BM748)))","v":0},{"$f":"IF(OR(BO$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BO$3,$H748/$G748,$H748-SUM($I748:BN748)))","v":0},{"$f":"IF(OR(BP$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BP$3,$H748/$G748,$H748-SUM($I748:BO748)))","v":0},{"$f":"IF(OR(BQ$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BQ$3,$H748/$G748,$H748-SUM($I748:BP748)))","v":0},{"$f":"IF(OR(BR$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BR$3,$H748/$G748,$H748-SUM($I748:BQ748)))","v":0},{"$f":"IF(OR(BS$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BS$3,$H748/$G748,$H748-SUM($I748:BR748)))","v":0},{"$f":"IF(OR(BT$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BT$3,$H748/$G748,$H748-SUM($I748:BS748)))","v":0},{"$f":"IF(OR(BU$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BU$3,$H748/$G748,$H748-SUM($I748:BT748)))","v":0},{"$f":"IF(OR(BV$3<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748)>BV$3,$H748/$G748,$H748-SUM($I748:BU748)))","v":0},"Ok"]
[null,null,null,2026,"$m Real 2010",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A722)","v":"n/a"},{"$f":"Y733","v":0},null,{"$f":"IF(OR(J$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>J$3,$H749/$G749,$H749-SUM($I749:I749)))","v":0},{"$f":"IF(OR(K$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>K$3,$H749/$G749,$H749-SUM($I749:J749)))","v":0},{"$f":"IF(OR(L$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>L$3,$H749/$G749,$H749-SUM($I749:K749)))","v":0},{"$f":"IF(OR(M$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>M$3,$H749/$G749,$H749-SUM($I749:L749)))","v":0},{"$f":"IF(OR(N$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>N$3,$H749/$G749,$H749-SUM($I749:M749)))","v":0},{"$f":"IF(OR(O$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>O$3,$H749/$G749,$H749-SUM($I749:N749)))","v":0},{"$f":"IF(OR(P$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>P$3,$H749/$G749,$H749-SUM($I749:O749)))","v":0},{"$f":"IF(OR(Q$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>Q$3,$H749/$G749,$H749-SUM($I749:P749)))","v":0},{"$f":"IF(OR(R$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>R$3,$H749/$G749,$H749-SUM($I749:Q749)))","v":0},{"$f":"IF(OR(S$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>S$3,$H749/$G749,$H749-SUM($I749:R749)))","v":0},{"$f":"IF(OR(T$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>T$3,$H749/$G749,$H749-SUM($I749:S749)))","v":0},{"$f":"IF(OR(U$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>U$3,$H749/$G749,$H749-SUM($I749:T749)))","v":0},{"$f":"IF(OR(V$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>V$3,$H749/$G749,$H749-SUM($I749:U749)))","v":0},{"$f":"IF(OR(W$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>W$3,$H749/$G749,$H749-SUM($I749:V749)))","v":0},{"$f":"IF(OR(X$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>X$3,$H749/$G749,$H749-SUM($I749:W749)))","v":0},{"$f":"IF(OR(Y$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>Y$3,$H749/$G749,$H749-SUM($I749:X749)))","v":0},{"$f":"IF(OR(Z$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>Z$3,$H749/$G749,$H749-SUM($I749:Y749)))","v":0},{"$f":"IF(OR(AA$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AA$3,$H749/$G749,$H749-SUM($I749:Z749)))","v":0},{"$f":"IF(OR(AB$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AB$3,$H749/$G749,$H749-SUM($I749:AA749)))","v":0},{"$f":"IF(OR(AC$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AC$3,$H749/$G749,$H749-SUM($I749:AB749)))","v":0},{"$f":"IF(OR(AD$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AD$3,$H749/$G749,$H749-SUM($I749:AC749)))","v":0},{"$f":"IF(OR(AE$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AE$3,$H749/$G749,$H749-SUM($I749:AD749)))","v":0},{"$f":"IF(OR(AF$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AF$3,$H749/$G749,$H749-SUM($I749:AE749)))","v":0},{"$f":"IF(OR(AG$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AG$3,$H749/$G749,$H749-SUM($I749:AF749)))","v":0},{"$f":"IF(OR(AH$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AH$3,$H749/$G749,$H749-SUM($I749:AG749)))","v":0},{"$f":"IF(OR(AI$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AI$3,$H749/$G749,$H749-SUM($I749:AH749)))","v":0},{"$f":"IF(OR(AJ$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AJ$3,$H749/$G749,$H749-SUM($I749:AI749)))","v":0},{"$f":"IF(OR(AK$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AK$3,$H749/$G749,$H749-SUM($I749:AJ749)))","v":0},{"$f":"IF(OR(AL$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AL$3,$H749/$G749,$H749-SUM($I749:AK749)))","v":0},{"$f":"IF(OR(AM$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AM$3,$H749/$G749,$H749-SUM($I749:AL749)))","v":0},{"$f":"IF(OR(AN$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AN$3,$H749/$G749,$H749-SUM($I749:AM749)))","v":0},{"$f":"IF(OR(AO$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AO$3,$H749/$G749,$H749-SUM($I749:AN749)))","v":0},{"$f":"IF(OR(AP$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AP$3,$H749/$G749,$H749-SUM($I749:AO749)))","v":0},{"$f":"IF(OR(AQ$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AQ$3,$H749/$G749,$H749-SUM($I749:AP749)))","v":0},{"$f":"IF(OR(AR$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AR$3,$H749/$G749,$H749-SUM($I749:AQ749)))","v":0},{"$f":"IF(OR(AS$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AS$3,$H749/$G749,$H749-SUM($I749:AR749)))","v":0},{"$f":"IF(OR(AT$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AT$3,$H749/$G749,$H749-SUM($I749:AS749)))","v":0},{"$f":"IF(OR(AU$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AU$3,$H749/$G749,$H749-SUM($I749:AT749)))","v":0},{"$f":"IF(OR(AV$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AV$3,$H749/$G749,$H749-SUM($I749:AU749)))","v":0},{"$f":"IF(OR(AW$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AW$3,$H749/$G749,$H749-SUM($I749:AV749)))","v":0},{"$f":"IF(OR(AX$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AX$3,$H749/$G749,$H749-SUM($I749:AW749)))","v":0},{"$f":"IF(OR(AY$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AY$3,$H749/$G749,$H749-SUM($I749:AX749)))","v":0},{"$f":"IF(OR(AZ$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>AZ$3,$H749/$G749,$H749-SUM($I749:AY749)))","v":0},{"$f":"IF(OR(BA$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BA$3,$H749/$G749,$H749-SUM($I749:AZ749)))","v":0},{"$f":"IF(OR(BB$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BB$3,$H749/$G749,$H749-SUM($I749:BA749)))","v":0},{"$f":"IF(OR(BC$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BC$3,$H749/$G749,$H749-SUM($I749:BB749)))","v":0},{"$f":"IF(OR(BD$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BD$3,$H749/$G749,$H749-SUM($I749:BC749)))","v":0},{"$f":"IF(OR(BE$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BE$3,$H749/$G749,$H749-SUM($I749:BD749)))","v":0},{"$f":"IF(OR(BF$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BF$3,$H749/$G749,$H749-SUM($I749:BE749)))","v":0},{"$f":"IF(OR(BG$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BG$3,$H749/$G749,$H749-SUM($I749:BF749)))","v":0},{"$f":"IF(OR(BH$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BH$3,$H749/$G749,$H749-SUM($I749:BG749)))","v":0},{"$f":"IF(OR(BI$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BI$3,$H749/$G749,$H749-SUM($I749:BH749)))","v":0},{"$f":"IF(OR(BJ$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BJ$3,$H749/$G749,$H749-SUM($I749:BI749)))","v":0},{"$f":"IF(OR(BK$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BK$3,$H749/$G749,$H749-SUM($I749:BJ749)))","v":0},{"$f":"IF(OR(BL$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BL$3,$H749/$G749,$H749-SUM($I749:BK749)))","v":0},{"$f":"IF(OR(BM$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BM$3,$H749/$G749,$H749-SUM($I749:BL749)))","v":0},{"$f":"IF(OR(BN$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BN$3,$H749/$G749,$H749-SUM($I749:BM749)))","v":0},{"$f":"IF(OR(BO$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BO$3,$H749/$G749,$H749-SUM($I749:BN749)))","v":0},{"$f":"IF(OR(BP$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BP$3,$H749/$G749,$H749-SUM($I749:BO749)))","v":0},{"$f":"IF(OR(BQ$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BQ$3,$H749/$G749,$H749-SUM($I749:BP749)))","v":0},{"$f":"IF(OR(BR$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BR$3,$H749/$G749,$H749-SUM($I749:BQ749)))","v":0},{"$f":"IF(OR(BS$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BS$3,$H749/$G749,$H749-SUM($I749:BR749)))","v":0},{"$f":"IF(OR(BT$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BT$3,$H749/$G749,$H749-SUM($I749:BS749)))","v":0},{"$f":"IF(OR(BU$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BU$3,$H749/$G749,$H749-SUM($I749:BT749)))","v":0},{"$f":"IF(OR(BV$3<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749)>BV$3,$H749/$G749,$H749-SUM($I749:BU749)))","v":0},"Ok"]
[null,null,null,2027,"$m Real 2010",null,{"$f":"G749","v":"n/a"},{"$f":"Z733","v":0},null,{"$f":"IF(OR(J$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>J$3,$H750/$G750,$H750-SUM($I750:I750)))","v":0},{"$f":"IF(OR(K$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>K$3,$H750/$G750,$H750-SUM($I750:J750)))","v":0},{"$f":"IF(OR(L$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>L$3,$H750/$G750,$H750-SUM($I750:K750)))","v":0},{"$f":"IF(OR(M$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>M$3,$H750/$G750,$H750-SUM($I750:L750)))","v":0},{"$f":"IF(OR(N$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>N$3,$H750/$G750,$H750-SUM($I750:M750)))","v":0},{"$f":"IF(OR(O$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>O$3,$H750/$G750,$H750-SUM($I750:N750)))","v":0},{"$f":"IF(OR(P$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>P$3,$H750/$G750,$H750-SUM($I750:O750)))","v":0},{"$f":"IF(OR(Q$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>Q$3,$H750/$G750,$H750-SUM($I750:P750)))","v":0},{"$f":"IF(OR(R$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>R$3,$H750/$G750,$H750-SUM($I750:Q750)))","v":0},{"$f":"IF(OR(S$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>S$3,$H750/$G750,$H750-SUM($I750:R750)))","v":0},{"$f":"IF(OR(T$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>T$3,$H750/$G750,$H750-SUM($I750:S750)))","v":0},{"$f":"IF(OR(U$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>U$3,$H750/$G750,$H750-SUM($I750:T750)))","v":0},{"$f":"IF(OR(V$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>V$3,$H750/$G750,$H750-SUM($I750:U750)))","v":0},{"$f":"IF(OR(W$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>W$3,$H750/$G750,$H750-SUM($I750:V750)))","v":0},{"$f":"IF(OR(X$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>X$3,$H750/$G750,$H750-SUM($I750:W750)))","v":0},{"$f":"IF(OR(Y$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>Y$3,$H750/$G750,$H750-SUM($I750:X750)))","v":0},{"$f":"IF(OR(Z$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>Z$3,$H750/$G750,$H750-SUM($I750:Y750)))","v":0},{"$f":"IF(OR(AA$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AA$3,$H750/$G750,$H750-SUM($I750:Z750)))","v":0},{"$f":"IF(OR(AB$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AB$3,$H750/$G750,$H750-SUM($I750:AA750)))","v":0},{"$f":"IF(OR(AC$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AC$3,$H750/$G750,$H750-SUM($I750:AB750)))","v":0},{"$f":"IF(OR(AD$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AD$3,$H750/$G750,$H750-SUM($I750:AC750)))","v":0},{"$f":"IF(OR(AE$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AE$3,$H750/$G750,$H750-SUM($I750:AD750)))","v":0},{"$f":"IF(OR(AF$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AF$3,$H750/$G750,$H750-SUM($I750:AE750)))","v":0},{"$f":"IF(OR(AG$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AG$3,$H750/$G750,$H750-SUM($I750:AF750)))","v":0},{"$f":"IF(OR(AH$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AH$3,$H750/$G750,$H750-SUM($I750:AG750)))","v":0},{"$f":"IF(OR(AI$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AI$3,$H750/$G750,$H750-SUM($I750:AH750)))","v":0},{"$f":"IF(OR(AJ$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AJ$3,$H750/$G750,$H750-SUM($I750:AI750)))","v":0},{"$f":"IF(OR(AK$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AK$3,$H750/$G750,$H750-SUM($I750:AJ750)))","v":0},{"$f":"IF(OR(AL$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AL$3,$H750/$G750,$H750-SUM($I750:AK750)))","v":0},{"$f":"IF(OR(AM$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AM$3,$H750/$G750,$H750-SUM($I750:AL750)))","v":0},{"$f":"IF(OR(AN$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AN$3,$H750/$G750,$H750-SUM($I750:AM750)))","v":0},{"$f":"IF(OR(AO$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AO$3,$H750/$G750,$H750-SUM($I750:AN750)))","v":0},{"$f":"IF(OR(AP$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AP$3,$H750/$G750,$H750-SUM($I750:AO750)))","v":0},{"$f":"IF(OR(AQ$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AQ$3,$H750/$G750,$H750-SUM($I750:AP750)))","v":0},{"$f":"IF(OR(AR$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AR$3,$H750/$G750,$H750-SUM($I750:AQ750)))","v":0},{"$f":"IF(OR(AS$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AS$3,$H750/$G750,$H750-SUM($I750:AR750)))","v":0},{"$f":"IF(OR(AT$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AT$3,$H750/$G750,$H750-SUM($I750:AS750)))","v":0},{"$f":"IF(OR(AU$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AU$3,$H750/$G750,$H750-SUM($I750:AT750)))","v":0},{"$f":"IF(OR(AV$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AV$3,$H750/$G750,$H750-SUM($I750:AU750)))","v":0},{"$f":"IF(OR(AW$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AW$3,$H750/$G750,$H750-SUM($I750:AV750)))","v":0},{"$f":"IF(OR(AX$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AX$3,$H750/$G750,$H750-SUM($I750:AW750)))","v":0},{"$f":"IF(OR(AY$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AY$3,$H750/$G750,$H750-SUM($I750:AX750)))","v":0},{"$f":"IF(OR(AZ$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>AZ$3,$H750/$G750,$H750-SUM($I750:AY750)))","v":0},{"$f":"IF(OR(BA$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BA$3,$H750/$G750,$H750-SUM($I750:AZ750)))","v":0},{"$f":"IF(OR(BB$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BB$3,$H750/$G750,$H750-SUM($I750:BA750)))","v":0},{"$f":"IF(OR(BC$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BC$3,$H750/$G750,$H750-SUM($I750:BB750)))","v":0},{"$f":"IF(OR(BD$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BD$3,$H750/$G750,$H750-SUM($I750:BC750)))","v":0},{"$f":"IF(OR(BE$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BE$3,$H750/$G750,$H750-SUM($I750:BD750)))","v":0},{"$f":"IF(OR(BF$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BF$3,$H750/$G750,$H750-SUM($I750:BE750)))","v":0},{"$f":"IF(OR(BG$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BG$3,$H750/$G750,$H750-SUM($I750:BF750)))","v":0},{"$f":"IF(OR(BH$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BH$3,$H750/$G750,$H750-SUM($I750:BG750)))","v":0},{"$f":"IF(OR(BI$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BI$3,$H750/$G750,$H750-SUM($I750:BH750)))","v":0},{"$f":"IF(OR(BJ$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BJ$3,$H750/$G750,$H750-SUM($I750:BI750)))","v":0},{"$f":"IF(OR(BK$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BK$3,$H750/$G750,$H750-SUM($I750:BJ750)))","v":0},{"$f":"IF(OR(BL$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BL$3,$H750/$G750,$H750-SUM($I750:BK750)))","v":0},{"$f":"IF(OR(BM$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BM$3,$H750/$G750,$H750-SUM($I750:BL750)))","v":0},{"$f":"IF(OR(BN$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BN$3,$H750/$G750,$H750-SUM($I750:BM750)))","v":0},{"$f":"IF(OR(BO$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BO$3,$H750/$G750,$H750-SUM($I750:BN750)))","v":0},{"$f":"IF(OR(BP$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BP$3,$H750/$G750,$H750-SUM($I750:BO750)))","v":0},{"$f":"IF(OR(BQ$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BQ$3,$H750/$G750,$H750-SUM($I750:BP750)))","v":0},{"$f":"IF(OR(BR$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BR$3,$H750/$G750,$H750-SUM($I750:BQ750)))","v":0},{"$f":"IF(OR(BS$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BS$3,$H750/$G750,$H750-SUM($I750:BR750)))","v":0},{"$f":"IF(OR(BT$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BT$3,$H750/$G750,$H750-SUM($I750:BS750)))","v":0},{"$f":"IF(OR(BU$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BU$3,$H750/$G750,$H750-SUM($I750:BT750)))","v":0},{"$f":"IF(OR(BV$3<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750)>BV$3,$H750/$G750,$H750-SUM($I750:BU750)))","v":0},"Ok"]
[null,null,null,2028,"$m Real 2010",null,"n/a",{"$f":"AA733","v":0},null,{"$f":"IF(OR(J$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>J$3,$H751/$G751,$H751-SUM($I751:I751)))","v":0},{"$f":"IF(OR(K$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>K$3,$H751/$G751,$H751-SUM($I751:J751)))","v":0},{"$f":"IF(OR(L$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>L$3,$H751/$G751,$H751-SUM($I751:K751)))","v":0},{"$f":"IF(OR(M$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>M$3,$H751/$G751,$H751-SUM($I751:L751)))","v":0},{"$f":"IF(OR(N$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>N$3,$H751/$G751,$H751-SUM($I751:M751)))","v":0},{"$f":"IF(OR(O$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>O$3,$H751/$G751,$H751-SUM($I751:N751)))","v":0},{"$f":"IF(OR(P$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>P$3,$H751/$G751,$H751-SUM($I751:O751)))","v":0},{"$f":"IF(OR(Q$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>Q$3,$H751/$G751,$H751-SUM($I751:P751)))","v":0},{"$f":"IF(OR(R$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>R$3,$H751/$G751,$H751-SUM($I751:Q751)))","v":0},{"$f":"IF(OR(S$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>S$3,$H751/$G751,$H751-SUM($I751:R751)))","v":0},{"$f":"IF(OR(T$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>T$3,$H751/$G751,$H751-SUM($I751:S751)))","v":0},{"$f":"IF(OR(U$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>U$3,$H751/$G751,$H751-SUM($I751:T751)))","v":0},{"$f":"IF(OR(V$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>V$3,$H751/$G751,$H751-SUM($I751:U751)))","v":0},{"$f":"IF(OR(W$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>W$3,$H751/$G751,$H751-SUM($I751:V751)))","v":0},{"$f":"IF(OR(X$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>X$3,$H751/$G751,$H751-SUM($I751:W751)))","v":0},{"$f":"IF(OR(Y$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>Y$3,$H751/$G751,$H751-SUM($I751:X751)))","v":0},{"$f":"IF(OR(Z$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>Z$3,$H751/$G751,$H751-SUM($I751:Y751)))","v":0},{"$f":"IF(OR(AA$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AA$3,$H751/$G751,$H751-SUM($I751:Z751)))","v":0},{"$f":"IF(OR(AB$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AB$3,$H751/$G751,$H751-SUM($I751:AA751)))","v":0},{"$f":"IF(OR(AC$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AC$3,$H751/$G751,$H751-SUM($I751:AB751)))","v":0},{"$f":"IF(OR(AD$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AD$3,$H751/$G751,$H751-SUM($I751:AC751)))","v":0},{"$f":"IF(OR(AE$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AE$3,$H751/$G751,$H751-SUM($I751:AD751)))","v":0},{"$f":"IF(OR(AF$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AF$3,$H751/$G751,$H751-SUM($I751:AE751)))","v":0},{"$f":"IF(OR(AG$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AG$3,$H751/$G751,$H751-SUM($I751:AF751)))","v":0},{"$f":"IF(OR(AH$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AH$3,$H751/$G751,$H751-SUM($I751:AG751)))","v":0},{"$f":"IF(OR(AI$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AI$3,$H751/$G751,$H751-SUM($I751:AH751)))","v":0},{"$f":"IF(OR(AJ$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AJ$3,$H751/$G751,$H751-SUM($I751:AI751)))","v":0},{"$f":"IF(OR(AK$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AK$3,$H751/$G751,$H751-SUM($I751:AJ751)))","v":0},{"$f":"IF(OR(AL$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AL$3,$H751/$G751,$H751-SUM($I751:AK751)))","v":0},{"$f":"IF(OR(AM$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AM$3,$H751/$G751,$H751-SUM($I751:AL751)))","v":0},{"$f":"IF(OR(AN$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AN$3,$H751/$G751,$H751-SUM($I751:AM751)))","v":0},{"$f":"IF(OR(AO$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AO$3,$H751/$G751,$H751-SUM($I751:AN751)))","v":0},{"$f":"IF(OR(AP$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AP$3,$H751/$G751,$H751-SUM($I751:AO751)))","v":0},{"$f":"IF(OR(AQ$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AQ$3,$H751/$G751,$H751-SUM($I751:AP751)))","v":0},{"$f":"IF(OR(AR$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AR$3,$H751/$G751,$H751-SUM($I751:AQ751)))","v":0},{"$f":"IF(OR(AS$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AS$3,$H751/$G751,$H751-SUM($I751:AR751)))","v":0},{"$f":"IF(OR(AT$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AT$3,$H751/$G751,$H751-SUM($I751:AS751)))","v":0},{"$f":"IF(OR(AU$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AU$3,$H751/$G751,$H751-SUM($I751:AT751)))","v":0},{"$f":"IF(OR(AV$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AV$3,$H751/$G751,$H751-SUM($I751:AU751)))","v":0},{"$f":"IF(OR(AW$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AW$3,$H751/$G751,$H751-SUM($I751:AV751)))","v":0},{"$f":"IF(OR(AX$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AX$3,$H751/$G751,$H751-SUM($I751:AW751)))","v":0},{"$f":"IF(OR(AY$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AY$3,$H751/$G751,$H751-SUM($I751:AX751)))","v":0},{"$f":"IF(OR(AZ$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>AZ$3,$H751/$G751,$H751-SUM($I751:AY751)))","v":0},{"$f":"IF(OR(BA$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BA$3,$H751/$G751,$H751-SUM($I751:AZ751)))","v":0},{"$f":"IF(OR(BB$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BB$3,$H751/$G751,$H751-SUM($I751:BA751)))","v":0},{"$f":"IF(OR(BC$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BC$3,$H751/$G751,$H751-SUM($I751:BB751)))","v":0},{"$f":"IF(OR(BD$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BD$3,$H751/$G751,$H751-SUM($I751:BC751)))","v":0},{"$f":"IF(OR(BE$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BE$3,$H751/$G751,$H751-SUM($I751:BD751)))","v":0},{"$f":"IF(OR(BF$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BF$3,$H751/$G751,$H751-SUM($I751:BE751)))","v":0},{"$f":"IF(OR(BG$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BG$3,$H751/$G751,$H751-SUM($I751:BF751)))","v":0},{"$f":"IF(OR(BH$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BH$3,$H751/$G751,$H751-SUM($I751:BG751)))","v":0},{"$f":"IF(OR(BI$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BI$3,$H751/$G751,$H751-SUM($I751:BH751)))","v":0},{"$f":"IF(OR(BJ$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BJ$3,$H751/$G751,$H751-SUM($I751:BI751)))","v":0},{"$f":"IF(OR(BK$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BK$3,$H751/$G751,$H751-SUM($I751:BJ751)))","v":0},{"$f":"IF(OR(BL$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BL$3,$H751/$G751,$H751-SUM($I751:BK751)))","v":0},{"$f":"IF(OR(BM$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BM$3,$H751/$G751,$H751-SUM($I751:BL751)))","v":0},{"$f":"IF(OR(BN$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BN$3,$H751/$G751,$H751-SUM($I751:BM751)))","v":0},{"$f":"IF(OR(BO$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BO$3,$H751/$G751,$H751-SUM($I751:BN751)))","v":0},{"$f":"IF(OR(BP$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BP$3,$H751/$G751,$H751-SUM($I751:BO751)))","v":0},{"$f":"IF(OR(BQ$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BQ$3,$H751/$G751,$H751-SUM($I751:BP751)))","v":0},{"$f":"IF(OR(BR$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BR$3,$H751/$G751,$H751-SUM($I751:BQ751)))","v":0},{"$f":"IF(OR(BS$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BS$3,$H751/$G751,$H751-SUM($I751:BR751)))","v":0},{"$f":"IF(OR(BT$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BT$3,$H751/$G751,$H751-SUM($I751:BS751)))","v":0},{"$f":"IF(OR(BU$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BU$3,$H751/$G751,$H751-SUM($I751:BT751)))","v":0},{"$f":"IF(OR(BV$3<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751)>BV$3,$H751/$G751,$H751-SUM($I751:BU751)))","v":0},"Ok"]
[null,null,null,2029,"$m Real 2010",null,"n/a",{"$f":"AB733","v":0},null,{"$f":"IF(OR(J$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>J$3,$H752/$G752,$H752-SUM($I752:I752)))","v":0},{"$f":"IF(OR(K$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>K$3,$H752/$G752,$H752-SUM($I752:J752)))","v":0},{"$f":"IF(OR(L$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>L$3,$H752/$G752,$H752-SUM($I752:K752)))","v":0},{"$f":"IF(OR(M$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>M$3,$H752/$G752,$H752-SUM($I752:L752)))","v":0},{"$f":"IF(OR(N$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>N$3,$H752/$G752,$H752-SUM($I752:M752)))","v":0},{"$f":"IF(OR(O$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>O$3,$H752/$G752,$H752-SUM($I752:N752)))","v":0},{"$f":"IF(OR(P$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>P$3,$H752/$G752,$H752-SUM($I752:O752)))","v":0},{"$f":"IF(OR(Q$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>Q$3,$H752/$G752,$H752-SUM($I752:P752)))","v":0},{"$f":"IF(OR(R$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>R$3,$H752/$G752,$H752-SUM($I752:Q752)))","v":0},{"$f":"IF(OR(S$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>S$3,$H752/$G752,$H752-SUM($I752:R752)))","v":0},{"$f":"IF(OR(T$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>T$3,$H752/$G752,$H752-SUM($I752:S752)))","v":0},{"$f":"IF(OR(U$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>U$3,$H752/$G752,$H752-SUM($I752:T752)))","v":0},{"$f":"IF(OR(V$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>V$3,$H752/$G752,$H752-SUM($I752:U752)))","v":0},{"$f":"IF(OR(W$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>W$3,$H752/$G752,$H752-SUM($I752:V752)))","v":0},{"$f":"IF(OR(X$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>X$3,$H752/$G752,$H752-SUM($I752:W752)))","v":0},{"$f":"IF(OR(Y$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>Y$3,$H752/$G752,$H752-SUM($I752:X752)))","v":0},{"$f":"IF(OR(Z$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>Z$3,$H752/$G752,$H752-SUM($I752:Y752)))","v":0},{"$f":"IF(OR(AA$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AA$3,$H752/$G752,$H752-SUM($I752:Z752)))","v":0},{"$f":"IF(OR(AB$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AB$3,$H752/$G752,$H752-SUM($I752:AA752)))","v":0},{"$f":"IF(OR(AC$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AC$3,$H752/$G752,$H752-SUM($I752:AB752)))","v":0},{"$f":"IF(OR(AD$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AD$3,$H752/$G752,$H752-SUM($I752:AC752)))","v":0},{"$f":"IF(OR(AE$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AE$3,$H752/$G752,$H752-SUM($I752:AD752)))","v":0},{"$f":"IF(OR(AF$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AF$3,$H752/$G752,$H752-SUM($I752:AE752)))","v":0},{"$f":"IF(OR(AG$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AG$3,$H752/$G752,$H752-SUM($I752:AF752)))","v":0},{"$f":"IF(OR(AH$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AH$3,$H752/$G752,$H752-SUM($I752:AG752)))","v":0},{"$f":"IF(OR(AI$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AI$3,$H752/$G752,$H752-SUM($I752:AH752)))","v":0},{"$f":"IF(OR(AJ$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AJ$3,$H752/$G752,$H752-SUM($I752:AI752)))","v":0},{"$f":"IF(OR(AK$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AK$3,$H752/$G752,$H752-SUM($I752:AJ752)))","v":0},{"$f":"IF(OR(AL$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AL$3,$H752/$G752,$H752-SUM($I752:AK752)))","v":0},{"$f":"IF(OR(AM$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AM$3,$H752/$G752,$H752-SUM($I752:AL752)))","v":0},{"$f":"IF(OR(AN$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AN$3,$H752/$G752,$H752-SUM($I752:AM752)))","v":0},{"$f":"IF(OR(AO$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AO$3,$H752/$G752,$H752-SUM($I752:AN752)))","v":0},{"$f":"IF(OR(AP$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AP$3,$H752/$G752,$H752-SUM($I752:AO752)))","v":0},{"$f":"IF(OR(AQ$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AQ$3,$H752/$G752,$H752-SUM($I752:AP752)))","v":0},{"$f":"IF(OR(AR$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AR$3,$H752/$G752,$H752-SUM($I752:AQ752)))","v":0},{"$f":"IF(OR(AS$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AS$3,$H752/$G752,$H752-SUM($I752:AR752)))","v":0},{"$f":"IF(OR(AT$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AT$3,$H752/$G752,$H752-SUM($I752:AS752)))","v":0},{"$f":"IF(OR(AU$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AU$3,$H752/$G752,$H752-SUM($I752:AT752)))","v":0},{"$f":"IF(OR(AV$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AV$3,$H752/$G752,$H752-SUM($I752:AU752)))","v":0},{"$f":"IF(OR(AW$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AW$3,$H752/$G752,$H752-SUM($I752:AV752)))","v":0},{"$f":"IF(OR(AX$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AX$3,$H752/$G752,$H752-SUM($I752:AW752)))","v":0},{"$f":"IF(OR(AY$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AY$3,$H752/$G752,$H752-SUM($I752:AX752)))","v":0},{"$f":"IF(OR(AZ$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>AZ$3,$H752/$G752,$H752-SUM($I752:AY752)))","v":0},{"$f":"IF(OR(BA$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BA$3,$H752/$G752,$H752-SUM($I752:AZ752)))","v":0},{"$f":"IF(OR(BB$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BB$3,$H752/$G752,$H752-SUM($I752:BA752)))","v":0},{"$f":"IF(OR(BC$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BC$3,$H752/$G752,$H752-SUM($I752:BB752)))","v":0},{"$f":"IF(OR(BD$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BD$3,$H752/$G752,$H752-SUM($I752:BC752)))","v":0},{"$f":"IF(OR(BE$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BE$3,$H752/$G752,$H752-SUM($I752:BD752)))","v":0},{"$f":"IF(OR(BF$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BF$3,$H752/$G752,$H752-SUM($I752:BE752)))","v":0},{"$f":"IF(OR(BG$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BG$3,$H752/$G752,$H752-SUM($I752:BF752)))","v":0},{"$f":"IF(OR(BH$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BH$3,$H752/$G752,$H752-SUM($I752:BG752)))","v":0},{"$f":"IF(OR(BI$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BI$3,$H752/$G752,$H752-SUM($I752:BH752)))","v":0},{"$f":"IF(OR(BJ$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BJ$3,$H752/$G752,$H752-SUM($I752:BI752)))","v":0},{"$f":"IF(OR(BK$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BK$3,$H752/$G752,$H752-SUM($I752:BJ752)))","v":0},{"$f":"IF(OR(BL$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BL$3,$H752/$G752,$H752-SUM($I752:BK752)))","v":0},{"$f":"IF(OR(BM$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BM$3,$H752/$G752,$H752-SUM($I752:BL752)))","v":0},{"$f":"IF(OR(BN$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BN$3,$H752/$G752,$H752-SUM($I752:BM752)))","v":0},{"$f":"IF(OR(BO$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BO$3,$H752/$G752,$H752-SUM($I752:BN752)))","v":0},{"$f":"IF(OR(BP$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BP$3,$H752/$G752,$H752-SUM($I752:BO752)))","v":0},{"$f":"IF(OR(BQ$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BQ$3,$H752/$G752,$H752-SUM($I752:BP752)))","v":0},{"$f":"IF(OR(BR$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BR$3,$H752/$G752,$H752-SUM($I752:BQ752)))","v":0},{"$f":"IF(OR(BS$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BS$3,$H752/$G752,$H752-SUM($I752:BR752)))","v":0},{"$f":"IF(OR(BT$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BT$3,$H752/$G752,$H752-SUM($I752:BS752)))","v":0},{"$f":"IF(OR(BU$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BU$3,$H752/$G752,$H752-SUM($I752:BT752)))","v":0},{"$f":"IF(OR(BV$3<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752)>BV$3,$H752/$G752,$H752-SUM($I752:BU752)))","v":0},"Ok"]
[null,null,null,2030,"$m Real 2010",null,"n/a",{"$f":"AC733","v":0},null,{"$f":"IF(OR(J$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>J$3,$H753/$G753,$H753-SUM($I753:I753)))","v":0},{"$f":"IF(OR(K$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>K$3,$H753/$G753,$H753-SUM($I753:J753)))","v":0},{"$f":"IF(OR(L$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>L$3,$H753/$G753,$H753-SUM($I753:K753)))","v":0},{"$f":"IF(OR(M$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>M$3,$H753/$G753,$H753-SUM($I753:L753)))","v":0},{"$f":"IF(OR(N$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>N$3,$H753/$G753,$H753-SUM($I753:M753)))","v":0},{"$f":"IF(OR(O$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>O$3,$H753/$G753,$H753-SUM($I753:N753)))","v":0},{"$f":"IF(OR(P$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>P$3,$H753/$G753,$H753-SUM($I753:O753)))","v":0},{"$f":"IF(OR(Q$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>Q$3,$H753/$G753,$H753-SUM($I753:P753)))","v":0},{"$f":"IF(OR(R$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>R$3,$H753/$G753,$H753-SUM($I753:Q753)))","v":0},{"$f":"IF(OR(S$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>S$3,$H753/$G753,$H753-SUM($I753:R753)))","v":0},{"$f":"IF(OR(T$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>T$3,$H753/$G753,$H753-SUM($I753:S753)))","v":0},{"$f":"IF(OR(U$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>U$3,$H753/$G753,$H753-SUM($I753:T753)))","v":0},{"$f":"IF(OR(V$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>V$3,$H753/$G753,$H753-SUM($I753:U753)))","v":0},{"$f":"IF(OR(W$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>W$3,$H753/$G753,$H753-SUM($I753:V753)))","v":0},{"$f":"IF(OR(X$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>X$3,$H753/$G753,$H753-SUM($I753:W753)))","v":0},{"$f":"IF(OR(Y$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>Y$3,$H753/$G753,$H753-SUM($I753:X753)))","v":0},{"$f":"IF(OR(Z$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>Z$3,$H753/$G753,$H753-SUM($I753:Y753)))","v":0},{"$f":"IF(OR(AA$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AA$3,$H753/$G753,$H753-SUM($I753:Z753)))","v":0},{"$f":"IF(OR(AB$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AB$3,$H753/$G753,$H753-SUM($I753:AA753)))","v":0},{"$f":"IF(OR(AC$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AC$3,$H753/$G753,$H753-SUM($I753:AB753)))","v":0},{"$f":"IF(OR(AD$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AD$3,$H753/$G753,$H753-SUM($I753:AC753)))","v":0},{"$f":"IF(OR(AE$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AE$3,$H753/$G753,$H753-SUM($I753:AD753)))","v":0},{"$f":"IF(OR(AF$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AF$3,$H753/$G753,$H753-SUM($I753:AE753)))","v":0},{"$f":"IF(OR(AG$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AG$3,$H753/$G753,$H753-SUM($I753:AF753)))","v":0},{"$f":"IF(OR(AH$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AH$3,$H753/$G753,$H753-SUM($I753:AG753)))","v":0},{"$f":"IF(OR(AI$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AI$3,$H753/$G753,$H753-SUM($I753:AH753)))","v":0},{"$f":"IF(OR(AJ$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AJ$3,$H753/$G753,$H753-SUM($I753:AI753)))","v":0},{"$f":"IF(OR(AK$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AK$3,$H753/$G753,$H753-SUM($I753:AJ753)))","v":0},{"$f":"IF(OR(AL$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AL$3,$H753/$G753,$H753-SUM($I753:AK753)))","v":0},{"$f":"IF(OR(AM$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AM$3,$H753/$G753,$H753-SUM($I753:AL753)))","v":0},{"$f":"IF(OR(AN$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AN$3,$H753/$G753,$H753-SUM($I753:AM753)))","v":0},{"$f":"IF(OR(AO$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AO$3,$H753/$G753,$H753-SUM($I753:AN753)))","v":0},{"$f":"IF(OR(AP$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AP$3,$H753/$G753,$H753-SUM($I753:AO753)))","v":0},{"$f":"IF(OR(AQ$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AQ$3,$H753/$G753,$H753-SUM($I753:AP753)))","v":0},{"$f":"IF(OR(AR$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AR$3,$H753/$G753,$H753-SUM($I753:AQ753)))","v":0},{"$f":"IF(OR(AS$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AS$3,$H753/$G753,$H753-SUM($I753:AR753)))","v":0},{"$f":"IF(OR(AT$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AT$3,$H753/$G753,$H753-SUM($I753:AS753)))","v":0},{"$f":"IF(OR(AU$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AU$3,$H753/$G753,$H753-SUM($I753:AT753)))","v":0},{"$f":"IF(OR(AV$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AV$3,$H753/$G753,$H753-SUM($I753:AU753)))","v":0},{"$f":"IF(OR(AW$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AW$3,$H753/$G753,$H753-SUM($I753:AV753)))","v":0},{"$f":"IF(OR(AX$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AX$3,$H753/$G753,$H753-SUM($I753:AW753)))","v":0},{"$f":"IF(OR(AY$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AY$3,$H753/$G753,$H753-SUM($I753:AX753)))","v":0},{"$f":"IF(OR(AZ$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>AZ$3,$H753/$G753,$H753-SUM($I753:AY753)))","v":0},{"$f":"IF(OR(BA$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BA$3,$H753/$G753,$H753-SUM($I753:AZ753)))","v":0},{"$f":"IF(OR(BB$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BB$3,$H753/$G753,$H753-SUM($I753:BA753)))","v":0},{"$f":"IF(OR(BC$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BC$3,$H753/$G753,$H753-SUM($I753:BB753)))","v":0},{"$f":"IF(OR(BD$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BD$3,$H753/$G753,$H753-SUM($I753:BC753)))","v":0},{"$f":"IF(OR(BE$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BE$3,$H753/$G753,$H753-SUM($I753:BD753)))","v":0},{"$f":"IF(OR(BF$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BF$3,$H753/$G753,$H753-SUM($I753:BE753)))","v":0},{"$f":"IF(OR(BG$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BG$3,$H753/$G753,$H753-SUM($I753:BF753)))","v":0},{"$f":"IF(OR(BH$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BH$3,$H753/$G753,$H753-SUM($I753:BG753)))","v":0},{"$f":"IF(OR(BI$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BI$3,$H753/$G753,$H753-SUM($I753:BH753)))","v":0},{"$f":"IF(OR(BJ$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BJ$3,$H753/$G753,$H753-SUM($I753:BI753)))","v":0},{"$f":"IF(OR(BK$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BK$3,$H753/$G753,$H753-SUM($I753:BJ753)))","v":0},{"$f":"IF(OR(BL$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BL$3,$H753/$G753,$H753-SUM($I753:BK753)))","v":0},{"$f":"IF(OR(BM$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BM$3,$H753/$G753,$H753-SUM($I753:BL753)))","v":0},{"$f":"IF(OR(BN$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BN$3,$H753/$G753,$H753-SUM($I753:BM753)))","v":0},{"$f":"IF(OR(BO$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BO$3,$H753/$G753,$H753-SUM($I753:BN753)))","v":0},{"$f":"IF(OR(BP$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BP$3,$H753/$G753,$H753-SUM($I753:BO753)))","v":0},{"$f":"IF(OR(BQ$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BQ$3,$H753/$G753,$H753-SUM($I753:BP753)))","v":0},{"$f":"IF(OR(BR$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BR$3,$H753/$G753,$H753-SUM($I753:BQ753)))","v":0},{"$f":"IF(OR(BS$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BS$3,$H753/$G753,$H753-SUM($I753:BR753)))","v":0},{"$f":"IF(OR(BT$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BT$3,$H753/$G753,$H753-SUM($I753:BS753)))","v":0},{"$f":"IF(OR(BU$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BU$3,$H753/$G753,$H753-SUM($I753:BT753)))","v":0},{"$f":"IF(OR(BV$3<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753)>BV$3,$H753/$G753,$H753-SUM($I753:BU753)))","v":0},"Ok"]
[null,null,null,2031,"$m Real 2010",null,"n/a",{"$f":"AD733","v":0},null,{"$f":"IF(OR(J$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>J$3,$H754/$G754,$H754-SUM($I754:I754)))","v":0},{"$f":"IF(OR(K$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>K$3,$H754/$G754,$H754-SUM($I754:J754)))","v":0},{"$f":"IF(OR(L$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>L$3,$H754/$G754,$H754-SUM($I754:K754)))","v":0},{"$f":"IF(OR(M$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>M$3,$H754/$G754,$H754-SUM($I754:L754)))","v":0},{"$f":"IF(OR(N$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>N$3,$H754/$G754,$H754-SUM($I754:M754)))","v":0},{"$f":"IF(OR(O$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>O$3,$H754/$G754,$H754-SUM($I754:N754)))","v":0},{"$f":"IF(OR(P$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>P$3,$H754/$G754,$H754-SUM($I754:O754)))","v":0},{"$f":"IF(OR(Q$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>Q$3,$H754/$G754,$H754-SUM($I754:P754)))","v":0},{"$f":"IF(OR(R$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>R$3,$H754/$G754,$H754-SUM($I754:Q754)))","v":0},{"$f":"IF(OR(S$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>S$3,$H754/$G754,$H754-SUM($I754:R754)))","v":0},{"$f":"IF(OR(T$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>T$3,$H754/$G754,$H754-SUM($I754:S754)))","v":0},{"$f":"IF(OR(U$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>U$3,$H754/$G754,$H754-SUM($I754:T754)))","v":0},{"$f":"IF(OR(V$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>V$3,$H754/$G754,$H754-SUM($I754:U754)))","v":0},{"$f":"IF(OR(W$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>W$3,$H754/$G754,$H754-SUM($I754:V754)))","v":0},{"$f":"IF(OR(X$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>X$3,$H754/$G754,$H754-SUM($I754:W754)))","v":0},{"$f":"IF(OR(Y$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>Y$3,$H754/$G754,$H754-SUM($I754:X754)))","v":0},{"$f":"IF(OR(Z$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>Z$3,$H754/$G754,$H754-SUM($I754:Y754)))","v":0},{"$f":"IF(OR(AA$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AA$3,$H754/$G754,$H754-SUM($I754:Z754)))","v":0},{"$f":"IF(OR(AB$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AB$3,$H754/$G754,$H754-SUM($I754:AA754)))","v":0},{"$f":"IF(OR(AC$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AC$3,$H754/$G754,$H754-SUM($I754:AB754)))","v":0},{"$f":"IF(OR(AD$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AD$3,$H754/$G754,$H754-SUM($I754:AC754)))","v":0},{"$f":"IF(OR(AE$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AE$3,$H754/$G754,$H754-SUM($I754:AD754)))","v":0},{"$f":"IF(OR(AF$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AF$3,$H754/$G754,$H754-SUM($I754:AE754)))","v":0},{"$f":"IF(OR(AG$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AG$3,$H754/$G754,$H754-SUM($I754:AF754)))","v":0},{"$f":"IF(OR(AH$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AH$3,$H754/$G754,$H754-SUM($I754:AG754)))","v":0},{"$f":"IF(OR(AI$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AI$3,$H754/$G754,$H754-SUM($I754:AH754)))","v":0},{"$f":"IF(OR(AJ$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AJ$3,$H754/$G754,$H754-SUM($I754:AI754)))","v":0},{"$f":"IF(OR(AK$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AK$3,$H754/$G754,$H754-SUM($I754:AJ754)))","v":0},{"$f":"IF(OR(AL$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AL$3,$H754/$G754,$H754-SUM($I754:AK754)))","v":0},{"$f":"IF(OR(AM$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AM$3,$H754/$G754,$H754-SUM($I754:AL754)))","v":0},{"$f":"IF(OR(AN$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AN$3,$H754/$G754,$H754-SUM($I754:AM754)))","v":0},{"$f":"IF(OR(AO$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AO$3,$H754/$G754,$H754-SUM($I754:AN754)))","v":0},{"$f":"IF(OR(AP$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AP$3,$H754/$G754,$H754-SUM($I754:AO754)))","v":0},{"$f":"IF(OR(AQ$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AQ$3,$H754/$G754,$H754-SUM($I754:AP754)))","v":0},{"$f":"IF(OR(AR$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AR$3,$H754/$G754,$H754-SUM($I754:AQ754)))","v":0},{"$f":"IF(OR(AS$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AS$3,$H754/$G754,$H754-SUM($I754:AR754)))","v":0},{"$f":"IF(OR(AT$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AT$3,$H754/$G754,$H754-SUM($I754:AS754)))","v":0},{"$f":"IF(OR(AU$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AU$3,$H754/$G754,$H754-SUM($I754:AT754)))","v":0},{"$f":"IF(OR(AV$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AV$3,$H754/$G754,$H754-SUM($I754:AU754)))","v":0},{"$f":"IF(OR(AW$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AW$3,$H754/$G754,$H754-SUM($I754:AV754)))","v":0},{"$f":"IF(OR(AX$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AX$3,$H754/$G754,$H754-SUM($I754:AW754)))","v":0},{"$f":"IF(OR(AY$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AY$3,$H754/$G754,$H754-SUM($I754:AX754)))","v":0},{"$f":"IF(OR(AZ$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>AZ$3,$H754/$G754,$H754-SUM($I754:AY754)))","v":0},{"$f":"IF(OR(BA$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BA$3,$H754/$G754,$H754-SUM($I754:AZ754)))","v":0},{"$f":"IF(OR(BB$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BB$3,$H754/$G754,$H754-SUM($I754:BA754)))","v":0},{"$f":"IF(OR(BC$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BC$3,$H754/$G754,$H754-SUM($I754:BB754)))","v":0},{"$f":"IF(OR(BD$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BD$3,$H754/$G754,$H754-SUM($I754:BC754)))","v":0},{"$f":"IF(OR(BE$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BE$3,$H754/$G754,$H754-SUM($I754:BD754)))","v":0},{"$f":"IF(OR(BF$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BF$3,$H754/$G754,$H754-SUM($I754:BE754)))","v":0},{"$f":"IF(OR(BG$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BG$3,$H754/$G754,$H754-SUM($I754:BF754)))","v":0},{"$f":"IF(OR(BH$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BH$3,$H754/$G754,$H754-SUM($I754:BG754)))","v":0},{"$f":"IF(OR(BI$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BI$3,$H754/$G754,$H754-SUM($I754:BH754)))","v":0},{"$f":"IF(OR(BJ$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BJ$3,$H754/$G754,$H754-SUM($I754:BI754)))","v":0},{"$f":"IF(OR(BK$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BK$3,$H754/$G754,$H754-SUM($I754:BJ754)))","v":0},{"$f":"IF(OR(BL$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BL$3,$H754/$G754,$H754-SUM($I754:BK754)))","v":0},{"$f":"IF(OR(BM$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BM$3,$H754/$G754,$H754-SUM($I754:BL754)))","v":0},{"$f":"IF(OR(BN$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BN$3,$H754/$G754,$H754-SUM($I754:BM754)))","v":0},{"$f":"IF(OR(BO$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BO$3,$H754/$G754,$H754-SUM($I754:BN754)))","v":0},{"$f":"IF(OR(BP$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BP$3,$H754/$G754,$H754-SUM($I754:BO754)))","v":0},{"$f":"IF(OR(BQ$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BQ$3,$H754/$G754,$H754-SUM($I754:BP754)))","v":0},{"$f":"IF(OR(BR$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BR$3,$H754/$G754,$H754-SUM($I754:BQ754)))","v":0},{"$f":"IF(OR(BS$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BS$3,$H754/$G754,$H754-SUM($I754:BR754)))","v":0},{"$f":"IF(OR(BT$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BT$3,$H754/$G754,$H754-SUM($I754:BS754)))","v":0},{"$f":"IF(OR(BU$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BU$3,$H754/$G754,$H754-SUM($I754:BT754)))","v":0},{"$f":"IF(OR(BV$3<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754)>BV$3,$H754/$G754,$H754-SUM($I754:BU754)))","v":0},"Ok"]
[null,null,null,2032,"$m Real 2010",null,"n/a",{"$f":"AE733","v":0},null,{"$f":"IF(OR(J$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>J$3,$H755/$G755,$H755-SUM($I755:I755)))","v":0},{"$f":"IF(OR(K$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>K$3,$H755/$G755,$H755-SUM($I755:J755)))","v":0},{"$f":"IF(OR(L$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>L$3,$H755/$G755,$H755-SUM($I755:K755)))","v":0},{"$f":"IF(OR(M$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>M$3,$H755/$G755,$H755-SUM($I755:L755)))","v":0},{"$f":"IF(OR(N$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>N$3,$H755/$G755,$H755-SUM($I755:M755)))","v":0},{"$f":"IF(OR(O$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>O$3,$H755/$G755,$H755-SUM($I755:N755)))","v":0},{"$f":"IF(OR(P$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>P$3,$H755/$G755,$H755-SUM($I755:O755)))","v":0},{"$f":"IF(OR(Q$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>Q$3,$H755/$G755,$H755-SUM($I755:P755)))","v":0},{"$f":"IF(OR(R$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>R$3,$H755/$G755,$H755-SUM($I755:Q755)))","v":0},{"$f":"IF(OR(S$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>S$3,$H755/$G755,$H755-SUM($I755:R755)))","v":0},{"$f":"IF(OR(T$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>T$3,$H755/$G755,$H755-SUM($I755:S755)))","v":0},{"$f":"IF(OR(U$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>U$3,$H755/$G755,$H755-SUM($I755:T755)))","v":0},{"$f":"IF(OR(V$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>V$3,$H755/$G755,$H755-SUM($I755:U755)))","v":0},{"$f":"IF(OR(W$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>W$3,$H755/$G755,$H755-SUM($I755:V755)))","v":0},{"$f":"IF(OR(X$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>X$3,$H755/$G755,$H755-SUM($I755:W755)))","v":0},{"$f":"IF(OR(Y$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>Y$3,$H755/$G755,$H755-SUM($I755:X755)))","v":0},{"$f":"IF(OR(Z$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>Z$3,$H755/$G755,$H755-SUM($I755:Y755)))","v":0},{"$f":"IF(OR(AA$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AA$3,$H755/$G755,$H755-SUM($I755:Z755)))","v":0},{"$f":"IF(OR(AB$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AB$3,$H755/$G755,$H755-SUM($I755:AA755)))","v":0},{"$f":"IF(OR(AC$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AC$3,$H755/$G755,$H755-SUM($I755:AB755)))","v":0},{"$f":"IF(OR(AD$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AD$3,$H755/$G755,$H755-SUM($I755:AC755)))","v":0},{"$f":"IF(OR(AE$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AE$3,$H755/$G755,$H755-SUM($I755:AD755)))","v":0},{"$f":"IF(OR(AF$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AF$3,$H755/$G755,$H755-SUM($I755:AE755)))","v":0},{"$f":"IF(OR(AG$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AG$3,$H755/$G755,$H755-SUM($I755:AF755)))","v":0},{"$f":"IF(OR(AH$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AH$3,$H755/$G755,$H755-SUM($I755:AG755)))","v":0},{"$f":"IF(OR(AI$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AI$3,$H755/$G755,$H755-SUM($I755:AH755)))","v":0},{"$f":"IF(OR(AJ$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AJ$3,$H755/$G755,$H755-SUM($I755:AI755)))","v":0},{"$f":"IF(OR(AK$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AK$3,$H755/$G755,$H755-SUM($I755:AJ755)))","v":0},{"$f":"IF(OR(AL$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AL$3,$H755/$G755,$H755-SUM($I755:AK755)))","v":0},{"$f":"IF(OR(AM$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AM$3,$H755/$G755,$H755-SUM($I755:AL755)))","v":0},{"$f":"IF(OR(AN$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AN$3,$H755/$G755,$H755-SUM($I755:AM755)))","v":0},{"$f":"IF(OR(AO$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AO$3,$H755/$G755,$H755-SUM($I755:AN755)))","v":0},{"$f":"IF(OR(AP$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AP$3,$H755/$G755,$H755-SUM($I755:AO755)))","v":0},{"$f":"IF(OR(AQ$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AQ$3,$H755/$G755,$H755-SUM($I755:AP755)))","v":0},{"$f":"IF(OR(AR$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AR$3,$H755/$G755,$H755-SUM($I755:AQ755)))","v":0},{"$f":"IF(OR(AS$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AS$3,$H755/$G755,$H755-SUM($I755:AR755)))","v":0},{"$f":"IF(OR(AT$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AT$3,$H755/$G755,$H755-SUM($I755:AS755)))","v":0},{"$f":"IF(OR(AU$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AU$3,$H755/$G755,$H755-SUM($I755:AT755)))","v":0},{"$f":"IF(OR(AV$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AV$3,$H755/$G755,$H755-SUM($I755:AU755)))","v":0},{"$f":"IF(OR(AW$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AW$3,$H755/$G755,$H755-SUM($I755:AV755)))","v":0},{"$f":"IF(OR(AX$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AX$3,$H755/$G755,$H755-SUM($I755:AW755)))","v":0},{"$f":"IF(OR(AY$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AY$3,$H755/$G755,$H755-SUM($I755:AX755)))","v":0},{"$f":"IF(OR(AZ$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>AZ$3,$H755/$G755,$H755-SUM($I755:AY755)))","v":0},{"$f":"IF(OR(BA$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BA$3,$H755/$G755,$H755-SUM($I755:AZ755)))","v":0},{"$f":"IF(OR(BB$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BB$3,$H755/$G755,$H755-SUM($I755:BA755)))","v":0},{"$f":"IF(OR(BC$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BC$3,$H755/$G755,$H755-SUM($I755:BB755)))","v":0},{"$f":"IF(OR(BD$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BD$3,$H755/$G755,$H755-SUM($I755:BC755)))","v":0},{"$f":"IF(OR(BE$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BE$3,$H755/$G755,$H755-SUM($I755:BD755)))","v":0},{"$f":"IF(OR(BF$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BF$3,$H755/$G755,$H755-SUM($I755:BE755)))","v":0},{"$f":"IF(OR(BG$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BG$3,$H755/$G755,$H755-SUM($I755:BF755)))","v":0},{"$f":"IF(OR(BH$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BH$3,$H755/$G755,$H755-SUM($I755:BG755)))","v":0},{"$f":"IF(OR(BI$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BI$3,$H755/$G755,$H755-SUM($I755:BH755)))","v":0},{"$f":"IF(OR(BJ$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BJ$3,$H755/$G755,$H755-SUM($I755:BI755)))","v":0},{"$f":"IF(OR(BK$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BK$3,$H755/$G755,$H755-SUM($I755:BJ755)))","v":0},{"$f":"IF(OR(BL$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BL$3,$H755/$G755,$H755-SUM($I755:BK755)))","v":0},{"$f":"IF(OR(BM$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BM$3,$H755/$G755,$H755-SUM($I755:BL755)))","v":0},{"$f":"IF(OR(BN$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BN$3,$H755/$G755,$H755-SUM($I755:BM755)))","v":0},{"$f":"IF(OR(BO$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BO$3,$H755/$G755,$H755-SUM($I755:BN755)))","v":0},{"$f":"IF(OR(BP$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BP$3,$H755/$G755,$H755-SUM($I755:BO755)))","v":0},{"$f":"IF(OR(BQ$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BQ$3,$H755/$G755,$H755-SUM($I755:BP755)))","v":0},{"$f":"IF(OR(BR$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BR$3,$H755/$G755,$H755-SUM($I755:BQ755)))","v":0},{"$f":"IF(OR(BS$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BS$3,$H755/$G755,$H755-SUM($I755:BR755)))","v":0},{"$f":"IF(OR(BT$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BT$3,$H755/$G755,$H755-SUM($I755:BS755)))","v":0},{"$f":"IF(OR(BU$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BU$3,$H755/$G755,$H755-SUM($I755:BT755)))","v":0},{"$f":"IF(OR(BV$3<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755)>BV$3,$H755/$G755,$H755-SUM($I755:BU755)))","v":0},"Ok"]
[null,null,null,2033,"$m Real 2010",null,"n/a",{"$f":"AF733","v":0},null,{"$f":"IF(OR(J$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>J$3,$H756/$G756,$H756-SUM($I756:I756)))","v":0},{"$f":"IF(OR(K$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>K$3,$H756/$G756,$H756-SUM($I756:J756)))","v":0},{"$f":"IF(OR(L$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>L$3,$H756/$G756,$H756-SUM($I756:K756)))","v":0},{"$f":"IF(OR(M$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>M$3,$H756/$G756,$H756-SUM($I756:L756)))","v":0},{"$f":"IF(OR(N$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>N$3,$H756/$G756,$H756-SUM($I756:M756)))","v":0},{"$f":"IF(OR(O$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>O$3,$H756/$G756,$H756-SUM($I756:N756)))","v":0},{"$f":"IF(OR(P$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>P$3,$H756/$G756,$H756-SUM($I756:O756)))","v":0},{"$f":"IF(OR(Q$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>Q$3,$H756/$G756,$H756-SUM($I756:P756)))","v":0},{"$f":"IF(OR(R$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>R$3,$H756/$G756,$H756-SUM($I756:Q756)))","v":0},{"$f":"IF(OR(S$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>S$3,$H756/$G756,$H756-SUM($I756:R756)))","v":0},{"$f":"IF(OR(T$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>T$3,$H756/$G756,$H756-SUM($I756:S756)))","v":0},{"$f":"IF(OR(U$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>U$3,$H756/$G756,$H756-SUM($I756:T756)))","v":0},{"$f":"IF(OR(V$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>V$3,$H756/$G756,$H756-SUM($I756:U756)))","v":0},{"$f":"IF(OR(W$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>W$3,$H756/$G756,$H756-SUM($I756:V756)))","v":0},{"$f":"IF(OR(X$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>X$3,$H756/$G756,$H756-SUM($I756:W756)))","v":0},{"$f":"IF(OR(Y$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>Y$3,$H756/$G756,$H756-SUM($I756:X756)))","v":0},{"$f":"IF(OR(Z$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>Z$3,$H756/$G756,$H756-SUM($I756:Y756)))","v":0},{"$f":"IF(OR(AA$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AA$3,$H756/$G756,$H756-SUM($I756:Z756)))","v":0},{"$f":"IF(OR(AB$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AB$3,$H756/$G756,$H756-SUM($I756:AA756)))","v":0},{"$f":"IF(OR(AC$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AC$3,$H756/$G756,$H756-SUM($I756:AB756)))","v":0},{"$f":"IF(OR(AD$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AD$3,$H756/$G756,$H756-SUM($I756:AC756)))","v":0},{"$f":"IF(OR(AE$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AE$3,$H756/$G756,$H756-SUM($I756:AD756)))","v":0},{"$f":"IF(OR(AF$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AF$3,$H756/$G756,$H756-SUM($I756:AE756)))","v":0},{"$f":"IF(OR(AG$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AG$3,$H756/$G756,$H756-SUM($I756:AF756)))","v":0},{"$f":"IF(OR(AH$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AH$3,$H756/$G756,$H756-SUM($I756:AG756)))","v":0},{"$f":"IF(OR(AI$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AI$3,$H756/$G756,$H756-SUM($I756:AH756)))","v":0},{"$f":"IF(OR(AJ$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AJ$3,$H756/$G756,$H756-SUM($I756:AI756)))","v":0},{"$f":"IF(OR(AK$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AK$3,$H756/$G756,$H756-SUM($I756:AJ756)))","v":0},{"$f":"IF(OR(AL$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AL$3,$H756/$G756,$H756-SUM($I756:AK756)))","v":0},{"$f":"IF(OR(AM$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AM$3,$H756/$G756,$H756-SUM($I756:AL756)))","v":0},{"$f":"IF(OR(AN$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AN$3,$H756/$G756,$H756-SUM($I756:AM756)))","v":0},{"$f":"IF(OR(AO$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AO$3,$H756/$G756,$H756-SUM($I756:AN756)))","v":0},{"$f":"IF(OR(AP$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AP$3,$H756/$G756,$H756-SUM($I756:AO756)))","v":0},{"$f":"IF(OR(AQ$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AQ$3,$H756/$G756,$H756-SUM($I756:AP756)))","v":0},{"$f":"IF(OR(AR$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AR$3,$H756/$G756,$H756-SUM($I756:AQ756)))","v":0},{"$f":"IF(OR(AS$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AS$3,$H756/$G756,$H756-SUM($I756:AR756)))","v":0},{"$f":"IF(OR(AT$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AT$3,$H756/$G756,$H756-SUM($I756:AS756)))","v":0},{"$f":"IF(OR(AU$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AU$3,$H756/$G756,$H756-SUM($I756:AT756)))","v":0},{"$f":"IF(OR(AV$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AV$3,$H756/$G756,$H756-SUM($I756:AU756)))","v":0},{"$f":"IF(OR(AW$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AW$3,$H756/$G756,$H756-SUM($I756:AV756)))","v":0},{"$f":"IF(OR(AX$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AX$3,$H756/$G756,$H756-SUM($I756:AW756)))","v":0},{"$f":"IF(OR(AY$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AY$3,$H756/$G756,$H756-SUM($I756:AX756)))","v":0},{"$f":"IF(OR(AZ$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>AZ$3,$H756/$G756,$H756-SUM($I756:AY756)))","v":0},{"$f":"IF(OR(BA$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BA$3,$H756/$G756,$H756-SUM($I756:AZ756)))","v":0},{"$f":"IF(OR(BB$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BB$3,$H756/$G756,$H756-SUM($I756:BA756)))","v":0},{"$f":"IF(OR(BC$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BC$3,$H756/$G756,$H756-SUM($I756:BB756)))","v":0},{"$f":"IF(OR(BD$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BD$3,$H756/$G756,$H756-SUM($I756:BC756)))","v":0},{"$f":"IF(OR(BE$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BE$3,$H756/$G756,$H756-SUM($I756:BD756)))","v":0},{"$f":"IF(OR(BF$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BF$3,$H756/$G756,$H756-SUM($I756:BE756)))","v":0},{"$f":"IF(OR(BG$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BG$3,$H756/$G756,$H756-SUM($I756:BF756)))","v":0},{"$f":"IF(OR(BH$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BH$3,$H756/$G756,$H756-SUM($I756:BG756)))","v":0},{"$f":"IF(OR(BI$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BI$3,$H756/$G756,$H756-SUM($I756:BH756)))","v":0},{"$f":"IF(OR(BJ$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BJ$3,$H756/$G756,$H756-SUM($I756:BI756)))","v":0},{"$f":"IF(OR(BK$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BK$3,$H756/$G756,$H756-SUM($I756:BJ756)))","v":0},{"$f":"IF(OR(BL$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BL$3,$H756/$G756,$H756-SUM($I756:BK756)))","v":0},{"$f":"IF(OR(BM$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BM$3,$H756/$G756,$H756-SUM($I756:BL756)))","v":0},{"$f":"IF(OR(BN$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BN$3,$H756/$G756,$H756-SUM($I756:BM756)))","v":0},{"$f":"IF(OR(BO$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BO$3,$H756/$G756,$H756-SUM($I756:BN756)))","v":0},{"$f":"IF(OR(BP$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BP$3,$H756/$G756,$H756-SUM($I756:BO756)))","v":0},{"$f":"IF(OR(BQ$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BQ$3,$H756/$G756,$H756-SUM($I756:BP756)))","v":0},{"$f":"IF(OR(BR$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BR$3,$H756/$G756,$H756-SUM($I756:BQ756)))","v":0},{"$f":"IF(OR(BS$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BS$3,$H756/$G756,$H756-SUM($I756:BR756)))","v":0},{"$f":"IF(OR(BT$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BT$3,$H756/$G756,$H756-SUM($I756:BS756)))","v":0},{"$f":"IF(OR(BU$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BU$3,$H756/$G756,$H756-SUM($I756:BT756)))","v":0},{"$f":"IF(OR(BV$3<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756)>BV$3,$H756/$G756,$H756-SUM($I756:BU756)))","v":0},"Ok"]
[null,null,null,2034,"$m Real 2010",null,"n/a",{"$f":"AG733","v":0},null,{"$f":"IF(OR(J$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>J$3,$H757/$G757,$H757-SUM($I757:I757)))","v":0},{"$f":"IF(OR(K$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>K$3,$H757/$G757,$H757-SUM($I757:J757)))","v":0},{"$f":"IF(OR(L$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>L$3,$H757/$G757,$H757-SUM($I757:K757)))","v":0},{"$f":"IF(OR(M$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>M$3,$H757/$G757,$H757-SUM($I757:L757)))","v":0},{"$f":"IF(OR(N$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>N$3,$H757/$G757,$H757-SUM($I757:M757)))","v":0},{"$f":"IF(OR(O$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>O$3,$H757/$G757,$H757-SUM($I757:N757)))","v":0},{"$f":"IF(OR(P$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>P$3,$H757/$G757,$H757-SUM($I757:O757)))","v":0},{"$f":"IF(OR(Q$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>Q$3,$H757/$G757,$H757-SUM($I757:P757)))","v":0},{"$f":"IF(OR(R$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>R$3,$H757/$G757,$H757-SUM($I757:Q757)))","v":0},{"$f":"IF(OR(S$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>S$3,$H757/$G757,$H757-SUM($I757:R757)))","v":0},{"$f":"IF(OR(T$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>T$3,$H757/$G757,$H757-SUM($I757:S757)))","v":0},{"$f":"IF(OR(U$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>U$3,$H757/$G757,$H757-SUM($I757:T757)))","v":0},{"$f":"IF(OR(V$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>V$3,$H757/$G757,$H757-SUM($I757:U757)))","v":0},{"$f":"IF(OR(W$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>W$3,$H757/$G757,$H757-SUM($I757:V757)))","v":0},{"$f":"IF(OR(X$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>X$3,$H757/$G757,$H757-SUM($I757:W757)))","v":0},{"$f":"IF(OR(Y$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>Y$3,$H757/$G757,$H757-SUM($I757:X757)))","v":0},{"$f":"IF(OR(Z$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>Z$3,$H757/$G757,$H757-SUM($I757:Y757)))","v":0},{"$f":"IF(OR(AA$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AA$3,$H757/$G757,$H757-SUM($I757:Z757)))","v":0},{"$f":"IF(OR(AB$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AB$3,$H757/$G757,$H757-SUM($I757:AA757)))","v":0},{"$f":"IF(OR(AC$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AC$3,$H757/$G757,$H757-SUM($I757:AB757)))","v":0},{"$f":"IF(OR(AD$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AD$3,$H757/$G757,$H757-SUM($I757:AC757)))","v":0},{"$f":"IF(OR(AE$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AE$3,$H757/$G757,$H757-SUM($I757:AD757)))","v":0},{"$f":"IF(OR(AF$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AF$3,$H757/$G757,$H757-SUM($I757:AE757)))","v":0},{"$f":"IF(OR(AG$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AG$3,$H757/$G757,$H757-SUM($I757:AF757)))","v":0},{"$f":"IF(OR(AH$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AH$3,$H757/$G757,$H757-SUM($I757:AG757)))","v":0},{"$f":"IF(OR(AI$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AI$3,$H757/$G757,$H757-SUM($I757:AH757)))","v":0},{"$f":"IF(OR(AJ$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AJ$3,$H757/$G757,$H757-SUM($I757:AI757)))","v":0},{"$f":"IF(OR(AK$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AK$3,$H757/$G757,$H757-SUM($I757:AJ757)))","v":0},{"$f":"IF(OR(AL$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AL$3,$H757/$G757,$H757-SUM($I757:AK757)))","v":0},{"$f":"IF(OR(AM$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AM$3,$H757/$G757,$H757-SUM($I757:AL757)))","v":0},{"$f":"IF(OR(AN$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AN$3,$H757/$G757,$H757-SUM($I757:AM757)))","v":0},{"$f":"IF(OR(AO$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AO$3,$H757/$G757,$H757-SUM($I757:AN757)))","v":0},{"$f":"IF(OR(AP$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AP$3,$H757/$G757,$H757-SUM($I757:AO757)))","v":0},{"$f":"IF(OR(AQ$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AQ$3,$H757/$G757,$H757-SUM($I757:AP757)))","v":0},{"$f":"IF(OR(AR$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AR$3,$H757/$G757,$H757-SUM($I757:AQ757)))","v":0},{"$f":"IF(OR(AS$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AS$3,$H757/$G757,$H757-SUM($I757:AR757)))","v":0},{"$f":"IF(OR(AT$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AT$3,$H757/$G757,$H757-SUM($I757:AS757)))","v":0},{"$f":"IF(OR(AU$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AU$3,$H757/$G757,$H757-SUM($I757:AT757)))","v":0},{"$f":"IF(OR(AV$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AV$3,$H757/$G757,$H757-SUM($I757:AU757)))","v":0},{"$f":"IF(OR(AW$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AW$3,$H757/$G757,$H757-SUM($I757:AV757)))","v":0},{"$f":"IF(OR(AX$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AX$3,$H757/$G757,$H757-SUM($I757:AW757)))","v":0},{"$f":"IF(OR(AY$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AY$3,$H757/$G757,$H757-SUM($I757:AX757)))","v":0},{"$f":"IF(OR(AZ$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>AZ$3,$H757/$G757,$H757-SUM($I757:AY757)))","v":0},{"$f":"IF(OR(BA$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BA$3,$H757/$G757,$H757-SUM($I757:AZ757)))","v":0},{"$f":"IF(OR(BB$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BB$3,$H757/$G757,$H757-SUM($I757:BA757)))","v":0},{"$f":"IF(OR(BC$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BC$3,$H757/$G757,$H757-SUM($I757:BB757)))","v":0},{"$f":"IF(OR(BD$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BD$3,$H757/$G757,$H757-SUM($I757:BC757)))","v":0},{"$f":"IF(OR(BE$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BE$3,$H757/$G757,$H757-SUM($I757:BD757)))","v":0},{"$f":"IF(OR(BF$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BF$3,$H757/$G757,$H757-SUM($I757:BE757)))","v":0},{"$f":"IF(OR(BG$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BG$3,$H757/$G757,$H757-SUM($I757:BF757)))","v":0},{"$f":"IF(OR(BH$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BH$3,$H757/$G757,$H757-SUM($I757:BG757)))","v":0},{"$f":"IF(OR(BI$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BI$3,$H757/$G757,$H757-SUM($I757:BH757)))","v":0},{"$f":"IF(OR(BJ$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BJ$3,$H757/$G757,$H757-SUM($I757:BI757)))","v":0},{"$f":"IF(OR(BK$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BK$3,$H757/$G757,$H757-SUM($I757:BJ757)))","v":0},{"$f":"IF(OR(BL$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BL$3,$H757/$G757,$H757-SUM($I757:BK757)))","v":0},{"$f":"IF(OR(BM$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BM$3,$H757/$G757,$H757-SUM($I757:BL757)))","v":0},{"$f":"IF(OR(BN$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BN$3,$H757/$G757,$H757-SUM($I757:BM757)))","v":0},{"$f":"IF(OR(BO$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BO$3,$H757/$G757,$H757-SUM($I757:BN757)))","v":0},{"$f":"IF(OR(BP$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BP$3,$H757/$G757,$H757-SUM($I757:BO757)))","v":0},{"$f":"IF(OR(BQ$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BQ$3,$H757/$G757,$H757-SUM($I757:BP757)))","v":0},{"$f":"IF(OR(BR$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BR$3,$H757/$G757,$H757-SUM($I757:BQ757)))","v":0},{"$f":"IF(OR(BS$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BS$3,$H757/$G757,$H757-SUM($I757:BR757)))","v":0},{"$f":"IF(OR(BT$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BT$3,$H757/$G757,$H757-SUM($I757:BS757)))","v":0},{"$f":"IF(OR(BU$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BU$3,$H757/$G757,$H757-SUM($I757:BT757)))","v":0},{"$f":"IF(OR(BV$3<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757)>BV$3,$H757/$G757,$H757-SUM($I757:BU757)))","v":0},"Ok"]
[null,null,null,2035,"$m Real 2010",null,"n/a",{"$f":"AH733","v":0},null,{"$f":"IF(OR(J$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>J$3,$H758/$G758,$H758-SUM($I758:I758)))","v":0},{"$f":"IF(OR(K$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>K$3,$H758/$G758,$H758-SUM($I758:J758)))","v":0},{"$f":"IF(OR(L$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>L$3,$H758/$G758,$H758-SUM($I758:K758)))","v":0},{"$f":"IF(OR(M$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>M$3,$H758/$G758,$H758-SUM($I758:L758)))","v":0},{"$f":"IF(OR(N$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>N$3,$H758/$G758,$H758-SUM($I758:M758)))","v":0},{"$f":"IF(OR(O$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>O$3,$H758/$G758,$H758-SUM($I758:N758)))","v":0},{"$f":"IF(OR(P$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>P$3,$H758/$G758,$H758-SUM($I758:O758)))","v":0},{"$f":"IF(OR(Q$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>Q$3,$H758/$G758,$H758-SUM($I758:P758)))","v":0},{"$f":"IF(OR(R$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>R$3,$H758/$G758,$H758-SUM($I758:Q758)))","v":0},{"$f":"IF(OR(S$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>S$3,$H758/$G758,$H758-SUM($I758:R758)))","v":0},{"$f":"IF(OR(T$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>T$3,$H758/$G758,$H758-SUM($I758:S758)))","v":0},{"$f":"IF(OR(U$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>U$3,$H758/$G758,$H758-SUM($I758:T758)))","v":0},{"$f":"IF(OR(V$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>V$3,$H758/$G758,$H758-SUM($I758:U758)))","v":0},{"$f":"IF(OR(W$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>W$3,$H758/$G758,$H758-SUM($I758:V758)))","v":0},{"$f":"IF(OR(X$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>X$3,$H758/$G758,$H758-SUM($I758:W758)))","v":0},{"$f":"IF(OR(Y$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>Y$3,$H758/$G758,$H758-SUM($I758:X758)))","v":0},{"$f":"IF(OR(Z$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>Z$3,$H758/$G758,$H758-SUM($I758:Y758)))","v":0},{"$f":"IF(OR(AA$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AA$3,$H758/$G758,$H758-SUM($I758:Z758)))","v":0},{"$f":"IF(OR(AB$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AB$3,$H758/$G758,$H758-SUM($I758:AA758)))","v":0},{"$f":"IF(OR(AC$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AC$3,$H758/$G758,$H758-SUM($I758:AB758)))","v":0},{"$f":"IF(OR(AD$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AD$3,$H758/$G758,$H758-SUM($I758:AC758)))","v":0},{"$f":"IF(OR(AE$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AE$3,$H758/$G758,$H758-SUM($I758:AD758)))","v":0},{"$f":"IF(OR(AF$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AF$3,$H758/$G758,$H758-SUM($I758:AE758)))","v":0},{"$f":"IF(OR(AG$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AG$3,$H758/$G758,$H758-SUM($I758:AF758)))","v":0},{"$f":"IF(OR(AH$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AH$3,$H758/$G758,$H758-SUM($I758:AG758)))","v":0},{"$f":"IF(OR(AI$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AI$3,$H758/$G758,$H758-SUM($I758:AH758)))","v":0},{"$f":"IF(OR(AJ$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AJ$3,$H758/$G758,$H758-SUM($I758:AI758)))","v":0},{"$f":"IF(OR(AK$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AK$3,$H758/$G758,$H758-SUM($I758:AJ758)))","v":0},{"$f":"IF(OR(AL$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AL$3,$H758/$G758,$H758-SUM($I758:AK758)))","v":0},{"$f":"IF(OR(AM$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AM$3,$H758/$G758,$H758-SUM($I758:AL758)))","v":0},{"$f":"IF(OR(AN$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AN$3,$H758/$G758,$H758-SUM($I758:AM758)))","v":0},{"$f":"IF(OR(AO$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AO$3,$H758/$G758,$H758-SUM($I758:AN758)))","v":0},{"$f":"IF(OR(AP$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AP$3,$H758/$G758,$H758-SUM($I758:AO758)))","v":0},{"$f":"IF(OR(AQ$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AQ$3,$H758/$G758,$H758-SUM($I758:AP758)))","v":0},{"$f":"IF(OR(AR$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AR$3,$H758/$G758,$H758-SUM($I758:AQ758)))","v":0},{"$f":"IF(OR(AS$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AS$3,$H758/$G758,$H758-SUM($I758:AR758)))","v":0},{"$f":"IF(OR(AT$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AT$3,$H758/$G758,$H758-SUM($I758:AS758)))","v":0},{"$f":"IF(OR(AU$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AU$3,$H758/$G758,$H758-SUM($I758:AT758)))","v":0},{"$f":"IF(OR(AV$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AV$3,$H758/$G758,$H758-SUM($I758:AU758)))","v":0},{"$f":"IF(OR(AW$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AW$3,$H758/$G758,$H758-SUM($I758:AV758)))","v":0},{"$f":"IF(OR(AX$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AX$3,$H758/$G758,$H758-SUM($I758:AW758)))","v":0},{"$f":"IF(OR(AY$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AY$3,$H758/$G758,$H758-SUM($I758:AX758)))","v":0},{"$f":"IF(OR(AZ$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>AZ$3,$H758/$G758,$H758-SUM($I758:AY758)))","v":0},{"$f":"IF(OR(BA$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BA$3,$H758/$G758,$H758-SUM($I758:AZ758)))","v":0},{"$f":"IF(OR(BB$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BB$3,$H758/$G758,$H758-SUM($I758:BA758)))","v":0},{"$f":"IF(OR(BC$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BC$3,$H758/$G758,$H758-SUM($I758:BB758)))","v":0},{"$f":"IF(OR(BD$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BD$3,$H758/$G758,$H758-SUM($I758:BC758)))","v":0},{"$f":"IF(OR(BE$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BE$3,$H758/$G758,$H758-SUM($I758:BD758)))","v":0},{"$f":"IF(OR(BF$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BF$3,$H758/$G758,$H758-SUM($I758:BE758)))","v":0},{"$f":"IF(OR(BG$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BG$3,$H758/$G758,$H758-SUM($I758:BF758)))","v":0},{"$f":"IF(OR(BH$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BH$3,$H758/$G758,$H758-SUM($I758:BG758)))","v":0},{"$f":"IF(OR(BI$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BI$3,$H758/$G758,$H758-SUM($I758:BH758)))","v":0},{"$f":"IF(OR(BJ$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BJ$3,$H758/$G758,$H758-SUM($I758:BI758)))","v":0},{"$f":"IF(OR(BK$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BK$3,$H758/$G758,$H758-SUM($I758:BJ758)))","v":0},{"$f":"IF(OR(BL$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BL$3,$H758/$G758,$H758-SUM($I758:BK758)))","v":0},{"$f":"IF(OR(BM$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BM$3,$H758/$G758,$H758-SUM($I758:BL758)))","v":0},{"$f":"IF(OR(BN$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BN$3,$H758/$G758,$H758-SUM($I758:BM758)))","v":0},{"$f":"IF(OR(BO$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BO$3,$H758/$G758,$H758-SUM($I758:BN758)))","v":0},{"$f":"IF(OR(BP$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BP$3,$H758/$G758,$H758-SUM($I758:BO758)))","v":0},{"$f":"IF(OR(BQ$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BQ$3,$H758/$G758,$H758-SUM($I758:BP758)))","v":0},{"$f":"IF(OR(BR$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BR$3,$H758/$G758,$H758-SUM($I758:BQ758)))","v":0},{"$f":"IF(OR(BS$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BS$3,$H758/$G758,$H758-SUM($I758:BR758)))","v":0},{"$f":"IF(OR(BT$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BT$3,$H758/$G758,$H758-SUM($I758:BS758)))","v":0},{"$f":"IF(OR(BU$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BU$3,$H758/$G758,$H758-SUM($I758:BT758)))","v":0},{"$f":"IF(OR(BV$3<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758)>BV$3,$H758/$G758,$H758-SUM($I758:BU758)))","v":0},"Ok"]
[null,null,null,2036,"$m Real 2010",null,"n/a",{"$f":"AI733","v":0},null,{"$f":"IF(OR(J$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>J$3,$H759/$G759,$H759-SUM($I759:I759)))","v":0},{"$f":"IF(OR(K$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>K$3,$H759/$G759,$H759-SUM($I759:J759)))","v":0},{"$f":"IF(OR(L$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>L$3,$H759/$G759,$H759-SUM($I759:K759)))","v":0},{"$f":"IF(OR(M$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>M$3,$H759/$G759,$H759-SUM($I759:L759)))","v":0},{"$f":"IF(OR(N$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>N$3,$H759/$G759,$H759-SUM($I759:M759)))","v":0},{"$f":"IF(OR(O$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>O$3,$H759/$G759,$H759-SUM($I759:N759)))","v":0},{"$f":"IF(OR(P$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>P$3,$H759/$G759,$H759-SUM($I759:O759)))","v":0},{"$f":"IF(OR(Q$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>Q$3,$H759/$G759,$H759-SUM($I759:P759)))","v":0},{"$f":"IF(OR(R$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>R$3,$H759/$G759,$H759-SUM($I759:Q759)))","v":0},{"$f":"IF(OR(S$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>S$3,$H759/$G759,$H759-SUM($I759:R759)))","v":0},{"$f":"IF(OR(T$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>T$3,$H759/$G759,$H759-SUM($I759:S759)))","v":0},{"$f":"IF(OR(U$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>U$3,$H759/$G759,$H759-SUM($I759:T759)))","v":0},{"$f":"IF(OR(V$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>V$3,$H759/$G759,$H759-SUM($I759:U759)))","v":0},{"$f":"IF(OR(W$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>W$3,$H759/$G759,$H759-SUM($I759:V759)))","v":0},{"$f":"IF(OR(X$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>X$3,$H759/$G759,$H759-SUM($I759:W759)))","v":0},{"$f":"IF(OR(Y$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>Y$3,$H759/$G759,$H759-SUM($I759:X759)))","v":0},{"$f":"IF(OR(Z$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>Z$3,$H759/$G759,$H759-SUM($I759:Y759)))","v":0},{"$f":"IF(OR(AA$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AA$3,$H759/$G759,$H759-SUM($I759:Z759)))","v":0},{"$f":"IF(OR(AB$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AB$3,$H759/$G759,$H759-SUM($I759:AA759)))","v":0},{"$f":"IF(OR(AC$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AC$3,$H759/$G759,$H759-SUM($I759:AB759)))","v":0},{"$f":"IF(OR(AD$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AD$3,$H759/$G759,$H759-SUM($I759:AC759)))","v":0},{"$f":"IF(OR(AE$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AE$3,$H759/$G759,$H759-SUM($I759:AD759)))","v":0},{"$f":"IF(OR(AF$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AF$3,$H759/$G759,$H759-SUM($I759:AE759)))","v":0},{"$f":"IF(OR(AG$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AG$3,$H759/$G759,$H759-SUM($I759:AF759)))","v":0},{"$f":"IF(OR(AH$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AH$3,$H759/$G759,$H759-SUM($I759:AG759)))","v":0},{"$f":"IF(OR(AI$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AI$3,$H759/$G759,$H759-SUM($I759:AH759)))","v":0},{"$f":"IF(OR(AJ$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AJ$3,$H759/$G759,$H759-SUM($I759:AI759)))","v":0},{"$f":"IF(OR(AK$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AK$3,$H759/$G759,$H759-SUM($I759:AJ759)))","v":0},{"$f":"IF(OR(AL$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AL$3,$H759/$G759,$H759-SUM($I759:AK759)))","v":0},{"$f":"IF(OR(AM$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AM$3,$H759/$G759,$H759-SUM($I759:AL759)))","v":0},{"$f":"IF(OR(AN$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AN$3,$H759/$G759,$H759-SUM($I759:AM759)))","v":0},{"$f":"IF(OR(AO$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AO$3,$H759/$G759,$H759-SUM($I759:AN759)))","v":0},{"$f":"IF(OR(AP$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AP$3,$H759/$G759,$H759-SUM($I759:AO759)))","v":0},{"$f":"IF(OR(AQ$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AQ$3,$H759/$G759,$H759-SUM($I759:AP759)))","v":0},{"$f":"IF(OR(AR$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AR$3,$H759/$G759,$H759-SUM($I759:AQ759)))","v":0},{"$f":"IF(OR(AS$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AS$3,$H759/$G759,$H759-SUM($I759:AR759)))","v":0},{"$f":"IF(OR(AT$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AT$3,$H759/$G759,$H759-SUM($I759:AS759)))","v":0},{"$f":"IF(OR(AU$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AU$3,$H759/$G759,$H759-SUM($I759:AT759)))","v":0},{"$f":"IF(OR(AV$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AV$3,$H759/$G759,$H759-SUM($I759:AU759)))","v":0},{"$f":"IF(OR(AW$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AW$3,$H759/$G759,$H759-SUM($I759:AV759)))","v":0},{"$f":"IF(OR(AX$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AX$3,$H759/$G759,$H759-SUM($I759:AW759)))","v":0},{"$f":"IF(OR(AY$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AY$3,$H759/$G759,$H759-SUM($I759:AX759)))","v":0},{"$f":"IF(OR(AZ$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>AZ$3,$H759/$G759,$H759-SUM($I759:AY759)))","v":0},{"$f":"IF(OR(BA$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BA$3,$H759/$G759,$H759-SUM($I759:AZ759)))","v":0},{"$f":"IF(OR(BB$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BB$3,$H759/$G759,$H759-SUM($I759:BA759)))","v":0},{"$f":"IF(OR(BC$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BC$3,$H759/$G759,$H759-SUM($I759:BB759)))","v":0},{"$f":"IF(OR(BD$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BD$3,$H759/$G759,$H759-SUM($I759:BC759)))","v":0},{"$f":"IF(OR(BE$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BE$3,$H759/$G759,$H759-SUM($I759:BD759)))","v":0},{"$f":"IF(OR(BF$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BF$3,$H759/$G759,$H759-SUM($I759:BE759)))","v":0},{"$f":"IF(OR(BG$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BG$3,$H759/$G759,$H759-SUM($I759:BF759)))","v":0},{"$f":"IF(OR(BH$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BH$3,$H759/$G759,$H759-SUM($I759:BG759)))","v":0},{"$f":"IF(OR(BI$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BI$3,$H759/$G759,$H759-SUM($I759:BH759)))","v":0},{"$f":"IF(OR(BJ$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BJ$3,$H759/$G759,$H759-SUM($I759:BI759)))","v":0},{"$f":"IF(OR(BK$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BK$3,$H759/$G759,$H759-SUM($I759:BJ759)))","v":0},{"$f":"IF(OR(BL$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BL$3,$H759/$G759,$H759-SUM($I759:BK759)))","v":0},{"$f":"IF(OR(BM$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BM$3,$H759/$G759,$H759-SUM($I759:BL759)))","v":0},{"$f":"IF(OR(BN$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BN$3,$H759/$G759,$H759-SUM($I759:BM759)))","v":0},{"$f":"IF(OR(BO$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BO$3,$H759/$G759,$H759-SUM($I759:BN759)))","v":0},{"$f":"IF(OR(BP$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BP$3,$H759/$G759,$H759-SUM($I759:BO759)))","v":0},{"$f":"IF(OR(BQ$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BQ$3,$H759/$G759,$H759-SUM($I759:BP759)))","v":0},{"$f":"IF(OR(BR$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BR$3,$H759/$G759,$H759-SUM($I759:BQ759)))","v":0},{"$f":"IF(OR(BS$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BS$3,$H759/$G759,$H759-SUM($I759:BR759)))","v":0},{"$f":"IF(OR(BT$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BT$3,$H759/$G759,$H759-SUM($I759:BS759)))","v":0},{"$f":"IF(OR(BU$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BU$3,$H759/$G759,$H759-SUM($I759:BT759)))","v":0},{"$f":"IF(OR(BV$3<=$D759,$G759=\"n/a\"),0,IF(SUM($D759,$G759)>BV$3,$H759/$G759,$H759-SUM($I759:BU759)))","v":0},"Ok"]
[null,null,null,2037,"$m Real 2010",null,"n/a",{"$f":"AJ733","v":0},null,{"$f":"IF(OR(J$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>J$3,$H760/$G760,$H760-SUM($I760:I760)))","v":0},{"$f":"IF(OR(K$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>K$3,$H760/$G760,$H760-SUM($I760:J760)))","v":0},{"$f":"IF(OR(L$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>L$3,$H760/$G760,$H760-SUM($I760:K760)))","v":0},{"$f":"IF(OR(M$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>M$3,$H760/$G760,$H760-SUM($I760:L760)))","v":0},{"$f":"IF(OR(N$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>N$3,$H760/$G760,$H760-SUM($I760:M760)))","v":0},{"$f":"IF(OR(O$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>O$3,$H760/$G760,$H760-SUM($I760:N760)))","v":0},{"$f":"IF(OR(P$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>P$3,$H760/$G760,$H760-SUM($I760:O760)))","v":0},{"$f":"IF(OR(Q$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>Q$3,$H760/$G760,$H760-SUM($I760:P760)))","v":0},{"$f":"IF(OR(R$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>R$3,$H760/$G760,$H760-SUM($I760:Q760)))","v":0},{"$f":"IF(OR(S$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>S$3,$H760/$G760,$H760-SUM($I760:R760)))","v":0},{"$f":"IF(OR(T$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>T$3,$H760/$G760,$H760-SUM($I760:S760)))","v":0},{"$f":"IF(OR(U$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>U$3,$H760/$G760,$H760-SUM($I760:T760)))","v":0},{"$f":"IF(OR(V$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>V$3,$H760/$G760,$H760-SUM($I760:U760)))","v":0},{"$f":"IF(OR(W$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>W$3,$H760/$G760,$H760-SUM($I760:V760)))","v":0},{"$f":"IF(OR(X$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>X$3,$H760/$G760,$H760-SUM($I760:W760)))","v":0},{"$f":"IF(OR(Y$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>Y$3,$H760/$G760,$H760-SUM($I760:X760)))","v":0},{"$f":"IF(OR(Z$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>Z$3,$H760/$G760,$H760-SUM($I760:Y760)))","v":0},{"$f":"IF(OR(AA$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AA$3,$H760/$G760,$H760-SUM($I760:Z760)))","v":0},{"$f":"IF(OR(AB$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AB$3,$H760/$G760,$H760-SUM($I760:AA760)))","v":0},{"$f":"IF(OR(AC$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AC$3,$H760/$G760,$H760-SUM($I760:AB760)))","v":0},{"$f":"IF(OR(AD$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AD$3,$H760/$G760,$H760-SUM($I760:AC760)))","v":0},{"$f":"IF(OR(AE$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AE$3,$H760/$G760,$H760-SUM($I760:AD760)))","v":0},{"$f":"IF(OR(AF$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AF$3,$H760/$G760,$H760-SUM($I760:AE760)))","v":0},{"$f":"IF(OR(AG$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AG$3,$H760/$G760,$H760-SUM($I760:AF760)))","v":0},{"$f":"IF(OR(AH$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AH$3,$H760/$G760,$H760-SUM($I760:AG760)))","v":0},{"$f":"IF(OR(AI$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AI$3,$H760/$G760,$H760-SUM($I760:AH760)))","v":0},{"$f":"IF(OR(AJ$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AJ$3,$H760/$G760,$H760-SUM($I760:AI760)))","v":0},{"$f":"IF(OR(AK$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AK$3,$H760/$G760,$H760-SUM($I760:AJ760)))","v":0},{"$f":"IF(OR(AL$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AL$3,$H760/$G760,$H760-SUM($I760:AK760)))","v":0},{"$f":"IF(OR(AM$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AM$3,$H760/$G760,$H760-SUM($I760:AL760)))","v":0},{"$f":"IF(OR(AN$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AN$3,$H760/$G760,$H760-SUM($I760:AM760)))","v":0},{"$f":"IF(OR(AO$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AO$3,$H760/$G760,$H760-SUM($I760:AN760)))","v":0},{"$f":"IF(OR(AP$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AP$3,$H760/$G760,$H760-SUM($I760:AO760)))","v":0},{"$f":"IF(OR(AQ$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AQ$3,$H760/$G760,$H760-SUM($I760:AP760)))","v":0},{"$f":"IF(OR(AR$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AR$3,$H760/$G760,$H760-SUM($I760:AQ760)))","v":0},{"$f":"IF(OR(AS$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AS$3,$H760/$G760,$H760-SUM($I760:AR760)))","v":0},{"$f":"IF(OR(AT$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AT$3,$H760/$G760,$H760-SUM($I760:AS760)))","v":0},{"$f":"IF(OR(AU$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AU$3,$H760/$G760,$H760-SUM($I760:AT760)))","v":0},{"$f":"IF(OR(AV$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AV$3,$H760/$G760,$H760-SUM($I760:AU760)))","v":0},{"$f":"IF(OR(AW$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AW$3,$H760/$G760,$H760-SUM($I760:AV760)))","v":0},{"$f":"IF(OR(AX$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AX$3,$H760/$G760,$H760-SUM($I760:AW760)))","v":0},{"$f":"IF(OR(AY$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AY$3,$H760/$G760,$H760-SUM($I760:AX760)))","v":0},{"$f":"IF(OR(AZ$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>AZ$3,$H760/$G760,$H760-SUM($I760:AY760)))","v":0},{"$f":"IF(OR(BA$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BA$3,$H760/$G760,$H760-SUM($I760:AZ760)))","v":0},{"$f":"IF(OR(BB$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BB$3,$H760/$G760,$H760-SUM($I760:BA760)))","v":0},{"$f":"IF(OR(BC$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BC$3,$H760/$G760,$H760-SUM($I760:BB760)))","v":0},{"$f":"IF(OR(BD$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BD$3,$H760/$G760,$H760-SUM($I760:BC760)))","v":0},{"$f":"IF(OR(BE$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BE$3,$H760/$G760,$H760-SUM($I760:BD760)))","v":0},{"$f":"IF(OR(BF$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BF$3,$H760/$G760,$H760-SUM($I760:BE760)))","v":0},{"$f":"IF(OR(BG$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BG$3,$H760/$G760,$H760-SUM($I760:BF760)))","v":0},{"$f":"IF(OR(BH$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BH$3,$H760/$G760,$H760-SUM($I760:BG760)))","v":0},{"$f":"IF(OR(BI$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BI$3,$H760/$G760,$H760-SUM($I760:BH760)))","v":0},{"$f":"IF(OR(BJ$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BJ$3,$H760/$G760,$H760-SUM($I760:BI760)))","v":0},{"$f":"IF(OR(BK$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BK$3,$H760/$G760,$H760-SUM($I760:BJ760)))","v":0},{"$f":"IF(OR(BL$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BL$3,$H760/$G760,$H760-SUM($I760:BK760)))","v":0},{"$f":"IF(OR(BM$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BM$3,$H760/$G760,$H760-SUM($I760:BL760)))","v":0},{"$f":"IF(OR(BN$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BN$3,$H760/$G760,$H760-SUM($I760:BM760)))","v":0},{"$f":"IF(OR(BO$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BO$3,$H760/$G760,$H760-SUM($I760:BN760)))","v":0},{"$f":"IF(OR(BP$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BP$3,$H760/$G760,$H760-SUM($I760:BO760)))","v":0},{"$f":"IF(OR(BQ$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BQ$3,$H760/$G760,$H760-SUM($I760:BP760)))","v":0},{"$f":"IF(OR(BR$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BR$3,$H760/$G760,$H760-SUM($I760:BQ760)))","v":0},{"$f":"IF(OR(BS$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BS$3,$H760/$G760,$H760-SUM($I760:BR760)))","v":0},{"$f":"IF(OR(BT$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BT$3,$H760/$G760,$H760-SUM($I760:BS760)))","v":0},{"$f":"IF(OR(BU$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BU$3,$H760/$G760,$H760-SUM($I760:BT760)))","v":0},{"$f":"IF(OR(BV$3<=$D760,$G760=\"n/a\"),0,IF(SUM($D760,$G760)>BV$3,$H760/$G760,$H760-SUM($I760:BU760)))","v":0},"Ok"]
[null,null,null,2038,"$m Real 2010",null,"n/a",{"$f":"AK733","v":0},null,{"$f":"IF(OR(J$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>J$3,$H761/$G761,$H761-SUM($I761:I761)))","v":0},{"$f":"IF(OR(K$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>K$3,$H761/$G761,$H761-SUM($I761:J761)))","v":0},{"$f":"IF(OR(L$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>L$3,$H761/$G761,$H761-SUM($I761:K761)))","v":0},{"$f":"IF(OR(M$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>M$3,$H761/$G761,$H761-SUM($I761:L761)))","v":0},{"$f":"IF(OR(N$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>N$3,$H761/$G761,$H761-SUM($I761:M761)))","v":0},{"$f":"IF(OR(O$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>O$3,$H761/$G761,$H761-SUM($I761:N761)))","v":0},{"$f":"IF(OR(P$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>P$3,$H761/$G761,$H761-SUM($I761:O761)))","v":0},{"$f":"IF(OR(Q$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>Q$3,$H761/$G761,$H761-SUM($I761:P761)))","v":0},{"$f":"IF(OR(R$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>R$3,$H761/$G761,$H761-SUM($I761:Q761)))","v":0},{"$f":"IF(OR(S$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>S$3,$H761/$G761,$H761-SUM($I761:R761)))","v":0},{"$f":"IF(OR(T$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>T$3,$H761/$G761,$H761-SUM($I761:S761)))","v":0},{"$f":"IF(OR(U$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>U$3,$H761/$G761,$H761-SUM($I761:T761)))","v":0},{"$f":"IF(OR(V$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>V$3,$H761/$G761,$H761-SUM($I761:U761)))","v":0},{"$f":"IF(OR(W$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>W$3,$H761/$G761,$H761-SUM($I761:V761)))","v":0},{"$f":"IF(OR(X$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>X$3,$H761/$G761,$H761-SUM($I761:W761)))","v":0},{"$f":"IF(OR(Y$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>Y$3,$H761/$G761,$H761-SUM($I761:X761)))","v":0},{"$f":"IF(OR(Z$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>Z$3,$H761/$G761,$H761-SUM($I761:Y761)))","v":0},{"$f":"IF(OR(AA$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AA$3,$H761/$G761,$H761-SUM($I761:Z761)))","v":0},{"$f":"IF(OR(AB$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AB$3,$H761/$G761,$H761-SUM($I761:AA761)))","v":0},{"$f":"IF(OR(AC$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AC$3,$H761/$G761,$H761-SUM($I761:AB761)))","v":0},{"$f":"IF(OR(AD$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AD$3,$H761/$G761,$H761-SUM($I761:AC761)))","v":0},{"$f":"IF(OR(AE$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AE$3,$H761/$G761,$H761-SUM($I761:AD761)))","v":0},{"$f":"IF(OR(AF$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AF$3,$H761/$G761,$H761-SUM($I761:AE761)))","v":0},{"$f":"IF(OR(AG$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AG$3,$H761/$G761,$H761-SUM($I761:AF761)))","v":0},{"$f":"IF(OR(AH$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AH$3,$H761/$G761,$H761-SUM($I761:AG761)))","v":0},{"$f":"IF(OR(AI$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AI$3,$H761/$G761,$H761-SUM($I761:AH761)))","v":0},{"$f":"IF(OR(AJ$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AJ$3,$H761/$G761,$H761-SUM($I761:AI761)))","v":0},{"$f":"IF(OR(AK$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AK$3,$H761/$G761,$H761-SUM($I761:AJ761)))","v":0},{"$f":"IF(OR(AL$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AL$3,$H761/$G761,$H761-SUM($I761:AK761)))","v":0},{"$f":"IF(OR(AM$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AM$3,$H761/$G761,$H761-SUM($I761:AL761)))","v":0},{"$f":"IF(OR(AN$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AN$3,$H761/$G761,$H761-SUM($I761:AM761)))","v":0},{"$f":"IF(OR(AO$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AO$3,$H761/$G761,$H761-SUM($I761:AN761)))","v":0},{"$f":"IF(OR(AP$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AP$3,$H761/$G761,$H761-SUM($I761:AO761)))","v":0},{"$f":"IF(OR(AQ$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AQ$3,$H761/$G761,$H761-SUM($I761:AP761)))","v":0},{"$f":"IF(OR(AR$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AR$3,$H761/$G761,$H761-SUM($I761:AQ761)))","v":0},{"$f":"IF(OR(AS$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AS$3,$H761/$G761,$H761-SUM($I761:AR761)))","v":0},{"$f":"IF(OR(AT$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AT$3,$H761/$G761,$H761-SUM($I761:AS761)))","v":0},{"$f":"IF(OR(AU$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AU$3,$H761/$G761,$H761-SUM($I761:AT761)))","v":0},{"$f":"IF(OR(AV$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AV$3,$H761/$G761,$H761-SUM($I761:AU761)))","v":0},{"$f":"IF(OR(AW$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AW$3,$H761/$G761,$H761-SUM($I761:AV761)))","v":0},{"$f":"IF(OR(AX$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AX$3,$H761/$G761,$H761-SUM($I761:AW761)))","v":0},{"$f":"IF(OR(AY$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AY$3,$H761/$G761,$H761-SUM($I761:AX761)))","v":0},{"$f":"IF(OR(AZ$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>AZ$3,$H761/$G761,$H761-SUM($I761:AY761)))","v":0},{"$f":"IF(OR(BA$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BA$3,$H761/$G761,$H761-SUM($I761:AZ761)))","v":0},{"$f":"IF(OR(BB$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BB$3,$H761/$G761,$H761-SUM($I761:BA761)))","v":0},{"$f":"IF(OR(BC$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BC$3,$H761/$G761,$H761-SUM($I761:BB761)))","v":0},{"$f":"IF(OR(BD$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BD$3,$H761/$G761,$H761-SUM($I761:BC761)))","v":0},{"$f":"IF(OR(BE$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BE$3,$H761/$G761,$H761-SUM($I761:BD761)))","v":0},{"$f":"IF(OR(BF$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BF$3,$H761/$G761,$H761-SUM($I761:BE761)))","v":0},{"$f":"IF(OR(BG$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BG$3,$H761/$G761,$H761-SUM($I761:BF761)))","v":0},{"$f":"IF(OR(BH$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BH$3,$H761/$G761,$H761-SUM($I761:BG761)))","v":0},{"$f":"IF(OR(BI$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BI$3,$H761/$G761,$H761-SUM($I761:BH761)))","v":0},{"$f":"IF(OR(BJ$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BJ$3,$H761/$G761,$H761-SUM($I761:BI761)))","v":0},{"$f":"IF(OR(BK$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BK$3,$H761/$G761,$H761-SUM($I761:BJ761)))","v":0},{"$f":"IF(OR(BL$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BL$3,$H761/$G761,$H761-SUM($I761:BK761)))","v":0},{"$f":"IF(OR(BM$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BM$3,$H761/$G761,$H761-SUM($I761:BL761)))","v":0},{"$f":"IF(OR(BN$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BN$3,$H761/$G761,$H761-SUM($I761:BM761)))","v":0},{"$f":"IF(OR(BO$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BO$3,$H761/$G761,$H761-SUM($I761:BN761)))","v":0},{"$f":"IF(OR(BP$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BP$3,$H761/$G761,$H761-SUM($I761:BO761)))","v":0},{"$f":"IF(OR(BQ$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BQ$3,$H761/$G761,$H761-SUM($I761:BP761)))","v":0},{"$f":"IF(OR(BR$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BR$3,$H761/$G761,$H761-SUM($I761:BQ761)))","v":0},{"$f":"IF(OR(BS$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BS$3,$H761/$G761,$H761-SUM($I761:BR761)))","v":0},{"$f":"IF(OR(BT$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BT$3,$H761/$G761,$H761-SUM($I761:BS761)))","v":0},{"$f":"IF(OR(BU$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BU$3,$H761/$G761,$H761-SUM($I761:BT761)))","v":0},{"$f":"IF(OR(BV$3<=$D761,$G761=\"n/a\"),0,IF(SUM($D761,$G761)>BV$3,$H761/$G761,$H761-SUM($I761:BU761)))","v":0},"Ok"]
[null,null,null,2039,"$m Real 2010",null,"n/a",{"$f":"AL733","v":0},null,{"$f":"IF(OR(J$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>J$3,$H762/$G762,$H762-SUM($I762:I762)))","v":0},{"$f":"IF(OR(K$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>K$3,$H762/$G762,$H762-SUM($I762:J762)))","v":0},{"$f":"IF(OR(L$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>L$3,$H762/$G762,$H762-SUM($I762:K762)))","v":0},{"$f":"IF(OR(M$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>M$3,$H762/$G762,$H762-SUM($I762:L762)))","v":0},{"$f":"IF(OR(N$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>N$3,$H762/$G762,$H762-SUM($I762:M762)))","v":0},{"$f":"IF(OR(O$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>O$3,$H762/$G762,$H762-SUM($I762:N762)))","v":0},{"$f":"IF(OR(P$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>P$3,$H762/$G762,$H762-SUM($I762:O762)))","v":0},{"$f":"IF(OR(Q$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>Q$3,$H762/$G762,$H762-SUM($I762:P762)))","v":0},{"$f":"IF(OR(R$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>R$3,$H762/$G762,$H762-SUM($I762:Q762)))","v":0},{"$f":"IF(OR(S$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>S$3,$H762/$G762,$H762-SUM($I762:R762)))","v":0},{"$f":"IF(OR(T$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>T$3,$H762/$G762,$H762-SUM($I762:S762)))","v":0},{"$f":"IF(OR(U$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>U$3,$H762/$G762,$H762-SUM($I762:T762)))","v":0},{"$f":"IF(OR(V$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>V$3,$H762/$G762,$H762-SUM($I762:U762)))","v":0},{"$f":"IF(OR(W$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>W$3,$H762/$G762,$H762-SUM($I762:V762)))","v":0},{"$f":"IF(OR(X$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>X$3,$H762/$G762,$H762-SUM($I762:W762)))","v":0},{"$f":"IF(OR(Y$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>Y$3,$H762/$G762,$H762-SUM($I762:X762)))","v":0},{"$f":"IF(OR(Z$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>Z$3,$H762/$G762,$H762-SUM($I762:Y762)))","v":0},{"$f":"IF(OR(AA$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AA$3,$H762/$G762,$H762-SUM($I762:Z762)))","v":0},{"$f":"IF(OR(AB$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AB$3,$H762/$G762,$H762-SUM($I762:AA762)))","v":0},{"$f":"IF(OR(AC$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AC$3,$H762/$G762,$H762-SUM($I762:AB762)))","v":0},{"$f":"IF(OR(AD$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AD$3,$H762/$G762,$H762-SUM($I762:AC762)))","v":0},{"$f":"IF(OR(AE$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AE$3,$H762/$G762,$H762-SUM($I762:AD762)))","v":0},{"$f":"IF(OR(AF$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AF$3,$H762/$G762,$H762-SUM($I762:AE762)))","v":0},{"$f":"IF(OR(AG$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AG$3,$H762/$G762,$H762-SUM($I762:AF762)))","v":0},{"$f":"IF(OR(AH$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AH$3,$H762/$G762,$H762-SUM($I762:AG762)))","v":0},{"$f":"IF(OR(AI$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AI$3,$H762/$G762,$H762-SUM($I762:AH762)))","v":0},{"$f":"IF(OR(AJ$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AJ$3,$H762/$G762,$H762-SUM($I762:AI762)))","v":0},{"$f":"IF(OR(AK$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AK$3,$H762/$G762,$H762-SUM($I762:AJ762)))","v":0},{"$f":"IF(OR(AL$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AL$3,$H762/$G762,$H762-SUM($I762:AK762)))","v":0},{"$f":"IF(OR(AM$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AM$3,$H762/$G762,$H762-SUM($I762:AL762)))","v":0},{"$f":"IF(OR(AN$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AN$3,$H762/$G762,$H762-SUM($I762:AM762)))","v":0},{"$f":"IF(OR(AO$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AO$3,$H762/$G762,$H762-SUM($I762:AN762)))","v":0},{"$f":"IF(OR(AP$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AP$3,$H762/$G762,$H762-SUM($I762:AO762)))","v":0},{"$f":"IF(OR(AQ$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AQ$3,$H762/$G762,$H762-SUM($I762:AP762)))","v":0},{"$f":"IF(OR(AR$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AR$3,$H762/$G762,$H762-SUM($I762:AQ762)))","v":0},{"$f":"IF(OR(AS$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AS$3,$H762/$G762,$H762-SUM($I762:AR762)))","v":0},{"$f":"IF(OR(AT$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AT$3,$H762/$G762,$H762-SUM($I762:AS762)))","v":0},{"$f":"IF(OR(AU$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AU$3,$H762/$G762,$H762-SUM($I762:AT762)))","v":0},{"$f":"IF(OR(AV$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AV$3,$H762/$G762,$H762-SUM($I762:AU762)))","v":0},{"$f":"IF(OR(AW$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AW$3,$H762/$G762,$H762-SUM($I762:AV762)))","v":0},{"$f":"IF(OR(AX$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AX$3,$H762/$G762,$H762-SUM($I762:AW762)))","v":0},{"$f":"IF(OR(AY$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AY$3,$H762/$G762,$H762-SUM($I762:AX762)))","v":0},{"$f":"IF(OR(AZ$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>AZ$3,$H762/$G762,$H762-SUM($I762:AY762)))","v":0},{"$f":"IF(OR(BA$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BA$3,$H762/$G762,$H762-SUM($I762:AZ762)))","v":0},{"$f":"IF(OR(BB$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BB$3,$H762/$G762,$H762-SUM($I762:BA762)))","v":0},{"$f":"IF(OR(BC$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BC$3,$H762/$G762,$H762-SUM($I762:BB762)))","v":0},{"$f":"IF(OR(BD$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BD$3,$H762/$G762,$H762-SUM($I762:BC762)))","v":0},{"$f":"IF(OR(BE$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BE$3,$H762/$G762,$H762-SUM($I762:BD762)))","v":0},{"$f":"IF(OR(BF$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BF$3,$H762/$G762,$H762-SUM($I762:BE762)))","v":0},{"$f":"IF(OR(BG$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BG$3,$H762/$G762,$H762-SUM($I762:BF762)))","v":0},{"$f":"IF(OR(BH$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BH$3,$H762/$G762,$H762-SUM($I762:BG762)))","v":0},{"$f":"IF(OR(BI$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BI$3,$H762/$G762,$H762-SUM($I762:BH762)))","v":0},{"$f":"IF(OR(BJ$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BJ$3,$H762/$G762,$H762-SUM($I762:BI762)))","v":0},{"$f":"IF(OR(BK$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BK$3,$H762/$G762,$H762-SUM($I762:BJ762)))","v":0},{"$f":"IF(OR(BL$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BL$3,$H762/$G762,$H762-SUM($I762:BK762)))","v":0},{"$f":"IF(OR(BM$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BM$3,$H762/$G762,$H762-SUM($I762:BL762)))","v":0},{"$f":"IF(OR(BN$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BN$3,$H762/$G762,$H762-SUM($I762:BM762)))","v":0},{"$f":"IF(OR(BO$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BO$3,$H762/$G762,$H762-SUM($I762:BN762)))","v":0},{"$f":"IF(OR(BP$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BP$3,$H762/$G762,$H762-SUM($I762:BO762)))","v":0},{"$f":"IF(OR(BQ$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BQ$3,$H762/$G762,$H762-SUM($I762:BP762)))","v":0},{"$f":"IF(OR(BR$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BR$3,$H762/$G762,$H762-SUM($I762:BQ762)))","v":0},{"$f":"IF(OR(BS$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BS$3,$H762/$G762,$H762-SUM($I762:BR762)))","v":0},{"$f":"IF(OR(BT$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BT$3,$H762/$G762,$H762-SUM($I762:BS762)))","v":0},{"$f":"IF(OR(BU$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BU$3,$H762/$G762,$H762-SUM($I762:BT762)))","v":0},{"$f":"IF(OR(BV$3<=$D762,$G762=\"n/a\"),0,IF(SUM($D762,$G762)>BV$3,$H762/$G762,$H762-SUM($I762:BU762)))","v":0},"Ok"]
[null,null,null,2040,"$m Real 2010",null,"n/a",{"$f":"AM733","v":0},null,{"$f":"IF(OR(J$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>J$3,$H763/$G763,$H763-SUM($I763:I763)))","v":0},{"$f":"IF(OR(K$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>K$3,$H763/$G763,$H763-SUM($I763:J763)))","v":0},{"$f":"IF(OR(L$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>L$3,$H763/$G763,$H763-SUM($I763:K763)))","v":0},{"$f":"IF(OR(M$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>M$3,$H763/$G763,$H763-SUM($I763:L763)))","v":0},{"$f":"IF(OR(N$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>N$3,$H763/$G763,$H763-SUM($I763:M763)))","v":0},{"$f":"IF(OR(O$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>O$3,$H763/$G763,$H763-SUM($I763:N763)))","v":0},{"$f":"IF(OR(P$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>P$3,$H763/$G763,$H763-SUM($I763:O763)))","v":0},{"$f":"IF(OR(Q$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>Q$3,$H763/$G763,$H763-SUM($I763:P763)))","v":0},{"$f":"IF(OR(R$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>R$3,$H763/$G763,$H763-SUM($I763:Q763)))","v":0},{"$f":"IF(OR(S$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>S$3,$H763/$G763,$H763-SUM($I763:R763)))","v":0},{"$f":"IF(OR(T$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>T$3,$H763/$G763,$H763-SUM($I763:S763)))","v":0},{"$f":"IF(OR(U$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>U$3,$H763/$G763,$H763-SUM($I763:T763)))","v":0},{"$f":"IF(OR(V$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>V$3,$H763/$G763,$H763-SUM($I763:U763)))","v":0},{"$f":"IF(OR(W$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>W$3,$H763/$G763,$H763-SUM($I763:V763)))","v":0},{"$f":"IF(OR(X$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>X$3,$H763/$G763,$H763-SUM($I763:W763)))","v":0},{"$f":"IF(OR(Y$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>Y$3,$H763/$G763,$H763-SUM($I763:X763)))","v":0},{"$f":"IF(OR(Z$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>Z$3,$H763/$G763,$H763-SUM($I763:Y763)))","v":0},{"$f":"IF(OR(AA$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AA$3,$H763/$G763,$H763-SUM($I763:Z763)))","v":0},{"$f":"IF(OR(AB$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AB$3,$H763/$G763,$H763-SUM($I763:AA763)))","v":0},{"$f":"IF(OR(AC$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AC$3,$H763/$G763,$H763-SUM($I763:AB763)))","v":0},{"$f":"IF(OR(AD$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AD$3,$H763/$G763,$H763-SUM($I763:AC763)))","v":0},{"$f":"IF(OR(AE$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AE$3,$H763/$G763,$H763-SUM($I763:AD763)))","v":0},{"$f":"IF(OR(AF$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AF$3,$H763/$G763,$H763-SUM($I763:AE763)))","v":0},{"$f":"IF(OR(AG$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AG$3,$H763/$G763,$H763-SUM($I763:AF763)))","v":0},{"$f":"IF(OR(AH$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AH$3,$H763/$G763,$H763-SUM($I763:AG763)))","v":0},{"$f":"IF(OR(AI$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AI$3,$H763/$G763,$H763-SUM($I763:AH763)))","v":0},{"$f":"IF(OR(AJ$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AJ$3,$H763/$G763,$H763-SUM($I763:AI763)))","v":0},{"$f":"IF(OR(AK$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AK$3,$H763/$G763,$H763-SUM($I763:AJ763)))","v":0},{"$f":"IF(OR(AL$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AL$3,$H763/$G763,$H763-SUM($I763:AK763)))","v":0},{"$f":"IF(OR(AM$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AM$3,$H763/$G763,$H763-SUM($I763:AL763)))","v":0},{"$f":"IF(OR(AN$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AN$3,$H763/$G763,$H763-SUM($I763:AM763)))","v":0},{"$f":"IF(OR(AO$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AO$3,$H763/$G763,$H763-SUM($I763:AN763)))","v":0},{"$f":"IF(OR(AP$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AP$3,$H763/$G763,$H763-SUM($I763:AO763)))","v":0},{"$f":"IF(OR(AQ$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AQ$3,$H763/$G763,$H763-SUM($I763:AP763)))","v":0},{"$f":"IF(OR(AR$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AR$3,$H763/$G763,$H763-SUM($I763:AQ763)))","v":0},{"$f":"IF(OR(AS$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AS$3,$H763/$G763,$H763-SUM($I763:AR763)))","v":0},{"$f":"IF(OR(AT$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AT$3,$H763/$G763,$H763-SUM($I763:AS763)))","v":0},{"$f":"IF(OR(AU$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AU$3,$H763/$G763,$H763-SUM($I763:AT763)))","v":0},{"$f":"IF(OR(AV$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AV$3,$H763/$G763,$H763-SUM($I763:AU763)))","v":0},{"$f":"IF(OR(AW$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AW$3,$H763/$G763,$H763-SUM($I763:AV763)))","v":0},{"$f":"IF(OR(AX$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AX$3,$H763/$G763,$H763-SUM($I763:AW763)))","v":0},{"$f":"IF(OR(AY$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AY$3,$H763/$G763,$H763-SUM($I763:AX763)))","v":0},{"$f":"IF(OR(AZ$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>AZ$3,$H763/$G763,$H763-SUM($I763:AY763)))","v":0},{"$f":"IF(OR(BA$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BA$3,$H763/$G763,$H763-SUM($I763:AZ763)))","v":0},{"$f":"IF(OR(BB$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BB$3,$H763/$G763,$H763-SUM($I763:BA763)))","v":0},{"$f":"IF(OR(BC$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BC$3,$H763/$G763,$H763-SUM($I763:BB763)))","v":0},{"$f":"IF(OR(BD$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BD$3,$H763/$G763,$H763-SUM($I763:BC763)))","v":0},{"$f":"IF(OR(BE$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BE$3,$H763/$G763,$H763-SUM($I763:BD763)))","v":0},{"$f":"IF(OR(BF$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BF$3,$H763/$G763,$H763-SUM($I763:BE763)))","v":0},{"$f":"IF(OR(BG$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BG$3,$H763/$G763,$H763-SUM($I763:BF763)))","v":0},{"$f":"IF(OR(BH$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BH$3,$H763/$G763,$H763-SUM($I763:BG763)))","v":0},{"$f":"IF(OR(BI$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BI$3,$H763/$G763,$H763-SUM($I763:BH763)))","v":0},{"$f":"IF(OR(BJ$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BJ$3,$H763/$G763,$H763-SUM($I763:BI763)))","v":0},{"$f":"IF(OR(BK$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BK$3,$H763/$G763,$H763-SUM($I763:BJ763)))","v":0},{"$f":"IF(OR(BL$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BL$3,$H763/$G763,$H763-SUM($I763:BK763)))","v":0},{"$f":"IF(OR(BM$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BM$3,$H763/$G763,$H763-SUM($I763:BL763)))","v":0},{"$f":"IF(OR(BN$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BN$3,$H763/$G763,$H763-SUM($I763:BM763)))","v":0},{"$f":"IF(OR(BO$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BO$3,$H763/$G763,$H763-SUM($I763:BN763)))","v":0},{"$f":"IF(OR(BP$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BP$3,$H763/$G763,$H763-SUM($I763:BO763)))","v":0},{"$f":"IF(OR(BQ$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BQ$3,$H763/$G763,$H763-SUM($I763:BP763)))","v":0},{"$f":"IF(OR(BR$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BR$3,$H763/$G763,$H763-SUM($I763:BQ763)))","v":0},{"$f":"IF(OR(BS$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BS$3,$H763/$G763,$H763-SUM($I763:BR763)))","v":0},{"$f":"IF(OR(BT$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BT$3,$H763/$G763,$H763-SUM($I763:BS763)))","v":0},{"$f":"IF(OR(BU$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BU$3,$H763/$G763,$H763-SUM($I763:BT763)))","v":0},{"$f":"IF(OR(BV$3<=$D763,$G763=\"n/a\"),0,IF(SUM($D763,$G763)>BV$3,$H763/$G763,$H763-SUM($I763:BU763)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUM(J725,J730:J731,J734:J763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP725,AP730:AP731,AP734:AP763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing RAB","$m Real 2010",null,null,null,null,{"$f":"J733-SUM(J734:J763)+I766","v":0},{"$f":"K733-SUM(K734:K763)+J766","v":0},{"$f":"L733-SUM(L734:L763)+K766","v":0},{"$f":"M733-SUM(M734:M763)+L766","v":0},{"$f":"N733-SUM(N734:N763)+M766","v":0},{"$f":"O733-SUM(O734:O763)+N766","v":0},{"$f":"P733-SUM(P734:P763)+O766","v":0},{"$f":"Q733-SUM(Q734:Q763)+P766","v":0},{"$f":"R733-SUM(R734:R763)+Q766","v":0},{"$f":"S733-SUM(S734:S763)+R766","v":0},{"$f":"T733-SUM(T734:T763)+S766","v":0},{"$f":"U733-SUM(U734:U763)+T766","v":0},{"$f":"V733-SUM(V734:V763)+U766","v":0},{"$f":"W733-SUM(W734:W763)+V766","v":0},{"$f":"X733-SUM(X734:X763)+W766","v":0},{"$f":"Y733-SUM(Y734:Y763)+X766","v":0},{"$f":"Z733-SUM(Z734:Z763)+Y766","v":0},{"$f":"AA733-SUM(AA734:AA763)+Z766","v":0},{"$f":"AB733-SUM(AB734:AB763)+AA766","v":0},{"$f":"AC733-SUM(AC734:AC763)+AB766","v":0},{"$f":"AD733-SUM(AD734:AD763)+AC766","v":0},{"$f":"AE733-SUM(AE734:AE763)+AD766","v":0},{"$f":"AF733-SUM(AF734:AF763)+AE766","v":0},{"$f":"AG733-SUM(AG734:AG763)+AF766","v":0},{"$f":"AH733-SUM(AH734:AH763)+AG766","v":0},{"$f":"AI733-SUM(AI734:AI763)+AH766","v":0},{"$f":"AJ733-SUM(AJ734:AJ763)+AI766","v":0},{"$f":"AK733-SUM(AK734:AK763)+AJ766","v":0},{"$f":"AL733-SUM(AL734:AL763)+AK766","v":0},{"$f":"AM733-SUM(AM734:AM763)+AL766","v":0},{"$f":"AN733-SUM(AN734:AN763)+AM766","v":0},{"$f":"AO733-SUM(AO734:AO763)+AN766","v":0},{"$f":"AP733-SUM(AP734:AP763)+AO766","v":0},{"$f":"AQ733-SUM(AQ734:AQ763)+AP766","v":0},{"$f":"AR733-SUM(AR734:AR763)+AQ766","v":0},{"$f":"AS733-SUM(AS734:AS763)+AR766","v":0},{"$f":"AT733-SUM(AT734:AT763)+AS766","v":0},{"$f":"AU733-SUM(AU734:AU763)+AT766","v":0},{"$f":"AV733-SUM(AV734:AV763)+AU766","v":0},{"$f":"AW733-SUM(AW734:AW763)+AV766","v":0},{"$f":"AX733-SUM(AX734:AX763)+AW766","v":0},{"$f":"AY733-SUM(AY734:AY763)+AX766","v":0},{"$f":"AZ733-SUM(AZ734:AZ763)+AY766","v":0},{"$f":"BA733-SUM(BA734:BA763)+AZ766","v":0},{"$f":"BB733-SUM(BB734:BB763)+BA766","v":0},{"$f":"BC733-SUM(BC734:BC763)+BB766","v":0},{"$f":"BD733-SUM(BD734:BD763)+BC766","v":0},{"$f":"BE733-SUM(BE734:BE763)+BD766","v":0},{"$f":"BF733-SUM(BF734:BF763)+BE766","v":0},{"$f":"BG733-SUM(BG734:BG763)+BF766","v":0},{"$f":"BH733-SUM(BH734:BH763)+BG766","v":0},{"$f":"BI733-SUM(BI734:BI763)+BH766","v":0},{"$f":"BJ733-SUM(BJ734:BJ763)+BI766","v":0},{"$f":"BK733-SUM(BK734:BK763)+BJ766","v":0},{"$f":"BL733-SUM(BL734:BL763)+BK766","v":0},{"$f":"BM733-SUM(BM734:BM763)+BL766","v":0},{"$f":"BN733-SUM(BN734:BN763)+BM766","v":0},{"$f":"BO733-SUM(BO734:BO763)+BN766","v":0},{"$f":"BP733-SUM(BP734:BP763)+BO766","v":0},{"$f":"BQ733-SUM(BQ734:BQ763)+BP766","v":0},{"$f":"BR733-SUM(BR734:BR763)+BQ766","v":0},{"$f":"BS733-SUM(BS734:BS763)+BR766","v":0},{"$f":"BT733-SUM(BT734:BT763)+BS766","v":0},{"$f":"BU733-SUM(BU734:BU763)+BT766","v":0},{"$f":"BV733-SUM(BV734:BV763)+BU766","v":0}]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B722","v":"Total Closing RAB - Asset16 - Not in Use"},"$m Real 2010",null,null,null,null,{"$f":"J766+J726","v":0},{"$f":"K766+K726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR766+BR726","v":0},{"$f":"BS766+BS726","v":0},{"$f":"BT766+BT726","v":0},{"$f":"BU766+BU726","v":0},{"$f":"BV766+BV726","v":0}]

{"sheet":"Depn|comparison","index":12,"n_rows":49,"n_cols":76,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|comparison"}]
["SA Power Networks Depreciation - Baseline Output"]
[]
[null,null,"Calculation of Depreciation Adjustment"]
[]
[null,null,null,"Sum Depn (including depreciation on opening RAB) starting 2021"," Opening RAB as per RFM for period starting 2021 \n","Adjustment Required"]
[null,null,"Source:","Per workings below",{"$f":"'I2 RAB '!A1","v":"I2 RAB "},"$M 2020","%"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},{"$f":"SUM(V30:BX30)","v":182.16199832370521},{"$f":"'I2 RAB '!G9","v":181.112251963462},{"$f":"E8-D8","v":-1.0497463602432049},{"$f":"IF(D8=0,1,(1+F8/D8))","v":0.99423729224589541}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},1873.9234915413731,{"$f":"'I2 RAB '!G10","v":1814.4991265825392},{"$f":"E9-D9","v":-59.424364958833849},{"$f":"IF(D9=0,1,(1+F9/D9))","v":0.96828879875455587}]
[null,null,{"$f":"+Asset3","v":"Substations"},1301.9351035757491,{"$f":"'I2 RAB '!G11","v":1318.0931847560275},16.158081180278486,1.0124108191997438]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},363.55316350027925,{"$f":"'I2 RAB '!G12","v":361.36729626875547},-2.1858672315237868,0.99398748944864534]
[null,null,{"$f":"+Asset5","v":"LVS"},1015.9644923120676,{"$f":"'I2 RAB '!G13","v":1031.7419698792969},15.777477567229312,1.0155295560884454]
[null,null,{"$f":"+Asset6","v":"Communications"},107.27145842459281,{"$f":"'I2 RAB '!G14","v":112.32527577562658},5.0538173510337714,1.0471124139193688]
[null,null,{"$f":"+Asset7","v":"Contributions"},-1126.6093712280065,{"$f":"'I2 RAB '!G15","v":-1121.1162349491738},5.4931362788327078,0.99512418730118923]
[null,null,{"$f":"+Asset8","v":"Buildings"},42.891189103415151,{"$f":"'I2 RAB '!G16","v":38.69589789819053},{"$f":"E15-D15","v":-4.1952912052246205},{"$f":"IF(D15=0,1,(1+F15/D15))","v":0.90218757528243543}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},68.226701213874875,{"$f":"'I2 RAB '!G17","v":68.133867202397099},{"$f":"E16-D16","v":-9.2834011477776812E-2},{"$f":"IF(D16=0,1,(1+F16/D16))","v":0.99863933020612028}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},25.642217515388932,{"$f":"'I2 RAB '!G18","v":16.720240912408791},-8.9219766029801413,0.65205908585613925]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},21.143664996706054,{"$f":"'I2 RAB '!G19","v":15.561261646060988},-5.5824033506450661,0.73597749720709527]
[null,null,{"$f":"+Asset12","v":"IT"},200.2251187259437,{"$f":"'I2 RAB '!G20","v":202.15801727204226},1.9328985460985564,1.0096536266698095]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},69.693394068964579,{"$f":"'I2 RAB '!G21","v":77.80788610577207},8.1144920368074906,1.116431293743247]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},16.536292757834111,{"$f":"'I2 RAB '!G22","v":16.547364122448801},1.1071364614689827E-2,1.000669519146572]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},0,{"$f":"'I2 RAB '!G23","v":0},0,1]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},0,{"$f":"'I2 RAB '!G24","v":0},0,1]
[null,null,null,{"$f":"SUM(D8:D23)","v":4162.5589148318886},{"$f":"SUM(E8:E23)","v":4133.647405435855},{"$f":"SUM(F8:F23)","v":-28.911509396033427},{"$f":"IF(D24=0,1,(1+F24/D24))","v":0.99305439034315723}]
[]
[null,null,"Baseline Depreciation from Worksheet:",{"$f":"'Depn|Calc'!A1","v":"Depn|Calc"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Depreciation Escalated to start of current RCP dollars"]
[null,null,null,null,"$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Real 2020"]
[null,null,null,null,"2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",null,null,"2020-21",{"$f":"CONCATENATE(LEFT(V28, 4)+1 &\"-\" &IF(V28>\"2007-08\",,\"0\") &RIGHT(V28,2)+1)","v":"2021-22"},{"$f":"CONCATENATE(LEFT(W28, 4)+1 &\"-\" &IF(W28>\"2007-08\",,\"0\") &RIGHT(W28,2)+1)","v":"2022-23"},{"$f":"CONCATENATE(LEFT(X28, 4)+1 &\"-\" &IF(X28>\"2007-08\",,\"0\") &RIGHT(X28,2)+1)","v":"2023-24"},{"$f":"CONCATENATE(LEFT(Y28, 4)+1 &\"-\" &IF(Y28>\"2007-08\",,\"0\") &RIGHT(Y28,2)+1)","v":"2024-25"},{"$f":"CONCATENATE(LEFT(Z28, 4)+1 &\"-\" &IF(Z28>\"2007-08\",,\"0\") &RIGHT(Z28,2)+1)","v":"2025-26"},{"$f":"CONCATENATE(LEFT(AA28, 4)+1 &\"-\" &IF(AA28>\"2007-08\",,\"0\") &RIGHT(AA28,2)+1)","v":"2026-27"},{"$f":"CONCATENATE(LEFT(AB28, 4)+1 &\"-\" &IF(AB28>\"2007-08\",,\"0\") &RIGHT(AB28,2)+1)","v":"2027-28"},{"$f":"CONCATENATE(LEFT(AC28, 4)+1 &\"-\" &IF(AC28>\"2007-08\",,\"0\") &RIGHT(AC28,2)+1)","v":"2028-29"},{"$f":"CONCATENATE(LEFT(AD28, 4)+1 &\"-\" &IF(AD28>\"2007-08\",,\"0\") &RIGHT(AD28,2)+1)","v":"2029-30"},{"$f":"CONCATENATE(LEFT(AE28, 4)+1 &\"-\" &IF(AE28>\"2007-08\",,\"0\") &RIGHT(AE28,2)+1)","v":"2030-31"},{"$f":"CONCATENATE(LEFT(AF28, 4)+1 &\"-\" &IF(AF28>\"2007-08\",,\"0\") &RIGHT(AF28,2)+1)","v":"2031-32"},{"$f":"CONCATENATE(LEFT(AG28, 4)+1 &\"-\" &IF(AG28>\"2007-08\",,\"0\") &RIGHT(AG28,2)+1)","v":"2032-33"},{"$f":"CONCATENATE(LEFT(AH28, 4)+1 &\"-\" &IF(AH28>\"2007-08\",,\"0\") &RIGHT(AH28,2)+1)","v":"2033-34"},{"$f":"CONCATENATE(LEFT(AI28, 4)+1 &\"-\" &IF(AI28>\"2007-08\",,\"0\") &RIGHT(AI28,2)+1)","v":"2034-35"},{"$f":"CONCATENATE(LEFT(AJ28, 4)+1 &\"-\" &IF(AJ28>\"2007-08\",,\"0\") &RIGHT(AJ28,2)+1)","v":"2035-36"},{"$f":"CONCATENATE(LEFT(AK28, 4)+1 &\"-\" &IF(AK28>\"2007-08\",,\"0\") &RIGHT(AK28,2)+1)","v":"2036-37"},{"$f":"CONCATENATE(LEFT(AL28, 4)+1 &\"-\" &IF(AL28>\"2007-08\",,\"0\") &RIGHT(AL28,2)+1)","v":"2037-38"},{"$f":"CONCATENATE(LEFT(AM28, 4)+1 &\"-\" &IF(AM28>\"2007-08\",,\"0\") &RIGHT(AM28,2)+1)","v":"2038-39"},{"$f":"CONCATENATE(LEFT(AN28, 4)+1 &\"-\" &IF(AN28>\"2007-08\",,\"0\") &RIGHT(AN28,2)+1)","v":"2039-40"},{"$f":"CONCATENATE(LEFT(AO28, 4)+1 &\"-\" &IF(AO28>\"2007-08\",,\"0\") &RIGHT(AO28,2)+1)","v":"2040-41"},{"$f":"CONCATENATE(LEFT(AP28, 4)+1 &\"-\" &IF(AP28>\"2007-08\",,\"0\") &RIGHT(AP28,2)+1)","v":"2041-42"},{"$f":"CONCATENATE(LEFT(AQ28, 4)+1 &\"-\" &IF(AQ28>\"2007-08\",,\"0\") &RIGHT(AQ28,2)+1)","v":"2042-43"},{"$f":"CONCATENATE(LEFT(AR28, 4)+1 &\"-\" &IF(AR28>\"2007-08\",,\"0\") &RIGHT(AR28,2)+1)","v":"2043-44"},{"$f":"CONCATENATE(LEFT(AS28, 4)+1 &\"-\" &IF(AS28>\"2007-08\",,\"0\") &RIGHT(AS28,2)+1)","v":"2044-45"},{"$f":"CONCATENATE(LEFT(AT28, 4)+1 &\"-\" &IF(AT28>\"2007-08\",,\"0\") &RIGHT(AT28,2)+1)","v":"2045-46"},{"$f":"CONCATENATE(LEFT(AU28, 4)+1 &\"-\" &IF(AU28>\"2007-08\",,\"0\") &RIGHT(AU28,2)+1)","v":"2046-47"},{"$f":"CONCATENATE(LEFT(AV28, 4)+1 &\"-\" &IF(AV28>\"2007-08\",,\"0\") &RIGHT(AV28,2)+1)","v":"2047-48"},{"$f":"CONCATENATE(LEFT(AW28, 4)+1 &\"-\" &IF(AW28>\"2007-08\",,\"0\") &RIGHT(AW28,2)+1)","v":"2048-49"},{"$f":"CONCATENATE(LEFT(AX28, 4)+1 &\"-\" &IF(AX28>\"2007-08\",,\"0\") &RIGHT(AX28,2)+1)","v":"2049-50"},{"$f":"CONCATENATE(LEFT(AY28, 4)+1 &\"-\" &IF(AY28>\"2007-08\",,\"0\") &RIGHT(AY28,2)+1)","v":"2050-51"},{"$f":"CONCATENATE(LEFT(AZ28, 4)+1 &\"-\" &IF(AZ28>\"2007-08\",,\"0\") &RIGHT(AZ28,2)+1)","v":"2051-52"},{"$f":"CONCATENATE(LEFT(BA28, 4)+1 &\"-\" &IF(BA28>\"2007-08\",,\"0\") &RIGHT(BA28,2)+1)","v":"2052-53"},{"$f":"CONCATENATE(LEFT(BB28, 4)+1 &\"-\" &IF(BB28>\"2007-08\",,\"0\") &RIGHT(BB28,2)+1)","v":"2053-54"},{"$f":"CONCATENATE(LEFT(BC28, 4)+1 &\"-\" &IF(BC28>\"2007-08\",,\"0\") &RIGHT(BC28,2)+1)","v":"2054-55"},{"$f":"CONCATENATE(LEFT(BD28, 4)+1 &\"-\" &IF(BD28>\"2007-08\",,\"0\") &RIGHT(BD28,2)+1)","v":"2055-56"},{"$f":"CONCATENATE(LEFT(BE28, 4)+1 &\"-\" &IF(BE28>\"2007-08\",,\"0\") &RIGHT(BE28,2)+1)","v":"2056-57"},{"$f":"CONCATENATE(LEFT(BF28, 4)+1 &\"-\" &IF(BF28>\"2007-08\",,\"0\") &RIGHT(BF28,2)+1)","v":"2057-58"},{"$f":"CONCATENATE(LEFT(BG28, 4)+1 &\"-\" &IF(BG28>\"2007-08\",,\"0\") &RIGHT(BG28,2)+1)","v":"2058-59"},{"$f":"CONCATENATE(LEFT(BH28, 4)+1 &\"-\" &IF(BH28>\"2007-08\",,\"0\") &RIGHT(BH28,2)+1)","v":"2059-60"},{"$f":"CONCATENATE(LEFT(BI28, 4)+1 &\"-\" &IF(BI28>\"2007-08\",,\"0\") &RIGHT(BI28,2)+1)","v":"2060-61"},{"$f":"CONCATENATE(LEFT(BJ28, 4)+1 &\"-\" &IF(BJ28>\"2007-08\",,\"0\") &RIGHT(BJ28,2)+1)","v":"2061-62"},{"$f":"CONCATENATE(LEFT(BK28, 4)+1 &\"-\" &IF(BK28>\"2007-08\",,\"0\") &RIGHT(BK28,2)+1)","v":"2062-63"},{"$f":"CONCATENATE(LEFT(BL28, 4)+1 &\"-\" &IF(BL28>\"2007-08\",,\"0\") &RIGHT(BL28,2)+1)","v":"2063-64"},{"$f":"CONCATENATE(LEFT(BM28, 4)+1 &\"-\" &IF(BM28>\"2007-08\",,\"0\") &RIGHT(BM28,2)+1)","v":"2064-65"},{"$f":"CONCATENATE(LEFT(BN28, 4)+1 &\"-\" &IF(BN28>\"2007-08\",,\"0\") &RIGHT(BN28,2)+1)","v":"2065-66"},{"$f":"CONCATENATE(LEFT(BO28, 4)+1 &\"-\" &IF(BO28>\"2007-08\",,\"0\") &RIGHT(BO28,2)+1)","v":"2066-67"},{"$f":"CONCATENATE(LEFT(BP28, 4)+1 &\"-\" &IF(BP28>\"2007-08\",,\"0\") &RIGHT(BP28,2)+1)","v":"2067-68"},{"$f":"CONCATENATE(LEFT(BQ28, 4)+1 &\"-\" &IF(BQ28>\"2007-08\",,\"0\") &RIGHT(BQ28,2)+1)","v":"2068-69"},{"$f":"CONCATENATE(LEFT(BR28, 4)+1 &\"-\" &IF(BR28>\"2007-08\",,\"0\") &RIGHT(BR28,2)+1)","v":"2069-70"},{"$f":"CONCATENATE(LEFT(BS28, 4)+1 &\"-\" &IF(BS28>\"2007-08\",,\"0\") &RIGHT(BS28,2)+1)","v":"2070-71"},{"$f":"CONCATENATE(LEFT(BT28, 4)+1 &\"-\" &IF(BT28>\"2007-08\",,\"0\") &RIGHT(BT28,2)+1)","v":"2071-72"},{"$f":"CONCATENATE(LEFT(BU28, 4)+1 &\"-\" &IF(BU28>\"2007-08\",,\"0\") &RIGHT(BU28,2)+1)","v":"2072-73"},{"$f":"CONCATENATE(LEFT(BV28, 4)+1 &\"-\" &IF(BV28>\"2007-08\",,\"0\") &RIGHT(BV28,2)+1)","v":"2073-74"},{"$f":"CONCATENATE(LEFT(BW28, 4)+1 &\"-\" &IF(BW28>\"2007-08\",,\"0\") &RIGHT(BW28,2)+1)","v":"2074-75"}]
[null,null,"Baseline Depreciation calculation ($m Real 2010)"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},null,{"$f":"'Depn|Calc'!J60","v":0.90809715472272423},{"$f":"'Depn|Calc'!K60","v":1.3344093595597988},{"$f":"'Depn|Calc'!L60","v":2.039255823931617},{"$f":"'Depn|Calc'!M60","v":2.152356830914866},{"$f":"'Depn|Calc'!N60","v":2.2719998345671737},{"$f":"'Depn|Calc'!O60","v":3.0002007320137056},{"$f":"'Depn|Calc'!P60","v":3.0563898265960168},{"$f":"'Depn|Calc'!Q60","v":3.0820894304257864},{"$f":"'Depn|Calc'!R60","v":3.1034231197205333},{"$f":"'Depn|Calc'!S60","v":3.1491223927568726},{"$f":"'Depn|Calc'!T60","v":3.2082437560807837},{"$f":"'Depn|Calc'!U60","v":3.2082437560807837},{"$f":"'Depn|Calc'!V60","v":3.2082437560807837},{"$f":"'Depn|Calc'!W60","v":3.2082437560807837},{"$f":"'Depn|Calc'!X60","v":3.2082437560807837},null,null,{"$f":"'Depn|Calc'!T60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!U60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!V60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!W60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!X60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!Y60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!Z60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AA60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AB60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AC60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AD60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AE60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AF60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AG60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AH60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AI60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AJ60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AK60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AL60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AM60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AN60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AO60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AP60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AQ60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AR60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AS60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AT60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AU60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AV60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AW60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AX60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AY60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!AZ60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BA60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BB60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BC60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BD60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BE60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BF60*conv_2020_2010","v":3.9646064439790556},{"$f":"'Depn|Calc'!BG60*conv_2020_2010","v":3.8083880962878642},{"$f":"'Depn|Calc'!BH60*conv_2020_2010","v":2.8424199441069735},{"$f":"'Depn|Calc'!BI60*conv_2020_2010","v":2.8424199441069735},{"$f":"'Depn|Calc'!BJ60*conv_2020_2010","v":2.8424199441069735},{"$f":"'Depn|Calc'!BK60*conv_2020_2010","v":2.8424199441069735},{"$f":"'Depn|Calc'!BL60*conv_2020_2010","v":2.8424199441069735},{"$f":"'Depn|Calc'!BM60*conv_2020_2010","v":2.7911924738974068},{"$f":"'Depn|Calc'!BN60*conv_2020_2010","v":2.2643746124925248},{"$f":"'Depn|Calc'!BO60*conv_2020_2010","v":1.3933563710114085},{"$f":"'Depn|Calc'!BP60*conv_2020_2010","v":1.2535911239797719},{"$f":"'Depn|Calc'!BQ60*conv_2020_2010","v":1.105741565367542},{"$f":"'Depn|Calc'!BR60*conv_2020_2010","v":0.23916440471105294},{"$f":"'Depn|Calc'!BS60*conv_2020_2010","v":0.16972839442033053},{"$f":"'Depn|Calc'!BT60*conv_2020_2010","v":0.13796995500683357},{"$f":"'Depn|Calc'!BU60*conv_2020_2010","v":0.11160672063865905},{"$f":"'Depn|Calc'!BV60*conv_2020_2010","v":5.5133570173817752E-2}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},null,{"$f":"'Depn|Calc'!J107","v":81.460332362992602},{"$f":"'Depn|Calc'!K107","v":82.892642492536979},{"$f":"'Depn|Calc'!L107","v":85.179532379850329},{"$f":"'Depn|Calc'!M107","v":86.758625606461777},{"$f":"'Depn|Calc'!N107","v":87.932830562756024},{"$f":"'Depn|Calc'!O107","v":92.525633455126211},{"$f":"'Depn|Calc'!P107","v":89.639970051538967},{"$f":"'Depn|Calc'!Q107","v":90.962737264308075},{"$f":"'Depn|Calc'!R107","v":91.722788625364785},{"$f":"'Depn|Calc'!S107","v":92.944120271129975},{"$f":"'Depn|Calc'!T107","v":93.968032740123817},{"$f":"'Depn|Calc'!U107","v":93.968032740123817},{"$f":"'Depn|Calc'!V107","v":93.968032740123817},{"$f":"'Depn|Calc'!W107","v":93.968032740123817},{"$f":"'Depn|Calc'!X107","v":93.968032740123817},null,null,{"$f":"'Depn|Calc'!T107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!U107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!V107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!W107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!X107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!Y107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!Z107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!AA107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!AB107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!AC107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!AD107*conv_2020_2010","v":116.12155947422002},{"$f":"'Depn|Calc'!AE107*conv_2020_2010","v":23.726589228516275},{"$f":"'Depn|Calc'!AF107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AG107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AH107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AI107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AJ107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AK107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AL107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AM107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AN107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AO107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AP107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AQ107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AR107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AS107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AT107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AU107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AV107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AW107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AX107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AY107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!AZ107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BA107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BB107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BC107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BD107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BE107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BF107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BG107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BH107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BI107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BJ107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BK107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BL107*conv_2020_2010","v":15.456465681744501},{"$f":"'Depn|Calc'!BM107*conv_2020_2010","v":13.516496746146416},{"$f":"'Depn|Calc'!BN107*conv_2020_2010","v":11.746510921782219},{"$f":"'Depn|Calc'!BO107*conv_2020_2010","v":8.9204730414844349},{"$f":"'Depn|Calc'!BP107*conv_2020_2010","v":6.9690991254589942},{"$f":"'Depn|Calc'!BQ107*conv_2020_2010","v":5.5180683153923997},{"$f":"'Depn|Calc'!BR107*conv_2020_2010","v":2.0306851115149245},{"$f":"'Depn|Calc'!BS107*conv_2020_2010","v":5.5966609521389712},{"$f":"'Depn|Calc'!BT107*conv_2020_2010","v":3.9620434435132532},{"$f":"'Depn|Calc'!BU107*conv_2020_2010","v":3.0228054201900267},{"$f":"'Depn|Calc'!BV107*conv_2020_2010","v":1.5135375212472499}]
[null,null,{"$f":"+Asset3","v":"Substations"},null,{"$f":"'Depn|Calc'!J154","v":24.998419303314634},{"$f":"'Depn|Calc'!K154","v":26.362022360564715},{"$f":"'Depn|Calc'!L154","v":29.890855926991591},{"$f":"'Depn|Calc'!M154","v":31.680102217568791},{"$f":"'Depn|Calc'!N154","v":33.668805308445016},{"$f":"'Depn|Calc'!O154","v":38.144591601181475},{"$f":"'Depn|Calc'!P154","v":42.281391113078286},{"$f":"'Depn|Calc'!Q154","v":42.880161795543657},{"$f":"'Depn|Calc'!R154","v":44.055156669383429},{"$f":"'Depn|Calc'!S154","v":45.202049062552149},{"$f":"'Depn|Calc'!T154","v":46.318236042399072},{"$f":"'Depn|Calc'!U154","v":46.318236042399072},{"$f":"'Depn|Calc'!V154","v":46.318236042399072},{"$f":"'Depn|Calc'!W154","v":46.318236042399072},{"$f":"'Depn|Calc'!X154","v":46.318236042399072},null,null,{"$f":"'Depn|Calc'!T154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!U154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!V154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!W154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!X154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!Y154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!Z154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!AA154*conv_2020_2010","v":57.2380377081343},{"$f":"'Depn|Calc'!AB154*conv_2020_2010","v":34.677674498495598},{"$f":"'Depn|Calc'!AC154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AD154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AE154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AF154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AG154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AH154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AI154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AJ154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AK154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AL154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AM154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AN154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AO154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AP154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AQ154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AR154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AS154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AT154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AU154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AV154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AW154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AX154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AY154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!AZ154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!BA154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!BB154*conv_2020_2010","v":26.346091274399519},{"$f":"'Depn|Calc'!BC154*conv_2020_2010","v":25.502228326317582},{"$f":"'Depn|Calc'!BD154*conv_2020_2010","v":23.817147678204154},{"$f":"'Depn|Calc'!BE154*conv_2020_2010","v":19.456370455255058},{"$f":"'Depn|Calc'!BF154*conv_2020_2010","v":17.245298631287984},{"$f":"'Depn|Calc'!BG154*conv_2020_2010","v":14.787746871293235},{"$f":"'Depn|Calc'!BH154*conv_2020_2010","v":10.107071575799983},{"$f":"'Depn|Calc'!BI154*conv_2020_2010","v":4.9949967930687711},{"$f":"'Depn|Calc'!BJ154*conv_2020_2010","v":4.2550623346384358},{"$f":"'Depn|Calc'!BK154*conv_2020_2010","v":2.8030553792324042},{"$f":"'Depn|Calc'!BL154*conv_2020_2010","v":1.3857762326933545},{"$f":"'Depn|Calc'!BM154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU154*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV154*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},null,{"$f":"'Depn|Calc'!J201","v":23.035375652436606},{"$f":"'Depn|Calc'!K201","v":23.472145705608465},{"$f":"'Depn|Calc'!L201","v":23.78757667526579},{"$f":"'Depn|Calc'!M201","v":24.070189082842955},{"$f":"'Depn|Calc'!N201","v":24.423405207907081},{"$f":"'Depn|Calc'!O201","v":24.606747690941742},{"$f":"'Depn|Calc'!P201","v":25.368301184962771},{"$f":"'Depn|Calc'!Q201","v":25.41723451275476},{"$f":"'Depn|Calc'!R201","v":25.545223719966607},{"$f":"'Depn|Calc'!S201","v":25.660890289257814},{"$f":"'Depn|Calc'!T201","v":25.772097520129947},{"$f":"'Depn|Calc'!U201","v":25.772097520129947},{"$f":"'Depn|Calc'!V201","v":25.772097520129947},{"$f":"'Depn|Calc'!W201","v":25.772097520129947},{"$f":"'Depn|Calc'!X201","v":25.772097520129947},null,null,{"$f":"'Depn|Calc'!T201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!U201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!V201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!W201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!X201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!Y201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!Z201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!AA201*conv_2020_2010","v":31.848023925707917},{"$f":"'Depn|Calc'!AB201*conv_2020_2010","v":4.7369500579789765},{"$f":"'Depn|Calc'!AC201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AD201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AE201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AF201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AG201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AH201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AI201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AJ201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AK201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AL201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AM201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AN201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AO201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AP201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AQ201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AR201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AS201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AT201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AU201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AV201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AW201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AX201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AY201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!AZ201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!BA201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!BB201*conv_2020_2010","v":3.3819204452500489},{"$f":"'Depn|Calc'!BC201*conv_2020_2010","v":3.5495428928863157},{"$f":"'Depn|Calc'!BD201*conv_2020_2010","v":3.0098016827428551},{"$f":"'Depn|Calc'!BE201*conv_2020_2010","v":2.6200059720635394},{"$f":"'Depn|Calc'!BF201*conv_2020_2010","v":2.2707659961093416},{"$f":"'Depn|Calc'!BG201*conv_2020_2010","v":1.8342770532438504},{"$f":"'Depn|Calc'!BH201*conv_2020_2010","v":1.4445491020011072},{"$f":"'Depn|Calc'!BI201*conv_2020_2010","v":0.50345480886704397},{"$f":"'Depn|Calc'!BJ201*conv_2020_2010","v":0.44298515586085835},{"$f":"'Depn|Calc'!BK201*conv_2020_2010","v":0.28482172619311674},{"$f":"'Depn|Calc'!BL201*conv_2020_2010","v":0.14188607016769361},{"$f":"'Depn|Calc'!BM201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU201*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV201*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset5","v":"LVS"},null,{"$f":"'Depn|Calc'!J248","v":26.121811266457357},{"$f":"'Depn|Calc'!K248","v":27.03487807444559},{"$f":"'Depn|Calc'!L248","v":27.97124917827075},{"$f":"'Depn|Calc'!M248","v":29.308832161684219},{"$f":"'Depn|Calc'!N248","v":30.912382907565746},{"$f":"'Depn|Calc'!O248","v":32.163332254836369},{"$f":"'Depn|Calc'!P248","v":33.494930856183693},{"$f":"'Depn|Calc'!Q248","v":34.555695225264799},{"$f":"'Depn|Calc'!R248","v":36.484895700558766},{"$f":"'Depn|Calc'!S248","v":38.15176195488047},{"$f":"'Depn|Calc'!T248","v":39.834740155129964},{"$f":"'Depn|Calc'!U248","v":39.834740155129964},{"$f":"'Depn|Calc'!V248","v":39.834740155129964},{"$f":"'Depn|Calc'!W248","v":39.834740155129964},{"$f":"'Depn|Calc'!X248","v":31.243407230086021},null,null,{"$f":"'Depn|Calc'!T248*conv_2020_2010","v":49.226018819151982},{"$f":"'Depn|Calc'!U248*conv_2020_2010","v":49.226018819151982},{"$f":"'Depn|Calc'!V248*conv_2020_2010","v":49.226018819151982},{"$f":"'Depn|Calc'!W248*conv_2020_2010","v":49.226018819151982},{"$f":"'Depn|Calc'!X248*conv_2020_2010","v":38.609227681495987},{"$f":"'Depn|Calc'!Y248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!Z248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AA248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AB248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AC248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AD248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AE248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AF248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AG248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AH248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AI248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AJ248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AK248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AL248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AM248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AN248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AO248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AP248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AQ248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AR248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AS248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AT248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AU248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AV248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AW248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AX248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AY248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!AZ248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BA248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BB248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BC248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BD248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BE248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BF248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BG248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BH248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BI248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BJ248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BK248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BL248*conv_2020_2010","v":16.945834036087195},{"$f":"'Depn|Calc'!BM248*conv_2020_2010","v":17.215907891529636},{"$f":"'Depn|Calc'!BN248*conv_2020_2010","v":16.087580112858745},{"$f":"'Depn|Calc'!BO248*conv_2020_2010","v":14.930453910978054},{"$f":"'Depn|Calc'!BP248*conv_2020_2010","v":13.277527725008934},{"$f":"'Depn|Calc'!BQ248*conv_2020_2010","v":11.29593028300693},{"$f":"'Depn|Calc'!BR248*conv_2020_2010","v":9.4305943229308777},{"$f":"'Depn|Calc'!BS248*conv_2020_2010","v":7.7850633729558334},{"$f":"'Depn|Calc'!BT248*conv_2020_2010","v":6.4742174482247412},{"$f":"'Depn|Calc'!BU248*conv_2020_2010","v":4.0901964019496448},{"$f":"'Depn|Calc'!BV248*conv_2020_2010","v":2.0303564410334101}]
[null,null,{"$f":"+Asset6","v":"Communications"},null,{"$f":"'Depn|Calc'!J295","v":3.5215959210147076},{"$f":"'Depn|Calc'!K295","v":3.5359073129894449},{"$f":"'Depn|Calc'!L295","v":3.5808972598744364},{"$f":"'Depn|Calc'!M295","v":3.6888249789453584},{"$f":"'Depn|Calc'!N295","v":4.2623665373097284},{"$f":"'Depn|Calc'!O295","v":4.9335749268043418},{"$f":"'Depn|Calc'!P295","v":5.702938194141046},{"$f":"'Depn|Calc'!Q295","v":6.0976613742354528},{"$f":"'Depn|Calc'!R295","v":4.3923708149178005},{"$f":"'Depn|Calc'!S295","v":5.5370976234828726},{"$f":"'Depn|Calc'!T295","v":6.7850549213932023},{"$f":"'Depn|Calc'!U295","v":6.7850549213932023},{"$f":"'Depn|Calc'!V295","v":6.7850549213932023},{"$f":"'Depn|Calc'!W295","v":6.7850549213932023},{"$f":"'Depn|Calc'!X295","v":6.7850549213932023},null,null,{"$f":"'Depn|Calc'!T295*conv_2020_2010","v":8.3846722722118336},{"$f":"'Depn|Calc'!U295*conv_2020_2010","v":8.3846722722118336},{"$f":"'Depn|Calc'!V295*conv_2020_2010","v":8.3846722722118336},{"$f":"'Depn|Calc'!W295*conv_2020_2010","v":8.3846722722118336},{"$f":"'Depn|Calc'!X295*conv_2020_2010","v":8.3846722722118336},{"$f":"'Depn|Calc'!Y295*conv_2020_2010","v":9.1020799198446696},{"$f":"'Depn|Calc'!Z295*conv_2020_2010","v":9.08439453146425},{"$f":"'Depn|Calc'!AA295*conv_2020_2010","v":9.0287979350409113},{"$f":"'Depn|Calc'!AB295*conv_2020_2010","v":8.8954256095430342},{"$f":"'Depn|Calc'!AC295*conv_2020_2010","v":8.1866681923825197},{"$f":"'Depn|Calc'!AD295*conv_2020_2010","v":6.4768021277655423},{"$f":"'Depn|Calc'!AE295*conv_2020_2010","v":5.5260568604638944},{"$f":"'Depn|Calc'!AF295*conv_2020_2010","v":4.8749447145725693},{"$f":"'Depn|Calc'!AG295*conv_2020_2010","v":2.793765092423028},{"$f":"'Depn|Calc'!AH295*conv_2020_2010","v":1.3791620800332185},{"$f":"'Depn|Calc'!AI295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU295*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV295*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset7","v":"Contributions"},null,{"$f":"'Depn|Calc'!J342","v":-17.015893544815729},{"$f":"'Depn|Calc'!K342","v":-19.806131830551319},{"$f":"'Depn|Calc'!L342","v":-22.031839042135992},{"$f":"'Depn|Calc'!M342","v":-23.767351665186517},{"$f":"'Depn|Calc'!N342","v":-25.718004792619368},{"$f":"'Depn|Calc'!O342","v":-32.035126777386417},{"$f":"'Depn|Calc'!P342","v":-32.035126777386417},{"$f":"'Depn|Calc'!Q342","v":-32.035126777386417},{"$f":"'Depn|Calc'!R342","v":-32.035126777386417},{"$f":"'Depn|Calc'!S342","v":-32.035126777386417},{"$f":"'Depn|Calc'!T342","v":-32.015207792909621},{"$f":"'Depn|Calc'!U342","v":-32.015207792909621},{"$f":"'Depn|Calc'!V342","v":-32.015207792909621},{"$f":"'Depn|Calc'!W342","v":-32.015207792909621},{"$f":"'Depn|Calc'!X342","v":-32.015207792909621},null,null,{"$f":"'Depn|Calc'!T342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!U342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!V342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!W342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!X342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!Y342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!Z342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AA342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AB342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AC342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AD342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AE342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AF342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AG342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AH342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AI342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AJ342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AK342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AL342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AM342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AN342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AO342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AP342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AQ342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AR342*conv_2020_2010","v":-39.562984851298786},{"$f":"'Depn|Calc'!AS342*conv_2020_2010","v":-25.567624851963927},{"$f":"'Depn|Calc'!AT342*conv_2020_2010","v":-18.535492451454033},{"$f":"'Depn|Calc'!AU342*conv_2020_2010","v":-18.535492451454033},{"$f":"'Depn|Calc'!AV342*conv_2020_2010","v":-18.535492451454033},{"$f":"'Depn|Calc'!AW342*conv_2020_2010","v":-18.535492451454033},{"$f":"'Depn|Calc'!AX342*conv_2020_2010","v":-13.764928268919704},{"$f":"'Depn|Calc'!AY342*conv_2020_2010","v":-9.8138442796919207},{"$f":"'Depn|Calc'!AZ342*conv_2020_2010","v":-6.9238887260444182},{"$f":"'Depn|Calc'!BA342*conv_2020_2010","v":-4.6580664237095268},{"$f":"'Depn|Calc'!BB342*conv_2020_2010","v":-2.3007073674824619},{"$f":"'Depn|Calc'!BC342*conv_2020_2010","v":-0.36372022190890024},{"$f":"'Depn|Calc'!BD342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU342*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV342*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset8","v":"Buildings"},null,{"$f":"'Depn|Calc'!J389","v":0.5912132105197313},{"$f":"'Depn|Calc'!K389","v":0.60120562884494966},{"$f":"'Depn|Calc'!L389","v":0.75030022026614285},{"$f":"'Depn|Calc'!M389","v":0.75405893726494289},{"$f":"'Depn|Calc'!N389","v":0.7554339955645929},{"$f":"'Depn|Calc'!O389","v":0.76612949301969868},{"$f":"'Depn|Calc'!P389","v":0.76612949301969868},{"$f":"'Depn|Calc'!Q389","v":0.76612949301969868},{"$f":"'Depn|Calc'!R389","v":0.76612949301969868},{"$f":"'Depn|Calc'!S389","v":0.99545132292277361},{"$f":"'Depn|Calc'!T389","v":1.2958474559333775},{"$f":"'Depn|Calc'!U389","v":1.2958474559333775},{"$f":"'Depn|Calc'!V389","v":1.2958474559333775},{"$f":"'Depn|Calc'!W389","v":1.2958474559333775},{"$f":"'Depn|Calc'!X389","v":1.2958474559333775},null,null,{"$f":"'Depn|Calc'!T389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!U389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!V389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!W389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!X389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!Y389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!Z389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AA389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AB389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AC389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AD389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AE389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AF389*conv_2020_2010","v":1.6013512578244291},{"$f":"'Depn|Calc'!AG389*conv_2020_2010","v":1.197173971866476},{"$f":"'Depn|Calc'!AH389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AI389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AJ389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AK389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AL389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AM389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AN389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AO389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AP389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AQ389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AR389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AS389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AT389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AU389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AV389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AW389*conv_2020_2010","v":0.87075599063206555},{"$f":"'Depn|Calc'!AX389*conv_2020_2010","v":0.89324421566954793},{"$f":"'Depn|Calc'!AY389*conv_2020_2010","v":0.8808960248539276},{"$f":"'Depn|Calc'!AZ389*conv_2020_2010","v":0.69665149019519923},{"$f":"'Depn|Calc'!BA389*conv_2020_2010","v":0.69200663314333333},{"$f":"'Depn|Calc'!BB389*conv_2020_2010","v":0.69030739661078777},{"$f":"'Depn|Calc'!BC389*conv_2020_2010","v":0.67492659890893703},{"$f":"'Depn|Calc'!BD389*conv_2020_2010","v":0.67492659890893669},{"$f":"'Depn|Calc'!BE389*conv_2020_2010","v":0.67492659890893669},{"$f":"'Depn|Calc'!BF389*conv_2020_2010","v":0.67492659890894102},{"$f":"'Depn|Calc'!BG389*conv_2020_2010","v":0.39154077360948925},{"$f":"'Depn|Calc'!BH389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU389*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV389*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},null,{"$f":"'Depn|Calc'!J436","v":6.0851329454252028},{"$f":"'Depn|Calc'!K436","v":6.6926515347527973},{"$f":"'Depn|Calc'!L436","v":7.1476843042283997},{"$f":"'Depn|Calc'!M436","v":7.7385546164397736},{"$f":"'Depn|Calc'!N436","v":8.3431535260548593},{"$f":"'Depn|Calc'!O436","v":9.2750142844357448},{"$f":"'Depn|Calc'!P436","v":9.5462830374395971},{"$f":"'Depn|Calc'!Q436","v":4.3902642528601428},{"$f":"'Depn|Calc'!R436","v":3.6589512029471938},{"$f":"'Depn|Calc'!S436","v":3.8603609495413345},{"$f":"'Depn|Calc'!T436","v":4.0759655729018496},{"$f":"'Depn|Calc'!U436","v":4.0759655729018496},{"$f":"'Depn|Calc'!V436","v":4.0759655729018496},{"$f":"'Depn|Calc'!W436","v":4.0759655729018496},{"$f":"'Depn|Calc'!X436","v":4.0759655729018496},null,null,{"$f":"'Depn|Calc'!T436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!U436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!V436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!W436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!X436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!Y436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!Z436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!AA436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!AB436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!AC436*conv_2020_2010","v":5.0368988781276869},{"$f":"'Depn|Calc'!AD436*conv_2020_2010","v":5.385717261522851},{"$f":"'Depn|Calc'!AE436*conv_2020_2010","v":4.2997505379249414},{"$f":"'Depn|Calc'!AF436*conv_2020_2010","v":3.6426033989942139},{"$f":"'Depn|Calc'!AG436*conv_2020_2010","v":2.7628356301600614},{"$f":"'Depn|Calc'!AH436*conv_2020_2010","v":1.7668056039959454},{"$f":"'Depn|Calc'!AI436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU436*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV436*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},null,{"$f":"'Depn|Calc'!J483","v":0},{"$f":"'Depn|Calc'!K483","v":0},{"$f":"'Depn|Calc'!L483","v":0},{"$f":"'Depn|Calc'!M483","v":0},{"$f":"'Depn|Calc'!N483","v":0},{"$f":"'Depn|Calc'!O483","v":0},{"$f":"'Depn|Calc'!P483","v":0.23966482618007806},{"$f":"'Depn|Calc'!Q483","v":0.78515455249282251},{"$f":"'Depn|Calc'!R483","v":1.3872289121571075},{"$f":"'Depn|Calc'!S483","v":1.9573539110015818},{"$f":"'Depn|Calc'!T483","v":2.5119629342471947},{"$f":"'Depn|Calc'!U483","v":2.5119629342471947},{"$f":"'Depn|Calc'!V483","v":2.5119629342471947},{"$f":"'Depn|Calc'!W483","v":2.5119629342471947},{"$f":"'Depn|Calc'!X483","v":2.5119629342471947},null,null,{"$f":"'Depn|Calc'!T483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!U483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!V483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!W483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!X483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!Y483*conv_2020_2010","v":3.1041732465861296},{"$f":"'Depn|Calc'!Z483*conv_2020_2010","v":2.8080060016666217},{"$f":"'Depn|Calc'!AA483*conv_2020_2010","v":2.1339138040382877},{"$f":"'Depn|Calc'!AB483*conv_2020_2010","v":1.3898968067152557},{"$f":"'Depn|Calc'!AC483*conv_2020_2010","v":0.68536142345199136},{"$f":"'Depn|Calc'!AD483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU483*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV483*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},null,{"$f":"'Depn|Calc'!J530","v":0},{"$f":"'Depn|Calc'!K530","v":1.8089599456067831},{"$f":"'Depn|Calc'!L530","v":2.4867518052912865},{"$f":"'Depn|Calc'!M530","v":3.4037817538501525},{"$f":"'Depn|Calc'!N530","v":4.3012680812906945},{"$f":"'Depn|Calc'!O530","v":5.1417942742540683},{"$f":"'Depn|Calc'!P530","v":4.2524623622062325},{"$f":"'Depn|Calc'!Q530","v":4.2271267409531497},{"$f":"'Depn|Calc'!R530","v":4.5113703625269403},{"$f":"'Depn|Calc'!S530","v":4.9092474527676693},{"$f":"'Depn|Calc'!T530","v":5.1303620476384753},{"$f":"'Depn|Calc'!U530","v":4.4087050259240144},{"$f":"'Depn|Calc'!V530","v":3.7562487874925941},{"$f":"'Depn|Calc'!W530","v":2.5549752173599374},{"$f":"'Depn|Calc'!X530","v":1.259611799678666},null,null,{"$f":"'Depn|Calc'!T530*conv_2020_2010","v":6.3398756392688895},{"$f":"'Depn|Calc'!U530*conv_2020_2010","v":5.4480836508300152},{"$f":"'Depn|Calc'!V530*conv_2020_2010","v":4.6418069449541761},{"$f":"'Depn|Calc'!W530*conv_2020_2010","v":3.1573259331536079},{"$f":"'Depn|Calc'!X530*conv_2020_2010","v":1.5565728284993656},{"$f":"'Depn|Calc'!Y530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Z530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AA530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AB530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AC530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AD530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU530*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV530*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset12","v":"IT"},null,{"$f":"'Depn|Calc'!J577","v":12.758422827517869},{"$f":"'Depn|Calc'!K577","v":14.207553489188403},{"$f":"'Depn|Calc'!L577","v":21.048837287387443},{"$f":"'Depn|Calc'!M577","v":26.389804394172749},{"$f":"'Depn|Calc'!N577","v":32.321699736693226},{"$f":"'Depn|Calc'!O577","v":-3.4728757555474523},{"$f":"'Depn|Calc'!P577","v":46.554888357876202},{"$f":"'Depn|Calc'!Q577","v":48.884063428386987},{"$f":"'Depn|Calc'!R577","v":54.146942181879183},{"$f":"'Depn|Calc'!S577","v":57.781968906828226},{"$f":"'Depn|Calc'!T577","v":51.679610243507604},{"$f":"'Depn|Calc'!U577","v":42.495945520650075},{"$f":"'Depn|Calc'!V577","v":33.325486651940253},{"$f":"'Depn|Calc'!W577","v":22.721640791662743},{"$f":"'Depn|Calc'!X577","v":11.803736322125928},null,null,{"$f":"'Depn|Calc'!T577*conv_2020_2010","v":63.863388000178233},{"$f":"'Depn|Calc'!U577*conv_2020_2010","v":52.514619294379408},{"$f":"'Depn|Calc'!V577*conv_2020_2010","v":41.182169801967341},{"$f":"'Depn|Calc'!W577*conv_2020_2010","v":28.078403746493635},{"$f":"'Depn|Calc'!X577*conv_2020_2010","v":14.586537882925047},{"$f":"'Depn|Calc'!Y577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Z577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AA577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AB577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AC577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AD577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU577*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV577*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,{"$f":"'Depn|Calc'!J624","v":3.4283866416566591},{"$f":"'Depn|Calc'!K624","v":4.4889630112130767},{"$f":"'Depn|Calc'!L624","v":6.3051705472359805},{"$f":"'Depn|Calc'!M624","v":7.8880996492596882},{"$f":"'Depn|Calc'!N624","v":8.8485541636635148},{"$f":"'Depn|Calc'!O624","v":10.783566029948467},{"$f":"'Depn|Calc'!P624","v":11.609861024293235},{"$f":"'Depn|Calc'!Q624","v":9.551744313323427},{"$f":"'Depn|Calc'!R624","v":10.18671097872048},{"$f":"'Depn|Calc'!S624","v":10.607607541387789},{"$f":"'Depn|Calc'!T624","v":12.097601725467964},{"$f":"'Depn|Calc'!U624","v":11.037025355911549},{"$f":"'Depn|Calc'!V624","v":9.2208178198886461},{"$f":"'Depn|Calc'!W624","v":7.6378887178649393},{"$f":"'Depn|Calc'!X624","v":6.6774342034611109},null,null,{"$f":"'Depn|Calc'!T624*conv_2020_2010","v":14.949683815818744},{"$f":"'Depn|Calc'!U624*conv_2020_2010","v":13.639070212626743},{"$f":"'Depn|Calc'!V624*conv_2020_2010","v":11.394680868060242},{"$f":"'Depn|Calc'!W624*conv_2020_2010","v":9.4385667460112348},{"$f":"'Depn|Calc'!X624*conv_2020_2010","v":8.2516793252106844},{"$f":"'Depn|Calc'!Y624*conv_2020_2010","v":4.5151643911229566},{"$f":"'Depn|Calc'!Z624*conv_2020_2010","v":3.4940654010609231},{"$f":"'Depn|Calc'!AA624*conv_2020_2010","v":2.4984442323103249},{"$f":"'Depn|Calc'!AB624*conv_2020_2010","v":1.0160822629440649},{"$f":"'Depn|Calc'!AC624*conv_2020_2010","v":0.4959568137986633},{"$f":"'Depn|Calc'!AD624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU624*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV624*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},null,{"$f":"'Depn|Calc'!J671","v":0},{"$f":"'Depn|Calc'!K671","v":5.0943956490317903E-2},{"$f":"'Depn|Calc'!L671","v":5.0943956490317903E-2},{"$f":"'Depn|Calc'!M671","v":5.0943956490317903E-2},{"$f":"'Depn|Calc'!N671","v":5.0943956490317903E-2},{"$f":"'Depn|Calc'!O671","v":5.0943956490317903E-2},{"$f":"'Depn|Calc'!P671","v":0.28228803228826893},{"$f":"'Depn|Calc'!Q671","v":0.28228803228826893},{"$f":"'Depn|Calc'!R671","v":0.28228803228826893},{"$f":"'Depn|Calc'!S671","v":0.28228803228826893},{"$f":"'Depn|Calc'!T671","v":0.28228803228826893},{"$f":"'Depn|Calc'!U671","v":0.28228803228826893},{"$f":"'Depn|Calc'!V671","v":0.28228803228826893},{"$f":"'Depn|Calc'!W671","v":0.28228803228826893},{"$f":"'Depn|Calc'!X671","v":0.28228803228826893},null,null,{"$f":"'Depn|Calc'!T671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!U671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!V671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!W671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!X671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!Y671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!Z671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AA671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AB671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AC671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AD671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AE671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AF671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AG671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AH671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AI671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AJ671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AK671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AL671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AM671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AN671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AO671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AP671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AQ671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AR671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AS671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AT671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AU671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AV671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AW671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AX671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AY671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!AZ671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BA671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BB671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BC671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BD671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BE671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BF671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BG671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BH671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BI671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BJ671*conv_2020_2010","v":0.34883912724743044},{"$f":"'Depn|Calc'!BK671*conv_2020_2010","v":0.30690552673857113},{"$f":"'Depn|Calc'!BL671*conv_2020_2010","v":0.28588482778047397},{"$f":"'Depn|Calc'!BM671*conv_2020_2010","v":0.28588482778047397},{"$f":"'Depn|Calc'!BN671*conv_2020_2010","v":0.28588482778047397},{"$f":"'Depn|Calc'!BO671*conv_2020_2010","v":0.28588482778047397},{"$f":"'Depn|Calc'!BP671*conv_2020_2010","v":8.576544833414021E-2},{"$f":"'Depn|Calc'!BQ671*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR671*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS671*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT671*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU671*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV671*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,{"$f":"'Depn|Calc'!J718","v":0},{"$f":"'Depn|Calc'!K718","v":0},{"$f":"'Depn|Calc'!L718","v":0},{"$f":"'Depn|Calc'!M718","v":0},{"$f":"'Depn|Calc'!N718","v":0},{"$f":"'Depn|Calc'!O718","v":0},{"$f":"'Depn|Calc'!P718","v":0},{"$f":"'Depn|Calc'!Q718","v":0},{"$f":"'Depn|Calc'!R718","v":0},{"$f":"'Depn|Calc'!S718","v":0},{"$f":"'Depn|Calc'!T718","v":0},{"$f":"'Depn|Calc'!U718","v":0},{"$f":"'Depn|Calc'!V718","v":0},{"$f":"'Depn|Calc'!W718","v":0},{"$f":"'Depn|Calc'!X718","v":0},null,null,{"$f":"'Depn|Calc'!T718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!U718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!V718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!W718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!X718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Y718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Z718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AA718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AB718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AC718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AD718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU718*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV718*conv_2020_2010","v":0}]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,{"$f":"'Depn|Calc'!J765","v":0},{"$f":"'Depn|Calc'!K765","v":0},{"$f":"'Depn|Calc'!L765","v":0},{"$f":"'Depn|Calc'!M765","v":0},{"$f":"'Depn|Calc'!N765","v":0},{"$f":"'Depn|Calc'!O765","v":0},{"$f":"'Depn|Calc'!P765","v":0},{"$f":"'Depn|Calc'!Q765","v":0},{"$f":"'Depn|Calc'!R765","v":0},{"$f":"'Depn|Calc'!S765","v":0},{"$f":"'Depn|Calc'!T765","v":0},{"$f":"'Depn|Calc'!U765","v":0},{"$f":"'Depn|Calc'!V765","v":0},{"$f":"'Depn|Calc'!W765","v":0},{"$f":"'Depn|Calc'!X765","v":0},null,null,{"$f":"'Depn|Calc'!T765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!U765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!V765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!W765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!X765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Y765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!Z765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AA765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AB765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AC765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AD765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AE765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AF765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AG765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AH765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AI765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AJ765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AK765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AL765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AM765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AN765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AO765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AP765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AQ765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AR765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AS765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AT765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AU765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AV765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AW765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AX765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AY765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!AZ765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BA765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BB765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BC765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BD765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BE765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BF765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BG765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BH765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BI765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BJ765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BK765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BL765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BM765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BN765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BO765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BP765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BQ765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BR765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BS765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BT765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BU765*conv_2020_2010","v":0},{"$f":"'Depn|Calc'!BV765*conv_2020_2010","v":0}]
[]
[null,null,"Total Depreciation",null,{"$f":"'Depn|Calc'!J5","v":165.89289374124237},{"$f":"'Depn|Calc'!K5","v":172.67615104125002},{"$f":"'Depn|Calc'!L5","v":188.20721632294806},{"$f":"'Depn|Calc'!M5","v":200.11682252070909},{"$f":"'Depn|Calc'!N5","v":212.37483902568866},{"$f":"'Depn|Calc'!O5","v":185.88352616611829},{"$f":"'Depn|Calc'!P5","v":240.76037158241766},{"$f":"'Depn|Calc'!Q5","v":239.84722363847061},{"$f":"'Depn|Calc'!R5","v":248.20835303606435},{"$f":"'Depn|Calc'!S5","v":259.00419293341139},{"$f":"'Depn|Calc'!T5","v":260.94483535433187},{"$f":"'Depn|Calc'!U5","v":249.97893724020352},{"$f":"'Depn|Calc'!V5","v":238.33981459703938},{"$f":"'Depn|Calc'!W5","v":224.95176606460549},{"$f":"'Depn|Calc'!X5","v":203.18671073793962},null,null,{"$f":"SUM(V30:V46)","v":322.46414375715784},308.91296945972817,294.52985391687372,277.98549272755048,251.0891952008711,210.26358355758302,208.92863193422107,207.20332197141877,155.17213360186398,143.55210251546978,141.00973659699733,46.578054360393999,36.999671528800164,33.634546851858531,30.897495832070199,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,27.751528148041029,41.746888147375884,48.779020547885779,48.779020547885779,48.779020547885779,48.779020547885779,53.572072955457593,57.510808753869753,{"$f":"SUM(BB30:BB46)","v":60.216519772858533},62.477697218141557,64.83335703783608,66.07872288526211,64.217621248914128,59.467048315285709,56.906736515364443,53.573091639513564,47.145179466987194,41.092010391121917,40.291606279685396,38.639502294102762,37.058266792580191,33.80948193935393,30.384350474913962,25.530168151254372,21.58598342278184,17.919740163766871,11.700443839156854,13.551452719515135,10.574230846744829,7.2246085427783306,3.5990275324544778]
[null,null,"Conversion check  (Should be TRUE)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V47:Z47)/conv_2020_2010=SUM(O47:S47)","v":true}]
[null,null,"Total Check (Should be TRUE)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O47:S47)=SUM(O30:S46)","v":true}]

{"sheet":"Depn|Existing Assets","index":13,"n_rows":45,"n_cols":62,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|Existing Assets"}]
["SA Power Networks  Depreciation - PTRM Inputs"]
[]
[null,null,null,null,null,"$m Real 2020"]
[null,null,null,null,null,{"$f":"'Depn|comparison'!V28","v":"2020-21"},{"$f":"'Depn|comparison'!W28","v":"2021-22"},{"$f":"'Depn|comparison'!X28","v":"2022-23"},{"$f":"'Depn|comparison'!Y28","v":"2023-24"},{"$f":"'Depn|comparison'!Z28","v":"2024-25"},{"$f":"'Depn|comparison'!AA28","v":"2025-26"},{"$f":"'Depn|comparison'!AB28","v":"2026-27"},{"$f":"'Depn|comparison'!AC28","v":"2027-28"},{"$f":"'Depn|comparison'!AD28","v":"2028-29"},{"$f":"'Depn|comparison'!AE28","v":"2029-30"},{"$f":"'Depn|comparison'!AF28","v":"2030-31"},{"$f":"'Depn|comparison'!AG28","v":"2031-32"},{"$f":"'Depn|comparison'!AH28","v":"2032-33"},{"$f":"'Depn|comparison'!AI28","v":"2033-34"},{"$f":"'Depn|comparison'!AJ28","v":"2034-35"},{"$f":"'Depn|comparison'!AK28","v":"2035-36"},{"$f":"'Depn|comparison'!AL28","v":"2036-37"},{"$f":"'Depn|comparison'!AM28","v":"2037-38"},{"$f":"'Depn|comparison'!AN28","v":"2038-39"},{"$f":"'Depn|comparison'!AO28","v":"2039-40"},{"$f":"'Depn|comparison'!AP28","v":"2040-41"},{"$f":"'Depn|comparison'!AQ28","v":"2041-42"},{"$f":"'Depn|comparison'!AR28","v":"2042-43"},{"$f":"'Depn|comparison'!AS28","v":"2043-44"},{"$f":"'Depn|comparison'!AT28","v":"2044-45"},{"$f":"'Depn|comparison'!AU28","v":"2045-46"},{"$f":"'Depn|comparison'!AV28","v":"2046-47"},{"$f":"'Depn|comparison'!AW28","v":"2047-48"},{"$f":"'Depn|comparison'!AX28","v":"2048-49"},{"$f":"'Depn|comparison'!AY28","v":"2049-50"},{"$f":"'Depn|comparison'!AZ28","v":"2050-51"},{"$f":"'Depn|comparison'!BA28","v":"2051-52"},{"$f":"'Depn|comparison'!BB28","v":"2052-53"},{"$f":"'Depn|comparison'!BC28","v":"2053-54"},{"$f":"'Depn|comparison'!BD28","v":"2054-55"},{"$f":"'Depn|comparison'!BE28","v":"2055-56"},{"$f":"'Depn|comparison'!BF28","v":"2056-57"},{"$f":"'Depn|comparison'!BG28","v":"2057-58"},{"$f":"'Depn|comparison'!BH28","v":"2058-59"},{"$f":"'Depn|comparison'!BI28","v":"2059-60"},{"$f":"'Depn|comparison'!BJ28","v":"2060-61"},{"$f":"'Depn|comparison'!BK28","v":"2061-62"},{"$f":"'Depn|comparison'!BL28","v":"2062-63"},{"$f":"'Depn|comparison'!BM28","v":"2063-64"},{"$f":"'Depn|comparison'!BN28","v":"2064-65"},{"$f":"'Depn|comparison'!BO28","v":"2065-66"},{"$f":"'Depn|comparison'!BP28","v":"2066-67"},{"$f":"'Depn|comparison'!BQ28","v":"2067-68"},{"$f":"'Depn|comparison'!BR28","v":"2068-69"},{"$f":"'Depn|comparison'!BS28","v":"2069-70"},{"$f":"'Depn|comparison'!BT28","v":"2070-71"},{"$f":"'Depn|comparison'!BU28","v":"2071-72"},{"$f":"'Depn|comparison'!BV28","v":"2072-73"},{"$f":"'Depn|comparison'!BW28","v":"2073-74"},{"$f":"'Depn|comparison'!BX28","v":"2074-75"},null,"Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ26)","v":0}]
[null,null,"Baseline Depreciation calculation"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},null,null,{"$f":"'Depn|comparison'!V30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!W30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!X30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!Y30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!Z30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AA30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AB30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AC30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AD30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AE30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AF30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AG30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AH30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AI30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AJ30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AK30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AL30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AM30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AN30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AO30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AP30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AQ30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AR30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AS30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AT30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AU30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AV30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AW30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AX30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AY30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!AZ30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BA30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BB30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BC30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BD30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BE30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BF30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BG30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BH30*'Depn|comparison'!$G8","v":3.9417595756823647},{"$f":"'Depn|comparison'!BI30*'Depn|comparison'!$G8","v":3.7864414686747465},{"$f":"'Depn|comparison'!BJ30*'Depn|comparison'!$G8","v":2.8260399086546468},{"$f":"'Depn|comparison'!BK30*'Depn|comparison'!$G8","v":2.8260399086546468},{"$f":"'Depn|comparison'!BL30*'Depn|comparison'!$G8","v":2.8260399086546468},{"$f":"'Depn|comparison'!BM30*'Depn|comparison'!$G8","v":2.8260399086546468},{"$f":"'Depn|comparison'!BN30*'Depn|comparison'!$G8","v":2.8260399086546468},{"$f":"'Depn|comparison'!BO30*'Depn|comparison'!$G8","v":2.7751076473848797},{"$f":"'Depn|comparison'!BP30*'Depn|comparison'!$G8","v":2.2513256833549167},{"$f":"'Depn|comparison'!BQ30*'Depn|comparison'!$G8","v":1.38532686544795},{"$f":"'Depn|comparison'!BR30*'Depn|comparison'!$G8","v":1.2463670446891371},{"$f":"'Depn|comparison'!BS30*'Depn|comparison'!$G8","v":1.0993694998747627},{"$f":"'Depn|comparison'!BT30*'Depn|comparison'!$G8","v":0.23778617014151873},{"$f":"'Depn|comparison'!BU30*'Depn|comparison'!$G8","v":0.16875029928571275},{"$f":"'Depn|comparison'!BV30*'Depn|comparison'!$G8","v":0.13717487447728222},{"$f":"'Depn|comparison'!BW30*'Depn|comparison'!$G8","v":0.11096356372422446},{"$f":"'Depn|comparison'!BX30*'Depn|comparison'!$G8","v":5.4815851521465619E-2}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},null,null,{"$f":"'Depn|comparison'!V31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!W31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!X31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!Y31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!Z31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AA31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AB31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AC31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AD31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AE31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AF31*'Depn|comparison'!$G9","v":112.43920533279822},{"$f":"'Depn|comparison'!AG31*'Depn|comparison'!$G9","v":22.974190582622807},{"$f":"'Depn|comparison'!AH31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AI31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AJ31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AK31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AL31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AM31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AN31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AO31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AP31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AQ31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AR31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AS31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AT31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AU31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AV31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AW31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AX31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AY31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!AZ31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BA31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BB31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BC31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BD31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BE31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BF31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BG31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BH31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BI31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BJ31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BK31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BL31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BM31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BN31*'Depn|comparison'!$G9","v":14.966322587967399},{"$f":"'Depn|comparison'!BO31*'Depn|comparison'!$G9","v":13.087872397695977},{"$f":"'Depn|comparison'!BP31*'Depn|comparison'!$G9","v":11.374014950009776},{"$f":"'Depn|comparison'!BQ31*'Depn|comparison'!$G9","v":8.6375941256613622},{"$f":"'Depn|comparison'!BR31*'Depn|comparison'!$G9","v":6.7481006205921155},{"$f":"'Depn|comparison'!BS31*'Depn|comparison'!$G9","v":5.3430837405568825},{"$f":"'Depn|comparison'!BT31*'Depn|comparison'!$G9","v":1.9662896472775475},{"$f":"'Depn|comparison'!BU31*'Depn|comparison'!$G9","v":5.4191841103831733},{"$f":"'Depn|comparison'!BV31*'Depn|comparison'!$G9","v":3.8364022865328118},{"$f":"'Depn|comparison'!BW31*'Depn|comparison'!$G9","v":2.9269486291845617},{"$f":"'Depn|comparison'!BX31*'Depn|comparison'!$G9","v":1.4655414283184478}]
[null,null,{"$f":"+Asset3","v":"Substations"},null,null,{"$f":"'Depn|comparison'!V32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!W32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!X32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!Y32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!Z32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!AA32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!AB32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!AC32*'Depn|comparison'!$G10","v":57.948408645478075},{"$f":"'Depn|comparison'!AD32*'Depn|comparison'!$G10","v":35.108052846963993},{"$f":"'Depn|comparison'!AE32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AF32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AG32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AH32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AI32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AJ32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AK32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AL32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AM32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AN32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AO32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AP32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AQ32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AR32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AS32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AT32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AU32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AV32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AW32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AX32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AY32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!AZ32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!BA32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!BB32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!BC32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!BD32*'Depn|comparison'!$G10","v":26.67306784982604},{"$f":"'Depn|comparison'!BE32*'Depn|comparison'!$G10","v":25.818731871266095},{"$f":"'Depn|comparison'!BF32*'Depn|comparison'!$G10","v":24.112737991891944},{"$f":"'Depn|comparison'!BG32*'Depn|comparison'!$G10","v":19.697839951258466},{"$f":"'Depn|comparison'!BH32*'Depn|comparison'!$G10","v":17.459326914646489},{"$f":"'Depn|comparison'!BI32*'Depn|comparison'!$G10","v":14.971274924084433},{"$f":"'Depn|comparison'!BJ32*'Depn|comparison'!$G10","v":10.232508613766107},{"$f":"'Depn|comparison'!BK32*'Depn|comparison'!$G10","v":5.0569887951708479},{"$f":"'Depn|comparison'!BL32*'Depn|comparison'!$G10","v":4.3078711439572732},{"$f":"'Depn|comparison'!BM32*'Depn|comparison'!$G10","v":2.8378435927509269},{"$f":"'Depn|comparison'!BN32*'Depn|comparison'!$G10","v":1.402974850968614},{"$f":"'Depn|comparison'!BO32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BP32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BQ32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BR32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BS32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BT32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BU32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BV32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BW32*'Depn|comparison'!$G10","v":0},{"$f":"'Depn|comparison'!BX32*'Depn|comparison'!$G10","v":0}]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},null,null,{"$f":"'Depn|comparison'!V33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!W33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!X33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!Y33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!Z33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!AA33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!AB33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!AC33*'Depn|comparison'!$G11","v":31.656537345814801},{"$f":"'Depn|comparison'!AD33*'Depn|comparison'!$G11","v":4.708469095774138},{"$f":"'Depn|comparison'!AE33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AF33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AG33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AH33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AI33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AJ33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AK33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AL33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AM33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AN33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AO33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AP33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AQ33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AR33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AS33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AT33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AU33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AV33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AW33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AX33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AY33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!AZ33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!BA33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!BB33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!BC33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!BD33*'Depn|comparison'!$G11","v":3.3615866128891407},{"$f":"'Depn|comparison'!BE33*'Depn|comparison'!$G11","v":3.5282012287903508},{"$f":"'Depn|comparison'!BF33*'Depn|comparison'!$G11","v":2.9917052183678785},{"$f":"'Depn|comparison'!BG33*'Depn|comparison'!$G11","v":2.6042531585118951},{"$f":"'Depn|comparison'!BH33*'Depn|comparison'!$G11","v":2.2571129915980768},{"$f":"'Depn|comparison'!BI33*'Depn|comparison'!$G11","v":1.8232484431071141},{"$f":"'Depn|comparison'!BJ33*'Depn|comparison'!$G11","v":1.4358637352833756},{"$f":"'Depn|comparison'!BK33*'Depn|comparison'!$G11","v":0.50042778151660061},{"$f":"'Depn|comparison'!BL33*'Depn|comparison'!$G11","v":0.44032170293715145},{"$f":"'Depn|comparison'!BM33*'Depn|comparison'!$G11","v":0.28310923255912557},{"$f":"'Depn|comparison'!BN33*'Depn|comparison'!$G11","v":0.14103297867372011},{"$f":"'Depn|comparison'!BO33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BP33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BQ33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BR33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BS33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BT33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BU33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BV33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BW33*'Depn|comparison'!$G11","v":0},{"$f":"'Depn|comparison'!BX33*'Depn|comparison'!$G11","v":0}]
[null,null,{"$f":"+Asset5","v":"LVS"},null,null,{"$f":"'Depn|comparison'!V34*'Depn|comparison'!$G12","v":49.99047703941487},{"$f":"'Depn|comparison'!W34*'Depn|comparison'!$G12","v":49.99047703941487},{"$f":"'Depn|comparison'!X34*'Depn|comparison'!$G12","v":49.99047703941487},{"$f":"'Depn|comparison'!Y34*'Depn|comparison'!$G12","v":49.99047703941487},{"$f":"'Depn|comparison'!Z34*'Depn|comparison'!$G12","v":39.208811848307342},{"$f":"'Depn|comparison'!AA34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AB34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AC34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AD34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AE34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AF34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AG34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AH34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AI34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AJ34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AK34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AL34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AM34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AN34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AO34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AP34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AQ34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AR34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AS34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AT34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AU34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AV34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AW34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AX34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AY34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!AZ34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BA34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BB34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BC34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BD34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BE34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BF34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BG34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BH34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BI34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BJ34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BK34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BL34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BM34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BN34*'Depn|comparison'!$G12","v":17.2089953162161},{"$f":"'Depn|comparison'!BO34*'Depn|comparison'!$G12","v":17.483263298744657},{"$f":"'Depn|comparison'!BP34*'Depn|comparison'!$G12","v":16.337413090548743},{"$f":"'Depn|comparison'!BQ34*'Depn|comparison'!$G12","v":15.162317232414537},{"$f":"'Depn|comparison'!BR34*'Depn|comparison'!$G12","v":13.48372183653035},{"$f":"'Depn|comparison'!BS34*'Depn|comparison'!$G12","v":11.471351065908056},{"$f":"'Depn|comparison'!BT34*'Depn|comparison'!$G12","v":9.5770472664162085},{"$f":"'Depn|comparison'!BU34*'Depn|comparison'!$G12","v":7.9059619512582531},{"$f":"'Depn|comparison'!BV34*'Depn|comparison'!$G12","v":6.5747591712157396},{"$f":"'Depn|comparison'!BW34*'Depn|comparison'!$G12","v":4.1537153363864796},{"$f":"'Depn|comparison'!BX34*'Depn|comparison'!$G12","v":2.0618869752639748}]
[null,null,{"$f":"+Asset6","v":"Communications"},null,null,{"$f":"'Depn|comparison'!V35*'Depn|comparison'!$G13","v":8.7796944228785314},{"$f":"'Depn|comparison'!W35*'Depn|comparison'!$G13","v":8.7796944228785314},{"$f":"'Depn|comparison'!X35*'Depn|comparison'!$G13","v":8.7796944228785314},{"$f":"'Depn|comparison'!Y35*'Depn|comparison'!$G13","v":8.7796944228785314},{"$f":"'Depn|comparison'!Z35*'Depn|comparison'!$G13","v":8.7796944228785314},{"$f":"'Depn|comparison'!AA35*'Depn|comparison'!$G13","v":9.5309008765555667},{"$f":"'Depn|comparison'!AB35*'Depn|comparison'!$G13","v":9.512382286837445},{"$f":"'Depn|comparison'!AC35*'Depn|comparison'!$G13","v":9.4541664005509016},{"$f":"'Depn|comparison'!AD35*'Depn|comparison'!$G13","v":9.3145105828487793},{"$f":"'Depn|comparison'!AE35*'Depn|comparison'!$G13","v":8.5723618928825758},{"$f":"'Depn|comparison'!AF35*'Depn|comparison'!$G13","v":6.7819399104826816},{"$f":"'Depn|comparison'!AG35*'Depn|comparison'!$G13","v":5.7864027386160375},{"$f":"'Depn|comparison'!AH35*'Depn|comparison'!$G13","v":5.1046151277995513},{"$f":"'Depn|comparison'!AI35*'Depn|comparison'!$G13","v":2.9253861098507454},{"$f":"'Depn|comparison'!AJ35*'Depn|comparison'!$G13","v":1.4441377348096411},{"$f":"'Depn|comparison'!AK35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AL35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AM35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AN35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AO35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AP35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AQ35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AR35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AS35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AT35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AU35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AV35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AW35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AX35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AY35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!AZ35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BA35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BB35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BC35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BD35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BE35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BF35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BG35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BH35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BI35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BJ35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BK35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BL35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BM35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BN35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BO35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BP35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BQ35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BR35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BS35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BT35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BU35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BV35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BW35*'Depn|comparison'!$G13","v":0},{"$f":"'Depn|comparison'!BX35*'Depn|comparison'!$G13","v":0}]
[null,null,{"$f":"+Asset7","v":"Contributions"},null,null,{"$f":"'Depn|comparison'!V36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!W36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!X36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!Y36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!Z36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AA36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AB36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AC36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AD36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AE36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AF36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AG36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AH36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AI36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AJ36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AK36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AL36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AM36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AN36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AO36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AP36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AQ36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AR36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AS36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AT36*'Depn|comparison'!$G14","v":-39.370083147357967},{"$f":"'Depn|comparison'!AU36*'Depn|comparison'!$G14","v":-25.442961902032291},{"$f":"'Depn|comparison'!AV36*'Depn|comparison'!$G14","v":-18.445116861980523},{"$f":"'Depn|comparison'!AW36*'Depn|comparison'!$G14","v":-18.445116861980523},{"$f":"'Depn|comparison'!AX36*'Depn|comparison'!$G14","v":-18.445116861980523},{"$f":"'Depn|comparison'!AY36*'Depn|comparison'!$G14","v":-18.445116861980523},{"$f":"'Depn|comparison'!AZ36*'Depn|comparison'!$G14","v":-13.697813056867886},{"$f":"'Depn|comparison'!BA36*'Depn|comparison'!$G14","v":-9.7659938131288477},{"$f":"'Depn|comparison'!BB36*'Depn|comparison'!$G14","v":-6.8901291414688179},{"$f":"'Depn|comparison'!BC36*'Depn|comparison'!$G14","v":-4.6353545642888996},{"$f":"'Depn|comparison'!BD36*'Depn|comparison'!$G14","v":-2.2894895492838434},{"$f":"'Depn|comparison'!BE36*'Depn|comparison'!$G14","v":-0.36194679023210258},{"$f":"'Depn|comparison'!BF36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BG36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BH36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BI36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BJ36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BK36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BL36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BM36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BN36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BO36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BP36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BQ36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BR36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BS36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BT36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BU36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BV36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BW36*'Depn|comparison'!$G14","v":0},{"$f":"'Depn|comparison'!BX36*'Depn|comparison'!$G14","v":0}]
[null,null,{"$f":"+Asset8","v":"Buildings"},null,null,{"$f":"'Depn|comparison'!V37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!W37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!X37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!Y37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!Z37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AA37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AB37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AC37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AD37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AE37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AF37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AG37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AH37*'Depn|comparison'!$G15","v":1.4447192084720999},{"$f":"'Depn|comparison'!AI37*'Depn|comparison'!$G15","v":1.0800754828694585},{"$f":"'Depn|comparison'!AJ37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AK37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AL37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AM37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AN37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AO37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AP37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AQ37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AR37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AS37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AT37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AU37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AV37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AW37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AX37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AY37*'Depn|comparison'!$G15","v":0.78558523585099826},{"$f":"'Depn|comparison'!AZ37*'Depn|comparison'!$G15","v":0.80587383306997029},{"$f":"'Depn|comparison'!BA37*'Depn|comparison'!$G15","v":0.79473344873890095},{"$f":"'Depn|comparison'!BB37*'Depn|comparison'!$G15","v":0.62851031875610208},{"$f":"'Depn|comparison'!BC37*'Depn|comparison'!$G15","v":0.62431978643494568},{"$f":"'Depn|comparison'!BD37*'Depn|comparison'!$G15","v":0.62278675634781711},{"$f":"'Depn|comparison'!BE37*'Depn|comparison'!$G15","v":0.60891039176327477},{"$f":"'Depn|comparison'!BF37*'Depn|comparison'!$G15","v":0.60891039176327444},{"$f":"'Depn|comparison'!BG37*'Depn|comparison'!$G15","v":0.60891039176327444},{"$f":"'Depn|comparison'!BH37*'Depn|comparison'!$G15","v":0.60891039176327832},{"$f":"'Depn|comparison'!BI37*'Depn|comparison'!$G15","v":0.35324322116695406},{"$f":"'Depn|comparison'!BJ37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BK37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BL37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BM37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BN37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BO37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BP37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BQ37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BR37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BS37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BT37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BU37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BV37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BW37*'Depn|comparison'!$G15","v":0},{"$f":"'Depn|comparison'!BX37*'Depn|comparison'!$G15","v":0}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},null,null,{"$f":"'Depn|comparison'!V38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!W38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!X38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!Y38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!Z38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AA38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AB38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AC38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AD38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AE38*'Depn|comparison'!$G16","v":5.0300453219693919},{"$f":"'Depn|comparison'!AF38*'Depn|comparison'!$G16","v":5.3783890787267206},{"$f":"'Depn|comparison'!AG38*'Depn|comparison'!$G16","v":4.2938999972467693},{"$f":"'Depn|comparison'!AH38*'Depn|comparison'!$G16","v":3.6376470185781189},{"$f":"'Depn|comparison'!AI38*'Depn|comparison'!$G16","v":2.7590763231726481},{"$f":"'Depn|comparison'!AJ38*'Depn|comparison'!$G16","v":1.7644015649789306},{"$f":"'Depn|comparison'!AK38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AL38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AM38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AN38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AO38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AP38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AQ38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AR38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AS38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AT38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AU38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AV38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AW38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AX38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AY38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!AZ38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BA38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BB38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BC38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BD38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BE38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BF38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BG38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BH38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BI38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BJ38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BK38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BL38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BM38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BN38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BO38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BP38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BQ38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BR38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BS38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BT38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BU38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BV38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BW38*'Depn|comparison'!$G16","v":0},{"$f":"'Depn|comparison'!BX38*'Depn|comparison'!$G16","v":0}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,{"$f":"'Depn|comparison'!V39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!W39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!X39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!Y39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!Z39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!AA39*'Depn|comparison'!$G17","v":2.0241043695080356},{"$f":"'Depn|comparison'!AB39*'Depn|comparison'!$G17","v":1.8309858265252901},{"$f":"'Depn|comparison'!AC39*'Depn|comparison'!$G17","v":1.3914378843570026},{"$f":"'Depn|comparison'!AD39*'Depn|comparison'!$G17","v":0.9062948412211167},{"$f":"'Depn|comparison'!AE39*'Depn|comparison'!$G17","v":0.44689614325716787},{"$f":"'Depn|comparison'!AF39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AG39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AH39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AI39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AJ39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AK39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AL39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AM39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AN39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AO39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AP39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AQ39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AR39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AS39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AT39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AU39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AV39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AW39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AX39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AY39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!AZ39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BA39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BB39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BC39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BD39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BE39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BF39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BG39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BH39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BI39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BJ39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BK39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BL39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BM39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BN39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BO39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BP39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BQ39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BR39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BS39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BT39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BU39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BV39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BW39*'Depn|comparison'!$G17","v":0},{"$f":"'Depn|comparison'!BX39*'Depn|comparison'!$G17","v":0}]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},null,null,{"$f":"'Depn|comparison'!V40*'Depn|comparison'!$G18","v":4.6660058055933504},{"$f":"'Depn|comparison'!W40*'Depn|comparison'!$G18","v":4.0096669699127689},{"$f":"'Depn|comparison'!X40*'Depn|comparison'!$G18","v":3.4162654578658875},{"$f":"'Depn|comparison'!Y40*'Depn|comparison'!$G18","v":2.3237208381494487},{"$f":"'Depn|comparison'!Z40*'Depn|comparison'!$G18","v":1.1456025745395322},{"$f":"'Depn|comparison'!AA40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AB40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AC40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AD40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AE40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AF40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AG40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AH40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AI40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AJ40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AK40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AL40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AM40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AN40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AO40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AP40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AQ40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AR40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AS40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AT40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AU40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AV40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AW40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AX40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AY40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!AZ40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BA40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BB40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BC40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BD40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BE40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BF40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BG40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BH40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BI40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BJ40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BK40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BL40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BM40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BN40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BO40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BP40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BQ40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BR40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BS40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BT40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BU40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BV40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BW40*'Depn|comparison'!$G18","v":0},{"$f":"'Depn|comparison'!BX40*'Depn|comparison'!$G18","v":0}]
[null,null,{"$f":"+Asset12","v":"IT"},null,null,{"$f":"'Depn|comparison'!V41*'Depn|comparison'!$G19","v":64.47990130580115},{"$f":"'Depn|comparison'!W41*'Depn|comparison'!$G19","v":53.021575823754524},{"$f":"'Depn|comparison'!X41*'Depn|comparison'!$G19","v":41.579727094688238},{"$f":"'Depn|comparison'!Y41*'Depn|comparison'!$G19","v":28.349462173746463},{"$f":"'Depn|comparison'!Z41*'Depn|comparison'!$G19","v":14.727350874051838},{"$f":"'Depn|comparison'!AA41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AB41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AC41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AD41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AE41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AF41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AG41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AH41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AI41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AJ41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AK41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AL41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AM41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AN41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AO41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AP41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AQ41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AR41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AS41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AT41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AU41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AV41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AW41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AX41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AY41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!AZ41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BA41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BB41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BC41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BD41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BE41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BF41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BG41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BH41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BI41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BJ41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BK41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BL41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BM41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BN41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BO41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BP41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BQ41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BR41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BS41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BT41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BU41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BV41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BW41*'Depn|comparison'!$G19","v":0},{"$f":"'Depn|comparison'!BX41*'Depn|comparison'!$G19","v":0}]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,null,{"$f":"'Depn|comparison'!V42*'Depn|comparison'!$G20","v":16.690294843547001},{"$f":"'Depn|comparison'!W42*'Depn|comparison'!$G20","v":15.227084802937858},{"$f":"'Depn|comparison'!X42*'Depn|comparison'!$G20","v":12.72137830331992},{"$f":"'Depn|comparison'!Y42*'Depn|comparison'!$G20","v":10.537511283331312},{"$f":"'Depn|comparison'!Z42*'Depn|comparison'!$G20","v":9.2124330245993686},{"$f":"'Depn|comparison'!AA42*'Depn|comparison'!$G20","v":5.0408708226448429},{"$f":"'Depn|comparison'!AB42*'Depn|comparison'!$G20","v":3.9008839561299635},{"$f":"'Depn|comparison'!AC42*'Depn|comparison'!$G20","v":2.7893413266235694},{"$f":"'Depn|comparison'!AD42*'Depn|comparison'!$G20","v":1.1343860353682085},{"$f":"'Depn|comparison'!AE42*'Depn|comparison'!$G20","v":0.55370170727002033},{"$f":"'Depn|comparison'!AF42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AG42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AH42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AI42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AJ42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AK42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AL42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AM42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AN42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AO42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AP42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AQ42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AR42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AS42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AT42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AU42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AV42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AW42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AX42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AY42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!AZ42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BA42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BB42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BC42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BD42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BE42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BF42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BG42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BH42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BI42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BJ42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BK42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BL42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BM42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BN42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BO42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BP42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BQ42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BR42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BS42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BT42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BU42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BV42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BW42*'Depn|comparison'!$G20","v":0},{"$f":"'Depn|comparison'!BX42*'Depn|comparison'!$G20","v":0}]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},null,null,{"$f":"'Depn|comparison'!V43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!W43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!X43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!Y43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!Z43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AA43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AB43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AC43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AD43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AE43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AF43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AG43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AH43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AI43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AJ43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AK43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AL43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AM43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AN43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AO43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AP43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AQ43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AR43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AS43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AT43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AU43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AV43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AW43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AX43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AY43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!AZ43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BA43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BB43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BC43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BD43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BE43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BF43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BG43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BH43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BI43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BJ43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BK43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BL43*'Depn|comparison'!$G21","v":0.34907268172219608},{"$f":"'Depn|comparison'!BM43*'Depn|comparison'!$G21","v":0.30711100586491136},{"$f":"'Depn|comparison'!BN43*'Depn|comparison'!$G21","v":0.28607623314638742},{"$f":"'Depn|comparison'!BO43*'Depn|comparison'!$G21","v":0.28607623314638742},{"$f":"'Depn|comparison'!BP43*'Depn|comparison'!$G21","v":0.28607623314638742},{"$f":"'Depn|comparison'!BQ43*'Depn|comparison'!$G21","v":0.28607623314638742},{"$f":"'Depn|comparison'!BR43*'Depn|comparison'!$G21","v":8.5822869943914248E-2},{"$f":"'Depn|comparison'!BS43*'Depn|comparison'!$G21","v":0},{"$f":"'Depn|comparison'!BT43*'Depn|comparison'!$G21","v":0},{"$f":"'Depn|comparison'!BU43*'Depn|comparison'!$G21","v":0},{"$f":"'Depn|comparison'!BV43*'Depn|comparison'!$G21","v":0},{"$f":"'Depn|comparison'!BW43*'Depn|comparison'!$G21","v":0},{"$f":"'Depn|comparison'!BX43*'Depn|comparison'!$G21","v":0}]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,null,{"$f":"'Depn|comparison'!V44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!W44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!X44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!Y44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!Z44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AA44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AB44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AC44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AD44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AE44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AF44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AG44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AH44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AI44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AJ44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AK44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AL44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AM44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AN44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AO44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AP44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AQ44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AR44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AS44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AT44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AU44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AV44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AW44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AX44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AY44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!AZ44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BA44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BB44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BC44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BD44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BE44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BF44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BG44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BH44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BI44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BJ44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BK44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BL44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BM44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BN44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BO44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BP44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BQ44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BR44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BS44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BT44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BU44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BV44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BW44*'Depn|comparison'!$G22","v":0},{"$f":"'Depn|comparison'!BX44*'Depn|comparison'!$G22","v":0}]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,null,{"$f":"'Depn|comparison'!V45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!W45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!X45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!Y45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!Z45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AA45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AB45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AC45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AD45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AE45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AF45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AG45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AH45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AI45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AJ45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AK45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AL45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AM45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AN45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AO45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AP45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AQ45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AR45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AS45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AT45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AU45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AV45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AW45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AX45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AY45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!AZ45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BA45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BB45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BC45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BD45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BE45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BF45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BG45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BH45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BI45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BJ45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BK45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BL45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BM45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BN45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BO45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BP45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BQ45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BR45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BS45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BT45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BU45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BV45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BW45*'Depn|comparison'!$G23","v":0},{"$f":"'Depn|comparison'!BX45*'Depn|comparison'!$G23","v":0}]
[null,null,"Total Depreciation",null,null,{"$f":"SUM(F8:F23)","v":320.07014275132212},306.49226839298575,291.95131165225462,275.44463509160784,248.5376620784638,207.2445363495037,205.89291235028796,204.28360589232673,152.21542769167866,140.65132849562733,138.20865241945756,46.663611415935584,37.317702831795053,33.895259392838135,31.12484601258485,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,27.916306712796278,41.84342795812195,48.841272998173721,48.841272998173721,48.841272998173721,48.841272998173721,53.60886540050533,57.529544259913308,{"$f":"SUM(AL8:AL23)","v":60.23918580159053},62.489769846449292,64.834101831367221,66.060046863175685,64.179503763611152,59.377153663121696,56.791500459595909,53.458598642938938,47.018802843609826,40.907847071247794,40.098623341454768,38.429421644013118,36.831441875626872,33.632319576971902,30.248829957059826,25.471314456670239,21.564012371755517,17.913804306339699,11.781123083835276,13.493896360927138,10.548336332225833,7.1916275292952658,3.5822442551038884,null,{"$f":"SUM(F24:J24)-SUM(F8:J23)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Sum Depn","RFM","Difference"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},null,null,{"$f":"SUM(F8:BH8)","v":181.11225196346214},{"$f":"'I2 RAB '!G9","v":181.112251963462},{"$f":"IF(F29<>0,G29-F29,0)","v":-1.4210854715202004E-13}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},null,null,1814.4991265825399,{"$f":"'I2 RAB '!G10","v":1814.4991265825392},{"$f":"IF(F30<>0,G30-F30,0)","v":-6.8212102632969618E-13}]
[null,null,{"$f":"+Asset3","v":"Substations"},null,null,1318.0931847560262,{"$f":"'I2 RAB '!G11","v":1318.0931847560275},1.3642420526593924E-12]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},null,null,361.36729626875541,{"$f":"'I2 RAB '!G12","v":361.36729626875547},5.6843418860808015E-14]
[null,null,{"$f":"+Asset5","v":"LVS"},null,null,1031.7419698792989,{"$f":"'I2 RAB '!G13","v":1031.7419698792969},-2.0463630789890885E-12]
[null,null,{"$f":"+Asset6","v":"Communications"},null,null,112.32527577562657,{"$f":"'I2 RAB '!G14","v":112.32527577562658},1.4210854715202004E-14]
[null,null,{"$f":"+Asset7","v":"Contributions"},null,null,-1121.116234949174,{"$f":"'I2 RAB '!G15","v":-1121.1162349491738},2.2737367544323206E-13]
[null,null,{"$f":"+Asset8","v":"Buildings"},null,null,38.695897898190516,{"$f":"'I2 RAB '!G16","v":38.69589789819053},1.4210854715202004E-14]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},null,null,68.133867202397099,{"$f":"'I2 RAB '!G17","v":68.133867202397099},0]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},null,null,16.720240912408794,{"$f":"'I2 RAB '!G18","v":16.720240912408791},-3.5527136788005009E-15]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},null,null,15.561261646060986,{"$f":"'I2 RAB '!G19","v":15.561261646060988},1.7763568394002505E-15]
[null,null,{"$f":"+Asset12","v":"IT"},null,null,202.1580172720422,{"$f":"'I2 RAB '!G20","v":202.15801727204226},5.6843418860808015E-14]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,null,77.80788610577207,{"$f":"'I2 RAB '!G21","v":77.80788610577207},0]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},null,null,16.547364122448823,{"$f":"'I2 RAB '!G22","v":16.547364122448801},-2.1316282072803006E-14]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,null,0,{"$f":"'I2 RAB '!G23","v":0},0]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,null,0,{"$f":"'I2 RAB '!G24","v":0},0]
[null,null,null,null,null,{"$f":"SUM(F29:F44)","v":4133.6474054358559},{"$f":"SUM(G29:G44)","v":4133.647405435855},{"$f":"SUM(H29:H44)","v":-1.1599610161283636E-12}]

{"sheet":"Section3 Tax","index":14,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Section3 Tax"}]
[]
[null,"Section ",3]
[]
[null,"Workings for Tax depreciation on opening 1 July 2020 TAB"]
[]
[null,"Used for PTRM for 2020-25"]

{"sheet":"Depn|Inputs-Tax","index":15,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,8,0,9]]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|Inputs-Tax"}]
["Assumptions and Inputs"]
[]
[]
[null,null,"Capex"]
[]
[null,null,"2011-20 Net Capex","Source","Unit","Basis",null,null,{"$f":"'Depn|Inputs'!I12","v":"2009-10"},{"$f":"'Depn|Inputs'!J12","v":"2010-11"},{"$f":"'Depn|Inputs'!K12","v":"2011-12"},{"$f":"'Depn|Inputs'!L12","v":"2012-13"},{"$f":"'Depn|Inputs'!M12","v":"2013-14"},{"$f":"'Depn|Inputs'!N12","v":"2014-15"},{"$f":"'Depn|Inputs'!O12","v":"2015-16"},{"$f":"'Depn|Inputs'!P12","v":"2016-17"},{"$f":"'Depn|Inputs'!Q12","v":"2017-18"},{"$f":"'Depn|Inputs'!R12","v":"2018-19"},{"$f":"'Depn|Inputs'!S12","v":"2019-20"},{"$f":"'Depn|Inputs'!T12","v":"2020-21"},{"$f":"'Depn|Inputs'!U12","v":"2021-22"},{"$f":"'Depn|Inputs'!V12","v":"2022-23"},{"$f":"'Depn|Inputs'!W12","v":"2023-24"},{"$f":"'Depn|Inputs'!X12","v":"2024-25"}]
[]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E10","v":4.9749999999999996},{"$f":"'I3 CAPEX '!F10","v":22.937000000000001},{"$f":"'I3 CAPEX '!G10","v":39.521999999999998},{"$f":"'I3 CAPEX '!H10","v":6.4130000000000003},{"$f":"'I3 CAPEX '!I10","v":6.9390000000000001},{"$f":"'I3 CAPEX '!J10","v":17.892540284748964},{"$f":"'I3 CAPEX '!K10","v":3.4765468352114648},{"$f":"'I3 CAPEX '!L10","v":1.6185004221734205},{"$f":"'I3 CAPEX '!M10","v":1.3605419617361945},{"$f":"'I3 CAPEX '!N10","v":2.9725523249191705},{"$f":"'I3 CAPEX '!O10","v":2.9512926326982605}]
[null,null,{"$f":"Asset2","v":"Distribution Lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E11","v":118.056},{"$f":"'I3 CAPEX '!F11","v":77.063000000000002},{"$f":"'I3 CAPEX '!G11","v":128.22999999999999},{"$f":"'I3 CAPEX '!H11","v":89.537000000000006},{"$f":"'I3 CAPEX '!I11","v":68.100999999999999},{"$f":"'I3 CAPEX '!J11","v":77.921367580401025},{"$f":"'I3 CAPEX '!K11","v":-138.37959197327254},{"$f":"'I3 CAPEX '!L11","v":115.82395719843464},{"$f":"'I3 CAPEX '!M11","v":76.949592992871956},{"$f":"'I3 CAPEX '!N11","v":116.08181198015694},{"$f":"'I3 CAPEX '!O11","v":115.27906374529944}]
[null,null,{"$f":"Asset3","v":"Substations"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E12","v":50.773000000000003},{"$f":"'I3 CAPEX '!F12","v":60.027000000000001},{"$f":"'I3 CAPEX '!G12","v":161.892},{"$f":"'I3 CAPEX '!H12","v":83.007000000000005},{"$f":"'I3 CAPEX '!I12","v":94.369},{"$f":"'I3 CAPEX '!J12","v":88.320591978263309},{"$f":"'I3 CAPEX '!K12","v":209.41623543449273},{"$f":"'I3 CAPEX '!L12","v":33.862537214172363},{"$f":"'I3 CAPEX '!M12","v":64.109255012534419},{"$f":"'I3 CAPEX '!N12","v":63.236859023702564},{"$f":"'I3 CAPEX '!O12","v":62.750117694017398}]
[null,null,{"$f":"Asset4","v":"Distribution Transformers"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E13","v":11.6},{"$f":"'I3 CAPEX '!F13","v":19.227},{"$f":"'I3 CAPEX '!G13","v":14.471},{"$f":"'I3 CAPEX '!H13","v":13.111000000000001},{"$f":"'I3 CAPEX '!I13","v":16.760999999999999},{"$f":"'I3 CAPEX '!J13","v":10.131},{"$f":"'I3 CAPEX '!K13","v":40.620967767359247},{"$f":"'I3 CAPEX '!L13","v":4.5291635607090557},{"$f":"'I3 CAPEX '!M13","v":7.594469819570941},{"$f":"'I3 CAPEX '!N13","v":7.961691142881878},{"$f":"'I3 CAPEX '!O13","v":7.902901928295484}]
[null,null,{"$f":"Asset5","v":"LVS"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E14","v":45.96},{"$f":"'I3 CAPEX '!F14","v":49.125999999999998},{"$f":"'I3 CAPEX '!G14","v":52.503999999999998},{"$f":"'I3 CAPEX '!H14","v":75.843000000000004},{"$f":"'I3 CAPEX '!I14","v":93.001999999999995},{"$f":"'I3 CAPEX '!J14","v":66.338999999999999},{"$f":"'I3 CAPEX '!K14","v":99.791060585442764},{"$f":"'I3 CAPEX '!L14","v":82.151502767958874},{"$f":"'I3 CAPEX '!M14","v":144.10539847435726},{"$f":"'I3 CAPEX '!N14","v":128.0708356279803},{"$f":"'I3 CAPEX '!O14","v":127.05661437585725}]
[null,null,{"$f":"Asset6","v":"Communications"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E15","v":1.4710000000000001},{"$f":"'I3 CAPEX '!F15","v":0.21},{"$f":"'I3 CAPEX '!G15","v":0.68799999999999994},{"$f":"'I3 CAPEX '!H15","v":1.669},{"$f":"'I3 CAPEX '!I15","v":9.0719999999999992},{"$f":"'I3 CAPEX '!J15","v":12.585432493099056},{"$f":"'I3 CAPEX '!K15","v":12.982432325914841},{"$f":"'I3 CAPEX '!L15","v":9.0497801741330655},{"$f":"'I3 CAPEX '!M15","v":29.292159124132528},{"$f":"'I3 CAPEX '!N15","v":20.307227764820365},{"$f":"'I3 CAPEX '!O15","v":20.134462245382259}]
[null,null,{"$f":"Asset7","v":"Contributions"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E16","v":-152.51900000000001},{"$f":"'I3 CAPEX '!F16","v":0},{"$f":"'I3 CAPEX '!G16","v":0},{"$f":"'I3 CAPEX '!H16","v":0},{"$f":"'I3 CAPEX '!I16","v":0},{"$f":"'I3 CAPEX '!J16","v":-65.593999999999994},{"$f":"'I3 CAPEX '!K16","v":0},{"$f":"'I3 CAPEX '!L16","v":0},{"$f":"'I3 CAPEX '!M16","v":0},{"$f":"'I3 CAPEX '!N16","v":0},{"$f":"'I3 CAPEX '!O16","v":0}]
[null,null,{"$f":"Asset8","v":"Buildings"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E17","v":0},{"$f":"'I3 CAPEX '!F17","v":0.39100000000000001},{"$f":"'I3 CAPEX '!G17","v":6.08},{"$f":"'I3 CAPEX '!H17","v":0.155},{"$f":"'I3 CAPEX '!I17","v":5.8000000000000003E-2},{"$f":"'I3 CAPEX '!J17","v":9.2392357805995862E-2},{"$f":"'I3 CAPEX '!K17","v":0},{"$f":"'I3 CAPEX '!L17","v":0},{"$f":"'I3 CAPEX '!M17","v":0},{"$f":"'I3 CAPEX '!N17","v":10.848330731707305},{"$f":"'I3 CAPEX '!O17","v":15.24300015282293}]
[null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E18","v":0.41700000000000004},{"$f":"'I3 CAPEX '!F18","v":11.885999999999999},{"$f":"'I3 CAPEX '!G18","v":9.2780000000000005},{"$f":"'I3 CAPEX '!H18","v":12.183},{"$f":"'I3 CAPEX '!I18","v":12.750999999999999},{"$f":"'I3 CAPEX '!J18","v":18.488806028192894},{"$f":"'I3 CAPEX '!K18","v":4.5774582404992366},{"$f":"'I3 CAPEX '!L18","v":1.3181447316901105},{"$f":"'I3 CAPEX '!M18","v":2.1055351628669703},{"$f":"'I3 CAPEX '!N18","v":3.5729691726787784},{"$f":"'I3 CAPEX '!O18","v":3.5327854178157319}]
[null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E19","v":0},{"$f":"'I3 CAPEX '!F19","v":0},{"$f":"'I3 CAPEX '!G19","v":0},{"$f":"'I3 CAPEX '!H19","v":0},{"$f":"'I3 CAPEX '!I19","v":0},{"$f":"'I3 CAPEX '!J19","v":0},{"$f":"'I3 CAPEX '!K19","v":2.6961103368467429},{"$f":"'I3 CAPEX '!L19","v":6.2461192941231261},{"$f":"'I3 CAPEX '!M19","v":6.981253658485552},{"$f":"'I3 CAPEX '!N19","v":6.7426033410046617},{"$f":"'I3 CAPEX '!O19","v":6.6704191405857962}]
[null,null,{"$f":"Asset11","v":"Light Vehicles"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E20","v":0},{"$f":"'I3 CAPEX '!F20","v":8.847999999999999},{"$f":"'I3 CAPEX '!G20","v":3.4550000000000001},{"$f":"'I3 CAPEX '!H20","v":4.7270000000000003},{"$f":"'I3 CAPEX '!I20","v":4.7320000000000002},{"$f":"'I3 CAPEX '!J20","v":3.5496092219197015},{"$f":"'I3 CAPEX '!K20","v":5.1726794599999995},{"$f":"'I3 CAPEX '!L20","v":3.7354686100000007},{"$f":"'I3 CAPEX '!M20","v":6.9645844999999982},{"$f":"'I3 CAPEX '!N20","v":7.6598304982023384},{"$f":"'I3 CAPEX '!O20","v":7.5748304716666555}]
[null,null,{"$f":"Asset12","v":"IT"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E21","v":0.40100000000000002},{"$f":"'I3 CAPEX '!F21","v":7.0880000000000001},{"$f":"'I3 CAPEX '!G21","v":34.872999999999998},{"$f":"'I3 CAPEX '!H21","v":27.530999999999999},{"$f":"'I3 CAPEX '!I21","v":38.399000000000001},{"$f":"'I3 CAPEX '!J21","v":56.489946379139703},{"$f":"'I3 CAPEX '!K21","v":40.853382917976063},{"$f":"'I3 CAPEX '!L21","v":52.503078713320114},{"$f":"'I3 CAPEX '!M21","v":61.477570434453575},{"$f":"'I3 CAPEX '!N21","v":64.560490508459793},{"$f":"'I3 CAPEX '!O21","v":70.983220064441497}]
[null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,{"$f":"'I3 CAPEX '!E22","v":0.32700000000000001},{"$f":"'I3 CAPEX '!F22","v":10.375},{"$f":"'I3 CAPEX '!G22","v":18.515999999999998},{"$f":"'I3 CAPEX '!H22","v":16.318999999999999},{"$f":"'I3 CAPEX '!I22","v":10.128},{"$f":"'I3 CAPEX '!J22","v":18.988792706075081},{"$f":"'I3 CAPEX '!K22","v":9.2954085547111109},{"$f":"'I3 CAPEX '!L22","v":9.2253976735676488},{"$f":"'I3 CAPEX '!M22","v":13.909285619915627},{"$f":"'I3 CAPEX '!N22","v":4.9777479945799401},{"$f":"'I3 CAPEX '!O22","v":4.827000339476057}]
[null,null,{"$f":"Asset14","v":"Equity raising Costs"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,{"$f":"'I3 CAPEX '!F23","v":2.6080863368778564},null,null,null,null,{"$f":"'I3 CAPEX '!K23","v":13.611106511031098},{"$f":"'I3 CAPEX '!L23","v":0},{"$f":"'I3 CAPEX '!M23","v":0},{"$f":"'I3 CAPEX '!N23","v":0},{"$f":"'I3 CAPEX '!O23","v":0}]
[null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[]
[]
[]
[null,null,"Other RAB adjustments","Source","Unit","Basis",null,null,null,{"$f":"J7","v":"2010-11"},{"$f":"K7","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
[null,null,"Total Adjustments for"]
[null,null,"reallocating WIP","Source","Unit","Basis"]
[]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H76","v":21.100216290124234}]
[null,null,{"$f":"Asset2","v":"Distribution Lines"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H77","v":47.39472560871576}]
[null,null,{"$f":"Asset3","v":"Substations"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H78","v":74.228617681489524}]
[null,null,{"$f":"Asset4","v":"Distribution Transformers"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H79","v":0}]
[null,null,{"$f":"Asset5","v":"LVS"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H80","v":0}]
[null,null,{"$f":"Asset6","v":"Communications"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H81","v":7.2698560960308809}]
[null,null,{"$f":"Asset7","v":"Contributions"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H82","v":0}]
[null,null,{"$f":"Asset8","v":"Buildings"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H83","v":1.1754304379505254}]
[null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H84","v":7.2618861087234992}]
[null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H85","v":0}]
[null,null,{"$f":"Asset11","v":"Light Vehicles"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H86","v":1.0509678095207615}]
[null,null,{"$f":"Asset12","v":"IT"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H87","v":51.918456283550945}]
[null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H88","v":10.41681251509384}]
[null,null,{"$f":"Asset14","v":"Equity raising Costs"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal",null,null,null,null,null,null,null,{"$f":"'I3 CAPEX '!H89","v":0}]
[null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},{"$f":"'I3 CAPEX '!$A$1","v":"I3 CAPEX "},"$m","Nominal"]
[null,null,"Total","Calculated","$m","Nominal",null,null,null,null,null,null,null,{"$f":"SUM(N33:N48)","v":221.81696883119997},null,null,null,null,{"$f":"SUM(S33:S48)","v":0}]

{"sheet":"Depn|Calc-Tax","index":16,"n_rows":738,"n_cols":75,"rows_kept":738,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|Calc-Tax"},null,null,"Depreciation Calculations",null,null,null,"Section check",{"$f":"IF(COUNTIF($A32:$A434,\"OK\")=COUNTA($A32:$A434),\"OK\",\"Check\")","v":"Check"}]
[]
[null,"Year",null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I3+1","v":2011},{"$f":"J3+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ3+1","v":2071},{"$f":"BR3+1","v":2072},{"$f":"BS3+1","v":2073},{"$f":"BT3+1","v":2074},{"$f":"BU3+1","v":2075}]
[]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUMIF($D$36:$D$749, $D5, I$36:I$749)","v":60.471004582655802},62.36079869746041,72.956532716603476,93.927431112780468,110.15022323768228,129.44348487685485,159.80822111736862,171.1836044563434,183.74896442434269,197.7867626883739,197.86542628816559,216.13060763480223,198.5237326080821,180.13095058818101,159.97007036383772,139.60214544071241,133.57763541797195,129.417999017933,126.18054770129726,121.04820322689244,117.66963898428575,111.89273981060931,87.896160301037611,65.686575215984192,59.252364810411507,57.432371690537337,56.752158053310573,56.752158053310573,56.752158053310573,56.752158053310573,56.752158053310573,56.766190180358073,{"$f":"SUMIF($D$36:$D$749, $D5, AO$36:AO$749)","v":56.786634772197836},56.786634772197836,56.786634772197836,56.786634772197836,56.786634772197836,56.786634772197836,56.786634772197836,56.786634772197836,56.786634772197836,55.227309772197806,53.236184772197667,57.969757778376753,60.155771781119256,57.886367401927849,53.537666590540049,47.286736510493846,44.548091359542887,40.707772948538846,34.987832698921792,28.713600625596108,25.136390099280238,20.939654838606828,18.881382573224005,17.149993353898015,12.707788155818807,7.7652541204290788,2.5819681131984926,0,0,0,0,0,0,0]
[null,null,null,"Total Depreciation on 2015 Closing RAB","Nominal",null,null,null,60.471004582655802,62.36079869746041,72.956532716603476,93.927431112780468,110.15022323768228,129.44348487685485,159.80822111736862,149.25157664905541,140.6400616243933,126.86802125658453,99.19329372524021,98.307747456583513,96.548863410399619,93.757086512246232,90.444017900838773,88.524017900838771,83.57012851980889,82.777728519808889,82.159195186475557,81.346995186475567,80.49692851980889,77.2161756046183,53.704500666869677,31.999199850203794,26.170775366054613,25.038487080426009,25.038487080426009,25.038487080426009,25.038487080426009,25.038487080426009,25.038487080426009,25.052519207473512,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313275,25.072963799313282,23.513638799313245,21.522513799313106,26.256086805492185,28.442100808234699,26.172696429043299,21.823995617655562,21.823995617655562,20.045142986076684,17.997417695875193,14.328649468715529,10.201817889768208,6.6246073634523359,2.4278721027789274,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex","Nominal",null,null,null,null,{"$f":"SUMIF($C$36:$C$749, $D7, J$36:J$749)","v":269.78608633687787},469.50900000000001,330.49499999999995,354.31199999999995,527.02244786084566,304.11379699621278,320.06365036028245,414.849646760925,436.99295011109399,444.90570820835876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$36:$C$749, $D7, BV$36:BV$749)","v":0}]
[]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,null,{"$f":"SUMIF($D$36:$D$431, $D9, I$36:I$431)","v":741.50540367810243},{"$f":"SUMIF($D$36:$D$749, $D9, J$36:J$749)","v":760.68711810189859},700.21611351924275,639.74510893658703,579.27410435393131,518.80309977127547,468.31102204756996,419.13572152480219,371.29300692221886,326.54346328445911,281.79391964669952,237.04437600893979,192.29483237118026,147.93600832978171,105.0914528997906,62.246897469799492,19.402342039808392,{"$f":"SUMIF($D$36:$D$749, $D9, Z$36:Z$749)","v":-23.442213390182655},-66.286768820173762,-109.13132425016487,-151.97587968015597,-193.25639500408425,-211.02523539026396,-207.08877495977771,-197.32389004514235,-186.42671684487834,-175.52954364461436,-164.63237044435036,-153.73519724408638,-142.83802404382237,-131.94085084355837,-121.05770977034189,-110.19501328896516,{"$f":"SUMIF($D$36:$D$749, $D9, AP$36:AP$749)","v":-99.332316807588427},-88.469620326211697,-77.606923844834967,-66.744227363458236,-55.881530882081506,-45.018834400704776,-34.156137919328046,-23.293441437951312,-12.430744956574577,-1.5680484751978425,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,{"$f":"SUMIF($D$36:$D$749, $D9, BF$36:BF$749)","v":-7.242817456898365E-14},-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,-7.242817456898365E-14,{"$f":"SUMIF($D$36:$D$749, $D9, BV$36:BV$749)","v":-7.242817456898365E-14}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,null,349.35729222207334,806.38076408812549,1103.419337558001,1408.0521189029746,1866.1020864696213,2060.899740072171,2258.9550864988773,2537.8984834380435,2821.8542144985222,3113.6440400564766,2942.2629760594341,2788.4887870891112,2652.7166605423286,2535.5911456084818,2438.8335555977606,2348.10047560978,2261.5270320218378,2178.1910397505321,2099.9873919536308,2025.1623083993366,1954.5500839126553,1884.4227639977978,1814.7997283513271,1745.7824786262802,1677.4529337354791,1609.8036024819044,1542.1542712283299,1474.5049399747554,1406.8556087211809,1339.2062774676062,1271.5569462140315,1203.9076149604568,1136.2582837068826,1068.6089524533081,1000.9596211997331,933.3102899461586,865.66095869258402,798.01162743900943,730.36229618543496,662.71296493186037,596.62295867828595,532.52407742471144,472.98627117113682,412.83049939001762,354.94413198808974,301.40646539754965,254.11972888705591,209.57163752751305,168.86386457897419,133.87603188005238,105.16243125445627,80.026041155176017,59.086386316569204,40.205003743345202,23.055010389447176,10.347222233628374,2.5819681131992942,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13,8.0119244572074422E-13]
[null,null,null,"Total Closing TAB","Nominal",null,null,null,{"$f":"SUM(I9:I10)","v":741.50540367810243},{"$f":"SUM(J9:J10)","v":1110.044410323972},{"$f":"SUM(K9:K10)","v":1506.5968776073682},1743.164446494588,1987.3262232569059,2384.9051862408969,2529.210762119741,2678.0908080236795,2909.1914903602624,3148.3976777829812,3395.4379597031761,3179.3073520683738,2980.7836194602914,2800.6526688721101,2640.6825985082723,2501.08045306756,2367.5028176495885,2238.0848186316553,2111.9042709303585,1990.8560677034659,1873.1864287191806,1761.2936889085711,1673.3975286075338,1607.7109533915493,1548.4585885811377,1491.0262168906006,1434.2740588372899,1377.5219007839796,1320.7697427306691,1264.0175846773586,1207.2654266240479,1150.4992364436896,1093.7126016714917,1036.9259668992941,980.1393321270964,923.35269735489805,866.5660625827004,809.77942781050251,752.99279303830463,696.20615826610697,639.41952349390908,584.19221372171137,530.95602894951355,472.98627117113676,412.83049939001756,354.94413198808968,301.4064653975496,254.11972888705583,209.57163752751296,168.8638645789741,133.8760318800523,105.16243125445619,80.026041155175946,59.086386316569133,40.205003743345131,23.055010389447105,10.347222233628301,2.5819681131992218,7.2876427115176057E-13,7.2876427115176057E-13,7.2876427115176057E-13,{"$f":"SUM(BR9:BR10)","v":7.2876427115176057E-13},{"$f":"SUM(BS9:BS10)","v":7.2876427115176057E-13},{"$f":"SUM(BT9:BT10)","v":7.2876427115176057E-13},{"$f":"SUM(BU9:BU10)","v":7.2876427115176057E-13},{"$f":"SUM(BV9:BV10)","v":7.2876427115176057E-13}]
[]
[null,null,null,"Closing TAB by asset Class:"]
[null,null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,null,null,null,null,{"$f":"J$78","v":63.325947736208839},100.69730867027337,104.12762749907475,{"$f":"M$78","v":107.94893580156035},{"$f":"N$78","v":143.67791646839282},143.06978725714518,140.53042117317082,137.69902293566085,136.45099207266574,135.11912146850403,130.77382575516623,126.42853004182841,122.08323432849059,117.73793861515277,113.39264290181495,109.04734718847715,104.70205147513933,100.35675576180151,96.01146004846369,91.666164335125885]
[null,null,null,{"$f":"Asset2","v":"Distribution Lines"},null,null,null,null,null,{"$f":"J122","v":706.86797814627016},805.8034485729695,863.34634005230032,{"$f":"M122","v":897.56824205794692},{"$f":"N122","v":987.57153198955257},811.24090321794529,892.02707818590352,931.50048984938462,1008.4861290687219,1082.2251924325667,1038.2582643933165,994.29133635406606,950.32440831481586,906.35748027556554,862.39055223631522,818.4236241970649,774.45669615781458,730.48976811856437,686.52284007931405,642.55591204006373]
[null,null,null,{"$f":"Asset3","v":"Substations"},null,null,null,null,null,{"$f":"J166","v":328.10308109739998},477.07390436687967,543.11242763635937,{"$f":"M166","v":618.43777590583909},{"$f":"N166","v":759.58410883507156},943.53373729755026,946.69426165384618,979.25494037814985,1009.3404917383083,1037.3583802931892,1001.057398211702,964.7564161302148,928.45543404872762,892.15445196724045,855.85346988575338,819.55248780426621,783.25150572277903,746.95052364129197,710.64954155980479,674.34855947831761]
[null,null,null,{"$f":"Asset4","v":"Distribution Transformers"},null,null,null,null,null,{"$f":"J210","v":93.042887207857945},103.5397158421619,112.31476947646586,{"$f":"M210","v":124.41204811076982},{"$f":"N210","v":129.46030174507376},164.74524814673697,162.92286614756603,164.05256131823921,165.35961606673405,166.40883932207049,159.35758810090402,152.30633687973759,145.25508565857112,138.20383443740468,131.15258321623824,124.10133199507177,117.05008077390534,109.99882955273888,102.94757833157243,95.896327110405977]
[null,null,null,{"$f":"Asset5","v":"LVS"},null,null,null,null,null,{"$f":"J254","v":373.3166226899948},410.18153579519219,469.28010153196851,{"$f":"M254","v":543.94097253190273},{"$f":"N254","v":589.98090668973168},668.07629090668763,726.4312528727819,845.01060522384387,944.52159686591085,1040.3221391373709,1006.3911909408506,972.46024274433023,938.52929454780985,904.59834635128948,870.6673981547691,836.73644995824873,802.80550176172835,768.87455356520798,734.9436053686876,701.01265717216722]
[null,null,null,{"$f":"Asset6","v":"Communications"},null,null,null,null,null,{"$f":"J298","v":11.859788219183361},10.489528784560523,10.031469349937687,{"$f":"M298","v":16.809509915314848},{"$f":"N298","v":33.463639069821951},41.259383102200957,44.839300138760372,68.631709153975123,80.509970897464456,90.184744345033636,77.85870932268233,65.553674300331025,53.317439277979723,41.248104255628419,30.085969233277119,20.909363069838811,13.031000138991987,6.0576152255584645,2.0134462245382014,-2.6423307986078726E-14]
[null,null,null,{"$f":"Asset7","v":"Contributions"},null,null,null,null,null,{"$f":"J342","v":-595.92251806329091},-581.52473543356086,-567.12695280383082,{"$f":"M342","v":-552.72917017410077},{"$f":"N342","v":-603.92538754437078},-588.00726685305438,-572.08914616173797,-556.17102547042168,-540.25290477910528,-524.33478408778888,-508.41666339647253,-492.49854270515618,-476.58042201383978,-460.66230132252338,-444.74418063120703,-428.82605993989068,-412.90793924857428,-396.98981855725788,-381.07169786594159,-365.15357717462518]
[null,null,null,{"$f":"Asset8","v":"Buildings"},null,null,null,null,null,{"$f":"J386","v":-0.62926943957039461},5.4754322793168679,5.503133998204131,{"$f":"M386","v":5.4299607170913955},{"$f":"N386","v":6.5651602317351792},6.4008413807285294,6.2365225297218796,6.0722036787152298,16.756215559415885,31.563688592939481,30.747086469819578,29.930484346699672,29.113882223579765,28.297280100459858,27.480677977339955,26.664075854220048,25.847473731100141,25.030871607980234,24.214269484860331,23.397667361740424]
[null,null,null,{"$f":"Asset9","v":"Vehicles - 15 years"},null,null,null,null,null,{"$f":"J430","v":34.744338896861485},41.297150689092938,50.136429147991052,{"$f":"M430","v":58.731507606889181},{"$f":"N430","v":79.476211536037013},77.330968759639944,71.621248591733789,66.611042539558497,62.927901486337205,58.966378733407623,51.23655153480793,43.506724336208237,36.167616733969631,30.342777743138484,24.517938752307337,18.72089976147619,13.716260770645043,9.3301551131472316,5.7562494556494173,3.0324104648182697]
[null,null,null,{"$f":"Asset10","v":"Vehicles - 10 years"},null,null,null,null,null,{"$f":"J474","v":0},0,0,{"$f":"M474","v":0},{"$f":"N474","v":0},2.6961103368467429,8.7624889418467529,15.147593958267647,20.828631746641946,25.987978445197072,24.032211393794014,22.076444342390957,20.120677290987899,18.164910239584842,16.209143188181784,14.253376136778726,12.297609085375669,10.341842033972611,8.3860749825695535,6.430307931166495]
[null,null,null,{"$f":"Asset11","v":"Light Vehicles"},null,null,null,null,null,{"$f":"J518","v":16.080828354710988},16.482451454203854,17.640402911905682,{"$f":"M518","v":18.097831981547799},{"$f":"N518","v":17.717569425913965},18.653827083762781,17.682540993547789,19.779017269452197,22.610368722663424,24.786088731696825,18.962152825531234,13.838600965549547,9.4273189204944732,5.723725861260295,2.722252709041042,0.79140019853234111,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15]
[null,null,null,{"$f":"Asset12","v":"IT"},null,null,null,null,null,{"$f":"J562","v":41.580173143010114},66.033067357257579,74.425711571505047,{"$f":"M562","v":86.803605785752538},{"$f":"N562","v":159.69140266269065},148.24193491499403,146.94706723314746,148.38367159410433,147.13355342045401,163.26814284134312,100.88705291117438,51.631732659335661,17.745805016110339,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14]
[null,null,null,{"$f":"Asset13","v":"Plant & Tools/Office Furniture"},null,null,null,null,null,{"$f":"J606","v":35.066465998457794},48.961600159518774,58.808134320579754,{"$f":"M606","v":60.831768481640736},{"$f":"N606","v":81.120207863870647},78.35789005752585,74.596020514566476,75.052994024713655,68.280672312357268,60.859828145439003,48.16198360509707,36.501639064755139,26.692894524413209,18.51604998407128,11.352005443729356,7.1285214255043163,3.8345782627503904,1.463174867353231,0.4827000339476315,2.55351295663786E-14]
[null,null,null,{"$f":"Asset14","v":"Equity raising Costs"},null,null,null,null,null,{"$f":"J650","v":2.6080863368778564},2.0864690695022849,1.5648518021267137,{"$f":"M650","v":1.0432345347511425},{"$f":"N650","v":0.52161726737557124},13.611106511031098,10.888885208824878,8.166663906618659,5.4444426044124397,2.7222213022062203,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Asset15 - Not in Use"},null,null,null,null,null,{"$f":"J694","v":0},0,0,{"$f":"M694","v":0},{"$f":"N694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Asset16 - Not in Use"},null,null,null,null,null,{"$f":"J738","v":0},0,0,{"$f":"M738","v":0},{"$f":"N738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Closing TAB",null,null,null,null,null,{"$f":"SUM(J14:J29)","v":1110.044410323972},1506.5968776073685,1743.164446494588,1987.3262232569055,2384.9051862408965,2529.210762119741,2678.09080802368,2909.1914903602624,3148.3976777829816,3395.4379597031752,3179.3073520683743,2980.7836194602914,2800.6526688721106,2640.6825985082723,2501.08045306756,2367.5028176495889,2238.0848186316562,2111.904270930359,1990.8560677034664,1873.1864287191802]
[]
[{"$f":"IF(COUNTA($J32:$BV32)=COUNTIF($J32:$BV32,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Total Depreciation",null,null,null,null,null,{"$f":"IF(ROUND(J5-SUM(J$76,J120,J164,J208,J252,J296,J340,J384,J428,J472,J516,J560,J604,J648,J692,J736),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(BV5-SUM(BV$76,BV120,BV164,BV208,BV252,BV296,BV340,BV384,BV428,BV472,BV516,BV560,BV604,BV648,BV692,BV736),2)=0,\"Ok\",\"Check\")","v":"Ok"}]
[{"$f":"IF(COUNTA($J33:$BV33)=COUNTIF($J33:$BV33,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Capex",null,null,null,null,null,{"$f":"IF(ROUND(J7-SUM(J42,J86,J130,J174,J218,J262,J306,J350,J394,J438,J482,J526,J570,J614,J658,J702),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(BV7-SUM(BV42,BV86,BV130,BV174,BV218,BV262,BV306,BV350,BV394,BV438,BV482,BV526,BV570,BV614,BV658,BV702),2)=0,\"Ok\",\"Check\")","v":"Ok"}]
[{"$f":"IF(COUNTA($J34:$BV34)=COUNTIF($J34:$BV34,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Closing TAB",null,null,null,null,null,{"$f":"IF(ROUND(J11-SUM(J$78,J122,J166,J210,J254,J298,J342,J386,J430,J474,J518,J562,J606,J650,J694,J738),2)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok",{"$f":"IF(ROUND(BV11-SUM(BV$78,BV122,BV166,BV210,BV254,BV298,BV342,BV386,BV430,BV474,BV518,BV562,BV606,BV650,BV694,BV738),2)=0,\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N30-'I2 RAB '!K26","v":-65.594000000000506}]
[1,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A36))","v":"Sub-transmission lines"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I36+1","v":2011},{"$f":"J36+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ36+1","v":2071},{"$f":"BR36+1","v":2072},{"$f":"BS36+1","v":2073},{"$f":"BT36+1","v":2074},{"$f":"BU36+1","v":2075},"Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Vs"]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep Total"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A36)","v":24.724424335478506},null,{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:H39))),(MAX($H40/$G39, $H40-SUM($H39:H39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:I39))),(MAX($H40/$G39, $H40-SUM($H39:I39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:J39))),(MAX($H40/$G39, $H40-SUM($H39:J39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:K39))),(MAX($H40/$G39, $H40-SUM($H39:K39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:L39))),(MAX($H40/$G39, $H40-SUM($H39:L39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:M39))),(MAX($H40/$G39, $H40-SUM($H39:M39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:N39))),(MAX($H40/$G39, $H40-SUM($H39:N39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:O39))),(MAX($H40/$G39, $H40-SUM($H39:O39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:P39))),(MAX($H40/$G39, $H40-SUM($H39:P39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:Q39))),(MAX($H40/$G39, $H40-SUM($H39:Q39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:R39))),(MAX($H40/$G39, $H40-SUM($H39:R39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:S39))),(MAX($H40/$G39, $H40-SUM($H39:S39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:T39))),(MAX($H40/$G39, $H40-SUM($H39:T39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:U39))),(MAX($H40/$G39, $H40-SUM($H39:U39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:V39))),(MAX($H40/$G39, $H40-SUM($H39:V39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:W39))),(MAX($H40/$G39, $H40-SUM($H39:W39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:X39))),(MAX($H40/$G39, $H40-SUM($H39:X39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:Y39))),(MAX($H40/$G39, $H40-SUM($H39:Y39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:Z39))),(MAX($H40/$G39, $H40-SUM($H39:Z39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AA39))),(MAX($H40/$G39, $H40-SUM($H39:AA39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AB39))),(MAX($H40/$G39, $H40-SUM($H39:AB39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AC39))),(MAX($H40/$G39, $H40-SUM($H39:AC39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AD39))),(MAX($H40/$G39, $H40-SUM($H39:AD39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AE39))),(MAX($H40/$G39, $H40-SUM($H39:AE39)))))","v":1.5630180133038865},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AF39))),(MAX($H40/$G39, $H40-SUM($H39:AF39)))))","v":1.1322882856286043},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AG39))),(MAX($H40/$G39, $H40-SUM($H39:AG39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AH39))),(MAX($H40/$G39, $H40-SUM($H39:AH39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AI39))),(MAX($H40/$G39, $H40-SUM($H39:AI39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AJ39))),(MAX($H40/$G39, $H40-SUM($H39:AJ39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AK39))),(MAX($H40/$G39, $H40-SUM($H39:AK39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AL39))),(MAX($H40/$G39, $H40-SUM($H39:AL39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AM39))),(MAX($H40/$G39, $H40-SUM($H39:AM39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AN39))),(MAX($H40/$G39, $H40-SUM($H39:AN39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AO39))),(MAX($H40/$G39, $H40-SUM($H39:AO39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AP39))),(MAX($H40/$G39, $H40-SUM($H39:AP39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AQ39))),(MAX($H40/$G39, $H40-SUM($H39:AQ39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AR39))),(MAX($H40/$G39, $H40-SUM($H39:AR39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AS39))),(MAX($H40/$G39, $H40-SUM($H39:AS39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AT39))),(MAX($H40/$G39, $H40-SUM($H39:AT39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AU39))),(MAX($H40/$G39, $H40-SUM($H39:AU39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AV39))),(MAX($H40/$G39, $H40-SUM($H39:AV39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AW39))),(MAX($H40/$G39, $H40-SUM($H39:AW39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AX39))),(MAX($H40/$G39, $H40-SUM($H39:AX39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AY39))),(MAX($H40/$G39, $H40-SUM($H39:AY39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:AZ39))),(MAX($H40/$G39, $H40-SUM($H39:AZ39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BA39))),(MAX($H40/$G39, $H40-SUM($H39:BA39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BB39))),(MAX($H40/$G39, $H40-SUM($H39:BB39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BC39))),(MAX($H40/$G39, $H40-SUM($H39:BC39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BD39))),(MAX($H40/$G39, $H40-SUM($H39:BD39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BE39))),(MAX($H40/$G39, $H40-SUM($H39:BE39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BF39))),(MAX($H40/$G39, $H40-SUM($H39:BF39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BG39))),(MAX($H40/$G39, $H40-SUM($H39:BG39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BH39))),(MAX($H40/$G39, $H40-SUM($H39:BH39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BI39))),(MAX($H40/$G39, $H40-SUM($H39:BI39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BJ39))),(MAX($H40/$G39, $H40-SUM($H39:BJ39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BK39))),(MAX($H40/$G39, $H40-SUM($H39:BK39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BL39))),(MAX($H40/$G39, $H40-SUM($H39:BL39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BM39))),(MAX($H40/$G39, $H40-SUM($H39:BM39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BN39))),(MAX($H40/$G39, $H40-SUM($H39:BN39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BO39))),(MAX($H40/$G39, $H40-SUM($H39:BO39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BP39))),(MAX($H40/$G39, $H40-SUM($H39:BP39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BQ39))),(MAX($H40/$G39, $H40-SUM($H39:BQ39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BR39))),(MAX($H40/$G39, $H40-SUM($H39:BR39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BS39))),(MAX($H40/$G39, $H40-SUM($H39:BS39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BT39))),(MAX($H40/$G39, $H40-SUM($H39:BT39)))))","v":0},{"$f":"IF(OR($G39=0,$G39=\"n/a\"),0,IF($H40>0,(MIN($H40/$G39, $H40-SUM($H39:BU39))),(MAX($H40/$G39, $H40-SUM($H39:BU39)))))","v":0},{"$f":"IF(OR(ROUND(H40-SUM($I39:$BV39),2)=0,G39=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A36)","v":38.644720604921879},{"$f":"H40-I39","v":37.08170259161799},35.518684578314101,33.955666565010212,32.392648551706323,30.829630538402437,29.266612525098552,27.703594511794666,26.14057649849078,24.577558485186895,23.014540471883009,21.451522458579124,19.888504445275238,18.325486431971353,16.762468418667467,15.199450405363581,13.636432392059696,12.07341437875581,10.510396365451925,8.9473783521480392,7.3843603388441528,5.8213423255402663,4.2583243122363799,2.6953062989324934,1.1322882856286069,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,{"$f":"BT40-BU39","v":2.6645352591003757E-15},2.6645352591003757E-15]
[]
[{"$f":"IF(COUNTA($BW44:$BW73)=COUNTIF($BW44:$BW73,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.9749999999999996},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":22.937000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":39.521999999999998},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.4130000000000003},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.9390000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B36,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":38.992756574873198},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":3.4765468352114648},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":1.6185004221734205},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":1.3605419617361945},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":2.9725523249191705},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":2.9512926326982605},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B36,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G44","v":47.5},{"$f":"I42","v":4.9749999999999996},null,{"$f":"IF(OR(J$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>J$3,$H43/$G43,$H43-SUM($I43:I43)))","v":0.10473684210526316},{"$f":"IF(OR(K$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>K$3,$H43/$G43,$H43-SUM($I43:J43)))","v":0.10473684210526316},{"$f":"IF(OR(L$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>L$3,$H43/$G43,$H43-SUM($I43:K43)))","v":0.10473684210526316},{"$f":"IF(OR(M$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>M$3,$H43/$G43,$H43-SUM($I43:L43)))","v":0.10473684210526316},{"$f":"IF(OR(N$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>N$3,$H43/$G43,$H43-SUM($I43:M43)))","v":0.10473684210526316},{"$f":"IF(OR(O$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>O$3,$H43/$G43,$H43-SUM($I43:N43)))","v":0.10473684210526316},{"$f":"IF(OR(P$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>P$3,$H43/$G43,$H43-SUM($I43:O43)))","v":0.10473684210526316},{"$f":"IF(OR(Q$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Q$3,$H43/$G43,$H43-SUM($I43:P43)))","v":0.10473684210526316},{"$f":"IF(OR(R$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>R$3,$H43/$G43,$H43-SUM($I43:Q43)))","v":0.10473684210526316},{"$f":"IF(OR(S$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>S$3,$H43/$G43,$H43-SUM($I43:R43)))","v":0.10473684210526316},{"$f":"IF(OR(T$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>T$3,$H43/$G43,$H43-SUM($I43:S43)))","v":0.10473684210526316},{"$f":"IF(OR(U$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>U$3,$H43/$G43,$H43-SUM($I43:T43)))","v":0.10473684210526316},{"$f":"IF(OR(V$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>V$3,$H43/$G43,$H43-SUM($I43:U43)))","v":0.10473684210526316},{"$f":"IF(OR(W$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>W$3,$H43/$G43,$H43-SUM($I43:V43)))","v":0.10473684210526316},{"$f":"IF(OR(X$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>X$3,$H43/$G43,$H43-SUM($I43:W43)))","v":0.10473684210526316},{"$f":"IF(OR(Y$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Y$3,$H43/$G43,$H43-SUM($I43:X43)))","v":0.10473684210526316},{"$f":"IF(OR(Z$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>Z$3,$H43/$G43,$H43-SUM($I43:Y43)))","v":0.10473684210526316},{"$f":"IF(OR(AA$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AA$3,$H43/$G43,$H43-SUM($I43:Z43)))","v":0.10473684210526316},{"$f":"IF(OR(AB$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AB$3,$H43/$G43,$H43-SUM($I43:AA43)))","v":0.10473684210526316},{"$f":"IF(OR(AC$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AC$3,$H43/$G43,$H43-SUM($I43:AB43)))","v":0.10473684210526316},{"$f":"IF(OR(AD$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AD$3,$H43/$G43,$H43-SUM($I43:AC43)))","v":0.10473684210526316},{"$f":"IF(OR(AE$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AE$3,$H43/$G43,$H43-SUM($I43:AD43)))","v":0.10473684210526316},{"$f":"IF(OR(AF$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AF$3,$H43/$G43,$H43-SUM($I43:AE43)))","v":0.10473684210526316},{"$f":"IF(OR(AG$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AG$3,$H43/$G43,$H43-SUM($I43:AF43)))","v":0.10473684210526316},{"$f":"IF(OR(AH$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AH$3,$H43/$G43,$H43-SUM($I43:AG43)))","v":0.10473684210526316},{"$f":"IF(OR(AI$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AI$3,$H43/$G43,$H43-SUM($I43:AH43)))","v":0.10473684210526316},{"$f":"IF(OR(AJ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AJ$3,$H43/$G43,$H43-SUM($I43:AI43)))","v":0.10473684210526316},{"$f":"IF(OR(AK$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AK$3,$H43/$G43,$H43-SUM($I43:AJ43)))","v":0.10473684210526316},{"$f":"IF(OR(AL$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AL$3,$H43/$G43,$H43-SUM($I43:AK43)))","v":0.10473684210526316},{"$f":"IF(OR(AM$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AM$3,$H43/$G43,$H43-SUM($I43:AL43)))","v":0.10473684210526316},{"$f":"IF(OR(AN$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AN$3,$H43/$G43,$H43-SUM($I43:AM43)))","v":0.10473684210526316},{"$f":"IF(OR(AO$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AO$3,$H43/$G43,$H43-SUM($I43:AN43)))","v":0.10473684210526316},{"$f":"IF(OR(AP$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AP$3,$H43/$G43,$H43-SUM($I43:AO43)))","v":0.10473684210526316},{"$f":"IF(OR(AQ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AQ$3,$H43/$G43,$H43-SUM($I43:AP43)))","v":0.10473684210526316},{"$f":"IF(OR(AR$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AR$3,$H43/$G43,$H43-SUM($I43:AQ43)))","v":0.10473684210526316},{"$f":"IF(OR(AS$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AS$3,$H43/$G43,$H43-SUM($I43:AR43)))","v":0.10473684210526316},{"$f":"IF(OR(AT$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AT$3,$H43/$G43,$H43-SUM($I43:AS43)))","v":0.10473684210526316},{"$f":"IF(OR(AU$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AU$3,$H43/$G43,$H43-SUM($I43:AT43)))","v":0.10473684210526316},{"$f":"IF(OR(AV$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AV$3,$H43/$G43,$H43-SUM($I43:AU43)))","v":0.10473684210526316},{"$f":"IF(OR(AW$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AW$3,$H43/$G43,$H43-SUM($I43:AV43)))","v":0.10473684210526316},{"$f":"IF(OR(AX$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AX$3,$H43/$G43,$H43-SUM($I43:AW43)))","v":0.10473684210526316},{"$f":"IF(OR(AY$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AY$3,$H43/$G43,$H43-SUM($I43:AX43)))","v":0.10473684210526316},{"$f":"IF(OR(AZ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>AZ$3,$H43/$G43,$H43-SUM($I43:AY43)))","v":0.10473684210526316},{"$f":"IF(OR(BA$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BA$3,$H43/$G43,$H43-SUM($I43:AZ43)))","v":0.10473684210526316},{"$f":"IF(OR(BB$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BB$3,$H43/$G43,$H43-SUM($I43:BA43)))","v":0.10473684210526316},{"$f":"IF(OR(BC$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BC$3,$H43/$G43,$H43-SUM($I43:BB43)))","v":0.10473684210526316},{"$f":"IF(OR(BD$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BD$3,$H43/$G43,$H43-SUM($I43:BC43)))","v":0.10473684210526316},{"$f":"IF(OR(BE$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BE$3,$H43/$G43,$H43-SUM($I43:BD43)))","v":5.2368421052632286E-2},{"$f":"IF(OR(BF$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BF$3,$H43/$G43,$H43-SUM($I43:BE43)))","v":0},{"$f":"IF(OR(BG$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BG$3,$H43/$G43,$H43-SUM($I43:BF43)))","v":0},{"$f":"IF(OR(BH$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BH$3,$H43/$G43,$H43-SUM($I43:BG43)))","v":0},{"$f":"IF(OR(BI$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BI$3,$H43/$G43,$H43-SUM($I43:BH43)))","v":0},{"$f":"IF(OR(BJ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BJ$3,$H43/$G43,$H43-SUM($I43:BI43)))","v":0},{"$f":"IF(OR(BK$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BK$3,$H43/$G43,$H43-SUM($I43:BJ43)))","v":0},{"$f":"IF(OR(BL$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BL$3,$H43/$G43,$H43-SUM($I43:BK43)))","v":0},{"$f":"IF(OR(BM$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BM$3,$H43/$G43,$H43-SUM($I43:BL43)))","v":0},{"$f":"IF(OR(BN$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BN$3,$H43/$G43,$H43-SUM($I43:BM43)))","v":0},{"$f":"IF(OR(BO$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BO$3,$H43/$G43,$H43-SUM($I43:BN43)))","v":0},{"$f":"IF(OR(BP$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BP$3,$H43/$G43,$H43-SUM($I43:BO43)))","v":0},{"$f":"IF(OR(BQ$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BQ$3,$H43/$G43,$H43-SUM($I43:BP43)))","v":0},{"$f":"IF(OR(BR$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BR$3,$H43/$G43,$H43-SUM($I43:BQ43)))","v":0},{"$f":"IF(OR(BS$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BS$3,$H43/$G43,$H43-SUM($I43:BR43)))","v":0},{"$f":"IF(OR(BT$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BT$3,$H43/$G43,$H43-SUM($I43:BS43)))","v":0},{"$f":"IF(OR(BU$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BU$3,$H43/$G43,$H43-SUM($I43:BT43)))","v":0},{"$f":"IF(OR(BV$3<=$D43,$G43=\"n/a\"),0,IF(SUM($D43,$G43)>BV$3,$H43/$G43,$H43-SUM($I43:BU43)))","v":0},{"$f":"IF(OR(ROUND(H43-SUM($J43:$BV43),2)=0,G43=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A36)","v":47.5},{"$f":"J42","v":22.937000000000001},null,{"$f":"IF(OR(J$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>J$3,$H44/$G44,$H44-SUM($I44:I44)))","v":0},{"$f":"IF(OR(K$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>K$3,$H44/$G44,$H44-SUM($I44:J44)))","v":0.4828842105263158},{"$f":"IF(OR(L$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>L$3,$H44/$G44,$H44-SUM($I44:K44)))","v":0.4828842105263158},{"$f":"IF(OR(M$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>M$3,$H44/$G44,$H44-SUM($I44:L44)))","v":0.4828842105263158},{"$f":"IF(OR(N$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>N$3,$H44/$G44,$H44-SUM($I44:M44)))","v":0.4828842105263158},{"$f":"IF(OR(O$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>O$3,$H44/$G44,$H44-SUM($I44:N44)))","v":0.4828842105263158},{"$f":"IF(OR(P$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>P$3,$H44/$G44,$H44-SUM($I44:O44)))","v":0.4828842105263158},{"$f":"IF(OR(Q$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Q$3,$H44/$G44,$H44-SUM($I44:P44)))","v":0.4828842105263158},{"$f":"IF(OR(R$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>R$3,$H44/$G44,$H44-SUM($I44:Q44)))","v":0.4828842105263158},{"$f":"IF(OR(S$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>S$3,$H44/$G44,$H44-SUM($I44:R44)))","v":0.4828842105263158},{"$f":"IF(OR(T$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>T$3,$H44/$G44,$H44-SUM($I44:S44)))","v":0.4828842105263158},{"$f":"IF(OR(U$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>U$3,$H44/$G44,$H44-SUM($I44:T44)))","v":0.4828842105263158},{"$f":"IF(OR(V$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>V$3,$H44/$G44,$H44-SUM($I44:U44)))","v":0.4828842105263158},{"$f":"IF(OR(W$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>W$3,$H44/$G44,$H44-SUM($I44:V44)))","v":0.4828842105263158},{"$f":"IF(OR(X$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>X$3,$H44/$G44,$H44-SUM($I44:W44)))","v":0.4828842105263158},{"$f":"IF(OR(Y$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Y$3,$H44/$G44,$H44-SUM($I44:X44)))","v":0.4828842105263158},{"$f":"IF(OR(Z$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>Z$3,$H44/$G44,$H44-SUM($I44:Y44)))","v":0.4828842105263158},{"$f":"IF(OR(AA$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AA$3,$H44/$G44,$H44-SUM($I44:Z44)))","v":0.4828842105263158},{"$f":"IF(OR(AB$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AB$3,$H44/$G44,$H44-SUM($I44:AA44)))","v":0.4828842105263158},{"$f":"IF(OR(AC$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AC$3,$H44/$G44,$H44-SUM($I44:AB44)))","v":0.4828842105263158},{"$f":"IF(OR(AD$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AD$3,$H44/$G44,$H44-SUM($I44:AC44)))","v":0.4828842105263158},{"$f":"IF(OR(AE$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AE$3,$H44/$G44,$H44-SUM($I44:AD44)))","v":0.4828842105263158},{"$f":"IF(OR(AF$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AF$3,$H44/$G44,$H44-SUM($I44:AE44)))","v":0.4828842105263158},{"$f":"IF(OR(AG$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AG$3,$H44/$G44,$H44-SUM($I44:AF44)))","v":0.4828842105263158},{"$f":"IF(OR(AH$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AH$3,$H44/$G44,$H44-SUM($I44:AG44)))","v":0.4828842105263158},{"$f":"IF(OR(AI$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AI$3,$H44/$G44,$H44-SUM($I44:AH44)))","v":0.4828842105263158},{"$f":"IF(OR(AJ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AJ$3,$H44/$G44,$H44-SUM($I44:AI44)))","v":0.4828842105263158},{"$f":"IF(OR(AK$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AK$3,$H44/$G44,$H44-SUM($I44:AJ44)))","v":0.4828842105263158},{"$f":"IF(OR(AL$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AL$3,$H44/$G44,$H44-SUM($I44:AK44)))","v":0.4828842105263158},{"$f":"IF(OR(AM$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AM$3,$H44/$G44,$H44-SUM($I44:AL44)))","v":0.4828842105263158},{"$f":"IF(OR(AN$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AN$3,$H44/$G44,$H44-SUM($I44:AM44)))","v":0.4828842105263158},{"$f":"IF(OR(AO$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AO$3,$H44/$G44,$H44-SUM($I44:AN44)))","v":0.4828842105263158},{"$f":"IF(OR(AP$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AP$3,$H44/$G44,$H44-SUM($I44:AO44)))","v":0.4828842105263158},{"$f":"IF(OR(AQ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AQ$3,$H44/$G44,$H44-SUM($I44:AP44)))","v":0.4828842105263158},{"$f":"IF(OR(AR$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AR$3,$H44/$G44,$H44-SUM($I44:AQ44)))","v":0.4828842105263158},{"$f":"IF(OR(AS$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AS$3,$H44/$G44,$H44-SUM($I44:AR44)))","v":0.4828842105263158},{"$f":"IF(OR(AT$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AT$3,$H44/$G44,$H44-SUM($I44:AS44)))","v":0.4828842105263158},{"$f":"IF(OR(AU$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AU$3,$H44/$G44,$H44-SUM($I44:AT44)))","v":0.4828842105263158},{"$f":"IF(OR(AV$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AV$3,$H44/$G44,$H44-SUM($I44:AU44)))","v":0.4828842105263158},{"$f":"IF(OR(AW$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AW$3,$H44/$G44,$H44-SUM($I44:AV44)))","v":0.4828842105263158},{"$f":"IF(OR(AX$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AX$3,$H44/$G44,$H44-SUM($I44:AW44)))","v":0.4828842105263158},{"$f":"IF(OR(AY$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AY$3,$H44/$G44,$H44-SUM($I44:AX44)))","v":0.4828842105263158},{"$f":"IF(OR(AZ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>AZ$3,$H44/$G44,$H44-SUM($I44:AY44)))","v":0.4828842105263158},{"$f":"IF(OR(BA$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BA$3,$H44/$G44,$H44-SUM($I44:AZ44)))","v":0.4828842105263158},{"$f":"IF(OR(BB$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BB$3,$H44/$G44,$H44-SUM($I44:BA44)))","v":0.4828842105263158},{"$f":"IF(OR(BC$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BC$3,$H44/$G44,$H44-SUM($I44:BB44)))","v":0.4828842105263158},{"$f":"IF(OR(BD$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BD$3,$H44/$G44,$H44-SUM($I44:BC44)))","v":0.4828842105263158},{"$f":"IF(OR(BE$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BE$3,$H44/$G44,$H44-SUM($I44:BD44)))","v":0.4828842105263158},{"$f":"IF(OR(BF$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BF$3,$H44/$G44,$H44-SUM($I44:BE44)))","v":0.24144210526318588},{"$f":"IF(OR(BG$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BG$3,$H44/$G44,$H44-SUM($I44:BF44)))","v":0},{"$f":"IF(OR(BH$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BH$3,$H44/$G44,$H44-SUM($I44:BG44)))","v":0},{"$f":"IF(OR(BI$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BI$3,$H44/$G44,$H44-SUM($I44:BH44)))","v":0},{"$f":"IF(OR(BJ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BJ$3,$H44/$G44,$H44-SUM($I44:BI44)))","v":0},{"$f":"IF(OR(BK$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BK$3,$H44/$G44,$H44-SUM($I44:BJ44)))","v":0},{"$f":"IF(OR(BL$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BL$3,$H44/$G44,$H44-SUM($I44:BK44)))","v":0},{"$f":"IF(OR(BM$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BM$3,$H44/$G44,$H44-SUM($I44:BL44)))","v":0},{"$f":"IF(OR(BN$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BN$3,$H44/$G44,$H44-SUM($I44:BM44)))","v":0},{"$f":"IF(OR(BO$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BO$3,$H44/$G44,$H44-SUM($I44:BN44)))","v":0},{"$f":"IF(OR(BP$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BP$3,$H44/$G44,$H44-SUM($I44:BO44)))","v":0},{"$f":"IF(OR(BQ$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BQ$3,$H44/$G44,$H44-SUM($I44:BP44)))","v":0},{"$f":"IF(OR(BR$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BR$3,$H44/$G44,$H44-SUM($I44:BQ44)))","v":0},{"$f":"IF(OR(BS$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BS$3,$H44/$G44,$H44-SUM($I44:BR44)))","v":0},{"$f":"IF(OR(BT$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BT$3,$H44/$G44,$H44-SUM($I44:BS44)))","v":0},{"$f":"IF(OR(BU$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BU$3,$H44/$G44,$H44-SUM($I44:BT44)))","v":0},{"$f":"IF(OR(BV$3<=$D44,$G44=\"n/a\"),0,IF(SUM($D44,$G44)>BV$3,$H44/$G44,$H44-SUM($I44:BU44)))","v":0},{"$f":"IF(OR(ROUND(H44-SUM($J44:$BV44),2)=0,G44=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D44+1","v":2012},"Nominal",null,{"$f":"G44","v":47.5},{"$f":"K42","v":39.521999999999998},null,{"$f":"IF(OR(J$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>J$3,$H45/$G45,$H45-SUM($I45:I45)))","v":0},{"$f":"IF(OR(K$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>K$3,$H45/$G45,$H45-SUM($I45:J45)))","v":0},{"$f":"IF(OR(L$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>L$3,$H45/$G45,$H45-SUM($I45:K45)))","v":0.83204210526315792},{"$f":"IF(OR(M$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>M$3,$H45/$G45,$H45-SUM($I45:L45)))","v":0.83204210526315792},{"$f":"IF(OR(N$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>N$3,$H45/$G45,$H45-SUM($I45:M45)))","v":0.83204210526315792},{"$f":"IF(OR(O$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>O$3,$H45/$G45,$H45-SUM($I45:N45)))","v":0.83204210526315792},{"$f":"IF(OR(P$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>P$3,$H45/$G45,$H45-SUM($I45:O45)))","v":0.83204210526315792},{"$f":"IF(OR(Q$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Q$3,$H45/$G45,$H45-SUM($I45:P45)))","v":0.83204210526315792},{"$f":"IF(OR(R$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>R$3,$H45/$G45,$H45-SUM($I45:Q45)))","v":0.83204210526315792},{"$f":"IF(OR(S$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>S$3,$H45/$G45,$H45-SUM($I45:R45)))","v":0.83204210526315792},{"$f":"IF(OR(T$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>T$3,$H45/$G45,$H45-SUM($I45:S45)))","v":0.83204210526315792},{"$f":"IF(OR(U$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>U$3,$H45/$G45,$H45-SUM($I45:T45)))","v":0.83204210526315792},{"$f":"IF(OR(V$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>V$3,$H45/$G45,$H45-SUM($I45:U45)))","v":0.83204210526315792},{"$f":"IF(OR(W$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>W$3,$H45/$G45,$H45-SUM($I45:V45)))","v":0.83204210526315792},{"$f":"IF(OR(X$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>X$3,$H45/$G45,$H45-SUM($I45:W45)))","v":0.83204210526315792},{"$f":"IF(OR(Y$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Y$3,$H45/$G45,$H45-SUM($I45:X45)))","v":0.83204210526315792},{"$f":"IF(OR(Z$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>Z$3,$H45/$G45,$H45-SUM($I45:Y45)))","v":0.83204210526315792},{"$f":"IF(OR(AA$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AA$3,$H45/$G45,$H45-SUM($I45:Z45)))","v":0.83204210526315792},{"$f":"IF(OR(AB$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AB$3,$H45/$G45,$H45-SUM($I45:AA45)))","v":0.83204210526315792},{"$f":"IF(OR(AC$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AC$3,$H45/$G45,$H45-SUM($I45:AB45)))","v":0.83204210526315792},{"$f":"IF(OR(AD$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AD$3,$H45/$G45,$H45-SUM($I45:AC45)))","v":0.83204210526315792},{"$f":"IF(OR(AE$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AE$3,$H45/$G45,$H45-SUM($I45:AD45)))","v":0.83204210526315792},{"$f":"IF(OR(AF$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AF$3,$H45/$G45,$H45-SUM($I45:AE45)))","v":0.83204210526315792},{"$f":"IF(OR(AG$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AG$3,$H45/$G45,$H45-SUM($I45:AF45)))","v":0.83204210526315792},{"$f":"IF(OR(AH$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AH$3,$H45/$G45,$H45-SUM($I45:AG45)))","v":0.83204210526315792},{"$f":"IF(OR(AI$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AI$3,$H45/$G45,$H45-SUM($I45:AH45)))","v":0.83204210526315792},{"$f":"IF(OR(AJ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AJ$3,$H45/$G45,$H45-SUM($I45:AI45)))","v":0.83204210526315792},{"$f":"IF(OR(AK$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AK$3,$H45/$G45,$H45-SUM($I45:AJ45)))","v":0.83204210526315792},{"$f":"IF(OR(AL$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AL$3,$H45/$G45,$H45-SUM($I45:AK45)))","v":0.83204210526315792},{"$f":"IF(OR(AM$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AM$3,$H45/$G45,$H45-SUM($I45:AL45)))","v":0.83204210526315792},{"$f":"IF(OR(AN$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AN$3,$H45/$G45,$H45-SUM($I45:AM45)))","v":0.83204210526315792},{"$f":"IF(OR(AO$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AO$3,$H45/$G45,$H45-SUM($I45:AN45)))","v":0.83204210526315792},{"$f":"IF(OR(AP$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AP$3,$H45/$G45,$H45-SUM($I45:AO45)))","v":0.83204210526315792},{"$f":"IF(OR(AQ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AQ$3,$H45/$G45,$H45-SUM($I45:AP45)))","v":0.83204210526315792},{"$f":"IF(OR(AR$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AR$3,$H45/$G45,$H45-SUM($I45:AQ45)))","v":0.83204210526315792},{"$f":"IF(OR(AS$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AS$3,$H45/$G45,$H45-SUM($I45:AR45)))","v":0.83204210526315792},{"$f":"IF(OR(AT$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AT$3,$H45/$G45,$H45-SUM($I45:AS45)))","v":0.83204210526315792},{"$f":"IF(OR(AU$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AU$3,$H45/$G45,$H45-SUM($I45:AT45)))","v":0.83204210526315792},{"$f":"IF(OR(AV$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AV$3,$H45/$G45,$H45-SUM($I45:AU45)))","v":0.83204210526315792},{"$f":"IF(OR(AW$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AW$3,$H45/$G45,$H45-SUM($I45:AV45)))","v":0.83204210526315792},{"$f":"IF(OR(AX$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AX$3,$H45/$G45,$H45-SUM($I45:AW45)))","v":0.83204210526315792},{"$f":"IF(OR(AY$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AY$3,$H45/$G45,$H45-SUM($I45:AX45)))","v":0.83204210526315792},{"$f":"IF(OR(AZ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>AZ$3,$H45/$G45,$H45-SUM($I45:AY45)))","v":0.83204210526315792},{"$f":"IF(OR(BA$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BA$3,$H45/$G45,$H45-SUM($I45:AZ45)))","v":0.83204210526315792},{"$f":"IF(OR(BB$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BB$3,$H45/$G45,$H45-SUM($I45:BA45)))","v":0.83204210526315792},{"$f":"IF(OR(BC$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BC$3,$H45/$G45,$H45-SUM($I45:BB45)))","v":0.83204210526315792},{"$f":"IF(OR(BD$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BD$3,$H45/$G45,$H45-SUM($I45:BC45)))","v":0.83204210526315792},{"$f":"IF(OR(BE$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BE$3,$H45/$G45,$H45-SUM($I45:BD45)))","v":0.83204210526315792},{"$f":"IF(OR(BF$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BF$3,$H45/$G45,$H45-SUM($I45:BE45)))","v":0.83204210526315792},{"$f":"IF(OR(BG$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BG$3,$H45/$G45,$H45-SUM($I45:BF45)))","v":0.41602105263156375},{"$f":"IF(OR(BH$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BH$3,$H45/$G45,$H45-SUM($I45:BG45)))","v":0},{"$f":"IF(OR(BI$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BI$3,$H45/$G45,$H45-SUM($I45:BH45)))","v":0},{"$f":"IF(OR(BJ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BJ$3,$H45/$G45,$H45-SUM($I45:BI45)))","v":0},{"$f":"IF(OR(BK$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BK$3,$H45/$G45,$H45-SUM($I45:BJ45)))","v":0},{"$f":"IF(OR(BL$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BL$3,$H45/$G45,$H45-SUM($I45:BK45)))","v":0},{"$f":"IF(OR(BM$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BM$3,$H45/$G45,$H45-SUM($I45:BL45)))","v":0},{"$f":"IF(OR(BN$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BN$3,$H45/$G45,$H45-SUM($I45:BM45)))","v":0},{"$f":"IF(OR(BO$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BO$3,$H45/$G45,$H45-SUM($I45:BN45)))","v":0},{"$f":"IF(OR(BP$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BP$3,$H45/$G45,$H45-SUM($I45:BO45)))","v":0},{"$f":"IF(OR(BQ$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BQ$3,$H45/$G45,$H45-SUM($I45:BP45)))","v":0},{"$f":"IF(OR(BR$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BR$3,$H45/$G45,$H45-SUM($I45:BQ45)))","v":0},{"$f":"IF(OR(BS$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BS$3,$H45/$G45,$H45-SUM($I45:BR45)))","v":0},{"$f":"IF(OR(BT$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BT$3,$H45/$G45,$H45-SUM($I45:BS45)))","v":0},{"$f":"IF(OR(BU$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BU$3,$H45/$G45,$H45-SUM($I45:BT45)))","v":0},{"$f":"IF(OR(BV$3<=$D45,$G45=\"n/a\"),0,IF(SUM($D45,$G45)>BV$3,$H45/$G45,$H45-SUM($I45:BU45)))","v":0},{"$f":"IF(OR(ROUND(H45-SUM($J45:$BV45),2)=0,G45=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D45+1","v":2013},"Nominal",null,{"$f":"G45","v":47.5},{"$f":"L42","v":6.4130000000000003},null,{"$f":"IF(OR(J$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>J$3,$H46/$G46,$H46-SUM($I46:I46)))","v":0},{"$f":"IF(OR(K$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>K$3,$H46/$G46,$H46-SUM($I46:J46)))","v":0},{"$f":"IF(OR(L$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>L$3,$H46/$G46,$H46-SUM($I46:K46)))","v":0},{"$f":"IF(OR(M$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>M$3,$H46/$G46,$H46-SUM($I46:L46)))","v":0.13501052631578947},{"$f":"IF(OR(N$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>N$3,$H46/$G46,$H46-SUM($I46:M46)))","v":0.13501052631578947},{"$f":"IF(OR(O$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>O$3,$H46/$G46,$H46-SUM($I46:N46)))","v":0.13501052631578947},{"$f":"IF(OR(P$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>P$3,$H46/$G46,$H46-SUM($I46:O46)))","v":0.13501052631578947},{"$f":"IF(OR(Q$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Q$3,$H46/$G46,$H46-SUM($I46:P46)))","v":0.13501052631578947},{"$f":"IF(OR(R$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>R$3,$H46/$G46,$H46-SUM($I46:Q46)))","v":0.13501052631578947},{"$f":"IF(OR(S$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>S$3,$H46/$G46,$H46-SUM($I46:R46)))","v":0.13501052631578947},{"$f":"IF(OR(T$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>T$3,$H46/$G46,$H46-SUM($I46:S46)))","v":0.13501052631578947},{"$f":"IF(OR(U$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>U$3,$H46/$G46,$H46-SUM($I46:T46)))","v":0.13501052631578947},{"$f":"IF(OR(V$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>V$3,$H46/$G46,$H46-SUM($I46:U46)))","v":0.13501052631578947},{"$f":"IF(OR(W$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>W$3,$H46/$G46,$H46-SUM($I46:V46)))","v":0.13501052631578947},{"$f":"IF(OR(X$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>X$3,$H46/$G46,$H46-SUM($I46:W46)))","v":0.13501052631578947},{"$f":"IF(OR(Y$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Y$3,$H46/$G46,$H46-SUM($I46:X46)))","v":0.13501052631578947},{"$f":"IF(OR(Z$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>Z$3,$H46/$G46,$H46-SUM($I46:Y46)))","v":0.13501052631578947},{"$f":"IF(OR(AA$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AA$3,$H46/$G46,$H46-SUM($I46:Z46)))","v":0.13501052631578947},{"$f":"IF(OR(AB$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AB$3,$H46/$G46,$H46-SUM($I46:AA46)))","v":0.13501052631578947},{"$f":"IF(OR(AC$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AC$3,$H46/$G46,$H46-SUM($I46:AB46)))","v":0.13501052631578947},{"$f":"IF(OR(AD$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AD$3,$H46/$G46,$H46-SUM($I46:AC46)))","v":0.13501052631578947},{"$f":"IF(OR(AE$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AE$3,$H46/$G46,$H46-SUM($I46:AD46)))","v":0.13501052631578947},{"$f":"IF(OR(AF$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AF$3,$H46/$G46,$H46-SUM($I46:AE46)))","v":0.13501052631578947},{"$f":"IF(OR(AG$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AG$3,$H46/$G46,$H46-SUM($I46:AF46)))","v":0.13501052631578947},{"$f":"IF(OR(AH$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AH$3,$H46/$G46,$H46-SUM($I46:AG46)))","v":0.13501052631578947},{"$f":"IF(OR(AI$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AI$3,$H46/$G46,$H46-SUM($I46:AH46)))","v":0.13501052631578947},{"$f":"IF(OR(AJ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AJ$3,$H46/$G46,$H46-SUM($I46:AI46)))","v":0.13501052631578947},{"$f":"IF(OR(AK$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AK$3,$H46/$G46,$H46-SUM($I46:AJ46)))","v":0.13501052631578947},{"$f":"IF(OR(AL$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AL$3,$H46/$G46,$H46-SUM($I46:AK46)))","v":0.13501052631578947},{"$f":"IF(OR(AM$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AM$3,$H46/$G46,$H46-SUM($I46:AL46)))","v":0.13501052631578947},{"$f":"IF(OR(AN$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AN$3,$H46/$G46,$H46-SUM($I46:AM46)))","v":0.13501052631578947},{"$f":"IF(OR(AO$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AO$3,$H46/$G46,$H46-SUM($I46:AN46)))","v":0.13501052631578947},{"$f":"IF(OR(AP$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AP$3,$H46/$G46,$H46-SUM($I46:AO46)))","v":0.13501052631578947},{"$f":"IF(OR(AQ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AQ$3,$H46/$G46,$H46-SUM($I46:AP46)))","v":0.13501052631578947},{"$f":"IF(OR(AR$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AR$3,$H46/$G46,$H46-SUM($I46:AQ46)))","v":0.13501052631578947},{"$f":"IF(OR(AS$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AS$3,$H46/$G46,$H46-SUM($I46:AR46)))","v":0.13501052631578947},{"$f":"IF(OR(AT$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AT$3,$H46/$G46,$H46-SUM($I46:AS46)))","v":0.13501052631578947},{"$f":"IF(OR(AU$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AU$3,$H46/$G46,$H46-SUM($I46:AT46)))","v":0.13501052631578947},{"$f":"IF(OR(AV$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AV$3,$H46/$G46,$H46-SUM($I46:AU46)))","v":0.13501052631578947},{"$f":"IF(OR(AW$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AW$3,$H46/$G46,$H46-SUM($I46:AV46)))","v":0.13501052631578947},{"$f":"IF(OR(AX$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AX$3,$H46/$G46,$H46-SUM($I46:AW46)))","v":0.13501052631578947},{"$f":"IF(OR(AY$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AY$3,$H46/$G46,$H46-SUM($I46:AX46)))","v":0.13501052631578947},{"$f":"IF(OR(AZ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>AZ$3,$H46/$G46,$H46-SUM($I46:AY46)))","v":0.13501052631578947},{"$f":"IF(OR(BA$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BA$3,$H46/$G46,$H46-SUM($I46:AZ46)))","v":0.13501052631578947},{"$f":"IF(OR(BB$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BB$3,$H46/$G46,$H46-SUM($I46:BA46)))","v":0.13501052631578947},{"$f":"IF(OR(BC$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BC$3,$H46/$G46,$H46-SUM($I46:BB46)))","v":0.13501052631578947},{"$f":"IF(OR(BD$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BD$3,$H46/$G46,$H46-SUM($I46:BC46)))","v":0.13501052631578947},{"$f":"IF(OR(BE$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BE$3,$H46/$G46,$H46-SUM($I46:BD46)))","v":0.13501052631578947},{"$f":"IF(OR(BF$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BF$3,$H46/$G46,$H46-SUM($I46:BE46)))","v":0.13501052631578947},{"$f":"IF(OR(BG$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BG$3,$H46/$G46,$H46-SUM($I46:BF46)))","v":0.13501052631578947},{"$f":"IF(OR(BH$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BH$3,$H46/$G46,$H46-SUM($I46:BG46)))","v":6.7505263157895179E-2},{"$f":"IF(OR(BI$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BI$3,$H46/$G46,$H46-SUM($I46:BH46)))","v":0},{"$f":"IF(OR(BJ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BJ$3,$H46/$G46,$H46-SUM($I46:BI46)))","v":0},{"$f":"IF(OR(BK$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BK$3,$H46/$G46,$H46-SUM($I46:BJ46)))","v":0},{"$f":"IF(OR(BL$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BL$3,$H46/$G46,$H46-SUM($I46:BK46)))","v":0},{"$f":"IF(OR(BM$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BM$3,$H46/$G46,$H46-SUM($I46:BL46)))","v":0},{"$f":"IF(OR(BN$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BN$3,$H46/$G46,$H46-SUM($I46:BM46)))","v":0},{"$f":"IF(OR(BO$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BO$3,$H46/$G46,$H46-SUM($I46:BN46)))","v":0},{"$f":"IF(OR(BP$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BP$3,$H46/$G46,$H46-SUM($I46:BO46)))","v":0},{"$f":"IF(OR(BQ$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BQ$3,$H46/$G46,$H46-SUM($I46:BP46)))","v":0},{"$f":"IF(OR(BR$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BR$3,$H46/$G46,$H46-SUM($I46:BQ46)))","v":0},{"$f":"IF(OR(BS$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BS$3,$H46/$G46,$H46-SUM($I46:BR46)))","v":0},{"$f":"IF(OR(BT$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BT$3,$H46/$G46,$H46-SUM($I46:BS46)))","v":0},{"$f":"IF(OR(BU$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BU$3,$H46/$G46,$H46-SUM($I46:BT46)))","v":0},{"$f":"IF(OR(BV$3<=$D46,$G46=\"n/a\"),0,IF(SUM($D46,$G46)>BV$3,$H46/$G46,$H46-SUM($I46:BU46)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G46","v":47.5},{"$f":"M42","v":6.9390000000000001},null,{"$f":"IF(OR(J$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>J$3,$H47/$G47,$H47-SUM($I47:I47)))","v":0},{"$f":"IF(OR(K$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>K$3,$H47/$G47,$H47-SUM($I47:J47)))","v":0},{"$f":"IF(OR(L$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>L$3,$H47/$G47,$H47-SUM($I47:K47)))","v":0},{"$f":"IF(OR(M$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>M$3,$H47/$G47,$H47-SUM($I47:L47)))","v":0},{"$f":"IF(OR(N$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>N$3,$H47/$G47,$H47-SUM($I47:M47)))","v":0.14608421052631579},{"$f":"IF(OR(O$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>O$3,$H47/$G47,$H47-SUM($I47:N47)))","v":0.14608421052631579},{"$f":"IF(OR(P$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>P$3,$H47/$G47,$H47-SUM($I47:O47)))","v":0.14608421052631579},{"$f":"IF(OR(Q$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Q$3,$H47/$G47,$H47-SUM($I47:P47)))","v":0.14608421052631579},{"$f":"IF(OR(R$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>R$3,$H47/$G47,$H47-SUM($I47:Q47)))","v":0.14608421052631579},{"$f":"IF(OR(S$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>S$3,$H47/$G47,$H47-SUM($I47:R47)))","v":0.14608421052631579},{"$f":"IF(OR(T$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>T$3,$H47/$G47,$H47-SUM($I47:S47)))","v":0.14608421052631579},{"$f":"IF(OR(U$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>U$3,$H47/$G47,$H47-SUM($I47:T47)))","v":0.14608421052631579},{"$f":"IF(OR(V$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>V$3,$H47/$G47,$H47-SUM($I47:U47)))","v":0.14608421052631579},{"$f":"IF(OR(W$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>W$3,$H47/$G47,$H47-SUM($I47:V47)))","v":0.14608421052631579},{"$f":"IF(OR(X$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>X$3,$H47/$G47,$H47-SUM($I47:W47)))","v":0.14608421052631579},{"$f":"IF(OR(Y$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Y$3,$H47/$G47,$H47-SUM($I47:X47)))","v":0.14608421052631579},{"$f":"IF(OR(Z$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>Z$3,$H47/$G47,$H47-SUM($I47:Y47)))","v":0.14608421052631579},{"$f":"IF(OR(AA$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AA$3,$H47/$G47,$H47-SUM($I47:Z47)))","v":0.14608421052631579},{"$f":"IF(OR(AB$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AB$3,$H47/$G47,$H47-SUM($I47:AA47)))","v":0.14608421052631579},{"$f":"IF(OR(AC$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AC$3,$H47/$G47,$H47-SUM($I47:AB47)))","v":0.14608421052631579},{"$f":"IF(OR(AD$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AD$3,$H47/$G47,$H47-SUM($I47:AC47)))","v":0.14608421052631579},{"$f":"IF(OR(AE$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AE$3,$H47/$G47,$H47-SUM($I47:AD47)))","v":0.14608421052631579},{"$f":"IF(OR(AF$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AF$3,$H47/$G47,$H47-SUM($I47:AE47)))","v":0.14608421052631579},{"$f":"IF(OR(AG$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AG$3,$H47/$G47,$H47-SUM($I47:AF47)))","v":0.14608421052631579},{"$f":"IF(OR(AH$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AH$3,$H47/$G47,$H47-SUM($I47:AG47)))","v":0.14608421052631579},{"$f":"IF(OR(AI$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AI$3,$H47/$G47,$H47-SUM($I47:AH47)))","v":0.14608421052631579},{"$f":"IF(OR(AJ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AJ$3,$H47/$G47,$H47-SUM($I47:AI47)))","v":0.14608421052631579},{"$f":"IF(OR(AK$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AK$3,$H47/$G47,$H47-SUM($I47:AJ47)))","v":0.14608421052631579},{"$f":"IF(OR(AL$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AL$3,$H47/$G47,$H47-SUM($I47:AK47)))","v":0.14608421052631579},{"$f":"IF(OR(AM$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AM$3,$H47/$G47,$H47-SUM($I47:AL47)))","v":0.14608421052631579},{"$f":"IF(OR(AN$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AN$3,$H47/$G47,$H47-SUM($I47:AM47)))","v":0.14608421052631579},{"$f":"IF(OR(AO$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AO$3,$H47/$G47,$H47-SUM($I47:AN47)))","v":0.14608421052631579},{"$f":"IF(OR(AP$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AP$3,$H47/$G47,$H47-SUM($I47:AO47)))","v":0.14608421052631579},{"$f":"IF(OR(AQ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AQ$3,$H47/$G47,$H47-SUM($I47:AP47)))","v":0.14608421052631579},{"$f":"IF(OR(AR$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AR$3,$H47/$G47,$H47-SUM($I47:AQ47)))","v":0.14608421052631579},{"$f":"IF(OR(AS$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AS$3,$H47/$G47,$H47-SUM($I47:AR47)))","v":0.14608421052631579},{"$f":"IF(OR(AT$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AT$3,$H47/$G47,$H47-SUM($I47:AS47)))","v":0.14608421052631579},{"$f":"IF(OR(AU$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AU$3,$H47/$G47,$H47-SUM($I47:AT47)))","v":0.14608421052631579},{"$f":"IF(OR(AV$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AV$3,$H47/$G47,$H47-SUM($I47:AU47)))","v":0.14608421052631579},{"$f":"IF(OR(AW$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AW$3,$H47/$G47,$H47-SUM($I47:AV47)))","v":0.14608421052631579},{"$f":"IF(OR(AX$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AX$3,$H47/$G47,$H47-SUM($I47:AW47)))","v":0.14608421052631579},{"$f":"IF(OR(AY$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AY$3,$H47/$G47,$H47-SUM($I47:AX47)))","v":0.14608421052631579},{"$f":"IF(OR(AZ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>AZ$3,$H47/$G47,$H47-SUM($I47:AY47)))","v":0.14608421052631579},{"$f":"IF(OR(BA$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BA$3,$H47/$G47,$H47-SUM($I47:AZ47)))","v":0.14608421052631579},{"$f":"IF(OR(BB$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BB$3,$H47/$G47,$H47-SUM($I47:BA47)))","v":0.14608421052631579},{"$f":"IF(OR(BC$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BC$3,$H47/$G47,$H47-SUM($I47:BB47)))","v":0.14608421052631579},{"$f":"IF(OR(BD$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BD$3,$H47/$G47,$H47-SUM($I47:BC47)))","v":0.14608421052631579},{"$f":"IF(OR(BE$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BE$3,$H47/$G47,$H47-SUM($I47:BD47)))","v":0.14608421052631579},{"$f":"IF(OR(BF$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BF$3,$H47/$G47,$H47-SUM($I47:BE47)))","v":0.14608421052631579},{"$f":"IF(OR(BG$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BG$3,$H47/$G47,$H47-SUM($I47:BF47)))","v":0.14608421052631579},{"$f":"IF(OR(BH$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BH$3,$H47/$G47,$H47-SUM($I47:BG47)))","v":0.14608421052631579},{"$f":"IF(OR(BI$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BI$3,$H47/$G47,$H47-SUM($I47:BH47)))","v":7.3042105263164459E-2},{"$f":"IF(OR(BJ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BJ$3,$H47/$G47,$H47-SUM($I47:BI47)))","v":0},{"$f":"IF(OR(BK$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BK$3,$H47/$G47,$H47-SUM($I47:BJ47)))","v":0},{"$f":"IF(OR(BL$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BL$3,$H47/$G47,$H47-SUM($I47:BK47)))","v":0},{"$f":"IF(OR(BM$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BM$3,$H47/$G47,$H47-SUM($I47:BL47)))","v":0},{"$f":"IF(OR(BN$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BN$3,$H47/$G47,$H47-SUM($I47:BM47)))","v":0},{"$f":"IF(OR(BO$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BO$3,$H47/$G47,$H47-SUM($I47:BN47)))","v":0},{"$f":"IF(OR(BP$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BP$3,$H47/$G47,$H47-SUM($I47:BO47)))","v":0},{"$f":"IF(OR(BQ$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BQ$3,$H47/$G47,$H47-SUM($I47:BP47)))","v":0},{"$f":"IF(OR(BR$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BR$3,$H47/$G47,$H47-SUM($I47:BQ47)))","v":0},{"$f":"IF(OR(BS$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BS$3,$H47/$G47,$H47-SUM($I47:BR47)))","v":0},{"$f":"IF(OR(BT$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BT$3,$H47/$G47,$H47-SUM($I47:BS47)))","v":0},{"$f":"IF(OR(BU$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BU$3,$H47/$G47,$H47-SUM($I47:BT47)))","v":0},{"$f":"IF(OR(BV$3<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47)>BV$3,$H47/$G47,$H47-SUM($I47:BU47)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G47","v":47.5},{"$f":"N42","v":38.992756574873198},null,{"$f":"IF(OR(J$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>J$3,$H48/$G48,$H48-SUM($I48:I48)))","v":0},{"$f":"IF(OR(K$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>K$3,$H48/$G48,$H48-SUM($I48:J48)))","v":0},{"$f":"IF(OR(L$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>L$3,$H48/$G48,$H48-SUM($I48:K48)))","v":0},{"$f":"IF(OR(M$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>M$3,$H48/$G48,$H48-SUM($I48:L48)))","v":0},{"$f":"IF(OR(N$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>N$3,$H48/$G48,$H48-SUM($I48:M48)))","v":0},{"$f":"IF(OR(O$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>O$3,$H48/$G48,$H48-SUM($I48:N48)))","v":0.82090013841838316},{"$f":"IF(OR(P$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>P$3,$H48/$G48,$H48-SUM($I48:O48)))","v":0.82090013841838316},{"$f":"IF(OR(Q$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Q$3,$H48/$G48,$H48-SUM($I48:P48)))","v":0.82090013841838316},{"$f":"IF(OR(R$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>R$3,$H48/$G48,$H48-SUM($I48:Q48)))","v":0.82090013841838316},{"$f":"IF(OR(S$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>S$3,$H48/$G48,$H48-SUM($I48:R48)))","v":0.82090013841838316},{"$f":"IF(OR(T$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>T$3,$H48/$G48,$H48-SUM($I48:S48)))","v":0.82090013841838316},{"$f":"IF(OR(U$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>U$3,$H48/$G48,$H48-SUM($I48:T48)))","v":0.82090013841838316},{"$f":"IF(OR(V$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>V$3,$H48/$G48,$H48-SUM($I48:U48)))","v":0.82090013841838316},{"$f":"IF(OR(W$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>W$3,$H48/$G48,$H48-SUM($I48:V48)))","v":0.82090013841838316},{"$f":"IF(OR(X$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>X$3,$H48/$G48,$H48-SUM($I48:W48)))","v":0.82090013841838316},{"$f":"IF(OR(Y$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Y$3,$H48/$G48,$H48-SUM($I48:X48)))","v":0.82090013841838316},{"$f":"IF(OR(Z$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>Z$3,$H48/$G48,$H48-SUM($I48:Y48)))","v":0.82090013841838316},{"$f":"IF(OR(AA$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AA$3,$H48/$G48,$H48-SUM($I48:Z48)))","v":0.82090013841838316},{"$f":"IF(OR(AB$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AB$3,$H48/$G48,$H48-SUM($I48:AA48)))","v":0.82090013841838316},{"$f":"IF(OR(AC$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AC$3,$H48/$G48,$H48-SUM($I48:AB48)))","v":0.82090013841838316},{"$f":"IF(OR(AD$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AD$3,$H48/$G48,$H48-SUM($I48:AC48)))","v":0.82090013841838316},{"$f":"IF(OR(AE$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AE$3,$H48/$G48,$H48-SUM($I48:AD48)))","v":0.82090013841838316},{"$f":"IF(OR(AF$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AF$3,$H48/$G48,$H48-SUM($I48:AE48)))","v":0.82090013841838316},{"$f":"IF(OR(AG$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AG$3,$H48/$G48,$H48-SUM($I48:AF48)))","v":0.82090013841838316},{"$f":"IF(OR(AH$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AH$3,$H48/$G48,$H48-SUM($I48:AG48)))","v":0.82090013841838316},{"$f":"IF(OR(AI$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AI$3,$H48/$G48,$H48-SUM($I48:AH48)))","v":0.82090013841838316},{"$f":"IF(OR(AJ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AJ$3,$H48/$G48,$H48-SUM($I48:AI48)))","v":0.82090013841838316},{"$f":"IF(OR(AK$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AK$3,$H48/$G48,$H48-SUM($I48:AJ48)))","v":0.82090013841838316},{"$f":"IF(OR(AL$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AL$3,$H48/$G48,$H48-SUM($I48:AK48)))","v":0.82090013841838316},{"$f":"IF(OR(AM$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AM$3,$H48/$G48,$H48-SUM($I48:AL48)))","v":0.82090013841838316},{"$f":"IF(OR(AN$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AN$3,$H48/$G48,$H48-SUM($I48:AM48)))","v":0.82090013841838316},{"$f":"IF(OR(AO$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AO$3,$H48/$G48,$H48-SUM($I48:AN48)))","v":0.82090013841838316},{"$f":"IF(OR(AP$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AP$3,$H48/$G48,$H48-SUM($I48:AO48)))","v":0.82090013841838316},{"$f":"IF(OR(AQ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AQ$3,$H48/$G48,$H48-SUM($I48:AP48)))","v":0.82090013841838316},{"$f":"IF(OR(AR$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AR$3,$H48/$G48,$H48-SUM($I48:AQ48)))","v":0.82090013841838316},{"$f":"IF(OR(AS$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AS$3,$H48/$G48,$H48-SUM($I48:AR48)))","v":0.82090013841838316},{"$f":"IF(OR(AT$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AT$3,$H48/$G48,$H48-SUM($I48:AS48)))","v":0.82090013841838316},{"$f":"IF(OR(AU$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AU$3,$H48/$G48,$H48-SUM($I48:AT48)))","v":0.82090013841838316},{"$f":"IF(OR(AV$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AV$3,$H48/$G48,$H48-SUM($I48:AU48)))","v":0.82090013841838316},{"$f":"IF(OR(AW$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AW$3,$H48/$G48,$H48-SUM($I48:AV48)))","v":0.82090013841838316},{"$f":"IF(OR(AX$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AX$3,$H48/$G48,$H48-SUM($I48:AW48)))","v":0.82090013841838316},{"$f":"IF(OR(AY$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AY$3,$H48/$G48,$H48-SUM($I48:AX48)))","v":0.82090013841838316},{"$f":"IF(OR(AZ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>AZ$3,$H48/$G48,$H48-SUM($I48:AY48)))","v":0.82090013841838316},{"$f":"IF(OR(BA$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BA$3,$H48/$G48,$H48-SUM($I48:AZ48)))","v":0.82090013841838316},{"$f":"IF(OR(BB$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BB$3,$H48/$G48,$H48-SUM($I48:BA48)))","v":0.82090013841838316},{"$f":"IF(OR(BC$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BC$3,$H48/$G48,$H48-SUM($I48:BB48)))","v":0.82090013841838316},{"$f":"IF(OR(BD$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BD$3,$H48/$G48,$H48-SUM($I48:BC48)))","v":0.82090013841838316},{"$f":"IF(OR(BE$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BE$3,$H48/$G48,$H48-SUM($I48:BD48)))","v":0.82090013841838316},{"$f":"IF(OR(BF$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BF$3,$H48/$G48,$H48-SUM($I48:BE48)))","v":0.82090013841838316},{"$f":"IF(OR(BG$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BG$3,$H48/$G48,$H48-SUM($I48:BF48)))","v":0.82090013841838316},{"$f":"IF(OR(BH$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BH$3,$H48/$G48,$H48-SUM($I48:BG48)))","v":0.82090013841838316},{"$f":"IF(OR(BI$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BI$3,$H48/$G48,$H48-SUM($I48:BH48)))","v":0.82090013841838316},{"$f":"IF(OR(BJ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BJ$3,$H48/$G48,$H48-SUM($I48:BI48)))","v":0.41045006920919747},{"$f":"IF(OR(BK$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BK$3,$H48/$G48,$H48-SUM($I48:BJ48)))","v":0},{"$f":"IF(OR(BL$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BL$3,$H48/$G48,$H48-SUM($I48:BK48)))","v":0},{"$f":"IF(OR(BM$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BM$3,$H48/$G48,$H48-SUM($I48:BL48)))","v":0},{"$f":"IF(OR(BN$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BN$3,$H48/$G48,$H48-SUM($I48:BM48)))","v":0},{"$f":"IF(OR(BO$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BO$3,$H48/$G48,$H48-SUM($I48:BN48)))","v":0},{"$f":"IF(OR(BP$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BP$3,$H48/$G48,$H48-SUM($I48:BO48)))","v":0},{"$f":"IF(OR(BQ$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BQ$3,$H48/$G48,$H48-SUM($I48:BP48)))","v":0},{"$f":"IF(OR(BR$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BR$3,$H48/$G48,$H48-SUM($I48:BQ48)))","v":0},{"$f":"IF(OR(BS$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BS$3,$H48/$G48,$H48-SUM($I48:BR48)))","v":0},{"$f":"IF(OR(BT$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BT$3,$H48/$G48,$H48-SUM($I48:BS48)))","v":0},{"$f":"IF(OR(BU$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BU$3,$H48/$G48,$H48-SUM($I48:BT48)))","v":0},{"$f":"IF(OR(BV$3<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48)>BV$3,$H48/$G48,$H48-SUM($I48:BU48)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A36)","v":47.5},{"$f":"O42","v":3.4765468352114648},null,{"$f":"IF(OR(J$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>J$3,$H49/$G49,$H49-SUM($I49:I49)))","v":0},{"$f":"IF(OR(K$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>K$3,$H49/$G49,$H49-SUM($I49:J49)))","v":0},{"$f":"IF(OR(L$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>L$3,$H49/$G49,$H49-SUM($I49:K49)))","v":0},{"$f":"IF(OR(M$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>M$3,$H49/$G49,$H49-SUM($I49:L49)))","v":0},{"$f":"IF(OR(N$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>N$3,$H49/$G49,$H49-SUM($I49:M49)))","v":0},{"$f":"IF(OR(O$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>O$3,$H49/$G49,$H49-SUM($I49:N49)))","v":0},{"$f":"IF(OR(P$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>P$3,$H49/$G49,$H49-SUM($I49:O49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(Q$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Q$3,$H49/$G49,$H49-SUM($I49:P49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(R$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>R$3,$H49/$G49,$H49-SUM($I49:Q49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(S$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>S$3,$H49/$G49,$H49-SUM($I49:R49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(T$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>T$3,$H49/$G49,$H49-SUM($I49:S49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(U$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>U$3,$H49/$G49,$H49-SUM($I49:T49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(V$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>V$3,$H49/$G49,$H49-SUM($I49:U49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(W$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>W$3,$H49/$G49,$H49-SUM($I49:V49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(X$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>X$3,$H49/$G49,$H49-SUM($I49:W49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(Y$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Y$3,$H49/$G49,$H49-SUM($I49:X49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(Z$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>Z$3,$H49/$G49,$H49-SUM($I49:Y49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AA$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AA$3,$H49/$G49,$H49-SUM($I49:Z49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AB$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AB$3,$H49/$G49,$H49-SUM($I49:AA49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AC$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AC$3,$H49/$G49,$H49-SUM($I49:AB49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AD$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AD$3,$H49/$G49,$H49-SUM($I49:AC49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AE$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AE$3,$H49/$G49,$H49-SUM($I49:AD49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AF$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AF$3,$H49/$G49,$H49-SUM($I49:AE49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AG$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AG$3,$H49/$G49,$H49-SUM($I49:AF49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AH$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AH$3,$H49/$G49,$H49-SUM($I49:AG49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AI$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AI$3,$H49/$G49,$H49-SUM($I49:AH49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AJ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AJ$3,$H49/$G49,$H49-SUM($I49:AI49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AK$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AK$3,$H49/$G49,$H49-SUM($I49:AJ49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AL$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AL$3,$H49/$G49,$H49-SUM($I49:AK49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AM$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AM$3,$H49/$G49,$H49-SUM($I49:AL49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AN$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AN$3,$H49/$G49,$H49-SUM($I49:AM49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AO$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AO$3,$H49/$G49,$H49-SUM($I49:AN49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AP$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AP$3,$H49/$G49,$H49-SUM($I49:AO49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AQ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AQ$3,$H49/$G49,$H49-SUM($I49:AP49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AR$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AR$3,$H49/$G49,$H49-SUM($I49:AQ49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AS$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AS$3,$H49/$G49,$H49-SUM($I49:AR49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AT$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AT$3,$H49/$G49,$H49-SUM($I49:AS49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AU$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AU$3,$H49/$G49,$H49-SUM($I49:AT49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AV$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AV$3,$H49/$G49,$H49-SUM($I49:AU49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AW$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AW$3,$H49/$G49,$H49-SUM($I49:AV49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AX$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AX$3,$H49/$G49,$H49-SUM($I49:AW49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AY$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AY$3,$H49/$G49,$H49-SUM($I49:AX49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(AZ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>AZ$3,$H49/$G49,$H49-SUM($I49:AY49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BA$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BA$3,$H49/$G49,$H49-SUM($I49:AZ49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BB$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BB$3,$H49/$G49,$H49-SUM($I49:BA49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BC$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BC$3,$H49/$G49,$H49-SUM($I49:BB49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BD$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BD$3,$H49/$G49,$H49-SUM($I49:BC49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BE$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BE$3,$H49/$G49,$H49-SUM($I49:BD49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BF$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BF$3,$H49/$G49,$H49-SUM($I49:BE49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BG$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BG$3,$H49/$G49,$H49-SUM($I49:BF49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BH$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BH$3,$H49/$G49,$H49-SUM($I49:BG49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BI$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BI$3,$H49/$G49,$H49-SUM($I49:BH49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BJ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BJ$3,$H49/$G49,$H49-SUM($I49:BI49)))","v":7.3190459688662418E-2},{"$f":"IF(OR(BK$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BK$3,$H49/$G49,$H49-SUM($I49:BJ49)))","v":3.6595229844329502E-2},{"$f":"IF(OR(BL$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BL$3,$H49/$G49,$H49-SUM($I49:BK49)))","v":0},{"$f":"IF(OR(BM$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BM$3,$H49/$G49,$H49-SUM($I49:BL49)))","v":0},{"$f":"IF(OR(BN$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BN$3,$H49/$G49,$H49-SUM($I49:BM49)))","v":0},{"$f":"IF(OR(BO$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BO$3,$H49/$G49,$H49-SUM($I49:BN49)))","v":0},{"$f":"IF(OR(BP$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BP$3,$H49/$G49,$H49-SUM($I49:BO49)))","v":0},{"$f":"IF(OR(BQ$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BQ$3,$H49/$G49,$H49-SUM($I49:BP49)))","v":0},{"$f":"IF(OR(BR$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BR$3,$H49/$G49,$H49-SUM($I49:BQ49)))","v":0},{"$f":"IF(OR(BS$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BS$3,$H49/$G49,$H49-SUM($I49:BR49)))","v":0},{"$f":"IF(OR(BT$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BT$3,$H49/$G49,$H49-SUM($I49:BS49)))","v":0},{"$f":"IF(OR(BU$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BU$3,$H49/$G49,$H49-SUM($I49:BT49)))","v":0},{"$f":"IF(OR(BV$3<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49)>BV$3,$H49/$G49,$H49-SUM($I49:BU49)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G49","v":47.5},{"$f":"P42","v":1.6185004221734205},null,{"$f":"IF(OR(J$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>J$3,$H50/$G50,$H50-SUM($I50:I50)))","v":0},{"$f":"IF(OR(K$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>K$3,$H50/$G50,$H50-SUM($I50:J50)))","v":0},{"$f":"IF(OR(L$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>L$3,$H50/$G50,$H50-SUM($I50:K50)))","v":0},{"$f":"IF(OR(M$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>M$3,$H50/$G50,$H50-SUM($I50:L50)))","v":0},{"$f":"IF(OR(N$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>N$3,$H50/$G50,$H50-SUM($I50:M50)))","v":0},{"$f":"IF(OR(O$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>O$3,$H50/$G50,$H50-SUM($I50:N50)))","v":0},{"$f":"IF(OR(P$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>P$3,$H50/$G50,$H50-SUM($I50:O50)))","v":0},{"$f":"IF(OR(Q$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Q$3,$H50/$G50,$H50-SUM($I50:P50)))","v":3.40736930983878E-2},{"$f":"IF(OR(R$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>R$3,$H50/$G50,$H50-SUM($I50:Q50)))","v":3.40736930983878E-2},{"$f":"IF(OR(S$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>S$3,$H50/$G50,$H50-SUM($I50:R50)))","v":3.40736930983878E-2},{"$f":"IF(OR(T$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>T$3,$H50/$G50,$H50-SUM($I50:S50)))","v":3.40736930983878E-2},{"$f":"IF(OR(U$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>U$3,$H50/$G50,$H50-SUM($I50:T50)))","v":3.40736930983878E-2},{"$f":"IF(OR(V$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>V$3,$H50/$G50,$H50-SUM($I50:U50)))","v":3.40736930983878E-2},{"$f":"IF(OR(W$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>W$3,$H50/$G50,$H50-SUM($I50:V50)))","v":3.40736930983878E-2},{"$f":"IF(OR(X$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>X$3,$H50/$G50,$H50-SUM($I50:W50)))","v":3.40736930983878E-2},{"$f":"IF(OR(Y$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Y$3,$H50/$G50,$H50-SUM($I50:X50)))","v":3.40736930983878E-2},{"$f":"IF(OR(Z$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>Z$3,$H50/$G50,$H50-SUM($I50:Y50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AA$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AA$3,$H50/$G50,$H50-SUM($I50:Z50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AB$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AB$3,$H50/$G50,$H50-SUM($I50:AA50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AC$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AC$3,$H50/$G50,$H50-SUM($I50:AB50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AD$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AD$3,$H50/$G50,$H50-SUM($I50:AC50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AE$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AE$3,$H50/$G50,$H50-SUM($I50:AD50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AF$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AF$3,$H50/$G50,$H50-SUM($I50:AE50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AG$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AG$3,$H50/$G50,$H50-SUM($I50:AF50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AH$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AH$3,$H50/$G50,$H50-SUM($I50:AG50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AI$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AI$3,$H50/$G50,$H50-SUM($I50:AH50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AJ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AJ$3,$H50/$G50,$H50-SUM($I50:AI50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AK$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AK$3,$H50/$G50,$H50-SUM($I50:AJ50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AL$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AL$3,$H50/$G50,$H50-SUM($I50:AK50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AM$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AM$3,$H50/$G50,$H50-SUM($I50:AL50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AN$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AN$3,$H50/$G50,$H50-SUM($I50:AM50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AO$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AO$3,$H50/$G50,$H50-SUM($I50:AN50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AP$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AP$3,$H50/$G50,$H50-SUM($I50:AO50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AQ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AQ$3,$H50/$G50,$H50-SUM($I50:AP50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AR$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AR$3,$H50/$G50,$H50-SUM($I50:AQ50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AS$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AS$3,$H50/$G50,$H50-SUM($I50:AR50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AT$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AT$3,$H50/$G50,$H50-SUM($I50:AS50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AU$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AU$3,$H50/$G50,$H50-SUM($I50:AT50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AV$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AV$3,$H50/$G50,$H50-SUM($I50:AU50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AW$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AW$3,$H50/$G50,$H50-SUM($I50:AV50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AX$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AX$3,$H50/$G50,$H50-SUM($I50:AW50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AY$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AY$3,$H50/$G50,$H50-SUM($I50:AX50)))","v":3.40736930983878E-2},{"$f":"IF(OR(AZ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>AZ$3,$H50/$G50,$H50-SUM($I50:AY50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BA$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BA$3,$H50/$G50,$H50-SUM($I50:AZ50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BB$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BB$3,$H50/$G50,$H50-SUM($I50:BA50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BC$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BC$3,$H50/$G50,$H50-SUM($I50:BB50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BD$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BD$3,$H50/$G50,$H50-SUM($I50:BC50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BE$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BE$3,$H50/$G50,$H50-SUM($I50:BD50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BF$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BF$3,$H50/$G50,$H50-SUM($I50:BE50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BG$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BG$3,$H50/$G50,$H50-SUM($I50:BF50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BH$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BH$3,$H50/$G50,$H50-SUM($I50:BG50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BI$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BI$3,$H50/$G50,$H50-SUM($I50:BH50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BJ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BJ$3,$H50/$G50,$H50-SUM($I50:BI50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BK$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BK$3,$H50/$G50,$H50-SUM($I50:BJ50)))","v":3.40736930983878E-2},{"$f":"IF(OR(BL$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BL$3,$H50/$G50,$H50-SUM($I50:BK50)))","v":1.7036846549193463E-2},{"$f":"IF(OR(BM$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BM$3,$H50/$G50,$H50-SUM($I50:BL50)))","v":0},{"$f":"IF(OR(BN$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BN$3,$H50/$G50,$H50-SUM($I50:BM50)))","v":0},{"$f":"IF(OR(BO$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BO$3,$H50/$G50,$H50-SUM($I50:BN50)))","v":0},{"$f":"IF(OR(BP$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BP$3,$H50/$G50,$H50-SUM($I50:BO50)))","v":0},{"$f":"IF(OR(BQ$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BQ$3,$H50/$G50,$H50-SUM($I50:BP50)))","v":0},{"$f":"IF(OR(BR$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BR$3,$H50/$G50,$H50-SUM($I50:BQ50)))","v":0},{"$f":"IF(OR(BS$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BS$3,$H50/$G50,$H50-SUM($I50:BR50)))","v":0},{"$f":"IF(OR(BT$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BT$3,$H50/$G50,$H50-SUM($I50:BS50)))","v":0},{"$f":"IF(OR(BU$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BU$3,$H50/$G50,$H50-SUM($I50:BT50)))","v":0},{"$f":"IF(OR(BV$3<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50)>BV$3,$H50/$G50,$H50-SUM($I50:BU50)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G50","v":47.5},{"$f":"Q42","v":1.3605419617361945},null,{"$f":"IF(OR(J$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>J$3,$H51/$G51,$H51-SUM($I51:I51)))","v":0},{"$f":"IF(OR(K$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>K$3,$H51/$G51,$H51-SUM($I51:J51)))","v":0},{"$f":"IF(OR(L$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>L$3,$H51/$G51,$H51-SUM($I51:K51)))","v":0},{"$f":"IF(OR(M$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>M$3,$H51/$G51,$H51-SUM($I51:L51)))","v":0},{"$f":"IF(OR(N$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>N$3,$H51/$G51,$H51-SUM($I51:M51)))","v":0},{"$f":"IF(OR(O$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>O$3,$H51/$G51,$H51-SUM($I51:N51)))","v":0},{"$f":"IF(OR(P$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>P$3,$H51/$G51,$H51-SUM($I51:O51)))","v":0},{"$f":"IF(OR(Q$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Q$3,$H51/$G51,$H51-SUM($I51:P51)))","v":0},{"$f":"IF(OR(R$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>R$3,$H51/$G51,$H51-SUM($I51:Q51)))","v":2.864298866813041E-2},{"$f":"IF(OR(S$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>S$3,$H51/$G51,$H51-SUM($I51:R51)))","v":2.864298866813041E-2},{"$f":"IF(OR(T$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>T$3,$H51/$G51,$H51-SUM($I51:S51)))","v":2.864298866813041E-2},{"$f":"IF(OR(U$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>U$3,$H51/$G51,$H51-SUM($I51:T51)))","v":2.864298866813041E-2},{"$f":"IF(OR(V$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>V$3,$H51/$G51,$H51-SUM($I51:U51)))","v":2.864298866813041E-2},{"$f":"IF(OR(W$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>W$3,$H51/$G51,$H51-SUM($I51:V51)))","v":2.864298866813041E-2},{"$f":"IF(OR(X$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>X$3,$H51/$G51,$H51-SUM($I51:W51)))","v":2.864298866813041E-2},{"$f":"IF(OR(Y$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Y$3,$H51/$G51,$H51-SUM($I51:X51)))","v":2.864298866813041E-2},{"$f":"IF(OR(Z$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>Z$3,$H51/$G51,$H51-SUM($I51:Y51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AA$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AA$3,$H51/$G51,$H51-SUM($I51:Z51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AB$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AB$3,$H51/$G51,$H51-SUM($I51:AA51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AC$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AC$3,$H51/$G51,$H51-SUM($I51:AB51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AD$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AD$3,$H51/$G51,$H51-SUM($I51:AC51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AE$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AE$3,$H51/$G51,$H51-SUM($I51:AD51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AF$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AF$3,$H51/$G51,$H51-SUM($I51:AE51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AG$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AG$3,$H51/$G51,$H51-SUM($I51:AF51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AH$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AH$3,$H51/$G51,$H51-SUM($I51:AG51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AI$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AI$3,$H51/$G51,$H51-SUM($I51:AH51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AJ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AJ$3,$H51/$G51,$H51-SUM($I51:AI51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AK$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AK$3,$H51/$G51,$H51-SUM($I51:AJ51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AL$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AL$3,$H51/$G51,$H51-SUM($I51:AK51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AM$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AM$3,$H51/$G51,$H51-SUM($I51:AL51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AN$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AN$3,$H51/$G51,$H51-SUM($I51:AM51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AO$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AO$3,$H51/$G51,$H51-SUM($I51:AN51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AP$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AP$3,$H51/$G51,$H51-SUM($I51:AO51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AQ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AQ$3,$H51/$G51,$H51-SUM($I51:AP51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AR$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AR$3,$H51/$G51,$H51-SUM($I51:AQ51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AS$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AS$3,$H51/$G51,$H51-SUM($I51:AR51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AT$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AT$3,$H51/$G51,$H51-SUM($I51:AS51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AU$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AU$3,$H51/$G51,$H51-SUM($I51:AT51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AV$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AV$3,$H51/$G51,$H51-SUM($I51:AU51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AW$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AW$3,$H51/$G51,$H51-SUM($I51:AV51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AX$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AX$3,$H51/$G51,$H51-SUM($I51:AW51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AY$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AY$3,$H51/$G51,$H51-SUM($I51:AX51)))","v":2.864298866813041E-2},{"$f":"IF(OR(AZ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>AZ$3,$H51/$G51,$H51-SUM($I51:AY51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BA$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BA$3,$H51/$G51,$H51-SUM($I51:AZ51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BB$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BB$3,$H51/$G51,$H51-SUM($I51:BA51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BC$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BC$3,$H51/$G51,$H51-SUM($I51:BB51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BD$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BD$3,$H51/$G51,$H51-SUM($I51:BC51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BE$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BE$3,$H51/$G51,$H51-SUM($I51:BD51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BF$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BF$3,$H51/$G51,$H51-SUM($I51:BE51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BG$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BG$3,$H51/$G51,$H51-SUM($I51:BF51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BH$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BH$3,$H51/$G51,$H51-SUM($I51:BG51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BI$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BI$3,$H51/$G51,$H51-SUM($I51:BH51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BJ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BJ$3,$H51/$G51,$H51-SUM($I51:BI51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BK$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BK$3,$H51/$G51,$H51-SUM($I51:BJ51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BL$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BL$3,$H51/$G51,$H51-SUM($I51:BK51)))","v":2.864298866813041E-2},{"$f":"IF(OR(BM$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BM$3,$H51/$G51,$H51-SUM($I51:BL51)))","v":1.4321494334066154E-2},{"$f":"IF(OR(BN$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BN$3,$H51/$G51,$H51-SUM($I51:BM51)))","v":0},{"$f":"IF(OR(BO$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BO$3,$H51/$G51,$H51-SUM($I51:BN51)))","v":0},{"$f":"IF(OR(BP$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BP$3,$H51/$G51,$H51-SUM($I51:BO51)))","v":0},{"$f":"IF(OR(BQ$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BQ$3,$H51/$G51,$H51-SUM($I51:BP51)))","v":0},{"$f":"IF(OR(BR$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BR$3,$H51/$G51,$H51-SUM($I51:BQ51)))","v":0},{"$f":"IF(OR(BS$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BS$3,$H51/$G51,$H51-SUM($I51:BR51)))","v":0},{"$f":"IF(OR(BT$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BT$3,$H51/$G51,$H51-SUM($I51:BS51)))","v":0},{"$f":"IF(OR(BU$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BU$3,$H51/$G51,$H51-SUM($I51:BT51)))","v":0},{"$f":"IF(OR(BV$3<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51)>BV$3,$H51/$G51,$H51-SUM($I51:BU51)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G51","v":47.5},{"$f":"R42","v":2.9725523249191705},null,{"$f":"IF(OR(J$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>J$3,$H52/$G52,$H52-SUM($I52:I52)))","v":0},{"$f":"IF(OR(K$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>K$3,$H52/$G52,$H52-SUM($I52:J52)))","v":0},{"$f":"IF(OR(L$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>L$3,$H52/$G52,$H52-SUM($I52:K52)))","v":0},{"$f":"IF(OR(M$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>M$3,$H52/$G52,$H52-SUM($I52:L52)))","v":0},{"$f":"IF(OR(N$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>N$3,$H52/$G52,$H52-SUM($I52:M52)))","v":0},{"$f":"IF(OR(O$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>O$3,$H52/$G52,$H52-SUM($I52:N52)))","v":0},{"$f":"IF(OR(P$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>P$3,$H52/$G52,$H52-SUM($I52:O52)))","v":0},{"$f":"IF(OR(Q$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Q$3,$H52/$G52,$H52-SUM($I52:P52)))","v":0},{"$f":"IF(OR(R$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>R$3,$H52/$G52,$H52-SUM($I52:Q52)))","v":0},{"$f":"IF(OR(S$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>S$3,$H52/$G52,$H52-SUM($I52:R52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(T$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>T$3,$H52/$G52,$H52-SUM($I52:S52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(U$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>U$3,$H52/$G52,$H52-SUM($I52:T52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(V$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>V$3,$H52/$G52,$H52-SUM($I52:U52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(W$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>W$3,$H52/$G52,$H52-SUM($I52:V52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(X$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>X$3,$H52/$G52,$H52-SUM($I52:W52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(Y$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Y$3,$H52/$G52,$H52-SUM($I52:X52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(Z$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>Z$3,$H52/$G52,$H52-SUM($I52:Y52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AA$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AA$3,$H52/$G52,$H52-SUM($I52:Z52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AB$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AB$3,$H52/$G52,$H52-SUM($I52:AA52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AC$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AC$3,$H52/$G52,$H52-SUM($I52:AB52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AD$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AD$3,$H52/$G52,$H52-SUM($I52:AC52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AE$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AE$3,$H52/$G52,$H52-SUM($I52:AD52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AF$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AF$3,$H52/$G52,$H52-SUM($I52:AE52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AG$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AG$3,$H52/$G52,$H52-SUM($I52:AF52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AH$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AH$3,$H52/$G52,$H52-SUM($I52:AG52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AI$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AI$3,$H52/$G52,$H52-SUM($I52:AH52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AJ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AJ$3,$H52/$G52,$H52-SUM($I52:AI52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AK$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AK$3,$H52/$G52,$H52-SUM($I52:AJ52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AL$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AL$3,$H52/$G52,$H52-SUM($I52:AK52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AM$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AM$3,$H52/$G52,$H52-SUM($I52:AL52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AN$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AN$3,$H52/$G52,$H52-SUM($I52:AM52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AO$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AO$3,$H52/$G52,$H52-SUM($I52:AN52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AP$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AP$3,$H52/$G52,$H52-SUM($I52:AO52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AQ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AQ$3,$H52/$G52,$H52-SUM($I52:AP52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AR$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AR$3,$H52/$G52,$H52-SUM($I52:AQ52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AS$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AS$3,$H52/$G52,$H52-SUM($I52:AR52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AT$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AT$3,$H52/$G52,$H52-SUM($I52:AS52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AU$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AU$3,$H52/$G52,$H52-SUM($I52:AT52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AV$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AV$3,$H52/$G52,$H52-SUM($I52:AU52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AW$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AW$3,$H52/$G52,$H52-SUM($I52:AV52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AX$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AX$3,$H52/$G52,$H52-SUM($I52:AW52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AY$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AY$3,$H52/$G52,$H52-SUM($I52:AX52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(AZ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>AZ$3,$H52/$G52,$H52-SUM($I52:AY52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BA$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BA$3,$H52/$G52,$H52-SUM($I52:AZ52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BB$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BB$3,$H52/$G52,$H52-SUM($I52:BA52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BC$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BC$3,$H52/$G52,$H52-SUM($I52:BB52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BD$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BD$3,$H52/$G52,$H52-SUM($I52:BC52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BE$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BE$3,$H52/$G52,$H52-SUM($I52:BD52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BF$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BF$3,$H52/$G52,$H52-SUM($I52:BE52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BG$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BG$3,$H52/$G52,$H52-SUM($I52:BF52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BH$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BH$3,$H52/$G52,$H52-SUM($I52:BG52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BI$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BI$3,$H52/$G52,$H52-SUM($I52:BH52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BJ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BJ$3,$H52/$G52,$H52-SUM($I52:BI52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BK$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BK$3,$H52/$G52,$H52-SUM($I52:BJ52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BL$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BL$3,$H52/$G52,$H52-SUM($I52:BK52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BM$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BM$3,$H52/$G52,$H52-SUM($I52:BL52)))","v":6.2580048945666752E-2},{"$f":"IF(OR(BN$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BN$3,$H52/$G52,$H52-SUM($I52:BM52)))","v":3.1290024472834688E-2},{"$f":"IF(OR(BO$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BO$3,$H52/$G52,$H52-SUM($I52:BN52)))","v":0},{"$f":"IF(OR(BP$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BP$3,$H52/$G52,$H52-SUM($I52:BO52)))","v":0},{"$f":"IF(OR(BQ$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BQ$3,$H52/$G52,$H52-SUM($I52:BP52)))","v":0},{"$f":"IF(OR(BR$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BR$3,$H52/$G52,$H52-SUM($I52:BQ52)))","v":0},{"$f":"IF(OR(BS$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BS$3,$H52/$G52,$H52-SUM($I52:BR52)))","v":0},{"$f":"IF(OR(BT$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BT$3,$H52/$G52,$H52-SUM($I52:BS52)))","v":0},{"$f":"IF(OR(BU$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BU$3,$H52/$G52,$H52-SUM($I52:BT52)))","v":0},{"$f":"IF(OR(BV$3<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52)>BV$3,$H52/$G52,$H52-SUM($I52:BU52)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G52","v":47.5},{"$f":"S42","v":2.9512926326982605},null,{"$f":"IF(OR(J$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>J$3,$H53/$G53,$H53-SUM($I53:I53)))","v":0},{"$f":"IF(OR(K$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>K$3,$H53/$G53,$H53-SUM($I53:J53)))","v":0},{"$f":"IF(OR(L$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>L$3,$H53/$G53,$H53-SUM($I53:K53)))","v":0},{"$f":"IF(OR(M$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>M$3,$H53/$G53,$H53-SUM($I53:L53)))","v":0},{"$f":"IF(OR(N$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>N$3,$H53/$G53,$H53-SUM($I53:M53)))","v":0},{"$f":"IF(OR(O$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>O$3,$H53/$G53,$H53-SUM($I53:N53)))","v":0},{"$f":"IF(OR(P$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>P$3,$H53/$G53,$H53-SUM($I53:O53)))","v":0},{"$f":"IF(OR(Q$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Q$3,$H53/$G53,$H53-SUM($I53:P53)))","v":0},{"$f":"IF(OR(R$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>R$3,$H53/$G53,$H53-SUM($I53:Q53)))","v":0},{"$f":"IF(OR(S$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>S$3,$H53/$G53,$H53-SUM($I53:R53)))","v":0},{"$f":"IF(OR(T$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>T$3,$H53/$G53,$H53-SUM($I53:S53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(U$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>U$3,$H53/$G53,$H53-SUM($I53:T53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(V$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>V$3,$H53/$G53,$H53-SUM($I53:U53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(W$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>W$3,$H53/$G53,$H53-SUM($I53:V53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(X$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>X$3,$H53/$G53,$H53-SUM($I53:W53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(Y$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Y$3,$H53/$G53,$H53-SUM($I53:X53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(Z$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>Z$3,$H53/$G53,$H53-SUM($I53:Y53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AA$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AA$3,$H53/$G53,$H53-SUM($I53:Z53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AB$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AB$3,$H53/$G53,$H53-SUM($I53:AA53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AC$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AC$3,$H53/$G53,$H53-SUM($I53:AB53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AD$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AD$3,$H53/$G53,$H53-SUM($I53:AC53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AE$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AE$3,$H53/$G53,$H53-SUM($I53:AD53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AF$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AF$3,$H53/$G53,$H53-SUM($I53:AE53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AG$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AG$3,$H53/$G53,$H53-SUM($I53:AF53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AH$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AH$3,$H53/$G53,$H53-SUM($I53:AG53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AI$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AI$3,$H53/$G53,$H53-SUM($I53:AH53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AJ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AJ$3,$H53/$G53,$H53-SUM($I53:AI53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AK$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AK$3,$H53/$G53,$H53-SUM($I53:AJ53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AL$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AL$3,$H53/$G53,$H53-SUM($I53:AK53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AM$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AM$3,$H53/$G53,$H53-SUM($I53:AL53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AN$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AN$3,$H53/$G53,$H53-SUM($I53:AM53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AO$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AO$3,$H53/$G53,$H53-SUM($I53:AN53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AP$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AP$3,$H53/$G53,$H53-SUM($I53:AO53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AQ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AQ$3,$H53/$G53,$H53-SUM($I53:AP53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AR$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AR$3,$H53/$G53,$H53-SUM($I53:AQ53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AS$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AS$3,$H53/$G53,$H53-SUM($I53:AR53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AT$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AT$3,$H53/$G53,$H53-SUM($I53:AS53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AU$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AU$3,$H53/$G53,$H53-SUM($I53:AT53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AV$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AV$3,$H53/$G53,$H53-SUM($I53:AU53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AW$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AW$3,$H53/$G53,$H53-SUM($I53:AV53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AX$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AX$3,$H53/$G53,$H53-SUM($I53:AW53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AY$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AY$3,$H53/$G53,$H53-SUM($I53:AX53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(AZ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>AZ$3,$H53/$G53,$H53-SUM($I53:AY53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BA$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BA$3,$H53/$G53,$H53-SUM($I53:AZ53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BB$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BB$3,$H53/$G53,$H53-SUM($I53:BA53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BC$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BC$3,$H53/$G53,$H53-SUM($I53:BB53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BD$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BD$3,$H53/$G53,$H53-SUM($I53:BC53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BE$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BE$3,$H53/$G53,$H53-SUM($I53:BD53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BF$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BF$3,$H53/$G53,$H53-SUM($I53:BE53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BG$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BG$3,$H53/$G53,$H53-SUM($I53:BF53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BH$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BH$3,$H53/$G53,$H53-SUM($I53:BG53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BI$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BI$3,$H53/$G53,$H53-SUM($I53:BH53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BJ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BJ$3,$H53/$G53,$H53-SUM($I53:BI53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BK$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BK$3,$H53/$G53,$H53-SUM($I53:BJ53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BL$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BL$3,$H53/$G53,$H53-SUM($I53:BK53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BM$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BM$3,$H53/$G53,$H53-SUM($I53:BL53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BN$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BN$3,$H53/$G53,$H53-SUM($I53:BM53)))","v":6.2132476477858113E-2},{"$f":"IF(OR(BO$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BO$3,$H53/$G53,$H53-SUM($I53:BN53)))","v":3.1066238238928623E-2},{"$f":"IF(OR(BP$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BP$3,$H53/$G53,$H53-SUM($I53:BO53)))","v":0},{"$f":"IF(OR(BQ$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BQ$3,$H53/$G53,$H53-SUM($I53:BP53)))","v":0},{"$f":"IF(OR(BR$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BR$3,$H53/$G53,$H53-SUM($I53:BQ53)))","v":0},{"$f":"IF(OR(BS$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BS$3,$H53/$G53,$H53-SUM($I53:BR53)))","v":0},{"$f":"IF(OR(BT$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BT$3,$H53/$G53,$H53-SUM($I53:BS53)))","v":0},{"$f":"IF(OR(BU$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BU$3,$H53/$G53,$H53-SUM($I53:BT53)))","v":0},{"$f":"IF(OR(BV$3<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53)>BV$3,$H53/$G53,$H53-SUM($I53:BU53)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A36)","v":55},{"$f":"T42","v":0},null,{"$f":"IF(OR(J$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>J$3,$H54/$G54,$H54-SUM($I54:I54)))","v":0},{"$f":"IF(OR(K$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>K$3,$H54/$G54,$H54-SUM($I54:J54)))","v":0},{"$f":"IF(OR(L$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>L$3,$H54/$G54,$H54-SUM($I54:K54)))","v":0},{"$f":"IF(OR(M$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>M$3,$H54/$G54,$H54-SUM($I54:L54)))","v":0},{"$f":"IF(OR(N$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>N$3,$H54/$G54,$H54-SUM($I54:M54)))","v":0},{"$f":"IF(OR(O$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>O$3,$H54/$G54,$H54-SUM($I54:N54)))","v":0},{"$f":"IF(OR(P$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>P$3,$H54/$G54,$H54-SUM($I54:O54)))","v":0},{"$f":"IF(OR(Q$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Q$3,$H54/$G54,$H54-SUM($I54:P54)))","v":0},{"$f":"IF(OR(R$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>R$3,$H54/$G54,$H54-SUM($I54:Q54)))","v":0},{"$f":"IF(OR(S$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>S$3,$H54/$G54,$H54-SUM($I54:R54)))","v":0},{"$f":"IF(OR(T$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>T$3,$H54/$G54,$H54-SUM($I54:S54)))","v":0},{"$f":"IF(OR(U$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>U$3,$H54/$G54,$H54-SUM($I54:T54)))","v":0},{"$f":"IF(OR(V$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>V$3,$H54/$G54,$H54-SUM($I54:U54)))","v":0},{"$f":"IF(OR(W$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>W$3,$H54/$G54,$H54-SUM($I54:V54)))","v":0},{"$f":"IF(OR(X$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>X$3,$H54/$G54,$H54-SUM($I54:W54)))","v":0},{"$f":"IF(OR(Y$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Y$3,$H54/$G54,$H54-SUM($I54:X54)))","v":0},{"$f":"IF(OR(Z$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>Z$3,$H54/$G54,$H54-SUM($I54:Y54)))","v":0},{"$f":"IF(OR(AA$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AA$3,$H54/$G54,$H54-SUM($I54:Z54)))","v":0},{"$f":"IF(OR(AB$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AB$3,$H54/$G54,$H54-SUM($I54:AA54)))","v":0},{"$f":"IF(OR(AC$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AC$3,$H54/$G54,$H54-SUM($I54:AB54)))","v":0},{"$f":"IF(OR(AD$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AD$3,$H54/$G54,$H54-SUM($I54:AC54)))","v":0},{"$f":"IF(OR(AE$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AE$3,$H54/$G54,$H54-SUM($I54:AD54)))","v":0},{"$f":"IF(OR(AF$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AF$3,$H54/$G54,$H54-SUM($I54:AE54)))","v":0},{"$f":"IF(OR(AG$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AG$3,$H54/$G54,$H54-SUM($I54:AF54)))","v":0},{"$f":"IF(OR(AH$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AH$3,$H54/$G54,$H54-SUM($I54:AG54)))","v":0},{"$f":"IF(OR(AI$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AI$3,$H54/$G54,$H54-SUM($I54:AH54)))","v":0},{"$f":"IF(OR(AJ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AJ$3,$H54/$G54,$H54-SUM($I54:AI54)))","v":0},{"$f":"IF(OR(AK$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AK$3,$H54/$G54,$H54-SUM($I54:AJ54)))","v":0},{"$f":"IF(OR(AL$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AL$3,$H54/$G54,$H54-SUM($I54:AK54)))","v":0},{"$f":"IF(OR(AM$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AM$3,$H54/$G54,$H54-SUM($I54:AL54)))","v":0},{"$f":"IF(OR(AN$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AN$3,$H54/$G54,$H54-SUM($I54:AM54)))","v":0},{"$f":"IF(OR(AO$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AO$3,$H54/$G54,$H54-SUM($I54:AN54)))","v":0},{"$f":"IF(OR(AP$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AP$3,$H54/$G54,$H54-SUM($I54:AO54)))","v":0},{"$f":"IF(OR(AQ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AQ$3,$H54/$G54,$H54-SUM($I54:AP54)))","v":0},{"$f":"IF(OR(AR$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AR$3,$H54/$G54,$H54-SUM($I54:AQ54)))","v":0},{"$f":"IF(OR(AS$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AS$3,$H54/$G54,$H54-SUM($I54:AR54)))","v":0},{"$f":"IF(OR(AT$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AT$3,$H54/$G54,$H54-SUM($I54:AS54)))","v":0},{"$f":"IF(OR(AU$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AU$3,$H54/$G54,$H54-SUM($I54:AT54)))","v":0},{"$f":"IF(OR(AV$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AV$3,$H54/$G54,$H54-SUM($I54:AU54)))","v":0},{"$f":"IF(OR(AW$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AW$3,$H54/$G54,$H54-SUM($I54:AV54)))","v":0},{"$f":"IF(OR(AX$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AX$3,$H54/$G54,$H54-SUM($I54:AW54)))","v":0},{"$f":"IF(OR(AY$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AY$3,$H54/$G54,$H54-SUM($I54:AX54)))","v":0},{"$f":"IF(OR(AZ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>AZ$3,$H54/$G54,$H54-SUM($I54:AY54)))","v":0},{"$f":"IF(OR(BA$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BA$3,$H54/$G54,$H54-SUM($I54:AZ54)))","v":0},{"$f":"IF(OR(BB$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BB$3,$H54/$G54,$H54-SUM($I54:BA54)))","v":0},{"$f":"IF(OR(BC$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BC$3,$H54/$G54,$H54-SUM($I54:BB54)))","v":0},{"$f":"IF(OR(BD$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BD$3,$H54/$G54,$H54-SUM($I54:BC54)))","v":0},{"$f":"IF(OR(BE$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BE$3,$H54/$G54,$H54-SUM($I54:BD54)))","v":0},{"$f":"IF(OR(BF$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BF$3,$H54/$G54,$H54-SUM($I54:BE54)))","v":0},{"$f":"IF(OR(BG$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BG$3,$H54/$G54,$H54-SUM($I54:BF54)))","v":0},{"$f":"IF(OR(BH$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BH$3,$H54/$G54,$H54-SUM($I54:BG54)))","v":0},{"$f":"IF(OR(BI$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BI$3,$H54/$G54,$H54-SUM($I54:BH54)))","v":0},{"$f":"IF(OR(BJ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BJ$3,$H54/$G54,$H54-SUM($I54:BI54)))","v":0},{"$f":"IF(OR(BK$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BK$3,$H54/$G54,$H54-SUM($I54:BJ54)))","v":0},{"$f":"IF(OR(BL$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BL$3,$H54/$G54,$H54-SUM($I54:BK54)))","v":0},{"$f":"IF(OR(BM$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BM$3,$H54/$G54,$H54-SUM($I54:BL54)))","v":0},{"$f":"IF(OR(BN$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BN$3,$H54/$G54,$H54-SUM($I54:BM54)))","v":0},{"$f":"IF(OR(BO$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BO$3,$H54/$G54,$H54-SUM($I54:BN54)))","v":0},{"$f":"IF(OR(BP$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BP$3,$H54/$G54,$H54-SUM($I54:BO54)))","v":0},{"$f":"IF(OR(BQ$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BQ$3,$H54/$G54,$H54-SUM($I54:BP54)))","v":0},{"$f":"IF(OR(BR$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BR$3,$H54/$G54,$H54-SUM($I54:BQ54)))","v":0},{"$f":"IF(OR(BS$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BS$3,$H54/$G54,$H54-SUM($I54:BR54)))","v":0},{"$f":"IF(OR(BT$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BT$3,$H54/$G54,$H54-SUM($I54:BS54)))","v":0},{"$f":"IF(OR(BU$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BU$3,$H54/$G54,$H54-SUM($I54:BT54)))","v":0},{"$f":"IF(OR(BV$3<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54)>BV$3,$H54/$G54,$H54-SUM($I54:BU54)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G54","v":55},{"$f":"U42","v":0},null,{"$f":"IF(OR(J$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>J$3,$H55/$G55,$H55-SUM($I55:I55)))","v":0},{"$f":"IF(OR(K$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>K$3,$H55/$G55,$H55-SUM($I55:J55)))","v":0},{"$f":"IF(OR(L$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>L$3,$H55/$G55,$H55-SUM($I55:K55)))","v":0},{"$f":"IF(OR(M$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>M$3,$H55/$G55,$H55-SUM($I55:L55)))","v":0},{"$f":"IF(OR(N$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>N$3,$H55/$G55,$H55-SUM($I55:M55)))","v":0},{"$f":"IF(OR(O$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>O$3,$H55/$G55,$H55-SUM($I55:N55)))","v":0},{"$f":"IF(OR(P$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>P$3,$H55/$G55,$H55-SUM($I55:O55)))","v":0},{"$f":"IF(OR(Q$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Q$3,$H55/$G55,$H55-SUM($I55:P55)))","v":0},{"$f":"IF(OR(R$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>R$3,$H55/$G55,$H55-SUM($I55:Q55)))","v":0},{"$f":"IF(OR(S$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>S$3,$H55/$G55,$H55-SUM($I55:R55)))","v":0},{"$f":"IF(OR(T$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>T$3,$H55/$G55,$H55-SUM($I55:S55)))","v":0},{"$f":"IF(OR(U$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>U$3,$H55/$G55,$H55-SUM($I55:T55)))","v":0},{"$f":"IF(OR(V$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>V$3,$H55/$G55,$H55-SUM($I55:U55)))","v":0},{"$f":"IF(OR(W$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>W$3,$H55/$G55,$H55-SUM($I55:V55)))","v":0},{"$f":"IF(OR(X$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>X$3,$H55/$G55,$H55-SUM($I55:W55)))","v":0},{"$f":"IF(OR(Y$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Y$3,$H55/$G55,$H55-SUM($I55:X55)))","v":0},{"$f":"IF(OR(Z$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>Z$3,$H55/$G55,$H55-SUM($I55:Y55)))","v":0},{"$f":"IF(OR(AA$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AA$3,$H55/$G55,$H55-SUM($I55:Z55)))","v":0},{"$f":"IF(OR(AB$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AB$3,$H55/$G55,$H55-SUM($I55:AA55)))","v":0},{"$f":"IF(OR(AC$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AC$3,$H55/$G55,$H55-SUM($I55:AB55)))","v":0},{"$f":"IF(OR(AD$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AD$3,$H55/$G55,$H55-SUM($I55:AC55)))","v":0},{"$f":"IF(OR(AE$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AE$3,$H55/$G55,$H55-SUM($I55:AD55)))","v":0},{"$f":"IF(OR(AF$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AF$3,$H55/$G55,$H55-SUM($I55:AE55)))","v":0},{"$f":"IF(OR(AG$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AG$3,$H55/$G55,$H55-SUM($I55:AF55)))","v":0},{"$f":"IF(OR(AH$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AH$3,$H55/$G55,$H55-SUM($I55:AG55)))","v":0},{"$f":"IF(OR(AI$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AI$3,$H55/$G55,$H55-SUM($I55:AH55)))","v":0},{"$f":"IF(OR(AJ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AJ$3,$H55/$G55,$H55-SUM($I55:AI55)))","v":0},{"$f":"IF(OR(AK$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AK$3,$H55/$G55,$H55-SUM($I55:AJ55)))","v":0},{"$f":"IF(OR(AL$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AL$3,$H55/$G55,$H55-SUM($I55:AK55)))","v":0},{"$f":"IF(OR(AM$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AM$3,$H55/$G55,$H55-SUM($I55:AL55)))","v":0},{"$f":"IF(OR(AN$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AN$3,$H55/$G55,$H55-SUM($I55:AM55)))","v":0},{"$f":"IF(OR(AO$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AO$3,$H55/$G55,$H55-SUM($I55:AN55)))","v":0},{"$f":"IF(OR(AP$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AP$3,$H55/$G55,$H55-SUM($I55:AO55)))","v":0},{"$f":"IF(OR(AQ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AQ$3,$H55/$G55,$H55-SUM($I55:AP55)))","v":0},{"$f":"IF(OR(AR$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AR$3,$H55/$G55,$H55-SUM($I55:AQ55)))","v":0},{"$f":"IF(OR(AS$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AS$3,$H55/$G55,$H55-SUM($I55:AR55)))","v":0},{"$f":"IF(OR(AT$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AT$3,$H55/$G55,$H55-SUM($I55:AS55)))","v":0},{"$f":"IF(OR(AU$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AU$3,$H55/$G55,$H55-SUM($I55:AT55)))","v":0},{"$f":"IF(OR(AV$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AV$3,$H55/$G55,$H55-SUM($I55:AU55)))","v":0},{"$f":"IF(OR(AW$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AW$3,$H55/$G55,$H55-SUM($I55:AV55)))","v":0},{"$f":"IF(OR(AX$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AX$3,$H55/$G55,$H55-SUM($I55:AW55)))","v":0},{"$f":"IF(OR(AY$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AY$3,$H55/$G55,$H55-SUM($I55:AX55)))","v":0},{"$f":"IF(OR(AZ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>AZ$3,$H55/$G55,$H55-SUM($I55:AY55)))","v":0},{"$f":"IF(OR(BA$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BA$3,$H55/$G55,$H55-SUM($I55:AZ55)))","v":0},{"$f":"IF(OR(BB$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BB$3,$H55/$G55,$H55-SUM($I55:BA55)))","v":0},{"$f":"IF(OR(BC$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BC$3,$H55/$G55,$H55-SUM($I55:BB55)))","v":0},{"$f":"IF(OR(BD$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BD$3,$H55/$G55,$H55-SUM($I55:BC55)))","v":0},{"$f":"IF(OR(BE$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BE$3,$H55/$G55,$H55-SUM($I55:BD55)))","v":0},{"$f":"IF(OR(BF$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BF$3,$H55/$G55,$H55-SUM($I55:BE55)))","v":0},{"$f":"IF(OR(BG$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BG$3,$H55/$G55,$H55-SUM($I55:BF55)))","v":0},{"$f":"IF(OR(BH$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BH$3,$H55/$G55,$H55-SUM($I55:BG55)))","v":0},{"$f":"IF(OR(BI$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BI$3,$H55/$G55,$H55-SUM($I55:BH55)))","v":0},{"$f":"IF(OR(BJ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BJ$3,$H55/$G55,$H55-SUM($I55:BI55)))","v":0},{"$f":"IF(OR(BK$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BK$3,$H55/$G55,$H55-SUM($I55:BJ55)))","v":0},{"$f":"IF(OR(BL$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BL$3,$H55/$G55,$H55-SUM($I55:BK55)))","v":0},{"$f":"IF(OR(BM$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BM$3,$H55/$G55,$H55-SUM($I55:BL55)))","v":0},{"$f":"IF(OR(BN$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BN$3,$H55/$G55,$H55-SUM($I55:BM55)))","v":0},{"$f":"IF(OR(BO$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BO$3,$H55/$G55,$H55-SUM($I55:BN55)))","v":0},{"$f":"IF(OR(BP$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BP$3,$H55/$G55,$H55-SUM($I55:BO55)))","v":0},{"$f":"IF(OR(BQ$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BQ$3,$H55/$G55,$H55-SUM($I55:BP55)))","v":0},{"$f":"IF(OR(BR$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BR$3,$H55/$G55,$H55-SUM($I55:BQ55)))","v":0},{"$f":"IF(OR(BS$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BS$3,$H55/$G55,$H55-SUM($I55:BR55)))","v":0},{"$f":"IF(OR(BT$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BT$3,$H55/$G55,$H55-SUM($I55:BS55)))","v":0},{"$f":"IF(OR(BU$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BU$3,$H55/$G55,$H55-SUM($I55:BT55)))","v":0},{"$f":"IF(OR(BV$3<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55)>BV$3,$H55/$G55,$H55-SUM($I55:BU55)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G55","v":55},{"$f":"V42","v":0},null,{"$f":"IF(OR(J$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>J$3,$H56/$G56,$H56-SUM($I56:I56)))","v":0},{"$f":"IF(OR(K$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>K$3,$H56/$G56,$H56-SUM($I56:J56)))","v":0},{"$f":"IF(OR(L$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>L$3,$H56/$G56,$H56-SUM($I56:K56)))","v":0},{"$f":"IF(OR(M$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>M$3,$H56/$G56,$H56-SUM($I56:L56)))","v":0},{"$f":"IF(OR(N$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>N$3,$H56/$G56,$H56-SUM($I56:M56)))","v":0},{"$f":"IF(OR(O$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>O$3,$H56/$G56,$H56-SUM($I56:N56)))","v":0},{"$f":"IF(OR(P$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>P$3,$H56/$G56,$H56-SUM($I56:O56)))","v":0},{"$f":"IF(OR(Q$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Q$3,$H56/$G56,$H56-SUM($I56:P56)))","v":0},{"$f":"IF(OR(R$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>R$3,$H56/$G56,$H56-SUM($I56:Q56)))","v":0},{"$f":"IF(OR(S$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>S$3,$H56/$G56,$H56-SUM($I56:R56)))","v":0},{"$f":"IF(OR(T$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>T$3,$H56/$G56,$H56-SUM($I56:S56)))","v":0},{"$f":"IF(OR(U$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>U$3,$H56/$G56,$H56-SUM($I56:T56)))","v":0},{"$f":"IF(OR(V$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>V$3,$H56/$G56,$H56-SUM($I56:U56)))","v":0},{"$f":"IF(OR(W$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>W$3,$H56/$G56,$H56-SUM($I56:V56)))","v":0},{"$f":"IF(OR(X$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>X$3,$H56/$G56,$H56-SUM($I56:W56)))","v":0},{"$f":"IF(OR(Y$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Y$3,$H56/$G56,$H56-SUM($I56:X56)))","v":0},{"$f":"IF(OR(Z$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>Z$3,$H56/$G56,$H56-SUM($I56:Y56)))","v":0},{"$f":"IF(OR(AA$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AA$3,$H56/$G56,$H56-SUM($I56:Z56)))","v":0},{"$f":"IF(OR(AB$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AB$3,$H56/$G56,$H56-SUM($I56:AA56)))","v":0},{"$f":"IF(OR(AC$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AC$3,$H56/$G56,$H56-SUM($I56:AB56)))","v":0},{"$f":"IF(OR(AD$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AD$3,$H56/$G56,$H56-SUM($I56:AC56)))","v":0},{"$f":"IF(OR(AE$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AE$3,$H56/$G56,$H56-SUM($I56:AD56)))","v":0},{"$f":"IF(OR(AF$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AF$3,$H56/$G56,$H56-SUM($I56:AE56)))","v":0},{"$f":"IF(OR(AG$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AG$3,$H56/$G56,$H56-SUM($I56:AF56)))","v":0},{"$f":"IF(OR(AH$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AH$3,$H56/$G56,$H56-SUM($I56:AG56)))","v":0},{"$f":"IF(OR(AI$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AI$3,$H56/$G56,$H56-SUM($I56:AH56)))","v":0},{"$f":"IF(OR(AJ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AJ$3,$H56/$G56,$H56-SUM($I56:AI56)))","v":0},{"$f":"IF(OR(AK$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AK$3,$H56/$G56,$H56-SUM($I56:AJ56)))","v":0},{"$f":"IF(OR(AL$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AL$3,$H56/$G56,$H56-SUM($I56:AK56)))","v":0},{"$f":"IF(OR(AM$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AM$3,$H56/$G56,$H56-SUM($I56:AL56)))","v":0},{"$f":"IF(OR(AN$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AN$3,$H56/$G56,$H56-SUM($I56:AM56)))","v":0},{"$f":"IF(OR(AO$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AO$3,$H56/$G56,$H56-SUM($I56:AN56)))","v":0},{"$f":"IF(OR(AP$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AP$3,$H56/$G56,$H56-SUM($I56:AO56)))","v":0},{"$f":"IF(OR(AQ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AQ$3,$H56/$G56,$H56-SUM($I56:AP56)))","v":0},{"$f":"IF(OR(AR$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AR$3,$H56/$G56,$H56-SUM($I56:AQ56)))","v":0},{"$f":"IF(OR(AS$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AS$3,$H56/$G56,$H56-SUM($I56:AR56)))","v":0},{"$f":"IF(OR(AT$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AT$3,$H56/$G56,$H56-SUM($I56:AS56)))","v":0},{"$f":"IF(OR(AU$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AU$3,$H56/$G56,$H56-SUM($I56:AT56)))","v":0},{"$f":"IF(OR(AV$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AV$3,$H56/$G56,$H56-SUM($I56:AU56)))","v":0},{"$f":"IF(OR(AW$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AW$3,$H56/$G56,$H56-SUM($I56:AV56)))","v":0},{"$f":"IF(OR(AX$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AX$3,$H56/$G56,$H56-SUM($I56:AW56)))","v":0},{"$f":"IF(OR(AY$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AY$3,$H56/$G56,$H56-SUM($I56:AX56)))","v":0},{"$f":"IF(OR(AZ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>AZ$3,$H56/$G56,$H56-SUM($I56:AY56)))","v":0},{"$f":"IF(OR(BA$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BA$3,$H56/$G56,$H56-SUM($I56:AZ56)))","v":0},{"$f":"IF(OR(BB$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BB$3,$H56/$G56,$H56-SUM($I56:BA56)))","v":0},{"$f":"IF(OR(BC$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BC$3,$H56/$G56,$H56-SUM($I56:BB56)))","v":0},{"$f":"IF(OR(BD$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BD$3,$H56/$G56,$H56-SUM($I56:BC56)))","v":0},{"$f":"IF(OR(BE$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BE$3,$H56/$G56,$H56-SUM($I56:BD56)))","v":0},{"$f":"IF(OR(BF$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BF$3,$H56/$G56,$H56-SUM($I56:BE56)))","v":0},{"$f":"IF(OR(BG$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BG$3,$H56/$G56,$H56-SUM($I56:BF56)))","v":0},{"$f":"IF(OR(BH$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BH$3,$H56/$G56,$H56-SUM($I56:BG56)))","v":0},{"$f":"IF(OR(BI$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BI$3,$H56/$G56,$H56-SUM($I56:BH56)))","v":0},{"$f":"IF(OR(BJ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BJ$3,$H56/$G56,$H56-SUM($I56:BI56)))","v":0},{"$f":"IF(OR(BK$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BK$3,$H56/$G56,$H56-SUM($I56:BJ56)))","v":0},{"$f":"IF(OR(BL$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BL$3,$H56/$G56,$H56-SUM($I56:BK56)))","v":0},{"$f":"IF(OR(BM$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BM$3,$H56/$G56,$H56-SUM($I56:BL56)))","v":0},{"$f":"IF(OR(BN$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BN$3,$H56/$G56,$H56-SUM($I56:BM56)))","v":0},{"$f":"IF(OR(BO$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BO$3,$H56/$G56,$H56-SUM($I56:BN56)))","v":0},{"$f":"IF(OR(BP$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BP$3,$H56/$G56,$H56-SUM($I56:BO56)))","v":0},{"$f":"IF(OR(BQ$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BQ$3,$H56/$G56,$H56-SUM($I56:BP56)))","v":0},{"$f":"IF(OR(BR$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BR$3,$H56/$G56,$H56-SUM($I56:BQ56)))","v":0},{"$f":"IF(OR(BS$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BS$3,$H56/$G56,$H56-SUM($I56:BR56)))","v":0},{"$f":"IF(OR(BT$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BT$3,$H56/$G56,$H56-SUM($I56:BS56)))","v":0},{"$f":"IF(OR(BU$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BU$3,$H56/$G56,$H56-SUM($I56:BT56)))","v":0},{"$f":"IF(OR(BV$3<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56)>BV$3,$H56/$G56,$H56-SUM($I56:BU56)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G56","v":55},{"$f":"W42","v":0},null,{"$f":"IF(OR(J$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>J$3,$H57/$G57,$H57-SUM($I57:I57)))","v":0},{"$f":"IF(OR(K$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>K$3,$H57/$G57,$H57-SUM($I57:J57)))","v":0},{"$f":"IF(OR(L$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>L$3,$H57/$G57,$H57-SUM($I57:K57)))","v":0},{"$f":"IF(OR(M$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>M$3,$H57/$G57,$H57-SUM($I57:L57)))","v":0},{"$f":"IF(OR(N$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>N$3,$H57/$G57,$H57-SUM($I57:M57)))","v":0},{"$f":"IF(OR(O$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>O$3,$H57/$G57,$H57-SUM($I57:N57)))","v":0},{"$f":"IF(OR(P$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>P$3,$H57/$G57,$H57-SUM($I57:O57)))","v":0},{"$f":"IF(OR(Q$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Q$3,$H57/$G57,$H57-SUM($I57:P57)))","v":0},{"$f":"IF(OR(R$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>R$3,$H57/$G57,$H57-SUM($I57:Q57)))","v":0},{"$f":"IF(OR(S$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>S$3,$H57/$G57,$H57-SUM($I57:R57)))","v":0},{"$f":"IF(OR(T$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>T$3,$H57/$G57,$H57-SUM($I57:S57)))","v":0},{"$f":"IF(OR(U$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>U$3,$H57/$G57,$H57-SUM($I57:T57)))","v":0},{"$f":"IF(OR(V$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>V$3,$H57/$G57,$H57-SUM($I57:U57)))","v":0},{"$f":"IF(OR(W$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>W$3,$H57/$G57,$H57-SUM($I57:V57)))","v":0},{"$f":"IF(OR(X$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>X$3,$H57/$G57,$H57-SUM($I57:W57)))","v":0},{"$f":"IF(OR(Y$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Y$3,$H57/$G57,$H57-SUM($I57:X57)))","v":0},{"$f":"IF(OR(Z$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>Z$3,$H57/$G57,$H57-SUM($I57:Y57)))","v":0},{"$f":"IF(OR(AA$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AA$3,$H57/$G57,$H57-SUM($I57:Z57)))","v":0},{"$f":"IF(OR(AB$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AB$3,$H57/$G57,$H57-SUM($I57:AA57)))","v":0},{"$f":"IF(OR(AC$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AC$3,$H57/$G57,$H57-SUM($I57:AB57)))","v":0},{"$f":"IF(OR(AD$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AD$3,$H57/$G57,$H57-SUM($I57:AC57)))","v":0},{"$f":"IF(OR(AE$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AE$3,$H57/$G57,$H57-SUM($I57:AD57)))","v":0},{"$f":"IF(OR(AF$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AF$3,$H57/$G57,$H57-SUM($I57:AE57)))","v":0},{"$f":"IF(OR(AG$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AG$3,$H57/$G57,$H57-SUM($I57:AF57)))","v":0},{"$f":"IF(OR(AH$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AH$3,$H57/$G57,$H57-SUM($I57:AG57)))","v":0},{"$f":"IF(OR(AI$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AI$3,$H57/$G57,$H57-SUM($I57:AH57)))","v":0},{"$f":"IF(OR(AJ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AJ$3,$H57/$G57,$H57-SUM($I57:AI57)))","v":0},{"$f":"IF(OR(AK$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AK$3,$H57/$G57,$H57-SUM($I57:AJ57)))","v":0},{"$f":"IF(OR(AL$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AL$3,$H57/$G57,$H57-SUM($I57:AK57)))","v":0},{"$f":"IF(OR(AM$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AM$3,$H57/$G57,$H57-SUM($I57:AL57)))","v":0},{"$f":"IF(OR(AN$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AN$3,$H57/$G57,$H57-SUM($I57:AM57)))","v":0},{"$f":"IF(OR(AO$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AO$3,$H57/$G57,$H57-SUM($I57:AN57)))","v":0},{"$f":"IF(OR(AP$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AP$3,$H57/$G57,$H57-SUM($I57:AO57)))","v":0},{"$f":"IF(OR(AQ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AQ$3,$H57/$G57,$H57-SUM($I57:AP57)))","v":0},{"$f":"IF(OR(AR$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AR$3,$H57/$G57,$H57-SUM($I57:AQ57)))","v":0},{"$f":"IF(OR(AS$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AS$3,$H57/$G57,$H57-SUM($I57:AR57)))","v":0},{"$f":"IF(OR(AT$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AT$3,$H57/$G57,$H57-SUM($I57:AS57)))","v":0},{"$f":"IF(OR(AU$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AU$3,$H57/$G57,$H57-SUM($I57:AT57)))","v":0},{"$f":"IF(OR(AV$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AV$3,$H57/$G57,$H57-SUM($I57:AU57)))","v":0},{"$f":"IF(OR(AW$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AW$3,$H57/$G57,$H57-SUM($I57:AV57)))","v":0},{"$f":"IF(OR(AX$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AX$3,$H57/$G57,$H57-SUM($I57:AW57)))","v":0},{"$f":"IF(OR(AY$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AY$3,$H57/$G57,$H57-SUM($I57:AX57)))","v":0},{"$f":"IF(OR(AZ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>AZ$3,$H57/$G57,$H57-SUM($I57:AY57)))","v":0},{"$f":"IF(OR(BA$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BA$3,$H57/$G57,$H57-SUM($I57:AZ57)))","v":0},{"$f":"IF(OR(BB$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BB$3,$H57/$G57,$H57-SUM($I57:BA57)))","v":0},{"$f":"IF(OR(BC$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BC$3,$H57/$G57,$H57-SUM($I57:BB57)))","v":0},{"$f":"IF(OR(BD$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BD$3,$H57/$G57,$H57-SUM($I57:BC57)))","v":0},{"$f":"IF(OR(BE$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BE$3,$H57/$G57,$H57-SUM($I57:BD57)))","v":0},{"$f":"IF(OR(BF$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BF$3,$H57/$G57,$H57-SUM($I57:BE57)))","v":0},{"$f":"IF(OR(BG$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BG$3,$H57/$G57,$H57-SUM($I57:BF57)))","v":0},{"$f":"IF(OR(BH$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BH$3,$H57/$G57,$H57-SUM($I57:BG57)))","v":0},{"$f":"IF(OR(BI$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BI$3,$H57/$G57,$H57-SUM($I57:BH57)))","v":0},{"$f":"IF(OR(BJ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BJ$3,$H57/$G57,$H57-SUM($I57:BI57)))","v":0},{"$f":"IF(OR(BK$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BK$3,$H57/$G57,$H57-SUM($I57:BJ57)))","v":0},{"$f":"IF(OR(BL$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BL$3,$H57/$G57,$H57-SUM($I57:BK57)))","v":0},{"$f":"IF(OR(BM$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BM$3,$H57/$G57,$H57-SUM($I57:BL57)))","v":0},{"$f":"IF(OR(BN$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BN$3,$H57/$G57,$H57-SUM($I57:BM57)))","v":0},{"$f":"IF(OR(BO$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BO$3,$H57/$G57,$H57-SUM($I57:BN57)))","v":0},{"$f":"IF(OR(BP$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BP$3,$H57/$G57,$H57-SUM($I57:BO57)))","v":0},{"$f":"IF(OR(BQ$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BQ$3,$H57/$G57,$H57-SUM($I57:BP57)))","v":0},{"$f":"IF(OR(BR$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BR$3,$H57/$G57,$H57-SUM($I57:BQ57)))","v":0},{"$f":"IF(OR(BS$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BS$3,$H57/$G57,$H57-SUM($I57:BR57)))","v":0},{"$f":"IF(OR(BT$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BT$3,$H57/$G57,$H57-SUM($I57:BS57)))","v":0},{"$f":"IF(OR(BU$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BU$3,$H57/$G57,$H57-SUM($I57:BT57)))","v":0},{"$f":"IF(OR(BV$3<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57)>BV$3,$H57/$G57,$H57-SUM($I57:BU57)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G57","v":55},{"$f":"X42","v":0},null,{"$f":"IF(OR(J$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>J$3,$H58/$G58,$H58-SUM($I58:I58)))","v":0},{"$f":"IF(OR(K$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>K$3,$H58/$G58,$H58-SUM($I58:J58)))","v":0},{"$f":"IF(OR(L$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>L$3,$H58/$G58,$H58-SUM($I58:K58)))","v":0},{"$f":"IF(OR(M$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>M$3,$H58/$G58,$H58-SUM($I58:L58)))","v":0},{"$f":"IF(OR(N$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>N$3,$H58/$G58,$H58-SUM($I58:M58)))","v":0},{"$f":"IF(OR(O$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>O$3,$H58/$G58,$H58-SUM($I58:N58)))","v":0},{"$f":"IF(OR(P$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>P$3,$H58/$G58,$H58-SUM($I58:O58)))","v":0},{"$f":"IF(OR(Q$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Q$3,$H58/$G58,$H58-SUM($I58:P58)))","v":0},{"$f":"IF(OR(R$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>R$3,$H58/$G58,$H58-SUM($I58:Q58)))","v":0},{"$f":"IF(OR(S$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>S$3,$H58/$G58,$H58-SUM($I58:R58)))","v":0},{"$f":"IF(OR(T$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>T$3,$H58/$G58,$H58-SUM($I58:S58)))","v":0},{"$f":"IF(OR(U$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>U$3,$H58/$G58,$H58-SUM($I58:T58)))","v":0},{"$f":"IF(OR(V$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>V$3,$H58/$G58,$H58-SUM($I58:U58)))","v":0},{"$f":"IF(OR(W$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>W$3,$H58/$G58,$H58-SUM($I58:V58)))","v":0},{"$f":"IF(OR(X$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>X$3,$H58/$G58,$H58-SUM($I58:W58)))","v":0},{"$f":"IF(OR(Y$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Y$3,$H58/$G58,$H58-SUM($I58:X58)))","v":0},{"$f":"IF(OR(Z$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>Z$3,$H58/$G58,$H58-SUM($I58:Y58)))","v":0},{"$f":"IF(OR(AA$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AA$3,$H58/$G58,$H58-SUM($I58:Z58)))","v":0},{"$f":"IF(OR(AB$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AB$3,$H58/$G58,$H58-SUM($I58:AA58)))","v":0},{"$f":"IF(OR(AC$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AC$3,$H58/$G58,$H58-SUM($I58:AB58)))","v":0},{"$f":"IF(OR(AD$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AD$3,$H58/$G58,$H58-SUM($I58:AC58)))","v":0},{"$f":"IF(OR(AE$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AE$3,$H58/$G58,$H58-SUM($I58:AD58)))","v":0},{"$f":"IF(OR(AF$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AF$3,$H58/$G58,$H58-SUM($I58:AE58)))","v":0},{"$f":"IF(OR(AG$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AG$3,$H58/$G58,$H58-SUM($I58:AF58)))","v":0},{"$f":"IF(OR(AH$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AH$3,$H58/$G58,$H58-SUM($I58:AG58)))","v":0},{"$f":"IF(OR(AI$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AI$3,$H58/$G58,$H58-SUM($I58:AH58)))","v":0},{"$f":"IF(OR(AJ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AJ$3,$H58/$G58,$H58-SUM($I58:AI58)))","v":0},{"$f":"IF(OR(AK$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AK$3,$H58/$G58,$H58-SUM($I58:AJ58)))","v":0},{"$f":"IF(OR(AL$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AL$3,$H58/$G58,$H58-SUM($I58:AK58)))","v":0},{"$f":"IF(OR(AM$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AM$3,$H58/$G58,$H58-SUM($I58:AL58)))","v":0},{"$f":"IF(OR(AN$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AN$3,$H58/$G58,$H58-SUM($I58:AM58)))","v":0},{"$f":"IF(OR(AO$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AO$3,$H58/$G58,$H58-SUM($I58:AN58)))","v":0},{"$f":"IF(OR(AP$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AP$3,$H58/$G58,$H58-SUM($I58:AO58)))","v":0},{"$f":"IF(OR(AQ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AQ$3,$H58/$G58,$H58-SUM($I58:AP58)))","v":0},{"$f":"IF(OR(AR$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AR$3,$H58/$G58,$H58-SUM($I58:AQ58)))","v":0},{"$f":"IF(OR(AS$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AS$3,$H58/$G58,$H58-SUM($I58:AR58)))","v":0},{"$f":"IF(OR(AT$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AT$3,$H58/$G58,$H58-SUM($I58:AS58)))","v":0},{"$f":"IF(OR(AU$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AU$3,$H58/$G58,$H58-SUM($I58:AT58)))","v":0},{"$f":"IF(OR(AV$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AV$3,$H58/$G58,$H58-SUM($I58:AU58)))","v":0},{"$f":"IF(OR(AW$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AW$3,$H58/$G58,$H58-SUM($I58:AV58)))","v":0},{"$f":"IF(OR(AX$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AX$3,$H58/$G58,$H58-SUM($I58:AW58)))","v":0},{"$f":"IF(OR(AY$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AY$3,$H58/$G58,$H58-SUM($I58:AX58)))","v":0},{"$f":"IF(OR(AZ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>AZ$3,$H58/$G58,$H58-SUM($I58:AY58)))","v":0},{"$f":"IF(OR(BA$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BA$3,$H58/$G58,$H58-SUM($I58:AZ58)))","v":0},{"$f":"IF(OR(BB$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BB$3,$H58/$G58,$H58-SUM($I58:BA58)))","v":0},{"$f":"IF(OR(BC$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BC$3,$H58/$G58,$H58-SUM($I58:BB58)))","v":0},{"$f":"IF(OR(BD$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BD$3,$H58/$G58,$H58-SUM($I58:BC58)))","v":0},{"$f":"IF(OR(BE$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BE$3,$H58/$G58,$H58-SUM($I58:BD58)))","v":0},{"$f":"IF(OR(BF$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BF$3,$H58/$G58,$H58-SUM($I58:BE58)))","v":0},{"$f":"IF(OR(BG$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BG$3,$H58/$G58,$H58-SUM($I58:BF58)))","v":0},{"$f":"IF(OR(BH$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BH$3,$H58/$G58,$H58-SUM($I58:BG58)))","v":0},{"$f":"IF(OR(BI$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BI$3,$H58/$G58,$H58-SUM($I58:BH58)))","v":0},{"$f":"IF(OR(BJ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BJ$3,$H58/$G58,$H58-SUM($I58:BI58)))","v":0},{"$f":"IF(OR(BK$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BK$3,$H58/$G58,$H58-SUM($I58:BJ58)))","v":0},{"$f":"IF(OR(BL$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BL$3,$H58/$G58,$H58-SUM($I58:BK58)))","v":0},{"$f":"IF(OR(BM$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BM$3,$H58/$G58,$H58-SUM($I58:BL58)))","v":0},{"$f":"IF(OR(BN$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BN$3,$H58/$G58,$H58-SUM($I58:BM58)))","v":0},{"$f":"IF(OR(BO$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BO$3,$H58/$G58,$H58-SUM($I58:BN58)))","v":0},{"$f":"IF(OR(BP$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BP$3,$H58/$G58,$H58-SUM($I58:BO58)))","v":0},{"$f":"IF(OR(BQ$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BQ$3,$H58/$G58,$H58-SUM($I58:BP58)))","v":0},{"$f":"IF(OR(BR$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BR$3,$H58/$G58,$H58-SUM($I58:BQ58)))","v":0},{"$f":"IF(OR(BS$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BS$3,$H58/$G58,$H58-SUM($I58:BR58)))","v":0},{"$f":"IF(OR(BT$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BT$3,$H58/$G58,$H58-SUM($I58:BS58)))","v":0},{"$f":"IF(OR(BU$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BU$3,$H58/$G58,$H58-SUM($I58:BT58)))","v":0},{"$f":"IF(OR(BV$3<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58)>BV$3,$H58/$G58,$H58-SUM($I58:BU58)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A36)","v":55},{"$f":"Y42","v":0},null,{"$f":"IF(OR(J$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>J$3,$H59/$G59,$H59-SUM($I59:I59)))","v":0},{"$f":"IF(OR(K$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>K$3,$H59/$G59,$H59-SUM($I59:J59)))","v":0},{"$f":"IF(OR(L$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>L$3,$H59/$G59,$H59-SUM($I59:K59)))","v":0},{"$f":"IF(OR(M$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>M$3,$H59/$G59,$H59-SUM($I59:L59)))","v":0},{"$f":"IF(OR(N$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>N$3,$H59/$G59,$H59-SUM($I59:M59)))","v":0},{"$f":"IF(OR(O$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>O$3,$H59/$G59,$H59-SUM($I59:N59)))","v":0},{"$f":"IF(OR(P$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>P$3,$H59/$G59,$H59-SUM($I59:O59)))","v":0},{"$f":"IF(OR(Q$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>Q$3,$H59/$G59,$H59-SUM($I59:P59)))","v":0},{"$f":"IF(OR(R$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>R$3,$H59/$G59,$H59-SUM($I59:Q59)))","v":0},{"$f":"IF(OR(S$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>S$3,$H59/$G59,$H59-SUM($I59:R59)))","v":0},{"$f":"IF(OR(T$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>T$3,$H59/$G59,$H59-SUM($I59:S59)))","v":0},{"$f":"IF(OR(U$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>U$3,$H59/$G59,$H59-SUM($I59:T59)))","v":0},{"$f":"IF(OR(V$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>V$3,$H59/$G59,$H59-SUM($I59:U59)))","v":0},{"$f":"IF(OR(W$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>W$3,$H59/$G59,$H59-SUM($I59:V59)))","v":0},{"$f":"IF(OR(X$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>X$3,$H59/$G59,$H59-SUM($I59:W59)))","v":0},{"$f":"IF(OR(Y$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>Y$3,$H59/$G59,$H59-SUM($I59:X59)))","v":0},{"$f":"IF(OR(Z$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>Z$3,$H59/$G59,$H59-SUM($I59:Y59)))","v":0},{"$f":"IF(OR(AA$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AA$3,$H59/$G59,$H59-SUM($I59:Z59)))","v":0},{"$f":"IF(OR(AB$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AB$3,$H59/$G59,$H59-SUM($I59:AA59)))","v":0},{"$f":"IF(OR(AC$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AC$3,$H59/$G59,$H59-SUM($I59:AB59)))","v":0},{"$f":"IF(OR(AD$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AD$3,$H59/$G59,$H59-SUM($I59:AC59)))","v":0},{"$f":"IF(OR(AE$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AE$3,$H59/$G59,$H59-SUM($I59:AD59)))","v":0},{"$f":"IF(OR(AF$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AF$3,$H59/$G59,$H59-SUM($I59:AE59)))","v":0},{"$f":"IF(OR(AG$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AG$3,$H59/$G59,$H59-SUM($I59:AF59)))","v":0},{"$f":"IF(OR(AH$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AH$3,$H59/$G59,$H59-SUM($I59:AG59)))","v":0},{"$f":"IF(OR(AI$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AI$3,$H59/$G59,$H59-SUM($I59:AH59)))","v":0},{"$f":"IF(OR(AJ$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AJ$3,$H59/$G59,$H59-SUM($I59:AI59)))","v":0},{"$f":"IF(OR(AK$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AK$3,$H59/$G59,$H59-SUM($I59:AJ59)))","v":0},{"$f":"IF(OR(AL$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AL$3,$H59/$G59,$H59-SUM($I59:AK59)))","v":0},{"$f":"IF(OR(AM$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AM$3,$H59/$G59,$H59-SUM($I59:AL59)))","v":0},{"$f":"IF(OR(AN$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AN$3,$H59/$G59,$H59-SUM($I59:AM59)))","v":0},{"$f":"IF(OR(AO$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AO$3,$H59/$G59,$H59-SUM($I59:AN59)))","v":0},{"$f":"IF(OR(AP$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AP$3,$H59/$G59,$H59-SUM($I59:AO59)))","v":0},{"$f":"IF(OR(AQ$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AQ$3,$H59/$G59,$H59-SUM($I59:AP59)))","v":0},{"$f":"IF(OR(AR$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AR$3,$H59/$G59,$H59-SUM($I59:AQ59)))","v":0},{"$f":"IF(OR(AS$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AS$3,$H59/$G59,$H59-SUM($I59:AR59)))","v":0},{"$f":"IF(OR(AT$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AT$3,$H59/$G59,$H59-SUM($I59:AS59)))","v":0},{"$f":"IF(OR(AU$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AU$3,$H59/$G59,$H59-SUM($I59:AT59)))","v":0},{"$f":"IF(OR(AV$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AV$3,$H59/$G59,$H59-SUM($I59:AU59)))","v":0},{"$f":"IF(OR(AW$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AW$3,$H59/$G59,$H59-SUM($I59:AV59)))","v":0},{"$f":"IF(OR(AX$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AX$3,$H59/$G59,$H59-SUM($I59:AW59)))","v":0},{"$f":"IF(OR(AY$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AY$3,$H59/$G59,$H59-SUM($I59:AX59)))","v":0},{"$f":"IF(OR(AZ$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>AZ$3,$H59/$G59,$H59-SUM($I59:AY59)))","v":0},{"$f":"IF(OR(BA$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BA$3,$H59/$G59,$H59-SUM($I59:AZ59)))","v":0},{"$f":"IF(OR(BB$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BB$3,$H59/$G59,$H59-SUM($I59:BA59)))","v":0},{"$f":"IF(OR(BC$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BC$3,$H59/$G59,$H59-SUM($I59:BB59)))","v":0},{"$f":"IF(OR(BD$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BD$3,$H59/$G59,$H59-SUM($I59:BC59)))","v":0},{"$f":"IF(OR(BE$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BE$3,$H59/$G59,$H59-SUM($I59:BD59)))","v":0},{"$f":"IF(OR(BF$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BF$3,$H59/$G59,$H59-SUM($I59:BE59)))","v":0},{"$f":"IF(OR(BG$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BG$3,$H59/$G59,$H59-SUM($I59:BF59)))","v":0},{"$f":"IF(OR(BH$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BH$3,$H59/$G59,$H59-SUM($I59:BG59)))","v":0},{"$f":"IF(OR(BI$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BI$3,$H59/$G59,$H59-SUM($I59:BH59)))","v":0},{"$f":"IF(OR(BJ$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BJ$3,$H59/$G59,$H59-SUM($I59:BI59)))","v":0},{"$f":"IF(OR(BK$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BK$3,$H59/$G59,$H59-SUM($I59:BJ59)))","v":0},{"$f":"IF(OR(BL$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BL$3,$H59/$G59,$H59-SUM($I59:BK59)))","v":0},{"$f":"IF(OR(BM$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BM$3,$H59/$G59,$H59-SUM($I59:BL59)))","v":0},{"$f":"IF(OR(BN$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BN$3,$H59/$G59,$H59-SUM($I59:BM59)))","v":0},{"$f":"IF(OR(BO$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BO$3,$H59/$G59,$H59-SUM($I59:BN59)))","v":0},{"$f":"IF(OR(BP$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BP$3,$H59/$G59,$H59-SUM($I59:BO59)))","v":0},{"$f":"IF(OR(BQ$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BQ$3,$H59/$G59,$H59-SUM($I59:BP59)))","v":0},{"$f":"IF(OR(BR$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BR$3,$H59/$G59,$H59-SUM($I59:BQ59)))","v":0},{"$f":"IF(OR(BS$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BS$3,$H59/$G59,$H59-SUM($I59:BR59)))","v":0},{"$f":"IF(OR(BT$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BT$3,$H59/$G59,$H59-SUM($I59:BS59)))","v":0},{"$f":"IF(OR(BU$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BU$3,$H59/$G59,$H59-SUM($I59:BT59)))","v":0},{"$f":"IF(OR(BV$3<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59)>BV$3,$H59/$G59,$H59-SUM($I59:BU59)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G59","v":55},{"$f":"Z42","v":0},null,{"$f":"IF(OR(J$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>J$3,$H60/$G60,$H60-SUM($I60:I60)))","v":0},{"$f":"IF(OR(K$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>K$3,$H60/$G60,$H60-SUM($I60:J60)))","v":0},{"$f":"IF(OR(L$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>L$3,$H60/$G60,$H60-SUM($I60:K60)))","v":0},{"$f":"IF(OR(M$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>M$3,$H60/$G60,$H60-SUM($I60:L60)))","v":0},{"$f":"IF(OR(N$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>N$3,$H60/$G60,$H60-SUM($I60:M60)))","v":0},{"$f":"IF(OR(O$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>O$3,$H60/$G60,$H60-SUM($I60:N60)))","v":0},{"$f":"IF(OR(P$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>P$3,$H60/$G60,$H60-SUM($I60:O60)))","v":0},{"$f":"IF(OR(Q$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>Q$3,$H60/$G60,$H60-SUM($I60:P60)))","v":0},{"$f":"IF(OR(R$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>R$3,$H60/$G60,$H60-SUM($I60:Q60)))","v":0},{"$f":"IF(OR(S$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>S$3,$H60/$G60,$H60-SUM($I60:R60)))","v":0},{"$f":"IF(OR(T$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>T$3,$H60/$G60,$H60-SUM($I60:S60)))","v":0},{"$f":"IF(OR(U$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>U$3,$H60/$G60,$H60-SUM($I60:T60)))","v":0},{"$f":"IF(OR(V$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>V$3,$H60/$G60,$H60-SUM($I60:U60)))","v":0},{"$f":"IF(OR(W$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>W$3,$H60/$G60,$H60-SUM($I60:V60)))","v":0},{"$f":"IF(OR(X$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>X$3,$H60/$G60,$H60-SUM($I60:W60)))","v":0},{"$f":"IF(OR(Y$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>Y$3,$H60/$G60,$H60-SUM($I60:X60)))","v":0},{"$f":"IF(OR(Z$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>Z$3,$H60/$G60,$H60-SUM($I60:Y60)))","v":0},{"$f":"IF(OR(AA$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AA$3,$H60/$G60,$H60-SUM($I60:Z60)))","v":0},{"$f":"IF(OR(AB$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AB$3,$H60/$G60,$H60-SUM($I60:AA60)))","v":0},{"$f":"IF(OR(AC$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AC$3,$H60/$G60,$H60-SUM($I60:AB60)))","v":0},{"$f":"IF(OR(AD$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AD$3,$H60/$G60,$H60-SUM($I60:AC60)))","v":0},{"$f":"IF(OR(AE$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AE$3,$H60/$G60,$H60-SUM($I60:AD60)))","v":0},{"$f":"IF(OR(AF$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AF$3,$H60/$G60,$H60-SUM($I60:AE60)))","v":0},{"$f":"IF(OR(AG$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AG$3,$H60/$G60,$H60-SUM($I60:AF60)))","v":0},{"$f":"IF(OR(AH$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AH$3,$H60/$G60,$H60-SUM($I60:AG60)))","v":0},{"$f":"IF(OR(AI$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AI$3,$H60/$G60,$H60-SUM($I60:AH60)))","v":0},{"$f":"IF(OR(AJ$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AJ$3,$H60/$G60,$H60-SUM($I60:AI60)))","v":0},{"$f":"IF(OR(AK$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AK$3,$H60/$G60,$H60-SUM($I60:AJ60)))","v":0},{"$f":"IF(OR(AL$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AL$3,$H60/$G60,$H60-SUM($I60:AK60)))","v":0},{"$f":"IF(OR(AM$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AM$3,$H60/$G60,$H60-SUM($I60:AL60)))","v":0},{"$f":"IF(OR(AN$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AN$3,$H60/$G60,$H60-SUM($I60:AM60)))","v":0},{"$f":"IF(OR(AO$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AO$3,$H60/$G60,$H60-SUM($I60:AN60)))","v":0},{"$f":"IF(OR(AP$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AP$3,$H60/$G60,$H60-SUM($I60:AO60)))","v":0},{"$f":"IF(OR(AQ$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AQ$3,$H60/$G60,$H60-SUM($I60:AP60)))","v":0},{"$f":"IF(OR(AR$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AR$3,$H60/$G60,$H60-SUM($I60:AQ60)))","v":0},{"$f":"IF(OR(AS$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AS$3,$H60/$G60,$H60-SUM($I60:AR60)))","v":0},{"$f":"IF(OR(AT$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AT$3,$H60/$G60,$H60-SUM($I60:AS60)))","v":0},{"$f":"IF(OR(AU$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AU$3,$H60/$G60,$H60-SUM($I60:AT60)))","v":0},{"$f":"IF(OR(AV$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AV$3,$H60/$G60,$H60-SUM($I60:AU60)))","v":0},{"$f":"IF(OR(AW$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AW$3,$H60/$G60,$H60-SUM($I60:AV60)))","v":0},{"$f":"IF(OR(AX$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AX$3,$H60/$G60,$H60-SUM($I60:AW60)))","v":0},{"$f":"IF(OR(AY$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AY$3,$H60/$G60,$H60-SUM($I60:AX60)))","v":0},{"$f":"IF(OR(AZ$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>AZ$3,$H60/$G60,$H60-SUM($I60:AY60)))","v":0},{"$f":"IF(OR(BA$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BA$3,$H60/$G60,$H60-SUM($I60:AZ60)))","v":0},{"$f":"IF(OR(BB$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BB$3,$H60/$G60,$H60-SUM($I60:BA60)))","v":0},{"$f":"IF(OR(BC$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BC$3,$H60/$G60,$H60-SUM($I60:BB60)))","v":0},{"$f":"IF(OR(BD$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BD$3,$H60/$G60,$H60-SUM($I60:BC60)))","v":0},{"$f":"IF(OR(BE$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BE$3,$H60/$G60,$H60-SUM($I60:BD60)))","v":0},{"$f":"IF(OR(BF$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BF$3,$H60/$G60,$H60-SUM($I60:BE60)))","v":0},{"$f":"IF(OR(BG$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BG$3,$H60/$G60,$H60-SUM($I60:BF60)))","v":0},{"$f":"IF(OR(BH$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BH$3,$H60/$G60,$H60-SUM($I60:BG60)))","v":0},{"$f":"IF(OR(BI$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BI$3,$H60/$G60,$H60-SUM($I60:BH60)))","v":0},{"$f":"IF(OR(BJ$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BJ$3,$H60/$G60,$H60-SUM($I60:BI60)))","v":0},{"$f":"IF(OR(BK$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BK$3,$H60/$G60,$H60-SUM($I60:BJ60)))","v":0},{"$f":"IF(OR(BL$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BL$3,$H60/$G60,$H60-SUM($I60:BK60)))","v":0},{"$f":"IF(OR(BM$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BM$3,$H60/$G60,$H60-SUM($I60:BL60)))","v":0},{"$f":"IF(OR(BN$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BN$3,$H60/$G60,$H60-SUM($I60:BM60)))","v":0},{"$f":"IF(OR(BO$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BO$3,$H60/$G60,$H60-SUM($I60:BN60)))","v":0},{"$f":"IF(OR(BP$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BP$3,$H60/$G60,$H60-SUM($I60:BO60)))","v":0},{"$f":"IF(OR(BQ$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BQ$3,$H60/$G60,$H60-SUM($I60:BP60)))","v":0},{"$f":"IF(OR(BR$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BR$3,$H60/$G60,$H60-SUM($I60:BQ60)))","v":0},{"$f":"IF(OR(BS$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BS$3,$H60/$G60,$H60-SUM($I60:BR60)))","v":0},{"$f":"IF(OR(BT$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BT$3,$H60/$G60,$H60-SUM($I60:BS60)))","v":0},{"$f":"IF(OR(BU$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BU$3,$H60/$G60,$H60-SUM($I60:BT60)))","v":0},{"$f":"IF(OR(BV$3<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60)>BV$3,$H60/$G60,$H60-SUM($I60:BU60)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,55,{"$f":"AA42","v":0},null,{"$f":"IF(OR(J$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>J$3,$H61/$G61,$H61-SUM($I61:I61)))","v":0},{"$f":"IF(OR(K$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>K$3,$H61/$G61,$H61-SUM($I61:J61)))","v":0},{"$f":"IF(OR(L$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>L$3,$H61/$G61,$H61-SUM($I61:K61)))","v":0},{"$f":"IF(OR(M$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>M$3,$H61/$G61,$H61-SUM($I61:L61)))","v":0},{"$f":"IF(OR(N$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>N$3,$H61/$G61,$H61-SUM($I61:M61)))","v":0},{"$f":"IF(OR(O$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>O$3,$H61/$G61,$H61-SUM($I61:N61)))","v":0},{"$f":"IF(OR(P$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>P$3,$H61/$G61,$H61-SUM($I61:O61)))","v":0},{"$f":"IF(OR(Q$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>Q$3,$H61/$G61,$H61-SUM($I61:P61)))","v":0},{"$f":"IF(OR(R$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>R$3,$H61/$G61,$H61-SUM($I61:Q61)))","v":0},{"$f":"IF(OR(S$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>S$3,$H61/$G61,$H61-SUM($I61:R61)))","v":0},{"$f":"IF(OR(T$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>T$3,$H61/$G61,$H61-SUM($I61:S61)))","v":0},{"$f":"IF(OR(U$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>U$3,$H61/$G61,$H61-SUM($I61:T61)))","v":0},{"$f":"IF(OR(V$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>V$3,$H61/$G61,$H61-SUM($I61:U61)))","v":0},{"$f":"IF(OR(W$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>W$3,$H61/$G61,$H61-SUM($I61:V61)))","v":0},{"$f":"IF(OR(X$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>X$3,$H61/$G61,$H61-SUM($I61:W61)))","v":0},{"$f":"IF(OR(Y$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>Y$3,$H61/$G61,$H61-SUM($I61:X61)))","v":0},{"$f":"IF(OR(Z$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>Z$3,$H61/$G61,$H61-SUM($I61:Y61)))","v":0},{"$f":"IF(OR(AA$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AA$3,$H61/$G61,$H61-SUM($I61:Z61)))","v":0},{"$f":"IF(OR(AB$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AB$3,$H61/$G61,$H61-SUM($I61:AA61)))","v":0},{"$f":"IF(OR(AC$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AC$3,$H61/$G61,$H61-SUM($I61:AB61)))","v":0},{"$f":"IF(OR(AD$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AD$3,$H61/$G61,$H61-SUM($I61:AC61)))","v":0},{"$f":"IF(OR(AE$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AE$3,$H61/$G61,$H61-SUM($I61:AD61)))","v":0},{"$f":"IF(OR(AF$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AF$3,$H61/$G61,$H61-SUM($I61:AE61)))","v":0},{"$f":"IF(OR(AG$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AG$3,$H61/$G61,$H61-SUM($I61:AF61)))","v":0},{"$f":"IF(OR(AH$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AH$3,$H61/$G61,$H61-SUM($I61:AG61)))","v":0},{"$f":"IF(OR(AI$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AI$3,$H61/$G61,$H61-SUM($I61:AH61)))","v":0},{"$f":"IF(OR(AJ$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AJ$3,$H61/$G61,$H61-SUM($I61:AI61)))","v":0},{"$f":"IF(OR(AK$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AK$3,$H61/$G61,$H61-SUM($I61:AJ61)))","v":0},{"$f":"IF(OR(AL$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AL$3,$H61/$G61,$H61-SUM($I61:AK61)))","v":0},{"$f":"IF(OR(AM$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AM$3,$H61/$G61,$H61-SUM($I61:AL61)))","v":0},{"$f":"IF(OR(AN$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AN$3,$H61/$G61,$H61-SUM($I61:AM61)))","v":0},{"$f":"IF(OR(AO$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AO$3,$H61/$G61,$H61-SUM($I61:AN61)))","v":0},{"$f":"IF(OR(AP$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AP$3,$H61/$G61,$H61-SUM($I61:AO61)))","v":0},{"$f":"IF(OR(AQ$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AQ$3,$H61/$G61,$H61-SUM($I61:AP61)))","v":0},{"$f":"IF(OR(AR$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AR$3,$H61/$G61,$H61-SUM($I61:AQ61)))","v":0},{"$f":"IF(OR(AS$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AS$3,$H61/$G61,$H61-SUM($I61:AR61)))","v":0},{"$f":"IF(OR(AT$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AT$3,$H61/$G61,$H61-SUM($I61:AS61)))","v":0},{"$f":"IF(OR(AU$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AU$3,$H61/$G61,$H61-SUM($I61:AT61)))","v":0},{"$f":"IF(OR(AV$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AV$3,$H61/$G61,$H61-SUM($I61:AU61)))","v":0},{"$f":"IF(OR(AW$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AW$3,$H61/$G61,$H61-SUM($I61:AV61)))","v":0},{"$f":"IF(OR(AX$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AX$3,$H61/$G61,$H61-SUM($I61:AW61)))","v":0},{"$f":"IF(OR(AY$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AY$3,$H61/$G61,$H61-SUM($I61:AX61)))","v":0},{"$f":"IF(OR(AZ$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>AZ$3,$H61/$G61,$H61-SUM($I61:AY61)))","v":0},{"$f":"IF(OR(BA$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BA$3,$H61/$G61,$H61-SUM($I61:AZ61)))","v":0},{"$f":"IF(OR(BB$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BB$3,$H61/$G61,$H61-SUM($I61:BA61)))","v":0},{"$f":"IF(OR(BC$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BC$3,$H61/$G61,$H61-SUM($I61:BB61)))","v":0},{"$f":"IF(OR(BD$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BD$3,$H61/$G61,$H61-SUM($I61:BC61)))","v":0},{"$f":"IF(OR(BE$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BE$3,$H61/$G61,$H61-SUM($I61:BD61)))","v":0},{"$f":"IF(OR(BF$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BF$3,$H61/$G61,$H61-SUM($I61:BE61)))","v":0},{"$f":"IF(OR(BG$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BG$3,$H61/$G61,$H61-SUM($I61:BF61)))","v":0},{"$f":"IF(OR(BH$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BH$3,$H61/$G61,$H61-SUM($I61:BG61)))","v":0},{"$f":"IF(OR(BI$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BI$3,$H61/$G61,$H61-SUM($I61:BH61)))","v":0},{"$f":"IF(OR(BJ$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BJ$3,$H61/$G61,$H61-SUM($I61:BI61)))","v":0},{"$f":"IF(OR(BK$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BK$3,$H61/$G61,$H61-SUM($I61:BJ61)))","v":0},{"$f":"IF(OR(BL$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BL$3,$H61/$G61,$H61-SUM($I61:BK61)))","v":0},{"$f":"IF(OR(BM$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BM$3,$H61/$G61,$H61-SUM($I61:BL61)))","v":0},{"$f":"IF(OR(BN$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BN$3,$H61/$G61,$H61-SUM($I61:BM61)))","v":0},{"$f":"IF(OR(BO$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BO$3,$H61/$G61,$H61-SUM($I61:BN61)))","v":0},{"$f":"IF(OR(BP$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BP$3,$H61/$G61,$H61-SUM($I61:BO61)))","v":0},{"$f":"IF(OR(BQ$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BQ$3,$H61/$G61,$H61-SUM($I61:BP61)))","v":0},{"$f":"IF(OR(BR$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BR$3,$H61/$G61,$H61-SUM($I61:BQ61)))","v":0},{"$f":"IF(OR(BS$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BS$3,$H61/$G61,$H61-SUM($I61:BR61)))","v":0},{"$f":"IF(OR(BT$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BT$3,$H61/$G61,$H61-SUM($I61:BS61)))","v":0},{"$f":"IF(OR(BU$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BU$3,$H61/$G61,$H61-SUM($I61:BT61)))","v":0},{"$f":"IF(OR(BV$3<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61)>BV$3,$H61/$G61,$H61-SUM($I61:BU61)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,55,{"$f":"AB42","v":0},null,{"$f":"IF(OR(J$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>J$3,$H62/$G62,$H62-SUM($I62:I62)))","v":0},{"$f":"IF(OR(K$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>K$3,$H62/$G62,$H62-SUM($I62:J62)))","v":0},{"$f":"IF(OR(L$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>L$3,$H62/$G62,$H62-SUM($I62:K62)))","v":0},{"$f":"IF(OR(M$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>M$3,$H62/$G62,$H62-SUM($I62:L62)))","v":0},{"$f":"IF(OR(N$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>N$3,$H62/$G62,$H62-SUM($I62:M62)))","v":0},{"$f":"IF(OR(O$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>O$3,$H62/$G62,$H62-SUM($I62:N62)))","v":0},{"$f":"IF(OR(P$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>P$3,$H62/$G62,$H62-SUM($I62:O62)))","v":0},{"$f":"IF(OR(Q$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>Q$3,$H62/$G62,$H62-SUM($I62:P62)))","v":0},{"$f":"IF(OR(R$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>R$3,$H62/$G62,$H62-SUM($I62:Q62)))","v":0},{"$f":"IF(OR(S$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>S$3,$H62/$G62,$H62-SUM($I62:R62)))","v":0},{"$f":"IF(OR(T$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>T$3,$H62/$G62,$H62-SUM($I62:S62)))","v":0},{"$f":"IF(OR(U$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>U$3,$H62/$G62,$H62-SUM($I62:T62)))","v":0},{"$f":"IF(OR(V$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>V$3,$H62/$G62,$H62-SUM($I62:U62)))","v":0},{"$f":"IF(OR(W$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>W$3,$H62/$G62,$H62-SUM($I62:V62)))","v":0},{"$f":"IF(OR(X$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>X$3,$H62/$G62,$H62-SUM($I62:W62)))","v":0},{"$f":"IF(OR(Y$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>Y$3,$H62/$G62,$H62-SUM($I62:X62)))","v":0},{"$f":"IF(OR(Z$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>Z$3,$H62/$G62,$H62-SUM($I62:Y62)))","v":0},{"$f":"IF(OR(AA$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AA$3,$H62/$G62,$H62-SUM($I62:Z62)))","v":0},{"$f":"IF(OR(AB$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AB$3,$H62/$G62,$H62-SUM($I62:AA62)))","v":0},{"$f":"IF(OR(AC$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AC$3,$H62/$G62,$H62-SUM($I62:AB62)))","v":0},{"$f":"IF(OR(AD$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AD$3,$H62/$G62,$H62-SUM($I62:AC62)))","v":0},{"$f":"IF(OR(AE$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AE$3,$H62/$G62,$H62-SUM($I62:AD62)))","v":0},{"$f":"IF(OR(AF$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AF$3,$H62/$G62,$H62-SUM($I62:AE62)))","v":0},{"$f":"IF(OR(AG$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AG$3,$H62/$G62,$H62-SUM($I62:AF62)))","v":0},{"$f":"IF(OR(AH$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AH$3,$H62/$G62,$H62-SUM($I62:AG62)))","v":0},{"$f":"IF(OR(AI$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AI$3,$H62/$G62,$H62-SUM($I62:AH62)))","v":0},{"$f":"IF(OR(AJ$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AJ$3,$H62/$G62,$H62-SUM($I62:AI62)))","v":0},{"$f":"IF(OR(AK$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AK$3,$H62/$G62,$H62-SUM($I62:AJ62)))","v":0},{"$f":"IF(OR(AL$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AL$3,$H62/$G62,$H62-SUM($I62:AK62)))","v":0},{"$f":"IF(OR(AM$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AM$3,$H62/$G62,$H62-SUM($I62:AL62)))","v":0},{"$f":"IF(OR(AN$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AN$3,$H62/$G62,$H62-SUM($I62:AM62)))","v":0},{"$f":"IF(OR(AO$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AO$3,$H62/$G62,$H62-SUM($I62:AN62)))","v":0},{"$f":"IF(OR(AP$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AP$3,$H62/$G62,$H62-SUM($I62:AO62)))","v":0},{"$f":"IF(OR(AQ$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AQ$3,$H62/$G62,$H62-SUM($I62:AP62)))","v":0},{"$f":"IF(OR(AR$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AR$3,$H62/$G62,$H62-SUM($I62:AQ62)))","v":0},{"$f":"IF(OR(AS$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AS$3,$H62/$G62,$H62-SUM($I62:AR62)))","v":0},{"$f":"IF(OR(AT$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AT$3,$H62/$G62,$H62-SUM($I62:AS62)))","v":0},{"$f":"IF(OR(AU$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AU$3,$H62/$G62,$H62-SUM($I62:AT62)))","v":0},{"$f":"IF(OR(AV$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AV$3,$H62/$G62,$H62-SUM($I62:AU62)))","v":0},{"$f":"IF(OR(AW$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AW$3,$H62/$G62,$H62-SUM($I62:AV62)))","v":0},{"$f":"IF(OR(AX$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AX$3,$H62/$G62,$H62-SUM($I62:AW62)))","v":0},{"$f":"IF(OR(AY$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AY$3,$H62/$G62,$H62-SUM($I62:AX62)))","v":0},{"$f":"IF(OR(AZ$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>AZ$3,$H62/$G62,$H62-SUM($I62:AY62)))","v":0},{"$f":"IF(OR(BA$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BA$3,$H62/$G62,$H62-SUM($I62:AZ62)))","v":0},{"$f":"IF(OR(BB$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BB$3,$H62/$G62,$H62-SUM($I62:BA62)))","v":0},{"$f":"IF(OR(BC$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BC$3,$H62/$G62,$H62-SUM($I62:BB62)))","v":0},{"$f":"IF(OR(BD$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BD$3,$H62/$G62,$H62-SUM($I62:BC62)))","v":0},{"$f":"IF(OR(BE$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BE$3,$H62/$G62,$H62-SUM($I62:BD62)))","v":0},{"$f":"IF(OR(BF$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BF$3,$H62/$G62,$H62-SUM($I62:BE62)))","v":0},{"$f":"IF(OR(BG$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BG$3,$H62/$G62,$H62-SUM($I62:BF62)))","v":0},{"$f":"IF(OR(BH$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BH$3,$H62/$G62,$H62-SUM($I62:BG62)))","v":0},{"$f":"IF(OR(BI$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BI$3,$H62/$G62,$H62-SUM($I62:BH62)))","v":0},{"$f":"IF(OR(BJ$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BJ$3,$H62/$G62,$H62-SUM($I62:BI62)))","v":0},{"$f":"IF(OR(BK$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BK$3,$H62/$G62,$H62-SUM($I62:BJ62)))","v":0},{"$f":"IF(OR(BL$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BL$3,$H62/$G62,$H62-SUM($I62:BK62)))","v":0},{"$f":"IF(OR(BM$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BM$3,$H62/$G62,$H62-SUM($I62:BL62)))","v":0},{"$f":"IF(OR(BN$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BN$3,$H62/$G62,$H62-SUM($I62:BM62)))","v":0},{"$f":"IF(OR(BO$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BO$3,$H62/$G62,$H62-SUM($I62:BN62)))","v":0},{"$f":"IF(OR(BP$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BP$3,$H62/$G62,$H62-SUM($I62:BO62)))","v":0},{"$f":"IF(OR(BQ$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BQ$3,$H62/$G62,$H62-SUM($I62:BP62)))","v":0},{"$f":"IF(OR(BR$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BR$3,$H62/$G62,$H62-SUM($I62:BQ62)))","v":0},{"$f":"IF(OR(BS$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BS$3,$H62/$G62,$H62-SUM($I62:BR62)))","v":0},{"$f":"IF(OR(BT$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BT$3,$H62/$G62,$H62-SUM($I62:BS62)))","v":0},{"$f":"IF(OR(BU$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BU$3,$H62/$G62,$H62-SUM($I62:BT62)))","v":0},{"$f":"IF(OR(BV$3<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62)>BV$3,$H62/$G62,$H62-SUM($I62:BU62)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,55,{"$f":"AC42","v":0},null,{"$f":"IF(OR(J$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>J$3,$H63/$G63,$H63-SUM($I63:I63)))","v":0},{"$f":"IF(OR(K$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>K$3,$H63/$G63,$H63-SUM($I63:J63)))","v":0},{"$f":"IF(OR(L$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>L$3,$H63/$G63,$H63-SUM($I63:K63)))","v":0},{"$f":"IF(OR(M$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>M$3,$H63/$G63,$H63-SUM($I63:L63)))","v":0},{"$f":"IF(OR(N$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>N$3,$H63/$G63,$H63-SUM($I63:M63)))","v":0},{"$f":"IF(OR(O$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>O$3,$H63/$G63,$H63-SUM($I63:N63)))","v":0},{"$f":"IF(OR(P$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>P$3,$H63/$G63,$H63-SUM($I63:O63)))","v":0},{"$f":"IF(OR(Q$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>Q$3,$H63/$G63,$H63-SUM($I63:P63)))","v":0},{"$f":"IF(OR(R$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>R$3,$H63/$G63,$H63-SUM($I63:Q63)))","v":0},{"$f":"IF(OR(S$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>S$3,$H63/$G63,$H63-SUM($I63:R63)))","v":0},{"$f":"IF(OR(T$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>T$3,$H63/$G63,$H63-SUM($I63:S63)))","v":0},{"$f":"IF(OR(U$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>U$3,$H63/$G63,$H63-SUM($I63:T63)))","v":0},{"$f":"IF(OR(V$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>V$3,$H63/$G63,$H63-SUM($I63:U63)))","v":0},{"$f":"IF(OR(W$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>W$3,$H63/$G63,$H63-SUM($I63:V63)))","v":0},{"$f":"IF(OR(X$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>X$3,$H63/$G63,$H63-SUM($I63:W63)))","v":0},{"$f":"IF(OR(Y$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>Y$3,$H63/$G63,$H63-SUM($I63:X63)))","v":0},{"$f":"IF(OR(Z$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>Z$3,$H63/$G63,$H63-SUM($I63:Y63)))","v":0},{"$f":"IF(OR(AA$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AA$3,$H63/$G63,$H63-SUM($I63:Z63)))","v":0},{"$f":"IF(OR(AB$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AB$3,$H63/$G63,$H63-SUM($I63:AA63)))","v":0},{"$f":"IF(OR(AC$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AC$3,$H63/$G63,$H63-SUM($I63:AB63)))","v":0},{"$f":"IF(OR(AD$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AD$3,$H63/$G63,$H63-SUM($I63:AC63)))","v":0},{"$f":"IF(OR(AE$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AE$3,$H63/$G63,$H63-SUM($I63:AD63)))","v":0},{"$f":"IF(OR(AF$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AF$3,$H63/$G63,$H63-SUM($I63:AE63)))","v":0},{"$f":"IF(OR(AG$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AG$3,$H63/$G63,$H63-SUM($I63:AF63)))","v":0},{"$f":"IF(OR(AH$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AH$3,$H63/$G63,$H63-SUM($I63:AG63)))","v":0},{"$f":"IF(OR(AI$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AI$3,$H63/$G63,$H63-SUM($I63:AH63)))","v":0},{"$f":"IF(OR(AJ$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AJ$3,$H63/$G63,$H63-SUM($I63:AI63)))","v":0},{"$f":"IF(OR(AK$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AK$3,$H63/$G63,$H63-SUM($I63:AJ63)))","v":0},{"$f":"IF(OR(AL$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AL$3,$H63/$G63,$H63-SUM($I63:AK63)))","v":0},{"$f":"IF(OR(AM$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AM$3,$H63/$G63,$H63-SUM($I63:AL63)))","v":0},{"$f":"IF(OR(AN$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AN$3,$H63/$G63,$H63-SUM($I63:AM63)))","v":0},{"$f":"IF(OR(AO$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AO$3,$H63/$G63,$H63-SUM($I63:AN63)))","v":0},{"$f":"IF(OR(AP$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AP$3,$H63/$G63,$H63-SUM($I63:AO63)))","v":0},{"$f":"IF(OR(AQ$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AQ$3,$H63/$G63,$H63-SUM($I63:AP63)))","v":0},{"$f":"IF(OR(AR$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AR$3,$H63/$G63,$H63-SUM($I63:AQ63)))","v":0},{"$f":"IF(OR(AS$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AS$3,$H63/$G63,$H63-SUM($I63:AR63)))","v":0},{"$f":"IF(OR(AT$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AT$3,$H63/$G63,$H63-SUM($I63:AS63)))","v":0},{"$f":"IF(OR(AU$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AU$3,$H63/$G63,$H63-SUM($I63:AT63)))","v":0},{"$f":"IF(OR(AV$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AV$3,$H63/$G63,$H63-SUM($I63:AU63)))","v":0},{"$f":"IF(OR(AW$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AW$3,$H63/$G63,$H63-SUM($I63:AV63)))","v":0},{"$f":"IF(OR(AX$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AX$3,$H63/$G63,$H63-SUM($I63:AW63)))","v":0},{"$f":"IF(OR(AY$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AY$3,$H63/$G63,$H63-SUM($I63:AX63)))","v":0},{"$f":"IF(OR(AZ$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>AZ$3,$H63/$G63,$H63-SUM($I63:AY63)))","v":0},{"$f":"IF(OR(BA$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BA$3,$H63/$G63,$H63-SUM($I63:AZ63)))","v":0},{"$f":"IF(OR(BB$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BB$3,$H63/$G63,$H63-SUM($I63:BA63)))","v":0},{"$f":"IF(OR(BC$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BC$3,$H63/$G63,$H63-SUM($I63:BB63)))","v":0},{"$f":"IF(OR(BD$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BD$3,$H63/$G63,$H63-SUM($I63:BC63)))","v":0},{"$f":"IF(OR(BE$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BE$3,$H63/$G63,$H63-SUM($I63:BD63)))","v":0},{"$f":"IF(OR(BF$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BF$3,$H63/$G63,$H63-SUM($I63:BE63)))","v":0},{"$f":"IF(OR(BG$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BG$3,$H63/$G63,$H63-SUM($I63:BF63)))","v":0},{"$f":"IF(OR(BH$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BH$3,$H63/$G63,$H63-SUM($I63:BG63)))","v":0},{"$f":"IF(OR(BI$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BI$3,$H63/$G63,$H63-SUM($I63:BH63)))","v":0},{"$f":"IF(OR(BJ$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BJ$3,$H63/$G63,$H63-SUM($I63:BI63)))","v":0},{"$f":"IF(OR(BK$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BK$3,$H63/$G63,$H63-SUM($I63:BJ63)))","v":0},{"$f":"IF(OR(BL$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BL$3,$H63/$G63,$H63-SUM($I63:BK63)))","v":0},{"$f":"IF(OR(BM$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BM$3,$H63/$G63,$H63-SUM($I63:BL63)))","v":0},{"$f":"IF(OR(BN$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BN$3,$H63/$G63,$H63-SUM($I63:BM63)))","v":0},{"$f":"IF(OR(BO$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BO$3,$H63/$G63,$H63-SUM($I63:BN63)))","v":0},{"$f":"IF(OR(BP$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BP$3,$H63/$G63,$H63-SUM($I63:BO63)))","v":0},{"$f":"IF(OR(BQ$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BQ$3,$H63/$G63,$H63-SUM($I63:BP63)))","v":0},{"$f":"IF(OR(BR$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BR$3,$H63/$G63,$H63-SUM($I63:BQ63)))","v":0},{"$f":"IF(OR(BS$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BS$3,$H63/$G63,$H63-SUM($I63:BR63)))","v":0},{"$f":"IF(OR(BT$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BT$3,$H63/$G63,$H63-SUM($I63:BS63)))","v":0},{"$f":"IF(OR(BU$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BU$3,$H63/$G63,$H63-SUM($I63:BT63)))","v":0},{"$f":"IF(OR(BV$3<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63)>BV$3,$H63/$G63,$H63-SUM($I63:BU63)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,55,{"$f":"AD42","v":0},null,{"$f":"IF(OR(J$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>J$3,$H64/$G64,$H64-SUM($I64:I64)))","v":0},{"$f":"IF(OR(K$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>K$3,$H64/$G64,$H64-SUM($I64:J64)))","v":0},{"$f":"IF(OR(L$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>L$3,$H64/$G64,$H64-SUM($I64:K64)))","v":0},{"$f":"IF(OR(M$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>M$3,$H64/$G64,$H64-SUM($I64:L64)))","v":0},{"$f":"IF(OR(N$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>N$3,$H64/$G64,$H64-SUM($I64:M64)))","v":0},{"$f":"IF(OR(O$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>O$3,$H64/$G64,$H64-SUM($I64:N64)))","v":0},{"$f":"IF(OR(P$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>P$3,$H64/$G64,$H64-SUM($I64:O64)))","v":0},{"$f":"IF(OR(Q$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>Q$3,$H64/$G64,$H64-SUM($I64:P64)))","v":0},{"$f":"IF(OR(R$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>R$3,$H64/$G64,$H64-SUM($I64:Q64)))","v":0},{"$f":"IF(OR(S$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>S$3,$H64/$G64,$H64-SUM($I64:R64)))","v":0},{"$f":"IF(OR(T$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>T$3,$H64/$G64,$H64-SUM($I64:S64)))","v":0},{"$f":"IF(OR(U$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>U$3,$H64/$G64,$H64-SUM($I64:T64)))","v":0},{"$f":"IF(OR(V$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>V$3,$H64/$G64,$H64-SUM($I64:U64)))","v":0},{"$f":"IF(OR(W$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>W$3,$H64/$G64,$H64-SUM($I64:V64)))","v":0},{"$f":"IF(OR(X$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>X$3,$H64/$G64,$H64-SUM($I64:W64)))","v":0},{"$f":"IF(OR(Y$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>Y$3,$H64/$G64,$H64-SUM($I64:X64)))","v":0},{"$f":"IF(OR(Z$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>Z$3,$H64/$G64,$H64-SUM($I64:Y64)))","v":0},{"$f":"IF(OR(AA$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AA$3,$H64/$G64,$H64-SUM($I64:Z64)))","v":0},{"$f":"IF(OR(AB$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AB$3,$H64/$G64,$H64-SUM($I64:AA64)))","v":0},{"$f":"IF(OR(AC$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AC$3,$H64/$G64,$H64-SUM($I64:AB64)))","v":0},{"$f":"IF(OR(AD$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AD$3,$H64/$G64,$H64-SUM($I64:AC64)))","v":0},{"$f":"IF(OR(AE$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AE$3,$H64/$G64,$H64-SUM($I64:AD64)))","v":0},{"$f":"IF(OR(AF$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AF$3,$H64/$G64,$H64-SUM($I64:AE64)))","v":0},{"$f":"IF(OR(AG$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AG$3,$H64/$G64,$H64-SUM($I64:AF64)))","v":0},{"$f":"IF(OR(AH$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AH$3,$H64/$G64,$H64-SUM($I64:AG64)))","v":0},{"$f":"IF(OR(AI$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AI$3,$H64/$G64,$H64-SUM($I64:AH64)))","v":0},{"$f":"IF(OR(AJ$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AJ$3,$H64/$G64,$H64-SUM($I64:AI64)))","v":0},{"$f":"IF(OR(AK$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AK$3,$H64/$G64,$H64-SUM($I64:AJ64)))","v":0},{"$f":"IF(OR(AL$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AL$3,$H64/$G64,$H64-SUM($I64:AK64)))","v":0},{"$f":"IF(OR(AM$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AM$3,$H64/$G64,$H64-SUM($I64:AL64)))","v":0},{"$f":"IF(OR(AN$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AN$3,$H64/$G64,$H64-SUM($I64:AM64)))","v":0},{"$f":"IF(OR(AO$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AO$3,$H64/$G64,$H64-SUM($I64:AN64)))","v":0},{"$f":"IF(OR(AP$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AP$3,$H64/$G64,$H64-SUM($I64:AO64)))","v":0},{"$f":"IF(OR(AQ$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AQ$3,$H64/$G64,$H64-SUM($I64:AP64)))","v":0},{"$f":"IF(OR(AR$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AR$3,$H64/$G64,$H64-SUM($I64:AQ64)))","v":0},{"$f":"IF(OR(AS$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AS$3,$H64/$G64,$H64-SUM($I64:AR64)))","v":0},{"$f":"IF(OR(AT$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AT$3,$H64/$G64,$H64-SUM($I64:AS64)))","v":0},{"$f":"IF(OR(AU$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AU$3,$H64/$G64,$H64-SUM($I64:AT64)))","v":0},{"$f":"IF(OR(AV$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AV$3,$H64/$G64,$H64-SUM($I64:AU64)))","v":0},{"$f":"IF(OR(AW$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AW$3,$H64/$G64,$H64-SUM($I64:AV64)))","v":0},{"$f":"IF(OR(AX$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AX$3,$H64/$G64,$H64-SUM($I64:AW64)))","v":0},{"$f":"IF(OR(AY$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AY$3,$H64/$G64,$H64-SUM($I64:AX64)))","v":0},{"$f":"IF(OR(AZ$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>AZ$3,$H64/$G64,$H64-SUM($I64:AY64)))","v":0},{"$f":"IF(OR(BA$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BA$3,$H64/$G64,$H64-SUM($I64:AZ64)))","v":0},{"$f":"IF(OR(BB$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BB$3,$H64/$G64,$H64-SUM($I64:BA64)))","v":0},{"$f":"IF(OR(BC$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BC$3,$H64/$G64,$H64-SUM($I64:BB64)))","v":0},{"$f":"IF(OR(BD$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BD$3,$H64/$G64,$H64-SUM($I64:BC64)))","v":0},{"$f":"IF(OR(BE$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BE$3,$H64/$G64,$H64-SUM($I64:BD64)))","v":0},{"$f":"IF(OR(BF$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BF$3,$H64/$G64,$H64-SUM($I64:BE64)))","v":0},{"$f":"IF(OR(BG$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BG$3,$H64/$G64,$H64-SUM($I64:BF64)))","v":0},{"$f":"IF(OR(BH$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BH$3,$H64/$G64,$H64-SUM($I64:BG64)))","v":0},{"$f":"IF(OR(BI$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BI$3,$H64/$G64,$H64-SUM($I64:BH64)))","v":0},{"$f":"IF(OR(BJ$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BJ$3,$H64/$G64,$H64-SUM($I64:BI64)))","v":0},{"$f":"IF(OR(BK$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BK$3,$H64/$G64,$H64-SUM($I64:BJ64)))","v":0},{"$f":"IF(OR(BL$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BL$3,$H64/$G64,$H64-SUM($I64:BK64)))","v":0},{"$f":"IF(OR(BM$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BM$3,$H64/$G64,$H64-SUM($I64:BL64)))","v":0},{"$f":"IF(OR(BN$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BN$3,$H64/$G64,$H64-SUM($I64:BM64)))","v":0},{"$f":"IF(OR(BO$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BO$3,$H64/$G64,$H64-SUM($I64:BN64)))","v":0},{"$f":"IF(OR(BP$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BP$3,$H64/$G64,$H64-SUM($I64:BO64)))","v":0},{"$f":"IF(OR(BQ$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BQ$3,$H64/$G64,$H64-SUM($I64:BP64)))","v":0},{"$f":"IF(OR(BR$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BR$3,$H64/$G64,$H64-SUM($I64:BQ64)))","v":0},{"$f":"IF(OR(BS$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BS$3,$H64/$G64,$H64-SUM($I64:BR64)))","v":0},{"$f":"IF(OR(BT$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BT$3,$H64/$G64,$H64-SUM($I64:BS64)))","v":0},{"$f":"IF(OR(BU$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BU$3,$H64/$G64,$H64-SUM($I64:BT64)))","v":0},{"$f":"IF(OR(BV$3<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64)>BV$3,$H64/$G64,$H64-SUM($I64:BU64)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,55,{"$f":"AE42","v":0},null,{"$f":"IF(OR(J$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>J$3,$H65/$G65,$H65-SUM($I65:I65)))","v":0},{"$f":"IF(OR(K$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>K$3,$H65/$G65,$H65-SUM($I65:J65)))","v":0},{"$f":"IF(OR(L$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>L$3,$H65/$G65,$H65-SUM($I65:K65)))","v":0},{"$f":"IF(OR(M$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>M$3,$H65/$G65,$H65-SUM($I65:L65)))","v":0},{"$f":"IF(OR(N$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>N$3,$H65/$G65,$H65-SUM($I65:M65)))","v":0},{"$f":"IF(OR(O$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>O$3,$H65/$G65,$H65-SUM($I65:N65)))","v":0},{"$f":"IF(OR(P$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>P$3,$H65/$G65,$H65-SUM($I65:O65)))","v":0},{"$f":"IF(OR(Q$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>Q$3,$H65/$G65,$H65-SUM($I65:P65)))","v":0},{"$f":"IF(OR(R$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>R$3,$H65/$G65,$H65-SUM($I65:Q65)))","v":0},{"$f":"IF(OR(S$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>S$3,$H65/$G65,$H65-SUM($I65:R65)))","v":0},{"$f":"IF(OR(T$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>T$3,$H65/$G65,$H65-SUM($I65:S65)))","v":0},{"$f":"IF(OR(U$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>U$3,$H65/$G65,$H65-SUM($I65:T65)))","v":0},{"$f":"IF(OR(V$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>V$3,$H65/$G65,$H65-SUM($I65:U65)))","v":0},{"$f":"IF(OR(W$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>W$3,$H65/$G65,$H65-SUM($I65:V65)))","v":0},{"$f":"IF(OR(X$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>X$3,$H65/$G65,$H65-SUM($I65:W65)))","v":0},{"$f":"IF(OR(Y$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>Y$3,$H65/$G65,$H65-SUM($I65:X65)))","v":0},{"$f":"IF(OR(Z$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>Z$3,$H65/$G65,$H65-SUM($I65:Y65)))","v":0},{"$f":"IF(OR(AA$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AA$3,$H65/$G65,$H65-SUM($I65:Z65)))","v":0},{"$f":"IF(OR(AB$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AB$3,$H65/$G65,$H65-SUM($I65:AA65)))","v":0},{"$f":"IF(OR(AC$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AC$3,$H65/$G65,$H65-SUM($I65:AB65)))","v":0},{"$f":"IF(OR(AD$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AD$3,$H65/$G65,$H65-SUM($I65:AC65)))","v":0},{"$f":"IF(OR(AE$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AE$3,$H65/$G65,$H65-SUM($I65:AD65)))","v":0},{"$f":"IF(OR(AF$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AF$3,$H65/$G65,$H65-SUM($I65:AE65)))","v":0},{"$f":"IF(OR(AG$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AG$3,$H65/$G65,$H65-SUM($I65:AF65)))","v":0},{"$f":"IF(OR(AH$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AH$3,$H65/$G65,$H65-SUM($I65:AG65)))","v":0},{"$f":"IF(OR(AI$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AI$3,$H65/$G65,$H65-SUM($I65:AH65)))","v":0},{"$f":"IF(OR(AJ$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AJ$3,$H65/$G65,$H65-SUM($I65:AI65)))","v":0},{"$f":"IF(OR(AK$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AK$3,$H65/$G65,$H65-SUM($I65:AJ65)))","v":0},{"$f":"IF(OR(AL$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AL$3,$H65/$G65,$H65-SUM($I65:AK65)))","v":0},{"$f":"IF(OR(AM$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AM$3,$H65/$G65,$H65-SUM($I65:AL65)))","v":0},{"$f":"IF(OR(AN$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AN$3,$H65/$G65,$H65-SUM($I65:AM65)))","v":0},{"$f":"IF(OR(AO$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AO$3,$H65/$G65,$H65-SUM($I65:AN65)))","v":0},{"$f":"IF(OR(AP$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AP$3,$H65/$G65,$H65-SUM($I65:AO65)))","v":0},{"$f":"IF(OR(AQ$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AQ$3,$H65/$G65,$H65-SUM($I65:AP65)))","v":0},{"$f":"IF(OR(AR$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AR$3,$H65/$G65,$H65-SUM($I65:AQ65)))","v":0},{"$f":"IF(OR(AS$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AS$3,$H65/$G65,$H65-SUM($I65:AR65)))","v":0},{"$f":"IF(OR(AT$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AT$3,$H65/$G65,$H65-SUM($I65:AS65)))","v":0},{"$f":"IF(OR(AU$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AU$3,$H65/$G65,$H65-SUM($I65:AT65)))","v":0},{"$f":"IF(OR(AV$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AV$3,$H65/$G65,$H65-SUM($I65:AU65)))","v":0},{"$f":"IF(OR(AW$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AW$3,$H65/$G65,$H65-SUM($I65:AV65)))","v":0},{"$f":"IF(OR(AX$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AX$3,$H65/$G65,$H65-SUM($I65:AW65)))","v":0},{"$f":"IF(OR(AY$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AY$3,$H65/$G65,$H65-SUM($I65:AX65)))","v":0},{"$f":"IF(OR(AZ$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>AZ$3,$H65/$G65,$H65-SUM($I65:AY65)))","v":0},{"$f":"IF(OR(BA$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BA$3,$H65/$G65,$H65-SUM($I65:AZ65)))","v":0},{"$f":"IF(OR(BB$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BB$3,$H65/$G65,$H65-SUM($I65:BA65)))","v":0},{"$f":"IF(OR(BC$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BC$3,$H65/$G65,$H65-SUM($I65:BB65)))","v":0},{"$f":"IF(OR(BD$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BD$3,$H65/$G65,$H65-SUM($I65:BC65)))","v":0},{"$f":"IF(OR(BE$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BE$3,$H65/$G65,$H65-SUM($I65:BD65)))","v":0},{"$f":"IF(OR(BF$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BF$3,$H65/$G65,$H65-SUM($I65:BE65)))","v":0},{"$f":"IF(OR(BG$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BG$3,$H65/$G65,$H65-SUM($I65:BF65)))","v":0},{"$f":"IF(OR(BH$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BH$3,$H65/$G65,$H65-SUM($I65:BG65)))","v":0},{"$f":"IF(OR(BI$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BI$3,$H65/$G65,$H65-SUM($I65:BH65)))","v":0},{"$f":"IF(OR(BJ$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BJ$3,$H65/$G65,$H65-SUM($I65:BI65)))","v":0},{"$f":"IF(OR(BK$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BK$3,$H65/$G65,$H65-SUM($I65:BJ65)))","v":0},{"$f":"IF(OR(BL$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BL$3,$H65/$G65,$H65-SUM($I65:BK65)))","v":0},{"$f":"IF(OR(BM$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BM$3,$H65/$G65,$H65-SUM($I65:BL65)))","v":0},{"$f":"IF(OR(BN$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BN$3,$H65/$G65,$H65-SUM($I65:BM65)))","v":0},{"$f":"IF(OR(BO$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BO$3,$H65/$G65,$H65-SUM($I65:BN65)))","v":0},{"$f":"IF(OR(BP$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BP$3,$H65/$G65,$H65-SUM($I65:BO65)))","v":0},{"$f":"IF(OR(BQ$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BQ$3,$H65/$G65,$H65-SUM($I65:BP65)))","v":0},{"$f":"IF(OR(BR$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BR$3,$H65/$G65,$H65-SUM($I65:BQ65)))","v":0},{"$f":"IF(OR(BS$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BS$3,$H65/$G65,$H65-SUM($I65:BR65)))","v":0},{"$f":"IF(OR(BT$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BT$3,$H65/$G65,$H65-SUM($I65:BS65)))","v":0},{"$f":"IF(OR(BU$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BU$3,$H65/$G65,$H65-SUM($I65:BT65)))","v":0},{"$f":"IF(OR(BV$3<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65)>BV$3,$H65/$G65,$H65-SUM($I65:BU65)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,55,{"$f":"AF42","v":0},null,{"$f":"IF(OR(J$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>J$3,$H66/$G66,$H66-SUM($I66:I66)))","v":0},{"$f":"IF(OR(K$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>K$3,$H66/$G66,$H66-SUM($I66:J66)))","v":0},{"$f":"IF(OR(L$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>L$3,$H66/$G66,$H66-SUM($I66:K66)))","v":0},{"$f":"IF(OR(M$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>M$3,$H66/$G66,$H66-SUM($I66:L66)))","v":0},{"$f":"IF(OR(N$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>N$3,$H66/$G66,$H66-SUM($I66:M66)))","v":0},{"$f":"IF(OR(O$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>O$3,$H66/$G66,$H66-SUM($I66:N66)))","v":0},{"$f":"IF(OR(P$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>P$3,$H66/$G66,$H66-SUM($I66:O66)))","v":0},{"$f":"IF(OR(Q$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>Q$3,$H66/$G66,$H66-SUM($I66:P66)))","v":0},{"$f":"IF(OR(R$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>R$3,$H66/$G66,$H66-SUM($I66:Q66)))","v":0},{"$f":"IF(OR(S$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>S$3,$H66/$G66,$H66-SUM($I66:R66)))","v":0},{"$f":"IF(OR(T$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>T$3,$H66/$G66,$H66-SUM($I66:S66)))","v":0},{"$f":"IF(OR(U$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>U$3,$H66/$G66,$H66-SUM($I66:T66)))","v":0},{"$f":"IF(OR(V$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>V$3,$H66/$G66,$H66-SUM($I66:U66)))","v":0},{"$f":"IF(OR(W$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>W$3,$H66/$G66,$H66-SUM($I66:V66)))","v":0},{"$f":"IF(OR(X$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>X$3,$H66/$G66,$H66-SUM($I66:W66)))","v":0},{"$f":"IF(OR(Y$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>Y$3,$H66/$G66,$H66-SUM($I66:X66)))","v":0},{"$f":"IF(OR(Z$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>Z$3,$H66/$G66,$H66-SUM($I66:Y66)))","v":0},{"$f":"IF(OR(AA$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AA$3,$H66/$G66,$H66-SUM($I66:Z66)))","v":0},{"$f":"IF(OR(AB$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AB$3,$H66/$G66,$H66-SUM($I66:AA66)))","v":0},{"$f":"IF(OR(AC$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AC$3,$H66/$G66,$H66-SUM($I66:AB66)))","v":0},{"$f":"IF(OR(AD$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AD$3,$H66/$G66,$H66-SUM($I66:AC66)))","v":0},{"$f":"IF(OR(AE$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AE$3,$H66/$G66,$H66-SUM($I66:AD66)))","v":0},{"$f":"IF(OR(AF$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AF$3,$H66/$G66,$H66-SUM($I66:AE66)))","v":0},{"$f":"IF(OR(AG$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AG$3,$H66/$G66,$H66-SUM($I66:AF66)))","v":0},{"$f":"IF(OR(AH$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AH$3,$H66/$G66,$H66-SUM($I66:AG66)))","v":0},{"$f":"IF(OR(AI$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AI$3,$H66/$G66,$H66-SUM($I66:AH66)))","v":0},{"$f":"IF(OR(AJ$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AJ$3,$H66/$G66,$H66-SUM($I66:AI66)))","v":0},{"$f":"IF(OR(AK$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AK$3,$H66/$G66,$H66-SUM($I66:AJ66)))","v":0},{"$f":"IF(OR(AL$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AL$3,$H66/$G66,$H66-SUM($I66:AK66)))","v":0},{"$f":"IF(OR(AM$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AM$3,$H66/$G66,$H66-SUM($I66:AL66)))","v":0},{"$f":"IF(OR(AN$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AN$3,$H66/$G66,$H66-SUM($I66:AM66)))","v":0},{"$f":"IF(OR(AO$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AO$3,$H66/$G66,$H66-SUM($I66:AN66)))","v":0},{"$f":"IF(OR(AP$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AP$3,$H66/$G66,$H66-SUM($I66:AO66)))","v":0},{"$f":"IF(OR(AQ$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AQ$3,$H66/$G66,$H66-SUM($I66:AP66)))","v":0},{"$f":"IF(OR(AR$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AR$3,$H66/$G66,$H66-SUM($I66:AQ66)))","v":0},{"$f":"IF(OR(AS$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AS$3,$H66/$G66,$H66-SUM($I66:AR66)))","v":0},{"$f":"IF(OR(AT$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AT$3,$H66/$G66,$H66-SUM($I66:AS66)))","v":0},{"$f":"IF(OR(AU$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AU$3,$H66/$G66,$H66-SUM($I66:AT66)))","v":0},{"$f":"IF(OR(AV$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AV$3,$H66/$G66,$H66-SUM($I66:AU66)))","v":0},{"$f":"IF(OR(AW$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AW$3,$H66/$G66,$H66-SUM($I66:AV66)))","v":0},{"$f":"IF(OR(AX$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AX$3,$H66/$G66,$H66-SUM($I66:AW66)))","v":0},{"$f":"IF(OR(AY$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AY$3,$H66/$G66,$H66-SUM($I66:AX66)))","v":0},{"$f":"IF(OR(AZ$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>AZ$3,$H66/$G66,$H66-SUM($I66:AY66)))","v":0},{"$f":"IF(OR(BA$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BA$3,$H66/$G66,$H66-SUM($I66:AZ66)))","v":0},{"$f":"IF(OR(BB$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BB$3,$H66/$G66,$H66-SUM($I66:BA66)))","v":0},{"$f":"IF(OR(BC$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BC$3,$H66/$G66,$H66-SUM($I66:BB66)))","v":0},{"$f":"IF(OR(BD$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BD$3,$H66/$G66,$H66-SUM($I66:BC66)))","v":0},{"$f":"IF(OR(BE$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BE$3,$H66/$G66,$H66-SUM($I66:BD66)))","v":0},{"$f":"IF(OR(BF$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BF$3,$H66/$G66,$H66-SUM($I66:BE66)))","v":0},{"$f":"IF(OR(BG$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BG$3,$H66/$G66,$H66-SUM($I66:BF66)))","v":0},{"$f":"IF(OR(BH$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BH$3,$H66/$G66,$H66-SUM($I66:BG66)))","v":0},{"$f":"IF(OR(BI$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BI$3,$H66/$G66,$H66-SUM($I66:BH66)))","v":0},{"$f":"IF(OR(BJ$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BJ$3,$H66/$G66,$H66-SUM($I66:BI66)))","v":0},{"$f":"IF(OR(BK$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BK$3,$H66/$G66,$H66-SUM($I66:BJ66)))","v":0},{"$f":"IF(OR(BL$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BL$3,$H66/$G66,$H66-SUM($I66:BK66)))","v":0},{"$f":"IF(OR(BM$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BM$3,$H66/$G66,$H66-SUM($I66:BL66)))","v":0},{"$f":"IF(OR(BN$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BN$3,$H66/$G66,$H66-SUM($I66:BM66)))","v":0},{"$f":"IF(OR(BO$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BO$3,$H66/$G66,$H66-SUM($I66:BN66)))","v":0},{"$f":"IF(OR(BP$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BP$3,$H66/$G66,$H66-SUM($I66:BO66)))","v":0},{"$f":"IF(OR(BQ$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BQ$3,$H66/$G66,$H66-SUM($I66:BP66)))","v":0},{"$f":"IF(OR(BR$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BR$3,$H66/$G66,$H66-SUM($I66:BQ66)))","v":0},{"$f":"IF(OR(BS$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BS$3,$H66/$G66,$H66-SUM($I66:BR66)))","v":0},{"$f":"IF(OR(BT$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BT$3,$H66/$G66,$H66-SUM($I66:BS66)))","v":0},{"$f":"IF(OR(BU$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BU$3,$H66/$G66,$H66-SUM($I66:BT66)))","v":0},{"$f":"IF(OR(BV$3<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66)>BV$3,$H66/$G66,$H66-SUM($I66:BU66)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,55,{"$f":"AG42","v":0},null,{"$f":"IF(OR(J$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>J$3,$H67/$G67,$H67-SUM($I67:I67)))","v":0},{"$f":"IF(OR(K$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>K$3,$H67/$G67,$H67-SUM($I67:J67)))","v":0},{"$f":"IF(OR(L$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>L$3,$H67/$G67,$H67-SUM($I67:K67)))","v":0},{"$f":"IF(OR(M$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>M$3,$H67/$G67,$H67-SUM($I67:L67)))","v":0},{"$f":"IF(OR(N$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>N$3,$H67/$G67,$H67-SUM($I67:M67)))","v":0},{"$f":"IF(OR(O$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>O$3,$H67/$G67,$H67-SUM($I67:N67)))","v":0},{"$f":"IF(OR(P$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>P$3,$H67/$G67,$H67-SUM($I67:O67)))","v":0},{"$f":"IF(OR(Q$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>Q$3,$H67/$G67,$H67-SUM($I67:P67)))","v":0},{"$f":"IF(OR(R$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>R$3,$H67/$G67,$H67-SUM($I67:Q67)))","v":0},{"$f":"IF(OR(S$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>S$3,$H67/$G67,$H67-SUM($I67:R67)))","v":0},{"$f":"IF(OR(T$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>T$3,$H67/$G67,$H67-SUM($I67:S67)))","v":0},{"$f":"IF(OR(U$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>U$3,$H67/$G67,$H67-SUM($I67:T67)))","v":0},{"$f":"IF(OR(V$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>V$3,$H67/$G67,$H67-SUM($I67:U67)))","v":0},{"$f":"IF(OR(W$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>W$3,$H67/$G67,$H67-SUM($I67:V67)))","v":0},{"$f":"IF(OR(X$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>X$3,$H67/$G67,$H67-SUM($I67:W67)))","v":0},{"$f":"IF(OR(Y$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>Y$3,$H67/$G67,$H67-SUM($I67:X67)))","v":0},{"$f":"IF(OR(Z$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>Z$3,$H67/$G67,$H67-SUM($I67:Y67)))","v":0},{"$f":"IF(OR(AA$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AA$3,$H67/$G67,$H67-SUM($I67:Z67)))","v":0},{"$f":"IF(OR(AB$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AB$3,$H67/$G67,$H67-SUM($I67:AA67)))","v":0},{"$f":"IF(OR(AC$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AC$3,$H67/$G67,$H67-SUM($I67:AB67)))","v":0},{"$f":"IF(OR(AD$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AD$3,$H67/$G67,$H67-SUM($I67:AC67)))","v":0},{"$f":"IF(OR(AE$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AE$3,$H67/$G67,$H67-SUM($I67:AD67)))","v":0},{"$f":"IF(OR(AF$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AF$3,$H67/$G67,$H67-SUM($I67:AE67)))","v":0},{"$f":"IF(OR(AG$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AG$3,$H67/$G67,$H67-SUM($I67:AF67)))","v":0},{"$f":"IF(OR(AH$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AH$3,$H67/$G67,$H67-SUM($I67:AG67)))","v":0},{"$f":"IF(OR(AI$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AI$3,$H67/$G67,$H67-SUM($I67:AH67)))","v":0},{"$f":"IF(OR(AJ$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AJ$3,$H67/$G67,$H67-SUM($I67:AI67)))","v":0},{"$f":"IF(OR(AK$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AK$3,$H67/$G67,$H67-SUM($I67:AJ67)))","v":0},{"$f":"IF(OR(AL$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AL$3,$H67/$G67,$H67-SUM($I67:AK67)))","v":0},{"$f":"IF(OR(AM$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AM$3,$H67/$G67,$H67-SUM($I67:AL67)))","v":0},{"$f":"IF(OR(AN$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AN$3,$H67/$G67,$H67-SUM($I67:AM67)))","v":0},{"$f":"IF(OR(AO$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AO$3,$H67/$G67,$H67-SUM($I67:AN67)))","v":0},{"$f":"IF(OR(AP$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AP$3,$H67/$G67,$H67-SUM($I67:AO67)))","v":0},{"$f":"IF(OR(AQ$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AQ$3,$H67/$G67,$H67-SUM($I67:AP67)))","v":0},{"$f":"IF(OR(AR$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AR$3,$H67/$G67,$H67-SUM($I67:AQ67)))","v":0},{"$f":"IF(OR(AS$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AS$3,$H67/$G67,$H67-SUM($I67:AR67)))","v":0},{"$f":"IF(OR(AT$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AT$3,$H67/$G67,$H67-SUM($I67:AS67)))","v":0},{"$f":"IF(OR(AU$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AU$3,$H67/$G67,$H67-SUM($I67:AT67)))","v":0},{"$f":"IF(OR(AV$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AV$3,$H67/$G67,$H67-SUM($I67:AU67)))","v":0},{"$f":"IF(OR(AW$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AW$3,$H67/$G67,$H67-SUM($I67:AV67)))","v":0},{"$f":"IF(OR(AX$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AX$3,$H67/$G67,$H67-SUM($I67:AW67)))","v":0},{"$f":"IF(OR(AY$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AY$3,$H67/$G67,$H67-SUM($I67:AX67)))","v":0},{"$f":"IF(OR(AZ$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>AZ$3,$H67/$G67,$H67-SUM($I67:AY67)))","v":0},{"$f":"IF(OR(BA$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BA$3,$H67/$G67,$H67-SUM($I67:AZ67)))","v":0},{"$f":"IF(OR(BB$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BB$3,$H67/$G67,$H67-SUM($I67:BA67)))","v":0},{"$f":"IF(OR(BC$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BC$3,$H67/$G67,$H67-SUM($I67:BB67)))","v":0},{"$f":"IF(OR(BD$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BD$3,$H67/$G67,$H67-SUM($I67:BC67)))","v":0},{"$f":"IF(OR(BE$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BE$3,$H67/$G67,$H67-SUM($I67:BD67)))","v":0},{"$f":"IF(OR(BF$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BF$3,$H67/$G67,$H67-SUM($I67:BE67)))","v":0},{"$f":"IF(OR(BG$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BG$3,$H67/$G67,$H67-SUM($I67:BF67)))","v":0},{"$f":"IF(OR(BH$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BH$3,$H67/$G67,$H67-SUM($I67:BG67)))","v":0},{"$f":"IF(OR(BI$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BI$3,$H67/$G67,$H67-SUM($I67:BH67)))","v":0},{"$f":"IF(OR(BJ$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BJ$3,$H67/$G67,$H67-SUM($I67:BI67)))","v":0},{"$f":"IF(OR(BK$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BK$3,$H67/$G67,$H67-SUM($I67:BJ67)))","v":0},{"$f":"IF(OR(BL$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BL$3,$H67/$G67,$H67-SUM($I67:BK67)))","v":0},{"$f":"IF(OR(BM$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BM$3,$H67/$G67,$H67-SUM($I67:BL67)))","v":0},{"$f":"IF(OR(BN$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BN$3,$H67/$G67,$H67-SUM($I67:BM67)))","v":0},{"$f":"IF(OR(BO$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BO$3,$H67/$G67,$H67-SUM($I67:BN67)))","v":0},{"$f":"IF(OR(BP$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BP$3,$H67/$G67,$H67-SUM($I67:BO67)))","v":0},{"$f":"IF(OR(BQ$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BQ$3,$H67/$G67,$H67-SUM($I67:BP67)))","v":0},{"$f":"IF(OR(BR$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BR$3,$H67/$G67,$H67-SUM($I67:BQ67)))","v":0},{"$f":"IF(OR(BS$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BS$3,$H67/$G67,$H67-SUM($I67:BR67)))","v":0},{"$f":"IF(OR(BT$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BT$3,$H67/$G67,$H67-SUM($I67:BS67)))","v":0},{"$f":"IF(OR(BU$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BU$3,$H67/$G67,$H67-SUM($I67:BT67)))","v":0},{"$f":"IF(OR(BV$3<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67)>BV$3,$H67/$G67,$H67-SUM($I67:BU67)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,55,{"$f":"AH42","v":0},null,{"$f":"IF(OR(J$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>J$3,$H68/$G68,$H68-SUM($I68:I68)))","v":0},{"$f":"IF(OR(K$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>K$3,$H68/$G68,$H68-SUM($I68:J68)))","v":0},{"$f":"IF(OR(L$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>L$3,$H68/$G68,$H68-SUM($I68:K68)))","v":0},{"$f":"IF(OR(M$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>M$3,$H68/$G68,$H68-SUM($I68:L68)))","v":0},{"$f":"IF(OR(N$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>N$3,$H68/$G68,$H68-SUM($I68:M68)))","v":0},{"$f":"IF(OR(O$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>O$3,$H68/$G68,$H68-SUM($I68:N68)))","v":0},{"$f":"IF(OR(P$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>P$3,$H68/$G68,$H68-SUM($I68:O68)))","v":0},{"$f":"IF(OR(Q$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>Q$3,$H68/$G68,$H68-SUM($I68:P68)))","v":0},{"$f":"IF(OR(R$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>R$3,$H68/$G68,$H68-SUM($I68:Q68)))","v":0},{"$f":"IF(OR(S$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>S$3,$H68/$G68,$H68-SUM($I68:R68)))","v":0},{"$f":"IF(OR(T$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>T$3,$H68/$G68,$H68-SUM($I68:S68)))","v":0},{"$f":"IF(OR(U$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>U$3,$H68/$G68,$H68-SUM($I68:T68)))","v":0},{"$f":"IF(OR(V$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>V$3,$H68/$G68,$H68-SUM($I68:U68)))","v":0},{"$f":"IF(OR(W$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>W$3,$H68/$G68,$H68-SUM($I68:V68)))","v":0},{"$f":"IF(OR(X$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>X$3,$H68/$G68,$H68-SUM($I68:W68)))","v":0},{"$f":"IF(OR(Y$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>Y$3,$H68/$G68,$H68-SUM($I68:X68)))","v":0},{"$f":"IF(OR(Z$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>Z$3,$H68/$G68,$H68-SUM($I68:Y68)))","v":0},{"$f":"IF(OR(AA$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AA$3,$H68/$G68,$H68-SUM($I68:Z68)))","v":0},{"$f":"IF(OR(AB$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AB$3,$H68/$G68,$H68-SUM($I68:AA68)))","v":0},{"$f":"IF(OR(AC$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AC$3,$H68/$G68,$H68-SUM($I68:AB68)))","v":0},{"$f":"IF(OR(AD$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AD$3,$H68/$G68,$H68-SUM($I68:AC68)))","v":0},{"$f":"IF(OR(AE$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AE$3,$H68/$G68,$H68-SUM($I68:AD68)))","v":0},{"$f":"IF(OR(AF$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AF$3,$H68/$G68,$H68-SUM($I68:AE68)))","v":0},{"$f":"IF(OR(AG$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AG$3,$H68/$G68,$H68-SUM($I68:AF68)))","v":0},{"$f":"IF(OR(AH$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AH$3,$H68/$G68,$H68-SUM($I68:AG68)))","v":0},{"$f":"IF(OR(AI$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AI$3,$H68/$G68,$H68-SUM($I68:AH68)))","v":0},{"$f":"IF(OR(AJ$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AJ$3,$H68/$G68,$H68-SUM($I68:AI68)))","v":0},{"$f":"IF(OR(AK$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AK$3,$H68/$G68,$H68-SUM($I68:AJ68)))","v":0},{"$f":"IF(OR(AL$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AL$3,$H68/$G68,$H68-SUM($I68:AK68)))","v":0},{"$f":"IF(OR(AM$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AM$3,$H68/$G68,$H68-SUM($I68:AL68)))","v":0},{"$f":"IF(OR(AN$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AN$3,$H68/$G68,$H68-SUM($I68:AM68)))","v":0},{"$f":"IF(OR(AO$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AO$3,$H68/$G68,$H68-SUM($I68:AN68)))","v":0},{"$f":"IF(OR(AP$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AP$3,$H68/$G68,$H68-SUM($I68:AO68)))","v":0},{"$f":"IF(OR(AQ$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AQ$3,$H68/$G68,$H68-SUM($I68:AP68)))","v":0},{"$f":"IF(OR(AR$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AR$3,$H68/$G68,$H68-SUM($I68:AQ68)))","v":0},{"$f":"IF(OR(AS$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AS$3,$H68/$G68,$H68-SUM($I68:AR68)))","v":0},{"$f":"IF(OR(AT$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AT$3,$H68/$G68,$H68-SUM($I68:AS68)))","v":0},{"$f":"IF(OR(AU$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AU$3,$H68/$G68,$H68-SUM($I68:AT68)))","v":0},{"$f":"IF(OR(AV$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AV$3,$H68/$G68,$H68-SUM($I68:AU68)))","v":0},{"$f":"IF(OR(AW$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AW$3,$H68/$G68,$H68-SUM($I68:AV68)))","v":0},{"$f":"IF(OR(AX$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AX$3,$H68/$G68,$H68-SUM($I68:AW68)))","v":0},{"$f":"IF(OR(AY$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AY$3,$H68/$G68,$H68-SUM($I68:AX68)))","v":0},{"$f":"IF(OR(AZ$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>AZ$3,$H68/$G68,$H68-SUM($I68:AY68)))","v":0},{"$f":"IF(OR(BA$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BA$3,$H68/$G68,$H68-SUM($I68:AZ68)))","v":0},{"$f":"IF(OR(BB$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BB$3,$H68/$G68,$H68-SUM($I68:BA68)))","v":0},{"$f":"IF(OR(BC$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BC$3,$H68/$G68,$H68-SUM($I68:BB68)))","v":0},{"$f":"IF(OR(BD$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BD$3,$H68/$G68,$H68-SUM($I68:BC68)))","v":0},{"$f":"IF(OR(BE$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BE$3,$H68/$G68,$H68-SUM($I68:BD68)))","v":0},{"$f":"IF(OR(BF$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BF$3,$H68/$G68,$H68-SUM($I68:BE68)))","v":0},{"$f":"IF(OR(BG$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BG$3,$H68/$G68,$H68-SUM($I68:BF68)))","v":0},{"$f":"IF(OR(BH$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BH$3,$H68/$G68,$H68-SUM($I68:BG68)))","v":0},{"$f":"IF(OR(BI$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BI$3,$H68/$G68,$H68-SUM($I68:BH68)))","v":0},{"$f":"IF(OR(BJ$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BJ$3,$H68/$G68,$H68-SUM($I68:BI68)))","v":0},{"$f":"IF(OR(BK$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BK$3,$H68/$G68,$H68-SUM($I68:BJ68)))","v":0},{"$f":"IF(OR(BL$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BL$3,$H68/$G68,$H68-SUM($I68:BK68)))","v":0},{"$f":"IF(OR(BM$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BM$3,$H68/$G68,$H68-SUM($I68:BL68)))","v":0},{"$f":"IF(OR(BN$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BN$3,$H68/$G68,$H68-SUM($I68:BM68)))","v":0},{"$f":"IF(OR(BO$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BO$3,$H68/$G68,$H68-SUM($I68:BN68)))","v":0},{"$f":"IF(OR(BP$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BP$3,$H68/$G68,$H68-SUM($I68:BO68)))","v":0},{"$f":"IF(OR(BQ$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BQ$3,$H68/$G68,$H68-SUM($I68:BP68)))","v":0},{"$f":"IF(OR(BR$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BR$3,$H68/$G68,$H68-SUM($I68:BQ68)))","v":0},{"$f":"IF(OR(BS$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BS$3,$H68/$G68,$H68-SUM($I68:BR68)))","v":0},{"$f":"IF(OR(BT$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BT$3,$H68/$G68,$H68-SUM($I68:BS68)))","v":0},{"$f":"IF(OR(BU$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BU$3,$H68/$G68,$H68-SUM($I68:BT68)))","v":0},{"$f":"IF(OR(BV$3<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68)>BV$3,$H68/$G68,$H68-SUM($I68:BU68)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,55,{"$f":"AI42","v":0},null,{"$f":"IF(OR(J$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>J$3,$H69/$G69,$H69-SUM($I69:I69)))","v":0},{"$f":"IF(OR(K$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>K$3,$H69/$G69,$H69-SUM($I69:J69)))","v":0},{"$f":"IF(OR(L$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>L$3,$H69/$G69,$H69-SUM($I69:K69)))","v":0},{"$f":"IF(OR(M$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>M$3,$H69/$G69,$H69-SUM($I69:L69)))","v":0},{"$f":"IF(OR(N$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>N$3,$H69/$G69,$H69-SUM($I69:M69)))","v":0},{"$f":"IF(OR(O$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>O$3,$H69/$G69,$H69-SUM($I69:N69)))","v":0},{"$f":"IF(OR(P$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>P$3,$H69/$G69,$H69-SUM($I69:O69)))","v":0},{"$f":"IF(OR(Q$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>Q$3,$H69/$G69,$H69-SUM($I69:P69)))","v":0},{"$f":"IF(OR(R$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>R$3,$H69/$G69,$H69-SUM($I69:Q69)))","v":0},{"$f":"IF(OR(S$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>S$3,$H69/$G69,$H69-SUM($I69:R69)))","v":0},{"$f":"IF(OR(T$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>T$3,$H69/$G69,$H69-SUM($I69:S69)))","v":0},{"$f":"IF(OR(U$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>U$3,$H69/$G69,$H69-SUM($I69:T69)))","v":0},{"$f":"IF(OR(V$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>V$3,$H69/$G69,$H69-SUM($I69:U69)))","v":0},{"$f":"IF(OR(W$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>W$3,$H69/$G69,$H69-SUM($I69:V69)))","v":0},{"$f":"IF(OR(X$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>X$3,$H69/$G69,$H69-SUM($I69:W69)))","v":0},{"$f":"IF(OR(Y$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>Y$3,$H69/$G69,$H69-SUM($I69:X69)))","v":0},{"$f":"IF(OR(Z$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>Z$3,$H69/$G69,$H69-SUM($I69:Y69)))","v":0},{"$f":"IF(OR(AA$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AA$3,$H69/$G69,$H69-SUM($I69:Z69)))","v":0},{"$f":"IF(OR(AB$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AB$3,$H69/$G69,$H69-SUM($I69:AA69)))","v":0},{"$f":"IF(OR(AC$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AC$3,$H69/$G69,$H69-SUM($I69:AB69)))","v":0},{"$f":"IF(OR(AD$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AD$3,$H69/$G69,$H69-SUM($I69:AC69)))","v":0},{"$f":"IF(OR(AE$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AE$3,$H69/$G69,$H69-SUM($I69:AD69)))","v":0},{"$f":"IF(OR(AF$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AF$3,$H69/$G69,$H69-SUM($I69:AE69)))","v":0},{"$f":"IF(OR(AG$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AG$3,$H69/$G69,$H69-SUM($I69:AF69)))","v":0},{"$f":"IF(OR(AH$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AH$3,$H69/$G69,$H69-SUM($I69:AG69)))","v":0},{"$f":"IF(OR(AI$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AI$3,$H69/$G69,$H69-SUM($I69:AH69)))","v":0},{"$f":"IF(OR(AJ$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AJ$3,$H69/$G69,$H69-SUM($I69:AI69)))","v":0},{"$f":"IF(OR(AK$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AK$3,$H69/$G69,$H69-SUM($I69:AJ69)))","v":0},{"$f":"IF(OR(AL$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AL$3,$H69/$G69,$H69-SUM($I69:AK69)))","v":0},{"$f":"IF(OR(AM$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AM$3,$H69/$G69,$H69-SUM($I69:AL69)))","v":0},{"$f":"IF(OR(AN$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AN$3,$H69/$G69,$H69-SUM($I69:AM69)))","v":0},{"$f":"IF(OR(AO$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AO$3,$H69/$G69,$H69-SUM($I69:AN69)))","v":0},{"$f":"IF(OR(AP$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AP$3,$H69/$G69,$H69-SUM($I69:AO69)))","v":0},{"$f":"IF(OR(AQ$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AQ$3,$H69/$G69,$H69-SUM($I69:AP69)))","v":0},{"$f":"IF(OR(AR$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AR$3,$H69/$G69,$H69-SUM($I69:AQ69)))","v":0},{"$f":"IF(OR(AS$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AS$3,$H69/$G69,$H69-SUM($I69:AR69)))","v":0},{"$f":"IF(OR(AT$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AT$3,$H69/$G69,$H69-SUM($I69:AS69)))","v":0},{"$f":"IF(OR(AU$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AU$3,$H69/$G69,$H69-SUM($I69:AT69)))","v":0},{"$f":"IF(OR(AV$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AV$3,$H69/$G69,$H69-SUM($I69:AU69)))","v":0},{"$f":"IF(OR(AW$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AW$3,$H69/$G69,$H69-SUM($I69:AV69)))","v":0},{"$f":"IF(OR(AX$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AX$3,$H69/$G69,$H69-SUM($I69:AW69)))","v":0},{"$f":"IF(OR(AY$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AY$3,$H69/$G69,$H69-SUM($I69:AX69)))","v":0},{"$f":"IF(OR(AZ$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>AZ$3,$H69/$G69,$H69-SUM($I69:AY69)))","v":0},{"$f":"IF(OR(BA$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BA$3,$H69/$G69,$H69-SUM($I69:AZ69)))","v":0},{"$f":"IF(OR(BB$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BB$3,$H69/$G69,$H69-SUM($I69:BA69)))","v":0},{"$f":"IF(OR(BC$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BC$3,$H69/$G69,$H69-SUM($I69:BB69)))","v":0},{"$f":"IF(OR(BD$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BD$3,$H69/$G69,$H69-SUM($I69:BC69)))","v":0},{"$f":"IF(OR(BE$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BE$3,$H69/$G69,$H69-SUM($I69:BD69)))","v":0},{"$f":"IF(OR(BF$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BF$3,$H69/$G69,$H69-SUM($I69:BE69)))","v":0},{"$f":"IF(OR(BG$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BG$3,$H69/$G69,$H69-SUM($I69:BF69)))","v":0},{"$f":"IF(OR(BH$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BH$3,$H69/$G69,$H69-SUM($I69:BG69)))","v":0},{"$f":"IF(OR(BI$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BI$3,$H69/$G69,$H69-SUM($I69:BH69)))","v":0},{"$f":"IF(OR(BJ$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BJ$3,$H69/$G69,$H69-SUM($I69:BI69)))","v":0},{"$f":"IF(OR(BK$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BK$3,$H69/$G69,$H69-SUM($I69:BJ69)))","v":0},{"$f":"IF(OR(BL$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BL$3,$H69/$G69,$H69-SUM($I69:BK69)))","v":0},{"$f":"IF(OR(BM$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BM$3,$H69/$G69,$H69-SUM($I69:BL69)))","v":0},{"$f":"IF(OR(BN$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BN$3,$H69/$G69,$H69-SUM($I69:BM69)))","v":0},{"$f":"IF(OR(BO$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BO$3,$H69/$G69,$H69-SUM($I69:BN69)))","v":0},{"$f":"IF(OR(BP$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BP$3,$H69/$G69,$H69-SUM($I69:BO69)))","v":0},{"$f":"IF(OR(BQ$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BQ$3,$H69/$G69,$H69-SUM($I69:BP69)))","v":0},{"$f":"IF(OR(BR$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BR$3,$H69/$G69,$H69-SUM($I69:BQ69)))","v":0},{"$f":"IF(OR(BS$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BS$3,$H69/$G69,$H69-SUM($I69:BR69)))","v":0},{"$f":"IF(OR(BT$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BT$3,$H69/$G69,$H69-SUM($I69:BS69)))","v":0},{"$f":"IF(OR(BU$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BU$3,$H69/$G69,$H69-SUM($I69:BT69)))","v":0},{"$f":"IF(OR(BV$3<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69)>BV$3,$H69/$G69,$H69-SUM($I69:BU69)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,55,{"$f":"AJ42","v":0},null,{"$f":"IF(OR(J$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>J$3,$H70/$G70,$H70-SUM($I70:I70)))","v":0},{"$f":"IF(OR(K$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>K$3,$H70/$G70,$H70-SUM($I70:J70)))","v":0},{"$f":"IF(OR(L$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>L$3,$H70/$G70,$H70-SUM($I70:K70)))","v":0},{"$f":"IF(OR(M$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>M$3,$H70/$G70,$H70-SUM($I70:L70)))","v":0},{"$f":"IF(OR(N$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>N$3,$H70/$G70,$H70-SUM($I70:M70)))","v":0},{"$f":"IF(OR(O$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>O$3,$H70/$G70,$H70-SUM($I70:N70)))","v":0},{"$f":"IF(OR(P$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>P$3,$H70/$G70,$H70-SUM($I70:O70)))","v":0},{"$f":"IF(OR(Q$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>Q$3,$H70/$G70,$H70-SUM($I70:P70)))","v":0},{"$f":"IF(OR(R$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>R$3,$H70/$G70,$H70-SUM($I70:Q70)))","v":0},{"$f":"IF(OR(S$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>S$3,$H70/$G70,$H70-SUM($I70:R70)))","v":0},{"$f":"IF(OR(T$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>T$3,$H70/$G70,$H70-SUM($I70:S70)))","v":0},{"$f":"IF(OR(U$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>U$3,$H70/$G70,$H70-SUM($I70:T70)))","v":0},{"$f":"IF(OR(V$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>V$3,$H70/$G70,$H70-SUM($I70:U70)))","v":0},{"$f":"IF(OR(W$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>W$3,$H70/$G70,$H70-SUM($I70:V70)))","v":0},{"$f":"IF(OR(X$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>X$3,$H70/$G70,$H70-SUM($I70:W70)))","v":0},{"$f":"IF(OR(Y$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>Y$3,$H70/$G70,$H70-SUM($I70:X70)))","v":0},{"$f":"IF(OR(Z$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>Z$3,$H70/$G70,$H70-SUM($I70:Y70)))","v":0},{"$f":"IF(OR(AA$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AA$3,$H70/$G70,$H70-SUM($I70:Z70)))","v":0},{"$f":"IF(OR(AB$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AB$3,$H70/$G70,$H70-SUM($I70:AA70)))","v":0},{"$f":"IF(OR(AC$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AC$3,$H70/$G70,$H70-SUM($I70:AB70)))","v":0},{"$f":"IF(OR(AD$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AD$3,$H70/$G70,$H70-SUM($I70:AC70)))","v":0},{"$f":"IF(OR(AE$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AE$3,$H70/$G70,$H70-SUM($I70:AD70)))","v":0},{"$f":"IF(OR(AF$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AF$3,$H70/$G70,$H70-SUM($I70:AE70)))","v":0},{"$f":"IF(OR(AG$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AG$3,$H70/$G70,$H70-SUM($I70:AF70)))","v":0},{"$f":"IF(OR(AH$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AH$3,$H70/$G70,$H70-SUM($I70:AG70)))","v":0},{"$f":"IF(OR(AI$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AI$3,$H70/$G70,$H70-SUM($I70:AH70)))","v":0},{"$f":"IF(OR(AJ$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AJ$3,$H70/$G70,$H70-SUM($I70:AI70)))","v":0},{"$f":"IF(OR(AK$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AK$3,$H70/$G70,$H70-SUM($I70:AJ70)))","v":0},{"$f":"IF(OR(AL$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AL$3,$H70/$G70,$H70-SUM($I70:AK70)))","v":0},{"$f":"IF(OR(AM$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AM$3,$H70/$G70,$H70-SUM($I70:AL70)))","v":0},{"$f":"IF(OR(AN$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AN$3,$H70/$G70,$H70-SUM($I70:AM70)))","v":0},{"$f":"IF(OR(AO$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AO$3,$H70/$G70,$H70-SUM($I70:AN70)))","v":0},{"$f":"IF(OR(AP$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AP$3,$H70/$G70,$H70-SUM($I70:AO70)))","v":0},{"$f":"IF(OR(AQ$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AQ$3,$H70/$G70,$H70-SUM($I70:AP70)))","v":0},{"$f":"IF(OR(AR$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AR$3,$H70/$G70,$H70-SUM($I70:AQ70)))","v":0},{"$f":"IF(OR(AS$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AS$3,$H70/$G70,$H70-SUM($I70:AR70)))","v":0},{"$f":"IF(OR(AT$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AT$3,$H70/$G70,$H70-SUM($I70:AS70)))","v":0},{"$f":"IF(OR(AU$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AU$3,$H70/$G70,$H70-SUM($I70:AT70)))","v":0},{"$f":"IF(OR(AV$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AV$3,$H70/$G70,$H70-SUM($I70:AU70)))","v":0},{"$f":"IF(OR(AW$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AW$3,$H70/$G70,$H70-SUM($I70:AV70)))","v":0},{"$f":"IF(OR(AX$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AX$3,$H70/$G70,$H70-SUM($I70:AW70)))","v":0},{"$f":"IF(OR(AY$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AY$3,$H70/$G70,$H70-SUM($I70:AX70)))","v":0},{"$f":"IF(OR(AZ$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>AZ$3,$H70/$G70,$H70-SUM($I70:AY70)))","v":0},{"$f":"IF(OR(BA$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BA$3,$H70/$G70,$H70-SUM($I70:AZ70)))","v":0},{"$f":"IF(OR(BB$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BB$3,$H70/$G70,$H70-SUM($I70:BA70)))","v":0},{"$f":"IF(OR(BC$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BC$3,$H70/$G70,$H70-SUM($I70:BB70)))","v":0},{"$f":"IF(OR(BD$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BD$3,$H70/$G70,$H70-SUM($I70:BC70)))","v":0},{"$f":"IF(OR(BE$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BE$3,$H70/$G70,$H70-SUM($I70:BD70)))","v":0},{"$f":"IF(OR(BF$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BF$3,$H70/$G70,$H70-SUM($I70:BE70)))","v":0},{"$f":"IF(OR(BG$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BG$3,$H70/$G70,$H70-SUM($I70:BF70)))","v":0},{"$f":"IF(OR(BH$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BH$3,$H70/$G70,$H70-SUM($I70:BG70)))","v":0},{"$f":"IF(OR(BI$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BI$3,$H70/$G70,$H70-SUM($I70:BH70)))","v":0},{"$f":"IF(OR(BJ$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BJ$3,$H70/$G70,$H70-SUM($I70:BI70)))","v":0},{"$f":"IF(OR(BK$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BK$3,$H70/$G70,$H70-SUM($I70:BJ70)))","v":0},{"$f":"IF(OR(BL$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BL$3,$H70/$G70,$H70-SUM($I70:BK70)))","v":0},{"$f":"IF(OR(BM$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BM$3,$H70/$G70,$H70-SUM($I70:BL70)))","v":0},{"$f":"IF(OR(BN$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BN$3,$H70/$G70,$H70-SUM($I70:BM70)))","v":0},{"$f":"IF(OR(BO$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BO$3,$H70/$G70,$H70-SUM($I70:BN70)))","v":0},{"$f":"IF(OR(BP$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BP$3,$H70/$G70,$H70-SUM($I70:BO70)))","v":0},{"$f":"IF(OR(BQ$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BQ$3,$H70/$G70,$H70-SUM($I70:BP70)))","v":0},{"$f":"IF(OR(BR$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BR$3,$H70/$G70,$H70-SUM($I70:BQ70)))","v":0},{"$f":"IF(OR(BS$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BS$3,$H70/$G70,$H70-SUM($I70:BR70)))","v":0},{"$f":"IF(OR(BT$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BT$3,$H70/$G70,$H70-SUM($I70:BS70)))","v":0},{"$f":"IF(OR(BU$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BU$3,$H70/$G70,$H70-SUM($I70:BT70)))","v":0},{"$f":"IF(OR(BV$3<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70)>BV$3,$H70/$G70,$H70-SUM($I70:BU70)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,55,{"$f":"AK42","v":0},null,{"$f":"IF(OR(J$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>J$3,$H71/$G71,$H71-SUM($I71:I71)))","v":0},{"$f":"IF(OR(K$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>K$3,$H71/$G71,$H71-SUM($I71:J71)))","v":0},{"$f":"IF(OR(L$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>L$3,$H71/$G71,$H71-SUM($I71:K71)))","v":0},{"$f":"IF(OR(M$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>M$3,$H71/$G71,$H71-SUM($I71:L71)))","v":0},{"$f":"IF(OR(N$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>N$3,$H71/$G71,$H71-SUM($I71:M71)))","v":0},{"$f":"IF(OR(O$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>O$3,$H71/$G71,$H71-SUM($I71:N71)))","v":0},{"$f":"IF(OR(P$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>P$3,$H71/$G71,$H71-SUM($I71:O71)))","v":0},{"$f":"IF(OR(Q$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>Q$3,$H71/$G71,$H71-SUM($I71:P71)))","v":0},{"$f":"IF(OR(R$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>R$3,$H71/$G71,$H71-SUM($I71:Q71)))","v":0},{"$f":"IF(OR(S$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>S$3,$H71/$G71,$H71-SUM($I71:R71)))","v":0},{"$f":"IF(OR(T$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>T$3,$H71/$G71,$H71-SUM($I71:S71)))","v":0},{"$f":"IF(OR(U$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>U$3,$H71/$G71,$H71-SUM($I71:T71)))","v":0},{"$f":"IF(OR(V$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>V$3,$H71/$G71,$H71-SUM($I71:U71)))","v":0},{"$f":"IF(OR(W$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>W$3,$H71/$G71,$H71-SUM($I71:V71)))","v":0},{"$f":"IF(OR(X$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>X$3,$H71/$G71,$H71-SUM($I71:W71)))","v":0},{"$f":"IF(OR(Y$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>Y$3,$H71/$G71,$H71-SUM($I71:X71)))","v":0},{"$f":"IF(OR(Z$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>Z$3,$H71/$G71,$H71-SUM($I71:Y71)))","v":0},{"$f":"IF(OR(AA$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AA$3,$H71/$G71,$H71-SUM($I71:Z71)))","v":0},{"$f":"IF(OR(AB$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AB$3,$H71/$G71,$H71-SUM($I71:AA71)))","v":0},{"$f":"IF(OR(AC$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AC$3,$H71/$G71,$H71-SUM($I71:AB71)))","v":0},{"$f":"IF(OR(AD$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AD$3,$H71/$G71,$H71-SUM($I71:AC71)))","v":0},{"$f":"IF(OR(AE$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AE$3,$H71/$G71,$H71-SUM($I71:AD71)))","v":0},{"$f":"IF(OR(AF$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AF$3,$H71/$G71,$H71-SUM($I71:AE71)))","v":0},{"$f":"IF(OR(AG$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AG$3,$H71/$G71,$H71-SUM($I71:AF71)))","v":0},{"$f":"IF(OR(AH$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AH$3,$H71/$G71,$H71-SUM($I71:AG71)))","v":0},{"$f":"IF(OR(AI$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AI$3,$H71/$G71,$H71-SUM($I71:AH71)))","v":0},{"$f":"IF(OR(AJ$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AJ$3,$H71/$G71,$H71-SUM($I71:AI71)))","v":0},{"$f":"IF(OR(AK$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AK$3,$H71/$G71,$H71-SUM($I71:AJ71)))","v":0},{"$f":"IF(OR(AL$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AL$3,$H71/$G71,$H71-SUM($I71:AK71)))","v":0},{"$f":"IF(OR(AM$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AM$3,$H71/$G71,$H71-SUM($I71:AL71)))","v":0},{"$f":"IF(OR(AN$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AN$3,$H71/$G71,$H71-SUM($I71:AM71)))","v":0},{"$f":"IF(OR(AO$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AO$3,$H71/$G71,$H71-SUM($I71:AN71)))","v":0},{"$f":"IF(OR(AP$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AP$3,$H71/$G71,$H71-SUM($I71:AO71)))","v":0},{"$f":"IF(OR(AQ$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AQ$3,$H71/$G71,$H71-SUM($I71:AP71)))","v":0},{"$f":"IF(OR(AR$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AR$3,$H71/$G71,$H71-SUM($I71:AQ71)))","v":0},{"$f":"IF(OR(AS$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AS$3,$H71/$G71,$H71-SUM($I71:AR71)))","v":0},{"$f":"IF(OR(AT$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AT$3,$H71/$G71,$H71-SUM($I71:AS71)))","v":0},{"$f":"IF(OR(AU$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AU$3,$H71/$G71,$H71-SUM($I71:AT71)))","v":0},{"$f":"IF(OR(AV$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AV$3,$H71/$G71,$H71-SUM($I71:AU71)))","v":0},{"$f":"IF(OR(AW$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AW$3,$H71/$G71,$H71-SUM($I71:AV71)))","v":0},{"$f":"IF(OR(AX$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AX$3,$H71/$G71,$H71-SUM($I71:AW71)))","v":0},{"$f":"IF(OR(AY$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AY$3,$H71/$G71,$H71-SUM($I71:AX71)))","v":0},{"$f":"IF(OR(AZ$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>AZ$3,$H71/$G71,$H71-SUM($I71:AY71)))","v":0},{"$f":"IF(OR(BA$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BA$3,$H71/$G71,$H71-SUM($I71:AZ71)))","v":0},{"$f":"IF(OR(BB$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BB$3,$H71/$G71,$H71-SUM($I71:BA71)))","v":0},{"$f":"IF(OR(BC$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BC$3,$H71/$G71,$H71-SUM($I71:BB71)))","v":0},{"$f":"IF(OR(BD$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BD$3,$H71/$G71,$H71-SUM($I71:BC71)))","v":0},{"$f":"IF(OR(BE$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BE$3,$H71/$G71,$H71-SUM($I71:BD71)))","v":0},{"$f":"IF(OR(BF$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BF$3,$H71/$G71,$H71-SUM($I71:BE71)))","v":0},{"$f":"IF(OR(BG$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BG$3,$H71/$G71,$H71-SUM($I71:BF71)))","v":0},{"$f":"IF(OR(BH$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BH$3,$H71/$G71,$H71-SUM($I71:BG71)))","v":0},{"$f":"IF(OR(BI$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BI$3,$H71/$G71,$H71-SUM($I71:BH71)))","v":0},{"$f":"IF(OR(BJ$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BJ$3,$H71/$G71,$H71-SUM($I71:BI71)))","v":0},{"$f":"IF(OR(BK$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BK$3,$H71/$G71,$H71-SUM($I71:BJ71)))","v":0},{"$f":"IF(OR(BL$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BL$3,$H71/$G71,$H71-SUM($I71:BK71)))","v":0},{"$f":"IF(OR(BM$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BM$3,$H71/$G71,$H71-SUM($I71:BL71)))","v":0},{"$f":"IF(OR(BN$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BN$3,$H71/$G71,$H71-SUM($I71:BM71)))","v":0},{"$f":"IF(OR(BO$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BO$3,$H71/$G71,$H71-SUM($I71:BN71)))","v":0},{"$f":"IF(OR(BP$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BP$3,$H71/$G71,$H71-SUM($I71:BO71)))","v":0},{"$f":"IF(OR(BQ$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BQ$3,$H71/$G71,$H71-SUM($I71:BP71)))","v":0},{"$f":"IF(OR(BR$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BR$3,$H71/$G71,$H71-SUM($I71:BQ71)))","v":0},{"$f":"IF(OR(BS$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BS$3,$H71/$G71,$H71-SUM($I71:BR71)))","v":0},{"$f":"IF(OR(BT$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BT$3,$H71/$G71,$H71-SUM($I71:BS71)))","v":0},{"$f":"IF(OR(BU$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BU$3,$H71/$G71,$H71-SUM($I71:BT71)))","v":0},{"$f":"IF(OR(BV$3<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71)>BV$3,$H71/$G71,$H71-SUM($I71:BU71)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,55,{"$f":"AL42","v":0},null,{"$f":"IF(OR(J$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>J$3,$H72/$G72,$H72-SUM($I72:I72)))","v":0},{"$f":"IF(OR(K$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>K$3,$H72/$G72,$H72-SUM($I72:J72)))","v":0},{"$f":"IF(OR(L$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>L$3,$H72/$G72,$H72-SUM($I72:K72)))","v":0},{"$f":"IF(OR(M$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>M$3,$H72/$G72,$H72-SUM($I72:L72)))","v":0},{"$f":"IF(OR(N$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>N$3,$H72/$G72,$H72-SUM($I72:M72)))","v":0},{"$f":"IF(OR(O$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>O$3,$H72/$G72,$H72-SUM($I72:N72)))","v":0},{"$f":"IF(OR(P$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>P$3,$H72/$G72,$H72-SUM($I72:O72)))","v":0},{"$f":"IF(OR(Q$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>Q$3,$H72/$G72,$H72-SUM($I72:P72)))","v":0},{"$f":"IF(OR(R$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>R$3,$H72/$G72,$H72-SUM($I72:Q72)))","v":0},{"$f":"IF(OR(S$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>S$3,$H72/$G72,$H72-SUM($I72:R72)))","v":0},{"$f":"IF(OR(T$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>T$3,$H72/$G72,$H72-SUM($I72:S72)))","v":0},{"$f":"IF(OR(U$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>U$3,$H72/$G72,$H72-SUM($I72:T72)))","v":0},{"$f":"IF(OR(V$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>V$3,$H72/$G72,$H72-SUM($I72:U72)))","v":0},{"$f":"IF(OR(W$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>W$3,$H72/$G72,$H72-SUM($I72:V72)))","v":0},{"$f":"IF(OR(X$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>X$3,$H72/$G72,$H72-SUM($I72:W72)))","v":0},{"$f":"IF(OR(Y$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>Y$3,$H72/$G72,$H72-SUM($I72:X72)))","v":0},{"$f":"IF(OR(Z$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>Z$3,$H72/$G72,$H72-SUM($I72:Y72)))","v":0},{"$f":"IF(OR(AA$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AA$3,$H72/$G72,$H72-SUM($I72:Z72)))","v":0},{"$f":"IF(OR(AB$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AB$3,$H72/$G72,$H72-SUM($I72:AA72)))","v":0},{"$f":"IF(OR(AC$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AC$3,$H72/$G72,$H72-SUM($I72:AB72)))","v":0},{"$f":"IF(OR(AD$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AD$3,$H72/$G72,$H72-SUM($I72:AC72)))","v":0},{"$f":"IF(OR(AE$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AE$3,$H72/$G72,$H72-SUM($I72:AD72)))","v":0},{"$f":"IF(OR(AF$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AF$3,$H72/$G72,$H72-SUM($I72:AE72)))","v":0},{"$f":"IF(OR(AG$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AG$3,$H72/$G72,$H72-SUM($I72:AF72)))","v":0},{"$f":"IF(OR(AH$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AH$3,$H72/$G72,$H72-SUM($I72:AG72)))","v":0},{"$f":"IF(OR(AI$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AI$3,$H72/$G72,$H72-SUM($I72:AH72)))","v":0},{"$f":"IF(OR(AJ$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AJ$3,$H72/$G72,$H72-SUM($I72:AI72)))","v":0},{"$f":"IF(OR(AK$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AK$3,$H72/$G72,$H72-SUM($I72:AJ72)))","v":0},{"$f":"IF(OR(AL$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AL$3,$H72/$G72,$H72-SUM($I72:AK72)))","v":0},{"$f":"IF(OR(AM$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AM$3,$H72/$G72,$H72-SUM($I72:AL72)))","v":0},{"$f":"IF(OR(AN$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AN$3,$H72/$G72,$H72-SUM($I72:AM72)))","v":0},{"$f":"IF(OR(AO$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AO$3,$H72/$G72,$H72-SUM($I72:AN72)))","v":0},{"$f":"IF(OR(AP$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AP$3,$H72/$G72,$H72-SUM($I72:AO72)))","v":0},{"$f":"IF(OR(AQ$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AQ$3,$H72/$G72,$H72-SUM($I72:AP72)))","v":0},{"$f":"IF(OR(AR$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AR$3,$H72/$G72,$H72-SUM($I72:AQ72)))","v":0},{"$f":"IF(OR(AS$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AS$3,$H72/$G72,$H72-SUM($I72:AR72)))","v":0},{"$f":"IF(OR(AT$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AT$3,$H72/$G72,$H72-SUM($I72:AS72)))","v":0},{"$f":"IF(OR(AU$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AU$3,$H72/$G72,$H72-SUM($I72:AT72)))","v":0},{"$f":"IF(OR(AV$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AV$3,$H72/$G72,$H72-SUM($I72:AU72)))","v":0},{"$f":"IF(OR(AW$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AW$3,$H72/$G72,$H72-SUM($I72:AV72)))","v":0},{"$f":"IF(OR(AX$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AX$3,$H72/$G72,$H72-SUM($I72:AW72)))","v":0},{"$f":"IF(OR(AY$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AY$3,$H72/$G72,$H72-SUM($I72:AX72)))","v":0},{"$f":"IF(OR(AZ$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>AZ$3,$H72/$G72,$H72-SUM($I72:AY72)))","v":0},{"$f":"IF(OR(BA$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BA$3,$H72/$G72,$H72-SUM($I72:AZ72)))","v":0},{"$f":"IF(OR(BB$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BB$3,$H72/$G72,$H72-SUM($I72:BA72)))","v":0},{"$f":"IF(OR(BC$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BC$3,$H72/$G72,$H72-SUM($I72:BB72)))","v":0},{"$f":"IF(OR(BD$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BD$3,$H72/$G72,$H72-SUM($I72:BC72)))","v":0},{"$f":"IF(OR(BE$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BE$3,$H72/$G72,$H72-SUM($I72:BD72)))","v":0},{"$f":"IF(OR(BF$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BF$3,$H72/$G72,$H72-SUM($I72:BE72)))","v":0},{"$f":"IF(OR(BG$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BG$3,$H72/$G72,$H72-SUM($I72:BF72)))","v":0},{"$f":"IF(OR(BH$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BH$3,$H72/$G72,$H72-SUM($I72:BG72)))","v":0},{"$f":"IF(OR(BI$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BI$3,$H72/$G72,$H72-SUM($I72:BH72)))","v":0},{"$f":"IF(OR(BJ$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BJ$3,$H72/$G72,$H72-SUM($I72:BI72)))","v":0},{"$f":"IF(OR(BK$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BK$3,$H72/$G72,$H72-SUM($I72:BJ72)))","v":0},{"$f":"IF(OR(BL$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BL$3,$H72/$G72,$H72-SUM($I72:BK72)))","v":0},{"$f":"IF(OR(BM$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BM$3,$H72/$G72,$H72-SUM($I72:BL72)))","v":0},{"$f":"IF(OR(BN$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BN$3,$H72/$G72,$H72-SUM($I72:BM72)))","v":0},{"$f":"IF(OR(BO$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BO$3,$H72/$G72,$H72-SUM($I72:BN72)))","v":0},{"$f":"IF(OR(BP$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BP$3,$H72/$G72,$H72-SUM($I72:BO72)))","v":0},{"$f":"IF(OR(BQ$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BQ$3,$H72/$G72,$H72-SUM($I72:BP72)))","v":0},{"$f":"IF(OR(BR$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BR$3,$H72/$G72,$H72-SUM($I72:BQ72)))","v":0},{"$f":"IF(OR(BS$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BS$3,$H72/$G72,$H72-SUM($I72:BR72)))","v":0},{"$f":"IF(OR(BT$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BT$3,$H72/$G72,$H72-SUM($I72:BS72)))","v":0},{"$f":"IF(OR(BU$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BU$3,$H72/$G72,$H72-SUM($I72:BT72)))","v":0},{"$f":"IF(OR(BV$3<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72)>BV$3,$H72/$G72,$H72-SUM($I72:BU72)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,55,{"$f":"AM42","v":0},null,{"$f":"IF(OR(J$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>J$3,$H73/$G73,$H73-SUM($I73:I73)))","v":0},{"$f":"IF(OR(K$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>K$3,$H73/$G73,$H73-SUM($I73:J73)))","v":0},{"$f":"IF(OR(L$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>L$3,$H73/$G73,$H73-SUM($I73:K73)))","v":0},{"$f":"IF(OR(M$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>M$3,$H73/$G73,$H73-SUM($I73:L73)))","v":0},{"$f":"IF(OR(N$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>N$3,$H73/$G73,$H73-SUM($I73:M73)))","v":0},{"$f":"IF(OR(O$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>O$3,$H73/$G73,$H73-SUM($I73:N73)))","v":0},{"$f":"IF(OR(P$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>P$3,$H73/$G73,$H73-SUM($I73:O73)))","v":0},{"$f":"IF(OR(Q$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>Q$3,$H73/$G73,$H73-SUM($I73:P73)))","v":0},{"$f":"IF(OR(R$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>R$3,$H73/$G73,$H73-SUM($I73:Q73)))","v":0},{"$f":"IF(OR(S$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>S$3,$H73/$G73,$H73-SUM($I73:R73)))","v":0},{"$f":"IF(OR(T$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>T$3,$H73/$G73,$H73-SUM($I73:S73)))","v":0},{"$f":"IF(OR(U$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>U$3,$H73/$G73,$H73-SUM($I73:T73)))","v":0},{"$f":"IF(OR(V$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>V$3,$H73/$G73,$H73-SUM($I73:U73)))","v":0},{"$f":"IF(OR(W$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>W$3,$H73/$G73,$H73-SUM($I73:V73)))","v":0},{"$f":"IF(OR(X$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>X$3,$H73/$G73,$H73-SUM($I73:W73)))","v":0},{"$f":"IF(OR(Y$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>Y$3,$H73/$G73,$H73-SUM($I73:X73)))","v":0},{"$f":"IF(OR(Z$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>Z$3,$H73/$G73,$H73-SUM($I73:Y73)))","v":0},{"$f":"IF(OR(AA$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AA$3,$H73/$G73,$H73-SUM($I73:Z73)))","v":0},{"$f":"IF(OR(AB$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AB$3,$H73/$G73,$H73-SUM($I73:AA73)))","v":0},{"$f":"IF(OR(AC$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AC$3,$H73/$G73,$H73-SUM($I73:AB73)))","v":0},{"$f":"IF(OR(AD$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AD$3,$H73/$G73,$H73-SUM($I73:AC73)))","v":0},{"$f":"IF(OR(AE$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AE$3,$H73/$G73,$H73-SUM($I73:AD73)))","v":0},{"$f":"IF(OR(AF$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AF$3,$H73/$G73,$H73-SUM($I73:AE73)))","v":0},{"$f":"IF(OR(AG$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AG$3,$H73/$G73,$H73-SUM($I73:AF73)))","v":0},{"$f":"IF(OR(AH$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AH$3,$H73/$G73,$H73-SUM($I73:AG73)))","v":0},{"$f":"IF(OR(AI$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AI$3,$H73/$G73,$H73-SUM($I73:AH73)))","v":0},{"$f":"IF(OR(AJ$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AJ$3,$H73/$G73,$H73-SUM($I73:AI73)))","v":0},{"$f":"IF(OR(AK$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AK$3,$H73/$G73,$H73-SUM($I73:AJ73)))","v":0},{"$f":"IF(OR(AL$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AL$3,$H73/$G73,$H73-SUM($I73:AK73)))","v":0},{"$f":"IF(OR(AM$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AM$3,$H73/$G73,$H73-SUM($I73:AL73)))","v":0},{"$f":"IF(OR(AN$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AN$3,$H73/$G73,$H73-SUM($I73:AM73)))","v":0},{"$f":"IF(OR(AO$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AO$3,$H73/$G73,$H73-SUM($I73:AN73)))","v":0},{"$f":"IF(OR(AP$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AP$3,$H73/$G73,$H73-SUM($I73:AO73)))","v":0},{"$f":"IF(OR(AQ$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AQ$3,$H73/$G73,$H73-SUM($I73:AP73)))","v":0},{"$f":"IF(OR(AR$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AR$3,$H73/$G73,$H73-SUM($I73:AQ73)))","v":0},{"$f":"IF(OR(AS$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AS$3,$H73/$G73,$H73-SUM($I73:AR73)))","v":0},{"$f":"IF(OR(AT$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AT$3,$H73/$G73,$H73-SUM($I73:AS73)))","v":0},{"$f":"IF(OR(AU$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AU$3,$H73/$G73,$H73-SUM($I73:AT73)))","v":0},{"$f":"IF(OR(AV$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AV$3,$H73/$G73,$H73-SUM($I73:AU73)))","v":0},{"$f":"IF(OR(AW$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AW$3,$H73/$G73,$H73-SUM($I73:AV73)))","v":0},{"$f":"IF(OR(AX$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AX$3,$H73/$G73,$H73-SUM($I73:AW73)))","v":0},{"$f":"IF(OR(AY$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AY$3,$H73/$G73,$H73-SUM($I73:AX73)))","v":0},{"$f":"IF(OR(AZ$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>AZ$3,$H73/$G73,$H73-SUM($I73:AY73)))","v":0},{"$f":"IF(OR(BA$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BA$3,$H73/$G73,$H73-SUM($I73:AZ73)))","v":0},{"$f":"IF(OR(BB$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BB$3,$H73/$G73,$H73-SUM($I73:BA73)))","v":0},{"$f":"IF(OR(BC$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BC$3,$H73/$G73,$H73-SUM($I73:BB73)))","v":0},{"$f":"IF(OR(BD$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BD$3,$H73/$G73,$H73-SUM($I73:BC73)))","v":0},{"$f":"IF(OR(BE$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BE$3,$H73/$G73,$H73-SUM($I73:BD73)))","v":0},{"$f":"IF(OR(BF$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BF$3,$H73/$G73,$H73-SUM($I73:BE73)))","v":0},{"$f":"IF(OR(BG$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BG$3,$H73/$G73,$H73-SUM($I73:BF73)))","v":0},{"$f":"IF(OR(BH$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BH$3,$H73/$G73,$H73-SUM($I73:BG73)))","v":0},{"$f":"IF(OR(BI$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BI$3,$H73/$G73,$H73-SUM($I73:BH73)))","v":0},{"$f":"IF(OR(BJ$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BJ$3,$H73/$G73,$H73-SUM($I73:BI73)))","v":0},{"$f":"IF(OR(BK$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BK$3,$H73/$G73,$H73-SUM($I73:BJ73)))","v":0},{"$f":"IF(OR(BL$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BL$3,$H73/$G73,$H73-SUM($I73:BK73)))","v":0},{"$f":"IF(OR(BM$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BM$3,$H73/$G73,$H73-SUM($I73:BL73)))","v":0},{"$f":"IF(OR(BN$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BN$3,$H73/$G73,$H73-SUM($I73:BM73)))","v":0},{"$f":"IF(OR(BO$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BO$3,$H73/$G73,$H73-SUM($I73:BN73)))","v":0},{"$f":"IF(OR(BP$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BP$3,$H73/$G73,$H73-SUM($I73:BO73)))","v":0},{"$f":"IF(OR(BQ$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BQ$3,$H73/$G73,$H73-SUM($I73:BP73)))","v":0},{"$f":"IF(OR(BR$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BR$3,$H73/$G73,$H73-SUM($I73:BQ73)))","v":0},{"$f":"IF(OR(BS$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BS$3,$H73/$G73,$H73-SUM($I73:BR73)))","v":0},{"$f":"IF(OR(BT$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BT$3,$H73/$G73,$H73-SUM($I73:BS73)))","v":0},{"$f":"IF(OR(BU$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BU$3,$H73/$G73,$H73-SUM($I73:BT73)))","v":0},{"$f":"IF(OR(BV$3<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73)>BV$3,$H73/$G73,$H73-SUM($I73:BU73)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I39,I43:I48)","v":1.5630180133038865},{"$f":"SUM(J39,J43:J48)","v":1.6677548554091497},{"$f":"SUM(K39,K43:K48)","v":2.1506390659354655},2.9826811711986236,3.1176916975144131,3.2637759080407287,4.0846760464591121,{"$f":"SUM(P39,P43:P48)","v":4.0846760464591121},4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,4.0846760464591121,3.6539463187838299,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.5216580331552252,2.4692896121025942,2.175479085786832,1.5180159278920522,1.0344896121025942,0.89394224368154762,0.41045006920919747,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV39,BV43:BV48)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I39,I43:I73)","v":1.5630180133038865},{"$f":"SUM(J39,J43:J73)","v":1.6677548554091497},{"$f":"SUM(K39,K43:K73)","v":2.1506390659354655},2.9826811711986236,3.1176916975144131,3.2637759080407287,4.0846760464591121,{"$f":"SUM(P39,P43:P73)","v":4.1578665061477746},4.1919401992461625,4.2205831879142925,4.2831632368599593,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,4.3452957133378174,3.9145659856625357,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7822777000339309,2.7299092789813,2.4360987526655378,1.7786355947707575,1.2951092789812995,1.1545619105602529,0.67106973608790299,0.22402443703437255,0.17039236064084873,0.13903401975759103,9.3422500950692794E-2,3.1066238238928623E-2,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H40+SUM(H43:H74)-SUM($I76:$BV76),2)=0,G43=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I42-SUM(I44:I73)+H77","v":4.9749999999999996},{"$f":"J42-SUM(J43:J73)+I77","v":27.807263157894738},{"$f":"K42-SUM(K43:K73)+J77","v":66.741642105263168},71.734978947368433,77.119305263157912,114.41130394329427,115.36619274535052,114.38984467468005,113.12146445047397,113.43645160078273,113.66759900992491,110.88532130989098,108.10304360985705,105.32076590982312,102.53848820978919,99.756210509755263,96.973932809721333,94.191655109687403,91.409377409653473,88.627099709619543,85.844822009585613,83.062544309551683,80.280266609517753,77.497988909483823,74.715711209449893,71.933433509415963,69.151155809382033,66.368878109348103,63.586600409314173,60.804322709280243,58.022045009246312,55.239767309212382,52.457489609178452,49.675211909144522,46.892934209110592,44.110656509076662,41.328378809042732,38.546101109008802,35.763823408974872,32.981545708940942,30.199268008907012,27.416990308873082,24.634712608839152,21.852434908805222,19.070157208771292,16.287879508737362,13.505601808703432,10.723324108669502,7.9934148296882022,5.5573160770226639,3.7786804822519064,2.483571203270607,1.3290092927103541,0.65793955662245107,0.43391511958807849,0.26352275894722976,0.12448873918963874,3.1066238238945942E-2,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14,1.7319479184152442E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B36","v":"Total Closing TAB - Sub-transmission lines"},"Nominal",null,null,null,{"$f":"I77+I40","v":42.056702591617992},63.325947736208839,100.69730867027337,104.12762749907475,107.94893580156035,143.67791646839282,143.06978725714518,140.53042117317082,137.69902293566085,136.45099207266574,135.11912146850403,130.77382575516623,126.42853004182841,122.08323432849059,117.73793861515277,113.39264290181495,109.04734718847715,104.70205147513933,100.35675576180151,96.01146004846369,91.666164335125885,87.320868621788065,82.975572908450246,78.630277195112427,74.715711209449893,71.933433509415963,69.151155809382033,66.368878109348103,63.586600409314173,60.804322709280243,58.022045009246312,55.239767309212382,52.457489609178452,49.675211909144522,46.892934209110592,44.110656509076662,41.328378809042732,38.546101109008802,35.763823408974872,32.981545708940942,30.199268008907016,27.416990308873086,24.634712608839155,21.852434908805225,19.070157208771295,16.287879508737365,13.505601808703435,10.723324108669505,7.9934148296882048,5.5573160770226666,3.7786804822519091,2.4835712032706097,1.3290092927103567,0.65793955662245374,0.43391511958808116,0.26352275894723243,0.1244887391896414,3.1066238238948607E-2,1.9984014443252818E-14,1.9984014443252818E-14,1.9984014443252818E-14,1.9984014443252818E-14,1.9984014443252818E-14,1.9984014443252818E-14,{"$f":"BU77+BU40","v":1.9984014443252818E-14},1.9984014443252818E-14]
[]
[2,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A80))","v":"Distribution Lines"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I80+1","v":2011},{"$f":"J80+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ80+1","v":2071},{"$f":"BR80+1","v":2072},{"$f":"BS80+1","v":2073},{"$f":"BT80+1","v":2074},{"$f":"BU80+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A80)","v":22.416851714737284},null,{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:H83))),(MAX($H84/$G83, $H84-SUM($H83:H83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:I83))),(MAX($H84/$G83, $H84-SUM($H83:I83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:J83))),(MAX($H84/$G83, $H84-SUM($H83:J83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:K83))),(MAX($H84/$G83, $H84-SUM($H83:K83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:L83))),(MAX($H84/$G83, $H84-SUM($H83:L83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:M83))),(MAX($H84/$G83, $H84-SUM($H83:M83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:N83))),(MAX($H84/$G83, $H84-SUM($H83:N83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:O83))),(MAX($H84/$G83, $H84-SUM($H83:O83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:P83))),(MAX($H84/$G83, $H84-SUM($H83:P83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:Q83))),(MAX($H84/$G83, $H84-SUM($H83:Q83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:R83))),(MAX($H84/$G83, $H84-SUM($H83:R83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:S83))),(MAX($H84/$G83, $H84-SUM($H83:S83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:T83))),(MAX($H84/$G83, $H84-SUM($H83:T83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:U83))),(MAX($H84/$G83, $H84-SUM($H83:U83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:V83))),(MAX($H84/$G83, $H84-SUM($H83:V83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:W83))),(MAX($H84/$G83, $H84-SUM($H83:W83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:X83))),(MAX($H84/$G83, $H84-SUM($H83:X83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:Y83))),(MAX($H84/$G83, $H84-SUM($H83:Y83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:Z83))),(MAX($H84/$G83, $H84-SUM($H83:Z83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AA83))),(MAX($H84/$G83, $H84-SUM($H83:AA83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AB83))),(MAX($H84/$G83, $H84-SUM($H83:AB83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AC83))),(MAX($H84/$G83, $H84-SUM($H83:AC83)))))","v":25.186761152248071},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AD83))),(MAX($H84/$G83, $H84-SUM($H83:AD83)))))","v":10.499144574992783},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AE83))),(MAX($H84/$G83, $H84-SUM($H83:AE83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AF83))),(MAX($H84/$G83, $H84-SUM($H83:AF83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AG83))),(MAX($H84/$G83, $H84-SUM($H83:AG83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AH83))),(MAX($H84/$G83, $H84-SUM($H83:AH83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AI83))),(MAX($H84/$G83, $H84-SUM($H83:AI83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AJ83))),(MAX($H84/$G83, $H84-SUM($H83:AJ83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AK83))),(MAX($H84/$G83, $H84-SUM($H83:AK83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AL83))),(MAX($H84/$G83, $H84-SUM($H83:AL83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AM83))),(MAX($H84/$G83, $H84-SUM($H83:AM83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AN83))),(MAX($H84/$G83, $H84-SUM($H83:AN83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AO83))),(MAX($H84/$G83, $H84-SUM($H83:AO83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AP83))),(MAX($H84/$G83, $H84-SUM($H83:AP83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AQ83))),(MAX($H84/$G83, $H84-SUM($H83:AQ83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AR83))),(MAX($H84/$G83, $H84-SUM($H83:AR83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AS83))),(MAX($H84/$G83, $H84-SUM($H83:AS83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AT83))),(MAX($H84/$G83, $H84-SUM($H83:AT83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AU83))),(MAX($H84/$G83, $H84-SUM($H83:AU83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AV83))),(MAX($H84/$G83, $H84-SUM($H83:AV83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AW83))),(MAX($H84/$G83, $H84-SUM($H83:AW83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AX83))),(MAX($H84/$G83, $H84-SUM($H83:AX83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AY83))),(MAX($H84/$G83, $H84-SUM($H83:AY83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:AZ83))),(MAX($H84/$G83, $H84-SUM($H83:AZ83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BA83))),(MAX($H84/$G83, $H84-SUM($H83:BA83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BB83))),(MAX($H84/$G83, $H84-SUM($H83:BB83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BC83))),(MAX($H84/$G83, $H84-SUM($H83:BC83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BD83))),(MAX($H84/$G83, $H84-SUM($H83:BD83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BE83))),(MAX($H84/$G83, $H84-SUM($H83:BE83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BF83))),(MAX($H84/$G83, $H84-SUM($H83:BF83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BG83))),(MAX($H84/$G83, $H84-SUM($H83:BG83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BH83))),(MAX($H84/$G83, $H84-SUM($H83:BH83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BI83))),(MAX($H84/$G83, $H84-SUM($H83:BI83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BJ83))),(MAX($H84/$G83, $H84-SUM($H83:BJ83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BK83))),(MAX($H84/$G83, $H84-SUM($H83:BK83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BL83))),(MAX($H84/$G83, $H84-SUM($H83:BL83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BM83))),(MAX($H84/$G83, $H84-SUM($H83:BM83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BN83))),(MAX($H84/$G83, $H84-SUM($H83:BN83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BO83))),(MAX($H84/$G83, $H84-SUM($H83:BO83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BP83))),(MAX($H84/$G83, $H84-SUM($H83:BP83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BQ83))),(MAX($H84/$G83, $H84-SUM($H83:BQ83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BR83))),(MAX($H84/$G83, $H84-SUM($H83:BR83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BS83))),(MAX($H84/$G83, $H84-SUM($H83:BS83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BT83))),(MAX($H84/$G83, $H84-SUM($H83:BT83)))))","v":0},{"$f":"IF(OR($G83=0,$G83=\"n/a\"),0,IF($H84>0,(MIN($H84/$G83, $H84-SUM($H83:BU83))),(MAX($H84/$G83, $H84-SUM($H83:BU83)))))","v":0},{"$f":"IF(OR(ROUND(H84-SUM($I83:$BV83),2)=0,G83=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A80)","v":564.60788992445055},{"$f":"H84-I83","v":539.42112877220245},514.23436761995436,489.04760646770626,463.86084531545816,438.67408416321007,413.48732301096197,388.30056185871388,363.11380070646578,337.92703955421769,312.74027840196959,287.55351724972149,262.3667560974734,237.17999494522533,211.99323379297726,186.8064726407292,161.61971148848113,136.43295033623306,111.246189183985,86.059428031736928,60.872666879488861,35.685905727240794,10.499144574992723,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,-6.0396132539608516E-14,{"$f":"BT84-BU83","v":-6.0396132539608516E-14},-6.0396132539608516E-14]
[]
[{"$f":"IF(COUNTA($BW88:$BW117)=COUNTIF($BW88:$BW117,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":118.056},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":77.063000000000002},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":128.22999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":89.537000000000006},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":68.100999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B80,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":125.31609318911678},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":-138.37959197327254},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":115.82395719843464},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":76.949592992871956},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":116.08181198015694},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":115.27906374529944},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B80,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G88","v":47.5},{"$f":"I86","v":118.056},null,{"$f":"IF(OR(J$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>J$3,$H87/$G87,$H87-SUM($I87:I87)))","v":2.4853894736842106},{"$f":"IF(OR(K$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>K$3,$H87/$G87,$H87-SUM($I87:J87)))","v":2.4853894736842106},{"$f":"IF(OR(L$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>L$3,$H87/$G87,$H87-SUM($I87:K87)))","v":2.4853894736842106},{"$f":"IF(OR(M$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>M$3,$H87/$G87,$H87-SUM($I87:L87)))","v":2.4853894736842106},{"$f":"IF(OR(N$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>N$3,$H87/$G87,$H87-SUM($I87:M87)))","v":2.4853894736842106},{"$f":"IF(OR(O$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>O$3,$H87/$G87,$H87-SUM($I87:N87)))","v":2.4853894736842106},{"$f":"IF(OR(P$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>P$3,$H87/$G87,$H87-SUM($I87:O87)))","v":2.4853894736842106},{"$f":"IF(OR(Q$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Q$3,$H87/$G87,$H87-SUM($I87:P87)))","v":2.4853894736842106},{"$f":"IF(OR(R$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>R$3,$H87/$G87,$H87-SUM($I87:Q87)))","v":2.4853894736842106},{"$f":"IF(OR(S$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>S$3,$H87/$G87,$H87-SUM($I87:R87)))","v":2.4853894736842106},{"$f":"IF(OR(T$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>T$3,$H87/$G87,$H87-SUM($I87:S87)))","v":2.4853894736842106},{"$f":"IF(OR(U$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>U$3,$H87/$G87,$H87-SUM($I87:T87)))","v":2.4853894736842106},{"$f":"IF(OR(V$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>V$3,$H87/$G87,$H87-SUM($I87:U87)))","v":2.4853894736842106},{"$f":"IF(OR(W$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>W$3,$H87/$G87,$H87-SUM($I87:V87)))","v":2.4853894736842106},{"$f":"IF(OR(X$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>X$3,$H87/$G87,$H87-SUM($I87:W87)))","v":2.4853894736842106},{"$f":"IF(OR(Y$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Y$3,$H87/$G87,$H87-SUM($I87:X87)))","v":2.4853894736842106},{"$f":"IF(OR(Z$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>Z$3,$H87/$G87,$H87-SUM($I87:Y87)))","v":2.4853894736842106},{"$f":"IF(OR(AA$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AA$3,$H87/$G87,$H87-SUM($I87:Z87)))","v":2.4853894736842106},{"$f":"IF(OR(AB$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AB$3,$H87/$G87,$H87-SUM($I87:AA87)))","v":2.4853894736842106},{"$f":"IF(OR(AC$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AC$3,$H87/$G87,$H87-SUM($I87:AB87)))","v":2.4853894736842106},{"$f":"IF(OR(AD$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AD$3,$H87/$G87,$H87-SUM($I87:AC87)))","v":2.4853894736842106},{"$f":"IF(OR(AE$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AE$3,$H87/$G87,$H87-SUM($I87:AD87)))","v":2.4853894736842106},{"$f":"IF(OR(AF$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AF$3,$H87/$G87,$H87-SUM($I87:AE87)))","v":2.4853894736842106},{"$f":"IF(OR(AG$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AG$3,$H87/$G87,$H87-SUM($I87:AF87)))","v":2.4853894736842106},{"$f":"IF(OR(AH$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AH$3,$H87/$G87,$H87-SUM($I87:AG87)))","v":2.4853894736842106},{"$f":"IF(OR(AI$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AI$3,$H87/$G87,$H87-SUM($I87:AH87)))","v":2.4853894736842106},{"$f":"IF(OR(AJ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AJ$3,$H87/$G87,$H87-SUM($I87:AI87)))","v":2.4853894736842106},{"$f":"IF(OR(AK$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AK$3,$H87/$G87,$H87-SUM($I87:AJ87)))","v":2.4853894736842106},{"$f":"IF(OR(AL$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AL$3,$H87/$G87,$H87-SUM($I87:AK87)))","v":2.4853894736842106},{"$f":"IF(OR(AM$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AM$3,$H87/$G87,$H87-SUM($I87:AL87)))","v":2.4853894736842106},{"$f":"IF(OR(AN$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AN$3,$H87/$G87,$H87-SUM($I87:AM87)))","v":2.4853894736842106},{"$f":"IF(OR(AO$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AO$3,$H87/$G87,$H87-SUM($I87:AN87)))","v":2.4853894736842106},{"$f":"IF(OR(AP$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AP$3,$H87/$G87,$H87-SUM($I87:AO87)))","v":2.4853894736842106},{"$f":"IF(OR(AQ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AQ$3,$H87/$G87,$H87-SUM($I87:AP87)))","v":2.4853894736842106},{"$f":"IF(OR(AR$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AR$3,$H87/$G87,$H87-SUM($I87:AQ87)))","v":2.4853894736842106},{"$f":"IF(OR(AS$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AS$3,$H87/$G87,$H87-SUM($I87:AR87)))","v":2.4853894736842106},{"$f":"IF(OR(AT$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AT$3,$H87/$G87,$H87-SUM($I87:AS87)))","v":2.4853894736842106},{"$f":"IF(OR(AU$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AU$3,$H87/$G87,$H87-SUM($I87:AT87)))","v":2.4853894736842106},{"$f":"IF(OR(AV$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AV$3,$H87/$G87,$H87-SUM($I87:AU87)))","v":2.4853894736842106},{"$f":"IF(OR(AW$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AW$3,$H87/$G87,$H87-SUM($I87:AV87)))","v":2.4853894736842106},{"$f":"IF(OR(AX$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AX$3,$H87/$G87,$H87-SUM($I87:AW87)))","v":2.4853894736842106},{"$f":"IF(OR(AY$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AY$3,$H87/$G87,$H87-SUM($I87:AX87)))","v":2.4853894736842106},{"$f":"IF(OR(AZ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>AZ$3,$H87/$G87,$H87-SUM($I87:AY87)))","v":2.4853894736842106},{"$f":"IF(OR(BA$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BA$3,$H87/$G87,$H87-SUM($I87:AZ87)))","v":2.4853894736842106},{"$f":"IF(OR(BB$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BB$3,$H87/$G87,$H87-SUM($I87:BA87)))","v":2.4853894736842106},{"$f":"IF(OR(BC$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BC$3,$H87/$G87,$H87-SUM($I87:BB87)))","v":2.4853894736842106},{"$f":"IF(OR(BD$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BD$3,$H87/$G87,$H87-SUM($I87:BC87)))","v":2.4853894736842106},{"$f":"IF(OR(BE$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BE$3,$H87/$G87,$H87-SUM($I87:BD87)))","v":1.2426947368421821},{"$f":"IF(OR(BF$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BF$3,$H87/$G87,$H87-SUM($I87:BE87)))","v":0},{"$f":"IF(OR(BG$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BG$3,$H87/$G87,$H87-SUM($I87:BF87)))","v":0},{"$f":"IF(OR(BH$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BH$3,$H87/$G87,$H87-SUM($I87:BG87)))","v":0},{"$f":"IF(OR(BI$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BI$3,$H87/$G87,$H87-SUM($I87:BH87)))","v":0},{"$f":"IF(OR(BJ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BJ$3,$H87/$G87,$H87-SUM($I87:BI87)))","v":0},{"$f":"IF(OR(BK$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BK$3,$H87/$G87,$H87-SUM($I87:BJ87)))","v":0},{"$f":"IF(OR(BL$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BL$3,$H87/$G87,$H87-SUM($I87:BK87)))","v":0},{"$f":"IF(OR(BM$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BM$3,$H87/$G87,$H87-SUM($I87:BL87)))","v":0},{"$f":"IF(OR(BN$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BN$3,$H87/$G87,$H87-SUM($I87:BM87)))","v":0},{"$f":"IF(OR(BO$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BO$3,$H87/$G87,$H87-SUM($I87:BN87)))","v":0},{"$f":"IF(OR(BP$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BP$3,$H87/$G87,$H87-SUM($I87:BO87)))","v":0},{"$f":"IF(OR(BQ$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BQ$3,$H87/$G87,$H87-SUM($I87:BP87)))","v":0},{"$f":"IF(OR(BR$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BR$3,$H87/$G87,$H87-SUM($I87:BQ87)))","v":0},{"$f":"IF(OR(BS$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BS$3,$H87/$G87,$H87-SUM($I87:BR87)))","v":0},{"$f":"IF(OR(BT$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BT$3,$H87/$G87,$H87-SUM($I87:BS87)))","v":0},{"$f":"IF(OR(BU$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BU$3,$H87/$G87,$H87-SUM($I87:BT87)))","v":0},{"$f":"IF(OR(BV$3<=$D87,$G87=\"n/a\"),0,IF(SUM($D87,$G87)>BV$3,$H87/$G87,$H87-SUM($I87:BU87)))","v":0},{"$f":"IF(OR(ROUND(H87-SUM($J87:$BV87),2)=0,G87=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A80)","v":47.5},{"$f":"J86","v":77.063000000000002},null,{"$f":"IF(OR(J$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>J$3,$H88/$G88,$H88-SUM($I88:I88)))","v":0},{"$f":"IF(OR(K$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>K$3,$H88/$G88,$H88-SUM($I88:J88)))","v":1.6223789473684211},{"$f":"IF(OR(L$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>L$3,$H88/$G88,$H88-SUM($I88:K88)))","v":1.6223789473684211},{"$f":"IF(OR(M$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>M$3,$H88/$G88,$H88-SUM($I88:L88)))","v":1.6223789473684211},{"$f":"IF(OR(N$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>N$3,$H88/$G88,$H88-SUM($I88:M88)))","v":1.6223789473684211},{"$f":"IF(OR(O$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>O$3,$H88/$G88,$H88-SUM($I88:N88)))","v":1.6223789473684211},{"$f":"IF(OR(P$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>P$3,$H88/$G88,$H88-SUM($I88:O88)))","v":1.6223789473684211},{"$f":"IF(OR(Q$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Q$3,$H88/$G88,$H88-SUM($I88:P88)))","v":1.6223789473684211},{"$f":"IF(OR(R$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>R$3,$H88/$G88,$H88-SUM($I88:Q88)))","v":1.6223789473684211},{"$f":"IF(OR(S$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>S$3,$H88/$G88,$H88-SUM($I88:R88)))","v":1.6223789473684211},{"$f":"IF(OR(T$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>T$3,$H88/$G88,$H88-SUM($I88:S88)))","v":1.6223789473684211},{"$f":"IF(OR(U$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>U$3,$H88/$G88,$H88-SUM($I88:T88)))","v":1.6223789473684211},{"$f":"IF(OR(V$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>V$3,$H88/$G88,$H88-SUM($I88:U88)))","v":1.6223789473684211},{"$f":"IF(OR(W$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>W$3,$H88/$G88,$H88-SUM($I88:V88)))","v":1.6223789473684211},{"$f":"IF(OR(X$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>X$3,$H88/$G88,$H88-SUM($I88:W88)))","v":1.6223789473684211},{"$f":"IF(OR(Y$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Y$3,$H88/$G88,$H88-SUM($I88:X88)))","v":1.6223789473684211},{"$f":"IF(OR(Z$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>Z$3,$H88/$G88,$H88-SUM($I88:Y88)))","v":1.6223789473684211},{"$f":"IF(OR(AA$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AA$3,$H88/$G88,$H88-SUM($I88:Z88)))","v":1.6223789473684211},{"$f":"IF(OR(AB$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AB$3,$H88/$G88,$H88-SUM($I88:AA88)))","v":1.6223789473684211},{"$f":"IF(OR(AC$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AC$3,$H88/$G88,$H88-SUM($I88:AB88)))","v":1.6223789473684211},{"$f":"IF(OR(AD$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AD$3,$H88/$G88,$H88-SUM($I88:AC88)))","v":1.6223789473684211},{"$f":"IF(OR(AE$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AE$3,$H88/$G88,$H88-SUM($I88:AD88)))","v":1.6223789473684211},{"$f":"IF(OR(AF$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AF$3,$H88/$G88,$H88-SUM($I88:AE88)))","v":1.6223789473684211},{"$f":"IF(OR(AG$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AG$3,$H88/$G88,$H88-SUM($I88:AF88)))","v":1.6223789473684211},{"$f":"IF(OR(AH$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AH$3,$H88/$G88,$H88-SUM($I88:AG88)))","v":1.6223789473684211},{"$f":"IF(OR(AI$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AI$3,$H88/$G88,$H88-SUM($I88:AH88)))","v":1.6223789473684211},{"$f":"IF(OR(AJ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AJ$3,$H88/$G88,$H88-SUM($I88:AI88)))","v":1.6223789473684211},{"$f":"IF(OR(AK$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AK$3,$H88/$G88,$H88-SUM($I88:AJ88)))","v":1.6223789473684211},{"$f":"IF(OR(AL$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AL$3,$H88/$G88,$H88-SUM($I88:AK88)))","v":1.6223789473684211},{"$f":"IF(OR(AM$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AM$3,$H88/$G88,$H88-SUM($I88:AL88)))","v":1.6223789473684211},{"$f":"IF(OR(AN$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AN$3,$H88/$G88,$H88-SUM($I88:AM88)))","v":1.6223789473684211},{"$f":"IF(OR(AO$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AO$3,$H88/$G88,$H88-SUM($I88:AN88)))","v":1.6223789473684211},{"$f":"IF(OR(AP$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AP$3,$H88/$G88,$H88-SUM($I88:AO88)))","v":1.6223789473684211},{"$f":"IF(OR(AQ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AQ$3,$H88/$G88,$H88-SUM($I88:AP88)))","v":1.6223789473684211},{"$f":"IF(OR(AR$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AR$3,$H88/$G88,$H88-SUM($I88:AQ88)))","v":1.6223789473684211},{"$f":"IF(OR(AS$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AS$3,$H88/$G88,$H88-SUM($I88:AR88)))","v":1.6223789473684211},{"$f":"IF(OR(AT$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AT$3,$H88/$G88,$H88-SUM($I88:AS88)))","v":1.6223789473684211},{"$f":"IF(OR(AU$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AU$3,$H88/$G88,$H88-SUM($I88:AT88)))","v":1.6223789473684211},{"$f":"IF(OR(AV$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AV$3,$H88/$G88,$H88-SUM($I88:AU88)))","v":1.6223789473684211},{"$f":"IF(OR(AW$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AW$3,$H88/$G88,$H88-SUM($I88:AV88)))","v":1.6223789473684211},{"$f":"IF(OR(AX$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AX$3,$H88/$G88,$H88-SUM($I88:AW88)))","v":1.6223789473684211},{"$f":"IF(OR(AY$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AY$3,$H88/$G88,$H88-SUM($I88:AX88)))","v":1.6223789473684211},{"$f":"IF(OR(AZ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>AZ$3,$H88/$G88,$H88-SUM($I88:AY88)))","v":1.6223789473684211},{"$f":"IF(OR(BA$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BA$3,$H88/$G88,$H88-SUM($I88:AZ88)))","v":1.6223789473684211},{"$f":"IF(OR(BB$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BB$3,$H88/$G88,$H88-SUM($I88:BA88)))","v":1.6223789473684211},{"$f":"IF(OR(BC$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BC$3,$H88/$G88,$H88-SUM($I88:BB88)))","v":1.6223789473684211},{"$f":"IF(OR(BD$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BD$3,$H88/$G88,$H88-SUM($I88:BC88)))","v":1.6223789473684211},{"$f":"IF(OR(BE$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BE$3,$H88/$G88,$H88-SUM($I88:BD88)))","v":1.6223789473684211},{"$f":"IF(OR(BF$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BF$3,$H88/$G88,$H88-SUM($I88:BE88)))","v":0.81118947368429417},{"$f":"IF(OR(BG$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BG$3,$H88/$G88,$H88-SUM($I88:BF88)))","v":0},{"$f":"IF(OR(BH$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BH$3,$H88/$G88,$H88-SUM($I88:BG88)))","v":0},{"$f":"IF(OR(BI$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BI$3,$H88/$G88,$H88-SUM($I88:BH88)))","v":0},{"$f":"IF(OR(BJ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BJ$3,$H88/$G88,$H88-SUM($I88:BI88)))","v":0},{"$f":"IF(OR(BK$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BK$3,$H88/$G88,$H88-SUM($I88:BJ88)))","v":0},{"$f":"IF(OR(BL$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BL$3,$H88/$G88,$H88-SUM($I88:BK88)))","v":0},{"$f":"IF(OR(BM$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BM$3,$H88/$G88,$H88-SUM($I88:BL88)))","v":0},{"$f":"IF(OR(BN$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BN$3,$H88/$G88,$H88-SUM($I88:BM88)))","v":0},{"$f":"IF(OR(BO$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BO$3,$H88/$G88,$H88-SUM($I88:BN88)))","v":0},{"$f":"IF(OR(BP$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BP$3,$H88/$G88,$H88-SUM($I88:BO88)))","v":0},{"$f":"IF(OR(BQ$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BQ$3,$H88/$G88,$H88-SUM($I88:BP88)))","v":0},{"$f":"IF(OR(BR$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BR$3,$H88/$G88,$H88-SUM($I88:BQ88)))","v":0},{"$f":"IF(OR(BS$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BS$3,$H88/$G88,$H88-SUM($I88:BR88)))","v":0},{"$f":"IF(OR(BT$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BT$3,$H88/$G88,$H88-SUM($I88:BS88)))","v":0},{"$f":"IF(OR(BU$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BU$3,$H88/$G88,$H88-SUM($I88:BT88)))","v":0},{"$f":"IF(OR(BV$3<=$D88,$G88=\"n/a\"),0,IF(SUM($D88,$G88)>BV$3,$H88/$G88,$H88-SUM($I88:BU88)))","v":0},{"$f":"IF(OR(ROUND(H88-SUM($J88:$BV88),2)=0,G88=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D88+1","v":2012},"Nominal",null,{"$f":"G88","v":47.5},{"$f":"K86","v":128.22999999999999},null,{"$f":"IF(OR(J$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>J$3,$H89/$G89,$H89-SUM($I89:I89)))","v":0},{"$f":"IF(OR(K$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>K$3,$H89/$G89,$H89-SUM($I89:J89)))","v":0},{"$f":"IF(OR(L$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>L$3,$H89/$G89,$H89-SUM($I89:K89)))","v":2.6995789473684209},{"$f":"IF(OR(M$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>M$3,$H89/$G89,$H89-SUM($I89:L89)))","v":2.6995789473684209},{"$f":"IF(OR(N$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>N$3,$H89/$G89,$H89-SUM($I89:M89)))","v":2.6995789473684209},{"$f":"IF(OR(O$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>O$3,$H89/$G89,$H89-SUM($I89:N89)))","v":2.6995789473684209},{"$f":"IF(OR(P$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>P$3,$H89/$G89,$H89-SUM($I89:O89)))","v":2.6995789473684209},{"$f":"IF(OR(Q$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Q$3,$H89/$G89,$H89-SUM($I89:P89)))","v":2.6995789473684209},{"$f":"IF(OR(R$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>R$3,$H89/$G89,$H89-SUM($I89:Q89)))","v":2.6995789473684209},{"$f":"IF(OR(S$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>S$3,$H89/$G89,$H89-SUM($I89:R89)))","v":2.6995789473684209},{"$f":"IF(OR(T$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>T$3,$H89/$G89,$H89-SUM($I89:S89)))","v":2.6995789473684209},{"$f":"IF(OR(U$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>U$3,$H89/$G89,$H89-SUM($I89:T89)))","v":2.6995789473684209},{"$f":"IF(OR(V$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>V$3,$H89/$G89,$H89-SUM($I89:U89)))","v":2.6995789473684209},{"$f":"IF(OR(W$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>W$3,$H89/$G89,$H89-SUM($I89:V89)))","v":2.6995789473684209},{"$f":"IF(OR(X$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>X$3,$H89/$G89,$H89-SUM($I89:W89)))","v":2.6995789473684209},{"$f":"IF(OR(Y$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Y$3,$H89/$G89,$H89-SUM($I89:X89)))","v":2.6995789473684209},{"$f":"IF(OR(Z$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>Z$3,$H89/$G89,$H89-SUM($I89:Y89)))","v":2.6995789473684209},{"$f":"IF(OR(AA$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AA$3,$H89/$G89,$H89-SUM($I89:Z89)))","v":2.6995789473684209},{"$f":"IF(OR(AB$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AB$3,$H89/$G89,$H89-SUM($I89:AA89)))","v":2.6995789473684209},{"$f":"IF(OR(AC$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AC$3,$H89/$G89,$H89-SUM($I89:AB89)))","v":2.6995789473684209},{"$f":"IF(OR(AD$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AD$3,$H89/$G89,$H89-SUM($I89:AC89)))","v":2.6995789473684209},{"$f":"IF(OR(AE$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AE$3,$H89/$G89,$H89-SUM($I89:AD89)))","v":2.6995789473684209},{"$f":"IF(OR(AF$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AF$3,$H89/$G89,$H89-SUM($I89:AE89)))","v":2.6995789473684209},{"$f":"IF(OR(AG$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AG$3,$H89/$G89,$H89-SUM($I89:AF89)))","v":2.6995789473684209},{"$f":"IF(OR(AH$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AH$3,$H89/$G89,$H89-SUM($I89:AG89)))","v":2.6995789473684209},{"$f":"IF(OR(AI$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AI$3,$H89/$G89,$H89-SUM($I89:AH89)))","v":2.6995789473684209},{"$f":"IF(OR(AJ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AJ$3,$H89/$G89,$H89-SUM($I89:AI89)))","v":2.6995789473684209},{"$f":"IF(OR(AK$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AK$3,$H89/$G89,$H89-SUM($I89:AJ89)))","v":2.6995789473684209},{"$f":"IF(OR(AL$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AL$3,$H89/$G89,$H89-SUM($I89:AK89)))","v":2.6995789473684209},{"$f":"IF(OR(AM$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AM$3,$H89/$G89,$H89-SUM($I89:AL89)))","v":2.6995789473684209},{"$f":"IF(OR(AN$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AN$3,$H89/$G89,$H89-SUM($I89:AM89)))","v":2.6995789473684209},{"$f":"IF(OR(AO$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AO$3,$H89/$G89,$H89-SUM($I89:AN89)))","v":2.6995789473684209},{"$f":"IF(OR(AP$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AP$3,$H89/$G89,$H89-SUM($I89:AO89)))","v":2.6995789473684209},{"$f":"IF(OR(AQ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AQ$3,$H89/$G89,$H89-SUM($I89:AP89)))","v":2.6995789473684209},{"$f":"IF(OR(AR$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AR$3,$H89/$G89,$H89-SUM($I89:AQ89)))","v":2.6995789473684209},{"$f":"IF(OR(AS$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AS$3,$H89/$G89,$H89-SUM($I89:AR89)))","v":2.6995789473684209},{"$f":"IF(OR(AT$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AT$3,$H89/$G89,$H89-SUM($I89:AS89)))","v":2.6995789473684209},{"$f":"IF(OR(AU$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AU$3,$H89/$G89,$H89-SUM($I89:AT89)))","v":2.6995789473684209},{"$f":"IF(OR(AV$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AV$3,$H89/$G89,$H89-SUM($I89:AU89)))","v":2.6995789473684209},{"$f":"IF(OR(AW$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AW$3,$H89/$G89,$H89-SUM($I89:AV89)))","v":2.6995789473684209},{"$f":"IF(OR(AX$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AX$3,$H89/$G89,$H89-SUM($I89:AW89)))","v":2.6995789473684209},{"$f":"IF(OR(AY$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AY$3,$H89/$G89,$H89-SUM($I89:AX89)))","v":2.6995789473684209},{"$f":"IF(OR(AZ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>AZ$3,$H89/$G89,$H89-SUM($I89:AY89)))","v":2.6995789473684209},{"$f":"IF(OR(BA$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BA$3,$H89/$G89,$H89-SUM($I89:AZ89)))","v":2.6995789473684209},{"$f":"IF(OR(BB$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BB$3,$H89/$G89,$H89-SUM($I89:BA89)))","v":2.6995789473684209},{"$f":"IF(OR(BC$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BC$3,$H89/$G89,$H89-SUM($I89:BB89)))","v":2.6995789473684209},{"$f":"IF(OR(BD$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BD$3,$H89/$G89,$H89-SUM($I89:BC89)))","v":2.6995789473684209},{"$f":"IF(OR(BE$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BE$3,$H89/$G89,$H89-SUM($I89:BD89)))","v":2.6995789473684209},{"$f":"IF(OR(BF$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BF$3,$H89/$G89,$H89-SUM($I89:BE89)))","v":2.6995789473684209},{"$f":"IF(OR(BG$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BG$3,$H89/$G89,$H89-SUM($I89:BF89)))","v":1.3497894736841403},{"$f":"IF(OR(BH$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BH$3,$H89/$G89,$H89-SUM($I89:BG89)))","v":0},{"$f":"IF(OR(BI$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BI$3,$H89/$G89,$H89-SUM($I89:BH89)))","v":0},{"$f":"IF(OR(BJ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BJ$3,$H89/$G89,$H89-SUM($I89:BI89)))","v":0},{"$f":"IF(OR(BK$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BK$3,$H89/$G89,$H89-SUM($I89:BJ89)))","v":0},{"$f":"IF(OR(BL$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BL$3,$H89/$G89,$H89-SUM($I89:BK89)))","v":0},{"$f":"IF(OR(BM$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BM$3,$H89/$G89,$H89-SUM($I89:BL89)))","v":0},{"$f":"IF(OR(BN$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BN$3,$H89/$G89,$H89-SUM($I89:BM89)))","v":0},{"$f":"IF(OR(BO$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BO$3,$H89/$G89,$H89-SUM($I89:BN89)))","v":0},{"$f":"IF(OR(BP$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BP$3,$H89/$G89,$H89-SUM($I89:BO89)))","v":0},{"$f":"IF(OR(BQ$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BQ$3,$H89/$G89,$H89-SUM($I89:BP89)))","v":0},{"$f":"IF(OR(BR$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BR$3,$H89/$G89,$H89-SUM($I89:BQ89)))","v":0},{"$f":"IF(OR(BS$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BS$3,$H89/$G89,$H89-SUM($I89:BR89)))","v":0},{"$f":"IF(OR(BT$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BT$3,$H89/$G89,$H89-SUM($I89:BS89)))","v":0},{"$f":"IF(OR(BU$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BU$3,$H89/$G89,$H89-SUM($I89:BT89)))","v":0},{"$f":"IF(OR(BV$3<=$D89,$G89=\"n/a\"),0,IF(SUM($D89,$G89)>BV$3,$H89/$G89,$H89-SUM($I89:BU89)))","v":0},{"$f":"IF(OR(ROUND(H89-SUM($J89:$BV89),2)=0,G89=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D89+1","v":2013},"Nominal",null,{"$f":"G89","v":47.5},{"$f":"L86","v":89.537000000000006},null,{"$f":"IF(OR(J$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>J$3,$H90/$G90,$H90-SUM($I90:I90)))","v":0},{"$f":"IF(OR(K$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>K$3,$H90/$G90,$H90-SUM($I90:J90)))","v":0},{"$f":"IF(OR(L$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>L$3,$H90/$G90,$H90-SUM($I90:K90)))","v":0},{"$f":"IF(OR(M$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>M$3,$H90/$G90,$H90-SUM($I90:L90)))","v":1.8849894736842105},{"$f":"IF(OR(N$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>N$3,$H90/$G90,$H90-SUM($I90:M90)))","v":1.8849894736842105},{"$f":"IF(OR(O$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>O$3,$H90/$G90,$H90-SUM($I90:N90)))","v":1.8849894736842105},{"$f":"IF(OR(P$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>P$3,$H90/$G90,$H90-SUM($I90:O90)))","v":1.8849894736842105},{"$f":"IF(OR(Q$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Q$3,$H90/$G90,$H90-SUM($I90:P90)))","v":1.8849894736842105},{"$f":"IF(OR(R$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>R$3,$H90/$G90,$H90-SUM($I90:Q90)))","v":1.8849894736842105},{"$f":"IF(OR(S$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>S$3,$H90/$G90,$H90-SUM($I90:R90)))","v":1.8849894736842105},{"$f":"IF(OR(T$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>T$3,$H90/$G90,$H90-SUM($I90:S90)))","v":1.8849894736842105},{"$f":"IF(OR(U$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>U$3,$H90/$G90,$H90-SUM($I90:T90)))","v":1.8849894736842105},{"$f":"IF(OR(V$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>V$3,$H90/$G90,$H90-SUM($I90:U90)))","v":1.8849894736842105},{"$f":"IF(OR(W$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>W$3,$H90/$G90,$H90-SUM($I90:V90)))","v":1.8849894736842105},{"$f":"IF(OR(X$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>X$3,$H90/$G90,$H90-SUM($I90:W90)))","v":1.8849894736842105},{"$f":"IF(OR(Y$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Y$3,$H90/$G90,$H90-SUM($I90:X90)))","v":1.8849894736842105},{"$f":"IF(OR(Z$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>Z$3,$H90/$G90,$H90-SUM($I90:Y90)))","v":1.8849894736842105},{"$f":"IF(OR(AA$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AA$3,$H90/$G90,$H90-SUM($I90:Z90)))","v":1.8849894736842105},{"$f":"IF(OR(AB$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AB$3,$H90/$G90,$H90-SUM($I90:AA90)))","v":1.8849894736842105},{"$f":"IF(OR(AC$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AC$3,$H90/$G90,$H90-SUM($I90:AB90)))","v":1.8849894736842105},{"$f":"IF(OR(AD$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AD$3,$H90/$G90,$H90-SUM($I90:AC90)))","v":1.8849894736842105},{"$f":"IF(OR(AE$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AE$3,$H90/$G90,$H90-SUM($I90:AD90)))","v":1.8849894736842105},{"$f":"IF(OR(AF$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AF$3,$H90/$G90,$H90-SUM($I90:AE90)))","v":1.8849894736842105},{"$f":"IF(OR(AG$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AG$3,$H90/$G90,$H90-SUM($I90:AF90)))","v":1.8849894736842105},{"$f":"IF(OR(AH$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AH$3,$H90/$G90,$H90-SUM($I90:AG90)))","v":1.8849894736842105},{"$f":"IF(OR(AI$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AI$3,$H90/$G90,$H90-SUM($I90:AH90)))","v":1.8849894736842105},{"$f":"IF(OR(AJ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AJ$3,$H90/$G90,$H90-SUM($I90:AI90)))","v":1.8849894736842105},{"$f":"IF(OR(AK$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AK$3,$H90/$G90,$H90-SUM($I90:AJ90)))","v":1.8849894736842105},{"$f":"IF(OR(AL$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AL$3,$H90/$G90,$H90-SUM($I90:AK90)))","v":1.8849894736842105},{"$f":"IF(OR(AM$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AM$3,$H90/$G90,$H90-SUM($I90:AL90)))","v":1.8849894736842105},{"$f":"IF(OR(AN$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AN$3,$H90/$G90,$H90-SUM($I90:AM90)))","v":1.8849894736842105},{"$f":"IF(OR(AO$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AO$3,$H90/$G90,$H90-SUM($I90:AN90)))","v":1.8849894736842105},{"$f":"IF(OR(AP$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AP$3,$H90/$G90,$H90-SUM($I90:AO90)))","v":1.8849894736842105},{"$f":"IF(OR(AQ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AQ$3,$H90/$G90,$H90-SUM($I90:AP90)))","v":1.8849894736842105},{"$f":"IF(OR(AR$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AR$3,$H90/$G90,$H90-SUM($I90:AQ90)))","v":1.8849894736842105},{"$f":"IF(OR(AS$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AS$3,$H90/$G90,$H90-SUM($I90:AR90)))","v":1.8849894736842105},{"$f":"IF(OR(AT$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AT$3,$H90/$G90,$H90-SUM($I90:AS90)))","v":1.8849894736842105},{"$f":"IF(OR(AU$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AU$3,$H90/$G90,$H90-SUM($I90:AT90)))","v":1.8849894736842105},{"$f":"IF(OR(AV$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AV$3,$H90/$G90,$H90-SUM($I90:AU90)))","v":1.8849894736842105},{"$f":"IF(OR(AW$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AW$3,$H90/$G90,$H90-SUM($I90:AV90)))","v":1.8849894736842105},{"$f":"IF(OR(AX$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AX$3,$H90/$G90,$H90-SUM($I90:AW90)))","v":1.8849894736842105},{"$f":"IF(OR(AY$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AY$3,$H90/$G90,$H90-SUM($I90:AX90)))","v":1.8849894736842105},{"$f":"IF(OR(AZ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>AZ$3,$H90/$G90,$H90-SUM($I90:AY90)))","v":1.8849894736842105},{"$f":"IF(OR(BA$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BA$3,$H90/$G90,$H90-SUM($I90:AZ90)))","v":1.8849894736842105},{"$f":"IF(OR(BB$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BB$3,$H90/$G90,$H90-SUM($I90:BA90)))","v":1.8849894736842105},{"$f":"IF(OR(BC$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BC$3,$H90/$G90,$H90-SUM($I90:BB90)))","v":1.8849894736842105},{"$f":"IF(OR(BD$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BD$3,$H90/$G90,$H90-SUM($I90:BC90)))","v":1.8849894736842105},{"$f":"IF(OR(BE$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BE$3,$H90/$G90,$H90-SUM($I90:BD90)))","v":1.8849894736842105},{"$f":"IF(OR(BF$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BF$3,$H90/$G90,$H90-SUM($I90:BE90)))","v":1.8849894736842105},{"$f":"IF(OR(BG$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BG$3,$H90/$G90,$H90-SUM($I90:BF90)))","v":1.8849894736842105},{"$f":"IF(OR(BH$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BH$3,$H90/$G90,$H90-SUM($I90:BG90)))","v":0.94249473684210727},{"$f":"IF(OR(BI$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BI$3,$H90/$G90,$H90-SUM($I90:BH90)))","v":0},{"$f":"IF(OR(BJ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BJ$3,$H90/$G90,$H90-SUM($I90:BI90)))","v":0},{"$f":"IF(OR(BK$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BK$3,$H90/$G90,$H90-SUM($I90:BJ90)))","v":0},{"$f":"IF(OR(BL$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BL$3,$H90/$G90,$H90-SUM($I90:BK90)))","v":0},{"$f":"IF(OR(BM$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BM$3,$H90/$G90,$H90-SUM($I90:BL90)))","v":0},{"$f":"IF(OR(BN$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BN$3,$H90/$G90,$H90-SUM($I90:BM90)))","v":0},{"$f":"IF(OR(BO$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BO$3,$H90/$G90,$H90-SUM($I90:BN90)))","v":0},{"$f":"IF(OR(BP$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BP$3,$H90/$G90,$H90-SUM($I90:BO90)))","v":0},{"$f":"IF(OR(BQ$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BQ$3,$H90/$G90,$H90-SUM($I90:BP90)))","v":0},{"$f":"IF(OR(BR$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BR$3,$H90/$G90,$H90-SUM($I90:BQ90)))","v":0},{"$f":"IF(OR(BS$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BS$3,$H90/$G90,$H90-SUM($I90:BR90)))","v":0},{"$f":"IF(OR(BT$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BT$3,$H90/$G90,$H90-SUM($I90:BS90)))","v":0},{"$f":"IF(OR(BU$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BU$3,$H90/$G90,$H90-SUM($I90:BT90)))","v":0},{"$f":"IF(OR(BV$3<=$D90,$G90=\"n/a\"),0,IF(SUM($D90,$G90)>BV$3,$H90/$G90,$H90-SUM($I90:BU90)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G90","v":47.5},{"$f":"M86","v":68.100999999999999},null,{"$f":"IF(OR(J$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>J$3,$H91/$G91,$H91-SUM($I91:I91)))","v":0},{"$f":"IF(OR(K$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>K$3,$H91/$G91,$H91-SUM($I91:J91)))","v":0},{"$f":"IF(OR(L$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>L$3,$H91/$G91,$H91-SUM($I91:K91)))","v":0},{"$f":"IF(OR(M$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>M$3,$H91/$G91,$H91-SUM($I91:L91)))","v":0},{"$f":"IF(OR(N$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>N$3,$H91/$G91,$H91-SUM($I91:M91)))","v":1.4337052631578948},{"$f":"IF(OR(O$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>O$3,$H91/$G91,$H91-SUM($I91:N91)))","v":1.4337052631578948},{"$f":"IF(OR(P$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>P$3,$H91/$G91,$H91-SUM($I91:O91)))","v":1.4337052631578948},{"$f":"IF(OR(Q$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Q$3,$H91/$G91,$H91-SUM($I91:P91)))","v":1.4337052631578948},{"$f":"IF(OR(R$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>R$3,$H91/$G91,$H91-SUM($I91:Q91)))","v":1.4337052631578948},{"$f":"IF(OR(S$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>S$3,$H91/$G91,$H91-SUM($I91:R91)))","v":1.4337052631578948},{"$f":"IF(OR(T$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>T$3,$H91/$G91,$H91-SUM($I91:S91)))","v":1.4337052631578948},{"$f":"IF(OR(U$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>U$3,$H91/$G91,$H91-SUM($I91:T91)))","v":1.4337052631578948},{"$f":"IF(OR(V$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>V$3,$H91/$G91,$H91-SUM($I91:U91)))","v":1.4337052631578948},{"$f":"IF(OR(W$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>W$3,$H91/$G91,$H91-SUM($I91:V91)))","v":1.4337052631578948},{"$f":"IF(OR(X$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>X$3,$H91/$G91,$H91-SUM($I91:W91)))","v":1.4337052631578948},{"$f":"IF(OR(Y$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Y$3,$H91/$G91,$H91-SUM($I91:X91)))","v":1.4337052631578948},{"$f":"IF(OR(Z$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>Z$3,$H91/$G91,$H91-SUM($I91:Y91)))","v":1.4337052631578948},{"$f":"IF(OR(AA$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AA$3,$H91/$G91,$H91-SUM($I91:Z91)))","v":1.4337052631578948},{"$f":"IF(OR(AB$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AB$3,$H91/$G91,$H91-SUM($I91:AA91)))","v":1.4337052631578948},{"$f":"IF(OR(AC$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AC$3,$H91/$G91,$H91-SUM($I91:AB91)))","v":1.4337052631578948},{"$f":"IF(OR(AD$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AD$3,$H91/$G91,$H91-SUM($I91:AC91)))","v":1.4337052631578948},{"$f":"IF(OR(AE$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AE$3,$H91/$G91,$H91-SUM($I91:AD91)))","v":1.4337052631578948},{"$f":"IF(OR(AF$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AF$3,$H91/$G91,$H91-SUM($I91:AE91)))","v":1.4337052631578948},{"$f":"IF(OR(AG$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AG$3,$H91/$G91,$H91-SUM($I91:AF91)))","v":1.4337052631578948},{"$f":"IF(OR(AH$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AH$3,$H91/$G91,$H91-SUM($I91:AG91)))","v":1.4337052631578948},{"$f":"IF(OR(AI$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AI$3,$H91/$G91,$H91-SUM($I91:AH91)))","v":1.4337052631578948},{"$f":"IF(OR(AJ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AJ$3,$H91/$G91,$H91-SUM($I91:AI91)))","v":1.4337052631578948},{"$f":"IF(OR(AK$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AK$3,$H91/$G91,$H91-SUM($I91:AJ91)))","v":1.4337052631578948},{"$f":"IF(OR(AL$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AL$3,$H91/$G91,$H91-SUM($I91:AK91)))","v":1.4337052631578948},{"$f":"IF(OR(AM$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AM$3,$H91/$G91,$H91-SUM($I91:AL91)))","v":1.4337052631578948},{"$f":"IF(OR(AN$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AN$3,$H91/$G91,$H91-SUM($I91:AM91)))","v":1.4337052631578948},{"$f":"IF(OR(AO$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AO$3,$H91/$G91,$H91-SUM($I91:AN91)))","v":1.4337052631578948},{"$f":"IF(OR(AP$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AP$3,$H91/$G91,$H91-SUM($I91:AO91)))","v":1.4337052631578948},{"$f":"IF(OR(AQ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AQ$3,$H91/$G91,$H91-SUM($I91:AP91)))","v":1.4337052631578948},{"$f":"IF(OR(AR$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AR$3,$H91/$G91,$H91-SUM($I91:AQ91)))","v":1.4337052631578948},{"$f":"IF(OR(AS$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AS$3,$H91/$G91,$H91-SUM($I91:AR91)))","v":1.4337052631578948},{"$f":"IF(OR(AT$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AT$3,$H91/$G91,$H91-SUM($I91:AS91)))","v":1.4337052631578948},{"$f":"IF(OR(AU$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AU$3,$H91/$G91,$H91-SUM($I91:AT91)))","v":1.4337052631578948},{"$f":"IF(OR(AV$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AV$3,$H91/$G91,$H91-SUM($I91:AU91)))","v":1.4337052631578948},{"$f":"IF(OR(AW$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AW$3,$H91/$G91,$H91-SUM($I91:AV91)))","v":1.4337052631578948},{"$f":"IF(OR(AX$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AX$3,$H91/$G91,$H91-SUM($I91:AW91)))","v":1.4337052631578948},{"$f":"IF(OR(AY$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AY$3,$H91/$G91,$H91-SUM($I91:AX91)))","v":1.4337052631578948},{"$f":"IF(OR(AZ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>AZ$3,$H91/$G91,$H91-SUM($I91:AY91)))","v":1.4337052631578948},{"$f":"IF(OR(BA$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BA$3,$H91/$G91,$H91-SUM($I91:AZ91)))","v":1.4337052631578948},{"$f":"IF(OR(BB$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BB$3,$H91/$G91,$H91-SUM($I91:BA91)))","v":1.4337052631578948},{"$f":"IF(OR(BC$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BC$3,$H91/$G91,$H91-SUM($I91:BB91)))","v":1.4337052631578948},{"$f":"IF(OR(BD$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BD$3,$H91/$G91,$H91-SUM($I91:BC91)))","v":1.4337052631578948},{"$f":"IF(OR(BE$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BE$3,$H91/$G91,$H91-SUM($I91:BD91)))","v":1.4337052631578948},{"$f":"IF(OR(BF$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BF$3,$H91/$G91,$H91-SUM($I91:BE91)))","v":1.4337052631578948},{"$f":"IF(OR(BG$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BG$3,$H91/$G91,$H91-SUM($I91:BF91)))","v":1.4337052631578948},{"$f":"IF(OR(BH$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BH$3,$H91/$G91,$H91-SUM($I91:BG91)))","v":1.4337052631578948},{"$f":"IF(OR(BI$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BI$3,$H91/$G91,$H91-SUM($I91:BH91)))","v":0.71685263157891654},{"$f":"IF(OR(BJ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BJ$3,$H91/$G91,$H91-SUM($I91:BI91)))","v":0},{"$f":"IF(OR(BK$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BK$3,$H91/$G91,$H91-SUM($I91:BJ91)))","v":0},{"$f":"IF(OR(BL$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BL$3,$H91/$G91,$H91-SUM($I91:BK91)))","v":0},{"$f":"IF(OR(BM$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BM$3,$H91/$G91,$H91-SUM($I91:BL91)))","v":0},{"$f":"IF(OR(BN$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BN$3,$H91/$G91,$H91-SUM($I91:BM91)))","v":0},{"$f":"IF(OR(BO$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BO$3,$H91/$G91,$H91-SUM($I91:BN91)))","v":0},{"$f":"IF(OR(BP$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BP$3,$H91/$G91,$H91-SUM($I91:BO91)))","v":0},{"$f":"IF(OR(BQ$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BQ$3,$H91/$G91,$H91-SUM($I91:BP91)))","v":0},{"$f":"IF(OR(BR$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BR$3,$H91/$G91,$H91-SUM($I91:BQ91)))","v":0},{"$f":"IF(OR(BS$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BS$3,$H91/$G91,$H91-SUM($I91:BR91)))","v":0},{"$f":"IF(OR(BT$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BT$3,$H91/$G91,$H91-SUM($I91:BS91)))","v":0},{"$f":"IF(OR(BU$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BU$3,$H91/$G91,$H91-SUM($I91:BT91)))","v":0},{"$f":"IF(OR(BV$3<=$D91,$G91=\"n/a\"),0,IF(SUM($D91,$G91)>BV$3,$H91/$G91,$H91-SUM($I91:BU91)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G91","v":47.5},{"$f":"N86","v":125.31609318911678},null,{"$f":"IF(OR(J$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>J$3,$H92/$G92,$H92-SUM($I92:I92)))","v":0},{"$f":"IF(OR(K$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>K$3,$H92/$G92,$H92-SUM($I92:J92)))","v":0},{"$f":"IF(OR(L$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>L$3,$H92/$G92,$H92-SUM($I92:K92)))","v":0},{"$f":"IF(OR(M$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>M$3,$H92/$G92,$H92-SUM($I92:L92)))","v":0},{"$f":"IF(OR(N$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>N$3,$H92/$G92,$H92-SUM($I92:M92)))","v":0},{"$f":"IF(OR(O$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>O$3,$H92/$G92,$H92-SUM($I92:N92)))","v":2.6382335408235114},{"$f":"IF(OR(P$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>P$3,$H92/$G92,$H92-SUM($I92:O92)))","v":2.6382335408235114},{"$f":"IF(OR(Q$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Q$3,$H92/$G92,$H92-SUM($I92:P92)))","v":2.6382335408235114},{"$f":"IF(OR(R$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>R$3,$H92/$G92,$H92-SUM($I92:Q92)))","v":2.6382335408235114},{"$f":"IF(OR(S$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>S$3,$H92/$G92,$H92-SUM($I92:R92)))","v":2.6382335408235114},{"$f":"IF(OR(T$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>T$3,$H92/$G92,$H92-SUM($I92:S92)))","v":2.6382335408235114},{"$f":"IF(OR(U$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>U$3,$H92/$G92,$H92-SUM($I92:T92)))","v":2.6382335408235114},{"$f":"IF(OR(V$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>V$3,$H92/$G92,$H92-SUM($I92:U92)))","v":2.6382335408235114},{"$f":"IF(OR(W$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>W$3,$H92/$G92,$H92-SUM($I92:V92)))","v":2.6382335408235114},{"$f":"IF(OR(X$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>X$3,$H92/$G92,$H92-SUM($I92:W92)))","v":2.6382335408235114},{"$f":"IF(OR(Y$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Y$3,$H92/$G92,$H92-SUM($I92:X92)))","v":2.6382335408235114},{"$f":"IF(OR(Z$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>Z$3,$H92/$G92,$H92-SUM($I92:Y92)))","v":2.6382335408235114},{"$f":"IF(OR(AA$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AA$3,$H92/$G92,$H92-SUM($I92:Z92)))","v":2.6382335408235114},{"$f":"IF(OR(AB$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AB$3,$H92/$G92,$H92-SUM($I92:AA92)))","v":2.6382335408235114},{"$f":"IF(OR(AC$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AC$3,$H92/$G92,$H92-SUM($I92:AB92)))","v":2.6382335408235114},{"$f":"IF(OR(AD$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AD$3,$H92/$G92,$H92-SUM($I92:AC92)))","v":2.6382335408235114},{"$f":"IF(OR(AE$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AE$3,$H92/$G92,$H92-SUM($I92:AD92)))","v":2.6382335408235114},{"$f":"IF(OR(AF$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AF$3,$H92/$G92,$H92-SUM($I92:AE92)))","v":2.6382335408235114},{"$f":"IF(OR(AG$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AG$3,$H92/$G92,$H92-SUM($I92:AF92)))","v":2.6382335408235114},{"$f":"IF(OR(AH$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AH$3,$H92/$G92,$H92-SUM($I92:AG92)))","v":2.6382335408235114},{"$f":"IF(OR(AI$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AI$3,$H92/$G92,$H92-SUM($I92:AH92)))","v":2.6382335408235114},{"$f":"IF(OR(AJ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AJ$3,$H92/$G92,$H92-SUM($I92:AI92)))","v":2.6382335408235114},{"$f":"IF(OR(AK$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AK$3,$H92/$G92,$H92-SUM($I92:AJ92)))","v":2.6382335408235114},{"$f":"IF(OR(AL$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AL$3,$H92/$G92,$H92-SUM($I92:AK92)))","v":2.6382335408235114},{"$f":"IF(OR(AM$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AM$3,$H92/$G92,$H92-SUM($I92:AL92)))","v":2.6382335408235114},{"$f":"IF(OR(AN$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AN$3,$H92/$G92,$H92-SUM($I92:AM92)))","v":2.6382335408235114},{"$f":"IF(OR(AO$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AO$3,$H92/$G92,$H92-SUM($I92:AN92)))","v":2.6382335408235114},{"$f":"IF(OR(AP$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AP$3,$H92/$G92,$H92-SUM($I92:AO92)))","v":2.6382335408235114},{"$f":"IF(OR(AQ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AQ$3,$H92/$G92,$H92-SUM($I92:AP92)))","v":2.6382335408235114},{"$f":"IF(OR(AR$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AR$3,$H92/$G92,$H92-SUM($I92:AQ92)))","v":2.6382335408235114},{"$f":"IF(OR(AS$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AS$3,$H92/$G92,$H92-SUM($I92:AR92)))","v":2.6382335408235114},{"$f":"IF(OR(AT$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AT$3,$H92/$G92,$H92-SUM($I92:AS92)))","v":2.6382335408235114},{"$f":"IF(OR(AU$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AU$3,$H92/$G92,$H92-SUM($I92:AT92)))","v":2.6382335408235114},{"$f":"IF(OR(AV$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AV$3,$H92/$G92,$H92-SUM($I92:AU92)))","v":2.6382335408235114},{"$f":"IF(OR(AW$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AW$3,$H92/$G92,$H92-SUM($I92:AV92)))","v":2.6382335408235114},{"$f":"IF(OR(AX$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AX$3,$H92/$G92,$H92-SUM($I92:AW92)))","v":2.6382335408235114},{"$f":"IF(OR(AY$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AY$3,$H92/$G92,$H92-SUM($I92:AX92)))","v":2.6382335408235114},{"$f":"IF(OR(AZ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>AZ$3,$H92/$G92,$H92-SUM($I92:AY92)))","v":2.6382335408235114},{"$f":"IF(OR(BA$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BA$3,$H92/$G92,$H92-SUM($I92:AZ92)))","v":2.6382335408235114},{"$f":"IF(OR(BB$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BB$3,$H92/$G92,$H92-SUM($I92:BA92)))","v":2.6382335408235114},{"$f":"IF(OR(BC$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BC$3,$H92/$G92,$H92-SUM($I92:BB92)))","v":2.6382335408235114},{"$f":"IF(OR(BD$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BD$3,$H92/$G92,$H92-SUM($I92:BC92)))","v":2.6382335408235114},{"$f":"IF(OR(BE$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BE$3,$H92/$G92,$H92-SUM($I92:BD92)))","v":2.6382335408235114},{"$f":"IF(OR(BF$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BF$3,$H92/$G92,$H92-SUM($I92:BE92)))","v":2.6382335408235114},{"$f":"IF(OR(BG$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BG$3,$H92/$G92,$H92-SUM($I92:BF92)))","v":2.6382335408235114},{"$f":"IF(OR(BH$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BH$3,$H92/$G92,$H92-SUM($I92:BG92)))","v":2.6382335408235114},{"$f":"IF(OR(BI$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BI$3,$H92/$G92,$H92-SUM($I92:BH92)))","v":2.6382335408235114},{"$f":"IF(OR(BJ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BJ$3,$H92/$G92,$H92-SUM($I92:BI92)))","v":1.3191167704118385},{"$f":"IF(OR(BK$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BK$3,$H92/$G92,$H92-SUM($I92:BJ92)))","v":0},{"$f":"IF(OR(BL$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BL$3,$H92/$G92,$H92-SUM($I92:BK92)))","v":0},{"$f":"IF(OR(BM$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BM$3,$H92/$G92,$H92-SUM($I92:BL92)))","v":0},{"$f":"IF(OR(BN$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BN$3,$H92/$G92,$H92-SUM($I92:BM92)))","v":0},{"$f":"IF(OR(BO$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BO$3,$H92/$G92,$H92-SUM($I92:BN92)))","v":0},{"$f":"IF(OR(BP$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BP$3,$H92/$G92,$H92-SUM($I92:BO92)))","v":0},{"$f":"IF(OR(BQ$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BQ$3,$H92/$G92,$H92-SUM($I92:BP92)))","v":0},{"$f":"IF(OR(BR$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BR$3,$H92/$G92,$H92-SUM($I92:BQ92)))","v":0},{"$f":"IF(OR(BS$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BS$3,$H92/$G92,$H92-SUM($I92:BR92)))","v":0},{"$f":"IF(OR(BT$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BT$3,$H92/$G92,$H92-SUM($I92:BS92)))","v":0},{"$f":"IF(OR(BU$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BU$3,$H92/$G92,$H92-SUM($I92:BT92)))","v":0},{"$f":"IF(OR(BV$3<=$D92,$G92=\"n/a\"),0,IF(SUM($D92,$G92)>BV$3,$H92/$G92,$H92-SUM($I92:BU92)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A80)","v":47.5},{"$f":"O86","v":-138.37959197327254},null,{"$f":"IF(OR(J$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>J$3,$H93/$G93,$H93-SUM($I93:I93)))","v":0},{"$f":"IF(OR(K$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>K$3,$H93/$G93,$H93-SUM($I93:J93)))","v":0},{"$f":"IF(OR(L$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>L$3,$H93/$G93,$H93-SUM($I93:K93)))","v":0},{"$f":"IF(OR(M$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>M$3,$H93/$G93,$H93-SUM($I93:L93)))","v":0},{"$f":"IF(OR(N$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>N$3,$H93/$G93,$H93-SUM($I93:M93)))","v":0},{"$f":"IF(OR(O$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>O$3,$H93/$G93,$H93-SUM($I93:N93)))","v":0},{"$f":"IF(OR(P$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>P$3,$H93/$G93,$H93-SUM($I93:O93)))","v":-2.9132545678583694},{"$f":"IF(OR(Q$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Q$3,$H93/$G93,$H93-SUM($I93:P93)))","v":-2.9132545678583694},{"$f":"IF(OR(R$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>R$3,$H93/$G93,$H93-SUM($I93:Q93)))","v":-2.9132545678583694},{"$f":"IF(OR(S$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>S$3,$H93/$G93,$H93-SUM($I93:R93)))","v":-2.9132545678583694},{"$f":"IF(OR(T$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>T$3,$H93/$G93,$H93-SUM($I93:S93)))","v":-2.9132545678583694},{"$f":"IF(OR(U$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>U$3,$H93/$G93,$H93-SUM($I93:T93)))","v":-2.9132545678583694},{"$f":"IF(OR(V$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>V$3,$H93/$G93,$H93-SUM($I93:U93)))","v":-2.9132545678583694},{"$f":"IF(OR(W$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>W$3,$H93/$G93,$H93-SUM($I93:V93)))","v":-2.9132545678583694},{"$f":"IF(OR(X$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>X$3,$H93/$G93,$H93-SUM($I93:W93)))","v":-2.9132545678583694},{"$f":"IF(OR(Y$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Y$3,$H93/$G93,$H93-SUM($I93:X93)))","v":-2.9132545678583694},{"$f":"IF(OR(Z$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>Z$3,$H93/$G93,$H93-SUM($I93:Y93)))","v":-2.9132545678583694},{"$f":"IF(OR(AA$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AA$3,$H93/$G93,$H93-SUM($I93:Z93)))","v":-2.9132545678583694},{"$f":"IF(OR(AB$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AB$3,$H93/$G93,$H93-SUM($I93:AA93)))","v":-2.9132545678583694},{"$f":"IF(OR(AC$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AC$3,$H93/$G93,$H93-SUM($I93:AB93)))","v":-2.9132545678583694},{"$f":"IF(OR(AD$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AD$3,$H93/$G93,$H93-SUM($I93:AC93)))","v":-2.9132545678583694},{"$f":"IF(OR(AE$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AE$3,$H93/$G93,$H93-SUM($I93:AD93)))","v":-2.9132545678583694},{"$f":"IF(OR(AF$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AF$3,$H93/$G93,$H93-SUM($I93:AE93)))","v":-2.9132545678583694},{"$f":"IF(OR(AG$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AG$3,$H93/$G93,$H93-SUM($I93:AF93)))","v":-2.9132545678583694},{"$f":"IF(OR(AH$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AH$3,$H93/$G93,$H93-SUM($I93:AG93)))","v":-2.9132545678583694},{"$f":"IF(OR(AI$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AI$3,$H93/$G93,$H93-SUM($I93:AH93)))","v":-2.9132545678583694},{"$f":"IF(OR(AJ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AJ$3,$H93/$G93,$H93-SUM($I93:AI93)))","v":-2.9132545678583694},{"$f":"IF(OR(AK$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AK$3,$H93/$G93,$H93-SUM($I93:AJ93)))","v":-2.9132545678583694},{"$f":"IF(OR(AL$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AL$3,$H93/$G93,$H93-SUM($I93:AK93)))","v":-2.9132545678583694},{"$f":"IF(OR(AM$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AM$3,$H93/$G93,$H93-SUM($I93:AL93)))","v":-2.9132545678583694},{"$f":"IF(OR(AN$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AN$3,$H93/$G93,$H93-SUM($I93:AM93)))","v":-2.9132545678583694},{"$f":"IF(OR(AO$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AO$3,$H93/$G93,$H93-SUM($I93:AN93)))","v":-2.9132545678583694},{"$f":"IF(OR(AP$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AP$3,$H93/$G93,$H93-SUM($I93:AO93)))","v":-2.9132545678583694},{"$f":"IF(OR(AQ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AQ$3,$H93/$G93,$H93-SUM($I93:AP93)))","v":-2.9132545678583694},{"$f":"IF(OR(AR$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AR$3,$H93/$G93,$H93-SUM($I93:AQ93)))","v":-2.9132545678583694},{"$f":"IF(OR(AS$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AS$3,$H93/$G93,$H93-SUM($I93:AR93)))","v":-2.9132545678583694},{"$f":"IF(OR(AT$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AT$3,$H93/$G93,$H93-SUM($I93:AS93)))","v":-2.9132545678583694},{"$f":"IF(OR(AU$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AU$3,$H93/$G93,$H93-SUM($I93:AT93)))","v":-2.9132545678583694},{"$f":"IF(OR(AV$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AV$3,$H93/$G93,$H93-SUM($I93:AU93)))","v":-2.9132545678583694},{"$f":"IF(OR(AW$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AW$3,$H93/$G93,$H93-SUM($I93:AV93)))","v":-2.9132545678583694},{"$f":"IF(OR(AX$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AX$3,$H93/$G93,$H93-SUM($I93:AW93)))","v":-2.9132545678583694},{"$f":"IF(OR(AY$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AY$3,$H93/$G93,$H93-SUM($I93:AX93)))","v":-2.9132545678583694},{"$f":"IF(OR(AZ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>AZ$3,$H93/$G93,$H93-SUM($I93:AY93)))","v":-2.9132545678583694},{"$f":"IF(OR(BA$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BA$3,$H93/$G93,$H93-SUM($I93:AZ93)))","v":-2.9132545678583694},{"$f":"IF(OR(BB$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BB$3,$H93/$G93,$H93-SUM($I93:BA93)))","v":-2.9132545678583694},{"$f":"IF(OR(BC$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BC$3,$H93/$G93,$H93-SUM($I93:BB93)))","v":-2.9132545678583694},{"$f":"IF(OR(BD$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BD$3,$H93/$G93,$H93-SUM($I93:BC93)))","v":-2.9132545678583694},{"$f":"IF(OR(BE$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BE$3,$H93/$G93,$H93-SUM($I93:BD93)))","v":-2.9132545678583694},{"$f":"IF(OR(BF$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BF$3,$H93/$G93,$H93-SUM($I93:BE93)))","v":-2.9132545678583694},{"$f":"IF(OR(BG$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BG$3,$H93/$G93,$H93-SUM($I93:BF93)))","v":-2.9132545678583694},{"$f":"IF(OR(BH$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BH$3,$H93/$G93,$H93-SUM($I93:BG93)))","v":-2.9132545678583694},{"$f":"IF(OR(BI$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BI$3,$H93/$G93,$H93-SUM($I93:BH93)))","v":-2.9132545678583694},{"$f":"IF(OR(BJ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BJ$3,$H93/$G93,$H93-SUM($I93:BI93)))","v":-2.9132545678583694},{"$f":"IF(OR(BK$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BK$3,$H93/$G93,$H93-SUM($I93:BJ93)))","v":-1.456627283929123},{"$f":"IF(OR(BL$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BL$3,$H93/$G93,$H93-SUM($I93:BK93)))","v":0},{"$f":"IF(OR(BM$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BM$3,$H93/$G93,$H93-SUM($I93:BL93)))","v":0},{"$f":"IF(OR(BN$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BN$3,$H93/$G93,$H93-SUM($I93:BM93)))","v":0},{"$f":"IF(OR(BO$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BO$3,$H93/$G93,$H93-SUM($I93:BN93)))","v":0},{"$f":"IF(OR(BP$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BP$3,$H93/$G93,$H93-SUM($I93:BO93)))","v":0},{"$f":"IF(OR(BQ$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BQ$3,$H93/$G93,$H93-SUM($I93:BP93)))","v":0},{"$f":"IF(OR(BR$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BR$3,$H93/$G93,$H93-SUM($I93:BQ93)))","v":0},{"$f":"IF(OR(BS$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BS$3,$H93/$G93,$H93-SUM($I93:BR93)))","v":0},{"$f":"IF(OR(BT$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BT$3,$H93/$G93,$H93-SUM($I93:BS93)))","v":0},{"$f":"IF(OR(BU$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BU$3,$H93/$G93,$H93-SUM($I93:BT93)))","v":0},{"$f":"IF(OR(BV$3<=$D93,$G93=\"n/a\"),0,IF(SUM($D93,$G93)>BV$3,$H93/$G93,$H93-SUM($I93:BU93)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G93","v":47.5},{"$f":"P86","v":115.82395719843464},null,{"$f":"IF(OR(J$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>J$3,$H94/$G94,$H94-SUM($I94:I94)))","v":0},{"$f":"IF(OR(K$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>K$3,$H94/$G94,$H94-SUM($I94:J94)))","v":0},{"$f":"IF(OR(L$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>L$3,$H94/$G94,$H94-SUM($I94:K94)))","v":0},{"$f":"IF(OR(M$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>M$3,$H94/$G94,$H94-SUM($I94:L94)))","v":0},{"$f":"IF(OR(N$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>N$3,$H94/$G94,$H94-SUM($I94:M94)))","v":0},{"$f":"IF(OR(O$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>O$3,$H94/$G94,$H94-SUM($I94:N94)))","v":0},{"$f":"IF(OR(P$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>P$3,$H94/$G94,$H94-SUM($I94:O94)))","v":0},{"$f":"IF(OR(Q$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Q$3,$H94/$G94,$H94-SUM($I94:P94)))","v":2.4383990989144135},{"$f":"IF(OR(R$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>R$3,$H94/$G94,$H94-SUM($I94:Q94)))","v":2.4383990989144135},{"$f":"IF(OR(S$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>S$3,$H94/$G94,$H94-SUM($I94:R94)))","v":2.4383990989144135},{"$f":"IF(OR(T$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>T$3,$H94/$G94,$H94-SUM($I94:S94)))","v":2.4383990989144135},{"$f":"IF(OR(U$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>U$3,$H94/$G94,$H94-SUM($I94:T94)))","v":2.4383990989144135},{"$f":"IF(OR(V$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>V$3,$H94/$G94,$H94-SUM($I94:U94)))","v":2.4383990989144135},{"$f":"IF(OR(W$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>W$3,$H94/$G94,$H94-SUM($I94:V94)))","v":2.4383990989144135},{"$f":"IF(OR(X$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>X$3,$H94/$G94,$H94-SUM($I94:W94)))","v":2.4383990989144135},{"$f":"IF(OR(Y$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Y$3,$H94/$G94,$H94-SUM($I94:X94)))","v":2.4383990989144135},{"$f":"IF(OR(Z$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>Z$3,$H94/$G94,$H94-SUM($I94:Y94)))","v":2.4383990989144135},{"$f":"IF(OR(AA$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AA$3,$H94/$G94,$H94-SUM($I94:Z94)))","v":2.4383990989144135},{"$f":"IF(OR(AB$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AB$3,$H94/$G94,$H94-SUM($I94:AA94)))","v":2.4383990989144135},{"$f":"IF(OR(AC$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AC$3,$H94/$G94,$H94-SUM($I94:AB94)))","v":2.4383990989144135},{"$f":"IF(OR(AD$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AD$3,$H94/$G94,$H94-SUM($I94:AC94)))","v":2.4383990989144135},{"$f":"IF(OR(AE$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AE$3,$H94/$G94,$H94-SUM($I94:AD94)))","v":2.4383990989144135},{"$f":"IF(OR(AF$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AF$3,$H94/$G94,$H94-SUM($I94:AE94)))","v":2.4383990989144135},{"$f":"IF(OR(AG$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AG$3,$H94/$G94,$H94-SUM($I94:AF94)))","v":2.4383990989144135},{"$f":"IF(OR(AH$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AH$3,$H94/$G94,$H94-SUM($I94:AG94)))","v":2.4383990989144135},{"$f":"IF(OR(AI$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AI$3,$H94/$G94,$H94-SUM($I94:AH94)))","v":2.4383990989144135},{"$f":"IF(OR(AJ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AJ$3,$H94/$G94,$H94-SUM($I94:AI94)))","v":2.4383990989144135},{"$f":"IF(OR(AK$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AK$3,$H94/$G94,$H94-SUM($I94:AJ94)))","v":2.4383990989144135},{"$f":"IF(OR(AL$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AL$3,$H94/$G94,$H94-SUM($I94:AK94)))","v":2.4383990989144135},{"$f":"IF(OR(AM$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AM$3,$H94/$G94,$H94-SUM($I94:AL94)))","v":2.4383990989144135},{"$f":"IF(OR(AN$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AN$3,$H94/$G94,$H94-SUM($I94:AM94)))","v":2.4383990989144135},{"$f":"IF(OR(AO$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AO$3,$H94/$G94,$H94-SUM($I94:AN94)))","v":2.4383990989144135},{"$f":"IF(OR(AP$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AP$3,$H94/$G94,$H94-SUM($I94:AO94)))","v":2.4383990989144135},{"$f":"IF(OR(AQ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AQ$3,$H94/$G94,$H94-SUM($I94:AP94)))","v":2.4383990989144135},{"$f":"IF(OR(AR$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AR$3,$H94/$G94,$H94-SUM($I94:AQ94)))","v":2.4383990989144135},{"$f":"IF(OR(AS$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AS$3,$H94/$G94,$H94-SUM($I94:AR94)))","v":2.4383990989144135},{"$f":"IF(OR(AT$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AT$3,$H94/$G94,$H94-SUM($I94:AS94)))","v":2.4383990989144135},{"$f":"IF(OR(AU$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AU$3,$H94/$G94,$H94-SUM($I94:AT94)))","v":2.4383990989144135},{"$f":"IF(OR(AV$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AV$3,$H94/$G94,$H94-SUM($I94:AU94)))","v":2.4383990989144135},{"$f":"IF(OR(AW$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AW$3,$H94/$G94,$H94-SUM($I94:AV94)))","v":2.4383990989144135},{"$f":"IF(OR(AX$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AX$3,$H94/$G94,$H94-SUM($I94:AW94)))","v":2.4383990989144135},{"$f":"IF(OR(AY$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AY$3,$H94/$G94,$H94-SUM($I94:AX94)))","v":2.4383990989144135},{"$f":"IF(OR(AZ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>AZ$3,$H94/$G94,$H94-SUM($I94:AY94)))","v":2.4383990989144135},{"$f":"IF(OR(BA$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BA$3,$H94/$G94,$H94-SUM($I94:AZ94)))","v":2.4383990989144135},{"$f":"IF(OR(BB$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BB$3,$H94/$G94,$H94-SUM($I94:BA94)))","v":2.4383990989144135},{"$f":"IF(OR(BC$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BC$3,$H94/$G94,$H94-SUM($I94:BB94)))","v":2.4383990989144135},{"$f":"IF(OR(BD$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BD$3,$H94/$G94,$H94-SUM($I94:BC94)))","v":2.4383990989144135},{"$f":"IF(OR(BE$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BE$3,$H94/$G94,$H94-SUM($I94:BD94)))","v":2.4383990989144135},{"$f":"IF(OR(BF$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BF$3,$H94/$G94,$H94-SUM($I94:BE94)))","v":2.4383990989144135},{"$f":"IF(OR(BG$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BG$3,$H94/$G94,$H94-SUM($I94:BF94)))","v":2.4383990989144135},{"$f":"IF(OR(BH$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BH$3,$H94/$G94,$H94-SUM($I94:BG94)))","v":2.4383990989144135},{"$f":"IF(OR(BI$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BI$3,$H94/$G94,$H94-SUM($I94:BH94)))","v":2.4383990989144135},{"$f":"IF(OR(BJ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BJ$3,$H94/$G94,$H94-SUM($I94:BI94)))","v":2.4383990989144135},{"$f":"IF(OR(BK$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BK$3,$H94/$G94,$H94-SUM($I94:BJ94)))","v":2.4383990989144135},{"$f":"IF(OR(BL$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BL$3,$H94/$G94,$H94-SUM($I94:BK94)))","v":1.2191995494571017},{"$f":"IF(OR(BM$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BM$3,$H94/$G94,$H94-SUM($I94:BL94)))","v":0},{"$f":"IF(OR(BN$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BN$3,$H94/$G94,$H94-SUM($I94:BM94)))","v":0},{"$f":"IF(OR(BO$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BO$3,$H94/$G94,$H94-SUM($I94:BN94)))","v":0},{"$f":"IF(OR(BP$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BP$3,$H94/$G94,$H94-SUM($I94:BO94)))","v":0},{"$f":"IF(OR(BQ$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BQ$3,$H94/$G94,$H94-SUM($I94:BP94)))","v":0},{"$f":"IF(OR(BR$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BR$3,$H94/$G94,$H94-SUM($I94:BQ94)))","v":0},{"$f":"IF(OR(BS$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BS$3,$H94/$G94,$H94-SUM($I94:BR94)))","v":0},{"$f":"IF(OR(BT$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BT$3,$H94/$G94,$H94-SUM($I94:BS94)))","v":0},{"$f":"IF(OR(BU$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BU$3,$H94/$G94,$H94-SUM($I94:BT94)))","v":0},{"$f":"IF(OR(BV$3<=$D94,$G94=\"n/a\"),0,IF(SUM($D94,$G94)>BV$3,$H94/$G94,$H94-SUM($I94:BU94)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G94","v":47.5},{"$f":"Q86","v":76.949592992871956},null,{"$f":"IF(OR(J$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>J$3,$H95/$G95,$H95-SUM($I95:I95)))","v":0},{"$f":"IF(OR(K$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>K$3,$H95/$G95,$H95-SUM($I95:J95)))","v":0},{"$f":"IF(OR(L$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>L$3,$H95/$G95,$H95-SUM($I95:K95)))","v":0},{"$f":"IF(OR(M$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>M$3,$H95/$G95,$H95-SUM($I95:L95)))","v":0},{"$f":"IF(OR(N$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>N$3,$H95/$G95,$H95-SUM($I95:M95)))","v":0},{"$f":"IF(OR(O$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>O$3,$H95/$G95,$H95-SUM($I95:N95)))","v":0},{"$f":"IF(OR(P$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>P$3,$H95/$G95,$H95-SUM($I95:O95)))","v":0},{"$f":"IF(OR(Q$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Q$3,$H95/$G95,$H95-SUM($I95:P95)))","v":0},{"$f":"IF(OR(R$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>R$3,$H95/$G95,$H95-SUM($I95:Q95)))","v":1.6199914314288832},{"$f":"IF(OR(S$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>S$3,$H95/$G95,$H95-SUM($I95:R95)))","v":1.6199914314288832},{"$f":"IF(OR(T$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>T$3,$H95/$G95,$H95-SUM($I95:S95)))","v":1.6199914314288832},{"$f":"IF(OR(U$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>U$3,$H95/$G95,$H95-SUM($I95:T95)))","v":1.6199914314288832},{"$f":"IF(OR(V$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>V$3,$H95/$G95,$H95-SUM($I95:U95)))","v":1.6199914314288832},{"$f":"IF(OR(W$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>W$3,$H95/$G95,$H95-SUM($I95:V95)))","v":1.6199914314288832},{"$f":"IF(OR(X$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>X$3,$H95/$G95,$H95-SUM($I95:W95)))","v":1.6199914314288832},{"$f":"IF(OR(Y$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Y$3,$H95/$G95,$H95-SUM($I95:X95)))","v":1.6199914314288832},{"$f":"IF(OR(Z$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>Z$3,$H95/$G95,$H95-SUM($I95:Y95)))","v":1.6199914314288832},{"$f":"IF(OR(AA$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AA$3,$H95/$G95,$H95-SUM($I95:Z95)))","v":1.6199914314288832},{"$f":"IF(OR(AB$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AB$3,$H95/$G95,$H95-SUM($I95:AA95)))","v":1.6199914314288832},{"$f":"IF(OR(AC$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AC$3,$H95/$G95,$H95-SUM($I95:AB95)))","v":1.6199914314288832},{"$f":"IF(OR(AD$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AD$3,$H95/$G95,$H95-SUM($I95:AC95)))","v":1.6199914314288832},{"$f":"IF(OR(AE$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AE$3,$H95/$G95,$H95-SUM($I95:AD95)))","v":1.6199914314288832},{"$f":"IF(OR(AF$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AF$3,$H95/$G95,$H95-SUM($I95:AE95)))","v":1.6199914314288832},{"$f":"IF(OR(AG$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AG$3,$H95/$G95,$H95-SUM($I95:AF95)))","v":1.6199914314288832},{"$f":"IF(OR(AH$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AH$3,$H95/$G95,$H95-SUM($I95:AG95)))","v":1.6199914314288832},{"$f":"IF(OR(AI$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AI$3,$H95/$G95,$H95-SUM($I95:AH95)))","v":1.6199914314288832},{"$f":"IF(OR(AJ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AJ$3,$H95/$G95,$H95-SUM($I95:AI95)))","v":1.6199914314288832},{"$f":"IF(OR(AK$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AK$3,$H95/$G95,$H95-SUM($I95:AJ95)))","v":1.6199914314288832},{"$f":"IF(OR(AL$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AL$3,$H95/$G95,$H95-SUM($I95:AK95)))","v":1.6199914314288832},{"$f":"IF(OR(AM$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AM$3,$H95/$G95,$H95-SUM($I95:AL95)))","v":1.6199914314288832},{"$f":"IF(OR(AN$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AN$3,$H95/$G95,$H95-SUM($I95:AM95)))","v":1.6199914314288832},{"$f":"IF(OR(AO$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AO$3,$H95/$G95,$H95-SUM($I95:AN95)))","v":1.6199914314288832},{"$f":"IF(OR(AP$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AP$3,$H95/$G95,$H95-SUM($I95:AO95)))","v":1.6199914314288832},{"$f":"IF(OR(AQ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AQ$3,$H95/$G95,$H95-SUM($I95:AP95)))","v":1.6199914314288832},{"$f":"IF(OR(AR$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AR$3,$H95/$G95,$H95-SUM($I95:AQ95)))","v":1.6199914314288832},{"$f":"IF(OR(AS$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AS$3,$H95/$G95,$H95-SUM($I95:AR95)))","v":1.6199914314288832},{"$f":"IF(OR(AT$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AT$3,$H95/$G95,$H95-SUM($I95:AS95)))","v":1.6199914314288832},{"$f":"IF(OR(AU$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AU$3,$H95/$G95,$H95-SUM($I95:AT95)))","v":1.6199914314288832},{"$f":"IF(OR(AV$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AV$3,$H95/$G95,$H95-SUM($I95:AU95)))","v":1.6199914314288832},{"$f":"IF(OR(AW$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AW$3,$H95/$G95,$H95-SUM($I95:AV95)))","v":1.6199914314288832},{"$f":"IF(OR(AX$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AX$3,$H95/$G95,$H95-SUM($I95:AW95)))","v":1.6199914314288832},{"$f":"IF(OR(AY$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AY$3,$H95/$G95,$H95-SUM($I95:AX95)))","v":1.6199914314288832},{"$f":"IF(OR(AZ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>AZ$3,$H95/$G95,$H95-SUM($I95:AY95)))","v":1.6199914314288832},{"$f":"IF(OR(BA$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BA$3,$H95/$G95,$H95-SUM($I95:AZ95)))","v":1.6199914314288832},{"$f":"IF(OR(BB$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BB$3,$H95/$G95,$H95-SUM($I95:BA95)))","v":1.6199914314288832},{"$f":"IF(OR(BC$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BC$3,$H95/$G95,$H95-SUM($I95:BB95)))","v":1.6199914314288832},{"$f":"IF(OR(BD$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BD$3,$H95/$G95,$H95-SUM($I95:BC95)))","v":1.6199914314288832},{"$f":"IF(OR(BE$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BE$3,$H95/$G95,$H95-SUM($I95:BD95)))","v":1.6199914314288832},{"$f":"IF(OR(BF$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BF$3,$H95/$G95,$H95-SUM($I95:BE95)))","v":1.6199914314288832},{"$f":"IF(OR(BG$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BG$3,$H95/$G95,$H95-SUM($I95:BF95)))","v":1.6199914314288832},{"$f":"IF(OR(BH$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BH$3,$H95/$G95,$H95-SUM($I95:BG95)))","v":1.6199914314288832},{"$f":"IF(OR(BI$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BI$3,$H95/$G95,$H95-SUM($I95:BH95)))","v":1.6199914314288832},{"$f":"IF(OR(BJ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BJ$3,$H95/$G95,$H95-SUM($I95:BI95)))","v":1.6199914314288832},{"$f":"IF(OR(BK$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BK$3,$H95/$G95,$H95-SUM($I95:BJ95)))","v":1.6199914314288832},{"$f":"IF(OR(BL$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BL$3,$H95/$G95,$H95-SUM($I95:BK95)))","v":1.6199914314288832},{"$f":"IF(OR(BM$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BM$3,$H95/$G95,$H95-SUM($I95:BL95)))","v":0.80999571571437912},{"$f":"IF(OR(BN$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BN$3,$H95/$G95,$H95-SUM($I95:BM95)))","v":0},{"$f":"IF(OR(BO$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BO$3,$H95/$G95,$H95-SUM($I95:BN95)))","v":0},{"$f":"IF(OR(BP$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BP$3,$H95/$G95,$H95-SUM($I95:BO95)))","v":0},{"$f":"IF(OR(BQ$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BQ$3,$H95/$G95,$H95-SUM($I95:BP95)))","v":0},{"$f":"IF(OR(BR$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BR$3,$H95/$G95,$H95-SUM($I95:BQ95)))","v":0},{"$f":"IF(OR(BS$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BS$3,$H95/$G95,$H95-SUM($I95:BR95)))","v":0},{"$f":"IF(OR(BT$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BT$3,$H95/$G95,$H95-SUM($I95:BS95)))","v":0},{"$f":"IF(OR(BU$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BU$3,$H95/$G95,$H95-SUM($I95:BT95)))","v":0},{"$f":"IF(OR(BV$3<=$D95,$G95=\"n/a\"),0,IF(SUM($D95,$G95)>BV$3,$H95/$G95,$H95-SUM($I95:BU95)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G95","v":47.5},{"$f":"R86","v":116.08181198015694},null,{"$f":"IF(OR(J$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>J$3,$H96/$G96,$H96-SUM($I96:I96)))","v":0},{"$f":"IF(OR(K$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>K$3,$H96/$G96,$H96-SUM($I96:J96)))","v":0},{"$f":"IF(OR(L$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>L$3,$H96/$G96,$H96-SUM($I96:K96)))","v":0},{"$f":"IF(OR(M$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>M$3,$H96/$G96,$H96-SUM($I96:L96)))","v":0},{"$f":"IF(OR(N$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>N$3,$H96/$G96,$H96-SUM($I96:M96)))","v":0},{"$f":"IF(OR(O$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>O$3,$H96/$G96,$H96-SUM($I96:N96)))","v":0},{"$f":"IF(OR(P$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>P$3,$H96/$G96,$H96-SUM($I96:O96)))","v":0},{"$f":"IF(OR(Q$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Q$3,$H96/$G96,$H96-SUM($I96:P96)))","v":0},{"$f":"IF(OR(R$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>R$3,$H96/$G96,$H96-SUM($I96:Q96)))","v":0},{"$f":"IF(OR(S$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>S$3,$H96/$G96,$H96-SUM($I96:R96)))","v":2.4438276206348828},{"$f":"IF(OR(T$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>T$3,$H96/$G96,$H96-SUM($I96:S96)))","v":2.4438276206348828},{"$f":"IF(OR(U$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>U$3,$H96/$G96,$H96-SUM($I96:T96)))","v":2.4438276206348828},{"$f":"IF(OR(V$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>V$3,$H96/$G96,$H96-SUM($I96:U96)))","v":2.4438276206348828},{"$f":"IF(OR(W$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>W$3,$H96/$G96,$H96-SUM($I96:V96)))","v":2.4438276206348828},{"$f":"IF(OR(X$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>X$3,$H96/$G96,$H96-SUM($I96:W96)))","v":2.4438276206348828},{"$f":"IF(OR(Y$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Y$3,$H96/$G96,$H96-SUM($I96:X96)))","v":2.4438276206348828},{"$f":"IF(OR(Z$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>Z$3,$H96/$G96,$H96-SUM($I96:Y96)))","v":2.4438276206348828},{"$f":"IF(OR(AA$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AA$3,$H96/$G96,$H96-SUM($I96:Z96)))","v":2.4438276206348828},{"$f":"IF(OR(AB$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AB$3,$H96/$G96,$H96-SUM($I96:AA96)))","v":2.4438276206348828},{"$f":"IF(OR(AC$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AC$3,$H96/$G96,$H96-SUM($I96:AB96)))","v":2.4438276206348828},{"$f":"IF(OR(AD$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AD$3,$H96/$G96,$H96-SUM($I96:AC96)))","v":2.4438276206348828},{"$f":"IF(OR(AE$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AE$3,$H96/$G96,$H96-SUM($I96:AD96)))","v":2.4438276206348828},{"$f":"IF(OR(AF$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AF$3,$H96/$G96,$H96-SUM($I96:AE96)))","v":2.4438276206348828},{"$f":"IF(OR(AG$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AG$3,$H96/$G96,$H96-SUM($I96:AF96)))","v":2.4438276206348828},{"$f":"IF(OR(AH$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AH$3,$H96/$G96,$H96-SUM($I96:AG96)))","v":2.4438276206348828},{"$f":"IF(OR(AI$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AI$3,$H96/$G96,$H96-SUM($I96:AH96)))","v":2.4438276206348828},{"$f":"IF(OR(AJ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AJ$3,$H96/$G96,$H96-SUM($I96:AI96)))","v":2.4438276206348828},{"$f":"IF(OR(AK$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AK$3,$H96/$G96,$H96-SUM($I96:AJ96)))","v":2.4438276206348828},{"$f":"IF(OR(AL$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AL$3,$H96/$G96,$H96-SUM($I96:AK96)))","v":2.4438276206348828},{"$f":"IF(OR(AM$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AM$3,$H96/$G96,$H96-SUM($I96:AL96)))","v":2.4438276206348828},{"$f":"IF(OR(AN$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AN$3,$H96/$G96,$H96-SUM($I96:AM96)))","v":2.4438276206348828},{"$f":"IF(OR(AO$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AO$3,$H96/$G96,$H96-SUM($I96:AN96)))","v":2.4438276206348828},{"$f":"IF(OR(AP$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AP$3,$H96/$G96,$H96-SUM($I96:AO96)))","v":2.4438276206348828},{"$f":"IF(OR(AQ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AQ$3,$H96/$G96,$H96-SUM($I96:AP96)))","v":2.4438276206348828},{"$f":"IF(OR(AR$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AR$3,$H96/$G96,$H96-SUM($I96:AQ96)))","v":2.4438276206348828},{"$f":"IF(OR(AS$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AS$3,$H96/$G96,$H96-SUM($I96:AR96)))","v":2.4438276206348828},{"$f":"IF(OR(AT$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AT$3,$H96/$G96,$H96-SUM($I96:AS96)))","v":2.4438276206348828},{"$f":"IF(OR(AU$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AU$3,$H96/$G96,$H96-SUM($I96:AT96)))","v":2.4438276206348828},{"$f":"IF(OR(AV$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AV$3,$H96/$G96,$H96-SUM($I96:AU96)))","v":2.4438276206348828},{"$f":"IF(OR(AW$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AW$3,$H96/$G96,$H96-SUM($I96:AV96)))","v":2.4438276206348828},{"$f":"IF(OR(AX$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AX$3,$H96/$G96,$H96-SUM($I96:AW96)))","v":2.4438276206348828},{"$f":"IF(OR(AY$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AY$3,$H96/$G96,$H96-SUM($I96:AX96)))","v":2.4438276206348828},{"$f":"IF(OR(AZ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>AZ$3,$H96/$G96,$H96-SUM($I96:AY96)))","v":2.4438276206348828},{"$f":"IF(OR(BA$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BA$3,$H96/$G96,$H96-SUM($I96:AZ96)))","v":2.4438276206348828},{"$f":"IF(OR(BB$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BB$3,$H96/$G96,$H96-SUM($I96:BA96)))","v":2.4438276206348828},{"$f":"IF(OR(BC$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BC$3,$H96/$G96,$H96-SUM($I96:BB96)))","v":2.4438276206348828},{"$f":"IF(OR(BD$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BD$3,$H96/$G96,$H96-SUM($I96:BC96)))","v":2.4438276206348828},{"$f":"IF(OR(BE$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BE$3,$H96/$G96,$H96-SUM($I96:BD96)))","v":2.4438276206348828},{"$f":"IF(OR(BF$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BF$3,$H96/$G96,$H96-SUM($I96:BE96)))","v":2.4438276206348828},{"$f":"IF(OR(BG$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BG$3,$H96/$G96,$H96-SUM($I96:BF96)))","v":2.4438276206348828},{"$f":"IF(OR(BH$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BH$3,$H96/$G96,$H96-SUM($I96:BG96)))","v":2.4438276206348828},{"$f":"IF(OR(BI$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BI$3,$H96/$G96,$H96-SUM($I96:BH96)))","v":2.4438276206348828},{"$f":"IF(OR(BJ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BJ$3,$H96/$G96,$H96-SUM($I96:BI96)))","v":2.4438276206348828},{"$f":"IF(OR(BK$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BK$3,$H96/$G96,$H96-SUM($I96:BJ96)))","v":2.4438276206348828},{"$f":"IF(OR(BL$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BL$3,$H96/$G96,$H96-SUM($I96:BK96)))","v":2.4438276206348828},{"$f":"IF(OR(BM$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BM$3,$H96/$G96,$H96-SUM($I96:BL96)))","v":2.4438276206348828},{"$f":"IF(OR(BN$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BN$3,$H96/$G96,$H96-SUM($I96:BM96)))","v":1.2219138103175311},{"$f":"IF(OR(BO$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BO$3,$H96/$G96,$H96-SUM($I96:BN96)))","v":0},{"$f":"IF(OR(BP$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BP$3,$H96/$G96,$H96-SUM($I96:BO96)))","v":0},{"$f":"IF(OR(BQ$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BQ$3,$H96/$G96,$H96-SUM($I96:BP96)))","v":0},{"$f":"IF(OR(BR$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BR$3,$H96/$G96,$H96-SUM($I96:BQ96)))","v":0},{"$f":"IF(OR(BS$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BS$3,$H96/$G96,$H96-SUM($I96:BR96)))","v":0},{"$f":"IF(OR(BT$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BT$3,$H96/$G96,$H96-SUM($I96:BS96)))","v":0},{"$f":"IF(OR(BU$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BU$3,$H96/$G96,$H96-SUM($I96:BT96)))","v":0},{"$f":"IF(OR(BV$3<=$D96,$G96=\"n/a\"),0,IF(SUM($D96,$G96)>BV$3,$H96/$G96,$H96-SUM($I96:BU96)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G96","v":47.5},{"$f":"S86","v":115.27906374529944},null,{"$f":"IF(OR(J$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>J$3,$H97/$G97,$H97-SUM($I97:I97)))","v":0},{"$f":"IF(OR(K$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>K$3,$H97/$G97,$H97-SUM($I97:J97)))","v":0},{"$f":"IF(OR(L$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>L$3,$H97/$G97,$H97-SUM($I97:K97)))","v":0},{"$f":"IF(OR(M$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>M$3,$H97/$G97,$H97-SUM($I97:L97)))","v":0},{"$f":"IF(OR(N$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>N$3,$H97/$G97,$H97-SUM($I97:M97)))","v":0},{"$f":"IF(OR(O$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>O$3,$H97/$G97,$H97-SUM($I97:N97)))","v":0},{"$f":"IF(OR(P$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>P$3,$H97/$G97,$H97-SUM($I97:O97)))","v":0},{"$f":"IF(OR(Q$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Q$3,$H97/$G97,$H97-SUM($I97:P97)))","v":0},{"$f":"IF(OR(R$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>R$3,$H97/$G97,$H97-SUM($I97:Q97)))","v":0},{"$f":"IF(OR(S$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>S$3,$H97/$G97,$H97-SUM($I97:R97)))","v":0},{"$f":"IF(OR(T$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>T$3,$H97/$G97,$H97-SUM($I97:S97)))","v":2.4269276577957775},{"$f":"IF(OR(U$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>U$3,$H97/$G97,$H97-SUM($I97:T97)))","v":2.4269276577957775},{"$f":"IF(OR(V$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>V$3,$H97/$G97,$H97-SUM($I97:U97)))","v":2.4269276577957775},{"$f":"IF(OR(W$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>W$3,$H97/$G97,$H97-SUM($I97:V97)))","v":2.4269276577957775},{"$f":"IF(OR(X$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>X$3,$H97/$G97,$H97-SUM($I97:W97)))","v":2.4269276577957775},{"$f":"IF(OR(Y$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Y$3,$H97/$G97,$H97-SUM($I97:X97)))","v":2.4269276577957775},{"$f":"IF(OR(Z$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>Z$3,$H97/$G97,$H97-SUM($I97:Y97)))","v":2.4269276577957775},{"$f":"IF(OR(AA$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AA$3,$H97/$G97,$H97-SUM($I97:Z97)))","v":2.4269276577957775},{"$f":"IF(OR(AB$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AB$3,$H97/$G97,$H97-SUM($I97:AA97)))","v":2.4269276577957775},{"$f":"IF(OR(AC$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AC$3,$H97/$G97,$H97-SUM($I97:AB97)))","v":2.4269276577957775},{"$f":"IF(OR(AD$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AD$3,$H97/$G97,$H97-SUM($I97:AC97)))","v":2.4269276577957775},{"$f":"IF(OR(AE$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AE$3,$H97/$G97,$H97-SUM($I97:AD97)))","v":2.4269276577957775},{"$f":"IF(OR(AF$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AF$3,$H97/$G97,$H97-SUM($I97:AE97)))","v":2.4269276577957775},{"$f":"IF(OR(AG$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AG$3,$H97/$G97,$H97-SUM($I97:AF97)))","v":2.4269276577957775},{"$f":"IF(OR(AH$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AH$3,$H97/$G97,$H97-SUM($I97:AG97)))","v":2.4269276577957775},{"$f":"IF(OR(AI$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AI$3,$H97/$G97,$H97-SUM($I97:AH97)))","v":2.4269276577957775},{"$f":"IF(OR(AJ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AJ$3,$H97/$G97,$H97-SUM($I97:AI97)))","v":2.4269276577957775},{"$f":"IF(OR(AK$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AK$3,$H97/$G97,$H97-SUM($I97:AJ97)))","v":2.4269276577957775},{"$f":"IF(OR(AL$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AL$3,$H97/$G97,$H97-SUM($I97:AK97)))","v":2.4269276577957775},{"$f":"IF(OR(AM$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AM$3,$H97/$G97,$H97-SUM($I97:AL97)))","v":2.4269276577957775},{"$f":"IF(OR(AN$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AN$3,$H97/$G97,$H97-SUM($I97:AM97)))","v":2.4269276577957775},{"$f":"IF(OR(AO$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AO$3,$H97/$G97,$H97-SUM($I97:AN97)))","v":2.4269276577957775},{"$f":"IF(OR(AP$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AP$3,$H97/$G97,$H97-SUM($I97:AO97)))","v":2.4269276577957775},{"$f":"IF(OR(AQ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AQ$3,$H97/$G97,$H97-SUM($I97:AP97)))","v":2.4269276577957775},{"$f":"IF(OR(AR$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AR$3,$H97/$G97,$H97-SUM($I97:AQ97)))","v":2.4269276577957775},{"$f":"IF(OR(AS$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AS$3,$H97/$G97,$H97-SUM($I97:AR97)))","v":2.4269276577957775},{"$f":"IF(OR(AT$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AT$3,$H97/$G97,$H97-SUM($I97:AS97)))","v":2.4269276577957775},{"$f":"IF(OR(AU$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AU$3,$H97/$G97,$H97-SUM($I97:AT97)))","v":2.4269276577957775},{"$f":"IF(OR(AV$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AV$3,$H97/$G97,$H97-SUM($I97:AU97)))","v":2.4269276577957775},{"$f":"IF(OR(AW$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AW$3,$H97/$G97,$H97-SUM($I97:AV97)))","v":2.4269276577957775},{"$f":"IF(OR(AX$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AX$3,$H97/$G97,$H97-SUM($I97:AW97)))","v":2.4269276577957775},{"$f":"IF(OR(AY$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AY$3,$H97/$G97,$H97-SUM($I97:AX97)))","v":2.4269276577957775},{"$f":"IF(OR(AZ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>AZ$3,$H97/$G97,$H97-SUM($I97:AY97)))","v":2.4269276577957775},{"$f":"IF(OR(BA$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BA$3,$H97/$G97,$H97-SUM($I97:AZ97)))","v":2.4269276577957775},{"$f":"IF(OR(BB$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BB$3,$H97/$G97,$H97-SUM($I97:BA97)))","v":2.4269276577957775},{"$f":"IF(OR(BC$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BC$3,$H97/$G97,$H97-SUM($I97:BB97)))","v":2.4269276577957775},{"$f":"IF(OR(BD$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BD$3,$H97/$G97,$H97-SUM($I97:BC97)))","v":2.4269276577957775},{"$f":"IF(OR(BE$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BE$3,$H97/$G97,$H97-SUM($I97:BD97)))","v":2.4269276577957775},{"$f":"IF(OR(BF$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BF$3,$H97/$G97,$H97-SUM($I97:BE97)))","v":2.4269276577957775},{"$f":"IF(OR(BG$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BG$3,$H97/$G97,$H97-SUM($I97:BF97)))","v":2.4269276577957775},{"$f":"IF(OR(BH$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BH$3,$H97/$G97,$H97-SUM($I97:BG97)))","v":2.4269276577957775},{"$f":"IF(OR(BI$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BI$3,$H97/$G97,$H97-SUM($I97:BH97)))","v":2.4269276577957775},{"$f":"IF(OR(BJ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BJ$3,$H97/$G97,$H97-SUM($I97:BI97)))","v":2.4269276577957775},{"$f":"IF(OR(BK$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BK$3,$H97/$G97,$H97-SUM($I97:BJ97)))","v":2.4269276577957775},{"$f":"IF(OR(BL$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BL$3,$H97/$G97,$H97-SUM($I97:BK97)))","v":2.4269276577957775},{"$f":"IF(OR(BM$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BM$3,$H97/$G97,$H97-SUM($I97:BL97)))","v":2.4269276577957775},{"$f":"IF(OR(BN$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BN$3,$H97/$G97,$H97-SUM($I97:BM97)))","v":2.4269276577957775},{"$f":"IF(OR(BO$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BO$3,$H97/$G97,$H97-SUM($I97:BN97)))","v":1.2134638288979716},{"$f":"IF(OR(BP$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BP$3,$H97/$G97,$H97-SUM($I97:BO97)))","v":0},{"$f":"IF(OR(BQ$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BQ$3,$H97/$G97,$H97-SUM($I97:BP97)))","v":0},{"$f":"IF(OR(BR$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BR$3,$H97/$G97,$H97-SUM($I97:BQ97)))","v":0},{"$f":"IF(OR(BS$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BS$3,$H97/$G97,$H97-SUM($I97:BR97)))","v":0},{"$f":"IF(OR(BT$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BT$3,$H97/$G97,$H97-SUM($I97:BS97)))","v":0},{"$f":"IF(OR(BU$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BU$3,$H97/$G97,$H97-SUM($I97:BT97)))","v":0},{"$f":"IF(OR(BV$3<=$D97,$G97=\"n/a\"),0,IF(SUM($D97,$G97)>BV$3,$H97/$G97,$H97-SUM($I97:BU97)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A80)","v":55},{"$f":"T86","v":0},null,{"$f":"IF(OR(J$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>J$3,$H98/$G98,$H98-SUM($I98:I98)))","v":0},{"$f":"IF(OR(K$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>K$3,$H98/$G98,$H98-SUM($I98:J98)))","v":0},{"$f":"IF(OR(L$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>L$3,$H98/$G98,$H98-SUM($I98:K98)))","v":0},{"$f":"IF(OR(M$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>M$3,$H98/$G98,$H98-SUM($I98:L98)))","v":0},{"$f":"IF(OR(N$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>N$3,$H98/$G98,$H98-SUM($I98:M98)))","v":0},{"$f":"IF(OR(O$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>O$3,$H98/$G98,$H98-SUM($I98:N98)))","v":0},{"$f":"IF(OR(P$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>P$3,$H98/$G98,$H98-SUM($I98:O98)))","v":0},{"$f":"IF(OR(Q$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Q$3,$H98/$G98,$H98-SUM($I98:P98)))","v":0},{"$f":"IF(OR(R$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>R$3,$H98/$G98,$H98-SUM($I98:Q98)))","v":0},{"$f":"IF(OR(S$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>S$3,$H98/$G98,$H98-SUM($I98:R98)))","v":0},{"$f":"IF(OR(T$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>T$3,$H98/$G98,$H98-SUM($I98:S98)))","v":0},{"$f":"IF(OR(U$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>U$3,$H98/$G98,$H98-SUM($I98:T98)))","v":0},{"$f":"IF(OR(V$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>V$3,$H98/$G98,$H98-SUM($I98:U98)))","v":0},{"$f":"IF(OR(W$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>W$3,$H98/$G98,$H98-SUM($I98:V98)))","v":0},{"$f":"IF(OR(X$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>X$3,$H98/$G98,$H98-SUM($I98:W98)))","v":0},{"$f":"IF(OR(Y$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Y$3,$H98/$G98,$H98-SUM($I98:X98)))","v":0},{"$f":"IF(OR(Z$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>Z$3,$H98/$G98,$H98-SUM($I98:Y98)))","v":0},{"$f":"IF(OR(AA$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AA$3,$H98/$G98,$H98-SUM($I98:Z98)))","v":0},{"$f":"IF(OR(AB$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AB$3,$H98/$G98,$H98-SUM($I98:AA98)))","v":0},{"$f":"IF(OR(AC$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AC$3,$H98/$G98,$H98-SUM($I98:AB98)))","v":0},{"$f":"IF(OR(AD$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AD$3,$H98/$G98,$H98-SUM($I98:AC98)))","v":0},{"$f":"IF(OR(AE$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AE$3,$H98/$G98,$H98-SUM($I98:AD98)))","v":0},{"$f":"IF(OR(AF$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AF$3,$H98/$G98,$H98-SUM($I98:AE98)))","v":0},{"$f":"IF(OR(AG$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AG$3,$H98/$G98,$H98-SUM($I98:AF98)))","v":0},{"$f":"IF(OR(AH$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AH$3,$H98/$G98,$H98-SUM($I98:AG98)))","v":0},{"$f":"IF(OR(AI$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AI$3,$H98/$G98,$H98-SUM($I98:AH98)))","v":0},{"$f":"IF(OR(AJ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AJ$3,$H98/$G98,$H98-SUM($I98:AI98)))","v":0},{"$f":"IF(OR(AK$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AK$3,$H98/$G98,$H98-SUM($I98:AJ98)))","v":0},{"$f":"IF(OR(AL$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AL$3,$H98/$G98,$H98-SUM($I98:AK98)))","v":0},{"$f":"IF(OR(AM$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AM$3,$H98/$G98,$H98-SUM($I98:AL98)))","v":0},{"$f":"IF(OR(AN$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AN$3,$H98/$G98,$H98-SUM($I98:AM98)))","v":0},{"$f":"IF(OR(AO$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AO$3,$H98/$G98,$H98-SUM($I98:AN98)))","v":0},{"$f":"IF(OR(AP$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AP$3,$H98/$G98,$H98-SUM($I98:AO98)))","v":0},{"$f":"IF(OR(AQ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AQ$3,$H98/$G98,$H98-SUM($I98:AP98)))","v":0},{"$f":"IF(OR(AR$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AR$3,$H98/$G98,$H98-SUM($I98:AQ98)))","v":0},{"$f":"IF(OR(AS$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AS$3,$H98/$G98,$H98-SUM($I98:AR98)))","v":0},{"$f":"IF(OR(AT$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AT$3,$H98/$G98,$H98-SUM($I98:AS98)))","v":0},{"$f":"IF(OR(AU$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AU$3,$H98/$G98,$H98-SUM($I98:AT98)))","v":0},{"$f":"IF(OR(AV$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AV$3,$H98/$G98,$H98-SUM($I98:AU98)))","v":0},{"$f":"IF(OR(AW$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AW$3,$H98/$G98,$H98-SUM($I98:AV98)))","v":0},{"$f":"IF(OR(AX$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AX$3,$H98/$G98,$H98-SUM($I98:AW98)))","v":0},{"$f":"IF(OR(AY$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AY$3,$H98/$G98,$H98-SUM($I98:AX98)))","v":0},{"$f":"IF(OR(AZ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>AZ$3,$H98/$G98,$H98-SUM($I98:AY98)))","v":0},{"$f":"IF(OR(BA$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BA$3,$H98/$G98,$H98-SUM($I98:AZ98)))","v":0},{"$f":"IF(OR(BB$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BB$3,$H98/$G98,$H98-SUM($I98:BA98)))","v":0},{"$f":"IF(OR(BC$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BC$3,$H98/$G98,$H98-SUM($I98:BB98)))","v":0},{"$f":"IF(OR(BD$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BD$3,$H98/$G98,$H98-SUM($I98:BC98)))","v":0},{"$f":"IF(OR(BE$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BE$3,$H98/$G98,$H98-SUM($I98:BD98)))","v":0},{"$f":"IF(OR(BF$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BF$3,$H98/$G98,$H98-SUM($I98:BE98)))","v":0},{"$f":"IF(OR(BG$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BG$3,$H98/$G98,$H98-SUM($I98:BF98)))","v":0},{"$f":"IF(OR(BH$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BH$3,$H98/$G98,$H98-SUM($I98:BG98)))","v":0},{"$f":"IF(OR(BI$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BI$3,$H98/$G98,$H98-SUM($I98:BH98)))","v":0},{"$f":"IF(OR(BJ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BJ$3,$H98/$G98,$H98-SUM($I98:BI98)))","v":0},{"$f":"IF(OR(BK$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BK$3,$H98/$G98,$H98-SUM($I98:BJ98)))","v":0},{"$f":"IF(OR(BL$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BL$3,$H98/$G98,$H98-SUM($I98:BK98)))","v":0},{"$f":"IF(OR(BM$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BM$3,$H98/$G98,$H98-SUM($I98:BL98)))","v":0},{"$f":"IF(OR(BN$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BN$3,$H98/$G98,$H98-SUM($I98:BM98)))","v":0},{"$f":"IF(OR(BO$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BO$3,$H98/$G98,$H98-SUM($I98:BN98)))","v":0},{"$f":"IF(OR(BP$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BP$3,$H98/$G98,$H98-SUM($I98:BO98)))","v":0},{"$f":"IF(OR(BQ$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BQ$3,$H98/$G98,$H98-SUM($I98:BP98)))","v":0},{"$f":"IF(OR(BR$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BR$3,$H98/$G98,$H98-SUM($I98:BQ98)))","v":0},{"$f":"IF(OR(BS$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BS$3,$H98/$G98,$H98-SUM($I98:BR98)))","v":0},{"$f":"IF(OR(BT$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BT$3,$H98/$G98,$H98-SUM($I98:BS98)))","v":0},{"$f":"IF(OR(BU$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BU$3,$H98/$G98,$H98-SUM($I98:BT98)))","v":0},{"$f":"IF(OR(BV$3<=$D98,$G98=\"n/a\"),0,IF(SUM($D98,$G98)>BV$3,$H98/$G98,$H98-SUM($I98:BU98)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G98","v":55},{"$f":"U86","v":0},null,{"$f":"IF(OR(J$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>J$3,$H99/$G99,$H99-SUM($I99:I99)))","v":0},{"$f":"IF(OR(K$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>K$3,$H99/$G99,$H99-SUM($I99:J99)))","v":0},{"$f":"IF(OR(L$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>L$3,$H99/$G99,$H99-SUM($I99:K99)))","v":0},{"$f":"IF(OR(M$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>M$3,$H99/$G99,$H99-SUM($I99:L99)))","v":0},{"$f":"IF(OR(N$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>N$3,$H99/$G99,$H99-SUM($I99:M99)))","v":0},{"$f":"IF(OR(O$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>O$3,$H99/$G99,$H99-SUM($I99:N99)))","v":0},{"$f":"IF(OR(P$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>P$3,$H99/$G99,$H99-SUM($I99:O99)))","v":0},{"$f":"IF(OR(Q$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Q$3,$H99/$G99,$H99-SUM($I99:P99)))","v":0},{"$f":"IF(OR(R$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>R$3,$H99/$G99,$H99-SUM($I99:Q99)))","v":0},{"$f":"IF(OR(S$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>S$3,$H99/$G99,$H99-SUM($I99:R99)))","v":0},{"$f":"IF(OR(T$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>T$3,$H99/$G99,$H99-SUM($I99:S99)))","v":0},{"$f":"IF(OR(U$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>U$3,$H99/$G99,$H99-SUM($I99:T99)))","v":0},{"$f":"IF(OR(V$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>V$3,$H99/$G99,$H99-SUM($I99:U99)))","v":0},{"$f":"IF(OR(W$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>W$3,$H99/$G99,$H99-SUM($I99:V99)))","v":0},{"$f":"IF(OR(X$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>X$3,$H99/$G99,$H99-SUM($I99:W99)))","v":0},{"$f":"IF(OR(Y$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Y$3,$H99/$G99,$H99-SUM($I99:X99)))","v":0},{"$f":"IF(OR(Z$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>Z$3,$H99/$G99,$H99-SUM($I99:Y99)))","v":0},{"$f":"IF(OR(AA$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AA$3,$H99/$G99,$H99-SUM($I99:Z99)))","v":0},{"$f":"IF(OR(AB$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AB$3,$H99/$G99,$H99-SUM($I99:AA99)))","v":0},{"$f":"IF(OR(AC$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AC$3,$H99/$G99,$H99-SUM($I99:AB99)))","v":0},{"$f":"IF(OR(AD$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AD$3,$H99/$G99,$H99-SUM($I99:AC99)))","v":0},{"$f":"IF(OR(AE$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AE$3,$H99/$G99,$H99-SUM($I99:AD99)))","v":0},{"$f":"IF(OR(AF$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AF$3,$H99/$G99,$H99-SUM($I99:AE99)))","v":0},{"$f":"IF(OR(AG$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AG$3,$H99/$G99,$H99-SUM($I99:AF99)))","v":0},{"$f":"IF(OR(AH$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AH$3,$H99/$G99,$H99-SUM($I99:AG99)))","v":0},{"$f":"IF(OR(AI$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AI$3,$H99/$G99,$H99-SUM($I99:AH99)))","v":0},{"$f":"IF(OR(AJ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AJ$3,$H99/$G99,$H99-SUM($I99:AI99)))","v":0},{"$f":"IF(OR(AK$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AK$3,$H99/$G99,$H99-SUM($I99:AJ99)))","v":0},{"$f":"IF(OR(AL$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AL$3,$H99/$G99,$H99-SUM($I99:AK99)))","v":0},{"$f":"IF(OR(AM$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AM$3,$H99/$G99,$H99-SUM($I99:AL99)))","v":0},{"$f":"IF(OR(AN$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AN$3,$H99/$G99,$H99-SUM($I99:AM99)))","v":0},{"$f":"IF(OR(AO$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AO$3,$H99/$G99,$H99-SUM($I99:AN99)))","v":0},{"$f":"IF(OR(AP$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AP$3,$H99/$G99,$H99-SUM($I99:AO99)))","v":0},{"$f":"IF(OR(AQ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AQ$3,$H99/$G99,$H99-SUM($I99:AP99)))","v":0},{"$f":"IF(OR(AR$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AR$3,$H99/$G99,$H99-SUM($I99:AQ99)))","v":0},{"$f":"IF(OR(AS$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AS$3,$H99/$G99,$H99-SUM($I99:AR99)))","v":0},{"$f":"IF(OR(AT$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AT$3,$H99/$G99,$H99-SUM($I99:AS99)))","v":0},{"$f":"IF(OR(AU$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AU$3,$H99/$G99,$H99-SUM($I99:AT99)))","v":0},{"$f":"IF(OR(AV$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AV$3,$H99/$G99,$H99-SUM($I99:AU99)))","v":0},{"$f":"IF(OR(AW$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AW$3,$H99/$G99,$H99-SUM($I99:AV99)))","v":0},{"$f":"IF(OR(AX$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AX$3,$H99/$G99,$H99-SUM($I99:AW99)))","v":0},{"$f":"IF(OR(AY$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AY$3,$H99/$G99,$H99-SUM($I99:AX99)))","v":0},{"$f":"IF(OR(AZ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>AZ$3,$H99/$G99,$H99-SUM($I99:AY99)))","v":0},{"$f":"IF(OR(BA$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BA$3,$H99/$G99,$H99-SUM($I99:AZ99)))","v":0},{"$f":"IF(OR(BB$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BB$3,$H99/$G99,$H99-SUM($I99:BA99)))","v":0},{"$f":"IF(OR(BC$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BC$3,$H99/$G99,$H99-SUM($I99:BB99)))","v":0},{"$f":"IF(OR(BD$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BD$3,$H99/$G99,$H99-SUM($I99:BC99)))","v":0},{"$f":"IF(OR(BE$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BE$3,$H99/$G99,$H99-SUM($I99:BD99)))","v":0},{"$f":"IF(OR(BF$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BF$3,$H99/$G99,$H99-SUM($I99:BE99)))","v":0},{"$f":"IF(OR(BG$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BG$3,$H99/$G99,$H99-SUM($I99:BF99)))","v":0},{"$f":"IF(OR(BH$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BH$3,$H99/$G99,$H99-SUM($I99:BG99)))","v":0},{"$f":"IF(OR(BI$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BI$3,$H99/$G99,$H99-SUM($I99:BH99)))","v":0},{"$f":"IF(OR(BJ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BJ$3,$H99/$G99,$H99-SUM($I99:BI99)))","v":0},{"$f":"IF(OR(BK$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BK$3,$H99/$G99,$H99-SUM($I99:BJ99)))","v":0},{"$f":"IF(OR(BL$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BL$3,$H99/$G99,$H99-SUM($I99:BK99)))","v":0},{"$f":"IF(OR(BM$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BM$3,$H99/$G99,$H99-SUM($I99:BL99)))","v":0},{"$f":"IF(OR(BN$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BN$3,$H99/$G99,$H99-SUM($I99:BM99)))","v":0},{"$f":"IF(OR(BO$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BO$3,$H99/$G99,$H99-SUM($I99:BN99)))","v":0},{"$f":"IF(OR(BP$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BP$3,$H99/$G99,$H99-SUM($I99:BO99)))","v":0},{"$f":"IF(OR(BQ$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BQ$3,$H99/$G99,$H99-SUM($I99:BP99)))","v":0},{"$f":"IF(OR(BR$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BR$3,$H99/$G99,$H99-SUM($I99:BQ99)))","v":0},{"$f":"IF(OR(BS$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BS$3,$H99/$G99,$H99-SUM($I99:BR99)))","v":0},{"$f":"IF(OR(BT$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BT$3,$H99/$G99,$H99-SUM($I99:BS99)))","v":0},{"$f":"IF(OR(BU$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BU$3,$H99/$G99,$H99-SUM($I99:BT99)))","v":0},{"$f":"IF(OR(BV$3<=$D99,$G99=\"n/a\"),0,IF(SUM($D99,$G99)>BV$3,$H99/$G99,$H99-SUM($I99:BU99)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G99","v":55},{"$f":"V86","v":0},null,{"$f":"IF(OR(J$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>J$3,$H100/$G100,$H100-SUM($I100:I100)))","v":0},{"$f":"IF(OR(K$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>K$3,$H100/$G100,$H100-SUM($I100:J100)))","v":0},{"$f":"IF(OR(L$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>L$3,$H100/$G100,$H100-SUM($I100:K100)))","v":0},{"$f":"IF(OR(M$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>M$3,$H100/$G100,$H100-SUM($I100:L100)))","v":0},{"$f":"IF(OR(N$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>N$3,$H100/$G100,$H100-SUM($I100:M100)))","v":0},{"$f":"IF(OR(O$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>O$3,$H100/$G100,$H100-SUM($I100:N100)))","v":0},{"$f":"IF(OR(P$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>P$3,$H100/$G100,$H100-SUM($I100:O100)))","v":0},{"$f":"IF(OR(Q$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Q$3,$H100/$G100,$H100-SUM($I100:P100)))","v":0},{"$f":"IF(OR(R$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>R$3,$H100/$G100,$H100-SUM($I100:Q100)))","v":0},{"$f":"IF(OR(S$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>S$3,$H100/$G100,$H100-SUM($I100:R100)))","v":0},{"$f":"IF(OR(T$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>T$3,$H100/$G100,$H100-SUM($I100:S100)))","v":0},{"$f":"IF(OR(U$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>U$3,$H100/$G100,$H100-SUM($I100:T100)))","v":0},{"$f":"IF(OR(V$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>V$3,$H100/$G100,$H100-SUM($I100:U100)))","v":0},{"$f":"IF(OR(W$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>W$3,$H100/$G100,$H100-SUM($I100:V100)))","v":0},{"$f":"IF(OR(X$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>X$3,$H100/$G100,$H100-SUM($I100:W100)))","v":0},{"$f":"IF(OR(Y$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Y$3,$H100/$G100,$H100-SUM($I100:X100)))","v":0},{"$f":"IF(OR(Z$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>Z$3,$H100/$G100,$H100-SUM($I100:Y100)))","v":0},{"$f":"IF(OR(AA$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AA$3,$H100/$G100,$H100-SUM($I100:Z100)))","v":0},{"$f":"IF(OR(AB$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AB$3,$H100/$G100,$H100-SUM($I100:AA100)))","v":0},{"$f":"IF(OR(AC$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AC$3,$H100/$G100,$H100-SUM($I100:AB100)))","v":0},{"$f":"IF(OR(AD$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AD$3,$H100/$G100,$H100-SUM($I100:AC100)))","v":0},{"$f":"IF(OR(AE$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AE$3,$H100/$G100,$H100-SUM($I100:AD100)))","v":0},{"$f":"IF(OR(AF$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AF$3,$H100/$G100,$H100-SUM($I100:AE100)))","v":0},{"$f":"IF(OR(AG$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AG$3,$H100/$G100,$H100-SUM($I100:AF100)))","v":0},{"$f":"IF(OR(AH$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AH$3,$H100/$G100,$H100-SUM($I100:AG100)))","v":0},{"$f":"IF(OR(AI$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AI$3,$H100/$G100,$H100-SUM($I100:AH100)))","v":0},{"$f":"IF(OR(AJ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AJ$3,$H100/$G100,$H100-SUM($I100:AI100)))","v":0},{"$f":"IF(OR(AK$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AK$3,$H100/$G100,$H100-SUM($I100:AJ100)))","v":0},{"$f":"IF(OR(AL$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AL$3,$H100/$G100,$H100-SUM($I100:AK100)))","v":0},{"$f":"IF(OR(AM$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AM$3,$H100/$G100,$H100-SUM($I100:AL100)))","v":0},{"$f":"IF(OR(AN$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AN$3,$H100/$G100,$H100-SUM($I100:AM100)))","v":0},{"$f":"IF(OR(AO$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AO$3,$H100/$G100,$H100-SUM($I100:AN100)))","v":0},{"$f":"IF(OR(AP$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AP$3,$H100/$G100,$H100-SUM($I100:AO100)))","v":0},{"$f":"IF(OR(AQ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AQ$3,$H100/$G100,$H100-SUM($I100:AP100)))","v":0},{"$f":"IF(OR(AR$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AR$3,$H100/$G100,$H100-SUM($I100:AQ100)))","v":0},{"$f":"IF(OR(AS$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AS$3,$H100/$G100,$H100-SUM($I100:AR100)))","v":0},{"$f":"IF(OR(AT$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AT$3,$H100/$G100,$H100-SUM($I100:AS100)))","v":0},{"$f":"IF(OR(AU$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AU$3,$H100/$G100,$H100-SUM($I100:AT100)))","v":0},{"$f":"IF(OR(AV$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AV$3,$H100/$G100,$H100-SUM($I100:AU100)))","v":0},{"$f":"IF(OR(AW$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AW$3,$H100/$G100,$H100-SUM($I100:AV100)))","v":0},{"$f":"IF(OR(AX$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AX$3,$H100/$G100,$H100-SUM($I100:AW100)))","v":0},{"$f":"IF(OR(AY$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AY$3,$H100/$G100,$H100-SUM($I100:AX100)))","v":0},{"$f":"IF(OR(AZ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>AZ$3,$H100/$G100,$H100-SUM($I100:AY100)))","v":0},{"$f":"IF(OR(BA$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BA$3,$H100/$G100,$H100-SUM($I100:AZ100)))","v":0},{"$f":"IF(OR(BB$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BB$3,$H100/$G100,$H100-SUM($I100:BA100)))","v":0},{"$f":"IF(OR(BC$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BC$3,$H100/$G100,$H100-SUM($I100:BB100)))","v":0},{"$f":"IF(OR(BD$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BD$3,$H100/$G100,$H100-SUM($I100:BC100)))","v":0},{"$f":"IF(OR(BE$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BE$3,$H100/$G100,$H100-SUM($I100:BD100)))","v":0},{"$f":"IF(OR(BF$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BF$3,$H100/$G100,$H100-SUM($I100:BE100)))","v":0},{"$f":"IF(OR(BG$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BG$3,$H100/$G100,$H100-SUM($I100:BF100)))","v":0},{"$f":"IF(OR(BH$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BH$3,$H100/$G100,$H100-SUM($I100:BG100)))","v":0},{"$f":"IF(OR(BI$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BI$3,$H100/$G100,$H100-SUM($I100:BH100)))","v":0},{"$f":"IF(OR(BJ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BJ$3,$H100/$G100,$H100-SUM($I100:BI100)))","v":0},{"$f":"IF(OR(BK$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BK$3,$H100/$G100,$H100-SUM($I100:BJ100)))","v":0},{"$f":"IF(OR(BL$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BL$3,$H100/$G100,$H100-SUM($I100:BK100)))","v":0},{"$f":"IF(OR(BM$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BM$3,$H100/$G100,$H100-SUM($I100:BL100)))","v":0},{"$f":"IF(OR(BN$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BN$3,$H100/$G100,$H100-SUM($I100:BM100)))","v":0},{"$f":"IF(OR(BO$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BO$3,$H100/$G100,$H100-SUM($I100:BN100)))","v":0},{"$f":"IF(OR(BP$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BP$3,$H100/$G100,$H100-SUM($I100:BO100)))","v":0},{"$f":"IF(OR(BQ$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BQ$3,$H100/$G100,$H100-SUM($I100:BP100)))","v":0},{"$f":"IF(OR(BR$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BR$3,$H100/$G100,$H100-SUM($I100:BQ100)))","v":0},{"$f":"IF(OR(BS$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BS$3,$H100/$G100,$H100-SUM($I100:BR100)))","v":0},{"$f":"IF(OR(BT$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BT$3,$H100/$G100,$H100-SUM($I100:BS100)))","v":0},{"$f":"IF(OR(BU$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BU$3,$H100/$G100,$H100-SUM($I100:BT100)))","v":0},{"$f":"IF(OR(BV$3<=$D100,$G100=\"n/a\"),0,IF(SUM($D100,$G100)>BV$3,$H100/$G100,$H100-SUM($I100:BU100)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G100","v":55},{"$f":"W86","v":0},null,{"$f":"IF(OR(J$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>J$3,$H101/$G101,$H101-SUM($I101:I101)))","v":0},{"$f":"IF(OR(K$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>K$3,$H101/$G101,$H101-SUM($I101:J101)))","v":0},{"$f":"IF(OR(L$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>L$3,$H101/$G101,$H101-SUM($I101:K101)))","v":0},{"$f":"IF(OR(M$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>M$3,$H101/$G101,$H101-SUM($I101:L101)))","v":0},{"$f":"IF(OR(N$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>N$3,$H101/$G101,$H101-SUM($I101:M101)))","v":0},{"$f":"IF(OR(O$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>O$3,$H101/$G101,$H101-SUM($I101:N101)))","v":0},{"$f":"IF(OR(P$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>P$3,$H101/$G101,$H101-SUM($I101:O101)))","v":0},{"$f":"IF(OR(Q$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Q$3,$H101/$G101,$H101-SUM($I101:P101)))","v":0},{"$f":"IF(OR(R$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>R$3,$H101/$G101,$H101-SUM($I101:Q101)))","v":0},{"$f":"IF(OR(S$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>S$3,$H101/$G101,$H101-SUM($I101:R101)))","v":0},{"$f":"IF(OR(T$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>T$3,$H101/$G101,$H101-SUM($I101:S101)))","v":0},{"$f":"IF(OR(U$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>U$3,$H101/$G101,$H101-SUM($I101:T101)))","v":0},{"$f":"IF(OR(V$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>V$3,$H101/$G101,$H101-SUM($I101:U101)))","v":0},{"$f":"IF(OR(W$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>W$3,$H101/$G101,$H101-SUM($I101:V101)))","v":0},{"$f":"IF(OR(X$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>X$3,$H101/$G101,$H101-SUM($I101:W101)))","v":0},{"$f":"IF(OR(Y$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Y$3,$H101/$G101,$H101-SUM($I101:X101)))","v":0},{"$f":"IF(OR(Z$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>Z$3,$H101/$G101,$H101-SUM($I101:Y101)))","v":0},{"$f":"IF(OR(AA$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AA$3,$H101/$G101,$H101-SUM($I101:Z101)))","v":0},{"$f":"IF(OR(AB$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AB$3,$H101/$G101,$H101-SUM($I101:AA101)))","v":0},{"$f":"IF(OR(AC$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AC$3,$H101/$G101,$H101-SUM($I101:AB101)))","v":0},{"$f":"IF(OR(AD$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AD$3,$H101/$G101,$H101-SUM($I101:AC101)))","v":0},{"$f":"IF(OR(AE$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AE$3,$H101/$G101,$H101-SUM($I101:AD101)))","v":0},{"$f":"IF(OR(AF$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AF$3,$H101/$G101,$H101-SUM($I101:AE101)))","v":0},{"$f":"IF(OR(AG$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AG$3,$H101/$G101,$H101-SUM($I101:AF101)))","v":0},{"$f":"IF(OR(AH$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AH$3,$H101/$G101,$H101-SUM($I101:AG101)))","v":0},{"$f":"IF(OR(AI$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AI$3,$H101/$G101,$H101-SUM($I101:AH101)))","v":0},{"$f":"IF(OR(AJ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AJ$3,$H101/$G101,$H101-SUM($I101:AI101)))","v":0},{"$f":"IF(OR(AK$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AK$3,$H101/$G101,$H101-SUM($I101:AJ101)))","v":0},{"$f":"IF(OR(AL$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AL$3,$H101/$G101,$H101-SUM($I101:AK101)))","v":0},{"$f":"IF(OR(AM$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AM$3,$H101/$G101,$H101-SUM($I101:AL101)))","v":0},{"$f":"IF(OR(AN$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AN$3,$H101/$G101,$H101-SUM($I101:AM101)))","v":0},{"$f":"IF(OR(AO$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AO$3,$H101/$G101,$H101-SUM($I101:AN101)))","v":0},{"$f":"IF(OR(AP$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AP$3,$H101/$G101,$H101-SUM($I101:AO101)))","v":0},{"$f":"IF(OR(AQ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AQ$3,$H101/$G101,$H101-SUM($I101:AP101)))","v":0},{"$f":"IF(OR(AR$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AR$3,$H101/$G101,$H101-SUM($I101:AQ101)))","v":0},{"$f":"IF(OR(AS$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AS$3,$H101/$G101,$H101-SUM($I101:AR101)))","v":0},{"$f":"IF(OR(AT$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AT$3,$H101/$G101,$H101-SUM($I101:AS101)))","v":0},{"$f":"IF(OR(AU$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AU$3,$H101/$G101,$H101-SUM($I101:AT101)))","v":0},{"$f":"IF(OR(AV$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AV$3,$H101/$G101,$H101-SUM($I101:AU101)))","v":0},{"$f":"IF(OR(AW$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AW$3,$H101/$G101,$H101-SUM($I101:AV101)))","v":0},{"$f":"IF(OR(AX$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AX$3,$H101/$G101,$H101-SUM($I101:AW101)))","v":0},{"$f":"IF(OR(AY$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AY$3,$H101/$G101,$H101-SUM($I101:AX101)))","v":0},{"$f":"IF(OR(AZ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>AZ$3,$H101/$G101,$H101-SUM($I101:AY101)))","v":0},{"$f":"IF(OR(BA$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BA$3,$H101/$G101,$H101-SUM($I101:AZ101)))","v":0},{"$f":"IF(OR(BB$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BB$3,$H101/$G101,$H101-SUM($I101:BA101)))","v":0},{"$f":"IF(OR(BC$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BC$3,$H101/$G101,$H101-SUM($I101:BB101)))","v":0},{"$f":"IF(OR(BD$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BD$3,$H101/$G101,$H101-SUM($I101:BC101)))","v":0},{"$f":"IF(OR(BE$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BE$3,$H101/$G101,$H101-SUM($I101:BD101)))","v":0},{"$f":"IF(OR(BF$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BF$3,$H101/$G101,$H101-SUM($I101:BE101)))","v":0},{"$f":"IF(OR(BG$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BG$3,$H101/$G101,$H101-SUM($I101:BF101)))","v":0},{"$f":"IF(OR(BH$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BH$3,$H101/$G101,$H101-SUM($I101:BG101)))","v":0},{"$f":"IF(OR(BI$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BI$3,$H101/$G101,$H101-SUM($I101:BH101)))","v":0},{"$f":"IF(OR(BJ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BJ$3,$H101/$G101,$H101-SUM($I101:BI101)))","v":0},{"$f":"IF(OR(BK$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BK$3,$H101/$G101,$H101-SUM($I101:BJ101)))","v":0},{"$f":"IF(OR(BL$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BL$3,$H101/$G101,$H101-SUM($I101:BK101)))","v":0},{"$f":"IF(OR(BM$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BM$3,$H101/$G101,$H101-SUM($I101:BL101)))","v":0},{"$f":"IF(OR(BN$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BN$3,$H101/$G101,$H101-SUM($I101:BM101)))","v":0},{"$f":"IF(OR(BO$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BO$3,$H101/$G101,$H101-SUM($I101:BN101)))","v":0},{"$f":"IF(OR(BP$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BP$3,$H101/$G101,$H101-SUM($I101:BO101)))","v":0},{"$f":"IF(OR(BQ$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BQ$3,$H101/$G101,$H101-SUM($I101:BP101)))","v":0},{"$f":"IF(OR(BR$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BR$3,$H101/$G101,$H101-SUM($I101:BQ101)))","v":0},{"$f":"IF(OR(BS$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BS$3,$H101/$G101,$H101-SUM($I101:BR101)))","v":0},{"$f":"IF(OR(BT$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BT$3,$H101/$G101,$H101-SUM($I101:BS101)))","v":0},{"$f":"IF(OR(BU$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BU$3,$H101/$G101,$H101-SUM($I101:BT101)))","v":0},{"$f":"IF(OR(BV$3<=$D101,$G101=\"n/a\"),0,IF(SUM($D101,$G101)>BV$3,$H101/$G101,$H101-SUM($I101:BU101)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G101","v":55},{"$f":"X86","v":0},null,{"$f":"IF(OR(J$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>J$3,$H102/$G102,$H102-SUM($I102:I102)))","v":0},{"$f":"IF(OR(K$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>K$3,$H102/$G102,$H102-SUM($I102:J102)))","v":0},{"$f":"IF(OR(L$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>L$3,$H102/$G102,$H102-SUM($I102:K102)))","v":0},{"$f":"IF(OR(M$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>M$3,$H102/$G102,$H102-SUM($I102:L102)))","v":0},{"$f":"IF(OR(N$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>N$3,$H102/$G102,$H102-SUM($I102:M102)))","v":0},{"$f":"IF(OR(O$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>O$3,$H102/$G102,$H102-SUM($I102:N102)))","v":0},{"$f":"IF(OR(P$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>P$3,$H102/$G102,$H102-SUM($I102:O102)))","v":0},{"$f":"IF(OR(Q$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Q$3,$H102/$G102,$H102-SUM($I102:P102)))","v":0},{"$f":"IF(OR(R$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>R$3,$H102/$G102,$H102-SUM($I102:Q102)))","v":0},{"$f":"IF(OR(S$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>S$3,$H102/$G102,$H102-SUM($I102:R102)))","v":0},{"$f":"IF(OR(T$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>T$3,$H102/$G102,$H102-SUM($I102:S102)))","v":0},{"$f":"IF(OR(U$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>U$3,$H102/$G102,$H102-SUM($I102:T102)))","v":0},{"$f":"IF(OR(V$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>V$3,$H102/$G102,$H102-SUM($I102:U102)))","v":0},{"$f":"IF(OR(W$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>W$3,$H102/$G102,$H102-SUM($I102:V102)))","v":0},{"$f":"IF(OR(X$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>X$3,$H102/$G102,$H102-SUM($I102:W102)))","v":0},{"$f":"IF(OR(Y$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Y$3,$H102/$G102,$H102-SUM($I102:X102)))","v":0},{"$f":"IF(OR(Z$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>Z$3,$H102/$G102,$H102-SUM($I102:Y102)))","v":0},{"$f":"IF(OR(AA$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AA$3,$H102/$G102,$H102-SUM($I102:Z102)))","v":0},{"$f":"IF(OR(AB$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AB$3,$H102/$G102,$H102-SUM($I102:AA102)))","v":0},{"$f":"IF(OR(AC$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AC$3,$H102/$G102,$H102-SUM($I102:AB102)))","v":0},{"$f":"IF(OR(AD$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AD$3,$H102/$G102,$H102-SUM($I102:AC102)))","v":0},{"$f":"IF(OR(AE$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AE$3,$H102/$G102,$H102-SUM($I102:AD102)))","v":0},{"$f":"IF(OR(AF$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AF$3,$H102/$G102,$H102-SUM($I102:AE102)))","v":0},{"$f":"IF(OR(AG$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AG$3,$H102/$G102,$H102-SUM($I102:AF102)))","v":0},{"$f":"IF(OR(AH$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AH$3,$H102/$G102,$H102-SUM($I102:AG102)))","v":0},{"$f":"IF(OR(AI$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AI$3,$H102/$G102,$H102-SUM($I102:AH102)))","v":0},{"$f":"IF(OR(AJ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AJ$3,$H102/$G102,$H102-SUM($I102:AI102)))","v":0},{"$f":"IF(OR(AK$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AK$3,$H102/$G102,$H102-SUM($I102:AJ102)))","v":0},{"$f":"IF(OR(AL$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AL$3,$H102/$G102,$H102-SUM($I102:AK102)))","v":0},{"$f":"IF(OR(AM$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AM$3,$H102/$G102,$H102-SUM($I102:AL102)))","v":0},{"$f":"IF(OR(AN$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AN$3,$H102/$G102,$H102-SUM($I102:AM102)))","v":0},{"$f":"IF(OR(AO$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AO$3,$H102/$G102,$H102-SUM($I102:AN102)))","v":0},{"$f":"IF(OR(AP$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AP$3,$H102/$G102,$H102-SUM($I102:AO102)))","v":0},{"$f":"IF(OR(AQ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AQ$3,$H102/$G102,$H102-SUM($I102:AP102)))","v":0},{"$f":"IF(OR(AR$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AR$3,$H102/$G102,$H102-SUM($I102:AQ102)))","v":0},{"$f":"IF(OR(AS$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AS$3,$H102/$G102,$H102-SUM($I102:AR102)))","v":0},{"$f":"IF(OR(AT$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AT$3,$H102/$G102,$H102-SUM($I102:AS102)))","v":0},{"$f":"IF(OR(AU$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AU$3,$H102/$G102,$H102-SUM($I102:AT102)))","v":0},{"$f":"IF(OR(AV$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AV$3,$H102/$G102,$H102-SUM($I102:AU102)))","v":0},{"$f":"IF(OR(AW$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AW$3,$H102/$G102,$H102-SUM($I102:AV102)))","v":0},{"$f":"IF(OR(AX$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AX$3,$H102/$G102,$H102-SUM($I102:AW102)))","v":0},{"$f":"IF(OR(AY$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AY$3,$H102/$G102,$H102-SUM($I102:AX102)))","v":0},{"$f":"IF(OR(AZ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>AZ$3,$H102/$G102,$H102-SUM($I102:AY102)))","v":0},{"$f":"IF(OR(BA$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BA$3,$H102/$G102,$H102-SUM($I102:AZ102)))","v":0},{"$f":"IF(OR(BB$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BB$3,$H102/$G102,$H102-SUM($I102:BA102)))","v":0},{"$f":"IF(OR(BC$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BC$3,$H102/$G102,$H102-SUM($I102:BB102)))","v":0},{"$f":"IF(OR(BD$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BD$3,$H102/$G102,$H102-SUM($I102:BC102)))","v":0},{"$f":"IF(OR(BE$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BE$3,$H102/$G102,$H102-SUM($I102:BD102)))","v":0},{"$f":"IF(OR(BF$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BF$3,$H102/$G102,$H102-SUM($I102:BE102)))","v":0},{"$f":"IF(OR(BG$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BG$3,$H102/$G102,$H102-SUM($I102:BF102)))","v":0},{"$f":"IF(OR(BH$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BH$3,$H102/$G102,$H102-SUM($I102:BG102)))","v":0},{"$f":"IF(OR(BI$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BI$3,$H102/$G102,$H102-SUM($I102:BH102)))","v":0},{"$f":"IF(OR(BJ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BJ$3,$H102/$G102,$H102-SUM($I102:BI102)))","v":0},{"$f":"IF(OR(BK$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BK$3,$H102/$G102,$H102-SUM($I102:BJ102)))","v":0},{"$f":"IF(OR(BL$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BL$3,$H102/$G102,$H102-SUM($I102:BK102)))","v":0},{"$f":"IF(OR(BM$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BM$3,$H102/$G102,$H102-SUM($I102:BL102)))","v":0},{"$f":"IF(OR(BN$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BN$3,$H102/$G102,$H102-SUM($I102:BM102)))","v":0},{"$f":"IF(OR(BO$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BO$3,$H102/$G102,$H102-SUM($I102:BN102)))","v":0},{"$f":"IF(OR(BP$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BP$3,$H102/$G102,$H102-SUM($I102:BO102)))","v":0},{"$f":"IF(OR(BQ$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BQ$3,$H102/$G102,$H102-SUM($I102:BP102)))","v":0},{"$f":"IF(OR(BR$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BR$3,$H102/$G102,$H102-SUM($I102:BQ102)))","v":0},{"$f":"IF(OR(BS$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BS$3,$H102/$G102,$H102-SUM($I102:BR102)))","v":0},{"$f":"IF(OR(BT$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BT$3,$H102/$G102,$H102-SUM($I102:BS102)))","v":0},{"$f":"IF(OR(BU$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BU$3,$H102/$G102,$H102-SUM($I102:BT102)))","v":0},{"$f":"IF(OR(BV$3<=$D102,$G102=\"n/a\"),0,IF(SUM($D102,$G102)>BV$3,$H102/$G102,$H102-SUM($I102:BU102)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A80)","v":55},{"$f":"Y86","v":0},null,{"$f":"IF(OR(J$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>J$3,$H103/$G103,$H103-SUM($I103:I103)))","v":0},{"$f":"IF(OR(K$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>K$3,$H103/$G103,$H103-SUM($I103:J103)))","v":0},{"$f":"IF(OR(L$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>L$3,$H103/$G103,$H103-SUM($I103:K103)))","v":0},{"$f":"IF(OR(M$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>M$3,$H103/$G103,$H103-SUM($I103:L103)))","v":0},{"$f":"IF(OR(N$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>N$3,$H103/$G103,$H103-SUM($I103:M103)))","v":0},{"$f":"IF(OR(O$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>O$3,$H103/$G103,$H103-SUM($I103:N103)))","v":0},{"$f":"IF(OR(P$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>P$3,$H103/$G103,$H103-SUM($I103:O103)))","v":0},{"$f":"IF(OR(Q$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Q$3,$H103/$G103,$H103-SUM($I103:P103)))","v":0},{"$f":"IF(OR(R$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>R$3,$H103/$G103,$H103-SUM($I103:Q103)))","v":0},{"$f":"IF(OR(S$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>S$3,$H103/$G103,$H103-SUM($I103:R103)))","v":0},{"$f":"IF(OR(T$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>T$3,$H103/$G103,$H103-SUM($I103:S103)))","v":0},{"$f":"IF(OR(U$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>U$3,$H103/$G103,$H103-SUM($I103:T103)))","v":0},{"$f":"IF(OR(V$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>V$3,$H103/$G103,$H103-SUM($I103:U103)))","v":0},{"$f":"IF(OR(W$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>W$3,$H103/$G103,$H103-SUM($I103:V103)))","v":0},{"$f":"IF(OR(X$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>X$3,$H103/$G103,$H103-SUM($I103:W103)))","v":0},{"$f":"IF(OR(Y$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Y$3,$H103/$G103,$H103-SUM($I103:X103)))","v":0},{"$f":"IF(OR(Z$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>Z$3,$H103/$G103,$H103-SUM($I103:Y103)))","v":0},{"$f":"IF(OR(AA$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AA$3,$H103/$G103,$H103-SUM($I103:Z103)))","v":0},{"$f":"IF(OR(AB$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AB$3,$H103/$G103,$H103-SUM($I103:AA103)))","v":0},{"$f":"IF(OR(AC$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AC$3,$H103/$G103,$H103-SUM($I103:AB103)))","v":0},{"$f":"IF(OR(AD$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AD$3,$H103/$G103,$H103-SUM($I103:AC103)))","v":0},{"$f":"IF(OR(AE$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AE$3,$H103/$G103,$H103-SUM($I103:AD103)))","v":0},{"$f":"IF(OR(AF$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AF$3,$H103/$G103,$H103-SUM($I103:AE103)))","v":0},{"$f":"IF(OR(AG$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AG$3,$H103/$G103,$H103-SUM($I103:AF103)))","v":0},{"$f":"IF(OR(AH$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AH$3,$H103/$G103,$H103-SUM($I103:AG103)))","v":0},{"$f":"IF(OR(AI$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AI$3,$H103/$G103,$H103-SUM($I103:AH103)))","v":0},{"$f":"IF(OR(AJ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AJ$3,$H103/$G103,$H103-SUM($I103:AI103)))","v":0},{"$f":"IF(OR(AK$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AK$3,$H103/$G103,$H103-SUM($I103:AJ103)))","v":0},{"$f":"IF(OR(AL$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AL$3,$H103/$G103,$H103-SUM($I103:AK103)))","v":0},{"$f":"IF(OR(AM$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AM$3,$H103/$G103,$H103-SUM($I103:AL103)))","v":0},{"$f":"IF(OR(AN$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AN$3,$H103/$G103,$H103-SUM($I103:AM103)))","v":0},{"$f":"IF(OR(AO$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AO$3,$H103/$G103,$H103-SUM($I103:AN103)))","v":0},{"$f":"IF(OR(AP$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AP$3,$H103/$G103,$H103-SUM($I103:AO103)))","v":0},{"$f":"IF(OR(AQ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AQ$3,$H103/$G103,$H103-SUM($I103:AP103)))","v":0},{"$f":"IF(OR(AR$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AR$3,$H103/$G103,$H103-SUM($I103:AQ103)))","v":0},{"$f":"IF(OR(AS$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AS$3,$H103/$G103,$H103-SUM($I103:AR103)))","v":0},{"$f":"IF(OR(AT$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AT$3,$H103/$G103,$H103-SUM($I103:AS103)))","v":0},{"$f":"IF(OR(AU$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AU$3,$H103/$G103,$H103-SUM($I103:AT103)))","v":0},{"$f":"IF(OR(AV$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AV$3,$H103/$G103,$H103-SUM($I103:AU103)))","v":0},{"$f":"IF(OR(AW$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AW$3,$H103/$G103,$H103-SUM($I103:AV103)))","v":0},{"$f":"IF(OR(AX$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AX$3,$H103/$G103,$H103-SUM($I103:AW103)))","v":0},{"$f":"IF(OR(AY$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AY$3,$H103/$G103,$H103-SUM($I103:AX103)))","v":0},{"$f":"IF(OR(AZ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>AZ$3,$H103/$G103,$H103-SUM($I103:AY103)))","v":0},{"$f":"IF(OR(BA$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BA$3,$H103/$G103,$H103-SUM($I103:AZ103)))","v":0},{"$f":"IF(OR(BB$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BB$3,$H103/$G103,$H103-SUM($I103:BA103)))","v":0},{"$f":"IF(OR(BC$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BC$3,$H103/$G103,$H103-SUM($I103:BB103)))","v":0},{"$f":"IF(OR(BD$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BD$3,$H103/$G103,$H103-SUM($I103:BC103)))","v":0},{"$f":"IF(OR(BE$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BE$3,$H103/$G103,$H103-SUM($I103:BD103)))","v":0},{"$f":"IF(OR(BF$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BF$3,$H103/$G103,$H103-SUM($I103:BE103)))","v":0},{"$f":"IF(OR(BG$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BG$3,$H103/$G103,$H103-SUM($I103:BF103)))","v":0},{"$f":"IF(OR(BH$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BH$3,$H103/$G103,$H103-SUM($I103:BG103)))","v":0},{"$f":"IF(OR(BI$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BI$3,$H103/$G103,$H103-SUM($I103:BH103)))","v":0},{"$f":"IF(OR(BJ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BJ$3,$H103/$G103,$H103-SUM($I103:BI103)))","v":0},{"$f":"IF(OR(BK$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BK$3,$H103/$G103,$H103-SUM($I103:BJ103)))","v":0},{"$f":"IF(OR(BL$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BL$3,$H103/$G103,$H103-SUM($I103:BK103)))","v":0},{"$f":"IF(OR(BM$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BM$3,$H103/$G103,$H103-SUM($I103:BL103)))","v":0},{"$f":"IF(OR(BN$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BN$3,$H103/$G103,$H103-SUM($I103:BM103)))","v":0},{"$f":"IF(OR(BO$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BO$3,$H103/$G103,$H103-SUM($I103:BN103)))","v":0},{"$f":"IF(OR(BP$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BP$3,$H103/$G103,$H103-SUM($I103:BO103)))","v":0},{"$f":"IF(OR(BQ$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BQ$3,$H103/$G103,$H103-SUM($I103:BP103)))","v":0},{"$f":"IF(OR(BR$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BR$3,$H103/$G103,$H103-SUM($I103:BQ103)))","v":0},{"$f":"IF(OR(BS$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BS$3,$H103/$G103,$H103-SUM($I103:BR103)))","v":0},{"$f":"IF(OR(BT$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BT$3,$H103/$G103,$H103-SUM($I103:BS103)))","v":0},{"$f":"IF(OR(BU$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BU$3,$H103/$G103,$H103-SUM($I103:BT103)))","v":0},{"$f":"IF(OR(BV$3<=$D103,$G103=\"n/a\"),0,IF(SUM($D103,$G103)>BV$3,$H103/$G103,$H103-SUM($I103:BU103)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G103","v":55},{"$f":"Z86","v":0},null,{"$f":"IF(OR(J$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>J$3,$H104/$G104,$H104-SUM($I104:I104)))","v":0},{"$f":"IF(OR(K$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>K$3,$H104/$G104,$H104-SUM($I104:J104)))","v":0},{"$f":"IF(OR(L$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>L$3,$H104/$G104,$H104-SUM($I104:K104)))","v":0},{"$f":"IF(OR(M$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>M$3,$H104/$G104,$H104-SUM($I104:L104)))","v":0},{"$f":"IF(OR(N$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>N$3,$H104/$G104,$H104-SUM($I104:M104)))","v":0},{"$f":"IF(OR(O$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>O$3,$H104/$G104,$H104-SUM($I104:N104)))","v":0},{"$f":"IF(OR(P$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>P$3,$H104/$G104,$H104-SUM($I104:O104)))","v":0},{"$f":"IF(OR(Q$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Q$3,$H104/$G104,$H104-SUM($I104:P104)))","v":0},{"$f":"IF(OR(R$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>R$3,$H104/$G104,$H104-SUM($I104:Q104)))","v":0},{"$f":"IF(OR(S$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>S$3,$H104/$G104,$H104-SUM($I104:R104)))","v":0},{"$f":"IF(OR(T$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>T$3,$H104/$G104,$H104-SUM($I104:S104)))","v":0},{"$f":"IF(OR(U$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>U$3,$H104/$G104,$H104-SUM($I104:T104)))","v":0},{"$f":"IF(OR(V$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>V$3,$H104/$G104,$H104-SUM($I104:U104)))","v":0},{"$f":"IF(OR(W$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>W$3,$H104/$G104,$H104-SUM($I104:V104)))","v":0},{"$f":"IF(OR(X$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>X$3,$H104/$G104,$H104-SUM($I104:W104)))","v":0},{"$f":"IF(OR(Y$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Y$3,$H104/$G104,$H104-SUM($I104:X104)))","v":0},{"$f":"IF(OR(Z$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>Z$3,$H104/$G104,$H104-SUM($I104:Y104)))","v":0},{"$f":"IF(OR(AA$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AA$3,$H104/$G104,$H104-SUM($I104:Z104)))","v":0},{"$f":"IF(OR(AB$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AB$3,$H104/$G104,$H104-SUM($I104:AA104)))","v":0},{"$f":"IF(OR(AC$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AC$3,$H104/$G104,$H104-SUM($I104:AB104)))","v":0},{"$f":"IF(OR(AD$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AD$3,$H104/$G104,$H104-SUM($I104:AC104)))","v":0},{"$f":"IF(OR(AE$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AE$3,$H104/$G104,$H104-SUM($I104:AD104)))","v":0},{"$f":"IF(OR(AF$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AF$3,$H104/$G104,$H104-SUM($I104:AE104)))","v":0},{"$f":"IF(OR(AG$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AG$3,$H104/$G104,$H104-SUM($I104:AF104)))","v":0},{"$f":"IF(OR(AH$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AH$3,$H104/$G104,$H104-SUM($I104:AG104)))","v":0},{"$f":"IF(OR(AI$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AI$3,$H104/$G104,$H104-SUM($I104:AH104)))","v":0},{"$f":"IF(OR(AJ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AJ$3,$H104/$G104,$H104-SUM($I104:AI104)))","v":0},{"$f":"IF(OR(AK$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AK$3,$H104/$G104,$H104-SUM($I104:AJ104)))","v":0},{"$f":"IF(OR(AL$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AL$3,$H104/$G104,$H104-SUM($I104:AK104)))","v":0},{"$f":"IF(OR(AM$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AM$3,$H104/$G104,$H104-SUM($I104:AL104)))","v":0},{"$f":"IF(OR(AN$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AN$3,$H104/$G104,$H104-SUM($I104:AM104)))","v":0},{"$f":"IF(OR(AO$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AO$3,$H104/$G104,$H104-SUM($I104:AN104)))","v":0},{"$f":"IF(OR(AP$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AP$3,$H104/$G104,$H104-SUM($I104:AO104)))","v":0},{"$f":"IF(OR(AQ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AQ$3,$H104/$G104,$H104-SUM($I104:AP104)))","v":0},{"$f":"IF(OR(AR$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AR$3,$H104/$G104,$H104-SUM($I104:AQ104)))","v":0},{"$f":"IF(OR(AS$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AS$3,$H104/$G104,$H104-SUM($I104:AR104)))","v":0},{"$f":"IF(OR(AT$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AT$3,$H104/$G104,$H104-SUM($I104:AS104)))","v":0},{"$f":"IF(OR(AU$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AU$3,$H104/$G104,$H104-SUM($I104:AT104)))","v":0},{"$f":"IF(OR(AV$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AV$3,$H104/$G104,$H104-SUM($I104:AU104)))","v":0},{"$f":"IF(OR(AW$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AW$3,$H104/$G104,$H104-SUM($I104:AV104)))","v":0},{"$f":"IF(OR(AX$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AX$3,$H104/$G104,$H104-SUM($I104:AW104)))","v":0},{"$f":"IF(OR(AY$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AY$3,$H104/$G104,$H104-SUM($I104:AX104)))","v":0},{"$f":"IF(OR(AZ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>AZ$3,$H104/$G104,$H104-SUM($I104:AY104)))","v":0},{"$f":"IF(OR(BA$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BA$3,$H104/$G104,$H104-SUM($I104:AZ104)))","v":0},{"$f":"IF(OR(BB$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BB$3,$H104/$G104,$H104-SUM($I104:BA104)))","v":0},{"$f":"IF(OR(BC$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BC$3,$H104/$G104,$H104-SUM($I104:BB104)))","v":0},{"$f":"IF(OR(BD$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BD$3,$H104/$G104,$H104-SUM($I104:BC104)))","v":0},{"$f":"IF(OR(BE$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BE$3,$H104/$G104,$H104-SUM($I104:BD104)))","v":0},{"$f":"IF(OR(BF$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BF$3,$H104/$G104,$H104-SUM($I104:BE104)))","v":0},{"$f":"IF(OR(BG$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BG$3,$H104/$G104,$H104-SUM($I104:BF104)))","v":0},{"$f":"IF(OR(BH$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BH$3,$H104/$G104,$H104-SUM($I104:BG104)))","v":0},{"$f":"IF(OR(BI$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BI$3,$H104/$G104,$H104-SUM($I104:BH104)))","v":0},{"$f":"IF(OR(BJ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BJ$3,$H104/$G104,$H104-SUM($I104:BI104)))","v":0},{"$f":"IF(OR(BK$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BK$3,$H104/$G104,$H104-SUM($I104:BJ104)))","v":0},{"$f":"IF(OR(BL$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BL$3,$H104/$G104,$H104-SUM($I104:BK104)))","v":0},{"$f":"IF(OR(BM$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BM$3,$H104/$G104,$H104-SUM($I104:BL104)))","v":0},{"$f":"IF(OR(BN$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BN$3,$H104/$G104,$H104-SUM($I104:BM104)))","v":0},{"$f":"IF(OR(BO$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BO$3,$H104/$G104,$H104-SUM($I104:BN104)))","v":0},{"$f":"IF(OR(BP$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BP$3,$H104/$G104,$H104-SUM($I104:BO104)))","v":0},{"$f":"IF(OR(BQ$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BQ$3,$H104/$G104,$H104-SUM($I104:BP104)))","v":0},{"$f":"IF(OR(BR$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BR$3,$H104/$G104,$H104-SUM($I104:BQ104)))","v":0},{"$f":"IF(OR(BS$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BS$3,$H104/$G104,$H104-SUM($I104:BR104)))","v":0},{"$f":"IF(OR(BT$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BT$3,$H104/$G104,$H104-SUM($I104:BS104)))","v":0},{"$f":"IF(OR(BU$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BU$3,$H104/$G104,$H104-SUM($I104:BT104)))","v":0},{"$f":"IF(OR(BV$3<=$D104,$G104=\"n/a\"),0,IF(SUM($D104,$G104)>BV$3,$H104/$G104,$H104-SUM($I104:BU104)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,55,{"$f":"AA86","v":0},null,{"$f":"IF(OR(J$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>J$3,$H105/$G105,$H105-SUM($I105:I105)))","v":0},{"$f":"IF(OR(K$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>K$3,$H105/$G105,$H105-SUM($I105:J105)))","v":0},{"$f":"IF(OR(L$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>L$3,$H105/$G105,$H105-SUM($I105:K105)))","v":0},{"$f":"IF(OR(M$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>M$3,$H105/$G105,$H105-SUM($I105:L105)))","v":0},{"$f":"IF(OR(N$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>N$3,$H105/$G105,$H105-SUM($I105:M105)))","v":0},{"$f":"IF(OR(O$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>O$3,$H105/$G105,$H105-SUM($I105:N105)))","v":0},{"$f":"IF(OR(P$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>P$3,$H105/$G105,$H105-SUM($I105:O105)))","v":0},{"$f":"IF(OR(Q$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Q$3,$H105/$G105,$H105-SUM($I105:P105)))","v":0},{"$f":"IF(OR(R$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>R$3,$H105/$G105,$H105-SUM($I105:Q105)))","v":0},{"$f":"IF(OR(S$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>S$3,$H105/$G105,$H105-SUM($I105:R105)))","v":0},{"$f":"IF(OR(T$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>T$3,$H105/$G105,$H105-SUM($I105:S105)))","v":0},{"$f":"IF(OR(U$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>U$3,$H105/$G105,$H105-SUM($I105:T105)))","v":0},{"$f":"IF(OR(V$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>V$3,$H105/$G105,$H105-SUM($I105:U105)))","v":0},{"$f":"IF(OR(W$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>W$3,$H105/$G105,$H105-SUM($I105:V105)))","v":0},{"$f":"IF(OR(X$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>X$3,$H105/$G105,$H105-SUM($I105:W105)))","v":0},{"$f":"IF(OR(Y$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Y$3,$H105/$G105,$H105-SUM($I105:X105)))","v":0},{"$f":"IF(OR(Z$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>Z$3,$H105/$G105,$H105-SUM($I105:Y105)))","v":0},{"$f":"IF(OR(AA$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AA$3,$H105/$G105,$H105-SUM($I105:Z105)))","v":0},{"$f":"IF(OR(AB$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AB$3,$H105/$G105,$H105-SUM($I105:AA105)))","v":0},{"$f":"IF(OR(AC$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AC$3,$H105/$G105,$H105-SUM($I105:AB105)))","v":0},{"$f":"IF(OR(AD$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AD$3,$H105/$G105,$H105-SUM($I105:AC105)))","v":0},{"$f":"IF(OR(AE$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AE$3,$H105/$G105,$H105-SUM($I105:AD105)))","v":0},{"$f":"IF(OR(AF$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AF$3,$H105/$G105,$H105-SUM($I105:AE105)))","v":0},{"$f":"IF(OR(AG$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AG$3,$H105/$G105,$H105-SUM($I105:AF105)))","v":0},{"$f":"IF(OR(AH$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AH$3,$H105/$G105,$H105-SUM($I105:AG105)))","v":0},{"$f":"IF(OR(AI$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AI$3,$H105/$G105,$H105-SUM($I105:AH105)))","v":0},{"$f":"IF(OR(AJ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AJ$3,$H105/$G105,$H105-SUM($I105:AI105)))","v":0},{"$f":"IF(OR(AK$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AK$3,$H105/$G105,$H105-SUM($I105:AJ105)))","v":0},{"$f":"IF(OR(AL$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AL$3,$H105/$G105,$H105-SUM($I105:AK105)))","v":0},{"$f":"IF(OR(AM$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AM$3,$H105/$G105,$H105-SUM($I105:AL105)))","v":0},{"$f":"IF(OR(AN$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AN$3,$H105/$G105,$H105-SUM($I105:AM105)))","v":0},{"$f":"IF(OR(AO$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AO$3,$H105/$G105,$H105-SUM($I105:AN105)))","v":0},{"$f":"IF(OR(AP$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AP$3,$H105/$G105,$H105-SUM($I105:AO105)))","v":0},{"$f":"IF(OR(AQ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AQ$3,$H105/$G105,$H105-SUM($I105:AP105)))","v":0},{"$f":"IF(OR(AR$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AR$3,$H105/$G105,$H105-SUM($I105:AQ105)))","v":0},{"$f":"IF(OR(AS$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AS$3,$H105/$G105,$H105-SUM($I105:AR105)))","v":0},{"$f":"IF(OR(AT$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AT$3,$H105/$G105,$H105-SUM($I105:AS105)))","v":0},{"$f":"IF(OR(AU$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AU$3,$H105/$G105,$H105-SUM($I105:AT105)))","v":0},{"$f":"IF(OR(AV$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AV$3,$H105/$G105,$H105-SUM($I105:AU105)))","v":0},{"$f":"IF(OR(AW$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AW$3,$H105/$G105,$H105-SUM($I105:AV105)))","v":0},{"$f":"IF(OR(AX$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AX$3,$H105/$G105,$H105-SUM($I105:AW105)))","v":0},{"$f":"IF(OR(AY$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AY$3,$H105/$G105,$H105-SUM($I105:AX105)))","v":0},{"$f":"IF(OR(AZ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>AZ$3,$H105/$G105,$H105-SUM($I105:AY105)))","v":0},{"$f":"IF(OR(BA$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BA$3,$H105/$G105,$H105-SUM($I105:AZ105)))","v":0},{"$f":"IF(OR(BB$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BB$3,$H105/$G105,$H105-SUM($I105:BA105)))","v":0},{"$f":"IF(OR(BC$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BC$3,$H105/$G105,$H105-SUM($I105:BB105)))","v":0},{"$f":"IF(OR(BD$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BD$3,$H105/$G105,$H105-SUM($I105:BC105)))","v":0},{"$f":"IF(OR(BE$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BE$3,$H105/$G105,$H105-SUM($I105:BD105)))","v":0},{"$f":"IF(OR(BF$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BF$3,$H105/$G105,$H105-SUM($I105:BE105)))","v":0},{"$f":"IF(OR(BG$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BG$3,$H105/$G105,$H105-SUM($I105:BF105)))","v":0},{"$f":"IF(OR(BH$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BH$3,$H105/$G105,$H105-SUM($I105:BG105)))","v":0},{"$f":"IF(OR(BI$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BI$3,$H105/$G105,$H105-SUM($I105:BH105)))","v":0},{"$f":"IF(OR(BJ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BJ$3,$H105/$G105,$H105-SUM($I105:BI105)))","v":0},{"$f":"IF(OR(BK$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BK$3,$H105/$G105,$H105-SUM($I105:BJ105)))","v":0},{"$f":"IF(OR(BL$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BL$3,$H105/$G105,$H105-SUM($I105:BK105)))","v":0},{"$f":"IF(OR(BM$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BM$3,$H105/$G105,$H105-SUM($I105:BL105)))","v":0},{"$f":"IF(OR(BN$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BN$3,$H105/$G105,$H105-SUM($I105:BM105)))","v":0},{"$f":"IF(OR(BO$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BO$3,$H105/$G105,$H105-SUM($I105:BN105)))","v":0},{"$f":"IF(OR(BP$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BP$3,$H105/$G105,$H105-SUM($I105:BO105)))","v":0},{"$f":"IF(OR(BQ$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BQ$3,$H105/$G105,$H105-SUM($I105:BP105)))","v":0},{"$f":"IF(OR(BR$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BR$3,$H105/$G105,$H105-SUM($I105:BQ105)))","v":0},{"$f":"IF(OR(BS$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BS$3,$H105/$G105,$H105-SUM($I105:BR105)))","v":0},{"$f":"IF(OR(BT$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BT$3,$H105/$G105,$H105-SUM($I105:BS105)))","v":0},{"$f":"IF(OR(BU$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BU$3,$H105/$G105,$H105-SUM($I105:BT105)))","v":0},{"$f":"IF(OR(BV$3<=$D105,$G105=\"n/a\"),0,IF(SUM($D105,$G105)>BV$3,$H105/$G105,$H105-SUM($I105:BU105)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,55,{"$f":"AB86","v":0},null,{"$f":"IF(OR(J$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>J$3,$H106/$G106,$H106-SUM($I106:I106)))","v":0},{"$f":"IF(OR(K$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>K$3,$H106/$G106,$H106-SUM($I106:J106)))","v":0},{"$f":"IF(OR(L$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>L$3,$H106/$G106,$H106-SUM($I106:K106)))","v":0},{"$f":"IF(OR(M$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>M$3,$H106/$G106,$H106-SUM($I106:L106)))","v":0},{"$f":"IF(OR(N$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>N$3,$H106/$G106,$H106-SUM($I106:M106)))","v":0},{"$f":"IF(OR(O$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>O$3,$H106/$G106,$H106-SUM($I106:N106)))","v":0},{"$f":"IF(OR(P$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>P$3,$H106/$G106,$H106-SUM($I106:O106)))","v":0},{"$f":"IF(OR(Q$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>Q$3,$H106/$G106,$H106-SUM($I106:P106)))","v":0},{"$f":"IF(OR(R$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>R$3,$H106/$G106,$H106-SUM($I106:Q106)))","v":0},{"$f":"IF(OR(S$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>S$3,$H106/$G106,$H106-SUM($I106:R106)))","v":0},{"$f":"IF(OR(T$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>T$3,$H106/$G106,$H106-SUM($I106:S106)))","v":0},{"$f":"IF(OR(U$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>U$3,$H106/$G106,$H106-SUM($I106:T106)))","v":0},{"$f":"IF(OR(V$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>V$3,$H106/$G106,$H106-SUM($I106:U106)))","v":0},{"$f":"IF(OR(W$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>W$3,$H106/$G106,$H106-SUM($I106:V106)))","v":0},{"$f":"IF(OR(X$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>X$3,$H106/$G106,$H106-SUM($I106:W106)))","v":0},{"$f":"IF(OR(Y$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>Y$3,$H106/$G106,$H106-SUM($I106:X106)))","v":0},{"$f":"IF(OR(Z$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>Z$3,$H106/$G106,$H106-SUM($I106:Y106)))","v":0},{"$f":"IF(OR(AA$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AA$3,$H106/$G106,$H106-SUM($I106:Z106)))","v":0},{"$f":"IF(OR(AB$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AB$3,$H106/$G106,$H106-SUM($I106:AA106)))","v":0},{"$f":"IF(OR(AC$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AC$3,$H106/$G106,$H106-SUM($I106:AB106)))","v":0},{"$f":"IF(OR(AD$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AD$3,$H106/$G106,$H106-SUM($I106:AC106)))","v":0},{"$f":"IF(OR(AE$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AE$3,$H106/$G106,$H106-SUM($I106:AD106)))","v":0},{"$f":"IF(OR(AF$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AF$3,$H106/$G106,$H106-SUM($I106:AE106)))","v":0},{"$f":"IF(OR(AG$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AG$3,$H106/$G106,$H106-SUM($I106:AF106)))","v":0},{"$f":"IF(OR(AH$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AH$3,$H106/$G106,$H106-SUM($I106:AG106)))","v":0},{"$f":"IF(OR(AI$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AI$3,$H106/$G106,$H106-SUM($I106:AH106)))","v":0},{"$f":"IF(OR(AJ$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AJ$3,$H106/$G106,$H106-SUM($I106:AI106)))","v":0},{"$f":"IF(OR(AK$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AK$3,$H106/$G106,$H106-SUM($I106:AJ106)))","v":0},{"$f":"IF(OR(AL$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AL$3,$H106/$G106,$H106-SUM($I106:AK106)))","v":0},{"$f":"IF(OR(AM$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AM$3,$H106/$G106,$H106-SUM($I106:AL106)))","v":0},{"$f":"IF(OR(AN$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AN$3,$H106/$G106,$H106-SUM($I106:AM106)))","v":0},{"$f":"IF(OR(AO$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AO$3,$H106/$G106,$H106-SUM($I106:AN106)))","v":0},{"$f":"IF(OR(AP$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AP$3,$H106/$G106,$H106-SUM($I106:AO106)))","v":0},{"$f":"IF(OR(AQ$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AQ$3,$H106/$G106,$H106-SUM($I106:AP106)))","v":0},{"$f":"IF(OR(AR$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AR$3,$H106/$G106,$H106-SUM($I106:AQ106)))","v":0},{"$f":"IF(OR(AS$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AS$3,$H106/$G106,$H106-SUM($I106:AR106)))","v":0},{"$f":"IF(OR(AT$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AT$3,$H106/$G106,$H106-SUM($I106:AS106)))","v":0},{"$f":"IF(OR(AU$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AU$3,$H106/$G106,$H106-SUM($I106:AT106)))","v":0},{"$f":"IF(OR(AV$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AV$3,$H106/$G106,$H106-SUM($I106:AU106)))","v":0},{"$f":"IF(OR(AW$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AW$3,$H106/$G106,$H106-SUM($I106:AV106)))","v":0},{"$f":"IF(OR(AX$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AX$3,$H106/$G106,$H106-SUM($I106:AW106)))","v":0},{"$f":"IF(OR(AY$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AY$3,$H106/$G106,$H106-SUM($I106:AX106)))","v":0},{"$f":"IF(OR(AZ$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>AZ$3,$H106/$G106,$H106-SUM($I106:AY106)))","v":0},{"$f":"IF(OR(BA$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BA$3,$H106/$G106,$H106-SUM($I106:AZ106)))","v":0},{"$f":"IF(OR(BB$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BB$3,$H106/$G106,$H106-SUM($I106:BA106)))","v":0},{"$f":"IF(OR(BC$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BC$3,$H106/$G106,$H106-SUM($I106:BB106)))","v":0},{"$f":"IF(OR(BD$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BD$3,$H106/$G106,$H106-SUM($I106:BC106)))","v":0},{"$f":"IF(OR(BE$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BE$3,$H106/$G106,$H106-SUM($I106:BD106)))","v":0},{"$f":"IF(OR(BF$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BF$3,$H106/$G106,$H106-SUM($I106:BE106)))","v":0},{"$f":"IF(OR(BG$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BG$3,$H106/$G106,$H106-SUM($I106:BF106)))","v":0},{"$f":"IF(OR(BH$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BH$3,$H106/$G106,$H106-SUM($I106:BG106)))","v":0},{"$f":"IF(OR(BI$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BI$3,$H106/$G106,$H106-SUM($I106:BH106)))","v":0},{"$f":"IF(OR(BJ$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BJ$3,$H106/$G106,$H106-SUM($I106:BI106)))","v":0},{"$f":"IF(OR(BK$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BK$3,$H106/$G106,$H106-SUM($I106:BJ106)))","v":0},{"$f":"IF(OR(BL$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BL$3,$H106/$G106,$H106-SUM($I106:BK106)))","v":0},{"$f":"IF(OR(BM$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BM$3,$H106/$G106,$H106-SUM($I106:BL106)))","v":0},{"$f":"IF(OR(BN$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BN$3,$H106/$G106,$H106-SUM($I106:BM106)))","v":0},{"$f":"IF(OR(BO$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BO$3,$H106/$G106,$H106-SUM($I106:BN106)))","v":0},{"$f":"IF(OR(BP$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BP$3,$H106/$G106,$H106-SUM($I106:BO106)))","v":0},{"$f":"IF(OR(BQ$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BQ$3,$H106/$G106,$H106-SUM($I106:BP106)))","v":0},{"$f":"IF(OR(BR$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BR$3,$H106/$G106,$H106-SUM($I106:BQ106)))","v":0},{"$f":"IF(OR(BS$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BS$3,$H106/$G106,$H106-SUM($I106:BR106)))","v":0},{"$f":"IF(OR(BT$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BT$3,$H106/$G106,$H106-SUM($I106:BS106)))","v":0},{"$f":"IF(OR(BU$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BU$3,$H106/$G106,$H106-SUM($I106:BT106)))","v":0},{"$f":"IF(OR(BV$3<=$D106,$G106=\"n/a\"),0,IF(SUM($D106,$G106)>BV$3,$H106/$G106,$H106-SUM($I106:BU106)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,55,{"$f":"AC86","v":0},null,{"$f":"IF(OR(J$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>J$3,$H107/$G107,$H107-SUM($I107:I107)))","v":0},{"$f":"IF(OR(K$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>K$3,$H107/$G107,$H107-SUM($I107:J107)))","v":0},{"$f":"IF(OR(L$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>L$3,$H107/$G107,$H107-SUM($I107:K107)))","v":0},{"$f":"IF(OR(M$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>M$3,$H107/$G107,$H107-SUM($I107:L107)))","v":0},{"$f":"IF(OR(N$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>N$3,$H107/$G107,$H107-SUM($I107:M107)))","v":0},{"$f":"IF(OR(O$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>O$3,$H107/$G107,$H107-SUM($I107:N107)))","v":0},{"$f":"IF(OR(P$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>P$3,$H107/$G107,$H107-SUM($I107:O107)))","v":0},{"$f":"IF(OR(Q$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>Q$3,$H107/$G107,$H107-SUM($I107:P107)))","v":0},{"$f":"IF(OR(R$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>R$3,$H107/$G107,$H107-SUM($I107:Q107)))","v":0},{"$f":"IF(OR(S$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>S$3,$H107/$G107,$H107-SUM($I107:R107)))","v":0},{"$f":"IF(OR(T$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>T$3,$H107/$G107,$H107-SUM($I107:S107)))","v":0},{"$f":"IF(OR(U$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>U$3,$H107/$G107,$H107-SUM($I107:T107)))","v":0},{"$f":"IF(OR(V$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>V$3,$H107/$G107,$H107-SUM($I107:U107)))","v":0},{"$f":"IF(OR(W$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>W$3,$H107/$G107,$H107-SUM($I107:V107)))","v":0},{"$f":"IF(OR(X$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>X$3,$H107/$G107,$H107-SUM($I107:W107)))","v":0},{"$f":"IF(OR(Y$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>Y$3,$H107/$G107,$H107-SUM($I107:X107)))","v":0},{"$f":"IF(OR(Z$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>Z$3,$H107/$G107,$H107-SUM($I107:Y107)))","v":0},{"$f":"IF(OR(AA$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AA$3,$H107/$G107,$H107-SUM($I107:Z107)))","v":0},{"$f":"IF(OR(AB$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AB$3,$H107/$G107,$H107-SUM($I107:AA107)))","v":0},{"$f":"IF(OR(AC$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AC$3,$H107/$G107,$H107-SUM($I107:AB107)))","v":0},{"$f":"IF(OR(AD$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AD$3,$H107/$G107,$H107-SUM($I107:AC107)))","v":0},{"$f":"IF(OR(AE$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AE$3,$H107/$G107,$H107-SUM($I107:AD107)))","v":0},{"$f":"IF(OR(AF$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AF$3,$H107/$G107,$H107-SUM($I107:AE107)))","v":0},{"$f":"IF(OR(AG$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AG$3,$H107/$G107,$H107-SUM($I107:AF107)))","v":0},{"$f":"IF(OR(AH$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AH$3,$H107/$G107,$H107-SUM($I107:AG107)))","v":0},{"$f":"IF(OR(AI$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AI$3,$H107/$G107,$H107-SUM($I107:AH107)))","v":0},{"$f":"IF(OR(AJ$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AJ$3,$H107/$G107,$H107-SUM($I107:AI107)))","v":0},{"$f":"IF(OR(AK$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AK$3,$H107/$G107,$H107-SUM($I107:AJ107)))","v":0},{"$f":"IF(OR(AL$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AL$3,$H107/$G107,$H107-SUM($I107:AK107)))","v":0},{"$f":"IF(OR(AM$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AM$3,$H107/$G107,$H107-SUM($I107:AL107)))","v":0},{"$f":"IF(OR(AN$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AN$3,$H107/$G107,$H107-SUM($I107:AM107)))","v":0},{"$f":"IF(OR(AO$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AO$3,$H107/$G107,$H107-SUM($I107:AN107)))","v":0},{"$f":"IF(OR(AP$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AP$3,$H107/$G107,$H107-SUM($I107:AO107)))","v":0},{"$f":"IF(OR(AQ$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AQ$3,$H107/$G107,$H107-SUM($I107:AP107)))","v":0},{"$f":"IF(OR(AR$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AR$3,$H107/$G107,$H107-SUM($I107:AQ107)))","v":0},{"$f":"IF(OR(AS$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AS$3,$H107/$G107,$H107-SUM($I107:AR107)))","v":0},{"$f":"IF(OR(AT$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AT$3,$H107/$G107,$H107-SUM($I107:AS107)))","v":0},{"$f":"IF(OR(AU$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AU$3,$H107/$G107,$H107-SUM($I107:AT107)))","v":0},{"$f":"IF(OR(AV$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AV$3,$H107/$G107,$H107-SUM($I107:AU107)))","v":0},{"$f":"IF(OR(AW$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AW$3,$H107/$G107,$H107-SUM($I107:AV107)))","v":0},{"$f":"IF(OR(AX$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AX$3,$H107/$G107,$H107-SUM($I107:AW107)))","v":0},{"$f":"IF(OR(AY$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AY$3,$H107/$G107,$H107-SUM($I107:AX107)))","v":0},{"$f":"IF(OR(AZ$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>AZ$3,$H107/$G107,$H107-SUM($I107:AY107)))","v":0},{"$f":"IF(OR(BA$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BA$3,$H107/$G107,$H107-SUM($I107:AZ107)))","v":0},{"$f":"IF(OR(BB$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BB$3,$H107/$G107,$H107-SUM($I107:BA107)))","v":0},{"$f":"IF(OR(BC$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BC$3,$H107/$G107,$H107-SUM($I107:BB107)))","v":0},{"$f":"IF(OR(BD$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BD$3,$H107/$G107,$H107-SUM($I107:BC107)))","v":0},{"$f":"IF(OR(BE$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BE$3,$H107/$G107,$H107-SUM($I107:BD107)))","v":0},{"$f":"IF(OR(BF$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BF$3,$H107/$G107,$H107-SUM($I107:BE107)))","v":0},{"$f":"IF(OR(BG$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BG$3,$H107/$G107,$H107-SUM($I107:BF107)))","v":0},{"$f":"IF(OR(BH$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BH$3,$H107/$G107,$H107-SUM($I107:BG107)))","v":0},{"$f":"IF(OR(BI$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BI$3,$H107/$G107,$H107-SUM($I107:BH107)))","v":0},{"$f":"IF(OR(BJ$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BJ$3,$H107/$G107,$H107-SUM($I107:BI107)))","v":0},{"$f":"IF(OR(BK$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BK$3,$H107/$G107,$H107-SUM($I107:BJ107)))","v":0},{"$f":"IF(OR(BL$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BL$3,$H107/$G107,$H107-SUM($I107:BK107)))","v":0},{"$f":"IF(OR(BM$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BM$3,$H107/$G107,$H107-SUM($I107:BL107)))","v":0},{"$f":"IF(OR(BN$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BN$3,$H107/$G107,$H107-SUM($I107:BM107)))","v":0},{"$f":"IF(OR(BO$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BO$3,$H107/$G107,$H107-SUM($I107:BN107)))","v":0},{"$f":"IF(OR(BP$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BP$3,$H107/$G107,$H107-SUM($I107:BO107)))","v":0},{"$f":"IF(OR(BQ$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BQ$3,$H107/$G107,$H107-SUM($I107:BP107)))","v":0},{"$f":"IF(OR(BR$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BR$3,$H107/$G107,$H107-SUM($I107:BQ107)))","v":0},{"$f":"IF(OR(BS$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BS$3,$H107/$G107,$H107-SUM($I107:BR107)))","v":0},{"$f":"IF(OR(BT$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BT$3,$H107/$G107,$H107-SUM($I107:BS107)))","v":0},{"$f":"IF(OR(BU$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BU$3,$H107/$G107,$H107-SUM($I107:BT107)))","v":0},{"$f":"IF(OR(BV$3<=$D107,$G107=\"n/a\"),0,IF(SUM($D107,$G107)>BV$3,$H107/$G107,$H107-SUM($I107:BU107)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,55,{"$f":"AD86","v":0},null,{"$f":"IF(OR(J$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>J$3,$H108/$G108,$H108-SUM($I108:I108)))","v":0},{"$f":"IF(OR(K$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>K$3,$H108/$G108,$H108-SUM($I108:J108)))","v":0},{"$f":"IF(OR(L$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>L$3,$H108/$G108,$H108-SUM($I108:K108)))","v":0},{"$f":"IF(OR(M$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>M$3,$H108/$G108,$H108-SUM($I108:L108)))","v":0},{"$f":"IF(OR(N$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>N$3,$H108/$G108,$H108-SUM($I108:M108)))","v":0},{"$f":"IF(OR(O$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>O$3,$H108/$G108,$H108-SUM($I108:N108)))","v":0},{"$f":"IF(OR(P$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>P$3,$H108/$G108,$H108-SUM($I108:O108)))","v":0},{"$f":"IF(OR(Q$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>Q$3,$H108/$G108,$H108-SUM($I108:P108)))","v":0},{"$f":"IF(OR(R$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>R$3,$H108/$G108,$H108-SUM($I108:Q108)))","v":0},{"$f":"IF(OR(S$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>S$3,$H108/$G108,$H108-SUM($I108:R108)))","v":0},{"$f":"IF(OR(T$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>T$3,$H108/$G108,$H108-SUM($I108:S108)))","v":0},{"$f":"IF(OR(U$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>U$3,$H108/$G108,$H108-SUM($I108:T108)))","v":0},{"$f":"IF(OR(V$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>V$3,$H108/$G108,$H108-SUM($I108:U108)))","v":0},{"$f":"IF(OR(W$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>W$3,$H108/$G108,$H108-SUM($I108:V108)))","v":0},{"$f":"IF(OR(X$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>X$3,$H108/$G108,$H108-SUM($I108:W108)))","v":0},{"$f":"IF(OR(Y$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>Y$3,$H108/$G108,$H108-SUM($I108:X108)))","v":0},{"$f":"IF(OR(Z$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>Z$3,$H108/$G108,$H108-SUM($I108:Y108)))","v":0},{"$f":"IF(OR(AA$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AA$3,$H108/$G108,$H108-SUM($I108:Z108)))","v":0},{"$f":"IF(OR(AB$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AB$3,$H108/$G108,$H108-SUM($I108:AA108)))","v":0},{"$f":"IF(OR(AC$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AC$3,$H108/$G108,$H108-SUM($I108:AB108)))","v":0},{"$f":"IF(OR(AD$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AD$3,$H108/$G108,$H108-SUM($I108:AC108)))","v":0},{"$f":"IF(OR(AE$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AE$3,$H108/$G108,$H108-SUM($I108:AD108)))","v":0},{"$f":"IF(OR(AF$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AF$3,$H108/$G108,$H108-SUM($I108:AE108)))","v":0},{"$f":"IF(OR(AG$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AG$3,$H108/$G108,$H108-SUM($I108:AF108)))","v":0},{"$f":"IF(OR(AH$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AH$3,$H108/$G108,$H108-SUM($I108:AG108)))","v":0},{"$f":"IF(OR(AI$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AI$3,$H108/$G108,$H108-SUM($I108:AH108)))","v":0},{"$f":"IF(OR(AJ$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AJ$3,$H108/$G108,$H108-SUM($I108:AI108)))","v":0},{"$f":"IF(OR(AK$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AK$3,$H108/$G108,$H108-SUM($I108:AJ108)))","v":0},{"$f":"IF(OR(AL$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AL$3,$H108/$G108,$H108-SUM($I108:AK108)))","v":0},{"$f":"IF(OR(AM$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AM$3,$H108/$G108,$H108-SUM($I108:AL108)))","v":0},{"$f":"IF(OR(AN$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AN$3,$H108/$G108,$H108-SUM($I108:AM108)))","v":0},{"$f":"IF(OR(AO$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AO$3,$H108/$G108,$H108-SUM($I108:AN108)))","v":0},{"$f":"IF(OR(AP$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AP$3,$H108/$G108,$H108-SUM($I108:AO108)))","v":0},{"$f":"IF(OR(AQ$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AQ$3,$H108/$G108,$H108-SUM($I108:AP108)))","v":0},{"$f":"IF(OR(AR$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AR$3,$H108/$G108,$H108-SUM($I108:AQ108)))","v":0},{"$f":"IF(OR(AS$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AS$3,$H108/$G108,$H108-SUM($I108:AR108)))","v":0},{"$f":"IF(OR(AT$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AT$3,$H108/$G108,$H108-SUM($I108:AS108)))","v":0},{"$f":"IF(OR(AU$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AU$3,$H108/$G108,$H108-SUM($I108:AT108)))","v":0},{"$f":"IF(OR(AV$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AV$3,$H108/$G108,$H108-SUM($I108:AU108)))","v":0},{"$f":"IF(OR(AW$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AW$3,$H108/$G108,$H108-SUM($I108:AV108)))","v":0},{"$f":"IF(OR(AX$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AX$3,$H108/$G108,$H108-SUM($I108:AW108)))","v":0},{"$f":"IF(OR(AY$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AY$3,$H108/$G108,$H108-SUM($I108:AX108)))","v":0},{"$f":"IF(OR(AZ$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>AZ$3,$H108/$G108,$H108-SUM($I108:AY108)))","v":0},{"$f":"IF(OR(BA$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BA$3,$H108/$G108,$H108-SUM($I108:AZ108)))","v":0},{"$f":"IF(OR(BB$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BB$3,$H108/$G108,$H108-SUM($I108:BA108)))","v":0},{"$f":"IF(OR(BC$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BC$3,$H108/$G108,$H108-SUM($I108:BB108)))","v":0},{"$f":"IF(OR(BD$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BD$3,$H108/$G108,$H108-SUM($I108:BC108)))","v":0},{"$f":"IF(OR(BE$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BE$3,$H108/$G108,$H108-SUM($I108:BD108)))","v":0},{"$f":"IF(OR(BF$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BF$3,$H108/$G108,$H108-SUM($I108:BE108)))","v":0},{"$f":"IF(OR(BG$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BG$3,$H108/$G108,$H108-SUM($I108:BF108)))","v":0},{"$f":"IF(OR(BH$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BH$3,$H108/$G108,$H108-SUM($I108:BG108)))","v":0},{"$f":"IF(OR(BI$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BI$3,$H108/$G108,$H108-SUM($I108:BH108)))","v":0},{"$f":"IF(OR(BJ$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BJ$3,$H108/$G108,$H108-SUM($I108:BI108)))","v":0},{"$f":"IF(OR(BK$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BK$3,$H108/$G108,$H108-SUM($I108:BJ108)))","v":0},{"$f":"IF(OR(BL$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BL$3,$H108/$G108,$H108-SUM($I108:BK108)))","v":0},{"$f":"IF(OR(BM$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BM$3,$H108/$G108,$H108-SUM($I108:BL108)))","v":0},{"$f":"IF(OR(BN$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BN$3,$H108/$G108,$H108-SUM($I108:BM108)))","v":0},{"$f":"IF(OR(BO$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BO$3,$H108/$G108,$H108-SUM($I108:BN108)))","v":0},{"$f":"IF(OR(BP$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BP$3,$H108/$G108,$H108-SUM($I108:BO108)))","v":0},{"$f":"IF(OR(BQ$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BQ$3,$H108/$G108,$H108-SUM($I108:BP108)))","v":0},{"$f":"IF(OR(BR$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BR$3,$H108/$G108,$H108-SUM($I108:BQ108)))","v":0},{"$f":"IF(OR(BS$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BS$3,$H108/$G108,$H108-SUM($I108:BR108)))","v":0},{"$f":"IF(OR(BT$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BT$3,$H108/$G108,$H108-SUM($I108:BS108)))","v":0},{"$f":"IF(OR(BU$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BU$3,$H108/$G108,$H108-SUM($I108:BT108)))","v":0},{"$f":"IF(OR(BV$3<=$D108,$G108=\"n/a\"),0,IF(SUM($D108,$G108)>BV$3,$H108/$G108,$H108-SUM($I108:BU108)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,55,{"$f":"AE86","v":0},null,{"$f":"IF(OR(J$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>J$3,$H109/$G109,$H109-SUM($I109:I109)))","v":0},{"$f":"IF(OR(K$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>K$3,$H109/$G109,$H109-SUM($I109:J109)))","v":0},{"$f":"IF(OR(L$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>L$3,$H109/$G109,$H109-SUM($I109:K109)))","v":0},{"$f":"IF(OR(M$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>M$3,$H109/$G109,$H109-SUM($I109:L109)))","v":0},{"$f":"IF(OR(N$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>N$3,$H109/$G109,$H109-SUM($I109:M109)))","v":0},{"$f":"IF(OR(O$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>O$3,$H109/$G109,$H109-SUM($I109:N109)))","v":0},{"$f":"IF(OR(P$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>P$3,$H109/$G109,$H109-SUM($I109:O109)))","v":0},{"$f":"IF(OR(Q$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>Q$3,$H109/$G109,$H109-SUM($I109:P109)))","v":0},{"$f":"IF(OR(R$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>R$3,$H109/$G109,$H109-SUM($I109:Q109)))","v":0},{"$f":"IF(OR(S$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>S$3,$H109/$G109,$H109-SUM($I109:R109)))","v":0},{"$f":"IF(OR(T$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>T$3,$H109/$G109,$H109-SUM($I109:S109)))","v":0},{"$f":"IF(OR(U$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>U$3,$H109/$G109,$H109-SUM($I109:T109)))","v":0},{"$f":"IF(OR(V$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>V$3,$H109/$G109,$H109-SUM($I109:U109)))","v":0},{"$f":"IF(OR(W$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>W$3,$H109/$G109,$H109-SUM($I109:V109)))","v":0},{"$f":"IF(OR(X$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>X$3,$H109/$G109,$H109-SUM($I109:W109)))","v":0},{"$f":"IF(OR(Y$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>Y$3,$H109/$G109,$H109-SUM($I109:X109)))","v":0},{"$f":"IF(OR(Z$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>Z$3,$H109/$G109,$H109-SUM($I109:Y109)))","v":0},{"$f":"IF(OR(AA$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AA$3,$H109/$G109,$H109-SUM($I109:Z109)))","v":0},{"$f":"IF(OR(AB$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AB$3,$H109/$G109,$H109-SUM($I109:AA109)))","v":0},{"$f":"IF(OR(AC$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AC$3,$H109/$G109,$H109-SUM($I109:AB109)))","v":0},{"$f":"IF(OR(AD$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AD$3,$H109/$G109,$H109-SUM($I109:AC109)))","v":0},{"$f":"IF(OR(AE$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AE$3,$H109/$G109,$H109-SUM($I109:AD109)))","v":0},{"$f":"IF(OR(AF$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AF$3,$H109/$G109,$H109-SUM($I109:AE109)))","v":0},{"$f":"IF(OR(AG$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AG$3,$H109/$G109,$H109-SUM($I109:AF109)))","v":0},{"$f":"IF(OR(AH$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AH$3,$H109/$G109,$H109-SUM($I109:AG109)))","v":0},{"$f":"IF(OR(AI$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AI$3,$H109/$G109,$H109-SUM($I109:AH109)))","v":0},{"$f":"IF(OR(AJ$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AJ$3,$H109/$G109,$H109-SUM($I109:AI109)))","v":0},{"$f":"IF(OR(AK$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AK$3,$H109/$G109,$H109-SUM($I109:AJ109)))","v":0},{"$f":"IF(OR(AL$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AL$3,$H109/$G109,$H109-SUM($I109:AK109)))","v":0},{"$f":"IF(OR(AM$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AM$3,$H109/$G109,$H109-SUM($I109:AL109)))","v":0},{"$f":"IF(OR(AN$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AN$3,$H109/$G109,$H109-SUM($I109:AM109)))","v":0},{"$f":"IF(OR(AO$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AO$3,$H109/$G109,$H109-SUM($I109:AN109)))","v":0},{"$f":"IF(OR(AP$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AP$3,$H109/$G109,$H109-SUM($I109:AO109)))","v":0},{"$f":"IF(OR(AQ$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AQ$3,$H109/$G109,$H109-SUM($I109:AP109)))","v":0},{"$f":"IF(OR(AR$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AR$3,$H109/$G109,$H109-SUM($I109:AQ109)))","v":0},{"$f":"IF(OR(AS$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AS$3,$H109/$G109,$H109-SUM($I109:AR109)))","v":0},{"$f":"IF(OR(AT$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AT$3,$H109/$G109,$H109-SUM($I109:AS109)))","v":0},{"$f":"IF(OR(AU$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AU$3,$H109/$G109,$H109-SUM($I109:AT109)))","v":0},{"$f":"IF(OR(AV$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AV$3,$H109/$G109,$H109-SUM($I109:AU109)))","v":0},{"$f":"IF(OR(AW$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AW$3,$H109/$G109,$H109-SUM($I109:AV109)))","v":0},{"$f":"IF(OR(AX$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AX$3,$H109/$G109,$H109-SUM($I109:AW109)))","v":0},{"$f":"IF(OR(AY$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AY$3,$H109/$G109,$H109-SUM($I109:AX109)))","v":0},{"$f":"IF(OR(AZ$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>AZ$3,$H109/$G109,$H109-SUM($I109:AY109)))","v":0},{"$f":"IF(OR(BA$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BA$3,$H109/$G109,$H109-SUM($I109:AZ109)))","v":0},{"$f":"IF(OR(BB$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BB$3,$H109/$G109,$H109-SUM($I109:BA109)))","v":0},{"$f":"IF(OR(BC$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BC$3,$H109/$G109,$H109-SUM($I109:BB109)))","v":0},{"$f":"IF(OR(BD$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BD$3,$H109/$G109,$H109-SUM($I109:BC109)))","v":0},{"$f":"IF(OR(BE$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BE$3,$H109/$G109,$H109-SUM($I109:BD109)))","v":0},{"$f":"IF(OR(BF$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BF$3,$H109/$G109,$H109-SUM($I109:BE109)))","v":0},{"$f":"IF(OR(BG$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BG$3,$H109/$G109,$H109-SUM($I109:BF109)))","v":0},{"$f":"IF(OR(BH$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BH$3,$H109/$G109,$H109-SUM($I109:BG109)))","v":0},{"$f":"IF(OR(BI$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BI$3,$H109/$G109,$H109-SUM($I109:BH109)))","v":0},{"$f":"IF(OR(BJ$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BJ$3,$H109/$G109,$H109-SUM($I109:BI109)))","v":0},{"$f":"IF(OR(BK$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BK$3,$H109/$G109,$H109-SUM($I109:BJ109)))","v":0},{"$f":"IF(OR(BL$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BL$3,$H109/$G109,$H109-SUM($I109:BK109)))","v":0},{"$f":"IF(OR(BM$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BM$3,$H109/$G109,$H109-SUM($I109:BL109)))","v":0},{"$f":"IF(OR(BN$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BN$3,$H109/$G109,$H109-SUM($I109:BM109)))","v":0},{"$f":"IF(OR(BO$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BO$3,$H109/$G109,$H109-SUM($I109:BN109)))","v":0},{"$f":"IF(OR(BP$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BP$3,$H109/$G109,$H109-SUM($I109:BO109)))","v":0},{"$f":"IF(OR(BQ$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BQ$3,$H109/$G109,$H109-SUM($I109:BP109)))","v":0},{"$f":"IF(OR(BR$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BR$3,$H109/$G109,$H109-SUM($I109:BQ109)))","v":0},{"$f":"IF(OR(BS$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BS$3,$H109/$G109,$H109-SUM($I109:BR109)))","v":0},{"$f":"IF(OR(BT$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BT$3,$H109/$G109,$H109-SUM($I109:BS109)))","v":0},{"$f":"IF(OR(BU$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BU$3,$H109/$G109,$H109-SUM($I109:BT109)))","v":0},{"$f":"IF(OR(BV$3<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109)>BV$3,$H109/$G109,$H109-SUM($I109:BU109)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,55,{"$f":"AF86","v":0},null,{"$f":"IF(OR(J$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>J$3,$H110/$G110,$H110-SUM($I110:I110)))","v":0},{"$f":"IF(OR(K$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>K$3,$H110/$G110,$H110-SUM($I110:J110)))","v":0},{"$f":"IF(OR(L$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>L$3,$H110/$G110,$H110-SUM($I110:K110)))","v":0},{"$f":"IF(OR(M$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>M$3,$H110/$G110,$H110-SUM($I110:L110)))","v":0},{"$f":"IF(OR(N$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>N$3,$H110/$G110,$H110-SUM($I110:M110)))","v":0},{"$f":"IF(OR(O$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>O$3,$H110/$G110,$H110-SUM($I110:N110)))","v":0},{"$f":"IF(OR(P$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>P$3,$H110/$G110,$H110-SUM($I110:O110)))","v":0},{"$f":"IF(OR(Q$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>Q$3,$H110/$G110,$H110-SUM($I110:P110)))","v":0},{"$f":"IF(OR(R$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>R$3,$H110/$G110,$H110-SUM($I110:Q110)))","v":0},{"$f":"IF(OR(S$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>S$3,$H110/$G110,$H110-SUM($I110:R110)))","v":0},{"$f":"IF(OR(T$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>T$3,$H110/$G110,$H110-SUM($I110:S110)))","v":0},{"$f":"IF(OR(U$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>U$3,$H110/$G110,$H110-SUM($I110:T110)))","v":0},{"$f":"IF(OR(V$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>V$3,$H110/$G110,$H110-SUM($I110:U110)))","v":0},{"$f":"IF(OR(W$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>W$3,$H110/$G110,$H110-SUM($I110:V110)))","v":0},{"$f":"IF(OR(X$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>X$3,$H110/$G110,$H110-SUM($I110:W110)))","v":0},{"$f":"IF(OR(Y$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>Y$3,$H110/$G110,$H110-SUM($I110:X110)))","v":0},{"$f":"IF(OR(Z$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>Z$3,$H110/$G110,$H110-SUM($I110:Y110)))","v":0},{"$f":"IF(OR(AA$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AA$3,$H110/$G110,$H110-SUM($I110:Z110)))","v":0},{"$f":"IF(OR(AB$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AB$3,$H110/$G110,$H110-SUM($I110:AA110)))","v":0},{"$f":"IF(OR(AC$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AC$3,$H110/$G110,$H110-SUM($I110:AB110)))","v":0},{"$f":"IF(OR(AD$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AD$3,$H110/$G110,$H110-SUM($I110:AC110)))","v":0},{"$f":"IF(OR(AE$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AE$3,$H110/$G110,$H110-SUM($I110:AD110)))","v":0},{"$f":"IF(OR(AF$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AF$3,$H110/$G110,$H110-SUM($I110:AE110)))","v":0},{"$f":"IF(OR(AG$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AG$3,$H110/$G110,$H110-SUM($I110:AF110)))","v":0},{"$f":"IF(OR(AH$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AH$3,$H110/$G110,$H110-SUM($I110:AG110)))","v":0},{"$f":"IF(OR(AI$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AI$3,$H110/$G110,$H110-SUM($I110:AH110)))","v":0},{"$f":"IF(OR(AJ$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AJ$3,$H110/$G110,$H110-SUM($I110:AI110)))","v":0},{"$f":"IF(OR(AK$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AK$3,$H110/$G110,$H110-SUM($I110:AJ110)))","v":0},{"$f":"IF(OR(AL$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AL$3,$H110/$G110,$H110-SUM($I110:AK110)))","v":0},{"$f":"IF(OR(AM$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AM$3,$H110/$G110,$H110-SUM($I110:AL110)))","v":0},{"$f":"IF(OR(AN$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AN$3,$H110/$G110,$H110-SUM($I110:AM110)))","v":0},{"$f":"IF(OR(AO$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AO$3,$H110/$G110,$H110-SUM($I110:AN110)))","v":0},{"$f":"IF(OR(AP$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AP$3,$H110/$G110,$H110-SUM($I110:AO110)))","v":0},{"$f":"IF(OR(AQ$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AQ$3,$H110/$G110,$H110-SUM($I110:AP110)))","v":0},{"$f":"IF(OR(AR$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AR$3,$H110/$G110,$H110-SUM($I110:AQ110)))","v":0},{"$f":"IF(OR(AS$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AS$3,$H110/$G110,$H110-SUM($I110:AR110)))","v":0},{"$f":"IF(OR(AT$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AT$3,$H110/$G110,$H110-SUM($I110:AS110)))","v":0},{"$f":"IF(OR(AU$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AU$3,$H110/$G110,$H110-SUM($I110:AT110)))","v":0},{"$f":"IF(OR(AV$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AV$3,$H110/$G110,$H110-SUM($I110:AU110)))","v":0},{"$f":"IF(OR(AW$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AW$3,$H110/$G110,$H110-SUM($I110:AV110)))","v":0},{"$f":"IF(OR(AX$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AX$3,$H110/$G110,$H110-SUM($I110:AW110)))","v":0},{"$f":"IF(OR(AY$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AY$3,$H110/$G110,$H110-SUM($I110:AX110)))","v":0},{"$f":"IF(OR(AZ$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>AZ$3,$H110/$G110,$H110-SUM($I110:AY110)))","v":0},{"$f":"IF(OR(BA$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BA$3,$H110/$G110,$H110-SUM($I110:AZ110)))","v":0},{"$f":"IF(OR(BB$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BB$3,$H110/$G110,$H110-SUM($I110:BA110)))","v":0},{"$f":"IF(OR(BC$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BC$3,$H110/$G110,$H110-SUM($I110:BB110)))","v":0},{"$f":"IF(OR(BD$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BD$3,$H110/$G110,$H110-SUM($I110:BC110)))","v":0},{"$f":"IF(OR(BE$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BE$3,$H110/$G110,$H110-SUM($I110:BD110)))","v":0},{"$f":"IF(OR(BF$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BF$3,$H110/$G110,$H110-SUM($I110:BE110)))","v":0},{"$f":"IF(OR(BG$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BG$3,$H110/$G110,$H110-SUM($I110:BF110)))","v":0},{"$f":"IF(OR(BH$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BH$3,$H110/$G110,$H110-SUM($I110:BG110)))","v":0},{"$f":"IF(OR(BI$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BI$3,$H110/$G110,$H110-SUM($I110:BH110)))","v":0},{"$f":"IF(OR(BJ$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BJ$3,$H110/$G110,$H110-SUM($I110:BI110)))","v":0},{"$f":"IF(OR(BK$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BK$3,$H110/$G110,$H110-SUM($I110:BJ110)))","v":0},{"$f":"IF(OR(BL$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BL$3,$H110/$G110,$H110-SUM($I110:BK110)))","v":0},{"$f":"IF(OR(BM$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BM$3,$H110/$G110,$H110-SUM($I110:BL110)))","v":0},{"$f":"IF(OR(BN$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BN$3,$H110/$G110,$H110-SUM($I110:BM110)))","v":0},{"$f":"IF(OR(BO$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BO$3,$H110/$G110,$H110-SUM($I110:BN110)))","v":0},{"$f":"IF(OR(BP$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BP$3,$H110/$G110,$H110-SUM($I110:BO110)))","v":0},{"$f":"IF(OR(BQ$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BQ$3,$H110/$G110,$H110-SUM($I110:BP110)))","v":0},{"$f":"IF(OR(BR$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BR$3,$H110/$G110,$H110-SUM($I110:BQ110)))","v":0},{"$f":"IF(OR(BS$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BS$3,$H110/$G110,$H110-SUM($I110:BR110)))","v":0},{"$f":"IF(OR(BT$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BT$3,$H110/$G110,$H110-SUM($I110:BS110)))","v":0},{"$f":"IF(OR(BU$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BU$3,$H110/$G110,$H110-SUM($I110:BT110)))","v":0},{"$f":"IF(OR(BV$3<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110)>BV$3,$H110/$G110,$H110-SUM($I110:BU110)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,55,{"$f":"AG86","v":0},null,{"$f":"IF(OR(J$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>J$3,$H111/$G111,$H111-SUM($I111:I111)))","v":0},{"$f":"IF(OR(K$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>K$3,$H111/$G111,$H111-SUM($I111:J111)))","v":0},{"$f":"IF(OR(L$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>L$3,$H111/$G111,$H111-SUM($I111:K111)))","v":0},{"$f":"IF(OR(M$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>M$3,$H111/$G111,$H111-SUM($I111:L111)))","v":0},{"$f":"IF(OR(N$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>N$3,$H111/$G111,$H111-SUM($I111:M111)))","v":0},{"$f":"IF(OR(O$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>O$3,$H111/$G111,$H111-SUM($I111:N111)))","v":0},{"$f":"IF(OR(P$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>P$3,$H111/$G111,$H111-SUM($I111:O111)))","v":0},{"$f":"IF(OR(Q$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>Q$3,$H111/$G111,$H111-SUM($I111:P111)))","v":0},{"$f":"IF(OR(R$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>R$3,$H111/$G111,$H111-SUM($I111:Q111)))","v":0},{"$f":"IF(OR(S$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>S$3,$H111/$G111,$H111-SUM($I111:R111)))","v":0},{"$f":"IF(OR(T$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>T$3,$H111/$G111,$H111-SUM($I111:S111)))","v":0},{"$f":"IF(OR(U$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>U$3,$H111/$G111,$H111-SUM($I111:T111)))","v":0},{"$f":"IF(OR(V$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>V$3,$H111/$G111,$H111-SUM($I111:U111)))","v":0},{"$f":"IF(OR(W$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>W$3,$H111/$G111,$H111-SUM($I111:V111)))","v":0},{"$f":"IF(OR(X$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>X$3,$H111/$G111,$H111-SUM($I111:W111)))","v":0},{"$f":"IF(OR(Y$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>Y$3,$H111/$G111,$H111-SUM($I111:X111)))","v":0},{"$f":"IF(OR(Z$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>Z$3,$H111/$G111,$H111-SUM($I111:Y111)))","v":0},{"$f":"IF(OR(AA$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AA$3,$H111/$G111,$H111-SUM($I111:Z111)))","v":0},{"$f":"IF(OR(AB$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AB$3,$H111/$G111,$H111-SUM($I111:AA111)))","v":0},{"$f":"IF(OR(AC$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AC$3,$H111/$G111,$H111-SUM($I111:AB111)))","v":0},{"$f":"IF(OR(AD$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AD$3,$H111/$G111,$H111-SUM($I111:AC111)))","v":0},{"$f":"IF(OR(AE$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AE$3,$H111/$G111,$H111-SUM($I111:AD111)))","v":0},{"$f":"IF(OR(AF$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AF$3,$H111/$G111,$H111-SUM($I111:AE111)))","v":0},{"$f":"IF(OR(AG$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AG$3,$H111/$G111,$H111-SUM($I111:AF111)))","v":0},{"$f":"IF(OR(AH$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AH$3,$H111/$G111,$H111-SUM($I111:AG111)))","v":0},{"$f":"IF(OR(AI$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AI$3,$H111/$G111,$H111-SUM($I111:AH111)))","v":0},{"$f":"IF(OR(AJ$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AJ$3,$H111/$G111,$H111-SUM($I111:AI111)))","v":0},{"$f":"IF(OR(AK$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AK$3,$H111/$G111,$H111-SUM($I111:AJ111)))","v":0},{"$f":"IF(OR(AL$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AL$3,$H111/$G111,$H111-SUM($I111:AK111)))","v":0},{"$f":"IF(OR(AM$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AM$3,$H111/$G111,$H111-SUM($I111:AL111)))","v":0},{"$f":"IF(OR(AN$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AN$3,$H111/$G111,$H111-SUM($I111:AM111)))","v":0},{"$f":"IF(OR(AO$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AO$3,$H111/$G111,$H111-SUM($I111:AN111)))","v":0},{"$f":"IF(OR(AP$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AP$3,$H111/$G111,$H111-SUM($I111:AO111)))","v":0},{"$f":"IF(OR(AQ$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AQ$3,$H111/$G111,$H111-SUM($I111:AP111)))","v":0},{"$f":"IF(OR(AR$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AR$3,$H111/$G111,$H111-SUM($I111:AQ111)))","v":0},{"$f":"IF(OR(AS$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AS$3,$H111/$G111,$H111-SUM($I111:AR111)))","v":0},{"$f":"IF(OR(AT$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AT$3,$H111/$G111,$H111-SUM($I111:AS111)))","v":0},{"$f":"IF(OR(AU$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AU$3,$H111/$G111,$H111-SUM($I111:AT111)))","v":0},{"$f":"IF(OR(AV$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AV$3,$H111/$G111,$H111-SUM($I111:AU111)))","v":0},{"$f":"IF(OR(AW$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AW$3,$H111/$G111,$H111-SUM($I111:AV111)))","v":0},{"$f":"IF(OR(AX$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AX$3,$H111/$G111,$H111-SUM($I111:AW111)))","v":0},{"$f":"IF(OR(AY$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AY$3,$H111/$G111,$H111-SUM($I111:AX111)))","v":0},{"$f":"IF(OR(AZ$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>AZ$3,$H111/$G111,$H111-SUM($I111:AY111)))","v":0},{"$f":"IF(OR(BA$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BA$3,$H111/$G111,$H111-SUM($I111:AZ111)))","v":0},{"$f":"IF(OR(BB$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BB$3,$H111/$G111,$H111-SUM($I111:BA111)))","v":0},{"$f":"IF(OR(BC$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BC$3,$H111/$G111,$H111-SUM($I111:BB111)))","v":0},{"$f":"IF(OR(BD$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BD$3,$H111/$G111,$H111-SUM($I111:BC111)))","v":0},{"$f":"IF(OR(BE$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BE$3,$H111/$G111,$H111-SUM($I111:BD111)))","v":0},{"$f":"IF(OR(BF$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BF$3,$H111/$G111,$H111-SUM($I111:BE111)))","v":0},{"$f":"IF(OR(BG$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BG$3,$H111/$G111,$H111-SUM($I111:BF111)))","v":0},{"$f":"IF(OR(BH$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BH$3,$H111/$G111,$H111-SUM($I111:BG111)))","v":0},{"$f":"IF(OR(BI$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BI$3,$H111/$G111,$H111-SUM($I111:BH111)))","v":0},{"$f":"IF(OR(BJ$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BJ$3,$H111/$G111,$H111-SUM($I111:BI111)))","v":0},{"$f":"IF(OR(BK$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BK$3,$H111/$G111,$H111-SUM($I111:BJ111)))","v":0},{"$f":"IF(OR(BL$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BL$3,$H111/$G111,$H111-SUM($I111:BK111)))","v":0},{"$f":"IF(OR(BM$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BM$3,$H111/$G111,$H111-SUM($I111:BL111)))","v":0},{"$f":"IF(OR(BN$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BN$3,$H111/$G111,$H111-SUM($I111:BM111)))","v":0},{"$f":"IF(OR(BO$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BO$3,$H111/$G111,$H111-SUM($I111:BN111)))","v":0},{"$f":"IF(OR(BP$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BP$3,$H111/$G111,$H111-SUM($I111:BO111)))","v":0},{"$f":"IF(OR(BQ$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BQ$3,$H111/$G111,$H111-SUM($I111:BP111)))","v":0},{"$f":"IF(OR(BR$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BR$3,$H111/$G111,$H111-SUM($I111:BQ111)))","v":0},{"$f":"IF(OR(BS$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BS$3,$H111/$G111,$H111-SUM($I111:BR111)))","v":0},{"$f":"IF(OR(BT$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BT$3,$H111/$G111,$H111-SUM($I111:BS111)))","v":0},{"$f":"IF(OR(BU$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BU$3,$H111/$G111,$H111-SUM($I111:BT111)))","v":0},{"$f":"IF(OR(BV$3<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111)>BV$3,$H111/$G111,$H111-SUM($I111:BU111)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,55,{"$f":"AH86","v":0},null,{"$f":"IF(OR(J$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>J$3,$H112/$G112,$H112-SUM($I112:I112)))","v":0},{"$f":"IF(OR(K$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>K$3,$H112/$G112,$H112-SUM($I112:J112)))","v":0},{"$f":"IF(OR(L$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>L$3,$H112/$G112,$H112-SUM($I112:K112)))","v":0},{"$f":"IF(OR(M$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>M$3,$H112/$G112,$H112-SUM($I112:L112)))","v":0},{"$f":"IF(OR(N$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>N$3,$H112/$G112,$H112-SUM($I112:M112)))","v":0},{"$f":"IF(OR(O$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>O$3,$H112/$G112,$H112-SUM($I112:N112)))","v":0},{"$f":"IF(OR(P$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>P$3,$H112/$G112,$H112-SUM($I112:O112)))","v":0},{"$f":"IF(OR(Q$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>Q$3,$H112/$G112,$H112-SUM($I112:P112)))","v":0},{"$f":"IF(OR(R$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>R$3,$H112/$G112,$H112-SUM($I112:Q112)))","v":0},{"$f":"IF(OR(S$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>S$3,$H112/$G112,$H112-SUM($I112:R112)))","v":0},{"$f":"IF(OR(T$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>T$3,$H112/$G112,$H112-SUM($I112:S112)))","v":0},{"$f":"IF(OR(U$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>U$3,$H112/$G112,$H112-SUM($I112:T112)))","v":0},{"$f":"IF(OR(V$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>V$3,$H112/$G112,$H112-SUM($I112:U112)))","v":0},{"$f":"IF(OR(W$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>W$3,$H112/$G112,$H112-SUM($I112:V112)))","v":0},{"$f":"IF(OR(X$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>X$3,$H112/$G112,$H112-SUM($I112:W112)))","v":0},{"$f":"IF(OR(Y$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>Y$3,$H112/$G112,$H112-SUM($I112:X112)))","v":0},{"$f":"IF(OR(Z$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>Z$3,$H112/$G112,$H112-SUM($I112:Y112)))","v":0},{"$f":"IF(OR(AA$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AA$3,$H112/$G112,$H112-SUM($I112:Z112)))","v":0},{"$f":"IF(OR(AB$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AB$3,$H112/$G112,$H112-SUM($I112:AA112)))","v":0},{"$f":"IF(OR(AC$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AC$3,$H112/$G112,$H112-SUM($I112:AB112)))","v":0},{"$f":"IF(OR(AD$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AD$3,$H112/$G112,$H112-SUM($I112:AC112)))","v":0},{"$f":"IF(OR(AE$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AE$3,$H112/$G112,$H112-SUM($I112:AD112)))","v":0},{"$f":"IF(OR(AF$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AF$3,$H112/$G112,$H112-SUM($I112:AE112)))","v":0},{"$f":"IF(OR(AG$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AG$3,$H112/$G112,$H112-SUM($I112:AF112)))","v":0},{"$f":"IF(OR(AH$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AH$3,$H112/$G112,$H112-SUM($I112:AG112)))","v":0},{"$f":"IF(OR(AI$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AI$3,$H112/$G112,$H112-SUM($I112:AH112)))","v":0},{"$f":"IF(OR(AJ$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AJ$3,$H112/$G112,$H112-SUM($I112:AI112)))","v":0},{"$f":"IF(OR(AK$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AK$3,$H112/$G112,$H112-SUM($I112:AJ112)))","v":0},{"$f":"IF(OR(AL$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AL$3,$H112/$G112,$H112-SUM($I112:AK112)))","v":0},{"$f":"IF(OR(AM$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AM$3,$H112/$G112,$H112-SUM($I112:AL112)))","v":0},{"$f":"IF(OR(AN$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AN$3,$H112/$G112,$H112-SUM($I112:AM112)))","v":0},{"$f":"IF(OR(AO$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AO$3,$H112/$G112,$H112-SUM($I112:AN112)))","v":0},{"$f":"IF(OR(AP$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AP$3,$H112/$G112,$H112-SUM($I112:AO112)))","v":0},{"$f":"IF(OR(AQ$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AQ$3,$H112/$G112,$H112-SUM($I112:AP112)))","v":0},{"$f":"IF(OR(AR$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AR$3,$H112/$G112,$H112-SUM($I112:AQ112)))","v":0},{"$f":"IF(OR(AS$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AS$3,$H112/$G112,$H112-SUM($I112:AR112)))","v":0},{"$f":"IF(OR(AT$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AT$3,$H112/$G112,$H112-SUM($I112:AS112)))","v":0},{"$f":"IF(OR(AU$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AU$3,$H112/$G112,$H112-SUM($I112:AT112)))","v":0},{"$f":"IF(OR(AV$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AV$3,$H112/$G112,$H112-SUM($I112:AU112)))","v":0},{"$f":"IF(OR(AW$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AW$3,$H112/$G112,$H112-SUM($I112:AV112)))","v":0},{"$f":"IF(OR(AX$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AX$3,$H112/$G112,$H112-SUM($I112:AW112)))","v":0},{"$f":"IF(OR(AY$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AY$3,$H112/$G112,$H112-SUM($I112:AX112)))","v":0},{"$f":"IF(OR(AZ$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>AZ$3,$H112/$G112,$H112-SUM($I112:AY112)))","v":0},{"$f":"IF(OR(BA$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BA$3,$H112/$G112,$H112-SUM($I112:AZ112)))","v":0},{"$f":"IF(OR(BB$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BB$3,$H112/$G112,$H112-SUM($I112:BA112)))","v":0},{"$f":"IF(OR(BC$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BC$3,$H112/$G112,$H112-SUM($I112:BB112)))","v":0},{"$f":"IF(OR(BD$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BD$3,$H112/$G112,$H112-SUM($I112:BC112)))","v":0},{"$f":"IF(OR(BE$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BE$3,$H112/$G112,$H112-SUM($I112:BD112)))","v":0},{"$f":"IF(OR(BF$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BF$3,$H112/$G112,$H112-SUM($I112:BE112)))","v":0},{"$f":"IF(OR(BG$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BG$3,$H112/$G112,$H112-SUM($I112:BF112)))","v":0},{"$f":"IF(OR(BH$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BH$3,$H112/$G112,$H112-SUM($I112:BG112)))","v":0},{"$f":"IF(OR(BI$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BI$3,$H112/$G112,$H112-SUM($I112:BH112)))","v":0},{"$f":"IF(OR(BJ$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BJ$3,$H112/$G112,$H112-SUM($I112:BI112)))","v":0},{"$f":"IF(OR(BK$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BK$3,$H112/$G112,$H112-SUM($I112:BJ112)))","v":0},{"$f":"IF(OR(BL$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BL$3,$H112/$G112,$H112-SUM($I112:BK112)))","v":0},{"$f":"IF(OR(BM$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BM$3,$H112/$G112,$H112-SUM($I112:BL112)))","v":0},{"$f":"IF(OR(BN$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BN$3,$H112/$G112,$H112-SUM($I112:BM112)))","v":0},{"$f":"IF(OR(BO$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BO$3,$H112/$G112,$H112-SUM($I112:BN112)))","v":0},{"$f":"IF(OR(BP$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BP$3,$H112/$G112,$H112-SUM($I112:BO112)))","v":0},{"$f":"IF(OR(BQ$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BQ$3,$H112/$G112,$H112-SUM($I112:BP112)))","v":0},{"$f":"IF(OR(BR$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BR$3,$H112/$G112,$H112-SUM($I112:BQ112)))","v":0},{"$f":"IF(OR(BS$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BS$3,$H112/$G112,$H112-SUM($I112:BR112)))","v":0},{"$f":"IF(OR(BT$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BT$3,$H112/$G112,$H112-SUM($I112:BS112)))","v":0},{"$f":"IF(OR(BU$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BU$3,$H112/$G112,$H112-SUM($I112:BT112)))","v":0},{"$f":"IF(OR(BV$3<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112)>BV$3,$H112/$G112,$H112-SUM($I112:BU112)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,55,{"$f":"AI86","v":0},null,{"$f":"IF(OR(J$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>J$3,$H113/$G113,$H113-SUM($I113:I113)))","v":0},{"$f":"IF(OR(K$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>K$3,$H113/$G113,$H113-SUM($I113:J113)))","v":0},{"$f":"IF(OR(L$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>L$3,$H113/$G113,$H113-SUM($I113:K113)))","v":0},{"$f":"IF(OR(M$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>M$3,$H113/$G113,$H113-SUM($I113:L113)))","v":0},{"$f":"IF(OR(N$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>N$3,$H113/$G113,$H113-SUM($I113:M113)))","v":0},{"$f":"IF(OR(O$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>O$3,$H113/$G113,$H113-SUM($I113:N113)))","v":0},{"$f":"IF(OR(P$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>P$3,$H113/$G113,$H113-SUM($I113:O113)))","v":0},{"$f":"IF(OR(Q$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>Q$3,$H113/$G113,$H113-SUM($I113:P113)))","v":0},{"$f":"IF(OR(R$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>R$3,$H113/$G113,$H113-SUM($I113:Q113)))","v":0},{"$f":"IF(OR(S$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>S$3,$H113/$G113,$H113-SUM($I113:R113)))","v":0},{"$f":"IF(OR(T$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>T$3,$H113/$G113,$H113-SUM($I113:S113)))","v":0},{"$f":"IF(OR(U$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>U$3,$H113/$G113,$H113-SUM($I113:T113)))","v":0},{"$f":"IF(OR(V$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>V$3,$H113/$G113,$H113-SUM($I113:U113)))","v":0},{"$f":"IF(OR(W$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>W$3,$H113/$G113,$H113-SUM($I113:V113)))","v":0},{"$f":"IF(OR(X$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>X$3,$H113/$G113,$H113-SUM($I113:W113)))","v":0},{"$f":"IF(OR(Y$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>Y$3,$H113/$G113,$H113-SUM($I113:X113)))","v":0},{"$f":"IF(OR(Z$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>Z$3,$H113/$G113,$H113-SUM($I113:Y113)))","v":0},{"$f":"IF(OR(AA$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AA$3,$H113/$G113,$H113-SUM($I113:Z113)))","v":0},{"$f":"IF(OR(AB$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AB$3,$H113/$G113,$H113-SUM($I113:AA113)))","v":0},{"$f":"IF(OR(AC$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AC$3,$H113/$G113,$H113-SUM($I113:AB113)))","v":0},{"$f":"IF(OR(AD$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AD$3,$H113/$G113,$H113-SUM($I113:AC113)))","v":0},{"$f":"IF(OR(AE$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AE$3,$H113/$G113,$H113-SUM($I113:AD113)))","v":0},{"$f":"IF(OR(AF$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AF$3,$H113/$G113,$H113-SUM($I113:AE113)))","v":0},{"$f":"IF(OR(AG$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AG$3,$H113/$G113,$H113-SUM($I113:AF113)))","v":0},{"$f":"IF(OR(AH$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AH$3,$H113/$G113,$H113-SUM($I113:AG113)))","v":0},{"$f":"IF(OR(AI$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AI$3,$H113/$G113,$H113-SUM($I113:AH113)))","v":0},{"$f":"IF(OR(AJ$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AJ$3,$H113/$G113,$H113-SUM($I113:AI113)))","v":0},{"$f":"IF(OR(AK$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AK$3,$H113/$G113,$H113-SUM($I113:AJ113)))","v":0},{"$f":"IF(OR(AL$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AL$3,$H113/$G113,$H113-SUM($I113:AK113)))","v":0},{"$f":"IF(OR(AM$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AM$3,$H113/$G113,$H113-SUM($I113:AL113)))","v":0},{"$f":"IF(OR(AN$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AN$3,$H113/$G113,$H113-SUM($I113:AM113)))","v":0},{"$f":"IF(OR(AO$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AO$3,$H113/$G113,$H113-SUM($I113:AN113)))","v":0},{"$f":"IF(OR(AP$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AP$3,$H113/$G113,$H113-SUM($I113:AO113)))","v":0},{"$f":"IF(OR(AQ$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AQ$3,$H113/$G113,$H113-SUM($I113:AP113)))","v":0},{"$f":"IF(OR(AR$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AR$3,$H113/$G113,$H113-SUM($I113:AQ113)))","v":0},{"$f":"IF(OR(AS$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AS$3,$H113/$G113,$H113-SUM($I113:AR113)))","v":0},{"$f":"IF(OR(AT$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AT$3,$H113/$G113,$H113-SUM($I113:AS113)))","v":0},{"$f":"IF(OR(AU$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AU$3,$H113/$G113,$H113-SUM($I113:AT113)))","v":0},{"$f":"IF(OR(AV$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AV$3,$H113/$G113,$H113-SUM($I113:AU113)))","v":0},{"$f":"IF(OR(AW$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AW$3,$H113/$G113,$H113-SUM($I113:AV113)))","v":0},{"$f":"IF(OR(AX$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AX$3,$H113/$G113,$H113-SUM($I113:AW113)))","v":0},{"$f":"IF(OR(AY$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AY$3,$H113/$G113,$H113-SUM($I113:AX113)))","v":0},{"$f":"IF(OR(AZ$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>AZ$3,$H113/$G113,$H113-SUM($I113:AY113)))","v":0},{"$f":"IF(OR(BA$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BA$3,$H113/$G113,$H113-SUM($I113:AZ113)))","v":0},{"$f":"IF(OR(BB$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BB$3,$H113/$G113,$H113-SUM($I113:BA113)))","v":0},{"$f":"IF(OR(BC$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BC$3,$H113/$G113,$H113-SUM($I113:BB113)))","v":0},{"$f":"IF(OR(BD$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BD$3,$H113/$G113,$H113-SUM($I113:BC113)))","v":0},{"$f":"IF(OR(BE$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BE$3,$H113/$G113,$H113-SUM($I113:BD113)))","v":0},{"$f":"IF(OR(BF$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BF$3,$H113/$G113,$H113-SUM($I113:BE113)))","v":0},{"$f":"IF(OR(BG$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BG$3,$H113/$G113,$H113-SUM($I113:BF113)))","v":0},{"$f":"IF(OR(BH$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BH$3,$H113/$G113,$H113-SUM($I113:BG113)))","v":0},{"$f":"IF(OR(BI$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BI$3,$H113/$G113,$H113-SUM($I113:BH113)))","v":0},{"$f":"IF(OR(BJ$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BJ$3,$H113/$G113,$H113-SUM($I113:BI113)))","v":0},{"$f":"IF(OR(BK$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BK$3,$H113/$G113,$H113-SUM($I113:BJ113)))","v":0},{"$f":"IF(OR(BL$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BL$3,$H113/$G113,$H113-SUM($I113:BK113)))","v":0},{"$f":"IF(OR(BM$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BM$3,$H113/$G113,$H113-SUM($I113:BL113)))","v":0},{"$f":"IF(OR(BN$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BN$3,$H113/$G113,$H113-SUM($I113:BM113)))","v":0},{"$f":"IF(OR(BO$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BO$3,$H113/$G113,$H113-SUM($I113:BN113)))","v":0},{"$f":"IF(OR(BP$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BP$3,$H113/$G113,$H113-SUM($I113:BO113)))","v":0},{"$f":"IF(OR(BQ$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BQ$3,$H113/$G113,$H113-SUM($I113:BP113)))","v":0},{"$f":"IF(OR(BR$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BR$3,$H113/$G113,$H113-SUM($I113:BQ113)))","v":0},{"$f":"IF(OR(BS$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BS$3,$H113/$G113,$H113-SUM($I113:BR113)))","v":0},{"$f":"IF(OR(BT$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BT$3,$H113/$G113,$H113-SUM($I113:BS113)))","v":0},{"$f":"IF(OR(BU$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BU$3,$H113/$G113,$H113-SUM($I113:BT113)))","v":0},{"$f":"IF(OR(BV$3<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113)>BV$3,$H113/$G113,$H113-SUM($I113:BU113)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,55,{"$f":"AJ86","v":0},null,{"$f":"IF(OR(J$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>J$3,$H114/$G114,$H114-SUM($I114:I114)))","v":0},{"$f":"IF(OR(K$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>K$3,$H114/$G114,$H114-SUM($I114:J114)))","v":0},{"$f":"IF(OR(L$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>L$3,$H114/$G114,$H114-SUM($I114:K114)))","v":0},{"$f":"IF(OR(M$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>M$3,$H114/$G114,$H114-SUM($I114:L114)))","v":0},{"$f":"IF(OR(N$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>N$3,$H114/$G114,$H114-SUM($I114:M114)))","v":0},{"$f":"IF(OR(O$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>O$3,$H114/$G114,$H114-SUM($I114:N114)))","v":0},{"$f":"IF(OR(P$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>P$3,$H114/$G114,$H114-SUM($I114:O114)))","v":0},{"$f":"IF(OR(Q$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>Q$3,$H114/$G114,$H114-SUM($I114:P114)))","v":0},{"$f":"IF(OR(R$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>R$3,$H114/$G114,$H114-SUM($I114:Q114)))","v":0},{"$f":"IF(OR(S$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>S$3,$H114/$G114,$H114-SUM($I114:R114)))","v":0},{"$f":"IF(OR(T$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>T$3,$H114/$G114,$H114-SUM($I114:S114)))","v":0},{"$f":"IF(OR(U$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>U$3,$H114/$G114,$H114-SUM($I114:T114)))","v":0},{"$f":"IF(OR(V$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>V$3,$H114/$G114,$H114-SUM($I114:U114)))","v":0},{"$f":"IF(OR(W$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>W$3,$H114/$G114,$H114-SUM($I114:V114)))","v":0},{"$f":"IF(OR(X$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>X$3,$H114/$G114,$H114-SUM($I114:W114)))","v":0},{"$f":"IF(OR(Y$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>Y$3,$H114/$G114,$H114-SUM($I114:X114)))","v":0},{"$f":"IF(OR(Z$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>Z$3,$H114/$G114,$H114-SUM($I114:Y114)))","v":0},{"$f":"IF(OR(AA$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AA$3,$H114/$G114,$H114-SUM($I114:Z114)))","v":0},{"$f":"IF(OR(AB$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AB$3,$H114/$G114,$H114-SUM($I114:AA114)))","v":0},{"$f":"IF(OR(AC$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AC$3,$H114/$G114,$H114-SUM($I114:AB114)))","v":0},{"$f":"IF(OR(AD$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AD$3,$H114/$G114,$H114-SUM($I114:AC114)))","v":0},{"$f":"IF(OR(AE$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AE$3,$H114/$G114,$H114-SUM($I114:AD114)))","v":0},{"$f":"IF(OR(AF$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AF$3,$H114/$G114,$H114-SUM($I114:AE114)))","v":0},{"$f":"IF(OR(AG$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AG$3,$H114/$G114,$H114-SUM($I114:AF114)))","v":0},{"$f":"IF(OR(AH$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AH$3,$H114/$G114,$H114-SUM($I114:AG114)))","v":0},{"$f":"IF(OR(AI$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AI$3,$H114/$G114,$H114-SUM($I114:AH114)))","v":0},{"$f":"IF(OR(AJ$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AJ$3,$H114/$G114,$H114-SUM($I114:AI114)))","v":0},{"$f":"IF(OR(AK$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AK$3,$H114/$G114,$H114-SUM($I114:AJ114)))","v":0},{"$f":"IF(OR(AL$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AL$3,$H114/$G114,$H114-SUM($I114:AK114)))","v":0},{"$f":"IF(OR(AM$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AM$3,$H114/$G114,$H114-SUM($I114:AL114)))","v":0},{"$f":"IF(OR(AN$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AN$3,$H114/$G114,$H114-SUM($I114:AM114)))","v":0},{"$f":"IF(OR(AO$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AO$3,$H114/$G114,$H114-SUM($I114:AN114)))","v":0},{"$f":"IF(OR(AP$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AP$3,$H114/$G114,$H114-SUM($I114:AO114)))","v":0},{"$f":"IF(OR(AQ$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AQ$3,$H114/$G114,$H114-SUM($I114:AP114)))","v":0},{"$f":"IF(OR(AR$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AR$3,$H114/$G114,$H114-SUM($I114:AQ114)))","v":0},{"$f":"IF(OR(AS$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AS$3,$H114/$G114,$H114-SUM($I114:AR114)))","v":0},{"$f":"IF(OR(AT$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AT$3,$H114/$G114,$H114-SUM($I114:AS114)))","v":0},{"$f":"IF(OR(AU$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AU$3,$H114/$G114,$H114-SUM($I114:AT114)))","v":0},{"$f":"IF(OR(AV$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AV$3,$H114/$G114,$H114-SUM($I114:AU114)))","v":0},{"$f":"IF(OR(AW$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AW$3,$H114/$G114,$H114-SUM($I114:AV114)))","v":0},{"$f":"IF(OR(AX$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AX$3,$H114/$G114,$H114-SUM($I114:AW114)))","v":0},{"$f":"IF(OR(AY$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AY$3,$H114/$G114,$H114-SUM($I114:AX114)))","v":0},{"$f":"IF(OR(AZ$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>AZ$3,$H114/$G114,$H114-SUM($I114:AY114)))","v":0},{"$f":"IF(OR(BA$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BA$3,$H114/$G114,$H114-SUM($I114:AZ114)))","v":0},{"$f":"IF(OR(BB$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BB$3,$H114/$G114,$H114-SUM($I114:BA114)))","v":0},{"$f":"IF(OR(BC$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BC$3,$H114/$G114,$H114-SUM($I114:BB114)))","v":0},{"$f":"IF(OR(BD$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BD$3,$H114/$G114,$H114-SUM($I114:BC114)))","v":0},{"$f":"IF(OR(BE$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BE$3,$H114/$G114,$H114-SUM($I114:BD114)))","v":0},{"$f":"IF(OR(BF$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BF$3,$H114/$G114,$H114-SUM($I114:BE114)))","v":0},{"$f":"IF(OR(BG$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BG$3,$H114/$G114,$H114-SUM($I114:BF114)))","v":0},{"$f":"IF(OR(BH$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BH$3,$H114/$G114,$H114-SUM($I114:BG114)))","v":0},{"$f":"IF(OR(BI$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BI$3,$H114/$G114,$H114-SUM($I114:BH114)))","v":0},{"$f":"IF(OR(BJ$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BJ$3,$H114/$G114,$H114-SUM($I114:BI114)))","v":0},{"$f":"IF(OR(BK$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BK$3,$H114/$G114,$H114-SUM($I114:BJ114)))","v":0},{"$f":"IF(OR(BL$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BL$3,$H114/$G114,$H114-SUM($I114:BK114)))","v":0},{"$f":"IF(OR(BM$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BM$3,$H114/$G114,$H114-SUM($I114:BL114)))","v":0},{"$f":"IF(OR(BN$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BN$3,$H114/$G114,$H114-SUM($I114:BM114)))","v":0},{"$f":"IF(OR(BO$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BO$3,$H114/$G114,$H114-SUM($I114:BN114)))","v":0},{"$f":"IF(OR(BP$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BP$3,$H114/$G114,$H114-SUM($I114:BO114)))","v":0},{"$f":"IF(OR(BQ$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BQ$3,$H114/$G114,$H114-SUM($I114:BP114)))","v":0},{"$f":"IF(OR(BR$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BR$3,$H114/$G114,$H114-SUM($I114:BQ114)))","v":0},{"$f":"IF(OR(BS$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BS$3,$H114/$G114,$H114-SUM($I114:BR114)))","v":0},{"$f":"IF(OR(BT$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BT$3,$H114/$G114,$H114-SUM($I114:BS114)))","v":0},{"$f":"IF(OR(BU$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BU$3,$H114/$G114,$H114-SUM($I114:BT114)))","v":0},{"$f":"IF(OR(BV$3<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114)>BV$3,$H114/$G114,$H114-SUM($I114:BU114)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,55,{"$f":"AK86","v":0},null,{"$f":"IF(OR(J$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>J$3,$H115/$G115,$H115-SUM($I115:I115)))","v":0},{"$f":"IF(OR(K$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>K$3,$H115/$G115,$H115-SUM($I115:J115)))","v":0},{"$f":"IF(OR(L$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>L$3,$H115/$G115,$H115-SUM($I115:K115)))","v":0},{"$f":"IF(OR(M$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>M$3,$H115/$G115,$H115-SUM($I115:L115)))","v":0},{"$f":"IF(OR(N$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>N$3,$H115/$G115,$H115-SUM($I115:M115)))","v":0},{"$f":"IF(OR(O$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>O$3,$H115/$G115,$H115-SUM($I115:N115)))","v":0},{"$f":"IF(OR(P$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>P$3,$H115/$G115,$H115-SUM($I115:O115)))","v":0},{"$f":"IF(OR(Q$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>Q$3,$H115/$G115,$H115-SUM($I115:P115)))","v":0},{"$f":"IF(OR(R$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>R$3,$H115/$G115,$H115-SUM($I115:Q115)))","v":0},{"$f":"IF(OR(S$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>S$3,$H115/$G115,$H115-SUM($I115:R115)))","v":0},{"$f":"IF(OR(T$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>T$3,$H115/$G115,$H115-SUM($I115:S115)))","v":0},{"$f":"IF(OR(U$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>U$3,$H115/$G115,$H115-SUM($I115:T115)))","v":0},{"$f":"IF(OR(V$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>V$3,$H115/$G115,$H115-SUM($I115:U115)))","v":0},{"$f":"IF(OR(W$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>W$3,$H115/$G115,$H115-SUM($I115:V115)))","v":0},{"$f":"IF(OR(X$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>X$3,$H115/$G115,$H115-SUM($I115:W115)))","v":0},{"$f":"IF(OR(Y$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>Y$3,$H115/$G115,$H115-SUM($I115:X115)))","v":0},{"$f":"IF(OR(Z$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>Z$3,$H115/$G115,$H115-SUM($I115:Y115)))","v":0},{"$f":"IF(OR(AA$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AA$3,$H115/$G115,$H115-SUM($I115:Z115)))","v":0},{"$f":"IF(OR(AB$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AB$3,$H115/$G115,$H115-SUM($I115:AA115)))","v":0},{"$f":"IF(OR(AC$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AC$3,$H115/$G115,$H115-SUM($I115:AB115)))","v":0},{"$f":"IF(OR(AD$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AD$3,$H115/$G115,$H115-SUM($I115:AC115)))","v":0},{"$f":"IF(OR(AE$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AE$3,$H115/$G115,$H115-SUM($I115:AD115)))","v":0},{"$f":"IF(OR(AF$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AF$3,$H115/$G115,$H115-SUM($I115:AE115)))","v":0},{"$f":"IF(OR(AG$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AG$3,$H115/$G115,$H115-SUM($I115:AF115)))","v":0},{"$f":"IF(OR(AH$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AH$3,$H115/$G115,$H115-SUM($I115:AG115)))","v":0},{"$f":"IF(OR(AI$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AI$3,$H115/$G115,$H115-SUM($I115:AH115)))","v":0},{"$f":"IF(OR(AJ$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AJ$3,$H115/$G115,$H115-SUM($I115:AI115)))","v":0},{"$f":"IF(OR(AK$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AK$3,$H115/$G115,$H115-SUM($I115:AJ115)))","v":0},{"$f":"IF(OR(AL$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AL$3,$H115/$G115,$H115-SUM($I115:AK115)))","v":0},{"$f":"IF(OR(AM$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AM$3,$H115/$G115,$H115-SUM($I115:AL115)))","v":0},{"$f":"IF(OR(AN$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AN$3,$H115/$G115,$H115-SUM($I115:AM115)))","v":0},{"$f":"IF(OR(AO$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AO$3,$H115/$G115,$H115-SUM($I115:AN115)))","v":0},{"$f":"IF(OR(AP$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AP$3,$H115/$G115,$H115-SUM($I115:AO115)))","v":0},{"$f":"IF(OR(AQ$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AQ$3,$H115/$G115,$H115-SUM($I115:AP115)))","v":0},{"$f":"IF(OR(AR$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AR$3,$H115/$G115,$H115-SUM($I115:AQ115)))","v":0},{"$f":"IF(OR(AS$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AS$3,$H115/$G115,$H115-SUM($I115:AR115)))","v":0},{"$f":"IF(OR(AT$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AT$3,$H115/$G115,$H115-SUM($I115:AS115)))","v":0},{"$f":"IF(OR(AU$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AU$3,$H115/$G115,$H115-SUM($I115:AT115)))","v":0},{"$f":"IF(OR(AV$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AV$3,$H115/$G115,$H115-SUM($I115:AU115)))","v":0},{"$f":"IF(OR(AW$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AW$3,$H115/$G115,$H115-SUM($I115:AV115)))","v":0},{"$f":"IF(OR(AX$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AX$3,$H115/$G115,$H115-SUM($I115:AW115)))","v":0},{"$f":"IF(OR(AY$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AY$3,$H115/$G115,$H115-SUM($I115:AX115)))","v":0},{"$f":"IF(OR(AZ$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>AZ$3,$H115/$G115,$H115-SUM($I115:AY115)))","v":0},{"$f":"IF(OR(BA$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BA$3,$H115/$G115,$H115-SUM($I115:AZ115)))","v":0},{"$f":"IF(OR(BB$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BB$3,$H115/$G115,$H115-SUM($I115:BA115)))","v":0},{"$f":"IF(OR(BC$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BC$3,$H115/$G115,$H115-SUM($I115:BB115)))","v":0},{"$f":"IF(OR(BD$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BD$3,$H115/$G115,$H115-SUM($I115:BC115)))","v":0},{"$f":"IF(OR(BE$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BE$3,$H115/$G115,$H115-SUM($I115:BD115)))","v":0},{"$f":"IF(OR(BF$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BF$3,$H115/$G115,$H115-SUM($I115:BE115)))","v":0},{"$f":"IF(OR(BG$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BG$3,$H115/$G115,$H115-SUM($I115:BF115)))","v":0},{"$f":"IF(OR(BH$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BH$3,$H115/$G115,$H115-SUM($I115:BG115)))","v":0},{"$f":"IF(OR(BI$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BI$3,$H115/$G115,$H115-SUM($I115:BH115)))","v":0},{"$f":"IF(OR(BJ$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BJ$3,$H115/$G115,$H115-SUM($I115:BI115)))","v":0},{"$f":"IF(OR(BK$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BK$3,$H115/$G115,$H115-SUM($I115:BJ115)))","v":0},{"$f":"IF(OR(BL$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BL$3,$H115/$G115,$H115-SUM($I115:BK115)))","v":0},{"$f":"IF(OR(BM$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BM$3,$H115/$G115,$H115-SUM($I115:BL115)))","v":0},{"$f":"IF(OR(BN$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BN$3,$H115/$G115,$H115-SUM($I115:BM115)))","v":0},{"$f":"IF(OR(BO$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BO$3,$H115/$G115,$H115-SUM($I115:BN115)))","v":0},{"$f":"IF(OR(BP$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BP$3,$H115/$G115,$H115-SUM($I115:BO115)))","v":0},{"$f":"IF(OR(BQ$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BQ$3,$H115/$G115,$H115-SUM($I115:BP115)))","v":0},{"$f":"IF(OR(BR$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BR$3,$H115/$G115,$H115-SUM($I115:BQ115)))","v":0},{"$f":"IF(OR(BS$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BS$3,$H115/$G115,$H115-SUM($I115:BR115)))","v":0},{"$f":"IF(OR(BT$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BT$3,$H115/$G115,$H115-SUM($I115:BS115)))","v":0},{"$f":"IF(OR(BU$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BU$3,$H115/$G115,$H115-SUM($I115:BT115)))","v":0},{"$f":"IF(OR(BV$3<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115)>BV$3,$H115/$G115,$H115-SUM($I115:BU115)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,55,{"$f":"AL86","v":0},null,{"$f":"IF(OR(J$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>J$3,$H116/$G116,$H116-SUM($I116:I116)))","v":0},{"$f":"IF(OR(K$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>K$3,$H116/$G116,$H116-SUM($I116:J116)))","v":0},{"$f":"IF(OR(L$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>L$3,$H116/$G116,$H116-SUM($I116:K116)))","v":0},{"$f":"IF(OR(M$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>M$3,$H116/$G116,$H116-SUM($I116:L116)))","v":0},{"$f":"IF(OR(N$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>N$3,$H116/$G116,$H116-SUM($I116:M116)))","v":0},{"$f":"IF(OR(O$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>O$3,$H116/$G116,$H116-SUM($I116:N116)))","v":0},{"$f":"IF(OR(P$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>P$3,$H116/$G116,$H116-SUM($I116:O116)))","v":0},{"$f":"IF(OR(Q$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>Q$3,$H116/$G116,$H116-SUM($I116:P116)))","v":0},{"$f":"IF(OR(R$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>R$3,$H116/$G116,$H116-SUM($I116:Q116)))","v":0},{"$f":"IF(OR(S$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>S$3,$H116/$G116,$H116-SUM($I116:R116)))","v":0},{"$f":"IF(OR(T$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>T$3,$H116/$G116,$H116-SUM($I116:S116)))","v":0},{"$f":"IF(OR(U$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>U$3,$H116/$G116,$H116-SUM($I116:T116)))","v":0},{"$f":"IF(OR(V$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>V$3,$H116/$G116,$H116-SUM($I116:U116)))","v":0},{"$f":"IF(OR(W$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>W$3,$H116/$G116,$H116-SUM($I116:V116)))","v":0},{"$f":"IF(OR(X$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>X$3,$H116/$G116,$H116-SUM($I116:W116)))","v":0},{"$f":"IF(OR(Y$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>Y$3,$H116/$G116,$H116-SUM($I116:X116)))","v":0},{"$f":"IF(OR(Z$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>Z$3,$H116/$G116,$H116-SUM($I116:Y116)))","v":0},{"$f":"IF(OR(AA$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AA$3,$H116/$G116,$H116-SUM($I116:Z116)))","v":0},{"$f":"IF(OR(AB$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AB$3,$H116/$G116,$H116-SUM($I116:AA116)))","v":0},{"$f":"IF(OR(AC$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AC$3,$H116/$G116,$H116-SUM($I116:AB116)))","v":0},{"$f":"IF(OR(AD$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AD$3,$H116/$G116,$H116-SUM($I116:AC116)))","v":0},{"$f":"IF(OR(AE$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AE$3,$H116/$G116,$H116-SUM($I116:AD116)))","v":0},{"$f":"IF(OR(AF$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AF$3,$H116/$G116,$H116-SUM($I116:AE116)))","v":0},{"$f":"IF(OR(AG$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AG$3,$H116/$G116,$H116-SUM($I116:AF116)))","v":0},{"$f":"IF(OR(AH$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AH$3,$H116/$G116,$H116-SUM($I116:AG116)))","v":0},{"$f":"IF(OR(AI$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AI$3,$H116/$G116,$H116-SUM($I116:AH116)))","v":0},{"$f":"IF(OR(AJ$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AJ$3,$H116/$G116,$H116-SUM($I116:AI116)))","v":0},{"$f":"IF(OR(AK$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AK$3,$H116/$G116,$H116-SUM($I116:AJ116)))","v":0},{"$f":"IF(OR(AL$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AL$3,$H116/$G116,$H116-SUM($I116:AK116)))","v":0},{"$f":"IF(OR(AM$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AM$3,$H116/$G116,$H116-SUM($I116:AL116)))","v":0},{"$f":"IF(OR(AN$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AN$3,$H116/$G116,$H116-SUM($I116:AM116)))","v":0},{"$f":"IF(OR(AO$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AO$3,$H116/$G116,$H116-SUM($I116:AN116)))","v":0},{"$f":"IF(OR(AP$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AP$3,$H116/$G116,$H116-SUM($I116:AO116)))","v":0},{"$f":"IF(OR(AQ$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AQ$3,$H116/$G116,$H116-SUM($I116:AP116)))","v":0},{"$f":"IF(OR(AR$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AR$3,$H116/$G116,$H116-SUM($I116:AQ116)))","v":0},{"$f":"IF(OR(AS$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AS$3,$H116/$G116,$H116-SUM($I116:AR116)))","v":0},{"$f":"IF(OR(AT$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AT$3,$H116/$G116,$H116-SUM($I116:AS116)))","v":0},{"$f":"IF(OR(AU$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AU$3,$H116/$G116,$H116-SUM($I116:AT116)))","v":0},{"$f":"IF(OR(AV$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AV$3,$H116/$G116,$H116-SUM($I116:AU116)))","v":0},{"$f":"IF(OR(AW$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AW$3,$H116/$G116,$H116-SUM($I116:AV116)))","v":0},{"$f":"IF(OR(AX$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AX$3,$H116/$G116,$H116-SUM($I116:AW116)))","v":0},{"$f":"IF(OR(AY$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AY$3,$H116/$G116,$H116-SUM($I116:AX116)))","v":0},{"$f":"IF(OR(AZ$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>AZ$3,$H116/$G116,$H116-SUM($I116:AY116)))","v":0},{"$f":"IF(OR(BA$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BA$3,$H116/$G116,$H116-SUM($I116:AZ116)))","v":0},{"$f":"IF(OR(BB$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BB$3,$H116/$G116,$H116-SUM($I116:BA116)))","v":0},{"$f":"IF(OR(BC$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BC$3,$H116/$G116,$H116-SUM($I116:BB116)))","v":0},{"$f":"IF(OR(BD$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BD$3,$H116/$G116,$H116-SUM($I116:BC116)))","v":0},{"$f":"IF(OR(BE$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BE$3,$H116/$G116,$H116-SUM($I116:BD116)))","v":0},{"$f":"IF(OR(BF$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BF$3,$H116/$G116,$H116-SUM($I116:BE116)))","v":0},{"$f":"IF(OR(BG$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BG$3,$H116/$G116,$H116-SUM($I116:BF116)))","v":0},{"$f":"IF(OR(BH$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BH$3,$H116/$G116,$H116-SUM($I116:BG116)))","v":0},{"$f":"IF(OR(BI$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BI$3,$H116/$G116,$H116-SUM($I116:BH116)))","v":0},{"$f":"IF(OR(BJ$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BJ$3,$H116/$G116,$H116-SUM($I116:BI116)))","v":0},{"$f":"IF(OR(BK$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BK$3,$H116/$G116,$H116-SUM($I116:BJ116)))","v":0},{"$f":"IF(OR(BL$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BL$3,$H116/$G116,$H116-SUM($I116:BK116)))","v":0},{"$f":"IF(OR(BM$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BM$3,$H116/$G116,$H116-SUM($I116:BL116)))","v":0},{"$f":"IF(OR(BN$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BN$3,$H116/$G116,$H116-SUM($I116:BM116)))","v":0},{"$f":"IF(OR(BO$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BO$3,$H116/$G116,$H116-SUM($I116:BN116)))","v":0},{"$f":"IF(OR(BP$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BP$3,$H116/$G116,$H116-SUM($I116:BO116)))","v":0},{"$f":"IF(OR(BQ$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BQ$3,$H116/$G116,$H116-SUM($I116:BP116)))","v":0},{"$f":"IF(OR(BR$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BR$3,$H116/$G116,$H116-SUM($I116:BQ116)))","v":0},{"$f":"IF(OR(BS$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BS$3,$H116/$G116,$H116-SUM($I116:BR116)))","v":0},{"$f":"IF(OR(BT$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BT$3,$H116/$G116,$H116-SUM($I116:BS116)))","v":0},{"$f":"IF(OR(BU$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BU$3,$H116/$G116,$H116-SUM($I116:BT116)))","v":0},{"$f":"IF(OR(BV$3<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116)>BV$3,$H116/$G116,$H116-SUM($I116:BU116)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,55,{"$f":"AM86","v":0},null,{"$f":"IF(OR(J$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>J$3,$H117/$G117,$H117-SUM($I117:I117)))","v":0},{"$f":"IF(OR(K$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>K$3,$H117/$G117,$H117-SUM($I117:J117)))","v":0},{"$f":"IF(OR(L$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>L$3,$H117/$G117,$H117-SUM($I117:K117)))","v":0},{"$f":"IF(OR(M$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>M$3,$H117/$G117,$H117-SUM($I117:L117)))","v":0},{"$f":"IF(OR(N$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>N$3,$H117/$G117,$H117-SUM($I117:M117)))","v":0},{"$f":"IF(OR(O$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>O$3,$H117/$G117,$H117-SUM($I117:N117)))","v":0},{"$f":"IF(OR(P$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>P$3,$H117/$G117,$H117-SUM($I117:O117)))","v":0},{"$f":"IF(OR(Q$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>Q$3,$H117/$G117,$H117-SUM($I117:P117)))","v":0},{"$f":"IF(OR(R$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>R$3,$H117/$G117,$H117-SUM($I117:Q117)))","v":0},{"$f":"IF(OR(S$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>S$3,$H117/$G117,$H117-SUM($I117:R117)))","v":0},{"$f":"IF(OR(T$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>T$3,$H117/$G117,$H117-SUM($I117:S117)))","v":0},{"$f":"IF(OR(U$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>U$3,$H117/$G117,$H117-SUM($I117:T117)))","v":0},{"$f":"IF(OR(V$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>V$3,$H117/$G117,$H117-SUM($I117:U117)))","v":0},{"$f":"IF(OR(W$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>W$3,$H117/$G117,$H117-SUM($I117:V117)))","v":0},{"$f":"IF(OR(X$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>X$3,$H117/$G117,$H117-SUM($I117:W117)))","v":0},{"$f":"IF(OR(Y$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>Y$3,$H117/$G117,$H117-SUM($I117:X117)))","v":0},{"$f":"IF(OR(Z$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>Z$3,$H117/$G117,$H117-SUM($I117:Y117)))","v":0},{"$f":"IF(OR(AA$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AA$3,$H117/$G117,$H117-SUM($I117:Z117)))","v":0},{"$f":"IF(OR(AB$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AB$3,$H117/$G117,$H117-SUM($I117:AA117)))","v":0},{"$f":"IF(OR(AC$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AC$3,$H117/$G117,$H117-SUM($I117:AB117)))","v":0},{"$f":"IF(OR(AD$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AD$3,$H117/$G117,$H117-SUM($I117:AC117)))","v":0},{"$f":"IF(OR(AE$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AE$3,$H117/$G117,$H117-SUM($I117:AD117)))","v":0},{"$f":"IF(OR(AF$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AF$3,$H117/$G117,$H117-SUM($I117:AE117)))","v":0},{"$f":"IF(OR(AG$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AG$3,$H117/$G117,$H117-SUM($I117:AF117)))","v":0},{"$f":"IF(OR(AH$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AH$3,$H117/$G117,$H117-SUM($I117:AG117)))","v":0},{"$f":"IF(OR(AI$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AI$3,$H117/$G117,$H117-SUM($I117:AH117)))","v":0},{"$f":"IF(OR(AJ$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AJ$3,$H117/$G117,$H117-SUM($I117:AI117)))","v":0},{"$f":"IF(OR(AK$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AK$3,$H117/$G117,$H117-SUM($I117:AJ117)))","v":0},{"$f":"IF(OR(AL$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AL$3,$H117/$G117,$H117-SUM($I117:AK117)))","v":0},{"$f":"IF(OR(AM$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AM$3,$H117/$G117,$H117-SUM($I117:AL117)))","v":0},{"$f":"IF(OR(AN$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AN$3,$H117/$G117,$H117-SUM($I117:AM117)))","v":0},{"$f":"IF(OR(AO$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AO$3,$H117/$G117,$H117-SUM($I117:AN117)))","v":0},{"$f":"IF(OR(AP$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AP$3,$H117/$G117,$H117-SUM($I117:AO117)))","v":0},{"$f":"IF(OR(AQ$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AQ$3,$H117/$G117,$H117-SUM($I117:AP117)))","v":0},{"$f":"IF(OR(AR$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AR$3,$H117/$G117,$H117-SUM($I117:AQ117)))","v":0},{"$f":"IF(OR(AS$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AS$3,$H117/$G117,$H117-SUM($I117:AR117)))","v":0},{"$f":"IF(OR(AT$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AT$3,$H117/$G117,$H117-SUM($I117:AS117)))","v":0},{"$f":"IF(OR(AU$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AU$3,$H117/$G117,$H117-SUM($I117:AT117)))","v":0},{"$f":"IF(OR(AV$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AV$3,$H117/$G117,$H117-SUM($I117:AU117)))","v":0},{"$f":"IF(OR(AW$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AW$3,$H117/$G117,$H117-SUM($I117:AV117)))","v":0},{"$f":"IF(OR(AX$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AX$3,$H117/$G117,$H117-SUM($I117:AW117)))","v":0},{"$f":"IF(OR(AY$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AY$3,$H117/$G117,$H117-SUM($I117:AX117)))","v":0},{"$f":"IF(OR(AZ$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>AZ$3,$H117/$G117,$H117-SUM($I117:AY117)))","v":0},{"$f":"IF(OR(BA$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BA$3,$H117/$G117,$H117-SUM($I117:AZ117)))","v":0},{"$f":"IF(OR(BB$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BB$3,$H117/$G117,$H117-SUM($I117:BA117)))","v":0},{"$f":"IF(OR(BC$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BC$3,$H117/$G117,$H117-SUM($I117:BB117)))","v":0},{"$f":"IF(OR(BD$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BD$3,$H117/$G117,$H117-SUM($I117:BC117)))","v":0},{"$f":"IF(OR(BE$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BE$3,$H117/$G117,$H117-SUM($I117:BD117)))","v":0},{"$f":"IF(OR(BF$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BF$3,$H117/$G117,$H117-SUM($I117:BE117)))","v":0},{"$f":"IF(OR(BG$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BG$3,$H117/$G117,$H117-SUM($I117:BF117)))","v":0},{"$f":"IF(OR(BH$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BH$3,$H117/$G117,$H117-SUM($I117:BG117)))","v":0},{"$f":"IF(OR(BI$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BI$3,$H117/$G117,$H117-SUM($I117:BH117)))","v":0},{"$f":"IF(OR(BJ$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BJ$3,$H117/$G117,$H117-SUM($I117:BI117)))","v":0},{"$f":"IF(OR(BK$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BK$3,$H117/$G117,$H117-SUM($I117:BJ117)))","v":0},{"$f":"IF(OR(BL$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BL$3,$H117/$G117,$H117-SUM($I117:BK117)))","v":0},{"$f":"IF(OR(BM$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BM$3,$H117/$G117,$H117-SUM($I117:BL117)))","v":0},{"$f":"IF(OR(BN$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BN$3,$H117/$G117,$H117-SUM($I117:BM117)))","v":0},{"$f":"IF(OR(BO$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BO$3,$H117/$G117,$H117-SUM($I117:BN117)))","v":0},{"$f":"IF(OR(BP$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BP$3,$H117/$G117,$H117-SUM($I117:BO117)))","v":0},{"$f":"IF(OR(BQ$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BQ$3,$H117/$G117,$H117-SUM($I117:BP117)))","v":0},{"$f":"IF(OR(BR$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BR$3,$H117/$G117,$H117-SUM($I117:BQ117)))","v":0},{"$f":"IF(OR(BS$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BS$3,$H117/$G117,$H117-SUM($I117:BR117)))","v":0},{"$f":"IF(OR(BT$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BT$3,$H117/$G117,$H117-SUM($I117:BS117)))","v":0},{"$f":"IF(OR(BU$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BU$3,$H117/$G117,$H117-SUM($I117:BT117)))","v":0},{"$f":"IF(OR(BV$3<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117)>BV$3,$H117/$G117,$H117-SUM($I117:BU117)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I83,I87:I92)","v":25.186761152248071},{"$f":"SUM(J83,J87:J92)","v":27.672150625932282},29.294529573300704,31.994108520669123,33.87909799435333,35.312803257511227,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,37.951036798334741,23.263420221079453,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,12.76427564608667,11.521580909244642,9.4676966987183331,7.3067177513497565,5.0144335408235134,3.3550861724024279,1.3191167704118385,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV83,BV87:BV92)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I83,I87:I117)","v":25.186761152248071},{"$f":"SUM(J83,J87:J117)","v":27.672150625932282},{"$f":"SUM(K83,K87:K117)","v":29.294529573300704},31.994108520669123,33.87909799435333,35.312803257511227,37.951036798334741,35.037782230476374,37.476181329390791,39.096172760819677,41.540000381454561,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,43.966928039250341,29.279311461995039,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,18.780166887002256,17.53747215016023,15.483587939633921,13.322608992265344,11.030324781739102,9.3709774133180161,7.3350080113274263,7.4725185248448334,7.709946259316645,5.6807509941450398,3.6488414681133086,1.2134638288979716,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H84+SUM(H87:H118)-SUM($I120:$BV120),2)=0,G87=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I86-SUM(I87:I117)+H121","v":118.056},{"$f":"J86-SUM(J87:J117)+I121","v":192.63361052631581},{"$f":"K86-SUM(K87:K117)+J121","v":316.75584210526318},399.48549473684216,458.89415789473691,574.0842089785906,422.94034135923141,528.91327747943774,593.57345029516694,695.74585066675229,794.67167518284521,775.89150829584298,757.11134140884076,738.33117452183853,719.55100763483631,700.77084074783409,681.99067386083186,663.21050697382964,644.43034008682741,625.65017319982519,606.87000631282297,588.08983942582074,569.30967253881852,550.52950565181629,531.74933876481407,512.96917187781185,494.18900499080956,475.40883810380728,456.628671216805,437.84850432980272,419.06833744280044,400.28817055579816,381.50800366879588,362.7278367817936,343.94766989479132,325.16750300778904,306.38733612078676,287.60716923378448,268.82700234678219,250.04683545977994,231.26666857277769,212.48650168577544,193.70633479877318,174.92616791177093,156.14600102476868,137.36583413776643,118.58566725076417,99.805500363761922,82.268028213601696,66.784440273967775,53.46183128170243,42.431506499963326,33.06052908664531,25.725521075317886,18.253002550473052,10.543056291156407,4.8623052970113676,1.213463828898059,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14,8.7485574340462335E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B80","v":"Total Closing TAB - Distribution Lines"},"Nominal",null,null,null,{"$f":"I121+I84","v":657.47712877220249},706.86797814627016,805.8034485729695,863.34634005230032,897.56824205794692,987.57153198955257,811.24090321794529,892.02707818590352,931.50048984938462,1008.4861290687219,1082.2251924325667,1038.2582643933165,994.29133635406606,950.32440831481586,906.35748027556554,862.39055223631522,818.4236241970649,774.45669615781458,730.48976811856437,686.52284007931405,642.55591204006373,598.58898400081341,569.3096725388184,550.52950565181618,531.74933876481396,512.96917187781173,494.18900499080951,475.40883810380723,456.62867121680495,437.84850432980267,419.06833744280038,400.2881705557981,381.50800366879582,362.72783678179354,343.94766989479126,325.16750300778898,306.3873361207867,287.60716923378442,268.82700234678214,250.04683545977989,231.26666857277763,212.48650168577538,193.70633479877313,174.92616791177088,156.14600102476862,137.36583413776637,118.58566725076412,99.805500363761865,82.268028213601639,66.784440273967718,53.461831281702374,42.431506499963263,33.060529086645246,25.725521075317825,18.253002550472992,10.543056291156347,4.8623052970113072,1.2134638288979986,2.708944180085382E-14,2.708944180085382E-14,2.708944180085382E-14,2.708944180085382E-14,2.708944180085382E-14,2.708944180085382E-14,{"$f":"BU121+BU84","v":2.708944180085382E-14},2.708944180085382E-14]
[]
[3,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A124))","v":"Substations"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I124+1","v":2011},{"$f":"J124+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ124+1","v":2071},{"$f":"BR124+1","v":2072},{"$f":"BS124+1","v":2073},{"$f":"BT124+1","v":2074},{"$f":"BU124+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A124)","v":23.531730941127773},null,{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:H127))),(MAX($H128/$G127, $H128-SUM($H127:H127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:I127))),(MAX($H128/$G127, $H128-SUM($H127:I127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:J127))),(MAX($H128/$G127, $H128-SUM($H127:J127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:K127))),(MAX($H128/$G127, $H128-SUM($H127:K127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:L127))),(MAX($H128/$G127, $H128-SUM($H127:L127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:M127))),(MAX($H128/$G127, $H128-SUM($H127:M127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:N127))),(MAX($H128/$G127, $H128-SUM($H127:N127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:O127))),(MAX($H128/$G127, $H128-SUM($H127:O127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:P127))),(MAX($H128/$G127, $H128-SUM($H127:P127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:Q127))),(MAX($H128/$G127, $H128-SUM($H127:Q127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:R127))),(MAX($H128/$G127, $H128-SUM($H127:R127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:S127))),(MAX($H128/$G127, $H128-SUM($H127:S127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:T127))),(MAX($H128/$G127, $H128-SUM($H127:T127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:U127))),(MAX($H128/$G127, $H128-SUM($H127:U127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:V127))),(MAX($H128/$G127, $H128-SUM($H127:V127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:W127))),(MAX($H128/$G127, $H128-SUM($H127:W127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:X127))),(MAX($H128/$G127, $H128-SUM($H127:X127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:Y127))),(MAX($H128/$G127, $H128-SUM($H127:Y127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:Z127))),(MAX($H128/$G127, $H128-SUM($H127:Z127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AA127))),(MAX($H128/$G127, $H128-SUM($H127:AA127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AB127))),(MAX($H128/$G127, $H128-SUM($H127:AB127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AC127))),(MAX($H128/$G127, $H128-SUM($H127:AC127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AD127))),(MAX($H128/$G127, $H128-SUM($H127:AD127)))))","v":10.151176730520289},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AE127))),(MAX($H128/$G127, $H128-SUM($H127:AE127)))))","v":5.3976947564738964},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AF127))),(MAX($H128/$G127, $H128-SUM($H127:AF127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AG127))),(MAX($H128/$G127, $H128-SUM($H127:AG127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AH127))),(MAX($H128/$G127, $H128-SUM($H127:AH127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AI127))),(MAX($H128/$G127, $H128-SUM($H127:AI127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AJ127))),(MAX($H128/$G127, $H128-SUM($H127:AJ127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AK127))),(MAX($H128/$G127, $H128-SUM($H127:AK127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AL127))),(MAX($H128/$G127, $H128-SUM($H127:AL127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AM127))),(MAX($H128/$G127, $H128-SUM($H127:AM127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AN127))),(MAX($H128/$G127, $H128-SUM($H127:AN127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AO127))),(MAX($H128/$G127, $H128-SUM($H127:AO127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AP127))),(MAX($H128/$G127, $H128-SUM($H127:AP127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AQ127))),(MAX($H128/$G127, $H128-SUM($H127:AQ127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AR127))),(MAX($H128/$G127, $H128-SUM($H127:AR127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AS127))),(MAX($H128/$G127, $H128-SUM($H127:AS127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AT127))),(MAX($H128/$G127, $H128-SUM($H127:AT127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AU127))),(MAX($H128/$G127, $H128-SUM($H127:AU127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AV127))),(MAX($H128/$G127, $H128-SUM($H127:AV127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AW127))),(MAX($H128/$G127, $H128-SUM($H127:AW127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AX127))),(MAX($H128/$G127, $H128-SUM($H127:AX127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AY127))),(MAX($H128/$G127, $H128-SUM($H127:AY127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:AZ127))),(MAX($H128/$G127, $H128-SUM($H127:AZ127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BA127))),(MAX($H128/$G127, $H128-SUM($H127:BA127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BB127))),(MAX($H128/$G127, $H128-SUM($H127:BB127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BC127))),(MAX($H128/$G127, $H128-SUM($H127:BC127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BD127))),(MAX($H128/$G127, $H128-SUM($H127:BD127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BE127))),(MAX($H128/$G127, $H128-SUM($H127:BE127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BF127))),(MAX($H128/$G127, $H128-SUM($H127:BF127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BG127))),(MAX($H128/$G127, $H128-SUM($H127:BG127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BH127))),(MAX($H128/$G127, $H128-SUM($H127:BH127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BI127))),(MAX($H128/$G127, $H128-SUM($H127:BI127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BJ127))),(MAX($H128/$G127, $H128-SUM($H127:BJ127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BK127))),(MAX($H128/$G127, $H128-SUM($H127:BK127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BL127))),(MAX($H128/$G127, $H128-SUM($H127:BL127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BM127))),(MAX($H128/$G127, $H128-SUM($H127:BM127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BN127))),(MAX($H128/$G127, $H128-SUM($H127:BN127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BO127))),(MAX($H128/$G127, $H128-SUM($H127:BO127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BP127))),(MAX($H128/$G127, $H128-SUM($H127:BP127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BQ127))),(MAX($H128/$G127, $H128-SUM($H127:BQ127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BR127))),(MAX($H128/$G127, $H128-SUM($H127:BR127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BS127))),(MAX($H128/$G127, $H128-SUM($H127:BS127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BT127))),(MAX($H128/$G127, $H128-SUM($H127:BT127)))))","v":0},{"$f":"IF(OR($G127=0,$G127=\"n/a\"),0,IF($H128>0,(MIN($H128/$G127, $H128-SUM($H127:BU127))),(MAX($H128/$G127, $H128-SUM($H127:BU127)))))","v":0},{"$f":"IF(OR(ROUND(H128-SUM($I127:$BV127),2)=0,G127=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A124)","v":238.87475955844056},{"$f":"H128-I127","v":228.72358282792027},218.57240609739998,208.42122936687969,198.2700526363594,188.1188759058391,177.96769917531881,167.81652244479852,157.66534571427823,147.51416898375794,137.36299225323765,127.21181552271736,117.06063879219707,106.90946206167678,96.758285331156486,86.607108600636195,76.455931870115904,66.304755139595613,56.153578409075322,46.002401678555032,35.851224948034741,25.70004821751445,15.548871486994161,5.3976947564738715,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,{"$f":"BT128-BU127","v":-2.4868995751603507E-14},-2.4868995751603507E-14]
[]
[{"$f":"IF(COUNTA($BW132:$BW161)=COUNTIF($BW132:$BW161,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":50.773000000000003},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":60.027000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":161.892},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":83.007000000000005},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":94.369},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B124,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":162.54920965975282},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":209.41623543449273},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":33.862537214172363},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":64.109255012534419},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":63.236859023702564},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":62.750117694017398},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B124,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G132","v":40},{"$f":"I130","v":50.773000000000003},null,{"$f":"IF(OR(J$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>J$3,$H131/$G131,$H131-SUM($I131:I131)))","v":1.269325},{"$f":"IF(OR(K$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>K$3,$H131/$G131,$H131-SUM($I131:J131)))","v":1.269325},{"$f":"IF(OR(L$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>L$3,$H131/$G131,$H131-SUM($I131:K131)))","v":1.269325},{"$f":"IF(OR(M$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>M$3,$H131/$G131,$H131-SUM($I131:L131)))","v":1.269325},{"$f":"IF(OR(N$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>N$3,$H131/$G131,$H131-SUM($I131:M131)))","v":1.269325},{"$f":"IF(OR(O$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>O$3,$H131/$G131,$H131-SUM($I131:N131)))","v":1.269325},{"$f":"IF(OR(P$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>P$3,$H131/$G131,$H131-SUM($I131:O131)))","v":1.269325},{"$f":"IF(OR(Q$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Q$3,$H131/$G131,$H131-SUM($I131:P131)))","v":1.269325},{"$f":"IF(OR(R$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>R$3,$H131/$G131,$H131-SUM($I131:Q131)))","v":1.269325},{"$f":"IF(OR(S$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>S$3,$H131/$G131,$H131-SUM($I131:R131)))","v":1.269325},{"$f":"IF(OR(T$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>T$3,$H131/$G131,$H131-SUM($I131:S131)))","v":1.269325},{"$f":"IF(OR(U$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>U$3,$H131/$G131,$H131-SUM($I131:T131)))","v":1.269325},{"$f":"IF(OR(V$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>V$3,$H131/$G131,$H131-SUM($I131:U131)))","v":1.269325},{"$f":"IF(OR(W$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>W$3,$H131/$G131,$H131-SUM($I131:V131)))","v":1.269325},{"$f":"IF(OR(X$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>X$3,$H131/$G131,$H131-SUM($I131:W131)))","v":1.269325},{"$f":"IF(OR(Y$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Y$3,$H131/$G131,$H131-SUM($I131:X131)))","v":1.269325},{"$f":"IF(OR(Z$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>Z$3,$H131/$G131,$H131-SUM($I131:Y131)))","v":1.269325},{"$f":"IF(OR(AA$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AA$3,$H131/$G131,$H131-SUM($I131:Z131)))","v":1.269325},{"$f":"IF(OR(AB$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AB$3,$H131/$G131,$H131-SUM($I131:AA131)))","v":1.269325},{"$f":"IF(OR(AC$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AC$3,$H131/$G131,$H131-SUM($I131:AB131)))","v":1.269325},{"$f":"IF(OR(AD$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AD$3,$H131/$G131,$H131-SUM($I131:AC131)))","v":1.269325},{"$f":"IF(OR(AE$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AE$3,$H131/$G131,$H131-SUM($I131:AD131)))","v":1.269325},{"$f":"IF(OR(AF$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AF$3,$H131/$G131,$H131-SUM($I131:AE131)))","v":1.269325},{"$f":"IF(OR(AG$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AG$3,$H131/$G131,$H131-SUM($I131:AF131)))","v":1.269325},{"$f":"IF(OR(AH$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AH$3,$H131/$G131,$H131-SUM($I131:AG131)))","v":1.269325},{"$f":"IF(OR(AI$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AI$3,$H131/$G131,$H131-SUM($I131:AH131)))","v":1.269325},{"$f":"IF(OR(AJ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AJ$3,$H131/$G131,$H131-SUM($I131:AI131)))","v":1.269325},{"$f":"IF(OR(AK$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AK$3,$H131/$G131,$H131-SUM($I131:AJ131)))","v":1.269325},{"$f":"IF(OR(AL$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AL$3,$H131/$G131,$H131-SUM($I131:AK131)))","v":1.269325},{"$f":"IF(OR(AM$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AM$3,$H131/$G131,$H131-SUM($I131:AL131)))","v":1.269325},{"$f":"IF(OR(AN$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AN$3,$H131/$G131,$H131-SUM($I131:AM131)))","v":1.269325},{"$f":"IF(OR(AO$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AO$3,$H131/$G131,$H131-SUM($I131:AN131)))","v":1.269325},{"$f":"IF(OR(AP$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AP$3,$H131/$G131,$H131-SUM($I131:AO131)))","v":1.269325},{"$f":"IF(OR(AQ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AQ$3,$H131/$G131,$H131-SUM($I131:AP131)))","v":1.269325},{"$f":"IF(OR(AR$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AR$3,$H131/$G131,$H131-SUM($I131:AQ131)))","v":1.269325},{"$f":"IF(OR(AS$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AS$3,$H131/$G131,$H131-SUM($I131:AR131)))","v":1.269325},{"$f":"IF(OR(AT$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AT$3,$H131/$G131,$H131-SUM($I131:AS131)))","v":1.269325},{"$f":"IF(OR(AU$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AU$3,$H131/$G131,$H131-SUM($I131:AT131)))","v":1.269325},{"$f":"IF(OR(AV$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AV$3,$H131/$G131,$H131-SUM($I131:AU131)))","v":1.269325},{"$f":"IF(OR(AW$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AW$3,$H131/$G131,$H131-SUM($I131:AV131)))","v":1.2693249999999949},{"$f":"IF(OR(AX$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AX$3,$H131/$G131,$H131-SUM($I131:AW131)))","v":0},{"$f":"IF(OR(AY$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AY$3,$H131/$G131,$H131-SUM($I131:AX131)))","v":0},{"$f":"IF(OR(AZ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>AZ$3,$H131/$G131,$H131-SUM($I131:AY131)))","v":0},{"$f":"IF(OR(BA$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BA$3,$H131/$G131,$H131-SUM($I131:AZ131)))","v":0},{"$f":"IF(OR(BB$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BB$3,$H131/$G131,$H131-SUM($I131:BA131)))","v":0},{"$f":"IF(OR(BC$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BC$3,$H131/$G131,$H131-SUM($I131:BB131)))","v":0},{"$f":"IF(OR(BD$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BD$3,$H131/$G131,$H131-SUM($I131:BC131)))","v":0},{"$f":"IF(OR(BE$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BE$3,$H131/$G131,$H131-SUM($I131:BD131)))","v":0},{"$f":"IF(OR(BF$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BF$3,$H131/$G131,$H131-SUM($I131:BE131)))","v":0},{"$f":"IF(OR(BG$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BG$3,$H131/$G131,$H131-SUM($I131:BF131)))","v":0},{"$f":"IF(OR(BH$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BH$3,$H131/$G131,$H131-SUM($I131:BG131)))","v":0},{"$f":"IF(OR(BI$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BI$3,$H131/$G131,$H131-SUM($I131:BH131)))","v":0},{"$f":"IF(OR(BJ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BJ$3,$H131/$G131,$H131-SUM($I131:BI131)))","v":0},{"$f":"IF(OR(BK$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BK$3,$H131/$G131,$H131-SUM($I131:BJ131)))","v":0},{"$f":"IF(OR(BL$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BL$3,$H131/$G131,$H131-SUM($I131:BK131)))","v":0},{"$f":"IF(OR(BM$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BM$3,$H131/$G131,$H131-SUM($I131:BL131)))","v":0},{"$f":"IF(OR(BN$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BN$3,$H131/$G131,$H131-SUM($I131:BM131)))","v":0},{"$f":"IF(OR(BO$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BO$3,$H131/$G131,$H131-SUM($I131:BN131)))","v":0},{"$f":"IF(OR(BP$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BP$3,$H131/$G131,$H131-SUM($I131:BO131)))","v":0},{"$f":"IF(OR(BQ$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BQ$3,$H131/$G131,$H131-SUM($I131:BP131)))","v":0},{"$f":"IF(OR(BR$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BR$3,$H131/$G131,$H131-SUM($I131:BQ131)))","v":0},{"$f":"IF(OR(BS$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BS$3,$H131/$G131,$H131-SUM($I131:BR131)))","v":0},{"$f":"IF(OR(BT$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BT$3,$H131/$G131,$H131-SUM($I131:BS131)))","v":0},{"$f":"IF(OR(BU$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BU$3,$H131/$G131,$H131-SUM($I131:BT131)))","v":0},{"$f":"IF(OR(BV$3<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131)>BV$3,$H131/$G131,$H131-SUM($I131:BU131)))","v":0},{"$f":"IF(OR(ROUND(H131-SUM($J131:$BV131),2)=0,G131=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A124)","v":40},{"$f":"J130","v":60.027000000000001},null,{"$f":"IF(OR(J$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>J$3,$H132/$G132,$H132-SUM($I132:I132)))","v":0},{"$f":"IF(OR(K$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>K$3,$H132/$G132,$H132-SUM($I132:J132)))","v":1.500675},{"$f":"IF(OR(L$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>L$3,$H132/$G132,$H132-SUM($I132:K132)))","v":1.500675},{"$f":"IF(OR(M$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>M$3,$H132/$G132,$H132-SUM($I132:L132)))","v":1.500675},{"$f":"IF(OR(N$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>N$3,$H132/$G132,$H132-SUM($I132:M132)))","v":1.500675},{"$f":"IF(OR(O$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>O$3,$H132/$G132,$H132-SUM($I132:N132)))","v":1.500675},{"$f":"IF(OR(P$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>P$3,$H132/$G132,$H132-SUM($I132:O132)))","v":1.500675},{"$f":"IF(OR(Q$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Q$3,$H132/$G132,$H132-SUM($I132:P132)))","v":1.500675},{"$f":"IF(OR(R$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>R$3,$H132/$G132,$H132-SUM($I132:Q132)))","v":1.500675},{"$f":"IF(OR(S$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>S$3,$H132/$G132,$H132-SUM($I132:R132)))","v":1.500675},{"$f":"IF(OR(T$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>T$3,$H132/$G132,$H132-SUM($I132:S132)))","v":1.500675},{"$f":"IF(OR(U$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>U$3,$H132/$G132,$H132-SUM($I132:T132)))","v":1.500675},{"$f":"IF(OR(V$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>V$3,$H132/$G132,$H132-SUM($I132:U132)))","v":1.500675},{"$f":"IF(OR(W$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>W$3,$H132/$G132,$H132-SUM($I132:V132)))","v":1.500675},{"$f":"IF(OR(X$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>X$3,$H132/$G132,$H132-SUM($I132:W132)))","v":1.500675},{"$f":"IF(OR(Y$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Y$3,$H132/$G132,$H132-SUM($I132:X132)))","v":1.500675},{"$f":"IF(OR(Z$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>Z$3,$H132/$G132,$H132-SUM($I132:Y132)))","v":1.500675},{"$f":"IF(OR(AA$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AA$3,$H132/$G132,$H132-SUM($I132:Z132)))","v":1.500675},{"$f":"IF(OR(AB$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AB$3,$H132/$G132,$H132-SUM($I132:AA132)))","v":1.500675},{"$f":"IF(OR(AC$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AC$3,$H132/$G132,$H132-SUM($I132:AB132)))","v":1.500675},{"$f":"IF(OR(AD$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AD$3,$H132/$G132,$H132-SUM($I132:AC132)))","v":1.500675},{"$f":"IF(OR(AE$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AE$3,$H132/$G132,$H132-SUM($I132:AD132)))","v":1.500675},{"$f":"IF(OR(AF$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AF$3,$H132/$G132,$H132-SUM($I132:AE132)))","v":1.500675},{"$f":"IF(OR(AG$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AG$3,$H132/$G132,$H132-SUM($I132:AF132)))","v":1.500675},{"$f":"IF(OR(AH$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AH$3,$H132/$G132,$H132-SUM($I132:AG132)))","v":1.500675},{"$f":"IF(OR(AI$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AI$3,$H132/$G132,$H132-SUM($I132:AH132)))","v":1.500675},{"$f":"IF(OR(AJ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AJ$3,$H132/$G132,$H132-SUM($I132:AI132)))","v":1.500675},{"$f":"IF(OR(AK$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AK$3,$H132/$G132,$H132-SUM($I132:AJ132)))","v":1.500675},{"$f":"IF(OR(AL$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AL$3,$H132/$G132,$H132-SUM($I132:AK132)))","v":1.500675},{"$f":"IF(OR(AM$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AM$3,$H132/$G132,$H132-SUM($I132:AL132)))","v":1.500675},{"$f":"IF(OR(AN$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AN$3,$H132/$G132,$H132-SUM($I132:AM132)))","v":1.500675},{"$f":"IF(OR(AO$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AO$3,$H132/$G132,$H132-SUM($I132:AN132)))","v":1.500675},{"$f":"IF(OR(AP$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AP$3,$H132/$G132,$H132-SUM($I132:AO132)))","v":1.500675},{"$f":"IF(OR(AQ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AQ$3,$H132/$G132,$H132-SUM($I132:AP132)))","v":1.500675},{"$f":"IF(OR(AR$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AR$3,$H132/$G132,$H132-SUM($I132:AQ132)))","v":1.500675},{"$f":"IF(OR(AS$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AS$3,$H132/$G132,$H132-SUM($I132:AR132)))","v":1.500675},{"$f":"IF(OR(AT$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AT$3,$H132/$G132,$H132-SUM($I132:AS132)))","v":1.500675},{"$f":"IF(OR(AU$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AU$3,$H132/$G132,$H132-SUM($I132:AT132)))","v":1.500675},{"$f":"IF(OR(AV$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AV$3,$H132/$G132,$H132-SUM($I132:AU132)))","v":1.500675},{"$f":"IF(OR(AW$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AW$3,$H132/$G132,$H132-SUM($I132:AV132)))","v":1.500675},{"$f":"IF(OR(AX$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AX$3,$H132/$G132,$H132-SUM($I132:AW132)))","v":1.5006749999999727},{"$f":"IF(OR(AY$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AY$3,$H132/$G132,$H132-SUM($I132:AX132)))","v":0},{"$f":"IF(OR(AZ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>AZ$3,$H132/$G132,$H132-SUM($I132:AY132)))","v":0},{"$f":"IF(OR(BA$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BA$3,$H132/$G132,$H132-SUM($I132:AZ132)))","v":0},{"$f":"IF(OR(BB$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BB$3,$H132/$G132,$H132-SUM($I132:BA132)))","v":0},{"$f":"IF(OR(BC$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BC$3,$H132/$G132,$H132-SUM($I132:BB132)))","v":0},{"$f":"IF(OR(BD$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BD$3,$H132/$G132,$H132-SUM($I132:BC132)))","v":0},{"$f":"IF(OR(BE$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BE$3,$H132/$G132,$H132-SUM($I132:BD132)))","v":0},{"$f":"IF(OR(BF$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BF$3,$H132/$G132,$H132-SUM($I132:BE132)))","v":0},{"$f":"IF(OR(BG$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BG$3,$H132/$G132,$H132-SUM($I132:BF132)))","v":0},{"$f":"IF(OR(BH$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BH$3,$H132/$G132,$H132-SUM($I132:BG132)))","v":0},{"$f":"IF(OR(BI$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BI$3,$H132/$G132,$H132-SUM($I132:BH132)))","v":0},{"$f":"IF(OR(BJ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BJ$3,$H132/$G132,$H132-SUM($I132:BI132)))","v":0},{"$f":"IF(OR(BK$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BK$3,$H132/$G132,$H132-SUM($I132:BJ132)))","v":0},{"$f":"IF(OR(BL$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BL$3,$H132/$G132,$H132-SUM($I132:BK132)))","v":0},{"$f":"IF(OR(BM$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BM$3,$H132/$G132,$H132-SUM($I132:BL132)))","v":0},{"$f":"IF(OR(BN$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BN$3,$H132/$G132,$H132-SUM($I132:BM132)))","v":0},{"$f":"IF(OR(BO$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BO$3,$H132/$G132,$H132-SUM($I132:BN132)))","v":0},{"$f":"IF(OR(BP$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BP$3,$H132/$G132,$H132-SUM($I132:BO132)))","v":0},{"$f":"IF(OR(BQ$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BQ$3,$H132/$G132,$H132-SUM($I132:BP132)))","v":0},{"$f":"IF(OR(BR$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BR$3,$H132/$G132,$H132-SUM($I132:BQ132)))","v":0},{"$f":"IF(OR(BS$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BS$3,$H132/$G132,$H132-SUM($I132:BR132)))","v":0},{"$f":"IF(OR(BT$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BT$3,$H132/$G132,$H132-SUM($I132:BS132)))","v":0},{"$f":"IF(OR(BU$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BU$3,$H132/$G132,$H132-SUM($I132:BT132)))","v":0},{"$f":"IF(OR(BV$3<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132)>BV$3,$H132/$G132,$H132-SUM($I132:BU132)))","v":0},{"$f":"IF(OR(ROUND(H132-SUM($J132:$BV132),2)=0,G132=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D132+1","v":2012},"Nominal",null,{"$f":"G132","v":40},{"$f":"K130","v":161.892},null,{"$f":"IF(OR(J$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>J$3,$H133/$G133,$H133-SUM($I133:I133)))","v":0},{"$f":"IF(OR(K$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>K$3,$H133/$G133,$H133-SUM($I133:J133)))","v":0},{"$f":"IF(OR(L$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>L$3,$H133/$G133,$H133-SUM($I133:K133)))","v":4.0472999999999999},{"$f":"IF(OR(M$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>M$3,$H133/$G133,$H133-SUM($I133:L133)))","v":4.0472999999999999},{"$f":"IF(OR(N$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>N$3,$H133/$G133,$H133-SUM($I133:M133)))","v":4.0472999999999999},{"$f":"IF(OR(O$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>O$3,$H133/$G133,$H133-SUM($I133:N133)))","v":4.0472999999999999},{"$f":"IF(OR(P$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>P$3,$H133/$G133,$H133-SUM($I133:O133)))","v":4.0472999999999999},{"$f":"IF(OR(Q$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Q$3,$H133/$G133,$H133-SUM($I133:P133)))","v":4.0472999999999999},{"$f":"IF(OR(R$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>R$3,$H133/$G133,$H133-SUM($I133:Q133)))","v":4.0472999999999999},{"$f":"IF(OR(S$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>S$3,$H133/$G133,$H133-SUM($I133:R133)))","v":4.0472999999999999},{"$f":"IF(OR(T$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>T$3,$H133/$G133,$H133-SUM($I133:S133)))","v":4.0472999999999999},{"$f":"IF(OR(U$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>U$3,$H133/$G133,$H133-SUM($I133:T133)))","v":4.0472999999999999},{"$f":"IF(OR(V$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>V$3,$H133/$G133,$H133-SUM($I133:U133)))","v":4.0472999999999999},{"$f":"IF(OR(W$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>W$3,$H133/$G133,$H133-SUM($I133:V133)))","v":4.0472999999999999},{"$f":"IF(OR(X$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>X$3,$H133/$G133,$H133-SUM($I133:W133)))","v":4.0472999999999999},{"$f":"IF(OR(Y$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Y$3,$H133/$G133,$H133-SUM($I133:X133)))","v":4.0472999999999999},{"$f":"IF(OR(Z$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>Z$3,$H133/$G133,$H133-SUM($I133:Y133)))","v":4.0472999999999999},{"$f":"IF(OR(AA$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AA$3,$H133/$G133,$H133-SUM($I133:Z133)))","v":4.0472999999999999},{"$f":"IF(OR(AB$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AB$3,$H133/$G133,$H133-SUM($I133:AA133)))","v":4.0472999999999999},{"$f":"IF(OR(AC$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AC$3,$H133/$G133,$H133-SUM($I133:AB133)))","v":4.0472999999999999},{"$f":"IF(OR(AD$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AD$3,$H133/$G133,$H133-SUM($I133:AC133)))","v":4.0472999999999999},{"$f":"IF(OR(AE$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AE$3,$H133/$G133,$H133-SUM($I133:AD133)))","v":4.0472999999999999},{"$f":"IF(OR(AF$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AF$3,$H133/$G133,$H133-SUM($I133:AE133)))","v":4.0472999999999999},{"$f":"IF(OR(AG$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AG$3,$H133/$G133,$H133-SUM($I133:AF133)))","v":4.0472999999999999},{"$f":"IF(OR(AH$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AH$3,$H133/$G133,$H133-SUM($I133:AG133)))","v":4.0472999999999999},{"$f":"IF(OR(AI$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AI$3,$H133/$G133,$H133-SUM($I133:AH133)))","v":4.0472999999999999},{"$f":"IF(OR(AJ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AJ$3,$H133/$G133,$H133-SUM($I133:AI133)))","v":4.0472999999999999},{"$f":"IF(OR(AK$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AK$3,$H133/$G133,$H133-SUM($I133:AJ133)))","v":4.0472999999999999},{"$f":"IF(OR(AL$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AL$3,$H133/$G133,$H133-SUM($I133:AK133)))","v":4.0472999999999999},{"$f":"IF(OR(AM$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AM$3,$H133/$G133,$H133-SUM($I133:AL133)))","v":4.0472999999999999},{"$f":"IF(OR(AN$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AN$3,$H133/$G133,$H133-SUM($I133:AM133)))","v":4.0472999999999999},{"$f":"IF(OR(AO$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AO$3,$H133/$G133,$H133-SUM($I133:AN133)))","v":4.0472999999999999},{"$f":"IF(OR(AP$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AP$3,$H133/$G133,$H133-SUM($I133:AO133)))","v":4.0472999999999999},{"$f":"IF(OR(AQ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AQ$3,$H133/$G133,$H133-SUM($I133:AP133)))","v":4.0472999999999999},{"$f":"IF(OR(AR$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AR$3,$H133/$G133,$H133-SUM($I133:AQ133)))","v":4.0472999999999999},{"$f":"IF(OR(AS$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AS$3,$H133/$G133,$H133-SUM($I133:AR133)))","v":4.0472999999999999},{"$f":"IF(OR(AT$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AT$3,$H133/$G133,$H133-SUM($I133:AS133)))","v":4.0472999999999999},{"$f":"IF(OR(AU$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AU$3,$H133/$G133,$H133-SUM($I133:AT133)))","v":4.0472999999999999},{"$f":"IF(OR(AV$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AV$3,$H133/$G133,$H133-SUM($I133:AU133)))","v":4.0472999999999999},{"$f":"IF(OR(AW$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AW$3,$H133/$G133,$H133-SUM($I133:AV133)))","v":4.0472999999999999},{"$f":"IF(OR(AX$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AX$3,$H133/$G133,$H133-SUM($I133:AW133)))","v":4.0472999999999999},{"$f":"IF(OR(AY$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AY$3,$H133/$G133,$H133-SUM($I133:AX133)))","v":4.0472999999998365},{"$f":"IF(OR(AZ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>AZ$3,$H133/$G133,$H133-SUM($I133:AY133)))","v":0},{"$f":"IF(OR(BA$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BA$3,$H133/$G133,$H133-SUM($I133:AZ133)))","v":0},{"$f":"IF(OR(BB$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BB$3,$H133/$G133,$H133-SUM($I133:BA133)))","v":0},{"$f":"IF(OR(BC$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BC$3,$H133/$G133,$H133-SUM($I133:BB133)))","v":0},{"$f":"IF(OR(BD$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BD$3,$H133/$G133,$H133-SUM($I133:BC133)))","v":0},{"$f":"IF(OR(BE$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BE$3,$H133/$G133,$H133-SUM($I133:BD133)))","v":0},{"$f":"IF(OR(BF$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BF$3,$H133/$G133,$H133-SUM($I133:BE133)))","v":0},{"$f":"IF(OR(BG$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BG$3,$H133/$G133,$H133-SUM($I133:BF133)))","v":0},{"$f":"IF(OR(BH$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BH$3,$H133/$G133,$H133-SUM($I133:BG133)))","v":0},{"$f":"IF(OR(BI$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BI$3,$H133/$G133,$H133-SUM($I133:BH133)))","v":0},{"$f":"IF(OR(BJ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BJ$3,$H133/$G133,$H133-SUM($I133:BI133)))","v":0},{"$f":"IF(OR(BK$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BK$3,$H133/$G133,$H133-SUM($I133:BJ133)))","v":0},{"$f":"IF(OR(BL$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BL$3,$H133/$G133,$H133-SUM($I133:BK133)))","v":0},{"$f":"IF(OR(BM$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BM$3,$H133/$G133,$H133-SUM($I133:BL133)))","v":0},{"$f":"IF(OR(BN$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BN$3,$H133/$G133,$H133-SUM($I133:BM133)))","v":0},{"$f":"IF(OR(BO$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BO$3,$H133/$G133,$H133-SUM($I133:BN133)))","v":0},{"$f":"IF(OR(BP$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BP$3,$H133/$G133,$H133-SUM($I133:BO133)))","v":0},{"$f":"IF(OR(BQ$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BQ$3,$H133/$G133,$H133-SUM($I133:BP133)))","v":0},{"$f":"IF(OR(BR$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BR$3,$H133/$G133,$H133-SUM($I133:BQ133)))","v":0},{"$f":"IF(OR(BS$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BS$3,$H133/$G133,$H133-SUM($I133:BR133)))","v":0},{"$f":"IF(OR(BT$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BT$3,$H133/$G133,$H133-SUM($I133:BS133)))","v":0},{"$f":"IF(OR(BU$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BU$3,$H133/$G133,$H133-SUM($I133:BT133)))","v":0},{"$f":"IF(OR(BV$3<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133)>BV$3,$H133/$G133,$H133-SUM($I133:BU133)))","v":0},{"$f":"IF(OR(ROUND(H133-SUM($J133:$BV133),2)=0,G133=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D133+1","v":2013},"Nominal",null,{"$f":"G133","v":40},{"$f":"L130","v":83.007000000000005},null,{"$f":"IF(OR(J$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>J$3,$H134/$G134,$H134-SUM($I134:I134)))","v":0},{"$f":"IF(OR(K$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>K$3,$H134/$G134,$H134-SUM($I134:J134)))","v":0},{"$f":"IF(OR(L$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>L$3,$H134/$G134,$H134-SUM($I134:K134)))","v":0},{"$f":"IF(OR(M$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>M$3,$H134/$G134,$H134-SUM($I134:L134)))","v":2.0751750000000002},{"$f":"IF(OR(N$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>N$3,$H134/$G134,$H134-SUM($I134:M134)))","v":2.0751750000000002},{"$f":"IF(OR(O$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>O$3,$H134/$G134,$H134-SUM($I134:N134)))","v":2.0751750000000002},{"$f":"IF(OR(P$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>P$3,$H134/$G134,$H134-SUM($I134:O134)))","v":2.0751750000000002},{"$f":"IF(OR(Q$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Q$3,$H134/$G134,$H134-SUM($I134:P134)))","v":2.0751750000000002},{"$f":"IF(OR(R$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>R$3,$H134/$G134,$H134-SUM($I134:Q134)))","v":2.0751750000000002},{"$f":"IF(OR(S$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>S$3,$H134/$G134,$H134-SUM($I134:R134)))","v":2.0751750000000002},{"$f":"IF(OR(T$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>T$3,$H134/$G134,$H134-SUM($I134:S134)))","v":2.0751750000000002},{"$f":"IF(OR(U$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>U$3,$H134/$G134,$H134-SUM($I134:T134)))","v":2.0751750000000002},{"$f":"IF(OR(V$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>V$3,$H134/$G134,$H134-SUM($I134:U134)))","v":2.0751750000000002},{"$f":"IF(OR(W$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>W$3,$H134/$G134,$H134-SUM($I134:V134)))","v":2.0751750000000002},{"$f":"IF(OR(X$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>X$3,$H134/$G134,$H134-SUM($I134:W134)))","v":2.0751750000000002},{"$f":"IF(OR(Y$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Y$3,$H134/$G134,$H134-SUM($I134:X134)))","v":2.0751750000000002},{"$f":"IF(OR(Z$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>Z$3,$H134/$G134,$H134-SUM($I134:Y134)))","v":2.0751750000000002},{"$f":"IF(OR(AA$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AA$3,$H134/$G134,$H134-SUM($I134:Z134)))","v":2.0751750000000002},{"$f":"IF(OR(AB$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AB$3,$H134/$G134,$H134-SUM($I134:AA134)))","v":2.0751750000000002},{"$f":"IF(OR(AC$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AC$3,$H134/$G134,$H134-SUM($I134:AB134)))","v":2.0751750000000002},{"$f":"IF(OR(AD$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AD$3,$H134/$G134,$H134-SUM($I134:AC134)))","v":2.0751750000000002},{"$f":"IF(OR(AE$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AE$3,$H134/$G134,$H134-SUM($I134:AD134)))","v":2.0751750000000002},{"$f":"IF(OR(AF$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AF$3,$H134/$G134,$H134-SUM($I134:AE134)))","v":2.0751750000000002},{"$f":"IF(OR(AG$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AG$3,$H134/$G134,$H134-SUM($I134:AF134)))","v":2.0751750000000002},{"$f":"IF(OR(AH$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AH$3,$H134/$G134,$H134-SUM($I134:AG134)))","v":2.0751750000000002},{"$f":"IF(OR(AI$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AI$3,$H134/$G134,$H134-SUM($I134:AH134)))","v":2.0751750000000002},{"$f":"IF(OR(AJ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AJ$3,$H134/$G134,$H134-SUM($I134:AI134)))","v":2.0751750000000002},{"$f":"IF(OR(AK$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AK$3,$H134/$G134,$H134-SUM($I134:AJ134)))","v":2.0751750000000002},{"$f":"IF(OR(AL$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AL$3,$H134/$G134,$H134-SUM($I134:AK134)))","v":2.0751750000000002},{"$f":"IF(OR(AM$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AM$3,$H134/$G134,$H134-SUM($I134:AL134)))","v":2.0751750000000002},{"$f":"IF(OR(AN$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AN$3,$H134/$G134,$H134-SUM($I134:AM134)))","v":2.0751750000000002},{"$f":"IF(OR(AO$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AO$3,$H134/$G134,$H134-SUM($I134:AN134)))","v":2.0751750000000002},{"$f":"IF(OR(AP$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AP$3,$H134/$G134,$H134-SUM($I134:AO134)))","v":2.0751750000000002},{"$f":"IF(OR(AQ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AQ$3,$H134/$G134,$H134-SUM($I134:AP134)))","v":2.0751750000000002},{"$f":"IF(OR(AR$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AR$3,$H134/$G134,$H134-SUM($I134:AQ134)))","v":2.0751750000000002},{"$f":"IF(OR(AS$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AS$3,$H134/$G134,$H134-SUM($I134:AR134)))","v":2.0751750000000002},{"$f":"IF(OR(AT$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AT$3,$H134/$G134,$H134-SUM($I134:AS134)))","v":2.0751750000000002},{"$f":"IF(OR(AU$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AU$3,$H134/$G134,$H134-SUM($I134:AT134)))","v":2.0751750000000002},{"$f":"IF(OR(AV$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AV$3,$H134/$G134,$H134-SUM($I134:AU134)))","v":2.0751750000000002},{"$f":"IF(OR(AW$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AW$3,$H134/$G134,$H134-SUM($I134:AV134)))","v":2.0751750000000002},{"$f":"IF(OR(AX$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AX$3,$H134/$G134,$H134-SUM($I134:AW134)))","v":2.0751750000000002},{"$f":"IF(OR(AY$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AY$3,$H134/$G134,$H134-SUM($I134:AX134)))","v":2.0751750000000002},{"$f":"IF(OR(AZ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>AZ$3,$H134/$G134,$H134-SUM($I134:AY134)))","v":2.0751749999999589},{"$f":"IF(OR(BA$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BA$3,$H134/$G134,$H134-SUM($I134:AZ134)))","v":0},{"$f":"IF(OR(BB$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BB$3,$H134/$G134,$H134-SUM($I134:BA134)))","v":0},{"$f":"IF(OR(BC$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BC$3,$H134/$G134,$H134-SUM($I134:BB134)))","v":0},{"$f":"IF(OR(BD$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BD$3,$H134/$G134,$H134-SUM($I134:BC134)))","v":0},{"$f":"IF(OR(BE$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BE$3,$H134/$G134,$H134-SUM($I134:BD134)))","v":0},{"$f":"IF(OR(BF$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BF$3,$H134/$G134,$H134-SUM($I134:BE134)))","v":0},{"$f":"IF(OR(BG$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BG$3,$H134/$G134,$H134-SUM($I134:BF134)))","v":0},{"$f":"IF(OR(BH$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BH$3,$H134/$G134,$H134-SUM($I134:BG134)))","v":0},{"$f":"IF(OR(BI$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BI$3,$H134/$G134,$H134-SUM($I134:BH134)))","v":0},{"$f":"IF(OR(BJ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BJ$3,$H134/$G134,$H134-SUM($I134:BI134)))","v":0},{"$f":"IF(OR(BK$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BK$3,$H134/$G134,$H134-SUM($I134:BJ134)))","v":0},{"$f":"IF(OR(BL$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BL$3,$H134/$G134,$H134-SUM($I134:BK134)))","v":0},{"$f":"IF(OR(BM$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BM$3,$H134/$G134,$H134-SUM($I134:BL134)))","v":0},{"$f":"IF(OR(BN$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BN$3,$H134/$G134,$H134-SUM($I134:BM134)))","v":0},{"$f":"IF(OR(BO$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BO$3,$H134/$G134,$H134-SUM($I134:BN134)))","v":0},{"$f":"IF(OR(BP$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BP$3,$H134/$G134,$H134-SUM($I134:BO134)))","v":0},{"$f":"IF(OR(BQ$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BQ$3,$H134/$G134,$H134-SUM($I134:BP134)))","v":0},{"$f":"IF(OR(BR$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BR$3,$H134/$G134,$H134-SUM($I134:BQ134)))","v":0},{"$f":"IF(OR(BS$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BS$3,$H134/$G134,$H134-SUM($I134:BR134)))","v":0},{"$f":"IF(OR(BT$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BT$3,$H134/$G134,$H134-SUM($I134:BS134)))","v":0},{"$f":"IF(OR(BU$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BU$3,$H134/$G134,$H134-SUM($I134:BT134)))","v":0},{"$f":"IF(OR(BV$3<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134)>BV$3,$H134/$G134,$H134-SUM($I134:BU134)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G134","v":40},{"$f":"M130","v":94.369},null,{"$f":"IF(OR(J$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>J$3,$H135/$G135,$H135-SUM($I135:I135)))","v":0},{"$f":"IF(OR(K$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>K$3,$H135/$G135,$H135-SUM($I135:J135)))","v":0},{"$f":"IF(OR(L$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>L$3,$H135/$G135,$H135-SUM($I135:K135)))","v":0},{"$f":"IF(OR(M$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>M$3,$H135/$G135,$H135-SUM($I135:L135)))","v":0},{"$f":"IF(OR(N$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>N$3,$H135/$G135,$H135-SUM($I135:M135)))","v":2.3592249999999999},{"$f":"IF(OR(O$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>O$3,$H135/$G135,$H135-SUM($I135:N135)))","v":2.3592249999999999},{"$f":"IF(OR(P$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>P$3,$H135/$G135,$H135-SUM($I135:O135)))","v":2.3592249999999999},{"$f":"IF(OR(Q$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Q$3,$H135/$G135,$H135-SUM($I135:P135)))","v":2.3592249999999999},{"$f":"IF(OR(R$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>R$3,$H135/$G135,$H135-SUM($I135:Q135)))","v":2.3592249999999999},{"$f":"IF(OR(S$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>S$3,$H135/$G135,$H135-SUM($I135:R135)))","v":2.3592249999999999},{"$f":"IF(OR(T$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>T$3,$H135/$G135,$H135-SUM($I135:S135)))","v":2.3592249999999999},{"$f":"IF(OR(U$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>U$3,$H135/$G135,$H135-SUM($I135:T135)))","v":2.3592249999999999},{"$f":"IF(OR(V$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>V$3,$H135/$G135,$H135-SUM($I135:U135)))","v":2.3592249999999999},{"$f":"IF(OR(W$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>W$3,$H135/$G135,$H135-SUM($I135:V135)))","v":2.3592249999999999},{"$f":"IF(OR(X$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>X$3,$H135/$G135,$H135-SUM($I135:W135)))","v":2.3592249999999999},{"$f":"IF(OR(Y$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Y$3,$H135/$G135,$H135-SUM($I135:X135)))","v":2.3592249999999999},{"$f":"IF(OR(Z$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>Z$3,$H135/$G135,$H135-SUM($I135:Y135)))","v":2.3592249999999999},{"$f":"IF(OR(AA$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AA$3,$H135/$G135,$H135-SUM($I135:Z135)))","v":2.3592249999999999},{"$f":"IF(OR(AB$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AB$3,$H135/$G135,$H135-SUM($I135:AA135)))","v":2.3592249999999999},{"$f":"IF(OR(AC$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AC$3,$H135/$G135,$H135-SUM($I135:AB135)))","v":2.3592249999999999},{"$f":"IF(OR(AD$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AD$3,$H135/$G135,$H135-SUM($I135:AC135)))","v":2.3592249999999999},{"$f":"IF(OR(AE$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AE$3,$H135/$G135,$H135-SUM($I135:AD135)))","v":2.3592249999999999},{"$f":"IF(OR(AF$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AF$3,$H135/$G135,$H135-SUM($I135:AE135)))","v":2.3592249999999999},{"$f":"IF(OR(AG$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AG$3,$H135/$G135,$H135-SUM($I135:AF135)))","v":2.3592249999999999},{"$f":"IF(OR(AH$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AH$3,$H135/$G135,$H135-SUM($I135:AG135)))","v":2.3592249999999999},{"$f":"IF(OR(AI$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AI$3,$H135/$G135,$H135-SUM($I135:AH135)))","v":2.3592249999999999},{"$f":"IF(OR(AJ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AJ$3,$H135/$G135,$H135-SUM($I135:AI135)))","v":2.3592249999999999},{"$f":"IF(OR(AK$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AK$3,$H135/$G135,$H135-SUM($I135:AJ135)))","v":2.3592249999999999},{"$f":"IF(OR(AL$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AL$3,$H135/$G135,$H135-SUM($I135:AK135)))","v":2.3592249999999999},{"$f":"IF(OR(AM$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AM$3,$H135/$G135,$H135-SUM($I135:AL135)))","v":2.3592249999999999},{"$f":"IF(OR(AN$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AN$3,$H135/$G135,$H135-SUM($I135:AM135)))","v":2.3592249999999999},{"$f":"IF(OR(AO$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AO$3,$H135/$G135,$H135-SUM($I135:AN135)))","v":2.3592249999999999},{"$f":"IF(OR(AP$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AP$3,$H135/$G135,$H135-SUM($I135:AO135)))","v":2.3592249999999999},{"$f":"IF(OR(AQ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AQ$3,$H135/$G135,$H135-SUM($I135:AP135)))","v":2.3592249999999999},{"$f":"IF(OR(AR$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AR$3,$H135/$G135,$H135-SUM($I135:AQ135)))","v":2.3592249999999999},{"$f":"IF(OR(AS$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AS$3,$H135/$G135,$H135-SUM($I135:AR135)))","v":2.3592249999999999},{"$f":"IF(OR(AT$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AT$3,$H135/$G135,$H135-SUM($I135:AS135)))","v":2.3592249999999999},{"$f":"IF(OR(AU$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AU$3,$H135/$G135,$H135-SUM($I135:AT135)))","v":2.3592249999999999},{"$f":"IF(OR(AV$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AV$3,$H135/$G135,$H135-SUM($I135:AU135)))","v":2.3592249999999999},{"$f":"IF(OR(AW$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AW$3,$H135/$G135,$H135-SUM($I135:AV135)))","v":2.3592249999999999},{"$f":"IF(OR(AX$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AX$3,$H135/$G135,$H135-SUM($I135:AW135)))","v":2.3592249999999999},{"$f":"IF(OR(AY$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AY$3,$H135/$G135,$H135-SUM($I135:AX135)))","v":2.3592249999999999},{"$f":"IF(OR(AZ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>AZ$3,$H135/$G135,$H135-SUM($I135:AY135)))","v":2.3592249999999999},{"$f":"IF(OR(BA$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BA$3,$H135/$G135,$H135-SUM($I135:AZ135)))","v":2.3592250000000377},{"$f":"IF(OR(BB$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BB$3,$H135/$G135,$H135-SUM($I135:BA135)))","v":0},{"$f":"IF(OR(BC$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BC$3,$H135/$G135,$H135-SUM($I135:BB135)))","v":0},{"$f":"IF(OR(BD$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BD$3,$H135/$G135,$H135-SUM($I135:BC135)))","v":0},{"$f":"IF(OR(BE$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BE$3,$H135/$G135,$H135-SUM($I135:BD135)))","v":0},{"$f":"IF(OR(BF$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BF$3,$H135/$G135,$H135-SUM($I135:BE135)))","v":0},{"$f":"IF(OR(BG$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BG$3,$H135/$G135,$H135-SUM($I135:BF135)))","v":0},{"$f":"IF(OR(BH$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BH$3,$H135/$G135,$H135-SUM($I135:BG135)))","v":0},{"$f":"IF(OR(BI$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BI$3,$H135/$G135,$H135-SUM($I135:BH135)))","v":0},{"$f":"IF(OR(BJ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BJ$3,$H135/$G135,$H135-SUM($I135:BI135)))","v":0},{"$f":"IF(OR(BK$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BK$3,$H135/$G135,$H135-SUM($I135:BJ135)))","v":0},{"$f":"IF(OR(BL$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BL$3,$H135/$G135,$H135-SUM($I135:BK135)))","v":0},{"$f":"IF(OR(BM$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BM$3,$H135/$G135,$H135-SUM($I135:BL135)))","v":0},{"$f":"IF(OR(BN$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BN$3,$H135/$G135,$H135-SUM($I135:BM135)))","v":0},{"$f":"IF(OR(BO$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BO$3,$H135/$G135,$H135-SUM($I135:BN135)))","v":0},{"$f":"IF(OR(BP$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BP$3,$H135/$G135,$H135-SUM($I135:BO135)))","v":0},{"$f":"IF(OR(BQ$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BQ$3,$H135/$G135,$H135-SUM($I135:BP135)))","v":0},{"$f":"IF(OR(BR$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BR$3,$H135/$G135,$H135-SUM($I135:BQ135)))","v":0},{"$f":"IF(OR(BS$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BS$3,$H135/$G135,$H135-SUM($I135:BR135)))","v":0},{"$f":"IF(OR(BT$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BT$3,$H135/$G135,$H135-SUM($I135:BS135)))","v":0},{"$f":"IF(OR(BU$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BU$3,$H135/$G135,$H135-SUM($I135:BT135)))","v":0},{"$f":"IF(OR(BV$3<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135)>BV$3,$H135/$G135,$H135-SUM($I135:BU135)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G135","v":40},{"$f":"N130","v":162.54920965975282},null,{"$f":"IF(OR(J$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>J$3,$H136/$G136,$H136-SUM($I136:I136)))","v":0},{"$f":"IF(OR(K$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>K$3,$H136/$G136,$H136-SUM($I136:J136)))","v":0},{"$f":"IF(OR(L$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>L$3,$H136/$G136,$H136-SUM($I136:K136)))","v":0},{"$f":"IF(OR(M$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>M$3,$H136/$G136,$H136-SUM($I136:L136)))","v":0},{"$f":"IF(OR(N$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>N$3,$H136/$G136,$H136-SUM($I136:M136)))","v":0},{"$f":"IF(OR(O$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>O$3,$H136/$G136,$H136-SUM($I136:N136)))","v":4.0637302414938201},{"$f":"IF(OR(P$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>P$3,$H136/$G136,$H136-SUM($I136:O136)))","v":4.0637302414938201},{"$f":"IF(OR(Q$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Q$3,$H136/$G136,$H136-SUM($I136:P136)))","v":4.0637302414938201},{"$f":"IF(OR(R$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>R$3,$H136/$G136,$H136-SUM($I136:Q136)))","v":4.0637302414938201},{"$f":"IF(OR(S$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>S$3,$H136/$G136,$H136-SUM($I136:R136)))","v":4.0637302414938201},{"$f":"IF(OR(T$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>T$3,$H136/$G136,$H136-SUM($I136:S136)))","v":4.0637302414938201},{"$f":"IF(OR(U$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>U$3,$H136/$G136,$H136-SUM($I136:T136)))","v":4.0637302414938201},{"$f":"IF(OR(V$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>V$3,$H136/$G136,$H136-SUM($I136:U136)))","v":4.0637302414938201},{"$f":"IF(OR(W$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>W$3,$H136/$G136,$H136-SUM($I136:V136)))","v":4.0637302414938201},{"$f":"IF(OR(X$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>X$3,$H136/$G136,$H136-SUM($I136:W136)))","v":4.0637302414938201},{"$f":"IF(OR(Y$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Y$3,$H136/$G136,$H136-SUM($I136:X136)))","v":4.0637302414938201},{"$f":"IF(OR(Z$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>Z$3,$H136/$G136,$H136-SUM($I136:Y136)))","v":4.0637302414938201},{"$f":"IF(OR(AA$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AA$3,$H136/$G136,$H136-SUM($I136:Z136)))","v":4.0637302414938201},{"$f":"IF(OR(AB$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AB$3,$H136/$G136,$H136-SUM($I136:AA136)))","v":4.0637302414938201},{"$f":"IF(OR(AC$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AC$3,$H136/$G136,$H136-SUM($I136:AB136)))","v":4.0637302414938201},{"$f":"IF(OR(AD$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AD$3,$H136/$G136,$H136-SUM($I136:AC136)))","v":4.0637302414938201},{"$f":"IF(OR(AE$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AE$3,$H136/$G136,$H136-SUM($I136:AD136)))","v":4.0637302414938201},{"$f":"IF(OR(AF$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AF$3,$H136/$G136,$H136-SUM($I136:AE136)))","v":4.0637302414938201},{"$f":"IF(OR(AG$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AG$3,$H136/$G136,$H136-SUM($I136:AF136)))","v":4.0637302414938201},{"$f":"IF(OR(AH$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AH$3,$H136/$G136,$H136-SUM($I136:AG136)))","v":4.0637302414938201},{"$f":"IF(OR(AI$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AI$3,$H136/$G136,$H136-SUM($I136:AH136)))","v":4.0637302414938201},{"$f":"IF(OR(AJ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AJ$3,$H136/$G136,$H136-SUM($I136:AI136)))","v":4.0637302414938201},{"$f":"IF(OR(AK$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AK$3,$H136/$G136,$H136-SUM($I136:AJ136)))","v":4.0637302414938201},{"$f":"IF(OR(AL$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AL$3,$H136/$G136,$H136-SUM($I136:AK136)))","v":4.0637302414938201},{"$f":"IF(OR(AM$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AM$3,$H136/$G136,$H136-SUM($I136:AL136)))","v":4.0637302414938201},{"$f":"IF(OR(AN$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AN$3,$H136/$G136,$H136-SUM($I136:AM136)))","v":4.0637302414938201},{"$f":"IF(OR(AO$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AO$3,$H136/$G136,$H136-SUM($I136:AN136)))","v":4.0637302414938201},{"$f":"IF(OR(AP$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AP$3,$H136/$G136,$H136-SUM($I136:AO136)))","v":4.0637302414938201},{"$f":"IF(OR(AQ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AQ$3,$H136/$G136,$H136-SUM($I136:AP136)))","v":4.0637302414938201},{"$f":"IF(OR(AR$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AR$3,$H136/$G136,$H136-SUM($I136:AQ136)))","v":4.0637302414938201},{"$f":"IF(OR(AS$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AS$3,$H136/$G136,$H136-SUM($I136:AR136)))","v":4.0637302414938201},{"$f":"IF(OR(AT$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AT$3,$H136/$G136,$H136-SUM($I136:AS136)))","v":4.0637302414938201},{"$f":"IF(OR(AU$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AU$3,$H136/$G136,$H136-SUM($I136:AT136)))","v":4.0637302414938201},{"$f":"IF(OR(AV$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AV$3,$H136/$G136,$H136-SUM($I136:AU136)))","v":4.0637302414938201},{"$f":"IF(OR(AW$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AW$3,$H136/$G136,$H136-SUM($I136:AV136)))","v":4.0637302414938201},{"$f":"IF(OR(AX$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AX$3,$H136/$G136,$H136-SUM($I136:AW136)))","v":4.0637302414938201},{"$f":"IF(OR(AY$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AY$3,$H136/$G136,$H136-SUM($I136:AX136)))","v":4.0637302414938201},{"$f":"IF(OR(AZ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>AZ$3,$H136/$G136,$H136-SUM($I136:AY136)))","v":4.0637302414938201},{"$f":"IF(OR(BA$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BA$3,$H136/$G136,$H136-SUM($I136:AZ136)))","v":4.0637302414938201},{"$f":"IF(OR(BB$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BB$3,$H136/$G136,$H136-SUM($I136:BA136)))","v":4.063730241493829},{"$f":"IF(OR(BC$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BC$3,$H136/$G136,$H136-SUM($I136:BB136)))","v":0},{"$f":"IF(OR(BD$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BD$3,$H136/$G136,$H136-SUM($I136:BC136)))","v":0},{"$f":"IF(OR(BE$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BE$3,$H136/$G136,$H136-SUM($I136:BD136)))","v":0},{"$f":"IF(OR(BF$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BF$3,$H136/$G136,$H136-SUM($I136:BE136)))","v":0},{"$f":"IF(OR(BG$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BG$3,$H136/$G136,$H136-SUM($I136:BF136)))","v":0},{"$f":"IF(OR(BH$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BH$3,$H136/$G136,$H136-SUM($I136:BG136)))","v":0},{"$f":"IF(OR(BI$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BI$3,$H136/$G136,$H136-SUM($I136:BH136)))","v":0},{"$f":"IF(OR(BJ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BJ$3,$H136/$G136,$H136-SUM($I136:BI136)))","v":0},{"$f":"IF(OR(BK$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BK$3,$H136/$G136,$H136-SUM($I136:BJ136)))","v":0},{"$f":"IF(OR(BL$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BL$3,$H136/$G136,$H136-SUM($I136:BK136)))","v":0},{"$f":"IF(OR(BM$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BM$3,$H136/$G136,$H136-SUM($I136:BL136)))","v":0},{"$f":"IF(OR(BN$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BN$3,$H136/$G136,$H136-SUM($I136:BM136)))","v":0},{"$f":"IF(OR(BO$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BO$3,$H136/$G136,$H136-SUM($I136:BN136)))","v":0},{"$f":"IF(OR(BP$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BP$3,$H136/$G136,$H136-SUM($I136:BO136)))","v":0},{"$f":"IF(OR(BQ$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BQ$3,$H136/$G136,$H136-SUM($I136:BP136)))","v":0},{"$f":"IF(OR(BR$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BR$3,$H136/$G136,$H136-SUM($I136:BQ136)))","v":0},{"$f":"IF(OR(BS$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BS$3,$H136/$G136,$H136-SUM($I136:BR136)))","v":0},{"$f":"IF(OR(BT$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BT$3,$H136/$G136,$H136-SUM($I136:BS136)))","v":0},{"$f":"IF(OR(BU$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BU$3,$H136/$G136,$H136-SUM($I136:BT136)))","v":0},{"$f":"IF(OR(BV$3<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136)>BV$3,$H136/$G136,$H136-SUM($I136:BU136)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A124)","v":40},{"$f":"O130","v":209.41623543449273},null,{"$f":"IF(OR(J$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>J$3,$H137/$G137,$H137-SUM($I137:I137)))","v":0},{"$f":"IF(OR(K$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>K$3,$H137/$G137,$H137-SUM($I137:J137)))","v":0},{"$f":"IF(OR(L$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>L$3,$H137/$G137,$H137-SUM($I137:K137)))","v":0},{"$f":"IF(OR(M$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>M$3,$H137/$G137,$H137-SUM($I137:L137)))","v":0},{"$f":"IF(OR(N$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>N$3,$H137/$G137,$H137-SUM($I137:M137)))","v":0},{"$f":"IF(OR(O$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>O$3,$H137/$G137,$H137-SUM($I137:N137)))","v":0},{"$f":"IF(OR(P$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>P$3,$H137/$G137,$H137-SUM($I137:O137)))","v":5.2354058858623187},{"$f":"IF(OR(Q$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Q$3,$H137/$G137,$H137-SUM($I137:P137)))","v":5.2354058858623187},{"$f":"IF(OR(R$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>R$3,$H137/$G137,$H137-SUM($I137:Q137)))","v":5.2354058858623187},{"$f":"IF(OR(S$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>S$3,$H137/$G137,$H137-SUM($I137:R137)))","v":5.2354058858623187},{"$f":"IF(OR(T$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>T$3,$H137/$G137,$H137-SUM($I137:S137)))","v":5.2354058858623187},{"$f":"IF(OR(U$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>U$3,$H137/$G137,$H137-SUM($I137:T137)))","v":5.2354058858623187},{"$f":"IF(OR(V$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>V$3,$H137/$G137,$H137-SUM($I137:U137)))","v":5.2354058858623187},{"$f":"IF(OR(W$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>W$3,$H137/$G137,$H137-SUM($I137:V137)))","v":5.2354058858623187},{"$f":"IF(OR(X$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>X$3,$H137/$G137,$H137-SUM($I137:W137)))","v":5.2354058858623187},{"$f":"IF(OR(Y$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Y$3,$H137/$G137,$H137-SUM($I137:X137)))","v":5.2354058858623187},{"$f":"IF(OR(Z$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>Z$3,$H137/$G137,$H137-SUM($I137:Y137)))","v":5.2354058858623187},{"$f":"IF(OR(AA$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AA$3,$H137/$G137,$H137-SUM($I137:Z137)))","v":5.2354058858623187},{"$f":"IF(OR(AB$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AB$3,$H137/$G137,$H137-SUM($I137:AA137)))","v":5.2354058858623187},{"$f":"IF(OR(AC$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AC$3,$H137/$G137,$H137-SUM($I137:AB137)))","v":5.2354058858623187},{"$f":"IF(OR(AD$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AD$3,$H137/$G137,$H137-SUM($I137:AC137)))","v":5.2354058858623187},{"$f":"IF(OR(AE$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AE$3,$H137/$G137,$H137-SUM($I137:AD137)))","v":5.2354058858623187},{"$f":"IF(OR(AF$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AF$3,$H137/$G137,$H137-SUM($I137:AE137)))","v":5.2354058858623187},{"$f":"IF(OR(AG$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AG$3,$H137/$G137,$H137-SUM($I137:AF137)))","v":5.2354058858623187},{"$f":"IF(OR(AH$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AH$3,$H137/$G137,$H137-SUM($I137:AG137)))","v":5.2354058858623187},{"$f":"IF(OR(AI$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AI$3,$H137/$G137,$H137-SUM($I137:AH137)))","v":5.2354058858623187},{"$f":"IF(OR(AJ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AJ$3,$H137/$G137,$H137-SUM($I137:AI137)))","v":5.2354058858623187},{"$f":"IF(OR(AK$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AK$3,$H137/$G137,$H137-SUM($I137:AJ137)))","v":5.2354058858623187},{"$f":"IF(OR(AL$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AL$3,$H137/$G137,$H137-SUM($I137:AK137)))","v":5.2354058858623187},{"$f":"IF(OR(AM$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AM$3,$H137/$G137,$H137-SUM($I137:AL137)))","v":5.2354058858623187},{"$f":"IF(OR(AN$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AN$3,$H137/$G137,$H137-SUM($I137:AM137)))","v":5.2354058858623187},{"$f":"IF(OR(AO$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AO$3,$H137/$G137,$H137-SUM($I137:AN137)))","v":5.2354058858623187},{"$f":"IF(OR(AP$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AP$3,$H137/$G137,$H137-SUM($I137:AO137)))","v":5.2354058858623187},{"$f":"IF(OR(AQ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AQ$3,$H137/$G137,$H137-SUM($I137:AP137)))","v":5.2354058858623187},{"$f":"IF(OR(AR$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AR$3,$H137/$G137,$H137-SUM($I137:AQ137)))","v":5.2354058858623187},{"$f":"IF(OR(AS$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AS$3,$H137/$G137,$H137-SUM($I137:AR137)))","v":5.2354058858623187},{"$f":"IF(OR(AT$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AT$3,$H137/$G137,$H137-SUM($I137:AS137)))","v":5.2354058858623187},{"$f":"IF(OR(AU$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AU$3,$H137/$G137,$H137-SUM($I137:AT137)))","v":5.2354058858623187},{"$f":"IF(OR(AV$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AV$3,$H137/$G137,$H137-SUM($I137:AU137)))","v":5.2354058858623187},{"$f":"IF(OR(AW$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AW$3,$H137/$G137,$H137-SUM($I137:AV137)))","v":5.2354058858623187},{"$f":"IF(OR(AX$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AX$3,$H137/$G137,$H137-SUM($I137:AW137)))","v":5.2354058858623187},{"$f":"IF(OR(AY$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AY$3,$H137/$G137,$H137-SUM($I137:AX137)))","v":5.2354058858623187},{"$f":"IF(OR(AZ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>AZ$3,$H137/$G137,$H137-SUM($I137:AY137)))","v":5.2354058858623187},{"$f":"IF(OR(BA$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BA$3,$H137/$G137,$H137-SUM($I137:AZ137)))","v":5.2354058858623187},{"$f":"IF(OR(BB$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BB$3,$H137/$G137,$H137-SUM($I137:BA137)))","v":5.2354058858623187},{"$f":"IF(OR(BC$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BC$3,$H137/$G137,$H137-SUM($I137:BB137)))","v":5.2354058858622636},{"$f":"IF(OR(BD$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BD$3,$H137/$G137,$H137-SUM($I137:BC137)))","v":0},{"$f":"IF(OR(BE$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BE$3,$H137/$G137,$H137-SUM($I137:BD137)))","v":0},{"$f":"IF(OR(BF$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BF$3,$H137/$G137,$H137-SUM($I137:BE137)))","v":0},{"$f":"IF(OR(BG$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BG$3,$H137/$G137,$H137-SUM($I137:BF137)))","v":0},{"$f":"IF(OR(BH$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BH$3,$H137/$G137,$H137-SUM($I137:BG137)))","v":0},{"$f":"IF(OR(BI$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BI$3,$H137/$G137,$H137-SUM($I137:BH137)))","v":0},{"$f":"IF(OR(BJ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BJ$3,$H137/$G137,$H137-SUM($I137:BI137)))","v":0},{"$f":"IF(OR(BK$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BK$3,$H137/$G137,$H137-SUM($I137:BJ137)))","v":0},{"$f":"IF(OR(BL$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BL$3,$H137/$G137,$H137-SUM($I137:BK137)))","v":0},{"$f":"IF(OR(BM$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BM$3,$H137/$G137,$H137-SUM($I137:BL137)))","v":0},{"$f":"IF(OR(BN$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BN$3,$H137/$G137,$H137-SUM($I137:BM137)))","v":0},{"$f":"IF(OR(BO$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BO$3,$H137/$G137,$H137-SUM($I137:BN137)))","v":0},{"$f":"IF(OR(BP$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BP$3,$H137/$G137,$H137-SUM($I137:BO137)))","v":0},{"$f":"IF(OR(BQ$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BQ$3,$H137/$G137,$H137-SUM($I137:BP137)))","v":0},{"$f":"IF(OR(BR$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BR$3,$H137/$G137,$H137-SUM($I137:BQ137)))","v":0},{"$f":"IF(OR(BS$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BS$3,$H137/$G137,$H137-SUM($I137:BR137)))","v":0},{"$f":"IF(OR(BT$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BT$3,$H137/$G137,$H137-SUM($I137:BS137)))","v":0},{"$f":"IF(OR(BU$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BU$3,$H137/$G137,$H137-SUM($I137:BT137)))","v":0},{"$f":"IF(OR(BV$3<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137)>BV$3,$H137/$G137,$H137-SUM($I137:BU137)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G137","v":40},{"$f":"P130","v":33.862537214172363},null,{"$f":"IF(OR(J$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>J$3,$H138/$G138,$H138-SUM($I138:I138)))","v":0},{"$f":"IF(OR(K$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>K$3,$H138/$G138,$H138-SUM($I138:J138)))","v":0},{"$f":"IF(OR(L$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>L$3,$H138/$G138,$H138-SUM($I138:K138)))","v":0},{"$f":"IF(OR(M$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>M$3,$H138/$G138,$H138-SUM($I138:L138)))","v":0},{"$f":"IF(OR(N$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>N$3,$H138/$G138,$H138-SUM($I138:M138)))","v":0},{"$f":"IF(OR(O$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>O$3,$H138/$G138,$H138-SUM($I138:N138)))","v":0},{"$f":"IF(OR(P$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>P$3,$H138/$G138,$H138-SUM($I138:O138)))","v":0},{"$f":"IF(OR(Q$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Q$3,$H138/$G138,$H138-SUM($I138:P138)))","v":0.84656343035430903},{"$f":"IF(OR(R$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>R$3,$H138/$G138,$H138-SUM($I138:Q138)))","v":0.84656343035430903},{"$f":"IF(OR(S$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>S$3,$H138/$G138,$H138-SUM($I138:R138)))","v":0.84656343035430903},{"$f":"IF(OR(T$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>T$3,$H138/$G138,$H138-SUM($I138:S138)))","v":0.84656343035430903},{"$f":"IF(OR(U$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>U$3,$H138/$G138,$H138-SUM($I138:T138)))","v":0.84656343035430903},{"$f":"IF(OR(V$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>V$3,$H138/$G138,$H138-SUM($I138:U138)))","v":0.84656343035430903},{"$f":"IF(OR(W$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>W$3,$H138/$G138,$H138-SUM($I138:V138)))","v":0.84656343035430903},{"$f":"IF(OR(X$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>X$3,$H138/$G138,$H138-SUM($I138:W138)))","v":0.84656343035430903},{"$f":"IF(OR(Y$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Y$3,$H138/$G138,$H138-SUM($I138:X138)))","v":0.84656343035430903},{"$f":"IF(OR(Z$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>Z$3,$H138/$G138,$H138-SUM($I138:Y138)))","v":0.84656343035430903},{"$f":"IF(OR(AA$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AA$3,$H138/$G138,$H138-SUM($I138:Z138)))","v":0.84656343035430903},{"$f":"IF(OR(AB$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AB$3,$H138/$G138,$H138-SUM($I138:AA138)))","v":0.84656343035430903},{"$f":"IF(OR(AC$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AC$3,$H138/$G138,$H138-SUM($I138:AB138)))","v":0.84656343035430903},{"$f":"IF(OR(AD$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AD$3,$H138/$G138,$H138-SUM($I138:AC138)))","v":0.84656343035430903},{"$f":"IF(OR(AE$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AE$3,$H138/$G138,$H138-SUM($I138:AD138)))","v":0.84656343035430903},{"$f":"IF(OR(AF$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AF$3,$H138/$G138,$H138-SUM($I138:AE138)))","v":0.84656343035430903},{"$f":"IF(OR(AG$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AG$3,$H138/$G138,$H138-SUM($I138:AF138)))","v":0.84656343035430903},{"$f":"IF(OR(AH$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AH$3,$H138/$G138,$H138-SUM($I138:AG138)))","v":0.84656343035430903},{"$f":"IF(OR(AI$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AI$3,$H138/$G138,$H138-SUM($I138:AH138)))","v":0.84656343035430903},{"$f":"IF(OR(AJ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AJ$3,$H138/$G138,$H138-SUM($I138:AI138)))","v":0.84656343035430903},{"$f":"IF(OR(AK$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AK$3,$H138/$G138,$H138-SUM($I138:AJ138)))","v":0.84656343035430903},{"$f":"IF(OR(AL$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AL$3,$H138/$G138,$H138-SUM($I138:AK138)))","v":0.84656343035430903},{"$f":"IF(OR(AM$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AM$3,$H138/$G138,$H138-SUM($I138:AL138)))","v":0.84656343035430903},{"$f":"IF(OR(AN$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AN$3,$H138/$G138,$H138-SUM($I138:AM138)))","v":0.84656343035430903},{"$f":"IF(OR(AO$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AO$3,$H138/$G138,$H138-SUM($I138:AN138)))","v":0.84656343035430903},{"$f":"IF(OR(AP$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AP$3,$H138/$G138,$H138-SUM($I138:AO138)))","v":0.84656343035430903},{"$f":"IF(OR(AQ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AQ$3,$H138/$G138,$H138-SUM($I138:AP138)))","v":0.84656343035430903},{"$f":"IF(OR(AR$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AR$3,$H138/$G138,$H138-SUM($I138:AQ138)))","v":0.84656343035430903},{"$f":"IF(OR(AS$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AS$3,$H138/$G138,$H138-SUM($I138:AR138)))","v":0.84656343035430903},{"$f":"IF(OR(AT$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AT$3,$H138/$G138,$H138-SUM($I138:AS138)))","v":0.84656343035430903},{"$f":"IF(OR(AU$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AU$3,$H138/$G138,$H138-SUM($I138:AT138)))","v":0.84656343035430903},{"$f":"IF(OR(AV$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AV$3,$H138/$G138,$H138-SUM($I138:AU138)))","v":0.84656343035430903},{"$f":"IF(OR(AW$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AW$3,$H138/$G138,$H138-SUM($I138:AV138)))","v":0.84656343035430903},{"$f":"IF(OR(AX$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AX$3,$H138/$G138,$H138-SUM($I138:AW138)))","v":0.84656343035430903},{"$f":"IF(OR(AY$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AY$3,$H138/$G138,$H138-SUM($I138:AX138)))","v":0.84656343035430903},{"$f":"IF(OR(AZ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>AZ$3,$H138/$G138,$H138-SUM($I138:AY138)))","v":0.84656343035430903},{"$f":"IF(OR(BA$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BA$3,$H138/$G138,$H138-SUM($I138:AZ138)))","v":0.84656343035430903},{"$f":"IF(OR(BB$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BB$3,$H138/$G138,$H138-SUM($I138:BA138)))","v":0.84656343035430903},{"$f":"IF(OR(BC$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BC$3,$H138/$G138,$H138-SUM($I138:BB138)))","v":0.84656343035430903},{"$f":"IF(OR(BD$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BD$3,$H138/$G138,$H138-SUM($I138:BC138)))","v":0.84656343035432968},{"$f":"IF(OR(BE$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BE$3,$H138/$G138,$H138-SUM($I138:BD138)))","v":0},{"$f":"IF(OR(BF$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BF$3,$H138/$G138,$H138-SUM($I138:BE138)))","v":0},{"$f":"IF(OR(BG$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BG$3,$H138/$G138,$H138-SUM($I138:BF138)))","v":0},{"$f":"IF(OR(BH$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BH$3,$H138/$G138,$H138-SUM($I138:BG138)))","v":0},{"$f":"IF(OR(BI$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BI$3,$H138/$G138,$H138-SUM($I138:BH138)))","v":0},{"$f":"IF(OR(BJ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BJ$3,$H138/$G138,$H138-SUM($I138:BI138)))","v":0},{"$f":"IF(OR(BK$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BK$3,$H138/$G138,$H138-SUM($I138:BJ138)))","v":0},{"$f":"IF(OR(BL$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BL$3,$H138/$G138,$H138-SUM($I138:BK138)))","v":0},{"$f":"IF(OR(BM$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BM$3,$H138/$G138,$H138-SUM($I138:BL138)))","v":0},{"$f":"IF(OR(BN$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BN$3,$H138/$G138,$H138-SUM($I138:BM138)))","v":0},{"$f":"IF(OR(BO$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BO$3,$H138/$G138,$H138-SUM($I138:BN138)))","v":0},{"$f":"IF(OR(BP$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BP$3,$H138/$G138,$H138-SUM($I138:BO138)))","v":0},{"$f":"IF(OR(BQ$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BQ$3,$H138/$G138,$H138-SUM($I138:BP138)))","v":0},{"$f":"IF(OR(BR$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BR$3,$H138/$G138,$H138-SUM($I138:BQ138)))","v":0},{"$f":"IF(OR(BS$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BS$3,$H138/$G138,$H138-SUM($I138:BR138)))","v":0},{"$f":"IF(OR(BT$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BT$3,$H138/$G138,$H138-SUM($I138:BS138)))","v":0},{"$f":"IF(OR(BU$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BU$3,$H138/$G138,$H138-SUM($I138:BT138)))","v":0},{"$f":"IF(OR(BV$3<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138)>BV$3,$H138/$G138,$H138-SUM($I138:BU138)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G138","v":40},{"$f":"Q130","v":64.109255012534419},null,{"$f":"IF(OR(J$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>J$3,$H139/$G139,$H139-SUM($I139:I139)))","v":0},{"$f":"IF(OR(K$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>K$3,$H139/$G139,$H139-SUM($I139:J139)))","v":0},{"$f":"IF(OR(L$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>L$3,$H139/$G139,$H139-SUM($I139:K139)))","v":0},{"$f":"IF(OR(M$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>M$3,$H139/$G139,$H139-SUM($I139:L139)))","v":0},{"$f":"IF(OR(N$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>N$3,$H139/$G139,$H139-SUM($I139:M139)))","v":0},{"$f":"IF(OR(O$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>O$3,$H139/$G139,$H139-SUM($I139:N139)))","v":0},{"$f":"IF(OR(P$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>P$3,$H139/$G139,$H139-SUM($I139:O139)))","v":0},{"$f":"IF(OR(Q$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Q$3,$H139/$G139,$H139-SUM($I139:P139)))","v":0},{"$f":"IF(OR(R$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>R$3,$H139/$G139,$H139-SUM($I139:Q139)))","v":1.6027313753133605},{"$f":"IF(OR(S$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>S$3,$H139/$G139,$H139-SUM($I139:R139)))","v":1.6027313753133605},{"$f":"IF(OR(T$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>T$3,$H139/$G139,$H139-SUM($I139:S139)))","v":1.6027313753133605},{"$f":"IF(OR(U$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>U$3,$H139/$G139,$H139-SUM($I139:T139)))","v":1.6027313753133605},{"$f":"IF(OR(V$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>V$3,$H139/$G139,$H139-SUM($I139:U139)))","v":1.6027313753133605},{"$f":"IF(OR(W$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>W$3,$H139/$G139,$H139-SUM($I139:V139)))","v":1.6027313753133605},{"$f":"IF(OR(X$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>X$3,$H139/$G139,$H139-SUM($I139:W139)))","v":1.6027313753133605},{"$f":"IF(OR(Y$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Y$3,$H139/$G139,$H139-SUM($I139:X139)))","v":1.6027313753133605},{"$f":"IF(OR(Z$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>Z$3,$H139/$G139,$H139-SUM($I139:Y139)))","v":1.6027313753133605},{"$f":"IF(OR(AA$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AA$3,$H139/$G139,$H139-SUM($I139:Z139)))","v":1.6027313753133605},{"$f":"IF(OR(AB$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AB$3,$H139/$G139,$H139-SUM($I139:AA139)))","v":1.6027313753133605},{"$f":"IF(OR(AC$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AC$3,$H139/$G139,$H139-SUM($I139:AB139)))","v":1.6027313753133605},{"$f":"IF(OR(AD$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AD$3,$H139/$G139,$H139-SUM($I139:AC139)))","v":1.6027313753133605},{"$f":"IF(OR(AE$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AE$3,$H139/$G139,$H139-SUM($I139:AD139)))","v":1.6027313753133605},{"$f":"IF(OR(AF$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AF$3,$H139/$G139,$H139-SUM($I139:AE139)))","v":1.6027313753133605},{"$f":"IF(OR(AG$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AG$3,$H139/$G139,$H139-SUM($I139:AF139)))","v":1.6027313753133605},{"$f":"IF(OR(AH$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AH$3,$H139/$G139,$H139-SUM($I139:AG139)))","v":1.6027313753133605},{"$f":"IF(OR(AI$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AI$3,$H139/$G139,$H139-SUM($I139:AH139)))","v":1.6027313753133605},{"$f":"IF(OR(AJ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AJ$3,$H139/$G139,$H139-SUM($I139:AI139)))","v":1.6027313753133605},{"$f":"IF(OR(AK$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AK$3,$H139/$G139,$H139-SUM($I139:AJ139)))","v":1.6027313753133605},{"$f":"IF(OR(AL$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AL$3,$H139/$G139,$H139-SUM($I139:AK139)))","v":1.6027313753133605},{"$f":"IF(OR(AM$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AM$3,$H139/$G139,$H139-SUM($I139:AL139)))","v":1.6027313753133605},{"$f":"IF(OR(AN$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AN$3,$H139/$G139,$H139-SUM($I139:AM139)))","v":1.6027313753133605},{"$f":"IF(OR(AO$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AO$3,$H139/$G139,$H139-SUM($I139:AN139)))","v":1.6027313753133605},{"$f":"IF(OR(AP$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AP$3,$H139/$G139,$H139-SUM($I139:AO139)))","v":1.6027313753133605},{"$f":"IF(OR(AQ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AQ$3,$H139/$G139,$H139-SUM($I139:AP139)))","v":1.6027313753133605},{"$f":"IF(OR(AR$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AR$3,$H139/$G139,$H139-SUM($I139:AQ139)))","v":1.6027313753133605},{"$f":"IF(OR(AS$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AS$3,$H139/$G139,$H139-SUM($I139:AR139)))","v":1.6027313753133605},{"$f":"IF(OR(AT$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AT$3,$H139/$G139,$H139-SUM($I139:AS139)))","v":1.6027313753133605},{"$f":"IF(OR(AU$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AU$3,$H139/$G139,$H139-SUM($I139:AT139)))","v":1.6027313753133605},{"$f":"IF(OR(AV$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AV$3,$H139/$G139,$H139-SUM($I139:AU139)))","v":1.6027313753133605},{"$f":"IF(OR(AW$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AW$3,$H139/$G139,$H139-SUM($I139:AV139)))","v":1.6027313753133605},{"$f":"IF(OR(AX$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AX$3,$H139/$G139,$H139-SUM($I139:AW139)))","v":1.6027313753133605},{"$f":"IF(OR(AY$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AY$3,$H139/$G139,$H139-SUM($I139:AX139)))","v":1.6027313753133605},{"$f":"IF(OR(AZ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>AZ$3,$H139/$G139,$H139-SUM($I139:AY139)))","v":1.6027313753133605},{"$f":"IF(OR(BA$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BA$3,$H139/$G139,$H139-SUM($I139:AZ139)))","v":1.6027313753133605},{"$f":"IF(OR(BB$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BB$3,$H139/$G139,$H139-SUM($I139:BA139)))","v":1.6027313753133605},{"$f":"IF(OR(BC$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BC$3,$H139/$G139,$H139-SUM($I139:BB139)))","v":1.6027313753133605},{"$f":"IF(OR(BD$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BD$3,$H139/$G139,$H139-SUM($I139:BC139)))","v":1.6027313753133605},{"$f":"IF(OR(BE$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BE$3,$H139/$G139,$H139-SUM($I139:BD139)))","v":1.6027313753133399},{"$f":"IF(OR(BF$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BF$3,$H139/$G139,$H139-SUM($I139:BE139)))","v":0},{"$f":"IF(OR(BG$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BG$3,$H139/$G139,$H139-SUM($I139:BF139)))","v":0},{"$f":"IF(OR(BH$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BH$3,$H139/$G139,$H139-SUM($I139:BG139)))","v":0},{"$f":"IF(OR(BI$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BI$3,$H139/$G139,$H139-SUM($I139:BH139)))","v":0},{"$f":"IF(OR(BJ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BJ$3,$H139/$G139,$H139-SUM($I139:BI139)))","v":0},{"$f":"IF(OR(BK$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BK$3,$H139/$G139,$H139-SUM($I139:BJ139)))","v":0},{"$f":"IF(OR(BL$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BL$3,$H139/$G139,$H139-SUM($I139:BK139)))","v":0},{"$f":"IF(OR(BM$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BM$3,$H139/$G139,$H139-SUM($I139:BL139)))","v":0},{"$f":"IF(OR(BN$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BN$3,$H139/$G139,$H139-SUM($I139:BM139)))","v":0},{"$f":"IF(OR(BO$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BO$3,$H139/$G139,$H139-SUM($I139:BN139)))","v":0},{"$f":"IF(OR(BP$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BP$3,$H139/$G139,$H139-SUM($I139:BO139)))","v":0},{"$f":"IF(OR(BQ$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BQ$3,$H139/$G139,$H139-SUM($I139:BP139)))","v":0},{"$f":"IF(OR(BR$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BR$3,$H139/$G139,$H139-SUM($I139:BQ139)))","v":0},{"$f":"IF(OR(BS$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BS$3,$H139/$G139,$H139-SUM($I139:BR139)))","v":0},{"$f":"IF(OR(BT$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BT$3,$H139/$G139,$H139-SUM($I139:BS139)))","v":0},{"$f":"IF(OR(BU$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BU$3,$H139/$G139,$H139-SUM($I139:BT139)))","v":0},{"$f":"IF(OR(BV$3<=$D139,$G139=\"n/a\"),0,IF(SUM($D139,$G139)>BV$3,$H139/$G139,$H139-SUM($I139:BU139)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G139","v":40},{"$f":"R130","v":63.236859023702564},null,{"$f":"IF(OR(J$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>J$3,$H140/$G140,$H140-SUM($I140:I140)))","v":0},{"$f":"IF(OR(K$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>K$3,$H140/$G140,$H140-SUM($I140:J140)))","v":0},{"$f":"IF(OR(L$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>L$3,$H140/$G140,$H140-SUM($I140:K140)))","v":0},{"$f":"IF(OR(M$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>M$3,$H140/$G140,$H140-SUM($I140:L140)))","v":0},{"$f":"IF(OR(N$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>N$3,$H140/$G140,$H140-SUM($I140:M140)))","v":0},{"$f":"IF(OR(O$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>O$3,$H140/$G140,$H140-SUM($I140:N140)))","v":0},{"$f":"IF(OR(P$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>P$3,$H140/$G140,$H140-SUM($I140:O140)))","v":0},{"$f":"IF(OR(Q$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Q$3,$H140/$G140,$H140-SUM($I140:P140)))","v":0},{"$f":"IF(OR(R$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>R$3,$H140/$G140,$H140-SUM($I140:Q140)))","v":0},{"$f":"IF(OR(S$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>S$3,$H140/$G140,$H140-SUM($I140:R140)))","v":1.580921475592564},{"$f":"IF(OR(T$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>T$3,$H140/$G140,$H140-SUM($I140:S140)))","v":1.580921475592564},{"$f":"IF(OR(U$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>U$3,$H140/$G140,$H140-SUM($I140:T140)))","v":1.580921475592564},{"$f":"IF(OR(V$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>V$3,$H140/$G140,$H140-SUM($I140:U140)))","v":1.580921475592564},{"$f":"IF(OR(W$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>W$3,$H140/$G140,$H140-SUM($I140:V140)))","v":1.580921475592564},{"$f":"IF(OR(X$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>X$3,$H140/$G140,$H140-SUM($I140:W140)))","v":1.580921475592564},{"$f":"IF(OR(Y$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Y$3,$H140/$G140,$H140-SUM($I140:X140)))","v":1.580921475592564},{"$f":"IF(OR(Z$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>Z$3,$H140/$G140,$H140-SUM($I140:Y140)))","v":1.580921475592564},{"$f":"IF(OR(AA$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AA$3,$H140/$G140,$H140-SUM($I140:Z140)))","v":1.580921475592564},{"$f":"IF(OR(AB$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AB$3,$H140/$G140,$H140-SUM($I140:AA140)))","v":1.580921475592564},{"$f":"IF(OR(AC$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AC$3,$H140/$G140,$H140-SUM($I140:AB140)))","v":1.580921475592564},{"$f":"IF(OR(AD$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AD$3,$H140/$G140,$H140-SUM($I140:AC140)))","v":1.580921475592564},{"$f":"IF(OR(AE$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AE$3,$H140/$G140,$H140-SUM($I140:AD140)))","v":1.580921475592564},{"$f":"IF(OR(AF$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AF$3,$H140/$G140,$H140-SUM($I140:AE140)))","v":1.580921475592564},{"$f":"IF(OR(AG$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AG$3,$H140/$G140,$H140-SUM($I140:AF140)))","v":1.580921475592564},{"$f":"IF(OR(AH$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AH$3,$H140/$G140,$H140-SUM($I140:AG140)))","v":1.580921475592564},{"$f":"IF(OR(AI$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AI$3,$H140/$G140,$H140-SUM($I140:AH140)))","v":1.580921475592564},{"$f":"IF(OR(AJ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AJ$3,$H140/$G140,$H140-SUM($I140:AI140)))","v":1.580921475592564},{"$f":"IF(OR(AK$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AK$3,$H140/$G140,$H140-SUM($I140:AJ140)))","v":1.580921475592564},{"$f":"IF(OR(AL$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AL$3,$H140/$G140,$H140-SUM($I140:AK140)))","v":1.580921475592564},{"$f":"IF(OR(AM$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AM$3,$H140/$G140,$H140-SUM($I140:AL140)))","v":1.580921475592564},{"$f":"IF(OR(AN$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AN$3,$H140/$G140,$H140-SUM($I140:AM140)))","v":1.580921475592564},{"$f":"IF(OR(AO$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AO$3,$H140/$G140,$H140-SUM($I140:AN140)))","v":1.580921475592564},{"$f":"IF(OR(AP$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AP$3,$H140/$G140,$H140-SUM($I140:AO140)))","v":1.580921475592564},{"$f":"IF(OR(AQ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AQ$3,$H140/$G140,$H140-SUM($I140:AP140)))","v":1.580921475592564},{"$f":"IF(OR(AR$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AR$3,$H140/$G140,$H140-SUM($I140:AQ140)))","v":1.580921475592564},{"$f":"IF(OR(AS$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AS$3,$H140/$G140,$H140-SUM($I140:AR140)))","v":1.580921475592564},{"$f":"IF(OR(AT$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AT$3,$H140/$G140,$H140-SUM($I140:AS140)))","v":1.580921475592564},{"$f":"IF(OR(AU$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AU$3,$H140/$G140,$H140-SUM($I140:AT140)))","v":1.580921475592564},{"$f":"IF(OR(AV$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AV$3,$H140/$G140,$H140-SUM($I140:AU140)))","v":1.580921475592564},{"$f":"IF(OR(AW$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AW$3,$H140/$G140,$H140-SUM($I140:AV140)))","v":1.580921475592564},{"$f":"IF(OR(AX$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AX$3,$H140/$G140,$H140-SUM($I140:AW140)))","v":1.580921475592564},{"$f":"IF(OR(AY$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AY$3,$H140/$G140,$H140-SUM($I140:AX140)))","v":1.580921475592564},{"$f":"IF(OR(AZ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>AZ$3,$H140/$G140,$H140-SUM($I140:AY140)))","v":1.580921475592564},{"$f":"IF(OR(BA$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BA$3,$H140/$G140,$H140-SUM($I140:AZ140)))","v":1.580921475592564},{"$f":"IF(OR(BB$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BB$3,$H140/$G140,$H140-SUM($I140:BA140)))","v":1.580921475592564},{"$f":"IF(OR(BC$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BC$3,$H140/$G140,$H140-SUM($I140:BB140)))","v":1.580921475592564},{"$f":"IF(OR(BD$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BD$3,$H140/$G140,$H140-SUM($I140:BC140)))","v":1.580921475592564},{"$f":"IF(OR(BE$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BE$3,$H140/$G140,$H140-SUM($I140:BD140)))","v":1.580921475592564},{"$f":"IF(OR(BF$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BF$3,$H140/$G140,$H140-SUM($I140:BE140)))","v":1.5809214755926178},{"$f":"IF(OR(BG$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BG$3,$H140/$G140,$H140-SUM($I140:BF140)))","v":0},{"$f":"IF(OR(BH$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BH$3,$H140/$G140,$H140-SUM($I140:BG140)))","v":0},{"$f":"IF(OR(BI$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BI$3,$H140/$G140,$H140-SUM($I140:BH140)))","v":0},{"$f":"IF(OR(BJ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BJ$3,$H140/$G140,$H140-SUM($I140:BI140)))","v":0},{"$f":"IF(OR(BK$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BK$3,$H140/$G140,$H140-SUM($I140:BJ140)))","v":0},{"$f":"IF(OR(BL$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BL$3,$H140/$G140,$H140-SUM($I140:BK140)))","v":0},{"$f":"IF(OR(BM$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BM$3,$H140/$G140,$H140-SUM($I140:BL140)))","v":0},{"$f":"IF(OR(BN$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BN$3,$H140/$G140,$H140-SUM($I140:BM140)))","v":0},{"$f":"IF(OR(BO$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BO$3,$H140/$G140,$H140-SUM($I140:BN140)))","v":0},{"$f":"IF(OR(BP$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BP$3,$H140/$G140,$H140-SUM($I140:BO140)))","v":0},{"$f":"IF(OR(BQ$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BQ$3,$H140/$G140,$H140-SUM($I140:BP140)))","v":0},{"$f":"IF(OR(BR$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BR$3,$H140/$G140,$H140-SUM($I140:BQ140)))","v":0},{"$f":"IF(OR(BS$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BS$3,$H140/$G140,$H140-SUM($I140:BR140)))","v":0},{"$f":"IF(OR(BT$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BT$3,$H140/$G140,$H140-SUM($I140:BS140)))","v":0},{"$f":"IF(OR(BU$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BU$3,$H140/$G140,$H140-SUM($I140:BT140)))","v":0},{"$f":"IF(OR(BV$3<=$D140,$G140=\"n/a\"),0,IF(SUM($D140,$G140)>BV$3,$H140/$G140,$H140-SUM($I140:BU140)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G140","v":40},{"$f":"S130","v":62.750117694017398},null,{"$f":"IF(OR(J$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>J$3,$H141/$G141,$H141-SUM($I141:I141)))","v":0},{"$f":"IF(OR(K$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>K$3,$H141/$G141,$H141-SUM($I141:J141)))","v":0},{"$f":"IF(OR(L$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>L$3,$H141/$G141,$H141-SUM($I141:K141)))","v":0},{"$f":"IF(OR(M$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>M$3,$H141/$G141,$H141-SUM($I141:L141)))","v":0},{"$f":"IF(OR(N$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>N$3,$H141/$G141,$H141-SUM($I141:M141)))","v":0},{"$f":"IF(OR(O$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>O$3,$H141/$G141,$H141-SUM($I141:N141)))","v":0},{"$f":"IF(OR(P$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>P$3,$H141/$G141,$H141-SUM($I141:O141)))","v":0},{"$f":"IF(OR(Q$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Q$3,$H141/$G141,$H141-SUM($I141:P141)))","v":0},{"$f":"IF(OR(R$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>R$3,$H141/$G141,$H141-SUM($I141:Q141)))","v":0},{"$f":"IF(OR(S$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>S$3,$H141/$G141,$H141-SUM($I141:R141)))","v":0},{"$f":"IF(OR(T$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>T$3,$H141/$G141,$H141-SUM($I141:S141)))","v":1.5687529423504349},{"$f":"IF(OR(U$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>U$3,$H141/$G141,$H141-SUM($I141:T141)))","v":1.5687529423504349},{"$f":"IF(OR(V$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>V$3,$H141/$G141,$H141-SUM($I141:U141)))","v":1.5687529423504349},{"$f":"IF(OR(W$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>W$3,$H141/$G141,$H141-SUM($I141:V141)))","v":1.5687529423504349},{"$f":"IF(OR(X$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>X$3,$H141/$G141,$H141-SUM($I141:W141)))","v":1.5687529423504349},{"$f":"IF(OR(Y$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Y$3,$H141/$G141,$H141-SUM($I141:X141)))","v":1.5687529423504349},{"$f":"IF(OR(Z$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>Z$3,$H141/$G141,$H141-SUM($I141:Y141)))","v":1.5687529423504349},{"$f":"IF(OR(AA$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AA$3,$H141/$G141,$H141-SUM($I141:Z141)))","v":1.5687529423504349},{"$f":"IF(OR(AB$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AB$3,$H141/$G141,$H141-SUM($I141:AA141)))","v":1.5687529423504349},{"$f":"IF(OR(AC$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AC$3,$H141/$G141,$H141-SUM($I141:AB141)))","v":1.5687529423504349},{"$f":"IF(OR(AD$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AD$3,$H141/$G141,$H141-SUM($I141:AC141)))","v":1.5687529423504349},{"$f":"IF(OR(AE$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AE$3,$H141/$G141,$H141-SUM($I141:AD141)))","v":1.5687529423504349},{"$f":"IF(OR(AF$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AF$3,$H141/$G141,$H141-SUM($I141:AE141)))","v":1.5687529423504349},{"$f":"IF(OR(AG$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AG$3,$H141/$G141,$H141-SUM($I141:AF141)))","v":1.5687529423504349},{"$f":"IF(OR(AH$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AH$3,$H141/$G141,$H141-SUM($I141:AG141)))","v":1.5687529423504349},{"$f":"IF(OR(AI$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AI$3,$H141/$G141,$H141-SUM($I141:AH141)))","v":1.5687529423504349},{"$f":"IF(OR(AJ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AJ$3,$H141/$G141,$H141-SUM($I141:AI141)))","v":1.5687529423504349},{"$f":"IF(OR(AK$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AK$3,$H141/$G141,$H141-SUM($I141:AJ141)))","v":1.5687529423504349},{"$f":"IF(OR(AL$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AL$3,$H141/$G141,$H141-SUM($I141:AK141)))","v":1.5687529423504349},{"$f":"IF(OR(AM$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AM$3,$H141/$G141,$H141-SUM($I141:AL141)))","v":1.5687529423504349},{"$f":"IF(OR(AN$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AN$3,$H141/$G141,$H141-SUM($I141:AM141)))","v":1.5687529423504349},{"$f":"IF(OR(AO$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AO$3,$H141/$G141,$H141-SUM($I141:AN141)))","v":1.5687529423504349},{"$f":"IF(OR(AP$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AP$3,$H141/$G141,$H141-SUM($I141:AO141)))","v":1.5687529423504349},{"$f":"IF(OR(AQ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AQ$3,$H141/$G141,$H141-SUM($I141:AP141)))","v":1.5687529423504349},{"$f":"IF(OR(AR$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AR$3,$H141/$G141,$H141-SUM($I141:AQ141)))","v":1.5687529423504349},{"$f":"IF(OR(AS$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AS$3,$H141/$G141,$H141-SUM($I141:AR141)))","v":1.5687529423504349},{"$f":"IF(OR(AT$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AT$3,$H141/$G141,$H141-SUM($I141:AS141)))","v":1.5687529423504349},{"$f":"IF(OR(AU$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AU$3,$H141/$G141,$H141-SUM($I141:AT141)))","v":1.5687529423504349},{"$f":"IF(OR(AV$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AV$3,$H141/$G141,$H141-SUM($I141:AU141)))","v":1.5687529423504349},{"$f":"IF(OR(AW$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AW$3,$H141/$G141,$H141-SUM($I141:AV141)))","v":1.5687529423504349},{"$f":"IF(OR(AX$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AX$3,$H141/$G141,$H141-SUM($I141:AW141)))","v":1.5687529423504349},{"$f":"IF(OR(AY$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AY$3,$H141/$G141,$H141-SUM($I141:AX141)))","v":1.5687529423504349},{"$f":"IF(OR(AZ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>AZ$3,$H141/$G141,$H141-SUM($I141:AY141)))","v":1.5687529423504349},{"$f":"IF(OR(BA$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BA$3,$H141/$G141,$H141-SUM($I141:AZ141)))","v":1.5687529423504349},{"$f":"IF(OR(BB$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BB$3,$H141/$G141,$H141-SUM($I141:BA141)))","v":1.5687529423504349},{"$f":"IF(OR(BC$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BC$3,$H141/$G141,$H141-SUM($I141:BB141)))","v":1.5687529423504349},{"$f":"IF(OR(BD$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BD$3,$H141/$G141,$H141-SUM($I141:BC141)))","v":1.5687529423504349},{"$f":"IF(OR(BE$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BE$3,$H141/$G141,$H141-SUM($I141:BD141)))","v":1.5687529423504349},{"$f":"IF(OR(BF$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BF$3,$H141/$G141,$H141-SUM($I141:BE141)))","v":1.5687529423504349},{"$f":"IF(OR(BG$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BG$3,$H141/$G141,$H141-SUM($I141:BF141)))","v":1.5687529423504074},{"$f":"IF(OR(BH$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BH$3,$H141/$G141,$H141-SUM($I141:BG141)))","v":0},{"$f":"IF(OR(BI$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BI$3,$H141/$G141,$H141-SUM($I141:BH141)))","v":0},{"$f":"IF(OR(BJ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BJ$3,$H141/$G141,$H141-SUM($I141:BI141)))","v":0},{"$f":"IF(OR(BK$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BK$3,$H141/$G141,$H141-SUM($I141:BJ141)))","v":0},{"$f":"IF(OR(BL$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BL$3,$H141/$G141,$H141-SUM($I141:BK141)))","v":0},{"$f":"IF(OR(BM$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BM$3,$H141/$G141,$H141-SUM($I141:BL141)))","v":0},{"$f":"IF(OR(BN$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BN$3,$H141/$G141,$H141-SUM($I141:BM141)))","v":0},{"$f":"IF(OR(BO$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BO$3,$H141/$G141,$H141-SUM($I141:BN141)))","v":0},{"$f":"IF(OR(BP$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BP$3,$H141/$G141,$H141-SUM($I141:BO141)))","v":0},{"$f":"IF(OR(BQ$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BQ$3,$H141/$G141,$H141-SUM($I141:BP141)))","v":0},{"$f":"IF(OR(BR$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BR$3,$H141/$G141,$H141-SUM($I141:BQ141)))","v":0},{"$f":"IF(OR(BS$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BS$3,$H141/$G141,$H141-SUM($I141:BR141)))","v":0},{"$f":"IF(OR(BT$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BT$3,$H141/$G141,$H141-SUM($I141:BS141)))","v":0},{"$f":"IF(OR(BU$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BU$3,$H141/$G141,$H141-SUM($I141:BT141)))","v":0},{"$f":"IF(OR(BV$3<=$D141,$G141=\"n/a\"),0,IF(SUM($D141,$G141)>BV$3,$H141/$G141,$H141-SUM($I141:BU141)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A124)","v":45},{"$f":"T130","v":0},null,{"$f":"IF(OR(J$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>J$3,$H142/$G142,$H142-SUM($I142:I142)))","v":0},{"$f":"IF(OR(K$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>K$3,$H142/$G142,$H142-SUM($I142:J142)))","v":0},{"$f":"IF(OR(L$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>L$3,$H142/$G142,$H142-SUM($I142:K142)))","v":0},{"$f":"IF(OR(M$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>M$3,$H142/$G142,$H142-SUM($I142:L142)))","v":0},{"$f":"IF(OR(N$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>N$3,$H142/$G142,$H142-SUM($I142:M142)))","v":0},{"$f":"IF(OR(O$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>O$3,$H142/$G142,$H142-SUM($I142:N142)))","v":0},{"$f":"IF(OR(P$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>P$3,$H142/$G142,$H142-SUM($I142:O142)))","v":0},{"$f":"IF(OR(Q$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Q$3,$H142/$G142,$H142-SUM($I142:P142)))","v":0},{"$f":"IF(OR(R$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>R$3,$H142/$G142,$H142-SUM($I142:Q142)))","v":0},{"$f":"IF(OR(S$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>S$3,$H142/$G142,$H142-SUM($I142:R142)))","v":0},{"$f":"IF(OR(T$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>T$3,$H142/$G142,$H142-SUM($I142:S142)))","v":0},{"$f":"IF(OR(U$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>U$3,$H142/$G142,$H142-SUM($I142:T142)))","v":0},{"$f":"IF(OR(V$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>V$3,$H142/$G142,$H142-SUM($I142:U142)))","v":0},{"$f":"IF(OR(W$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>W$3,$H142/$G142,$H142-SUM($I142:V142)))","v":0},{"$f":"IF(OR(X$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>X$3,$H142/$G142,$H142-SUM($I142:W142)))","v":0},{"$f":"IF(OR(Y$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Y$3,$H142/$G142,$H142-SUM($I142:X142)))","v":0},{"$f":"IF(OR(Z$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>Z$3,$H142/$G142,$H142-SUM($I142:Y142)))","v":0},{"$f":"IF(OR(AA$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AA$3,$H142/$G142,$H142-SUM($I142:Z142)))","v":0},{"$f":"IF(OR(AB$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AB$3,$H142/$G142,$H142-SUM($I142:AA142)))","v":0},{"$f":"IF(OR(AC$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AC$3,$H142/$G142,$H142-SUM($I142:AB142)))","v":0},{"$f":"IF(OR(AD$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AD$3,$H142/$G142,$H142-SUM($I142:AC142)))","v":0},{"$f":"IF(OR(AE$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AE$3,$H142/$G142,$H142-SUM($I142:AD142)))","v":0},{"$f":"IF(OR(AF$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AF$3,$H142/$G142,$H142-SUM($I142:AE142)))","v":0},{"$f":"IF(OR(AG$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AG$3,$H142/$G142,$H142-SUM($I142:AF142)))","v":0},{"$f":"IF(OR(AH$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AH$3,$H142/$G142,$H142-SUM($I142:AG142)))","v":0},{"$f":"IF(OR(AI$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AI$3,$H142/$G142,$H142-SUM($I142:AH142)))","v":0},{"$f":"IF(OR(AJ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AJ$3,$H142/$G142,$H142-SUM($I142:AI142)))","v":0},{"$f":"IF(OR(AK$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AK$3,$H142/$G142,$H142-SUM($I142:AJ142)))","v":0},{"$f":"IF(OR(AL$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AL$3,$H142/$G142,$H142-SUM($I142:AK142)))","v":0},{"$f":"IF(OR(AM$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AM$3,$H142/$G142,$H142-SUM($I142:AL142)))","v":0},{"$f":"IF(OR(AN$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AN$3,$H142/$G142,$H142-SUM($I142:AM142)))","v":0},{"$f":"IF(OR(AO$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AO$3,$H142/$G142,$H142-SUM($I142:AN142)))","v":0},{"$f":"IF(OR(AP$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AP$3,$H142/$G142,$H142-SUM($I142:AO142)))","v":0},{"$f":"IF(OR(AQ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AQ$3,$H142/$G142,$H142-SUM($I142:AP142)))","v":0},{"$f":"IF(OR(AR$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AR$3,$H142/$G142,$H142-SUM($I142:AQ142)))","v":0},{"$f":"IF(OR(AS$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AS$3,$H142/$G142,$H142-SUM($I142:AR142)))","v":0},{"$f":"IF(OR(AT$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AT$3,$H142/$G142,$H142-SUM($I142:AS142)))","v":0},{"$f":"IF(OR(AU$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AU$3,$H142/$G142,$H142-SUM($I142:AT142)))","v":0},{"$f":"IF(OR(AV$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AV$3,$H142/$G142,$H142-SUM($I142:AU142)))","v":0},{"$f":"IF(OR(AW$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AW$3,$H142/$G142,$H142-SUM($I142:AV142)))","v":0},{"$f":"IF(OR(AX$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AX$3,$H142/$G142,$H142-SUM($I142:AW142)))","v":0},{"$f":"IF(OR(AY$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AY$3,$H142/$G142,$H142-SUM($I142:AX142)))","v":0},{"$f":"IF(OR(AZ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>AZ$3,$H142/$G142,$H142-SUM($I142:AY142)))","v":0},{"$f":"IF(OR(BA$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BA$3,$H142/$G142,$H142-SUM($I142:AZ142)))","v":0},{"$f":"IF(OR(BB$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BB$3,$H142/$G142,$H142-SUM($I142:BA142)))","v":0},{"$f":"IF(OR(BC$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BC$3,$H142/$G142,$H142-SUM($I142:BB142)))","v":0},{"$f":"IF(OR(BD$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BD$3,$H142/$G142,$H142-SUM($I142:BC142)))","v":0},{"$f":"IF(OR(BE$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BE$3,$H142/$G142,$H142-SUM($I142:BD142)))","v":0},{"$f":"IF(OR(BF$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BF$3,$H142/$G142,$H142-SUM($I142:BE142)))","v":0},{"$f":"IF(OR(BG$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BG$3,$H142/$G142,$H142-SUM($I142:BF142)))","v":0},{"$f":"IF(OR(BH$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BH$3,$H142/$G142,$H142-SUM($I142:BG142)))","v":0},{"$f":"IF(OR(BI$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BI$3,$H142/$G142,$H142-SUM($I142:BH142)))","v":0},{"$f":"IF(OR(BJ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BJ$3,$H142/$G142,$H142-SUM($I142:BI142)))","v":0},{"$f":"IF(OR(BK$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BK$3,$H142/$G142,$H142-SUM($I142:BJ142)))","v":0},{"$f":"IF(OR(BL$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BL$3,$H142/$G142,$H142-SUM($I142:BK142)))","v":0},{"$f":"IF(OR(BM$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BM$3,$H142/$G142,$H142-SUM($I142:BL142)))","v":0},{"$f":"IF(OR(BN$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BN$3,$H142/$G142,$H142-SUM($I142:BM142)))","v":0},{"$f":"IF(OR(BO$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BO$3,$H142/$G142,$H142-SUM($I142:BN142)))","v":0},{"$f":"IF(OR(BP$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BP$3,$H142/$G142,$H142-SUM($I142:BO142)))","v":0},{"$f":"IF(OR(BQ$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BQ$3,$H142/$G142,$H142-SUM($I142:BP142)))","v":0},{"$f":"IF(OR(BR$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BR$3,$H142/$G142,$H142-SUM($I142:BQ142)))","v":0},{"$f":"IF(OR(BS$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BS$3,$H142/$G142,$H142-SUM($I142:BR142)))","v":0},{"$f":"IF(OR(BT$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BT$3,$H142/$G142,$H142-SUM($I142:BS142)))","v":0},{"$f":"IF(OR(BU$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BU$3,$H142/$G142,$H142-SUM($I142:BT142)))","v":0},{"$f":"IF(OR(BV$3<=$D142,$G142=\"n/a\"),0,IF(SUM($D142,$G142)>BV$3,$H142/$G142,$H142-SUM($I142:BU142)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G142","v":45},{"$f":"U130","v":0},null,{"$f":"IF(OR(J$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>J$3,$H143/$G143,$H143-SUM($I143:I143)))","v":0},{"$f":"IF(OR(K$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>K$3,$H143/$G143,$H143-SUM($I143:J143)))","v":0},{"$f":"IF(OR(L$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>L$3,$H143/$G143,$H143-SUM($I143:K143)))","v":0},{"$f":"IF(OR(M$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>M$3,$H143/$G143,$H143-SUM($I143:L143)))","v":0},{"$f":"IF(OR(N$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>N$3,$H143/$G143,$H143-SUM($I143:M143)))","v":0},{"$f":"IF(OR(O$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>O$3,$H143/$G143,$H143-SUM($I143:N143)))","v":0},{"$f":"IF(OR(P$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>P$3,$H143/$G143,$H143-SUM($I143:O143)))","v":0},{"$f":"IF(OR(Q$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Q$3,$H143/$G143,$H143-SUM($I143:P143)))","v":0},{"$f":"IF(OR(R$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>R$3,$H143/$G143,$H143-SUM($I143:Q143)))","v":0},{"$f":"IF(OR(S$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>S$3,$H143/$G143,$H143-SUM($I143:R143)))","v":0},{"$f":"IF(OR(T$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>T$3,$H143/$G143,$H143-SUM($I143:S143)))","v":0},{"$f":"IF(OR(U$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>U$3,$H143/$G143,$H143-SUM($I143:T143)))","v":0},{"$f":"IF(OR(V$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>V$3,$H143/$G143,$H143-SUM($I143:U143)))","v":0},{"$f":"IF(OR(W$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>W$3,$H143/$G143,$H143-SUM($I143:V143)))","v":0},{"$f":"IF(OR(X$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>X$3,$H143/$G143,$H143-SUM($I143:W143)))","v":0},{"$f":"IF(OR(Y$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Y$3,$H143/$G143,$H143-SUM($I143:X143)))","v":0},{"$f":"IF(OR(Z$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>Z$3,$H143/$G143,$H143-SUM($I143:Y143)))","v":0},{"$f":"IF(OR(AA$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AA$3,$H143/$G143,$H143-SUM($I143:Z143)))","v":0},{"$f":"IF(OR(AB$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AB$3,$H143/$G143,$H143-SUM($I143:AA143)))","v":0},{"$f":"IF(OR(AC$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AC$3,$H143/$G143,$H143-SUM($I143:AB143)))","v":0},{"$f":"IF(OR(AD$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AD$3,$H143/$G143,$H143-SUM($I143:AC143)))","v":0},{"$f":"IF(OR(AE$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AE$3,$H143/$G143,$H143-SUM($I143:AD143)))","v":0},{"$f":"IF(OR(AF$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AF$3,$H143/$G143,$H143-SUM($I143:AE143)))","v":0},{"$f":"IF(OR(AG$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AG$3,$H143/$G143,$H143-SUM($I143:AF143)))","v":0},{"$f":"IF(OR(AH$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AH$3,$H143/$G143,$H143-SUM($I143:AG143)))","v":0},{"$f":"IF(OR(AI$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AI$3,$H143/$G143,$H143-SUM($I143:AH143)))","v":0},{"$f":"IF(OR(AJ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AJ$3,$H143/$G143,$H143-SUM($I143:AI143)))","v":0},{"$f":"IF(OR(AK$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AK$3,$H143/$G143,$H143-SUM($I143:AJ143)))","v":0},{"$f":"IF(OR(AL$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AL$3,$H143/$G143,$H143-SUM($I143:AK143)))","v":0},{"$f":"IF(OR(AM$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AM$3,$H143/$G143,$H143-SUM($I143:AL143)))","v":0},{"$f":"IF(OR(AN$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AN$3,$H143/$G143,$H143-SUM($I143:AM143)))","v":0},{"$f":"IF(OR(AO$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AO$3,$H143/$G143,$H143-SUM($I143:AN143)))","v":0},{"$f":"IF(OR(AP$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AP$3,$H143/$G143,$H143-SUM($I143:AO143)))","v":0},{"$f":"IF(OR(AQ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AQ$3,$H143/$G143,$H143-SUM($I143:AP143)))","v":0},{"$f":"IF(OR(AR$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AR$3,$H143/$G143,$H143-SUM($I143:AQ143)))","v":0},{"$f":"IF(OR(AS$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AS$3,$H143/$G143,$H143-SUM($I143:AR143)))","v":0},{"$f":"IF(OR(AT$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AT$3,$H143/$G143,$H143-SUM($I143:AS143)))","v":0},{"$f":"IF(OR(AU$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AU$3,$H143/$G143,$H143-SUM($I143:AT143)))","v":0},{"$f":"IF(OR(AV$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AV$3,$H143/$G143,$H143-SUM($I143:AU143)))","v":0},{"$f":"IF(OR(AW$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AW$3,$H143/$G143,$H143-SUM($I143:AV143)))","v":0},{"$f":"IF(OR(AX$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AX$3,$H143/$G143,$H143-SUM($I143:AW143)))","v":0},{"$f":"IF(OR(AY$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AY$3,$H143/$G143,$H143-SUM($I143:AX143)))","v":0},{"$f":"IF(OR(AZ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>AZ$3,$H143/$G143,$H143-SUM($I143:AY143)))","v":0},{"$f":"IF(OR(BA$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BA$3,$H143/$G143,$H143-SUM($I143:AZ143)))","v":0},{"$f":"IF(OR(BB$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BB$3,$H143/$G143,$H143-SUM($I143:BA143)))","v":0},{"$f":"IF(OR(BC$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BC$3,$H143/$G143,$H143-SUM($I143:BB143)))","v":0},{"$f":"IF(OR(BD$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BD$3,$H143/$G143,$H143-SUM($I143:BC143)))","v":0},{"$f":"IF(OR(BE$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BE$3,$H143/$G143,$H143-SUM($I143:BD143)))","v":0},{"$f":"IF(OR(BF$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BF$3,$H143/$G143,$H143-SUM($I143:BE143)))","v":0},{"$f":"IF(OR(BG$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BG$3,$H143/$G143,$H143-SUM($I143:BF143)))","v":0},{"$f":"IF(OR(BH$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BH$3,$H143/$G143,$H143-SUM($I143:BG143)))","v":0},{"$f":"IF(OR(BI$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BI$3,$H143/$G143,$H143-SUM($I143:BH143)))","v":0},{"$f":"IF(OR(BJ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BJ$3,$H143/$G143,$H143-SUM($I143:BI143)))","v":0},{"$f":"IF(OR(BK$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BK$3,$H143/$G143,$H143-SUM($I143:BJ143)))","v":0},{"$f":"IF(OR(BL$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BL$3,$H143/$G143,$H143-SUM($I143:BK143)))","v":0},{"$f":"IF(OR(BM$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BM$3,$H143/$G143,$H143-SUM($I143:BL143)))","v":0},{"$f":"IF(OR(BN$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BN$3,$H143/$G143,$H143-SUM($I143:BM143)))","v":0},{"$f":"IF(OR(BO$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BO$3,$H143/$G143,$H143-SUM($I143:BN143)))","v":0},{"$f":"IF(OR(BP$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BP$3,$H143/$G143,$H143-SUM($I143:BO143)))","v":0},{"$f":"IF(OR(BQ$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BQ$3,$H143/$G143,$H143-SUM($I143:BP143)))","v":0},{"$f":"IF(OR(BR$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BR$3,$H143/$G143,$H143-SUM($I143:BQ143)))","v":0},{"$f":"IF(OR(BS$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BS$3,$H143/$G143,$H143-SUM($I143:BR143)))","v":0},{"$f":"IF(OR(BT$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BT$3,$H143/$G143,$H143-SUM($I143:BS143)))","v":0},{"$f":"IF(OR(BU$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BU$3,$H143/$G143,$H143-SUM($I143:BT143)))","v":0},{"$f":"IF(OR(BV$3<=$D143,$G143=\"n/a\"),0,IF(SUM($D143,$G143)>BV$3,$H143/$G143,$H143-SUM($I143:BU143)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G143","v":45},{"$f":"V130","v":0},null,{"$f":"IF(OR(J$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>J$3,$H144/$G144,$H144-SUM($I144:I144)))","v":0},{"$f":"IF(OR(K$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>K$3,$H144/$G144,$H144-SUM($I144:J144)))","v":0},{"$f":"IF(OR(L$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>L$3,$H144/$G144,$H144-SUM($I144:K144)))","v":0},{"$f":"IF(OR(M$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>M$3,$H144/$G144,$H144-SUM($I144:L144)))","v":0},{"$f":"IF(OR(N$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>N$3,$H144/$G144,$H144-SUM($I144:M144)))","v":0},{"$f":"IF(OR(O$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>O$3,$H144/$G144,$H144-SUM($I144:N144)))","v":0},{"$f":"IF(OR(P$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>P$3,$H144/$G144,$H144-SUM($I144:O144)))","v":0},{"$f":"IF(OR(Q$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Q$3,$H144/$G144,$H144-SUM($I144:P144)))","v":0},{"$f":"IF(OR(R$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>R$3,$H144/$G144,$H144-SUM($I144:Q144)))","v":0},{"$f":"IF(OR(S$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>S$3,$H144/$G144,$H144-SUM($I144:R144)))","v":0},{"$f":"IF(OR(T$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>T$3,$H144/$G144,$H144-SUM($I144:S144)))","v":0},{"$f":"IF(OR(U$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>U$3,$H144/$G144,$H144-SUM($I144:T144)))","v":0},{"$f":"IF(OR(V$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>V$3,$H144/$G144,$H144-SUM($I144:U144)))","v":0},{"$f":"IF(OR(W$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>W$3,$H144/$G144,$H144-SUM($I144:V144)))","v":0},{"$f":"IF(OR(X$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>X$3,$H144/$G144,$H144-SUM($I144:W144)))","v":0},{"$f":"IF(OR(Y$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Y$3,$H144/$G144,$H144-SUM($I144:X144)))","v":0},{"$f":"IF(OR(Z$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>Z$3,$H144/$G144,$H144-SUM($I144:Y144)))","v":0},{"$f":"IF(OR(AA$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AA$3,$H144/$G144,$H144-SUM($I144:Z144)))","v":0},{"$f":"IF(OR(AB$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AB$3,$H144/$G144,$H144-SUM($I144:AA144)))","v":0},{"$f":"IF(OR(AC$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AC$3,$H144/$G144,$H144-SUM($I144:AB144)))","v":0},{"$f":"IF(OR(AD$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AD$3,$H144/$G144,$H144-SUM($I144:AC144)))","v":0},{"$f":"IF(OR(AE$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AE$3,$H144/$G144,$H144-SUM($I144:AD144)))","v":0},{"$f":"IF(OR(AF$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AF$3,$H144/$G144,$H144-SUM($I144:AE144)))","v":0},{"$f":"IF(OR(AG$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AG$3,$H144/$G144,$H144-SUM($I144:AF144)))","v":0},{"$f":"IF(OR(AH$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AH$3,$H144/$G144,$H144-SUM($I144:AG144)))","v":0},{"$f":"IF(OR(AI$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AI$3,$H144/$G144,$H144-SUM($I144:AH144)))","v":0},{"$f":"IF(OR(AJ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AJ$3,$H144/$G144,$H144-SUM($I144:AI144)))","v":0},{"$f":"IF(OR(AK$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AK$3,$H144/$G144,$H144-SUM($I144:AJ144)))","v":0},{"$f":"IF(OR(AL$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AL$3,$H144/$G144,$H144-SUM($I144:AK144)))","v":0},{"$f":"IF(OR(AM$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AM$3,$H144/$G144,$H144-SUM($I144:AL144)))","v":0},{"$f":"IF(OR(AN$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AN$3,$H144/$G144,$H144-SUM($I144:AM144)))","v":0},{"$f":"IF(OR(AO$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AO$3,$H144/$G144,$H144-SUM($I144:AN144)))","v":0},{"$f":"IF(OR(AP$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AP$3,$H144/$G144,$H144-SUM($I144:AO144)))","v":0},{"$f":"IF(OR(AQ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AQ$3,$H144/$G144,$H144-SUM($I144:AP144)))","v":0},{"$f":"IF(OR(AR$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AR$3,$H144/$G144,$H144-SUM($I144:AQ144)))","v":0},{"$f":"IF(OR(AS$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AS$3,$H144/$G144,$H144-SUM($I144:AR144)))","v":0},{"$f":"IF(OR(AT$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AT$3,$H144/$G144,$H144-SUM($I144:AS144)))","v":0},{"$f":"IF(OR(AU$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AU$3,$H144/$G144,$H144-SUM($I144:AT144)))","v":0},{"$f":"IF(OR(AV$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AV$3,$H144/$G144,$H144-SUM($I144:AU144)))","v":0},{"$f":"IF(OR(AW$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AW$3,$H144/$G144,$H144-SUM($I144:AV144)))","v":0},{"$f":"IF(OR(AX$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AX$3,$H144/$G144,$H144-SUM($I144:AW144)))","v":0},{"$f":"IF(OR(AY$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AY$3,$H144/$G144,$H144-SUM($I144:AX144)))","v":0},{"$f":"IF(OR(AZ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>AZ$3,$H144/$G144,$H144-SUM($I144:AY144)))","v":0},{"$f":"IF(OR(BA$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BA$3,$H144/$G144,$H144-SUM($I144:AZ144)))","v":0},{"$f":"IF(OR(BB$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BB$3,$H144/$G144,$H144-SUM($I144:BA144)))","v":0},{"$f":"IF(OR(BC$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BC$3,$H144/$G144,$H144-SUM($I144:BB144)))","v":0},{"$f":"IF(OR(BD$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BD$3,$H144/$G144,$H144-SUM($I144:BC144)))","v":0},{"$f":"IF(OR(BE$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BE$3,$H144/$G144,$H144-SUM($I144:BD144)))","v":0},{"$f":"IF(OR(BF$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BF$3,$H144/$G144,$H144-SUM($I144:BE144)))","v":0},{"$f":"IF(OR(BG$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BG$3,$H144/$G144,$H144-SUM($I144:BF144)))","v":0},{"$f":"IF(OR(BH$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BH$3,$H144/$G144,$H144-SUM($I144:BG144)))","v":0},{"$f":"IF(OR(BI$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BI$3,$H144/$G144,$H144-SUM($I144:BH144)))","v":0},{"$f":"IF(OR(BJ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BJ$3,$H144/$G144,$H144-SUM($I144:BI144)))","v":0},{"$f":"IF(OR(BK$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BK$3,$H144/$G144,$H144-SUM($I144:BJ144)))","v":0},{"$f":"IF(OR(BL$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BL$3,$H144/$G144,$H144-SUM($I144:BK144)))","v":0},{"$f":"IF(OR(BM$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BM$3,$H144/$G144,$H144-SUM($I144:BL144)))","v":0},{"$f":"IF(OR(BN$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BN$3,$H144/$G144,$H144-SUM($I144:BM144)))","v":0},{"$f":"IF(OR(BO$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BO$3,$H144/$G144,$H144-SUM($I144:BN144)))","v":0},{"$f":"IF(OR(BP$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BP$3,$H144/$G144,$H144-SUM($I144:BO144)))","v":0},{"$f":"IF(OR(BQ$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BQ$3,$H144/$G144,$H144-SUM($I144:BP144)))","v":0},{"$f":"IF(OR(BR$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BR$3,$H144/$G144,$H144-SUM($I144:BQ144)))","v":0},{"$f":"IF(OR(BS$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BS$3,$H144/$G144,$H144-SUM($I144:BR144)))","v":0},{"$f":"IF(OR(BT$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BT$3,$H144/$G144,$H144-SUM($I144:BS144)))","v":0},{"$f":"IF(OR(BU$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BU$3,$H144/$G144,$H144-SUM($I144:BT144)))","v":0},{"$f":"IF(OR(BV$3<=$D144,$G144=\"n/a\"),0,IF(SUM($D144,$G144)>BV$3,$H144/$G144,$H144-SUM($I144:BU144)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G144","v":45},{"$f":"W130","v":0},null,{"$f":"IF(OR(J$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>J$3,$H145/$G145,$H145-SUM($I145:I145)))","v":0},{"$f":"IF(OR(K$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>K$3,$H145/$G145,$H145-SUM($I145:J145)))","v":0},{"$f":"IF(OR(L$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>L$3,$H145/$G145,$H145-SUM($I145:K145)))","v":0},{"$f":"IF(OR(M$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>M$3,$H145/$G145,$H145-SUM($I145:L145)))","v":0},{"$f":"IF(OR(N$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>N$3,$H145/$G145,$H145-SUM($I145:M145)))","v":0},{"$f":"IF(OR(O$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>O$3,$H145/$G145,$H145-SUM($I145:N145)))","v":0},{"$f":"IF(OR(P$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>P$3,$H145/$G145,$H145-SUM($I145:O145)))","v":0},{"$f":"IF(OR(Q$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Q$3,$H145/$G145,$H145-SUM($I145:P145)))","v":0},{"$f":"IF(OR(R$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>R$3,$H145/$G145,$H145-SUM($I145:Q145)))","v":0},{"$f":"IF(OR(S$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>S$3,$H145/$G145,$H145-SUM($I145:R145)))","v":0},{"$f":"IF(OR(T$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>T$3,$H145/$G145,$H145-SUM($I145:S145)))","v":0},{"$f":"IF(OR(U$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>U$3,$H145/$G145,$H145-SUM($I145:T145)))","v":0},{"$f":"IF(OR(V$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>V$3,$H145/$G145,$H145-SUM($I145:U145)))","v":0},{"$f":"IF(OR(W$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>W$3,$H145/$G145,$H145-SUM($I145:V145)))","v":0},{"$f":"IF(OR(X$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>X$3,$H145/$G145,$H145-SUM($I145:W145)))","v":0},{"$f":"IF(OR(Y$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Y$3,$H145/$G145,$H145-SUM($I145:X145)))","v":0},{"$f":"IF(OR(Z$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>Z$3,$H145/$G145,$H145-SUM($I145:Y145)))","v":0},{"$f":"IF(OR(AA$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AA$3,$H145/$G145,$H145-SUM($I145:Z145)))","v":0},{"$f":"IF(OR(AB$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AB$3,$H145/$G145,$H145-SUM($I145:AA145)))","v":0},{"$f":"IF(OR(AC$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AC$3,$H145/$G145,$H145-SUM($I145:AB145)))","v":0},{"$f":"IF(OR(AD$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AD$3,$H145/$G145,$H145-SUM($I145:AC145)))","v":0},{"$f":"IF(OR(AE$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AE$3,$H145/$G145,$H145-SUM($I145:AD145)))","v":0},{"$f":"IF(OR(AF$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AF$3,$H145/$G145,$H145-SUM($I145:AE145)))","v":0},{"$f":"IF(OR(AG$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AG$3,$H145/$G145,$H145-SUM($I145:AF145)))","v":0},{"$f":"IF(OR(AH$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AH$3,$H145/$G145,$H145-SUM($I145:AG145)))","v":0},{"$f":"IF(OR(AI$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AI$3,$H145/$G145,$H145-SUM($I145:AH145)))","v":0},{"$f":"IF(OR(AJ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AJ$3,$H145/$G145,$H145-SUM($I145:AI145)))","v":0},{"$f":"IF(OR(AK$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AK$3,$H145/$G145,$H145-SUM($I145:AJ145)))","v":0},{"$f":"IF(OR(AL$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AL$3,$H145/$G145,$H145-SUM($I145:AK145)))","v":0},{"$f":"IF(OR(AM$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AM$3,$H145/$G145,$H145-SUM($I145:AL145)))","v":0},{"$f":"IF(OR(AN$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AN$3,$H145/$G145,$H145-SUM($I145:AM145)))","v":0},{"$f":"IF(OR(AO$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AO$3,$H145/$G145,$H145-SUM($I145:AN145)))","v":0},{"$f":"IF(OR(AP$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AP$3,$H145/$G145,$H145-SUM($I145:AO145)))","v":0},{"$f":"IF(OR(AQ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AQ$3,$H145/$G145,$H145-SUM($I145:AP145)))","v":0},{"$f":"IF(OR(AR$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AR$3,$H145/$G145,$H145-SUM($I145:AQ145)))","v":0},{"$f":"IF(OR(AS$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AS$3,$H145/$G145,$H145-SUM($I145:AR145)))","v":0},{"$f":"IF(OR(AT$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AT$3,$H145/$G145,$H145-SUM($I145:AS145)))","v":0},{"$f":"IF(OR(AU$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AU$3,$H145/$G145,$H145-SUM($I145:AT145)))","v":0},{"$f":"IF(OR(AV$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AV$3,$H145/$G145,$H145-SUM($I145:AU145)))","v":0},{"$f":"IF(OR(AW$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AW$3,$H145/$G145,$H145-SUM($I145:AV145)))","v":0},{"$f":"IF(OR(AX$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AX$3,$H145/$G145,$H145-SUM($I145:AW145)))","v":0},{"$f":"IF(OR(AY$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AY$3,$H145/$G145,$H145-SUM($I145:AX145)))","v":0},{"$f":"IF(OR(AZ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>AZ$3,$H145/$G145,$H145-SUM($I145:AY145)))","v":0},{"$f":"IF(OR(BA$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BA$3,$H145/$G145,$H145-SUM($I145:AZ145)))","v":0},{"$f":"IF(OR(BB$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BB$3,$H145/$G145,$H145-SUM($I145:BA145)))","v":0},{"$f":"IF(OR(BC$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BC$3,$H145/$G145,$H145-SUM($I145:BB145)))","v":0},{"$f":"IF(OR(BD$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BD$3,$H145/$G145,$H145-SUM($I145:BC145)))","v":0},{"$f":"IF(OR(BE$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BE$3,$H145/$G145,$H145-SUM($I145:BD145)))","v":0},{"$f":"IF(OR(BF$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BF$3,$H145/$G145,$H145-SUM($I145:BE145)))","v":0},{"$f":"IF(OR(BG$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BG$3,$H145/$G145,$H145-SUM($I145:BF145)))","v":0},{"$f":"IF(OR(BH$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BH$3,$H145/$G145,$H145-SUM($I145:BG145)))","v":0},{"$f":"IF(OR(BI$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BI$3,$H145/$G145,$H145-SUM($I145:BH145)))","v":0},{"$f":"IF(OR(BJ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BJ$3,$H145/$G145,$H145-SUM($I145:BI145)))","v":0},{"$f":"IF(OR(BK$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BK$3,$H145/$G145,$H145-SUM($I145:BJ145)))","v":0},{"$f":"IF(OR(BL$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BL$3,$H145/$G145,$H145-SUM($I145:BK145)))","v":0},{"$f":"IF(OR(BM$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BM$3,$H145/$G145,$H145-SUM($I145:BL145)))","v":0},{"$f":"IF(OR(BN$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BN$3,$H145/$G145,$H145-SUM($I145:BM145)))","v":0},{"$f":"IF(OR(BO$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BO$3,$H145/$G145,$H145-SUM($I145:BN145)))","v":0},{"$f":"IF(OR(BP$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BP$3,$H145/$G145,$H145-SUM($I145:BO145)))","v":0},{"$f":"IF(OR(BQ$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BQ$3,$H145/$G145,$H145-SUM($I145:BP145)))","v":0},{"$f":"IF(OR(BR$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BR$3,$H145/$G145,$H145-SUM($I145:BQ145)))","v":0},{"$f":"IF(OR(BS$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BS$3,$H145/$G145,$H145-SUM($I145:BR145)))","v":0},{"$f":"IF(OR(BT$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BT$3,$H145/$G145,$H145-SUM($I145:BS145)))","v":0},{"$f":"IF(OR(BU$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BU$3,$H145/$G145,$H145-SUM($I145:BT145)))","v":0},{"$f":"IF(OR(BV$3<=$D145,$G145=\"n/a\"),0,IF(SUM($D145,$G145)>BV$3,$H145/$G145,$H145-SUM($I145:BU145)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G145","v":45},{"$f":"X130","v":0},null,{"$f":"IF(OR(J$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>J$3,$H146/$G146,$H146-SUM($I146:I146)))","v":0},{"$f":"IF(OR(K$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>K$3,$H146/$G146,$H146-SUM($I146:J146)))","v":0},{"$f":"IF(OR(L$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>L$3,$H146/$G146,$H146-SUM($I146:K146)))","v":0},{"$f":"IF(OR(M$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>M$3,$H146/$G146,$H146-SUM($I146:L146)))","v":0},{"$f":"IF(OR(N$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>N$3,$H146/$G146,$H146-SUM($I146:M146)))","v":0},{"$f":"IF(OR(O$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>O$3,$H146/$G146,$H146-SUM($I146:N146)))","v":0},{"$f":"IF(OR(P$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>P$3,$H146/$G146,$H146-SUM($I146:O146)))","v":0},{"$f":"IF(OR(Q$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Q$3,$H146/$G146,$H146-SUM($I146:P146)))","v":0},{"$f":"IF(OR(R$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>R$3,$H146/$G146,$H146-SUM($I146:Q146)))","v":0},{"$f":"IF(OR(S$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>S$3,$H146/$G146,$H146-SUM($I146:R146)))","v":0},{"$f":"IF(OR(T$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>T$3,$H146/$G146,$H146-SUM($I146:S146)))","v":0},{"$f":"IF(OR(U$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>U$3,$H146/$G146,$H146-SUM($I146:T146)))","v":0},{"$f":"IF(OR(V$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>V$3,$H146/$G146,$H146-SUM($I146:U146)))","v":0},{"$f":"IF(OR(W$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>W$3,$H146/$G146,$H146-SUM($I146:V146)))","v":0},{"$f":"IF(OR(X$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>X$3,$H146/$G146,$H146-SUM($I146:W146)))","v":0},{"$f":"IF(OR(Y$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Y$3,$H146/$G146,$H146-SUM($I146:X146)))","v":0},{"$f":"IF(OR(Z$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>Z$3,$H146/$G146,$H146-SUM($I146:Y146)))","v":0},{"$f":"IF(OR(AA$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AA$3,$H146/$G146,$H146-SUM($I146:Z146)))","v":0},{"$f":"IF(OR(AB$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AB$3,$H146/$G146,$H146-SUM($I146:AA146)))","v":0},{"$f":"IF(OR(AC$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AC$3,$H146/$G146,$H146-SUM($I146:AB146)))","v":0},{"$f":"IF(OR(AD$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AD$3,$H146/$G146,$H146-SUM($I146:AC146)))","v":0},{"$f":"IF(OR(AE$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AE$3,$H146/$G146,$H146-SUM($I146:AD146)))","v":0},{"$f":"IF(OR(AF$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AF$3,$H146/$G146,$H146-SUM($I146:AE146)))","v":0},{"$f":"IF(OR(AG$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AG$3,$H146/$G146,$H146-SUM($I146:AF146)))","v":0},{"$f":"IF(OR(AH$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AH$3,$H146/$G146,$H146-SUM($I146:AG146)))","v":0},{"$f":"IF(OR(AI$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AI$3,$H146/$G146,$H146-SUM($I146:AH146)))","v":0},{"$f":"IF(OR(AJ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AJ$3,$H146/$G146,$H146-SUM($I146:AI146)))","v":0},{"$f":"IF(OR(AK$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AK$3,$H146/$G146,$H146-SUM($I146:AJ146)))","v":0},{"$f":"IF(OR(AL$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AL$3,$H146/$G146,$H146-SUM($I146:AK146)))","v":0},{"$f":"IF(OR(AM$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AM$3,$H146/$G146,$H146-SUM($I146:AL146)))","v":0},{"$f":"IF(OR(AN$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AN$3,$H146/$G146,$H146-SUM($I146:AM146)))","v":0},{"$f":"IF(OR(AO$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AO$3,$H146/$G146,$H146-SUM($I146:AN146)))","v":0},{"$f":"IF(OR(AP$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AP$3,$H146/$G146,$H146-SUM($I146:AO146)))","v":0},{"$f":"IF(OR(AQ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AQ$3,$H146/$G146,$H146-SUM($I146:AP146)))","v":0},{"$f":"IF(OR(AR$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AR$3,$H146/$G146,$H146-SUM($I146:AQ146)))","v":0},{"$f":"IF(OR(AS$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AS$3,$H146/$G146,$H146-SUM($I146:AR146)))","v":0},{"$f":"IF(OR(AT$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AT$3,$H146/$G146,$H146-SUM($I146:AS146)))","v":0},{"$f":"IF(OR(AU$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AU$3,$H146/$G146,$H146-SUM($I146:AT146)))","v":0},{"$f":"IF(OR(AV$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AV$3,$H146/$G146,$H146-SUM($I146:AU146)))","v":0},{"$f":"IF(OR(AW$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AW$3,$H146/$G146,$H146-SUM($I146:AV146)))","v":0},{"$f":"IF(OR(AX$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AX$3,$H146/$G146,$H146-SUM($I146:AW146)))","v":0},{"$f":"IF(OR(AY$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AY$3,$H146/$G146,$H146-SUM($I146:AX146)))","v":0},{"$f":"IF(OR(AZ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>AZ$3,$H146/$G146,$H146-SUM($I146:AY146)))","v":0},{"$f":"IF(OR(BA$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BA$3,$H146/$G146,$H146-SUM($I146:AZ146)))","v":0},{"$f":"IF(OR(BB$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BB$3,$H146/$G146,$H146-SUM($I146:BA146)))","v":0},{"$f":"IF(OR(BC$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BC$3,$H146/$G146,$H146-SUM($I146:BB146)))","v":0},{"$f":"IF(OR(BD$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BD$3,$H146/$G146,$H146-SUM($I146:BC146)))","v":0},{"$f":"IF(OR(BE$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BE$3,$H146/$G146,$H146-SUM($I146:BD146)))","v":0},{"$f":"IF(OR(BF$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BF$3,$H146/$G146,$H146-SUM($I146:BE146)))","v":0},{"$f":"IF(OR(BG$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BG$3,$H146/$G146,$H146-SUM($I146:BF146)))","v":0},{"$f":"IF(OR(BH$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BH$3,$H146/$G146,$H146-SUM($I146:BG146)))","v":0},{"$f":"IF(OR(BI$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BI$3,$H146/$G146,$H146-SUM($I146:BH146)))","v":0},{"$f":"IF(OR(BJ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BJ$3,$H146/$G146,$H146-SUM($I146:BI146)))","v":0},{"$f":"IF(OR(BK$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BK$3,$H146/$G146,$H146-SUM($I146:BJ146)))","v":0},{"$f":"IF(OR(BL$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BL$3,$H146/$G146,$H146-SUM($I146:BK146)))","v":0},{"$f":"IF(OR(BM$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BM$3,$H146/$G146,$H146-SUM($I146:BL146)))","v":0},{"$f":"IF(OR(BN$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BN$3,$H146/$G146,$H146-SUM($I146:BM146)))","v":0},{"$f":"IF(OR(BO$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BO$3,$H146/$G146,$H146-SUM($I146:BN146)))","v":0},{"$f":"IF(OR(BP$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BP$3,$H146/$G146,$H146-SUM($I146:BO146)))","v":0},{"$f":"IF(OR(BQ$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BQ$3,$H146/$G146,$H146-SUM($I146:BP146)))","v":0},{"$f":"IF(OR(BR$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BR$3,$H146/$G146,$H146-SUM($I146:BQ146)))","v":0},{"$f":"IF(OR(BS$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BS$3,$H146/$G146,$H146-SUM($I146:BR146)))","v":0},{"$f":"IF(OR(BT$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BT$3,$H146/$G146,$H146-SUM($I146:BS146)))","v":0},{"$f":"IF(OR(BU$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BU$3,$H146/$G146,$H146-SUM($I146:BT146)))","v":0},{"$f":"IF(OR(BV$3<=$D146,$G146=\"n/a\"),0,IF(SUM($D146,$G146)>BV$3,$H146/$G146,$H146-SUM($I146:BU146)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A124)","v":45},{"$f":"Y130","v":0},null,{"$f":"IF(OR(J$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>J$3,$H147/$G147,$H147-SUM($I147:I147)))","v":0},{"$f":"IF(OR(K$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>K$3,$H147/$G147,$H147-SUM($I147:J147)))","v":0},{"$f":"IF(OR(L$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>L$3,$H147/$G147,$H147-SUM($I147:K147)))","v":0},{"$f":"IF(OR(M$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>M$3,$H147/$G147,$H147-SUM($I147:L147)))","v":0},{"$f":"IF(OR(N$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>N$3,$H147/$G147,$H147-SUM($I147:M147)))","v":0},{"$f":"IF(OR(O$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>O$3,$H147/$G147,$H147-SUM($I147:N147)))","v":0},{"$f":"IF(OR(P$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>P$3,$H147/$G147,$H147-SUM($I147:O147)))","v":0},{"$f":"IF(OR(Q$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Q$3,$H147/$G147,$H147-SUM($I147:P147)))","v":0},{"$f":"IF(OR(R$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>R$3,$H147/$G147,$H147-SUM($I147:Q147)))","v":0},{"$f":"IF(OR(S$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>S$3,$H147/$G147,$H147-SUM($I147:R147)))","v":0},{"$f":"IF(OR(T$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>T$3,$H147/$G147,$H147-SUM($I147:S147)))","v":0},{"$f":"IF(OR(U$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>U$3,$H147/$G147,$H147-SUM($I147:T147)))","v":0},{"$f":"IF(OR(V$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>V$3,$H147/$G147,$H147-SUM($I147:U147)))","v":0},{"$f":"IF(OR(W$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>W$3,$H147/$G147,$H147-SUM($I147:V147)))","v":0},{"$f":"IF(OR(X$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>X$3,$H147/$G147,$H147-SUM($I147:W147)))","v":0},{"$f":"IF(OR(Y$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Y$3,$H147/$G147,$H147-SUM($I147:X147)))","v":0},{"$f":"IF(OR(Z$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>Z$3,$H147/$G147,$H147-SUM($I147:Y147)))","v":0},{"$f":"IF(OR(AA$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AA$3,$H147/$G147,$H147-SUM($I147:Z147)))","v":0},{"$f":"IF(OR(AB$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AB$3,$H147/$G147,$H147-SUM($I147:AA147)))","v":0},{"$f":"IF(OR(AC$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AC$3,$H147/$G147,$H147-SUM($I147:AB147)))","v":0},{"$f":"IF(OR(AD$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AD$3,$H147/$G147,$H147-SUM($I147:AC147)))","v":0},{"$f":"IF(OR(AE$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AE$3,$H147/$G147,$H147-SUM($I147:AD147)))","v":0},{"$f":"IF(OR(AF$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AF$3,$H147/$G147,$H147-SUM($I147:AE147)))","v":0},{"$f":"IF(OR(AG$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AG$3,$H147/$G147,$H147-SUM($I147:AF147)))","v":0},{"$f":"IF(OR(AH$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AH$3,$H147/$G147,$H147-SUM($I147:AG147)))","v":0},{"$f":"IF(OR(AI$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AI$3,$H147/$G147,$H147-SUM($I147:AH147)))","v":0},{"$f":"IF(OR(AJ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AJ$3,$H147/$G147,$H147-SUM($I147:AI147)))","v":0},{"$f":"IF(OR(AK$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AK$3,$H147/$G147,$H147-SUM($I147:AJ147)))","v":0},{"$f":"IF(OR(AL$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AL$3,$H147/$G147,$H147-SUM($I147:AK147)))","v":0},{"$f":"IF(OR(AM$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AM$3,$H147/$G147,$H147-SUM($I147:AL147)))","v":0},{"$f":"IF(OR(AN$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AN$3,$H147/$G147,$H147-SUM($I147:AM147)))","v":0},{"$f":"IF(OR(AO$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AO$3,$H147/$G147,$H147-SUM($I147:AN147)))","v":0},{"$f":"IF(OR(AP$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AP$3,$H147/$G147,$H147-SUM($I147:AO147)))","v":0},{"$f":"IF(OR(AQ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AQ$3,$H147/$G147,$H147-SUM($I147:AP147)))","v":0},{"$f":"IF(OR(AR$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AR$3,$H147/$G147,$H147-SUM($I147:AQ147)))","v":0},{"$f":"IF(OR(AS$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AS$3,$H147/$G147,$H147-SUM($I147:AR147)))","v":0},{"$f":"IF(OR(AT$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AT$3,$H147/$G147,$H147-SUM($I147:AS147)))","v":0},{"$f":"IF(OR(AU$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AU$3,$H147/$G147,$H147-SUM($I147:AT147)))","v":0},{"$f":"IF(OR(AV$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AV$3,$H147/$G147,$H147-SUM($I147:AU147)))","v":0},{"$f":"IF(OR(AW$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AW$3,$H147/$G147,$H147-SUM($I147:AV147)))","v":0},{"$f":"IF(OR(AX$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AX$3,$H147/$G147,$H147-SUM($I147:AW147)))","v":0},{"$f":"IF(OR(AY$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AY$3,$H147/$G147,$H147-SUM($I147:AX147)))","v":0},{"$f":"IF(OR(AZ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>AZ$3,$H147/$G147,$H147-SUM($I147:AY147)))","v":0},{"$f":"IF(OR(BA$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BA$3,$H147/$G147,$H147-SUM($I147:AZ147)))","v":0},{"$f":"IF(OR(BB$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BB$3,$H147/$G147,$H147-SUM($I147:BA147)))","v":0},{"$f":"IF(OR(BC$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BC$3,$H147/$G147,$H147-SUM($I147:BB147)))","v":0},{"$f":"IF(OR(BD$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BD$3,$H147/$G147,$H147-SUM($I147:BC147)))","v":0},{"$f":"IF(OR(BE$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BE$3,$H147/$G147,$H147-SUM($I147:BD147)))","v":0},{"$f":"IF(OR(BF$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BF$3,$H147/$G147,$H147-SUM($I147:BE147)))","v":0},{"$f":"IF(OR(BG$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BG$3,$H147/$G147,$H147-SUM($I147:BF147)))","v":0},{"$f":"IF(OR(BH$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BH$3,$H147/$G147,$H147-SUM($I147:BG147)))","v":0},{"$f":"IF(OR(BI$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BI$3,$H147/$G147,$H147-SUM($I147:BH147)))","v":0},{"$f":"IF(OR(BJ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BJ$3,$H147/$G147,$H147-SUM($I147:BI147)))","v":0},{"$f":"IF(OR(BK$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BK$3,$H147/$G147,$H147-SUM($I147:BJ147)))","v":0},{"$f":"IF(OR(BL$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BL$3,$H147/$G147,$H147-SUM($I147:BK147)))","v":0},{"$f":"IF(OR(BM$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BM$3,$H147/$G147,$H147-SUM($I147:BL147)))","v":0},{"$f":"IF(OR(BN$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BN$3,$H147/$G147,$H147-SUM($I147:BM147)))","v":0},{"$f":"IF(OR(BO$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BO$3,$H147/$G147,$H147-SUM($I147:BN147)))","v":0},{"$f":"IF(OR(BP$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BP$3,$H147/$G147,$H147-SUM($I147:BO147)))","v":0},{"$f":"IF(OR(BQ$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BQ$3,$H147/$G147,$H147-SUM($I147:BP147)))","v":0},{"$f":"IF(OR(BR$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BR$3,$H147/$G147,$H147-SUM($I147:BQ147)))","v":0},{"$f":"IF(OR(BS$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BS$3,$H147/$G147,$H147-SUM($I147:BR147)))","v":0},{"$f":"IF(OR(BT$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BT$3,$H147/$G147,$H147-SUM($I147:BS147)))","v":0},{"$f":"IF(OR(BU$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BU$3,$H147/$G147,$H147-SUM($I147:BT147)))","v":0},{"$f":"IF(OR(BV$3<=$D147,$G147=\"n/a\"),0,IF(SUM($D147,$G147)>BV$3,$H147/$G147,$H147-SUM($I147:BU147)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G147","v":45},{"$f":"Z130","v":0},null,{"$f":"IF(OR(J$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>J$3,$H148/$G148,$H148-SUM($I148:I148)))","v":0},{"$f":"IF(OR(K$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>K$3,$H148/$G148,$H148-SUM($I148:J148)))","v":0},{"$f":"IF(OR(L$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>L$3,$H148/$G148,$H148-SUM($I148:K148)))","v":0},{"$f":"IF(OR(M$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>M$3,$H148/$G148,$H148-SUM($I148:L148)))","v":0},{"$f":"IF(OR(N$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>N$3,$H148/$G148,$H148-SUM($I148:M148)))","v":0},{"$f":"IF(OR(O$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>O$3,$H148/$G148,$H148-SUM($I148:N148)))","v":0},{"$f":"IF(OR(P$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>P$3,$H148/$G148,$H148-SUM($I148:O148)))","v":0},{"$f":"IF(OR(Q$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Q$3,$H148/$G148,$H148-SUM($I148:P148)))","v":0},{"$f":"IF(OR(R$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>R$3,$H148/$G148,$H148-SUM($I148:Q148)))","v":0},{"$f":"IF(OR(S$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>S$3,$H148/$G148,$H148-SUM($I148:R148)))","v":0},{"$f":"IF(OR(T$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>T$3,$H148/$G148,$H148-SUM($I148:S148)))","v":0},{"$f":"IF(OR(U$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>U$3,$H148/$G148,$H148-SUM($I148:T148)))","v":0},{"$f":"IF(OR(V$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>V$3,$H148/$G148,$H148-SUM($I148:U148)))","v":0},{"$f":"IF(OR(W$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>W$3,$H148/$G148,$H148-SUM($I148:V148)))","v":0},{"$f":"IF(OR(X$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>X$3,$H148/$G148,$H148-SUM($I148:W148)))","v":0},{"$f":"IF(OR(Y$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Y$3,$H148/$G148,$H148-SUM($I148:X148)))","v":0},{"$f":"IF(OR(Z$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>Z$3,$H148/$G148,$H148-SUM($I148:Y148)))","v":0},{"$f":"IF(OR(AA$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AA$3,$H148/$G148,$H148-SUM($I148:Z148)))","v":0},{"$f":"IF(OR(AB$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AB$3,$H148/$G148,$H148-SUM($I148:AA148)))","v":0},{"$f":"IF(OR(AC$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AC$3,$H148/$G148,$H148-SUM($I148:AB148)))","v":0},{"$f":"IF(OR(AD$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AD$3,$H148/$G148,$H148-SUM($I148:AC148)))","v":0},{"$f":"IF(OR(AE$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AE$3,$H148/$G148,$H148-SUM($I148:AD148)))","v":0},{"$f":"IF(OR(AF$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AF$3,$H148/$G148,$H148-SUM($I148:AE148)))","v":0},{"$f":"IF(OR(AG$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AG$3,$H148/$G148,$H148-SUM($I148:AF148)))","v":0},{"$f":"IF(OR(AH$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AH$3,$H148/$G148,$H148-SUM($I148:AG148)))","v":0},{"$f":"IF(OR(AI$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AI$3,$H148/$G148,$H148-SUM($I148:AH148)))","v":0},{"$f":"IF(OR(AJ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AJ$3,$H148/$G148,$H148-SUM($I148:AI148)))","v":0},{"$f":"IF(OR(AK$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AK$3,$H148/$G148,$H148-SUM($I148:AJ148)))","v":0},{"$f":"IF(OR(AL$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AL$3,$H148/$G148,$H148-SUM($I148:AK148)))","v":0},{"$f":"IF(OR(AM$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AM$3,$H148/$G148,$H148-SUM($I148:AL148)))","v":0},{"$f":"IF(OR(AN$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AN$3,$H148/$G148,$H148-SUM($I148:AM148)))","v":0},{"$f":"IF(OR(AO$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AO$3,$H148/$G148,$H148-SUM($I148:AN148)))","v":0},{"$f":"IF(OR(AP$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AP$3,$H148/$G148,$H148-SUM($I148:AO148)))","v":0},{"$f":"IF(OR(AQ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AQ$3,$H148/$G148,$H148-SUM($I148:AP148)))","v":0},{"$f":"IF(OR(AR$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AR$3,$H148/$G148,$H148-SUM($I148:AQ148)))","v":0},{"$f":"IF(OR(AS$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AS$3,$H148/$G148,$H148-SUM($I148:AR148)))","v":0},{"$f":"IF(OR(AT$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AT$3,$H148/$G148,$H148-SUM($I148:AS148)))","v":0},{"$f":"IF(OR(AU$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AU$3,$H148/$G148,$H148-SUM($I148:AT148)))","v":0},{"$f":"IF(OR(AV$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AV$3,$H148/$G148,$H148-SUM($I148:AU148)))","v":0},{"$f":"IF(OR(AW$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AW$3,$H148/$G148,$H148-SUM($I148:AV148)))","v":0},{"$f":"IF(OR(AX$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AX$3,$H148/$G148,$H148-SUM($I148:AW148)))","v":0},{"$f":"IF(OR(AY$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AY$3,$H148/$G148,$H148-SUM($I148:AX148)))","v":0},{"$f":"IF(OR(AZ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>AZ$3,$H148/$G148,$H148-SUM($I148:AY148)))","v":0},{"$f":"IF(OR(BA$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BA$3,$H148/$G148,$H148-SUM($I148:AZ148)))","v":0},{"$f":"IF(OR(BB$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BB$3,$H148/$G148,$H148-SUM($I148:BA148)))","v":0},{"$f":"IF(OR(BC$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BC$3,$H148/$G148,$H148-SUM($I148:BB148)))","v":0},{"$f":"IF(OR(BD$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BD$3,$H148/$G148,$H148-SUM($I148:BC148)))","v":0},{"$f":"IF(OR(BE$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BE$3,$H148/$G148,$H148-SUM($I148:BD148)))","v":0},{"$f":"IF(OR(BF$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BF$3,$H148/$G148,$H148-SUM($I148:BE148)))","v":0},{"$f":"IF(OR(BG$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BG$3,$H148/$G148,$H148-SUM($I148:BF148)))","v":0},{"$f":"IF(OR(BH$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BH$3,$H148/$G148,$H148-SUM($I148:BG148)))","v":0},{"$f":"IF(OR(BI$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BI$3,$H148/$G148,$H148-SUM($I148:BH148)))","v":0},{"$f":"IF(OR(BJ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BJ$3,$H148/$G148,$H148-SUM($I148:BI148)))","v":0},{"$f":"IF(OR(BK$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BK$3,$H148/$G148,$H148-SUM($I148:BJ148)))","v":0},{"$f":"IF(OR(BL$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BL$3,$H148/$G148,$H148-SUM($I148:BK148)))","v":0},{"$f":"IF(OR(BM$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BM$3,$H148/$G148,$H148-SUM($I148:BL148)))","v":0},{"$f":"IF(OR(BN$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BN$3,$H148/$G148,$H148-SUM($I148:BM148)))","v":0},{"$f":"IF(OR(BO$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BO$3,$H148/$G148,$H148-SUM($I148:BN148)))","v":0},{"$f":"IF(OR(BP$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BP$3,$H148/$G148,$H148-SUM($I148:BO148)))","v":0},{"$f":"IF(OR(BQ$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BQ$3,$H148/$G148,$H148-SUM($I148:BP148)))","v":0},{"$f":"IF(OR(BR$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BR$3,$H148/$G148,$H148-SUM($I148:BQ148)))","v":0},{"$f":"IF(OR(BS$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BS$3,$H148/$G148,$H148-SUM($I148:BR148)))","v":0},{"$f":"IF(OR(BT$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BT$3,$H148/$G148,$H148-SUM($I148:BS148)))","v":0},{"$f":"IF(OR(BU$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BU$3,$H148/$G148,$H148-SUM($I148:BT148)))","v":0},{"$f":"IF(OR(BV$3<=$D148,$G148=\"n/a\"),0,IF(SUM($D148,$G148)>BV$3,$H148/$G148,$H148-SUM($I148:BU148)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,45,{"$f":"AA130","v":0},null,{"$f":"IF(OR(J$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>J$3,$H149/$G149,$H149-SUM($I149:I149)))","v":0},{"$f":"IF(OR(K$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>K$3,$H149/$G149,$H149-SUM($I149:J149)))","v":0},{"$f":"IF(OR(L$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>L$3,$H149/$G149,$H149-SUM($I149:K149)))","v":0},{"$f":"IF(OR(M$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>M$3,$H149/$G149,$H149-SUM($I149:L149)))","v":0},{"$f":"IF(OR(N$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>N$3,$H149/$G149,$H149-SUM($I149:M149)))","v":0},{"$f":"IF(OR(O$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>O$3,$H149/$G149,$H149-SUM($I149:N149)))","v":0},{"$f":"IF(OR(P$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>P$3,$H149/$G149,$H149-SUM($I149:O149)))","v":0},{"$f":"IF(OR(Q$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Q$3,$H149/$G149,$H149-SUM($I149:P149)))","v":0},{"$f":"IF(OR(R$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>R$3,$H149/$G149,$H149-SUM($I149:Q149)))","v":0},{"$f":"IF(OR(S$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>S$3,$H149/$G149,$H149-SUM($I149:R149)))","v":0},{"$f":"IF(OR(T$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>T$3,$H149/$G149,$H149-SUM($I149:S149)))","v":0},{"$f":"IF(OR(U$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>U$3,$H149/$G149,$H149-SUM($I149:T149)))","v":0},{"$f":"IF(OR(V$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>V$3,$H149/$G149,$H149-SUM($I149:U149)))","v":0},{"$f":"IF(OR(W$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>W$3,$H149/$G149,$H149-SUM($I149:V149)))","v":0},{"$f":"IF(OR(X$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>X$3,$H149/$G149,$H149-SUM($I149:W149)))","v":0},{"$f":"IF(OR(Y$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Y$3,$H149/$G149,$H149-SUM($I149:X149)))","v":0},{"$f":"IF(OR(Z$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>Z$3,$H149/$G149,$H149-SUM($I149:Y149)))","v":0},{"$f":"IF(OR(AA$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AA$3,$H149/$G149,$H149-SUM($I149:Z149)))","v":0},{"$f":"IF(OR(AB$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AB$3,$H149/$G149,$H149-SUM($I149:AA149)))","v":0},{"$f":"IF(OR(AC$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AC$3,$H149/$G149,$H149-SUM($I149:AB149)))","v":0},{"$f":"IF(OR(AD$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AD$3,$H149/$G149,$H149-SUM($I149:AC149)))","v":0},{"$f":"IF(OR(AE$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AE$3,$H149/$G149,$H149-SUM($I149:AD149)))","v":0},{"$f":"IF(OR(AF$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AF$3,$H149/$G149,$H149-SUM($I149:AE149)))","v":0},{"$f":"IF(OR(AG$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AG$3,$H149/$G149,$H149-SUM($I149:AF149)))","v":0},{"$f":"IF(OR(AH$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AH$3,$H149/$G149,$H149-SUM($I149:AG149)))","v":0},{"$f":"IF(OR(AI$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AI$3,$H149/$G149,$H149-SUM($I149:AH149)))","v":0},{"$f":"IF(OR(AJ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AJ$3,$H149/$G149,$H149-SUM($I149:AI149)))","v":0},{"$f":"IF(OR(AK$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AK$3,$H149/$G149,$H149-SUM($I149:AJ149)))","v":0},{"$f":"IF(OR(AL$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AL$3,$H149/$G149,$H149-SUM($I149:AK149)))","v":0},{"$f":"IF(OR(AM$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AM$3,$H149/$G149,$H149-SUM($I149:AL149)))","v":0},{"$f":"IF(OR(AN$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AN$3,$H149/$G149,$H149-SUM($I149:AM149)))","v":0},{"$f":"IF(OR(AO$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AO$3,$H149/$G149,$H149-SUM($I149:AN149)))","v":0},{"$f":"IF(OR(AP$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AP$3,$H149/$G149,$H149-SUM($I149:AO149)))","v":0},{"$f":"IF(OR(AQ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AQ$3,$H149/$G149,$H149-SUM($I149:AP149)))","v":0},{"$f":"IF(OR(AR$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AR$3,$H149/$G149,$H149-SUM($I149:AQ149)))","v":0},{"$f":"IF(OR(AS$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AS$3,$H149/$G149,$H149-SUM($I149:AR149)))","v":0},{"$f":"IF(OR(AT$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AT$3,$H149/$G149,$H149-SUM($I149:AS149)))","v":0},{"$f":"IF(OR(AU$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AU$3,$H149/$G149,$H149-SUM($I149:AT149)))","v":0},{"$f":"IF(OR(AV$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AV$3,$H149/$G149,$H149-SUM($I149:AU149)))","v":0},{"$f":"IF(OR(AW$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AW$3,$H149/$G149,$H149-SUM($I149:AV149)))","v":0},{"$f":"IF(OR(AX$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AX$3,$H149/$G149,$H149-SUM($I149:AW149)))","v":0},{"$f":"IF(OR(AY$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AY$3,$H149/$G149,$H149-SUM($I149:AX149)))","v":0},{"$f":"IF(OR(AZ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>AZ$3,$H149/$G149,$H149-SUM($I149:AY149)))","v":0},{"$f":"IF(OR(BA$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BA$3,$H149/$G149,$H149-SUM($I149:AZ149)))","v":0},{"$f":"IF(OR(BB$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BB$3,$H149/$G149,$H149-SUM($I149:BA149)))","v":0},{"$f":"IF(OR(BC$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BC$3,$H149/$G149,$H149-SUM($I149:BB149)))","v":0},{"$f":"IF(OR(BD$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BD$3,$H149/$G149,$H149-SUM($I149:BC149)))","v":0},{"$f":"IF(OR(BE$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BE$3,$H149/$G149,$H149-SUM($I149:BD149)))","v":0},{"$f":"IF(OR(BF$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BF$3,$H149/$G149,$H149-SUM($I149:BE149)))","v":0},{"$f":"IF(OR(BG$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BG$3,$H149/$G149,$H149-SUM($I149:BF149)))","v":0},{"$f":"IF(OR(BH$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BH$3,$H149/$G149,$H149-SUM($I149:BG149)))","v":0},{"$f":"IF(OR(BI$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BI$3,$H149/$G149,$H149-SUM($I149:BH149)))","v":0},{"$f":"IF(OR(BJ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BJ$3,$H149/$G149,$H149-SUM($I149:BI149)))","v":0},{"$f":"IF(OR(BK$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BK$3,$H149/$G149,$H149-SUM($I149:BJ149)))","v":0},{"$f":"IF(OR(BL$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BL$3,$H149/$G149,$H149-SUM($I149:BK149)))","v":0},{"$f":"IF(OR(BM$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BM$3,$H149/$G149,$H149-SUM($I149:BL149)))","v":0},{"$f":"IF(OR(BN$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BN$3,$H149/$G149,$H149-SUM($I149:BM149)))","v":0},{"$f":"IF(OR(BO$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BO$3,$H149/$G149,$H149-SUM($I149:BN149)))","v":0},{"$f":"IF(OR(BP$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BP$3,$H149/$G149,$H149-SUM($I149:BO149)))","v":0},{"$f":"IF(OR(BQ$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BQ$3,$H149/$G149,$H149-SUM($I149:BP149)))","v":0},{"$f":"IF(OR(BR$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BR$3,$H149/$G149,$H149-SUM($I149:BQ149)))","v":0},{"$f":"IF(OR(BS$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BS$3,$H149/$G149,$H149-SUM($I149:BR149)))","v":0},{"$f":"IF(OR(BT$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BT$3,$H149/$G149,$H149-SUM($I149:BS149)))","v":0},{"$f":"IF(OR(BU$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BU$3,$H149/$G149,$H149-SUM($I149:BT149)))","v":0},{"$f":"IF(OR(BV$3<=$D149,$G149=\"n/a\"),0,IF(SUM($D149,$G149)>BV$3,$H149/$G149,$H149-SUM($I149:BU149)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,45,{"$f":"AB130","v":0},null,{"$f":"IF(OR(J$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>J$3,$H150/$G150,$H150-SUM($I150:I150)))","v":0},{"$f":"IF(OR(K$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>K$3,$H150/$G150,$H150-SUM($I150:J150)))","v":0},{"$f":"IF(OR(L$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>L$3,$H150/$G150,$H150-SUM($I150:K150)))","v":0},{"$f":"IF(OR(M$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>M$3,$H150/$G150,$H150-SUM($I150:L150)))","v":0},{"$f":"IF(OR(N$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>N$3,$H150/$G150,$H150-SUM($I150:M150)))","v":0},{"$f":"IF(OR(O$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>O$3,$H150/$G150,$H150-SUM($I150:N150)))","v":0},{"$f":"IF(OR(P$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>P$3,$H150/$G150,$H150-SUM($I150:O150)))","v":0},{"$f":"IF(OR(Q$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Q$3,$H150/$G150,$H150-SUM($I150:P150)))","v":0},{"$f":"IF(OR(R$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>R$3,$H150/$G150,$H150-SUM($I150:Q150)))","v":0},{"$f":"IF(OR(S$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>S$3,$H150/$G150,$H150-SUM($I150:R150)))","v":0},{"$f":"IF(OR(T$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>T$3,$H150/$G150,$H150-SUM($I150:S150)))","v":0},{"$f":"IF(OR(U$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>U$3,$H150/$G150,$H150-SUM($I150:T150)))","v":0},{"$f":"IF(OR(V$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>V$3,$H150/$G150,$H150-SUM($I150:U150)))","v":0},{"$f":"IF(OR(W$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>W$3,$H150/$G150,$H150-SUM($I150:V150)))","v":0},{"$f":"IF(OR(X$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>X$3,$H150/$G150,$H150-SUM($I150:W150)))","v":0},{"$f":"IF(OR(Y$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Y$3,$H150/$G150,$H150-SUM($I150:X150)))","v":0},{"$f":"IF(OR(Z$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>Z$3,$H150/$G150,$H150-SUM($I150:Y150)))","v":0},{"$f":"IF(OR(AA$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AA$3,$H150/$G150,$H150-SUM($I150:Z150)))","v":0},{"$f":"IF(OR(AB$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AB$3,$H150/$G150,$H150-SUM($I150:AA150)))","v":0},{"$f":"IF(OR(AC$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AC$3,$H150/$G150,$H150-SUM($I150:AB150)))","v":0},{"$f":"IF(OR(AD$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AD$3,$H150/$G150,$H150-SUM($I150:AC150)))","v":0},{"$f":"IF(OR(AE$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AE$3,$H150/$G150,$H150-SUM($I150:AD150)))","v":0},{"$f":"IF(OR(AF$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AF$3,$H150/$G150,$H150-SUM($I150:AE150)))","v":0},{"$f":"IF(OR(AG$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AG$3,$H150/$G150,$H150-SUM($I150:AF150)))","v":0},{"$f":"IF(OR(AH$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AH$3,$H150/$G150,$H150-SUM($I150:AG150)))","v":0},{"$f":"IF(OR(AI$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AI$3,$H150/$G150,$H150-SUM($I150:AH150)))","v":0},{"$f":"IF(OR(AJ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AJ$3,$H150/$G150,$H150-SUM($I150:AI150)))","v":0},{"$f":"IF(OR(AK$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AK$3,$H150/$G150,$H150-SUM($I150:AJ150)))","v":0},{"$f":"IF(OR(AL$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AL$3,$H150/$G150,$H150-SUM($I150:AK150)))","v":0},{"$f":"IF(OR(AM$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AM$3,$H150/$G150,$H150-SUM($I150:AL150)))","v":0},{"$f":"IF(OR(AN$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AN$3,$H150/$G150,$H150-SUM($I150:AM150)))","v":0},{"$f":"IF(OR(AO$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AO$3,$H150/$G150,$H150-SUM($I150:AN150)))","v":0},{"$f":"IF(OR(AP$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AP$3,$H150/$G150,$H150-SUM($I150:AO150)))","v":0},{"$f":"IF(OR(AQ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AQ$3,$H150/$G150,$H150-SUM($I150:AP150)))","v":0},{"$f":"IF(OR(AR$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AR$3,$H150/$G150,$H150-SUM($I150:AQ150)))","v":0},{"$f":"IF(OR(AS$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AS$3,$H150/$G150,$H150-SUM($I150:AR150)))","v":0},{"$f":"IF(OR(AT$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AT$3,$H150/$G150,$H150-SUM($I150:AS150)))","v":0},{"$f":"IF(OR(AU$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AU$3,$H150/$G150,$H150-SUM($I150:AT150)))","v":0},{"$f":"IF(OR(AV$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AV$3,$H150/$G150,$H150-SUM($I150:AU150)))","v":0},{"$f":"IF(OR(AW$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AW$3,$H150/$G150,$H150-SUM($I150:AV150)))","v":0},{"$f":"IF(OR(AX$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AX$3,$H150/$G150,$H150-SUM($I150:AW150)))","v":0},{"$f":"IF(OR(AY$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AY$3,$H150/$G150,$H150-SUM($I150:AX150)))","v":0},{"$f":"IF(OR(AZ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>AZ$3,$H150/$G150,$H150-SUM($I150:AY150)))","v":0},{"$f":"IF(OR(BA$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BA$3,$H150/$G150,$H150-SUM($I150:AZ150)))","v":0},{"$f":"IF(OR(BB$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BB$3,$H150/$G150,$H150-SUM($I150:BA150)))","v":0},{"$f":"IF(OR(BC$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BC$3,$H150/$G150,$H150-SUM($I150:BB150)))","v":0},{"$f":"IF(OR(BD$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BD$3,$H150/$G150,$H150-SUM($I150:BC150)))","v":0},{"$f":"IF(OR(BE$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BE$3,$H150/$G150,$H150-SUM($I150:BD150)))","v":0},{"$f":"IF(OR(BF$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BF$3,$H150/$G150,$H150-SUM($I150:BE150)))","v":0},{"$f":"IF(OR(BG$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BG$3,$H150/$G150,$H150-SUM($I150:BF150)))","v":0},{"$f":"IF(OR(BH$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BH$3,$H150/$G150,$H150-SUM($I150:BG150)))","v":0},{"$f":"IF(OR(BI$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BI$3,$H150/$G150,$H150-SUM($I150:BH150)))","v":0},{"$f":"IF(OR(BJ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BJ$3,$H150/$G150,$H150-SUM($I150:BI150)))","v":0},{"$f":"IF(OR(BK$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BK$3,$H150/$G150,$H150-SUM($I150:BJ150)))","v":0},{"$f":"IF(OR(BL$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BL$3,$H150/$G150,$H150-SUM($I150:BK150)))","v":0},{"$f":"IF(OR(BM$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BM$3,$H150/$G150,$H150-SUM($I150:BL150)))","v":0},{"$f":"IF(OR(BN$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BN$3,$H150/$G150,$H150-SUM($I150:BM150)))","v":0},{"$f":"IF(OR(BO$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BO$3,$H150/$G150,$H150-SUM($I150:BN150)))","v":0},{"$f":"IF(OR(BP$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BP$3,$H150/$G150,$H150-SUM($I150:BO150)))","v":0},{"$f":"IF(OR(BQ$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BQ$3,$H150/$G150,$H150-SUM($I150:BP150)))","v":0},{"$f":"IF(OR(BR$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BR$3,$H150/$G150,$H150-SUM($I150:BQ150)))","v":0},{"$f":"IF(OR(BS$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BS$3,$H150/$G150,$H150-SUM($I150:BR150)))","v":0},{"$f":"IF(OR(BT$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BT$3,$H150/$G150,$H150-SUM($I150:BS150)))","v":0},{"$f":"IF(OR(BU$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BU$3,$H150/$G150,$H150-SUM($I150:BT150)))","v":0},{"$f":"IF(OR(BV$3<=$D150,$G150=\"n/a\"),0,IF(SUM($D150,$G150)>BV$3,$H150/$G150,$H150-SUM($I150:BU150)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,45,{"$f":"AC130","v":0},null,{"$f":"IF(OR(J$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>J$3,$H151/$G151,$H151-SUM($I151:I151)))","v":0},{"$f":"IF(OR(K$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>K$3,$H151/$G151,$H151-SUM($I151:J151)))","v":0},{"$f":"IF(OR(L$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>L$3,$H151/$G151,$H151-SUM($I151:K151)))","v":0},{"$f":"IF(OR(M$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>M$3,$H151/$G151,$H151-SUM($I151:L151)))","v":0},{"$f":"IF(OR(N$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>N$3,$H151/$G151,$H151-SUM($I151:M151)))","v":0},{"$f":"IF(OR(O$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>O$3,$H151/$G151,$H151-SUM($I151:N151)))","v":0},{"$f":"IF(OR(P$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>P$3,$H151/$G151,$H151-SUM($I151:O151)))","v":0},{"$f":"IF(OR(Q$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Q$3,$H151/$G151,$H151-SUM($I151:P151)))","v":0},{"$f":"IF(OR(R$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>R$3,$H151/$G151,$H151-SUM($I151:Q151)))","v":0},{"$f":"IF(OR(S$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>S$3,$H151/$G151,$H151-SUM($I151:R151)))","v":0},{"$f":"IF(OR(T$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>T$3,$H151/$G151,$H151-SUM($I151:S151)))","v":0},{"$f":"IF(OR(U$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>U$3,$H151/$G151,$H151-SUM($I151:T151)))","v":0},{"$f":"IF(OR(V$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>V$3,$H151/$G151,$H151-SUM($I151:U151)))","v":0},{"$f":"IF(OR(W$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>W$3,$H151/$G151,$H151-SUM($I151:V151)))","v":0},{"$f":"IF(OR(X$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>X$3,$H151/$G151,$H151-SUM($I151:W151)))","v":0},{"$f":"IF(OR(Y$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Y$3,$H151/$G151,$H151-SUM($I151:X151)))","v":0},{"$f":"IF(OR(Z$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>Z$3,$H151/$G151,$H151-SUM($I151:Y151)))","v":0},{"$f":"IF(OR(AA$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AA$3,$H151/$G151,$H151-SUM($I151:Z151)))","v":0},{"$f":"IF(OR(AB$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AB$3,$H151/$G151,$H151-SUM($I151:AA151)))","v":0},{"$f":"IF(OR(AC$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AC$3,$H151/$G151,$H151-SUM($I151:AB151)))","v":0},{"$f":"IF(OR(AD$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AD$3,$H151/$G151,$H151-SUM($I151:AC151)))","v":0},{"$f":"IF(OR(AE$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AE$3,$H151/$G151,$H151-SUM($I151:AD151)))","v":0},{"$f":"IF(OR(AF$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AF$3,$H151/$G151,$H151-SUM($I151:AE151)))","v":0},{"$f":"IF(OR(AG$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AG$3,$H151/$G151,$H151-SUM($I151:AF151)))","v":0},{"$f":"IF(OR(AH$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AH$3,$H151/$G151,$H151-SUM($I151:AG151)))","v":0},{"$f":"IF(OR(AI$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AI$3,$H151/$G151,$H151-SUM($I151:AH151)))","v":0},{"$f":"IF(OR(AJ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AJ$3,$H151/$G151,$H151-SUM($I151:AI151)))","v":0},{"$f":"IF(OR(AK$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AK$3,$H151/$G151,$H151-SUM($I151:AJ151)))","v":0},{"$f":"IF(OR(AL$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AL$3,$H151/$G151,$H151-SUM($I151:AK151)))","v":0},{"$f":"IF(OR(AM$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AM$3,$H151/$G151,$H151-SUM($I151:AL151)))","v":0},{"$f":"IF(OR(AN$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AN$3,$H151/$G151,$H151-SUM($I151:AM151)))","v":0},{"$f":"IF(OR(AO$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AO$3,$H151/$G151,$H151-SUM($I151:AN151)))","v":0},{"$f":"IF(OR(AP$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AP$3,$H151/$G151,$H151-SUM($I151:AO151)))","v":0},{"$f":"IF(OR(AQ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AQ$3,$H151/$G151,$H151-SUM($I151:AP151)))","v":0},{"$f":"IF(OR(AR$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AR$3,$H151/$G151,$H151-SUM($I151:AQ151)))","v":0},{"$f":"IF(OR(AS$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AS$3,$H151/$G151,$H151-SUM($I151:AR151)))","v":0},{"$f":"IF(OR(AT$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AT$3,$H151/$G151,$H151-SUM($I151:AS151)))","v":0},{"$f":"IF(OR(AU$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AU$3,$H151/$G151,$H151-SUM($I151:AT151)))","v":0},{"$f":"IF(OR(AV$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AV$3,$H151/$G151,$H151-SUM($I151:AU151)))","v":0},{"$f":"IF(OR(AW$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AW$3,$H151/$G151,$H151-SUM($I151:AV151)))","v":0},{"$f":"IF(OR(AX$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AX$3,$H151/$G151,$H151-SUM($I151:AW151)))","v":0},{"$f":"IF(OR(AY$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AY$3,$H151/$G151,$H151-SUM($I151:AX151)))","v":0},{"$f":"IF(OR(AZ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>AZ$3,$H151/$G151,$H151-SUM($I151:AY151)))","v":0},{"$f":"IF(OR(BA$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BA$3,$H151/$G151,$H151-SUM($I151:AZ151)))","v":0},{"$f":"IF(OR(BB$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BB$3,$H151/$G151,$H151-SUM($I151:BA151)))","v":0},{"$f":"IF(OR(BC$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BC$3,$H151/$G151,$H151-SUM($I151:BB151)))","v":0},{"$f":"IF(OR(BD$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BD$3,$H151/$G151,$H151-SUM($I151:BC151)))","v":0},{"$f":"IF(OR(BE$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BE$3,$H151/$G151,$H151-SUM($I151:BD151)))","v":0},{"$f":"IF(OR(BF$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BF$3,$H151/$G151,$H151-SUM($I151:BE151)))","v":0},{"$f":"IF(OR(BG$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BG$3,$H151/$G151,$H151-SUM($I151:BF151)))","v":0},{"$f":"IF(OR(BH$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BH$3,$H151/$G151,$H151-SUM($I151:BG151)))","v":0},{"$f":"IF(OR(BI$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BI$3,$H151/$G151,$H151-SUM($I151:BH151)))","v":0},{"$f":"IF(OR(BJ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BJ$3,$H151/$G151,$H151-SUM($I151:BI151)))","v":0},{"$f":"IF(OR(BK$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BK$3,$H151/$G151,$H151-SUM($I151:BJ151)))","v":0},{"$f":"IF(OR(BL$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BL$3,$H151/$G151,$H151-SUM($I151:BK151)))","v":0},{"$f":"IF(OR(BM$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BM$3,$H151/$G151,$H151-SUM($I151:BL151)))","v":0},{"$f":"IF(OR(BN$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BN$3,$H151/$G151,$H151-SUM($I151:BM151)))","v":0},{"$f":"IF(OR(BO$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BO$3,$H151/$G151,$H151-SUM($I151:BN151)))","v":0},{"$f":"IF(OR(BP$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BP$3,$H151/$G151,$H151-SUM($I151:BO151)))","v":0},{"$f":"IF(OR(BQ$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BQ$3,$H151/$G151,$H151-SUM($I151:BP151)))","v":0},{"$f":"IF(OR(BR$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BR$3,$H151/$G151,$H151-SUM($I151:BQ151)))","v":0},{"$f":"IF(OR(BS$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BS$3,$H151/$G151,$H151-SUM($I151:BR151)))","v":0},{"$f":"IF(OR(BT$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BT$3,$H151/$G151,$H151-SUM($I151:BS151)))","v":0},{"$f":"IF(OR(BU$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BU$3,$H151/$G151,$H151-SUM($I151:BT151)))","v":0},{"$f":"IF(OR(BV$3<=$D151,$G151=\"n/a\"),0,IF(SUM($D151,$G151)>BV$3,$H151/$G151,$H151-SUM($I151:BU151)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,45,{"$f":"AD130","v":0},null,{"$f":"IF(OR(J$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>J$3,$H152/$G152,$H152-SUM($I152:I152)))","v":0},{"$f":"IF(OR(K$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>K$3,$H152/$G152,$H152-SUM($I152:J152)))","v":0},{"$f":"IF(OR(L$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>L$3,$H152/$G152,$H152-SUM($I152:K152)))","v":0},{"$f":"IF(OR(M$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>M$3,$H152/$G152,$H152-SUM($I152:L152)))","v":0},{"$f":"IF(OR(N$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>N$3,$H152/$G152,$H152-SUM($I152:M152)))","v":0},{"$f":"IF(OR(O$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>O$3,$H152/$G152,$H152-SUM($I152:N152)))","v":0},{"$f":"IF(OR(P$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>P$3,$H152/$G152,$H152-SUM($I152:O152)))","v":0},{"$f":"IF(OR(Q$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Q$3,$H152/$G152,$H152-SUM($I152:P152)))","v":0},{"$f":"IF(OR(R$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>R$3,$H152/$G152,$H152-SUM($I152:Q152)))","v":0},{"$f":"IF(OR(S$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>S$3,$H152/$G152,$H152-SUM($I152:R152)))","v":0},{"$f":"IF(OR(T$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>T$3,$H152/$G152,$H152-SUM($I152:S152)))","v":0},{"$f":"IF(OR(U$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>U$3,$H152/$G152,$H152-SUM($I152:T152)))","v":0},{"$f":"IF(OR(V$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>V$3,$H152/$G152,$H152-SUM($I152:U152)))","v":0},{"$f":"IF(OR(W$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>W$3,$H152/$G152,$H152-SUM($I152:V152)))","v":0},{"$f":"IF(OR(X$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>X$3,$H152/$G152,$H152-SUM($I152:W152)))","v":0},{"$f":"IF(OR(Y$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Y$3,$H152/$G152,$H152-SUM($I152:X152)))","v":0},{"$f":"IF(OR(Z$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>Z$3,$H152/$G152,$H152-SUM($I152:Y152)))","v":0},{"$f":"IF(OR(AA$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AA$3,$H152/$G152,$H152-SUM($I152:Z152)))","v":0},{"$f":"IF(OR(AB$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AB$3,$H152/$G152,$H152-SUM($I152:AA152)))","v":0},{"$f":"IF(OR(AC$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AC$3,$H152/$G152,$H152-SUM($I152:AB152)))","v":0},{"$f":"IF(OR(AD$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AD$3,$H152/$G152,$H152-SUM($I152:AC152)))","v":0},{"$f":"IF(OR(AE$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AE$3,$H152/$G152,$H152-SUM($I152:AD152)))","v":0},{"$f":"IF(OR(AF$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AF$3,$H152/$G152,$H152-SUM($I152:AE152)))","v":0},{"$f":"IF(OR(AG$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AG$3,$H152/$G152,$H152-SUM($I152:AF152)))","v":0},{"$f":"IF(OR(AH$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AH$3,$H152/$G152,$H152-SUM($I152:AG152)))","v":0},{"$f":"IF(OR(AI$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AI$3,$H152/$G152,$H152-SUM($I152:AH152)))","v":0},{"$f":"IF(OR(AJ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AJ$3,$H152/$G152,$H152-SUM($I152:AI152)))","v":0},{"$f":"IF(OR(AK$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AK$3,$H152/$G152,$H152-SUM($I152:AJ152)))","v":0},{"$f":"IF(OR(AL$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AL$3,$H152/$G152,$H152-SUM($I152:AK152)))","v":0},{"$f":"IF(OR(AM$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AM$3,$H152/$G152,$H152-SUM($I152:AL152)))","v":0},{"$f":"IF(OR(AN$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AN$3,$H152/$G152,$H152-SUM($I152:AM152)))","v":0},{"$f":"IF(OR(AO$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AO$3,$H152/$G152,$H152-SUM($I152:AN152)))","v":0},{"$f":"IF(OR(AP$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AP$3,$H152/$G152,$H152-SUM($I152:AO152)))","v":0},{"$f":"IF(OR(AQ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AQ$3,$H152/$G152,$H152-SUM($I152:AP152)))","v":0},{"$f":"IF(OR(AR$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AR$3,$H152/$G152,$H152-SUM($I152:AQ152)))","v":0},{"$f":"IF(OR(AS$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AS$3,$H152/$G152,$H152-SUM($I152:AR152)))","v":0},{"$f":"IF(OR(AT$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AT$3,$H152/$G152,$H152-SUM($I152:AS152)))","v":0},{"$f":"IF(OR(AU$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AU$3,$H152/$G152,$H152-SUM($I152:AT152)))","v":0},{"$f":"IF(OR(AV$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AV$3,$H152/$G152,$H152-SUM($I152:AU152)))","v":0},{"$f":"IF(OR(AW$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AW$3,$H152/$G152,$H152-SUM($I152:AV152)))","v":0},{"$f":"IF(OR(AX$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AX$3,$H152/$G152,$H152-SUM($I152:AW152)))","v":0},{"$f":"IF(OR(AY$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AY$3,$H152/$G152,$H152-SUM($I152:AX152)))","v":0},{"$f":"IF(OR(AZ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>AZ$3,$H152/$G152,$H152-SUM($I152:AY152)))","v":0},{"$f":"IF(OR(BA$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BA$3,$H152/$G152,$H152-SUM($I152:AZ152)))","v":0},{"$f":"IF(OR(BB$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BB$3,$H152/$G152,$H152-SUM($I152:BA152)))","v":0},{"$f":"IF(OR(BC$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BC$3,$H152/$G152,$H152-SUM($I152:BB152)))","v":0},{"$f":"IF(OR(BD$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BD$3,$H152/$G152,$H152-SUM($I152:BC152)))","v":0},{"$f":"IF(OR(BE$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BE$3,$H152/$G152,$H152-SUM($I152:BD152)))","v":0},{"$f":"IF(OR(BF$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BF$3,$H152/$G152,$H152-SUM($I152:BE152)))","v":0},{"$f":"IF(OR(BG$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BG$3,$H152/$G152,$H152-SUM($I152:BF152)))","v":0},{"$f":"IF(OR(BH$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BH$3,$H152/$G152,$H152-SUM($I152:BG152)))","v":0},{"$f":"IF(OR(BI$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BI$3,$H152/$G152,$H152-SUM($I152:BH152)))","v":0},{"$f":"IF(OR(BJ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BJ$3,$H152/$G152,$H152-SUM($I152:BI152)))","v":0},{"$f":"IF(OR(BK$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BK$3,$H152/$G152,$H152-SUM($I152:BJ152)))","v":0},{"$f":"IF(OR(BL$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BL$3,$H152/$G152,$H152-SUM($I152:BK152)))","v":0},{"$f":"IF(OR(BM$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BM$3,$H152/$G152,$H152-SUM($I152:BL152)))","v":0},{"$f":"IF(OR(BN$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BN$3,$H152/$G152,$H152-SUM($I152:BM152)))","v":0},{"$f":"IF(OR(BO$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BO$3,$H152/$G152,$H152-SUM($I152:BN152)))","v":0},{"$f":"IF(OR(BP$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BP$3,$H152/$G152,$H152-SUM($I152:BO152)))","v":0},{"$f":"IF(OR(BQ$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BQ$3,$H152/$G152,$H152-SUM($I152:BP152)))","v":0},{"$f":"IF(OR(BR$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BR$3,$H152/$G152,$H152-SUM($I152:BQ152)))","v":0},{"$f":"IF(OR(BS$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BS$3,$H152/$G152,$H152-SUM($I152:BR152)))","v":0},{"$f":"IF(OR(BT$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BT$3,$H152/$G152,$H152-SUM($I152:BS152)))","v":0},{"$f":"IF(OR(BU$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BU$3,$H152/$G152,$H152-SUM($I152:BT152)))","v":0},{"$f":"IF(OR(BV$3<=$D152,$G152=\"n/a\"),0,IF(SUM($D152,$G152)>BV$3,$H152/$G152,$H152-SUM($I152:BU152)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,45,{"$f":"AE130","v":0},null,{"$f":"IF(OR(J$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>J$3,$H153/$G153,$H153-SUM($I153:I153)))","v":0},{"$f":"IF(OR(K$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>K$3,$H153/$G153,$H153-SUM($I153:J153)))","v":0},{"$f":"IF(OR(L$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>L$3,$H153/$G153,$H153-SUM($I153:K153)))","v":0},{"$f":"IF(OR(M$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>M$3,$H153/$G153,$H153-SUM($I153:L153)))","v":0},{"$f":"IF(OR(N$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>N$3,$H153/$G153,$H153-SUM($I153:M153)))","v":0},{"$f":"IF(OR(O$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>O$3,$H153/$G153,$H153-SUM($I153:N153)))","v":0},{"$f":"IF(OR(P$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>P$3,$H153/$G153,$H153-SUM($I153:O153)))","v":0},{"$f":"IF(OR(Q$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>Q$3,$H153/$G153,$H153-SUM($I153:P153)))","v":0},{"$f":"IF(OR(R$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>R$3,$H153/$G153,$H153-SUM($I153:Q153)))","v":0},{"$f":"IF(OR(S$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>S$3,$H153/$G153,$H153-SUM($I153:R153)))","v":0},{"$f":"IF(OR(T$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>T$3,$H153/$G153,$H153-SUM($I153:S153)))","v":0},{"$f":"IF(OR(U$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>U$3,$H153/$G153,$H153-SUM($I153:T153)))","v":0},{"$f":"IF(OR(V$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>V$3,$H153/$G153,$H153-SUM($I153:U153)))","v":0},{"$f":"IF(OR(W$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>W$3,$H153/$G153,$H153-SUM($I153:V153)))","v":0},{"$f":"IF(OR(X$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>X$3,$H153/$G153,$H153-SUM($I153:W153)))","v":0},{"$f":"IF(OR(Y$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>Y$3,$H153/$G153,$H153-SUM($I153:X153)))","v":0},{"$f":"IF(OR(Z$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>Z$3,$H153/$G153,$H153-SUM($I153:Y153)))","v":0},{"$f":"IF(OR(AA$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AA$3,$H153/$G153,$H153-SUM($I153:Z153)))","v":0},{"$f":"IF(OR(AB$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AB$3,$H153/$G153,$H153-SUM($I153:AA153)))","v":0},{"$f":"IF(OR(AC$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AC$3,$H153/$G153,$H153-SUM($I153:AB153)))","v":0},{"$f":"IF(OR(AD$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AD$3,$H153/$G153,$H153-SUM($I153:AC153)))","v":0},{"$f":"IF(OR(AE$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AE$3,$H153/$G153,$H153-SUM($I153:AD153)))","v":0},{"$f":"IF(OR(AF$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AF$3,$H153/$G153,$H153-SUM($I153:AE153)))","v":0},{"$f":"IF(OR(AG$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AG$3,$H153/$G153,$H153-SUM($I153:AF153)))","v":0},{"$f":"IF(OR(AH$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AH$3,$H153/$G153,$H153-SUM($I153:AG153)))","v":0},{"$f":"IF(OR(AI$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AI$3,$H153/$G153,$H153-SUM($I153:AH153)))","v":0},{"$f":"IF(OR(AJ$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AJ$3,$H153/$G153,$H153-SUM($I153:AI153)))","v":0},{"$f":"IF(OR(AK$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AK$3,$H153/$G153,$H153-SUM($I153:AJ153)))","v":0},{"$f":"IF(OR(AL$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AL$3,$H153/$G153,$H153-SUM($I153:AK153)))","v":0},{"$f":"IF(OR(AM$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AM$3,$H153/$G153,$H153-SUM($I153:AL153)))","v":0},{"$f":"IF(OR(AN$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AN$3,$H153/$G153,$H153-SUM($I153:AM153)))","v":0},{"$f":"IF(OR(AO$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AO$3,$H153/$G153,$H153-SUM($I153:AN153)))","v":0},{"$f":"IF(OR(AP$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AP$3,$H153/$G153,$H153-SUM($I153:AO153)))","v":0},{"$f":"IF(OR(AQ$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AQ$3,$H153/$G153,$H153-SUM($I153:AP153)))","v":0},{"$f":"IF(OR(AR$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AR$3,$H153/$G153,$H153-SUM($I153:AQ153)))","v":0},{"$f":"IF(OR(AS$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AS$3,$H153/$G153,$H153-SUM($I153:AR153)))","v":0},{"$f":"IF(OR(AT$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AT$3,$H153/$G153,$H153-SUM($I153:AS153)))","v":0},{"$f":"IF(OR(AU$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AU$3,$H153/$G153,$H153-SUM($I153:AT153)))","v":0},{"$f":"IF(OR(AV$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AV$3,$H153/$G153,$H153-SUM($I153:AU153)))","v":0},{"$f":"IF(OR(AW$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AW$3,$H153/$G153,$H153-SUM($I153:AV153)))","v":0},{"$f":"IF(OR(AX$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AX$3,$H153/$G153,$H153-SUM($I153:AW153)))","v":0},{"$f":"IF(OR(AY$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AY$3,$H153/$G153,$H153-SUM($I153:AX153)))","v":0},{"$f":"IF(OR(AZ$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>AZ$3,$H153/$G153,$H153-SUM($I153:AY153)))","v":0},{"$f":"IF(OR(BA$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BA$3,$H153/$G153,$H153-SUM($I153:AZ153)))","v":0},{"$f":"IF(OR(BB$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BB$3,$H153/$G153,$H153-SUM($I153:BA153)))","v":0},{"$f":"IF(OR(BC$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BC$3,$H153/$G153,$H153-SUM($I153:BB153)))","v":0},{"$f":"IF(OR(BD$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BD$3,$H153/$G153,$H153-SUM($I153:BC153)))","v":0},{"$f":"IF(OR(BE$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BE$3,$H153/$G153,$H153-SUM($I153:BD153)))","v":0},{"$f":"IF(OR(BF$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BF$3,$H153/$G153,$H153-SUM($I153:BE153)))","v":0},{"$f":"IF(OR(BG$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BG$3,$H153/$G153,$H153-SUM($I153:BF153)))","v":0},{"$f":"IF(OR(BH$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BH$3,$H153/$G153,$H153-SUM($I153:BG153)))","v":0},{"$f":"IF(OR(BI$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BI$3,$H153/$G153,$H153-SUM($I153:BH153)))","v":0},{"$f":"IF(OR(BJ$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BJ$3,$H153/$G153,$H153-SUM($I153:BI153)))","v":0},{"$f":"IF(OR(BK$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BK$3,$H153/$G153,$H153-SUM($I153:BJ153)))","v":0},{"$f":"IF(OR(BL$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BL$3,$H153/$G153,$H153-SUM($I153:BK153)))","v":0},{"$f":"IF(OR(BM$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BM$3,$H153/$G153,$H153-SUM($I153:BL153)))","v":0},{"$f":"IF(OR(BN$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BN$3,$H153/$G153,$H153-SUM($I153:BM153)))","v":0},{"$f":"IF(OR(BO$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BO$3,$H153/$G153,$H153-SUM($I153:BN153)))","v":0},{"$f":"IF(OR(BP$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BP$3,$H153/$G153,$H153-SUM($I153:BO153)))","v":0},{"$f":"IF(OR(BQ$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BQ$3,$H153/$G153,$H153-SUM($I153:BP153)))","v":0},{"$f":"IF(OR(BR$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BR$3,$H153/$G153,$H153-SUM($I153:BQ153)))","v":0},{"$f":"IF(OR(BS$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BS$3,$H153/$G153,$H153-SUM($I153:BR153)))","v":0},{"$f":"IF(OR(BT$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BT$3,$H153/$G153,$H153-SUM($I153:BS153)))","v":0},{"$f":"IF(OR(BU$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BU$3,$H153/$G153,$H153-SUM($I153:BT153)))","v":0},{"$f":"IF(OR(BV$3<=$D153,$G153=\"n/a\"),0,IF(SUM($D153,$G153)>BV$3,$H153/$G153,$H153-SUM($I153:BU153)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,45,{"$f":"AF130","v":0},null,{"$f":"IF(OR(J$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>J$3,$H154/$G154,$H154-SUM($I154:I154)))","v":0},{"$f":"IF(OR(K$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>K$3,$H154/$G154,$H154-SUM($I154:J154)))","v":0},{"$f":"IF(OR(L$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>L$3,$H154/$G154,$H154-SUM($I154:K154)))","v":0},{"$f":"IF(OR(M$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>M$3,$H154/$G154,$H154-SUM($I154:L154)))","v":0},{"$f":"IF(OR(N$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>N$3,$H154/$G154,$H154-SUM($I154:M154)))","v":0},{"$f":"IF(OR(O$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>O$3,$H154/$G154,$H154-SUM($I154:N154)))","v":0},{"$f":"IF(OR(P$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>P$3,$H154/$G154,$H154-SUM($I154:O154)))","v":0},{"$f":"IF(OR(Q$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>Q$3,$H154/$G154,$H154-SUM($I154:P154)))","v":0},{"$f":"IF(OR(R$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>R$3,$H154/$G154,$H154-SUM($I154:Q154)))","v":0},{"$f":"IF(OR(S$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>S$3,$H154/$G154,$H154-SUM($I154:R154)))","v":0},{"$f":"IF(OR(T$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>T$3,$H154/$G154,$H154-SUM($I154:S154)))","v":0},{"$f":"IF(OR(U$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>U$3,$H154/$G154,$H154-SUM($I154:T154)))","v":0},{"$f":"IF(OR(V$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>V$3,$H154/$G154,$H154-SUM($I154:U154)))","v":0},{"$f":"IF(OR(W$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>W$3,$H154/$G154,$H154-SUM($I154:V154)))","v":0},{"$f":"IF(OR(X$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>X$3,$H154/$G154,$H154-SUM($I154:W154)))","v":0},{"$f":"IF(OR(Y$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>Y$3,$H154/$G154,$H154-SUM($I154:X154)))","v":0},{"$f":"IF(OR(Z$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>Z$3,$H154/$G154,$H154-SUM($I154:Y154)))","v":0},{"$f":"IF(OR(AA$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AA$3,$H154/$G154,$H154-SUM($I154:Z154)))","v":0},{"$f":"IF(OR(AB$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AB$3,$H154/$G154,$H154-SUM($I154:AA154)))","v":0},{"$f":"IF(OR(AC$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AC$3,$H154/$G154,$H154-SUM($I154:AB154)))","v":0},{"$f":"IF(OR(AD$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AD$3,$H154/$G154,$H154-SUM($I154:AC154)))","v":0},{"$f":"IF(OR(AE$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AE$3,$H154/$G154,$H154-SUM($I154:AD154)))","v":0},{"$f":"IF(OR(AF$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AF$3,$H154/$G154,$H154-SUM($I154:AE154)))","v":0},{"$f":"IF(OR(AG$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AG$3,$H154/$G154,$H154-SUM($I154:AF154)))","v":0},{"$f":"IF(OR(AH$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AH$3,$H154/$G154,$H154-SUM($I154:AG154)))","v":0},{"$f":"IF(OR(AI$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AI$3,$H154/$G154,$H154-SUM($I154:AH154)))","v":0},{"$f":"IF(OR(AJ$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AJ$3,$H154/$G154,$H154-SUM($I154:AI154)))","v":0},{"$f":"IF(OR(AK$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AK$3,$H154/$G154,$H154-SUM($I154:AJ154)))","v":0},{"$f":"IF(OR(AL$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AL$3,$H154/$G154,$H154-SUM($I154:AK154)))","v":0},{"$f":"IF(OR(AM$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AM$3,$H154/$G154,$H154-SUM($I154:AL154)))","v":0},{"$f":"IF(OR(AN$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AN$3,$H154/$G154,$H154-SUM($I154:AM154)))","v":0},{"$f":"IF(OR(AO$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AO$3,$H154/$G154,$H154-SUM($I154:AN154)))","v":0},{"$f":"IF(OR(AP$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AP$3,$H154/$G154,$H154-SUM($I154:AO154)))","v":0},{"$f":"IF(OR(AQ$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AQ$3,$H154/$G154,$H154-SUM($I154:AP154)))","v":0},{"$f":"IF(OR(AR$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AR$3,$H154/$G154,$H154-SUM($I154:AQ154)))","v":0},{"$f":"IF(OR(AS$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AS$3,$H154/$G154,$H154-SUM($I154:AR154)))","v":0},{"$f":"IF(OR(AT$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AT$3,$H154/$G154,$H154-SUM($I154:AS154)))","v":0},{"$f":"IF(OR(AU$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AU$3,$H154/$G154,$H154-SUM($I154:AT154)))","v":0},{"$f":"IF(OR(AV$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AV$3,$H154/$G154,$H154-SUM($I154:AU154)))","v":0},{"$f":"IF(OR(AW$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AW$3,$H154/$G154,$H154-SUM($I154:AV154)))","v":0},{"$f":"IF(OR(AX$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AX$3,$H154/$G154,$H154-SUM($I154:AW154)))","v":0},{"$f":"IF(OR(AY$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AY$3,$H154/$G154,$H154-SUM($I154:AX154)))","v":0},{"$f":"IF(OR(AZ$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>AZ$3,$H154/$G154,$H154-SUM($I154:AY154)))","v":0},{"$f":"IF(OR(BA$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BA$3,$H154/$G154,$H154-SUM($I154:AZ154)))","v":0},{"$f":"IF(OR(BB$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BB$3,$H154/$G154,$H154-SUM($I154:BA154)))","v":0},{"$f":"IF(OR(BC$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BC$3,$H154/$G154,$H154-SUM($I154:BB154)))","v":0},{"$f":"IF(OR(BD$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BD$3,$H154/$G154,$H154-SUM($I154:BC154)))","v":0},{"$f":"IF(OR(BE$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BE$3,$H154/$G154,$H154-SUM($I154:BD154)))","v":0},{"$f":"IF(OR(BF$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BF$3,$H154/$G154,$H154-SUM($I154:BE154)))","v":0},{"$f":"IF(OR(BG$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BG$3,$H154/$G154,$H154-SUM($I154:BF154)))","v":0},{"$f":"IF(OR(BH$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BH$3,$H154/$G154,$H154-SUM($I154:BG154)))","v":0},{"$f":"IF(OR(BI$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BI$3,$H154/$G154,$H154-SUM($I154:BH154)))","v":0},{"$f":"IF(OR(BJ$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BJ$3,$H154/$G154,$H154-SUM($I154:BI154)))","v":0},{"$f":"IF(OR(BK$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BK$3,$H154/$G154,$H154-SUM($I154:BJ154)))","v":0},{"$f":"IF(OR(BL$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BL$3,$H154/$G154,$H154-SUM($I154:BK154)))","v":0},{"$f":"IF(OR(BM$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BM$3,$H154/$G154,$H154-SUM($I154:BL154)))","v":0},{"$f":"IF(OR(BN$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BN$3,$H154/$G154,$H154-SUM($I154:BM154)))","v":0},{"$f":"IF(OR(BO$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BO$3,$H154/$G154,$H154-SUM($I154:BN154)))","v":0},{"$f":"IF(OR(BP$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BP$3,$H154/$G154,$H154-SUM($I154:BO154)))","v":0},{"$f":"IF(OR(BQ$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BQ$3,$H154/$G154,$H154-SUM($I154:BP154)))","v":0},{"$f":"IF(OR(BR$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BR$3,$H154/$G154,$H154-SUM($I154:BQ154)))","v":0},{"$f":"IF(OR(BS$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BS$3,$H154/$G154,$H154-SUM($I154:BR154)))","v":0},{"$f":"IF(OR(BT$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BT$3,$H154/$G154,$H154-SUM($I154:BS154)))","v":0},{"$f":"IF(OR(BU$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BU$3,$H154/$G154,$H154-SUM($I154:BT154)))","v":0},{"$f":"IF(OR(BV$3<=$D154,$G154=\"n/a\"),0,IF(SUM($D154,$G154)>BV$3,$H154/$G154,$H154-SUM($I154:BU154)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,45,{"$f":"AG130","v":0},null,{"$f":"IF(OR(J$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>J$3,$H155/$G155,$H155-SUM($I155:I155)))","v":0},{"$f":"IF(OR(K$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>K$3,$H155/$G155,$H155-SUM($I155:J155)))","v":0},{"$f":"IF(OR(L$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>L$3,$H155/$G155,$H155-SUM($I155:K155)))","v":0},{"$f":"IF(OR(M$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>M$3,$H155/$G155,$H155-SUM($I155:L155)))","v":0},{"$f":"IF(OR(N$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>N$3,$H155/$G155,$H155-SUM($I155:M155)))","v":0},{"$f":"IF(OR(O$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>O$3,$H155/$G155,$H155-SUM($I155:N155)))","v":0},{"$f":"IF(OR(P$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>P$3,$H155/$G155,$H155-SUM($I155:O155)))","v":0},{"$f":"IF(OR(Q$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>Q$3,$H155/$G155,$H155-SUM($I155:P155)))","v":0},{"$f":"IF(OR(R$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>R$3,$H155/$G155,$H155-SUM($I155:Q155)))","v":0},{"$f":"IF(OR(S$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>S$3,$H155/$G155,$H155-SUM($I155:R155)))","v":0},{"$f":"IF(OR(T$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>T$3,$H155/$G155,$H155-SUM($I155:S155)))","v":0},{"$f":"IF(OR(U$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>U$3,$H155/$G155,$H155-SUM($I155:T155)))","v":0},{"$f":"IF(OR(V$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>V$3,$H155/$G155,$H155-SUM($I155:U155)))","v":0},{"$f":"IF(OR(W$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>W$3,$H155/$G155,$H155-SUM($I155:V155)))","v":0},{"$f":"IF(OR(X$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>X$3,$H155/$G155,$H155-SUM($I155:W155)))","v":0},{"$f":"IF(OR(Y$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>Y$3,$H155/$G155,$H155-SUM($I155:X155)))","v":0},{"$f":"IF(OR(Z$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>Z$3,$H155/$G155,$H155-SUM($I155:Y155)))","v":0},{"$f":"IF(OR(AA$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AA$3,$H155/$G155,$H155-SUM($I155:Z155)))","v":0},{"$f":"IF(OR(AB$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AB$3,$H155/$G155,$H155-SUM($I155:AA155)))","v":0},{"$f":"IF(OR(AC$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AC$3,$H155/$G155,$H155-SUM($I155:AB155)))","v":0},{"$f":"IF(OR(AD$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AD$3,$H155/$G155,$H155-SUM($I155:AC155)))","v":0},{"$f":"IF(OR(AE$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AE$3,$H155/$G155,$H155-SUM($I155:AD155)))","v":0},{"$f":"IF(OR(AF$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AF$3,$H155/$G155,$H155-SUM($I155:AE155)))","v":0},{"$f":"IF(OR(AG$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AG$3,$H155/$G155,$H155-SUM($I155:AF155)))","v":0},{"$f":"IF(OR(AH$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AH$3,$H155/$G155,$H155-SUM($I155:AG155)))","v":0},{"$f":"IF(OR(AI$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AI$3,$H155/$G155,$H155-SUM($I155:AH155)))","v":0},{"$f":"IF(OR(AJ$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AJ$3,$H155/$G155,$H155-SUM($I155:AI155)))","v":0},{"$f":"IF(OR(AK$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AK$3,$H155/$G155,$H155-SUM($I155:AJ155)))","v":0},{"$f":"IF(OR(AL$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AL$3,$H155/$G155,$H155-SUM($I155:AK155)))","v":0},{"$f":"IF(OR(AM$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AM$3,$H155/$G155,$H155-SUM($I155:AL155)))","v":0},{"$f":"IF(OR(AN$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AN$3,$H155/$G155,$H155-SUM($I155:AM155)))","v":0},{"$f":"IF(OR(AO$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AO$3,$H155/$G155,$H155-SUM($I155:AN155)))","v":0},{"$f":"IF(OR(AP$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AP$3,$H155/$G155,$H155-SUM($I155:AO155)))","v":0},{"$f":"IF(OR(AQ$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AQ$3,$H155/$G155,$H155-SUM($I155:AP155)))","v":0},{"$f":"IF(OR(AR$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AR$3,$H155/$G155,$H155-SUM($I155:AQ155)))","v":0},{"$f":"IF(OR(AS$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AS$3,$H155/$G155,$H155-SUM($I155:AR155)))","v":0},{"$f":"IF(OR(AT$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AT$3,$H155/$G155,$H155-SUM($I155:AS155)))","v":0},{"$f":"IF(OR(AU$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AU$3,$H155/$G155,$H155-SUM($I155:AT155)))","v":0},{"$f":"IF(OR(AV$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AV$3,$H155/$G155,$H155-SUM($I155:AU155)))","v":0},{"$f":"IF(OR(AW$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AW$3,$H155/$G155,$H155-SUM($I155:AV155)))","v":0},{"$f":"IF(OR(AX$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AX$3,$H155/$G155,$H155-SUM($I155:AW155)))","v":0},{"$f":"IF(OR(AY$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AY$3,$H155/$G155,$H155-SUM($I155:AX155)))","v":0},{"$f":"IF(OR(AZ$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>AZ$3,$H155/$G155,$H155-SUM($I155:AY155)))","v":0},{"$f":"IF(OR(BA$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BA$3,$H155/$G155,$H155-SUM($I155:AZ155)))","v":0},{"$f":"IF(OR(BB$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BB$3,$H155/$G155,$H155-SUM($I155:BA155)))","v":0},{"$f":"IF(OR(BC$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BC$3,$H155/$G155,$H155-SUM($I155:BB155)))","v":0},{"$f":"IF(OR(BD$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BD$3,$H155/$G155,$H155-SUM($I155:BC155)))","v":0},{"$f":"IF(OR(BE$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BE$3,$H155/$G155,$H155-SUM($I155:BD155)))","v":0},{"$f":"IF(OR(BF$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BF$3,$H155/$G155,$H155-SUM($I155:BE155)))","v":0},{"$f":"IF(OR(BG$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BG$3,$H155/$G155,$H155-SUM($I155:BF155)))","v":0},{"$f":"IF(OR(BH$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BH$3,$H155/$G155,$H155-SUM($I155:BG155)))","v":0},{"$f":"IF(OR(BI$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BI$3,$H155/$G155,$H155-SUM($I155:BH155)))","v":0},{"$f":"IF(OR(BJ$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BJ$3,$H155/$G155,$H155-SUM($I155:BI155)))","v":0},{"$f":"IF(OR(BK$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BK$3,$H155/$G155,$H155-SUM($I155:BJ155)))","v":0},{"$f":"IF(OR(BL$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BL$3,$H155/$G155,$H155-SUM($I155:BK155)))","v":0},{"$f":"IF(OR(BM$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BM$3,$H155/$G155,$H155-SUM($I155:BL155)))","v":0},{"$f":"IF(OR(BN$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BN$3,$H155/$G155,$H155-SUM($I155:BM155)))","v":0},{"$f":"IF(OR(BO$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BO$3,$H155/$G155,$H155-SUM($I155:BN155)))","v":0},{"$f":"IF(OR(BP$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BP$3,$H155/$G155,$H155-SUM($I155:BO155)))","v":0},{"$f":"IF(OR(BQ$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BQ$3,$H155/$G155,$H155-SUM($I155:BP155)))","v":0},{"$f":"IF(OR(BR$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BR$3,$H155/$G155,$H155-SUM($I155:BQ155)))","v":0},{"$f":"IF(OR(BS$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BS$3,$H155/$G155,$H155-SUM($I155:BR155)))","v":0},{"$f":"IF(OR(BT$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BT$3,$H155/$G155,$H155-SUM($I155:BS155)))","v":0},{"$f":"IF(OR(BU$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BU$3,$H155/$G155,$H155-SUM($I155:BT155)))","v":0},{"$f":"IF(OR(BV$3<=$D155,$G155=\"n/a\"),0,IF(SUM($D155,$G155)>BV$3,$H155/$G155,$H155-SUM($I155:BU155)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,45,{"$f":"AH130","v":0},null,{"$f":"IF(OR(J$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>J$3,$H156/$G156,$H156-SUM($I156:I156)))","v":0},{"$f":"IF(OR(K$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>K$3,$H156/$G156,$H156-SUM($I156:J156)))","v":0},{"$f":"IF(OR(L$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>L$3,$H156/$G156,$H156-SUM($I156:K156)))","v":0},{"$f":"IF(OR(M$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>M$3,$H156/$G156,$H156-SUM($I156:L156)))","v":0},{"$f":"IF(OR(N$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>N$3,$H156/$G156,$H156-SUM($I156:M156)))","v":0},{"$f":"IF(OR(O$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>O$3,$H156/$G156,$H156-SUM($I156:N156)))","v":0},{"$f":"IF(OR(P$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>P$3,$H156/$G156,$H156-SUM($I156:O156)))","v":0},{"$f":"IF(OR(Q$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>Q$3,$H156/$G156,$H156-SUM($I156:P156)))","v":0},{"$f":"IF(OR(R$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>R$3,$H156/$G156,$H156-SUM($I156:Q156)))","v":0},{"$f":"IF(OR(S$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>S$3,$H156/$G156,$H156-SUM($I156:R156)))","v":0},{"$f":"IF(OR(T$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>T$3,$H156/$G156,$H156-SUM($I156:S156)))","v":0},{"$f":"IF(OR(U$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>U$3,$H156/$G156,$H156-SUM($I156:T156)))","v":0},{"$f":"IF(OR(V$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>V$3,$H156/$G156,$H156-SUM($I156:U156)))","v":0},{"$f":"IF(OR(W$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>W$3,$H156/$G156,$H156-SUM($I156:V156)))","v":0},{"$f":"IF(OR(X$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>X$3,$H156/$G156,$H156-SUM($I156:W156)))","v":0},{"$f":"IF(OR(Y$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>Y$3,$H156/$G156,$H156-SUM($I156:X156)))","v":0},{"$f":"IF(OR(Z$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>Z$3,$H156/$G156,$H156-SUM($I156:Y156)))","v":0},{"$f":"IF(OR(AA$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AA$3,$H156/$G156,$H156-SUM($I156:Z156)))","v":0},{"$f":"IF(OR(AB$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AB$3,$H156/$G156,$H156-SUM($I156:AA156)))","v":0},{"$f":"IF(OR(AC$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AC$3,$H156/$G156,$H156-SUM($I156:AB156)))","v":0},{"$f":"IF(OR(AD$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AD$3,$H156/$G156,$H156-SUM($I156:AC156)))","v":0},{"$f":"IF(OR(AE$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AE$3,$H156/$G156,$H156-SUM($I156:AD156)))","v":0},{"$f":"IF(OR(AF$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AF$3,$H156/$G156,$H156-SUM($I156:AE156)))","v":0},{"$f":"IF(OR(AG$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AG$3,$H156/$G156,$H156-SUM($I156:AF156)))","v":0},{"$f":"IF(OR(AH$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AH$3,$H156/$G156,$H156-SUM($I156:AG156)))","v":0},{"$f":"IF(OR(AI$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AI$3,$H156/$G156,$H156-SUM($I156:AH156)))","v":0},{"$f":"IF(OR(AJ$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AJ$3,$H156/$G156,$H156-SUM($I156:AI156)))","v":0},{"$f":"IF(OR(AK$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AK$3,$H156/$G156,$H156-SUM($I156:AJ156)))","v":0},{"$f":"IF(OR(AL$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AL$3,$H156/$G156,$H156-SUM($I156:AK156)))","v":0},{"$f":"IF(OR(AM$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AM$3,$H156/$G156,$H156-SUM($I156:AL156)))","v":0},{"$f":"IF(OR(AN$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AN$3,$H156/$G156,$H156-SUM($I156:AM156)))","v":0},{"$f":"IF(OR(AO$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AO$3,$H156/$G156,$H156-SUM($I156:AN156)))","v":0},{"$f":"IF(OR(AP$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AP$3,$H156/$G156,$H156-SUM($I156:AO156)))","v":0},{"$f":"IF(OR(AQ$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AQ$3,$H156/$G156,$H156-SUM($I156:AP156)))","v":0},{"$f":"IF(OR(AR$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AR$3,$H156/$G156,$H156-SUM($I156:AQ156)))","v":0},{"$f":"IF(OR(AS$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AS$3,$H156/$G156,$H156-SUM($I156:AR156)))","v":0},{"$f":"IF(OR(AT$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AT$3,$H156/$G156,$H156-SUM($I156:AS156)))","v":0},{"$f":"IF(OR(AU$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AU$3,$H156/$G156,$H156-SUM($I156:AT156)))","v":0},{"$f":"IF(OR(AV$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AV$3,$H156/$G156,$H156-SUM($I156:AU156)))","v":0},{"$f":"IF(OR(AW$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AW$3,$H156/$G156,$H156-SUM($I156:AV156)))","v":0},{"$f":"IF(OR(AX$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AX$3,$H156/$G156,$H156-SUM($I156:AW156)))","v":0},{"$f":"IF(OR(AY$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AY$3,$H156/$G156,$H156-SUM($I156:AX156)))","v":0},{"$f":"IF(OR(AZ$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>AZ$3,$H156/$G156,$H156-SUM($I156:AY156)))","v":0},{"$f":"IF(OR(BA$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BA$3,$H156/$G156,$H156-SUM($I156:AZ156)))","v":0},{"$f":"IF(OR(BB$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BB$3,$H156/$G156,$H156-SUM($I156:BA156)))","v":0},{"$f":"IF(OR(BC$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BC$3,$H156/$G156,$H156-SUM($I156:BB156)))","v":0},{"$f":"IF(OR(BD$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BD$3,$H156/$G156,$H156-SUM($I156:BC156)))","v":0},{"$f":"IF(OR(BE$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BE$3,$H156/$G156,$H156-SUM($I156:BD156)))","v":0},{"$f":"IF(OR(BF$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BF$3,$H156/$G156,$H156-SUM($I156:BE156)))","v":0},{"$f":"IF(OR(BG$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BG$3,$H156/$G156,$H156-SUM($I156:BF156)))","v":0},{"$f":"IF(OR(BH$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BH$3,$H156/$G156,$H156-SUM($I156:BG156)))","v":0},{"$f":"IF(OR(BI$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BI$3,$H156/$G156,$H156-SUM($I156:BH156)))","v":0},{"$f":"IF(OR(BJ$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BJ$3,$H156/$G156,$H156-SUM($I156:BI156)))","v":0},{"$f":"IF(OR(BK$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BK$3,$H156/$G156,$H156-SUM($I156:BJ156)))","v":0},{"$f":"IF(OR(BL$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BL$3,$H156/$G156,$H156-SUM($I156:BK156)))","v":0},{"$f":"IF(OR(BM$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BM$3,$H156/$G156,$H156-SUM($I156:BL156)))","v":0},{"$f":"IF(OR(BN$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BN$3,$H156/$G156,$H156-SUM($I156:BM156)))","v":0},{"$f":"IF(OR(BO$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BO$3,$H156/$G156,$H156-SUM($I156:BN156)))","v":0},{"$f":"IF(OR(BP$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BP$3,$H156/$G156,$H156-SUM($I156:BO156)))","v":0},{"$f":"IF(OR(BQ$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BQ$3,$H156/$G156,$H156-SUM($I156:BP156)))","v":0},{"$f":"IF(OR(BR$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BR$3,$H156/$G156,$H156-SUM($I156:BQ156)))","v":0},{"$f":"IF(OR(BS$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BS$3,$H156/$G156,$H156-SUM($I156:BR156)))","v":0},{"$f":"IF(OR(BT$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BT$3,$H156/$G156,$H156-SUM($I156:BS156)))","v":0},{"$f":"IF(OR(BU$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BU$3,$H156/$G156,$H156-SUM($I156:BT156)))","v":0},{"$f":"IF(OR(BV$3<=$D156,$G156=\"n/a\"),0,IF(SUM($D156,$G156)>BV$3,$H156/$G156,$H156-SUM($I156:BU156)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,45,{"$f":"AI130","v":0},null,{"$f":"IF(OR(J$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>J$3,$H157/$G157,$H157-SUM($I157:I157)))","v":0},{"$f":"IF(OR(K$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>K$3,$H157/$G157,$H157-SUM($I157:J157)))","v":0},{"$f":"IF(OR(L$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>L$3,$H157/$G157,$H157-SUM($I157:K157)))","v":0},{"$f":"IF(OR(M$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>M$3,$H157/$G157,$H157-SUM($I157:L157)))","v":0},{"$f":"IF(OR(N$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>N$3,$H157/$G157,$H157-SUM($I157:M157)))","v":0},{"$f":"IF(OR(O$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>O$3,$H157/$G157,$H157-SUM($I157:N157)))","v":0},{"$f":"IF(OR(P$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>P$3,$H157/$G157,$H157-SUM($I157:O157)))","v":0},{"$f":"IF(OR(Q$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>Q$3,$H157/$G157,$H157-SUM($I157:P157)))","v":0},{"$f":"IF(OR(R$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>R$3,$H157/$G157,$H157-SUM($I157:Q157)))","v":0},{"$f":"IF(OR(S$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>S$3,$H157/$G157,$H157-SUM($I157:R157)))","v":0},{"$f":"IF(OR(T$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>T$3,$H157/$G157,$H157-SUM($I157:S157)))","v":0},{"$f":"IF(OR(U$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>U$3,$H157/$G157,$H157-SUM($I157:T157)))","v":0},{"$f":"IF(OR(V$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>V$3,$H157/$G157,$H157-SUM($I157:U157)))","v":0},{"$f":"IF(OR(W$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>W$3,$H157/$G157,$H157-SUM($I157:V157)))","v":0},{"$f":"IF(OR(X$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>X$3,$H157/$G157,$H157-SUM($I157:W157)))","v":0},{"$f":"IF(OR(Y$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>Y$3,$H157/$G157,$H157-SUM($I157:X157)))","v":0},{"$f":"IF(OR(Z$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>Z$3,$H157/$G157,$H157-SUM($I157:Y157)))","v":0},{"$f":"IF(OR(AA$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AA$3,$H157/$G157,$H157-SUM($I157:Z157)))","v":0},{"$f":"IF(OR(AB$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AB$3,$H157/$G157,$H157-SUM($I157:AA157)))","v":0},{"$f":"IF(OR(AC$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AC$3,$H157/$G157,$H157-SUM($I157:AB157)))","v":0},{"$f":"IF(OR(AD$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AD$3,$H157/$G157,$H157-SUM($I157:AC157)))","v":0},{"$f":"IF(OR(AE$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AE$3,$H157/$G157,$H157-SUM($I157:AD157)))","v":0},{"$f":"IF(OR(AF$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AF$3,$H157/$G157,$H157-SUM($I157:AE157)))","v":0},{"$f":"IF(OR(AG$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AG$3,$H157/$G157,$H157-SUM($I157:AF157)))","v":0},{"$f":"IF(OR(AH$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AH$3,$H157/$G157,$H157-SUM($I157:AG157)))","v":0},{"$f":"IF(OR(AI$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AI$3,$H157/$G157,$H157-SUM($I157:AH157)))","v":0},{"$f":"IF(OR(AJ$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AJ$3,$H157/$G157,$H157-SUM($I157:AI157)))","v":0},{"$f":"IF(OR(AK$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AK$3,$H157/$G157,$H157-SUM($I157:AJ157)))","v":0},{"$f":"IF(OR(AL$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AL$3,$H157/$G157,$H157-SUM($I157:AK157)))","v":0},{"$f":"IF(OR(AM$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AM$3,$H157/$G157,$H157-SUM($I157:AL157)))","v":0},{"$f":"IF(OR(AN$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AN$3,$H157/$G157,$H157-SUM($I157:AM157)))","v":0},{"$f":"IF(OR(AO$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AO$3,$H157/$G157,$H157-SUM($I157:AN157)))","v":0},{"$f":"IF(OR(AP$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AP$3,$H157/$G157,$H157-SUM($I157:AO157)))","v":0},{"$f":"IF(OR(AQ$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AQ$3,$H157/$G157,$H157-SUM($I157:AP157)))","v":0},{"$f":"IF(OR(AR$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AR$3,$H157/$G157,$H157-SUM($I157:AQ157)))","v":0},{"$f":"IF(OR(AS$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AS$3,$H157/$G157,$H157-SUM($I157:AR157)))","v":0},{"$f":"IF(OR(AT$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AT$3,$H157/$G157,$H157-SUM($I157:AS157)))","v":0},{"$f":"IF(OR(AU$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AU$3,$H157/$G157,$H157-SUM($I157:AT157)))","v":0},{"$f":"IF(OR(AV$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AV$3,$H157/$G157,$H157-SUM($I157:AU157)))","v":0},{"$f":"IF(OR(AW$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AW$3,$H157/$G157,$H157-SUM($I157:AV157)))","v":0},{"$f":"IF(OR(AX$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AX$3,$H157/$G157,$H157-SUM($I157:AW157)))","v":0},{"$f":"IF(OR(AY$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AY$3,$H157/$G157,$H157-SUM($I157:AX157)))","v":0},{"$f":"IF(OR(AZ$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>AZ$3,$H157/$G157,$H157-SUM($I157:AY157)))","v":0},{"$f":"IF(OR(BA$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BA$3,$H157/$G157,$H157-SUM($I157:AZ157)))","v":0},{"$f":"IF(OR(BB$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BB$3,$H157/$G157,$H157-SUM($I157:BA157)))","v":0},{"$f":"IF(OR(BC$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BC$3,$H157/$G157,$H157-SUM($I157:BB157)))","v":0},{"$f":"IF(OR(BD$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BD$3,$H157/$G157,$H157-SUM($I157:BC157)))","v":0},{"$f":"IF(OR(BE$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BE$3,$H157/$G157,$H157-SUM($I157:BD157)))","v":0},{"$f":"IF(OR(BF$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BF$3,$H157/$G157,$H157-SUM($I157:BE157)))","v":0},{"$f":"IF(OR(BG$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BG$3,$H157/$G157,$H157-SUM($I157:BF157)))","v":0},{"$f":"IF(OR(BH$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BH$3,$H157/$G157,$H157-SUM($I157:BG157)))","v":0},{"$f":"IF(OR(BI$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BI$3,$H157/$G157,$H157-SUM($I157:BH157)))","v":0},{"$f":"IF(OR(BJ$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BJ$3,$H157/$G157,$H157-SUM($I157:BI157)))","v":0},{"$f":"IF(OR(BK$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BK$3,$H157/$G157,$H157-SUM($I157:BJ157)))","v":0},{"$f":"IF(OR(BL$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BL$3,$H157/$G157,$H157-SUM($I157:BK157)))","v":0},{"$f":"IF(OR(BM$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BM$3,$H157/$G157,$H157-SUM($I157:BL157)))","v":0},{"$f":"IF(OR(BN$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BN$3,$H157/$G157,$H157-SUM($I157:BM157)))","v":0},{"$f":"IF(OR(BO$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BO$3,$H157/$G157,$H157-SUM($I157:BN157)))","v":0},{"$f":"IF(OR(BP$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BP$3,$H157/$G157,$H157-SUM($I157:BO157)))","v":0},{"$f":"IF(OR(BQ$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BQ$3,$H157/$G157,$H157-SUM($I157:BP157)))","v":0},{"$f":"IF(OR(BR$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BR$3,$H157/$G157,$H157-SUM($I157:BQ157)))","v":0},{"$f":"IF(OR(BS$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BS$3,$H157/$G157,$H157-SUM($I157:BR157)))","v":0},{"$f":"IF(OR(BT$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BT$3,$H157/$G157,$H157-SUM($I157:BS157)))","v":0},{"$f":"IF(OR(BU$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BU$3,$H157/$G157,$H157-SUM($I157:BT157)))","v":0},{"$f":"IF(OR(BV$3<=$D157,$G157=\"n/a\"),0,IF(SUM($D157,$G157)>BV$3,$H157/$G157,$H157-SUM($I157:BU157)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,45,{"$f":"AJ130","v":0},null,{"$f":"IF(OR(J$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>J$3,$H158/$G158,$H158-SUM($I158:I158)))","v":0},{"$f":"IF(OR(K$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>K$3,$H158/$G158,$H158-SUM($I158:J158)))","v":0},{"$f":"IF(OR(L$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>L$3,$H158/$G158,$H158-SUM($I158:K158)))","v":0},{"$f":"IF(OR(M$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>M$3,$H158/$G158,$H158-SUM($I158:L158)))","v":0},{"$f":"IF(OR(N$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>N$3,$H158/$G158,$H158-SUM($I158:M158)))","v":0},{"$f":"IF(OR(O$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>O$3,$H158/$G158,$H158-SUM($I158:N158)))","v":0},{"$f":"IF(OR(P$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>P$3,$H158/$G158,$H158-SUM($I158:O158)))","v":0},{"$f":"IF(OR(Q$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>Q$3,$H158/$G158,$H158-SUM($I158:P158)))","v":0},{"$f":"IF(OR(R$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>R$3,$H158/$G158,$H158-SUM($I158:Q158)))","v":0},{"$f":"IF(OR(S$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>S$3,$H158/$G158,$H158-SUM($I158:R158)))","v":0},{"$f":"IF(OR(T$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>T$3,$H158/$G158,$H158-SUM($I158:S158)))","v":0},{"$f":"IF(OR(U$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>U$3,$H158/$G158,$H158-SUM($I158:T158)))","v":0},{"$f":"IF(OR(V$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>V$3,$H158/$G158,$H158-SUM($I158:U158)))","v":0},{"$f":"IF(OR(W$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>W$3,$H158/$G158,$H158-SUM($I158:V158)))","v":0},{"$f":"IF(OR(X$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>X$3,$H158/$G158,$H158-SUM($I158:W158)))","v":0},{"$f":"IF(OR(Y$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>Y$3,$H158/$G158,$H158-SUM($I158:X158)))","v":0},{"$f":"IF(OR(Z$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>Z$3,$H158/$G158,$H158-SUM($I158:Y158)))","v":0},{"$f":"IF(OR(AA$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AA$3,$H158/$G158,$H158-SUM($I158:Z158)))","v":0},{"$f":"IF(OR(AB$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AB$3,$H158/$G158,$H158-SUM($I158:AA158)))","v":0},{"$f":"IF(OR(AC$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AC$3,$H158/$G158,$H158-SUM($I158:AB158)))","v":0},{"$f":"IF(OR(AD$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AD$3,$H158/$G158,$H158-SUM($I158:AC158)))","v":0},{"$f":"IF(OR(AE$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AE$3,$H158/$G158,$H158-SUM($I158:AD158)))","v":0},{"$f":"IF(OR(AF$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AF$3,$H158/$G158,$H158-SUM($I158:AE158)))","v":0},{"$f":"IF(OR(AG$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AG$3,$H158/$G158,$H158-SUM($I158:AF158)))","v":0},{"$f":"IF(OR(AH$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AH$3,$H158/$G158,$H158-SUM($I158:AG158)))","v":0},{"$f":"IF(OR(AI$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AI$3,$H158/$G158,$H158-SUM($I158:AH158)))","v":0},{"$f":"IF(OR(AJ$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AJ$3,$H158/$G158,$H158-SUM($I158:AI158)))","v":0},{"$f":"IF(OR(AK$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AK$3,$H158/$G158,$H158-SUM($I158:AJ158)))","v":0},{"$f":"IF(OR(AL$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AL$3,$H158/$G158,$H158-SUM($I158:AK158)))","v":0},{"$f":"IF(OR(AM$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AM$3,$H158/$G158,$H158-SUM($I158:AL158)))","v":0},{"$f":"IF(OR(AN$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AN$3,$H158/$G158,$H158-SUM($I158:AM158)))","v":0},{"$f":"IF(OR(AO$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AO$3,$H158/$G158,$H158-SUM($I158:AN158)))","v":0},{"$f":"IF(OR(AP$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AP$3,$H158/$G158,$H158-SUM($I158:AO158)))","v":0},{"$f":"IF(OR(AQ$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AQ$3,$H158/$G158,$H158-SUM($I158:AP158)))","v":0},{"$f":"IF(OR(AR$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AR$3,$H158/$G158,$H158-SUM($I158:AQ158)))","v":0},{"$f":"IF(OR(AS$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AS$3,$H158/$G158,$H158-SUM($I158:AR158)))","v":0},{"$f":"IF(OR(AT$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AT$3,$H158/$G158,$H158-SUM($I158:AS158)))","v":0},{"$f":"IF(OR(AU$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AU$3,$H158/$G158,$H158-SUM($I158:AT158)))","v":0},{"$f":"IF(OR(AV$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AV$3,$H158/$G158,$H158-SUM($I158:AU158)))","v":0},{"$f":"IF(OR(AW$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AW$3,$H158/$G158,$H158-SUM($I158:AV158)))","v":0},{"$f":"IF(OR(AX$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AX$3,$H158/$G158,$H158-SUM($I158:AW158)))","v":0},{"$f":"IF(OR(AY$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AY$3,$H158/$G158,$H158-SUM($I158:AX158)))","v":0},{"$f":"IF(OR(AZ$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>AZ$3,$H158/$G158,$H158-SUM($I158:AY158)))","v":0},{"$f":"IF(OR(BA$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BA$3,$H158/$G158,$H158-SUM($I158:AZ158)))","v":0},{"$f":"IF(OR(BB$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BB$3,$H158/$G158,$H158-SUM($I158:BA158)))","v":0},{"$f":"IF(OR(BC$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BC$3,$H158/$G158,$H158-SUM($I158:BB158)))","v":0},{"$f":"IF(OR(BD$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BD$3,$H158/$G158,$H158-SUM($I158:BC158)))","v":0},{"$f":"IF(OR(BE$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BE$3,$H158/$G158,$H158-SUM($I158:BD158)))","v":0},{"$f":"IF(OR(BF$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BF$3,$H158/$G158,$H158-SUM($I158:BE158)))","v":0},{"$f":"IF(OR(BG$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BG$3,$H158/$G158,$H158-SUM($I158:BF158)))","v":0},{"$f":"IF(OR(BH$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BH$3,$H158/$G158,$H158-SUM($I158:BG158)))","v":0},{"$f":"IF(OR(BI$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BI$3,$H158/$G158,$H158-SUM($I158:BH158)))","v":0},{"$f":"IF(OR(BJ$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BJ$3,$H158/$G158,$H158-SUM($I158:BI158)))","v":0},{"$f":"IF(OR(BK$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BK$3,$H158/$G158,$H158-SUM($I158:BJ158)))","v":0},{"$f":"IF(OR(BL$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BL$3,$H158/$G158,$H158-SUM($I158:BK158)))","v":0},{"$f":"IF(OR(BM$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BM$3,$H158/$G158,$H158-SUM($I158:BL158)))","v":0},{"$f":"IF(OR(BN$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BN$3,$H158/$G158,$H158-SUM($I158:BM158)))","v":0},{"$f":"IF(OR(BO$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BO$3,$H158/$G158,$H158-SUM($I158:BN158)))","v":0},{"$f":"IF(OR(BP$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BP$3,$H158/$G158,$H158-SUM($I158:BO158)))","v":0},{"$f":"IF(OR(BQ$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BQ$3,$H158/$G158,$H158-SUM($I158:BP158)))","v":0},{"$f":"IF(OR(BR$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BR$3,$H158/$G158,$H158-SUM($I158:BQ158)))","v":0},{"$f":"IF(OR(BS$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BS$3,$H158/$G158,$H158-SUM($I158:BR158)))","v":0},{"$f":"IF(OR(BT$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BT$3,$H158/$G158,$H158-SUM($I158:BS158)))","v":0},{"$f":"IF(OR(BU$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BU$3,$H158/$G158,$H158-SUM($I158:BT158)))","v":0},{"$f":"IF(OR(BV$3<=$D158,$G158=\"n/a\"),0,IF(SUM($D158,$G158)>BV$3,$H158/$G158,$H158-SUM($I158:BU158)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,45,{"$f":"AK130","v":0},null,{"$f":"IF(OR(J$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>J$3,$H159/$G159,$H159-SUM($I159:I159)))","v":0},{"$f":"IF(OR(K$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>K$3,$H159/$G159,$H159-SUM($I159:J159)))","v":0},{"$f":"IF(OR(L$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>L$3,$H159/$G159,$H159-SUM($I159:K159)))","v":0},{"$f":"IF(OR(M$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>M$3,$H159/$G159,$H159-SUM($I159:L159)))","v":0},{"$f":"IF(OR(N$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>N$3,$H159/$G159,$H159-SUM($I159:M159)))","v":0},{"$f":"IF(OR(O$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>O$3,$H159/$G159,$H159-SUM($I159:N159)))","v":0},{"$f":"IF(OR(P$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>P$3,$H159/$G159,$H159-SUM($I159:O159)))","v":0},{"$f":"IF(OR(Q$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>Q$3,$H159/$G159,$H159-SUM($I159:P159)))","v":0},{"$f":"IF(OR(R$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>R$3,$H159/$G159,$H159-SUM($I159:Q159)))","v":0},{"$f":"IF(OR(S$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>S$3,$H159/$G159,$H159-SUM($I159:R159)))","v":0},{"$f":"IF(OR(T$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>T$3,$H159/$G159,$H159-SUM($I159:S159)))","v":0},{"$f":"IF(OR(U$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>U$3,$H159/$G159,$H159-SUM($I159:T159)))","v":0},{"$f":"IF(OR(V$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>V$3,$H159/$G159,$H159-SUM($I159:U159)))","v":0},{"$f":"IF(OR(W$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>W$3,$H159/$G159,$H159-SUM($I159:V159)))","v":0},{"$f":"IF(OR(X$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>X$3,$H159/$G159,$H159-SUM($I159:W159)))","v":0},{"$f":"IF(OR(Y$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>Y$3,$H159/$G159,$H159-SUM($I159:X159)))","v":0},{"$f":"IF(OR(Z$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>Z$3,$H159/$G159,$H159-SUM($I159:Y159)))","v":0},{"$f":"IF(OR(AA$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AA$3,$H159/$G159,$H159-SUM($I159:Z159)))","v":0},{"$f":"IF(OR(AB$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AB$3,$H159/$G159,$H159-SUM($I159:AA159)))","v":0},{"$f":"IF(OR(AC$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AC$3,$H159/$G159,$H159-SUM($I159:AB159)))","v":0},{"$f":"IF(OR(AD$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AD$3,$H159/$G159,$H159-SUM($I159:AC159)))","v":0},{"$f":"IF(OR(AE$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AE$3,$H159/$G159,$H159-SUM($I159:AD159)))","v":0},{"$f":"IF(OR(AF$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AF$3,$H159/$G159,$H159-SUM($I159:AE159)))","v":0},{"$f":"IF(OR(AG$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AG$3,$H159/$G159,$H159-SUM($I159:AF159)))","v":0},{"$f":"IF(OR(AH$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AH$3,$H159/$G159,$H159-SUM($I159:AG159)))","v":0},{"$f":"IF(OR(AI$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AI$3,$H159/$G159,$H159-SUM($I159:AH159)))","v":0},{"$f":"IF(OR(AJ$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AJ$3,$H159/$G159,$H159-SUM($I159:AI159)))","v":0},{"$f":"IF(OR(AK$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AK$3,$H159/$G159,$H159-SUM($I159:AJ159)))","v":0},{"$f":"IF(OR(AL$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AL$3,$H159/$G159,$H159-SUM($I159:AK159)))","v":0},{"$f":"IF(OR(AM$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AM$3,$H159/$G159,$H159-SUM($I159:AL159)))","v":0},{"$f":"IF(OR(AN$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AN$3,$H159/$G159,$H159-SUM($I159:AM159)))","v":0},{"$f":"IF(OR(AO$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AO$3,$H159/$G159,$H159-SUM($I159:AN159)))","v":0},{"$f":"IF(OR(AP$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AP$3,$H159/$G159,$H159-SUM($I159:AO159)))","v":0},{"$f":"IF(OR(AQ$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AQ$3,$H159/$G159,$H159-SUM($I159:AP159)))","v":0},{"$f":"IF(OR(AR$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AR$3,$H159/$G159,$H159-SUM($I159:AQ159)))","v":0},{"$f":"IF(OR(AS$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AS$3,$H159/$G159,$H159-SUM($I159:AR159)))","v":0},{"$f":"IF(OR(AT$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AT$3,$H159/$G159,$H159-SUM($I159:AS159)))","v":0},{"$f":"IF(OR(AU$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AU$3,$H159/$G159,$H159-SUM($I159:AT159)))","v":0},{"$f":"IF(OR(AV$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AV$3,$H159/$G159,$H159-SUM($I159:AU159)))","v":0},{"$f":"IF(OR(AW$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AW$3,$H159/$G159,$H159-SUM($I159:AV159)))","v":0},{"$f":"IF(OR(AX$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AX$3,$H159/$G159,$H159-SUM($I159:AW159)))","v":0},{"$f":"IF(OR(AY$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AY$3,$H159/$G159,$H159-SUM($I159:AX159)))","v":0},{"$f":"IF(OR(AZ$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>AZ$3,$H159/$G159,$H159-SUM($I159:AY159)))","v":0},{"$f":"IF(OR(BA$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BA$3,$H159/$G159,$H159-SUM($I159:AZ159)))","v":0},{"$f":"IF(OR(BB$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BB$3,$H159/$G159,$H159-SUM($I159:BA159)))","v":0},{"$f":"IF(OR(BC$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BC$3,$H159/$G159,$H159-SUM($I159:BB159)))","v":0},{"$f":"IF(OR(BD$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BD$3,$H159/$G159,$H159-SUM($I159:BC159)))","v":0},{"$f":"IF(OR(BE$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BE$3,$H159/$G159,$H159-SUM($I159:BD159)))","v":0},{"$f":"IF(OR(BF$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BF$3,$H159/$G159,$H159-SUM($I159:BE159)))","v":0},{"$f":"IF(OR(BG$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BG$3,$H159/$G159,$H159-SUM($I159:BF159)))","v":0},{"$f":"IF(OR(BH$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BH$3,$H159/$G159,$H159-SUM($I159:BG159)))","v":0},{"$f":"IF(OR(BI$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BI$3,$H159/$G159,$H159-SUM($I159:BH159)))","v":0},{"$f":"IF(OR(BJ$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BJ$3,$H159/$G159,$H159-SUM($I159:BI159)))","v":0},{"$f":"IF(OR(BK$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BK$3,$H159/$G159,$H159-SUM($I159:BJ159)))","v":0},{"$f":"IF(OR(BL$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BL$3,$H159/$G159,$H159-SUM($I159:BK159)))","v":0},{"$f":"IF(OR(BM$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BM$3,$H159/$G159,$H159-SUM($I159:BL159)))","v":0},{"$f":"IF(OR(BN$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BN$3,$H159/$G159,$H159-SUM($I159:BM159)))","v":0},{"$f":"IF(OR(BO$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BO$3,$H159/$G159,$H159-SUM($I159:BN159)))","v":0},{"$f":"IF(OR(BP$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BP$3,$H159/$G159,$H159-SUM($I159:BO159)))","v":0},{"$f":"IF(OR(BQ$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BQ$3,$H159/$G159,$H159-SUM($I159:BP159)))","v":0},{"$f":"IF(OR(BR$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BR$3,$H159/$G159,$H159-SUM($I159:BQ159)))","v":0},{"$f":"IF(OR(BS$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BS$3,$H159/$G159,$H159-SUM($I159:BR159)))","v":0},{"$f":"IF(OR(BT$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BT$3,$H159/$G159,$H159-SUM($I159:BS159)))","v":0},{"$f":"IF(OR(BU$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BU$3,$H159/$G159,$H159-SUM($I159:BT159)))","v":0},{"$f":"IF(OR(BV$3<=$D159,$G159=\"n/a\"),0,IF(SUM($D159,$G159)>BV$3,$H159/$G159,$H159-SUM($I159:BU159)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,45,{"$f":"AL130","v":0},null,{"$f":"IF(OR(J$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>J$3,$H160/$G160,$H160-SUM($I160:I160)))","v":0},{"$f":"IF(OR(K$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>K$3,$H160/$G160,$H160-SUM($I160:J160)))","v":0},{"$f":"IF(OR(L$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>L$3,$H160/$G160,$H160-SUM($I160:K160)))","v":0},{"$f":"IF(OR(M$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>M$3,$H160/$G160,$H160-SUM($I160:L160)))","v":0},{"$f":"IF(OR(N$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>N$3,$H160/$G160,$H160-SUM($I160:M160)))","v":0},{"$f":"IF(OR(O$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>O$3,$H160/$G160,$H160-SUM($I160:N160)))","v":0},{"$f":"IF(OR(P$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>P$3,$H160/$G160,$H160-SUM($I160:O160)))","v":0},{"$f":"IF(OR(Q$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>Q$3,$H160/$G160,$H160-SUM($I160:P160)))","v":0},{"$f":"IF(OR(R$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>R$3,$H160/$G160,$H160-SUM($I160:Q160)))","v":0},{"$f":"IF(OR(S$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>S$3,$H160/$G160,$H160-SUM($I160:R160)))","v":0},{"$f":"IF(OR(T$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>T$3,$H160/$G160,$H160-SUM($I160:S160)))","v":0},{"$f":"IF(OR(U$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>U$3,$H160/$G160,$H160-SUM($I160:T160)))","v":0},{"$f":"IF(OR(V$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>V$3,$H160/$G160,$H160-SUM($I160:U160)))","v":0},{"$f":"IF(OR(W$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>W$3,$H160/$G160,$H160-SUM($I160:V160)))","v":0},{"$f":"IF(OR(X$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>X$3,$H160/$G160,$H160-SUM($I160:W160)))","v":0},{"$f":"IF(OR(Y$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>Y$3,$H160/$G160,$H160-SUM($I160:X160)))","v":0},{"$f":"IF(OR(Z$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>Z$3,$H160/$G160,$H160-SUM($I160:Y160)))","v":0},{"$f":"IF(OR(AA$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AA$3,$H160/$G160,$H160-SUM($I160:Z160)))","v":0},{"$f":"IF(OR(AB$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AB$3,$H160/$G160,$H160-SUM($I160:AA160)))","v":0},{"$f":"IF(OR(AC$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AC$3,$H160/$G160,$H160-SUM($I160:AB160)))","v":0},{"$f":"IF(OR(AD$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AD$3,$H160/$G160,$H160-SUM($I160:AC160)))","v":0},{"$f":"IF(OR(AE$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AE$3,$H160/$G160,$H160-SUM($I160:AD160)))","v":0},{"$f":"IF(OR(AF$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AF$3,$H160/$G160,$H160-SUM($I160:AE160)))","v":0},{"$f":"IF(OR(AG$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AG$3,$H160/$G160,$H160-SUM($I160:AF160)))","v":0},{"$f":"IF(OR(AH$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AH$3,$H160/$G160,$H160-SUM($I160:AG160)))","v":0},{"$f":"IF(OR(AI$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AI$3,$H160/$G160,$H160-SUM($I160:AH160)))","v":0},{"$f":"IF(OR(AJ$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AJ$3,$H160/$G160,$H160-SUM($I160:AI160)))","v":0},{"$f":"IF(OR(AK$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AK$3,$H160/$G160,$H160-SUM($I160:AJ160)))","v":0},{"$f":"IF(OR(AL$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AL$3,$H160/$G160,$H160-SUM($I160:AK160)))","v":0},{"$f":"IF(OR(AM$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AM$3,$H160/$G160,$H160-SUM($I160:AL160)))","v":0},{"$f":"IF(OR(AN$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AN$3,$H160/$G160,$H160-SUM($I160:AM160)))","v":0},{"$f":"IF(OR(AO$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AO$3,$H160/$G160,$H160-SUM($I160:AN160)))","v":0},{"$f":"IF(OR(AP$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AP$3,$H160/$G160,$H160-SUM($I160:AO160)))","v":0},{"$f":"IF(OR(AQ$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AQ$3,$H160/$G160,$H160-SUM($I160:AP160)))","v":0},{"$f":"IF(OR(AR$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AR$3,$H160/$G160,$H160-SUM($I160:AQ160)))","v":0},{"$f":"IF(OR(AS$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AS$3,$H160/$G160,$H160-SUM($I160:AR160)))","v":0},{"$f":"IF(OR(AT$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AT$3,$H160/$G160,$H160-SUM($I160:AS160)))","v":0},{"$f":"IF(OR(AU$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AU$3,$H160/$G160,$H160-SUM($I160:AT160)))","v":0},{"$f":"IF(OR(AV$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AV$3,$H160/$G160,$H160-SUM($I160:AU160)))","v":0},{"$f":"IF(OR(AW$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AW$3,$H160/$G160,$H160-SUM($I160:AV160)))","v":0},{"$f":"IF(OR(AX$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AX$3,$H160/$G160,$H160-SUM($I160:AW160)))","v":0},{"$f":"IF(OR(AY$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AY$3,$H160/$G160,$H160-SUM($I160:AX160)))","v":0},{"$f":"IF(OR(AZ$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>AZ$3,$H160/$G160,$H160-SUM($I160:AY160)))","v":0},{"$f":"IF(OR(BA$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BA$3,$H160/$G160,$H160-SUM($I160:AZ160)))","v":0},{"$f":"IF(OR(BB$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BB$3,$H160/$G160,$H160-SUM($I160:BA160)))","v":0},{"$f":"IF(OR(BC$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BC$3,$H160/$G160,$H160-SUM($I160:BB160)))","v":0},{"$f":"IF(OR(BD$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BD$3,$H160/$G160,$H160-SUM($I160:BC160)))","v":0},{"$f":"IF(OR(BE$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BE$3,$H160/$G160,$H160-SUM($I160:BD160)))","v":0},{"$f":"IF(OR(BF$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BF$3,$H160/$G160,$H160-SUM($I160:BE160)))","v":0},{"$f":"IF(OR(BG$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BG$3,$H160/$G160,$H160-SUM($I160:BF160)))","v":0},{"$f":"IF(OR(BH$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BH$3,$H160/$G160,$H160-SUM($I160:BG160)))","v":0},{"$f":"IF(OR(BI$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BI$3,$H160/$G160,$H160-SUM($I160:BH160)))","v":0},{"$f":"IF(OR(BJ$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BJ$3,$H160/$G160,$H160-SUM($I160:BI160)))","v":0},{"$f":"IF(OR(BK$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BK$3,$H160/$G160,$H160-SUM($I160:BJ160)))","v":0},{"$f":"IF(OR(BL$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BL$3,$H160/$G160,$H160-SUM($I160:BK160)))","v":0},{"$f":"IF(OR(BM$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BM$3,$H160/$G160,$H160-SUM($I160:BL160)))","v":0},{"$f":"IF(OR(BN$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BN$3,$H160/$G160,$H160-SUM($I160:BM160)))","v":0},{"$f":"IF(OR(BO$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BO$3,$H160/$G160,$H160-SUM($I160:BN160)))","v":0},{"$f":"IF(OR(BP$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BP$3,$H160/$G160,$H160-SUM($I160:BO160)))","v":0},{"$f":"IF(OR(BQ$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BQ$3,$H160/$G160,$H160-SUM($I160:BP160)))","v":0},{"$f":"IF(OR(BR$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BR$3,$H160/$G160,$H160-SUM($I160:BQ160)))","v":0},{"$f":"IF(OR(BS$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BS$3,$H160/$G160,$H160-SUM($I160:BR160)))","v":0},{"$f":"IF(OR(BT$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BT$3,$H160/$G160,$H160-SUM($I160:BS160)))","v":0},{"$f":"IF(OR(BU$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BU$3,$H160/$G160,$H160-SUM($I160:BT160)))","v":0},{"$f":"IF(OR(BV$3<=$D160,$G160=\"n/a\"),0,IF(SUM($D160,$G160)>BV$3,$H160/$G160,$H160-SUM($I160:BU160)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,45,{"$f":"AM130","v":0},null,{"$f":"IF(OR(J$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>J$3,$H161/$G161,$H161-SUM($I161:I161)))","v":0},{"$f":"IF(OR(K$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>K$3,$H161/$G161,$H161-SUM($I161:J161)))","v":0},{"$f":"IF(OR(L$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>L$3,$H161/$G161,$H161-SUM($I161:K161)))","v":0},{"$f":"IF(OR(M$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>M$3,$H161/$G161,$H161-SUM($I161:L161)))","v":0},{"$f":"IF(OR(N$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>N$3,$H161/$G161,$H161-SUM($I161:M161)))","v":0},{"$f":"IF(OR(O$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>O$3,$H161/$G161,$H161-SUM($I161:N161)))","v":0},{"$f":"IF(OR(P$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>P$3,$H161/$G161,$H161-SUM($I161:O161)))","v":0},{"$f":"IF(OR(Q$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>Q$3,$H161/$G161,$H161-SUM($I161:P161)))","v":0},{"$f":"IF(OR(R$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>R$3,$H161/$G161,$H161-SUM($I161:Q161)))","v":0},{"$f":"IF(OR(S$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>S$3,$H161/$G161,$H161-SUM($I161:R161)))","v":0},{"$f":"IF(OR(T$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>T$3,$H161/$G161,$H161-SUM($I161:S161)))","v":0},{"$f":"IF(OR(U$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>U$3,$H161/$G161,$H161-SUM($I161:T161)))","v":0},{"$f":"IF(OR(V$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>V$3,$H161/$G161,$H161-SUM($I161:U161)))","v":0},{"$f":"IF(OR(W$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>W$3,$H161/$G161,$H161-SUM($I161:V161)))","v":0},{"$f":"IF(OR(X$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>X$3,$H161/$G161,$H161-SUM($I161:W161)))","v":0},{"$f":"IF(OR(Y$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>Y$3,$H161/$G161,$H161-SUM($I161:X161)))","v":0},{"$f":"IF(OR(Z$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>Z$3,$H161/$G161,$H161-SUM($I161:Y161)))","v":0},{"$f":"IF(OR(AA$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AA$3,$H161/$G161,$H161-SUM($I161:Z161)))","v":0},{"$f":"IF(OR(AB$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AB$3,$H161/$G161,$H161-SUM($I161:AA161)))","v":0},{"$f":"IF(OR(AC$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AC$3,$H161/$G161,$H161-SUM($I161:AB161)))","v":0},{"$f":"IF(OR(AD$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AD$3,$H161/$G161,$H161-SUM($I161:AC161)))","v":0},{"$f":"IF(OR(AE$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AE$3,$H161/$G161,$H161-SUM($I161:AD161)))","v":0},{"$f":"IF(OR(AF$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AF$3,$H161/$G161,$H161-SUM($I161:AE161)))","v":0},{"$f":"IF(OR(AG$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AG$3,$H161/$G161,$H161-SUM($I161:AF161)))","v":0},{"$f":"IF(OR(AH$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AH$3,$H161/$G161,$H161-SUM($I161:AG161)))","v":0},{"$f":"IF(OR(AI$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AI$3,$H161/$G161,$H161-SUM($I161:AH161)))","v":0},{"$f":"IF(OR(AJ$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AJ$3,$H161/$G161,$H161-SUM($I161:AI161)))","v":0},{"$f":"IF(OR(AK$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AK$3,$H161/$G161,$H161-SUM($I161:AJ161)))","v":0},{"$f":"IF(OR(AL$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AL$3,$H161/$G161,$H161-SUM($I161:AK161)))","v":0},{"$f":"IF(OR(AM$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AM$3,$H161/$G161,$H161-SUM($I161:AL161)))","v":0},{"$f":"IF(OR(AN$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AN$3,$H161/$G161,$H161-SUM($I161:AM161)))","v":0},{"$f":"IF(OR(AO$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AO$3,$H161/$G161,$H161-SUM($I161:AN161)))","v":0},{"$f":"IF(OR(AP$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AP$3,$H161/$G161,$H161-SUM($I161:AO161)))","v":0},{"$f":"IF(OR(AQ$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AQ$3,$H161/$G161,$H161-SUM($I161:AP161)))","v":0},{"$f":"IF(OR(AR$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AR$3,$H161/$G161,$H161-SUM($I161:AQ161)))","v":0},{"$f":"IF(OR(AS$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AS$3,$H161/$G161,$H161-SUM($I161:AR161)))","v":0},{"$f":"IF(OR(AT$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AT$3,$H161/$G161,$H161-SUM($I161:AS161)))","v":0},{"$f":"IF(OR(AU$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AU$3,$H161/$G161,$H161-SUM($I161:AT161)))","v":0},{"$f":"IF(OR(AV$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AV$3,$H161/$G161,$H161-SUM($I161:AU161)))","v":0},{"$f":"IF(OR(AW$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AW$3,$H161/$G161,$H161-SUM($I161:AV161)))","v":0},{"$f":"IF(OR(AX$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AX$3,$H161/$G161,$H161-SUM($I161:AW161)))","v":0},{"$f":"IF(OR(AY$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AY$3,$H161/$G161,$H161-SUM($I161:AX161)))","v":0},{"$f":"IF(OR(AZ$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>AZ$3,$H161/$G161,$H161-SUM($I161:AY161)))","v":0},{"$f":"IF(OR(BA$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BA$3,$H161/$G161,$H161-SUM($I161:AZ161)))","v":0},{"$f":"IF(OR(BB$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BB$3,$H161/$G161,$H161-SUM($I161:BA161)))","v":0},{"$f":"IF(OR(BC$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BC$3,$H161/$G161,$H161-SUM($I161:BB161)))","v":0},{"$f":"IF(OR(BD$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BD$3,$H161/$G161,$H161-SUM($I161:BC161)))","v":0},{"$f":"IF(OR(BE$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BE$3,$H161/$G161,$H161-SUM($I161:BD161)))","v":0},{"$f":"IF(OR(BF$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BF$3,$H161/$G161,$H161-SUM($I161:BE161)))","v":0},{"$f":"IF(OR(BG$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BG$3,$H161/$G161,$H161-SUM($I161:BF161)))","v":0},{"$f":"IF(OR(BH$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BH$3,$H161/$G161,$H161-SUM($I161:BG161)))","v":0},{"$f":"IF(OR(BI$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BI$3,$H161/$G161,$H161-SUM($I161:BH161)))","v":0},{"$f":"IF(OR(BJ$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BJ$3,$H161/$G161,$H161-SUM($I161:BI161)))","v":0},{"$f":"IF(OR(BK$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BK$3,$H161/$G161,$H161-SUM($I161:BJ161)))","v":0},{"$f":"IF(OR(BL$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BL$3,$H161/$G161,$H161-SUM($I161:BK161)))","v":0},{"$f":"IF(OR(BM$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BM$3,$H161/$G161,$H161-SUM($I161:BL161)))","v":0},{"$f":"IF(OR(BN$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BN$3,$H161/$G161,$H161-SUM($I161:BM161)))","v":0},{"$f":"IF(OR(BO$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BO$3,$H161/$G161,$H161-SUM($I161:BN161)))","v":0},{"$f":"IF(OR(BP$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BP$3,$H161/$G161,$H161-SUM($I161:BO161)))","v":0},{"$f":"IF(OR(BQ$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BQ$3,$H161/$G161,$H161-SUM($I161:BP161)))","v":0},{"$f":"IF(OR(BR$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BR$3,$H161/$G161,$H161-SUM($I161:BQ161)))","v":0},{"$f":"IF(OR(BS$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BS$3,$H161/$G161,$H161-SUM($I161:BR161)))","v":0},{"$f":"IF(OR(BT$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BT$3,$H161/$G161,$H161-SUM($I161:BS161)))","v":0},{"$f":"IF(OR(BU$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BU$3,$H161/$G161,$H161-SUM($I161:BT161)))","v":0},{"$f":"IF(OR(BV$3<=$D161,$G161=\"n/a\"),0,IF(SUM($D161,$G161)>BV$3,$H161/$G161,$H161-SUM($I161:BU161)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I127,I131:I136)","v":10.151176730520289},{"$f":"SUM(J127,J131:J136)","v":11.420501730520289},12.921176730520289,16.968476730520287,19.043651730520288,21.402876730520287,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,25.466606972014105,20.713124997967718,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.31543024149382,15.315430241493816,14.046105241493793,12.545430241493657,8.4981302414937794,6.4229552414938578,4.063730241493829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV127,BV131:BV136)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I127,I131:I161)","v":10.151176730520289},{"$f":"SUM(J127,J131:J161)","v":11.420501730520289},{"$f":"SUM(K127,K131:K161)","v":12.921176730520289},16.968476730520287,19.043651730520288,21.402876730520287,25.466606972014105,30.702012857876426,31.548576288230734,33.151307663544095,34.732229139136656,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,36.300982081487092,31.547500107440708,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966808,26.149805350966805,24.880480350966781,23.379805350966645,19.332505350966766,17.257330350966846,14.898105350966816,10.834375109472933,5.5989692236106885,4.7524057932563384,3.1496744179430527,1.5687529423504074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I130-SUM(I131:I161)+H165","v":50.773000000000003},{"$f":"J130-SUM(J131:J161)+I165","v":109.530675},{"$f":"K130-SUM(K131:K161)+J165","v":268.65267499999999},344.842375,430.31889999999999,581.61640965975278,775.71721485275168,789.02891593956792,831.74077139439191,871.97749948507067,910.14656477047174,883.99675941950488,857.84695406853803,831.69714871757117,805.54734336660431,779.39753801563745,753.24773266467059,727.09792731370374,700.94812196273688,674.79831661177002,648.64851126080316,622.4987059098363,596.34890055886945,570.19909520790259,544.04928985693573,517.89948450596887,491.74967915500207,465.59987380403527,439.45006845306847,413.30026310210167,387.15045775113487,361.00065240016806,334.85084704920126,308.70104169823446,282.55123634726766,256.40143099630086,230.25162564533406,204.10182029436726,177.95201494340046,151.80220959243366,125.65240424146685,100.77192389050008,77.392118539533428,58.059613188566658,40.802282837599812,25.904177486632996,15.069802377160062,9.4708331535493748,4.7184273602930364,1.5687529423499837,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13,-4.2366110619695974E-13]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B124","v":"Total Closing TAB - Substations"},"Nominal",null,null,null,{"$f":"I165+I128","v":279.49658282792029},328.10308109739998,477.07390436687967,543.11242763635937,618.43777590583909,759.58410883507156,943.53373729755026,946.69426165384618,979.25494037814985,1009.3404917383083,1037.3583802931892,1001.057398211702,964.7564161302148,928.45543404872762,892.15445196724045,855.85346988575338,819.55248780426621,783.25150572277903,746.95052364129197,710.64954155980479,674.34855947831761,638.04757739683043,601.74659531534337,570.19909520790259,544.04928985693573,517.89948450596887,491.74967915500207,465.59987380403527,439.45006845306847,413.30026310210167,387.15045775113487,361.00065240016806,334.85084704920126,308.70104169823446,282.55123634726766,256.40143099630086,230.25162564533403,204.10182029436723,177.95201494340043,151.80220959243363,125.65240424146683,100.77192389050005,77.392118539533399,58.05961318856663,40.80228283759979,25.904177486632971,15.069802377160038,9.47083315354935,4.7184273602930116,1.5687529423499589,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,-4.4853010194856324E-13,{"$f":"BU165+BU128","v":-4.4853010194856324E-13},-4.4853010194856324E-13]
[]
[4,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A168))","v":"Distribution Transformers"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I168+1","v":2011},{"$f":"J168+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ168+1","v":2071},{"$f":"BR168+1","v":2072},{"$f":"BS168+1","v":2073},{"$f":"BT168+1","v":2074},{"$f":"BU168+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A168)","v":21.51177091292783},null,{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:H171))),(MAX($H172/$G171, $H172-SUM($H171:H171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:I171))),(MAX($H172/$G171, $H172-SUM($H171:I171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:J171))),(MAX($H172/$G171, $H172-SUM($H171:J171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:K171))),(MAX($H172/$G171, $H172-SUM($H171:K171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:L171))),(MAX($H172/$G171, $H172-SUM($H171:L171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:M171))),(MAX($H172/$G171, $H172-SUM($H171:M171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:N171))),(MAX($H172/$G171, $H172-SUM($H171:N171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:O171))),(MAX($H172/$G171, $H172-SUM($H171:O171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:P171))),(MAX($H172/$G171, $H172-SUM($H171:P171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:Q171))),(MAX($H172/$G171, $H172-SUM($H171:Q171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:R171))),(MAX($H172/$G171, $H172-SUM($H171:R171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:S171))),(MAX($H172/$G171, $H172-SUM($H171:S171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:T171))),(MAX($H172/$G171, $H172-SUM($H171:T171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:U171))),(MAX($H172/$G171, $H172-SUM($H171:U171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:V171))),(MAX($H172/$G171, $H172-SUM($H171:V171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:W171))),(MAX($H172/$G171, $H172-SUM($H171:W171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:X171))),(MAX($H172/$G171, $H172-SUM($H171:X171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:Y171))),(MAX($H172/$G171, $H172-SUM($H171:Y171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:Z171))),(MAX($H172/$G171, $H172-SUM($H171:Z171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AA171))),(MAX($H172/$G171, $H172-SUM($H171:AA171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AB171))),(MAX($H172/$G171, $H172-SUM($H171:AB171)))))","v":3.2034963656960369},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AC171))),(MAX($H172/$G171, $H172-SUM($H171:AC171)))))","v":1.6394562596332065},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AD171))),(MAX($H172/$G171, $H172-SUM($H171:AD171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AE171))),(MAX($H172/$G171, $H172-SUM($H171:AE171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AF171))),(MAX($H172/$G171, $H172-SUM($H171:AF171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AG171))),(MAX($H172/$G171, $H172-SUM($H171:AG171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AH171))),(MAX($H172/$G171, $H172-SUM($H171:AH171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AI171))),(MAX($H172/$G171, $H172-SUM($H171:AI171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AJ171))),(MAX($H172/$G171, $H172-SUM($H171:AJ171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AK171))),(MAX($H172/$G171, $H172-SUM($H171:AK171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AL171))),(MAX($H172/$G171, $H172-SUM($H171:AL171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AM171))),(MAX($H172/$G171, $H172-SUM($H171:AM171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AN171))),(MAX($H172/$G171, $H172-SUM($H171:AN171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AO171))),(MAX($H172/$G171, $H172-SUM($H171:AO171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AP171))),(MAX($H172/$G171, $H172-SUM($H171:AP171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AQ171))),(MAX($H172/$G171, $H172-SUM($H171:AQ171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AR171))),(MAX($H172/$G171, $H172-SUM($H171:AR171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AS171))),(MAX($H172/$G171, $H172-SUM($H171:AS171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AT171))),(MAX($H172/$G171, $H172-SUM($H171:AT171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AU171))),(MAX($H172/$G171, $H172-SUM($H171:AU171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AV171))),(MAX($H172/$G171, $H172-SUM($H171:AV171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AW171))),(MAX($H172/$G171, $H172-SUM($H171:AW171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AX171))),(MAX($H172/$G171, $H172-SUM($H171:AX171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AY171))),(MAX($H172/$G171, $H172-SUM($H171:AY171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:AZ171))),(MAX($H172/$G171, $H172-SUM($H171:AZ171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BA171))),(MAX($H172/$G171, $H172-SUM($H171:BA171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BB171))),(MAX($H172/$G171, $H172-SUM($H171:BB171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BC171))),(MAX($H172/$G171, $H172-SUM($H171:BC171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BD171))),(MAX($H172/$G171, $H172-SUM($H171:BD171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BE171))),(MAX($H172/$G171, $H172-SUM($H171:BE171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BF171))),(MAX($H172/$G171, $H172-SUM($H171:BF171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BG171))),(MAX($H172/$G171, $H172-SUM($H171:BG171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BH171))),(MAX($H172/$G171, $H172-SUM($H171:BH171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BI171))),(MAX($H172/$G171, $H172-SUM($H171:BI171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BJ171))),(MAX($H172/$G171, $H172-SUM($H171:BJ171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BK171))),(MAX($H172/$G171, $H172-SUM($H171:BK171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BL171))),(MAX($H172/$G171, $H172-SUM($H171:BL171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BM171))),(MAX($H172/$G171, $H172-SUM($H171:BM171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BN171))),(MAX($H172/$G171, $H172-SUM($H171:BN171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BO171))),(MAX($H172/$G171, $H172-SUM($H171:BO171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BP171))),(MAX($H172/$G171, $H172-SUM($H171:BP171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BQ171))),(MAX($H172/$G171, $H172-SUM($H171:BQ171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BR171))),(MAX($H172/$G171, $H172-SUM($H171:BR171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BS171))),(MAX($H172/$G171, $H172-SUM($H171:BS171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BT171))),(MAX($H172/$G171, $H172-SUM($H171:BT171)))))","v":0},{"$f":"IF(OR($G171=0,$G171=\"n/a\"),0,IF($H172>0,(MIN($H172/$G171, $H172-SUM($H171:BU171))),(MAX($H172/$G171, $H172-SUM($H171:BU171)))))","v":0},{"$f":"IF(OR(ROUND(H172-SUM($I171:$BV171),2)=0,G171=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A168)","v":68.912879939250018},{"$f":"H172-I171","v":65.709383573553978},62.505887207857938,59.302390842161898,56.098894476465858,52.895398110769818,49.691901745073778,46.488405379377738,43.284909013681698,40.081412647985658,36.877916282289618,33.674419916593578,30.470923550897542,27.267427185201505,24.063930819505469,20.860434453809432,17.656938088113396,14.453441722417359,11.249945356721323,8.0464489910252865,4.8429526253292501,1.6394562596332132,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,{"$f":"BT172-BU171","v":6.6613381477509392E-15},6.6613381477509392E-15]
[]
[{"$f":"IF(COUNTA($BW176:$BW205)=COUNTIF($BW176:$BW205,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":11.6},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":19.227},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":14.471},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":13.111000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":16.760999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B168,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":10.131},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":40.620967767359247},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.5291635607090557},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.594469819570941},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.961691142881878},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.902901928295484},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B168,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G176","v":40},{"$f":"I174","v":11.6},null,{"$f":"IF(OR(J$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>J$3,$H175/$G175,$H175-SUM($I175:I175)))","v":0.28999999999999998},{"$f":"IF(OR(K$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>K$3,$H175/$G175,$H175-SUM($I175:J175)))","v":0.28999999999999998},{"$f":"IF(OR(L$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>L$3,$H175/$G175,$H175-SUM($I175:K175)))","v":0.28999999999999998},{"$f":"IF(OR(M$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>M$3,$H175/$G175,$H175-SUM($I175:L175)))","v":0.28999999999999998},{"$f":"IF(OR(N$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>N$3,$H175/$G175,$H175-SUM($I175:M175)))","v":0.28999999999999998},{"$f":"IF(OR(O$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>O$3,$H175/$G175,$H175-SUM($I175:N175)))","v":0.28999999999999998},{"$f":"IF(OR(P$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>P$3,$H175/$G175,$H175-SUM($I175:O175)))","v":0.28999999999999998},{"$f":"IF(OR(Q$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Q$3,$H175/$G175,$H175-SUM($I175:P175)))","v":0.28999999999999998},{"$f":"IF(OR(R$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>R$3,$H175/$G175,$H175-SUM($I175:Q175)))","v":0.28999999999999998},{"$f":"IF(OR(S$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>S$3,$H175/$G175,$H175-SUM($I175:R175)))","v":0.28999999999999998},{"$f":"IF(OR(T$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>T$3,$H175/$G175,$H175-SUM($I175:S175)))","v":0.28999999999999998},{"$f":"IF(OR(U$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>U$3,$H175/$G175,$H175-SUM($I175:T175)))","v":0.28999999999999998},{"$f":"IF(OR(V$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>V$3,$H175/$G175,$H175-SUM($I175:U175)))","v":0.28999999999999998},{"$f":"IF(OR(W$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>W$3,$H175/$G175,$H175-SUM($I175:V175)))","v":0.28999999999999998},{"$f":"IF(OR(X$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>X$3,$H175/$G175,$H175-SUM($I175:W175)))","v":0.28999999999999998},{"$f":"IF(OR(Y$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Y$3,$H175/$G175,$H175-SUM($I175:X175)))","v":0.28999999999999998},{"$f":"IF(OR(Z$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>Z$3,$H175/$G175,$H175-SUM($I175:Y175)))","v":0.28999999999999998},{"$f":"IF(OR(AA$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AA$3,$H175/$G175,$H175-SUM($I175:Z175)))","v":0.28999999999999998},{"$f":"IF(OR(AB$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AB$3,$H175/$G175,$H175-SUM($I175:AA175)))","v":0.28999999999999998},{"$f":"IF(OR(AC$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AC$3,$H175/$G175,$H175-SUM($I175:AB175)))","v":0.28999999999999998},{"$f":"IF(OR(AD$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AD$3,$H175/$G175,$H175-SUM($I175:AC175)))","v":0.28999999999999998},{"$f":"IF(OR(AE$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AE$3,$H175/$G175,$H175-SUM($I175:AD175)))","v":0.28999999999999998},{"$f":"IF(OR(AF$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AF$3,$H175/$G175,$H175-SUM($I175:AE175)))","v":0.28999999999999998},{"$f":"IF(OR(AG$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AG$3,$H175/$G175,$H175-SUM($I175:AF175)))","v":0.28999999999999998},{"$f":"IF(OR(AH$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AH$3,$H175/$G175,$H175-SUM($I175:AG175)))","v":0.28999999999999998},{"$f":"IF(OR(AI$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AI$3,$H175/$G175,$H175-SUM($I175:AH175)))","v":0.28999999999999998},{"$f":"IF(OR(AJ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AJ$3,$H175/$G175,$H175-SUM($I175:AI175)))","v":0.28999999999999998},{"$f":"IF(OR(AK$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AK$3,$H175/$G175,$H175-SUM($I175:AJ175)))","v":0.28999999999999998},{"$f":"IF(OR(AL$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AL$3,$H175/$G175,$H175-SUM($I175:AK175)))","v":0.28999999999999998},{"$f":"IF(OR(AM$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AM$3,$H175/$G175,$H175-SUM($I175:AL175)))","v":0.28999999999999998},{"$f":"IF(OR(AN$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AN$3,$H175/$G175,$H175-SUM($I175:AM175)))","v":0.28999999999999998},{"$f":"IF(OR(AO$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AO$3,$H175/$G175,$H175-SUM($I175:AN175)))","v":0.28999999999999998},{"$f":"IF(OR(AP$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AP$3,$H175/$G175,$H175-SUM($I175:AO175)))","v":0.28999999999999998},{"$f":"IF(OR(AQ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AQ$3,$H175/$G175,$H175-SUM($I175:AP175)))","v":0.28999999999999998},{"$f":"IF(OR(AR$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AR$3,$H175/$G175,$H175-SUM($I175:AQ175)))","v":0.28999999999999998},{"$f":"IF(OR(AS$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AS$3,$H175/$G175,$H175-SUM($I175:AR175)))","v":0.28999999999999998},{"$f":"IF(OR(AT$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AT$3,$H175/$G175,$H175-SUM($I175:AS175)))","v":0.28999999999999998},{"$f":"IF(OR(AU$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AU$3,$H175/$G175,$H175-SUM($I175:AT175)))","v":0.28999999999999998},{"$f":"IF(OR(AV$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AV$3,$H175/$G175,$H175-SUM($I175:AU175)))","v":0.28999999999999998},{"$f":"IF(OR(AW$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AW$3,$H175/$G175,$H175-SUM($I175:AV175)))","v":0.29000000000000981},{"$f":"IF(OR(AX$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AX$3,$H175/$G175,$H175-SUM($I175:AW175)))","v":0},{"$f":"IF(OR(AY$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AY$3,$H175/$G175,$H175-SUM($I175:AX175)))","v":0},{"$f":"IF(OR(AZ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>AZ$3,$H175/$G175,$H175-SUM($I175:AY175)))","v":0},{"$f":"IF(OR(BA$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BA$3,$H175/$G175,$H175-SUM($I175:AZ175)))","v":0},{"$f":"IF(OR(BB$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BB$3,$H175/$G175,$H175-SUM($I175:BA175)))","v":0},{"$f":"IF(OR(BC$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BC$3,$H175/$G175,$H175-SUM($I175:BB175)))","v":0},{"$f":"IF(OR(BD$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BD$3,$H175/$G175,$H175-SUM($I175:BC175)))","v":0},{"$f":"IF(OR(BE$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BE$3,$H175/$G175,$H175-SUM($I175:BD175)))","v":0},{"$f":"IF(OR(BF$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BF$3,$H175/$G175,$H175-SUM($I175:BE175)))","v":0},{"$f":"IF(OR(BG$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BG$3,$H175/$G175,$H175-SUM($I175:BF175)))","v":0},{"$f":"IF(OR(BH$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BH$3,$H175/$G175,$H175-SUM($I175:BG175)))","v":0},{"$f":"IF(OR(BI$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BI$3,$H175/$G175,$H175-SUM($I175:BH175)))","v":0},{"$f":"IF(OR(BJ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BJ$3,$H175/$G175,$H175-SUM($I175:BI175)))","v":0},{"$f":"IF(OR(BK$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BK$3,$H175/$G175,$H175-SUM($I175:BJ175)))","v":0},{"$f":"IF(OR(BL$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BL$3,$H175/$G175,$H175-SUM($I175:BK175)))","v":0},{"$f":"IF(OR(BM$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BM$3,$H175/$G175,$H175-SUM($I175:BL175)))","v":0},{"$f":"IF(OR(BN$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BN$3,$H175/$G175,$H175-SUM($I175:BM175)))","v":0},{"$f":"IF(OR(BO$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BO$3,$H175/$G175,$H175-SUM($I175:BN175)))","v":0},{"$f":"IF(OR(BP$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BP$3,$H175/$G175,$H175-SUM($I175:BO175)))","v":0},{"$f":"IF(OR(BQ$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BQ$3,$H175/$G175,$H175-SUM($I175:BP175)))","v":0},{"$f":"IF(OR(BR$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BR$3,$H175/$G175,$H175-SUM($I175:BQ175)))","v":0},{"$f":"IF(OR(BS$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BS$3,$H175/$G175,$H175-SUM($I175:BR175)))","v":0},{"$f":"IF(OR(BT$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BT$3,$H175/$G175,$H175-SUM($I175:BS175)))","v":0},{"$f":"IF(OR(BU$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BU$3,$H175/$G175,$H175-SUM($I175:BT175)))","v":0},{"$f":"IF(OR(BV$3<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175)>BV$3,$H175/$G175,$H175-SUM($I175:BU175)))","v":0},{"$f":"IF(OR(ROUND(H175-SUM($J175:$BV175),2)=0,G175=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A168)","v":40},{"$f":"J174","v":19.227},null,{"$f":"IF(OR(J$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>J$3,$H176/$G176,$H176-SUM($I176:I176)))","v":0},{"$f":"IF(OR(K$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>K$3,$H176/$G176,$H176-SUM($I176:J176)))","v":0.48067500000000002},{"$f":"IF(OR(L$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>L$3,$H176/$G176,$H176-SUM($I176:K176)))","v":0.48067500000000002},{"$f":"IF(OR(M$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>M$3,$H176/$G176,$H176-SUM($I176:L176)))","v":0.48067500000000002},{"$f":"IF(OR(N$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>N$3,$H176/$G176,$H176-SUM($I176:M176)))","v":0.48067500000000002},{"$f":"IF(OR(O$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>O$3,$H176/$G176,$H176-SUM($I176:N176)))","v":0.48067500000000002},{"$f":"IF(OR(P$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>P$3,$H176/$G176,$H176-SUM($I176:O176)))","v":0.48067500000000002},{"$f":"IF(OR(Q$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Q$3,$H176/$G176,$H176-SUM($I176:P176)))","v":0.48067500000000002},{"$f":"IF(OR(R$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>R$3,$H176/$G176,$H176-SUM($I176:Q176)))","v":0.48067500000000002},{"$f":"IF(OR(S$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>S$3,$H176/$G176,$H176-SUM($I176:R176)))","v":0.48067500000000002},{"$f":"IF(OR(T$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>T$3,$H176/$G176,$H176-SUM($I176:S176)))","v":0.48067500000000002},{"$f":"IF(OR(U$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>U$3,$H176/$G176,$H176-SUM($I176:T176)))","v":0.48067500000000002},{"$f":"IF(OR(V$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>V$3,$H176/$G176,$H176-SUM($I176:U176)))","v":0.48067500000000002},{"$f":"IF(OR(W$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>W$3,$H176/$G176,$H176-SUM($I176:V176)))","v":0.48067500000000002},{"$f":"IF(OR(X$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>X$3,$H176/$G176,$H176-SUM($I176:W176)))","v":0.48067500000000002},{"$f":"IF(OR(Y$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Y$3,$H176/$G176,$H176-SUM($I176:X176)))","v":0.48067500000000002},{"$f":"IF(OR(Z$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>Z$3,$H176/$G176,$H176-SUM($I176:Y176)))","v":0.48067500000000002},{"$f":"IF(OR(AA$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AA$3,$H176/$G176,$H176-SUM($I176:Z176)))","v":0.48067500000000002},{"$f":"IF(OR(AB$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AB$3,$H176/$G176,$H176-SUM($I176:AA176)))","v":0.48067500000000002},{"$f":"IF(OR(AC$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AC$3,$H176/$G176,$H176-SUM($I176:AB176)))","v":0.48067500000000002},{"$f":"IF(OR(AD$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AD$3,$H176/$G176,$H176-SUM($I176:AC176)))","v":0.48067500000000002},{"$f":"IF(OR(AE$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AE$3,$H176/$G176,$H176-SUM($I176:AD176)))","v":0.48067500000000002},{"$f":"IF(OR(AF$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AF$3,$H176/$G176,$H176-SUM($I176:AE176)))","v":0.48067500000000002},{"$f":"IF(OR(AG$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AG$3,$H176/$G176,$H176-SUM($I176:AF176)))","v":0.48067500000000002},{"$f":"IF(OR(AH$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AH$3,$H176/$G176,$H176-SUM($I176:AG176)))","v":0.48067500000000002},{"$f":"IF(OR(AI$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AI$3,$H176/$G176,$H176-SUM($I176:AH176)))","v":0.48067500000000002},{"$f":"IF(OR(AJ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AJ$3,$H176/$G176,$H176-SUM($I176:AI176)))","v":0.48067500000000002},{"$f":"IF(OR(AK$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AK$3,$H176/$G176,$H176-SUM($I176:AJ176)))","v":0.48067500000000002},{"$f":"IF(OR(AL$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AL$3,$H176/$G176,$H176-SUM($I176:AK176)))","v":0.48067500000000002},{"$f":"IF(OR(AM$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AM$3,$H176/$G176,$H176-SUM($I176:AL176)))","v":0.48067500000000002},{"$f":"IF(OR(AN$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AN$3,$H176/$G176,$H176-SUM($I176:AM176)))","v":0.48067500000000002},{"$f":"IF(OR(AO$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AO$3,$H176/$G176,$H176-SUM($I176:AN176)))","v":0.48067500000000002},{"$f":"IF(OR(AP$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AP$3,$H176/$G176,$H176-SUM($I176:AO176)))","v":0.48067500000000002},{"$f":"IF(OR(AQ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AQ$3,$H176/$G176,$H176-SUM($I176:AP176)))","v":0.48067500000000002},{"$f":"IF(OR(AR$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AR$3,$H176/$G176,$H176-SUM($I176:AQ176)))","v":0.48067500000000002},{"$f":"IF(OR(AS$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AS$3,$H176/$G176,$H176-SUM($I176:AR176)))","v":0.48067500000000002},{"$f":"IF(OR(AT$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AT$3,$H176/$G176,$H176-SUM($I176:AS176)))","v":0.48067500000000002},{"$f":"IF(OR(AU$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AU$3,$H176/$G176,$H176-SUM($I176:AT176)))","v":0.48067500000000002},{"$f":"IF(OR(AV$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AV$3,$H176/$G176,$H176-SUM($I176:AU176)))","v":0.48067500000000002},{"$f":"IF(OR(AW$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AW$3,$H176/$G176,$H176-SUM($I176:AV176)))","v":0.48067500000000002},{"$f":"IF(OR(AX$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AX$3,$H176/$G176,$H176-SUM($I176:AW176)))","v":0.48067499999999797},{"$f":"IF(OR(AY$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AY$3,$H176/$G176,$H176-SUM($I176:AX176)))","v":0},{"$f":"IF(OR(AZ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>AZ$3,$H176/$G176,$H176-SUM($I176:AY176)))","v":0},{"$f":"IF(OR(BA$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BA$3,$H176/$G176,$H176-SUM($I176:AZ176)))","v":0},{"$f":"IF(OR(BB$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BB$3,$H176/$G176,$H176-SUM($I176:BA176)))","v":0},{"$f":"IF(OR(BC$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BC$3,$H176/$G176,$H176-SUM($I176:BB176)))","v":0},{"$f":"IF(OR(BD$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BD$3,$H176/$G176,$H176-SUM($I176:BC176)))","v":0},{"$f":"IF(OR(BE$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BE$3,$H176/$G176,$H176-SUM($I176:BD176)))","v":0},{"$f":"IF(OR(BF$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BF$3,$H176/$G176,$H176-SUM($I176:BE176)))","v":0},{"$f":"IF(OR(BG$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BG$3,$H176/$G176,$H176-SUM($I176:BF176)))","v":0},{"$f":"IF(OR(BH$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BH$3,$H176/$G176,$H176-SUM($I176:BG176)))","v":0},{"$f":"IF(OR(BI$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BI$3,$H176/$G176,$H176-SUM($I176:BH176)))","v":0},{"$f":"IF(OR(BJ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BJ$3,$H176/$G176,$H176-SUM($I176:BI176)))","v":0},{"$f":"IF(OR(BK$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BK$3,$H176/$G176,$H176-SUM($I176:BJ176)))","v":0},{"$f":"IF(OR(BL$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BL$3,$H176/$G176,$H176-SUM($I176:BK176)))","v":0},{"$f":"IF(OR(BM$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BM$3,$H176/$G176,$H176-SUM($I176:BL176)))","v":0},{"$f":"IF(OR(BN$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BN$3,$H176/$G176,$H176-SUM($I176:BM176)))","v":0},{"$f":"IF(OR(BO$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BO$3,$H176/$G176,$H176-SUM($I176:BN176)))","v":0},{"$f":"IF(OR(BP$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BP$3,$H176/$G176,$H176-SUM($I176:BO176)))","v":0},{"$f":"IF(OR(BQ$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BQ$3,$H176/$G176,$H176-SUM($I176:BP176)))","v":0},{"$f":"IF(OR(BR$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BR$3,$H176/$G176,$H176-SUM($I176:BQ176)))","v":0},{"$f":"IF(OR(BS$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BS$3,$H176/$G176,$H176-SUM($I176:BR176)))","v":0},{"$f":"IF(OR(BT$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BT$3,$H176/$G176,$H176-SUM($I176:BS176)))","v":0},{"$f":"IF(OR(BU$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BU$3,$H176/$G176,$H176-SUM($I176:BT176)))","v":0},{"$f":"IF(OR(BV$3<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176)>BV$3,$H176/$G176,$H176-SUM($I176:BU176)))","v":0},{"$f":"IF(OR(ROUND(H176-SUM($J176:$BV176),2)=0,G176=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D176+1","v":2012},"Nominal",null,{"$f":"G176","v":40},{"$f":"K174","v":14.471},null,{"$f":"IF(OR(J$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>J$3,$H177/$G177,$H177-SUM($I177:I177)))","v":0},{"$f":"IF(OR(K$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>K$3,$H177/$G177,$H177-SUM($I177:J177)))","v":0},{"$f":"IF(OR(L$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>L$3,$H177/$G177,$H177-SUM($I177:K177)))","v":0.36177500000000001},{"$f":"IF(OR(M$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>M$3,$H177/$G177,$H177-SUM($I177:L177)))","v":0.36177500000000001},{"$f":"IF(OR(N$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>N$3,$H177/$G177,$H177-SUM($I177:M177)))","v":0.36177500000000001},{"$f":"IF(OR(O$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>O$3,$H177/$G177,$H177-SUM($I177:N177)))","v":0.36177500000000001},{"$f":"IF(OR(P$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>P$3,$H177/$G177,$H177-SUM($I177:O177)))","v":0.36177500000000001},{"$f":"IF(OR(Q$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Q$3,$H177/$G177,$H177-SUM($I177:P177)))","v":0.36177500000000001},{"$f":"IF(OR(R$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>R$3,$H177/$G177,$H177-SUM($I177:Q177)))","v":0.36177500000000001},{"$f":"IF(OR(S$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>S$3,$H177/$G177,$H177-SUM($I177:R177)))","v":0.36177500000000001},{"$f":"IF(OR(T$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>T$3,$H177/$G177,$H177-SUM($I177:S177)))","v":0.36177500000000001},{"$f":"IF(OR(U$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>U$3,$H177/$G177,$H177-SUM($I177:T177)))","v":0.36177500000000001},{"$f":"IF(OR(V$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>V$3,$H177/$G177,$H177-SUM($I177:U177)))","v":0.36177500000000001},{"$f":"IF(OR(W$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>W$3,$H177/$G177,$H177-SUM($I177:V177)))","v":0.36177500000000001},{"$f":"IF(OR(X$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>X$3,$H177/$G177,$H177-SUM($I177:W177)))","v":0.36177500000000001},{"$f":"IF(OR(Y$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Y$3,$H177/$G177,$H177-SUM($I177:X177)))","v":0.36177500000000001},{"$f":"IF(OR(Z$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>Z$3,$H177/$G177,$H177-SUM($I177:Y177)))","v":0.36177500000000001},{"$f":"IF(OR(AA$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AA$3,$H177/$G177,$H177-SUM($I177:Z177)))","v":0.36177500000000001},{"$f":"IF(OR(AB$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AB$3,$H177/$G177,$H177-SUM($I177:AA177)))","v":0.36177500000000001},{"$f":"IF(OR(AC$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AC$3,$H177/$G177,$H177-SUM($I177:AB177)))","v":0.36177500000000001},{"$f":"IF(OR(AD$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AD$3,$H177/$G177,$H177-SUM($I177:AC177)))","v":0.36177500000000001},{"$f":"IF(OR(AE$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AE$3,$H177/$G177,$H177-SUM($I177:AD177)))","v":0.36177500000000001},{"$f":"IF(OR(AF$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AF$3,$H177/$G177,$H177-SUM($I177:AE177)))","v":0.36177500000000001},{"$f":"IF(OR(AG$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AG$3,$H177/$G177,$H177-SUM($I177:AF177)))","v":0.36177500000000001},{"$f":"IF(OR(AH$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AH$3,$H177/$G177,$H177-SUM($I177:AG177)))","v":0.36177500000000001},{"$f":"IF(OR(AI$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AI$3,$H177/$G177,$H177-SUM($I177:AH177)))","v":0.36177500000000001},{"$f":"IF(OR(AJ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AJ$3,$H177/$G177,$H177-SUM($I177:AI177)))","v":0.36177500000000001},{"$f":"IF(OR(AK$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AK$3,$H177/$G177,$H177-SUM($I177:AJ177)))","v":0.36177500000000001},{"$f":"IF(OR(AL$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AL$3,$H177/$G177,$H177-SUM($I177:AK177)))","v":0.36177500000000001},{"$f":"IF(OR(AM$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AM$3,$H177/$G177,$H177-SUM($I177:AL177)))","v":0.36177500000000001},{"$f":"IF(OR(AN$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AN$3,$H177/$G177,$H177-SUM($I177:AM177)))","v":0.36177500000000001},{"$f":"IF(OR(AO$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AO$3,$H177/$G177,$H177-SUM($I177:AN177)))","v":0.36177500000000001},{"$f":"IF(OR(AP$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AP$3,$H177/$G177,$H177-SUM($I177:AO177)))","v":0.36177500000000001},{"$f":"IF(OR(AQ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AQ$3,$H177/$G177,$H177-SUM($I177:AP177)))","v":0.36177500000000001},{"$f":"IF(OR(AR$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AR$3,$H177/$G177,$H177-SUM($I177:AQ177)))","v":0.36177500000000001},{"$f":"IF(OR(AS$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AS$3,$H177/$G177,$H177-SUM($I177:AR177)))","v":0.36177500000000001},{"$f":"IF(OR(AT$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AT$3,$H177/$G177,$H177-SUM($I177:AS177)))","v":0.36177500000000001},{"$f":"IF(OR(AU$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AU$3,$H177/$G177,$H177-SUM($I177:AT177)))","v":0.36177500000000001},{"$f":"IF(OR(AV$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AV$3,$H177/$G177,$H177-SUM($I177:AU177)))","v":0.36177500000000001},{"$f":"IF(OR(AW$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AW$3,$H177/$G177,$H177-SUM($I177:AV177)))","v":0.36177500000000001},{"$f":"IF(OR(AX$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AX$3,$H177/$G177,$H177-SUM($I177:AW177)))","v":0.36177500000000001},{"$f":"IF(OR(AY$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AY$3,$H177/$G177,$H177-SUM($I177:AX177)))","v":0.36177500000000506},{"$f":"IF(OR(AZ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>AZ$3,$H177/$G177,$H177-SUM($I177:AY177)))","v":0},{"$f":"IF(OR(BA$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BA$3,$H177/$G177,$H177-SUM($I177:AZ177)))","v":0},{"$f":"IF(OR(BB$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BB$3,$H177/$G177,$H177-SUM($I177:BA177)))","v":0},{"$f":"IF(OR(BC$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BC$3,$H177/$G177,$H177-SUM($I177:BB177)))","v":0},{"$f":"IF(OR(BD$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BD$3,$H177/$G177,$H177-SUM($I177:BC177)))","v":0},{"$f":"IF(OR(BE$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BE$3,$H177/$G177,$H177-SUM($I177:BD177)))","v":0},{"$f":"IF(OR(BF$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BF$3,$H177/$G177,$H177-SUM($I177:BE177)))","v":0},{"$f":"IF(OR(BG$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BG$3,$H177/$G177,$H177-SUM($I177:BF177)))","v":0},{"$f":"IF(OR(BH$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BH$3,$H177/$G177,$H177-SUM($I177:BG177)))","v":0},{"$f":"IF(OR(BI$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BI$3,$H177/$G177,$H177-SUM($I177:BH177)))","v":0},{"$f":"IF(OR(BJ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BJ$3,$H177/$G177,$H177-SUM($I177:BI177)))","v":0},{"$f":"IF(OR(BK$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BK$3,$H177/$G177,$H177-SUM($I177:BJ177)))","v":0},{"$f":"IF(OR(BL$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BL$3,$H177/$G177,$H177-SUM($I177:BK177)))","v":0},{"$f":"IF(OR(BM$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BM$3,$H177/$G177,$H177-SUM($I177:BL177)))","v":0},{"$f":"IF(OR(BN$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BN$3,$H177/$G177,$H177-SUM($I177:BM177)))","v":0},{"$f":"IF(OR(BO$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BO$3,$H177/$G177,$H177-SUM($I177:BN177)))","v":0},{"$f":"IF(OR(BP$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BP$3,$H177/$G177,$H177-SUM($I177:BO177)))","v":0},{"$f":"IF(OR(BQ$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BQ$3,$H177/$G177,$H177-SUM($I177:BP177)))","v":0},{"$f":"IF(OR(BR$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BR$3,$H177/$G177,$H177-SUM($I177:BQ177)))","v":0},{"$f":"IF(OR(BS$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BS$3,$H177/$G177,$H177-SUM($I177:BR177)))","v":0},{"$f":"IF(OR(BT$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BT$3,$H177/$G177,$H177-SUM($I177:BS177)))","v":0},{"$f":"IF(OR(BU$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BU$3,$H177/$G177,$H177-SUM($I177:BT177)))","v":0},{"$f":"IF(OR(BV$3<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177)>BV$3,$H177/$G177,$H177-SUM($I177:BU177)))","v":0},{"$f":"IF(OR(ROUND(H177-SUM($J177:$BV177),2)=0,G177=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D177+1","v":2013},"Nominal",null,{"$f":"G177","v":40},{"$f":"L174","v":13.111000000000001},null,{"$f":"IF(OR(J$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>J$3,$H178/$G178,$H178-SUM($I178:I178)))","v":0},{"$f":"IF(OR(K$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>K$3,$H178/$G178,$H178-SUM($I178:J178)))","v":0},{"$f":"IF(OR(L$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>L$3,$H178/$G178,$H178-SUM($I178:K178)))","v":0},{"$f":"IF(OR(M$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>M$3,$H178/$G178,$H178-SUM($I178:L178)))","v":0.32777500000000004},{"$f":"IF(OR(N$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>N$3,$H178/$G178,$H178-SUM($I178:M178)))","v":0.32777500000000004},{"$f":"IF(OR(O$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>O$3,$H178/$G178,$H178-SUM($I178:N178)))","v":0.32777500000000004},{"$f":"IF(OR(P$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>P$3,$H178/$G178,$H178-SUM($I178:O178)))","v":0.32777500000000004},{"$f":"IF(OR(Q$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Q$3,$H178/$G178,$H178-SUM($I178:P178)))","v":0.32777500000000004},{"$f":"IF(OR(R$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>R$3,$H178/$G178,$H178-SUM($I178:Q178)))","v":0.32777500000000004},{"$f":"IF(OR(S$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>S$3,$H178/$G178,$H178-SUM($I178:R178)))","v":0.32777500000000004},{"$f":"IF(OR(T$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>T$3,$H178/$G178,$H178-SUM($I178:S178)))","v":0.32777500000000004},{"$f":"IF(OR(U$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>U$3,$H178/$G178,$H178-SUM($I178:T178)))","v":0.32777500000000004},{"$f":"IF(OR(V$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>V$3,$H178/$G178,$H178-SUM($I178:U178)))","v":0.32777500000000004},{"$f":"IF(OR(W$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>W$3,$H178/$G178,$H178-SUM($I178:V178)))","v":0.32777500000000004},{"$f":"IF(OR(X$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>X$3,$H178/$G178,$H178-SUM($I178:W178)))","v":0.32777500000000004},{"$f":"IF(OR(Y$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Y$3,$H178/$G178,$H178-SUM($I178:X178)))","v":0.32777500000000004},{"$f":"IF(OR(Z$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>Z$3,$H178/$G178,$H178-SUM($I178:Y178)))","v":0.32777500000000004},{"$f":"IF(OR(AA$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AA$3,$H178/$G178,$H178-SUM($I178:Z178)))","v":0.32777500000000004},{"$f":"IF(OR(AB$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AB$3,$H178/$G178,$H178-SUM($I178:AA178)))","v":0.32777500000000004},{"$f":"IF(OR(AC$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AC$3,$H178/$G178,$H178-SUM($I178:AB178)))","v":0.32777500000000004},{"$f":"IF(OR(AD$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AD$3,$H178/$G178,$H178-SUM($I178:AC178)))","v":0.32777500000000004},{"$f":"IF(OR(AE$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AE$3,$H178/$G178,$H178-SUM($I178:AD178)))","v":0.32777500000000004},{"$f":"IF(OR(AF$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AF$3,$H178/$G178,$H178-SUM($I178:AE178)))","v":0.32777500000000004},{"$f":"IF(OR(AG$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AG$3,$H178/$G178,$H178-SUM($I178:AF178)))","v":0.32777500000000004},{"$f":"IF(OR(AH$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AH$3,$H178/$G178,$H178-SUM($I178:AG178)))","v":0.32777500000000004},{"$f":"IF(OR(AI$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AI$3,$H178/$G178,$H178-SUM($I178:AH178)))","v":0.32777500000000004},{"$f":"IF(OR(AJ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AJ$3,$H178/$G178,$H178-SUM($I178:AI178)))","v":0.32777500000000004},{"$f":"IF(OR(AK$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AK$3,$H178/$G178,$H178-SUM($I178:AJ178)))","v":0.32777500000000004},{"$f":"IF(OR(AL$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AL$3,$H178/$G178,$H178-SUM($I178:AK178)))","v":0.32777500000000004},{"$f":"IF(OR(AM$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AM$3,$H178/$G178,$H178-SUM($I178:AL178)))","v":0.32777500000000004},{"$f":"IF(OR(AN$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AN$3,$H178/$G178,$H178-SUM($I178:AM178)))","v":0.32777500000000004},{"$f":"IF(OR(AO$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AO$3,$H178/$G178,$H178-SUM($I178:AN178)))","v":0.32777500000000004},{"$f":"IF(OR(AP$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AP$3,$H178/$G178,$H178-SUM($I178:AO178)))","v":0.32777500000000004},{"$f":"IF(OR(AQ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AQ$3,$H178/$G178,$H178-SUM($I178:AP178)))","v":0.32777500000000004},{"$f":"IF(OR(AR$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AR$3,$H178/$G178,$H178-SUM($I178:AQ178)))","v":0.32777500000000004},{"$f":"IF(OR(AS$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AS$3,$H178/$G178,$H178-SUM($I178:AR178)))","v":0.32777500000000004},{"$f":"IF(OR(AT$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AT$3,$H178/$G178,$H178-SUM($I178:AS178)))","v":0.32777500000000004},{"$f":"IF(OR(AU$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AU$3,$H178/$G178,$H178-SUM($I178:AT178)))","v":0.32777500000000004},{"$f":"IF(OR(AV$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AV$3,$H178/$G178,$H178-SUM($I178:AU178)))","v":0.32777500000000004},{"$f":"IF(OR(AW$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AW$3,$H178/$G178,$H178-SUM($I178:AV178)))","v":0.32777500000000004},{"$f":"IF(OR(AX$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AX$3,$H178/$G178,$H178-SUM($I178:AW178)))","v":0.32777500000000004},{"$f":"IF(OR(AY$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AY$3,$H178/$G178,$H178-SUM($I178:AX178)))","v":0.32777500000000004},{"$f":"IF(OR(AZ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>AZ$3,$H178/$G178,$H178-SUM($I178:AY178)))","v":0.32777499999999016},{"$f":"IF(OR(BA$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BA$3,$H178/$G178,$H178-SUM($I178:AZ178)))","v":0},{"$f":"IF(OR(BB$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BB$3,$H178/$G178,$H178-SUM($I178:BA178)))","v":0},{"$f":"IF(OR(BC$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BC$3,$H178/$G178,$H178-SUM($I178:BB178)))","v":0},{"$f":"IF(OR(BD$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BD$3,$H178/$G178,$H178-SUM($I178:BC178)))","v":0},{"$f":"IF(OR(BE$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BE$3,$H178/$G178,$H178-SUM($I178:BD178)))","v":0},{"$f":"IF(OR(BF$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BF$3,$H178/$G178,$H178-SUM($I178:BE178)))","v":0},{"$f":"IF(OR(BG$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BG$3,$H178/$G178,$H178-SUM($I178:BF178)))","v":0},{"$f":"IF(OR(BH$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BH$3,$H178/$G178,$H178-SUM($I178:BG178)))","v":0},{"$f":"IF(OR(BI$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BI$3,$H178/$G178,$H178-SUM($I178:BH178)))","v":0},{"$f":"IF(OR(BJ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BJ$3,$H178/$G178,$H178-SUM($I178:BI178)))","v":0},{"$f":"IF(OR(BK$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BK$3,$H178/$G178,$H178-SUM($I178:BJ178)))","v":0},{"$f":"IF(OR(BL$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BL$3,$H178/$G178,$H178-SUM($I178:BK178)))","v":0},{"$f":"IF(OR(BM$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BM$3,$H178/$G178,$H178-SUM($I178:BL178)))","v":0},{"$f":"IF(OR(BN$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BN$3,$H178/$G178,$H178-SUM($I178:BM178)))","v":0},{"$f":"IF(OR(BO$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BO$3,$H178/$G178,$H178-SUM($I178:BN178)))","v":0},{"$f":"IF(OR(BP$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BP$3,$H178/$G178,$H178-SUM($I178:BO178)))","v":0},{"$f":"IF(OR(BQ$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BQ$3,$H178/$G178,$H178-SUM($I178:BP178)))","v":0},{"$f":"IF(OR(BR$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BR$3,$H178/$G178,$H178-SUM($I178:BQ178)))","v":0},{"$f":"IF(OR(BS$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BS$3,$H178/$G178,$H178-SUM($I178:BR178)))","v":0},{"$f":"IF(OR(BT$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BT$3,$H178/$G178,$H178-SUM($I178:BS178)))","v":0},{"$f":"IF(OR(BU$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BU$3,$H178/$G178,$H178-SUM($I178:BT178)))","v":0},{"$f":"IF(OR(BV$3<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178)>BV$3,$H178/$G178,$H178-SUM($I178:BU178)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G178","v":40},{"$f":"M174","v":16.760999999999999},null,{"$f":"IF(OR(J$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>J$3,$H179/$G179,$H179-SUM($I179:I179)))","v":0},{"$f":"IF(OR(K$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>K$3,$H179/$G179,$H179-SUM($I179:J179)))","v":0},{"$f":"IF(OR(L$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>L$3,$H179/$G179,$H179-SUM($I179:K179)))","v":0},{"$f":"IF(OR(M$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>M$3,$H179/$G179,$H179-SUM($I179:L179)))","v":0},{"$f":"IF(OR(N$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>N$3,$H179/$G179,$H179-SUM($I179:M179)))","v":0.41902499999999998},{"$f":"IF(OR(O$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>O$3,$H179/$G179,$H179-SUM($I179:N179)))","v":0.41902499999999998},{"$f":"IF(OR(P$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>P$3,$H179/$G179,$H179-SUM($I179:O179)))","v":0.41902499999999998},{"$f":"IF(OR(Q$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Q$3,$H179/$G179,$H179-SUM($I179:P179)))","v":0.41902499999999998},{"$f":"IF(OR(R$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>R$3,$H179/$G179,$H179-SUM($I179:Q179)))","v":0.41902499999999998},{"$f":"IF(OR(S$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>S$3,$H179/$G179,$H179-SUM($I179:R179)))","v":0.41902499999999998},{"$f":"IF(OR(T$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>T$3,$H179/$G179,$H179-SUM($I179:S179)))","v":0.41902499999999998},{"$f":"IF(OR(U$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>U$3,$H179/$G179,$H179-SUM($I179:T179)))","v":0.41902499999999998},{"$f":"IF(OR(V$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>V$3,$H179/$G179,$H179-SUM($I179:U179)))","v":0.41902499999999998},{"$f":"IF(OR(W$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>W$3,$H179/$G179,$H179-SUM($I179:V179)))","v":0.41902499999999998},{"$f":"IF(OR(X$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>X$3,$H179/$G179,$H179-SUM($I179:W179)))","v":0.41902499999999998},{"$f":"IF(OR(Y$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Y$3,$H179/$G179,$H179-SUM($I179:X179)))","v":0.41902499999999998},{"$f":"IF(OR(Z$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>Z$3,$H179/$G179,$H179-SUM($I179:Y179)))","v":0.41902499999999998},{"$f":"IF(OR(AA$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AA$3,$H179/$G179,$H179-SUM($I179:Z179)))","v":0.41902499999999998},{"$f":"IF(OR(AB$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AB$3,$H179/$G179,$H179-SUM($I179:AA179)))","v":0.41902499999999998},{"$f":"IF(OR(AC$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AC$3,$H179/$G179,$H179-SUM($I179:AB179)))","v":0.41902499999999998},{"$f":"IF(OR(AD$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AD$3,$H179/$G179,$H179-SUM($I179:AC179)))","v":0.41902499999999998},{"$f":"IF(OR(AE$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AE$3,$H179/$G179,$H179-SUM($I179:AD179)))","v":0.41902499999999998},{"$f":"IF(OR(AF$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AF$3,$H179/$G179,$H179-SUM($I179:AE179)))","v":0.41902499999999998},{"$f":"IF(OR(AG$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AG$3,$H179/$G179,$H179-SUM($I179:AF179)))","v":0.41902499999999998},{"$f":"IF(OR(AH$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AH$3,$H179/$G179,$H179-SUM($I179:AG179)))","v":0.41902499999999998},{"$f":"IF(OR(AI$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AI$3,$H179/$G179,$H179-SUM($I179:AH179)))","v":0.41902499999999998},{"$f":"IF(OR(AJ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AJ$3,$H179/$G179,$H179-SUM($I179:AI179)))","v":0.41902499999999998},{"$f":"IF(OR(AK$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AK$3,$H179/$G179,$H179-SUM($I179:AJ179)))","v":0.41902499999999998},{"$f":"IF(OR(AL$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AL$3,$H179/$G179,$H179-SUM($I179:AK179)))","v":0.41902499999999998},{"$f":"IF(OR(AM$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AM$3,$H179/$G179,$H179-SUM($I179:AL179)))","v":0.41902499999999998},{"$f":"IF(OR(AN$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AN$3,$H179/$G179,$H179-SUM($I179:AM179)))","v":0.41902499999999998},{"$f":"IF(OR(AO$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AO$3,$H179/$G179,$H179-SUM($I179:AN179)))","v":0.41902499999999998},{"$f":"IF(OR(AP$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AP$3,$H179/$G179,$H179-SUM($I179:AO179)))","v":0.41902499999999998},{"$f":"IF(OR(AQ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AQ$3,$H179/$G179,$H179-SUM($I179:AP179)))","v":0.41902499999999998},{"$f":"IF(OR(AR$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AR$3,$H179/$G179,$H179-SUM($I179:AQ179)))","v":0.41902499999999998},{"$f":"IF(OR(AS$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AS$3,$H179/$G179,$H179-SUM($I179:AR179)))","v":0.41902499999999998},{"$f":"IF(OR(AT$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AT$3,$H179/$G179,$H179-SUM($I179:AS179)))","v":0.41902499999999998},{"$f":"IF(OR(AU$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AU$3,$H179/$G179,$H179-SUM($I179:AT179)))","v":0.41902499999999998},{"$f":"IF(OR(AV$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AV$3,$H179/$G179,$H179-SUM($I179:AU179)))","v":0.41902499999999998},{"$f":"IF(OR(AW$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AW$3,$H179/$G179,$H179-SUM($I179:AV179)))","v":0.41902499999999998},{"$f":"IF(OR(AX$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AX$3,$H179/$G179,$H179-SUM($I179:AW179)))","v":0.41902499999999998},{"$f":"IF(OR(AY$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AY$3,$H179/$G179,$H179-SUM($I179:AX179)))","v":0.41902499999999998},{"$f":"IF(OR(AZ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>AZ$3,$H179/$G179,$H179-SUM($I179:AY179)))","v":0.41902499999999998},{"$f":"IF(OR(BA$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BA$3,$H179/$G179,$H179-SUM($I179:AZ179)))","v":0.41902500000001197},{"$f":"IF(OR(BB$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BB$3,$H179/$G179,$H179-SUM($I179:BA179)))","v":0},{"$f":"IF(OR(BC$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BC$3,$H179/$G179,$H179-SUM($I179:BB179)))","v":0},{"$f":"IF(OR(BD$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BD$3,$H179/$G179,$H179-SUM($I179:BC179)))","v":0},{"$f":"IF(OR(BE$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BE$3,$H179/$G179,$H179-SUM($I179:BD179)))","v":0},{"$f":"IF(OR(BF$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BF$3,$H179/$G179,$H179-SUM($I179:BE179)))","v":0},{"$f":"IF(OR(BG$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BG$3,$H179/$G179,$H179-SUM($I179:BF179)))","v":0},{"$f":"IF(OR(BH$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BH$3,$H179/$G179,$H179-SUM($I179:BG179)))","v":0},{"$f":"IF(OR(BI$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BI$3,$H179/$G179,$H179-SUM($I179:BH179)))","v":0},{"$f":"IF(OR(BJ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BJ$3,$H179/$G179,$H179-SUM($I179:BI179)))","v":0},{"$f":"IF(OR(BK$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BK$3,$H179/$G179,$H179-SUM($I179:BJ179)))","v":0},{"$f":"IF(OR(BL$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BL$3,$H179/$G179,$H179-SUM($I179:BK179)))","v":0},{"$f":"IF(OR(BM$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BM$3,$H179/$G179,$H179-SUM($I179:BL179)))","v":0},{"$f":"IF(OR(BN$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BN$3,$H179/$G179,$H179-SUM($I179:BM179)))","v":0},{"$f":"IF(OR(BO$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BO$3,$H179/$G179,$H179-SUM($I179:BN179)))","v":0},{"$f":"IF(OR(BP$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BP$3,$H179/$G179,$H179-SUM($I179:BO179)))","v":0},{"$f":"IF(OR(BQ$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BQ$3,$H179/$G179,$H179-SUM($I179:BP179)))","v":0},{"$f":"IF(OR(BR$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BR$3,$H179/$G179,$H179-SUM($I179:BQ179)))","v":0},{"$f":"IF(OR(BS$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BS$3,$H179/$G179,$H179-SUM($I179:BR179)))","v":0},{"$f":"IF(OR(BT$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BT$3,$H179/$G179,$H179-SUM($I179:BS179)))","v":0},{"$f":"IF(OR(BU$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BU$3,$H179/$G179,$H179-SUM($I179:BT179)))","v":0},{"$f":"IF(OR(BV$3<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179)>BV$3,$H179/$G179,$H179-SUM($I179:BU179)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G179","v":40},{"$f":"N174","v":10.131},null,{"$f":"IF(OR(J$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>J$3,$H180/$G180,$H180-SUM($I180:I180)))","v":0},{"$f":"IF(OR(K$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>K$3,$H180/$G180,$H180-SUM($I180:J180)))","v":0},{"$f":"IF(OR(L$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>L$3,$H180/$G180,$H180-SUM($I180:K180)))","v":0},{"$f":"IF(OR(M$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>M$3,$H180/$G180,$H180-SUM($I180:L180)))","v":0},{"$f":"IF(OR(N$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>N$3,$H180/$G180,$H180-SUM($I180:M180)))","v":0},{"$f":"IF(OR(O$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>O$3,$H180/$G180,$H180-SUM($I180:N180)))","v":0.25327500000000003},{"$f":"IF(OR(P$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>P$3,$H180/$G180,$H180-SUM($I180:O180)))","v":0.25327500000000003},{"$f":"IF(OR(Q$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Q$3,$H180/$G180,$H180-SUM($I180:P180)))","v":0.25327500000000003},{"$f":"IF(OR(R$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>R$3,$H180/$G180,$H180-SUM($I180:Q180)))","v":0.25327500000000003},{"$f":"IF(OR(S$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>S$3,$H180/$G180,$H180-SUM($I180:R180)))","v":0.25327500000000003},{"$f":"IF(OR(T$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>T$3,$H180/$G180,$H180-SUM($I180:S180)))","v":0.25327500000000003},{"$f":"IF(OR(U$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>U$3,$H180/$G180,$H180-SUM($I180:T180)))","v":0.25327500000000003},{"$f":"IF(OR(V$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>V$3,$H180/$G180,$H180-SUM($I180:U180)))","v":0.25327500000000003},{"$f":"IF(OR(W$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>W$3,$H180/$G180,$H180-SUM($I180:V180)))","v":0.25327500000000003},{"$f":"IF(OR(X$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>X$3,$H180/$G180,$H180-SUM($I180:W180)))","v":0.25327500000000003},{"$f":"IF(OR(Y$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Y$3,$H180/$G180,$H180-SUM($I180:X180)))","v":0.25327500000000003},{"$f":"IF(OR(Z$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>Z$3,$H180/$G180,$H180-SUM($I180:Y180)))","v":0.25327500000000003},{"$f":"IF(OR(AA$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AA$3,$H180/$G180,$H180-SUM($I180:Z180)))","v":0.25327500000000003},{"$f":"IF(OR(AB$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AB$3,$H180/$G180,$H180-SUM($I180:AA180)))","v":0.25327500000000003},{"$f":"IF(OR(AC$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AC$3,$H180/$G180,$H180-SUM($I180:AB180)))","v":0.25327500000000003},{"$f":"IF(OR(AD$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AD$3,$H180/$G180,$H180-SUM($I180:AC180)))","v":0.25327500000000003},{"$f":"IF(OR(AE$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AE$3,$H180/$G180,$H180-SUM($I180:AD180)))","v":0.25327500000000003},{"$f":"IF(OR(AF$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AF$3,$H180/$G180,$H180-SUM($I180:AE180)))","v":0.25327500000000003},{"$f":"IF(OR(AG$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AG$3,$H180/$G180,$H180-SUM($I180:AF180)))","v":0.25327500000000003},{"$f":"IF(OR(AH$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AH$3,$H180/$G180,$H180-SUM($I180:AG180)))","v":0.25327500000000003},{"$f":"IF(OR(AI$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AI$3,$H180/$G180,$H180-SUM($I180:AH180)))","v":0.25327500000000003},{"$f":"IF(OR(AJ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AJ$3,$H180/$G180,$H180-SUM($I180:AI180)))","v":0.25327500000000003},{"$f":"IF(OR(AK$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AK$3,$H180/$G180,$H180-SUM($I180:AJ180)))","v":0.25327500000000003},{"$f":"IF(OR(AL$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AL$3,$H180/$G180,$H180-SUM($I180:AK180)))","v":0.25327500000000003},{"$f":"IF(OR(AM$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AM$3,$H180/$G180,$H180-SUM($I180:AL180)))","v":0.25327500000000003},{"$f":"IF(OR(AN$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AN$3,$H180/$G180,$H180-SUM($I180:AM180)))","v":0.25327500000000003},{"$f":"IF(OR(AO$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AO$3,$H180/$G180,$H180-SUM($I180:AN180)))","v":0.25327500000000003},{"$f":"IF(OR(AP$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AP$3,$H180/$G180,$H180-SUM($I180:AO180)))","v":0.25327500000000003},{"$f":"IF(OR(AQ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AQ$3,$H180/$G180,$H180-SUM($I180:AP180)))","v":0.25327500000000003},{"$f":"IF(OR(AR$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AR$3,$H180/$G180,$H180-SUM($I180:AQ180)))","v":0.25327500000000003},{"$f":"IF(OR(AS$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AS$3,$H180/$G180,$H180-SUM($I180:AR180)))","v":0.25327500000000003},{"$f":"IF(OR(AT$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AT$3,$H180/$G180,$H180-SUM($I180:AS180)))","v":0.25327500000000003},{"$f":"IF(OR(AU$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AU$3,$H180/$G180,$H180-SUM($I180:AT180)))","v":0.25327500000000003},{"$f":"IF(OR(AV$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AV$3,$H180/$G180,$H180-SUM($I180:AU180)))","v":0.25327500000000003},{"$f":"IF(OR(AW$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AW$3,$H180/$G180,$H180-SUM($I180:AV180)))","v":0.25327500000000003},{"$f":"IF(OR(AX$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AX$3,$H180/$G180,$H180-SUM($I180:AW180)))","v":0.25327500000000003},{"$f":"IF(OR(AY$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AY$3,$H180/$G180,$H180-SUM($I180:AX180)))","v":0.25327500000000003},{"$f":"IF(OR(AZ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>AZ$3,$H180/$G180,$H180-SUM($I180:AY180)))","v":0.25327500000000003},{"$f":"IF(OR(BA$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BA$3,$H180/$G180,$H180-SUM($I180:AZ180)))","v":0.25327500000000003},{"$f":"IF(OR(BB$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BB$3,$H180/$G180,$H180-SUM($I180:BA180)))","v":0.25327499999999326},{"$f":"IF(OR(BC$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BC$3,$H180/$G180,$H180-SUM($I180:BB180)))","v":0},{"$f":"IF(OR(BD$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BD$3,$H180/$G180,$H180-SUM($I180:BC180)))","v":0},{"$f":"IF(OR(BE$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BE$3,$H180/$G180,$H180-SUM($I180:BD180)))","v":0},{"$f":"IF(OR(BF$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BF$3,$H180/$G180,$H180-SUM($I180:BE180)))","v":0},{"$f":"IF(OR(BG$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BG$3,$H180/$G180,$H180-SUM($I180:BF180)))","v":0},{"$f":"IF(OR(BH$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BH$3,$H180/$G180,$H180-SUM($I180:BG180)))","v":0},{"$f":"IF(OR(BI$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BI$3,$H180/$G180,$H180-SUM($I180:BH180)))","v":0},{"$f":"IF(OR(BJ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BJ$3,$H180/$G180,$H180-SUM($I180:BI180)))","v":0},{"$f":"IF(OR(BK$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BK$3,$H180/$G180,$H180-SUM($I180:BJ180)))","v":0},{"$f":"IF(OR(BL$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BL$3,$H180/$G180,$H180-SUM($I180:BK180)))","v":0},{"$f":"IF(OR(BM$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BM$3,$H180/$G180,$H180-SUM($I180:BL180)))","v":0},{"$f":"IF(OR(BN$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BN$3,$H180/$G180,$H180-SUM($I180:BM180)))","v":0},{"$f":"IF(OR(BO$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BO$3,$H180/$G180,$H180-SUM($I180:BN180)))","v":0},{"$f":"IF(OR(BP$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BP$3,$H180/$G180,$H180-SUM($I180:BO180)))","v":0},{"$f":"IF(OR(BQ$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BQ$3,$H180/$G180,$H180-SUM($I180:BP180)))","v":0},{"$f":"IF(OR(BR$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BR$3,$H180/$G180,$H180-SUM($I180:BQ180)))","v":0},{"$f":"IF(OR(BS$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BS$3,$H180/$G180,$H180-SUM($I180:BR180)))","v":0},{"$f":"IF(OR(BT$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BT$3,$H180/$G180,$H180-SUM($I180:BS180)))","v":0},{"$f":"IF(OR(BU$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BU$3,$H180/$G180,$H180-SUM($I180:BT180)))","v":0},{"$f":"IF(OR(BV$3<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180)>BV$3,$H180/$G180,$H180-SUM($I180:BU180)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A168)","v":40},{"$f":"O174","v":40.620967767359247},null,{"$f":"IF(OR(J$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>J$3,$H181/$G181,$H181-SUM($I181:I181)))","v":0},{"$f":"IF(OR(K$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>K$3,$H181/$G181,$H181-SUM($I181:J181)))","v":0},{"$f":"IF(OR(L$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>L$3,$H181/$G181,$H181-SUM($I181:K181)))","v":0},{"$f":"IF(OR(M$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>M$3,$H181/$G181,$H181-SUM($I181:L181)))","v":0},{"$f":"IF(OR(N$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>N$3,$H181/$G181,$H181-SUM($I181:M181)))","v":0},{"$f":"IF(OR(O$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>O$3,$H181/$G181,$H181-SUM($I181:N181)))","v":0},{"$f":"IF(OR(P$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>P$3,$H181/$G181,$H181-SUM($I181:O181)))","v":1.0155241941839812},{"$f":"IF(OR(Q$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Q$3,$H181/$G181,$H181-SUM($I181:P181)))","v":1.0155241941839812},{"$f":"IF(OR(R$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>R$3,$H181/$G181,$H181-SUM($I181:Q181)))","v":1.0155241941839812},{"$f":"IF(OR(S$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>S$3,$H181/$G181,$H181-SUM($I181:R181)))","v":1.0155241941839812},{"$f":"IF(OR(T$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>T$3,$H181/$G181,$H181-SUM($I181:S181)))","v":1.0155241941839812},{"$f":"IF(OR(U$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>U$3,$H181/$G181,$H181-SUM($I181:T181)))","v":1.0155241941839812},{"$f":"IF(OR(V$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>V$3,$H181/$G181,$H181-SUM($I181:U181)))","v":1.0155241941839812},{"$f":"IF(OR(W$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>W$3,$H181/$G181,$H181-SUM($I181:V181)))","v":1.0155241941839812},{"$f":"IF(OR(X$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>X$3,$H181/$G181,$H181-SUM($I181:W181)))","v":1.0155241941839812},{"$f":"IF(OR(Y$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Y$3,$H181/$G181,$H181-SUM($I181:X181)))","v":1.0155241941839812},{"$f":"IF(OR(Z$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>Z$3,$H181/$G181,$H181-SUM($I181:Y181)))","v":1.0155241941839812},{"$f":"IF(OR(AA$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AA$3,$H181/$G181,$H181-SUM($I181:Z181)))","v":1.0155241941839812},{"$f":"IF(OR(AB$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AB$3,$H181/$G181,$H181-SUM($I181:AA181)))","v":1.0155241941839812},{"$f":"IF(OR(AC$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AC$3,$H181/$G181,$H181-SUM($I181:AB181)))","v":1.0155241941839812},{"$f":"IF(OR(AD$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AD$3,$H181/$G181,$H181-SUM($I181:AC181)))","v":1.0155241941839812},{"$f":"IF(OR(AE$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AE$3,$H181/$G181,$H181-SUM($I181:AD181)))","v":1.0155241941839812},{"$f":"IF(OR(AF$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AF$3,$H181/$G181,$H181-SUM($I181:AE181)))","v":1.0155241941839812},{"$f":"IF(OR(AG$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AG$3,$H181/$G181,$H181-SUM($I181:AF181)))","v":1.0155241941839812},{"$f":"IF(OR(AH$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AH$3,$H181/$G181,$H181-SUM($I181:AG181)))","v":1.0155241941839812},{"$f":"IF(OR(AI$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AI$3,$H181/$G181,$H181-SUM($I181:AH181)))","v":1.0155241941839812},{"$f":"IF(OR(AJ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AJ$3,$H181/$G181,$H181-SUM($I181:AI181)))","v":1.0155241941839812},{"$f":"IF(OR(AK$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AK$3,$H181/$G181,$H181-SUM($I181:AJ181)))","v":1.0155241941839812},{"$f":"IF(OR(AL$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AL$3,$H181/$G181,$H181-SUM($I181:AK181)))","v":1.0155241941839812},{"$f":"IF(OR(AM$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AM$3,$H181/$G181,$H181-SUM($I181:AL181)))","v":1.0155241941839812},{"$f":"IF(OR(AN$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AN$3,$H181/$G181,$H181-SUM($I181:AM181)))","v":1.0155241941839812},{"$f":"IF(OR(AO$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AO$3,$H181/$G181,$H181-SUM($I181:AN181)))","v":1.0155241941839812},{"$f":"IF(OR(AP$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AP$3,$H181/$G181,$H181-SUM($I181:AO181)))","v":1.0155241941839812},{"$f":"IF(OR(AQ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AQ$3,$H181/$G181,$H181-SUM($I181:AP181)))","v":1.0155241941839812},{"$f":"IF(OR(AR$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AR$3,$H181/$G181,$H181-SUM($I181:AQ181)))","v":1.0155241941839812},{"$f":"IF(OR(AS$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AS$3,$H181/$G181,$H181-SUM($I181:AR181)))","v":1.0155241941839812},{"$f":"IF(OR(AT$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AT$3,$H181/$G181,$H181-SUM($I181:AS181)))","v":1.0155241941839812},{"$f":"IF(OR(AU$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AU$3,$H181/$G181,$H181-SUM($I181:AT181)))","v":1.0155241941839812},{"$f":"IF(OR(AV$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AV$3,$H181/$G181,$H181-SUM($I181:AU181)))","v":1.0155241941839812},{"$f":"IF(OR(AW$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AW$3,$H181/$G181,$H181-SUM($I181:AV181)))","v":1.0155241941839812},{"$f":"IF(OR(AX$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AX$3,$H181/$G181,$H181-SUM($I181:AW181)))","v":1.0155241941839812},{"$f":"IF(OR(AY$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AY$3,$H181/$G181,$H181-SUM($I181:AX181)))","v":1.0155241941839812},{"$f":"IF(OR(AZ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>AZ$3,$H181/$G181,$H181-SUM($I181:AY181)))","v":1.0155241941839812},{"$f":"IF(OR(BA$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BA$3,$H181/$G181,$H181-SUM($I181:AZ181)))","v":1.0155241941839812},{"$f":"IF(OR(BB$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BB$3,$H181/$G181,$H181-SUM($I181:BA181)))","v":1.0155241941839812},{"$f":"IF(OR(BC$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BC$3,$H181/$G181,$H181-SUM($I181:BB181)))","v":1.0155241941839606},{"$f":"IF(OR(BD$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BD$3,$H181/$G181,$H181-SUM($I181:BC181)))","v":0},{"$f":"IF(OR(BE$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BE$3,$H181/$G181,$H181-SUM($I181:BD181)))","v":0},{"$f":"IF(OR(BF$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BF$3,$H181/$G181,$H181-SUM($I181:BE181)))","v":0},{"$f":"IF(OR(BG$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BG$3,$H181/$G181,$H181-SUM($I181:BF181)))","v":0},{"$f":"IF(OR(BH$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BH$3,$H181/$G181,$H181-SUM($I181:BG181)))","v":0},{"$f":"IF(OR(BI$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BI$3,$H181/$G181,$H181-SUM($I181:BH181)))","v":0},{"$f":"IF(OR(BJ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BJ$3,$H181/$G181,$H181-SUM($I181:BI181)))","v":0},{"$f":"IF(OR(BK$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BK$3,$H181/$G181,$H181-SUM($I181:BJ181)))","v":0},{"$f":"IF(OR(BL$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BL$3,$H181/$G181,$H181-SUM($I181:BK181)))","v":0},{"$f":"IF(OR(BM$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BM$3,$H181/$G181,$H181-SUM($I181:BL181)))","v":0},{"$f":"IF(OR(BN$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BN$3,$H181/$G181,$H181-SUM($I181:BM181)))","v":0},{"$f":"IF(OR(BO$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BO$3,$H181/$G181,$H181-SUM($I181:BN181)))","v":0},{"$f":"IF(OR(BP$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BP$3,$H181/$G181,$H181-SUM($I181:BO181)))","v":0},{"$f":"IF(OR(BQ$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BQ$3,$H181/$G181,$H181-SUM($I181:BP181)))","v":0},{"$f":"IF(OR(BR$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BR$3,$H181/$G181,$H181-SUM($I181:BQ181)))","v":0},{"$f":"IF(OR(BS$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BS$3,$H181/$G181,$H181-SUM($I181:BR181)))","v":0},{"$f":"IF(OR(BT$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BT$3,$H181/$G181,$H181-SUM($I181:BS181)))","v":0},{"$f":"IF(OR(BU$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BU$3,$H181/$G181,$H181-SUM($I181:BT181)))","v":0},{"$f":"IF(OR(BV$3<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181)>BV$3,$H181/$G181,$H181-SUM($I181:BU181)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G181","v":40},{"$f":"P174","v":4.5291635607090557},null,{"$f":"IF(OR(J$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>J$3,$H182/$G182,$H182-SUM($I182:I182)))","v":0},{"$f":"IF(OR(K$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>K$3,$H182/$G182,$H182-SUM($I182:J182)))","v":0},{"$f":"IF(OR(L$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>L$3,$H182/$G182,$H182-SUM($I182:K182)))","v":0},{"$f":"IF(OR(M$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>M$3,$H182/$G182,$H182-SUM($I182:L182)))","v":0},{"$f":"IF(OR(N$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>N$3,$H182/$G182,$H182-SUM($I182:M182)))","v":0},{"$f":"IF(OR(O$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>O$3,$H182/$G182,$H182-SUM($I182:N182)))","v":0},{"$f":"IF(OR(P$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>P$3,$H182/$G182,$H182-SUM($I182:O182)))","v":0},{"$f":"IF(OR(Q$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Q$3,$H182/$G182,$H182-SUM($I182:P182)))","v":0.11322908901772639},{"$f":"IF(OR(R$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>R$3,$H182/$G182,$H182-SUM($I182:Q182)))","v":0.11322908901772639},{"$f":"IF(OR(S$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>S$3,$H182/$G182,$H182-SUM($I182:R182)))","v":0.11322908901772639},{"$f":"IF(OR(T$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>T$3,$H182/$G182,$H182-SUM($I182:S182)))","v":0.11322908901772639},{"$f":"IF(OR(U$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>U$3,$H182/$G182,$H182-SUM($I182:T182)))","v":0.11322908901772639},{"$f":"IF(OR(V$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>V$3,$H182/$G182,$H182-SUM($I182:U182)))","v":0.11322908901772639},{"$f":"IF(OR(W$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>W$3,$H182/$G182,$H182-SUM($I182:V182)))","v":0.11322908901772639},{"$f":"IF(OR(X$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>X$3,$H182/$G182,$H182-SUM($I182:W182)))","v":0.11322908901772639},{"$f":"IF(OR(Y$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Y$3,$H182/$G182,$H182-SUM($I182:X182)))","v":0.11322908901772639},{"$f":"IF(OR(Z$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>Z$3,$H182/$G182,$H182-SUM($I182:Y182)))","v":0.11322908901772639},{"$f":"IF(OR(AA$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AA$3,$H182/$G182,$H182-SUM($I182:Z182)))","v":0.11322908901772639},{"$f":"IF(OR(AB$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AB$3,$H182/$G182,$H182-SUM($I182:AA182)))","v":0.11322908901772639},{"$f":"IF(OR(AC$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AC$3,$H182/$G182,$H182-SUM($I182:AB182)))","v":0.11322908901772639},{"$f":"IF(OR(AD$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AD$3,$H182/$G182,$H182-SUM($I182:AC182)))","v":0.11322908901772639},{"$f":"IF(OR(AE$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AE$3,$H182/$G182,$H182-SUM($I182:AD182)))","v":0.11322908901772639},{"$f":"IF(OR(AF$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AF$3,$H182/$G182,$H182-SUM($I182:AE182)))","v":0.11322908901772639},{"$f":"IF(OR(AG$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AG$3,$H182/$G182,$H182-SUM($I182:AF182)))","v":0.11322908901772639},{"$f":"IF(OR(AH$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AH$3,$H182/$G182,$H182-SUM($I182:AG182)))","v":0.11322908901772639},{"$f":"IF(OR(AI$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AI$3,$H182/$G182,$H182-SUM($I182:AH182)))","v":0.11322908901772639},{"$f":"IF(OR(AJ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AJ$3,$H182/$G182,$H182-SUM($I182:AI182)))","v":0.11322908901772639},{"$f":"IF(OR(AK$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AK$3,$H182/$G182,$H182-SUM($I182:AJ182)))","v":0.11322908901772639},{"$f":"IF(OR(AL$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AL$3,$H182/$G182,$H182-SUM($I182:AK182)))","v":0.11322908901772639},{"$f":"IF(OR(AM$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AM$3,$H182/$G182,$H182-SUM($I182:AL182)))","v":0.11322908901772639},{"$f":"IF(OR(AN$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AN$3,$H182/$G182,$H182-SUM($I182:AM182)))","v":0.11322908901772639},{"$f":"IF(OR(AO$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AO$3,$H182/$G182,$H182-SUM($I182:AN182)))","v":0.11322908901772639},{"$f":"IF(OR(AP$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AP$3,$H182/$G182,$H182-SUM($I182:AO182)))","v":0.11322908901772639},{"$f":"IF(OR(AQ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AQ$3,$H182/$G182,$H182-SUM($I182:AP182)))","v":0.11322908901772639},{"$f":"IF(OR(AR$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AR$3,$H182/$G182,$H182-SUM($I182:AQ182)))","v":0.11322908901772639},{"$f":"IF(OR(AS$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AS$3,$H182/$G182,$H182-SUM($I182:AR182)))","v":0.11322908901772639},{"$f":"IF(OR(AT$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AT$3,$H182/$G182,$H182-SUM($I182:AS182)))","v":0.11322908901772639},{"$f":"IF(OR(AU$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AU$3,$H182/$G182,$H182-SUM($I182:AT182)))","v":0.11322908901772639},{"$f":"IF(OR(AV$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AV$3,$H182/$G182,$H182-SUM($I182:AU182)))","v":0.11322908901772639},{"$f":"IF(OR(AW$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AW$3,$H182/$G182,$H182-SUM($I182:AV182)))","v":0.11322908901772639},{"$f":"IF(OR(AX$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AX$3,$H182/$G182,$H182-SUM($I182:AW182)))","v":0.11322908901772639},{"$f":"IF(OR(AY$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AY$3,$H182/$G182,$H182-SUM($I182:AX182)))","v":0.11322908901772639},{"$f":"IF(OR(AZ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>AZ$3,$H182/$G182,$H182-SUM($I182:AY182)))","v":0.11322908901772639},{"$f":"IF(OR(BA$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BA$3,$H182/$G182,$H182-SUM($I182:AZ182)))","v":0.11322908901772639},{"$f":"IF(OR(BB$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BB$3,$H182/$G182,$H182-SUM($I182:BA182)))","v":0.11322908901772639},{"$f":"IF(OR(BC$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BC$3,$H182/$G182,$H182-SUM($I182:BB182)))","v":0.11322908901772639},{"$f":"IF(OR(BD$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BD$3,$H182/$G182,$H182-SUM($I182:BC182)))","v":0.11322908901772522},{"$f":"IF(OR(BE$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BE$3,$H182/$G182,$H182-SUM($I182:BD182)))","v":0},{"$f":"IF(OR(BF$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BF$3,$H182/$G182,$H182-SUM($I182:BE182)))","v":0},{"$f":"IF(OR(BG$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BG$3,$H182/$G182,$H182-SUM($I182:BF182)))","v":0},{"$f":"IF(OR(BH$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BH$3,$H182/$G182,$H182-SUM($I182:BG182)))","v":0},{"$f":"IF(OR(BI$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BI$3,$H182/$G182,$H182-SUM($I182:BH182)))","v":0},{"$f":"IF(OR(BJ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BJ$3,$H182/$G182,$H182-SUM($I182:BI182)))","v":0},{"$f":"IF(OR(BK$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BK$3,$H182/$G182,$H182-SUM($I182:BJ182)))","v":0},{"$f":"IF(OR(BL$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BL$3,$H182/$G182,$H182-SUM($I182:BK182)))","v":0},{"$f":"IF(OR(BM$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BM$3,$H182/$G182,$H182-SUM($I182:BL182)))","v":0},{"$f":"IF(OR(BN$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BN$3,$H182/$G182,$H182-SUM($I182:BM182)))","v":0},{"$f":"IF(OR(BO$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BO$3,$H182/$G182,$H182-SUM($I182:BN182)))","v":0},{"$f":"IF(OR(BP$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BP$3,$H182/$G182,$H182-SUM($I182:BO182)))","v":0},{"$f":"IF(OR(BQ$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BQ$3,$H182/$G182,$H182-SUM($I182:BP182)))","v":0},{"$f":"IF(OR(BR$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BR$3,$H182/$G182,$H182-SUM($I182:BQ182)))","v":0},{"$f":"IF(OR(BS$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BS$3,$H182/$G182,$H182-SUM($I182:BR182)))","v":0},{"$f":"IF(OR(BT$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BT$3,$H182/$G182,$H182-SUM($I182:BS182)))","v":0},{"$f":"IF(OR(BU$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BU$3,$H182/$G182,$H182-SUM($I182:BT182)))","v":0},{"$f":"IF(OR(BV$3<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182)>BV$3,$H182/$G182,$H182-SUM($I182:BU182)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G182","v":40},{"$f":"Q174","v":7.594469819570941},null,{"$f":"IF(OR(J$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>J$3,$H183/$G183,$H183-SUM($I183:I183)))","v":0},{"$f":"IF(OR(K$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>K$3,$H183/$G183,$H183-SUM($I183:J183)))","v":0},{"$f":"IF(OR(L$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>L$3,$H183/$G183,$H183-SUM($I183:K183)))","v":0},{"$f":"IF(OR(M$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>M$3,$H183/$G183,$H183-SUM($I183:L183)))","v":0},{"$f":"IF(OR(N$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>N$3,$H183/$G183,$H183-SUM($I183:M183)))","v":0},{"$f":"IF(OR(O$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>O$3,$H183/$G183,$H183-SUM($I183:N183)))","v":0},{"$f":"IF(OR(P$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>P$3,$H183/$G183,$H183-SUM($I183:O183)))","v":0},{"$f":"IF(OR(Q$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Q$3,$H183/$G183,$H183-SUM($I183:P183)))","v":0},{"$f":"IF(OR(R$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>R$3,$H183/$G183,$H183-SUM($I183:Q183)))","v":0.18986174548927354},{"$f":"IF(OR(S$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>S$3,$H183/$G183,$H183-SUM($I183:R183)))","v":0.18986174548927354},{"$f":"IF(OR(T$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>T$3,$H183/$G183,$H183-SUM($I183:S183)))","v":0.18986174548927354},{"$f":"IF(OR(U$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>U$3,$H183/$G183,$H183-SUM($I183:T183)))","v":0.18986174548927354},{"$f":"IF(OR(V$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>V$3,$H183/$G183,$H183-SUM($I183:U183)))","v":0.18986174548927354},{"$f":"IF(OR(W$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>W$3,$H183/$G183,$H183-SUM($I183:V183)))","v":0.18986174548927354},{"$f":"IF(OR(X$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>X$3,$H183/$G183,$H183-SUM($I183:W183)))","v":0.18986174548927354},{"$f":"IF(OR(Y$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Y$3,$H183/$G183,$H183-SUM($I183:X183)))","v":0.18986174548927354},{"$f":"IF(OR(Z$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>Z$3,$H183/$G183,$H183-SUM($I183:Y183)))","v":0.18986174548927354},{"$f":"IF(OR(AA$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AA$3,$H183/$G183,$H183-SUM($I183:Z183)))","v":0.18986174548927354},{"$f":"IF(OR(AB$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AB$3,$H183/$G183,$H183-SUM($I183:AA183)))","v":0.18986174548927354},{"$f":"IF(OR(AC$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AC$3,$H183/$G183,$H183-SUM($I183:AB183)))","v":0.18986174548927354},{"$f":"IF(OR(AD$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AD$3,$H183/$G183,$H183-SUM($I183:AC183)))","v":0.18986174548927354},{"$f":"IF(OR(AE$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AE$3,$H183/$G183,$H183-SUM($I183:AD183)))","v":0.18986174548927354},{"$f":"IF(OR(AF$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AF$3,$H183/$G183,$H183-SUM($I183:AE183)))","v":0.18986174548927354},{"$f":"IF(OR(AG$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AG$3,$H183/$G183,$H183-SUM($I183:AF183)))","v":0.18986174548927354},{"$f":"IF(OR(AH$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AH$3,$H183/$G183,$H183-SUM($I183:AG183)))","v":0.18986174548927354},{"$f":"IF(OR(AI$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AI$3,$H183/$G183,$H183-SUM($I183:AH183)))","v":0.18986174548927354},{"$f":"IF(OR(AJ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AJ$3,$H183/$G183,$H183-SUM($I183:AI183)))","v":0.18986174548927354},{"$f":"IF(OR(AK$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AK$3,$H183/$G183,$H183-SUM($I183:AJ183)))","v":0.18986174548927354},{"$f":"IF(OR(AL$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AL$3,$H183/$G183,$H183-SUM($I183:AK183)))","v":0.18986174548927354},{"$f":"IF(OR(AM$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AM$3,$H183/$G183,$H183-SUM($I183:AL183)))","v":0.18986174548927354},{"$f":"IF(OR(AN$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AN$3,$H183/$G183,$H183-SUM($I183:AM183)))","v":0.18986174548927354},{"$f":"IF(OR(AO$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AO$3,$H183/$G183,$H183-SUM($I183:AN183)))","v":0.18986174548927354},{"$f":"IF(OR(AP$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AP$3,$H183/$G183,$H183-SUM($I183:AO183)))","v":0.18986174548927354},{"$f":"IF(OR(AQ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AQ$3,$H183/$G183,$H183-SUM($I183:AP183)))","v":0.18986174548927354},{"$f":"IF(OR(AR$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AR$3,$H183/$G183,$H183-SUM($I183:AQ183)))","v":0.18986174548927354},{"$f":"IF(OR(AS$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AS$3,$H183/$G183,$H183-SUM($I183:AR183)))","v":0.18986174548927354},{"$f":"IF(OR(AT$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AT$3,$H183/$G183,$H183-SUM($I183:AS183)))","v":0.18986174548927354},{"$f":"IF(OR(AU$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AU$3,$H183/$G183,$H183-SUM($I183:AT183)))","v":0.18986174548927354},{"$f":"IF(OR(AV$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AV$3,$H183/$G183,$H183-SUM($I183:AU183)))","v":0.18986174548927354},{"$f":"IF(OR(AW$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AW$3,$H183/$G183,$H183-SUM($I183:AV183)))","v":0.18986174548927354},{"$f":"IF(OR(AX$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AX$3,$H183/$G183,$H183-SUM($I183:AW183)))","v":0.18986174548927354},{"$f":"IF(OR(AY$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AY$3,$H183/$G183,$H183-SUM($I183:AX183)))","v":0.18986174548927354},{"$f":"IF(OR(AZ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>AZ$3,$H183/$G183,$H183-SUM($I183:AY183)))","v":0.18986174548927354},{"$f":"IF(OR(BA$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BA$3,$H183/$G183,$H183-SUM($I183:AZ183)))","v":0.18986174548927354},{"$f":"IF(OR(BB$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BB$3,$H183/$G183,$H183-SUM($I183:BA183)))","v":0.18986174548927354},{"$f":"IF(OR(BC$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BC$3,$H183/$G183,$H183-SUM($I183:BB183)))","v":0.18986174548927354},{"$f":"IF(OR(BD$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BD$3,$H183/$G183,$H183-SUM($I183:BC183)))","v":0.18986174548927354},{"$f":"IF(OR(BE$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BE$3,$H183/$G183,$H183-SUM($I183:BD183)))","v":0.18986174548927437},{"$f":"IF(OR(BF$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BF$3,$H183/$G183,$H183-SUM($I183:BE183)))","v":0},{"$f":"IF(OR(BG$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BG$3,$H183/$G183,$H183-SUM($I183:BF183)))","v":0},{"$f":"IF(OR(BH$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BH$3,$H183/$G183,$H183-SUM($I183:BG183)))","v":0},{"$f":"IF(OR(BI$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BI$3,$H183/$G183,$H183-SUM($I183:BH183)))","v":0},{"$f":"IF(OR(BJ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BJ$3,$H183/$G183,$H183-SUM($I183:BI183)))","v":0},{"$f":"IF(OR(BK$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BK$3,$H183/$G183,$H183-SUM($I183:BJ183)))","v":0},{"$f":"IF(OR(BL$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BL$3,$H183/$G183,$H183-SUM($I183:BK183)))","v":0},{"$f":"IF(OR(BM$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BM$3,$H183/$G183,$H183-SUM($I183:BL183)))","v":0},{"$f":"IF(OR(BN$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BN$3,$H183/$G183,$H183-SUM($I183:BM183)))","v":0},{"$f":"IF(OR(BO$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BO$3,$H183/$G183,$H183-SUM($I183:BN183)))","v":0},{"$f":"IF(OR(BP$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BP$3,$H183/$G183,$H183-SUM($I183:BO183)))","v":0},{"$f":"IF(OR(BQ$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BQ$3,$H183/$G183,$H183-SUM($I183:BP183)))","v":0},{"$f":"IF(OR(BR$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BR$3,$H183/$G183,$H183-SUM($I183:BQ183)))","v":0},{"$f":"IF(OR(BS$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BS$3,$H183/$G183,$H183-SUM($I183:BR183)))","v":0},{"$f":"IF(OR(BT$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BT$3,$H183/$G183,$H183-SUM($I183:BS183)))","v":0},{"$f":"IF(OR(BU$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BU$3,$H183/$G183,$H183-SUM($I183:BT183)))","v":0},{"$f":"IF(OR(BV$3<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183)>BV$3,$H183/$G183,$H183-SUM($I183:BU183)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G183","v":40},{"$f":"R174","v":7.961691142881878},null,{"$f":"IF(OR(J$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>J$3,$H184/$G184,$H184-SUM($I184:I184)))","v":0},{"$f":"IF(OR(K$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>K$3,$H184/$G184,$H184-SUM($I184:J184)))","v":0},{"$f":"IF(OR(L$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>L$3,$H184/$G184,$H184-SUM($I184:K184)))","v":0},{"$f":"IF(OR(M$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>M$3,$H184/$G184,$H184-SUM($I184:L184)))","v":0},{"$f":"IF(OR(N$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>N$3,$H184/$G184,$H184-SUM($I184:M184)))","v":0},{"$f":"IF(OR(O$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>O$3,$H184/$G184,$H184-SUM($I184:N184)))","v":0},{"$f":"IF(OR(P$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>P$3,$H184/$G184,$H184-SUM($I184:O184)))","v":0},{"$f":"IF(OR(Q$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Q$3,$H184/$G184,$H184-SUM($I184:P184)))","v":0},{"$f":"IF(OR(R$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>R$3,$H184/$G184,$H184-SUM($I184:Q184)))","v":0},{"$f":"IF(OR(S$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>S$3,$H184/$G184,$H184-SUM($I184:R184)))","v":0.19904227857204695},{"$f":"IF(OR(T$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>T$3,$H184/$G184,$H184-SUM($I184:S184)))","v":0.19904227857204695},{"$f":"IF(OR(U$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>U$3,$H184/$G184,$H184-SUM($I184:T184)))","v":0.19904227857204695},{"$f":"IF(OR(V$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>V$3,$H184/$G184,$H184-SUM($I184:U184)))","v":0.19904227857204695},{"$f":"IF(OR(W$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>W$3,$H184/$G184,$H184-SUM($I184:V184)))","v":0.19904227857204695},{"$f":"IF(OR(X$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>X$3,$H184/$G184,$H184-SUM($I184:W184)))","v":0.19904227857204695},{"$f":"IF(OR(Y$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Y$3,$H184/$G184,$H184-SUM($I184:X184)))","v":0.19904227857204695},{"$f":"IF(OR(Z$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>Z$3,$H184/$G184,$H184-SUM($I184:Y184)))","v":0.19904227857204695},{"$f":"IF(OR(AA$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AA$3,$H184/$G184,$H184-SUM($I184:Z184)))","v":0.19904227857204695},{"$f":"IF(OR(AB$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AB$3,$H184/$G184,$H184-SUM($I184:AA184)))","v":0.19904227857204695},{"$f":"IF(OR(AC$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AC$3,$H184/$G184,$H184-SUM($I184:AB184)))","v":0.19904227857204695},{"$f":"IF(OR(AD$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AD$3,$H184/$G184,$H184-SUM($I184:AC184)))","v":0.19904227857204695},{"$f":"IF(OR(AE$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AE$3,$H184/$G184,$H184-SUM($I184:AD184)))","v":0.19904227857204695},{"$f":"IF(OR(AF$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AF$3,$H184/$G184,$H184-SUM($I184:AE184)))","v":0.19904227857204695},{"$f":"IF(OR(AG$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AG$3,$H184/$G184,$H184-SUM($I184:AF184)))","v":0.19904227857204695},{"$f":"IF(OR(AH$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AH$3,$H184/$G184,$H184-SUM($I184:AG184)))","v":0.19904227857204695},{"$f":"IF(OR(AI$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AI$3,$H184/$G184,$H184-SUM($I184:AH184)))","v":0.19904227857204695},{"$f":"IF(OR(AJ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AJ$3,$H184/$G184,$H184-SUM($I184:AI184)))","v":0.19904227857204695},{"$f":"IF(OR(AK$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AK$3,$H184/$G184,$H184-SUM($I184:AJ184)))","v":0.19904227857204695},{"$f":"IF(OR(AL$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AL$3,$H184/$G184,$H184-SUM($I184:AK184)))","v":0.19904227857204695},{"$f":"IF(OR(AM$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AM$3,$H184/$G184,$H184-SUM($I184:AL184)))","v":0.19904227857204695},{"$f":"IF(OR(AN$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AN$3,$H184/$G184,$H184-SUM($I184:AM184)))","v":0.19904227857204695},{"$f":"IF(OR(AO$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AO$3,$H184/$G184,$H184-SUM($I184:AN184)))","v":0.19904227857204695},{"$f":"IF(OR(AP$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AP$3,$H184/$G184,$H184-SUM($I184:AO184)))","v":0.19904227857204695},{"$f":"IF(OR(AQ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AQ$3,$H184/$G184,$H184-SUM($I184:AP184)))","v":0.19904227857204695},{"$f":"IF(OR(AR$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AR$3,$H184/$G184,$H184-SUM($I184:AQ184)))","v":0.19904227857204695},{"$f":"IF(OR(AS$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AS$3,$H184/$G184,$H184-SUM($I184:AR184)))","v":0.19904227857204695},{"$f":"IF(OR(AT$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AT$3,$H184/$G184,$H184-SUM($I184:AS184)))","v":0.19904227857204695},{"$f":"IF(OR(AU$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AU$3,$H184/$G184,$H184-SUM($I184:AT184)))","v":0.19904227857204695},{"$f":"IF(OR(AV$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AV$3,$H184/$G184,$H184-SUM($I184:AU184)))","v":0.19904227857204695},{"$f":"IF(OR(AW$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AW$3,$H184/$G184,$H184-SUM($I184:AV184)))","v":0.19904227857204695},{"$f":"IF(OR(AX$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AX$3,$H184/$G184,$H184-SUM($I184:AW184)))","v":0.19904227857204695},{"$f":"IF(OR(AY$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AY$3,$H184/$G184,$H184-SUM($I184:AX184)))","v":0.19904227857204695},{"$f":"IF(OR(AZ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>AZ$3,$H184/$G184,$H184-SUM($I184:AY184)))","v":0.19904227857204695},{"$f":"IF(OR(BA$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BA$3,$H184/$G184,$H184-SUM($I184:AZ184)))","v":0.19904227857204695},{"$f":"IF(OR(BB$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BB$3,$H184/$G184,$H184-SUM($I184:BA184)))","v":0.19904227857204695},{"$f":"IF(OR(BC$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BC$3,$H184/$G184,$H184-SUM($I184:BB184)))","v":0.19904227857204695},{"$f":"IF(OR(BD$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BD$3,$H184/$G184,$H184-SUM($I184:BC184)))","v":0.19904227857204695},{"$f":"IF(OR(BE$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BE$3,$H184/$G184,$H184-SUM($I184:BD184)))","v":0.19904227857204695},{"$f":"IF(OR(BF$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BF$3,$H184/$G184,$H184-SUM($I184:BE184)))","v":0.19904227857204937},{"$f":"IF(OR(BG$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BG$3,$H184/$G184,$H184-SUM($I184:BF184)))","v":0},{"$f":"IF(OR(BH$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BH$3,$H184/$G184,$H184-SUM($I184:BG184)))","v":0},{"$f":"IF(OR(BI$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BI$3,$H184/$G184,$H184-SUM($I184:BH184)))","v":0},{"$f":"IF(OR(BJ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BJ$3,$H184/$G184,$H184-SUM($I184:BI184)))","v":0},{"$f":"IF(OR(BK$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BK$3,$H184/$G184,$H184-SUM($I184:BJ184)))","v":0},{"$f":"IF(OR(BL$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BL$3,$H184/$G184,$H184-SUM($I184:BK184)))","v":0},{"$f":"IF(OR(BM$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BM$3,$H184/$G184,$H184-SUM($I184:BL184)))","v":0},{"$f":"IF(OR(BN$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BN$3,$H184/$G184,$H184-SUM($I184:BM184)))","v":0},{"$f":"IF(OR(BO$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BO$3,$H184/$G184,$H184-SUM($I184:BN184)))","v":0},{"$f":"IF(OR(BP$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BP$3,$H184/$G184,$H184-SUM($I184:BO184)))","v":0},{"$f":"IF(OR(BQ$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BQ$3,$H184/$G184,$H184-SUM($I184:BP184)))","v":0},{"$f":"IF(OR(BR$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BR$3,$H184/$G184,$H184-SUM($I184:BQ184)))","v":0},{"$f":"IF(OR(BS$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BS$3,$H184/$G184,$H184-SUM($I184:BR184)))","v":0},{"$f":"IF(OR(BT$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BT$3,$H184/$G184,$H184-SUM($I184:BS184)))","v":0},{"$f":"IF(OR(BU$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BU$3,$H184/$G184,$H184-SUM($I184:BT184)))","v":0},{"$f":"IF(OR(BV$3<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184)>BV$3,$H184/$G184,$H184-SUM($I184:BU184)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G184","v":40},{"$f":"S174","v":7.902901928295484},null,{"$f":"IF(OR(J$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>J$3,$H185/$G185,$H185-SUM($I185:I185)))","v":0},{"$f":"IF(OR(K$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>K$3,$H185/$G185,$H185-SUM($I185:J185)))","v":0},{"$f":"IF(OR(L$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>L$3,$H185/$G185,$H185-SUM($I185:K185)))","v":0},{"$f":"IF(OR(M$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>M$3,$H185/$G185,$H185-SUM($I185:L185)))","v":0},{"$f":"IF(OR(N$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>N$3,$H185/$G185,$H185-SUM($I185:M185)))","v":0},{"$f":"IF(OR(O$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>O$3,$H185/$G185,$H185-SUM($I185:N185)))","v":0},{"$f":"IF(OR(P$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>P$3,$H185/$G185,$H185-SUM($I185:O185)))","v":0},{"$f":"IF(OR(Q$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Q$3,$H185/$G185,$H185-SUM($I185:P185)))","v":0},{"$f":"IF(OR(R$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>R$3,$H185/$G185,$H185-SUM($I185:Q185)))","v":0},{"$f":"IF(OR(S$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>S$3,$H185/$G185,$H185-SUM($I185:R185)))","v":0},{"$f":"IF(OR(T$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>T$3,$H185/$G185,$H185-SUM($I185:S185)))","v":0.19757254820738709},{"$f":"IF(OR(U$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>U$3,$H185/$G185,$H185-SUM($I185:T185)))","v":0.19757254820738709},{"$f":"IF(OR(V$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>V$3,$H185/$G185,$H185-SUM($I185:U185)))","v":0.19757254820738709},{"$f":"IF(OR(W$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>W$3,$H185/$G185,$H185-SUM($I185:V185)))","v":0.19757254820738709},{"$f":"IF(OR(X$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>X$3,$H185/$G185,$H185-SUM($I185:W185)))","v":0.19757254820738709},{"$f":"IF(OR(Y$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Y$3,$H185/$G185,$H185-SUM($I185:X185)))","v":0.19757254820738709},{"$f":"IF(OR(Z$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>Z$3,$H185/$G185,$H185-SUM($I185:Y185)))","v":0.19757254820738709},{"$f":"IF(OR(AA$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AA$3,$H185/$G185,$H185-SUM($I185:Z185)))","v":0.19757254820738709},{"$f":"IF(OR(AB$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AB$3,$H185/$G185,$H185-SUM($I185:AA185)))","v":0.19757254820738709},{"$f":"IF(OR(AC$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AC$3,$H185/$G185,$H185-SUM($I185:AB185)))","v":0.19757254820738709},{"$f":"IF(OR(AD$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AD$3,$H185/$G185,$H185-SUM($I185:AC185)))","v":0.19757254820738709},{"$f":"IF(OR(AE$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AE$3,$H185/$G185,$H185-SUM($I185:AD185)))","v":0.19757254820738709},{"$f":"IF(OR(AF$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AF$3,$H185/$G185,$H185-SUM($I185:AE185)))","v":0.19757254820738709},{"$f":"IF(OR(AG$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AG$3,$H185/$G185,$H185-SUM($I185:AF185)))","v":0.19757254820738709},{"$f":"IF(OR(AH$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AH$3,$H185/$G185,$H185-SUM($I185:AG185)))","v":0.19757254820738709},{"$f":"IF(OR(AI$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AI$3,$H185/$G185,$H185-SUM($I185:AH185)))","v":0.19757254820738709},{"$f":"IF(OR(AJ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AJ$3,$H185/$G185,$H185-SUM($I185:AI185)))","v":0.19757254820738709},{"$f":"IF(OR(AK$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AK$3,$H185/$G185,$H185-SUM($I185:AJ185)))","v":0.19757254820738709},{"$f":"IF(OR(AL$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AL$3,$H185/$G185,$H185-SUM($I185:AK185)))","v":0.19757254820738709},{"$f":"IF(OR(AM$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AM$3,$H185/$G185,$H185-SUM($I185:AL185)))","v":0.19757254820738709},{"$f":"IF(OR(AN$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AN$3,$H185/$G185,$H185-SUM($I185:AM185)))","v":0.19757254820738709},{"$f":"IF(OR(AO$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AO$3,$H185/$G185,$H185-SUM($I185:AN185)))","v":0.19757254820738709},{"$f":"IF(OR(AP$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AP$3,$H185/$G185,$H185-SUM($I185:AO185)))","v":0.19757254820738709},{"$f":"IF(OR(AQ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AQ$3,$H185/$G185,$H185-SUM($I185:AP185)))","v":0.19757254820738709},{"$f":"IF(OR(AR$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AR$3,$H185/$G185,$H185-SUM($I185:AQ185)))","v":0.19757254820738709},{"$f":"IF(OR(AS$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AS$3,$H185/$G185,$H185-SUM($I185:AR185)))","v":0.19757254820738709},{"$f":"IF(OR(AT$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AT$3,$H185/$G185,$H185-SUM($I185:AS185)))","v":0.19757254820738709},{"$f":"IF(OR(AU$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AU$3,$H185/$G185,$H185-SUM($I185:AT185)))","v":0.19757254820738709},{"$f":"IF(OR(AV$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AV$3,$H185/$G185,$H185-SUM($I185:AU185)))","v":0.19757254820738709},{"$f":"IF(OR(AW$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AW$3,$H185/$G185,$H185-SUM($I185:AV185)))","v":0.19757254820738709},{"$f":"IF(OR(AX$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AX$3,$H185/$G185,$H185-SUM($I185:AW185)))","v":0.19757254820738709},{"$f":"IF(OR(AY$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AY$3,$H185/$G185,$H185-SUM($I185:AX185)))","v":0.19757254820738709},{"$f":"IF(OR(AZ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>AZ$3,$H185/$G185,$H185-SUM($I185:AY185)))","v":0.19757254820738709},{"$f":"IF(OR(BA$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BA$3,$H185/$G185,$H185-SUM($I185:AZ185)))","v":0.19757254820738709},{"$f":"IF(OR(BB$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BB$3,$H185/$G185,$H185-SUM($I185:BA185)))","v":0.19757254820738709},{"$f":"IF(OR(BC$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BC$3,$H185/$G185,$H185-SUM($I185:BB185)))","v":0.19757254820738709},{"$f":"IF(OR(BD$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BD$3,$H185/$G185,$H185-SUM($I185:BC185)))","v":0.19757254820738709},{"$f":"IF(OR(BE$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BE$3,$H185/$G185,$H185-SUM($I185:BD185)))","v":0.19757254820738709},{"$f":"IF(OR(BF$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BF$3,$H185/$G185,$H185-SUM($I185:BE185)))","v":0.19757254820738709},{"$f":"IF(OR(BG$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BG$3,$H185/$G185,$H185-SUM($I185:BF185)))","v":0.19757254820738712},{"$f":"IF(OR(BH$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BH$3,$H185/$G185,$H185-SUM($I185:BG185)))","v":0},{"$f":"IF(OR(BI$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BI$3,$H185/$G185,$H185-SUM($I185:BH185)))","v":0},{"$f":"IF(OR(BJ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BJ$3,$H185/$G185,$H185-SUM($I185:BI185)))","v":0},{"$f":"IF(OR(BK$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BK$3,$H185/$G185,$H185-SUM($I185:BJ185)))","v":0},{"$f":"IF(OR(BL$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BL$3,$H185/$G185,$H185-SUM($I185:BK185)))","v":0},{"$f":"IF(OR(BM$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BM$3,$H185/$G185,$H185-SUM($I185:BL185)))","v":0},{"$f":"IF(OR(BN$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BN$3,$H185/$G185,$H185-SUM($I185:BM185)))","v":0},{"$f":"IF(OR(BO$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BO$3,$H185/$G185,$H185-SUM($I185:BN185)))","v":0},{"$f":"IF(OR(BP$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BP$3,$H185/$G185,$H185-SUM($I185:BO185)))","v":0},{"$f":"IF(OR(BQ$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BQ$3,$H185/$G185,$H185-SUM($I185:BP185)))","v":0},{"$f":"IF(OR(BR$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BR$3,$H185/$G185,$H185-SUM($I185:BQ185)))","v":0},{"$f":"IF(OR(BS$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BS$3,$H185/$G185,$H185-SUM($I185:BR185)))","v":0},{"$f":"IF(OR(BT$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BT$3,$H185/$G185,$H185-SUM($I185:BS185)))","v":0},{"$f":"IF(OR(BU$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BU$3,$H185/$G185,$H185-SUM($I185:BT185)))","v":0},{"$f":"IF(OR(BV$3<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185)>BV$3,$H185/$G185,$H185-SUM($I185:BU185)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A168)","v":45},{"$f":"T174","v":0},null,{"$f":"IF(OR(J$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>J$3,$H186/$G186,$H186-SUM($I186:I186)))","v":0},{"$f":"IF(OR(K$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>K$3,$H186/$G186,$H186-SUM($I186:J186)))","v":0},{"$f":"IF(OR(L$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>L$3,$H186/$G186,$H186-SUM($I186:K186)))","v":0},{"$f":"IF(OR(M$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>M$3,$H186/$G186,$H186-SUM($I186:L186)))","v":0},{"$f":"IF(OR(N$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>N$3,$H186/$G186,$H186-SUM($I186:M186)))","v":0},{"$f":"IF(OR(O$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>O$3,$H186/$G186,$H186-SUM($I186:N186)))","v":0},{"$f":"IF(OR(P$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>P$3,$H186/$G186,$H186-SUM($I186:O186)))","v":0},{"$f":"IF(OR(Q$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Q$3,$H186/$G186,$H186-SUM($I186:P186)))","v":0},{"$f":"IF(OR(R$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>R$3,$H186/$G186,$H186-SUM($I186:Q186)))","v":0},{"$f":"IF(OR(S$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>S$3,$H186/$G186,$H186-SUM($I186:R186)))","v":0},{"$f":"IF(OR(T$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>T$3,$H186/$G186,$H186-SUM($I186:S186)))","v":0},{"$f":"IF(OR(U$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>U$3,$H186/$G186,$H186-SUM($I186:T186)))","v":0},{"$f":"IF(OR(V$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>V$3,$H186/$G186,$H186-SUM($I186:U186)))","v":0},{"$f":"IF(OR(W$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>W$3,$H186/$G186,$H186-SUM($I186:V186)))","v":0},{"$f":"IF(OR(X$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>X$3,$H186/$G186,$H186-SUM($I186:W186)))","v":0},{"$f":"IF(OR(Y$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Y$3,$H186/$G186,$H186-SUM($I186:X186)))","v":0},{"$f":"IF(OR(Z$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>Z$3,$H186/$G186,$H186-SUM($I186:Y186)))","v":0},{"$f":"IF(OR(AA$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AA$3,$H186/$G186,$H186-SUM($I186:Z186)))","v":0},{"$f":"IF(OR(AB$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AB$3,$H186/$G186,$H186-SUM($I186:AA186)))","v":0},{"$f":"IF(OR(AC$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AC$3,$H186/$G186,$H186-SUM($I186:AB186)))","v":0},{"$f":"IF(OR(AD$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AD$3,$H186/$G186,$H186-SUM($I186:AC186)))","v":0},{"$f":"IF(OR(AE$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AE$3,$H186/$G186,$H186-SUM($I186:AD186)))","v":0},{"$f":"IF(OR(AF$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AF$3,$H186/$G186,$H186-SUM($I186:AE186)))","v":0},{"$f":"IF(OR(AG$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AG$3,$H186/$G186,$H186-SUM($I186:AF186)))","v":0},{"$f":"IF(OR(AH$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AH$3,$H186/$G186,$H186-SUM($I186:AG186)))","v":0},{"$f":"IF(OR(AI$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AI$3,$H186/$G186,$H186-SUM($I186:AH186)))","v":0},{"$f":"IF(OR(AJ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AJ$3,$H186/$G186,$H186-SUM($I186:AI186)))","v":0},{"$f":"IF(OR(AK$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AK$3,$H186/$G186,$H186-SUM($I186:AJ186)))","v":0},{"$f":"IF(OR(AL$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AL$3,$H186/$G186,$H186-SUM($I186:AK186)))","v":0},{"$f":"IF(OR(AM$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AM$3,$H186/$G186,$H186-SUM($I186:AL186)))","v":0},{"$f":"IF(OR(AN$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AN$3,$H186/$G186,$H186-SUM($I186:AM186)))","v":0},{"$f":"IF(OR(AO$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AO$3,$H186/$G186,$H186-SUM($I186:AN186)))","v":0},{"$f":"IF(OR(AP$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AP$3,$H186/$G186,$H186-SUM($I186:AO186)))","v":0},{"$f":"IF(OR(AQ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AQ$3,$H186/$G186,$H186-SUM($I186:AP186)))","v":0},{"$f":"IF(OR(AR$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AR$3,$H186/$G186,$H186-SUM($I186:AQ186)))","v":0},{"$f":"IF(OR(AS$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AS$3,$H186/$G186,$H186-SUM($I186:AR186)))","v":0},{"$f":"IF(OR(AT$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AT$3,$H186/$G186,$H186-SUM($I186:AS186)))","v":0},{"$f":"IF(OR(AU$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AU$3,$H186/$G186,$H186-SUM($I186:AT186)))","v":0},{"$f":"IF(OR(AV$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AV$3,$H186/$G186,$H186-SUM($I186:AU186)))","v":0},{"$f":"IF(OR(AW$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AW$3,$H186/$G186,$H186-SUM($I186:AV186)))","v":0},{"$f":"IF(OR(AX$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AX$3,$H186/$G186,$H186-SUM($I186:AW186)))","v":0},{"$f":"IF(OR(AY$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AY$3,$H186/$G186,$H186-SUM($I186:AX186)))","v":0},{"$f":"IF(OR(AZ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>AZ$3,$H186/$G186,$H186-SUM($I186:AY186)))","v":0},{"$f":"IF(OR(BA$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BA$3,$H186/$G186,$H186-SUM($I186:AZ186)))","v":0},{"$f":"IF(OR(BB$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BB$3,$H186/$G186,$H186-SUM($I186:BA186)))","v":0},{"$f":"IF(OR(BC$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BC$3,$H186/$G186,$H186-SUM($I186:BB186)))","v":0},{"$f":"IF(OR(BD$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BD$3,$H186/$G186,$H186-SUM($I186:BC186)))","v":0},{"$f":"IF(OR(BE$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BE$3,$H186/$G186,$H186-SUM($I186:BD186)))","v":0},{"$f":"IF(OR(BF$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BF$3,$H186/$G186,$H186-SUM($I186:BE186)))","v":0},{"$f":"IF(OR(BG$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BG$3,$H186/$G186,$H186-SUM($I186:BF186)))","v":0},{"$f":"IF(OR(BH$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BH$3,$H186/$G186,$H186-SUM($I186:BG186)))","v":0},{"$f":"IF(OR(BI$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BI$3,$H186/$G186,$H186-SUM($I186:BH186)))","v":0},{"$f":"IF(OR(BJ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BJ$3,$H186/$G186,$H186-SUM($I186:BI186)))","v":0},{"$f":"IF(OR(BK$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BK$3,$H186/$G186,$H186-SUM($I186:BJ186)))","v":0},{"$f":"IF(OR(BL$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BL$3,$H186/$G186,$H186-SUM($I186:BK186)))","v":0},{"$f":"IF(OR(BM$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BM$3,$H186/$G186,$H186-SUM($I186:BL186)))","v":0},{"$f":"IF(OR(BN$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BN$3,$H186/$G186,$H186-SUM($I186:BM186)))","v":0},{"$f":"IF(OR(BO$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BO$3,$H186/$G186,$H186-SUM($I186:BN186)))","v":0},{"$f":"IF(OR(BP$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BP$3,$H186/$G186,$H186-SUM($I186:BO186)))","v":0},{"$f":"IF(OR(BQ$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BQ$3,$H186/$G186,$H186-SUM($I186:BP186)))","v":0},{"$f":"IF(OR(BR$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BR$3,$H186/$G186,$H186-SUM($I186:BQ186)))","v":0},{"$f":"IF(OR(BS$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BS$3,$H186/$G186,$H186-SUM($I186:BR186)))","v":0},{"$f":"IF(OR(BT$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BT$3,$H186/$G186,$H186-SUM($I186:BS186)))","v":0},{"$f":"IF(OR(BU$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BU$3,$H186/$G186,$H186-SUM($I186:BT186)))","v":0},{"$f":"IF(OR(BV$3<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186)>BV$3,$H186/$G186,$H186-SUM($I186:BU186)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G186","v":45},{"$f":"U174","v":0},null,{"$f":"IF(OR(J$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>J$3,$H187/$G187,$H187-SUM($I187:I187)))","v":0},{"$f":"IF(OR(K$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>K$3,$H187/$G187,$H187-SUM($I187:J187)))","v":0},{"$f":"IF(OR(L$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>L$3,$H187/$G187,$H187-SUM($I187:K187)))","v":0},{"$f":"IF(OR(M$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>M$3,$H187/$G187,$H187-SUM($I187:L187)))","v":0},{"$f":"IF(OR(N$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>N$3,$H187/$G187,$H187-SUM($I187:M187)))","v":0},{"$f":"IF(OR(O$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>O$3,$H187/$G187,$H187-SUM($I187:N187)))","v":0},{"$f":"IF(OR(P$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>P$3,$H187/$G187,$H187-SUM($I187:O187)))","v":0},{"$f":"IF(OR(Q$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Q$3,$H187/$G187,$H187-SUM($I187:P187)))","v":0},{"$f":"IF(OR(R$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>R$3,$H187/$G187,$H187-SUM($I187:Q187)))","v":0},{"$f":"IF(OR(S$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>S$3,$H187/$G187,$H187-SUM($I187:R187)))","v":0},{"$f":"IF(OR(T$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>T$3,$H187/$G187,$H187-SUM($I187:S187)))","v":0},{"$f":"IF(OR(U$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>U$3,$H187/$G187,$H187-SUM($I187:T187)))","v":0},{"$f":"IF(OR(V$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>V$3,$H187/$G187,$H187-SUM($I187:U187)))","v":0},{"$f":"IF(OR(W$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>W$3,$H187/$G187,$H187-SUM($I187:V187)))","v":0},{"$f":"IF(OR(X$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>X$3,$H187/$G187,$H187-SUM($I187:W187)))","v":0},{"$f":"IF(OR(Y$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Y$3,$H187/$G187,$H187-SUM($I187:X187)))","v":0},{"$f":"IF(OR(Z$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>Z$3,$H187/$G187,$H187-SUM($I187:Y187)))","v":0},{"$f":"IF(OR(AA$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AA$3,$H187/$G187,$H187-SUM($I187:Z187)))","v":0},{"$f":"IF(OR(AB$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AB$3,$H187/$G187,$H187-SUM($I187:AA187)))","v":0},{"$f":"IF(OR(AC$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AC$3,$H187/$G187,$H187-SUM($I187:AB187)))","v":0},{"$f":"IF(OR(AD$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AD$3,$H187/$G187,$H187-SUM($I187:AC187)))","v":0},{"$f":"IF(OR(AE$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AE$3,$H187/$G187,$H187-SUM($I187:AD187)))","v":0},{"$f":"IF(OR(AF$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AF$3,$H187/$G187,$H187-SUM($I187:AE187)))","v":0},{"$f":"IF(OR(AG$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AG$3,$H187/$G187,$H187-SUM($I187:AF187)))","v":0},{"$f":"IF(OR(AH$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AH$3,$H187/$G187,$H187-SUM($I187:AG187)))","v":0},{"$f":"IF(OR(AI$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AI$3,$H187/$G187,$H187-SUM($I187:AH187)))","v":0},{"$f":"IF(OR(AJ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AJ$3,$H187/$G187,$H187-SUM($I187:AI187)))","v":0},{"$f":"IF(OR(AK$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AK$3,$H187/$G187,$H187-SUM($I187:AJ187)))","v":0},{"$f":"IF(OR(AL$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AL$3,$H187/$G187,$H187-SUM($I187:AK187)))","v":0},{"$f":"IF(OR(AM$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AM$3,$H187/$G187,$H187-SUM($I187:AL187)))","v":0},{"$f":"IF(OR(AN$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AN$3,$H187/$G187,$H187-SUM($I187:AM187)))","v":0},{"$f":"IF(OR(AO$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AO$3,$H187/$G187,$H187-SUM($I187:AN187)))","v":0},{"$f":"IF(OR(AP$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AP$3,$H187/$G187,$H187-SUM($I187:AO187)))","v":0},{"$f":"IF(OR(AQ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AQ$3,$H187/$G187,$H187-SUM($I187:AP187)))","v":0},{"$f":"IF(OR(AR$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AR$3,$H187/$G187,$H187-SUM($I187:AQ187)))","v":0},{"$f":"IF(OR(AS$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AS$3,$H187/$G187,$H187-SUM($I187:AR187)))","v":0},{"$f":"IF(OR(AT$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AT$3,$H187/$G187,$H187-SUM($I187:AS187)))","v":0},{"$f":"IF(OR(AU$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AU$3,$H187/$G187,$H187-SUM($I187:AT187)))","v":0},{"$f":"IF(OR(AV$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AV$3,$H187/$G187,$H187-SUM($I187:AU187)))","v":0},{"$f":"IF(OR(AW$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AW$3,$H187/$G187,$H187-SUM($I187:AV187)))","v":0},{"$f":"IF(OR(AX$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AX$3,$H187/$G187,$H187-SUM($I187:AW187)))","v":0},{"$f":"IF(OR(AY$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AY$3,$H187/$G187,$H187-SUM($I187:AX187)))","v":0},{"$f":"IF(OR(AZ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>AZ$3,$H187/$G187,$H187-SUM($I187:AY187)))","v":0},{"$f":"IF(OR(BA$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BA$3,$H187/$G187,$H187-SUM($I187:AZ187)))","v":0},{"$f":"IF(OR(BB$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BB$3,$H187/$G187,$H187-SUM($I187:BA187)))","v":0},{"$f":"IF(OR(BC$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BC$3,$H187/$G187,$H187-SUM($I187:BB187)))","v":0},{"$f":"IF(OR(BD$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BD$3,$H187/$G187,$H187-SUM($I187:BC187)))","v":0},{"$f":"IF(OR(BE$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BE$3,$H187/$G187,$H187-SUM($I187:BD187)))","v":0},{"$f":"IF(OR(BF$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BF$3,$H187/$G187,$H187-SUM($I187:BE187)))","v":0},{"$f":"IF(OR(BG$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BG$3,$H187/$G187,$H187-SUM($I187:BF187)))","v":0},{"$f":"IF(OR(BH$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BH$3,$H187/$G187,$H187-SUM($I187:BG187)))","v":0},{"$f":"IF(OR(BI$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BI$3,$H187/$G187,$H187-SUM($I187:BH187)))","v":0},{"$f":"IF(OR(BJ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BJ$3,$H187/$G187,$H187-SUM($I187:BI187)))","v":0},{"$f":"IF(OR(BK$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BK$3,$H187/$G187,$H187-SUM($I187:BJ187)))","v":0},{"$f":"IF(OR(BL$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BL$3,$H187/$G187,$H187-SUM($I187:BK187)))","v":0},{"$f":"IF(OR(BM$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BM$3,$H187/$G187,$H187-SUM($I187:BL187)))","v":0},{"$f":"IF(OR(BN$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BN$3,$H187/$G187,$H187-SUM($I187:BM187)))","v":0},{"$f":"IF(OR(BO$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BO$3,$H187/$G187,$H187-SUM($I187:BN187)))","v":0},{"$f":"IF(OR(BP$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BP$3,$H187/$G187,$H187-SUM($I187:BO187)))","v":0},{"$f":"IF(OR(BQ$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BQ$3,$H187/$G187,$H187-SUM($I187:BP187)))","v":0},{"$f":"IF(OR(BR$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BR$3,$H187/$G187,$H187-SUM($I187:BQ187)))","v":0},{"$f":"IF(OR(BS$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BS$3,$H187/$G187,$H187-SUM($I187:BR187)))","v":0},{"$f":"IF(OR(BT$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BT$3,$H187/$G187,$H187-SUM($I187:BS187)))","v":0},{"$f":"IF(OR(BU$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BU$3,$H187/$G187,$H187-SUM($I187:BT187)))","v":0},{"$f":"IF(OR(BV$3<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187)>BV$3,$H187/$G187,$H187-SUM($I187:BU187)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G187","v":45},{"$f":"V174","v":0},null,{"$f":"IF(OR(J$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>J$3,$H188/$G188,$H188-SUM($I188:I188)))","v":0},{"$f":"IF(OR(K$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>K$3,$H188/$G188,$H188-SUM($I188:J188)))","v":0},{"$f":"IF(OR(L$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>L$3,$H188/$G188,$H188-SUM($I188:K188)))","v":0},{"$f":"IF(OR(M$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>M$3,$H188/$G188,$H188-SUM($I188:L188)))","v":0},{"$f":"IF(OR(N$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>N$3,$H188/$G188,$H188-SUM($I188:M188)))","v":0},{"$f":"IF(OR(O$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>O$3,$H188/$G188,$H188-SUM($I188:N188)))","v":0},{"$f":"IF(OR(P$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>P$3,$H188/$G188,$H188-SUM($I188:O188)))","v":0},{"$f":"IF(OR(Q$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Q$3,$H188/$G188,$H188-SUM($I188:P188)))","v":0},{"$f":"IF(OR(R$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>R$3,$H188/$G188,$H188-SUM($I188:Q188)))","v":0},{"$f":"IF(OR(S$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>S$3,$H188/$G188,$H188-SUM($I188:R188)))","v":0},{"$f":"IF(OR(T$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>T$3,$H188/$G188,$H188-SUM($I188:S188)))","v":0},{"$f":"IF(OR(U$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>U$3,$H188/$G188,$H188-SUM($I188:T188)))","v":0},{"$f":"IF(OR(V$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>V$3,$H188/$G188,$H188-SUM($I188:U188)))","v":0},{"$f":"IF(OR(W$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>W$3,$H188/$G188,$H188-SUM($I188:V188)))","v":0},{"$f":"IF(OR(X$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>X$3,$H188/$G188,$H188-SUM($I188:W188)))","v":0},{"$f":"IF(OR(Y$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Y$3,$H188/$G188,$H188-SUM($I188:X188)))","v":0},{"$f":"IF(OR(Z$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>Z$3,$H188/$G188,$H188-SUM($I188:Y188)))","v":0},{"$f":"IF(OR(AA$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AA$3,$H188/$G188,$H188-SUM($I188:Z188)))","v":0},{"$f":"IF(OR(AB$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AB$3,$H188/$G188,$H188-SUM($I188:AA188)))","v":0},{"$f":"IF(OR(AC$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AC$3,$H188/$G188,$H188-SUM($I188:AB188)))","v":0},{"$f":"IF(OR(AD$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AD$3,$H188/$G188,$H188-SUM($I188:AC188)))","v":0},{"$f":"IF(OR(AE$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AE$3,$H188/$G188,$H188-SUM($I188:AD188)))","v":0},{"$f":"IF(OR(AF$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AF$3,$H188/$G188,$H188-SUM($I188:AE188)))","v":0},{"$f":"IF(OR(AG$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AG$3,$H188/$G188,$H188-SUM($I188:AF188)))","v":0},{"$f":"IF(OR(AH$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AH$3,$H188/$G188,$H188-SUM($I188:AG188)))","v":0},{"$f":"IF(OR(AI$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AI$3,$H188/$G188,$H188-SUM($I188:AH188)))","v":0},{"$f":"IF(OR(AJ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AJ$3,$H188/$G188,$H188-SUM($I188:AI188)))","v":0},{"$f":"IF(OR(AK$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AK$3,$H188/$G188,$H188-SUM($I188:AJ188)))","v":0},{"$f":"IF(OR(AL$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AL$3,$H188/$G188,$H188-SUM($I188:AK188)))","v":0},{"$f":"IF(OR(AM$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AM$3,$H188/$G188,$H188-SUM($I188:AL188)))","v":0},{"$f":"IF(OR(AN$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AN$3,$H188/$G188,$H188-SUM($I188:AM188)))","v":0},{"$f":"IF(OR(AO$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AO$3,$H188/$G188,$H188-SUM($I188:AN188)))","v":0},{"$f":"IF(OR(AP$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AP$3,$H188/$G188,$H188-SUM($I188:AO188)))","v":0},{"$f":"IF(OR(AQ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AQ$3,$H188/$G188,$H188-SUM($I188:AP188)))","v":0},{"$f":"IF(OR(AR$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AR$3,$H188/$G188,$H188-SUM($I188:AQ188)))","v":0},{"$f":"IF(OR(AS$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AS$3,$H188/$G188,$H188-SUM($I188:AR188)))","v":0},{"$f":"IF(OR(AT$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AT$3,$H188/$G188,$H188-SUM($I188:AS188)))","v":0},{"$f":"IF(OR(AU$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AU$3,$H188/$G188,$H188-SUM($I188:AT188)))","v":0},{"$f":"IF(OR(AV$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AV$3,$H188/$G188,$H188-SUM($I188:AU188)))","v":0},{"$f":"IF(OR(AW$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AW$3,$H188/$G188,$H188-SUM($I188:AV188)))","v":0},{"$f":"IF(OR(AX$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AX$3,$H188/$G188,$H188-SUM($I188:AW188)))","v":0},{"$f":"IF(OR(AY$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AY$3,$H188/$G188,$H188-SUM($I188:AX188)))","v":0},{"$f":"IF(OR(AZ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>AZ$3,$H188/$G188,$H188-SUM($I188:AY188)))","v":0},{"$f":"IF(OR(BA$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BA$3,$H188/$G188,$H188-SUM($I188:AZ188)))","v":0},{"$f":"IF(OR(BB$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BB$3,$H188/$G188,$H188-SUM($I188:BA188)))","v":0},{"$f":"IF(OR(BC$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BC$3,$H188/$G188,$H188-SUM($I188:BB188)))","v":0},{"$f":"IF(OR(BD$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BD$3,$H188/$G188,$H188-SUM($I188:BC188)))","v":0},{"$f":"IF(OR(BE$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BE$3,$H188/$G188,$H188-SUM($I188:BD188)))","v":0},{"$f":"IF(OR(BF$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BF$3,$H188/$G188,$H188-SUM($I188:BE188)))","v":0},{"$f":"IF(OR(BG$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BG$3,$H188/$G188,$H188-SUM($I188:BF188)))","v":0},{"$f":"IF(OR(BH$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BH$3,$H188/$G188,$H188-SUM($I188:BG188)))","v":0},{"$f":"IF(OR(BI$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BI$3,$H188/$G188,$H188-SUM($I188:BH188)))","v":0},{"$f":"IF(OR(BJ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BJ$3,$H188/$G188,$H188-SUM($I188:BI188)))","v":0},{"$f":"IF(OR(BK$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BK$3,$H188/$G188,$H188-SUM($I188:BJ188)))","v":0},{"$f":"IF(OR(BL$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BL$3,$H188/$G188,$H188-SUM($I188:BK188)))","v":0},{"$f":"IF(OR(BM$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BM$3,$H188/$G188,$H188-SUM($I188:BL188)))","v":0},{"$f":"IF(OR(BN$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BN$3,$H188/$G188,$H188-SUM($I188:BM188)))","v":0},{"$f":"IF(OR(BO$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BO$3,$H188/$G188,$H188-SUM($I188:BN188)))","v":0},{"$f":"IF(OR(BP$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BP$3,$H188/$G188,$H188-SUM($I188:BO188)))","v":0},{"$f":"IF(OR(BQ$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BQ$3,$H188/$G188,$H188-SUM($I188:BP188)))","v":0},{"$f":"IF(OR(BR$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BR$3,$H188/$G188,$H188-SUM($I188:BQ188)))","v":0},{"$f":"IF(OR(BS$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BS$3,$H188/$G188,$H188-SUM($I188:BR188)))","v":0},{"$f":"IF(OR(BT$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BT$3,$H188/$G188,$H188-SUM($I188:BS188)))","v":0},{"$f":"IF(OR(BU$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BU$3,$H188/$G188,$H188-SUM($I188:BT188)))","v":0},{"$f":"IF(OR(BV$3<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188)>BV$3,$H188/$G188,$H188-SUM($I188:BU188)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G188","v":45},{"$f":"W174","v":0},null,{"$f":"IF(OR(J$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>J$3,$H189/$G189,$H189-SUM($I189:I189)))","v":0},{"$f":"IF(OR(K$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>K$3,$H189/$G189,$H189-SUM($I189:J189)))","v":0},{"$f":"IF(OR(L$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>L$3,$H189/$G189,$H189-SUM($I189:K189)))","v":0},{"$f":"IF(OR(M$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>M$3,$H189/$G189,$H189-SUM($I189:L189)))","v":0},{"$f":"IF(OR(N$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>N$3,$H189/$G189,$H189-SUM($I189:M189)))","v":0},{"$f":"IF(OR(O$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>O$3,$H189/$G189,$H189-SUM($I189:N189)))","v":0},{"$f":"IF(OR(P$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>P$3,$H189/$G189,$H189-SUM($I189:O189)))","v":0},{"$f":"IF(OR(Q$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Q$3,$H189/$G189,$H189-SUM($I189:P189)))","v":0},{"$f":"IF(OR(R$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>R$3,$H189/$G189,$H189-SUM($I189:Q189)))","v":0},{"$f":"IF(OR(S$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>S$3,$H189/$G189,$H189-SUM($I189:R189)))","v":0},{"$f":"IF(OR(T$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>T$3,$H189/$G189,$H189-SUM($I189:S189)))","v":0},{"$f":"IF(OR(U$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>U$3,$H189/$G189,$H189-SUM($I189:T189)))","v":0},{"$f":"IF(OR(V$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>V$3,$H189/$G189,$H189-SUM($I189:U189)))","v":0},{"$f":"IF(OR(W$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>W$3,$H189/$G189,$H189-SUM($I189:V189)))","v":0},{"$f":"IF(OR(X$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>X$3,$H189/$G189,$H189-SUM($I189:W189)))","v":0},{"$f":"IF(OR(Y$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Y$3,$H189/$G189,$H189-SUM($I189:X189)))","v":0},{"$f":"IF(OR(Z$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>Z$3,$H189/$G189,$H189-SUM($I189:Y189)))","v":0},{"$f":"IF(OR(AA$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AA$3,$H189/$G189,$H189-SUM($I189:Z189)))","v":0},{"$f":"IF(OR(AB$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AB$3,$H189/$G189,$H189-SUM($I189:AA189)))","v":0},{"$f":"IF(OR(AC$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AC$3,$H189/$G189,$H189-SUM($I189:AB189)))","v":0},{"$f":"IF(OR(AD$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AD$3,$H189/$G189,$H189-SUM($I189:AC189)))","v":0},{"$f":"IF(OR(AE$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AE$3,$H189/$G189,$H189-SUM($I189:AD189)))","v":0},{"$f":"IF(OR(AF$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AF$3,$H189/$G189,$H189-SUM($I189:AE189)))","v":0},{"$f":"IF(OR(AG$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AG$3,$H189/$G189,$H189-SUM($I189:AF189)))","v":0},{"$f":"IF(OR(AH$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AH$3,$H189/$G189,$H189-SUM($I189:AG189)))","v":0},{"$f":"IF(OR(AI$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AI$3,$H189/$G189,$H189-SUM($I189:AH189)))","v":0},{"$f":"IF(OR(AJ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AJ$3,$H189/$G189,$H189-SUM($I189:AI189)))","v":0},{"$f":"IF(OR(AK$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AK$3,$H189/$G189,$H189-SUM($I189:AJ189)))","v":0},{"$f":"IF(OR(AL$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AL$3,$H189/$G189,$H189-SUM($I189:AK189)))","v":0},{"$f":"IF(OR(AM$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AM$3,$H189/$G189,$H189-SUM($I189:AL189)))","v":0},{"$f":"IF(OR(AN$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AN$3,$H189/$G189,$H189-SUM($I189:AM189)))","v":0},{"$f":"IF(OR(AO$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AO$3,$H189/$G189,$H189-SUM($I189:AN189)))","v":0},{"$f":"IF(OR(AP$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AP$3,$H189/$G189,$H189-SUM($I189:AO189)))","v":0},{"$f":"IF(OR(AQ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AQ$3,$H189/$G189,$H189-SUM($I189:AP189)))","v":0},{"$f":"IF(OR(AR$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AR$3,$H189/$G189,$H189-SUM($I189:AQ189)))","v":0},{"$f":"IF(OR(AS$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AS$3,$H189/$G189,$H189-SUM($I189:AR189)))","v":0},{"$f":"IF(OR(AT$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AT$3,$H189/$G189,$H189-SUM($I189:AS189)))","v":0},{"$f":"IF(OR(AU$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AU$3,$H189/$G189,$H189-SUM($I189:AT189)))","v":0},{"$f":"IF(OR(AV$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AV$3,$H189/$G189,$H189-SUM($I189:AU189)))","v":0},{"$f":"IF(OR(AW$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AW$3,$H189/$G189,$H189-SUM($I189:AV189)))","v":0},{"$f":"IF(OR(AX$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AX$3,$H189/$G189,$H189-SUM($I189:AW189)))","v":0},{"$f":"IF(OR(AY$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AY$3,$H189/$G189,$H189-SUM($I189:AX189)))","v":0},{"$f":"IF(OR(AZ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>AZ$3,$H189/$G189,$H189-SUM($I189:AY189)))","v":0},{"$f":"IF(OR(BA$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BA$3,$H189/$G189,$H189-SUM($I189:AZ189)))","v":0},{"$f":"IF(OR(BB$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BB$3,$H189/$G189,$H189-SUM($I189:BA189)))","v":0},{"$f":"IF(OR(BC$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BC$3,$H189/$G189,$H189-SUM($I189:BB189)))","v":0},{"$f":"IF(OR(BD$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BD$3,$H189/$G189,$H189-SUM($I189:BC189)))","v":0},{"$f":"IF(OR(BE$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BE$3,$H189/$G189,$H189-SUM($I189:BD189)))","v":0},{"$f":"IF(OR(BF$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BF$3,$H189/$G189,$H189-SUM($I189:BE189)))","v":0},{"$f":"IF(OR(BG$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BG$3,$H189/$G189,$H189-SUM($I189:BF189)))","v":0},{"$f":"IF(OR(BH$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BH$3,$H189/$G189,$H189-SUM($I189:BG189)))","v":0},{"$f":"IF(OR(BI$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BI$3,$H189/$G189,$H189-SUM($I189:BH189)))","v":0},{"$f":"IF(OR(BJ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BJ$3,$H189/$G189,$H189-SUM($I189:BI189)))","v":0},{"$f":"IF(OR(BK$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BK$3,$H189/$G189,$H189-SUM($I189:BJ189)))","v":0},{"$f":"IF(OR(BL$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BL$3,$H189/$G189,$H189-SUM($I189:BK189)))","v":0},{"$f":"IF(OR(BM$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BM$3,$H189/$G189,$H189-SUM($I189:BL189)))","v":0},{"$f":"IF(OR(BN$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BN$3,$H189/$G189,$H189-SUM($I189:BM189)))","v":0},{"$f":"IF(OR(BO$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BO$3,$H189/$G189,$H189-SUM($I189:BN189)))","v":0},{"$f":"IF(OR(BP$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BP$3,$H189/$G189,$H189-SUM($I189:BO189)))","v":0},{"$f":"IF(OR(BQ$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BQ$3,$H189/$G189,$H189-SUM($I189:BP189)))","v":0},{"$f":"IF(OR(BR$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BR$3,$H189/$G189,$H189-SUM($I189:BQ189)))","v":0},{"$f":"IF(OR(BS$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BS$3,$H189/$G189,$H189-SUM($I189:BR189)))","v":0},{"$f":"IF(OR(BT$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BT$3,$H189/$G189,$H189-SUM($I189:BS189)))","v":0},{"$f":"IF(OR(BU$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BU$3,$H189/$G189,$H189-SUM($I189:BT189)))","v":0},{"$f":"IF(OR(BV$3<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189)>BV$3,$H189/$G189,$H189-SUM($I189:BU189)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G189","v":45},{"$f":"X174","v":0},null,{"$f":"IF(OR(J$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>J$3,$H190/$G190,$H190-SUM($I190:I190)))","v":0},{"$f":"IF(OR(K$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>K$3,$H190/$G190,$H190-SUM($I190:J190)))","v":0},{"$f":"IF(OR(L$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>L$3,$H190/$G190,$H190-SUM($I190:K190)))","v":0},{"$f":"IF(OR(M$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>M$3,$H190/$G190,$H190-SUM($I190:L190)))","v":0},{"$f":"IF(OR(N$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>N$3,$H190/$G190,$H190-SUM($I190:M190)))","v":0},{"$f":"IF(OR(O$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>O$3,$H190/$G190,$H190-SUM($I190:N190)))","v":0},{"$f":"IF(OR(P$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>P$3,$H190/$G190,$H190-SUM($I190:O190)))","v":0},{"$f":"IF(OR(Q$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Q$3,$H190/$G190,$H190-SUM($I190:P190)))","v":0},{"$f":"IF(OR(R$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>R$3,$H190/$G190,$H190-SUM($I190:Q190)))","v":0},{"$f":"IF(OR(S$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>S$3,$H190/$G190,$H190-SUM($I190:R190)))","v":0},{"$f":"IF(OR(T$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>T$3,$H190/$G190,$H190-SUM($I190:S190)))","v":0},{"$f":"IF(OR(U$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>U$3,$H190/$G190,$H190-SUM($I190:T190)))","v":0},{"$f":"IF(OR(V$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>V$3,$H190/$G190,$H190-SUM($I190:U190)))","v":0},{"$f":"IF(OR(W$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>W$3,$H190/$G190,$H190-SUM($I190:V190)))","v":0},{"$f":"IF(OR(X$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>X$3,$H190/$G190,$H190-SUM($I190:W190)))","v":0},{"$f":"IF(OR(Y$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Y$3,$H190/$G190,$H190-SUM($I190:X190)))","v":0},{"$f":"IF(OR(Z$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>Z$3,$H190/$G190,$H190-SUM($I190:Y190)))","v":0},{"$f":"IF(OR(AA$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AA$3,$H190/$G190,$H190-SUM($I190:Z190)))","v":0},{"$f":"IF(OR(AB$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AB$3,$H190/$G190,$H190-SUM($I190:AA190)))","v":0},{"$f":"IF(OR(AC$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AC$3,$H190/$G190,$H190-SUM($I190:AB190)))","v":0},{"$f":"IF(OR(AD$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AD$3,$H190/$G190,$H190-SUM($I190:AC190)))","v":0},{"$f":"IF(OR(AE$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AE$3,$H190/$G190,$H190-SUM($I190:AD190)))","v":0},{"$f":"IF(OR(AF$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AF$3,$H190/$G190,$H190-SUM($I190:AE190)))","v":0},{"$f":"IF(OR(AG$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AG$3,$H190/$G190,$H190-SUM($I190:AF190)))","v":0},{"$f":"IF(OR(AH$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AH$3,$H190/$G190,$H190-SUM($I190:AG190)))","v":0},{"$f":"IF(OR(AI$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AI$3,$H190/$G190,$H190-SUM($I190:AH190)))","v":0},{"$f":"IF(OR(AJ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AJ$3,$H190/$G190,$H190-SUM($I190:AI190)))","v":0},{"$f":"IF(OR(AK$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AK$3,$H190/$G190,$H190-SUM($I190:AJ190)))","v":0},{"$f":"IF(OR(AL$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AL$3,$H190/$G190,$H190-SUM($I190:AK190)))","v":0},{"$f":"IF(OR(AM$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AM$3,$H190/$G190,$H190-SUM($I190:AL190)))","v":0},{"$f":"IF(OR(AN$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AN$3,$H190/$G190,$H190-SUM($I190:AM190)))","v":0},{"$f":"IF(OR(AO$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AO$3,$H190/$G190,$H190-SUM($I190:AN190)))","v":0},{"$f":"IF(OR(AP$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AP$3,$H190/$G190,$H190-SUM($I190:AO190)))","v":0},{"$f":"IF(OR(AQ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AQ$3,$H190/$G190,$H190-SUM($I190:AP190)))","v":0},{"$f":"IF(OR(AR$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AR$3,$H190/$G190,$H190-SUM($I190:AQ190)))","v":0},{"$f":"IF(OR(AS$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AS$3,$H190/$G190,$H190-SUM($I190:AR190)))","v":0},{"$f":"IF(OR(AT$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AT$3,$H190/$G190,$H190-SUM($I190:AS190)))","v":0},{"$f":"IF(OR(AU$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AU$3,$H190/$G190,$H190-SUM($I190:AT190)))","v":0},{"$f":"IF(OR(AV$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AV$3,$H190/$G190,$H190-SUM($I190:AU190)))","v":0},{"$f":"IF(OR(AW$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AW$3,$H190/$G190,$H190-SUM($I190:AV190)))","v":0},{"$f":"IF(OR(AX$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AX$3,$H190/$G190,$H190-SUM($I190:AW190)))","v":0},{"$f":"IF(OR(AY$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AY$3,$H190/$G190,$H190-SUM($I190:AX190)))","v":0},{"$f":"IF(OR(AZ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>AZ$3,$H190/$G190,$H190-SUM($I190:AY190)))","v":0},{"$f":"IF(OR(BA$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BA$3,$H190/$G190,$H190-SUM($I190:AZ190)))","v":0},{"$f":"IF(OR(BB$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BB$3,$H190/$G190,$H190-SUM($I190:BA190)))","v":0},{"$f":"IF(OR(BC$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BC$3,$H190/$G190,$H190-SUM($I190:BB190)))","v":0},{"$f":"IF(OR(BD$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BD$3,$H190/$G190,$H190-SUM($I190:BC190)))","v":0},{"$f":"IF(OR(BE$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BE$3,$H190/$G190,$H190-SUM($I190:BD190)))","v":0},{"$f":"IF(OR(BF$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BF$3,$H190/$G190,$H190-SUM($I190:BE190)))","v":0},{"$f":"IF(OR(BG$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BG$3,$H190/$G190,$H190-SUM($I190:BF190)))","v":0},{"$f":"IF(OR(BH$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BH$3,$H190/$G190,$H190-SUM($I190:BG190)))","v":0},{"$f":"IF(OR(BI$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BI$3,$H190/$G190,$H190-SUM($I190:BH190)))","v":0},{"$f":"IF(OR(BJ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BJ$3,$H190/$G190,$H190-SUM($I190:BI190)))","v":0},{"$f":"IF(OR(BK$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BK$3,$H190/$G190,$H190-SUM($I190:BJ190)))","v":0},{"$f":"IF(OR(BL$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BL$3,$H190/$G190,$H190-SUM($I190:BK190)))","v":0},{"$f":"IF(OR(BM$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BM$3,$H190/$G190,$H190-SUM($I190:BL190)))","v":0},{"$f":"IF(OR(BN$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BN$3,$H190/$G190,$H190-SUM($I190:BM190)))","v":0},{"$f":"IF(OR(BO$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BO$3,$H190/$G190,$H190-SUM($I190:BN190)))","v":0},{"$f":"IF(OR(BP$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BP$3,$H190/$G190,$H190-SUM($I190:BO190)))","v":0},{"$f":"IF(OR(BQ$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BQ$3,$H190/$G190,$H190-SUM($I190:BP190)))","v":0},{"$f":"IF(OR(BR$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BR$3,$H190/$G190,$H190-SUM($I190:BQ190)))","v":0},{"$f":"IF(OR(BS$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BS$3,$H190/$G190,$H190-SUM($I190:BR190)))","v":0},{"$f":"IF(OR(BT$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BT$3,$H190/$G190,$H190-SUM($I190:BS190)))","v":0},{"$f":"IF(OR(BU$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BU$3,$H190/$G190,$H190-SUM($I190:BT190)))","v":0},{"$f":"IF(OR(BV$3<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190)>BV$3,$H190/$G190,$H190-SUM($I190:BU190)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A168)","v":45},{"$f":"Y174","v":0},null,{"$f":"IF(OR(J$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>J$3,$H191/$G191,$H191-SUM($I191:I191)))","v":0},{"$f":"IF(OR(K$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>K$3,$H191/$G191,$H191-SUM($I191:J191)))","v":0},{"$f":"IF(OR(L$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>L$3,$H191/$G191,$H191-SUM($I191:K191)))","v":0},{"$f":"IF(OR(M$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>M$3,$H191/$G191,$H191-SUM($I191:L191)))","v":0},{"$f":"IF(OR(N$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>N$3,$H191/$G191,$H191-SUM($I191:M191)))","v":0},{"$f":"IF(OR(O$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>O$3,$H191/$G191,$H191-SUM($I191:N191)))","v":0},{"$f":"IF(OR(P$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>P$3,$H191/$G191,$H191-SUM($I191:O191)))","v":0},{"$f":"IF(OR(Q$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Q$3,$H191/$G191,$H191-SUM($I191:P191)))","v":0},{"$f":"IF(OR(R$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>R$3,$H191/$G191,$H191-SUM($I191:Q191)))","v":0},{"$f":"IF(OR(S$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>S$3,$H191/$G191,$H191-SUM($I191:R191)))","v":0},{"$f":"IF(OR(T$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>T$3,$H191/$G191,$H191-SUM($I191:S191)))","v":0},{"$f":"IF(OR(U$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>U$3,$H191/$G191,$H191-SUM($I191:T191)))","v":0},{"$f":"IF(OR(V$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>V$3,$H191/$G191,$H191-SUM($I191:U191)))","v":0},{"$f":"IF(OR(W$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>W$3,$H191/$G191,$H191-SUM($I191:V191)))","v":0},{"$f":"IF(OR(X$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>X$3,$H191/$G191,$H191-SUM($I191:W191)))","v":0},{"$f":"IF(OR(Y$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Y$3,$H191/$G191,$H191-SUM($I191:X191)))","v":0},{"$f":"IF(OR(Z$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>Z$3,$H191/$G191,$H191-SUM($I191:Y191)))","v":0},{"$f":"IF(OR(AA$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AA$3,$H191/$G191,$H191-SUM($I191:Z191)))","v":0},{"$f":"IF(OR(AB$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AB$3,$H191/$G191,$H191-SUM($I191:AA191)))","v":0},{"$f":"IF(OR(AC$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AC$3,$H191/$G191,$H191-SUM($I191:AB191)))","v":0},{"$f":"IF(OR(AD$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AD$3,$H191/$G191,$H191-SUM($I191:AC191)))","v":0},{"$f":"IF(OR(AE$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AE$3,$H191/$G191,$H191-SUM($I191:AD191)))","v":0},{"$f":"IF(OR(AF$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AF$3,$H191/$G191,$H191-SUM($I191:AE191)))","v":0},{"$f":"IF(OR(AG$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AG$3,$H191/$G191,$H191-SUM($I191:AF191)))","v":0},{"$f":"IF(OR(AH$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AH$3,$H191/$G191,$H191-SUM($I191:AG191)))","v":0},{"$f":"IF(OR(AI$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AI$3,$H191/$G191,$H191-SUM($I191:AH191)))","v":0},{"$f":"IF(OR(AJ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AJ$3,$H191/$G191,$H191-SUM($I191:AI191)))","v":0},{"$f":"IF(OR(AK$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AK$3,$H191/$G191,$H191-SUM($I191:AJ191)))","v":0},{"$f":"IF(OR(AL$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AL$3,$H191/$G191,$H191-SUM($I191:AK191)))","v":0},{"$f":"IF(OR(AM$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AM$3,$H191/$G191,$H191-SUM($I191:AL191)))","v":0},{"$f":"IF(OR(AN$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AN$3,$H191/$G191,$H191-SUM($I191:AM191)))","v":0},{"$f":"IF(OR(AO$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AO$3,$H191/$G191,$H191-SUM($I191:AN191)))","v":0},{"$f":"IF(OR(AP$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AP$3,$H191/$G191,$H191-SUM($I191:AO191)))","v":0},{"$f":"IF(OR(AQ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AQ$3,$H191/$G191,$H191-SUM($I191:AP191)))","v":0},{"$f":"IF(OR(AR$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AR$3,$H191/$G191,$H191-SUM($I191:AQ191)))","v":0},{"$f":"IF(OR(AS$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AS$3,$H191/$G191,$H191-SUM($I191:AR191)))","v":0},{"$f":"IF(OR(AT$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AT$3,$H191/$G191,$H191-SUM($I191:AS191)))","v":0},{"$f":"IF(OR(AU$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AU$3,$H191/$G191,$H191-SUM($I191:AT191)))","v":0},{"$f":"IF(OR(AV$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AV$3,$H191/$G191,$H191-SUM($I191:AU191)))","v":0},{"$f":"IF(OR(AW$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AW$3,$H191/$G191,$H191-SUM($I191:AV191)))","v":0},{"$f":"IF(OR(AX$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AX$3,$H191/$G191,$H191-SUM($I191:AW191)))","v":0},{"$f":"IF(OR(AY$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AY$3,$H191/$G191,$H191-SUM($I191:AX191)))","v":0},{"$f":"IF(OR(AZ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>AZ$3,$H191/$G191,$H191-SUM($I191:AY191)))","v":0},{"$f":"IF(OR(BA$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BA$3,$H191/$G191,$H191-SUM($I191:AZ191)))","v":0},{"$f":"IF(OR(BB$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BB$3,$H191/$G191,$H191-SUM($I191:BA191)))","v":0},{"$f":"IF(OR(BC$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BC$3,$H191/$G191,$H191-SUM($I191:BB191)))","v":0},{"$f":"IF(OR(BD$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BD$3,$H191/$G191,$H191-SUM($I191:BC191)))","v":0},{"$f":"IF(OR(BE$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BE$3,$H191/$G191,$H191-SUM($I191:BD191)))","v":0},{"$f":"IF(OR(BF$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BF$3,$H191/$G191,$H191-SUM($I191:BE191)))","v":0},{"$f":"IF(OR(BG$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BG$3,$H191/$G191,$H191-SUM($I191:BF191)))","v":0},{"$f":"IF(OR(BH$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BH$3,$H191/$G191,$H191-SUM($I191:BG191)))","v":0},{"$f":"IF(OR(BI$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BI$3,$H191/$G191,$H191-SUM($I191:BH191)))","v":0},{"$f":"IF(OR(BJ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BJ$3,$H191/$G191,$H191-SUM($I191:BI191)))","v":0},{"$f":"IF(OR(BK$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BK$3,$H191/$G191,$H191-SUM($I191:BJ191)))","v":0},{"$f":"IF(OR(BL$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BL$3,$H191/$G191,$H191-SUM($I191:BK191)))","v":0},{"$f":"IF(OR(BM$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BM$3,$H191/$G191,$H191-SUM($I191:BL191)))","v":0},{"$f":"IF(OR(BN$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BN$3,$H191/$G191,$H191-SUM($I191:BM191)))","v":0},{"$f":"IF(OR(BO$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BO$3,$H191/$G191,$H191-SUM($I191:BN191)))","v":0},{"$f":"IF(OR(BP$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BP$3,$H191/$G191,$H191-SUM($I191:BO191)))","v":0},{"$f":"IF(OR(BQ$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BQ$3,$H191/$G191,$H191-SUM($I191:BP191)))","v":0},{"$f":"IF(OR(BR$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BR$3,$H191/$G191,$H191-SUM($I191:BQ191)))","v":0},{"$f":"IF(OR(BS$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BS$3,$H191/$G191,$H191-SUM($I191:BR191)))","v":0},{"$f":"IF(OR(BT$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BT$3,$H191/$G191,$H191-SUM($I191:BS191)))","v":0},{"$f":"IF(OR(BU$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BU$3,$H191/$G191,$H191-SUM($I191:BT191)))","v":0},{"$f":"IF(OR(BV$3<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191)>BV$3,$H191/$G191,$H191-SUM($I191:BU191)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G191","v":45},{"$f":"Z174","v":0},null,{"$f":"IF(OR(J$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>J$3,$H192/$G192,$H192-SUM($I192:I192)))","v":0},{"$f":"IF(OR(K$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>K$3,$H192/$G192,$H192-SUM($I192:J192)))","v":0},{"$f":"IF(OR(L$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>L$3,$H192/$G192,$H192-SUM($I192:K192)))","v":0},{"$f":"IF(OR(M$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>M$3,$H192/$G192,$H192-SUM($I192:L192)))","v":0},{"$f":"IF(OR(N$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>N$3,$H192/$G192,$H192-SUM($I192:M192)))","v":0},{"$f":"IF(OR(O$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>O$3,$H192/$G192,$H192-SUM($I192:N192)))","v":0},{"$f":"IF(OR(P$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>P$3,$H192/$G192,$H192-SUM($I192:O192)))","v":0},{"$f":"IF(OR(Q$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Q$3,$H192/$G192,$H192-SUM($I192:P192)))","v":0},{"$f":"IF(OR(R$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>R$3,$H192/$G192,$H192-SUM($I192:Q192)))","v":0},{"$f":"IF(OR(S$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>S$3,$H192/$G192,$H192-SUM($I192:R192)))","v":0},{"$f":"IF(OR(T$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>T$3,$H192/$G192,$H192-SUM($I192:S192)))","v":0},{"$f":"IF(OR(U$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>U$3,$H192/$G192,$H192-SUM($I192:T192)))","v":0},{"$f":"IF(OR(V$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>V$3,$H192/$G192,$H192-SUM($I192:U192)))","v":0},{"$f":"IF(OR(W$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>W$3,$H192/$G192,$H192-SUM($I192:V192)))","v":0},{"$f":"IF(OR(X$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>X$3,$H192/$G192,$H192-SUM($I192:W192)))","v":0},{"$f":"IF(OR(Y$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Y$3,$H192/$G192,$H192-SUM($I192:X192)))","v":0},{"$f":"IF(OR(Z$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>Z$3,$H192/$G192,$H192-SUM($I192:Y192)))","v":0},{"$f":"IF(OR(AA$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AA$3,$H192/$G192,$H192-SUM($I192:Z192)))","v":0},{"$f":"IF(OR(AB$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AB$3,$H192/$G192,$H192-SUM($I192:AA192)))","v":0},{"$f":"IF(OR(AC$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AC$3,$H192/$G192,$H192-SUM($I192:AB192)))","v":0},{"$f":"IF(OR(AD$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AD$3,$H192/$G192,$H192-SUM($I192:AC192)))","v":0},{"$f":"IF(OR(AE$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AE$3,$H192/$G192,$H192-SUM($I192:AD192)))","v":0},{"$f":"IF(OR(AF$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AF$3,$H192/$G192,$H192-SUM($I192:AE192)))","v":0},{"$f":"IF(OR(AG$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AG$3,$H192/$G192,$H192-SUM($I192:AF192)))","v":0},{"$f":"IF(OR(AH$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AH$3,$H192/$G192,$H192-SUM($I192:AG192)))","v":0},{"$f":"IF(OR(AI$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AI$3,$H192/$G192,$H192-SUM($I192:AH192)))","v":0},{"$f":"IF(OR(AJ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AJ$3,$H192/$G192,$H192-SUM($I192:AI192)))","v":0},{"$f":"IF(OR(AK$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AK$3,$H192/$G192,$H192-SUM($I192:AJ192)))","v":0},{"$f":"IF(OR(AL$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AL$3,$H192/$G192,$H192-SUM($I192:AK192)))","v":0},{"$f":"IF(OR(AM$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AM$3,$H192/$G192,$H192-SUM($I192:AL192)))","v":0},{"$f":"IF(OR(AN$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AN$3,$H192/$G192,$H192-SUM($I192:AM192)))","v":0},{"$f":"IF(OR(AO$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AO$3,$H192/$G192,$H192-SUM($I192:AN192)))","v":0},{"$f":"IF(OR(AP$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AP$3,$H192/$G192,$H192-SUM($I192:AO192)))","v":0},{"$f":"IF(OR(AQ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AQ$3,$H192/$G192,$H192-SUM($I192:AP192)))","v":0},{"$f":"IF(OR(AR$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AR$3,$H192/$G192,$H192-SUM($I192:AQ192)))","v":0},{"$f":"IF(OR(AS$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AS$3,$H192/$G192,$H192-SUM($I192:AR192)))","v":0},{"$f":"IF(OR(AT$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AT$3,$H192/$G192,$H192-SUM($I192:AS192)))","v":0},{"$f":"IF(OR(AU$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AU$3,$H192/$G192,$H192-SUM($I192:AT192)))","v":0},{"$f":"IF(OR(AV$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AV$3,$H192/$G192,$H192-SUM($I192:AU192)))","v":0},{"$f":"IF(OR(AW$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AW$3,$H192/$G192,$H192-SUM($I192:AV192)))","v":0},{"$f":"IF(OR(AX$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AX$3,$H192/$G192,$H192-SUM($I192:AW192)))","v":0},{"$f":"IF(OR(AY$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AY$3,$H192/$G192,$H192-SUM($I192:AX192)))","v":0},{"$f":"IF(OR(AZ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>AZ$3,$H192/$G192,$H192-SUM($I192:AY192)))","v":0},{"$f":"IF(OR(BA$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BA$3,$H192/$G192,$H192-SUM($I192:AZ192)))","v":0},{"$f":"IF(OR(BB$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BB$3,$H192/$G192,$H192-SUM($I192:BA192)))","v":0},{"$f":"IF(OR(BC$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BC$3,$H192/$G192,$H192-SUM($I192:BB192)))","v":0},{"$f":"IF(OR(BD$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BD$3,$H192/$G192,$H192-SUM($I192:BC192)))","v":0},{"$f":"IF(OR(BE$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BE$3,$H192/$G192,$H192-SUM($I192:BD192)))","v":0},{"$f":"IF(OR(BF$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BF$3,$H192/$G192,$H192-SUM($I192:BE192)))","v":0},{"$f":"IF(OR(BG$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BG$3,$H192/$G192,$H192-SUM($I192:BF192)))","v":0},{"$f":"IF(OR(BH$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BH$3,$H192/$G192,$H192-SUM($I192:BG192)))","v":0},{"$f":"IF(OR(BI$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BI$3,$H192/$G192,$H192-SUM($I192:BH192)))","v":0},{"$f":"IF(OR(BJ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BJ$3,$H192/$G192,$H192-SUM($I192:BI192)))","v":0},{"$f":"IF(OR(BK$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BK$3,$H192/$G192,$H192-SUM($I192:BJ192)))","v":0},{"$f":"IF(OR(BL$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BL$3,$H192/$G192,$H192-SUM($I192:BK192)))","v":0},{"$f":"IF(OR(BM$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BM$3,$H192/$G192,$H192-SUM($I192:BL192)))","v":0},{"$f":"IF(OR(BN$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BN$3,$H192/$G192,$H192-SUM($I192:BM192)))","v":0},{"$f":"IF(OR(BO$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BO$3,$H192/$G192,$H192-SUM($I192:BN192)))","v":0},{"$f":"IF(OR(BP$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BP$3,$H192/$G192,$H192-SUM($I192:BO192)))","v":0},{"$f":"IF(OR(BQ$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BQ$3,$H192/$G192,$H192-SUM($I192:BP192)))","v":0},{"$f":"IF(OR(BR$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BR$3,$H192/$G192,$H192-SUM($I192:BQ192)))","v":0},{"$f":"IF(OR(BS$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BS$3,$H192/$G192,$H192-SUM($I192:BR192)))","v":0},{"$f":"IF(OR(BT$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BT$3,$H192/$G192,$H192-SUM($I192:BS192)))","v":0},{"$f":"IF(OR(BU$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BU$3,$H192/$G192,$H192-SUM($I192:BT192)))","v":0},{"$f":"IF(OR(BV$3<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192)>BV$3,$H192/$G192,$H192-SUM($I192:BU192)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,45,{"$f":"AA174","v":0},null,{"$f":"IF(OR(J$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>J$3,$H193/$G193,$H193-SUM($I193:I193)))","v":0},{"$f":"IF(OR(K$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>K$3,$H193/$G193,$H193-SUM($I193:J193)))","v":0},{"$f":"IF(OR(L$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>L$3,$H193/$G193,$H193-SUM($I193:K193)))","v":0},{"$f":"IF(OR(M$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>M$3,$H193/$G193,$H193-SUM($I193:L193)))","v":0},{"$f":"IF(OR(N$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>N$3,$H193/$G193,$H193-SUM($I193:M193)))","v":0},{"$f":"IF(OR(O$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>O$3,$H193/$G193,$H193-SUM($I193:N193)))","v":0},{"$f":"IF(OR(P$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>P$3,$H193/$G193,$H193-SUM($I193:O193)))","v":0},{"$f":"IF(OR(Q$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Q$3,$H193/$G193,$H193-SUM($I193:P193)))","v":0},{"$f":"IF(OR(R$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>R$3,$H193/$G193,$H193-SUM($I193:Q193)))","v":0},{"$f":"IF(OR(S$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>S$3,$H193/$G193,$H193-SUM($I193:R193)))","v":0},{"$f":"IF(OR(T$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>T$3,$H193/$G193,$H193-SUM($I193:S193)))","v":0},{"$f":"IF(OR(U$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>U$3,$H193/$G193,$H193-SUM($I193:T193)))","v":0},{"$f":"IF(OR(V$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>V$3,$H193/$G193,$H193-SUM($I193:U193)))","v":0},{"$f":"IF(OR(W$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>W$3,$H193/$G193,$H193-SUM($I193:V193)))","v":0},{"$f":"IF(OR(X$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>X$3,$H193/$G193,$H193-SUM($I193:W193)))","v":0},{"$f":"IF(OR(Y$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Y$3,$H193/$G193,$H193-SUM($I193:X193)))","v":0},{"$f":"IF(OR(Z$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>Z$3,$H193/$G193,$H193-SUM($I193:Y193)))","v":0},{"$f":"IF(OR(AA$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AA$3,$H193/$G193,$H193-SUM($I193:Z193)))","v":0},{"$f":"IF(OR(AB$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AB$3,$H193/$G193,$H193-SUM($I193:AA193)))","v":0},{"$f":"IF(OR(AC$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AC$3,$H193/$G193,$H193-SUM($I193:AB193)))","v":0},{"$f":"IF(OR(AD$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AD$3,$H193/$G193,$H193-SUM($I193:AC193)))","v":0},{"$f":"IF(OR(AE$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AE$3,$H193/$G193,$H193-SUM($I193:AD193)))","v":0},{"$f":"IF(OR(AF$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AF$3,$H193/$G193,$H193-SUM($I193:AE193)))","v":0},{"$f":"IF(OR(AG$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AG$3,$H193/$G193,$H193-SUM($I193:AF193)))","v":0},{"$f":"IF(OR(AH$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AH$3,$H193/$G193,$H193-SUM($I193:AG193)))","v":0},{"$f":"IF(OR(AI$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AI$3,$H193/$G193,$H193-SUM($I193:AH193)))","v":0},{"$f":"IF(OR(AJ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AJ$3,$H193/$G193,$H193-SUM($I193:AI193)))","v":0},{"$f":"IF(OR(AK$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AK$3,$H193/$G193,$H193-SUM($I193:AJ193)))","v":0},{"$f":"IF(OR(AL$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AL$3,$H193/$G193,$H193-SUM($I193:AK193)))","v":0},{"$f":"IF(OR(AM$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AM$3,$H193/$G193,$H193-SUM($I193:AL193)))","v":0},{"$f":"IF(OR(AN$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AN$3,$H193/$G193,$H193-SUM($I193:AM193)))","v":0},{"$f":"IF(OR(AO$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AO$3,$H193/$G193,$H193-SUM($I193:AN193)))","v":0},{"$f":"IF(OR(AP$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AP$3,$H193/$G193,$H193-SUM($I193:AO193)))","v":0},{"$f":"IF(OR(AQ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AQ$3,$H193/$G193,$H193-SUM($I193:AP193)))","v":0},{"$f":"IF(OR(AR$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AR$3,$H193/$G193,$H193-SUM($I193:AQ193)))","v":0},{"$f":"IF(OR(AS$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AS$3,$H193/$G193,$H193-SUM($I193:AR193)))","v":0},{"$f":"IF(OR(AT$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AT$3,$H193/$G193,$H193-SUM($I193:AS193)))","v":0},{"$f":"IF(OR(AU$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AU$3,$H193/$G193,$H193-SUM($I193:AT193)))","v":0},{"$f":"IF(OR(AV$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AV$3,$H193/$G193,$H193-SUM($I193:AU193)))","v":0},{"$f":"IF(OR(AW$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AW$3,$H193/$G193,$H193-SUM($I193:AV193)))","v":0},{"$f":"IF(OR(AX$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AX$3,$H193/$G193,$H193-SUM($I193:AW193)))","v":0},{"$f":"IF(OR(AY$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AY$3,$H193/$G193,$H193-SUM($I193:AX193)))","v":0},{"$f":"IF(OR(AZ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>AZ$3,$H193/$G193,$H193-SUM($I193:AY193)))","v":0},{"$f":"IF(OR(BA$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BA$3,$H193/$G193,$H193-SUM($I193:AZ193)))","v":0},{"$f":"IF(OR(BB$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BB$3,$H193/$G193,$H193-SUM($I193:BA193)))","v":0},{"$f":"IF(OR(BC$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BC$3,$H193/$G193,$H193-SUM($I193:BB193)))","v":0},{"$f":"IF(OR(BD$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BD$3,$H193/$G193,$H193-SUM($I193:BC193)))","v":0},{"$f":"IF(OR(BE$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BE$3,$H193/$G193,$H193-SUM($I193:BD193)))","v":0},{"$f":"IF(OR(BF$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BF$3,$H193/$G193,$H193-SUM($I193:BE193)))","v":0},{"$f":"IF(OR(BG$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BG$3,$H193/$G193,$H193-SUM($I193:BF193)))","v":0},{"$f":"IF(OR(BH$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BH$3,$H193/$G193,$H193-SUM($I193:BG193)))","v":0},{"$f":"IF(OR(BI$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BI$3,$H193/$G193,$H193-SUM($I193:BH193)))","v":0},{"$f":"IF(OR(BJ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BJ$3,$H193/$G193,$H193-SUM($I193:BI193)))","v":0},{"$f":"IF(OR(BK$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BK$3,$H193/$G193,$H193-SUM($I193:BJ193)))","v":0},{"$f":"IF(OR(BL$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BL$3,$H193/$G193,$H193-SUM($I193:BK193)))","v":0},{"$f":"IF(OR(BM$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BM$3,$H193/$G193,$H193-SUM($I193:BL193)))","v":0},{"$f":"IF(OR(BN$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BN$3,$H193/$G193,$H193-SUM($I193:BM193)))","v":0},{"$f":"IF(OR(BO$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BO$3,$H193/$G193,$H193-SUM($I193:BN193)))","v":0},{"$f":"IF(OR(BP$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BP$3,$H193/$G193,$H193-SUM($I193:BO193)))","v":0},{"$f":"IF(OR(BQ$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BQ$3,$H193/$G193,$H193-SUM($I193:BP193)))","v":0},{"$f":"IF(OR(BR$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BR$3,$H193/$G193,$H193-SUM($I193:BQ193)))","v":0},{"$f":"IF(OR(BS$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BS$3,$H193/$G193,$H193-SUM($I193:BR193)))","v":0},{"$f":"IF(OR(BT$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BT$3,$H193/$G193,$H193-SUM($I193:BS193)))","v":0},{"$f":"IF(OR(BU$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BU$3,$H193/$G193,$H193-SUM($I193:BT193)))","v":0},{"$f":"IF(OR(BV$3<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193)>BV$3,$H193/$G193,$H193-SUM($I193:BU193)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,45,{"$f":"AB174","v":0},null,{"$f":"IF(OR(J$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>J$3,$H194/$G194,$H194-SUM($I194:I194)))","v":0},{"$f":"IF(OR(K$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>K$3,$H194/$G194,$H194-SUM($I194:J194)))","v":0},{"$f":"IF(OR(L$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>L$3,$H194/$G194,$H194-SUM($I194:K194)))","v":0},{"$f":"IF(OR(M$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>M$3,$H194/$G194,$H194-SUM($I194:L194)))","v":0},{"$f":"IF(OR(N$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>N$3,$H194/$G194,$H194-SUM($I194:M194)))","v":0},{"$f":"IF(OR(O$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>O$3,$H194/$G194,$H194-SUM($I194:N194)))","v":0},{"$f":"IF(OR(P$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>P$3,$H194/$G194,$H194-SUM($I194:O194)))","v":0},{"$f":"IF(OR(Q$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Q$3,$H194/$G194,$H194-SUM($I194:P194)))","v":0},{"$f":"IF(OR(R$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>R$3,$H194/$G194,$H194-SUM($I194:Q194)))","v":0},{"$f":"IF(OR(S$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>S$3,$H194/$G194,$H194-SUM($I194:R194)))","v":0},{"$f":"IF(OR(T$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>T$3,$H194/$G194,$H194-SUM($I194:S194)))","v":0},{"$f":"IF(OR(U$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>U$3,$H194/$G194,$H194-SUM($I194:T194)))","v":0},{"$f":"IF(OR(V$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>V$3,$H194/$G194,$H194-SUM($I194:U194)))","v":0},{"$f":"IF(OR(W$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>W$3,$H194/$G194,$H194-SUM($I194:V194)))","v":0},{"$f":"IF(OR(X$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>X$3,$H194/$G194,$H194-SUM($I194:W194)))","v":0},{"$f":"IF(OR(Y$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Y$3,$H194/$G194,$H194-SUM($I194:X194)))","v":0},{"$f":"IF(OR(Z$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>Z$3,$H194/$G194,$H194-SUM($I194:Y194)))","v":0},{"$f":"IF(OR(AA$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AA$3,$H194/$G194,$H194-SUM($I194:Z194)))","v":0},{"$f":"IF(OR(AB$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AB$3,$H194/$G194,$H194-SUM($I194:AA194)))","v":0},{"$f":"IF(OR(AC$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AC$3,$H194/$G194,$H194-SUM($I194:AB194)))","v":0},{"$f":"IF(OR(AD$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AD$3,$H194/$G194,$H194-SUM($I194:AC194)))","v":0},{"$f":"IF(OR(AE$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AE$3,$H194/$G194,$H194-SUM($I194:AD194)))","v":0},{"$f":"IF(OR(AF$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AF$3,$H194/$G194,$H194-SUM($I194:AE194)))","v":0},{"$f":"IF(OR(AG$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AG$3,$H194/$G194,$H194-SUM($I194:AF194)))","v":0},{"$f":"IF(OR(AH$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AH$3,$H194/$G194,$H194-SUM($I194:AG194)))","v":0},{"$f":"IF(OR(AI$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AI$3,$H194/$G194,$H194-SUM($I194:AH194)))","v":0},{"$f":"IF(OR(AJ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AJ$3,$H194/$G194,$H194-SUM($I194:AI194)))","v":0},{"$f":"IF(OR(AK$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AK$3,$H194/$G194,$H194-SUM($I194:AJ194)))","v":0},{"$f":"IF(OR(AL$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AL$3,$H194/$G194,$H194-SUM($I194:AK194)))","v":0},{"$f":"IF(OR(AM$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AM$3,$H194/$G194,$H194-SUM($I194:AL194)))","v":0},{"$f":"IF(OR(AN$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AN$3,$H194/$G194,$H194-SUM($I194:AM194)))","v":0},{"$f":"IF(OR(AO$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AO$3,$H194/$G194,$H194-SUM($I194:AN194)))","v":0},{"$f":"IF(OR(AP$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AP$3,$H194/$G194,$H194-SUM($I194:AO194)))","v":0},{"$f":"IF(OR(AQ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AQ$3,$H194/$G194,$H194-SUM($I194:AP194)))","v":0},{"$f":"IF(OR(AR$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AR$3,$H194/$G194,$H194-SUM($I194:AQ194)))","v":0},{"$f":"IF(OR(AS$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AS$3,$H194/$G194,$H194-SUM($I194:AR194)))","v":0},{"$f":"IF(OR(AT$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AT$3,$H194/$G194,$H194-SUM($I194:AS194)))","v":0},{"$f":"IF(OR(AU$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AU$3,$H194/$G194,$H194-SUM($I194:AT194)))","v":0},{"$f":"IF(OR(AV$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AV$3,$H194/$G194,$H194-SUM($I194:AU194)))","v":0},{"$f":"IF(OR(AW$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AW$3,$H194/$G194,$H194-SUM($I194:AV194)))","v":0},{"$f":"IF(OR(AX$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AX$3,$H194/$G194,$H194-SUM($I194:AW194)))","v":0},{"$f":"IF(OR(AY$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AY$3,$H194/$G194,$H194-SUM($I194:AX194)))","v":0},{"$f":"IF(OR(AZ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>AZ$3,$H194/$G194,$H194-SUM($I194:AY194)))","v":0},{"$f":"IF(OR(BA$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BA$3,$H194/$G194,$H194-SUM($I194:AZ194)))","v":0},{"$f":"IF(OR(BB$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BB$3,$H194/$G194,$H194-SUM($I194:BA194)))","v":0},{"$f":"IF(OR(BC$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BC$3,$H194/$G194,$H194-SUM($I194:BB194)))","v":0},{"$f":"IF(OR(BD$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BD$3,$H194/$G194,$H194-SUM($I194:BC194)))","v":0},{"$f":"IF(OR(BE$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BE$3,$H194/$G194,$H194-SUM($I194:BD194)))","v":0},{"$f":"IF(OR(BF$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BF$3,$H194/$G194,$H194-SUM($I194:BE194)))","v":0},{"$f":"IF(OR(BG$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BG$3,$H194/$G194,$H194-SUM($I194:BF194)))","v":0},{"$f":"IF(OR(BH$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BH$3,$H194/$G194,$H194-SUM($I194:BG194)))","v":0},{"$f":"IF(OR(BI$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BI$3,$H194/$G194,$H194-SUM($I194:BH194)))","v":0},{"$f":"IF(OR(BJ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BJ$3,$H194/$G194,$H194-SUM($I194:BI194)))","v":0},{"$f":"IF(OR(BK$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BK$3,$H194/$G194,$H194-SUM($I194:BJ194)))","v":0},{"$f":"IF(OR(BL$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BL$3,$H194/$G194,$H194-SUM($I194:BK194)))","v":0},{"$f":"IF(OR(BM$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BM$3,$H194/$G194,$H194-SUM($I194:BL194)))","v":0},{"$f":"IF(OR(BN$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BN$3,$H194/$G194,$H194-SUM($I194:BM194)))","v":0},{"$f":"IF(OR(BO$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BO$3,$H194/$G194,$H194-SUM($I194:BN194)))","v":0},{"$f":"IF(OR(BP$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BP$3,$H194/$G194,$H194-SUM($I194:BO194)))","v":0},{"$f":"IF(OR(BQ$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BQ$3,$H194/$G194,$H194-SUM($I194:BP194)))","v":0},{"$f":"IF(OR(BR$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BR$3,$H194/$G194,$H194-SUM($I194:BQ194)))","v":0},{"$f":"IF(OR(BS$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BS$3,$H194/$G194,$H194-SUM($I194:BR194)))","v":0},{"$f":"IF(OR(BT$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BT$3,$H194/$G194,$H194-SUM($I194:BS194)))","v":0},{"$f":"IF(OR(BU$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BU$3,$H194/$G194,$H194-SUM($I194:BT194)))","v":0},{"$f":"IF(OR(BV$3<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194)>BV$3,$H194/$G194,$H194-SUM($I194:BU194)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,45,{"$f":"AC174","v":0},null,{"$f":"IF(OR(J$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>J$3,$H195/$G195,$H195-SUM($I195:I195)))","v":0},{"$f":"IF(OR(K$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>K$3,$H195/$G195,$H195-SUM($I195:J195)))","v":0},{"$f":"IF(OR(L$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>L$3,$H195/$G195,$H195-SUM($I195:K195)))","v":0},{"$f":"IF(OR(M$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>M$3,$H195/$G195,$H195-SUM($I195:L195)))","v":0},{"$f":"IF(OR(N$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>N$3,$H195/$G195,$H195-SUM($I195:M195)))","v":0},{"$f":"IF(OR(O$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>O$3,$H195/$G195,$H195-SUM($I195:N195)))","v":0},{"$f":"IF(OR(P$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>P$3,$H195/$G195,$H195-SUM($I195:O195)))","v":0},{"$f":"IF(OR(Q$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Q$3,$H195/$G195,$H195-SUM($I195:P195)))","v":0},{"$f":"IF(OR(R$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>R$3,$H195/$G195,$H195-SUM($I195:Q195)))","v":0},{"$f":"IF(OR(S$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>S$3,$H195/$G195,$H195-SUM($I195:R195)))","v":0},{"$f":"IF(OR(T$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>T$3,$H195/$G195,$H195-SUM($I195:S195)))","v":0},{"$f":"IF(OR(U$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>U$3,$H195/$G195,$H195-SUM($I195:T195)))","v":0},{"$f":"IF(OR(V$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>V$3,$H195/$G195,$H195-SUM($I195:U195)))","v":0},{"$f":"IF(OR(W$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>W$3,$H195/$G195,$H195-SUM($I195:V195)))","v":0},{"$f":"IF(OR(X$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>X$3,$H195/$G195,$H195-SUM($I195:W195)))","v":0},{"$f":"IF(OR(Y$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Y$3,$H195/$G195,$H195-SUM($I195:X195)))","v":0},{"$f":"IF(OR(Z$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>Z$3,$H195/$G195,$H195-SUM($I195:Y195)))","v":0},{"$f":"IF(OR(AA$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AA$3,$H195/$G195,$H195-SUM($I195:Z195)))","v":0},{"$f":"IF(OR(AB$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AB$3,$H195/$G195,$H195-SUM($I195:AA195)))","v":0},{"$f":"IF(OR(AC$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AC$3,$H195/$G195,$H195-SUM($I195:AB195)))","v":0},{"$f":"IF(OR(AD$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AD$3,$H195/$G195,$H195-SUM($I195:AC195)))","v":0},{"$f":"IF(OR(AE$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AE$3,$H195/$G195,$H195-SUM($I195:AD195)))","v":0},{"$f":"IF(OR(AF$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AF$3,$H195/$G195,$H195-SUM($I195:AE195)))","v":0},{"$f":"IF(OR(AG$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AG$3,$H195/$G195,$H195-SUM($I195:AF195)))","v":0},{"$f":"IF(OR(AH$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AH$3,$H195/$G195,$H195-SUM($I195:AG195)))","v":0},{"$f":"IF(OR(AI$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AI$3,$H195/$G195,$H195-SUM($I195:AH195)))","v":0},{"$f":"IF(OR(AJ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AJ$3,$H195/$G195,$H195-SUM($I195:AI195)))","v":0},{"$f":"IF(OR(AK$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AK$3,$H195/$G195,$H195-SUM($I195:AJ195)))","v":0},{"$f":"IF(OR(AL$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AL$3,$H195/$G195,$H195-SUM($I195:AK195)))","v":0},{"$f":"IF(OR(AM$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AM$3,$H195/$G195,$H195-SUM($I195:AL195)))","v":0},{"$f":"IF(OR(AN$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AN$3,$H195/$G195,$H195-SUM($I195:AM195)))","v":0},{"$f":"IF(OR(AO$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AO$3,$H195/$G195,$H195-SUM($I195:AN195)))","v":0},{"$f":"IF(OR(AP$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AP$3,$H195/$G195,$H195-SUM($I195:AO195)))","v":0},{"$f":"IF(OR(AQ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AQ$3,$H195/$G195,$H195-SUM($I195:AP195)))","v":0},{"$f":"IF(OR(AR$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AR$3,$H195/$G195,$H195-SUM($I195:AQ195)))","v":0},{"$f":"IF(OR(AS$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AS$3,$H195/$G195,$H195-SUM($I195:AR195)))","v":0},{"$f":"IF(OR(AT$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AT$3,$H195/$G195,$H195-SUM($I195:AS195)))","v":0},{"$f":"IF(OR(AU$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AU$3,$H195/$G195,$H195-SUM($I195:AT195)))","v":0},{"$f":"IF(OR(AV$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AV$3,$H195/$G195,$H195-SUM($I195:AU195)))","v":0},{"$f":"IF(OR(AW$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AW$3,$H195/$G195,$H195-SUM($I195:AV195)))","v":0},{"$f":"IF(OR(AX$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AX$3,$H195/$G195,$H195-SUM($I195:AW195)))","v":0},{"$f":"IF(OR(AY$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AY$3,$H195/$G195,$H195-SUM($I195:AX195)))","v":0},{"$f":"IF(OR(AZ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>AZ$3,$H195/$G195,$H195-SUM($I195:AY195)))","v":0},{"$f":"IF(OR(BA$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BA$3,$H195/$G195,$H195-SUM($I195:AZ195)))","v":0},{"$f":"IF(OR(BB$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BB$3,$H195/$G195,$H195-SUM($I195:BA195)))","v":0},{"$f":"IF(OR(BC$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BC$3,$H195/$G195,$H195-SUM($I195:BB195)))","v":0},{"$f":"IF(OR(BD$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BD$3,$H195/$G195,$H195-SUM($I195:BC195)))","v":0},{"$f":"IF(OR(BE$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BE$3,$H195/$G195,$H195-SUM($I195:BD195)))","v":0},{"$f":"IF(OR(BF$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BF$3,$H195/$G195,$H195-SUM($I195:BE195)))","v":0},{"$f":"IF(OR(BG$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BG$3,$H195/$G195,$H195-SUM($I195:BF195)))","v":0},{"$f":"IF(OR(BH$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BH$3,$H195/$G195,$H195-SUM($I195:BG195)))","v":0},{"$f":"IF(OR(BI$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BI$3,$H195/$G195,$H195-SUM($I195:BH195)))","v":0},{"$f":"IF(OR(BJ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BJ$3,$H195/$G195,$H195-SUM($I195:BI195)))","v":0},{"$f":"IF(OR(BK$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BK$3,$H195/$G195,$H195-SUM($I195:BJ195)))","v":0},{"$f":"IF(OR(BL$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BL$3,$H195/$G195,$H195-SUM($I195:BK195)))","v":0},{"$f":"IF(OR(BM$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BM$3,$H195/$G195,$H195-SUM($I195:BL195)))","v":0},{"$f":"IF(OR(BN$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BN$3,$H195/$G195,$H195-SUM($I195:BM195)))","v":0},{"$f":"IF(OR(BO$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BO$3,$H195/$G195,$H195-SUM($I195:BN195)))","v":0},{"$f":"IF(OR(BP$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BP$3,$H195/$G195,$H195-SUM($I195:BO195)))","v":0},{"$f":"IF(OR(BQ$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BQ$3,$H195/$G195,$H195-SUM($I195:BP195)))","v":0},{"$f":"IF(OR(BR$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BR$3,$H195/$G195,$H195-SUM($I195:BQ195)))","v":0},{"$f":"IF(OR(BS$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BS$3,$H195/$G195,$H195-SUM($I195:BR195)))","v":0},{"$f":"IF(OR(BT$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BT$3,$H195/$G195,$H195-SUM($I195:BS195)))","v":0},{"$f":"IF(OR(BU$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BU$3,$H195/$G195,$H195-SUM($I195:BT195)))","v":0},{"$f":"IF(OR(BV$3<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195)>BV$3,$H195/$G195,$H195-SUM($I195:BU195)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,45,{"$f":"AD174","v":0},null,{"$f":"IF(OR(J$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>J$3,$H196/$G196,$H196-SUM($I196:I196)))","v":0},{"$f":"IF(OR(K$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>K$3,$H196/$G196,$H196-SUM($I196:J196)))","v":0},{"$f":"IF(OR(L$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>L$3,$H196/$G196,$H196-SUM($I196:K196)))","v":0},{"$f":"IF(OR(M$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>M$3,$H196/$G196,$H196-SUM($I196:L196)))","v":0},{"$f":"IF(OR(N$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>N$3,$H196/$G196,$H196-SUM($I196:M196)))","v":0},{"$f":"IF(OR(O$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>O$3,$H196/$G196,$H196-SUM($I196:N196)))","v":0},{"$f":"IF(OR(P$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>P$3,$H196/$G196,$H196-SUM($I196:O196)))","v":0},{"$f":"IF(OR(Q$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Q$3,$H196/$G196,$H196-SUM($I196:P196)))","v":0},{"$f":"IF(OR(R$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>R$3,$H196/$G196,$H196-SUM($I196:Q196)))","v":0},{"$f":"IF(OR(S$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>S$3,$H196/$G196,$H196-SUM($I196:R196)))","v":0},{"$f":"IF(OR(T$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>T$3,$H196/$G196,$H196-SUM($I196:S196)))","v":0},{"$f":"IF(OR(U$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>U$3,$H196/$G196,$H196-SUM($I196:T196)))","v":0},{"$f":"IF(OR(V$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>V$3,$H196/$G196,$H196-SUM($I196:U196)))","v":0},{"$f":"IF(OR(W$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>W$3,$H196/$G196,$H196-SUM($I196:V196)))","v":0},{"$f":"IF(OR(X$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>X$3,$H196/$G196,$H196-SUM($I196:W196)))","v":0},{"$f":"IF(OR(Y$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Y$3,$H196/$G196,$H196-SUM($I196:X196)))","v":0},{"$f":"IF(OR(Z$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>Z$3,$H196/$G196,$H196-SUM($I196:Y196)))","v":0},{"$f":"IF(OR(AA$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AA$3,$H196/$G196,$H196-SUM($I196:Z196)))","v":0},{"$f":"IF(OR(AB$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AB$3,$H196/$G196,$H196-SUM($I196:AA196)))","v":0},{"$f":"IF(OR(AC$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AC$3,$H196/$G196,$H196-SUM($I196:AB196)))","v":0},{"$f":"IF(OR(AD$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AD$3,$H196/$G196,$H196-SUM($I196:AC196)))","v":0},{"$f":"IF(OR(AE$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AE$3,$H196/$G196,$H196-SUM($I196:AD196)))","v":0},{"$f":"IF(OR(AF$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AF$3,$H196/$G196,$H196-SUM($I196:AE196)))","v":0},{"$f":"IF(OR(AG$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AG$3,$H196/$G196,$H196-SUM($I196:AF196)))","v":0},{"$f":"IF(OR(AH$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AH$3,$H196/$G196,$H196-SUM($I196:AG196)))","v":0},{"$f":"IF(OR(AI$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AI$3,$H196/$G196,$H196-SUM($I196:AH196)))","v":0},{"$f":"IF(OR(AJ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AJ$3,$H196/$G196,$H196-SUM($I196:AI196)))","v":0},{"$f":"IF(OR(AK$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AK$3,$H196/$G196,$H196-SUM($I196:AJ196)))","v":0},{"$f":"IF(OR(AL$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AL$3,$H196/$G196,$H196-SUM($I196:AK196)))","v":0},{"$f":"IF(OR(AM$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AM$3,$H196/$G196,$H196-SUM($I196:AL196)))","v":0},{"$f":"IF(OR(AN$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AN$3,$H196/$G196,$H196-SUM($I196:AM196)))","v":0},{"$f":"IF(OR(AO$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AO$3,$H196/$G196,$H196-SUM($I196:AN196)))","v":0},{"$f":"IF(OR(AP$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AP$3,$H196/$G196,$H196-SUM($I196:AO196)))","v":0},{"$f":"IF(OR(AQ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AQ$3,$H196/$G196,$H196-SUM($I196:AP196)))","v":0},{"$f":"IF(OR(AR$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AR$3,$H196/$G196,$H196-SUM($I196:AQ196)))","v":0},{"$f":"IF(OR(AS$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AS$3,$H196/$G196,$H196-SUM($I196:AR196)))","v":0},{"$f":"IF(OR(AT$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AT$3,$H196/$G196,$H196-SUM($I196:AS196)))","v":0},{"$f":"IF(OR(AU$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AU$3,$H196/$G196,$H196-SUM($I196:AT196)))","v":0},{"$f":"IF(OR(AV$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AV$3,$H196/$G196,$H196-SUM($I196:AU196)))","v":0},{"$f":"IF(OR(AW$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AW$3,$H196/$G196,$H196-SUM($I196:AV196)))","v":0},{"$f":"IF(OR(AX$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AX$3,$H196/$G196,$H196-SUM($I196:AW196)))","v":0},{"$f":"IF(OR(AY$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AY$3,$H196/$G196,$H196-SUM($I196:AX196)))","v":0},{"$f":"IF(OR(AZ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>AZ$3,$H196/$G196,$H196-SUM($I196:AY196)))","v":0},{"$f":"IF(OR(BA$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BA$3,$H196/$G196,$H196-SUM($I196:AZ196)))","v":0},{"$f":"IF(OR(BB$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BB$3,$H196/$G196,$H196-SUM($I196:BA196)))","v":0},{"$f":"IF(OR(BC$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BC$3,$H196/$G196,$H196-SUM($I196:BB196)))","v":0},{"$f":"IF(OR(BD$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BD$3,$H196/$G196,$H196-SUM($I196:BC196)))","v":0},{"$f":"IF(OR(BE$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BE$3,$H196/$G196,$H196-SUM($I196:BD196)))","v":0},{"$f":"IF(OR(BF$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BF$3,$H196/$G196,$H196-SUM($I196:BE196)))","v":0},{"$f":"IF(OR(BG$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BG$3,$H196/$G196,$H196-SUM($I196:BF196)))","v":0},{"$f":"IF(OR(BH$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BH$3,$H196/$G196,$H196-SUM($I196:BG196)))","v":0},{"$f":"IF(OR(BI$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BI$3,$H196/$G196,$H196-SUM($I196:BH196)))","v":0},{"$f":"IF(OR(BJ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BJ$3,$H196/$G196,$H196-SUM($I196:BI196)))","v":0},{"$f":"IF(OR(BK$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BK$3,$H196/$G196,$H196-SUM($I196:BJ196)))","v":0},{"$f":"IF(OR(BL$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BL$3,$H196/$G196,$H196-SUM($I196:BK196)))","v":0},{"$f":"IF(OR(BM$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BM$3,$H196/$G196,$H196-SUM($I196:BL196)))","v":0},{"$f":"IF(OR(BN$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BN$3,$H196/$G196,$H196-SUM($I196:BM196)))","v":0},{"$f":"IF(OR(BO$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BO$3,$H196/$G196,$H196-SUM($I196:BN196)))","v":0},{"$f":"IF(OR(BP$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BP$3,$H196/$G196,$H196-SUM($I196:BO196)))","v":0},{"$f":"IF(OR(BQ$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BQ$3,$H196/$G196,$H196-SUM($I196:BP196)))","v":0},{"$f":"IF(OR(BR$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BR$3,$H196/$G196,$H196-SUM($I196:BQ196)))","v":0},{"$f":"IF(OR(BS$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BS$3,$H196/$G196,$H196-SUM($I196:BR196)))","v":0},{"$f":"IF(OR(BT$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BT$3,$H196/$G196,$H196-SUM($I196:BS196)))","v":0},{"$f":"IF(OR(BU$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BU$3,$H196/$G196,$H196-SUM($I196:BT196)))","v":0},{"$f":"IF(OR(BV$3<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196)>BV$3,$H196/$G196,$H196-SUM($I196:BU196)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,45,{"$f":"AE174","v":0},null,{"$f":"IF(OR(J$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>J$3,$H197/$G197,$H197-SUM($I197:I197)))","v":0},{"$f":"IF(OR(K$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>K$3,$H197/$G197,$H197-SUM($I197:J197)))","v":0},{"$f":"IF(OR(L$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>L$3,$H197/$G197,$H197-SUM($I197:K197)))","v":0},{"$f":"IF(OR(M$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>M$3,$H197/$G197,$H197-SUM($I197:L197)))","v":0},{"$f":"IF(OR(N$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>N$3,$H197/$G197,$H197-SUM($I197:M197)))","v":0},{"$f":"IF(OR(O$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>O$3,$H197/$G197,$H197-SUM($I197:N197)))","v":0},{"$f":"IF(OR(P$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>P$3,$H197/$G197,$H197-SUM($I197:O197)))","v":0},{"$f":"IF(OR(Q$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Q$3,$H197/$G197,$H197-SUM($I197:P197)))","v":0},{"$f":"IF(OR(R$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>R$3,$H197/$G197,$H197-SUM($I197:Q197)))","v":0},{"$f":"IF(OR(S$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>S$3,$H197/$G197,$H197-SUM($I197:R197)))","v":0},{"$f":"IF(OR(T$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>T$3,$H197/$G197,$H197-SUM($I197:S197)))","v":0},{"$f":"IF(OR(U$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>U$3,$H197/$G197,$H197-SUM($I197:T197)))","v":0},{"$f":"IF(OR(V$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>V$3,$H197/$G197,$H197-SUM($I197:U197)))","v":0},{"$f":"IF(OR(W$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>W$3,$H197/$G197,$H197-SUM($I197:V197)))","v":0},{"$f":"IF(OR(X$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>X$3,$H197/$G197,$H197-SUM($I197:W197)))","v":0},{"$f":"IF(OR(Y$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Y$3,$H197/$G197,$H197-SUM($I197:X197)))","v":0},{"$f":"IF(OR(Z$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>Z$3,$H197/$G197,$H197-SUM($I197:Y197)))","v":0},{"$f":"IF(OR(AA$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AA$3,$H197/$G197,$H197-SUM($I197:Z197)))","v":0},{"$f":"IF(OR(AB$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AB$3,$H197/$G197,$H197-SUM($I197:AA197)))","v":0},{"$f":"IF(OR(AC$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AC$3,$H197/$G197,$H197-SUM($I197:AB197)))","v":0},{"$f":"IF(OR(AD$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AD$3,$H197/$G197,$H197-SUM($I197:AC197)))","v":0},{"$f":"IF(OR(AE$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AE$3,$H197/$G197,$H197-SUM($I197:AD197)))","v":0},{"$f":"IF(OR(AF$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AF$3,$H197/$G197,$H197-SUM($I197:AE197)))","v":0},{"$f":"IF(OR(AG$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AG$3,$H197/$G197,$H197-SUM($I197:AF197)))","v":0},{"$f":"IF(OR(AH$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AH$3,$H197/$G197,$H197-SUM($I197:AG197)))","v":0},{"$f":"IF(OR(AI$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AI$3,$H197/$G197,$H197-SUM($I197:AH197)))","v":0},{"$f":"IF(OR(AJ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AJ$3,$H197/$G197,$H197-SUM($I197:AI197)))","v":0},{"$f":"IF(OR(AK$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AK$3,$H197/$G197,$H197-SUM($I197:AJ197)))","v":0},{"$f":"IF(OR(AL$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AL$3,$H197/$G197,$H197-SUM($I197:AK197)))","v":0},{"$f":"IF(OR(AM$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AM$3,$H197/$G197,$H197-SUM($I197:AL197)))","v":0},{"$f":"IF(OR(AN$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AN$3,$H197/$G197,$H197-SUM($I197:AM197)))","v":0},{"$f":"IF(OR(AO$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AO$3,$H197/$G197,$H197-SUM($I197:AN197)))","v":0},{"$f":"IF(OR(AP$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AP$3,$H197/$G197,$H197-SUM($I197:AO197)))","v":0},{"$f":"IF(OR(AQ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AQ$3,$H197/$G197,$H197-SUM($I197:AP197)))","v":0},{"$f":"IF(OR(AR$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AR$3,$H197/$G197,$H197-SUM($I197:AQ197)))","v":0},{"$f":"IF(OR(AS$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AS$3,$H197/$G197,$H197-SUM($I197:AR197)))","v":0},{"$f":"IF(OR(AT$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AT$3,$H197/$G197,$H197-SUM($I197:AS197)))","v":0},{"$f":"IF(OR(AU$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AU$3,$H197/$G197,$H197-SUM($I197:AT197)))","v":0},{"$f":"IF(OR(AV$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AV$3,$H197/$G197,$H197-SUM($I197:AU197)))","v":0},{"$f":"IF(OR(AW$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AW$3,$H197/$G197,$H197-SUM($I197:AV197)))","v":0},{"$f":"IF(OR(AX$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AX$3,$H197/$G197,$H197-SUM($I197:AW197)))","v":0},{"$f":"IF(OR(AY$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AY$3,$H197/$G197,$H197-SUM($I197:AX197)))","v":0},{"$f":"IF(OR(AZ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>AZ$3,$H197/$G197,$H197-SUM($I197:AY197)))","v":0},{"$f":"IF(OR(BA$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BA$3,$H197/$G197,$H197-SUM($I197:AZ197)))","v":0},{"$f":"IF(OR(BB$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BB$3,$H197/$G197,$H197-SUM($I197:BA197)))","v":0},{"$f":"IF(OR(BC$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BC$3,$H197/$G197,$H197-SUM($I197:BB197)))","v":0},{"$f":"IF(OR(BD$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BD$3,$H197/$G197,$H197-SUM($I197:BC197)))","v":0},{"$f":"IF(OR(BE$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BE$3,$H197/$G197,$H197-SUM($I197:BD197)))","v":0},{"$f":"IF(OR(BF$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BF$3,$H197/$G197,$H197-SUM($I197:BE197)))","v":0},{"$f":"IF(OR(BG$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BG$3,$H197/$G197,$H197-SUM($I197:BF197)))","v":0},{"$f":"IF(OR(BH$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BH$3,$H197/$G197,$H197-SUM($I197:BG197)))","v":0},{"$f":"IF(OR(BI$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BI$3,$H197/$G197,$H197-SUM($I197:BH197)))","v":0},{"$f":"IF(OR(BJ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BJ$3,$H197/$G197,$H197-SUM($I197:BI197)))","v":0},{"$f":"IF(OR(BK$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BK$3,$H197/$G197,$H197-SUM($I197:BJ197)))","v":0},{"$f":"IF(OR(BL$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BL$3,$H197/$G197,$H197-SUM($I197:BK197)))","v":0},{"$f":"IF(OR(BM$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BM$3,$H197/$G197,$H197-SUM($I197:BL197)))","v":0},{"$f":"IF(OR(BN$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BN$3,$H197/$G197,$H197-SUM($I197:BM197)))","v":0},{"$f":"IF(OR(BO$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BO$3,$H197/$G197,$H197-SUM($I197:BN197)))","v":0},{"$f":"IF(OR(BP$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BP$3,$H197/$G197,$H197-SUM($I197:BO197)))","v":0},{"$f":"IF(OR(BQ$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BQ$3,$H197/$G197,$H197-SUM($I197:BP197)))","v":0},{"$f":"IF(OR(BR$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BR$3,$H197/$G197,$H197-SUM($I197:BQ197)))","v":0},{"$f":"IF(OR(BS$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BS$3,$H197/$G197,$H197-SUM($I197:BR197)))","v":0},{"$f":"IF(OR(BT$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BT$3,$H197/$G197,$H197-SUM($I197:BS197)))","v":0},{"$f":"IF(OR(BU$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BU$3,$H197/$G197,$H197-SUM($I197:BT197)))","v":0},{"$f":"IF(OR(BV$3<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197)>BV$3,$H197/$G197,$H197-SUM($I197:BU197)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,45,{"$f":"AF174","v":0},null,{"$f":"IF(OR(J$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>J$3,$H198/$G198,$H198-SUM($I198:I198)))","v":0},{"$f":"IF(OR(K$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>K$3,$H198/$G198,$H198-SUM($I198:J198)))","v":0},{"$f":"IF(OR(L$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>L$3,$H198/$G198,$H198-SUM($I198:K198)))","v":0},{"$f":"IF(OR(M$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>M$3,$H198/$G198,$H198-SUM($I198:L198)))","v":0},{"$f":"IF(OR(N$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>N$3,$H198/$G198,$H198-SUM($I198:M198)))","v":0},{"$f":"IF(OR(O$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>O$3,$H198/$G198,$H198-SUM($I198:N198)))","v":0},{"$f":"IF(OR(P$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>P$3,$H198/$G198,$H198-SUM($I198:O198)))","v":0},{"$f":"IF(OR(Q$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Q$3,$H198/$G198,$H198-SUM($I198:P198)))","v":0},{"$f":"IF(OR(R$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>R$3,$H198/$G198,$H198-SUM($I198:Q198)))","v":0},{"$f":"IF(OR(S$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>S$3,$H198/$G198,$H198-SUM($I198:R198)))","v":0},{"$f":"IF(OR(T$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>T$3,$H198/$G198,$H198-SUM($I198:S198)))","v":0},{"$f":"IF(OR(U$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>U$3,$H198/$G198,$H198-SUM($I198:T198)))","v":0},{"$f":"IF(OR(V$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>V$3,$H198/$G198,$H198-SUM($I198:U198)))","v":0},{"$f":"IF(OR(W$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>W$3,$H198/$G198,$H198-SUM($I198:V198)))","v":0},{"$f":"IF(OR(X$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>X$3,$H198/$G198,$H198-SUM($I198:W198)))","v":0},{"$f":"IF(OR(Y$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Y$3,$H198/$G198,$H198-SUM($I198:X198)))","v":0},{"$f":"IF(OR(Z$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>Z$3,$H198/$G198,$H198-SUM($I198:Y198)))","v":0},{"$f":"IF(OR(AA$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AA$3,$H198/$G198,$H198-SUM($I198:Z198)))","v":0},{"$f":"IF(OR(AB$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AB$3,$H198/$G198,$H198-SUM($I198:AA198)))","v":0},{"$f":"IF(OR(AC$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AC$3,$H198/$G198,$H198-SUM($I198:AB198)))","v":0},{"$f":"IF(OR(AD$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AD$3,$H198/$G198,$H198-SUM($I198:AC198)))","v":0},{"$f":"IF(OR(AE$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AE$3,$H198/$G198,$H198-SUM($I198:AD198)))","v":0},{"$f":"IF(OR(AF$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AF$3,$H198/$G198,$H198-SUM($I198:AE198)))","v":0},{"$f":"IF(OR(AG$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AG$3,$H198/$G198,$H198-SUM($I198:AF198)))","v":0},{"$f":"IF(OR(AH$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AH$3,$H198/$G198,$H198-SUM($I198:AG198)))","v":0},{"$f":"IF(OR(AI$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AI$3,$H198/$G198,$H198-SUM($I198:AH198)))","v":0},{"$f":"IF(OR(AJ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AJ$3,$H198/$G198,$H198-SUM($I198:AI198)))","v":0},{"$f":"IF(OR(AK$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AK$3,$H198/$G198,$H198-SUM($I198:AJ198)))","v":0},{"$f":"IF(OR(AL$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AL$3,$H198/$G198,$H198-SUM($I198:AK198)))","v":0},{"$f":"IF(OR(AM$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AM$3,$H198/$G198,$H198-SUM($I198:AL198)))","v":0},{"$f":"IF(OR(AN$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AN$3,$H198/$G198,$H198-SUM($I198:AM198)))","v":0},{"$f":"IF(OR(AO$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AO$3,$H198/$G198,$H198-SUM($I198:AN198)))","v":0},{"$f":"IF(OR(AP$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AP$3,$H198/$G198,$H198-SUM($I198:AO198)))","v":0},{"$f":"IF(OR(AQ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AQ$3,$H198/$G198,$H198-SUM($I198:AP198)))","v":0},{"$f":"IF(OR(AR$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AR$3,$H198/$G198,$H198-SUM($I198:AQ198)))","v":0},{"$f":"IF(OR(AS$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AS$3,$H198/$G198,$H198-SUM($I198:AR198)))","v":0},{"$f":"IF(OR(AT$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AT$3,$H198/$G198,$H198-SUM($I198:AS198)))","v":0},{"$f":"IF(OR(AU$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AU$3,$H198/$G198,$H198-SUM($I198:AT198)))","v":0},{"$f":"IF(OR(AV$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AV$3,$H198/$G198,$H198-SUM($I198:AU198)))","v":0},{"$f":"IF(OR(AW$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AW$3,$H198/$G198,$H198-SUM($I198:AV198)))","v":0},{"$f":"IF(OR(AX$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AX$3,$H198/$G198,$H198-SUM($I198:AW198)))","v":0},{"$f":"IF(OR(AY$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AY$3,$H198/$G198,$H198-SUM($I198:AX198)))","v":0},{"$f":"IF(OR(AZ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>AZ$3,$H198/$G198,$H198-SUM($I198:AY198)))","v":0},{"$f":"IF(OR(BA$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BA$3,$H198/$G198,$H198-SUM($I198:AZ198)))","v":0},{"$f":"IF(OR(BB$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BB$3,$H198/$G198,$H198-SUM($I198:BA198)))","v":0},{"$f":"IF(OR(BC$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BC$3,$H198/$G198,$H198-SUM($I198:BB198)))","v":0},{"$f":"IF(OR(BD$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BD$3,$H198/$G198,$H198-SUM($I198:BC198)))","v":0},{"$f":"IF(OR(BE$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BE$3,$H198/$G198,$H198-SUM($I198:BD198)))","v":0},{"$f":"IF(OR(BF$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BF$3,$H198/$G198,$H198-SUM($I198:BE198)))","v":0},{"$f":"IF(OR(BG$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BG$3,$H198/$G198,$H198-SUM($I198:BF198)))","v":0},{"$f":"IF(OR(BH$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BH$3,$H198/$G198,$H198-SUM($I198:BG198)))","v":0},{"$f":"IF(OR(BI$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BI$3,$H198/$G198,$H198-SUM($I198:BH198)))","v":0},{"$f":"IF(OR(BJ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BJ$3,$H198/$G198,$H198-SUM($I198:BI198)))","v":0},{"$f":"IF(OR(BK$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BK$3,$H198/$G198,$H198-SUM($I198:BJ198)))","v":0},{"$f":"IF(OR(BL$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BL$3,$H198/$G198,$H198-SUM($I198:BK198)))","v":0},{"$f":"IF(OR(BM$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BM$3,$H198/$G198,$H198-SUM($I198:BL198)))","v":0},{"$f":"IF(OR(BN$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BN$3,$H198/$G198,$H198-SUM($I198:BM198)))","v":0},{"$f":"IF(OR(BO$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BO$3,$H198/$G198,$H198-SUM($I198:BN198)))","v":0},{"$f":"IF(OR(BP$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BP$3,$H198/$G198,$H198-SUM($I198:BO198)))","v":0},{"$f":"IF(OR(BQ$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BQ$3,$H198/$G198,$H198-SUM($I198:BP198)))","v":0},{"$f":"IF(OR(BR$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BR$3,$H198/$G198,$H198-SUM($I198:BQ198)))","v":0},{"$f":"IF(OR(BS$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BS$3,$H198/$G198,$H198-SUM($I198:BR198)))","v":0},{"$f":"IF(OR(BT$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BT$3,$H198/$G198,$H198-SUM($I198:BS198)))","v":0},{"$f":"IF(OR(BU$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BU$3,$H198/$G198,$H198-SUM($I198:BT198)))","v":0},{"$f":"IF(OR(BV$3<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198)>BV$3,$H198/$G198,$H198-SUM($I198:BU198)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,45,{"$f":"AG174","v":0},null,{"$f":"IF(OR(J$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>J$3,$H199/$G199,$H199-SUM($I199:I199)))","v":0},{"$f":"IF(OR(K$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>K$3,$H199/$G199,$H199-SUM($I199:J199)))","v":0},{"$f":"IF(OR(L$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>L$3,$H199/$G199,$H199-SUM($I199:K199)))","v":0},{"$f":"IF(OR(M$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>M$3,$H199/$G199,$H199-SUM($I199:L199)))","v":0},{"$f":"IF(OR(N$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>N$3,$H199/$G199,$H199-SUM($I199:M199)))","v":0},{"$f":"IF(OR(O$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>O$3,$H199/$G199,$H199-SUM($I199:N199)))","v":0},{"$f":"IF(OR(P$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>P$3,$H199/$G199,$H199-SUM($I199:O199)))","v":0},{"$f":"IF(OR(Q$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Q$3,$H199/$G199,$H199-SUM($I199:P199)))","v":0},{"$f":"IF(OR(R$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>R$3,$H199/$G199,$H199-SUM($I199:Q199)))","v":0},{"$f":"IF(OR(S$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>S$3,$H199/$G199,$H199-SUM($I199:R199)))","v":0},{"$f":"IF(OR(T$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>T$3,$H199/$G199,$H199-SUM($I199:S199)))","v":0},{"$f":"IF(OR(U$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>U$3,$H199/$G199,$H199-SUM($I199:T199)))","v":0},{"$f":"IF(OR(V$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>V$3,$H199/$G199,$H199-SUM($I199:U199)))","v":0},{"$f":"IF(OR(W$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>W$3,$H199/$G199,$H199-SUM($I199:V199)))","v":0},{"$f":"IF(OR(X$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>X$3,$H199/$G199,$H199-SUM($I199:W199)))","v":0},{"$f":"IF(OR(Y$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Y$3,$H199/$G199,$H199-SUM($I199:X199)))","v":0},{"$f":"IF(OR(Z$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>Z$3,$H199/$G199,$H199-SUM($I199:Y199)))","v":0},{"$f":"IF(OR(AA$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AA$3,$H199/$G199,$H199-SUM($I199:Z199)))","v":0},{"$f":"IF(OR(AB$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AB$3,$H199/$G199,$H199-SUM($I199:AA199)))","v":0},{"$f":"IF(OR(AC$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AC$3,$H199/$G199,$H199-SUM($I199:AB199)))","v":0},{"$f":"IF(OR(AD$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AD$3,$H199/$G199,$H199-SUM($I199:AC199)))","v":0},{"$f":"IF(OR(AE$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AE$3,$H199/$G199,$H199-SUM($I199:AD199)))","v":0},{"$f":"IF(OR(AF$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AF$3,$H199/$G199,$H199-SUM($I199:AE199)))","v":0},{"$f":"IF(OR(AG$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AG$3,$H199/$G199,$H199-SUM($I199:AF199)))","v":0},{"$f":"IF(OR(AH$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AH$3,$H199/$G199,$H199-SUM($I199:AG199)))","v":0},{"$f":"IF(OR(AI$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AI$3,$H199/$G199,$H199-SUM($I199:AH199)))","v":0},{"$f":"IF(OR(AJ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AJ$3,$H199/$G199,$H199-SUM($I199:AI199)))","v":0},{"$f":"IF(OR(AK$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AK$3,$H199/$G199,$H199-SUM($I199:AJ199)))","v":0},{"$f":"IF(OR(AL$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AL$3,$H199/$G199,$H199-SUM($I199:AK199)))","v":0},{"$f":"IF(OR(AM$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AM$3,$H199/$G199,$H199-SUM($I199:AL199)))","v":0},{"$f":"IF(OR(AN$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AN$3,$H199/$G199,$H199-SUM($I199:AM199)))","v":0},{"$f":"IF(OR(AO$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AO$3,$H199/$G199,$H199-SUM($I199:AN199)))","v":0},{"$f":"IF(OR(AP$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AP$3,$H199/$G199,$H199-SUM($I199:AO199)))","v":0},{"$f":"IF(OR(AQ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AQ$3,$H199/$G199,$H199-SUM($I199:AP199)))","v":0},{"$f":"IF(OR(AR$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AR$3,$H199/$G199,$H199-SUM($I199:AQ199)))","v":0},{"$f":"IF(OR(AS$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AS$3,$H199/$G199,$H199-SUM($I199:AR199)))","v":0},{"$f":"IF(OR(AT$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AT$3,$H199/$G199,$H199-SUM($I199:AS199)))","v":0},{"$f":"IF(OR(AU$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AU$3,$H199/$G199,$H199-SUM($I199:AT199)))","v":0},{"$f":"IF(OR(AV$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AV$3,$H199/$G199,$H199-SUM($I199:AU199)))","v":0},{"$f":"IF(OR(AW$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AW$3,$H199/$G199,$H199-SUM($I199:AV199)))","v":0},{"$f":"IF(OR(AX$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AX$3,$H199/$G199,$H199-SUM($I199:AW199)))","v":0},{"$f":"IF(OR(AY$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AY$3,$H199/$G199,$H199-SUM($I199:AX199)))","v":0},{"$f":"IF(OR(AZ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>AZ$3,$H199/$G199,$H199-SUM($I199:AY199)))","v":0},{"$f":"IF(OR(BA$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BA$3,$H199/$G199,$H199-SUM($I199:AZ199)))","v":0},{"$f":"IF(OR(BB$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BB$3,$H199/$G199,$H199-SUM($I199:BA199)))","v":0},{"$f":"IF(OR(BC$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BC$3,$H199/$G199,$H199-SUM($I199:BB199)))","v":0},{"$f":"IF(OR(BD$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BD$3,$H199/$G199,$H199-SUM($I199:BC199)))","v":0},{"$f":"IF(OR(BE$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BE$3,$H199/$G199,$H199-SUM($I199:BD199)))","v":0},{"$f":"IF(OR(BF$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BF$3,$H199/$G199,$H199-SUM($I199:BE199)))","v":0},{"$f":"IF(OR(BG$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BG$3,$H199/$G199,$H199-SUM($I199:BF199)))","v":0},{"$f":"IF(OR(BH$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BH$3,$H199/$G199,$H199-SUM($I199:BG199)))","v":0},{"$f":"IF(OR(BI$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BI$3,$H199/$G199,$H199-SUM($I199:BH199)))","v":0},{"$f":"IF(OR(BJ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BJ$3,$H199/$G199,$H199-SUM($I199:BI199)))","v":0},{"$f":"IF(OR(BK$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BK$3,$H199/$G199,$H199-SUM($I199:BJ199)))","v":0},{"$f":"IF(OR(BL$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BL$3,$H199/$G199,$H199-SUM($I199:BK199)))","v":0},{"$f":"IF(OR(BM$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BM$3,$H199/$G199,$H199-SUM($I199:BL199)))","v":0},{"$f":"IF(OR(BN$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BN$3,$H199/$G199,$H199-SUM($I199:BM199)))","v":0},{"$f":"IF(OR(BO$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BO$3,$H199/$G199,$H199-SUM($I199:BN199)))","v":0},{"$f":"IF(OR(BP$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BP$3,$H199/$G199,$H199-SUM($I199:BO199)))","v":0},{"$f":"IF(OR(BQ$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BQ$3,$H199/$G199,$H199-SUM($I199:BP199)))","v":0},{"$f":"IF(OR(BR$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BR$3,$H199/$G199,$H199-SUM($I199:BQ199)))","v":0},{"$f":"IF(OR(BS$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BS$3,$H199/$G199,$H199-SUM($I199:BR199)))","v":0},{"$f":"IF(OR(BT$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BT$3,$H199/$G199,$H199-SUM($I199:BS199)))","v":0},{"$f":"IF(OR(BU$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BU$3,$H199/$G199,$H199-SUM($I199:BT199)))","v":0},{"$f":"IF(OR(BV$3<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199)>BV$3,$H199/$G199,$H199-SUM($I199:BU199)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,45,{"$f":"AH174","v":0},null,{"$f":"IF(OR(J$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>J$3,$H200/$G200,$H200-SUM($I200:I200)))","v":0},{"$f":"IF(OR(K$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>K$3,$H200/$G200,$H200-SUM($I200:J200)))","v":0},{"$f":"IF(OR(L$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>L$3,$H200/$G200,$H200-SUM($I200:K200)))","v":0},{"$f":"IF(OR(M$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>M$3,$H200/$G200,$H200-SUM($I200:L200)))","v":0},{"$f":"IF(OR(N$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>N$3,$H200/$G200,$H200-SUM($I200:M200)))","v":0},{"$f":"IF(OR(O$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>O$3,$H200/$G200,$H200-SUM($I200:N200)))","v":0},{"$f":"IF(OR(P$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>P$3,$H200/$G200,$H200-SUM($I200:O200)))","v":0},{"$f":"IF(OR(Q$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>Q$3,$H200/$G200,$H200-SUM($I200:P200)))","v":0},{"$f":"IF(OR(R$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>R$3,$H200/$G200,$H200-SUM($I200:Q200)))","v":0},{"$f":"IF(OR(S$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>S$3,$H200/$G200,$H200-SUM($I200:R200)))","v":0},{"$f":"IF(OR(T$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>T$3,$H200/$G200,$H200-SUM($I200:S200)))","v":0},{"$f":"IF(OR(U$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>U$3,$H200/$G200,$H200-SUM($I200:T200)))","v":0},{"$f":"IF(OR(V$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>V$3,$H200/$G200,$H200-SUM($I200:U200)))","v":0},{"$f":"IF(OR(W$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>W$3,$H200/$G200,$H200-SUM($I200:V200)))","v":0},{"$f":"IF(OR(X$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>X$3,$H200/$G200,$H200-SUM($I200:W200)))","v":0},{"$f":"IF(OR(Y$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>Y$3,$H200/$G200,$H200-SUM($I200:X200)))","v":0},{"$f":"IF(OR(Z$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>Z$3,$H200/$G200,$H200-SUM($I200:Y200)))","v":0},{"$f":"IF(OR(AA$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AA$3,$H200/$G200,$H200-SUM($I200:Z200)))","v":0},{"$f":"IF(OR(AB$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AB$3,$H200/$G200,$H200-SUM($I200:AA200)))","v":0},{"$f":"IF(OR(AC$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AC$3,$H200/$G200,$H200-SUM($I200:AB200)))","v":0},{"$f":"IF(OR(AD$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AD$3,$H200/$G200,$H200-SUM($I200:AC200)))","v":0},{"$f":"IF(OR(AE$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AE$3,$H200/$G200,$H200-SUM($I200:AD200)))","v":0},{"$f":"IF(OR(AF$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AF$3,$H200/$G200,$H200-SUM($I200:AE200)))","v":0},{"$f":"IF(OR(AG$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AG$3,$H200/$G200,$H200-SUM($I200:AF200)))","v":0},{"$f":"IF(OR(AH$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AH$3,$H200/$G200,$H200-SUM($I200:AG200)))","v":0},{"$f":"IF(OR(AI$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AI$3,$H200/$G200,$H200-SUM($I200:AH200)))","v":0},{"$f":"IF(OR(AJ$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AJ$3,$H200/$G200,$H200-SUM($I200:AI200)))","v":0},{"$f":"IF(OR(AK$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AK$3,$H200/$G200,$H200-SUM($I200:AJ200)))","v":0},{"$f":"IF(OR(AL$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AL$3,$H200/$G200,$H200-SUM($I200:AK200)))","v":0},{"$f":"IF(OR(AM$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AM$3,$H200/$G200,$H200-SUM($I200:AL200)))","v":0},{"$f":"IF(OR(AN$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AN$3,$H200/$G200,$H200-SUM($I200:AM200)))","v":0},{"$f":"IF(OR(AO$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AO$3,$H200/$G200,$H200-SUM($I200:AN200)))","v":0},{"$f":"IF(OR(AP$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AP$3,$H200/$G200,$H200-SUM($I200:AO200)))","v":0},{"$f":"IF(OR(AQ$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AQ$3,$H200/$G200,$H200-SUM($I200:AP200)))","v":0},{"$f":"IF(OR(AR$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AR$3,$H200/$G200,$H200-SUM($I200:AQ200)))","v":0},{"$f":"IF(OR(AS$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AS$3,$H200/$G200,$H200-SUM($I200:AR200)))","v":0},{"$f":"IF(OR(AT$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AT$3,$H200/$G200,$H200-SUM($I200:AS200)))","v":0},{"$f":"IF(OR(AU$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AU$3,$H200/$G200,$H200-SUM($I200:AT200)))","v":0},{"$f":"IF(OR(AV$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AV$3,$H200/$G200,$H200-SUM($I200:AU200)))","v":0},{"$f":"IF(OR(AW$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AW$3,$H200/$G200,$H200-SUM($I200:AV200)))","v":0},{"$f":"IF(OR(AX$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AX$3,$H200/$G200,$H200-SUM($I200:AW200)))","v":0},{"$f":"IF(OR(AY$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AY$3,$H200/$G200,$H200-SUM($I200:AX200)))","v":0},{"$f":"IF(OR(AZ$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>AZ$3,$H200/$G200,$H200-SUM($I200:AY200)))","v":0},{"$f":"IF(OR(BA$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BA$3,$H200/$G200,$H200-SUM($I200:AZ200)))","v":0},{"$f":"IF(OR(BB$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BB$3,$H200/$G200,$H200-SUM($I200:BA200)))","v":0},{"$f":"IF(OR(BC$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BC$3,$H200/$G200,$H200-SUM($I200:BB200)))","v":0},{"$f":"IF(OR(BD$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BD$3,$H200/$G200,$H200-SUM($I200:BC200)))","v":0},{"$f":"IF(OR(BE$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BE$3,$H200/$G200,$H200-SUM($I200:BD200)))","v":0},{"$f":"IF(OR(BF$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BF$3,$H200/$G200,$H200-SUM($I200:BE200)))","v":0},{"$f":"IF(OR(BG$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BG$3,$H200/$G200,$H200-SUM($I200:BF200)))","v":0},{"$f":"IF(OR(BH$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BH$3,$H200/$G200,$H200-SUM($I200:BG200)))","v":0},{"$f":"IF(OR(BI$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BI$3,$H200/$G200,$H200-SUM($I200:BH200)))","v":0},{"$f":"IF(OR(BJ$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BJ$3,$H200/$G200,$H200-SUM($I200:BI200)))","v":0},{"$f":"IF(OR(BK$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BK$3,$H200/$G200,$H200-SUM($I200:BJ200)))","v":0},{"$f":"IF(OR(BL$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BL$3,$H200/$G200,$H200-SUM($I200:BK200)))","v":0},{"$f":"IF(OR(BM$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BM$3,$H200/$G200,$H200-SUM($I200:BL200)))","v":0},{"$f":"IF(OR(BN$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BN$3,$H200/$G200,$H200-SUM($I200:BM200)))","v":0},{"$f":"IF(OR(BO$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BO$3,$H200/$G200,$H200-SUM($I200:BN200)))","v":0},{"$f":"IF(OR(BP$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BP$3,$H200/$G200,$H200-SUM($I200:BO200)))","v":0},{"$f":"IF(OR(BQ$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BQ$3,$H200/$G200,$H200-SUM($I200:BP200)))","v":0},{"$f":"IF(OR(BR$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BR$3,$H200/$G200,$H200-SUM($I200:BQ200)))","v":0},{"$f":"IF(OR(BS$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BS$3,$H200/$G200,$H200-SUM($I200:BR200)))","v":0},{"$f":"IF(OR(BT$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BT$3,$H200/$G200,$H200-SUM($I200:BS200)))","v":0},{"$f":"IF(OR(BU$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BU$3,$H200/$G200,$H200-SUM($I200:BT200)))","v":0},{"$f":"IF(OR(BV$3<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200)>BV$3,$H200/$G200,$H200-SUM($I200:BU200)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,45,{"$f":"AI174","v":0},null,{"$f":"IF(OR(J$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>J$3,$H201/$G201,$H201-SUM($I201:I201)))","v":0},{"$f":"IF(OR(K$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>K$3,$H201/$G201,$H201-SUM($I201:J201)))","v":0},{"$f":"IF(OR(L$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>L$3,$H201/$G201,$H201-SUM($I201:K201)))","v":0},{"$f":"IF(OR(M$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>M$3,$H201/$G201,$H201-SUM($I201:L201)))","v":0},{"$f":"IF(OR(N$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>N$3,$H201/$G201,$H201-SUM($I201:M201)))","v":0},{"$f":"IF(OR(O$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>O$3,$H201/$G201,$H201-SUM($I201:N201)))","v":0},{"$f":"IF(OR(P$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>P$3,$H201/$G201,$H201-SUM($I201:O201)))","v":0},{"$f":"IF(OR(Q$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>Q$3,$H201/$G201,$H201-SUM($I201:P201)))","v":0},{"$f":"IF(OR(R$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>R$3,$H201/$G201,$H201-SUM($I201:Q201)))","v":0},{"$f":"IF(OR(S$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>S$3,$H201/$G201,$H201-SUM($I201:R201)))","v":0},{"$f":"IF(OR(T$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>T$3,$H201/$G201,$H201-SUM($I201:S201)))","v":0},{"$f":"IF(OR(U$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>U$3,$H201/$G201,$H201-SUM($I201:T201)))","v":0},{"$f":"IF(OR(V$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>V$3,$H201/$G201,$H201-SUM($I201:U201)))","v":0},{"$f":"IF(OR(W$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>W$3,$H201/$G201,$H201-SUM($I201:V201)))","v":0},{"$f":"IF(OR(X$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>X$3,$H201/$G201,$H201-SUM($I201:W201)))","v":0},{"$f":"IF(OR(Y$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>Y$3,$H201/$G201,$H201-SUM($I201:X201)))","v":0},{"$f":"IF(OR(Z$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>Z$3,$H201/$G201,$H201-SUM($I201:Y201)))","v":0},{"$f":"IF(OR(AA$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AA$3,$H201/$G201,$H201-SUM($I201:Z201)))","v":0},{"$f":"IF(OR(AB$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AB$3,$H201/$G201,$H201-SUM($I201:AA201)))","v":0},{"$f":"IF(OR(AC$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AC$3,$H201/$G201,$H201-SUM($I201:AB201)))","v":0},{"$f":"IF(OR(AD$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AD$3,$H201/$G201,$H201-SUM($I201:AC201)))","v":0},{"$f":"IF(OR(AE$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AE$3,$H201/$G201,$H201-SUM($I201:AD201)))","v":0},{"$f":"IF(OR(AF$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AF$3,$H201/$G201,$H201-SUM($I201:AE201)))","v":0},{"$f":"IF(OR(AG$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AG$3,$H201/$G201,$H201-SUM($I201:AF201)))","v":0},{"$f":"IF(OR(AH$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AH$3,$H201/$G201,$H201-SUM($I201:AG201)))","v":0},{"$f":"IF(OR(AI$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AI$3,$H201/$G201,$H201-SUM($I201:AH201)))","v":0},{"$f":"IF(OR(AJ$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AJ$3,$H201/$G201,$H201-SUM($I201:AI201)))","v":0},{"$f":"IF(OR(AK$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AK$3,$H201/$G201,$H201-SUM($I201:AJ201)))","v":0},{"$f":"IF(OR(AL$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AL$3,$H201/$G201,$H201-SUM($I201:AK201)))","v":0},{"$f":"IF(OR(AM$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AM$3,$H201/$G201,$H201-SUM($I201:AL201)))","v":0},{"$f":"IF(OR(AN$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AN$3,$H201/$G201,$H201-SUM($I201:AM201)))","v":0},{"$f":"IF(OR(AO$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AO$3,$H201/$G201,$H201-SUM($I201:AN201)))","v":0},{"$f":"IF(OR(AP$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AP$3,$H201/$G201,$H201-SUM($I201:AO201)))","v":0},{"$f":"IF(OR(AQ$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AQ$3,$H201/$G201,$H201-SUM($I201:AP201)))","v":0},{"$f":"IF(OR(AR$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AR$3,$H201/$G201,$H201-SUM($I201:AQ201)))","v":0},{"$f":"IF(OR(AS$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AS$3,$H201/$G201,$H201-SUM($I201:AR201)))","v":0},{"$f":"IF(OR(AT$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AT$3,$H201/$G201,$H201-SUM($I201:AS201)))","v":0},{"$f":"IF(OR(AU$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AU$3,$H201/$G201,$H201-SUM($I201:AT201)))","v":0},{"$f":"IF(OR(AV$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AV$3,$H201/$G201,$H201-SUM($I201:AU201)))","v":0},{"$f":"IF(OR(AW$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AW$3,$H201/$G201,$H201-SUM($I201:AV201)))","v":0},{"$f":"IF(OR(AX$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AX$3,$H201/$G201,$H201-SUM($I201:AW201)))","v":0},{"$f":"IF(OR(AY$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AY$3,$H201/$G201,$H201-SUM($I201:AX201)))","v":0},{"$f":"IF(OR(AZ$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>AZ$3,$H201/$G201,$H201-SUM($I201:AY201)))","v":0},{"$f":"IF(OR(BA$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BA$3,$H201/$G201,$H201-SUM($I201:AZ201)))","v":0},{"$f":"IF(OR(BB$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BB$3,$H201/$G201,$H201-SUM($I201:BA201)))","v":0},{"$f":"IF(OR(BC$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BC$3,$H201/$G201,$H201-SUM($I201:BB201)))","v":0},{"$f":"IF(OR(BD$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BD$3,$H201/$G201,$H201-SUM($I201:BC201)))","v":0},{"$f":"IF(OR(BE$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BE$3,$H201/$G201,$H201-SUM($I201:BD201)))","v":0},{"$f":"IF(OR(BF$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BF$3,$H201/$G201,$H201-SUM($I201:BE201)))","v":0},{"$f":"IF(OR(BG$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BG$3,$H201/$G201,$H201-SUM($I201:BF201)))","v":0},{"$f":"IF(OR(BH$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BH$3,$H201/$G201,$H201-SUM($I201:BG201)))","v":0},{"$f":"IF(OR(BI$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BI$3,$H201/$G201,$H201-SUM($I201:BH201)))","v":0},{"$f":"IF(OR(BJ$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BJ$3,$H201/$G201,$H201-SUM($I201:BI201)))","v":0},{"$f":"IF(OR(BK$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BK$3,$H201/$G201,$H201-SUM($I201:BJ201)))","v":0},{"$f":"IF(OR(BL$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BL$3,$H201/$G201,$H201-SUM($I201:BK201)))","v":0},{"$f":"IF(OR(BM$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BM$3,$H201/$G201,$H201-SUM($I201:BL201)))","v":0},{"$f":"IF(OR(BN$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BN$3,$H201/$G201,$H201-SUM($I201:BM201)))","v":0},{"$f":"IF(OR(BO$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BO$3,$H201/$G201,$H201-SUM($I201:BN201)))","v":0},{"$f":"IF(OR(BP$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BP$3,$H201/$G201,$H201-SUM($I201:BO201)))","v":0},{"$f":"IF(OR(BQ$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BQ$3,$H201/$G201,$H201-SUM($I201:BP201)))","v":0},{"$f":"IF(OR(BR$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BR$3,$H201/$G201,$H201-SUM($I201:BQ201)))","v":0},{"$f":"IF(OR(BS$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BS$3,$H201/$G201,$H201-SUM($I201:BR201)))","v":0},{"$f":"IF(OR(BT$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BT$3,$H201/$G201,$H201-SUM($I201:BS201)))","v":0},{"$f":"IF(OR(BU$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BU$3,$H201/$G201,$H201-SUM($I201:BT201)))","v":0},{"$f":"IF(OR(BV$3<=$D201,$G201=\"n/a\"),0,IF(SUM($D201,$G201)>BV$3,$H201/$G201,$H201-SUM($I201:BU201)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,45,{"$f":"AJ174","v":0},null,{"$f":"IF(OR(J$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>J$3,$H202/$G202,$H202-SUM($I202:I202)))","v":0},{"$f":"IF(OR(K$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>K$3,$H202/$G202,$H202-SUM($I202:J202)))","v":0},{"$f":"IF(OR(L$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>L$3,$H202/$G202,$H202-SUM($I202:K202)))","v":0},{"$f":"IF(OR(M$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>M$3,$H202/$G202,$H202-SUM($I202:L202)))","v":0},{"$f":"IF(OR(N$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>N$3,$H202/$G202,$H202-SUM($I202:M202)))","v":0},{"$f":"IF(OR(O$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>O$3,$H202/$G202,$H202-SUM($I202:N202)))","v":0},{"$f":"IF(OR(P$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>P$3,$H202/$G202,$H202-SUM($I202:O202)))","v":0},{"$f":"IF(OR(Q$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>Q$3,$H202/$G202,$H202-SUM($I202:P202)))","v":0},{"$f":"IF(OR(R$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>R$3,$H202/$G202,$H202-SUM($I202:Q202)))","v":0},{"$f":"IF(OR(S$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>S$3,$H202/$G202,$H202-SUM($I202:R202)))","v":0},{"$f":"IF(OR(T$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>T$3,$H202/$G202,$H202-SUM($I202:S202)))","v":0},{"$f":"IF(OR(U$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>U$3,$H202/$G202,$H202-SUM($I202:T202)))","v":0},{"$f":"IF(OR(V$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>V$3,$H202/$G202,$H202-SUM($I202:U202)))","v":0},{"$f":"IF(OR(W$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>W$3,$H202/$G202,$H202-SUM($I202:V202)))","v":0},{"$f":"IF(OR(X$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>X$3,$H202/$G202,$H202-SUM($I202:W202)))","v":0},{"$f":"IF(OR(Y$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>Y$3,$H202/$G202,$H202-SUM($I202:X202)))","v":0},{"$f":"IF(OR(Z$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>Z$3,$H202/$G202,$H202-SUM($I202:Y202)))","v":0},{"$f":"IF(OR(AA$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AA$3,$H202/$G202,$H202-SUM($I202:Z202)))","v":0},{"$f":"IF(OR(AB$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AB$3,$H202/$G202,$H202-SUM($I202:AA202)))","v":0},{"$f":"IF(OR(AC$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AC$3,$H202/$G202,$H202-SUM($I202:AB202)))","v":0},{"$f":"IF(OR(AD$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AD$3,$H202/$G202,$H202-SUM($I202:AC202)))","v":0},{"$f":"IF(OR(AE$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AE$3,$H202/$G202,$H202-SUM($I202:AD202)))","v":0},{"$f":"IF(OR(AF$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AF$3,$H202/$G202,$H202-SUM($I202:AE202)))","v":0},{"$f":"IF(OR(AG$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AG$3,$H202/$G202,$H202-SUM($I202:AF202)))","v":0},{"$f":"IF(OR(AH$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AH$3,$H202/$G202,$H202-SUM($I202:AG202)))","v":0},{"$f":"IF(OR(AI$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AI$3,$H202/$G202,$H202-SUM($I202:AH202)))","v":0},{"$f":"IF(OR(AJ$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AJ$3,$H202/$G202,$H202-SUM($I202:AI202)))","v":0},{"$f":"IF(OR(AK$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AK$3,$H202/$G202,$H202-SUM($I202:AJ202)))","v":0},{"$f":"IF(OR(AL$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AL$3,$H202/$G202,$H202-SUM($I202:AK202)))","v":0},{"$f":"IF(OR(AM$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AM$3,$H202/$G202,$H202-SUM($I202:AL202)))","v":0},{"$f":"IF(OR(AN$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AN$3,$H202/$G202,$H202-SUM($I202:AM202)))","v":0},{"$f":"IF(OR(AO$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AO$3,$H202/$G202,$H202-SUM($I202:AN202)))","v":0},{"$f":"IF(OR(AP$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AP$3,$H202/$G202,$H202-SUM($I202:AO202)))","v":0},{"$f":"IF(OR(AQ$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AQ$3,$H202/$G202,$H202-SUM($I202:AP202)))","v":0},{"$f":"IF(OR(AR$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AR$3,$H202/$G202,$H202-SUM($I202:AQ202)))","v":0},{"$f":"IF(OR(AS$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AS$3,$H202/$G202,$H202-SUM($I202:AR202)))","v":0},{"$f":"IF(OR(AT$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AT$3,$H202/$G202,$H202-SUM($I202:AS202)))","v":0},{"$f":"IF(OR(AU$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AU$3,$H202/$G202,$H202-SUM($I202:AT202)))","v":0},{"$f":"IF(OR(AV$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AV$3,$H202/$G202,$H202-SUM($I202:AU202)))","v":0},{"$f":"IF(OR(AW$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AW$3,$H202/$G202,$H202-SUM($I202:AV202)))","v":0},{"$f":"IF(OR(AX$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AX$3,$H202/$G202,$H202-SUM($I202:AW202)))","v":0},{"$f":"IF(OR(AY$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AY$3,$H202/$G202,$H202-SUM($I202:AX202)))","v":0},{"$f":"IF(OR(AZ$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>AZ$3,$H202/$G202,$H202-SUM($I202:AY202)))","v":0},{"$f":"IF(OR(BA$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BA$3,$H202/$G202,$H202-SUM($I202:AZ202)))","v":0},{"$f":"IF(OR(BB$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BB$3,$H202/$G202,$H202-SUM($I202:BA202)))","v":0},{"$f":"IF(OR(BC$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BC$3,$H202/$G202,$H202-SUM($I202:BB202)))","v":0},{"$f":"IF(OR(BD$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BD$3,$H202/$G202,$H202-SUM($I202:BC202)))","v":0},{"$f":"IF(OR(BE$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BE$3,$H202/$G202,$H202-SUM($I202:BD202)))","v":0},{"$f":"IF(OR(BF$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BF$3,$H202/$G202,$H202-SUM($I202:BE202)))","v":0},{"$f":"IF(OR(BG$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BG$3,$H202/$G202,$H202-SUM($I202:BF202)))","v":0},{"$f":"IF(OR(BH$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BH$3,$H202/$G202,$H202-SUM($I202:BG202)))","v":0},{"$f":"IF(OR(BI$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BI$3,$H202/$G202,$H202-SUM($I202:BH202)))","v":0},{"$f":"IF(OR(BJ$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BJ$3,$H202/$G202,$H202-SUM($I202:BI202)))","v":0},{"$f":"IF(OR(BK$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BK$3,$H202/$G202,$H202-SUM($I202:BJ202)))","v":0},{"$f":"IF(OR(BL$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BL$3,$H202/$G202,$H202-SUM($I202:BK202)))","v":0},{"$f":"IF(OR(BM$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BM$3,$H202/$G202,$H202-SUM($I202:BL202)))","v":0},{"$f":"IF(OR(BN$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BN$3,$H202/$G202,$H202-SUM($I202:BM202)))","v":0},{"$f":"IF(OR(BO$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BO$3,$H202/$G202,$H202-SUM($I202:BN202)))","v":0},{"$f":"IF(OR(BP$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BP$3,$H202/$G202,$H202-SUM($I202:BO202)))","v":0},{"$f":"IF(OR(BQ$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BQ$3,$H202/$G202,$H202-SUM($I202:BP202)))","v":0},{"$f":"IF(OR(BR$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BR$3,$H202/$G202,$H202-SUM($I202:BQ202)))","v":0},{"$f":"IF(OR(BS$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BS$3,$H202/$G202,$H202-SUM($I202:BR202)))","v":0},{"$f":"IF(OR(BT$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BT$3,$H202/$G202,$H202-SUM($I202:BS202)))","v":0},{"$f":"IF(OR(BU$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BU$3,$H202/$G202,$H202-SUM($I202:BT202)))","v":0},{"$f":"IF(OR(BV$3<=$D202,$G202=\"n/a\"),0,IF(SUM($D202,$G202)>BV$3,$H202/$G202,$H202-SUM($I202:BU202)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,45,{"$f":"AK174","v":0},null,{"$f":"IF(OR(J$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>J$3,$H203/$G203,$H203-SUM($I203:I203)))","v":0},{"$f":"IF(OR(K$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>K$3,$H203/$G203,$H203-SUM($I203:J203)))","v":0},{"$f":"IF(OR(L$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>L$3,$H203/$G203,$H203-SUM($I203:K203)))","v":0},{"$f":"IF(OR(M$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>M$3,$H203/$G203,$H203-SUM($I203:L203)))","v":0},{"$f":"IF(OR(N$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>N$3,$H203/$G203,$H203-SUM($I203:M203)))","v":0},{"$f":"IF(OR(O$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>O$3,$H203/$G203,$H203-SUM($I203:N203)))","v":0},{"$f":"IF(OR(P$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>P$3,$H203/$G203,$H203-SUM($I203:O203)))","v":0},{"$f":"IF(OR(Q$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>Q$3,$H203/$G203,$H203-SUM($I203:P203)))","v":0},{"$f":"IF(OR(R$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>R$3,$H203/$G203,$H203-SUM($I203:Q203)))","v":0},{"$f":"IF(OR(S$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>S$3,$H203/$G203,$H203-SUM($I203:R203)))","v":0},{"$f":"IF(OR(T$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>T$3,$H203/$G203,$H203-SUM($I203:S203)))","v":0},{"$f":"IF(OR(U$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>U$3,$H203/$G203,$H203-SUM($I203:T203)))","v":0},{"$f":"IF(OR(V$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>V$3,$H203/$G203,$H203-SUM($I203:U203)))","v":0},{"$f":"IF(OR(W$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>W$3,$H203/$G203,$H203-SUM($I203:V203)))","v":0},{"$f":"IF(OR(X$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>X$3,$H203/$G203,$H203-SUM($I203:W203)))","v":0},{"$f":"IF(OR(Y$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>Y$3,$H203/$G203,$H203-SUM($I203:X203)))","v":0},{"$f":"IF(OR(Z$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>Z$3,$H203/$G203,$H203-SUM($I203:Y203)))","v":0},{"$f":"IF(OR(AA$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AA$3,$H203/$G203,$H203-SUM($I203:Z203)))","v":0},{"$f":"IF(OR(AB$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AB$3,$H203/$G203,$H203-SUM($I203:AA203)))","v":0},{"$f":"IF(OR(AC$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AC$3,$H203/$G203,$H203-SUM($I203:AB203)))","v":0},{"$f":"IF(OR(AD$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AD$3,$H203/$G203,$H203-SUM($I203:AC203)))","v":0},{"$f":"IF(OR(AE$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AE$3,$H203/$G203,$H203-SUM($I203:AD203)))","v":0},{"$f":"IF(OR(AF$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AF$3,$H203/$G203,$H203-SUM($I203:AE203)))","v":0},{"$f":"IF(OR(AG$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AG$3,$H203/$G203,$H203-SUM($I203:AF203)))","v":0},{"$f":"IF(OR(AH$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AH$3,$H203/$G203,$H203-SUM($I203:AG203)))","v":0},{"$f":"IF(OR(AI$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AI$3,$H203/$G203,$H203-SUM($I203:AH203)))","v":0},{"$f":"IF(OR(AJ$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AJ$3,$H203/$G203,$H203-SUM($I203:AI203)))","v":0},{"$f":"IF(OR(AK$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AK$3,$H203/$G203,$H203-SUM($I203:AJ203)))","v":0},{"$f":"IF(OR(AL$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AL$3,$H203/$G203,$H203-SUM($I203:AK203)))","v":0},{"$f":"IF(OR(AM$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AM$3,$H203/$G203,$H203-SUM($I203:AL203)))","v":0},{"$f":"IF(OR(AN$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AN$3,$H203/$G203,$H203-SUM($I203:AM203)))","v":0},{"$f":"IF(OR(AO$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AO$3,$H203/$G203,$H203-SUM($I203:AN203)))","v":0},{"$f":"IF(OR(AP$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AP$3,$H203/$G203,$H203-SUM($I203:AO203)))","v":0},{"$f":"IF(OR(AQ$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AQ$3,$H203/$G203,$H203-SUM($I203:AP203)))","v":0},{"$f":"IF(OR(AR$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AR$3,$H203/$G203,$H203-SUM($I203:AQ203)))","v":0},{"$f":"IF(OR(AS$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AS$3,$H203/$G203,$H203-SUM($I203:AR203)))","v":0},{"$f":"IF(OR(AT$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AT$3,$H203/$G203,$H203-SUM($I203:AS203)))","v":0},{"$f":"IF(OR(AU$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AU$3,$H203/$G203,$H203-SUM($I203:AT203)))","v":0},{"$f":"IF(OR(AV$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AV$3,$H203/$G203,$H203-SUM($I203:AU203)))","v":0},{"$f":"IF(OR(AW$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AW$3,$H203/$G203,$H203-SUM($I203:AV203)))","v":0},{"$f":"IF(OR(AX$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AX$3,$H203/$G203,$H203-SUM($I203:AW203)))","v":0},{"$f":"IF(OR(AY$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AY$3,$H203/$G203,$H203-SUM($I203:AX203)))","v":0},{"$f":"IF(OR(AZ$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>AZ$3,$H203/$G203,$H203-SUM($I203:AY203)))","v":0},{"$f":"IF(OR(BA$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BA$3,$H203/$G203,$H203-SUM($I203:AZ203)))","v":0},{"$f":"IF(OR(BB$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BB$3,$H203/$G203,$H203-SUM($I203:BA203)))","v":0},{"$f":"IF(OR(BC$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BC$3,$H203/$G203,$H203-SUM($I203:BB203)))","v":0},{"$f":"IF(OR(BD$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BD$3,$H203/$G203,$H203-SUM($I203:BC203)))","v":0},{"$f":"IF(OR(BE$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BE$3,$H203/$G203,$H203-SUM($I203:BD203)))","v":0},{"$f":"IF(OR(BF$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BF$3,$H203/$G203,$H203-SUM($I203:BE203)))","v":0},{"$f":"IF(OR(BG$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BG$3,$H203/$G203,$H203-SUM($I203:BF203)))","v":0},{"$f":"IF(OR(BH$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BH$3,$H203/$G203,$H203-SUM($I203:BG203)))","v":0},{"$f":"IF(OR(BI$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BI$3,$H203/$G203,$H203-SUM($I203:BH203)))","v":0},{"$f":"IF(OR(BJ$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BJ$3,$H203/$G203,$H203-SUM($I203:BI203)))","v":0},{"$f":"IF(OR(BK$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BK$3,$H203/$G203,$H203-SUM($I203:BJ203)))","v":0},{"$f":"IF(OR(BL$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BL$3,$H203/$G203,$H203-SUM($I203:BK203)))","v":0},{"$f":"IF(OR(BM$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BM$3,$H203/$G203,$H203-SUM($I203:BL203)))","v":0},{"$f":"IF(OR(BN$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BN$3,$H203/$G203,$H203-SUM($I203:BM203)))","v":0},{"$f":"IF(OR(BO$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BO$3,$H203/$G203,$H203-SUM($I203:BN203)))","v":0},{"$f":"IF(OR(BP$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BP$3,$H203/$G203,$H203-SUM($I203:BO203)))","v":0},{"$f":"IF(OR(BQ$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BQ$3,$H203/$G203,$H203-SUM($I203:BP203)))","v":0},{"$f":"IF(OR(BR$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BR$3,$H203/$G203,$H203-SUM($I203:BQ203)))","v":0},{"$f":"IF(OR(BS$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BS$3,$H203/$G203,$H203-SUM($I203:BR203)))","v":0},{"$f":"IF(OR(BT$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BT$3,$H203/$G203,$H203-SUM($I203:BS203)))","v":0},{"$f":"IF(OR(BU$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BU$3,$H203/$G203,$H203-SUM($I203:BT203)))","v":0},{"$f":"IF(OR(BV$3<=$D203,$G203=\"n/a\"),0,IF(SUM($D203,$G203)>BV$3,$H203/$G203,$H203-SUM($I203:BU203)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,45,{"$f":"AL174","v":0},null,{"$f":"IF(OR(J$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>J$3,$H204/$G204,$H204-SUM($I204:I204)))","v":0},{"$f":"IF(OR(K$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>K$3,$H204/$G204,$H204-SUM($I204:J204)))","v":0},{"$f":"IF(OR(L$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>L$3,$H204/$G204,$H204-SUM($I204:K204)))","v":0},{"$f":"IF(OR(M$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>M$3,$H204/$G204,$H204-SUM($I204:L204)))","v":0},{"$f":"IF(OR(N$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>N$3,$H204/$G204,$H204-SUM($I204:M204)))","v":0},{"$f":"IF(OR(O$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>O$3,$H204/$G204,$H204-SUM($I204:N204)))","v":0},{"$f":"IF(OR(P$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>P$3,$H204/$G204,$H204-SUM($I204:O204)))","v":0},{"$f":"IF(OR(Q$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>Q$3,$H204/$G204,$H204-SUM($I204:P204)))","v":0},{"$f":"IF(OR(R$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>R$3,$H204/$G204,$H204-SUM($I204:Q204)))","v":0},{"$f":"IF(OR(S$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>S$3,$H204/$G204,$H204-SUM($I204:R204)))","v":0},{"$f":"IF(OR(T$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>T$3,$H204/$G204,$H204-SUM($I204:S204)))","v":0},{"$f":"IF(OR(U$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>U$3,$H204/$G204,$H204-SUM($I204:T204)))","v":0},{"$f":"IF(OR(V$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>V$3,$H204/$G204,$H204-SUM($I204:U204)))","v":0},{"$f":"IF(OR(W$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>W$3,$H204/$G204,$H204-SUM($I204:V204)))","v":0},{"$f":"IF(OR(X$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>X$3,$H204/$G204,$H204-SUM($I204:W204)))","v":0},{"$f":"IF(OR(Y$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>Y$3,$H204/$G204,$H204-SUM($I204:X204)))","v":0},{"$f":"IF(OR(Z$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>Z$3,$H204/$G204,$H204-SUM($I204:Y204)))","v":0},{"$f":"IF(OR(AA$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AA$3,$H204/$G204,$H204-SUM($I204:Z204)))","v":0},{"$f":"IF(OR(AB$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AB$3,$H204/$G204,$H204-SUM($I204:AA204)))","v":0},{"$f":"IF(OR(AC$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AC$3,$H204/$G204,$H204-SUM($I204:AB204)))","v":0},{"$f":"IF(OR(AD$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AD$3,$H204/$G204,$H204-SUM($I204:AC204)))","v":0},{"$f":"IF(OR(AE$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AE$3,$H204/$G204,$H204-SUM($I204:AD204)))","v":0},{"$f":"IF(OR(AF$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AF$3,$H204/$G204,$H204-SUM($I204:AE204)))","v":0},{"$f":"IF(OR(AG$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AG$3,$H204/$G204,$H204-SUM($I204:AF204)))","v":0},{"$f":"IF(OR(AH$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AH$3,$H204/$G204,$H204-SUM($I204:AG204)))","v":0},{"$f":"IF(OR(AI$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AI$3,$H204/$G204,$H204-SUM($I204:AH204)))","v":0},{"$f":"IF(OR(AJ$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AJ$3,$H204/$G204,$H204-SUM($I204:AI204)))","v":0},{"$f":"IF(OR(AK$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AK$3,$H204/$G204,$H204-SUM($I204:AJ204)))","v":0},{"$f":"IF(OR(AL$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AL$3,$H204/$G204,$H204-SUM($I204:AK204)))","v":0},{"$f":"IF(OR(AM$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AM$3,$H204/$G204,$H204-SUM($I204:AL204)))","v":0},{"$f":"IF(OR(AN$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AN$3,$H204/$G204,$H204-SUM($I204:AM204)))","v":0},{"$f":"IF(OR(AO$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AO$3,$H204/$G204,$H204-SUM($I204:AN204)))","v":0},{"$f":"IF(OR(AP$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AP$3,$H204/$G204,$H204-SUM($I204:AO204)))","v":0},{"$f":"IF(OR(AQ$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AQ$3,$H204/$G204,$H204-SUM($I204:AP204)))","v":0},{"$f":"IF(OR(AR$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AR$3,$H204/$G204,$H204-SUM($I204:AQ204)))","v":0},{"$f":"IF(OR(AS$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AS$3,$H204/$G204,$H204-SUM($I204:AR204)))","v":0},{"$f":"IF(OR(AT$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AT$3,$H204/$G204,$H204-SUM($I204:AS204)))","v":0},{"$f":"IF(OR(AU$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AU$3,$H204/$G204,$H204-SUM($I204:AT204)))","v":0},{"$f":"IF(OR(AV$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AV$3,$H204/$G204,$H204-SUM($I204:AU204)))","v":0},{"$f":"IF(OR(AW$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AW$3,$H204/$G204,$H204-SUM($I204:AV204)))","v":0},{"$f":"IF(OR(AX$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AX$3,$H204/$G204,$H204-SUM($I204:AW204)))","v":0},{"$f":"IF(OR(AY$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AY$3,$H204/$G204,$H204-SUM($I204:AX204)))","v":0},{"$f":"IF(OR(AZ$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>AZ$3,$H204/$G204,$H204-SUM($I204:AY204)))","v":0},{"$f":"IF(OR(BA$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BA$3,$H204/$G204,$H204-SUM($I204:AZ204)))","v":0},{"$f":"IF(OR(BB$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BB$3,$H204/$G204,$H204-SUM($I204:BA204)))","v":0},{"$f":"IF(OR(BC$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BC$3,$H204/$G204,$H204-SUM($I204:BB204)))","v":0},{"$f":"IF(OR(BD$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BD$3,$H204/$G204,$H204-SUM($I204:BC204)))","v":0},{"$f":"IF(OR(BE$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BE$3,$H204/$G204,$H204-SUM($I204:BD204)))","v":0},{"$f":"IF(OR(BF$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BF$3,$H204/$G204,$H204-SUM($I204:BE204)))","v":0},{"$f":"IF(OR(BG$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BG$3,$H204/$G204,$H204-SUM($I204:BF204)))","v":0},{"$f":"IF(OR(BH$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BH$3,$H204/$G204,$H204-SUM($I204:BG204)))","v":0},{"$f":"IF(OR(BI$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BI$3,$H204/$G204,$H204-SUM($I204:BH204)))","v":0},{"$f":"IF(OR(BJ$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BJ$3,$H204/$G204,$H204-SUM($I204:BI204)))","v":0},{"$f":"IF(OR(BK$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BK$3,$H204/$G204,$H204-SUM($I204:BJ204)))","v":0},{"$f":"IF(OR(BL$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BL$3,$H204/$G204,$H204-SUM($I204:BK204)))","v":0},{"$f":"IF(OR(BM$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BM$3,$H204/$G204,$H204-SUM($I204:BL204)))","v":0},{"$f":"IF(OR(BN$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BN$3,$H204/$G204,$H204-SUM($I204:BM204)))","v":0},{"$f":"IF(OR(BO$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BO$3,$H204/$G204,$H204-SUM($I204:BN204)))","v":0},{"$f":"IF(OR(BP$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BP$3,$H204/$G204,$H204-SUM($I204:BO204)))","v":0},{"$f":"IF(OR(BQ$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BQ$3,$H204/$G204,$H204-SUM($I204:BP204)))","v":0},{"$f":"IF(OR(BR$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BR$3,$H204/$G204,$H204-SUM($I204:BQ204)))","v":0},{"$f":"IF(OR(BS$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BS$3,$H204/$G204,$H204-SUM($I204:BR204)))","v":0},{"$f":"IF(OR(BT$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BT$3,$H204/$G204,$H204-SUM($I204:BS204)))","v":0},{"$f":"IF(OR(BU$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BU$3,$H204/$G204,$H204-SUM($I204:BT204)))","v":0},{"$f":"IF(OR(BV$3<=$D204,$G204=\"n/a\"),0,IF(SUM($D204,$G204)>BV$3,$H204/$G204,$H204-SUM($I204:BU204)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,45,{"$f":"AM174","v":0},null,{"$f":"IF(OR(J$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>J$3,$H205/$G205,$H205-SUM($I205:I205)))","v":0},{"$f":"IF(OR(K$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>K$3,$H205/$G205,$H205-SUM($I205:J205)))","v":0},{"$f":"IF(OR(L$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>L$3,$H205/$G205,$H205-SUM($I205:K205)))","v":0},{"$f":"IF(OR(M$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>M$3,$H205/$G205,$H205-SUM($I205:L205)))","v":0},{"$f":"IF(OR(N$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>N$3,$H205/$G205,$H205-SUM($I205:M205)))","v":0},{"$f":"IF(OR(O$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>O$3,$H205/$G205,$H205-SUM($I205:N205)))","v":0},{"$f":"IF(OR(P$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>P$3,$H205/$G205,$H205-SUM($I205:O205)))","v":0},{"$f":"IF(OR(Q$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>Q$3,$H205/$G205,$H205-SUM($I205:P205)))","v":0},{"$f":"IF(OR(R$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>R$3,$H205/$G205,$H205-SUM($I205:Q205)))","v":0},{"$f":"IF(OR(S$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>S$3,$H205/$G205,$H205-SUM($I205:R205)))","v":0},{"$f":"IF(OR(T$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>T$3,$H205/$G205,$H205-SUM($I205:S205)))","v":0},{"$f":"IF(OR(U$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>U$3,$H205/$G205,$H205-SUM($I205:T205)))","v":0},{"$f":"IF(OR(V$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>V$3,$H205/$G205,$H205-SUM($I205:U205)))","v":0},{"$f":"IF(OR(W$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>W$3,$H205/$G205,$H205-SUM($I205:V205)))","v":0},{"$f":"IF(OR(X$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>X$3,$H205/$G205,$H205-SUM($I205:W205)))","v":0},{"$f":"IF(OR(Y$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>Y$3,$H205/$G205,$H205-SUM($I205:X205)))","v":0},{"$f":"IF(OR(Z$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>Z$3,$H205/$G205,$H205-SUM($I205:Y205)))","v":0},{"$f":"IF(OR(AA$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AA$3,$H205/$G205,$H205-SUM($I205:Z205)))","v":0},{"$f":"IF(OR(AB$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AB$3,$H205/$G205,$H205-SUM($I205:AA205)))","v":0},{"$f":"IF(OR(AC$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AC$3,$H205/$G205,$H205-SUM($I205:AB205)))","v":0},{"$f":"IF(OR(AD$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AD$3,$H205/$G205,$H205-SUM($I205:AC205)))","v":0},{"$f":"IF(OR(AE$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AE$3,$H205/$G205,$H205-SUM($I205:AD205)))","v":0},{"$f":"IF(OR(AF$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AF$3,$H205/$G205,$H205-SUM($I205:AE205)))","v":0},{"$f":"IF(OR(AG$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AG$3,$H205/$G205,$H205-SUM($I205:AF205)))","v":0},{"$f":"IF(OR(AH$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AH$3,$H205/$G205,$H205-SUM($I205:AG205)))","v":0},{"$f":"IF(OR(AI$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AI$3,$H205/$G205,$H205-SUM($I205:AH205)))","v":0},{"$f":"IF(OR(AJ$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AJ$3,$H205/$G205,$H205-SUM($I205:AI205)))","v":0},{"$f":"IF(OR(AK$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AK$3,$H205/$G205,$H205-SUM($I205:AJ205)))","v":0},{"$f":"IF(OR(AL$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AL$3,$H205/$G205,$H205-SUM($I205:AK205)))","v":0},{"$f":"IF(OR(AM$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AM$3,$H205/$G205,$H205-SUM($I205:AL205)))","v":0},{"$f":"IF(OR(AN$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AN$3,$H205/$G205,$H205-SUM($I205:AM205)))","v":0},{"$f":"IF(OR(AO$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AO$3,$H205/$G205,$H205-SUM($I205:AN205)))","v":0},{"$f":"IF(OR(AP$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AP$3,$H205/$G205,$H205-SUM($I205:AO205)))","v":0},{"$f":"IF(OR(AQ$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AQ$3,$H205/$G205,$H205-SUM($I205:AP205)))","v":0},{"$f":"IF(OR(AR$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AR$3,$H205/$G205,$H205-SUM($I205:AQ205)))","v":0},{"$f":"IF(OR(AS$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AS$3,$H205/$G205,$H205-SUM($I205:AR205)))","v":0},{"$f":"IF(OR(AT$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AT$3,$H205/$G205,$H205-SUM($I205:AS205)))","v":0},{"$f":"IF(OR(AU$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AU$3,$H205/$G205,$H205-SUM($I205:AT205)))","v":0},{"$f":"IF(OR(AV$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AV$3,$H205/$G205,$H205-SUM($I205:AU205)))","v":0},{"$f":"IF(OR(AW$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AW$3,$H205/$G205,$H205-SUM($I205:AV205)))","v":0},{"$f":"IF(OR(AX$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AX$3,$H205/$G205,$H205-SUM($I205:AW205)))","v":0},{"$f":"IF(OR(AY$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AY$3,$H205/$G205,$H205-SUM($I205:AX205)))","v":0},{"$f":"IF(OR(AZ$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>AZ$3,$H205/$G205,$H205-SUM($I205:AY205)))","v":0},{"$f":"IF(OR(BA$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BA$3,$H205/$G205,$H205-SUM($I205:AZ205)))","v":0},{"$f":"IF(OR(BB$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BB$3,$H205/$G205,$H205-SUM($I205:BA205)))","v":0},{"$f":"IF(OR(BC$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BC$3,$H205/$G205,$H205-SUM($I205:BB205)))","v":0},{"$f":"IF(OR(BD$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BD$3,$H205/$G205,$H205-SUM($I205:BC205)))","v":0},{"$f":"IF(OR(BE$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BE$3,$H205/$G205,$H205-SUM($I205:BD205)))","v":0},{"$f":"IF(OR(BF$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BF$3,$H205/$G205,$H205-SUM($I205:BE205)))","v":0},{"$f":"IF(OR(BG$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BG$3,$H205/$G205,$H205-SUM($I205:BF205)))","v":0},{"$f":"IF(OR(BH$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BH$3,$H205/$G205,$H205-SUM($I205:BG205)))","v":0},{"$f":"IF(OR(BI$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BI$3,$H205/$G205,$H205-SUM($I205:BH205)))","v":0},{"$f":"IF(OR(BJ$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BJ$3,$H205/$G205,$H205-SUM($I205:BI205)))","v":0},{"$f":"IF(OR(BK$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BK$3,$H205/$G205,$H205-SUM($I205:BJ205)))","v":0},{"$f":"IF(OR(BL$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BL$3,$H205/$G205,$H205-SUM($I205:BK205)))","v":0},{"$f":"IF(OR(BM$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BM$3,$H205/$G205,$H205-SUM($I205:BL205)))","v":0},{"$f":"IF(OR(BN$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BN$3,$H205/$G205,$H205-SUM($I205:BM205)))","v":0},{"$f":"IF(OR(BO$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BO$3,$H205/$G205,$H205-SUM($I205:BN205)))","v":0},{"$f":"IF(OR(BP$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BP$3,$H205/$G205,$H205-SUM($I205:BO205)))","v":0},{"$f":"IF(OR(BQ$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BQ$3,$H205/$G205,$H205-SUM($I205:BP205)))","v":0},{"$f":"IF(OR(BR$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BR$3,$H205/$G205,$H205-SUM($I205:BQ205)))","v":0},{"$f":"IF(OR(BS$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BS$3,$H205/$G205,$H205-SUM($I205:BR205)))","v":0},{"$f":"IF(OR(BT$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BT$3,$H205/$G205,$H205-SUM($I205:BS205)))","v":0},{"$f":"IF(OR(BU$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BU$3,$H205/$G205,$H205-SUM($I205:BT205)))","v":0},{"$f":"IF(OR(BV$3<=$D205,$G205=\"n/a\"),0,IF(SUM($D205,$G205)>BV$3,$H205/$G205,$H205-SUM($I205:BU205)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I171,I175:I180)","v":3.2034963656960369},{"$f":"SUM(J171,J175:J180)","v":3.4934963656960369},3.9741713656960371,4.3359463656960369,4.6637213656960368,5.0827463656960372,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,5.3360213656960376,3.7719812596332067,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325249999999998,2.1325250000000096,1.842524999999998,1.3618500000000049,1.0000749999999901,0.672300000000012,0.25327499999999326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV171,BV175:BV180)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I171,I175:I205)","v":3.2034963656960369},{"$f":"SUM(J171,J175:J205)","v":3.4934963656960369},{"$f":"SUM(K171,K175:K205)","v":3.9741713656960371},4.3359463656960369,4.6637213656960368,5.0827463656960372,5.3360213656960376,6.3515455598800186,6.4647746488977447,6.6546363943870182,6.8536786729590649,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,7.051251221166452,5.4872111151036211,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704155,3.8477548554704253,3.5577548554704137,3.0770798554704202,2.7153048554704053,2.3875298554704272,1.9685048554704083,1.7152298554703944,0.69970566128643286,0.58647657226870842,0.39661482677943649,0.19757254820738712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H172+SUM(H175:H206)-SUM($I208:$BV208),2)=0,G175=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I174-SUM(I175:I205)+H209","v":11.6},{"$f":"J174-SUM(J175:J205)+I209","v":30.536999999999999},{"$f":"K174-SUM(K175:K205)+J209","v":44.237324999999998},56.215874999999997,71.516649999999998,79.7684,118.25684276735925,119.63795713388431,123.97114867025354,128.48169978444443,132.7344194054769,128.88666455000649,125.03890969453607,121.19115483906566,117.34339998359525,113.49564512812483,109.64789027265442,105.80013541718401,101.9523805617136,98.104625706243183,94.256870850772771,90.409115995302358,86.561361139831945,82.713606284361532,78.865851428891119,75.018096573420706,71.170341717950294,67.322586862479881,63.474832007009468,59.627077151539055,55.779322296068642,51.931567440598229,48.083812585127816,44.236057729657404,40.388302874186991,36.540548018716578,32.692793163246165,28.845038307775749,24.997283452305332,21.149528596834916,17.301773741364492,13.744018885894079,10.666939030423659,7.951634174953254,5.5641043194828264,3.5955994640124178,1.8803696085420234,1.1806639472555904,0.59418737498688201,0.19757254820744552,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14,5.8397731095283234E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B168","v":"Total Closing TAB - Distribution Transformers"},"Nominal",null,null,null,{"$f":"I209+I172","v":77.309383573553973},93.042887207857945,103.5397158421619,112.31476947646586,124.41204811076982,129.46030174507376,164.74524814673697,162.92286614756603,164.05256131823921,165.35961606673405,166.40883932207049,159.35758810090402,152.30633687973759,145.25508565857112,138.20383443740468,131.15258321623824,124.10133199507177,117.05008077390534,109.99882955273888,102.94757833157243,95.896327110405977,90.409115995302358,86.561361139831945,82.713606284361532,78.865851428891119,75.018096573420706,71.170341717950294,67.322586862479881,63.474832007009475,59.627077151539062,55.779322296068649,51.931567440598236,48.083812585127824,44.236057729657411,40.388302874186998,36.540548018716585,32.692793163246172,28.845038307775756,24.997283452305339,21.149528596834923,17.301773741364499,13.744018885894086,10.666939030423666,7.9516341749532611,5.5641043194828335,3.5955994640124245,1.8803696085420301,1.1806639472555971,0.59418737498688867,0.19757254820745218,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,6.5059069243034173E-14,{"$f":"BU209+BU172","v":6.5059069243034173E-14},6.5059069243034173E-14]
[]
[5,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A212))","v":"LVS"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I212+1","v":2011},{"$f":"J212+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ212+1","v":2071},{"$f":"BR212+1","v":2072},{"$f":"BS212+1","v":2073},{"$f":"BT212+1","v":2074},{"$f":"BU212+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A212)","v":22.473164442317646},null,{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:H215))),(MAX($H216/$G215, $H216-SUM($H215:H215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:I215))),(MAX($H216/$G215, $H216-SUM($H215:I215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:J215))),(MAX($H216/$G215, $H216-SUM($H215:J215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:K215))),(MAX($H216/$G215, $H216-SUM($H215:K215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:L215))),(MAX($H216/$G215, $H216-SUM($H215:L215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:M215))),(MAX($H216/$G215, $H216-SUM($H215:M215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:N215))),(MAX($H216/$G215, $H216-SUM($H215:N215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:O215))),(MAX($H216/$G215, $H216-SUM($H215:O215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:P215))),(MAX($H216/$G215, $H216-SUM($H215:P215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:Q215))),(MAX($H216/$G215, $H216-SUM($H215:Q215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:R215))),(MAX($H216/$G215, $H216-SUM($H215:R215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:S215))),(MAX($H216/$G215, $H216-SUM($H215:S215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:T215))),(MAX($H216/$G215, $H216-SUM($H215:T215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:U215))),(MAX($H216/$G215, $H216-SUM($H215:U215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:V215))),(MAX($H216/$G215, $H216-SUM($H215:V215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:W215))),(MAX($H216/$G215, $H216-SUM($H215:W215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:X215))),(MAX($H216/$G215, $H216-SUM($H215:X215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:Y215))),(MAX($H216/$G215, $H216-SUM($H215:Y215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:Z215))),(MAX($H216/$G215, $H216-SUM($H215:Z215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AA215))),(MAX($H216/$G215, $H216-SUM($H215:AA215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AB215))),(MAX($H216/$G215, $H216-SUM($H215:AB215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AC215))),(MAX($H216/$G215, $H216-SUM($H215:AC215)))))","v":13.637276368486827},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AD215))),(MAX($H216/$G215, $H216-SUM($H215:AD215)))))","v":6.452674267626719},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AE215))),(MAX($H216/$G215, $H216-SUM($H215:AE215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AF215))),(MAX($H216/$G215, $H216-SUM($H215:AF215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AG215))),(MAX($H216/$G215, $H216-SUM($H215:AG215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AH215))),(MAX($H216/$G215, $H216-SUM($H215:AH215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AI215))),(MAX($H216/$G215, $H216-SUM($H215:AI215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AJ215))),(MAX($H216/$G215, $H216-SUM($H215:AJ215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AK215))),(MAX($H216/$G215, $H216-SUM($H215:AK215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AL215))),(MAX($H216/$G215, $H216-SUM($H215:AL215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AM215))),(MAX($H216/$G215, $H216-SUM($H215:AM215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AN215))),(MAX($H216/$G215, $H216-SUM($H215:AN215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AO215))),(MAX($H216/$G215, $H216-SUM($H215:AO215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AP215))),(MAX($H216/$G215, $H216-SUM($H215:AP215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AQ215))),(MAX($H216/$G215, $H216-SUM($H215:AQ215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AR215))),(MAX($H216/$G215, $H216-SUM($H215:AR215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AS215))),(MAX($H216/$G215, $H216-SUM($H215:AS215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AT215))),(MAX($H216/$G215, $H216-SUM($H215:AT215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AU215))),(MAX($H216/$G215, $H216-SUM($H215:AU215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AV215))),(MAX($H216/$G215, $H216-SUM($H215:AV215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AW215))),(MAX($H216/$G215, $H216-SUM($H215:AW215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AX215))),(MAX($H216/$G215, $H216-SUM($H215:AX215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AY215))),(MAX($H216/$G215, $H216-SUM($H215:AY215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:AZ215))),(MAX($H216/$G215, $H216-SUM($H215:AZ215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BA215))),(MAX($H216/$G215, $H216-SUM($H215:BA215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BB215))),(MAX($H216/$G215, $H216-SUM($H215:BB215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BC215))),(MAX($H216/$G215, $H216-SUM($H215:BC215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BD215))),(MAX($H216/$G215, $H216-SUM($H215:BD215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BE215))),(MAX($H216/$G215, $H216-SUM($H215:BE215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BF215))),(MAX($H216/$G215, $H216-SUM($H215:BF215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BG215))),(MAX($H216/$G215, $H216-SUM($H215:BG215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BH215))),(MAX($H216/$G215, $H216-SUM($H215:BH215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BI215))),(MAX($H216/$G215, $H216-SUM($H215:BI215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BJ215))),(MAX($H216/$G215, $H216-SUM($H215:BJ215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BK215))),(MAX($H216/$G215, $H216-SUM($H215:BK215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BL215))),(MAX($H216/$G215, $H216-SUM($H215:BL215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BM215))),(MAX($H216/$G215, $H216-SUM($H215:BM215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BN215))),(MAX($H216/$G215, $H216-SUM($H215:BN215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BO215))),(MAX($H216/$G215, $H216-SUM($H215:BO215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BP215))),(MAX($H216/$G215, $H216-SUM($H215:BP215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BQ215))),(MAX($H216/$G215, $H216-SUM($H215:BQ215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BR215))),(MAX($H216/$G215, $H216-SUM($H215:BR215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BS215))),(MAX($H216/$G215, $H216-SUM($H215:BS215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BT215))),(MAX($H216/$G215, $H216-SUM($H215:BT215)))))","v":0},{"$f":"IF(OR($G215=0,$G215=\"n/a\"),0,IF($H216>0,(MIN($H216/$G215, $H216-SUM($H215:BU215))),(MAX($H216/$G215, $H216-SUM($H215:BU215)))))","v":0},{"$f":"IF(OR(ROUND(H216-SUM($I215:$BV215),2)=0,G215=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A212)","v":306.47275437433689},{"$f":"H216-I215","v":292.83547800585006},279.19820163736324,265.56092526887642,251.92364890038959,238.28637253190277,224.64909616341595,211.01181979492912,197.3745434264423,183.73726705795548,170.09999068946865,156.46271432098183,142.82543795249501,129.18816158400818,115.55088521552136,101.91360884703454,88.276332478547715,74.639056110060892,61.001779741574069,47.364503373087246,33.727227004600422,20.089950636113596,6.4526742676267688,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,4.9737991503207013E-14,{"$f":"BT216-BU215","v":4.9737991503207013E-14},4.9737991503207013E-14]
[]
[{"$f":"IF(COUNTA($BW220:$BW249)=COUNTIF($BW220:$BW249,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":45.96},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":49.125999999999998},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":52.503999999999998},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":75.843000000000004},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":93.001999999999995},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B212,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":66.338999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":99.791060585442764},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":82.151502767958874},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":144.10539847435726},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":128.0708356279803},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":127.05661437585725},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B212,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G220","v":47.5},{"$f":"I218","v":45.96},null,{"$f":"IF(OR(J$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>J$3,$H219/$G219,$H219-SUM($I219:I219)))","v":0.96757894736842109},{"$f":"IF(OR(K$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>K$3,$H219/$G219,$H219-SUM($I219:J219)))","v":0.96757894736842109},{"$f":"IF(OR(L$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>L$3,$H219/$G219,$H219-SUM($I219:K219)))","v":0.96757894736842109},{"$f":"IF(OR(M$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>M$3,$H219/$G219,$H219-SUM($I219:L219)))","v":0.96757894736842109},{"$f":"IF(OR(N$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>N$3,$H219/$G219,$H219-SUM($I219:M219)))","v":0.96757894736842109},{"$f":"IF(OR(O$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>O$3,$H219/$G219,$H219-SUM($I219:N219)))","v":0.96757894736842109},{"$f":"IF(OR(P$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>P$3,$H219/$G219,$H219-SUM($I219:O219)))","v":0.96757894736842109},{"$f":"IF(OR(Q$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Q$3,$H219/$G219,$H219-SUM($I219:P219)))","v":0.96757894736842109},{"$f":"IF(OR(R$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>R$3,$H219/$G219,$H219-SUM($I219:Q219)))","v":0.96757894736842109},{"$f":"IF(OR(S$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>S$3,$H219/$G219,$H219-SUM($I219:R219)))","v":0.96757894736842109},{"$f":"IF(OR(T$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>T$3,$H219/$G219,$H219-SUM($I219:S219)))","v":0.96757894736842109},{"$f":"IF(OR(U$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>U$3,$H219/$G219,$H219-SUM($I219:T219)))","v":0.96757894736842109},{"$f":"IF(OR(V$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>V$3,$H219/$G219,$H219-SUM($I219:U219)))","v":0.96757894736842109},{"$f":"IF(OR(W$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>W$3,$H219/$G219,$H219-SUM($I219:V219)))","v":0.96757894736842109},{"$f":"IF(OR(X$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>X$3,$H219/$G219,$H219-SUM($I219:W219)))","v":0.96757894736842109},{"$f":"IF(OR(Y$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Y$3,$H219/$G219,$H219-SUM($I219:X219)))","v":0.96757894736842109},{"$f":"IF(OR(Z$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>Z$3,$H219/$G219,$H219-SUM($I219:Y219)))","v":0.96757894736842109},{"$f":"IF(OR(AA$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AA$3,$H219/$G219,$H219-SUM($I219:Z219)))","v":0.96757894736842109},{"$f":"IF(OR(AB$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AB$3,$H219/$G219,$H219-SUM($I219:AA219)))","v":0.96757894736842109},{"$f":"IF(OR(AC$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AC$3,$H219/$G219,$H219-SUM($I219:AB219)))","v":0.96757894736842109},{"$f":"IF(OR(AD$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AD$3,$H219/$G219,$H219-SUM($I219:AC219)))","v":0.96757894736842109},{"$f":"IF(OR(AE$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AE$3,$H219/$G219,$H219-SUM($I219:AD219)))","v":0.96757894736842109},{"$f":"IF(OR(AF$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AF$3,$H219/$G219,$H219-SUM($I219:AE219)))","v":0.96757894736842109},{"$f":"IF(OR(AG$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AG$3,$H219/$G219,$H219-SUM($I219:AF219)))","v":0.96757894736842109},{"$f":"IF(OR(AH$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AH$3,$H219/$G219,$H219-SUM($I219:AG219)))","v":0.96757894736842109},{"$f":"IF(OR(AI$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AI$3,$H219/$G219,$H219-SUM($I219:AH219)))","v":0.96757894736842109},{"$f":"IF(OR(AJ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AJ$3,$H219/$G219,$H219-SUM($I219:AI219)))","v":0.96757894736842109},{"$f":"IF(OR(AK$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AK$3,$H219/$G219,$H219-SUM($I219:AJ219)))","v":0.96757894736842109},{"$f":"IF(OR(AL$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AL$3,$H219/$G219,$H219-SUM($I219:AK219)))","v":0.96757894736842109},{"$f":"IF(OR(AM$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AM$3,$H219/$G219,$H219-SUM($I219:AL219)))","v":0.96757894736842109},{"$f":"IF(OR(AN$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AN$3,$H219/$G219,$H219-SUM($I219:AM219)))","v":0.96757894736842109},{"$f":"IF(OR(AO$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AO$3,$H219/$G219,$H219-SUM($I219:AN219)))","v":0.96757894736842109},{"$f":"IF(OR(AP$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AP$3,$H219/$G219,$H219-SUM($I219:AO219)))","v":0.96757894736842109},{"$f":"IF(OR(AQ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AQ$3,$H219/$G219,$H219-SUM($I219:AP219)))","v":0.96757894736842109},{"$f":"IF(OR(AR$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AR$3,$H219/$G219,$H219-SUM($I219:AQ219)))","v":0.96757894736842109},{"$f":"IF(OR(AS$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AS$3,$H219/$G219,$H219-SUM($I219:AR219)))","v":0.96757894736842109},{"$f":"IF(OR(AT$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AT$3,$H219/$G219,$H219-SUM($I219:AS219)))","v":0.96757894736842109},{"$f":"IF(OR(AU$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AU$3,$H219/$G219,$H219-SUM($I219:AT219)))","v":0.96757894736842109},{"$f":"IF(OR(AV$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AV$3,$H219/$G219,$H219-SUM($I219:AU219)))","v":0.96757894736842109},{"$f":"IF(OR(AW$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AW$3,$H219/$G219,$H219-SUM($I219:AV219)))","v":0.96757894736842109},{"$f":"IF(OR(AX$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AX$3,$H219/$G219,$H219-SUM($I219:AW219)))","v":0.96757894736842109},{"$f":"IF(OR(AY$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AY$3,$H219/$G219,$H219-SUM($I219:AX219)))","v":0.96757894736842109},{"$f":"IF(OR(AZ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>AZ$3,$H219/$G219,$H219-SUM($I219:AY219)))","v":0.96757894736842109},{"$f":"IF(OR(BA$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BA$3,$H219/$G219,$H219-SUM($I219:AZ219)))","v":0.96757894736842109},{"$f":"IF(OR(BB$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BB$3,$H219/$G219,$H219-SUM($I219:BA219)))","v":0.96757894736842109},{"$f":"IF(OR(BC$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BC$3,$H219/$G219,$H219-SUM($I219:BB219)))","v":0.96757894736842109},{"$f":"IF(OR(BD$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BD$3,$H219/$G219,$H219-SUM($I219:BC219)))","v":0.96757894736842109},{"$f":"IF(OR(BE$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BE$3,$H219/$G219,$H219-SUM($I219:BD219)))","v":0.48378947368419745},{"$f":"IF(OR(BF$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BF$3,$H219/$G219,$H219-SUM($I219:BE219)))","v":0},{"$f":"IF(OR(BG$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BG$3,$H219/$G219,$H219-SUM($I219:BF219)))","v":0},{"$f":"IF(OR(BH$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BH$3,$H219/$G219,$H219-SUM($I219:BG219)))","v":0},{"$f":"IF(OR(BI$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BI$3,$H219/$G219,$H219-SUM($I219:BH219)))","v":0},{"$f":"IF(OR(BJ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BJ$3,$H219/$G219,$H219-SUM($I219:BI219)))","v":0},{"$f":"IF(OR(BK$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BK$3,$H219/$G219,$H219-SUM($I219:BJ219)))","v":0},{"$f":"IF(OR(BL$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BL$3,$H219/$G219,$H219-SUM($I219:BK219)))","v":0},{"$f":"IF(OR(BM$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BM$3,$H219/$G219,$H219-SUM($I219:BL219)))","v":0},{"$f":"IF(OR(BN$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BN$3,$H219/$G219,$H219-SUM($I219:BM219)))","v":0},{"$f":"IF(OR(BO$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BO$3,$H219/$G219,$H219-SUM($I219:BN219)))","v":0},{"$f":"IF(OR(BP$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BP$3,$H219/$G219,$H219-SUM($I219:BO219)))","v":0},{"$f":"IF(OR(BQ$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BQ$3,$H219/$G219,$H219-SUM($I219:BP219)))","v":0},{"$f":"IF(OR(BR$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BR$3,$H219/$G219,$H219-SUM($I219:BQ219)))","v":0},{"$f":"IF(OR(BS$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BS$3,$H219/$G219,$H219-SUM($I219:BR219)))","v":0},{"$f":"IF(OR(BT$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BT$3,$H219/$G219,$H219-SUM($I219:BS219)))","v":0},{"$f":"IF(OR(BU$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BU$3,$H219/$G219,$H219-SUM($I219:BT219)))","v":0},{"$f":"IF(OR(BV$3<=$D219,$G219=\"n/a\"),0,IF(SUM($D219,$G219)>BV$3,$H219/$G219,$H219-SUM($I219:BU219)))","v":0},{"$f":"IF(OR(ROUND(H219-SUM($J219:$BV219),2)=0,G219=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A212)","v":47.5},{"$f":"J218","v":49.125999999999998},null,{"$f":"IF(OR(J$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>J$3,$H220/$G220,$H220-SUM($I220:I220)))","v":0},{"$f":"IF(OR(K$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>K$3,$H220/$G220,$H220-SUM($I220:J220)))","v":1.0342315789473684},{"$f":"IF(OR(L$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>L$3,$H220/$G220,$H220-SUM($I220:K220)))","v":1.0342315789473684},{"$f":"IF(OR(M$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>M$3,$H220/$G220,$H220-SUM($I220:L220)))","v":1.0342315789473684},{"$f":"IF(OR(N$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>N$3,$H220/$G220,$H220-SUM($I220:M220)))","v":1.0342315789473684},{"$f":"IF(OR(O$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>O$3,$H220/$G220,$H220-SUM($I220:N220)))","v":1.0342315789473684},{"$f":"IF(OR(P$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>P$3,$H220/$G220,$H220-SUM($I220:O220)))","v":1.0342315789473684},{"$f":"IF(OR(Q$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Q$3,$H220/$G220,$H220-SUM($I220:P220)))","v":1.0342315789473684},{"$f":"IF(OR(R$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>R$3,$H220/$G220,$H220-SUM($I220:Q220)))","v":1.0342315789473684},{"$f":"IF(OR(S$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>S$3,$H220/$G220,$H220-SUM($I220:R220)))","v":1.0342315789473684},{"$f":"IF(OR(T$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>T$3,$H220/$G220,$H220-SUM($I220:S220)))","v":1.0342315789473684},{"$f":"IF(OR(U$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>U$3,$H220/$G220,$H220-SUM($I220:T220)))","v":1.0342315789473684},{"$f":"IF(OR(V$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>V$3,$H220/$G220,$H220-SUM($I220:U220)))","v":1.0342315789473684},{"$f":"IF(OR(W$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>W$3,$H220/$G220,$H220-SUM($I220:V220)))","v":1.0342315789473684},{"$f":"IF(OR(X$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>X$3,$H220/$G220,$H220-SUM($I220:W220)))","v":1.0342315789473684},{"$f":"IF(OR(Y$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Y$3,$H220/$G220,$H220-SUM($I220:X220)))","v":1.0342315789473684},{"$f":"IF(OR(Z$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>Z$3,$H220/$G220,$H220-SUM($I220:Y220)))","v":1.0342315789473684},{"$f":"IF(OR(AA$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AA$3,$H220/$G220,$H220-SUM($I220:Z220)))","v":1.0342315789473684},{"$f":"IF(OR(AB$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AB$3,$H220/$G220,$H220-SUM($I220:AA220)))","v":1.0342315789473684},{"$f":"IF(OR(AC$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AC$3,$H220/$G220,$H220-SUM($I220:AB220)))","v":1.0342315789473684},{"$f":"IF(OR(AD$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AD$3,$H220/$G220,$H220-SUM($I220:AC220)))","v":1.0342315789473684},{"$f":"IF(OR(AE$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AE$3,$H220/$G220,$H220-SUM($I220:AD220)))","v":1.0342315789473684},{"$f":"IF(OR(AF$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AF$3,$H220/$G220,$H220-SUM($I220:AE220)))","v":1.0342315789473684},{"$f":"IF(OR(AG$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AG$3,$H220/$G220,$H220-SUM($I220:AF220)))","v":1.0342315789473684},{"$f":"IF(OR(AH$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AH$3,$H220/$G220,$H220-SUM($I220:AG220)))","v":1.0342315789473684},{"$f":"IF(OR(AI$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AI$3,$H220/$G220,$H220-SUM($I220:AH220)))","v":1.0342315789473684},{"$f":"IF(OR(AJ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AJ$3,$H220/$G220,$H220-SUM($I220:AI220)))","v":1.0342315789473684},{"$f":"IF(OR(AK$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AK$3,$H220/$G220,$H220-SUM($I220:AJ220)))","v":1.0342315789473684},{"$f":"IF(OR(AL$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AL$3,$H220/$G220,$H220-SUM($I220:AK220)))","v":1.0342315789473684},{"$f":"IF(OR(AM$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AM$3,$H220/$G220,$H220-SUM($I220:AL220)))","v":1.0342315789473684},{"$f":"IF(OR(AN$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AN$3,$H220/$G220,$H220-SUM($I220:AM220)))","v":1.0342315789473684},{"$f":"IF(OR(AO$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AO$3,$H220/$G220,$H220-SUM($I220:AN220)))","v":1.0342315789473684},{"$f":"IF(OR(AP$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AP$3,$H220/$G220,$H220-SUM($I220:AO220)))","v":1.0342315789473684},{"$f":"IF(OR(AQ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AQ$3,$H220/$G220,$H220-SUM($I220:AP220)))","v":1.0342315789473684},{"$f":"IF(OR(AR$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AR$3,$H220/$G220,$H220-SUM($I220:AQ220)))","v":1.0342315789473684},{"$f":"IF(OR(AS$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AS$3,$H220/$G220,$H220-SUM($I220:AR220)))","v":1.0342315789473684},{"$f":"IF(OR(AT$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AT$3,$H220/$G220,$H220-SUM($I220:AS220)))","v":1.0342315789473684},{"$f":"IF(OR(AU$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AU$3,$H220/$G220,$H220-SUM($I220:AT220)))","v":1.0342315789473684},{"$f":"IF(OR(AV$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AV$3,$H220/$G220,$H220-SUM($I220:AU220)))","v":1.0342315789473684},{"$f":"IF(OR(AW$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AW$3,$H220/$G220,$H220-SUM($I220:AV220)))","v":1.0342315789473684},{"$f":"IF(OR(AX$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AX$3,$H220/$G220,$H220-SUM($I220:AW220)))","v":1.0342315789473684},{"$f":"IF(OR(AY$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AY$3,$H220/$G220,$H220-SUM($I220:AX220)))","v":1.0342315789473684},{"$f":"IF(OR(AZ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>AZ$3,$H220/$G220,$H220-SUM($I220:AY220)))","v":1.0342315789473684},{"$f":"IF(OR(BA$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BA$3,$H220/$G220,$H220-SUM($I220:AZ220)))","v":1.0342315789473684},{"$f":"IF(OR(BB$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BB$3,$H220/$G220,$H220-SUM($I220:BA220)))","v":1.0342315789473684},{"$f":"IF(OR(BC$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BC$3,$H220/$G220,$H220-SUM($I220:BB220)))","v":1.0342315789473684},{"$f":"IF(OR(BD$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BD$3,$H220/$G220,$H220-SUM($I220:BC220)))","v":1.0342315789473684},{"$f":"IF(OR(BE$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BE$3,$H220/$G220,$H220-SUM($I220:BD220)))","v":1.0342315789473684},{"$f":"IF(OR(BF$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BF$3,$H220/$G220,$H220-SUM($I220:BE220)))","v":0.51711578947362824},{"$f":"IF(OR(BG$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BG$3,$H220/$G220,$H220-SUM($I220:BF220)))","v":0},{"$f":"IF(OR(BH$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BH$3,$H220/$G220,$H220-SUM($I220:BG220)))","v":0},{"$f":"IF(OR(BI$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BI$3,$H220/$G220,$H220-SUM($I220:BH220)))","v":0},{"$f":"IF(OR(BJ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BJ$3,$H220/$G220,$H220-SUM($I220:BI220)))","v":0},{"$f":"IF(OR(BK$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BK$3,$H220/$G220,$H220-SUM($I220:BJ220)))","v":0},{"$f":"IF(OR(BL$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BL$3,$H220/$G220,$H220-SUM($I220:BK220)))","v":0},{"$f":"IF(OR(BM$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BM$3,$H220/$G220,$H220-SUM($I220:BL220)))","v":0},{"$f":"IF(OR(BN$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BN$3,$H220/$G220,$H220-SUM($I220:BM220)))","v":0},{"$f":"IF(OR(BO$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BO$3,$H220/$G220,$H220-SUM($I220:BN220)))","v":0},{"$f":"IF(OR(BP$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BP$3,$H220/$G220,$H220-SUM($I220:BO220)))","v":0},{"$f":"IF(OR(BQ$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BQ$3,$H220/$G220,$H220-SUM($I220:BP220)))","v":0},{"$f":"IF(OR(BR$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BR$3,$H220/$G220,$H220-SUM($I220:BQ220)))","v":0},{"$f":"IF(OR(BS$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BS$3,$H220/$G220,$H220-SUM($I220:BR220)))","v":0},{"$f":"IF(OR(BT$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BT$3,$H220/$G220,$H220-SUM($I220:BS220)))","v":0},{"$f":"IF(OR(BU$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BU$3,$H220/$G220,$H220-SUM($I220:BT220)))","v":0},{"$f":"IF(OR(BV$3<=$D220,$G220=\"n/a\"),0,IF(SUM($D220,$G220)>BV$3,$H220/$G220,$H220-SUM($I220:BU220)))","v":0},{"$f":"IF(OR(ROUND(H220-SUM($J220:$BV220),2)=0,G220=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D220+1","v":2012},"Nominal",null,{"$f":"G220","v":47.5},{"$f":"K218","v":52.503999999999998},null,{"$f":"IF(OR(J$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>J$3,$H221/$G221,$H221-SUM($I221:I221)))","v":0},{"$f":"IF(OR(K$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>K$3,$H221/$G221,$H221-SUM($I221:J221)))","v":0},{"$f":"IF(OR(L$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>L$3,$H221/$G221,$H221-SUM($I221:K221)))","v":1.1053473684210526},{"$f":"IF(OR(M$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>M$3,$H221/$G221,$H221-SUM($I221:L221)))","v":1.1053473684210526},{"$f":"IF(OR(N$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>N$3,$H221/$G221,$H221-SUM($I221:M221)))","v":1.1053473684210526},{"$f":"IF(OR(O$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>O$3,$H221/$G221,$H221-SUM($I221:N221)))","v":1.1053473684210526},{"$f":"IF(OR(P$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>P$3,$H221/$G221,$H221-SUM($I221:O221)))","v":1.1053473684210526},{"$f":"IF(OR(Q$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Q$3,$H221/$G221,$H221-SUM($I221:P221)))","v":1.1053473684210526},{"$f":"IF(OR(R$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>R$3,$H221/$G221,$H221-SUM($I221:Q221)))","v":1.1053473684210526},{"$f":"IF(OR(S$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>S$3,$H221/$G221,$H221-SUM($I221:R221)))","v":1.1053473684210526},{"$f":"IF(OR(T$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>T$3,$H221/$G221,$H221-SUM($I221:S221)))","v":1.1053473684210526},{"$f":"IF(OR(U$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>U$3,$H221/$G221,$H221-SUM($I221:T221)))","v":1.1053473684210526},{"$f":"IF(OR(V$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>V$3,$H221/$G221,$H221-SUM($I221:U221)))","v":1.1053473684210526},{"$f":"IF(OR(W$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>W$3,$H221/$G221,$H221-SUM($I221:V221)))","v":1.1053473684210526},{"$f":"IF(OR(X$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>X$3,$H221/$G221,$H221-SUM($I221:W221)))","v":1.1053473684210526},{"$f":"IF(OR(Y$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Y$3,$H221/$G221,$H221-SUM($I221:X221)))","v":1.1053473684210526},{"$f":"IF(OR(Z$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>Z$3,$H221/$G221,$H221-SUM($I221:Y221)))","v":1.1053473684210526},{"$f":"IF(OR(AA$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AA$3,$H221/$G221,$H221-SUM($I221:Z221)))","v":1.1053473684210526},{"$f":"IF(OR(AB$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AB$3,$H221/$G221,$H221-SUM($I221:AA221)))","v":1.1053473684210526},{"$f":"IF(OR(AC$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AC$3,$H221/$G221,$H221-SUM($I221:AB221)))","v":1.1053473684210526},{"$f":"IF(OR(AD$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AD$3,$H221/$G221,$H221-SUM($I221:AC221)))","v":1.1053473684210526},{"$f":"IF(OR(AE$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AE$3,$H221/$G221,$H221-SUM($I221:AD221)))","v":1.1053473684210526},{"$f":"IF(OR(AF$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AF$3,$H221/$G221,$H221-SUM($I221:AE221)))","v":1.1053473684210526},{"$f":"IF(OR(AG$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AG$3,$H221/$G221,$H221-SUM($I221:AF221)))","v":1.1053473684210526},{"$f":"IF(OR(AH$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AH$3,$H221/$G221,$H221-SUM($I221:AG221)))","v":1.1053473684210526},{"$f":"IF(OR(AI$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AI$3,$H221/$G221,$H221-SUM($I221:AH221)))","v":1.1053473684210526},{"$f":"IF(OR(AJ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AJ$3,$H221/$G221,$H221-SUM($I221:AI221)))","v":1.1053473684210526},{"$f":"IF(OR(AK$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AK$3,$H221/$G221,$H221-SUM($I221:AJ221)))","v":1.1053473684210526},{"$f":"IF(OR(AL$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AL$3,$H221/$G221,$H221-SUM($I221:AK221)))","v":1.1053473684210526},{"$f":"IF(OR(AM$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AM$3,$H221/$G221,$H221-SUM($I221:AL221)))","v":1.1053473684210526},{"$f":"IF(OR(AN$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AN$3,$H221/$G221,$H221-SUM($I221:AM221)))","v":1.1053473684210526},{"$f":"IF(OR(AO$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AO$3,$H221/$G221,$H221-SUM($I221:AN221)))","v":1.1053473684210526},{"$f":"IF(OR(AP$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AP$3,$H221/$G221,$H221-SUM($I221:AO221)))","v":1.1053473684210526},{"$f":"IF(OR(AQ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AQ$3,$H221/$G221,$H221-SUM($I221:AP221)))","v":1.1053473684210526},{"$f":"IF(OR(AR$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AR$3,$H221/$G221,$H221-SUM($I221:AQ221)))","v":1.1053473684210526},{"$f":"IF(OR(AS$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AS$3,$H221/$G221,$H221-SUM($I221:AR221)))","v":1.1053473684210526},{"$f":"IF(OR(AT$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AT$3,$H221/$G221,$H221-SUM($I221:AS221)))","v":1.1053473684210526},{"$f":"IF(OR(AU$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AU$3,$H221/$G221,$H221-SUM($I221:AT221)))","v":1.1053473684210526},{"$f":"IF(OR(AV$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AV$3,$H221/$G221,$H221-SUM($I221:AU221)))","v":1.1053473684210526},{"$f":"IF(OR(AW$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AW$3,$H221/$G221,$H221-SUM($I221:AV221)))","v":1.1053473684210526},{"$f":"IF(OR(AX$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AX$3,$H221/$G221,$H221-SUM($I221:AW221)))","v":1.1053473684210526},{"$f":"IF(OR(AY$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AY$3,$H221/$G221,$H221-SUM($I221:AX221)))","v":1.1053473684210526},{"$f":"IF(OR(AZ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>AZ$3,$H221/$G221,$H221-SUM($I221:AY221)))","v":1.1053473684210526},{"$f":"IF(OR(BA$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BA$3,$H221/$G221,$H221-SUM($I221:AZ221)))","v":1.1053473684210526},{"$f":"IF(OR(BB$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BB$3,$H221/$G221,$H221-SUM($I221:BA221)))","v":1.1053473684210526},{"$f":"IF(OR(BC$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BC$3,$H221/$G221,$H221-SUM($I221:BB221)))","v":1.1053473684210526},{"$f":"IF(OR(BD$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BD$3,$H221/$G221,$H221-SUM($I221:BC221)))","v":1.1053473684210526},{"$f":"IF(OR(BE$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BE$3,$H221/$G221,$H221-SUM($I221:BD221)))","v":1.1053473684210526},{"$f":"IF(OR(BF$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BF$3,$H221/$G221,$H221-SUM($I221:BE221)))","v":1.1053473684210526},{"$f":"IF(OR(BG$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BG$3,$H221/$G221,$H221-SUM($I221:BF221)))","v":0.55267368421056062},{"$f":"IF(OR(BH$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BH$3,$H221/$G221,$H221-SUM($I221:BG221)))","v":0},{"$f":"IF(OR(BI$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BI$3,$H221/$G221,$H221-SUM($I221:BH221)))","v":0},{"$f":"IF(OR(BJ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BJ$3,$H221/$G221,$H221-SUM($I221:BI221)))","v":0},{"$f":"IF(OR(BK$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BK$3,$H221/$G221,$H221-SUM($I221:BJ221)))","v":0},{"$f":"IF(OR(BL$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BL$3,$H221/$G221,$H221-SUM($I221:BK221)))","v":0},{"$f":"IF(OR(BM$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BM$3,$H221/$G221,$H221-SUM($I221:BL221)))","v":0},{"$f":"IF(OR(BN$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BN$3,$H221/$G221,$H221-SUM($I221:BM221)))","v":0},{"$f":"IF(OR(BO$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BO$3,$H221/$G221,$H221-SUM($I221:BN221)))","v":0},{"$f":"IF(OR(BP$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BP$3,$H221/$G221,$H221-SUM($I221:BO221)))","v":0},{"$f":"IF(OR(BQ$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BQ$3,$H221/$G221,$H221-SUM($I221:BP221)))","v":0},{"$f":"IF(OR(BR$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BR$3,$H221/$G221,$H221-SUM($I221:BQ221)))","v":0},{"$f":"IF(OR(BS$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BS$3,$H221/$G221,$H221-SUM($I221:BR221)))","v":0},{"$f":"IF(OR(BT$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BT$3,$H221/$G221,$H221-SUM($I221:BS221)))","v":0},{"$f":"IF(OR(BU$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BU$3,$H221/$G221,$H221-SUM($I221:BT221)))","v":0},{"$f":"IF(OR(BV$3<=$D221,$G221=\"n/a\"),0,IF(SUM($D221,$G221)>BV$3,$H221/$G221,$H221-SUM($I221:BU221)))","v":0},{"$f":"IF(OR(ROUND(H221-SUM($J221:$BV221),2)=0,G221=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D221+1","v":2013},"Nominal",null,{"$f":"G221","v":47.5},{"$f":"L218","v":75.843000000000004},null,{"$f":"IF(OR(J$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>J$3,$H222/$G222,$H222-SUM($I222:I222)))","v":0},{"$f":"IF(OR(K$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>K$3,$H222/$G222,$H222-SUM($I222:J222)))","v":0},{"$f":"IF(OR(L$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>L$3,$H222/$G222,$H222-SUM($I222:K222)))","v":0},{"$f":"IF(OR(M$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>M$3,$H222/$G222,$H222-SUM($I222:L222)))","v":1.5966947368421054},{"$f":"IF(OR(N$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>N$3,$H222/$G222,$H222-SUM($I222:M222)))","v":1.5966947368421054},{"$f":"IF(OR(O$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>O$3,$H222/$G222,$H222-SUM($I222:N222)))","v":1.5966947368421054},{"$f":"IF(OR(P$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>P$3,$H222/$G222,$H222-SUM($I222:O222)))","v":1.5966947368421054},{"$f":"IF(OR(Q$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Q$3,$H222/$G222,$H222-SUM($I222:P222)))","v":1.5966947368421054},{"$f":"IF(OR(R$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>R$3,$H222/$G222,$H222-SUM($I222:Q222)))","v":1.5966947368421054},{"$f":"IF(OR(S$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>S$3,$H222/$G222,$H222-SUM($I222:R222)))","v":1.5966947368421054},{"$f":"IF(OR(T$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>T$3,$H222/$G222,$H222-SUM($I222:S222)))","v":1.5966947368421054},{"$f":"IF(OR(U$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>U$3,$H222/$G222,$H222-SUM($I222:T222)))","v":1.5966947368421054},{"$f":"IF(OR(V$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>V$3,$H222/$G222,$H222-SUM($I222:U222)))","v":1.5966947368421054},{"$f":"IF(OR(W$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>W$3,$H222/$G222,$H222-SUM($I222:V222)))","v":1.5966947368421054},{"$f":"IF(OR(X$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>X$3,$H222/$G222,$H222-SUM($I222:W222)))","v":1.5966947368421054},{"$f":"IF(OR(Y$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Y$3,$H222/$G222,$H222-SUM($I222:X222)))","v":1.5966947368421054},{"$f":"IF(OR(Z$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>Z$3,$H222/$G222,$H222-SUM($I222:Y222)))","v":1.5966947368421054},{"$f":"IF(OR(AA$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AA$3,$H222/$G222,$H222-SUM($I222:Z222)))","v":1.5966947368421054},{"$f":"IF(OR(AB$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AB$3,$H222/$G222,$H222-SUM($I222:AA222)))","v":1.5966947368421054},{"$f":"IF(OR(AC$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AC$3,$H222/$G222,$H222-SUM($I222:AB222)))","v":1.5966947368421054},{"$f":"IF(OR(AD$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AD$3,$H222/$G222,$H222-SUM($I222:AC222)))","v":1.5966947368421054},{"$f":"IF(OR(AE$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AE$3,$H222/$G222,$H222-SUM($I222:AD222)))","v":1.5966947368421054},{"$f":"IF(OR(AF$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AF$3,$H222/$G222,$H222-SUM($I222:AE222)))","v":1.5966947368421054},{"$f":"IF(OR(AG$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AG$3,$H222/$G222,$H222-SUM($I222:AF222)))","v":1.5966947368421054},{"$f":"IF(OR(AH$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AH$3,$H222/$G222,$H222-SUM($I222:AG222)))","v":1.5966947368421054},{"$f":"IF(OR(AI$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AI$3,$H222/$G222,$H222-SUM($I222:AH222)))","v":1.5966947368421054},{"$f":"IF(OR(AJ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AJ$3,$H222/$G222,$H222-SUM($I222:AI222)))","v":1.5966947368421054},{"$f":"IF(OR(AK$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AK$3,$H222/$G222,$H222-SUM($I222:AJ222)))","v":1.5966947368421054},{"$f":"IF(OR(AL$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AL$3,$H222/$G222,$H222-SUM($I222:AK222)))","v":1.5966947368421054},{"$f":"IF(OR(AM$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AM$3,$H222/$G222,$H222-SUM($I222:AL222)))","v":1.5966947368421054},{"$f":"IF(OR(AN$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AN$3,$H222/$G222,$H222-SUM($I222:AM222)))","v":1.5966947368421054},{"$f":"IF(OR(AO$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AO$3,$H222/$G222,$H222-SUM($I222:AN222)))","v":1.5966947368421054},{"$f":"IF(OR(AP$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AP$3,$H222/$G222,$H222-SUM($I222:AO222)))","v":1.5966947368421054},{"$f":"IF(OR(AQ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AQ$3,$H222/$G222,$H222-SUM($I222:AP222)))","v":1.5966947368421054},{"$f":"IF(OR(AR$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AR$3,$H222/$G222,$H222-SUM($I222:AQ222)))","v":1.5966947368421054},{"$f":"IF(OR(AS$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AS$3,$H222/$G222,$H222-SUM($I222:AR222)))","v":1.5966947368421054},{"$f":"IF(OR(AT$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AT$3,$H222/$G222,$H222-SUM($I222:AS222)))","v":1.5966947368421054},{"$f":"IF(OR(AU$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AU$3,$H222/$G222,$H222-SUM($I222:AT222)))","v":1.5966947368421054},{"$f":"IF(OR(AV$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AV$3,$H222/$G222,$H222-SUM($I222:AU222)))","v":1.5966947368421054},{"$f":"IF(OR(AW$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AW$3,$H222/$G222,$H222-SUM($I222:AV222)))","v":1.5966947368421054},{"$f":"IF(OR(AX$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AX$3,$H222/$G222,$H222-SUM($I222:AW222)))","v":1.5966947368421054},{"$f":"IF(OR(AY$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AY$3,$H222/$G222,$H222-SUM($I222:AX222)))","v":1.5966947368421054},{"$f":"IF(OR(AZ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>AZ$3,$H222/$G222,$H222-SUM($I222:AY222)))","v":1.5966947368421054},{"$f":"IF(OR(BA$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BA$3,$H222/$G222,$H222-SUM($I222:AZ222)))","v":1.5966947368421054},{"$f":"IF(OR(BB$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BB$3,$H222/$G222,$H222-SUM($I222:BA222)))","v":1.5966947368421054},{"$f":"IF(OR(BC$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BC$3,$H222/$G222,$H222-SUM($I222:BB222)))","v":1.5966947368421054},{"$f":"IF(OR(BD$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BD$3,$H222/$G222,$H222-SUM($I222:BC222)))","v":1.5966947368421054},{"$f":"IF(OR(BE$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BE$3,$H222/$G222,$H222-SUM($I222:BD222)))","v":1.5966947368421054},{"$f":"IF(OR(BF$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BF$3,$H222/$G222,$H222-SUM($I222:BE222)))","v":1.5966947368421054},{"$f":"IF(OR(BG$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BG$3,$H222/$G222,$H222-SUM($I222:BF222)))","v":1.5966947368421054},{"$f":"IF(OR(BH$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BH$3,$H222/$G222,$H222-SUM($I222:BG222)))","v":0.79834736842104803},{"$f":"IF(OR(BI$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BI$3,$H222/$G222,$H222-SUM($I222:BH222)))","v":0},{"$f":"IF(OR(BJ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BJ$3,$H222/$G222,$H222-SUM($I222:BI222)))","v":0},{"$f":"IF(OR(BK$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BK$3,$H222/$G222,$H222-SUM($I222:BJ222)))","v":0},{"$f":"IF(OR(BL$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BL$3,$H222/$G222,$H222-SUM($I222:BK222)))","v":0},{"$f":"IF(OR(BM$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BM$3,$H222/$G222,$H222-SUM($I222:BL222)))","v":0},{"$f":"IF(OR(BN$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BN$3,$H222/$G222,$H222-SUM($I222:BM222)))","v":0},{"$f":"IF(OR(BO$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BO$3,$H222/$G222,$H222-SUM($I222:BN222)))","v":0},{"$f":"IF(OR(BP$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BP$3,$H222/$G222,$H222-SUM($I222:BO222)))","v":0},{"$f":"IF(OR(BQ$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BQ$3,$H222/$G222,$H222-SUM($I222:BP222)))","v":0},{"$f":"IF(OR(BR$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BR$3,$H222/$G222,$H222-SUM($I222:BQ222)))","v":0},{"$f":"IF(OR(BS$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BS$3,$H222/$G222,$H222-SUM($I222:BR222)))","v":0},{"$f":"IF(OR(BT$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BT$3,$H222/$G222,$H222-SUM($I222:BS222)))","v":0},{"$f":"IF(OR(BU$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BU$3,$H222/$G222,$H222-SUM($I222:BT222)))","v":0},{"$f":"IF(OR(BV$3<=$D222,$G222=\"n/a\"),0,IF(SUM($D222,$G222)>BV$3,$H222/$G222,$H222-SUM($I222:BU222)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G222","v":47.5},{"$f":"M218","v":93.001999999999995},null,{"$f":"IF(OR(J$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>J$3,$H223/$G223,$H223-SUM($I223:I223)))","v":0},{"$f":"IF(OR(K$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>K$3,$H223/$G223,$H223-SUM($I223:J223)))","v":0},{"$f":"IF(OR(L$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>L$3,$H223/$G223,$H223-SUM($I223:K223)))","v":0},{"$f":"IF(OR(M$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>M$3,$H223/$G223,$H223-SUM($I223:L223)))","v":0},{"$f":"IF(OR(N$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>N$3,$H223/$G223,$H223-SUM($I223:M223)))","v":1.957936842105263},{"$f":"IF(OR(O$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>O$3,$H223/$G223,$H223-SUM($I223:N223)))","v":1.957936842105263},{"$f":"IF(OR(P$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>P$3,$H223/$G223,$H223-SUM($I223:O223)))","v":1.957936842105263},{"$f":"IF(OR(Q$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Q$3,$H223/$G223,$H223-SUM($I223:P223)))","v":1.957936842105263},{"$f":"IF(OR(R$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>R$3,$H223/$G223,$H223-SUM($I223:Q223)))","v":1.957936842105263},{"$f":"IF(OR(S$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>S$3,$H223/$G223,$H223-SUM($I223:R223)))","v":1.957936842105263},{"$f":"IF(OR(T$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>T$3,$H223/$G223,$H223-SUM($I223:S223)))","v":1.957936842105263},{"$f":"IF(OR(U$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>U$3,$H223/$G223,$H223-SUM($I223:T223)))","v":1.957936842105263},{"$f":"IF(OR(V$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>V$3,$H223/$G223,$H223-SUM($I223:U223)))","v":1.957936842105263},{"$f":"IF(OR(W$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>W$3,$H223/$G223,$H223-SUM($I223:V223)))","v":1.957936842105263},{"$f":"IF(OR(X$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>X$3,$H223/$G223,$H223-SUM($I223:W223)))","v":1.957936842105263},{"$f":"IF(OR(Y$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Y$3,$H223/$G223,$H223-SUM($I223:X223)))","v":1.957936842105263},{"$f":"IF(OR(Z$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>Z$3,$H223/$G223,$H223-SUM($I223:Y223)))","v":1.957936842105263},{"$f":"IF(OR(AA$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AA$3,$H223/$G223,$H223-SUM($I223:Z223)))","v":1.957936842105263},{"$f":"IF(OR(AB$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AB$3,$H223/$G223,$H223-SUM($I223:AA223)))","v":1.957936842105263},{"$f":"IF(OR(AC$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AC$3,$H223/$G223,$H223-SUM($I223:AB223)))","v":1.957936842105263},{"$f":"IF(OR(AD$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AD$3,$H223/$G223,$H223-SUM($I223:AC223)))","v":1.957936842105263},{"$f":"IF(OR(AE$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AE$3,$H223/$G223,$H223-SUM($I223:AD223)))","v":1.957936842105263},{"$f":"IF(OR(AF$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AF$3,$H223/$G223,$H223-SUM($I223:AE223)))","v":1.957936842105263},{"$f":"IF(OR(AG$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AG$3,$H223/$G223,$H223-SUM($I223:AF223)))","v":1.957936842105263},{"$f":"IF(OR(AH$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AH$3,$H223/$G223,$H223-SUM($I223:AG223)))","v":1.957936842105263},{"$f":"IF(OR(AI$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AI$3,$H223/$G223,$H223-SUM($I223:AH223)))","v":1.957936842105263},{"$f":"IF(OR(AJ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AJ$3,$H223/$G223,$H223-SUM($I223:AI223)))","v":1.957936842105263},{"$f":"IF(OR(AK$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AK$3,$H223/$G223,$H223-SUM($I223:AJ223)))","v":1.957936842105263},{"$f":"IF(OR(AL$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AL$3,$H223/$G223,$H223-SUM($I223:AK223)))","v":1.957936842105263},{"$f":"IF(OR(AM$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AM$3,$H223/$G223,$H223-SUM($I223:AL223)))","v":1.957936842105263},{"$f":"IF(OR(AN$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AN$3,$H223/$G223,$H223-SUM($I223:AM223)))","v":1.957936842105263},{"$f":"IF(OR(AO$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AO$3,$H223/$G223,$H223-SUM($I223:AN223)))","v":1.957936842105263},{"$f":"IF(OR(AP$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AP$3,$H223/$G223,$H223-SUM($I223:AO223)))","v":1.957936842105263},{"$f":"IF(OR(AQ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AQ$3,$H223/$G223,$H223-SUM($I223:AP223)))","v":1.957936842105263},{"$f":"IF(OR(AR$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AR$3,$H223/$G223,$H223-SUM($I223:AQ223)))","v":1.957936842105263},{"$f":"IF(OR(AS$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AS$3,$H223/$G223,$H223-SUM($I223:AR223)))","v":1.957936842105263},{"$f":"IF(OR(AT$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AT$3,$H223/$G223,$H223-SUM($I223:AS223)))","v":1.957936842105263},{"$f":"IF(OR(AU$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AU$3,$H223/$G223,$H223-SUM($I223:AT223)))","v":1.957936842105263},{"$f":"IF(OR(AV$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AV$3,$H223/$G223,$H223-SUM($I223:AU223)))","v":1.957936842105263},{"$f":"IF(OR(AW$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AW$3,$H223/$G223,$H223-SUM($I223:AV223)))","v":1.957936842105263},{"$f":"IF(OR(AX$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AX$3,$H223/$G223,$H223-SUM($I223:AW223)))","v":1.957936842105263},{"$f":"IF(OR(AY$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AY$3,$H223/$G223,$H223-SUM($I223:AX223)))","v":1.957936842105263},{"$f":"IF(OR(AZ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>AZ$3,$H223/$G223,$H223-SUM($I223:AY223)))","v":1.957936842105263},{"$f":"IF(OR(BA$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BA$3,$H223/$G223,$H223-SUM($I223:AZ223)))","v":1.957936842105263},{"$f":"IF(OR(BB$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BB$3,$H223/$G223,$H223-SUM($I223:BA223)))","v":1.957936842105263},{"$f":"IF(OR(BC$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BC$3,$H223/$G223,$H223-SUM($I223:BB223)))","v":1.957936842105263},{"$f":"IF(OR(BD$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BD$3,$H223/$G223,$H223-SUM($I223:BC223)))","v":1.957936842105263},{"$f":"IF(OR(BE$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BE$3,$H223/$G223,$H223-SUM($I223:BD223)))","v":1.957936842105263},{"$f":"IF(OR(BF$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BF$3,$H223/$G223,$H223-SUM($I223:BE223)))","v":1.957936842105263},{"$f":"IF(OR(BG$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BG$3,$H223/$G223,$H223-SUM($I223:BF223)))","v":1.957936842105263},{"$f":"IF(OR(BH$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BH$3,$H223/$G223,$H223-SUM($I223:BG223)))","v":1.957936842105263},{"$f":"IF(OR(BI$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BI$3,$H223/$G223,$H223-SUM($I223:BH223)))","v":0.97896842105257065},{"$f":"IF(OR(BJ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BJ$3,$H223/$G223,$H223-SUM($I223:BI223)))","v":0},{"$f":"IF(OR(BK$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BK$3,$H223/$G223,$H223-SUM($I223:BJ223)))","v":0},{"$f":"IF(OR(BL$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BL$3,$H223/$G223,$H223-SUM($I223:BK223)))","v":0},{"$f":"IF(OR(BM$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BM$3,$H223/$G223,$H223-SUM($I223:BL223)))","v":0},{"$f":"IF(OR(BN$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BN$3,$H223/$G223,$H223-SUM($I223:BM223)))","v":0},{"$f":"IF(OR(BO$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BO$3,$H223/$G223,$H223-SUM($I223:BN223)))","v":0},{"$f":"IF(OR(BP$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BP$3,$H223/$G223,$H223-SUM($I223:BO223)))","v":0},{"$f":"IF(OR(BQ$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BQ$3,$H223/$G223,$H223-SUM($I223:BP223)))","v":0},{"$f":"IF(OR(BR$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BR$3,$H223/$G223,$H223-SUM($I223:BQ223)))","v":0},{"$f":"IF(OR(BS$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BS$3,$H223/$G223,$H223-SUM($I223:BR223)))","v":0},{"$f":"IF(OR(BT$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BT$3,$H223/$G223,$H223-SUM($I223:BS223)))","v":0},{"$f":"IF(OR(BU$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BU$3,$H223/$G223,$H223-SUM($I223:BT223)))","v":0},{"$f":"IF(OR(BV$3<=$D223,$G223=\"n/a\"),0,IF(SUM($D223,$G223)>BV$3,$H223/$G223,$H223-SUM($I223:BU223)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G223","v":47.5},{"$f":"N218","v":66.338999999999999},null,{"$f":"IF(OR(J$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>J$3,$H224/$G224,$H224-SUM($I224:I224)))","v":0},{"$f":"IF(OR(K$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>K$3,$H224/$G224,$H224-SUM($I224:J224)))","v":0},{"$f":"IF(OR(L$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>L$3,$H224/$G224,$H224-SUM($I224:K224)))","v":0},{"$f":"IF(OR(M$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>M$3,$H224/$G224,$H224-SUM($I224:L224)))","v":0},{"$f":"IF(OR(N$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>N$3,$H224/$G224,$H224-SUM($I224:M224)))","v":0},{"$f":"IF(OR(O$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>O$3,$H224/$G224,$H224-SUM($I224:N224)))","v":1.3966105263157895},{"$f":"IF(OR(P$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>P$3,$H224/$G224,$H224-SUM($I224:O224)))","v":1.3966105263157895},{"$f":"IF(OR(Q$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Q$3,$H224/$G224,$H224-SUM($I224:P224)))","v":1.3966105263157895},{"$f":"IF(OR(R$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>R$3,$H224/$G224,$H224-SUM($I224:Q224)))","v":1.3966105263157895},{"$f":"IF(OR(S$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>S$3,$H224/$G224,$H224-SUM($I224:R224)))","v":1.3966105263157895},{"$f":"IF(OR(T$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>T$3,$H224/$G224,$H224-SUM($I224:S224)))","v":1.3966105263157895},{"$f":"IF(OR(U$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>U$3,$H224/$G224,$H224-SUM($I224:T224)))","v":1.3966105263157895},{"$f":"IF(OR(V$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>V$3,$H224/$G224,$H224-SUM($I224:U224)))","v":1.3966105263157895},{"$f":"IF(OR(W$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>W$3,$H224/$G224,$H224-SUM($I224:V224)))","v":1.3966105263157895},{"$f":"IF(OR(X$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>X$3,$H224/$G224,$H224-SUM($I224:W224)))","v":1.3966105263157895},{"$f":"IF(OR(Y$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Y$3,$H224/$G224,$H224-SUM($I224:X224)))","v":1.3966105263157895},{"$f":"IF(OR(Z$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>Z$3,$H224/$G224,$H224-SUM($I224:Y224)))","v":1.3966105263157895},{"$f":"IF(OR(AA$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AA$3,$H224/$G224,$H224-SUM($I224:Z224)))","v":1.3966105263157895},{"$f":"IF(OR(AB$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AB$3,$H224/$G224,$H224-SUM($I224:AA224)))","v":1.3966105263157895},{"$f":"IF(OR(AC$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AC$3,$H224/$G224,$H224-SUM($I224:AB224)))","v":1.3966105263157895},{"$f":"IF(OR(AD$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AD$3,$H224/$G224,$H224-SUM($I224:AC224)))","v":1.3966105263157895},{"$f":"IF(OR(AE$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AE$3,$H224/$G224,$H224-SUM($I224:AD224)))","v":1.3966105263157895},{"$f":"IF(OR(AF$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AF$3,$H224/$G224,$H224-SUM($I224:AE224)))","v":1.3966105263157895},{"$f":"IF(OR(AG$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AG$3,$H224/$G224,$H224-SUM($I224:AF224)))","v":1.3966105263157895},{"$f":"IF(OR(AH$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AH$3,$H224/$G224,$H224-SUM($I224:AG224)))","v":1.3966105263157895},{"$f":"IF(OR(AI$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AI$3,$H224/$G224,$H224-SUM($I224:AH224)))","v":1.3966105263157895},{"$f":"IF(OR(AJ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AJ$3,$H224/$G224,$H224-SUM($I224:AI224)))","v":1.3966105263157895},{"$f":"IF(OR(AK$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AK$3,$H224/$G224,$H224-SUM($I224:AJ224)))","v":1.3966105263157895},{"$f":"IF(OR(AL$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AL$3,$H224/$G224,$H224-SUM($I224:AK224)))","v":1.3966105263157895},{"$f":"IF(OR(AM$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AM$3,$H224/$G224,$H224-SUM($I224:AL224)))","v":1.3966105263157895},{"$f":"IF(OR(AN$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AN$3,$H224/$G224,$H224-SUM($I224:AM224)))","v":1.3966105263157895},{"$f":"IF(OR(AO$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AO$3,$H224/$G224,$H224-SUM($I224:AN224)))","v":1.3966105263157895},{"$f":"IF(OR(AP$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AP$3,$H224/$G224,$H224-SUM($I224:AO224)))","v":1.3966105263157895},{"$f":"IF(OR(AQ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AQ$3,$H224/$G224,$H224-SUM($I224:AP224)))","v":1.3966105263157895},{"$f":"IF(OR(AR$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AR$3,$H224/$G224,$H224-SUM($I224:AQ224)))","v":1.3966105263157895},{"$f":"IF(OR(AS$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AS$3,$H224/$G224,$H224-SUM($I224:AR224)))","v":1.3966105263157895},{"$f":"IF(OR(AT$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AT$3,$H224/$G224,$H224-SUM($I224:AS224)))","v":1.3966105263157895},{"$f":"IF(OR(AU$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AU$3,$H224/$G224,$H224-SUM($I224:AT224)))","v":1.3966105263157895},{"$f":"IF(OR(AV$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AV$3,$H224/$G224,$H224-SUM($I224:AU224)))","v":1.3966105263157895},{"$f":"IF(OR(AW$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AW$3,$H224/$G224,$H224-SUM($I224:AV224)))","v":1.3966105263157895},{"$f":"IF(OR(AX$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AX$3,$H224/$G224,$H224-SUM($I224:AW224)))","v":1.3966105263157895},{"$f":"IF(OR(AY$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AY$3,$H224/$G224,$H224-SUM($I224:AX224)))","v":1.3966105263157895},{"$f":"IF(OR(AZ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>AZ$3,$H224/$G224,$H224-SUM($I224:AY224)))","v":1.3966105263157895},{"$f":"IF(OR(BA$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BA$3,$H224/$G224,$H224-SUM($I224:AZ224)))","v":1.3966105263157895},{"$f":"IF(OR(BB$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BB$3,$H224/$G224,$H224-SUM($I224:BA224)))","v":1.3966105263157895},{"$f":"IF(OR(BC$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BC$3,$H224/$G224,$H224-SUM($I224:BB224)))","v":1.3966105263157895},{"$f":"IF(OR(BD$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BD$3,$H224/$G224,$H224-SUM($I224:BC224)))","v":1.3966105263157895},{"$f":"IF(OR(BE$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BE$3,$H224/$G224,$H224-SUM($I224:BD224)))","v":1.3966105263157895},{"$f":"IF(OR(BF$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BF$3,$H224/$G224,$H224-SUM($I224:BE224)))","v":1.3966105263157895},{"$f":"IF(OR(BG$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BG$3,$H224/$G224,$H224-SUM($I224:BF224)))","v":1.3966105263157895},{"$f":"IF(OR(BH$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BH$3,$H224/$G224,$H224-SUM($I224:BG224)))","v":1.3966105263157895},{"$f":"IF(OR(BI$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BI$3,$H224/$G224,$H224-SUM($I224:BH224)))","v":1.3966105263157895},{"$f":"IF(OR(BJ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BJ$3,$H224/$G224,$H224-SUM($I224:BI224)))","v":0.69830526315789143},{"$f":"IF(OR(BK$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BK$3,$H224/$G224,$H224-SUM($I224:BJ224)))","v":0},{"$f":"IF(OR(BL$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BL$3,$H224/$G224,$H224-SUM($I224:BK224)))","v":0},{"$f":"IF(OR(BM$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BM$3,$H224/$G224,$H224-SUM($I224:BL224)))","v":0},{"$f":"IF(OR(BN$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BN$3,$H224/$G224,$H224-SUM($I224:BM224)))","v":0},{"$f":"IF(OR(BO$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BO$3,$H224/$G224,$H224-SUM($I224:BN224)))","v":0},{"$f":"IF(OR(BP$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BP$3,$H224/$G224,$H224-SUM($I224:BO224)))","v":0},{"$f":"IF(OR(BQ$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BQ$3,$H224/$G224,$H224-SUM($I224:BP224)))","v":0},{"$f":"IF(OR(BR$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BR$3,$H224/$G224,$H224-SUM($I224:BQ224)))","v":0},{"$f":"IF(OR(BS$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BS$3,$H224/$G224,$H224-SUM($I224:BR224)))","v":0},{"$f":"IF(OR(BT$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BT$3,$H224/$G224,$H224-SUM($I224:BS224)))","v":0},{"$f":"IF(OR(BU$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BU$3,$H224/$G224,$H224-SUM($I224:BT224)))","v":0},{"$f":"IF(OR(BV$3<=$D224,$G224=\"n/a\"),0,IF(SUM($D224,$G224)>BV$3,$H224/$G224,$H224-SUM($I224:BU224)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A212)","v":47.5},{"$f":"O218","v":99.791060585442764},null,{"$f":"IF(OR(J$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>J$3,$H225/$G225,$H225-SUM($I225:I225)))","v":0},{"$f":"IF(OR(K$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>K$3,$H225/$G225,$H225-SUM($I225:J225)))","v":0},{"$f":"IF(OR(L$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>L$3,$H225/$G225,$H225-SUM($I225:K225)))","v":0},{"$f":"IF(OR(M$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>M$3,$H225/$G225,$H225-SUM($I225:L225)))","v":0},{"$f":"IF(OR(N$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>N$3,$H225/$G225,$H225-SUM($I225:M225)))","v":0},{"$f":"IF(OR(O$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>O$3,$H225/$G225,$H225-SUM($I225:N225)))","v":0},{"$f":"IF(OR(P$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>P$3,$H225/$G225,$H225-SUM($I225:O225)))","v":2.1008644333777422},{"$f":"IF(OR(Q$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Q$3,$H225/$G225,$H225-SUM($I225:P225)))","v":2.1008644333777422},{"$f":"IF(OR(R$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>R$3,$H225/$G225,$H225-SUM($I225:Q225)))","v":2.1008644333777422},{"$f":"IF(OR(S$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>S$3,$H225/$G225,$H225-SUM($I225:R225)))","v":2.1008644333777422},{"$f":"IF(OR(T$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>T$3,$H225/$G225,$H225-SUM($I225:S225)))","v":2.1008644333777422},{"$f":"IF(OR(U$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>U$3,$H225/$G225,$H225-SUM($I225:T225)))","v":2.1008644333777422},{"$f":"IF(OR(V$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>V$3,$H225/$G225,$H225-SUM($I225:U225)))","v":2.1008644333777422},{"$f":"IF(OR(W$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>W$3,$H225/$G225,$H225-SUM($I225:V225)))","v":2.1008644333777422},{"$f":"IF(OR(X$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>X$3,$H225/$G225,$H225-SUM($I225:W225)))","v":2.1008644333777422},{"$f":"IF(OR(Y$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Y$3,$H225/$G225,$H225-SUM($I225:X225)))","v":2.1008644333777422},{"$f":"IF(OR(Z$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>Z$3,$H225/$G225,$H225-SUM($I225:Y225)))","v":2.1008644333777422},{"$f":"IF(OR(AA$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AA$3,$H225/$G225,$H225-SUM($I225:Z225)))","v":2.1008644333777422},{"$f":"IF(OR(AB$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AB$3,$H225/$G225,$H225-SUM($I225:AA225)))","v":2.1008644333777422},{"$f":"IF(OR(AC$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AC$3,$H225/$G225,$H225-SUM($I225:AB225)))","v":2.1008644333777422},{"$f":"IF(OR(AD$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AD$3,$H225/$G225,$H225-SUM($I225:AC225)))","v":2.1008644333777422},{"$f":"IF(OR(AE$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AE$3,$H225/$G225,$H225-SUM($I225:AD225)))","v":2.1008644333777422},{"$f":"IF(OR(AF$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AF$3,$H225/$G225,$H225-SUM($I225:AE225)))","v":2.1008644333777422},{"$f":"IF(OR(AG$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AG$3,$H225/$G225,$H225-SUM($I225:AF225)))","v":2.1008644333777422},{"$f":"IF(OR(AH$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AH$3,$H225/$G225,$H225-SUM($I225:AG225)))","v":2.1008644333777422},{"$f":"IF(OR(AI$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AI$3,$H225/$G225,$H225-SUM($I225:AH225)))","v":2.1008644333777422},{"$f":"IF(OR(AJ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AJ$3,$H225/$G225,$H225-SUM($I225:AI225)))","v":2.1008644333777422},{"$f":"IF(OR(AK$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AK$3,$H225/$G225,$H225-SUM($I225:AJ225)))","v":2.1008644333777422},{"$f":"IF(OR(AL$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AL$3,$H225/$G225,$H225-SUM($I225:AK225)))","v":2.1008644333777422},{"$f":"IF(OR(AM$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AM$3,$H225/$G225,$H225-SUM($I225:AL225)))","v":2.1008644333777422},{"$f":"IF(OR(AN$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AN$3,$H225/$G225,$H225-SUM($I225:AM225)))","v":2.1008644333777422},{"$f":"IF(OR(AO$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AO$3,$H225/$G225,$H225-SUM($I225:AN225)))","v":2.1008644333777422},{"$f":"IF(OR(AP$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AP$3,$H225/$G225,$H225-SUM($I225:AO225)))","v":2.1008644333777422},{"$f":"IF(OR(AQ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AQ$3,$H225/$G225,$H225-SUM($I225:AP225)))","v":2.1008644333777422},{"$f":"IF(OR(AR$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AR$3,$H225/$G225,$H225-SUM($I225:AQ225)))","v":2.1008644333777422},{"$f":"IF(OR(AS$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AS$3,$H225/$G225,$H225-SUM($I225:AR225)))","v":2.1008644333777422},{"$f":"IF(OR(AT$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AT$3,$H225/$G225,$H225-SUM($I225:AS225)))","v":2.1008644333777422},{"$f":"IF(OR(AU$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AU$3,$H225/$G225,$H225-SUM($I225:AT225)))","v":2.1008644333777422},{"$f":"IF(OR(AV$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AV$3,$H225/$G225,$H225-SUM($I225:AU225)))","v":2.1008644333777422},{"$f":"IF(OR(AW$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AW$3,$H225/$G225,$H225-SUM($I225:AV225)))","v":2.1008644333777422},{"$f":"IF(OR(AX$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AX$3,$H225/$G225,$H225-SUM($I225:AW225)))","v":2.1008644333777422},{"$f":"IF(OR(AY$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AY$3,$H225/$G225,$H225-SUM($I225:AX225)))","v":2.1008644333777422},{"$f":"IF(OR(AZ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>AZ$3,$H225/$G225,$H225-SUM($I225:AY225)))","v":2.1008644333777422},{"$f":"IF(OR(BA$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BA$3,$H225/$G225,$H225-SUM($I225:AZ225)))","v":2.1008644333777422},{"$f":"IF(OR(BB$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BB$3,$H225/$G225,$H225-SUM($I225:BA225)))","v":2.1008644333777422},{"$f":"IF(OR(BC$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BC$3,$H225/$G225,$H225-SUM($I225:BB225)))","v":2.1008644333777422},{"$f":"IF(OR(BD$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BD$3,$H225/$G225,$H225-SUM($I225:BC225)))","v":2.1008644333777422},{"$f":"IF(OR(BE$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BE$3,$H225/$G225,$H225-SUM($I225:BD225)))","v":2.1008644333777422},{"$f":"IF(OR(BF$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BF$3,$H225/$G225,$H225-SUM($I225:BE225)))","v":2.1008644333777422},{"$f":"IF(OR(BG$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BG$3,$H225/$G225,$H225-SUM($I225:BF225)))","v":2.1008644333777422},{"$f":"IF(OR(BH$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BH$3,$H225/$G225,$H225-SUM($I225:BG225)))","v":2.1008644333777422},{"$f":"IF(OR(BI$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BI$3,$H225/$G225,$H225-SUM($I225:BH225)))","v":2.1008644333777422},{"$f":"IF(OR(BJ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BJ$3,$H225/$G225,$H225-SUM($I225:BI225)))","v":2.1008644333777422},{"$f":"IF(OR(BK$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BK$3,$H225/$G225,$H225-SUM($I225:BJ225)))","v":1.0504322166889324},{"$f":"IF(OR(BL$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BL$3,$H225/$G225,$H225-SUM($I225:BK225)))","v":0},{"$f":"IF(OR(BM$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BM$3,$H225/$G225,$H225-SUM($I225:BL225)))","v":0},{"$f":"IF(OR(BN$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BN$3,$H225/$G225,$H225-SUM($I225:BM225)))","v":0},{"$f":"IF(OR(BO$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BO$3,$H225/$G225,$H225-SUM($I225:BN225)))","v":0},{"$f":"IF(OR(BP$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BP$3,$H225/$G225,$H225-SUM($I225:BO225)))","v":0},{"$f":"IF(OR(BQ$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BQ$3,$H225/$G225,$H225-SUM($I225:BP225)))","v":0},{"$f":"IF(OR(BR$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BR$3,$H225/$G225,$H225-SUM($I225:BQ225)))","v":0},{"$f":"IF(OR(BS$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BS$3,$H225/$G225,$H225-SUM($I225:BR225)))","v":0},{"$f":"IF(OR(BT$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BT$3,$H225/$G225,$H225-SUM($I225:BS225)))","v":0},{"$f":"IF(OR(BU$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BU$3,$H225/$G225,$H225-SUM($I225:BT225)))","v":0},{"$f":"IF(OR(BV$3<=$D225,$G225=\"n/a\"),0,IF(SUM($D225,$G225)>BV$3,$H225/$G225,$H225-SUM($I225:BU225)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G225","v":47.5},{"$f":"P218","v":82.151502767958874},null,{"$f":"IF(OR(J$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>J$3,$H226/$G226,$H226-SUM($I226:I226)))","v":0},{"$f":"IF(OR(K$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>K$3,$H226/$G226,$H226-SUM($I226:J226)))","v":0},{"$f":"IF(OR(L$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>L$3,$H226/$G226,$H226-SUM($I226:K226)))","v":0},{"$f":"IF(OR(M$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>M$3,$H226/$G226,$H226-SUM($I226:L226)))","v":0},{"$f":"IF(OR(N$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>N$3,$H226/$G226,$H226-SUM($I226:M226)))","v":0},{"$f":"IF(OR(O$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>O$3,$H226/$G226,$H226-SUM($I226:N226)))","v":0},{"$f":"IF(OR(P$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>P$3,$H226/$G226,$H226-SUM($I226:O226)))","v":0},{"$f":"IF(OR(Q$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Q$3,$H226/$G226,$H226-SUM($I226:P226)))","v":1.7295053214307132},{"$f":"IF(OR(R$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>R$3,$H226/$G226,$H226-SUM($I226:Q226)))","v":1.7295053214307132},{"$f":"IF(OR(S$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>S$3,$H226/$G226,$H226-SUM($I226:R226)))","v":1.7295053214307132},{"$f":"IF(OR(T$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>T$3,$H226/$G226,$H226-SUM($I226:S226)))","v":1.7295053214307132},{"$f":"IF(OR(U$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>U$3,$H226/$G226,$H226-SUM($I226:T226)))","v":1.7295053214307132},{"$f":"IF(OR(V$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>V$3,$H226/$G226,$H226-SUM($I226:U226)))","v":1.7295053214307132},{"$f":"IF(OR(W$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>W$3,$H226/$G226,$H226-SUM($I226:V226)))","v":1.7295053214307132},{"$f":"IF(OR(X$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>X$3,$H226/$G226,$H226-SUM($I226:W226)))","v":1.7295053214307132},{"$f":"IF(OR(Y$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Y$3,$H226/$G226,$H226-SUM($I226:X226)))","v":1.7295053214307132},{"$f":"IF(OR(Z$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>Z$3,$H226/$G226,$H226-SUM($I226:Y226)))","v":1.7295053214307132},{"$f":"IF(OR(AA$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AA$3,$H226/$G226,$H226-SUM($I226:Z226)))","v":1.7295053214307132},{"$f":"IF(OR(AB$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AB$3,$H226/$G226,$H226-SUM($I226:AA226)))","v":1.7295053214307132},{"$f":"IF(OR(AC$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AC$3,$H226/$G226,$H226-SUM($I226:AB226)))","v":1.7295053214307132},{"$f":"IF(OR(AD$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AD$3,$H226/$G226,$H226-SUM($I226:AC226)))","v":1.7295053214307132},{"$f":"IF(OR(AE$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AE$3,$H226/$G226,$H226-SUM($I226:AD226)))","v":1.7295053214307132},{"$f":"IF(OR(AF$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AF$3,$H226/$G226,$H226-SUM($I226:AE226)))","v":1.7295053214307132},{"$f":"IF(OR(AG$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AG$3,$H226/$G226,$H226-SUM($I226:AF226)))","v":1.7295053214307132},{"$f":"IF(OR(AH$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AH$3,$H226/$G226,$H226-SUM($I226:AG226)))","v":1.7295053214307132},{"$f":"IF(OR(AI$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AI$3,$H226/$G226,$H226-SUM($I226:AH226)))","v":1.7295053214307132},{"$f":"IF(OR(AJ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AJ$3,$H226/$G226,$H226-SUM($I226:AI226)))","v":1.7295053214307132},{"$f":"IF(OR(AK$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AK$3,$H226/$G226,$H226-SUM($I226:AJ226)))","v":1.7295053214307132},{"$f":"IF(OR(AL$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AL$3,$H226/$G226,$H226-SUM($I226:AK226)))","v":1.7295053214307132},{"$f":"IF(OR(AM$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AM$3,$H226/$G226,$H226-SUM($I226:AL226)))","v":1.7295053214307132},{"$f":"IF(OR(AN$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AN$3,$H226/$G226,$H226-SUM($I226:AM226)))","v":1.7295053214307132},{"$f":"IF(OR(AO$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AO$3,$H226/$G226,$H226-SUM($I226:AN226)))","v":1.7295053214307132},{"$f":"IF(OR(AP$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AP$3,$H226/$G226,$H226-SUM($I226:AO226)))","v":1.7295053214307132},{"$f":"IF(OR(AQ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AQ$3,$H226/$G226,$H226-SUM($I226:AP226)))","v":1.7295053214307132},{"$f":"IF(OR(AR$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AR$3,$H226/$G226,$H226-SUM($I226:AQ226)))","v":1.7295053214307132},{"$f":"IF(OR(AS$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AS$3,$H226/$G226,$H226-SUM($I226:AR226)))","v":1.7295053214307132},{"$f":"IF(OR(AT$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AT$3,$H226/$G226,$H226-SUM($I226:AS226)))","v":1.7295053214307132},{"$f":"IF(OR(AU$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AU$3,$H226/$G226,$H226-SUM($I226:AT226)))","v":1.7295053214307132},{"$f":"IF(OR(AV$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AV$3,$H226/$G226,$H226-SUM($I226:AU226)))","v":1.7295053214307132},{"$f":"IF(OR(AW$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AW$3,$H226/$G226,$H226-SUM($I226:AV226)))","v":1.7295053214307132},{"$f":"IF(OR(AX$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AX$3,$H226/$G226,$H226-SUM($I226:AW226)))","v":1.7295053214307132},{"$f":"IF(OR(AY$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AY$3,$H226/$G226,$H226-SUM($I226:AX226)))","v":1.7295053214307132},{"$f":"IF(OR(AZ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>AZ$3,$H226/$G226,$H226-SUM($I226:AY226)))","v":1.7295053214307132},{"$f":"IF(OR(BA$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BA$3,$H226/$G226,$H226-SUM($I226:AZ226)))","v":1.7295053214307132},{"$f":"IF(OR(BB$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BB$3,$H226/$G226,$H226-SUM($I226:BA226)))","v":1.7295053214307132},{"$f":"IF(OR(BC$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BC$3,$H226/$G226,$H226-SUM($I226:BB226)))","v":1.7295053214307132},{"$f":"IF(OR(BD$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BD$3,$H226/$G226,$H226-SUM($I226:BC226)))","v":1.7295053214307132},{"$f":"IF(OR(BE$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BE$3,$H226/$G226,$H226-SUM($I226:BD226)))","v":1.7295053214307132},{"$f":"IF(OR(BF$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BF$3,$H226/$G226,$H226-SUM($I226:BE226)))","v":1.7295053214307132},{"$f":"IF(OR(BG$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BG$3,$H226/$G226,$H226-SUM($I226:BF226)))","v":1.7295053214307132},{"$f":"IF(OR(BH$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BH$3,$H226/$G226,$H226-SUM($I226:BG226)))","v":1.7295053214307132},{"$f":"IF(OR(BI$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BI$3,$H226/$G226,$H226-SUM($I226:BH226)))","v":1.7295053214307132},{"$f":"IF(OR(BJ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BJ$3,$H226/$G226,$H226-SUM($I226:BI226)))","v":1.7295053214307132},{"$f":"IF(OR(BK$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BK$3,$H226/$G226,$H226-SUM($I226:BJ226)))","v":1.7295053214307132},{"$f":"IF(OR(BL$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BL$3,$H226/$G226,$H226-SUM($I226:BK226)))","v":0.86475266071536794},{"$f":"IF(OR(BM$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BM$3,$H226/$G226,$H226-SUM($I226:BL226)))","v":0},{"$f":"IF(OR(BN$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BN$3,$H226/$G226,$H226-SUM($I226:BM226)))","v":0},{"$f":"IF(OR(BO$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BO$3,$H226/$G226,$H226-SUM($I226:BN226)))","v":0},{"$f":"IF(OR(BP$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BP$3,$H226/$G226,$H226-SUM($I226:BO226)))","v":0},{"$f":"IF(OR(BQ$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BQ$3,$H226/$G226,$H226-SUM($I226:BP226)))","v":0},{"$f":"IF(OR(BR$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BR$3,$H226/$G226,$H226-SUM($I226:BQ226)))","v":0},{"$f":"IF(OR(BS$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BS$3,$H226/$G226,$H226-SUM($I226:BR226)))","v":0},{"$f":"IF(OR(BT$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BT$3,$H226/$G226,$H226-SUM($I226:BS226)))","v":0},{"$f":"IF(OR(BU$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BU$3,$H226/$G226,$H226-SUM($I226:BT226)))","v":0},{"$f":"IF(OR(BV$3<=$D226,$G226=\"n/a\"),0,IF(SUM($D226,$G226)>BV$3,$H226/$G226,$H226-SUM($I226:BU226)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G226","v":47.5},{"$f":"Q218","v":144.10539847435726},null,{"$f":"IF(OR(J$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>J$3,$H227/$G227,$H227-SUM($I227:I227)))","v":0},{"$f":"IF(OR(K$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>K$3,$H227/$G227,$H227-SUM($I227:J227)))","v":0},{"$f":"IF(OR(L$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>L$3,$H227/$G227,$H227-SUM($I227:K227)))","v":0},{"$f":"IF(OR(M$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>M$3,$H227/$G227,$H227-SUM($I227:L227)))","v":0},{"$f":"IF(OR(N$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>N$3,$H227/$G227,$H227-SUM($I227:M227)))","v":0},{"$f":"IF(OR(O$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>O$3,$H227/$G227,$H227-SUM($I227:N227)))","v":0},{"$f":"IF(OR(P$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>P$3,$H227/$G227,$H227-SUM($I227:O227)))","v":0},{"$f":"IF(OR(Q$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Q$3,$H227/$G227,$H227-SUM($I227:P227)))","v":0},{"$f":"IF(OR(R$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>R$3,$H227/$G227,$H227-SUM($I227:Q227)))","v":3.0337978626180475},{"$f":"IF(OR(S$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>S$3,$H227/$G227,$H227-SUM($I227:R227)))","v":3.0337978626180475},{"$f":"IF(OR(T$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>T$3,$H227/$G227,$H227-SUM($I227:S227)))","v":3.0337978626180475},{"$f":"IF(OR(U$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>U$3,$H227/$G227,$H227-SUM($I227:T227)))","v":3.0337978626180475},{"$f":"IF(OR(V$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>V$3,$H227/$G227,$H227-SUM($I227:U227)))","v":3.0337978626180475},{"$f":"IF(OR(W$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>W$3,$H227/$G227,$H227-SUM($I227:V227)))","v":3.0337978626180475},{"$f":"IF(OR(X$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>X$3,$H227/$G227,$H227-SUM($I227:W227)))","v":3.0337978626180475},{"$f":"IF(OR(Y$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Y$3,$H227/$G227,$H227-SUM($I227:X227)))","v":3.0337978626180475},{"$f":"IF(OR(Z$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>Z$3,$H227/$G227,$H227-SUM($I227:Y227)))","v":3.0337978626180475},{"$f":"IF(OR(AA$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AA$3,$H227/$G227,$H227-SUM($I227:Z227)))","v":3.0337978626180475},{"$f":"IF(OR(AB$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AB$3,$H227/$G227,$H227-SUM($I227:AA227)))","v":3.0337978626180475},{"$f":"IF(OR(AC$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AC$3,$H227/$G227,$H227-SUM($I227:AB227)))","v":3.0337978626180475},{"$f":"IF(OR(AD$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AD$3,$H227/$G227,$H227-SUM($I227:AC227)))","v":3.0337978626180475},{"$f":"IF(OR(AE$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AE$3,$H227/$G227,$H227-SUM($I227:AD227)))","v":3.0337978626180475},{"$f":"IF(OR(AF$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AF$3,$H227/$G227,$H227-SUM($I227:AE227)))","v":3.0337978626180475},{"$f":"IF(OR(AG$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AG$3,$H227/$G227,$H227-SUM($I227:AF227)))","v":3.0337978626180475},{"$f":"IF(OR(AH$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AH$3,$H227/$G227,$H227-SUM($I227:AG227)))","v":3.0337978626180475},{"$f":"IF(OR(AI$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AI$3,$H227/$G227,$H227-SUM($I227:AH227)))","v":3.0337978626180475},{"$f":"IF(OR(AJ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AJ$3,$H227/$G227,$H227-SUM($I227:AI227)))","v":3.0337978626180475},{"$f":"IF(OR(AK$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AK$3,$H227/$G227,$H227-SUM($I227:AJ227)))","v":3.0337978626180475},{"$f":"IF(OR(AL$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AL$3,$H227/$G227,$H227-SUM($I227:AK227)))","v":3.0337978626180475},{"$f":"IF(OR(AM$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AM$3,$H227/$G227,$H227-SUM($I227:AL227)))","v":3.0337978626180475},{"$f":"IF(OR(AN$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AN$3,$H227/$G227,$H227-SUM($I227:AM227)))","v":3.0337978626180475},{"$f":"IF(OR(AO$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AO$3,$H227/$G227,$H227-SUM($I227:AN227)))","v":3.0337978626180475},{"$f":"IF(OR(AP$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AP$3,$H227/$G227,$H227-SUM($I227:AO227)))","v":3.0337978626180475},{"$f":"IF(OR(AQ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AQ$3,$H227/$G227,$H227-SUM($I227:AP227)))","v":3.0337978626180475},{"$f":"IF(OR(AR$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AR$3,$H227/$G227,$H227-SUM($I227:AQ227)))","v":3.0337978626180475},{"$f":"IF(OR(AS$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AS$3,$H227/$G227,$H227-SUM($I227:AR227)))","v":3.0337978626180475},{"$f":"IF(OR(AT$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AT$3,$H227/$G227,$H227-SUM($I227:AS227)))","v":3.0337978626180475},{"$f":"IF(OR(AU$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AU$3,$H227/$G227,$H227-SUM($I227:AT227)))","v":3.0337978626180475},{"$f":"IF(OR(AV$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AV$3,$H227/$G227,$H227-SUM($I227:AU227)))","v":3.0337978626180475},{"$f":"IF(OR(AW$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AW$3,$H227/$G227,$H227-SUM($I227:AV227)))","v":3.0337978626180475},{"$f":"IF(OR(AX$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AX$3,$H227/$G227,$H227-SUM($I227:AW227)))","v":3.0337978626180475},{"$f":"IF(OR(AY$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AY$3,$H227/$G227,$H227-SUM($I227:AX227)))","v":3.0337978626180475},{"$f":"IF(OR(AZ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>AZ$3,$H227/$G227,$H227-SUM($I227:AY227)))","v":3.0337978626180475},{"$f":"IF(OR(BA$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BA$3,$H227/$G227,$H227-SUM($I227:AZ227)))","v":3.0337978626180475},{"$f":"IF(OR(BB$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BB$3,$H227/$G227,$H227-SUM($I227:BA227)))","v":3.0337978626180475},{"$f":"IF(OR(BC$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BC$3,$H227/$G227,$H227-SUM($I227:BB227)))","v":3.0337978626180475},{"$f":"IF(OR(BD$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BD$3,$H227/$G227,$H227-SUM($I227:BC227)))","v":3.0337978626180475},{"$f":"IF(OR(BE$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BE$3,$H227/$G227,$H227-SUM($I227:BD227)))","v":3.0337978626180475},{"$f":"IF(OR(BF$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BF$3,$H227/$G227,$H227-SUM($I227:BE227)))","v":3.0337978626180475},{"$f":"IF(OR(BG$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BG$3,$H227/$G227,$H227-SUM($I227:BF227)))","v":3.0337978626180475},{"$f":"IF(OR(BH$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BH$3,$H227/$G227,$H227-SUM($I227:BG227)))","v":3.0337978626180475},{"$f":"IF(OR(BI$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BI$3,$H227/$G227,$H227-SUM($I227:BH227)))","v":3.0337978626180475},{"$f":"IF(OR(BJ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BJ$3,$H227/$G227,$H227-SUM($I227:BI227)))","v":3.0337978626180475},{"$f":"IF(OR(BK$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BK$3,$H227/$G227,$H227-SUM($I227:BJ227)))","v":3.0337978626180475},{"$f":"IF(OR(BL$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BL$3,$H227/$G227,$H227-SUM($I227:BK227)))","v":3.0337978626180475},{"$f":"IF(OR(BM$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BM$3,$H227/$G227,$H227-SUM($I227:BL227)))","v":1.5168989313090719},{"$f":"IF(OR(BN$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BN$3,$H227/$G227,$H227-SUM($I227:BM227)))","v":0},{"$f":"IF(OR(BO$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BO$3,$H227/$G227,$H227-SUM($I227:BN227)))","v":0},{"$f":"IF(OR(BP$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BP$3,$H227/$G227,$H227-SUM($I227:BO227)))","v":0},{"$f":"IF(OR(BQ$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BQ$3,$H227/$G227,$H227-SUM($I227:BP227)))","v":0},{"$f":"IF(OR(BR$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BR$3,$H227/$G227,$H227-SUM($I227:BQ227)))","v":0},{"$f":"IF(OR(BS$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BS$3,$H227/$G227,$H227-SUM($I227:BR227)))","v":0},{"$f":"IF(OR(BT$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BT$3,$H227/$G227,$H227-SUM($I227:BS227)))","v":0},{"$f":"IF(OR(BU$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BU$3,$H227/$G227,$H227-SUM($I227:BT227)))","v":0},{"$f":"IF(OR(BV$3<=$D227,$G227=\"n/a\"),0,IF(SUM($D227,$G227)>BV$3,$H227/$G227,$H227-SUM($I227:BU227)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G227","v":47.5},{"$f":"R218","v":128.0708356279803},null,{"$f":"IF(OR(J$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>J$3,$H228/$G228,$H228-SUM($I228:I228)))","v":0},{"$f":"IF(OR(K$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>K$3,$H228/$G228,$H228-SUM($I228:J228)))","v":0},{"$f":"IF(OR(L$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>L$3,$H228/$G228,$H228-SUM($I228:K228)))","v":0},{"$f":"IF(OR(M$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>M$3,$H228/$G228,$H228-SUM($I228:L228)))","v":0},{"$f":"IF(OR(N$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>N$3,$H228/$G228,$H228-SUM($I228:M228)))","v":0},{"$f":"IF(OR(O$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>O$3,$H228/$G228,$H228-SUM($I228:N228)))","v":0},{"$f":"IF(OR(P$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>P$3,$H228/$G228,$H228-SUM($I228:O228)))","v":0},{"$f":"IF(OR(Q$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Q$3,$H228/$G228,$H228-SUM($I228:P228)))","v":0},{"$f":"IF(OR(R$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>R$3,$H228/$G228,$H228-SUM($I228:Q228)))","v":0},{"$f":"IF(OR(S$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>S$3,$H228/$G228,$H228-SUM($I228:R228)))","v":2.6962281184837957},{"$f":"IF(OR(T$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>T$3,$H228/$G228,$H228-SUM($I228:S228)))","v":2.6962281184837957},{"$f":"IF(OR(U$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>U$3,$H228/$G228,$H228-SUM($I228:T228)))","v":2.6962281184837957},{"$f":"IF(OR(V$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>V$3,$H228/$G228,$H228-SUM($I228:U228)))","v":2.6962281184837957},{"$f":"IF(OR(W$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>W$3,$H228/$G228,$H228-SUM($I228:V228)))","v":2.6962281184837957},{"$f":"IF(OR(X$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>X$3,$H228/$G228,$H228-SUM($I228:W228)))","v":2.6962281184837957},{"$f":"IF(OR(Y$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Y$3,$H228/$G228,$H228-SUM($I228:X228)))","v":2.6962281184837957},{"$f":"IF(OR(Z$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>Z$3,$H228/$G228,$H228-SUM($I228:Y228)))","v":2.6962281184837957},{"$f":"IF(OR(AA$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AA$3,$H228/$G228,$H228-SUM($I228:Z228)))","v":2.6962281184837957},{"$f":"IF(OR(AB$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AB$3,$H228/$G228,$H228-SUM($I228:AA228)))","v":2.6962281184837957},{"$f":"IF(OR(AC$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AC$3,$H228/$G228,$H228-SUM($I228:AB228)))","v":2.6962281184837957},{"$f":"IF(OR(AD$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AD$3,$H228/$G228,$H228-SUM($I228:AC228)))","v":2.6962281184837957},{"$f":"IF(OR(AE$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AE$3,$H228/$G228,$H228-SUM($I228:AD228)))","v":2.6962281184837957},{"$f":"IF(OR(AF$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AF$3,$H228/$G228,$H228-SUM($I228:AE228)))","v":2.6962281184837957},{"$f":"IF(OR(AG$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AG$3,$H228/$G228,$H228-SUM($I228:AF228)))","v":2.6962281184837957},{"$f":"IF(OR(AH$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AH$3,$H228/$G228,$H228-SUM($I228:AG228)))","v":2.6962281184837957},{"$f":"IF(OR(AI$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AI$3,$H228/$G228,$H228-SUM($I228:AH228)))","v":2.6962281184837957},{"$f":"IF(OR(AJ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AJ$3,$H228/$G228,$H228-SUM($I228:AI228)))","v":2.6962281184837957},{"$f":"IF(OR(AK$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AK$3,$H228/$G228,$H228-SUM($I228:AJ228)))","v":2.6962281184837957},{"$f":"IF(OR(AL$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AL$3,$H228/$G228,$H228-SUM($I228:AK228)))","v":2.6962281184837957},{"$f":"IF(OR(AM$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AM$3,$H228/$G228,$H228-SUM($I228:AL228)))","v":2.6962281184837957},{"$f":"IF(OR(AN$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AN$3,$H228/$G228,$H228-SUM($I228:AM228)))","v":2.6962281184837957},{"$f":"IF(OR(AO$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AO$3,$H228/$G228,$H228-SUM($I228:AN228)))","v":2.6962281184837957},{"$f":"IF(OR(AP$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AP$3,$H228/$G228,$H228-SUM($I228:AO228)))","v":2.6962281184837957},{"$f":"IF(OR(AQ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AQ$3,$H228/$G228,$H228-SUM($I228:AP228)))","v":2.6962281184837957},{"$f":"IF(OR(AR$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AR$3,$H228/$G228,$H228-SUM($I228:AQ228)))","v":2.6962281184837957},{"$f":"IF(OR(AS$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AS$3,$H228/$G228,$H228-SUM($I228:AR228)))","v":2.6962281184837957},{"$f":"IF(OR(AT$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AT$3,$H228/$G228,$H228-SUM($I228:AS228)))","v":2.6962281184837957},{"$f":"IF(OR(AU$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AU$3,$H228/$G228,$H228-SUM($I228:AT228)))","v":2.6962281184837957},{"$f":"IF(OR(AV$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AV$3,$H228/$G228,$H228-SUM($I228:AU228)))","v":2.6962281184837957},{"$f":"IF(OR(AW$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AW$3,$H228/$G228,$H228-SUM($I228:AV228)))","v":2.6962281184837957},{"$f":"IF(OR(AX$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AX$3,$H228/$G228,$H228-SUM($I228:AW228)))","v":2.6962281184837957},{"$f":"IF(OR(AY$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AY$3,$H228/$G228,$H228-SUM($I228:AX228)))","v":2.6962281184837957},{"$f":"IF(OR(AZ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>AZ$3,$H228/$G228,$H228-SUM($I228:AY228)))","v":2.6962281184837957},{"$f":"IF(OR(BA$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BA$3,$H228/$G228,$H228-SUM($I228:AZ228)))","v":2.6962281184837957},{"$f":"IF(OR(BB$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BB$3,$H228/$G228,$H228-SUM($I228:BA228)))","v":2.6962281184837957},{"$f":"IF(OR(BC$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BC$3,$H228/$G228,$H228-SUM($I228:BB228)))","v":2.6962281184837957},{"$f":"IF(OR(BD$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BD$3,$H228/$G228,$H228-SUM($I228:BC228)))","v":2.6962281184837957},{"$f":"IF(OR(BE$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BE$3,$H228/$G228,$H228-SUM($I228:BD228)))","v":2.6962281184837957},{"$f":"IF(OR(BF$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BF$3,$H228/$G228,$H228-SUM($I228:BE228)))","v":2.6962281184837957},{"$f":"IF(OR(BG$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BG$3,$H228/$G228,$H228-SUM($I228:BF228)))","v":2.6962281184837957},{"$f":"IF(OR(BH$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BH$3,$H228/$G228,$H228-SUM($I228:BG228)))","v":2.6962281184837957},{"$f":"IF(OR(BI$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BI$3,$H228/$G228,$H228-SUM($I228:BH228)))","v":2.6962281184837957},{"$f":"IF(OR(BJ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BJ$3,$H228/$G228,$H228-SUM($I228:BI228)))","v":2.6962281184837957},{"$f":"IF(OR(BK$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BK$3,$H228/$G228,$H228-SUM($I228:BJ228)))","v":2.6962281184837957},{"$f":"IF(OR(BL$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BL$3,$H228/$G228,$H228-SUM($I228:BK228)))","v":2.6962281184837957},{"$f":"IF(OR(BM$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BM$3,$H228/$G228,$H228-SUM($I228:BL228)))","v":2.6962281184837957},{"$f":"IF(OR(BN$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BN$3,$H228/$G228,$H228-SUM($I228:BM228)))","v":1.348114059241766},{"$f":"IF(OR(BO$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BO$3,$H228/$G228,$H228-SUM($I228:BN228)))","v":0},{"$f":"IF(OR(BP$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BP$3,$H228/$G228,$H228-SUM($I228:BO228)))","v":0},{"$f":"IF(OR(BQ$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BQ$3,$H228/$G228,$H228-SUM($I228:BP228)))","v":0},{"$f":"IF(OR(BR$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BR$3,$H228/$G228,$H228-SUM($I228:BQ228)))","v":0},{"$f":"IF(OR(BS$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BS$3,$H228/$G228,$H228-SUM($I228:BR228)))","v":0},{"$f":"IF(OR(BT$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BT$3,$H228/$G228,$H228-SUM($I228:BS228)))","v":0},{"$f":"IF(OR(BU$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BU$3,$H228/$G228,$H228-SUM($I228:BT228)))","v":0},{"$f":"IF(OR(BV$3<=$D228,$G228=\"n/a\"),0,IF(SUM($D228,$G228)>BV$3,$H228/$G228,$H228-SUM($I228:BU228)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G228","v":47.5},{"$f":"S218","v":127.05661437585725},null,{"$f":"IF(OR(J$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>J$3,$H229/$G229,$H229-SUM($I229:I229)))","v":0},{"$f":"IF(OR(K$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>K$3,$H229/$G229,$H229-SUM($I229:J229)))","v":0},{"$f":"IF(OR(L$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>L$3,$H229/$G229,$H229-SUM($I229:K229)))","v":0},{"$f":"IF(OR(M$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>M$3,$H229/$G229,$H229-SUM($I229:L229)))","v":0},{"$f":"IF(OR(N$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>N$3,$H229/$G229,$H229-SUM($I229:M229)))","v":0},{"$f":"IF(OR(O$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>O$3,$H229/$G229,$H229-SUM($I229:N229)))","v":0},{"$f":"IF(OR(P$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>P$3,$H229/$G229,$H229-SUM($I229:O229)))","v":0},{"$f":"IF(OR(Q$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Q$3,$H229/$G229,$H229-SUM($I229:P229)))","v":0},{"$f":"IF(OR(R$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>R$3,$H229/$G229,$H229-SUM($I229:Q229)))","v":0},{"$f":"IF(OR(S$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>S$3,$H229/$G229,$H229-SUM($I229:R229)))","v":0},{"$f":"IF(OR(T$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>T$3,$H229/$G229,$H229-SUM($I229:S229)))","v":2.6748760921233106},{"$f":"IF(OR(U$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>U$3,$H229/$G229,$H229-SUM($I229:T229)))","v":2.6748760921233106},{"$f":"IF(OR(V$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>V$3,$H229/$G229,$H229-SUM($I229:U229)))","v":2.6748760921233106},{"$f":"IF(OR(W$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>W$3,$H229/$G229,$H229-SUM($I229:V229)))","v":2.6748760921233106},{"$f":"IF(OR(X$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>X$3,$H229/$G229,$H229-SUM($I229:W229)))","v":2.6748760921233106},{"$f":"IF(OR(Y$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Y$3,$H229/$G229,$H229-SUM($I229:X229)))","v":2.6748760921233106},{"$f":"IF(OR(Z$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>Z$3,$H229/$G229,$H229-SUM($I229:Y229)))","v":2.6748760921233106},{"$f":"IF(OR(AA$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AA$3,$H229/$G229,$H229-SUM($I229:Z229)))","v":2.6748760921233106},{"$f":"IF(OR(AB$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AB$3,$H229/$G229,$H229-SUM($I229:AA229)))","v":2.6748760921233106},{"$f":"IF(OR(AC$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AC$3,$H229/$G229,$H229-SUM($I229:AB229)))","v":2.6748760921233106},{"$f":"IF(OR(AD$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AD$3,$H229/$G229,$H229-SUM($I229:AC229)))","v":2.6748760921233106},{"$f":"IF(OR(AE$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AE$3,$H229/$G229,$H229-SUM($I229:AD229)))","v":2.6748760921233106},{"$f":"IF(OR(AF$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AF$3,$H229/$G229,$H229-SUM($I229:AE229)))","v":2.6748760921233106},{"$f":"IF(OR(AG$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AG$3,$H229/$G229,$H229-SUM($I229:AF229)))","v":2.6748760921233106},{"$f":"IF(OR(AH$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AH$3,$H229/$G229,$H229-SUM($I229:AG229)))","v":2.6748760921233106},{"$f":"IF(OR(AI$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AI$3,$H229/$G229,$H229-SUM($I229:AH229)))","v":2.6748760921233106},{"$f":"IF(OR(AJ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AJ$3,$H229/$G229,$H229-SUM($I229:AI229)))","v":2.6748760921233106},{"$f":"IF(OR(AK$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AK$3,$H229/$G229,$H229-SUM($I229:AJ229)))","v":2.6748760921233106},{"$f":"IF(OR(AL$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AL$3,$H229/$G229,$H229-SUM($I229:AK229)))","v":2.6748760921233106},{"$f":"IF(OR(AM$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AM$3,$H229/$G229,$H229-SUM($I229:AL229)))","v":2.6748760921233106},{"$f":"IF(OR(AN$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AN$3,$H229/$G229,$H229-SUM($I229:AM229)))","v":2.6748760921233106},{"$f":"IF(OR(AO$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AO$3,$H229/$G229,$H229-SUM($I229:AN229)))","v":2.6748760921233106},{"$f":"IF(OR(AP$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AP$3,$H229/$G229,$H229-SUM($I229:AO229)))","v":2.6748760921233106},{"$f":"IF(OR(AQ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AQ$3,$H229/$G229,$H229-SUM($I229:AP229)))","v":2.6748760921233106},{"$f":"IF(OR(AR$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AR$3,$H229/$G229,$H229-SUM($I229:AQ229)))","v":2.6748760921233106},{"$f":"IF(OR(AS$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AS$3,$H229/$G229,$H229-SUM($I229:AR229)))","v":2.6748760921233106},{"$f":"IF(OR(AT$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AT$3,$H229/$G229,$H229-SUM($I229:AS229)))","v":2.6748760921233106},{"$f":"IF(OR(AU$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AU$3,$H229/$G229,$H229-SUM($I229:AT229)))","v":2.6748760921233106},{"$f":"IF(OR(AV$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AV$3,$H229/$G229,$H229-SUM($I229:AU229)))","v":2.6748760921233106},{"$f":"IF(OR(AW$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AW$3,$H229/$G229,$H229-SUM($I229:AV229)))","v":2.6748760921233106},{"$f":"IF(OR(AX$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AX$3,$H229/$G229,$H229-SUM($I229:AW229)))","v":2.6748760921233106},{"$f":"IF(OR(AY$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AY$3,$H229/$G229,$H229-SUM($I229:AX229)))","v":2.6748760921233106},{"$f":"IF(OR(AZ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>AZ$3,$H229/$G229,$H229-SUM($I229:AY229)))","v":2.6748760921233106},{"$f":"IF(OR(BA$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BA$3,$H229/$G229,$H229-SUM($I229:AZ229)))","v":2.6748760921233106},{"$f":"IF(OR(BB$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BB$3,$H229/$G229,$H229-SUM($I229:BA229)))","v":2.6748760921233106},{"$f":"IF(OR(BC$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BC$3,$H229/$G229,$H229-SUM($I229:BB229)))","v":2.6748760921233106},{"$f":"IF(OR(BD$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BD$3,$H229/$G229,$H229-SUM($I229:BC229)))","v":2.6748760921233106},{"$f":"IF(OR(BE$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BE$3,$H229/$G229,$H229-SUM($I229:BD229)))","v":2.6748760921233106},{"$f":"IF(OR(BF$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BF$3,$H229/$G229,$H229-SUM($I229:BE229)))","v":2.6748760921233106},{"$f":"IF(OR(BG$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BG$3,$H229/$G229,$H229-SUM($I229:BF229)))","v":2.6748760921233106},{"$f":"IF(OR(BH$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BH$3,$H229/$G229,$H229-SUM($I229:BG229)))","v":2.6748760921233106},{"$f":"IF(OR(BI$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BI$3,$H229/$G229,$H229-SUM($I229:BH229)))","v":2.6748760921233106},{"$f":"IF(OR(BJ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BJ$3,$H229/$G229,$H229-SUM($I229:BI229)))","v":2.6748760921233106},{"$f":"IF(OR(BK$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BK$3,$H229/$G229,$H229-SUM($I229:BJ229)))","v":2.6748760921233106},{"$f":"IF(OR(BL$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BL$3,$H229/$G229,$H229-SUM($I229:BK229)))","v":2.6748760921233106},{"$f":"IF(OR(BM$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BM$3,$H229/$G229,$H229-SUM($I229:BL229)))","v":2.6748760921233106},{"$f":"IF(OR(BN$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BN$3,$H229/$G229,$H229-SUM($I229:BM229)))","v":2.6748760921233106},{"$f":"IF(OR(BO$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BO$3,$H229/$G229,$H229-SUM($I229:BN229)))","v":1.3374380460615924},{"$f":"IF(OR(BP$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BP$3,$H229/$G229,$H229-SUM($I229:BO229)))","v":0},{"$f":"IF(OR(BQ$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BQ$3,$H229/$G229,$H229-SUM($I229:BP229)))","v":0},{"$f":"IF(OR(BR$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BR$3,$H229/$G229,$H229-SUM($I229:BQ229)))","v":0},{"$f":"IF(OR(BS$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BS$3,$H229/$G229,$H229-SUM($I229:BR229)))","v":0},{"$f":"IF(OR(BT$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BT$3,$H229/$G229,$H229-SUM($I229:BS229)))","v":0},{"$f":"IF(OR(BU$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BU$3,$H229/$G229,$H229-SUM($I229:BT229)))","v":0},{"$f":"IF(OR(BV$3<=$D229,$G229=\"n/a\"),0,IF(SUM($D229,$G229)>BV$3,$H229/$G229,$H229-SUM($I229:BU229)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A212)","v":55},{"$f":"T218","v":0},null,{"$f":"IF(OR(J$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>J$3,$H230/$G230,$H230-SUM($I230:I230)))","v":0},{"$f":"IF(OR(K$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>K$3,$H230/$G230,$H230-SUM($I230:J230)))","v":0},{"$f":"IF(OR(L$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>L$3,$H230/$G230,$H230-SUM($I230:K230)))","v":0},{"$f":"IF(OR(M$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>M$3,$H230/$G230,$H230-SUM($I230:L230)))","v":0},{"$f":"IF(OR(N$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>N$3,$H230/$G230,$H230-SUM($I230:M230)))","v":0},{"$f":"IF(OR(O$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>O$3,$H230/$G230,$H230-SUM($I230:N230)))","v":0},{"$f":"IF(OR(P$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>P$3,$H230/$G230,$H230-SUM($I230:O230)))","v":0},{"$f":"IF(OR(Q$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Q$3,$H230/$G230,$H230-SUM($I230:P230)))","v":0},{"$f":"IF(OR(R$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>R$3,$H230/$G230,$H230-SUM($I230:Q230)))","v":0},{"$f":"IF(OR(S$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>S$3,$H230/$G230,$H230-SUM($I230:R230)))","v":0},{"$f":"IF(OR(T$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>T$3,$H230/$G230,$H230-SUM($I230:S230)))","v":0},{"$f":"IF(OR(U$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>U$3,$H230/$G230,$H230-SUM($I230:T230)))","v":0},{"$f":"IF(OR(V$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>V$3,$H230/$G230,$H230-SUM($I230:U230)))","v":0},{"$f":"IF(OR(W$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>W$3,$H230/$G230,$H230-SUM($I230:V230)))","v":0},{"$f":"IF(OR(X$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>X$3,$H230/$G230,$H230-SUM($I230:W230)))","v":0},{"$f":"IF(OR(Y$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Y$3,$H230/$G230,$H230-SUM($I230:X230)))","v":0},{"$f":"IF(OR(Z$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>Z$3,$H230/$G230,$H230-SUM($I230:Y230)))","v":0},{"$f":"IF(OR(AA$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AA$3,$H230/$G230,$H230-SUM($I230:Z230)))","v":0},{"$f":"IF(OR(AB$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AB$3,$H230/$G230,$H230-SUM($I230:AA230)))","v":0},{"$f":"IF(OR(AC$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AC$3,$H230/$G230,$H230-SUM($I230:AB230)))","v":0},{"$f":"IF(OR(AD$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AD$3,$H230/$G230,$H230-SUM($I230:AC230)))","v":0},{"$f":"IF(OR(AE$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AE$3,$H230/$G230,$H230-SUM($I230:AD230)))","v":0},{"$f":"IF(OR(AF$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AF$3,$H230/$G230,$H230-SUM($I230:AE230)))","v":0},{"$f":"IF(OR(AG$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AG$3,$H230/$G230,$H230-SUM($I230:AF230)))","v":0},{"$f":"IF(OR(AH$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AH$3,$H230/$G230,$H230-SUM($I230:AG230)))","v":0},{"$f":"IF(OR(AI$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AI$3,$H230/$G230,$H230-SUM($I230:AH230)))","v":0},{"$f":"IF(OR(AJ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AJ$3,$H230/$G230,$H230-SUM($I230:AI230)))","v":0},{"$f":"IF(OR(AK$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AK$3,$H230/$G230,$H230-SUM($I230:AJ230)))","v":0},{"$f":"IF(OR(AL$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AL$3,$H230/$G230,$H230-SUM($I230:AK230)))","v":0},{"$f":"IF(OR(AM$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AM$3,$H230/$G230,$H230-SUM($I230:AL230)))","v":0},{"$f":"IF(OR(AN$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AN$3,$H230/$G230,$H230-SUM($I230:AM230)))","v":0},{"$f":"IF(OR(AO$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AO$3,$H230/$G230,$H230-SUM($I230:AN230)))","v":0},{"$f":"IF(OR(AP$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AP$3,$H230/$G230,$H230-SUM($I230:AO230)))","v":0},{"$f":"IF(OR(AQ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AQ$3,$H230/$G230,$H230-SUM($I230:AP230)))","v":0},{"$f":"IF(OR(AR$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AR$3,$H230/$G230,$H230-SUM($I230:AQ230)))","v":0},{"$f":"IF(OR(AS$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AS$3,$H230/$G230,$H230-SUM($I230:AR230)))","v":0},{"$f":"IF(OR(AT$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AT$3,$H230/$G230,$H230-SUM($I230:AS230)))","v":0},{"$f":"IF(OR(AU$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AU$3,$H230/$G230,$H230-SUM($I230:AT230)))","v":0},{"$f":"IF(OR(AV$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AV$3,$H230/$G230,$H230-SUM($I230:AU230)))","v":0},{"$f":"IF(OR(AW$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AW$3,$H230/$G230,$H230-SUM($I230:AV230)))","v":0},{"$f":"IF(OR(AX$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AX$3,$H230/$G230,$H230-SUM($I230:AW230)))","v":0},{"$f":"IF(OR(AY$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AY$3,$H230/$G230,$H230-SUM($I230:AX230)))","v":0},{"$f":"IF(OR(AZ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>AZ$3,$H230/$G230,$H230-SUM($I230:AY230)))","v":0},{"$f":"IF(OR(BA$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BA$3,$H230/$G230,$H230-SUM($I230:AZ230)))","v":0},{"$f":"IF(OR(BB$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BB$3,$H230/$G230,$H230-SUM($I230:BA230)))","v":0},{"$f":"IF(OR(BC$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BC$3,$H230/$G230,$H230-SUM($I230:BB230)))","v":0},{"$f":"IF(OR(BD$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BD$3,$H230/$G230,$H230-SUM($I230:BC230)))","v":0},{"$f":"IF(OR(BE$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BE$3,$H230/$G230,$H230-SUM($I230:BD230)))","v":0},{"$f":"IF(OR(BF$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BF$3,$H230/$G230,$H230-SUM($I230:BE230)))","v":0},{"$f":"IF(OR(BG$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BG$3,$H230/$G230,$H230-SUM($I230:BF230)))","v":0},{"$f":"IF(OR(BH$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BH$3,$H230/$G230,$H230-SUM($I230:BG230)))","v":0},{"$f":"IF(OR(BI$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BI$3,$H230/$G230,$H230-SUM($I230:BH230)))","v":0},{"$f":"IF(OR(BJ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BJ$3,$H230/$G230,$H230-SUM($I230:BI230)))","v":0},{"$f":"IF(OR(BK$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BK$3,$H230/$G230,$H230-SUM($I230:BJ230)))","v":0},{"$f":"IF(OR(BL$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BL$3,$H230/$G230,$H230-SUM($I230:BK230)))","v":0},{"$f":"IF(OR(BM$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BM$3,$H230/$G230,$H230-SUM($I230:BL230)))","v":0},{"$f":"IF(OR(BN$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BN$3,$H230/$G230,$H230-SUM($I230:BM230)))","v":0},{"$f":"IF(OR(BO$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BO$3,$H230/$G230,$H230-SUM($I230:BN230)))","v":0},{"$f":"IF(OR(BP$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BP$3,$H230/$G230,$H230-SUM($I230:BO230)))","v":0},{"$f":"IF(OR(BQ$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BQ$3,$H230/$G230,$H230-SUM($I230:BP230)))","v":0},{"$f":"IF(OR(BR$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BR$3,$H230/$G230,$H230-SUM($I230:BQ230)))","v":0},{"$f":"IF(OR(BS$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BS$3,$H230/$G230,$H230-SUM($I230:BR230)))","v":0},{"$f":"IF(OR(BT$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BT$3,$H230/$G230,$H230-SUM($I230:BS230)))","v":0},{"$f":"IF(OR(BU$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BU$3,$H230/$G230,$H230-SUM($I230:BT230)))","v":0},{"$f":"IF(OR(BV$3<=$D230,$G230=\"n/a\"),0,IF(SUM($D230,$G230)>BV$3,$H230/$G230,$H230-SUM($I230:BU230)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G230","v":55},{"$f":"U218","v":0},null,{"$f":"IF(OR(J$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>J$3,$H231/$G231,$H231-SUM($I231:I231)))","v":0},{"$f":"IF(OR(K$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>K$3,$H231/$G231,$H231-SUM($I231:J231)))","v":0},{"$f":"IF(OR(L$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>L$3,$H231/$G231,$H231-SUM($I231:K231)))","v":0},{"$f":"IF(OR(M$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>M$3,$H231/$G231,$H231-SUM($I231:L231)))","v":0},{"$f":"IF(OR(N$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>N$3,$H231/$G231,$H231-SUM($I231:M231)))","v":0},{"$f":"IF(OR(O$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>O$3,$H231/$G231,$H231-SUM($I231:N231)))","v":0},{"$f":"IF(OR(P$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>P$3,$H231/$G231,$H231-SUM($I231:O231)))","v":0},{"$f":"IF(OR(Q$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Q$3,$H231/$G231,$H231-SUM($I231:P231)))","v":0},{"$f":"IF(OR(R$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>R$3,$H231/$G231,$H231-SUM($I231:Q231)))","v":0},{"$f":"IF(OR(S$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>S$3,$H231/$G231,$H231-SUM($I231:R231)))","v":0},{"$f":"IF(OR(T$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>T$3,$H231/$G231,$H231-SUM($I231:S231)))","v":0},{"$f":"IF(OR(U$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>U$3,$H231/$G231,$H231-SUM($I231:T231)))","v":0},{"$f":"IF(OR(V$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>V$3,$H231/$G231,$H231-SUM($I231:U231)))","v":0},{"$f":"IF(OR(W$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>W$3,$H231/$G231,$H231-SUM($I231:V231)))","v":0},{"$f":"IF(OR(X$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>X$3,$H231/$G231,$H231-SUM($I231:W231)))","v":0},{"$f":"IF(OR(Y$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Y$3,$H231/$G231,$H231-SUM($I231:X231)))","v":0},{"$f":"IF(OR(Z$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>Z$3,$H231/$G231,$H231-SUM($I231:Y231)))","v":0},{"$f":"IF(OR(AA$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AA$3,$H231/$G231,$H231-SUM($I231:Z231)))","v":0},{"$f":"IF(OR(AB$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AB$3,$H231/$G231,$H231-SUM($I231:AA231)))","v":0},{"$f":"IF(OR(AC$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AC$3,$H231/$G231,$H231-SUM($I231:AB231)))","v":0},{"$f":"IF(OR(AD$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AD$3,$H231/$G231,$H231-SUM($I231:AC231)))","v":0},{"$f":"IF(OR(AE$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AE$3,$H231/$G231,$H231-SUM($I231:AD231)))","v":0},{"$f":"IF(OR(AF$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AF$3,$H231/$G231,$H231-SUM($I231:AE231)))","v":0},{"$f":"IF(OR(AG$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AG$3,$H231/$G231,$H231-SUM($I231:AF231)))","v":0},{"$f":"IF(OR(AH$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AH$3,$H231/$G231,$H231-SUM($I231:AG231)))","v":0},{"$f":"IF(OR(AI$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AI$3,$H231/$G231,$H231-SUM($I231:AH231)))","v":0},{"$f":"IF(OR(AJ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AJ$3,$H231/$G231,$H231-SUM($I231:AI231)))","v":0},{"$f":"IF(OR(AK$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AK$3,$H231/$G231,$H231-SUM($I231:AJ231)))","v":0},{"$f":"IF(OR(AL$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AL$3,$H231/$G231,$H231-SUM($I231:AK231)))","v":0},{"$f":"IF(OR(AM$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AM$3,$H231/$G231,$H231-SUM($I231:AL231)))","v":0},{"$f":"IF(OR(AN$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AN$3,$H231/$G231,$H231-SUM($I231:AM231)))","v":0},{"$f":"IF(OR(AO$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AO$3,$H231/$G231,$H231-SUM($I231:AN231)))","v":0},{"$f":"IF(OR(AP$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AP$3,$H231/$G231,$H231-SUM($I231:AO231)))","v":0},{"$f":"IF(OR(AQ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AQ$3,$H231/$G231,$H231-SUM($I231:AP231)))","v":0},{"$f":"IF(OR(AR$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AR$3,$H231/$G231,$H231-SUM($I231:AQ231)))","v":0},{"$f":"IF(OR(AS$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AS$3,$H231/$G231,$H231-SUM($I231:AR231)))","v":0},{"$f":"IF(OR(AT$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AT$3,$H231/$G231,$H231-SUM($I231:AS231)))","v":0},{"$f":"IF(OR(AU$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AU$3,$H231/$G231,$H231-SUM($I231:AT231)))","v":0},{"$f":"IF(OR(AV$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AV$3,$H231/$G231,$H231-SUM($I231:AU231)))","v":0},{"$f":"IF(OR(AW$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AW$3,$H231/$G231,$H231-SUM($I231:AV231)))","v":0},{"$f":"IF(OR(AX$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AX$3,$H231/$G231,$H231-SUM($I231:AW231)))","v":0},{"$f":"IF(OR(AY$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AY$3,$H231/$G231,$H231-SUM($I231:AX231)))","v":0},{"$f":"IF(OR(AZ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>AZ$3,$H231/$G231,$H231-SUM($I231:AY231)))","v":0},{"$f":"IF(OR(BA$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BA$3,$H231/$G231,$H231-SUM($I231:AZ231)))","v":0},{"$f":"IF(OR(BB$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BB$3,$H231/$G231,$H231-SUM($I231:BA231)))","v":0},{"$f":"IF(OR(BC$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BC$3,$H231/$G231,$H231-SUM($I231:BB231)))","v":0},{"$f":"IF(OR(BD$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BD$3,$H231/$G231,$H231-SUM($I231:BC231)))","v":0},{"$f":"IF(OR(BE$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BE$3,$H231/$G231,$H231-SUM($I231:BD231)))","v":0},{"$f":"IF(OR(BF$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BF$3,$H231/$G231,$H231-SUM($I231:BE231)))","v":0},{"$f":"IF(OR(BG$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BG$3,$H231/$G231,$H231-SUM($I231:BF231)))","v":0},{"$f":"IF(OR(BH$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BH$3,$H231/$G231,$H231-SUM($I231:BG231)))","v":0},{"$f":"IF(OR(BI$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BI$3,$H231/$G231,$H231-SUM($I231:BH231)))","v":0},{"$f":"IF(OR(BJ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BJ$3,$H231/$G231,$H231-SUM($I231:BI231)))","v":0},{"$f":"IF(OR(BK$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BK$3,$H231/$G231,$H231-SUM($I231:BJ231)))","v":0},{"$f":"IF(OR(BL$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BL$3,$H231/$G231,$H231-SUM($I231:BK231)))","v":0},{"$f":"IF(OR(BM$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BM$3,$H231/$G231,$H231-SUM($I231:BL231)))","v":0},{"$f":"IF(OR(BN$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BN$3,$H231/$G231,$H231-SUM($I231:BM231)))","v":0},{"$f":"IF(OR(BO$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BO$3,$H231/$G231,$H231-SUM($I231:BN231)))","v":0},{"$f":"IF(OR(BP$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BP$3,$H231/$G231,$H231-SUM($I231:BO231)))","v":0},{"$f":"IF(OR(BQ$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BQ$3,$H231/$G231,$H231-SUM($I231:BP231)))","v":0},{"$f":"IF(OR(BR$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BR$3,$H231/$G231,$H231-SUM($I231:BQ231)))","v":0},{"$f":"IF(OR(BS$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BS$3,$H231/$G231,$H231-SUM($I231:BR231)))","v":0},{"$f":"IF(OR(BT$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BT$3,$H231/$G231,$H231-SUM($I231:BS231)))","v":0},{"$f":"IF(OR(BU$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BU$3,$H231/$G231,$H231-SUM($I231:BT231)))","v":0},{"$f":"IF(OR(BV$3<=$D231,$G231=\"n/a\"),0,IF(SUM($D231,$G231)>BV$3,$H231/$G231,$H231-SUM($I231:BU231)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G231","v":55},{"$f":"V218","v":0},null,{"$f":"IF(OR(J$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>J$3,$H232/$G232,$H232-SUM($I232:I232)))","v":0},{"$f":"IF(OR(K$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>K$3,$H232/$G232,$H232-SUM($I232:J232)))","v":0},{"$f":"IF(OR(L$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>L$3,$H232/$G232,$H232-SUM($I232:K232)))","v":0},{"$f":"IF(OR(M$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>M$3,$H232/$G232,$H232-SUM($I232:L232)))","v":0},{"$f":"IF(OR(N$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>N$3,$H232/$G232,$H232-SUM($I232:M232)))","v":0},{"$f":"IF(OR(O$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>O$3,$H232/$G232,$H232-SUM($I232:N232)))","v":0},{"$f":"IF(OR(P$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>P$3,$H232/$G232,$H232-SUM($I232:O232)))","v":0},{"$f":"IF(OR(Q$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Q$3,$H232/$G232,$H232-SUM($I232:P232)))","v":0},{"$f":"IF(OR(R$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>R$3,$H232/$G232,$H232-SUM($I232:Q232)))","v":0},{"$f":"IF(OR(S$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>S$3,$H232/$G232,$H232-SUM($I232:R232)))","v":0},{"$f":"IF(OR(T$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>T$3,$H232/$G232,$H232-SUM($I232:S232)))","v":0},{"$f":"IF(OR(U$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>U$3,$H232/$G232,$H232-SUM($I232:T232)))","v":0},{"$f":"IF(OR(V$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>V$3,$H232/$G232,$H232-SUM($I232:U232)))","v":0},{"$f":"IF(OR(W$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>W$3,$H232/$G232,$H232-SUM($I232:V232)))","v":0},{"$f":"IF(OR(X$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>X$3,$H232/$G232,$H232-SUM($I232:W232)))","v":0},{"$f":"IF(OR(Y$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Y$3,$H232/$G232,$H232-SUM($I232:X232)))","v":0},{"$f":"IF(OR(Z$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>Z$3,$H232/$G232,$H232-SUM($I232:Y232)))","v":0},{"$f":"IF(OR(AA$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AA$3,$H232/$G232,$H232-SUM($I232:Z232)))","v":0},{"$f":"IF(OR(AB$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AB$3,$H232/$G232,$H232-SUM($I232:AA232)))","v":0},{"$f":"IF(OR(AC$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AC$3,$H232/$G232,$H232-SUM($I232:AB232)))","v":0},{"$f":"IF(OR(AD$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AD$3,$H232/$G232,$H232-SUM($I232:AC232)))","v":0},{"$f":"IF(OR(AE$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AE$3,$H232/$G232,$H232-SUM($I232:AD232)))","v":0},{"$f":"IF(OR(AF$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AF$3,$H232/$G232,$H232-SUM($I232:AE232)))","v":0},{"$f":"IF(OR(AG$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AG$3,$H232/$G232,$H232-SUM($I232:AF232)))","v":0},{"$f":"IF(OR(AH$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AH$3,$H232/$G232,$H232-SUM($I232:AG232)))","v":0},{"$f":"IF(OR(AI$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AI$3,$H232/$G232,$H232-SUM($I232:AH232)))","v":0},{"$f":"IF(OR(AJ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AJ$3,$H232/$G232,$H232-SUM($I232:AI232)))","v":0},{"$f":"IF(OR(AK$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AK$3,$H232/$G232,$H232-SUM($I232:AJ232)))","v":0},{"$f":"IF(OR(AL$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AL$3,$H232/$G232,$H232-SUM($I232:AK232)))","v":0},{"$f":"IF(OR(AM$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AM$3,$H232/$G232,$H232-SUM($I232:AL232)))","v":0},{"$f":"IF(OR(AN$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AN$3,$H232/$G232,$H232-SUM($I232:AM232)))","v":0},{"$f":"IF(OR(AO$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AO$3,$H232/$G232,$H232-SUM($I232:AN232)))","v":0},{"$f":"IF(OR(AP$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AP$3,$H232/$G232,$H232-SUM($I232:AO232)))","v":0},{"$f":"IF(OR(AQ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AQ$3,$H232/$G232,$H232-SUM($I232:AP232)))","v":0},{"$f":"IF(OR(AR$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AR$3,$H232/$G232,$H232-SUM($I232:AQ232)))","v":0},{"$f":"IF(OR(AS$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AS$3,$H232/$G232,$H232-SUM($I232:AR232)))","v":0},{"$f":"IF(OR(AT$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AT$3,$H232/$G232,$H232-SUM($I232:AS232)))","v":0},{"$f":"IF(OR(AU$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AU$3,$H232/$G232,$H232-SUM($I232:AT232)))","v":0},{"$f":"IF(OR(AV$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AV$3,$H232/$G232,$H232-SUM($I232:AU232)))","v":0},{"$f":"IF(OR(AW$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AW$3,$H232/$G232,$H232-SUM($I232:AV232)))","v":0},{"$f":"IF(OR(AX$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AX$3,$H232/$G232,$H232-SUM($I232:AW232)))","v":0},{"$f":"IF(OR(AY$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AY$3,$H232/$G232,$H232-SUM($I232:AX232)))","v":0},{"$f":"IF(OR(AZ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>AZ$3,$H232/$G232,$H232-SUM($I232:AY232)))","v":0},{"$f":"IF(OR(BA$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BA$3,$H232/$G232,$H232-SUM($I232:AZ232)))","v":0},{"$f":"IF(OR(BB$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BB$3,$H232/$G232,$H232-SUM($I232:BA232)))","v":0},{"$f":"IF(OR(BC$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BC$3,$H232/$G232,$H232-SUM($I232:BB232)))","v":0},{"$f":"IF(OR(BD$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BD$3,$H232/$G232,$H232-SUM($I232:BC232)))","v":0},{"$f":"IF(OR(BE$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BE$3,$H232/$G232,$H232-SUM($I232:BD232)))","v":0},{"$f":"IF(OR(BF$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BF$3,$H232/$G232,$H232-SUM($I232:BE232)))","v":0},{"$f":"IF(OR(BG$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BG$3,$H232/$G232,$H232-SUM($I232:BF232)))","v":0},{"$f":"IF(OR(BH$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BH$3,$H232/$G232,$H232-SUM($I232:BG232)))","v":0},{"$f":"IF(OR(BI$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BI$3,$H232/$G232,$H232-SUM($I232:BH232)))","v":0},{"$f":"IF(OR(BJ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BJ$3,$H232/$G232,$H232-SUM($I232:BI232)))","v":0},{"$f":"IF(OR(BK$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BK$3,$H232/$G232,$H232-SUM($I232:BJ232)))","v":0},{"$f":"IF(OR(BL$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BL$3,$H232/$G232,$H232-SUM($I232:BK232)))","v":0},{"$f":"IF(OR(BM$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BM$3,$H232/$G232,$H232-SUM($I232:BL232)))","v":0},{"$f":"IF(OR(BN$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BN$3,$H232/$G232,$H232-SUM($I232:BM232)))","v":0},{"$f":"IF(OR(BO$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BO$3,$H232/$G232,$H232-SUM($I232:BN232)))","v":0},{"$f":"IF(OR(BP$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BP$3,$H232/$G232,$H232-SUM($I232:BO232)))","v":0},{"$f":"IF(OR(BQ$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BQ$3,$H232/$G232,$H232-SUM($I232:BP232)))","v":0},{"$f":"IF(OR(BR$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BR$3,$H232/$G232,$H232-SUM($I232:BQ232)))","v":0},{"$f":"IF(OR(BS$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BS$3,$H232/$G232,$H232-SUM($I232:BR232)))","v":0},{"$f":"IF(OR(BT$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BT$3,$H232/$G232,$H232-SUM($I232:BS232)))","v":0},{"$f":"IF(OR(BU$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BU$3,$H232/$G232,$H232-SUM($I232:BT232)))","v":0},{"$f":"IF(OR(BV$3<=$D232,$G232=\"n/a\"),0,IF(SUM($D232,$G232)>BV$3,$H232/$G232,$H232-SUM($I232:BU232)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G232","v":55},{"$f":"W218","v":0},null,{"$f":"IF(OR(J$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>J$3,$H233/$G233,$H233-SUM($I233:I233)))","v":0},{"$f":"IF(OR(K$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>K$3,$H233/$G233,$H233-SUM($I233:J233)))","v":0},{"$f":"IF(OR(L$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>L$3,$H233/$G233,$H233-SUM($I233:K233)))","v":0},{"$f":"IF(OR(M$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>M$3,$H233/$G233,$H233-SUM($I233:L233)))","v":0},{"$f":"IF(OR(N$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>N$3,$H233/$G233,$H233-SUM($I233:M233)))","v":0},{"$f":"IF(OR(O$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>O$3,$H233/$G233,$H233-SUM($I233:N233)))","v":0},{"$f":"IF(OR(P$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>P$3,$H233/$G233,$H233-SUM($I233:O233)))","v":0},{"$f":"IF(OR(Q$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Q$3,$H233/$G233,$H233-SUM($I233:P233)))","v":0},{"$f":"IF(OR(R$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>R$3,$H233/$G233,$H233-SUM($I233:Q233)))","v":0},{"$f":"IF(OR(S$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>S$3,$H233/$G233,$H233-SUM($I233:R233)))","v":0},{"$f":"IF(OR(T$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>T$3,$H233/$G233,$H233-SUM($I233:S233)))","v":0},{"$f":"IF(OR(U$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>U$3,$H233/$G233,$H233-SUM($I233:T233)))","v":0},{"$f":"IF(OR(V$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>V$3,$H233/$G233,$H233-SUM($I233:U233)))","v":0},{"$f":"IF(OR(W$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>W$3,$H233/$G233,$H233-SUM($I233:V233)))","v":0},{"$f":"IF(OR(X$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>X$3,$H233/$G233,$H233-SUM($I233:W233)))","v":0},{"$f":"IF(OR(Y$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Y$3,$H233/$G233,$H233-SUM($I233:X233)))","v":0},{"$f":"IF(OR(Z$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>Z$3,$H233/$G233,$H233-SUM($I233:Y233)))","v":0},{"$f":"IF(OR(AA$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AA$3,$H233/$G233,$H233-SUM($I233:Z233)))","v":0},{"$f":"IF(OR(AB$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AB$3,$H233/$G233,$H233-SUM($I233:AA233)))","v":0},{"$f":"IF(OR(AC$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AC$3,$H233/$G233,$H233-SUM($I233:AB233)))","v":0},{"$f":"IF(OR(AD$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AD$3,$H233/$G233,$H233-SUM($I233:AC233)))","v":0},{"$f":"IF(OR(AE$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AE$3,$H233/$G233,$H233-SUM($I233:AD233)))","v":0},{"$f":"IF(OR(AF$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AF$3,$H233/$G233,$H233-SUM($I233:AE233)))","v":0},{"$f":"IF(OR(AG$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AG$3,$H233/$G233,$H233-SUM($I233:AF233)))","v":0},{"$f":"IF(OR(AH$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AH$3,$H233/$G233,$H233-SUM($I233:AG233)))","v":0},{"$f":"IF(OR(AI$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AI$3,$H233/$G233,$H233-SUM($I233:AH233)))","v":0},{"$f":"IF(OR(AJ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AJ$3,$H233/$G233,$H233-SUM($I233:AI233)))","v":0},{"$f":"IF(OR(AK$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AK$3,$H233/$G233,$H233-SUM($I233:AJ233)))","v":0},{"$f":"IF(OR(AL$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AL$3,$H233/$G233,$H233-SUM($I233:AK233)))","v":0},{"$f":"IF(OR(AM$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AM$3,$H233/$G233,$H233-SUM($I233:AL233)))","v":0},{"$f":"IF(OR(AN$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AN$3,$H233/$G233,$H233-SUM($I233:AM233)))","v":0},{"$f":"IF(OR(AO$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AO$3,$H233/$G233,$H233-SUM($I233:AN233)))","v":0},{"$f":"IF(OR(AP$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AP$3,$H233/$G233,$H233-SUM($I233:AO233)))","v":0},{"$f":"IF(OR(AQ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AQ$3,$H233/$G233,$H233-SUM($I233:AP233)))","v":0},{"$f":"IF(OR(AR$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AR$3,$H233/$G233,$H233-SUM($I233:AQ233)))","v":0},{"$f":"IF(OR(AS$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AS$3,$H233/$G233,$H233-SUM($I233:AR233)))","v":0},{"$f":"IF(OR(AT$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AT$3,$H233/$G233,$H233-SUM($I233:AS233)))","v":0},{"$f":"IF(OR(AU$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AU$3,$H233/$G233,$H233-SUM($I233:AT233)))","v":0},{"$f":"IF(OR(AV$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AV$3,$H233/$G233,$H233-SUM($I233:AU233)))","v":0},{"$f":"IF(OR(AW$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AW$3,$H233/$G233,$H233-SUM($I233:AV233)))","v":0},{"$f":"IF(OR(AX$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AX$3,$H233/$G233,$H233-SUM($I233:AW233)))","v":0},{"$f":"IF(OR(AY$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AY$3,$H233/$G233,$H233-SUM($I233:AX233)))","v":0},{"$f":"IF(OR(AZ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>AZ$3,$H233/$G233,$H233-SUM($I233:AY233)))","v":0},{"$f":"IF(OR(BA$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BA$3,$H233/$G233,$H233-SUM($I233:AZ233)))","v":0},{"$f":"IF(OR(BB$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BB$3,$H233/$G233,$H233-SUM($I233:BA233)))","v":0},{"$f":"IF(OR(BC$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BC$3,$H233/$G233,$H233-SUM($I233:BB233)))","v":0},{"$f":"IF(OR(BD$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BD$3,$H233/$G233,$H233-SUM($I233:BC233)))","v":0},{"$f":"IF(OR(BE$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BE$3,$H233/$G233,$H233-SUM($I233:BD233)))","v":0},{"$f":"IF(OR(BF$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BF$3,$H233/$G233,$H233-SUM($I233:BE233)))","v":0},{"$f":"IF(OR(BG$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BG$3,$H233/$G233,$H233-SUM($I233:BF233)))","v":0},{"$f":"IF(OR(BH$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BH$3,$H233/$G233,$H233-SUM($I233:BG233)))","v":0},{"$f":"IF(OR(BI$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BI$3,$H233/$G233,$H233-SUM($I233:BH233)))","v":0},{"$f":"IF(OR(BJ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BJ$3,$H233/$G233,$H233-SUM($I233:BI233)))","v":0},{"$f":"IF(OR(BK$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BK$3,$H233/$G233,$H233-SUM($I233:BJ233)))","v":0},{"$f":"IF(OR(BL$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BL$3,$H233/$G233,$H233-SUM($I233:BK233)))","v":0},{"$f":"IF(OR(BM$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BM$3,$H233/$G233,$H233-SUM($I233:BL233)))","v":0},{"$f":"IF(OR(BN$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BN$3,$H233/$G233,$H233-SUM($I233:BM233)))","v":0},{"$f":"IF(OR(BO$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BO$3,$H233/$G233,$H233-SUM($I233:BN233)))","v":0},{"$f":"IF(OR(BP$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BP$3,$H233/$G233,$H233-SUM($I233:BO233)))","v":0},{"$f":"IF(OR(BQ$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BQ$3,$H233/$G233,$H233-SUM($I233:BP233)))","v":0},{"$f":"IF(OR(BR$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BR$3,$H233/$G233,$H233-SUM($I233:BQ233)))","v":0},{"$f":"IF(OR(BS$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BS$3,$H233/$G233,$H233-SUM($I233:BR233)))","v":0},{"$f":"IF(OR(BT$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BT$3,$H233/$G233,$H233-SUM($I233:BS233)))","v":0},{"$f":"IF(OR(BU$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BU$3,$H233/$G233,$H233-SUM($I233:BT233)))","v":0},{"$f":"IF(OR(BV$3<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233)>BV$3,$H233/$G233,$H233-SUM($I233:BU233)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G233","v":55},{"$f":"X218","v":0},null,{"$f":"IF(OR(J$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>J$3,$H234/$G234,$H234-SUM($I234:I234)))","v":0},{"$f":"IF(OR(K$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>K$3,$H234/$G234,$H234-SUM($I234:J234)))","v":0},{"$f":"IF(OR(L$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>L$3,$H234/$G234,$H234-SUM($I234:K234)))","v":0},{"$f":"IF(OR(M$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>M$3,$H234/$G234,$H234-SUM($I234:L234)))","v":0},{"$f":"IF(OR(N$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>N$3,$H234/$G234,$H234-SUM($I234:M234)))","v":0},{"$f":"IF(OR(O$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>O$3,$H234/$G234,$H234-SUM($I234:N234)))","v":0},{"$f":"IF(OR(P$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>P$3,$H234/$G234,$H234-SUM($I234:O234)))","v":0},{"$f":"IF(OR(Q$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Q$3,$H234/$G234,$H234-SUM($I234:P234)))","v":0},{"$f":"IF(OR(R$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>R$3,$H234/$G234,$H234-SUM($I234:Q234)))","v":0},{"$f":"IF(OR(S$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>S$3,$H234/$G234,$H234-SUM($I234:R234)))","v":0},{"$f":"IF(OR(T$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>T$3,$H234/$G234,$H234-SUM($I234:S234)))","v":0},{"$f":"IF(OR(U$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>U$3,$H234/$G234,$H234-SUM($I234:T234)))","v":0},{"$f":"IF(OR(V$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>V$3,$H234/$G234,$H234-SUM($I234:U234)))","v":0},{"$f":"IF(OR(W$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>W$3,$H234/$G234,$H234-SUM($I234:V234)))","v":0},{"$f":"IF(OR(X$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>X$3,$H234/$G234,$H234-SUM($I234:W234)))","v":0},{"$f":"IF(OR(Y$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Y$3,$H234/$G234,$H234-SUM($I234:X234)))","v":0},{"$f":"IF(OR(Z$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>Z$3,$H234/$G234,$H234-SUM($I234:Y234)))","v":0},{"$f":"IF(OR(AA$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AA$3,$H234/$G234,$H234-SUM($I234:Z234)))","v":0},{"$f":"IF(OR(AB$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AB$3,$H234/$G234,$H234-SUM($I234:AA234)))","v":0},{"$f":"IF(OR(AC$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AC$3,$H234/$G234,$H234-SUM($I234:AB234)))","v":0},{"$f":"IF(OR(AD$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AD$3,$H234/$G234,$H234-SUM($I234:AC234)))","v":0},{"$f":"IF(OR(AE$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AE$3,$H234/$G234,$H234-SUM($I234:AD234)))","v":0},{"$f":"IF(OR(AF$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AF$3,$H234/$G234,$H234-SUM($I234:AE234)))","v":0},{"$f":"IF(OR(AG$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AG$3,$H234/$G234,$H234-SUM($I234:AF234)))","v":0},{"$f":"IF(OR(AH$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AH$3,$H234/$G234,$H234-SUM($I234:AG234)))","v":0},{"$f":"IF(OR(AI$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AI$3,$H234/$G234,$H234-SUM($I234:AH234)))","v":0},{"$f":"IF(OR(AJ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AJ$3,$H234/$G234,$H234-SUM($I234:AI234)))","v":0},{"$f":"IF(OR(AK$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AK$3,$H234/$G234,$H234-SUM($I234:AJ234)))","v":0},{"$f":"IF(OR(AL$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AL$3,$H234/$G234,$H234-SUM($I234:AK234)))","v":0},{"$f":"IF(OR(AM$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AM$3,$H234/$G234,$H234-SUM($I234:AL234)))","v":0},{"$f":"IF(OR(AN$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AN$3,$H234/$G234,$H234-SUM($I234:AM234)))","v":0},{"$f":"IF(OR(AO$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AO$3,$H234/$G234,$H234-SUM($I234:AN234)))","v":0},{"$f":"IF(OR(AP$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AP$3,$H234/$G234,$H234-SUM($I234:AO234)))","v":0},{"$f":"IF(OR(AQ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AQ$3,$H234/$G234,$H234-SUM($I234:AP234)))","v":0},{"$f":"IF(OR(AR$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AR$3,$H234/$G234,$H234-SUM($I234:AQ234)))","v":0},{"$f":"IF(OR(AS$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AS$3,$H234/$G234,$H234-SUM($I234:AR234)))","v":0},{"$f":"IF(OR(AT$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AT$3,$H234/$G234,$H234-SUM($I234:AS234)))","v":0},{"$f":"IF(OR(AU$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AU$3,$H234/$G234,$H234-SUM($I234:AT234)))","v":0},{"$f":"IF(OR(AV$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AV$3,$H234/$G234,$H234-SUM($I234:AU234)))","v":0},{"$f":"IF(OR(AW$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AW$3,$H234/$G234,$H234-SUM($I234:AV234)))","v":0},{"$f":"IF(OR(AX$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AX$3,$H234/$G234,$H234-SUM($I234:AW234)))","v":0},{"$f":"IF(OR(AY$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AY$3,$H234/$G234,$H234-SUM($I234:AX234)))","v":0},{"$f":"IF(OR(AZ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>AZ$3,$H234/$G234,$H234-SUM($I234:AY234)))","v":0},{"$f":"IF(OR(BA$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BA$3,$H234/$G234,$H234-SUM($I234:AZ234)))","v":0},{"$f":"IF(OR(BB$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BB$3,$H234/$G234,$H234-SUM($I234:BA234)))","v":0},{"$f":"IF(OR(BC$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BC$3,$H234/$G234,$H234-SUM($I234:BB234)))","v":0},{"$f":"IF(OR(BD$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BD$3,$H234/$G234,$H234-SUM($I234:BC234)))","v":0},{"$f":"IF(OR(BE$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BE$3,$H234/$G234,$H234-SUM($I234:BD234)))","v":0},{"$f":"IF(OR(BF$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BF$3,$H234/$G234,$H234-SUM($I234:BE234)))","v":0},{"$f":"IF(OR(BG$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BG$3,$H234/$G234,$H234-SUM($I234:BF234)))","v":0},{"$f":"IF(OR(BH$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BH$3,$H234/$G234,$H234-SUM($I234:BG234)))","v":0},{"$f":"IF(OR(BI$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BI$3,$H234/$G234,$H234-SUM($I234:BH234)))","v":0},{"$f":"IF(OR(BJ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BJ$3,$H234/$G234,$H234-SUM($I234:BI234)))","v":0},{"$f":"IF(OR(BK$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BK$3,$H234/$G234,$H234-SUM($I234:BJ234)))","v":0},{"$f":"IF(OR(BL$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BL$3,$H234/$G234,$H234-SUM($I234:BK234)))","v":0},{"$f":"IF(OR(BM$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BM$3,$H234/$G234,$H234-SUM($I234:BL234)))","v":0},{"$f":"IF(OR(BN$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BN$3,$H234/$G234,$H234-SUM($I234:BM234)))","v":0},{"$f":"IF(OR(BO$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BO$3,$H234/$G234,$H234-SUM($I234:BN234)))","v":0},{"$f":"IF(OR(BP$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BP$3,$H234/$G234,$H234-SUM($I234:BO234)))","v":0},{"$f":"IF(OR(BQ$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BQ$3,$H234/$G234,$H234-SUM($I234:BP234)))","v":0},{"$f":"IF(OR(BR$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BR$3,$H234/$G234,$H234-SUM($I234:BQ234)))","v":0},{"$f":"IF(OR(BS$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BS$3,$H234/$G234,$H234-SUM($I234:BR234)))","v":0},{"$f":"IF(OR(BT$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BT$3,$H234/$G234,$H234-SUM($I234:BS234)))","v":0},{"$f":"IF(OR(BU$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BU$3,$H234/$G234,$H234-SUM($I234:BT234)))","v":0},{"$f":"IF(OR(BV$3<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234)>BV$3,$H234/$G234,$H234-SUM($I234:BU234)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A212)","v":55},{"$f":"Y218","v":0},null,{"$f":"IF(OR(J$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>J$3,$H235/$G235,$H235-SUM($I235:I235)))","v":0},{"$f":"IF(OR(K$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>K$3,$H235/$G235,$H235-SUM($I235:J235)))","v":0},{"$f":"IF(OR(L$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>L$3,$H235/$G235,$H235-SUM($I235:K235)))","v":0},{"$f":"IF(OR(M$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>M$3,$H235/$G235,$H235-SUM($I235:L235)))","v":0},{"$f":"IF(OR(N$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>N$3,$H235/$G235,$H235-SUM($I235:M235)))","v":0},{"$f":"IF(OR(O$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>O$3,$H235/$G235,$H235-SUM($I235:N235)))","v":0},{"$f":"IF(OR(P$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>P$3,$H235/$G235,$H235-SUM($I235:O235)))","v":0},{"$f":"IF(OR(Q$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Q$3,$H235/$G235,$H235-SUM($I235:P235)))","v":0},{"$f":"IF(OR(R$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>R$3,$H235/$G235,$H235-SUM($I235:Q235)))","v":0},{"$f":"IF(OR(S$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>S$3,$H235/$G235,$H235-SUM($I235:R235)))","v":0},{"$f":"IF(OR(T$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>T$3,$H235/$G235,$H235-SUM($I235:S235)))","v":0},{"$f":"IF(OR(U$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>U$3,$H235/$G235,$H235-SUM($I235:T235)))","v":0},{"$f":"IF(OR(V$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>V$3,$H235/$G235,$H235-SUM($I235:U235)))","v":0},{"$f":"IF(OR(W$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>W$3,$H235/$G235,$H235-SUM($I235:V235)))","v":0},{"$f":"IF(OR(X$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>X$3,$H235/$G235,$H235-SUM($I235:W235)))","v":0},{"$f":"IF(OR(Y$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Y$3,$H235/$G235,$H235-SUM($I235:X235)))","v":0},{"$f":"IF(OR(Z$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>Z$3,$H235/$G235,$H235-SUM($I235:Y235)))","v":0},{"$f":"IF(OR(AA$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AA$3,$H235/$G235,$H235-SUM($I235:Z235)))","v":0},{"$f":"IF(OR(AB$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AB$3,$H235/$G235,$H235-SUM($I235:AA235)))","v":0},{"$f":"IF(OR(AC$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AC$3,$H235/$G235,$H235-SUM($I235:AB235)))","v":0},{"$f":"IF(OR(AD$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AD$3,$H235/$G235,$H235-SUM($I235:AC235)))","v":0},{"$f":"IF(OR(AE$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AE$3,$H235/$G235,$H235-SUM($I235:AD235)))","v":0},{"$f":"IF(OR(AF$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AF$3,$H235/$G235,$H235-SUM($I235:AE235)))","v":0},{"$f":"IF(OR(AG$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AG$3,$H235/$G235,$H235-SUM($I235:AF235)))","v":0},{"$f":"IF(OR(AH$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AH$3,$H235/$G235,$H235-SUM($I235:AG235)))","v":0},{"$f":"IF(OR(AI$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AI$3,$H235/$G235,$H235-SUM($I235:AH235)))","v":0},{"$f":"IF(OR(AJ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AJ$3,$H235/$G235,$H235-SUM($I235:AI235)))","v":0},{"$f":"IF(OR(AK$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AK$3,$H235/$G235,$H235-SUM($I235:AJ235)))","v":0},{"$f":"IF(OR(AL$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AL$3,$H235/$G235,$H235-SUM($I235:AK235)))","v":0},{"$f":"IF(OR(AM$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AM$3,$H235/$G235,$H235-SUM($I235:AL235)))","v":0},{"$f":"IF(OR(AN$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AN$3,$H235/$G235,$H235-SUM($I235:AM235)))","v":0},{"$f":"IF(OR(AO$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AO$3,$H235/$G235,$H235-SUM($I235:AN235)))","v":0},{"$f":"IF(OR(AP$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AP$3,$H235/$G235,$H235-SUM($I235:AO235)))","v":0},{"$f":"IF(OR(AQ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AQ$3,$H235/$G235,$H235-SUM($I235:AP235)))","v":0},{"$f":"IF(OR(AR$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AR$3,$H235/$G235,$H235-SUM($I235:AQ235)))","v":0},{"$f":"IF(OR(AS$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AS$3,$H235/$G235,$H235-SUM($I235:AR235)))","v":0},{"$f":"IF(OR(AT$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AT$3,$H235/$G235,$H235-SUM($I235:AS235)))","v":0},{"$f":"IF(OR(AU$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AU$3,$H235/$G235,$H235-SUM($I235:AT235)))","v":0},{"$f":"IF(OR(AV$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AV$3,$H235/$G235,$H235-SUM($I235:AU235)))","v":0},{"$f":"IF(OR(AW$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AW$3,$H235/$G235,$H235-SUM($I235:AV235)))","v":0},{"$f":"IF(OR(AX$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AX$3,$H235/$G235,$H235-SUM($I235:AW235)))","v":0},{"$f":"IF(OR(AY$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AY$3,$H235/$G235,$H235-SUM($I235:AX235)))","v":0},{"$f":"IF(OR(AZ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>AZ$3,$H235/$G235,$H235-SUM($I235:AY235)))","v":0},{"$f":"IF(OR(BA$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BA$3,$H235/$G235,$H235-SUM($I235:AZ235)))","v":0},{"$f":"IF(OR(BB$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BB$3,$H235/$G235,$H235-SUM($I235:BA235)))","v":0},{"$f":"IF(OR(BC$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BC$3,$H235/$G235,$H235-SUM($I235:BB235)))","v":0},{"$f":"IF(OR(BD$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BD$3,$H235/$G235,$H235-SUM($I235:BC235)))","v":0},{"$f":"IF(OR(BE$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BE$3,$H235/$G235,$H235-SUM($I235:BD235)))","v":0},{"$f":"IF(OR(BF$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BF$3,$H235/$G235,$H235-SUM($I235:BE235)))","v":0},{"$f":"IF(OR(BG$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BG$3,$H235/$G235,$H235-SUM($I235:BF235)))","v":0},{"$f":"IF(OR(BH$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BH$3,$H235/$G235,$H235-SUM($I235:BG235)))","v":0},{"$f":"IF(OR(BI$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BI$3,$H235/$G235,$H235-SUM($I235:BH235)))","v":0},{"$f":"IF(OR(BJ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BJ$3,$H235/$G235,$H235-SUM($I235:BI235)))","v":0},{"$f":"IF(OR(BK$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BK$3,$H235/$G235,$H235-SUM($I235:BJ235)))","v":0},{"$f":"IF(OR(BL$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BL$3,$H235/$G235,$H235-SUM($I235:BK235)))","v":0},{"$f":"IF(OR(BM$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BM$3,$H235/$G235,$H235-SUM($I235:BL235)))","v":0},{"$f":"IF(OR(BN$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BN$3,$H235/$G235,$H235-SUM($I235:BM235)))","v":0},{"$f":"IF(OR(BO$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BO$3,$H235/$G235,$H235-SUM($I235:BN235)))","v":0},{"$f":"IF(OR(BP$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BP$3,$H235/$G235,$H235-SUM($I235:BO235)))","v":0},{"$f":"IF(OR(BQ$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BQ$3,$H235/$G235,$H235-SUM($I235:BP235)))","v":0},{"$f":"IF(OR(BR$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BR$3,$H235/$G235,$H235-SUM($I235:BQ235)))","v":0},{"$f":"IF(OR(BS$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BS$3,$H235/$G235,$H235-SUM($I235:BR235)))","v":0},{"$f":"IF(OR(BT$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BT$3,$H235/$G235,$H235-SUM($I235:BS235)))","v":0},{"$f":"IF(OR(BU$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BU$3,$H235/$G235,$H235-SUM($I235:BT235)))","v":0},{"$f":"IF(OR(BV$3<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235)>BV$3,$H235/$G235,$H235-SUM($I235:BU235)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G235","v":55},{"$f":"Z218","v":0},null,{"$f":"IF(OR(J$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>J$3,$H236/$G236,$H236-SUM($I236:I236)))","v":0},{"$f":"IF(OR(K$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>K$3,$H236/$G236,$H236-SUM($I236:J236)))","v":0},{"$f":"IF(OR(L$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>L$3,$H236/$G236,$H236-SUM($I236:K236)))","v":0},{"$f":"IF(OR(M$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>M$3,$H236/$G236,$H236-SUM($I236:L236)))","v":0},{"$f":"IF(OR(N$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>N$3,$H236/$G236,$H236-SUM($I236:M236)))","v":0},{"$f":"IF(OR(O$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>O$3,$H236/$G236,$H236-SUM($I236:N236)))","v":0},{"$f":"IF(OR(P$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>P$3,$H236/$G236,$H236-SUM($I236:O236)))","v":0},{"$f":"IF(OR(Q$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Q$3,$H236/$G236,$H236-SUM($I236:P236)))","v":0},{"$f":"IF(OR(R$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>R$3,$H236/$G236,$H236-SUM($I236:Q236)))","v":0},{"$f":"IF(OR(S$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>S$3,$H236/$G236,$H236-SUM($I236:R236)))","v":0},{"$f":"IF(OR(T$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>T$3,$H236/$G236,$H236-SUM($I236:S236)))","v":0},{"$f":"IF(OR(U$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>U$3,$H236/$G236,$H236-SUM($I236:T236)))","v":0},{"$f":"IF(OR(V$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>V$3,$H236/$G236,$H236-SUM($I236:U236)))","v":0},{"$f":"IF(OR(W$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>W$3,$H236/$G236,$H236-SUM($I236:V236)))","v":0},{"$f":"IF(OR(X$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>X$3,$H236/$G236,$H236-SUM($I236:W236)))","v":0},{"$f":"IF(OR(Y$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Y$3,$H236/$G236,$H236-SUM($I236:X236)))","v":0},{"$f":"IF(OR(Z$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>Z$3,$H236/$G236,$H236-SUM($I236:Y236)))","v":0},{"$f":"IF(OR(AA$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AA$3,$H236/$G236,$H236-SUM($I236:Z236)))","v":0},{"$f":"IF(OR(AB$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AB$3,$H236/$G236,$H236-SUM($I236:AA236)))","v":0},{"$f":"IF(OR(AC$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AC$3,$H236/$G236,$H236-SUM($I236:AB236)))","v":0},{"$f":"IF(OR(AD$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AD$3,$H236/$G236,$H236-SUM($I236:AC236)))","v":0},{"$f":"IF(OR(AE$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AE$3,$H236/$G236,$H236-SUM($I236:AD236)))","v":0},{"$f":"IF(OR(AF$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AF$3,$H236/$G236,$H236-SUM($I236:AE236)))","v":0},{"$f":"IF(OR(AG$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AG$3,$H236/$G236,$H236-SUM($I236:AF236)))","v":0},{"$f":"IF(OR(AH$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AH$3,$H236/$G236,$H236-SUM($I236:AG236)))","v":0},{"$f":"IF(OR(AI$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AI$3,$H236/$G236,$H236-SUM($I236:AH236)))","v":0},{"$f":"IF(OR(AJ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AJ$3,$H236/$G236,$H236-SUM($I236:AI236)))","v":0},{"$f":"IF(OR(AK$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AK$3,$H236/$G236,$H236-SUM($I236:AJ236)))","v":0},{"$f":"IF(OR(AL$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AL$3,$H236/$G236,$H236-SUM($I236:AK236)))","v":0},{"$f":"IF(OR(AM$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AM$3,$H236/$G236,$H236-SUM($I236:AL236)))","v":0},{"$f":"IF(OR(AN$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AN$3,$H236/$G236,$H236-SUM($I236:AM236)))","v":0},{"$f":"IF(OR(AO$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AO$3,$H236/$G236,$H236-SUM($I236:AN236)))","v":0},{"$f":"IF(OR(AP$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AP$3,$H236/$G236,$H236-SUM($I236:AO236)))","v":0},{"$f":"IF(OR(AQ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AQ$3,$H236/$G236,$H236-SUM($I236:AP236)))","v":0},{"$f":"IF(OR(AR$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AR$3,$H236/$G236,$H236-SUM($I236:AQ236)))","v":0},{"$f":"IF(OR(AS$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AS$3,$H236/$G236,$H236-SUM($I236:AR236)))","v":0},{"$f":"IF(OR(AT$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AT$3,$H236/$G236,$H236-SUM($I236:AS236)))","v":0},{"$f":"IF(OR(AU$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AU$3,$H236/$G236,$H236-SUM($I236:AT236)))","v":0},{"$f":"IF(OR(AV$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AV$3,$H236/$G236,$H236-SUM($I236:AU236)))","v":0},{"$f":"IF(OR(AW$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AW$3,$H236/$G236,$H236-SUM($I236:AV236)))","v":0},{"$f":"IF(OR(AX$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AX$3,$H236/$G236,$H236-SUM($I236:AW236)))","v":0},{"$f":"IF(OR(AY$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AY$3,$H236/$G236,$H236-SUM($I236:AX236)))","v":0},{"$f":"IF(OR(AZ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>AZ$3,$H236/$G236,$H236-SUM($I236:AY236)))","v":0},{"$f":"IF(OR(BA$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BA$3,$H236/$G236,$H236-SUM($I236:AZ236)))","v":0},{"$f":"IF(OR(BB$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BB$3,$H236/$G236,$H236-SUM($I236:BA236)))","v":0},{"$f":"IF(OR(BC$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BC$3,$H236/$G236,$H236-SUM($I236:BB236)))","v":0},{"$f":"IF(OR(BD$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BD$3,$H236/$G236,$H236-SUM($I236:BC236)))","v":0},{"$f":"IF(OR(BE$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BE$3,$H236/$G236,$H236-SUM($I236:BD236)))","v":0},{"$f":"IF(OR(BF$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BF$3,$H236/$G236,$H236-SUM($I236:BE236)))","v":0},{"$f":"IF(OR(BG$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BG$3,$H236/$G236,$H236-SUM($I236:BF236)))","v":0},{"$f":"IF(OR(BH$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BH$3,$H236/$G236,$H236-SUM($I236:BG236)))","v":0},{"$f":"IF(OR(BI$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BI$3,$H236/$G236,$H236-SUM($I236:BH236)))","v":0},{"$f":"IF(OR(BJ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BJ$3,$H236/$G236,$H236-SUM($I236:BI236)))","v":0},{"$f":"IF(OR(BK$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BK$3,$H236/$G236,$H236-SUM($I236:BJ236)))","v":0},{"$f":"IF(OR(BL$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BL$3,$H236/$G236,$H236-SUM($I236:BK236)))","v":0},{"$f":"IF(OR(BM$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BM$3,$H236/$G236,$H236-SUM($I236:BL236)))","v":0},{"$f":"IF(OR(BN$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BN$3,$H236/$G236,$H236-SUM($I236:BM236)))","v":0},{"$f":"IF(OR(BO$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BO$3,$H236/$G236,$H236-SUM($I236:BN236)))","v":0},{"$f":"IF(OR(BP$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BP$3,$H236/$G236,$H236-SUM($I236:BO236)))","v":0},{"$f":"IF(OR(BQ$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BQ$3,$H236/$G236,$H236-SUM($I236:BP236)))","v":0},{"$f":"IF(OR(BR$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BR$3,$H236/$G236,$H236-SUM($I236:BQ236)))","v":0},{"$f":"IF(OR(BS$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BS$3,$H236/$G236,$H236-SUM($I236:BR236)))","v":0},{"$f":"IF(OR(BT$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BT$3,$H236/$G236,$H236-SUM($I236:BS236)))","v":0},{"$f":"IF(OR(BU$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BU$3,$H236/$G236,$H236-SUM($I236:BT236)))","v":0},{"$f":"IF(OR(BV$3<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236)>BV$3,$H236/$G236,$H236-SUM($I236:BU236)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,55,{"$f":"AA218","v":0},null,{"$f":"IF(OR(J$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>J$3,$H237/$G237,$H237-SUM($I237:I237)))","v":0},{"$f":"IF(OR(K$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>K$3,$H237/$G237,$H237-SUM($I237:J237)))","v":0},{"$f":"IF(OR(L$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>L$3,$H237/$G237,$H237-SUM($I237:K237)))","v":0},{"$f":"IF(OR(M$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>M$3,$H237/$G237,$H237-SUM($I237:L237)))","v":0},{"$f":"IF(OR(N$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>N$3,$H237/$G237,$H237-SUM($I237:M237)))","v":0},{"$f":"IF(OR(O$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>O$3,$H237/$G237,$H237-SUM($I237:N237)))","v":0},{"$f":"IF(OR(P$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>P$3,$H237/$G237,$H237-SUM($I237:O237)))","v":0},{"$f":"IF(OR(Q$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Q$3,$H237/$G237,$H237-SUM($I237:P237)))","v":0},{"$f":"IF(OR(R$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>R$3,$H237/$G237,$H237-SUM($I237:Q237)))","v":0},{"$f":"IF(OR(S$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>S$3,$H237/$G237,$H237-SUM($I237:R237)))","v":0},{"$f":"IF(OR(T$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>T$3,$H237/$G237,$H237-SUM($I237:S237)))","v":0},{"$f":"IF(OR(U$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>U$3,$H237/$G237,$H237-SUM($I237:T237)))","v":0},{"$f":"IF(OR(V$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>V$3,$H237/$G237,$H237-SUM($I237:U237)))","v":0},{"$f":"IF(OR(W$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>W$3,$H237/$G237,$H237-SUM($I237:V237)))","v":0},{"$f":"IF(OR(X$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>X$3,$H237/$G237,$H237-SUM($I237:W237)))","v":0},{"$f":"IF(OR(Y$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Y$3,$H237/$G237,$H237-SUM($I237:X237)))","v":0},{"$f":"IF(OR(Z$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>Z$3,$H237/$G237,$H237-SUM($I237:Y237)))","v":0},{"$f":"IF(OR(AA$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AA$3,$H237/$G237,$H237-SUM($I237:Z237)))","v":0},{"$f":"IF(OR(AB$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AB$3,$H237/$G237,$H237-SUM($I237:AA237)))","v":0},{"$f":"IF(OR(AC$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AC$3,$H237/$G237,$H237-SUM($I237:AB237)))","v":0},{"$f":"IF(OR(AD$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AD$3,$H237/$G237,$H237-SUM($I237:AC237)))","v":0},{"$f":"IF(OR(AE$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AE$3,$H237/$G237,$H237-SUM($I237:AD237)))","v":0},{"$f":"IF(OR(AF$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AF$3,$H237/$G237,$H237-SUM($I237:AE237)))","v":0},{"$f":"IF(OR(AG$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AG$3,$H237/$G237,$H237-SUM($I237:AF237)))","v":0},{"$f":"IF(OR(AH$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AH$3,$H237/$G237,$H237-SUM($I237:AG237)))","v":0},{"$f":"IF(OR(AI$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AI$3,$H237/$G237,$H237-SUM($I237:AH237)))","v":0},{"$f":"IF(OR(AJ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AJ$3,$H237/$G237,$H237-SUM($I237:AI237)))","v":0},{"$f":"IF(OR(AK$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AK$3,$H237/$G237,$H237-SUM($I237:AJ237)))","v":0},{"$f":"IF(OR(AL$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AL$3,$H237/$G237,$H237-SUM($I237:AK237)))","v":0},{"$f":"IF(OR(AM$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AM$3,$H237/$G237,$H237-SUM($I237:AL237)))","v":0},{"$f":"IF(OR(AN$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AN$3,$H237/$G237,$H237-SUM($I237:AM237)))","v":0},{"$f":"IF(OR(AO$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AO$3,$H237/$G237,$H237-SUM($I237:AN237)))","v":0},{"$f":"IF(OR(AP$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AP$3,$H237/$G237,$H237-SUM($I237:AO237)))","v":0},{"$f":"IF(OR(AQ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AQ$3,$H237/$G237,$H237-SUM($I237:AP237)))","v":0},{"$f":"IF(OR(AR$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AR$3,$H237/$G237,$H237-SUM($I237:AQ237)))","v":0},{"$f":"IF(OR(AS$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AS$3,$H237/$G237,$H237-SUM($I237:AR237)))","v":0},{"$f":"IF(OR(AT$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AT$3,$H237/$G237,$H237-SUM($I237:AS237)))","v":0},{"$f":"IF(OR(AU$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AU$3,$H237/$G237,$H237-SUM($I237:AT237)))","v":0},{"$f":"IF(OR(AV$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AV$3,$H237/$G237,$H237-SUM($I237:AU237)))","v":0},{"$f":"IF(OR(AW$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AW$3,$H237/$G237,$H237-SUM($I237:AV237)))","v":0},{"$f":"IF(OR(AX$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AX$3,$H237/$G237,$H237-SUM($I237:AW237)))","v":0},{"$f":"IF(OR(AY$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AY$3,$H237/$G237,$H237-SUM($I237:AX237)))","v":0},{"$f":"IF(OR(AZ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>AZ$3,$H237/$G237,$H237-SUM($I237:AY237)))","v":0},{"$f":"IF(OR(BA$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BA$3,$H237/$G237,$H237-SUM($I237:AZ237)))","v":0},{"$f":"IF(OR(BB$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BB$3,$H237/$G237,$H237-SUM($I237:BA237)))","v":0},{"$f":"IF(OR(BC$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BC$3,$H237/$G237,$H237-SUM($I237:BB237)))","v":0},{"$f":"IF(OR(BD$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BD$3,$H237/$G237,$H237-SUM($I237:BC237)))","v":0},{"$f":"IF(OR(BE$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BE$3,$H237/$G237,$H237-SUM($I237:BD237)))","v":0},{"$f":"IF(OR(BF$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BF$3,$H237/$G237,$H237-SUM($I237:BE237)))","v":0},{"$f":"IF(OR(BG$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BG$3,$H237/$G237,$H237-SUM($I237:BF237)))","v":0},{"$f":"IF(OR(BH$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BH$3,$H237/$G237,$H237-SUM($I237:BG237)))","v":0},{"$f":"IF(OR(BI$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BI$3,$H237/$G237,$H237-SUM($I237:BH237)))","v":0},{"$f":"IF(OR(BJ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BJ$3,$H237/$G237,$H237-SUM($I237:BI237)))","v":0},{"$f":"IF(OR(BK$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BK$3,$H237/$G237,$H237-SUM($I237:BJ237)))","v":0},{"$f":"IF(OR(BL$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BL$3,$H237/$G237,$H237-SUM($I237:BK237)))","v":0},{"$f":"IF(OR(BM$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BM$3,$H237/$G237,$H237-SUM($I237:BL237)))","v":0},{"$f":"IF(OR(BN$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BN$3,$H237/$G237,$H237-SUM($I237:BM237)))","v":0},{"$f":"IF(OR(BO$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BO$3,$H237/$G237,$H237-SUM($I237:BN237)))","v":0},{"$f":"IF(OR(BP$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BP$3,$H237/$G237,$H237-SUM($I237:BO237)))","v":0},{"$f":"IF(OR(BQ$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BQ$3,$H237/$G237,$H237-SUM($I237:BP237)))","v":0},{"$f":"IF(OR(BR$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BR$3,$H237/$G237,$H237-SUM($I237:BQ237)))","v":0},{"$f":"IF(OR(BS$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BS$3,$H237/$G237,$H237-SUM($I237:BR237)))","v":0},{"$f":"IF(OR(BT$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BT$3,$H237/$G237,$H237-SUM($I237:BS237)))","v":0},{"$f":"IF(OR(BU$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BU$3,$H237/$G237,$H237-SUM($I237:BT237)))","v":0},{"$f":"IF(OR(BV$3<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237)>BV$3,$H237/$G237,$H237-SUM($I237:BU237)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,55,{"$f":"AB218","v":0},null,{"$f":"IF(OR(J$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>J$3,$H238/$G238,$H238-SUM($I238:I238)))","v":0},{"$f":"IF(OR(K$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>K$3,$H238/$G238,$H238-SUM($I238:J238)))","v":0},{"$f":"IF(OR(L$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>L$3,$H238/$G238,$H238-SUM($I238:K238)))","v":0},{"$f":"IF(OR(M$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>M$3,$H238/$G238,$H238-SUM($I238:L238)))","v":0},{"$f":"IF(OR(N$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>N$3,$H238/$G238,$H238-SUM($I238:M238)))","v":0},{"$f":"IF(OR(O$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>O$3,$H238/$G238,$H238-SUM($I238:N238)))","v":0},{"$f":"IF(OR(P$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>P$3,$H238/$G238,$H238-SUM($I238:O238)))","v":0},{"$f":"IF(OR(Q$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Q$3,$H238/$G238,$H238-SUM($I238:P238)))","v":0},{"$f":"IF(OR(R$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>R$3,$H238/$G238,$H238-SUM($I238:Q238)))","v":0},{"$f":"IF(OR(S$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>S$3,$H238/$G238,$H238-SUM($I238:R238)))","v":0},{"$f":"IF(OR(T$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>T$3,$H238/$G238,$H238-SUM($I238:S238)))","v":0},{"$f":"IF(OR(U$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>U$3,$H238/$G238,$H238-SUM($I238:T238)))","v":0},{"$f":"IF(OR(V$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>V$3,$H238/$G238,$H238-SUM($I238:U238)))","v":0},{"$f":"IF(OR(W$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>W$3,$H238/$G238,$H238-SUM($I238:V238)))","v":0},{"$f":"IF(OR(X$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>X$3,$H238/$G238,$H238-SUM($I238:W238)))","v":0},{"$f":"IF(OR(Y$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Y$3,$H238/$G238,$H238-SUM($I238:X238)))","v":0},{"$f":"IF(OR(Z$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>Z$3,$H238/$G238,$H238-SUM($I238:Y238)))","v":0},{"$f":"IF(OR(AA$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AA$3,$H238/$G238,$H238-SUM($I238:Z238)))","v":0},{"$f":"IF(OR(AB$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AB$3,$H238/$G238,$H238-SUM($I238:AA238)))","v":0},{"$f":"IF(OR(AC$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AC$3,$H238/$G238,$H238-SUM($I238:AB238)))","v":0},{"$f":"IF(OR(AD$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AD$3,$H238/$G238,$H238-SUM($I238:AC238)))","v":0},{"$f":"IF(OR(AE$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AE$3,$H238/$G238,$H238-SUM($I238:AD238)))","v":0},{"$f":"IF(OR(AF$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AF$3,$H238/$G238,$H238-SUM($I238:AE238)))","v":0},{"$f":"IF(OR(AG$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AG$3,$H238/$G238,$H238-SUM($I238:AF238)))","v":0},{"$f":"IF(OR(AH$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AH$3,$H238/$G238,$H238-SUM($I238:AG238)))","v":0},{"$f":"IF(OR(AI$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AI$3,$H238/$G238,$H238-SUM($I238:AH238)))","v":0},{"$f":"IF(OR(AJ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AJ$3,$H238/$G238,$H238-SUM($I238:AI238)))","v":0},{"$f":"IF(OR(AK$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AK$3,$H238/$G238,$H238-SUM($I238:AJ238)))","v":0},{"$f":"IF(OR(AL$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AL$3,$H238/$G238,$H238-SUM($I238:AK238)))","v":0},{"$f":"IF(OR(AM$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AM$3,$H238/$G238,$H238-SUM($I238:AL238)))","v":0},{"$f":"IF(OR(AN$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AN$3,$H238/$G238,$H238-SUM($I238:AM238)))","v":0},{"$f":"IF(OR(AO$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AO$3,$H238/$G238,$H238-SUM($I238:AN238)))","v":0},{"$f":"IF(OR(AP$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AP$3,$H238/$G238,$H238-SUM($I238:AO238)))","v":0},{"$f":"IF(OR(AQ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AQ$3,$H238/$G238,$H238-SUM($I238:AP238)))","v":0},{"$f":"IF(OR(AR$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AR$3,$H238/$G238,$H238-SUM($I238:AQ238)))","v":0},{"$f":"IF(OR(AS$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AS$3,$H238/$G238,$H238-SUM($I238:AR238)))","v":0},{"$f":"IF(OR(AT$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AT$3,$H238/$G238,$H238-SUM($I238:AS238)))","v":0},{"$f":"IF(OR(AU$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AU$3,$H238/$G238,$H238-SUM($I238:AT238)))","v":0},{"$f":"IF(OR(AV$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AV$3,$H238/$G238,$H238-SUM($I238:AU238)))","v":0},{"$f":"IF(OR(AW$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AW$3,$H238/$G238,$H238-SUM($I238:AV238)))","v":0},{"$f":"IF(OR(AX$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AX$3,$H238/$G238,$H238-SUM($I238:AW238)))","v":0},{"$f":"IF(OR(AY$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AY$3,$H238/$G238,$H238-SUM($I238:AX238)))","v":0},{"$f":"IF(OR(AZ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>AZ$3,$H238/$G238,$H238-SUM($I238:AY238)))","v":0},{"$f":"IF(OR(BA$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BA$3,$H238/$G238,$H238-SUM($I238:AZ238)))","v":0},{"$f":"IF(OR(BB$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BB$3,$H238/$G238,$H238-SUM($I238:BA238)))","v":0},{"$f":"IF(OR(BC$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BC$3,$H238/$G238,$H238-SUM($I238:BB238)))","v":0},{"$f":"IF(OR(BD$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BD$3,$H238/$G238,$H238-SUM($I238:BC238)))","v":0},{"$f":"IF(OR(BE$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BE$3,$H238/$G238,$H238-SUM($I238:BD238)))","v":0},{"$f":"IF(OR(BF$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BF$3,$H238/$G238,$H238-SUM($I238:BE238)))","v":0},{"$f":"IF(OR(BG$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BG$3,$H238/$G238,$H238-SUM($I238:BF238)))","v":0},{"$f":"IF(OR(BH$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BH$3,$H238/$G238,$H238-SUM($I238:BG238)))","v":0},{"$f":"IF(OR(BI$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BI$3,$H238/$G238,$H238-SUM($I238:BH238)))","v":0},{"$f":"IF(OR(BJ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BJ$3,$H238/$G238,$H238-SUM($I238:BI238)))","v":0},{"$f":"IF(OR(BK$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BK$3,$H238/$G238,$H238-SUM($I238:BJ238)))","v":0},{"$f":"IF(OR(BL$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BL$3,$H238/$G238,$H238-SUM($I238:BK238)))","v":0},{"$f":"IF(OR(BM$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BM$3,$H238/$G238,$H238-SUM($I238:BL238)))","v":0},{"$f":"IF(OR(BN$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BN$3,$H238/$G238,$H238-SUM($I238:BM238)))","v":0},{"$f":"IF(OR(BO$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BO$3,$H238/$G238,$H238-SUM($I238:BN238)))","v":0},{"$f":"IF(OR(BP$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BP$3,$H238/$G238,$H238-SUM($I238:BO238)))","v":0},{"$f":"IF(OR(BQ$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BQ$3,$H238/$G238,$H238-SUM($I238:BP238)))","v":0},{"$f":"IF(OR(BR$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BR$3,$H238/$G238,$H238-SUM($I238:BQ238)))","v":0},{"$f":"IF(OR(BS$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BS$3,$H238/$G238,$H238-SUM($I238:BR238)))","v":0},{"$f":"IF(OR(BT$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BT$3,$H238/$G238,$H238-SUM($I238:BS238)))","v":0},{"$f":"IF(OR(BU$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BU$3,$H238/$G238,$H238-SUM($I238:BT238)))","v":0},{"$f":"IF(OR(BV$3<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238)>BV$3,$H238/$G238,$H238-SUM($I238:BU238)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,55,{"$f":"AC218","v":0},null,{"$f":"IF(OR(J$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>J$3,$H239/$G239,$H239-SUM($I239:I239)))","v":0},{"$f":"IF(OR(K$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>K$3,$H239/$G239,$H239-SUM($I239:J239)))","v":0},{"$f":"IF(OR(L$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>L$3,$H239/$G239,$H239-SUM($I239:K239)))","v":0},{"$f":"IF(OR(M$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>M$3,$H239/$G239,$H239-SUM($I239:L239)))","v":0},{"$f":"IF(OR(N$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>N$3,$H239/$G239,$H239-SUM($I239:M239)))","v":0},{"$f":"IF(OR(O$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>O$3,$H239/$G239,$H239-SUM($I239:N239)))","v":0},{"$f":"IF(OR(P$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>P$3,$H239/$G239,$H239-SUM($I239:O239)))","v":0},{"$f":"IF(OR(Q$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Q$3,$H239/$G239,$H239-SUM($I239:P239)))","v":0},{"$f":"IF(OR(R$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>R$3,$H239/$G239,$H239-SUM($I239:Q239)))","v":0},{"$f":"IF(OR(S$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>S$3,$H239/$G239,$H239-SUM($I239:R239)))","v":0},{"$f":"IF(OR(T$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>T$3,$H239/$G239,$H239-SUM($I239:S239)))","v":0},{"$f":"IF(OR(U$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>U$3,$H239/$G239,$H239-SUM($I239:T239)))","v":0},{"$f":"IF(OR(V$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>V$3,$H239/$G239,$H239-SUM($I239:U239)))","v":0},{"$f":"IF(OR(W$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>W$3,$H239/$G239,$H239-SUM($I239:V239)))","v":0},{"$f":"IF(OR(X$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>X$3,$H239/$G239,$H239-SUM($I239:W239)))","v":0},{"$f":"IF(OR(Y$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Y$3,$H239/$G239,$H239-SUM($I239:X239)))","v":0},{"$f":"IF(OR(Z$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>Z$3,$H239/$G239,$H239-SUM($I239:Y239)))","v":0},{"$f":"IF(OR(AA$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AA$3,$H239/$G239,$H239-SUM($I239:Z239)))","v":0},{"$f":"IF(OR(AB$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AB$3,$H239/$G239,$H239-SUM($I239:AA239)))","v":0},{"$f":"IF(OR(AC$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AC$3,$H239/$G239,$H239-SUM($I239:AB239)))","v":0},{"$f":"IF(OR(AD$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AD$3,$H239/$G239,$H239-SUM($I239:AC239)))","v":0},{"$f":"IF(OR(AE$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AE$3,$H239/$G239,$H239-SUM($I239:AD239)))","v":0},{"$f":"IF(OR(AF$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AF$3,$H239/$G239,$H239-SUM($I239:AE239)))","v":0},{"$f":"IF(OR(AG$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AG$3,$H239/$G239,$H239-SUM($I239:AF239)))","v":0},{"$f":"IF(OR(AH$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AH$3,$H239/$G239,$H239-SUM($I239:AG239)))","v":0},{"$f":"IF(OR(AI$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AI$3,$H239/$G239,$H239-SUM($I239:AH239)))","v":0},{"$f":"IF(OR(AJ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AJ$3,$H239/$G239,$H239-SUM($I239:AI239)))","v":0},{"$f":"IF(OR(AK$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AK$3,$H239/$G239,$H239-SUM($I239:AJ239)))","v":0},{"$f":"IF(OR(AL$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AL$3,$H239/$G239,$H239-SUM($I239:AK239)))","v":0},{"$f":"IF(OR(AM$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AM$3,$H239/$G239,$H239-SUM($I239:AL239)))","v":0},{"$f":"IF(OR(AN$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AN$3,$H239/$G239,$H239-SUM($I239:AM239)))","v":0},{"$f":"IF(OR(AO$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AO$3,$H239/$G239,$H239-SUM($I239:AN239)))","v":0},{"$f":"IF(OR(AP$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AP$3,$H239/$G239,$H239-SUM($I239:AO239)))","v":0},{"$f":"IF(OR(AQ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AQ$3,$H239/$G239,$H239-SUM($I239:AP239)))","v":0},{"$f":"IF(OR(AR$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AR$3,$H239/$G239,$H239-SUM($I239:AQ239)))","v":0},{"$f":"IF(OR(AS$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AS$3,$H239/$G239,$H239-SUM($I239:AR239)))","v":0},{"$f":"IF(OR(AT$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AT$3,$H239/$G239,$H239-SUM($I239:AS239)))","v":0},{"$f":"IF(OR(AU$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AU$3,$H239/$G239,$H239-SUM($I239:AT239)))","v":0},{"$f":"IF(OR(AV$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AV$3,$H239/$G239,$H239-SUM($I239:AU239)))","v":0},{"$f":"IF(OR(AW$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AW$3,$H239/$G239,$H239-SUM($I239:AV239)))","v":0},{"$f":"IF(OR(AX$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AX$3,$H239/$G239,$H239-SUM($I239:AW239)))","v":0},{"$f":"IF(OR(AY$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AY$3,$H239/$G239,$H239-SUM($I239:AX239)))","v":0},{"$f":"IF(OR(AZ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>AZ$3,$H239/$G239,$H239-SUM($I239:AY239)))","v":0},{"$f":"IF(OR(BA$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BA$3,$H239/$G239,$H239-SUM($I239:AZ239)))","v":0},{"$f":"IF(OR(BB$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BB$3,$H239/$G239,$H239-SUM($I239:BA239)))","v":0},{"$f":"IF(OR(BC$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BC$3,$H239/$G239,$H239-SUM($I239:BB239)))","v":0},{"$f":"IF(OR(BD$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BD$3,$H239/$G239,$H239-SUM($I239:BC239)))","v":0},{"$f":"IF(OR(BE$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BE$3,$H239/$G239,$H239-SUM($I239:BD239)))","v":0},{"$f":"IF(OR(BF$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BF$3,$H239/$G239,$H239-SUM($I239:BE239)))","v":0},{"$f":"IF(OR(BG$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BG$3,$H239/$G239,$H239-SUM($I239:BF239)))","v":0},{"$f":"IF(OR(BH$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BH$3,$H239/$G239,$H239-SUM($I239:BG239)))","v":0},{"$f":"IF(OR(BI$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BI$3,$H239/$G239,$H239-SUM($I239:BH239)))","v":0},{"$f":"IF(OR(BJ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BJ$3,$H239/$G239,$H239-SUM($I239:BI239)))","v":0},{"$f":"IF(OR(BK$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BK$3,$H239/$G239,$H239-SUM($I239:BJ239)))","v":0},{"$f":"IF(OR(BL$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BL$3,$H239/$G239,$H239-SUM($I239:BK239)))","v":0},{"$f":"IF(OR(BM$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BM$3,$H239/$G239,$H239-SUM($I239:BL239)))","v":0},{"$f":"IF(OR(BN$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BN$3,$H239/$G239,$H239-SUM($I239:BM239)))","v":0},{"$f":"IF(OR(BO$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BO$3,$H239/$G239,$H239-SUM($I239:BN239)))","v":0},{"$f":"IF(OR(BP$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BP$3,$H239/$G239,$H239-SUM($I239:BO239)))","v":0},{"$f":"IF(OR(BQ$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BQ$3,$H239/$G239,$H239-SUM($I239:BP239)))","v":0},{"$f":"IF(OR(BR$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BR$3,$H239/$G239,$H239-SUM($I239:BQ239)))","v":0},{"$f":"IF(OR(BS$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BS$3,$H239/$G239,$H239-SUM($I239:BR239)))","v":0},{"$f":"IF(OR(BT$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BT$3,$H239/$G239,$H239-SUM($I239:BS239)))","v":0},{"$f":"IF(OR(BU$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BU$3,$H239/$G239,$H239-SUM($I239:BT239)))","v":0},{"$f":"IF(OR(BV$3<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239)>BV$3,$H239/$G239,$H239-SUM($I239:BU239)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,55,{"$f":"AD218","v":0},null,{"$f":"IF(OR(J$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>J$3,$H240/$G240,$H240-SUM($I240:I240)))","v":0},{"$f":"IF(OR(K$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>K$3,$H240/$G240,$H240-SUM($I240:J240)))","v":0},{"$f":"IF(OR(L$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>L$3,$H240/$G240,$H240-SUM($I240:K240)))","v":0},{"$f":"IF(OR(M$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>M$3,$H240/$G240,$H240-SUM($I240:L240)))","v":0},{"$f":"IF(OR(N$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>N$3,$H240/$G240,$H240-SUM($I240:M240)))","v":0},{"$f":"IF(OR(O$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>O$3,$H240/$G240,$H240-SUM($I240:N240)))","v":0},{"$f":"IF(OR(P$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>P$3,$H240/$G240,$H240-SUM($I240:O240)))","v":0},{"$f":"IF(OR(Q$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Q$3,$H240/$G240,$H240-SUM($I240:P240)))","v":0},{"$f":"IF(OR(R$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>R$3,$H240/$G240,$H240-SUM($I240:Q240)))","v":0},{"$f":"IF(OR(S$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>S$3,$H240/$G240,$H240-SUM($I240:R240)))","v":0},{"$f":"IF(OR(T$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>T$3,$H240/$G240,$H240-SUM($I240:S240)))","v":0},{"$f":"IF(OR(U$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>U$3,$H240/$G240,$H240-SUM($I240:T240)))","v":0},{"$f":"IF(OR(V$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>V$3,$H240/$G240,$H240-SUM($I240:U240)))","v":0},{"$f":"IF(OR(W$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>W$3,$H240/$G240,$H240-SUM($I240:V240)))","v":0},{"$f":"IF(OR(X$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>X$3,$H240/$G240,$H240-SUM($I240:W240)))","v":0},{"$f":"IF(OR(Y$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Y$3,$H240/$G240,$H240-SUM($I240:X240)))","v":0},{"$f":"IF(OR(Z$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>Z$3,$H240/$G240,$H240-SUM($I240:Y240)))","v":0},{"$f":"IF(OR(AA$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AA$3,$H240/$G240,$H240-SUM($I240:Z240)))","v":0},{"$f":"IF(OR(AB$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AB$3,$H240/$G240,$H240-SUM($I240:AA240)))","v":0},{"$f":"IF(OR(AC$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AC$3,$H240/$G240,$H240-SUM($I240:AB240)))","v":0},{"$f":"IF(OR(AD$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AD$3,$H240/$G240,$H240-SUM($I240:AC240)))","v":0},{"$f":"IF(OR(AE$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AE$3,$H240/$G240,$H240-SUM($I240:AD240)))","v":0},{"$f":"IF(OR(AF$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AF$3,$H240/$G240,$H240-SUM($I240:AE240)))","v":0},{"$f":"IF(OR(AG$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AG$3,$H240/$G240,$H240-SUM($I240:AF240)))","v":0},{"$f":"IF(OR(AH$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AH$3,$H240/$G240,$H240-SUM($I240:AG240)))","v":0},{"$f":"IF(OR(AI$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AI$3,$H240/$G240,$H240-SUM($I240:AH240)))","v":0},{"$f":"IF(OR(AJ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AJ$3,$H240/$G240,$H240-SUM($I240:AI240)))","v":0},{"$f":"IF(OR(AK$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AK$3,$H240/$G240,$H240-SUM($I240:AJ240)))","v":0},{"$f":"IF(OR(AL$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AL$3,$H240/$G240,$H240-SUM($I240:AK240)))","v":0},{"$f":"IF(OR(AM$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AM$3,$H240/$G240,$H240-SUM($I240:AL240)))","v":0},{"$f":"IF(OR(AN$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AN$3,$H240/$G240,$H240-SUM($I240:AM240)))","v":0},{"$f":"IF(OR(AO$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AO$3,$H240/$G240,$H240-SUM($I240:AN240)))","v":0},{"$f":"IF(OR(AP$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AP$3,$H240/$G240,$H240-SUM($I240:AO240)))","v":0},{"$f":"IF(OR(AQ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AQ$3,$H240/$G240,$H240-SUM($I240:AP240)))","v":0},{"$f":"IF(OR(AR$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AR$3,$H240/$G240,$H240-SUM($I240:AQ240)))","v":0},{"$f":"IF(OR(AS$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AS$3,$H240/$G240,$H240-SUM($I240:AR240)))","v":0},{"$f":"IF(OR(AT$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AT$3,$H240/$G240,$H240-SUM($I240:AS240)))","v":0},{"$f":"IF(OR(AU$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AU$3,$H240/$G240,$H240-SUM($I240:AT240)))","v":0},{"$f":"IF(OR(AV$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AV$3,$H240/$G240,$H240-SUM($I240:AU240)))","v":0},{"$f":"IF(OR(AW$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AW$3,$H240/$G240,$H240-SUM($I240:AV240)))","v":0},{"$f":"IF(OR(AX$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AX$3,$H240/$G240,$H240-SUM($I240:AW240)))","v":0},{"$f":"IF(OR(AY$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AY$3,$H240/$G240,$H240-SUM($I240:AX240)))","v":0},{"$f":"IF(OR(AZ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>AZ$3,$H240/$G240,$H240-SUM($I240:AY240)))","v":0},{"$f":"IF(OR(BA$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BA$3,$H240/$G240,$H240-SUM($I240:AZ240)))","v":0},{"$f":"IF(OR(BB$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BB$3,$H240/$G240,$H240-SUM($I240:BA240)))","v":0},{"$f":"IF(OR(BC$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BC$3,$H240/$G240,$H240-SUM($I240:BB240)))","v":0},{"$f":"IF(OR(BD$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BD$3,$H240/$G240,$H240-SUM($I240:BC240)))","v":0},{"$f":"IF(OR(BE$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BE$3,$H240/$G240,$H240-SUM($I240:BD240)))","v":0},{"$f":"IF(OR(BF$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BF$3,$H240/$G240,$H240-SUM($I240:BE240)))","v":0},{"$f":"IF(OR(BG$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BG$3,$H240/$G240,$H240-SUM($I240:BF240)))","v":0},{"$f":"IF(OR(BH$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BH$3,$H240/$G240,$H240-SUM($I240:BG240)))","v":0},{"$f":"IF(OR(BI$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BI$3,$H240/$G240,$H240-SUM($I240:BH240)))","v":0},{"$f":"IF(OR(BJ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BJ$3,$H240/$G240,$H240-SUM($I240:BI240)))","v":0},{"$f":"IF(OR(BK$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BK$3,$H240/$G240,$H240-SUM($I240:BJ240)))","v":0},{"$f":"IF(OR(BL$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BL$3,$H240/$G240,$H240-SUM($I240:BK240)))","v":0},{"$f":"IF(OR(BM$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BM$3,$H240/$G240,$H240-SUM($I240:BL240)))","v":0},{"$f":"IF(OR(BN$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BN$3,$H240/$G240,$H240-SUM($I240:BM240)))","v":0},{"$f":"IF(OR(BO$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BO$3,$H240/$G240,$H240-SUM($I240:BN240)))","v":0},{"$f":"IF(OR(BP$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BP$3,$H240/$G240,$H240-SUM($I240:BO240)))","v":0},{"$f":"IF(OR(BQ$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BQ$3,$H240/$G240,$H240-SUM($I240:BP240)))","v":0},{"$f":"IF(OR(BR$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BR$3,$H240/$G240,$H240-SUM($I240:BQ240)))","v":0},{"$f":"IF(OR(BS$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BS$3,$H240/$G240,$H240-SUM($I240:BR240)))","v":0},{"$f":"IF(OR(BT$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BT$3,$H240/$G240,$H240-SUM($I240:BS240)))","v":0},{"$f":"IF(OR(BU$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BU$3,$H240/$G240,$H240-SUM($I240:BT240)))","v":0},{"$f":"IF(OR(BV$3<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240)>BV$3,$H240/$G240,$H240-SUM($I240:BU240)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,55,{"$f":"AE218","v":0},null,{"$f":"IF(OR(J$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>J$3,$H241/$G241,$H241-SUM($I241:I241)))","v":0},{"$f":"IF(OR(K$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>K$3,$H241/$G241,$H241-SUM($I241:J241)))","v":0},{"$f":"IF(OR(L$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>L$3,$H241/$G241,$H241-SUM($I241:K241)))","v":0},{"$f":"IF(OR(M$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>M$3,$H241/$G241,$H241-SUM($I241:L241)))","v":0},{"$f":"IF(OR(N$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>N$3,$H241/$G241,$H241-SUM($I241:M241)))","v":0},{"$f":"IF(OR(O$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>O$3,$H241/$G241,$H241-SUM($I241:N241)))","v":0},{"$f":"IF(OR(P$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>P$3,$H241/$G241,$H241-SUM($I241:O241)))","v":0},{"$f":"IF(OR(Q$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Q$3,$H241/$G241,$H241-SUM($I241:P241)))","v":0},{"$f":"IF(OR(R$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>R$3,$H241/$G241,$H241-SUM($I241:Q241)))","v":0},{"$f":"IF(OR(S$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>S$3,$H241/$G241,$H241-SUM($I241:R241)))","v":0},{"$f":"IF(OR(T$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>T$3,$H241/$G241,$H241-SUM($I241:S241)))","v":0},{"$f":"IF(OR(U$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>U$3,$H241/$G241,$H241-SUM($I241:T241)))","v":0},{"$f":"IF(OR(V$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>V$3,$H241/$G241,$H241-SUM($I241:U241)))","v":0},{"$f":"IF(OR(W$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>W$3,$H241/$G241,$H241-SUM($I241:V241)))","v":0},{"$f":"IF(OR(X$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>X$3,$H241/$G241,$H241-SUM($I241:W241)))","v":0},{"$f":"IF(OR(Y$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Y$3,$H241/$G241,$H241-SUM($I241:X241)))","v":0},{"$f":"IF(OR(Z$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>Z$3,$H241/$G241,$H241-SUM($I241:Y241)))","v":0},{"$f":"IF(OR(AA$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AA$3,$H241/$G241,$H241-SUM($I241:Z241)))","v":0},{"$f":"IF(OR(AB$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AB$3,$H241/$G241,$H241-SUM($I241:AA241)))","v":0},{"$f":"IF(OR(AC$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AC$3,$H241/$G241,$H241-SUM($I241:AB241)))","v":0},{"$f":"IF(OR(AD$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AD$3,$H241/$G241,$H241-SUM($I241:AC241)))","v":0},{"$f":"IF(OR(AE$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AE$3,$H241/$G241,$H241-SUM($I241:AD241)))","v":0},{"$f":"IF(OR(AF$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AF$3,$H241/$G241,$H241-SUM($I241:AE241)))","v":0},{"$f":"IF(OR(AG$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AG$3,$H241/$G241,$H241-SUM($I241:AF241)))","v":0},{"$f":"IF(OR(AH$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AH$3,$H241/$G241,$H241-SUM($I241:AG241)))","v":0},{"$f":"IF(OR(AI$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AI$3,$H241/$G241,$H241-SUM($I241:AH241)))","v":0},{"$f":"IF(OR(AJ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AJ$3,$H241/$G241,$H241-SUM($I241:AI241)))","v":0},{"$f":"IF(OR(AK$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AK$3,$H241/$G241,$H241-SUM($I241:AJ241)))","v":0},{"$f":"IF(OR(AL$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AL$3,$H241/$G241,$H241-SUM($I241:AK241)))","v":0},{"$f":"IF(OR(AM$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AM$3,$H241/$G241,$H241-SUM($I241:AL241)))","v":0},{"$f":"IF(OR(AN$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AN$3,$H241/$G241,$H241-SUM($I241:AM241)))","v":0},{"$f":"IF(OR(AO$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AO$3,$H241/$G241,$H241-SUM($I241:AN241)))","v":0},{"$f":"IF(OR(AP$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AP$3,$H241/$G241,$H241-SUM($I241:AO241)))","v":0},{"$f":"IF(OR(AQ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AQ$3,$H241/$G241,$H241-SUM($I241:AP241)))","v":0},{"$f":"IF(OR(AR$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AR$3,$H241/$G241,$H241-SUM($I241:AQ241)))","v":0},{"$f":"IF(OR(AS$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AS$3,$H241/$G241,$H241-SUM($I241:AR241)))","v":0},{"$f":"IF(OR(AT$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AT$3,$H241/$G241,$H241-SUM($I241:AS241)))","v":0},{"$f":"IF(OR(AU$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AU$3,$H241/$G241,$H241-SUM($I241:AT241)))","v":0},{"$f":"IF(OR(AV$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AV$3,$H241/$G241,$H241-SUM($I241:AU241)))","v":0},{"$f":"IF(OR(AW$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AW$3,$H241/$G241,$H241-SUM($I241:AV241)))","v":0},{"$f":"IF(OR(AX$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AX$3,$H241/$G241,$H241-SUM($I241:AW241)))","v":0},{"$f":"IF(OR(AY$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AY$3,$H241/$G241,$H241-SUM($I241:AX241)))","v":0},{"$f":"IF(OR(AZ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>AZ$3,$H241/$G241,$H241-SUM($I241:AY241)))","v":0},{"$f":"IF(OR(BA$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BA$3,$H241/$G241,$H241-SUM($I241:AZ241)))","v":0},{"$f":"IF(OR(BB$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BB$3,$H241/$G241,$H241-SUM($I241:BA241)))","v":0},{"$f":"IF(OR(BC$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BC$3,$H241/$G241,$H241-SUM($I241:BB241)))","v":0},{"$f":"IF(OR(BD$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BD$3,$H241/$G241,$H241-SUM($I241:BC241)))","v":0},{"$f":"IF(OR(BE$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BE$3,$H241/$G241,$H241-SUM($I241:BD241)))","v":0},{"$f":"IF(OR(BF$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BF$3,$H241/$G241,$H241-SUM($I241:BE241)))","v":0},{"$f":"IF(OR(BG$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BG$3,$H241/$G241,$H241-SUM($I241:BF241)))","v":0},{"$f":"IF(OR(BH$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BH$3,$H241/$G241,$H241-SUM($I241:BG241)))","v":0},{"$f":"IF(OR(BI$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BI$3,$H241/$G241,$H241-SUM($I241:BH241)))","v":0},{"$f":"IF(OR(BJ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BJ$3,$H241/$G241,$H241-SUM($I241:BI241)))","v":0},{"$f":"IF(OR(BK$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BK$3,$H241/$G241,$H241-SUM($I241:BJ241)))","v":0},{"$f":"IF(OR(BL$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BL$3,$H241/$G241,$H241-SUM($I241:BK241)))","v":0},{"$f":"IF(OR(BM$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BM$3,$H241/$G241,$H241-SUM($I241:BL241)))","v":0},{"$f":"IF(OR(BN$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BN$3,$H241/$G241,$H241-SUM($I241:BM241)))","v":0},{"$f":"IF(OR(BO$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BO$3,$H241/$G241,$H241-SUM($I241:BN241)))","v":0},{"$f":"IF(OR(BP$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BP$3,$H241/$G241,$H241-SUM($I241:BO241)))","v":0},{"$f":"IF(OR(BQ$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BQ$3,$H241/$G241,$H241-SUM($I241:BP241)))","v":0},{"$f":"IF(OR(BR$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BR$3,$H241/$G241,$H241-SUM($I241:BQ241)))","v":0},{"$f":"IF(OR(BS$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BS$3,$H241/$G241,$H241-SUM($I241:BR241)))","v":0},{"$f":"IF(OR(BT$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BT$3,$H241/$G241,$H241-SUM($I241:BS241)))","v":0},{"$f":"IF(OR(BU$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BU$3,$H241/$G241,$H241-SUM($I241:BT241)))","v":0},{"$f":"IF(OR(BV$3<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241)>BV$3,$H241/$G241,$H241-SUM($I241:BU241)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,55,{"$f":"AF218","v":0},null,{"$f":"IF(OR(J$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>J$3,$H242/$G242,$H242-SUM($I242:I242)))","v":0},{"$f":"IF(OR(K$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>K$3,$H242/$G242,$H242-SUM($I242:J242)))","v":0},{"$f":"IF(OR(L$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>L$3,$H242/$G242,$H242-SUM($I242:K242)))","v":0},{"$f":"IF(OR(M$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>M$3,$H242/$G242,$H242-SUM($I242:L242)))","v":0},{"$f":"IF(OR(N$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>N$3,$H242/$G242,$H242-SUM($I242:M242)))","v":0},{"$f":"IF(OR(O$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>O$3,$H242/$G242,$H242-SUM($I242:N242)))","v":0},{"$f":"IF(OR(P$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>P$3,$H242/$G242,$H242-SUM($I242:O242)))","v":0},{"$f":"IF(OR(Q$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Q$3,$H242/$G242,$H242-SUM($I242:P242)))","v":0},{"$f":"IF(OR(R$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>R$3,$H242/$G242,$H242-SUM($I242:Q242)))","v":0},{"$f":"IF(OR(S$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>S$3,$H242/$G242,$H242-SUM($I242:R242)))","v":0},{"$f":"IF(OR(T$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>T$3,$H242/$G242,$H242-SUM($I242:S242)))","v":0},{"$f":"IF(OR(U$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>U$3,$H242/$G242,$H242-SUM($I242:T242)))","v":0},{"$f":"IF(OR(V$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>V$3,$H242/$G242,$H242-SUM($I242:U242)))","v":0},{"$f":"IF(OR(W$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>W$3,$H242/$G242,$H242-SUM($I242:V242)))","v":0},{"$f":"IF(OR(X$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>X$3,$H242/$G242,$H242-SUM($I242:W242)))","v":0},{"$f":"IF(OR(Y$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Y$3,$H242/$G242,$H242-SUM($I242:X242)))","v":0},{"$f":"IF(OR(Z$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>Z$3,$H242/$G242,$H242-SUM($I242:Y242)))","v":0},{"$f":"IF(OR(AA$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AA$3,$H242/$G242,$H242-SUM($I242:Z242)))","v":0},{"$f":"IF(OR(AB$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AB$3,$H242/$G242,$H242-SUM($I242:AA242)))","v":0},{"$f":"IF(OR(AC$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AC$3,$H242/$G242,$H242-SUM($I242:AB242)))","v":0},{"$f":"IF(OR(AD$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AD$3,$H242/$G242,$H242-SUM($I242:AC242)))","v":0},{"$f":"IF(OR(AE$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AE$3,$H242/$G242,$H242-SUM($I242:AD242)))","v":0},{"$f":"IF(OR(AF$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AF$3,$H242/$G242,$H242-SUM($I242:AE242)))","v":0},{"$f":"IF(OR(AG$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AG$3,$H242/$G242,$H242-SUM($I242:AF242)))","v":0},{"$f":"IF(OR(AH$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AH$3,$H242/$G242,$H242-SUM($I242:AG242)))","v":0},{"$f":"IF(OR(AI$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AI$3,$H242/$G242,$H242-SUM($I242:AH242)))","v":0},{"$f":"IF(OR(AJ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AJ$3,$H242/$G242,$H242-SUM($I242:AI242)))","v":0},{"$f":"IF(OR(AK$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AK$3,$H242/$G242,$H242-SUM($I242:AJ242)))","v":0},{"$f":"IF(OR(AL$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AL$3,$H242/$G242,$H242-SUM($I242:AK242)))","v":0},{"$f":"IF(OR(AM$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AM$3,$H242/$G242,$H242-SUM($I242:AL242)))","v":0},{"$f":"IF(OR(AN$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AN$3,$H242/$G242,$H242-SUM($I242:AM242)))","v":0},{"$f":"IF(OR(AO$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AO$3,$H242/$G242,$H242-SUM($I242:AN242)))","v":0},{"$f":"IF(OR(AP$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AP$3,$H242/$G242,$H242-SUM($I242:AO242)))","v":0},{"$f":"IF(OR(AQ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AQ$3,$H242/$G242,$H242-SUM($I242:AP242)))","v":0},{"$f":"IF(OR(AR$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AR$3,$H242/$G242,$H242-SUM($I242:AQ242)))","v":0},{"$f":"IF(OR(AS$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AS$3,$H242/$G242,$H242-SUM($I242:AR242)))","v":0},{"$f":"IF(OR(AT$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AT$3,$H242/$G242,$H242-SUM($I242:AS242)))","v":0},{"$f":"IF(OR(AU$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AU$3,$H242/$G242,$H242-SUM($I242:AT242)))","v":0},{"$f":"IF(OR(AV$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AV$3,$H242/$G242,$H242-SUM($I242:AU242)))","v":0},{"$f":"IF(OR(AW$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AW$3,$H242/$G242,$H242-SUM($I242:AV242)))","v":0},{"$f":"IF(OR(AX$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AX$3,$H242/$G242,$H242-SUM($I242:AW242)))","v":0},{"$f":"IF(OR(AY$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AY$3,$H242/$G242,$H242-SUM($I242:AX242)))","v":0},{"$f":"IF(OR(AZ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>AZ$3,$H242/$G242,$H242-SUM($I242:AY242)))","v":0},{"$f":"IF(OR(BA$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BA$3,$H242/$G242,$H242-SUM($I242:AZ242)))","v":0},{"$f":"IF(OR(BB$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BB$3,$H242/$G242,$H242-SUM($I242:BA242)))","v":0},{"$f":"IF(OR(BC$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BC$3,$H242/$G242,$H242-SUM($I242:BB242)))","v":0},{"$f":"IF(OR(BD$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BD$3,$H242/$G242,$H242-SUM($I242:BC242)))","v":0},{"$f":"IF(OR(BE$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BE$3,$H242/$G242,$H242-SUM($I242:BD242)))","v":0},{"$f":"IF(OR(BF$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BF$3,$H242/$G242,$H242-SUM($I242:BE242)))","v":0},{"$f":"IF(OR(BG$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BG$3,$H242/$G242,$H242-SUM($I242:BF242)))","v":0},{"$f":"IF(OR(BH$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BH$3,$H242/$G242,$H242-SUM($I242:BG242)))","v":0},{"$f":"IF(OR(BI$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BI$3,$H242/$G242,$H242-SUM($I242:BH242)))","v":0},{"$f":"IF(OR(BJ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BJ$3,$H242/$G242,$H242-SUM($I242:BI242)))","v":0},{"$f":"IF(OR(BK$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BK$3,$H242/$G242,$H242-SUM($I242:BJ242)))","v":0},{"$f":"IF(OR(BL$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BL$3,$H242/$G242,$H242-SUM($I242:BK242)))","v":0},{"$f":"IF(OR(BM$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BM$3,$H242/$G242,$H242-SUM($I242:BL242)))","v":0},{"$f":"IF(OR(BN$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BN$3,$H242/$G242,$H242-SUM($I242:BM242)))","v":0},{"$f":"IF(OR(BO$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BO$3,$H242/$G242,$H242-SUM($I242:BN242)))","v":0},{"$f":"IF(OR(BP$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BP$3,$H242/$G242,$H242-SUM($I242:BO242)))","v":0},{"$f":"IF(OR(BQ$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BQ$3,$H242/$G242,$H242-SUM($I242:BP242)))","v":0},{"$f":"IF(OR(BR$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BR$3,$H242/$G242,$H242-SUM($I242:BQ242)))","v":0},{"$f":"IF(OR(BS$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BS$3,$H242/$G242,$H242-SUM($I242:BR242)))","v":0},{"$f":"IF(OR(BT$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BT$3,$H242/$G242,$H242-SUM($I242:BS242)))","v":0},{"$f":"IF(OR(BU$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BU$3,$H242/$G242,$H242-SUM($I242:BT242)))","v":0},{"$f":"IF(OR(BV$3<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242)>BV$3,$H242/$G242,$H242-SUM($I242:BU242)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,55,{"$f":"AG218","v":0},null,{"$f":"IF(OR(J$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>J$3,$H243/$G243,$H243-SUM($I243:I243)))","v":0},{"$f":"IF(OR(K$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>K$3,$H243/$G243,$H243-SUM($I243:J243)))","v":0},{"$f":"IF(OR(L$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>L$3,$H243/$G243,$H243-SUM($I243:K243)))","v":0},{"$f":"IF(OR(M$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>M$3,$H243/$G243,$H243-SUM($I243:L243)))","v":0},{"$f":"IF(OR(N$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>N$3,$H243/$G243,$H243-SUM($I243:M243)))","v":0},{"$f":"IF(OR(O$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>O$3,$H243/$G243,$H243-SUM($I243:N243)))","v":0},{"$f":"IF(OR(P$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>P$3,$H243/$G243,$H243-SUM($I243:O243)))","v":0},{"$f":"IF(OR(Q$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Q$3,$H243/$G243,$H243-SUM($I243:P243)))","v":0},{"$f":"IF(OR(R$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>R$3,$H243/$G243,$H243-SUM($I243:Q243)))","v":0},{"$f":"IF(OR(S$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>S$3,$H243/$G243,$H243-SUM($I243:R243)))","v":0},{"$f":"IF(OR(T$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>T$3,$H243/$G243,$H243-SUM($I243:S243)))","v":0},{"$f":"IF(OR(U$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>U$3,$H243/$G243,$H243-SUM($I243:T243)))","v":0},{"$f":"IF(OR(V$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>V$3,$H243/$G243,$H243-SUM($I243:U243)))","v":0},{"$f":"IF(OR(W$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>W$3,$H243/$G243,$H243-SUM($I243:V243)))","v":0},{"$f":"IF(OR(X$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>X$3,$H243/$G243,$H243-SUM($I243:W243)))","v":0},{"$f":"IF(OR(Y$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Y$3,$H243/$G243,$H243-SUM($I243:X243)))","v":0},{"$f":"IF(OR(Z$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>Z$3,$H243/$G243,$H243-SUM($I243:Y243)))","v":0},{"$f":"IF(OR(AA$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AA$3,$H243/$G243,$H243-SUM($I243:Z243)))","v":0},{"$f":"IF(OR(AB$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AB$3,$H243/$G243,$H243-SUM($I243:AA243)))","v":0},{"$f":"IF(OR(AC$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AC$3,$H243/$G243,$H243-SUM($I243:AB243)))","v":0},{"$f":"IF(OR(AD$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AD$3,$H243/$G243,$H243-SUM($I243:AC243)))","v":0},{"$f":"IF(OR(AE$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AE$3,$H243/$G243,$H243-SUM($I243:AD243)))","v":0},{"$f":"IF(OR(AF$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AF$3,$H243/$G243,$H243-SUM($I243:AE243)))","v":0},{"$f":"IF(OR(AG$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AG$3,$H243/$G243,$H243-SUM($I243:AF243)))","v":0},{"$f":"IF(OR(AH$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AH$3,$H243/$G243,$H243-SUM($I243:AG243)))","v":0},{"$f":"IF(OR(AI$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AI$3,$H243/$G243,$H243-SUM($I243:AH243)))","v":0},{"$f":"IF(OR(AJ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AJ$3,$H243/$G243,$H243-SUM($I243:AI243)))","v":0},{"$f":"IF(OR(AK$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AK$3,$H243/$G243,$H243-SUM($I243:AJ243)))","v":0},{"$f":"IF(OR(AL$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AL$3,$H243/$G243,$H243-SUM($I243:AK243)))","v":0},{"$f":"IF(OR(AM$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AM$3,$H243/$G243,$H243-SUM($I243:AL243)))","v":0},{"$f":"IF(OR(AN$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AN$3,$H243/$G243,$H243-SUM($I243:AM243)))","v":0},{"$f":"IF(OR(AO$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AO$3,$H243/$G243,$H243-SUM($I243:AN243)))","v":0},{"$f":"IF(OR(AP$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AP$3,$H243/$G243,$H243-SUM($I243:AO243)))","v":0},{"$f":"IF(OR(AQ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AQ$3,$H243/$G243,$H243-SUM($I243:AP243)))","v":0},{"$f":"IF(OR(AR$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AR$3,$H243/$G243,$H243-SUM($I243:AQ243)))","v":0},{"$f":"IF(OR(AS$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AS$3,$H243/$G243,$H243-SUM($I243:AR243)))","v":0},{"$f":"IF(OR(AT$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AT$3,$H243/$G243,$H243-SUM($I243:AS243)))","v":0},{"$f":"IF(OR(AU$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AU$3,$H243/$G243,$H243-SUM($I243:AT243)))","v":0},{"$f":"IF(OR(AV$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AV$3,$H243/$G243,$H243-SUM($I243:AU243)))","v":0},{"$f":"IF(OR(AW$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AW$3,$H243/$G243,$H243-SUM($I243:AV243)))","v":0},{"$f":"IF(OR(AX$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AX$3,$H243/$G243,$H243-SUM($I243:AW243)))","v":0},{"$f":"IF(OR(AY$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AY$3,$H243/$G243,$H243-SUM($I243:AX243)))","v":0},{"$f":"IF(OR(AZ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>AZ$3,$H243/$G243,$H243-SUM($I243:AY243)))","v":0},{"$f":"IF(OR(BA$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BA$3,$H243/$G243,$H243-SUM($I243:AZ243)))","v":0},{"$f":"IF(OR(BB$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BB$3,$H243/$G243,$H243-SUM($I243:BA243)))","v":0},{"$f":"IF(OR(BC$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BC$3,$H243/$G243,$H243-SUM($I243:BB243)))","v":0},{"$f":"IF(OR(BD$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BD$3,$H243/$G243,$H243-SUM($I243:BC243)))","v":0},{"$f":"IF(OR(BE$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BE$3,$H243/$G243,$H243-SUM($I243:BD243)))","v":0},{"$f":"IF(OR(BF$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BF$3,$H243/$G243,$H243-SUM($I243:BE243)))","v":0},{"$f":"IF(OR(BG$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BG$3,$H243/$G243,$H243-SUM($I243:BF243)))","v":0},{"$f":"IF(OR(BH$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BH$3,$H243/$G243,$H243-SUM($I243:BG243)))","v":0},{"$f":"IF(OR(BI$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BI$3,$H243/$G243,$H243-SUM($I243:BH243)))","v":0},{"$f":"IF(OR(BJ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BJ$3,$H243/$G243,$H243-SUM($I243:BI243)))","v":0},{"$f":"IF(OR(BK$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BK$3,$H243/$G243,$H243-SUM($I243:BJ243)))","v":0},{"$f":"IF(OR(BL$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BL$3,$H243/$G243,$H243-SUM($I243:BK243)))","v":0},{"$f":"IF(OR(BM$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BM$3,$H243/$G243,$H243-SUM($I243:BL243)))","v":0},{"$f":"IF(OR(BN$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BN$3,$H243/$G243,$H243-SUM($I243:BM243)))","v":0},{"$f":"IF(OR(BO$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BO$3,$H243/$G243,$H243-SUM($I243:BN243)))","v":0},{"$f":"IF(OR(BP$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BP$3,$H243/$G243,$H243-SUM($I243:BO243)))","v":0},{"$f":"IF(OR(BQ$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BQ$3,$H243/$G243,$H243-SUM($I243:BP243)))","v":0},{"$f":"IF(OR(BR$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BR$3,$H243/$G243,$H243-SUM($I243:BQ243)))","v":0},{"$f":"IF(OR(BS$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BS$3,$H243/$G243,$H243-SUM($I243:BR243)))","v":0},{"$f":"IF(OR(BT$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BT$3,$H243/$G243,$H243-SUM($I243:BS243)))","v":0},{"$f":"IF(OR(BU$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BU$3,$H243/$G243,$H243-SUM($I243:BT243)))","v":0},{"$f":"IF(OR(BV$3<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243)>BV$3,$H243/$G243,$H243-SUM($I243:BU243)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,55,{"$f":"AH218","v":0},null,{"$f":"IF(OR(J$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>J$3,$H244/$G244,$H244-SUM($I244:I244)))","v":0},{"$f":"IF(OR(K$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>K$3,$H244/$G244,$H244-SUM($I244:J244)))","v":0},{"$f":"IF(OR(L$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>L$3,$H244/$G244,$H244-SUM($I244:K244)))","v":0},{"$f":"IF(OR(M$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>M$3,$H244/$G244,$H244-SUM($I244:L244)))","v":0},{"$f":"IF(OR(N$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>N$3,$H244/$G244,$H244-SUM($I244:M244)))","v":0},{"$f":"IF(OR(O$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>O$3,$H244/$G244,$H244-SUM($I244:N244)))","v":0},{"$f":"IF(OR(P$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>P$3,$H244/$G244,$H244-SUM($I244:O244)))","v":0},{"$f":"IF(OR(Q$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Q$3,$H244/$G244,$H244-SUM($I244:P244)))","v":0},{"$f":"IF(OR(R$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>R$3,$H244/$G244,$H244-SUM($I244:Q244)))","v":0},{"$f":"IF(OR(S$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>S$3,$H244/$G244,$H244-SUM($I244:R244)))","v":0},{"$f":"IF(OR(T$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>T$3,$H244/$G244,$H244-SUM($I244:S244)))","v":0},{"$f":"IF(OR(U$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>U$3,$H244/$G244,$H244-SUM($I244:T244)))","v":0},{"$f":"IF(OR(V$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>V$3,$H244/$G244,$H244-SUM($I244:U244)))","v":0},{"$f":"IF(OR(W$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>W$3,$H244/$G244,$H244-SUM($I244:V244)))","v":0},{"$f":"IF(OR(X$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>X$3,$H244/$G244,$H244-SUM($I244:W244)))","v":0},{"$f":"IF(OR(Y$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Y$3,$H244/$G244,$H244-SUM($I244:X244)))","v":0},{"$f":"IF(OR(Z$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>Z$3,$H244/$G244,$H244-SUM($I244:Y244)))","v":0},{"$f":"IF(OR(AA$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AA$3,$H244/$G244,$H244-SUM($I244:Z244)))","v":0},{"$f":"IF(OR(AB$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AB$3,$H244/$G244,$H244-SUM($I244:AA244)))","v":0},{"$f":"IF(OR(AC$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AC$3,$H244/$G244,$H244-SUM($I244:AB244)))","v":0},{"$f":"IF(OR(AD$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AD$3,$H244/$G244,$H244-SUM($I244:AC244)))","v":0},{"$f":"IF(OR(AE$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AE$3,$H244/$G244,$H244-SUM($I244:AD244)))","v":0},{"$f":"IF(OR(AF$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AF$3,$H244/$G244,$H244-SUM($I244:AE244)))","v":0},{"$f":"IF(OR(AG$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AG$3,$H244/$G244,$H244-SUM($I244:AF244)))","v":0},{"$f":"IF(OR(AH$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AH$3,$H244/$G244,$H244-SUM($I244:AG244)))","v":0},{"$f":"IF(OR(AI$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AI$3,$H244/$G244,$H244-SUM($I244:AH244)))","v":0},{"$f":"IF(OR(AJ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AJ$3,$H244/$G244,$H244-SUM($I244:AI244)))","v":0},{"$f":"IF(OR(AK$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AK$3,$H244/$G244,$H244-SUM($I244:AJ244)))","v":0},{"$f":"IF(OR(AL$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AL$3,$H244/$G244,$H244-SUM($I244:AK244)))","v":0},{"$f":"IF(OR(AM$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AM$3,$H244/$G244,$H244-SUM($I244:AL244)))","v":0},{"$f":"IF(OR(AN$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AN$3,$H244/$G244,$H244-SUM($I244:AM244)))","v":0},{"$f":"IF(OR(AO$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AO$3,$H244/$G244,$H244-SUM($I244:AN244)))","v":0},{"$f":"IF(OR(AP$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AP$3,$H244/$G244,$H244-SUM($I244:AO244)))","v":0},{"$f":"IF(OR(AQ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AQ$3,$H244/$G244,$H244-SUM($I244:AP244)))","v":0},{"$f":"IF(OR(AR$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AR$3,$H244/$G244,$H244-SUM($I244:AQ244)))","v":0},{"$f":"IF(OR(AS$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AS$3,$H244/$G244,$H244-SUM($I244:AR244)))","v":0},{"$f":"IF(OR(AT$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AT$3,$H244/$G244,$H244-SUM($I244:AS244)))","v":0},{"$f":"IF(OR(AU$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AU$3,$H244/$G244,$H244-SUM($I244:AT244)))","v":0},{"$f":"IF(OR(AV$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AV$3,$H244/$G244,$H244-SUM($I244:AU244)))","v":0},{"$f":"IF(OR(AW$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AW$3,$H244/$G244,$H244-SUM($I244:AV244)))","v":0},{"$f":"IF(OR(AX$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AX$3,$H244/$G244,$H244-SUM($I244:AW244)))","v":0},{"$f":"IF(OR(AY$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AY$3,$H244/$G244,$H244-SUM($I244:AX244)))","v":0},{"$f":"IF(OR(AZ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>AZ$3,$H244/$G244,$H244-SUM($I244:AY244)))","v":0},{"$f":"IF(OR(BA$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BA$3,$H244/$G244,$H244-SUM($I244:AZ244)))","v":0},{"$f":"IF(OR(BB$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BB$3,$H244/$G244,$H244-SUM($I244:BA244)))","v":0},{"$f":"IF(OR(BC$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BC$3,$H244/$G244,$H244-SUM($I244:BB244)))","v":0},{"$f":"IF(OR(BD$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BD$3,$H244/$G244,$H244-SUM($I244:BC244)))","v":0},{"$f":"IF(OR(BE$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BE$3,$H244/$G244,$H244-SUM($I244:BD244)))","v":0},{"$f":"IF(OR(BF$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BF$3,$H244/$G244,$H244-SUM($I244:BE244)))","v":0},{"$f":"IF(OR(BG$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BG$3,$H244/$G244,$H244-SUM($I244:BF244)))","v":0},{"$f":"IF(OR(BH$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BH$3,$H244/$G244,$H244-SUM($I244:BG244)))","v":0},{"$f":"IF(OR(BI$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BI$3,$H244/$G244,$H244-SUM($I244:BH244)))","v":0},{"$f":"IF(OR(BJ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BJ$3,$H244/$G244,$H244-SUM($I244:BI244)))","v":0},{"$f":"IF(OR(BK$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BK$3,$H244/$G244,$H244-SUM($I244:BJ244)))","v":0},{"$f":"IF(OR(BL$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BL$3,$H244/$G244,$H244-SUM($I244:BK244)))","v":0},{"$f":"IF(OR(BM$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BM$3,$H244/$G244,$H244-SUM($I244:BL244)))","v":0},{"$f":"IF(OR(BN$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BN$3,$H244/$G244,$H244-SUM($I244:BM244)))","v":0},{"$f":"IF(OR(BO$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BO$3,$H244/$G244,$H244-SUM($I244:BN244)))","v":0},{"$f":"IF(OR(BP$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BP$3,$H244/$G244,$H244-SUM($I244:BO244)))","v":0},{"$f":"IF(OR(BQ$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BQ$3,$H244/$G244,$H244-SUM($I244:BP244)))","v":0},{"$f":"IF(OR(BR$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BR$3,$H244/$G244,$H244-SUM($I244:BQ244)))","v":0},{"$f":"IF(OR(BS$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BS$3,$H244/$G244,$H244-SUM($I244:BR244)))","v":0},{"$f":"IF(OR(BT$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BT$3,$H244/$G244,$H244-SUM($I244:BS244)))","v":0},{"$f":"IF(OR(BU$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BU$3,$H244/$G244,$H244-SUM($I244:BT244)))","v":0},{"$f":"IF(OR(BV$3<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244)>BV$3,$H244/$G244,$H244-SUM($I244:BU244)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,55,{"$f":"AI218","v":0},null,{"$f":"IF(OR(J$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>J$3,$H245/$G245,$H245-SUM($I245:I245)))","v":0},{"$f":"IF(OR(K$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>K$3,$H245/$G245,$H245-SUM($I245:J245)))","v":0},{"$f":"IF(OR(L$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>L$3,$H245/$G245,$H245-SUM($I245:K245)))","v":0},{"$f":"IF(OR(M$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>M$3,$H245/$G245,$H245-SUM($I245:L245)))","v":0},{"$f":"IF(OR(N$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>N$3,$H245/$G245,$H245-SUM($I245:M245)))","v":0},{"$f":"IF(OR(O$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>O$3,$H245/$G245,$H245-SUM($I245:N245)))","v":0},{"$f":"IF(OR(P$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>P$3,$H245/$G245,$H245-SUM($I245:O245)))","v":0},{"$f":"IF(OR(Q$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Q$3,$H245/$G245,$H245-SUM($I245:P245)))","v":0},{"$f":"IF(OR(R$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>R$3,$H245/$G245,$H245-SUM($I245:Q245)))","v":0},{"$f":"IF(OR(S$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>S$3,$H245/$G245,$H245-SUM($I245:R245)))","v":0},{"$f":"IF(OR(T$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>T$3,$H245/$G245,$H245-SUM($I245:S245)))","v":0},{"$f":"IF(OR(U$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>U$3,$H245/$G245,$H245-SUM($I245:T245)))","v":0},{"$f":"IF(OR(V$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>V$3,$H245/$G245,$H245-SUM($I245:U245)))","v":0},{"$f":"IF(OR(W$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>W$3,$H245/$G245,$H245-SUM($I245:V245)))","v":0},{"$f":"IF(OR(X$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>X$3,$H245/$G245,$H245-SUM($I245:W245)))","v":0},{"$f":"IF(OR(Y$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Y$3,$H245/$G245,$H245-SUM($I245:X245)))","v":0},{"$f":"IF(OR(Z$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>Z$3,$H245/$G245,$H245-SUM($I245:Y245)))","v":0},{"$f":"IF(OR(AA$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AA$3,$H245/$G245,$H245-SUM($I245:Z245)))","v":0},{"$f":"IF(OR(AB$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AB$3,$H245/$G245,$H245-SUM($I245:AA245)))","v":0},{"$f":"IF(OR(AC$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AC$3,$H245/$G245,$H245-SUM($I245:AB245)))","v":0},{"$f":"IF(OR(AD$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AD$3,$H245/$G245,$H245-SUM($I245:AC245)))","v":0},{"$f":"IF(OR(AE$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AE$3,$H245/$G245,$H245-SUM($I245:AD245)))","v":0},{"$f":"IF(OR(AF$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AF$3,$H245/$G245,$H245-SUM($I245:AE245)))","v":0},{"$f":"IF(OR(AG$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AG$3,$H245/$G245,$H245-SUM($I245:AF245)))","v":0},{"$f":"IF(OR(AH$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AH$3,$H245/$G245,$H245-SUM($I245:AG245)))","v":0},{"$f":"IF(OR(AI$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AI$3,$H245/$G245,$H245-SUM($I245:AH245)))","v":0},{"$f":"IF(OR(AJ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AJ$3,$H245/$G245,$H245-SUM($I245:AI245)))","v":0},{"$f":"IF(OR(AK$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AK$3,$H245/$G245,$H245-SUM($I245:AJ245)))","v":0},{"$f":"IF(OR(AL$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AL$3,$H245/$G245,$H245-SUM($I245:AK245)))","v":0},{"$f":"IF(OR(AM$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AM$3,$H245/$G245,$H245-SUM($I245:AL245)))","v":0},{"$f":"IF(OR(AN$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AN$3,$H245/$G245,$H245-SUM($I245:AM245)))","v":0},{"$f":"IF(OR(AO$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AO$3,$H245/$G245,$H245-SUM($I245:AN245)))","v":0},{"$f":"IF(OR(AP$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AP$3,$H245/$G245,$H245-SUM($I245:AO245)))","v":0},{"$f":"IF(OR(AQ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AQ$3,$H245/$G245,$H245-SUM($I245:AP245)))","v":0},{"$f":"IF(OR(AR$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AR$3,$H245/$G245,$H245-SUM($I245:AQ245)))","v":0},{"$f":"IF(OR(AS$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AS$3,$H245/$G245,$H245-SUM($I245:AR245)))","v":0},{"$f":"IF(OR(AT$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AT$3,$H245/$G245,$H245-SUM($I245:AS245)))","v":0},{"$f":"IF(OR(AU$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AU$3,$H245/$G245,$H245-SUM($I245:AT245)))","v":0},{"$f":"IF(OR(AV$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AV$3,$H245/$G245,$H245-SUM($I245:AU245)))","v":0},{"$f":"IF(OR(AW$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AW$3,$H245/$G245,$H245-SUM($I245:AV245)))","v":0},{"$f":"IF(OR(AX$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AX$3,$H245/$G245,$H245-SUM($I245:AW245)))","v":0},{"$f":"IF(OR(AY$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AY$3,$H245/$G245,$H245-SUM($I245:AX245)))","v":0},{"$f":"IF(OR(AZ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>AZ$3,$H245/$G245,$H245-SUM($I245:AY245)))","v":0},{"$f":"IF(OR(BA$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BA$3,$H245/$G245,$H245-SUM($I245:AZ245)))","v":0},{"$f":"IF(OR(BB$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BB$3,$H245/$G245,$H245-SUM($I245:BA245)))","v":0},{"$f":"IF(OR(BC$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BC$3,$H245/$G245,$H245-SUM($I245:BB245)))","v":0},{"$f":"IF(OR(BD$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BD$3,$H245/$G245,$H245-SUM($I245:BC245)))","v":0},{"$f":"IF(OR(BE$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BE$3,$H245/$G245,$H245-SUM($I245:BD245)))","v":0},{"$f":"IF(OR(BF$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BF$3,$H245/$G245,$H245-SUM($I245:BE245)))","v":0},{"$f":"IF(OR(BG$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BG$3,$H245/$G245,$H245-SUM($I245:BF245)))","v":0},{"$f":"IF(OR(BH$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BH$3,$H245/$G245,$H245-SUM($I245:BG245)))","v":0},{"$f":"IF(OR(BI$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BI$3,$H245/$G245,$H245-SUM($I245:BH245)))","v":0},{"$f":"IF(OR(BJ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BJ$3,$H245/$G245,$H245-SUM($I245:BI245)))","v":0},{"$f":"IF(OR(BK$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BK$3,$H245/$G245,$H245-SUM($I245:BJ245)))","v":0},{"$f":"IF(OR(BL$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BL$3,$H245/$G245,$H245-SUM($I245:BK245)))","v":0},{"$f":"IF(OR(BM$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BM$3,$H245/$G245,$H245-SUM($I245:BL245)))","v":0},{"$f":"IF(OR(BN$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BN$3,$H245/$G245,$H245-SUM($I245:BM245)))","v":0},{"$f":"IF(OR(BO$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BO$3,$H245/$G245,$H245-SUM($I245:BN245)))","v":0},{"$f":"IF(OR(BP$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BP$3,$H245/$G245,$H245-SUM($I245:BO245)))","v":0},{"$f":"IF(OR(BQ$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BQ$3,$H245/$G245,$H245-SUM($I245:BP245)))","v":0},{"$f":"IF(OR(BR$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BR$3,$H245/$G245,$H245-SUM($I245:BQ245)))","v":0},{"$f":"IF(OR(BS$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BS$3,$H245/$G245,$H245-SUM($I245:BR245)))","v":0},{"$f":"IF(OR(BT$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BT$3,$H245/$G245,$H245-SUM($I245:BS245)))","v":0},{"$f":"IF(OR(BU$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BU$3,$H245/$G245,$H245-SUM($I245:BT245)))","v":0},{"$f":"IF(OR(BV$3<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245)>BV$3,$H245/$G245,$H245-SUM($I245:BU245)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,55,{"$f":"AJ218","v":0},null,{"$f":"IF(OR(J$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>J$3,$H246/$G246,$H246-SUM($I246:I246)))","v":0},{"$f":"IF(OR(K$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>K$3,$H246/$G246,$H246-SUM($I246:J246)))","v":0},{"$f":"IF(OR(L$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>L$3,$H246/$G246,$H246-SUM($I246:K246)))","v":0},{"$f":"IF(OR(M$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>M$3,$H246/$G246,$H246-SUM($I246:L246)))","v":0},{"$f":"IF(OR(N$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>N$3,$H246/$G246,$H246-SUM($I246:M246)))","v":0},{"$f":"IF(OR(O$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>O$3,$H246/$G246,$H246-SUM($I246:N246)))","v":0},{"$f":"IF(OR(P$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>P$3,$H246/$G246,$H246-SUM($I246:O246)))","v":0},{"$f":"IF(OR(Q$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Q$3,$H246/$G246,$H246-SUM($I246:P246)))","v":0},{"$f":"IF(OR(R$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>R$3,$H246/$G246,$H246-SUM($I246:Q246)))","v":0},{"$f":"IF(OR(S$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>S$3,$H246/$G246,$H246-SUM($I246:R246)))","v":0},{"$f":"IF(OR(T$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>T$3,$H246/$G246,$H246-SUM($I246:S246)))","v":0},{"$f":"IF(OR(U$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>U$3,$H246/$G246,$H246-SUM($I246:T246)))","v":0},{"$f":"IF(OR(V$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>V$3,$H246/$G246,$H246-SUM($I246:U246)))","v":0},{"$f":"IF(OR(W$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>W$3,$H246/$G246,$H246-SUM($I246:V246)))","v":0},{"$f":"IF(OR(X$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>X$3,$H246/$G246,$H246-SUM($I246:W246)))","v":0},{"$f":"IF(OR(Y$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Y$3,$H246/$G246,$H246-SUM($I246:X246)))","v":0},{"$f":"IF(OR(Z$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>Z$3,$H246/$G246,$H246-SUM($I246:Y246)))","v":0},{"$f":"IF(OR(AA$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AA$3,$H246/$G246,$H246-SUM($I246:Z246)))","v":0},{"$f":"IF(OR(AB$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AB$3,$H246/$G246,$H246-SUM($I246:AA246)))","v":0},{"$f":"IF(OR(AC$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AC$3,$H246/$G246,$H246-SUM($I246:AB246)))","v":0},{"$f":"IF(OR(AD$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AD$3,$H246/$G246,$H246-SUM($I246:AC246)))","v":0},{"$f":"IF(OR(AE$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AE$3,$H246/$G246,$H246-SUM($I246:AD246)))","v":0},{"$f":"IF(OR(AF$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AF$3,$H246/$G246,$H246-SUM($I246:AE246)))","v":0},{"$f":"IF(OR(AG$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AG$3,$H246/$G246,$H246-SUM($I246:AF246)))","v":0},{"$f":"IF(OR(AH$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AH$3,$H246/$G246,$H246-SUM($I246:AG246)))","v":0},{"$f":"IF(OR(AI$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AI$3,$H246/$G246,$H246-SUM($I246:AH246)))","v":0},{"$f":"IF(OR(AJ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AJ$3,$H246/$G246,$H246-SUM($I246:AI246)))","v":0},{"$f":"IF(OR(AK$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AK$3,$H246/$G246,$H246-SUM($I246:AJ246)))","v":0},{"$f":"IF(OR(AL$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AL$3,$H246/$G246,$H246-SUM($I246:AK246)))","v":0},{"$f":"IF(OR(AM$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AM$3,$H246/$G246,$H246-SUM($I246:AL246)))","v":0},{"$f":"IF(OR(AN$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AN$3,$H246/$G246,$H246-SUM($I246:AM246)))","v":0},{"$f":"IF(OR(AO$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AO$3,$H246/$G246,$H246-SUM($I246:AN246)))","v":0},{"$f":"IF(OR(AP$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AP$3,$H246/$G246,$H246-SUM($I246:AO246)))","v":0},{"$f":"IF(OR(AQ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AQ$3,$H246/$G246,$H246-SUM($I246:AP246)))","v":0},{"$f":"IF(OR(AR$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AR$3,$H246/$G246,$H246-SUM($I246:AQ246)))","v":0},{"$f":"IF(OR(AS$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AS$3,$H246/$G246,$H246-SUM($I246:AR246)))","v":0},{"$f":"IF(OR(AT$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AT$3,$H246/$G246,$H246-SUM($I246:AS246)))","v":0},{"$f":"IF(OR(AU$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AU$3,$H246/$G246,$H246-SUM($I246:AT246)))","v":0},{"$f":"IF(OR(AV$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AV$3,$H246/$G246,$H246-SUM($I246:AU246)))","v":0},{"$f":"IF(OR(AW$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AW$3,$H246/$G246,$H246-SUM($I246:AV246)))","v":0},{"$f":"IF(OR(AX$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AX$3,$H246/$G246,$H246-SUM($I246:AW246)))","v":0},{"$f":"IF(OR(AY$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AY$3,$H246/$G246,$H246-SUM($I246:AX246)))","v":0},{"$f":"IF(OR(AZ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>AZ$3,$H246/$G246,$H246-SUM($I246:AY246)))","v":0},{"$f":"IF(OR(BA$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BA$3,$H246/$G246,$H246-SUM($I246:AZ246)))","v":0},{"$f":"IF(OR(BB$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BB$3,$H246/$G246,$H246-SUM($I246:BA246)))","v":0},{"$f":"IF(OR(BC$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BC$3,$H246/$G246,$H246-SUM($I246:BB246)))","v":0},{"$f":"IF(OR(BD$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BD$3,$H246/$G246,$H246-SUM($I246:BC246)))","v":0},{"$f":"IF(OR(BE$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BE$3,$H246/$G246,$H246-SUM($I246:BD246)))","v":0},{"$f":"IF(OR(BF$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BF$3,$H246/$G246,$H246-SUM($I246:BE246)))","v":0},{"$f":"IF(OR(BG$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BG$3,$H246/$G246,$H246-SUM($I246:BF246)))","v":0},{"$f":"IF(OR(BH$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BH$3,$H246/$G246,$H246-SUM($I246:BG246)))","v":0},{"$f":"IF(OR(BI$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BI$3,$H246/$G246,$H246-SUM($I246:BH246)))","v":0},{"$f":"IF(OR(BJ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BJ$3,$H246/$G246,$H246-SUM($I246:BI246)))","v":0},{"$f":"IF(OR(BK$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BK$3,$H246/$G246,$H246-SUM($I246:BJ246)))","v":0},{"$f":"IF(OR(BL$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BL$3,$H246/$G246,$H246-SUM($I246:BK246)))","v":0},{"$f":"IF(OR(BM$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BM$3,$H246/$G246,$H246-SUM($I246:BL246)))","v":0},{"$f":"IF(OR(BN$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BN$3,$H246/$G246,$H246-SUM($I246:BM246)))","v":0},{"$f":"IF(OR(BO$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BO$3,$H246/$G246,$H246-SUM($I246:BN246)))","v":0},{"$f":"IF(OR(BP$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BP$3,$H246/$G246,$H246-SUM($I246:BO246)))","v":0},{"$f":"IF(OR(BQ$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BQ$3,$H246/$G246,$H246-SUM($I246:BP246)))","v":0},{"$f":"IF(OR(BR$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BR$3,$H246/$G246,$H246-SUM($I246:BQ246)))","v":0},{"$f":"IF(OR(BS$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BS$3,$H246/$G246,$H246-SUM($I246:BR246)))","v":0},{"$f":"IF(OR(BT$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BT$3,$H246/$G246,$H246-SUM($I246:BS246)))","v":0},{"$f":"IF(OR(BU$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BU$3,$H246/$G246,$H246-SUM($I246:BT246)))","v":0},{"$f":"IF(OR(BV$3<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246)>BV$3,$H246/$G246,$H246-SUM($I246:BU246)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,55,{"$f":"AK218","v":0},null,{"$f":"IF(OR(J$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>J$3,$H247/$G247,$H247-SUM($I247:I247)))","v":0},{"$f":"IF(OR(K$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>K$3,$H247/$G247,$H247-SUM($I247:J247)))","v":0},{"$f":"IF(OR(L$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>L$3,$H247/$G247,$H247-SUM($I247:K247)))","v":0},{"$f":"IF(OR(M$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>M$3,$H247/$G247,$H247-SUM($I247:L247)))","v":0},{"$f":"IF(OR(N$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>N$3,$H247/$G247,$H247-SUM($I247:M247)))","v":0},{"$f":"IF(OR(O$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>O$3,$H247/$G247,$H247-SUM($I247:N247)))","v":0},{"$f":"IF(OR(P$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>P$3,$H247/$G247,$H247-SUM($I247:O247)))","v":0},{"$f":"IF(OR(Q$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>Q$3,$H247/$G247,$H247-SUM($I247:P247)))","v":0},{"$f":"IF(OR(R$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>R$3,$H247/$G247,$H247-SUM($I247:Q247)))","v":0},{"$f":"IF(OR(S$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>S$3,$H247/$G247,$H247-SUM($I247:R247)))","v":0},{"$f":"IF(OR(T$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>T$3,$H247/$G247,$H247-SUM($I247:S247)))","v":0},{"$f":"IF(OR(U$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>U$3,$H247/$G247,$H247-SUM($I247:T247)))","v":0},{"$f":"IF(OR(V$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>V$3,$H247/$G247,$H247-SUM($I247:U247)))","v":0},{"$f":"IF(OR(W$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>W$3,$H247/$G247,$H247-SUM($I247:V247)))","v":0},{"$f":"IF(OR(X$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>X$3,$H247/$G247,$H247-SUM($I247:W247)))","v":0},{"$f":"IF(OR(Y$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>Y$3,$H247/$G247,$H247-SUM($I247:X247)))","v":0},{"$f":"IF(OR(Z$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>Z$3,$H247/$G247,$H247-SUM($I247:Y247)))","v":0},{"$f":"IF(OR(AA$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AA$3,$H247/$G247,$H247-SUM($I247:Z247)))","v":0},{"$f":"IF(OR(AB$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AB$3,$H247/$G247,$H247-SUM($I247:AA247)))","v":0},{"$f":"IF(OR(AC$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AC$3,$H247/$G247,$H247-SUM($I247:AB247)))","v":0},{"$f":"IF(OR(AD$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AD$3,$H247/$G247,$H247-SUM($I247:AC247)))","v":0},{"$f":"IF(OR(AE$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AE$3,$H247/$G247,$H247-SUM($I247:AD247)))","v":0},{"$f":"IF(OR(AF$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AF$3,$H247/$G247,$H247-SUM($I247:AE247)))","v":0},{"$f":"IF(OR(AG$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AG$3,$H247/$G247,$H247-SUM($I247:AF247)))","v":0},{"$f":"IF(OR(AH$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AH$3,$H247/$G247,$H247-SUM($I247:AG247)))","v":0},{"$f":"IF(OR(AI$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AI$3,$H247/$G247,$H247-SUM($I247:AH247)))","v":0},{"$f":"IF(OR(AJ$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AJ$3,$H247/$G247,$H247-SUM($I247:AI247)))","v":0},{"$f":"IF(OR(AK$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AK$3,$H247/$G247,$H247-SUM($I247:AJ247)))","v":0},{"$f":"IF(OR(AL$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AL$3,$H247/$G247,$H247-SUM($I247:AK247)))","v":0},{"$f":"IF(OR(AM$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AM$3,$H247/$G247,$H247-SUM($I247:AL247)))","v":0},{"$f":"IF(OR(AN$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AN$3,$H247/$G247,$H247-SUM($I247:AM247)))","v":0},{"$f":"IF(OR(AO$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AO$3,$H247/$G247,$H247-SUM($I247:AN247)))","v":0},{"$f":"IF(OR(AP$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AP$3,$H247/$G247,$H247-SUM($I247:AO247)))","v":0},{"$f":"IF(OR(AQ$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AQ$3,$H247/$G247,$H247-SUM($I247:AP247)))","v":0},{"$f":"IF(OR(AR$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AR$3,$H247/$G247,$H247-SUM($I247:AQ247)))","v":0},{"$f":"IF(OR(AS$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AS$3,$H247/$G247,$H247-SUM($I247:AR247)))","v":0},{"$f":"IF(OR(AT$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AT$3,$H247/$G247,$H247-SUM($I247:AS247)))","v":0},{"$f":"IF(OR(AU$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AU$3,$H247/$G247,$H247-SUM($I247:AT247)))","v":0},{"$f":"IF(OR(AV$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AV$3,$H247/$G247,$H247-SUM($I247:AU247)))","v":0},{"$f":"IF(OR(AW$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AW$3,$H247/$G247,$H247-SUM($I247:AV247)))","v":0},{"$f":"IF(OR(AX$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AX$3,$H247/$G247,$H247-SUM($I247:AW247)))","v":0},{"$f":"IF(OR(AY$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AY$3,$H247/$G247,$H247-SUM($I247:AX247)))","v":0},{"$f":"IF(OR(AZ$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>AZ$3,$H247/$G247,$H247-SUM($I247:AY247)))","v":0},{"$f":"IF(OR(BA$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BA$3,$H247/$G247,$H247-SUM($I247:AZ247)))","v":0},{"$f":"IF(OR(BB$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BB$3,$H247/$G247,$H247-SUM($I247:BA247)))","v":0},{"$f":"IF(OR(BC$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BC$3,$H247/$G247,$H247-SUM($I247:BB247)))","v":0},{"$f":"IF(OR(BD$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BD$3,$H247/$G247,$H247-SUM($I247:BC247)))","v":0},{"$f":"IF(OR(BE$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BE$3,$H247/$G247,$H247-SUM($I247:BD247)))","v":0},{"$f":"IF(OR(BF$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BF$3,$H247/$G247,$H247-SUM($I247:BE247)))","v":0},{"$f":"IF(OR(BG$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BG$3,$H247/$G247,$H247-SUM($I247:BF247)))","v":0},{"$f":"IF(OR(BH$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BH$3,$H247/$G247,$H247-SUM($I247:BG247)))","v":0},{"$f":"IF(OR(BI$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BI$3,$H247/$G247,$H247-SUM($I247:BH247)))","v":0},{"$f":"IF(OR(BJ$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BJ$3,$H247/$G247,$H247-SUM($I247:BI247)))","v":0},{"$f":"IF(OR(BK$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BK$3,$H247/$G247,$H247-SUM($I247:BJ247)))","v":0},{"$f":"IF(OR(BL$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BL$3,$H247/$G247,$H247-SUM($I247:BK247)))","v":0},{"$f":"IF(OR(BM$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BM$3,$H247/$G247,$H247-SUM($I247:BL247)))","v":0},{"$f":"IF(OR(BN$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BN$3,$H247/$G247,$H247-SUM($I247:BM247)))","v":0},{"$f":"IF(OR(BO$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BO$3,$H247/$G247,$H247-SUM($I247:BN247)))","v":0},{"$f":"IF(OR(BP$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BP$3,$H247/$G247,$H247-SUM($I247:BO247)))","v":0},{"$f":"IF(OR(BQ$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BQ$3,$H247/$G247,$H247-SUM($I247:BP247)))","v":0},{"$f":"IF(OR(BR$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BR$3,$H247/$G247,$H247-SUM($I247:BQ247)))","v":0},{"$f":"IF(OR(BS$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BS$3,$H247/$G247,$H247-SUM($I247:BR247)))","v":0},{"$f":"IF(OR(BT$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BT$3,$H247/$G247,$H247-SUM($I247:BS247)))","v":0},{"$f":"IF(OR(BU$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BU$3,$H247/$G247,$H247-SUM($I247:BT247)))","v":0},{"$f":"IF(OR(BV$3<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247)>BV$3,$H247/$G247,$H247-SUM($I247:BU247)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,55,{"$f":"AL218","v":0},null,{"$f":"IF(OR(J$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>J$3,$H248/$G248,$H248-SUM($I248:I248)))","v":0},{"$f":"IF(OR(K$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>K$3,$H248/$G248,$H248-SUM($I248:J248)))","v":0},{"$f":"IF(OR(L$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>L$3,$H248/$G248,$H248-SUM($I248:K248)))","v":0},{"$f":"IF(OR(M$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>M$3,$H248/$G248,$H248-SUM($I248:L248)))","v":0},{"$f":"IF(OR(N$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>N$3,$H248/$G248,$H248-SUM($I248:M248)))","v":0},{"$f":"IF(OR(O$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>O$3,$H248/$G248,$H248-SUM($I248:N248)))","v":0},{"$f":"IF(OR(P$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>P$3,$H248/$G248,$H248-SUM($I248:O248)))","v":0},{"$f":"IF(OR(Q$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>Q$3,$H248/$G248,$H248-SUM($I248:P248)))","v":0},{"$f":"IF(OR(R$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>R$3,$H248/$G248,$H248-SUM($I248:Q248)))","v":0},{"$f":"IF(OR(S$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>S$3,$H248/$G248,$H248-SUM($I248:R248)))","v":0},{"$f":"IF(OR(T$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>T$3,$H248/$G248,$H248-SUM($I248:S248)))","v":0},{"$f":"IF(OR(U$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>U$3,$H248/$G248,$H248-SUM($I248:T248)))","v":0},{"$f":"IF(OR(V$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>V$3,$H248/$G248,$H248-SUM($I248:U248)))","v":0},{"$f":"IF(OR(W$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>W$3,$H248/$G248,$H248-SUM($I248:V248)))","v":0},{"$f":"IF(OR(X$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>X$3,$H248/$G248,$H248-SUM($I248:W248)))","v":0},{"$f":"IF(OR(Y$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>Y$3,$H248/$G248,$H248-SUM($I248:X248)))","v":0},{"$f":"IF(OR(Z$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>Z$3,$H248/$G248,$H248-SUM($I248:Y248)))","v":0},{"$f":"IF(OR(AA$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AA$3,$H248/$G248,$H248-SUM($I248:Z248)))","v":0},{"$f":"IF(OR(AB$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AB$3,$H248/$G248,$H248-SUM($I248:AA248)))","v":0},{"$f":"IF(OR(AC$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AC$3,$H248/$G248,$H248-SUM($I248:AB248)))","v":0},{"$f":"IF(OR(AD$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AD$3,$H248/$G248,$H248-SUM($I248:AC248)))","v":0},{"$f":"IF(OR(AE$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AE$3,$H248/$G248,$H248-SUM($I248:AD248)))","v":0},{"$f":"IF(OR(AF$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AF$3,$H248/$G248,$H248-SUM($I248:AE248)))","v":0},{"$f":"IF(OR(AG$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AG$3,$H248/$G248,$H248-SUM($I248:AF248)))","v":0},{"$f":"IF(OR(AH$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AH$3,$H248/$G248,$H248-SUM($I248:AG248)))","v":0},{"$f":"IF(OR(AI$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AI$3,$H248/$G248,$H248-SUM($I248:AH248)))","v":0},{"$f":"IF(OR(AJ$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AJ$3,$H248/$G248,$H248-SUM($I248:AI248)))","v":0},{"$f":"IF(OR(AK$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AK$3,$H248/$G248,$H248-SUM($I248:AJ248)))","v":0},{"$f":"IF(OR(AL$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AL$3,$H248/$G248,$H248-SUM($I248:AK248)))","v":0},{"$f":"IF(OR(AM$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AM$3,$H248/$G248,$H248-SUM($I248:AL248)))","v":0},{"$f":"IF(OR(AN$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AN$3,$H248/$G248,$H248-SUM($I248:AM248)))","v":0},{"$f":"IF(OR(AO$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AO$3,$H248/$G248,$H248-SUM($I248:AN248)))","v":0},{"$f":"IF(OR(AP$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AP$3,$H248/$G248,$H248-SUM($I248:AO248)))","v":0},{"$f":"IF(OR(AQ$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AQ$3,$H248/$G248,$H248-SUM($I248:AP248)))","v":0},{"$f":"IF(OR(AR$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AR$3,$H248/$G248,$H248-SUM($I248:AQ248)))","v":0},{"$f":"IF(OR(AS$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AS$3,$H248/$G248,$H248-SUM($I248:AR248)))","v":0},{"$f":"IF(OR(AT$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AT$3,$H248/$G248,$H248-SUM($I248:AS248)))","v":0},{"$f":"IF(OR(AU$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AU$3,$H248/$G248,$H248-SUM($I248:AT248)))","v":0},{"$f":"IF(OR(AV$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AV$3,$H248/$G248,$H248-SUM($I248:AU248)))","v":0},{"$f":"IF(OR(AW$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AW$3,$H248/$G248,$H248-SUM($I248:AV248)))","v":0},{"$f":"IF(OR(AX$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AX$3,$H248/$G248,$H248-SUM($I248:AW248)))","v":0},{"$f":"IF(OR(AY$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AY$3,$H248/$G248,$H248-SUM($I248:AX248)))","v":0},{"$f":"IF(OR(AZ$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>AZ$3,$H248/$G248,$H248-SUM($I248:AY248)))","v":0},{"$f":"IF(OR(BA$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BA$3,$H248/$G248,$H248-SUM($I248:AZ248)))","v":0},{"$f":"IF(OR(BB$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BB$3,$H248/$G248,$H248-SUM($I248:BA248)))","v":0},{"$f":"IF(OR(BC$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BC$3,$H248/$G248,$H248-SUM($I248:BB248)))","v":0},{"$f":"IF(OR(BD$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BD$3,$H248/$G248,$H248-SUM($I248:BC248)))","v":0},{"$f":"IF(OR(BE$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BE$3,$H248/$G248,$H248-SUM($I248:BD248)))","v":0},{"$f":"IF(OR(BF$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BF$3,$H248/$G248,$H248-SUM($I248:BE248)))","v":0},{"$f":"IF(OR(BG$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BG$3,$H248/$G248,$H248-SUM($I248:BF248)))","v":0},{"$f":"IF(OR(BH$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BH$3,$H248/$G248,$H248-SUM($I248:BG248)))","v":0},{"$f":"IF(OR(BI$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BI$3,$H248/$G248,$H248-SUM($I248:BH248)))","v":0},{"$f":"IF(OR(BJ$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BJ$3,$H248/$G248,$H248-SUM($I248:BI248)))","v":0},{"$f":"IF(OR(BK$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BK$3,$H248/$G248,$H248-SUM($I248:BJ248)))","v":0},{"$f":"IF(OR(BL$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BL$3,$H248/$G248,$H248-SUM($I248:BK248)))","v":0},{"$f":"IF(OR(BM$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BM$3,$H248/$G248,$H248-SUM($I248:BL248)))","v":0},{"$f":"IF(OR(BN$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BN$3,$H248/$G248,$H248-SUM($I248:BM248)))","v":0},{"$f":"IF(OR(BO$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BO$3,$H248/$G248,$H248-SUM($I248:BN248)))","v":0},{"$f":"IF(OR(BP$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BP$3,$H248/$G248,$H248-SUM($I248:BO248)))","v":0},{"$f":"IF(OR(BQ$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BQ$3,$H248/$G248,$H248-SUM($I248:BP248)))","v":0},{"$f":"IF(OR(BR$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BR$3,$H248/$G248,$H248-SUM($I248:BQ248)))","v":0},{"$f":"IF(OR(BS$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BS$3,$H248/$G248,$H248-SUM($I248:BR248)))","v":0},{"$f":"IF(OR(BT$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BT$3,$H248/$G248,$H248-SUM($I248:BS248)))","v":0},{"$f":"IF(OR(BU$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BU$3,$H248/$G248,$H248-SUM($I248:BT248)))","v":0},{"$f":"IF(OR(BV$3<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248)>BV$3,$H248/$G248,$H248-SUM($I248:BU248)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,55,{"$f":"AM218","v":0},null,{"$f":"IF(OR(J$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>J$3,$H249/$G249,$H249-SUM($I249:I249)))","v":0},{"$f":"IF(OR(K$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>K$3,$H249/$G249,$H249-SUM($I249:J249)))","v":0},{"$f":"IF(OR(L$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>L$3,$H249/$G249,$H249-SUM($I249:K249)))","v":0},{"$f":"IF(OR(M$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>M$3,$H249/$G249,$H249-SUM($I249:L249)))","v":0},{"$f":"IF(OR(N$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>N$3,$H249/$G249,$H249-SUM($I249:M249)))","v":0},{"$f":"IF(OR(O$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>O$3,$H249/$G249,$H249-SUM($I249:N249)))","v":0},{"$f":"IF(OR(P$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>P$3,$H249/$G249,$H249-SUM($I249:O249)))","v":0},{"$f":"IF(OR(Q$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>Q$3,$H249/$G249,$H249-SUM($I249:P249)))","v":0},{"$f":"IF(OR(R$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>R$3,$H249/$G249,$H249-SUM($I249:Q249)))","v":0},{"$f":"IF(OR(S$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>S$3,$H249/$G249,$H249-SUM($I249:R249)))","v":0},{"$f":"IF(OR(T$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>T$3,$H249/$G249,$H249-SUM($I249:S249)))","v":0},{"$f":"IF(OR(U$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>U$3,$H249/$G249,$H249-SUM($I249:T249)))","v":0},{"$f":"IF(OR(V$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>V$3,$H249/$G249,$H249-SUM($I249:U249)))","v":0},{"$f":"IF(OR(W$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>W$3,$H249/$G249,$H249-SUM($I249:V249)))","v":0},{"$f":"IF(OR(X$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>X$3,$H249/$G249,$H249-SUM($I249:W249)))","v":0},{"$f":"IF(OR(Y$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>Y$3,$H249/$G249,$H249-SUM($I249:X249)))","v":0},{"$f":"IF(OR(Z$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>Z$3,$H249/$G249,$H249-SUM($I249:Y249)))","v":0},{"$f":"IF(OR(AA$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AA$3,$H249/$G249,$H249-SUM($I249:Z249)))","v":0},{"$f":"IF(OR(AB$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AB$3,$H249/$G249,$H249-SUM($I249:AA249)))","v":0},{"$f":"IF(OR(AC$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AC$3,$H249/$G249,$H249-SUM($I249:AB249)))","v":0},{"$f":"IF(OR(AD$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AD$3,$H249/$G249,$H249-SUM($I249:AC249)))","v":0},{"$f":"IF(OR(AE$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AE$3,$H249/$G249,$H249-SUM($I249:AD249)))","v":0},{"$f":"IF(OR(AF$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AF$3,$H249/$G249,$H249-SUM($I249:AE249)))","v":0},{"$f":"IF(OR(AG$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AG$3,$H249/$G249,$H249-SUM($I249:AF249)))","v":0},{"$f":"IF(OR(AH$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AH$3,$H249/$G249,$H249-SUM($I249:AG249)))","v":0},{"$f":"IF(OR(AI$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AI$3,$H249/$G249,$H249-SUM($I249:AH249)))","v":0},{"$f":"IF(OR(AJ$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AJ$3,$H249/$G249,$H249-SUM($I249:AI249)))","v":0},{"$f":"IF(OR(AK$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AK$3,$H249/$G249,$H249-SUM($I249:AJ249)))","v":0},{"$f":"IF(OR(AL$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AL$3,$H249/$G249,$H249-SUM($I249:AK249)))","v":0},{"$f":"IF(OR(AM$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AM$3,$H249/$G249,$H249-SUM($I249:AL249)))","v":0},{"$f":"IF(OR(AN$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AN$3,$H249/$G249,$H249-SUM($I249:AM249)))","v":0},{"$f":"IF(OR(AO$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AO$3,$H249/$G249,$H249-SUM($I249:AN249)))","v":0},{"$f":"IF(OR(AP$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AP$3,$H249/$G249,$H249-SUM($I249:AO249)))","v":0},{"$f":"IF(OR(AQ$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AQ$3,$H249/$G249,$H249-SUM($I249:AP249)))","v":0},{"$f":"IF(OR(AR$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AR$3,$H249/$G249,$H249-SUM($I249:AQ249)))","v":0},{"$f":"IF(OR(AS$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AS$3,$H249/$G249,$H249-SUM($I249:AR249)))","v":0},{"$f":"IF(OR(AT$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AT$3,$H249/$G249,$H249-SUM($I249:AS249)))","v":0},{"$f":"IF(OR(AU$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AU$3,$H249/$G249,$H249-SUM($I249:AT249)))","v":0},{"$f":"IF(OR(AV$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AV$3,$H249/$G249,$H249-SUM($I249:AU249)))","v":0},{"$f":"IF(OR(AW$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AW$3,$H249/$G249,$H249-SUM($I249:AV249)))","v":0},{"$f":"IF(OR(AX$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AX$3,$H249/$G249,$H249-SUM($I249:AW249)))","v":0},{"$f":"IF(OR(AY$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AY$3,$H249/$G249,$H249-SUM($I249:AX249)))","v":0},{"$f":"IF(OR(AZ$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>AZ$3,$H249/$G249,$H249-SUM($I249:AY249)))","v":0},{"$f":"IF(OR(BA$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BA$3,$H249/$G249,$H249-SUM($I249:AZ249)))","v":0},{"$f":"IF(OR(BB$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BB$3,$H249/$G249,$H249-SUM($I249:BA249)))","v":0},{"$f":"IF(OR(BC$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BC$3,$H249/$G249,$H249-SUM($I249:BB249)))","v":0},{"$f":"IF(OR(BD$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BD$3,$H249/$G249,$H249-SUM($I249:BC249)))","v":0},{"$f":"IF(OR(BE$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BE$3,$H249/$G249,$H249-SUM($I249:BD249)))","v":0},{"$f":"IF(OR(BF$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BF$3,$H249/$G249,$H249-SUM($I249:BE249)))","v":0},{"$f":"IF(OR(BG$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BG$3,$H249/$G249,$H249-SUM($I249:BF249)))","v":0},{"$f":"IF(OR(BH$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BH$3,$H249/$G249,$H249-SUM($I249:BG249)))","v":0},{"$f":"IF(OR(BI$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BI$3,$H249/$G249,$H249-SUM($I249:BH249)))","v":0},{"$f":"IF(OR(BJ$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BJ$3,$H249/$G249,$H249-SUM($I249:BI249)))","v":0},{"$f":"IF(OR(BK$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BK$3,$H249/$G249,$H249-SUM($I249:BJ249)))","v":0},{"$f":"IF(OR(BL$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BL$3,$H249/$G249,$H249-SUM($I249:BK249)))","v":0},{"$f":"IF(OR(BM$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BM$3,$H249/$G249,$H249-SUM($I249:BL249)))","v":0},{"$f":"IF(OR(BN$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BN$3,$H249/$G249,$H249-SUM($I249:BM249)))","v":0},{"$f":"IF(OR(BO$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BO$3,$H249/$G249,$H249-SUM($I249:BN249)))","v":0},{"$f":"IF(OR(BP$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BP$3,$H249/$G249,$H249-SUM($I249:BO249)))","v":0},{"$f":"IF(OR(BQ$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BQ$3,$H249/$G249,$H249-SUM($I249:BP249)))","v":0},{"$f":"IF(OR(BR$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BR$3,$H249/$G249,$H249-SUM($I249:BQ249)))","v":0},{"$f":"IF(OR(BS$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BS$3,$H249/$G249,$H249-SUM($I249:BR249)))","v":0},{"$f":"IF(OR(BT$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BT$3,$H249/$G249,$H249-SUM($I249:BS249)))","v":0},{"$f":"IF(OR(BU$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BU$3,$H249/$G249,$H249-SUM($I249:BT249)))","v":0},{"$f":"IF(OR(BV$3<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249)>BV$3,$H249/$G249,$H249-SUM($I249:BU249)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I215,I219:I224)","v":13.637276368486827},{"$f":"SUM(J215,J219:J224)","v":14.604855315855248},15.639086894802617,16.74443426322367,18.341129000065777,20.299065842171039,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,21.695676368486829,14.511074267626718,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,8.0583999999999989,7.5746105263157766,6.573705263157839,5.5039157894737194,4.1528947368421001,2.3755789473683602,0.69830526315789143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV215,BV219:BV224)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I215,I219:I249)","v":13.637276368486827},{"$f":"SUM(J215,J219:J249)","v":14.604855315855248},{"$f":"SUM(K215,K219:K249)","v":15.639086894802617},16.74443426322367,18.341129000065777,20.299065842171039,21.695676368486829,23.796540801864573,25.526046123295288,28.559843985913336,31.256072104397131,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,33.93094819652044,26.746346095660329,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,20.293671828033606,19.809882354349384,18.808977091191448,17.739187617507326,16.388166564875707,14.610850775401969,12.9335770911915,11.184839611344801,9.2696547339405218,6.8880031419161778,4.022990151365077,1.3374380460615924,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H216+SUM(H219:H250)-SUM($I252:$BV252),2)=0,G219=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I218-SUM(I219:I249)+H253","v":45.96},{"$f":"J218-SUM(J219:J249)+I253","v":94.118421052631575},{"$f":"K218-SUM(K219:K249)+J253","v":144.62061052631577},217.35645263157892,305.65459999999996,365.33181052631573,457.06447111175851,529.0567094463396,661.27333816588839,774.4216061764422,883.85942481638915,863.5657529883556,843.27208116032205,822.97840933228849,802.68473750425494,782.39106567622139,762.09739384818783,741.80372202015428,721.51005019212073,701.21637836408718,680.92270653605362,660.62903470802007,640.33536287998652,620.04169105195297,599.74801922391941,579.45434739588586,559.16067556785231,538.86700373981876,518.5733319117852,498.27966008375159,477.98598825571798,457.69231642768437,437.39864459965077,417.10497277161716,396.81130094358355,376.51762911554994,356.22395728751633,335.93028545948272,315.63661363144911,295.3429418034155,275.04926997538189,254.75559814734828,234.46192631931467,214.16825449128106,193.87458266324745,173.58091083521384,153.28723900718023,132.99356717914662,113.18368482479724,94.374707733605788,76.635520116098462,60.247353551222758,45.636502775820787,32.702925684629285,21.518086073284486,12.248431339343965,5.3604281974277868,1.3374380460627098,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12,1.1173284519827575E-12]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B212","v":"Total Closing TAB - LVS"},"Nominal",null,null,null,{"$f":"I253+I216","v":338.79547800585004},373.3166226899948,410.18153579519219,469.28010153196851,543.94097253190273,589.98090668973168,668.07629090668763,726.4312528727819,845.01060522384387,944.52159686591085,1040.3221391373709,1006.3911909408506,972.46024274433023,938.52929454780985,904.59834635128948,870.6673981547691,836.73644995824873,802.80550176172835,768.87455356520798,734.9436053686876,701.01265717216722,667.08170897564685,640.33536287998652,620.04169105195297,599.74801922391941,579.45434739588586,559.16067556785231,538.86700373981876,518.5733319117852,498.27966008375165,477.98598825571804,457.69231642768443,437.39864459965082,417.10497277161721,396.8113009435836,376.51762911554999,356.22395728751638,335.93028545948277,315.63661363144917,295.34294180341556,275.04926997538195,254.75559814734834,234.46192631931473,214.16825449128112,193.87458266324751,173.5809108352139,153.28723900718029,132.99356717914668,113.1836848247973,94.374707733605845,76.635520116098519,60.247353551222808,45.636502775820837,32.702925684629335,21.518086073284536,12.248431339344014,5.3604281974278365,1.3374380460627595,1.1670664434859646E-12,1.1670664434859646E-12,1.1670664434859646E-12,1.1670664434859646E-12,1.1670664434859646E-12,1.1670664434859646E-12,{"$f":"BU253+BU216","v":1.1670664434859646E-12},1.1670664434859646E-12]
[]
[6,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A256))","v":"Communications"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I256+1","v":2011},{"$f":"J256+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ256+1","v":2071},{"$f":"BR256+1","v":2072},{"$f":"BS256+1","v":2073},{"$f":"BT256+1","v":2074},{"$f":"BU256+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A256)","v":7.462972080576785},null,{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:H259))),(MAX($H260/$G259, $H260-SUM($H259:H259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:I259))),(MAX($H260/$G259, $H260-SUM($H259:I259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:J259))),(MAX($H260/$G259, $H260-SUM($H259:J259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:K259))),(MAX($H260/$G259, $H260-SUM($H259:K259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:L259))),(MAX($H260/$G259, $H260-SUM($H259:L259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:M259))),(MAX($H260/$G259, $H260-SUM($H259:M259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:N259))),(MAX($H260/$G259, $H260-SUM($H259:N259)))))","v":1.8901594346228376},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:O259))),(MAX($H260/$G259, $H260-SUM($H259:O259)))))","v":0.87509104606917454},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:P259))),(MAX($H260/$G259, $H260-SUM($H259:P259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:Q259))),(MAX($H260/$G259, $H260-SUM($H259:Q259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:R259))),(MAX($H260/$G259, $H260-SUM($H259:R259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:S259))),(MAX($H260/$G259, $H260-SUM($H259:S259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:T259))),(MAX($H260/$G259, $H260-SUM($H259:T259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:U259))),(MAX($H260/$G259, $H260-SUM($H259:U259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:V259))),(MAX($H260/$G259, $H260-SUM($H259:V259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:W259))),(MAX($H260/$G259, $H260-SUM($H259:W259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:X259))),(MAX($H260/$G259, $H260-SUM($H259:X259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:Y259))),(MAX($H260/$G259, $H260-SUM($H259:Y259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:Z259))),(MAX($H260/$G259, $H260-SUM($H259:Z259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AA259))),(MAX($H260/$G259, $H260-SUM($H259:AA259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AB259))),(MAX($H260/$G259, $H260-SUM($H259:AB259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AC259))),(MAX($H260/$G259, $H260-SUM($H259:AC259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AD259))),(MAX($H260/$G259, $H260-SUM($H259:AD259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AE259))),(MAX($H260/$G259, $H260-SUM($H259:AE259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AF259))),(MAX($H260/$G259, $H260-SUM($H259:AF259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AG259))),(MAX($H260/$G259, $H260-SUM($H259:AG259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AH259))),(MAX($H260/$G259, $H260-SUM($H259:AH259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AI259))),(MAX($H260/$G259, $H260-SUM($H259:AI259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AJ259))),(MAX($H260/$G259, $H260-SUM($H259:AJ259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AK259))),(MAX($H260/$G259, $H260-SUM($H259:AK259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AL259))),(MAX($H260/$G259, $H260-SUM($H259:AL259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AM259))),(MAX($H260/$G259, $H260-SUM($H259:AM259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AN259))),(MAX($H260/$G259, $H260-SUM($H259:AN259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AO259))),(MAX($H260/$G259, $H260-SUM($H259:AO259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AP259))),(MAX($H260/$G259, $H260-SUM($H259:AP259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AQ259))),(MAX($H260/$G259, $H260-SUM($H259:AQ259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AR259))),(MAX($H260/$G259, $H260-SUM($H259:AR259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AS259))),(MAX($H260/$G259, $H260-SUM($H259:AS259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AT259))),(MAX($H260/$G259, $H260-SUM($H259:AT259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AU259))),(MAX($H260/$G259, $H260-SUM($H259:AU259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AV259))),(MAX($H260/$G259, $H260-SUM($H259:AV259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AW259))),(MAX($H260/$G259, $H260-SUM($H259:AW259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AX259))),(MAX($H260/$G259, $H260-SUM($H259:AX259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AY259))),(MAX($H260/$G259, $H260-SUM($H259:AY259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:AZ259))),(MAX($H260/$G259, $H260-SUM($H259:AZ259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BA259))),(MAX($H260/$G259, $H260-SUM($H259:BA259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BB259))),(MAX($H260/$G259, $H260-SUM($H259:BB259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BC259))),(MAX($H260/$G259, $H260-SUM($H259:BC259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BD259))),(MAX($H260/$G259, $H260-SUM($H259:BD259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BE259))),(MAX($H260/$G259, $H260-SUM($H259:BE259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BF259))),(MAX($H260/$G259, $H260-SUM($H259:BF259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BG259))),(MAX($H260/$G259, $H260-SUM($H259:BG259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BH259))),(MAX($H260/$G259, $H260-SUM($H259:BH259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BI259))),(MAX($H260/$G259, $H260-SUM($H259:BI259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BJ259))),(MAX($H260/$G259, $H260-SUM($H259:BJ259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BK259))),(MAX($H260/$G259, $H260-SUM($H259:BK259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BL259))),(MAX($H260/$G259, $H260-SUM($H259:BL259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BM259))),(MAX($H260/$G259, $H260-SUM($H259:BM259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BN259))),(MAX($H260/$G259, $H260-SUM($H259:BN259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BO259))),(MAX($H260/$G259, $H260-SUM($H259:BO259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BP259))),(MAX($H260/$G259, $H260-SUM($H259:BP259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BQ259))),(MAX($H260/$G259, $H260-SUM($H259:BQ259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BR259))),(MAX($H260/$G259, $H260-SUM($H259:BR259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BS259))),(MAX($H260/$G259, $H260-SUM($H259:BS259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BT259))),(MAX($H260/$G259, $H260-SUM($H259:BT259)))))","v":0},{"$f":"IF(OR($G259=0,$G259=\"n/a\"),0,IF($H260>0,(MIN($H260/$G259, $H260-SUM($H259:BU259))),(MAX($H260/$G259, $H260-SUM($H259:BU259)))))","v":0},{"$f":"IF(OR(ROUND(H260-SUM($I259:$BV259),2)=0,G259=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A256)","v":14.106207088429038},{"$f":"H260-I259","v":12.2160476538062},10.325888219183362,8.4357287845605242,6.5455693499376864,4.6554099153148485,2.7652504806920106,0.87509104606917298,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,{"$f":"BT260-BU259","v":-1.5543122344752192E-15},-1.5543122344752192E-15]
[]
[{"$f":"IF(COUNTA($BW264:$BW293)=COUNTIF($BW264:$BW293,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":1.4710000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.21},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.68799999999999994},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":1.669},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":9.0719999999999992},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B256,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":19.855288589129938},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":12.982432325914841},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":9.0497801741330655},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":29.292159124132528},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":20.307227764820365},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":20.134462245382259},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B256,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G264","v":10},{"$f":"I262","v":1.4710000000000001},null,{"$f":"IF(OR(J$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>J$3,$H263/$G263,$H263-SUM($I263:I263)))","v":0.14710000000000001},{"$f":"IF(OR(K$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>K$3,$H263/$G263,$H263-SUM($I263:J263)))","v":0.14710000000000001},{"$f":"IF(OR(L$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>L$3,$H263/$G263,$H263-SUM($I263:K263)))","v":0.14710000000000001},{"$f":"IF(OR(M$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>M$3,$H263/$G263,$H263-SUM($I263:L263)))","v":0.14710000000000001},{"$f":"IF(OR(N$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>N$3,$H263/$G263,$H263-SUM($I263:M263)))","v":0.14710000000000001},{"$f":"IF(OR(O$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>O$3,$H263/$G263,$H263-SUM($I263:N263)))","v":0.14710000000000001},{"$f":"IF(OR(P$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>P$3,$H263/$G263,$H263-SUM($I263:O263)))","v":0.14710000000000001},{"$f":"IF(OR(Q$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>Q$3,$H263/$G263,$H263-SUM($I263:P263)))","v":0.14710000000000001},{"$f":"IF(OR(R$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>R$3,$H263/$G263,$H263-SUM($I263:Q263)))","v":0.14710000000000001},{"$f":"IF(OR(S$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>S$3,$H263/$G263,$H263-SUM($I263:R263)))","v":0.14710000000000001},{"$f":"IF(OR(T$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>T$3,$H263/$G263,$H263-SUM($I263:S263)))","v":0},{"$f":"IF(OR(U$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>U$3,$H263/$G263,$H263-SUM($I263:T263)))","v":0},{"$f":"IF(OR(V$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>V$3,$H263/$G263,$H263-SUM($I263:U263)))","v":0},{"$f":"IF(OR(W$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>W$3,$H263/$G263,$H263-SUM($I263:V263)))","v":0},{"$f":"IF(OR(X$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>X$3,$H263/$G263,$H263-SUM($I263:W263)))","v":0},{"$f":"IF(OR(Y$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>Y$3,$H263/$G263,$H263-SUM($I263:X263)))","v":0},{"$f":"IF(OR(Z$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>Z$3,$H263/$G263,$H263-SUM($I263:Y263)))","v":0},{"$f":"IF(OR(AA$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AA$3,$H263/$G263,$H263-SUM($I263:Z263)))","v":0},{"$f":"IF(OR(AB$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AB$3,$H263/$G263,$H263-SUM($I263:AA263)))","v":0},{"$f":"IF(OR(AC$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AC$3,$H263/$G263,$H263-SUM($I263:AB263)))","v":0},{"$f":"IF(OR(AD$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AD$3,$H263/$G263,$H263-SUM($I263:AC263)))","v":0},{"$f":"IF(OR(AE$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AE$3,$H263/$G263,$H263-SUM($I263:AD263)))","v":0},{"$f":"IF(OR(AF$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AF$3,$H263/$G263,$H263-SUM($I263:AE263)))","v":0},{"$f":"IF(OR(AG$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AG$3,$H263/$G263,$H263-SUM($I263:AF263)))","v":0},{"$f":"IF(OR(AH$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AH$3,$H263/$G263,$H263-SUM($I263:AG263)))","v":0},{"$f":"IF(OR(AI$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AI$3,$H263/$G263,$H263-SUM($I263:AH263)))","v":0},{"$f":"IF(OR(AJ$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AJ$3,$H263/$G263,$H263-SUM($I263:AI263)))","v":0},{"$f":"IF(OR(AK$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AK$3,$H263/$G263,$H263-SUM($I263:AJ263)))","v":0},{"$f":"IF(OR(AL$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AL$3,$H263/$G263,$H263-SUM($I263:AK263)))","v":0},{"$f":"IF(OR(AM$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AM$3,$H263/$G263,$H263-SUM($I263:AL263)))","v":0},{"$f":"IF(OR(AN$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AN$3,$H263/$G263,$H263-SUM($I263:AM263)))","v":0},{"$f":"IF(OR(AO$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AO$3,$H263/$G263,$H263-SUM($I263:AN263)))","v":0},{"$f":"IF(OR(AP$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AP$3,$H263/$G263,$H263-SUM($I263:AO263)))","v":0},{"$f":"IF(OR(AQ$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AQ$3,$H263/$G263,$H263-SUM($I263:AP263)))","v":0},{"$f":"IF(OR(AR$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AR$3,$H263/$G263,$H263-SUM($I263:AQ263)))","v":0},{"$f":"IF(OR(AS$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AS$3,$H263/$G263,$H263-SUM($I263:AR263)))","v":0},{"$f":"IF(OR(AT$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AT$3,$H263/$G263,$H263-SUM($I263:AS263)))","v":0},{"$f":"IF(OR(AU$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AU$3,$H263/$G263,$H263-SUM($I263:AT263)))","v":0},{"$f":"IF(OR(AV$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AV$3,$H263/$G263,$H263-SUM($I263:AU263)))","v":0},{"$f":"IF(OR(AW$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AW$3,$H263/$G263,$H263-SUM($I263:AV263)))","v":0},{"$f":"IF(OR(AX$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AX$3,$H263/$G263,$H263-SUM($I263:AW263)))","v":0},{"$f":"IF(OR(AY$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AY$3,$H263/$G263,$H263-SUM($I263:AX263)))","v":0},{"$f":"IF(OR(AZ$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>AZ$3,$H263/$G263,$H263-SUM($I263:AY263)))","v":0},{"$f":"IF(OR(BA$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BA$3,$H263/$G263,$H263-SUM($I263:AZ263)))","v":0},{"$f":"IF(OR(BB$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BB$3,$H263/$G263,$H263-SUM($I263:BA263)))","v":0},{"$f":"IF(OR(BC$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BC$3,$H263/$G263,$H263-SUM($I263:BB263)))","v":0},{"$f":"IF(OR(BD$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BD$3,$H263/$G263,$H263-SUM($I263:BC263)))","v":0},{"$f":"IF(OR(BE$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BE$3,$H263/$G263,$H263-SUM($I263:BD263)))","v":0},{"$f":"IF(OR(BF$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BF$3,$H263/$G263,$H263-SUM($I263:BE263)))","v":0},{"$f":"IF(OR(BG$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BG$3,$H263/$G263,$H263-SUM($I263:BF263)))","v":0},{"$f":"IF(OR(BH$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BH$3,$H263/$G263,$H263-SUM($I263:BG263)))","v":0},{"$f":"IF(OR(BI$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BI$3,$H263/$G263,$H263-SUM($I263:BH263)))","v":0},{"$f":"IF(OR(BJ$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BJ$3,$H263/$G263,$H263-SUM($I263:BI263)))","v":0},{"$f":"IF(OR(BK$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BK$3,$H263/$G263,$H263-SUM($I263:BJ263)))","v":0},{"$f":"IF(OR(BL$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BL$3,$H263/$G263,$H263-SUM($I263:BK263)))","v":0},{"$f":"IF(OR(BM$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BM$3,$H263/$G263,$H263-SUM($I263:BL263)))","v":0},{"$f":"IF(OR(BN$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BN$3,$H263/$G263,$H263-SUM($I263:BM263)))","v":0},{"$f":"IF(OR(BO$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BO$3,$H263/$G263,$H263-SUM($I263:BN263)))","v":0},{"$f":"IF(OR(BP$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BP$3,$H263/$G263,$H263-SUM($I263:BO263)))","v":0},{"$f":"IF(OR(BQ$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BQ$3,$H263/$G263,$H263-SUM($I263:BP263)))","v":0},{"$f":"IF(OR(BR$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BR$3,$H263/$G263,$H263-SUM($I263:BQ263)))","v":0},{"$f":"IF(OR(BS$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BS$3,$H263/$G263,$H263-SUM($I263:BR263)))","v":0},{"$f":"IF(OR(BT$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BT$3,$H263/$G263,$H263-SUM($I263:BS263)))","v":0},{"$f":"IF(OR(BU$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BU$3,$H263/$G263,$H263-SUM($I263:BT263)))","v":0},{"$f":"IF(OR(BV$3<=$D263,$G263=\"n/a\"),0,IF(SUM($D263,$G263)>BV$3,$H263/$G263,$H263-SUM($I263:BU263)))","v":0},{"$f":"IF(OR(ROUND(H263-SUM($J263:$BV263),2)=0,G263=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A256)","v":10},{"$f":"J262","v":0.21},null,{"$f":"IF(OR(J$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>J$3,$H264/$G264,$H264-SUM($I264:I264)))","v":0},{"$f":"IF(OR(K$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>K$3,$H264/$G264,$H264-SUM($I264:J264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(L$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>L$3,$H264/$G264,$H264-SUM($I264:K264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(M$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>M$3,$H264/$G264,$H264-SUM($I264:L264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(N$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>N$3,$H264/$G264,$H264-SUM($I264:M264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(O$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>O$3,$H264/$G264,$H264-SUM($I264:N264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(P$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>P$3,$H264/$G264,$H264-SUM($I264:O264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(Q$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Q$3,$H264/$G264,$H264-SUM($I264:P264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(R$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>R$3,$H264/$G264,$H264-SUM($I264:Q264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(S$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>S$3,$H264/$G264,$H264-SUM($I264:R264)))","v":2.0999999999999998E-2},{"$f":"IF(OR(T$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>T$3,$H264/$G264,$H264-SUM($I264:S264)))","v":2.1000000000000046E-2},{"$f":"IF(OR(U$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>U$3,$H264/$G264,$H264-SUM($I264:T264)))","v":0},{"$f":"IF(OR(V$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>V$3,$H264/$G264,$H264-SUM($I264:U264)))","v":0},{"$f":"IF(OR(W$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>W$3,$H264/$G264,$H264-SUM($I264:V264)))","v":0},{"$f":"IF(OR(X$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>X$3,$H264/$G264,$H264-SUM($I264:W264)))","v":0},{"$f":"IF(OR(Y$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Y$3,$H264/$G264,$H264-SUM($I264:X264)))","v":0},{"$f":"IF(OR(Z$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>Z$3,$H264/$G264,$H264-SUM($I264:Y264)))","v":0},{"$f":"IF(OR(AA$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AA$3,$H264/$G264,$H264-SUM($I264:Z264)))","v":0},{"$f":"IF(OR(AB$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AB$3,$H264/$G264,$H264-SUM($I264:AA264)))","v":0},{"$f":"IF(OR(AC$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AC$3,$H264/$G264,$H264-SUM($I264:AB264)))","v":0},{"$f":"IF(OR(AD$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AD$3,$H264/$G264,$H264-SUM($I264:AC264)))","v":0},{"$f":"IF(OR(AE$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AE$3,$H264/$G264,$H264-SUM($I264:AD264)))","v":0},{"$f":"IF(OR(AF$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AF$3,$H264/$G264,$H264-SUM($I264:AE264)))","v":0},{"$f":"IF(OR(AG$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AG$3,$H264/$G264,$H264-SUM($I264:AF264)))","v":0},{"$f":"IF(OR(AH$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AH$3,$H264/$G264,$H264-SUM($I264:AG264)))","v":0},{"$f":"IF(OR(AI$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AI$3,$H264/$G264,$H264-SUM($I264:AH264)))","v":0},{"$f":"IF(OR(AJ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AJ$3,$H264/$G264,$H264-SUM($I264:AI264)))","v":0},{"$f":"IF(OR(AK$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AK$3,$H264/$G264,$H264-SUM($I264:AJ264)))","v":0},{"$f":"IF(OR(AL$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AL$3,$H264/$G264,$H264-SUM($I264:AK264)))","v":0},{"$f":"IF(OR(AM$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AM$3,$H264/$G264,$H264-SUM($I264:AL264)))","v":0},{"$f":"IF(OR(AN$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AN$3,$H264/$G264,$H264-SUM($I264:AM264)))","v":0},{"$f":"IF(OR(AO$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AO$3,$H264/$G264,$H264-SUM($I264:AN264)))","v":0},{"$f":"IF(OR(AP$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AP$3,$H264/$G264,$H264-SUM($I264:AO264)))","v":0},{"$f":"IF(OR(AQ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AQ$3,$H264/$G264,$H264-SUM($I264:AP264)))","v":0},{"$f":"IF(OR(AR$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AR$3,$H264/$G264,$H264-SUM($I264:AQ264)))","v":0},{"$f":"IF(OR(AS$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AS$3,$H264/$G264,$H264-SUM($I264:AR264)))","v":0},{"$f":"IF(OR(AT$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AT$3,$H264/$G264,$H264-SUM($I264:AS264)))","v":0},{"$f":"IF(OR(AU$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AU$3,$H264/$G264,$H264-SUM($I264:AT264)))","v":0},{"$f":"IF(OR(AV$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AV$3,$H264/$G264,$H264-SUM($I264:AU264)))","v":0},{"$f":"IF(OR(AW$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AW$3,$H264/$G264,$H264-SUM($I264:AV264)))","v":0},{"$f":"IF(OR(AX$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AX$3,$H264/$G264,$H264-SUM($I264:AW264)))","v":0},{"$f":"IF(OR(AY$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AY$3,$H264/$G264,$H264-SUM($I264:AX264)))","v":0},{"$f":"IF(OR(AZ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>AZ$3,$H264/$G264,$H264-SUM($I264:AY264)))","v":0},{"$f":"IF(OR(BA$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BA$3,$H264/$G264,$H264-SUM($I264:AZ264)))","v":0},{"$f":"IF(OR(BB$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BB$3,$H264/$G264,$H264-SUM($I264:BA264)))","v":0},{"$f":"IF(OR(BC$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BC$3,$H264/$G264,$H264-SUM($I264:BB264)))","v":0},{"$f":"IF(OR(BD$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BD$3,$H264/$G264,$H264-SUM($I264:BC264)))","v":0},{"$f":"IF(OR(BE$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BE$3,$H264/$G264,$H264-SUM($I264:BD264)))","v":0},{"$f":"IF(OR(BF$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BF$3,$H264/$G264,$H264-SUM($I264:BE264)))","v":0},{"$f":"IF(OR(BG$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BG$3,$H264/$G264,$H264-SUM($I264:BF264)))","v":0},{"$f":"IF(OR(BH$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BH$3,$H264/$G264,$H264-SUM($I264:BG264)))","v":0},{"$f":"IF(OR(BI$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BI$3,$H264/$G264,$H264-SUM($I264:BH264)))","v":0},{"$f":"IF(OR(BJ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BJ$3,$H264/$G264,$H264-SUM($I264:BI264)))","v":0},{"$f":"IF(OR(BK$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BK$3,$H264/$G264,$H264-SUM($I264:BJ264)))","v":0},{"$f":"IF(OR(BL$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BL$3,$H264/$G264,$H264-SUM($I264:BK264)))","v":0},{"$f":"IF(OR(BM$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BM$3,$H264/$G264,$H264-SUM($I264:BL264)))","v":0},{"$f":"IF(OR(BN$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BN$3,$H264/$G264,$H264-SUM($I264:BM264)))","v":0},{"$f":"IF(OR(BO$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BO$3,$H264/$G264,$H264-SUM($I264:BN264)))","v":0},{"$f":"IF(OR(BP$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BP$3,$H264/$G264,$H264-SUM($I264:BO264)))","v":0},{"$f":"IF(OR(BQ$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BQ$3,$H264/$G264,$H264-SUM($I264:BP264)))","v":0},{"$f":"IF(OR(BR$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BR$3,$H264/$G264,$H264-SUM($I264:BQ264)))","v":0},{"$f":"IF(OR(BS$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BS$3,$H264/$G264,$H264-SUM($I264:BR264)))","v":0},{"$f":"IF(OR(BT$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BT$3,$H264/$G264,$H264-SUM($I264:BS264)))","v":0},{"$f":"IF(OR(BU$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BU$3,$H264/$G264,$H264-SUM($I264:BT264)))","v":0},{"$f":"IF(OR(BV$3<=$D264,$G264=\"n/a\"),0,IF(SUM($D264,$G264)>BV$3,$H264/$G264,$H264-SUM($I264:BU264)))","v":0},{"$f":"IF(OR(ROUND(H264-SUM($J264:$BV264),2)=0,G264=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D264+1","v":2012},"Nominal",null,{"$f":"G264","v":10},{"$f":"K262","v":0.68799999999999994},null,{"$f":"IF(OR(J$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>J$3,$H265/$G265,$H265-SUM($I265:I265)))","v":0},{"$f":"IF(OR(K$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>K$3,$H265/$G265,$H265-SUM($I265:J265)))","v":0},{"$f":"IF(OR(L$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>L$3,$H265/$G265,$H265-SUM($I265:K265)))","v":6.88E-2},{"$f":"IF(OR(M$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>M$3,$H265/$G265,$H265-SUM($I265:L265)))","v":6.88E-2},{"$f":"IF(OR(N$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>N$3,$H265/$G265,$H265-SUM($I265:M265)))","v":6.88E-2},{"$f":"IF(OR(O$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>O$3,$H265/$G265,$H265-SUM($I265:N265)))","v":6.88E-2},{"$f":"IF(OR(P$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>P$3,$H265/$G265,$H265-SUM($I265:O265)))","v":6.88E-2},{"$f":"IF(OR(Q$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Q$3,$H265/$G265,$H265-SUM($I265:P265)))","v":6.88E-2},{"$f":"IF(OR(R$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>R$3,$H265/$G265,$H265-SUM($I265:Q265)))","v":6.88E-2},{"$f":"IF(OR(S$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>S$3,$H265/$G265,$H265-SUM($I265:R265)))","v":6.88E-2},{"$f":"IF(OR(T$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>T$3,$H265/$G265,$H265-SUM($I265:S265)))","v":6.88E-2},{"$f":"IF(OR(U$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>U$3,$H265/$G265,$H265-SUM($I265:T265)))","v":6.8800000000000083E-2},{"$f":"IF(OR(V$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>V$3,$H265/$G265,$H265-SUM($I265:U265)))","v":0},{"$f":"IF(OR(W$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>W$3,$H265/$G265,$H265-SUM($I265:V265)))","v":0},{"$f":"IF(OR(X$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>X$3,$H265/$G265,$H265-SUM($I265:W265)))","v":0},{"$f":"IF(OR(Y$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Y$3,$H265/$G265,$H265-SUM($I265:X265)))","v":0},{"$f":"IF(OR(Z$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>Z$3,$H265/$G265,$H265-SUM($I265:Y265)))","v":0},{"$f":"IF(OR(AA$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AA$3,$H265/$G265,$H265-SUM($I265:Z265)))","v":0},{"$f":"IF(OR(AB$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AB$3,$H265/$G265,$H265-SUM($I265:AA265)))","v":0},{"$f":"IF(OR(AC$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AC$3,$H265/$G265,$H265-SUM($I265:AB265)))","v":0},{"$f":"IF(OR(AD$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AD$3,$H265/$G265,$H265-SUM($I265:AC265)))","v":0},{"$f":"IF(OR(AE$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AE$3,$H265/$G265,$H265-SUM($I265:AD265)))","v":0},{"$f":"IF(OR(AF$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AF$3,$H265/$G265,$H265-SUM($I265:AE265)))","v":0},{"$f":"IF(OR(AG$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AG$3,$H265/$G265,$H265-SUM($I265:AF265)))","v":0},{"$f":"IF(OR(AH$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AH$3,$H265/$G265,$H265-SUM($I265:AG265)))","v":0},{"$f":"IF(OR(AI$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AI$3,$H265/$G265,$H265-SUM($I265:AH265)))","v":0},{"$f":"IF(OR(AJ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AJ$3,$H265/$G265,$H265-SUM($I265:AI265)))","v":0},{"$f":"IF(OR(AK$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AK$3,$H265/$G265,$H265-SUM($I265:AJ265)))","v":0},{"$f":"IF(OR(AL$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AL$3,$H265/$G265,$H265-SUM($I265:AK265)))","v":0},{"$f":"IF(OR(AM$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AM$3,$H265/$G265,$H265-SUM($I265:AL265)))","v":0},{"$f":"IF(OR(AN$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AN$3,$H265/$G265,$H265-SUM($I265:AM265)))","v":0},{"$f":"IF(OR(AO$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AO$3,$H265/$G265,$H265-SUM($I265:AN265)))","v":0},{"$f":"IF(OR(AP$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AP$3,$H265/$G265,$H265-SUM($I265:AO265)))","v":0},{"$f":"IF(OR(AQ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AQ$3,$H265/$G265,$H265-SUM($I265:AP265)))","v":0},{"$f":"IF(OR(AR$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AR$3,$H265/$G265,$H265-SUM($I265:AQ265)))","v":0},{"$f":"IF(OR(AS$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AS$3,$H265/$G265,$H265-SUM($I265:AR265)))","v":0},{"$f":"IF(OR(AT$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AT$3,$H265/$G265,$H265-SUM($I265:AS265)))","v":0},{"$f":"IF(OR(AU$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AU$3,$H265/$G265,$H265-SUM($I265:AT265)))","v":0},{"$f":"IF(OR(AV$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AV$3,$H265/$G265,$H265-SUM($I265:AU265)))","v":0},{"$f":"IF(OR(AW$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AW$3,$H265/$G265,$H265-SUM($I265:AV265)))","v":0},{"$f":"IF(OR(AX$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AX$3,$H265/$G265,$H265-SUM($I265:AW265)))","v":0},{"$f":"IF(OR(AY$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AY$3,$H265/$G265,$H265-SUM($I265:AX265)))","v":0},{"$f":"IF(OR(AZ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>AZ$3,$H265/$G265,$H265-SUM($I265:AY265)))","v":0},{"$f":"IF(OR(BA$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BA$3,$H265/$G265,$H265-SUM($I265:AZ265)))","v":0},{"$f":"IF(OR(BB$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BB$3,$H265/$G265,$H265-SUM($I265:BA265)))","v":0},{"$f":"IF(OR(BC$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BC$3,$H265/$G265,$H265-SUM($I265:BB265)))","v":0},{"$f":"IF(OR(BD$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BD$3,$H265/$G265,$H265-SUM($I265:BC265)))","v":0},{"$f":"IF(OR(BE$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BE$3,$H265/$G265,$H265-SUM($I265:BD265)))","v":0},{"$f":"IF(OR(BF$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BF$3,$H265/$G265,$H265-SUM($I265:BE265)))","v":0},{"$f":"IF(OR(BG$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BG$3,$H265/$G265,$H265-SUM($I265:BF265)))","v":0},{"$f":"IF(OR(BH$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BH$3,$H265/$G265,$H265-SUM($I265:BG265)))","v":0},{"$f":"IF(OR(BI$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BI$3,$H265/$G265,$H265-SUM($I265:BH265)))","v":0},{"$f":"IF(OR(BJ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BJ$3,$H265/$G265,$H265-SUM($I265:BI265)))","v":0},{"$f":"IF(OR(BK$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BK$3,$H265/$G265,$H265-SUM($I265:BJ265)))","v":0},{"$f":"IF(OR(BL$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BL$3,$H265/$G265,$H265-SUM($I265:BK265)))","v":0},{"$f":"IF(OR(BM$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BM$3,$H265/$G265,$H265-SUM($I265:BL265)))","v":0},{"$f":"IF(OR(BN$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BN$3,$H265/$G265,$H265-SUM($I265:BM265)))","v":0},{"$f":"IF(OR(BO$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BO$3,$H265/$G265,$H265-SUM($I265:BN265)))","v":0},{"$f":"IF(OR(BP$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BP$3,$H265/$G265,$H265-SUM($I265:BO265)))","v":0},{"$f":"IF(OR(BQ$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BQ$3,$H265/$G265,$H265-SUM($I265:BP265)))","v":0},{"$f":"IF(OR(BR$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BR$3,$H265/$G265,$H265-SUM($I265:BQ265)))","v":0},{"$f":"IF(OR(BS$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BS$3,$H265/$G265,$H265-SUM($I265:BR265)))","v":0},{"$f":"IF(OR(BT$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BT$3,$H265/$G265,$H265-SUM($I265:BS265)))","v":0},{"$f":"IF(OR(BU$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BU$3,$H265/$G265,$H265-SUM($I265:BT265)))","v":0},{"$f":"IF(OR(BV$3<=$D265,$G265=\"n/a\"),0,IF(SUM($D265,$G265)>BV$3,$H265/$G265,$H265-SUM($I265:BU265)))","v":0},{"$f":"IF(OR(ROUND(H265-SUM($J265:$BV265),2)=0,G265=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D265+1","v":2013},"Nominal",null,{"$f":"G265","v":10},{"$f":"L262","v":1.669},null,{"$f":"IF(OR(J$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>J$3,$H266/$G266,$H266-SUM($I266:I266)))","v":0},{"$f":"IF(OR(K$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>K$3,$H266/$G266,$H266-SUM($I266:J266)))","v":0},{"$f":"IF(OR(L$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>L$3,$H266/$G266,$H266-SUM($I266:K266)))","v":0},{"$f":"IF(OR(M$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>M$3,$H266/$G266,$H266-SUM($I266:L266)))","v":0.16689999999999999},{"$f":"IF(OR(N$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>N$3,$H266/$G266,$H266-SUM($I266:M266)))","v":0.16689999999999999},{"$f":"IF(OR(O$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>O$3,$H266/$G266,$H266-SUM($I266:N266)))","v":0.16689999999999999},{"$f":"IF(OR(P$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>P$3,$H266/$G266,$H266-SUM($I266:O266)))","v":0.16689999999999999},{"$f":"IF(OR(Q$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Q$3,$H266/$G266,$H266-SUM($I266:P266)))","v":0.16689999999999999},{"$f":"IF(OR(R$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>R$3,$H266/$G266,$H266-SUM($I266:Q266)))","v":0.16689999999999999},{"$f":"IF(OR(S$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>S$3,$H266/$G266,$H266-SUM($I266:R266)))","v":0.16689999999999999},{"$f":"IF(OR(T$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>T$3,$H266/$G266,$H266-SUM($I266:S266)))","v":0.16689999999999999},{"$f":"IF(OR(U$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>U$3,$H266/$G266,$H266-SUM($I266:T266)))","v":0.16689999999999999},{"$f":"IF(OR(V$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>V$3,$H266/$G266,$H266-SUM($I266:U266)))","v":0.16689999999999983},{"$f":"IF(OR(W$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>W$3,$H266/$G266,$H266-SUM($I266:V266)))","v":0},{"$f":"IF(OR(X$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>X$3,$H266/$G266,$H266-SUM($I266:W266)))","v":0},{"$f":"IF(OR(Y$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Y$3,$H266/$G266,$H266-SUM($I266:X266)))","v":0},{"$f":"IF(OR(Z$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>Z$3,$H266/$G266,$H266-SUM($I266:Y266)))","v":0},{"$f":"IF(OR(AA$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AA$3,$H266/$G266,$H266-SUM($I266:Z266)))","v":0},{"$f":"IF(OR(AB$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AB$3,$H266/$G266,$H266-SUM($I266:AA266)))","v":0},{"$f":"IF(OR(AC$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AC$3,$H266/$G266,$H266-SUM($I266:AB266)))","v":0},{"$f":"IF(OR(AD$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AD$3,$H266/$G266,$H266-SUM($I266:AC266)))","v":0},{"$f":"IF(OR(AE$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AE$3,$H266/$G266,$H266-SUM($I266:AD266)))","v":0},{"$f":"IF(OR(AF$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AF$3,$H266/$G266,$H266-SUM($I266:AE266)))","v":0},{"$f":"IF(OR(AG$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AG$3,$H266/$G266,$H266-SUM($I266:AF266)))","v":0},{"$f":"IF(OR(AH$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AH$3,$H266/$G266,$H266-SUM($I266:AG266)))","v":0},{"$f":"IF(OR(AI$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AI$3,$H266/$G266,$H266-SUM($I266:AH266)))","v":0},{"$f":"IF(OR(AJ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AJ$3,$H266/$G266,$H266-SUM($I266:AI266)))","v":0},{"$f":"IF(OR(AK$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AK$3,$H266/$G266,$H266-SUM($I266:AJ266)))","v":0},{"$f":"IF(OR(AL$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AL$3,$H266/$G266,$H266-SUM($I266:AK266)))","v":0},{"$f":"IF(OR(AM$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AM$3,$H266/$G266,$H266-SUM($I266:AL266)))","v":0},{"$f":"IF(OR(AN$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AN$3,$H266/$G266,$H266-SUM($I266:AM266)))","v":0},{"$f":"IF(OR(AO$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AO$3,$H266/$G266,$H266-SUM($I266:AN266)))","v":0},{"$f":"IF(OR(AP$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AP$3,$H266/$G266,$H266-SUM($I266:AO266)))","v":0},{"$f":"IF(OR(AQ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AQ$3,$H266/$G266,$H266-SUM($I266:AP266)))","v":0},{"$f":"IF(OR(AR$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AR$3,$H266/$G266,$H266-SUM($I266:AQ266)))","v":0},{"$f":"IF(OR(AS$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AS$3,$H266/$G266,$H266-SUM($I266:AR266)))","v":0},{"$f":"IF(OR(AT$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AT$3,$H266/$G266,$H266-SUM($I266:AS266)))","v":0},{"$f":"IF(OR(AU$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AU$3,$H266/$G266,$H266-SUM($I266:AT266)))","v":0},{"$f":"IF(OR(AV$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AV$3,$H266/$G266,$H266-SUM($I266:AU266)))","v":0},{"$f":"IF(OR(AW$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AW$3,$H266/$G266,$H266-SUM($I266:AV266)))","v":0},{"$f":"IF(OR(AX$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AX$3,$H266/$G266,$H266-SUM($I266:AW266)))","v":0},{"$f":"IF(OR(AY$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AY$3,$H266/$G266,$H266-SUM($I266:AX266)))","v":0},{"$f":"IF(OR(AZ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>AZ$3,$H266/$G266,$H266-SUM($I266:AY266)))","v":0},{"$f":"IF(OR(BA$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BA$3,$H266/$G266,$H266-SUM($I266:AZ266)))","v":0},{"$f":"IF(OR(BB$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BB$3,$H266/$G266,$H266-SUM($I266:BA266)))","v":0},{"$f":"IF(OR(BC$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BC$3,$H266/$G266,$H266-SUM($I266:BB266)))","v":0},{"$f":"IF(OR(BD$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BD$3,$H266/$G266,$H266-SUM($I266:BC266)))","v":0},{"$f":"IF(OR(BE$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BE$3,$H266/$G266,$H266-SUM($I266:BD266)))","v":0},{"$f":"IF(OR(BF$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BF$3,$H266/$G266,$H266-SUM($I266:BE266)))","v":0},{"$f":"IF(OR(BG$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BG$3,$H266/$G266,$H266-SUM($I266:BF266)))","v":0},{"$f":"IF(OR(BH$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BH$3,$H266/$G266,$H266-SUM($I266:BG266)))","v":0},{"$f":"IF(OR(BI$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BI$3,$H266/$G266,$H266-SUM($I266:BH266)))","v":0},{"$f":"IF(OR(BJ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BJ$3,$H266/$G266,$H266-SUM($I266:BI266)))","v":0},{"$f":"IF(OR(BK$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BK$3,$H266/$G266,$H266-SUM($I266:BJ266)))","v":0},{"$f":"IF(OR(BL$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BL$3,$H266/$G266,$H266-SUM($I266:BK266)))","v":0},{"$f":"IF(OR(BM$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BM$3,$H266/$G266,$H266-SUM($I266:BL266)))","v":0},{"$f":"IF(OR(BN$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BN$3,$H266/$G266,$H266-SUM($I266:BM266)))","v":0},{"$f":"IF(OR(BO$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BO$3,$H266/$G266,$H266-SUM($I266:BN266)))","v":0},{"$f":"IF(OR(BP$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BP$3,$H266/$G266,$H266-SUM($I266:BO266)))","v":0},{"$f":"IF(OR(BQ$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BQ$3,$H266/$G266,$H266-SUM($I266:BP266)))","v":0},{"$f":"IF(OR(BR$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BR$3,$H266/$G266,$H266-SUM($I266:BQ266)))","v":0},{"$f":"IF(OR(BS$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BS$3,$H266/$G266,$H266-SUM($I266:BR266)))","v":0},{"$f":"IF(OR(BT$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BT$3,$H266/$G266,$H266-SUM($I266:BS266)))","v":0},{"$f":"IF(OR(BU$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BU$3,$H266/$G266,$H266-SUM($I266:BT266)))","v":0},{"$f":"IF(OR(BV$3<=$D266,$G266=\"n/a\"),0,IF(SUM($D266,$G266)>BV$3,$H266/$G266,$H266-SUM($I266:BU266)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G266","v":10},{"$f":"M262","v":9.0719999999999992},null,{"$f":"IF(OR(J$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>J$3,$H267/$G267,$H267-SUM($I267:I267)))","v":0},{"$f":"IF(OR(K$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>K$3,$H267/$G267,$H267-SUM($I267:J267)))","v":0},{"$f":"IF(OR(L$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>L$3,$H267/$G267,$H267-SUM($I267:K267)))","v":0},{"$f":"IF(OR(M$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>M$3,$H267/$G267,$H267-SUM($I267:L267)))","v":0},{"$f":"IF(OR(N$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>N$3,$H267/$G267,$H267-SUM($I267:M267)))","v":0.9071999999999999},{"$f":"IF(OR(O$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>O$3,$H267/$G267,$H267-SUM($I267:N267)))","v":0.9071999999999999},{"$f":"IF(OR(P$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>P$3,$H267/$G267,$H267-SUM($I267:O267)))","v":0.9071999999999999},{"$f":"IF(OR(Q$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Q$3,$H267/$G267,$H267-SUM($I267:P267)))","v":0.9071999999999999},{"$f":"IF(OR(R$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>R$3,$H267/$G267,$H267-SUM($I267:Q267)))","v":0.9071999999999999},{"$f":"IF(OR(S$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>S$3,$H267/$G267,$H267-SUM($I267:R267)))","v":0.9071999999999999},{"$f":"IF(OR(T$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>T$3,$H267/$G267,$H267-SUM($I267:S267)))","v":0.9071999999999999},{"$f":"IF(OR(U$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>U$3,$H267/$G267,$H267-SUM($I267:T267)))","v":0.9071999999999999},{"$f":"IF(OR(V$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>V$3,$H267/$G267,$H267-SUM($I267:U267)))","v":0.9071999999999999},{"$f":"IF(OR(W$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>W$3,$H267/$G267,$H267-SUM($I267:V267)))","v":0.90720000000000134},{"$f":"IF(OR(X$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>X$3,$H267/$G267,$H267-SUM($I267:W267)))","v":0},{"$f":"IF(OR(Y$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Y$3,$H267/$G267,$H267-SUM($I267:X267)))","v":0},{"$f":"IF(OR(Z$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>Z$3,$H267/$G267,$H267-SUM($I267:Y267)))","v":0},{"$f":"IF(OR(AA$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AA$3,$H267/$G267,$H267-SUM($I267:Z267)))","v":0},{"$f":"IF(OR(AB$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AB$3,$H267/$G267,$H267-SUM($I267:AA267)))","v":0},{"$f":"IF(OR(AC$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AC$3,$H267/$G267,$H267-SUM($I267:AB267)))","v":0},{"$f":"IF(OR(AD$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AD$3,$H267/$G267,$H267-SUM($I267:AC267)))","v":0},{"$f":"IF(OR(AE$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AE$3,$H267/$G267,$H267-SUM($I267:AD267)))","v":0},{"$f":"IF(OR(AF$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AF$3,$H267/$G267,$H267-SUM($I267:AE267)))","v":0},{"$f":"IF(OR(AG$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AG$3,$H267/$G267,$H267-SUM($I267:AF267)))","v":0},{"$f":"IF(OR(AH$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AH$3,$H267/$G267,$H267-SUM($I267:AG267)))","v":0},{"$f":"IF(OR(AI$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AI$3,$H267/$G267,$H267-SUM($I267:AH267)))","v":0},{"$f":"IF(OR(AJ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AJ$3,$H267/$G267,$H267-SUM($I267:AI267)))","v":0},{"$f":"IF(OR(AK$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AK$3,$H267/$G267,$H267-SUM($I267:AJ267)))","v":0},{"$f":"IF(OR(AL$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AL$3,$H267/$G267,$H267-SUM($I267:AK267)))","v":0},{"$f":"IF(OR(AM$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AM$3,$H267/$G267,$H267-SUM($I267:AL267)))","v":0},{"$f":"IF(OR(AN$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AN$3,$H267/$G267,$H267-SUM($I267:AM267)))","v":0},{"$f":"IF(OR(AO$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AO$3,$H267/$G267,$H267-SUM($I267:AN267)))","v":0},{"$f":"IF(OR(AP$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AP$3,$H267/$G267,$H267-SUM($I267:AO267)))","v":0},{"$f":"IF(OR(AQ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AQ$3,$H267/$G267,$H267-SUM($I267:AP267)))","v":0},{"$f":"IF(OR(AR$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AR$3,$H267/$G267,$H267-SUM($I267:AQ267)))","v":0},{"$f":"IF(OR(AS$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AS$3,$H267/$G267,$H267-SUM($I267:AR267)))","v":0},{"$f":"IF(OR(AT$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AT$3,$H267/$G267,$H267-SUM($I267:AS267)))","v":0},{"$f":"IF(OR(AU$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AU$3,$H267/$G267,$H267-SUM($I267:AT267)))","v":0},{"$f":"IF(OR(AV$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AV$3,$H267/$G267,$H267-SUM($I267:AU267)))","v":0},{"$f":"IF(OR(AW$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AW$3,$H267/$G267,$H267-SUM($I267:AV267)))","v":0},{"$f":"IF(OR(AX$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AX$3,$H267/$G267,$H267-SUM($I267:AW267)))","v":0},{"$f":"IF(OR(AY$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AY$3,$H267/$G267,$H267-SUM($I267:AX267)))","v":0},{"$f":"IF(OR(AZ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>AZ$3,$H267/$G267,$H267-SUM($I267:AY267)))","v":0},{"$f":"IF(OR(BA$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BA$3,$H267/$G267,$H267-SUM($I267:AZ267)))","v":0},{"$f":"IF(OR(BB$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BB$3,$H267/$G267,$H267-SUM($I267:BA267)))","v":0},{"$f":"IF(OR(BC$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BC$3,$H267/$G267,$H267-SUM($I267:BB267)))","v":0},{"$f":"IF(OR(BD$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BD$3,$H267/$G267,$H267-SUM($I267:BC267)))","v":0},{"$f":"IF(OR(BE$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BE$3,$H267/$G267,$H267-SUM($I267:BD267)))","v":0},{"$f":"IF(OR(BF$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BF$3,$H267/$G267,$H267-SUM($I267:BE267)))","v":0},{"$f":"IF(OR(BG$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BG$3,$H267/$G267,$H267-SUM($I267:BF267)))","v":0},{"$f":"IF(OR(BH$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BH$3,$H267/$G267,$H267-SUM($I267:BG267)))","v":0},{"$f":"IF(OR(BI$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BI$3,$H267/$G267,$H267-SUM($I267:BH267)))","v":0},{"$f":"IF(OR(BJ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BJ$3,$H267/$G267,$H267-SUM($I267:BI267)))","v":0},{"$f":"IF(OR(BK$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BK$3,$H267/$G267,$H267-SUM($I267:BJ267)))","v":0},{"$f":"IF(OR(BL$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BL$3,$H267/$G267,$H267-SUM($I267:BK267)))","v":0},{"$f":"IF(OR(BM$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BM$3,$H267/$G267,$H267-SUM($I267:BL267)))","v":0},{"$f":"IF(OR(BN$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BN$3,$H267/$G267,$H267-SUM($I267:BM267)))","v":0},{"$f":"IF(OR(BO$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BO$3,$H267/$G267,$H267-SUM($I267:BN267)))","v":0},{"$f":"IF(OR(BP$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BP$3,$H267/$G267,$H267-SUM($I267:BO267)))","v":0},{"$f":"IF(OR(BQ$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BQ$3,$H267/$G267,$H267-SUM($I267:BP267)))","v":0},{"$f":"IF(OR(BR$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BR$3,$H267/$G267,$H267-SUM($I267:BQ267)))","v":0},{"$f":"IF(OR(BS$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BS$3,$H267/$G267,$H267-SUM($I267:BR267)))","v":0},{"$f":"IF(OR(BT$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BT$3,$H267/$G267,$H267-SUM($I267:BS267)))","v":0},{"$f":"IF(OR(BU$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BU$3,$H267/$G267,$H267-SUM($I267:BT267)))","v":0},{"$f":"IF(OR(BV$3<=$D267,$G267=\"n/a\"),0,IF(SUM($D267,$G267)>BV$3,$H267/$G267,$H267-SUM($I267:BU267)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G267","v":10},{"$f":"N262","v":19.855288589129938},null,{"$f":"IF(OR(J$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>J$3,$H268/$G268,$H268-SUM($I268:I268)))","v":0},{"$f":"IF(OR(K$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>K$3,$H268/$G268,$H268-SUM($I268:J268)))","v":0},{"$f":"IF(OR(L$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>L$3,$H268/$G268,$H268-SUM($I268:K268)))","v":0},{"$f":"IF(OR(M$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>M$3,$H268/$G268,$H268-SUM($I268:L268)))","v":0},{"$f":"IF(OR(N$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>N$3,$H268/$G268,$H268-SUM($I268:M268)))","v":0},{"$f":"IF(OR(O$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>O$3,$H268/$G268,$H268-SUM($I268:N268)))","v":1.9855288589129938},{"$f":"IF(OR(P$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>P$3,$H268/$G268,$H268-SUM($I268:O268)))","v":1.9855288589129938},{"$f":"IF(OR(Q$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Q$3,$H268/$G268,$H268-SUM($I268:P268)))","v":1.9855288589129938},{"$f":"IF(OR(R$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>R$3,$H268/$G268,$H268-SUM($I268:Q268)))","v":1.9855288589129938},{"$f":"IF(OR(S$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>S$3,$H268/$G268,$H268-SUM($I268:R268)))","v":1.9855288589129938},{"$f":"IF(OR(T$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>T$3,$H268/$G268,$H268-SUM($I268:S268)))","v":1.9855288589129938},{"$f":"IF(OR(U$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>U$3,$H268/$G268,$H268-SUM($I268:T268)))","v":1.9855288589129938},{"$f":"IF(OR(V$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>V$3,$H268/$G268,$H268-SUM($I268:U268)))","v":1.9855288589129938},{"$f":"IF(OR(W$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>W$3,$H268/$G268,$H268-SUM($I268:V268)))","v":1.9855288589129938},{"$f":"IF(OR(X$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>X$3,$H268/$G268,$H268-SUM($I268:W268)))","v":1.9855288589129927},{"$f":"IF(OR(Y$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Y$3,$H268/$G268,$H268-SUM($I268:X268)))","v":0},{"$f":"IF(OR(Z$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>Z$3,$H268/$G268,$H268-SUM($I268:Y268)))","v":0},{"$f":"IF(OR(AA$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AA$3,$H268/$G268,$H268-SUM($I268:Z268)))","v":0},{"$f":"IF(OR(AB$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AB$3,$H268/$G268,$H268-SUM($I268:AA268)))","v":0},{"$f":"IF(OR(AC$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AC$3,$H268/$G268,$H268-SUM($I268:AB268)))","v":0},{"$f":"IF(OR(AD$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AD$3,$H268/$G268,$H268-SUM($I268:AC268)))","v":0},{"$f":"IF(OR(AE$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AE$3,$H268/$G268,$H268-SUM($I268:AD268)))","v":0},{"$f":"IF(OR(AF$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AF$3,$H268/$G268,$H268-SUM($I268:AE268)))","v":0},{"$f":"IF(OR(AG$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AG$3,$H268/$G268,$H268-SUM($I268:AF268)))","v":0},{"$f":"IF(OR(AH$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AH$3,$H268/$G268,$H268-SUM($I268:AG268)))","v":0},{"$f":"IF(OR(AI$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AI$3,$H268/$G268,$H268-SUM($I268:AH268)))","v":0},{"$f":"IF(OR(AJ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AJ$3,$H268/$G268,$H268-SUM($I268:AI268)))","v":0},{"$f":"IF(OR(AK$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AK$3,$H268/$G268,$H268-SUM($I268:AJ268)))","v":0},{"$f":"IF(OR(AL$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AL$3,$H268/$G268,$H268-SUM($I268:AK268)))","v":0},{"$f":"IF(OR(AM$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AM$3,$H268/$G268,$H268-SUM($I268:AL268)))","v":0},{"$f":"IF(OR(AN$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AN$3,$H268/$G268,$H268-SUM($I268:AM268)))","v":0},{"$f":"IF(OR(AO$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AO$3,$H268/$G268,$H268-SUM($I268:AN268)))","v":0},{"$f":"IF(OR(AP$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AP$3,$H268/$G268,$H268-SUM($I268:AO268)))","v":0},{"$f":"IF(OR(AQ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AQ$3,$H268/$G268,$H268-SUM($I268:AP268)))","v":0},{"$f":"IF(OR(AR$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AR$3,$H268/$G268,$H268-SUM($I268:AQ268)))","v":0},{"$f":"IF(OR(AS$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AS$3,$H268/$G268,$H268-SUM($I268:AR268)))","v":0},{"$f":"IF(OR(AT$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AT$3,$H268/$G268,$H268-SUM($I268:AS268)))","v":0},{"$f":"IF(OR(AU$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AU$3,$H268/$G268,$H268-SUM($I268:AT268)))","v":0},{"$f":"IF(OR(AV$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AV$3,$H268/$G268,$H268-SUM($I268:AU268)))","v":0},{"$f":"IF(OR(AW$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AW$3,$H268/$G268,$H268-SUM($I268:AV268)))","v":0},{"$f":"IF(OR(AX$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AX$3,$H268/$G268,$H268-SUM($I268:AW268)))","v":0},{"$f":"IF(OR(AY$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AY$3,$H268/$G268,$H268-SUM($I268:AX268)))","v":0},{"$f":"IF(OR(AZ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>AZ$3,$H268/$G268,$H268-SUM($I268:AY268)))","v":0},{"$f":"IF(OR(BA$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BA$3,$H268/$G268,$H268-SUM($I268:AZ268)))","v":0},{"$f":"IF(OR(BB$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BB$3,$H268/$G268,$H268-SUM($I268:BA268)))","v":0},{"$f":"IF(OR(BC$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BC$3,$H268/$G268,$H268-SUM($I268:BB268)))","v":0},{"$f":"IF(OR(BD$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BD$3,$H268/$G268,$H268-SUM($I268:BC268)))","v":0},{"$f":"IF(OR(BE$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BE$3,$H268/$G268,$H268-SUM($I268:BD268)))","v":0},{"$f":"IF(OR(BF$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BF$3,$H268/$G268,$H268-SUM($I268:BE268)))","v":0},{"$f":"IF(OR(BG$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BG$3,$H268/$G268,$H268-SUM($I268:BF268)))","v":0},{"$f":"IF(OR(BH$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BH$3,$H268/$G268,$H268-SUM($I268:BG268)))","v":0},{"$f":"IF(OR(BI$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BI$3,$H268/$G268,$H268-SUM($I268:BH268)))","v":0},{"$f":"IF(OR(BJ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BJ$3,$H268/$G268,$H268-SUM($I268:BI268)))","v":0},{"$f":"IF(OR(BK$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BK$3,$H268/$G268,$H268-SUM($I268:BJ268)))","v":0},{"$f":"IF(OR(BL$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BL$3,$H268/$G268,$H268-SUM($I268:BK268)))","v":0},{"$f":"IF(OR(BM$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BM$3,$H268/$G268,$H268-SUM($I268:BL268)))","v":0},{"$f":"IF(OR(BN$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BN$3,$H268/$G268,$H268-SUM($I268:BM268)))","v":0},{"$f":"IF(OR(BO$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BO$3,$H268/$G268,$H268-SUM($I268:BN268)))","v":0},{"$f":"IF(OR(BP$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BP$3,$H268/$G268,$H268-SUM($I268:BO268)))","v":0},{"$f":"IF(OR(BQ$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BQ$3,$H268/$G268,$H268-SUM($I268:BP268)))","v":0},{"$f":"IF(OR(BR$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BR$3,$H268/$G268,$H268-SUM($I268:BQ268)))","v":0},{"$f":"IF(OR(BS$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BS$3,$H268/$G268,$H268-SUM($I268:BR268)))","v":0},{"$f":"IF(OR(BT$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BT$3,$H268/$G268,$H268-SUM($I268:BS268)))","v":0},{"$f":"IF(OR(BU$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BU$3,$H268/$G268,$H268-SUM($I268:BT268)))","v":0},{"$f":"IF(OR(BV$3<=$D268,$G268=\"n/a\"),0,IF(SUM($D268,$G268)>BV$3,$H268/$G268,$H268-SUM($I268:BU268)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A256)","v":10},{"$f":"O262","v":12.982432325914841},null,{"$f":"IF(OR(J$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>J$3,$H269/$G269,$H269-SUM($I269:I269)))","v":0},{"$f":"IF(OR(K$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>K$3,$H269/$G269,$H269-SUM($I269:J269)))","v":0},{"$f":"IF(OR(L$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>L$3,$H269/$G269,$H269-SUM($I269:K269)))","v":0},{"$f":"IF(OR(M$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>M$3,$H269/$G269,$H269-SUM($I269:L269)))","v":0},{"$f":"IF(OR(N$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>N$3,$H269/$G269,$H269-SUM($I269:M269)))","v":0},{"$f":"IF(OR(O$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>O$3,$H269/$G269,$H269-SUM($I269:N269)))","v":0},{"$f":"IF(OR(P$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>P$3,$H269/$G269,$H269-SUM($I269:O269)))","v":1.2982432325914841},{"$f":"IF(OR(Q$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Q$3,$H269/$G269,$H269-SUM($I269:P269)))","v":1.2982432325914841},{"$f":"IF(OR(R$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>R$3,$H269/$G269,$H269-SUM($I269:Q269)))","v":1.2982432325914841},{"$f":"IF(OR(S$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>S$3,$H269/$G269,$H269-SUM($I269:R269)))","v":1.2982432325914841},{"$f":"IF(OR(T$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>T$3,$H269/$G269,$H269-SUM($I269:S269)))","v":1.2982432325914841},{"$f":"IF(OR(U$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>U$3,$H269/$G269,$H269-SUM($I269:T269)))","v":1.2982432325914841},{"$f":"IF(OR(V$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>V$3,$H269/$G269,$H269-SUM($I269:U269)))","v":1.2982432325914841},{"$f":"IF(OR(W$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>W$3,$H269/$G269,$H269-SUM($I269:V269)))","v":1.2982432325914841},{"$f":"IF(OR(X$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>X$3,$H269/$G269,$H269-SUM($I269:W269)))","v":1.2982432325914841},{"$f":"IF(OR(Y$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Y$3,$H269/$G269,$H269-SUM($I269:X269)))","v":1.2982432325914832},{"$f":"IF(OR(Z$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>Z$3,$H269/$G269,$H269-SUM($I269:Y269)))","v":0},{"$f":"IF(OR(AA$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AA$3,$H269/$G269,$H269-SUM($I269:Z269)))","v":0},{"$f":"IF(OR(AB$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AB$3,$H269/$G269,$H269-SUM($I269:AA269)))","v":0},{"$f":"IF(OR(AC$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AC$3,$H269/$G269,$H269-SUM($I269:AB269)))","v":0},{"$f":"IF(OR(AD$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AD$3,$H269/$G269,$H269-SUM($I269:AC269)))","v":0},{"$f":"IF(OR(AE$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AE$3,$H269/$G269,$H269-SUM($I269:AD269)))","v":0},{"$f":"IF(OR(AF$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AF$3,$H269/$G269,$H269-SUM($I269:AE269)))","v":0},{"$f":"IF(OR(AG$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AG$3,$H269/$G269,$H269-SUM($I269:AF269)))","v":0},{"$f":"IF(OR(AH$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AH$3,$H269/$G269,$H269-SUM($I269:AG269)))","v":0},{"$f":"IF(OR(AI$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AI$3,$H269/$G269,$H269-SUM($I269:AH269)))","v":0},{"$f":"IF(OR(AJ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AJ$3,$H269/$G269,$H269-SUM($I269:AI269)))","v":0},{"$f":"IF(OR(AK$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AK$3,$H269/$G269,$H269-SUM($I269:AJ269)))","v":0},{"$f":"IF(OR(AL$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AL$3,$H269/$G269,$H269-SUM($I269:AK269)))","v":0},{"$f":"IF(OR(AM$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AM$3,$H269/$G269,$H269-SUM($I269:AL269)))","v":0},{"$f":"IF(OR(AN$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AN$3,$H269/$G269,$H269-SUM($I269:AM269)))","v":0},{"$f":"IF(OR(AO$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AO$3,$H269/$G269,$H269-SUM($I269:AN269)))","v":0},{"$f":"IF(OR(AP$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AP$3,$H269/$G269,$H269-SUM($I269:AO269)))","v":0},{"$f":"IF(OR(AQ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AQ$3,$H269/$G269,$H269-SUM($I269:AP269)))","v":0},{"$f":"IF(OR(AR$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AR$3,$H269/$G269,$H269-SUM($I269:AQ269)))","v":0},{"$f":"IF(OR(AS$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AS$3,$H269/$G269,$H269-SUM($I269:AR269)))","v":0},{"$f":"IF(OR(AT$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AT$3,$H269/$G269,$H269-SUM($I269:AS269)))","v":0},{"$f":"IF(OR(AU$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AU$3,$H269/$G269,$H269-SUM($I269:AT269)))","v":0},{"$f":"IF(OR(AV$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AV$3,$H269/$G269,$H269-SUM($I269:AU269)))","v":0},{"$f":"IF(OR(AW$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AW$3,$H269/$G269,$H269-SUM($I269:AV269)))","v":0},{"$f":"IF(OR(AX$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AX$3,$H269/$G269,$H269-SUM($I269:AW269)))","v":0},{"$f":"IF(OR(AY$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AY$3,$H269/$G269,$H269-SUM($I269:AX269)))","v":0},{"$f":"IF(OR(AZ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>AZ$3,$H269/$G269,$H269-SUM($I269:AY269)))","v":0},{"$f":"IF(OR(BA$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BA$3,$H269/$G269,$H269-SUM($I269:AZ269)))","v":0},{"$f":"IF(OR(BB$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BB$3,$H269/$G269,$H269-SUM($I269:BA269)))","v":0},{"$f":"IF(OR(BC$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BC$3,$H269/$G269,$H269-SUM($I269:BB269)))","v":0},{"$f":"IF(OR(BD$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BD$3,$H269/$G269,$H269-SUM($I269:BC269)))","v":0},{"$f":"IF(OR(BE$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BE$3,$H269/$G269,$H269-SUM($I269:BD269)))","v":0},{"$f":"IF(OR(BF$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BF$3,$H269/$G269,$H269-SUM($I269:BE269)))","v":0},{"$f":"IF(OR(BG$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BG$3,$H269/$G269,$H269-SUM($I269:BF269)))","v":0},{"$f":"IF(OR(BH$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BH$3,$H269/$G269,$H269-SUM($I269:BG269)))","v":0},{"$f":"IF(OR(BI$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BI$3,$H269/$G269,$H269-SUM($I269:BH269)))","v":0},{"$f":"IF(OR(BJ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BJ$3,$H269/$G269,$H269-SUM($I269:BI269)))","v":0},{"$f":"IF(OR(BK$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BK$3,$H269/$G269,$H269-SUM($I269:BJ269)))","v":0},{"$f":"IF(OR(BL$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BL$3,$H269/$G269,$H269-SUM($I269:BK269)))","v":0},{"$f":"IF(OR(BM$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BM$3,$H269/$G269,$H269-SUM($I269:BL269)))","v":0},{"$f":"IF(OR(BN$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BN$3,$H269/$G269,$H269-SUM($I269:BM269)))","v":0},{"$f":"IF(OR(BO$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BO$3,$H269/$G269,$H269-SUM($I269:BN269)))","v":0},{"$f":"IF(OR(BP$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BP$3,$H269/$G269,$H269-SUM($I269:BO269)))","v":0},{"$f":"IF(OR(BQ$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BQ$3,$H269/$G269,$H269-SUM($I269:BP269)))","v":0},{"$f":"IF(OR(BR$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BR$3,$H269/$G269,$H269-SUM($I269:BQ269)))","v":0},{"$f":"IF(OR(BS$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BS$3,$H269/$G269,$H269-SUM($I269:BR269)))","v":0},{"$f":"IF(OR(BT$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BT$3,$H269/$G269,$H269-SUM($I269:BS269)))","v":0},{"$f":"IF(OR(BU$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BU$3,$H269/$G269,$H269-SUM($I269:BT269)))","v":0},{"$f":"IF(OR(BV$3<=$D269,$G269=\"n/a\"),0,IF(SUM($D269,$G269)>BV$3,$H269/$G269,$H269-SUM($I269:BU269)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G269","v":10},{"$f":"P262","v":9.0497801741330655},null,{"$f":"IF(OR(J$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>J$3,$H270/$G270,$H270-SUM($I270:I270)))","v":0},{"$f":"IF(OR(K$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>K$3,$H270/$G270,$H270-SUM($I270:J270)))","v":0},{"$f":"IF(OR(L$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>L$3,$H270/$G270,$H270-SUM($I270:K270)))","v":0},{"$f":"IF(OR(M$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>M$3,$H270/$G270,$H270-SUM($I270:L270)))","v":0},{"$f":"IF(OR(N$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>N$3,$H270/$G270,$H270-SUM($I270:M270)))","v":0},{"$f":"IF(OR(O$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>O$3,$H270/$G270,$H270-SUM($I270:N270)))","v":0},{"$f":"IF(OR(P$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>P$3,$H270/$G270,$H270-SUM($I270:O270)))","v":0},{"$f":"IF(OR(Q$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Q$3,$H270/$G270,$H270-SUM($I270:P270)))","v":0.90497801741330652},{"$f":"IF(OR(R$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>R$3,$H270/$G270,$H270-SUM($I270:Q270)))","v":0.90497801741330652},{"$f":"IF(OR(S$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>S$3,$H270/$G270,$H270-SUM($I270:R270)))","v":0.90497801741330652},{"$f":"IF(OR(T$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>T$3,$H270/$G270,$H270-SUM($I270:S270)))","v":0.90497801741330652},{"$f":"IF(OR(U$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>U$3,$H270/$G270,$H270-SUM($I270:T270)))","v":0.90497801741330652},{"$f":"IF(OR(V$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>V$3,$H270/$G270,$H270-SUM($I270:U270)))","v":0.90497801741330652},{"$f":"IF(OR(W$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>W$3,$H270/$G270,$H270-SUM($I270:V270)))","v":0.90497801741330652},{"$f":"IF(OR(X$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>X$3,$H270/$G270,$H270-SUM($I270:W270)))","v":0.90497801741330652},{"$f":"IF(OR(Y$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Y$3,$H270/$G270,$H270-SUM($I270:X270)))","v":0.90497801741330652},{"$f":"IF(OR(Z$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>Z$3,$H270/$G270,$H270-SUM($I270:Y270)))","v":0.90497801741330797},{"$f":"IF(OR(AA$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AA$3,$H270/$G270,$H270-SUM($I270:Z270)))","v":0},{"$f":"IF(OR(AB$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AB$3,$H270/$G270,$H270-SUM($I270:AA270)))","v":0},{"$f":"IF(OR(AC$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AC$3,$H270/$G270,$H270-SUM($I270:AB270)))","v":0},{"$f":"IF(OR(AD$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AD$3,$H270/$G270,$H270-SUM($I270:AC270)))","v":0},{"$f":"IF(OR(AE$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AE$3,$H270/$G270,$H270-SUM($I270:AD270)))","v":0},{"$f":"IF(OR(AF$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AF$3,$H270/$G270,$H270-SUM($I270:AE270)))","v":0},{"$f":"IF(OR(AG$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AG$3,$H270/$G270,$H270-SUM($I270:AF270)))","v":0},{"$f":"IF(OR(AH$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AH$3,$H270/$G270,$H270-SUM($I270:AG270)))","v":0},{"$f":"IF(OR(AI$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AI$3,$H270/$G270,$H270-SUM($I270:AH270)))","v":0},{"$f":"IF(OR(AJ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AJ$3,$H270/$G270,$H270-SUM($I270:AI270)))","v":0},{"$f":"IF(OR(AK$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AK$3,$H270/$G270,$H270-SUM($I270:AJ270)))","v":0},{"$f":"IF(OR(AL$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AL$3,$H270/$G270,$H270-SUM($I270:AK270)))","v":0},{"$f":"IF(OR(AM$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AM$3,$H270/$G270,$H270-SUM($I270:AL270)))","v":0},{"$f":"IF(OR(AN$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AN$3,$H270/$G270,$H270-SUM($I270:AM270)))","v":0},{"$f":"IF(OR(AO$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AO$3,$H270/$G270,$H270-SUM($I270:AN270)))","v":0},{"$f":"IF(OR(AP$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AP$3,$H270/$G270,$H270-SUM($I270:AO270)))","v":0},{"$f":"IF(OR(AQ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AQ$3,$H270/$G270,$H270-SUM($I270:AP270)))","v":0},{"$f":"IF(OR(AR$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AR$3,$H270/$G270,$H270-SUM($I270:AQ270)))","v":0},{"$f":"IF(OR(AS$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AS$3,$H270/$G270,$H270-SUM($I270:AR270)))","v":0},{"$f":"IF(OR(AT$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AT$3,$H270/$G270,$H270-SUM($I270:AS270)))","v":0},{"$f":"IF(OR(AU$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AU$3,$H270/$G270,$H270-SUM($I270:AT270)))","v":0},{"$f":"IF(OR(AV$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AV$3,$H270/$G270,$H270-SUM($I270:AU270)))","v":0},{"$f":"IF(OR(AW$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AW$3,$H270/$G270,$H270-SUM($I270:AV270)))","v":0},{"$f":"IF(OR(AX$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AX$3,$H270/$G270,$H270-SUM($I270:AW270)))","v":0},{"$f":"IF(OR(AY$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AY$3,$H270/$G270,$H270-SUM($I270:AX270)))","v":0},{"$f":"IF(OR(AZ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>AZ$3,$H270/$G270,$H270-SUM($I270:AY270)))","v":0},{"$f":"IF(OR(BA$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BA$3,$H270/$G270,$H270-SUM($I270:AZ270)))","v":0},{"$f":"IF(OR(BB$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BB$3,$H270/$G270,$H270-SUM($I270:BA270)))","v":0},{"$f":"IF(OR(BC$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BC$3,$H270/$G270,$H270-SUM($I270:BB270)))","v":0},{"$f":"IF(OR(BD$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BD$3,$H270/$G270,$H270-SUM($I270:BC270)))","v":0},{"$f":"IF(OR(BE$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BE$3,$H270/$G270,$H270-SUM($I270:BD270)))","v":0},{"$f":"IF(OR(BF$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BF$3,$H270/$G270,$H270-SUM($I270:BE270)))","v":0},{"$f":"IF(OR(BG$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BG$3,$H270/$G270,$H270-SUM($I270:BF270)))","v":0},{"$f":"IF(OR(BH$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BH$3,$H270/$G270,$H270-SUM($I270:BG270)))","v":0},{"$f":"IF(OR(BI$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BI$3,$H270/$G270,$H270-SUM($I270:BH270)))","v":0},{"$f":"IF(OR(BJ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BJ$3,$H270/$G270,$H270-SUM($I270:BI270)))","v":0},{"$f":"IF(OR(BK$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BK$3,$H270/$G270,$H270-SUM($I270:BJ270)))","v":0},{"$f":"IF(OR(BL$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BL$3,$H270/$G270,$H270-SUM($I270:BK270)))","v":0},{"$f":"IF(OR(BM$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BM$3,$H270/$G270,$H270-SUM($I270:BL270)))","v":0},{"$f":"IF(OR(BN$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BN$3,$H270/$G270,$H270-SUM($I270:BM270)))","v":0},{"$f":"IF(OR(BO$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BO$3,$H270/$G270,$H270-SUM($I270:BN270)))","v":0},{"$f":"IF(OR(BP$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BP$3,$H270/$G270,$H270-SUM($I270:BO270)))","v":0},{"$f":"IF(OR(BQ$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BQ$3,$H270/$G270,$H270-SUM($I270:BP270)))","v":0},{"$f":"IF(OR(BR$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BR$3,$H270/$G270,$H270-SUM($I270:BQ270)))","v":0},{"$f":"IF(OR(BS$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BS$3,$H270/$G270,$H270-SUM($I270:BR270)))","v":0},{"$f":"IF(OR(BT$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BT$3,$H270/$G270,$H270-SUM($I270:BS270)))","v":0},{"$f":"IF(OR(BU$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BU$3,$H270/$G270,$H270-SUM($I270:BT270)))","v":0},{"$f":"IF(OR(BV$3<=$D270,$G270=\"n/a\"),0,IF(SUM($D270,$G270)>BV$3,$H270/$G270,$H270-SUM($I270:BU270)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G270","v":10},{"$f":"Q262","v":29.292159124132528},null,{"$f":"IF(OR(J$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>J$3,$H271/$G271,$H271-SUM($I271:I271)))","v":0},{"$f":"IF(OR(K$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>K$3,$H271/$G271,$H271-SUM($I271:J271)))","v":0},{"$f":"IF(OR(L$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>L$3,$H271/$G271,$H271-SUM($I271:K271)))","v":0},{"$f":"IF(OR(M$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>M$3,$H271/$G271,$H271-SUM($I271:L271)))","v":0},{"$f":"IF(OR(N$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>N$3,$H271/$G271,$H271-SUM($I271:M271)))","v":0},{"$f":"IF(OR(O$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>O$3,$H271/$G271,$H271-SUM($I271:N271)))","v":0},{"$f":"IF(OR(P$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>P$3,$H271/$G271,$H271-SUM($I271:O271)))","v":0},{"$f":"IF(OR(Q$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Q$3,$H271/$G271,$H271-SUM($I271:P271)))","v":0},{"$f":"IF(OR(R$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>R$3,$H271/$G271,$H271-SUM($I271:Q271)))","v":2.9292159124132526},{"$f":"IF(OR(S$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>S$3,$H271/$G271,$H271-SUM($I271:R271)))","v":2.9292159124132526},{"$f":"IF(OR(T$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>T$3,$H271/$G271,$H271-SUM($I271:S271)))","v":2.9292159124132526},{"$f":"IF(OR(U$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>U$3,$H271/$G271,$H271-SUM($I271:T271)))","v":2.9292159124132526},{"$f":"IF(OR(V$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>V$3,$H271/$G271,$H271-SUM($I271:U271)))","v":2.9292159124132526},{"$f":"IF(OR(W$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>W$3,$H271/$G271,$H271-SUM($I271:V271)))","v":2.9292159124132526},{"$f":"IF(OR(X$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>X$3,$H271/$G271,$H271-SUM($I271:W271)))","v":2.9292159124132526},{"$f":"IF(OR(Y$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Y$3,$H271/$G271,$H271-SUM($I271:X271)))","v":2.9292159124132526},{"$f":"IF(OR(Z$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>Z$3,$H271/$G271,$H271-SUM($I271:Y271)))","v":2.9292159124132526},{"$f":"IF(OR(AA$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AA$3,$H271/$G271,$H271-SUM($I271:Z271)))","v":2.9292159124132588},{"$f":"IF(OR(AB$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AB$3,$H271/$G271,$H271-SUM($I271:AA271)))","v":0},{"$f":"IF(OR(AC$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AC$3,$H271/$G271,$H271-SUM($I271:AB271)))","v":0},{"$f":"IF(OR(AD$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AD$3,$H271/$G271,$H271-SUM($I271:AC271)))","v":0},{"$f":"IF(OR(AE$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AE$3,$H271/$G271,$H271-SUM($I271:AD271)))","v":0},{"$f":"IF(OR(AF$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AF$3,$H271/$G271,$H271-SUM($I271:AE271)))","v":0},{"$f":"IF(OR(AG$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AG$3,$H271/$G271,$H271-SUM($I271:AF271)))","v":0},{"$f":"IF(OR(AH$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AH$3,$H271/$G271,$H271-SUM($I271:AG271)))","v":0},{"$f":"IF(OR(AI$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AI$3,$H271/$G271,$H271-SUM($I271:AH271)))","v":0},{"$f":"IF(OR(AJ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AJ$3,$H271/$G271,$H271-SUM($I271:AI271)))","v":0},{"$f":"IF(OR(AK$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AK$3,$H271/$G271,$H271-SUM($I271:AJ271)))","v":0},{"$f":"IF(OR(AL$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AL$3,$H271/$G271,$H271-SUM($I271:AK271)))","v":0},{"$f":"IF(OR(AM$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AM$3,$H271/$G271,$H271-SUM($I271:AL271)))","v":0},{"$f":"IF(OR(AN$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AN$3,$H271/$G271,$H271-SUM($I271:AM271)))","v":0},{"$f":"IF(OR(AO$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AO$3,$H271/$G271,$H271-SUM($I271:AN271)))","v":0},{"$f":"IF(OR(AP$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AP$3,$H271/$G271,$H271-SUM($I271:AO271)))","v":0},{"$f":"IF(OR(AQ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AQ$3,$H271/$G271,$H271-SUM($I271:AP271)))","v":0},{"$f":"IF(OR(AR$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AR$3,$H271/$G271,$H271-SUM($I271:AQ271)))","v":0},{"$f":"IF(OR(AS$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AS$3,$H271/$G271,$H271-SUM($I271:AR271)))","v":0},{"$f":"IF(OR(AT$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AT$3,$H271/$G271,$H271-SUM($I271:AS271)))","v":0},{"$f":"IF(OR(AU$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AU$3,$H271/$G271,$H271-SUM($I271:AT271)))","v":0},{"$f":"IF(OR(AV$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AV$3,$H271/$G271,$H271-SUM($I271:AU271)))","v":0},{"$f":"IF(OR(AW$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AW$3,$H271/$G271,$H271-SUM($I271:AV271)))","v":0},{"$f":"IF(OR(AX$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AX$3,$H271/$G271,$H271-SUM($I271:AW271)))","v":0},{"$f":"IF(OR(AY$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AY$3,$H271/$G271,$H271-SUM($I271:AX271)))","v":0},{"$f":"IF(OR(AZ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>AZ$3,$H271/$G271,$H271-SUM($I271:AY271)))","v":0},{"$f":"IF(OR(BA$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BA$3,$H271/$G271,$H271-SUM($I271:AZ271)))","v":0},{"$f":"IF(OR(BB$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BB$3,$H271/$G271,$H271-SUM($I271:BA271)))","v":0},{"$f":"IF(OR(BC$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BC$3,$H271/$G271,$H271-SUM($I271:BB271)))","v":0},{"$f":"IF(OR(BD$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BD$3,$H271/$G271,$H271-SUM($I271:BC271)))","v":0},{"$f":"IF(OR(BE$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BE$3,$H271/$G271,$H271-SUM($I271:BD271)))","v":0},{"$f":"IF(OR(BF$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BF$3,$H271/$G271,$H271-SUM($I271:BE271)))","v":0},{"$f":"IF(OR(BG$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BG$3,$H271/$G271,$H271-SUM($I271:BF271)))","v":0},{"$f":"IF(OR(BH$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BH$3,$H271/$G271,$H271-SUM($I271:BG271)))","v":0},{"$f":"IF(OR(BI$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BI$3,$H271/$G271,$H271-SUM($I271:BH271)))","v":0},{"$f":"IF(OR(BJ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BJ$3,$H271/$G271,$H271-SUM($I271:BI271)))","v":0},{"$f":"IF(OR(BK$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BK$3,$H271/$G271,$H271-SUM($I271:BJ271)))","v":0},{"$f":"IF(OR(BL$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BL$3,$H271/$G271,$H271-SUM($I271:BK271)))","v":0},{"$f":"IF(OR(BM$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BM$3,$H271/$G271,$H271-SUM($I271:BL271)))","v":0},{"$f":"IF(OR(BN$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BN$3,$H271/$G271,$H271-SUM($I271:BM271)))","v":0},{"$f":"IF(OR(BO$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BO$3,$H271/$G271,$H271-SUM($I271:BN271)))","v":0},{"$f":"IF(OR(BP$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BP$3,$H271/$G271,$H271-SUM($I271:BO271)))","v":0},{"$f":"IF(OR(BQ$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BQ$3,$H271/$G271,$H271-SUM($I271:BP271)))","v":0},{"$f":"IF(OR(BR$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BR$3,$H271/$G271,$H271-SUM($I271:BQ271)))","v":0},{"$f":"IF(OR(BS$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BS$3,$H271/$G271,$H271-SUM($I271:BR271)))","v":0},{"$f":"IF(OR(BT$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BT$3,$H271/$G271,$H271-SUM($I271:BS271)))","v":0},{"$f":"IF(OR(BU$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BU$3,$H271/$G271,$H271-SUM($I271:BT271)))","v":0},{"$f":"IF(OR(BV$3<=$D271,$G271=\"n/a\"),0,IF(SUM($D271,$G271)>BV$3,$H271/$G271,$H271-SUM($I271:BU271)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G271","v":10},{"$f":"R262","v":20.307227764820365},null,{"$f":"IF(OR(J$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>J$3,$H272/$G272,$H272-SUM($I272:I272)))","v":0},{"$f":"IF(OR(K$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>K$3,$H272/$G272,$H272-SUM($I272:J272)))","v":0},{"$f":"IF(OR(L$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>L$3,$H272/$G272,$H272-SUM($I272:K272)))","v":0},{"$f":"IF(OR(M$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>M$3,$H272/$G272,$H272-SUM($I272:L272)))","v":0},{"$f":"IF(OR(N$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>N$3,$H272/$G272,$H272-SUM($I272:M272)))","v":0},{"$f":"IF(OR(O$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>O$3,$H272/$G272,$H272-SUM($I272:N272)))","v":0},{"$f":"IF(OR(P$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>P$3,$H272/$G272,$H272-SUM($I272:O272)))","v":0},{"$f":"IF(OR(Q$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Q$3,$H272/$G272,$H272-SUM($I272:P272)))","v":0},{"$f":"IF(OR(R$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>R$3,$H272/$G272,$H272-SUM($I272:Q272)))","v":0},{"$f":"IF(OR(S$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>S$3,$H272/$G272,$H272-SUM($I272:R272)))","v":2.0307227764820364},{"$f":"IF(OR(T$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>T$3,$H272/$G272,$H272-SUM($I272:S272)))","v":2.0307227764820364},{"$f":"IF(OR(U$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>U$3,$H272/$G272,$H272-SUM($I272:T272)))","v":2.0307227764820364},{"$f":"IF(OR(V$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>V$3,$H272/$G272,$H272-SUM($I272:U272)))","v":2.0307227764820364},{"$f":"IF(OR(W$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>W$3,$H272/$G272,$H272-SUM($I272:V272)))","v":2.0307227764820364},{"$f":"IF(OR(X$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>X$3,$H272/$G272,$H272-SUM($I272:W272)))","v":2.0307227764820364},{"$f":"IF(OR(Y$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Y$3,$H272/$G272,$H272-SUM($I272:X272)))","v":2.0307227764820364},{"$f":"IF(OR(Z$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>Z$3,$H272/$G272,$H272-SUM($I272:Y272)))","v":2.0307227764820364},{"$f":"IF(OR(AA$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AA$3,$H272/$G272,$H272-SUM($I272:Z272)))","v":2.0307227764820364},{"$f":"IF(OR(AB$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AB$3,$H272/$G272,$H272-SUM($I272:AA272)))","v":2.0307227764820368},{"$f":"IF(OR(AC$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AC$3,$H272/$G272,$H272-SUM($I272:AB272)))","v":0},{"$f":"IF(OR(AD$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AD$3,$H272/$G272,$H272-SUM($I272:AC272)))","v":0},{"$f":"IF(OR(AE$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AE$3,$H272/$G272,$H272-SUM($I272:AD272)))","v":0},{"$f":"IF(OR(AF$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AF$3,$H272/$G272,$H272-SUM($I272:AE272)))","v":0},{"$f":"IF(OR(AG$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AG$3,$H272/$G272,$H272-SUM($I272:AF272)))","v":0},{"$f":"IF(OR(AH$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AH$3,$H272/$G272,$H272-SUM($I272:AG272)))","v":0},{"$f":"IF(OR(AI$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AI$3,$H272/$G272,$H272-SUM($I272:AH272)))","v":0},{"$f":"IF(OR(AJ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AJ$3,$H272/$G272,$H272-SUM($I272:AI272)))","v":0},{"$f":"IF(OR(AK$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AK$3,$H272/$G272,$H272-SUM($I272:AJ272)))","v":0},{"$f":"IF(OR(AL$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AL$3,$H272/$G272,$H272-SUM($I272:AK272)))","v":0},{"$f":"IF(OR(AM$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AM$3,$H272/$G272,$H272-SUM($I272:AL272)))","v":0},{"$f":"IF(OR(AN$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AN$3,$H272/$G272,$H272-SUM($I272:AM272)))","v":0},{"$f":"IF(OR(AO$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AO$3,$H272/$G272,$H272-SUM($I272:AN272)))","v":0},{"$f":"IF(OR(AP$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AP$3,$H272/$G272,$H272-SUM($I272:AO272)))","v":0},{"$f":"IF(OR(AQ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AQ$3,$H272/$G272,$H272-SUM($I272:AP272)))","v":0},{"$f":"IF(OR(AR$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AR$3,$H272/$G272,$H272-SUM($I272:AQ272)))","v":0},{"$f":"IF(OR(AS$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AS$3,$H272/$G272,$H272-SUM($I272:AR272)))","v":0},{"$f":"IF(OR(AT$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AT$3,$H272/$G272,$H272-SUM($I272:AS272)))","v":0},{"$f":"IF(OR(AU$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AU$3,$H272/$G272,$H272-SUM($I272:AT272)))","v":0},{"$f":"IF(OR(AV$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AV$3,$H272/$G272,$H272-SUM($I272:AU272)))","v":0},{"$f":"IF(OR(AW$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AW$3,$H272/$G272,$H272-SUM($I272:AV272)))","v":0},{"$f":"IF(OR(AX$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AX$3,$H272/$G272,$H272-SUM($I272:AW272)))","v":0},{"$f":"IF(OR(AY$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AY$3,$H272/$G272,$H272-SUM($I272:AX272)))","v":0},{"$f":"IF(OR(AZ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>AZ$3,$H272/$G272,$H272-SUM($I272:AY272)))","v":0},{"$f":"IF(OR(BA$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BA$3,$H272/$G272,$H272-SUM($I272:AZ272)))","v":0},{"$f":"IF(OR(BB$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BB$3,$H272/$G272,$H272-SUM($I272:BA272)))","v":0},{"$f":"IF(OR(BC$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BC$3,$H272/$G272,$H272-SUM($I272:BB272)))","v":0},{"$f":"IF(OR(BD$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BD$3,$H272/$G272,$H272-SUM($I272:BC272)))","v":0},{"$f":"IF(OR(BE$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BE$3,$H272/$G272,$H272-SUM($I272:BD272)))","v":0},{"$f":"IF(OR(BF$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BF$3,$H272/$G272,$H272-SUM($I272:BE272)))","v":0},{"$f":"IF(OR(BG$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BG$3,$H272/$G272,$H272-SUM($I272:BF272)))","v":0},{"$f":"IF(OR(BH$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BH$3,$H272/$G272,$H272-SUM($I272:BG272)))","v":0},{"$f":"IF(OR(BI$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BI$3,$H272/$G272,$H272-SUM($I272:BH272)))","v":0},{"$f":"IF(OR(BJ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BJ$3,$H272/$G272,$H272-SUM($I272:BI272)))","v":0},{"$f":"IF(OR(BK$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BK$3,$H272/$G272,$H272-SUM($I272:BJ272)))","v":0},{"$f":"IF(OR(BL$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BL$3,$H272/$G272,$H272-SUM($I272:BK272)))","v":0},{"$f":"IF(OR(BM$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BM$3,$H272/$G272,$H272-SUM($I272:BL272)))","v":0},{"$f":"IF(OR(BN$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BN$3,$H272/$G272,$H272-SUM($I272:BM272)))","v":0},{"$f":"IF(OR(BO$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BO$3,$H272/$G272,$H272-SUM($I272:BN272)))","v":0},{"$f":"IF(OR(BP$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BP$3,$H272/$G272,$H272-SUM($I272:BO272)))","v":0},{"$f":"IF(OR(BQ$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BQ$3,$H272/$G272,$H272-SUM($I272:BP272)))","v":0},{"$f":"IF(OR(BR$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BR$3,$H272/$G272,$H272-SUM($I272:BQ272)))","v":0},{"$f":"IF(OR(BS$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BS$3,$H272/$G272,$H272-SUM($I272:BR272)))","v":0},{"$f":"IF(OR(BT$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BT$3,$H272/$G272,$H272-SUM($I272:BS272)))","v":0},{"$f":"IF(OR(BU$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BU$3,$H272/$G272,$H272-SUM($I272:BT272)))","v":0},{"$f":"IF(OR(BV$3<=$D272,$G272=\"n/a\"),0,IF(SUM($D272,$G272)>BV$3,$H272/$G272,$H272-SUM($I272:BU272)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G272","v":10},{"$f":"S262","v":20.134462245382259},null,{"$f":"IF(OR(J$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>J$3,$H273/$G273,$H273-SUM($I273:I273)))","v":0},{"$f":"IF(OR(K$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>K$3,$H273/$G273,$H273-SUM($I273:J273)))","v":0},{"$f":"IF(OR(L$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>L$3,$H273/$G273,$H273-SUM($I273:K273)))","v":0},{"$f":"IF(OR(M$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>M$3,$H273/$G273,$H273-SUM($I273:L273)))","v":0},{"$f":"IF(OR(N$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>N$3,$H273/$G273,$H273-SUM($I273:M273)))","v":0},{"$f":"IF(OR(O$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>O$3,$H273/$G273,$H273-SUM($I273:N273)))","v":0},{"$f":"IF(OR(P$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>P$3,$H273/$G273,$H273-SUM($I273:O273)))","v":0},{"$f":"IF(OR(Q$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Q$3,$H273/$G273,$H273-SUM($I273:P273)))","v":0},{"$f":"IF(OR(R$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>R$3,$H273/$G273,$H273-SUM($I273:Q273)))","v":0},{"$f":"IF(OR(S$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>S$3,$H273/$G273,$H273-SUM($I273:R273)))","v":0},{"$f":"IF(OR(T$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>T$3,$H273/$G273,$H273-SUM($I273:S273)))","v":2.0134462245382259},{"$f":"IF(OR(U$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>U$3,$H273/$G273,$H273-SUM($I273:T273)))","v":2.0134462245382259},{"$f":"IF(OR(V$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>V$3,$H273/$G273,$H273-SUM($I273:U273)))","v":2.0134462245382259},{"$f":"IF(OR(W$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>W$3,$H273/$G273,$H273-SUM($I273:V273)))","v":2.0134462245382259},{"$f":"IF(OR(X$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>X$3,$H273/$G273,$H273-SUM($I273:W273)))","v":2.0134462245382259},{"$f":"IF(OR(Y$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Y$3,$H273/$G273,$H273-SUM($I273:X273)))","v":2.0134462245382259},{"$f":"IF(OR(Z$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>Z$3,$H273/$G273,$H273-SUM($I273:Y273)))","v":2.0134462245382259},{"$f":"IF(OR(AA$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AA$3,$H273/$G273,$H273-SUM($I273:Z273)))","v":2.0134462245382259},{"$f":"IF(OR(AB$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AB$3,$H273/$G273,$H273-SUM($I273:AA273)))","v":2.0134462245382259},{"$f":"IF(OR(AC$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AC$3,$H273/$G273,$H273-SUM($I273:AB273)))","v":2.0134462245382281},{"$f":"IF(OR(AD$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AD$3,$H273/$G273,$H273-SUM($I273:AC273)))","v":0},{"$f":"IF(OR(AE$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AE$3,$H273/$G273,$H273-SUM($I273:AD273)))","v":0},{"$f":"IF(OR(AF$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AF$3,$H273/$G273,$H273-SUM($I273:AE273)))","v":0},{"$f":"IF(OR(AG$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AG$3,$H273/$G273,$H273-SUM($I273:AF273)))","v":0},{"$f":"IF(OR(AH$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AH$3,$H273/$G273,$H273-SUM($I273:AG273)))","v":0},{"$f":"IF(OR(AI$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AI$3,$H273/$G273,$H273-SUM($I273:AH273)))","v":0},{"$f":"IF(OR(AJ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AJ$3,$H273/$G273,$H273-SUM($I273:AI273)))","v":0},{"$f":"IF(OR(AK$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AK$3,$H273/$G273,$H273-SUM($I273:AJ273)))","v":0},{"$f":"IF(OR(AL$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AL$3,$H273/$G273,$H273-SUM($I273:AK273)))","v":0},{"$f":"IF(OR(AM$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AM$3,$H273/$G273,$H273-SUM($I273:AL273)))","v":0},{"$f":"IF(OR(AN$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AN$3,$H273/$G273,$H273-SUM($I273:AM273)))","v":0},{"$f":"IF(OR(AO$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AO$3,$H273/$G273,$H273-SUM($I273:AN273)))","v":0},{"$f":"IF(OR(AP$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AP$3,$H273/$G273,$H273-SUM($I273:AO273)))","v":0},{"$f":"IF(OR(AQ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AQ$3,$H273/$G273,$H273-SUM($I273:AP273)))","v":0},{"$f":"IF(OR(AR$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AR$3,$H273/$G273,$H273-SUM($I273:AQ273)))","v":0},{"$f":"IF(OR(AS$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AS$3,$H273/$G273,$H273-SUM($I273:AR273)))","v":0},{"$f":"IF(OR(AT$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AT$3,$H273/$G273,$H273-SUM($I273:AS273)))","v":0},{"$f":"IF(OR(AU$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AU$3,$H273/$G273,$H273-SUM($I273:AT273)))","v":0},{"$f":"IF(OR(AV$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AV$3,$H273/$G273,$H273-SUM($I273:AU273)))","v":0},{"$f":"IF(OR(AW$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AW$3,$H273/$G273,$H273-SUM($I273:AV273)))","v":0},{"$f":"IF(OR(AX$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AX$3,$H273/$G273,$H273-SUM($I273:AW273)))","v":0},{"$f":"IF(OR(AY$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AY$3,$H273/$G273,$H273-SUM($I273:AX273)))","v":0},{"$f":"IF(OR(AZ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>AZ$3,$H273/$G273,$H273-SUM($I273:AY273)))","v":0},{"$f":"IF(OR(BA$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BA$3,$H273/$G273,$H273-SUM($I273:AZ273)))","v":0},{"$f":"IF(OR(BB$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BB$3,$H273/$G273,$H273-SUM($I273:BA273)))","v":0},{"$f":"IF(OR(BC$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BC$3,$H273/$G273,$H273-SUM($I273:BB273)))","v":0},{"$f":"IF(OR(BD$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BD$3,$H273/$G273,$H273-SUM($I273:BC273)))","v":0},{"$f":"IF(OR(BE$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BE$3,$H273/$G273,$H273-SUM($I273:BD273)))","v":0},{"$f":"IF(OR(BF$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BF$3,$H273/$G273,$H273-SUM($I273:BE273)))","v":0},{"$f":"IF(OR(BG$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BG$3,$H273/$G273,$H273-SUM($I273:BF273)))","v":0},{"$f":"IF(OR(BH$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BH$3,$H273/$G273,$H273-SUM($I273:BG273)))","v":0},{"$f":"IF(OR(BI$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BI$3,$H273/$G273,$H273-SUM($I273:BH273)))","v":0},{"$f":"IF(OR(BJ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BJ$3,$H273/$G273,$H273-SUM($I273:BI273)))","v":0},{"$f":"IF(OR(BK$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BK$3,$H273/$G273,$H273-SUM($I273:BJ273)))","v":0},{"$f":"IF(OR(BL$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BL$3,$H273/$G273,$H273-SUM($I273:BK273)))","v":0},{"$f":"IF(OR(BM$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BM$3,$H273/$G273,$H273-SUM($I273:BL273)))","v":0},{"$f":"IF(OR(BN$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BN$3,$H273/$G273,$H273-SUM($I273:BM273)))","v":0},{"$f":"IF(OR(BO$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BO$3,$H273/$G273,$H273-SUM($I273:BN273)))","v":0},{"$f":"IF(OR(BP$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BP$3,$H273/$G273,$H273-SUM($I273:BO273)))","v":0},{"$f":"IF(OR(BQ$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BQ$3,$H273/$G273,$H273-SUM($I273:BP273)))","v":0},{"$f":"IF(OR(BR$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BR$3,$H273/$G273,$H273-SUM($I273:BQ273)))","v":0},{"$f":"IF(OR(BS$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BS$3,$H273/$G273,$H273-SUM($I273:BR273)))","v":0},{"$f":"IF(OR(BT$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BT$3,$H273/$G273,$H273-SUM($I273:BS273)))","v":0},{"$f":"IF(OR(BU$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BU$3,$H273/$G273,$H273-SUM($I273:BT273)))","v":0},{"$f":"IF(OR(BV$3<=$D273,$G273=\"n/a\"),0,IF(SUM($D273,$G273)>BV$3,$H273/$G273,$H273-SUM($I273:BU273)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A256)","v":15},{"$f":"T262","v":0},null,{"$f":"IF(OR(J$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>J$3,$H274/$G274,$H274-SUM($I274:I274)))","v":0},{"$f":"IF(OR(K$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>K$3,$H274/$G274,$H274-SUM($I274:J274)))","v":0},{"$f":"IF(OR(L$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>L$3,$H274/$G274,$H274-SUM($I274:K274)))","v":0},{"$f":"IF(OR(M$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>M$3,$H274/$G274,$H274-SUM($I274:L274)))","v":0},{"$f":"IF(OR(N$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>N$3,$H274/$G274,$H274-SUM($I274:M274)))","v":0},{"$f":"IF(OR(O$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>O$3,$H274/$G274,$H274-SUM($I274:N274)))","v":0},{"$f":"IF(OR(P$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>P$3,$H274/$G274,$H274-SUM($I274:O274)))","v":0},{"$f":"IF(OR(Q$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Q$3,$H274/$G274,$H274-SUM($I274:P274)))","v":0},{"$f":"IF(OR(R$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>R$3,$H274/$G274,$H274-SUM($I274:Q274)))","v":0},{"$f":"IF(OR(S$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>S$3,$H274/$G274,$H274-SUM($I274:R274)))","v":0},{"$f":"IF(OR(T$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>T$3,$H274/$G274,$H274-SUM($I274:S274)))","v":0},{"$f":"IF(OR(U$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>U$3,$H274/$G274,$H274-SUM($I274:T274)))","v":0},{"$f":"IF(OR(V$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>V$3,$H274/$G274,$H274-SUM($I274:U274)))","v":0},{"$f":"IF(OR(W$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>W$3,$H274/$G274,$H274-SUM($I274:V274)))","v":0},{"$f":"IF(OR(X$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>X$3,$H274/$G274,$H274-SUM($I274:W274)))","v":0},{"$f":"IF(OR(Y$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Y$3,$H274/$G274,$H274-SUM($I274:X274)))","v":0},{"$f":"IF(OR(Z$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>Z$3,$H274/$G274,$H274-SUM($I274:Y274)))","v":0},{"$f":"IF(OR(AA$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AA$3,$H274/$G274,$H274-SUM($I274:Z274)))","v":0},{"$f":"IF(OR(AB$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AB$3,$H274/$G274,$H274-SUM($I274:AA274)))","v":0},{"$f":"IF(OR(AC$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AC$3,$H274/$G274,$H274-SUM($I274:AB274)))","v":0},{"$f":"IF(OR(AD$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AD$3,$H274/$G274,$H274-SUM($I274:AC274)))","v":0},{"$f":"IF(OR(AE$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AE$3,$H274/$G274,$H274-SUM($I274:AD274)))","v":0},{"$f":"IF(OR(AF$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AF$3,$H274/$G274,$H274-SUM($I274:AE274)))","v":0},{"$f":"IF(OR(AG$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AG$3,$H274/$G274,$H274-SUM($I274:AF274)))","v":0},{"$f":"IF(OR(AH$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AH$3,$H274/$G274,$H274-SUM($I274:AG274)))","v":0},{"$f":"IF(OR(AI$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AI$3,$H274/$G274,$H274-SUM($I274:AH274)))","v":0},{"$f":"IF(OR(AJ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AJ$3,$H274/$G274,$H274-SUM($I274:AI274)))","v":0},{"$f":"IF(OR(AK$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AK$3,$H274/$G274,$H274-SUM($I274:AJ274)))","v":0},{"$f":"IF(OR(AL$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AL$3,$H274/$G274,$H274-SUM($I274:AK274)))","v":0},{"$f":"IF(OR(AM$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AM$3,$H274/$G274,$H274-SUM($I274:AL274)))","v":0},{"$f":"IF(OR(AN$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AN$3,$H274/$G274,$H274-SUM($I274:AM274)))","v":0},{"$f":"IF(OR(AO$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AO$3,$H274/$G274,$H274-SUM($I274:AN274)))","v":0},{"$f":"IF(OR(AP$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AP$3,$H274/$G274,$H274-SUM($I274:AO274)))","v":0},{"$f":"IF(OR(AQ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AQ$3,$H274/$G274,$H274-SUM($I274:AP274)))","v":0},{"$f":"IF(OR(AR$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AR$3,$H274/$G274,$H274-SUM($I274:AQ274)))","v":0},{"$f":"IF(OR(AS$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AS$3,$H274/$G274,$H274-SUM($I274:AR274)))","v":0},{"$f":"IF(OR(AT$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AT$3,$H274/$G274,$H274-SUM($I274:AS274)))","v":0},{"$f":"IF(OR(AU$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AU$3,$H274/$G274,$H274-SUM($I274:AT274)))","v":0},{"$f":"IF(OR(AV$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AV$3,$H274/$G274,$H274-SUM($I274:AU274)))","v":0},{"$f":"IF(OR(AW$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AW$3,$H274/$G274,$H274-SUM($I274:AV274)))","v":0},{"$f":"IF(OR(AX$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AX$3,$H274/$G274,$H274-SUM($I274:AW274)))","v":0},{"$f":"IF(OR(AY$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AY$3,$H274/$G274,$H274-SUM($I274:AX274)))","v":0},{"$f":"IF(OR(AZ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>AZ$3,$H274/$G274,$H274-SUM($I274:AY274)))","v":0},{"$f":"IF(OR(BA$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BA$3,$H274/$G274,$H274-SUM($I274:AZ274)))","v":0},{"$f":"IF(OR(BB$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BB$3,$H274/$G274,$H274-SUM($I274:BA274)))","v":0},{"$f":"IF(OR(BC$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BC$3,$H274/$G274,$H274-SUM($I274:BB274)))","v":0},{"$f":"IF(OR(BD$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BD$3,$H274/$G274,$H274-SUM($I274:BC274)))","v":0},{"$f":"IF(OR(BE$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BE$3,$H274/$G274,$H274-SUM($I274:BD274)))","v":0},{"$f":"IF(OR(BF$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BF$3,$H274/$G274,$H274-SUM($I274:BE274)))","v":0},{"$f":"IF(OR(BG$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BG$3,$H274/$G274,$H274-SUM($I274:BF274)))","v":0},{"$f":"IF(OR(BH$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BH$3,$H274/$G274,$H274-SUM($I274:BG274)))","v":0},{"$f":"IF(OR(BI$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BI$3,$H274/$G274,$H274-SUM($I274:BH274)))","v":0},{"$f":"IF(OR(BJ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BJ$3,$H274/$G274,$H274-SUM($I274:BI274)))","v":0},{"$f":"IF(OR(BK$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BK$3,$H274/$G274,$H274-SUM($I274:BJ274)))","v":0},{"$f":"IF(OR(BL$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BL$3,$H274/$G274,$H274-SUM($I274:BK274)))","v":0},{"$f":"IF(OR(BM$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BM$3,$H274/$G274,$H274-SUM($I274:BL274)))","v":0},{"$f":"IF(OR(BN$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BN$3,$H274/$G274,$H274-SUM($I274:BM274)))","v":0},{"$f":"IF(OR(BO$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BO$3,$H274/$G274,$H274-SUM($I274:BN274)))","v":0},{"$f":"IF(OR(BP$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BP$3,$H274/$G274,$H274-SUM($I274:BO274)))","v":0},{"$f":"IF(OR(BQ$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BQ$3,$H274/$G274,$H274-SUM($I274:BP274)))","v":0},{"$f":"IF(OR(BR$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BR$3,$H274/$G274,$H274-SUM($I274:BQ274)))","v":0},{"$f":"IF(OR(BS$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BS$3,$H274/$G274,$H274-SUM($I274:BR274)))","v":0},{"$f":"IF(OR(BT$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BT$3,$H274/$G274,$H274-SUM($I274:BS274)))","v":0},{"$f":"IF(OR(BU$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BU$3,$H274/$G274,$H274-SUM($I274:BT274)))","v":0},{"$f":"IF(OR(BV$3<=$D274,$G274=\"n/a\"),0,IF(SUM($D274,$G274)>BV$3,$H274/$G274,$H274-SUM($I274:BU274)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G274","v":15},{"$f":"U262","v":0},null,{"$f":"IF(OR(J$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>J$3,$H275/$G275,$H275-SUM($I275:I275)))","v":0},{"$f":"IF(OR(K$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>K$3,$H275/$G275,$H275-SUM($I275:J275)))","v":0},{"$f":"IF(OR(L$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>L$3,$H275/$G275,$H275-SUM($I275:K275)))","v":0},{"$f":"IF(OR(M$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>M$3,$H275/$G275,$H275-SUM($I275:L275)))","v":0},{"$f":"IF(OR(N$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>N$3,$H275/$G275,$H275-SUM($I275:M275)))","v":0},{"$f":"IF(OR(O$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>O$3,$H275/$G275,$H275-SUM($I275:N275)))","v":0},{"$f":"IF(OR(P$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>P$3,$H275/$G275,$H275-SUM($I275:O275)))","v":0},{"$f":"IF(OR(Q$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Q$3,$H275/$G275,$H275-SUM($I275:P275)))","v":0},{"$f":"IF(OR(R$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>R$3,$H275/$G275,$H275-SUM($I275:Q275)))","v":0},{"$f":"IF(OR(S$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>S$3,$H275/$G275,$H275-SUM($I275:R275)))","v":0},{"$f":"IF(OR(T$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>T$3,$H275/$G275,$H275-SUM($I275:S275)))","v":0},{"$f":"IF(OR(U$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>U$3,$H275/$G275,$H275-SUM($I275:T275)))","v":0},{"$f":"IF(OR(V$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>V$3,$H275/$G275,$H275-SUM($I275:U275)))","v":0},{"$f":"IF(OR(W$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>W$3,$H275/$G275,$H275-SUM($I275:V275)))","v":0},{"$f":"IF(OR(X$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>X$3,$H275/$G275,$H275-SUM($I275:W275)))","v":0},{"$f":"IF(OR(Y$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Y$3,$H275/$G275,$H275-SUM($I275:X275)))","v":0},{"$f":"IF(OR(Z$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>Z$3,$H275/$G275,$H275-SUM($I275:Y275)))","v":0},{"$f":"IF(OR(AA$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AA$3,$H275/$G275,$H275-SUM($I275:Z275)))","v":0},{"$f":"IF(OR(AB$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AB$3,$H275/$G275,$H275-SUM($I275:AA275)))","v":0},{"$f":"IF(OR(AC$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AC$3,$H275/$G275,$H275-SUM($I275:AB275)))","v":0},{"$f":"IF(OR(AD$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AD$3,$H275/$G275,$H275-SUM($I275:AC275)))","v":0},{"$f":"IF(OR(AE$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AE$3,$H275/$G275,$H275-SUM($I275:AD275)))","v":0},{"$f":"IF(OR(AF$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AF$3,$H275/$G275,$H275-SUM($I275:AE275)))","v":0},{"$f":"IF(OR(AG$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AG$3,$H275/$G275,$H275-SUM($I275:AF275)))","v":0},{"$f":"IF(OR(AH$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AH$3,$H275/$G275,$H275-SUM($I275:AG275)))","v":0},{"$f":"IF(OR(AI$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AI$3,$H275/$G275,$H275-SUM($I275:AH275)))","v":0},{"$f":"IF(OR(AJ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AJ$3,$H275/$G275,$H275-SUM($I275:AI275)))","v":0},{"$f":"IF(OR(AK$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AK$3,$H275/$G275,$H275-SUM($I275:AJ275)))","v":0},{"$f":"IF(OR(AL$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AL$3,$H275/$G275,$H275-SUM($I275:AK275)))","v":0},{"$f":"IF(OR(AM$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AM$3,$H275/$G275,$H275-SUM($I275:AL275)))","v":0},{"$f":"IF(OR(AN$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AN$3,$H275/$G275,$H275-SUM($I275:AM275)))","v":0},{"$f":"IF(OR(AO$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AO$3,$H275/$G275,$H275-SUM($I275:AN275)))","v":0},{"$f":"IF(OR(AP$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AP$3,$H275/$G275,$H275-SUM($I275:AO275)))","v":0},{"$f":"IF(OR(AQ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AQ$3,$H275/$G275,$H275-SUM($I275:AP275)))","v":0},{"$f":"IF(OR(AR$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AR$3,$H275/$G275,$H275-SUM($I275:AQ275)))","v":0},{"$f":"IF(OR(AS$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AS$3,$H275/$G275,$H275-SUM($I275:AR275)))","v":0},{"$f":"IF(OR(AT$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AT$3,$H275/$G275,$H275-SUM($I275:AS275)))","v":0},{"$f":"IF(OR(AU$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AU$3,$H275/$G275,$H275-SUM($I275:AT275)))","v":0},{"$f":"IF(OR(AV$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AV$3,$H275/$G275,$H275-SUM($I275:AU275)))","v":0},{"$f":"IF(OR(AW$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AW$3,$H275/$G275,$H275-SUM($I275:AV275)))","v":0},{"$f":"IF(OR(AX$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AX$3,$H275/$G275,$H275-SUM($I275:AW275)))","v":0},{"$f":"IF(OR(AY$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AY$3,$H275/$G275,$H275-SUM($I275:AX275)))","v":0},{"$f":"IF(OR(AZ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>AZ$3,$H275/$G275,$H275-SUM($I275:AY275)))","v":0},{"$f":"IF(OR(BA$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BA$3,$H275/$G275,$H275-SUM($I275:AZ275)))","v":0},{"$f":"IF(OR(BB$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BB$3,$H275/$G275,$H275-SUM($I275:BA275)))","v":0},{"$f":"IF(OR(BC$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BC$3,$H275/$G275,$H275-SUM($I275:BB275)))","v":0},{"$f":"IF(OR(BD$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BD$3,$H275/$G275,$H275-SUM($I275:BC275)))","v":0},{"$f":"IF(OR(BE$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BE$3,$H275/$G275,$H275-SUM($I275:BD275)))","v":0},{"$f":"IF(OR(BF$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BF$3,$H275/$G275,$H275-SUM($I275:BE275)))","v":0},{"$f":"IF(OR(BG$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BG$3,$H275/$G275,$H275-SUM($I275:BF275)))","v":0},{"$f":"IF(OR(BH$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BH$3,$H275/$G275,$H275-SUM($I275:BG275)))","v":0},{"$f":"IF(OR(BI$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BI$3,$H275/$G275,$H275-SUM($I275:BH275)))","v":0},{"$f":"IF(OR(BJ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BJ$3,$H275/$G275,$H275-SUM($I275:BI275)))","v":0},{"$f":"IF(OR(BK$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BK$3,$H275/$G275,$H275-SUM($I275:BJ275)))","v":0},{"$f":"IF(OR(BL$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BL$3,$H275/$G275,$H275-SUM($I275:BK275)))","v":0},{"$f":"IF(OR(BM$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BM$3,$H275/$G275,$H275-SUM($I275:BL275)))","v":0},{"$f":"IF(OR(BN$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BN$3,$H275/$G275,$H275-SUM($I275:BM275)))","v":0},{"$f":"IF(OR(BO$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BO$3,$H275/$G275,$H275-SUM($I275:BN275)))","v":0},{"$f":"IF(OR(BP$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BP$3,$H275/$G275,$H275-SUM($I275:BO275)))","v":0},{"$f":"IF(OR(BQ$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BQ$3,$H275/$G275,$H275-SUM($I275:BP275)))","v":0},{"$f":"IF(OR(BR$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BR$3,$H275/$G275,$H275-SUM($I275:BQ275)))","v":0},{"$f":"IF(OR(BS$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BS$3,$H275/$G275,$H275-SUM($I275:BR275)))","v":0},{"$f":"IF(OR(BT$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BT$3,$H275/$G275,$H275-SUM($I275:BS275)))","v":0},{"$f":"IF(OR(BU$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BU$3,$H275/$G275,$H275-SUM($I275:BT275)))","v":0},{"$f":"IF(OR(BV$3<=$D275,$G275=\"n/a\"),0,IF(SUM($D275,$G275)>BV$3,$H275/$G275,$H275-SUM($I275:BU275)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G275","v":15},{"$f":"V262","v":0},null,{"$f":"IF(OR(J$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>J$3,$H276/$G276,$H276-SUM($I276:I276)))","v":0},{"$f":"IF(OR(K$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>K$3,$H276/$G276,$H276-SUM($I276:J276)))","v":0},{"$f":"IF(OR(L$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>L$3,$H276/$G276,$H276-SUM($I276:K276)))","v":0},{"$f":"IF(OR(M$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>M$3,$H276/$G276,$H276-SUM($I276:L276)))","v":0},{"$f":"IF(OR(N$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>N$3,$H276/$G276,$H276-SUM($I276:M276)))","v":0},{"$f":"IF(OR(O$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>O$3,$H276/$G276,$H276-SUM($I276:N276)))","v":0},{"$f":"IF(OR(P$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>P$3,$H276/$G276,$H276-SUM($I276:O276)))","v":0},{"$f":"IF(OR(Q$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Q$3,$H276/$G276,$H276-SUM($I276:P276)))","v":0},{"$f":"IF(OR(R$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>R$3,$H276/$G276,$H276-SUM($I276:Q276)))","v":0},{"$f":"IF(OR(S$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>S$3,$H276/$G276,$H276-SUM($I276:R276)))","v":0},{"$f":"IF(OR(T$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>T$3,$H276/$G276,$H276-SUM($I276:S276)))","v":0},{"$f":"IF(OR(U$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>U$3,$H276/$G276,$H276-SUM($I276:T276)))","v":0},{"$f":"IF(OR(V$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>V$3,$H276/$G276,$H276-SUM($I276:U276)))","v":0},{"$f":"IF(OR(W$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>W$3,$H276/$G276,$H276-SUM($I276:V276)))","v":0},{"$f":"IF(OR(X$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>X$3,$H276/$G276,$H276-SUM($I276:W276)))","v":0},{"$f":"IF(OR(Y$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Y$3,$H276/$G276,$H276-SUM($I276:X276)))","v":0},{"$f":"IF(OR(Z$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>Z$3,$H276/$G276,$H276-SUM($I276:Y276)))","v":0},{"$f":"IF(OR(AA$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AA$3,$H276/$G276,$H276-SUM($I276:Z276)))","v":0},{"$f":"IF(OR(AB$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AB$3,$H276/$G276,$H276-SUM($I276:AA276)))","v":0},{"$f":"IF(OR(AC$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AC$3,$H276/$G276,$H276-SUM($I276:AB276)))","v":0},{"$f":"IF(OR(AD$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AD$3,$H276/$G276,$H276-SUM($I276:AC276)))","v":0},{"$f":"IF(OR(AE$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AE$3,$H276/$G276,$H276-SUM($I276:AD276)))","v":0},{"$f":"IF(OR(AF$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AF$3,$H276/$G276,$H276-SUM($I276:AE276)))","v":0},{"$f":"IF(OR(AG$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AG$3,$H276/$G276,$H276-SUM($I276:AF276)))","v":0},{"$f":"IF(OR(AH$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AH$3,$H276/$G276,$H276-SUM($I276:AG276)))","v":0},{"$f":"IF(OR(AI$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AI$3,$H276/$G276,$H276-SUM($I276:AH276)))","v":0},{"$f":"IF(OR(AJ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AJ$3,$H276/$G276,$H276-SUM($I276:AI276)))","v":0},{"$f":"IF(OR(AK$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AK$3,$H276/$G276,$H276-SUM($I276:AJ276)))","v":0},{"$f":"IF(OR(AL$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AL$3,$H276/$G276,$H276-SUM($I276:AK276)))","v":0},{"$f":"IF(OR(AM$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AM$3,$H276/$G276,$H276-SUM($I276:AL276)))","v":0},{"$f":"IF(OR(AN$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AN$3,$H276/$G276,$H276-SUM($I276:AM276)))","v":0},{"$f":"IF(OR(AO$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AO$3,$H276/$G276,$H276-SUM($I276:AN276)))","v":0},{"$f":"IF(OR(AP$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AP$3,$H276/$G276,$H276-SUM($I276:AO276)))","v":0},{"$f":"IF(OR(AQ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AQ$3,$H276/$G276,$H276-SUM($I276:AP276)))","v":0},{"$f":"IF(OR(AR$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AR$3,$H276/$G276,$H276-SUM($I276:AQ276)))","v":0},{"$f":"IF(OR(AS$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AS$3,$H276/$G276,$H276-SUM($I276:AR276)))","v":0},{"$f":"IF(OR(AT$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AT$3,$H276/$G276,$H276-SUM($I276:AS276)))","v":0},{"$f":"IF(OR(AU$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AU$3,$H276/$G276,$H276-SUM($I276:AT276)))","v":0},{"$f":"IF(OR(AV$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AV$3,$H276/$G276,$H276-SUM($I276:AU276)))","v":0},{"$f":"IF(OR(AW$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AW$3,$H276/$G276,$H276-SUM($I276:AV276)))","v":0},{"$f":"IF(OR(AX$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AX$3,$H276/$G276,$H276-SUM($I276:AW276)))","v":0},{"$f":"IF(OR(AY$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AY$3,$H276/$G276,$H276-SUM($I276:AX276)))","v":0},{"$f":"IF(OR(AZ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>AZ$3,$H276/$G276,$H276-SUM($I276:AY276)))","v":0},{"$f":"IF(OR(BA$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BA$3,$H276/$G276,$H276-SUM($I276:AZ276)))","v":0},{"$f":"IF(OR(BB$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BB$3,$H276/$G276,$H276-SUM($I276:BA276)))","v":0},{"$f":"IF(OR(BC$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BC$3,$H276/$G276,$H276-SUM($I276:BB276)))","v":0},{"$f":"IF(OR(BD$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BD$3,$H276/$G276,$H276-SUM($I276:BC276)))","v":0},{"$f":"IF(OR(BE$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BE$3,$H276/$G276,$H276-SUM($I276:BD276)))","v":0},{"$f":"IF(OR(BF$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BF$3,$H276/$G276,$H276-SUM($I276:BE276)))","v":0},{"$f":"IF(OR(BG$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BG$3,$H276/$G276,$H276-SUM($I276:BF276)))","v":0},{"$f":"IF(OR(BH$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BH$3,$H276/$G276,$H276-SUM($I276:BG276)))","v":0},{"$f":"IF(OR(BI$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BI$3,$H276/$G276,$H276-SUM($I276:BH276)))","v":0},{"$f":"IF(OR(BJ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BJ$3,$H276/$G276,$H276-SUM($I276:BI276)))","v":0},{"$f":"IF(OR(BK$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BK$3,$H276/$G276,$H276-SUM($I276:BJ276)))","v":0},{"$f":"IF(OR(BL$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BL$3,$H276/$G276,$H276-SUM($I276:BK276)))","v":0},{"$f":"IF(OR(BM$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BM$3,$H276/$G276,$H276-SUM($I276:BL276)))","v":0},{"$f":"IF(OR(BN$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BN$3,$H276/$G276,$H276-SUM($I276:BM276)))","v":0},{"$f":"IF(OR(BO$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BO$3,$H276/$G276,$H276-SUM($I276:BN276)))","v":0},{"$f":"IF(OR(BP$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BP$3,$H276/$G276,$H276-SUM($I276:BO276)))","v":0},{"$f":"IF(OR(BQ$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BQ$3,$H276/$G276,$H276-SUM($I276:BP276)))","v":0},{"$f":"IF(OR(BR$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BR$3,$H276/$G276,$H276-SUM($I276:BQ276)))","v":0},{"$f":"IF(OR(BS$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BS$3,$H276/$G276,$H276-SUM($I276:BR276)))","v":0},{"$f":"IF(OR(BT$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BT$3,$H276/$G276,$H276-SUM($I276:BS276)))","v":0},{"$f":"IF(OR(BU$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BU$3,$H276/$G276,$H276-SUM($I276:BT276)))","v":0},{"$f":"IF(OR(BV$3<=$D276,$G276=\"n/a\"),0,IF(SUM($D276,$G276)>BV$3,$H276/$G276,$H276-SUM($I276:BU276)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G276","v":15},{"$f":"W262","v":0},null,{"$f":"IF(OR(J$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>J$3,$H277/$G277,$H277-SUM($I277:I277)))","v":0},{"$f":"IF(OR(K$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>K$3,$H277/$G277,$H277-SUM($I277:J277)))","v":0},{"$f":"IF(OR(L$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>L$3,$H277/$G277,$H277-SUM($I277:K277)))","v":0},{"$f":"IF(OR(M$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>M$3,$H277/$G277,$H277-SUM($I277:L277)))","v":0},{"$f":"IF(OR(N$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>N$3,$H277/$G277,$H277-SUM($I277:M277)))","v":0},{"$f":"IF(OR(O$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>O$3,$H277/$G277,$H277-SUM($I277:N277)))","v":0},{"$f":"IF(OR(P$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>P$3,$H277/$G277,$H277-SUM($I277:O277)))","v":0},{"$f":"IF(OR(Q$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Q$3,$H277/$G277,$H277-SUM($I277:P277)))","v":0},{"$f":"IF(OR(R$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>R$3,$H277/$G277,$H277-SUM($I277:Q277)))","v":0},{"$f":"IF(OR(S$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>S$3,$H277/$G277,$H277-SUM($I277:R277)))","v":0},{"$f":"IF(OR(T$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>T$3,$H277/$G277,$H277-SUM($I277:S277)))","v":0},{"$f":"IF(OR(U$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>U$3,$H277/$G277,$H277-SUM($I277:T277)))","v":0},{"$f":"IF(OR(V$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>V$3,$H277/$G277,$H277-SUM($I277:U277)))","v":0},{"$f":"IF(OR(W$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>W$3,$H277/$G277,$H277-SUM($I277:V277)))","v":0},{"$f":"IF(OR(X$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>X$3,$H277/$G277,$H277-SUM($I277:W277)))","v":0},{"$f":"IF(OR(Y$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Y$3,$H277/$G277,$H277-SUM($I277:X277)))","v":0},{"$f":"IF(OR(Z$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>Z$3,$H277/$G277,$H277-SUM($I277:Y277)))","v":0},{"$f":"IF(OR(AA$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AA$3,$H277/$G277,$H277-SUM($I277:Z277)))","v":0},{"$f":"IF(OR(AB$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AB$3,$H277/$G277,$H277-SUM($I277:AA277)))","v":0},{"$f":"IF(OR(AC$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AC$3,$H277/$G277,$H277-SUM($I277:AB277)))","v":0},{"$f":"IF(OR(AD$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AD$3,$H277/$G277,$H277-SUM($I277:AC277)))","v":0},{"$f":"IF(OR(AE$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AE$3,$H277/$G277,$H277-SUM($I277:AD277)))","v":0},{"$f":"IF(OR(AF$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AF$3,$H277/$G277,$H277-SUM($I277:AE277)))","v":0},{"$f":"IF(OR(AG$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AG$3,$H277/$G277,$H277-SUM($I277:AF277)))","v":0},{"$f":"IF(OR(AH$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AH$3,$H277/$G277,$H277-SUM($I277:AG277)))","v":0},{"$f":"IF(OR(AI$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AI$3,$H277/$G277,$H277-SUM($I277:AH277)))","v":0},{"$f":"IF(OR(AJ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AJ$3,$H277/$G277,$H277-SUM($I277:AI277)))","v":0},{"$f":"IF(OR(AK$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AK$3,$H277/$G277,$H277-SUM($I277:AJ277)))","v":0},{"$f":"IF(OR(AL$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AL$3,$H277/$G277,$H277-SUM($I277:AK277)))","v":0},{"$f":"IF(OR(AM$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AM$3,$H277/$G277,$H277-SUM($I277:AL277)))","v":0},{"$f":"IF(OR(AN$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AN$3,$H277/$G277,$H277-SUM($I277:AM277)))","v":0},{"$f":"IF(OR(AO$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AO$3,$H277/$G277,$H277-SUM($I277:AN277)))","v":0},{"$f":"IF(OR(AP$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AP$3,$H277/$G277,$H277-SUM($I277:AO277)))","v":0},{"$f":"IF(OR(AQ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AQ$3,$H277/$G277,$H277-SUM($I277:AP277)))","v":0},{"$f":"IF(OR(AR$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AR$3,$H277/$G277,$H277-SUM($I277:AQ277)))","v":0},{"$f":"IF(OR(AS$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AS$3,$H277/$G277,$H277-SUM($I277:AR277)))","v":0},{"$f":"IF(OR(AT$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AT$3,$H277/$G277,$H277-SUM($I277:AS277)))","v":0},{"$f":"IF(OR(AU$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AU$3,$H277/$G277,$H277-SUM($I277:AT277)))","v":0},{"$f":"IF(OR(AV$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AV$3,$H277/$G277,$H277-SUM($I277:AU277)))","v":0},{"$f":"IF(OR(AW$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AW$3,$H277/$G277,$H277-SUM($I277:AV277)))","v":0},{"$f":"IF(OR(AX$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AX$3,$H277/$G277,$H277-SUM($I277:AW277)))","v":0},{"$f":"IF(OR(AY$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AY$3,$H277/$G277,$H277-SUM($I277:AX277)))","v":0},{"$f":"IF(OR(AZ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>AZ$3,$H277/$G277,$H277-SUM($I277:AY277)))","v":0},{"$f":"IF(OR(BA$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BA$3,$H277/$G277,$H277-SUM($I277:AZ277)))","v":0},{"$f":"IF(OR(BB$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BB$3,$H277/$G277,$H277-SUM($I277:BA277)))","v":0},{"$f":"IF(OR(BC$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BC$3,$H277/$G277,$H277-SUM($I277:BB277)))","v":0},{"$f":"IF(OR(BD$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BD$3,$H277/$G277,$H277-SUM($I277:BC277)))","v":0},{"$f":"IF(OR(BE$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BE$3,$H277/$G277,$H277-SUM($I277:BD277)))","v":0},{"$f":"IF(OR(BF$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BF$3,$H277/$G277,$H277-SUM($I277:BE277)))","v":0},{"$f":"IF(OR(BG$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BG$3,$H277/$G277,$H277-SUM($I277:BF277)))","v":0},{"$f":"IF(OR(BH$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BH$3,$H277/$G277,$H277-SUM($I277:BG277)))","v":0},{"$f":"IF(OR(BI$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BI$3,$H277/$G277,$H277-SUM($I277:BH277)))","v":0},{"$f":"IF(OR(BJ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BJ$3,$H277/$G277,$H277-SUM($I277:BI277)))","v":0},{"$f":"IF(OR(BK$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BK$3,$H277/$G277,$H277-SUM($I277:BJ277)))","v":0},{"$f":"IF(OR(BL$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BL$3,$H277/$G277,$H277-SUM($I277:BK277)))","v":0},{"$f":"IF(OR(BM$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BM$3,$H277/$G277,$H277-SUM($I277:BL277)))","v":0},{"$f":"IF(OR(BN$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BN$3,$H277/$G277,$H277-SUM($I277:BM277)))","v":0},{"$f":"IF(OR(BO$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BO$3,$H277/$G277,$H277-SUM($I277:BN277)))","v":0},{"$f":"IF(OR(BP$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BP$3,$H277/$G277,$H277-SUM($I277:BO277)))","v":0},{"$f":"IF(OR(BQ$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BQ$3,$H277/$G277,$H277-SUM($I277:BP277)))","v":0},{"$f":"IF(OR(BR$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BR$3,$H277/$G277,$H277-SUM($I277:BQ277)))","v":0},{"$f":"IF(OR(BS$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BS$3,$H277/$G277,$H277-SUM($I277:BR277)))","v":0},{"$f":"IF(OR(BT$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BT$3,$H277/$G277,$H277-SUM($I277:BS277)))","v":0},{"$f":"IF(OR(BU$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BU$3,$H277/$G277,$H277-SUM($I277:BT277)))","v":0},{"$f":"IF(OR(BV$3<=$D277,$G277=\"n/a\"),0,IF(SUM($D277,$G277)>BV$3,$H277/$G277,$H277-SUM($I277:BU277)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G277","v":15},{"$f":"X262","v":0},null,{"$f":"IF(OR(J$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>J$3,$H278/$G278,$H278-SUM($I278:I278)))","v":0},{"$f":"IF(OR(K$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>K$3,$H278/$G278,$H278-SUM($I278:J278)))","v":0},{"$f":"IF(OR(L$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>L$3,$H278/$G278,$H278-SUM($I278:K278)))","v":0},{"$f":"IF(OR(M$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>M$3,$H278/$G278,$H278-SUM($I278:L278)))","v":0},{"$f":"IF(OR(N$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>N$3,$H278/$G278,$H278-SUM($I278:M278)))","v":0},{"$f":"IF(OR(O$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>O$3,$H278/$G278,$H278-SUM($I278:N278)))","v":0},{"$f":"IF(OR(P$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>P$3,$H278/$G278,$H278-SUM($I278:O278)))","v":0},{"$f":"IF(OR(Q$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Q$3,$H278/$G278,$H278-SUM($I278:P278)))","v":0},{"$f":"IF(OR(R$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>R$3,$H278/$G278,$H278-SUM($I278:Q278)))","v":0},{"$f":"IF(OR(S$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>S$3,$H278/$G278,$H278-SUM($I278:R278)))","v":0},{"$f":"IF(OR(T$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>T$3,$H278/$G278,$H278-SUM($I278:S278)))","v":0},{"$f":"IF(OR(U$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>U$3,$H278/$G278,$H278-SUM($I278:T278)))","v":0},{"$f":"IF(OR(V$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>V$3,$H278/$G278,$H278-SUM($I278:U278)))","v":0},{"$f":"IF(OR(W$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>W$3,$H278/$G278,$H278-SUM($I278:V278)))","v":0},{"$f":"IF(OR(X$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>X$3,$H278/$G278,$H278-SUM($I278:W278)))","v":0},{"$f":"IF(OR(Y$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Y$3,$H278/$G278,$H278-SUM($I278:X278)))","v":0},{"$f":"IF(OR(Z$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>Z$3,$H278/$G278,$H278-SUM($I278:Y278)))","v":0},{"$f":"IF(OR(AA$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AA$3,$H278/$G278,$H278-SUM($I278:Z278)))","v":0},{"$f":"IF(OR(AB$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AB$3,$H278/$G278,$H278-SUM($I278:AA278)))","v":0},{"$f":"IF(OR(AC$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AC$3,$H278/$G278,$H278-SUM($I278:AB278)))","v":0},{"$f":"IF(OR(AD$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AD$3,$H278/$G278,$H278-SUM($I278:AC278)))","v":0},{"$f":"IF(OR(AE$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AE$3,$H278/$G278,$H278-SUM($I278:AD278)))","v":0},{"$f":"IF(OR(AF$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AF$3,$H278/$G278,$H278-SUM($I278:AE278)))","v":0},{"$f":"IF(OR(AG$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AG$3,$H278/$G278,$H278-SUM($I278:AF278)))","v":0},{"$f":"IF(OR(AH$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AH$3,$H278/$G278,$H278-SUM($I278:AG278)))","v":0},{"$f":"IF(OR(AI$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AI$3,$H278/$G278,$H278-SUM($I278:AH278)))","v":0},{"$f":"IF(OR(AJ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AJ$3,$H278/$G278,$H278-SUM($I278:AI278)))","v":0},{"$f":"IF(OR(AK$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AK$3,$H278/$G278,$H278-SUM($I278:AJ278)))","v":0},{"$f":"IF(OR(AL$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AL$3,$H278/$G278,$H278-SUM($I278:AK278)))","v":0},{"$f":"IF(OR(AM$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AM$3,$H278/$G278,$H278-SUM($I278:AL278)))","v":0},{"$f":"IF(OR(AN$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AN$3,$H278/$G278,$H278-SUM($I278:AM278)))","v":0},{"$f":"IF(OR(AO$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AO$3,$H278/$G278,$H278-SUM($I278:AN278)))","v":0},{"$f":"IF(OR(AP$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AP$3,$H278/$G278,$H278-SUM($I278:AO278)))","v":0},{"$f":"IF(OR(AQ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AQ$3,$H278/$G278,$H278-SUM($I278:AP278)))","v":0},{"$f":"IF(OR(AR$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AR$3,$H278/$G278,$H278-SUM($I278:AQ278)))","v":0},{"$f":"IF(OR(AS$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AS$3,$H278/$G278,$H278-SUM($I278:AR278)))","v":0},{"$f":"IF(OR(AT$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AT$3,$H278/$G278,$H278-SUM($I278:AS278)))","v":0},{"$f":"IF(OR(AU$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AU$3,$H278/$G278,$H278-SUM($I278:AT278)))","v":0},{"$f":"IF(OR(AV$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AV$3,$H278/$G278,$H278-SUM($I278:AU278)))","v":0},{"$f":"IF(OR(AW$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AW$3,$H278/$G278,$H278-SUM($I278:AV278)))","v":0},{"$f":"IF(OR(AX$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AX$3,$H278/$G278,$H278-SUM($I278:AW278)))","v":0},{"$f":"IF(OR(AY$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AY$3,$H278/$G278,$H278-SUM($I278:AX278)))","v":0},{"$f":"IF(OR(AZ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>AZ$3,$H278/$G278,$H278-SUM($I278:AY278)))","v":0},{"$f":"IF(OR(BA$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BA$3,$H278/$G278,$H278-SUM($I278:AZ278)))","v":0},{"$f":"IF(OR(BB$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BB$3,$H278/$G278,$H278-SUM($I278:BA278)))","v":0},{"$f":"IF(OR(BC$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BC$3,$H278/$G278,$H278-SUM($I278:BB278)))","v":0},{"$f":"IF(OR(BD$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BD$3,$H278/$G278,$H278-SUM($I278:BC278)))","v":0},{"$f":"IF(OR(BE$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BE$3,$H278/$G278,$H278-SUM($I278:BD278)))","v":0},{"$f":"IF(OR(BF$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BF$3,$H278/$G278,$H278-SUM($I278:BE278)))","v":0},{"$f":"IF(OR(BG$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BG$3,$H278/$G278,$H278-SUM($I278:BF278)))","v":0},{"$f":"IF(OR(BH$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BH$3,$H278/$G278,$H278-SUM($I278:BG278)))","v":0},{"$f":"IF(OR(BI$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BI$3,$H278/$G278,$H278-SUM($I278:BH278)))","v":0},{"$f":"IF(OR(BJ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BJ$3,$H278/$G278,$H278-SUM($I278:BI278)))","v":0},{"$f":"IF(OR(BK$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BK$3,$H278/$G278,$H278-SUM($I278:BJ278)))","v":0},{"$f":"IF(OR(BL$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BL$3,$H278/$G278,$H278-SUM($I278:BK278)))","v":0},{"$f":"IF(OR(BM$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BM$3,$H278/$G278,$H278-SUM($I278:BL278)))","v":0},{"$f":"IF(OR(BN$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BN$3,$H278/$G278,$H278-SUM($I278:BM278)))","v":0},{"$f":"IF(OR(BO$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BO$3,$H278/$G278,$H278-SUM($I278:BN278)))","v":0},{"$f":"IF(OR(BP$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BP$3,$H278/$G278,$H278-SUM($I278:BO278)))","v":0},{"$f":"IF(OR(BQ$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BQ$3,$H278/$G278,$H278-SUM($I278:BP278)))","v":0},{"$f":"IF(OR(BR$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BR$3,$H278/$G278,$H278-SUM($I278:BQ278)))","v":0},{"$f":"IF(OR(BS$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BS$3,$H278/$G278,$H278-SUM($I278:BR278)))","v":0},{"$f":"IF(OR(BT$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BT$3,$H278/$G278,$H278-SUM($I278:BS278)))","v":0},{"$f":"IF(OR(BU$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BU$3,$H278/$G278,$H278-SUM($I278:BT278)))","v":0},{"$f":"IF(OR(BV$3<=$D278,$G278=\"n/a\"),0,IF(SUM($D278,$G278)>BV$3,$H278/$G278,$H278-SUM($I278:BU278)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A256)","v":15},{"$f":"Y262","v":0},null,{"$f":"IF(OR(J$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>J$3,$H279/$G279,$H279-SUM($I279:I279)))","v":0},{"$f":"IF(OR(K$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>K$3,$H279/$G279,$H279-SUM($I279:J279)))","v":0},{"$f":"IF(OR(L$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>L$3,$H279/$G279,$H279-SUM($I279:K279)))","v":0},{"$f":"IF(OR(M$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>M$3,$H279/$G279,$H279-SUM($I279:L279)))","v":0},{"$f":"IF(OR(N$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>N$3,$H279/$G279,$H279-SUM($I279:M279)))","v":0},{"$f":"IF(OR(O$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>O$3,$H279/$G279,$H279-SUM($I279:N279)))","v":0},{"$f":"IF(OR(P$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>P$3,$H279/$G279,$H279-SUM($I279:O279)))","v":0},{"$f":"IF(OR(Q$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Q$3,$H279/$G279,$H279-SUM($I279:P279)))","v":0},{"$f":"IF(OR(R$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>R$3,$H279/$G279,$H279-SUM($I279:Q279)))","v":0},{"$f":"IF(OR(S$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>S$3,$H279/$G279,$H279-SUM($I279:R279)))","v":0},{"$f":"IF(OR(T$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>T$3,$H279/$G279,$H279-SUM($I279:S279)))","v":0},{"$f":"IF(OR(U$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>U$3,$H279/$G279,$H279-SUM($I279:T279)))","v":0},{"$f":"IF(OR(V$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>V$3,$H279/$G279,$H279-SUM($I279:U279)))","v":0},{"$f":"IF(OR(W$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>W$3,$H279/$G279,$H279-SUM($I279:V279)))","v":0},{"$f":"IF(OR(X$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>X$3,$H279/$G279,$H279-SUM($I279:W279)))","v":0},{"$f":"IF(OR(Y$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Y$3,$H279/$G279,$H279-SUM($I279:X279)))","v":0},{"$f":"IF(OR(Z$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>Z$3,$H279/$G279,$H279-SUM($I279:Y279)))","v":0},{"$f":"IF(OR(AA$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AA$3,$H279/$G279,$H279-SUM($I279:Z279)))","v":0},{"$f":"IF(OR(AB$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AB$3,$H279/$G279,$H279-SUM($I279:AA279)))","v":0},{"$f":"IF(OR(AC$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AC$3,$H279/$G279,$H279-SUM($I279:AB279)))","v":0},{"$f":"IF(OR(AD$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AD$3,$H279/$G279,$H279-SUM($I279:AC279)))","v":0},{"$f":"IF(OR(AE$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AE$3,$H279/$G279,$H279-SUM($I279:AD279)))","v":0},{"$f":"IF(OR(AF$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AF$3,$H279/$G279,$H279-SUM($I279:AE279)))","v":0},{"$f":"IF(OR(AG$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AG$3,$H279/$G279,$H279-SUM($I279:AF279)))","v":0},{"$f":"IF(OR(AH$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AH$3,$H279/$G279,$H279-SUM($I279:AG279)))","v":0},{"$f":"IF(OR(AI$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AI$3,$H279/$G279,$H279-SUM($I279:AH279)))","v":0},{"$f":"IF(OR(AJ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AJ$3,$H279/$G279,$H279-SUM($I279:AI279)))","v":0},{"$f":"IF(OR(AK$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AK$3,$H279/$G279,$H279-SUM($I279:AJ279)))","v":0},{"$f":"IF(OR(AL$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AL$3,$H279/$G279,$H279-SUM($I279:AK279)))","v":0},{"$f":"IF(OR(AM$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AM$3,$H279/$G279,$H279-SUM($I279:AL279)))","v":0},{"$f":"IF(OR(AN$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AN$3,$H279/$G279,$H279-SUM($I279:AM279)))","v":0},{"$f":"IF(OR(AO$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AO$3,$H279/$G279,$H279-SUM($I279:AN279)))","v":0},{"$f":"IF(OR(AP$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AP$3,$H279/$G279,$H279-SUM($I279:AO279)))","v":0},{"$f":"IF(OR(AQ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AQ$3,$H279/$G279,$H279-SUM($I279:AP279)))","v":0},{"$f":"IF(OR(AR$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AR$3,$H279/$G279,$H279-SUM($I279:AQ279)))","v":0},{"$f":"IF(OR(AS$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AS$3,$H279/$G279,$H279-SUM($I279:AR279)))","v":0},{"$f":"IF(OR(AT$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AT$3,$H279/$G279,$H279-SUM($I279:AS279)))","v":0},{"$f":"IF(OR(AU$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AU$3,$H279/$G279,$H279-SUM($I279:AT279)))","v":0},{"$f":"IF(OR(AV$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AV$3,$H279/$G279,$H279-SUM($I279:AU279)))","v":0},{"$f":"IF(OR(AW$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AW$3,$H279/$G279,$H279-SUM($I279:AV279)))","v":0},{"$f":"IF(OR(AX$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AX$3,$H279/$G279,$H279-SUM($I279:AW279)))","v":0},{"$f":"IF(OR(AY$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AY$3,$H279/$G279,$H279-SUM($I279:AX279)))","v":0},{"$f":"IF(OR(AZ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>AZ$3,$H279/$G279,$H279-SUM($I279:AY279)))","v":0},{"$f":"IF(OR(BA$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BA$3,$H279/$G279,$H279-SUM($I279:AZ279)))","v":0},{"$f":"IF(OR(BB$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BB$3,$H279/$G279,$H279-SUM($I279:BA279)))","v":0},{"$f":"IF(OR(BC$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BC$3,$H279/$G279,$H279-SUM($I279:BB279)))","v":0},{"$f":"IF(OR(BD$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BD$3,$H279/$G279,$H279-SUM($I279:BC279)))","v":0},{"$f":"IF(OR(BE$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BE$3,$H279/$G279,$H279-SUM($I279:BD279)))","v":0},{"$f":"IF(OR(BF$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BF$3,$H279/$G279,$H279-SUM($I279:BE279)))","v":0},{"$f":"IF(OR(BG$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BG$3,$H279/$G279,$H279-SUM($I279:BF279)))","v":0},{"$f":"IF(OR(BH$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BH$3,$H279/$G279,$H279-SUM($I279:BG279)))","v":0},{"$f":"IF(OR(BI$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BI$3,$H279/$G279,$H279-SUM($I279:BH279)))","v":0},{"$f":"IF(OR(BJ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BJ$3,$H279/$G279,$H279-SUM($I279:BI279)))","v":0},{"$f":"IF(OR(BK$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BK$3,$H279/$G279,$H279-SUM($I279:BJ279)))","v":0},{"$f":"IF(OR(BL$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BL$3,$H279/$G279,$H279-SUM($I279:BK279)))","v":0},{"$f":"IF(OR(BM$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BM$3,$H279/$G279,$H279-SUM($I279:BL279)))","v":0},{"$f":"IF(OR(BN$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BN$3,$H279/$G279,$H279-SUM($I279:BM279)))","v":0},{"$f":"IF(OR(BO$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BO$3,$H279/$G279,$H279-SUM($I279:BN279)))","v":0},{"$f":"IF(OR(BP$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BP$3,$H279/$G279,$H279-SUM($I279:BO279)))","v":0},{"$f":"IF(OR(BQ$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BQ$3,$H279/$G279,$H279-SUM($I279:BP279)))","v":0},{"$f":"IF(OR(BR$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BR$3,$H279/$G279,$H279-SUM($I279:BQ279)))","v":0},{"$f":"IF(OR(BS$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BS$3,$H279/$G279,$H279-SUM($I279:BR279)))","v":0},{"$f":"IF(OR(BT$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BT$3,$H279/$G279,$H279-SUM($I279:BS279)))","v":0},{"$f":"IF(OR(BU$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BU$3,$H279/$G279,$H279-SUM($I279:BT279)))","v":0},{"$f":"IF(OR(BV$3<=$D279,$G279=\"n/a\"),0,IF(SUM($D279,$G279)>BV$3,$H279/$G279,$H279-SUM($I279:BU279)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G279","v":15},{"$f":"Z262","v":0},null,{"$f":"IF(OR(J$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>J$3,$H280/$G280,$H280-SUM($I280:I280)))","v":0},{"$f":"IF(OR(K$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>K$3,$H280/$G280,$H280-SUM($I280:J280)))","v":0},{"$f":"IF(OR(L$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>L$3,$H280/$G280,$H280-SUM($I280:K280)))","v":0},{"$f":"IF(OR(M$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>M$3,$H280/$G280,$H280-SUM($I280:L280)))","v":0},{"$f":"IF(OR(N$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>N$3,$H280/$G280,$H280-SUM($I280:M280)))","v":0},{"$f":"IF(OR(O$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>O$3,$H280/$G280,$H280-SUM($I280:N280)))","v":0},{"$f":"IF(OR(P$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>P$3,$H280/$G280,$H280-SUM($I280:O280)))","v":0},{"$f":"IF(OR(Q$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Q$3,$H280/$G280,$H280-SUM($I280:P280)))","v":0},{"$f":"IF(OR(R$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>R$3,$H280/$G280,$H280-SUM($I280:Q280)))","v":0},{"$f":"IF(OR(S$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>S$3,$H280/$G280,$H280-SUM($I280:R280)))","v":0},{"$f":"IF(OR(T$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>T$3,$H280/$G280,$H280-SUM($I280:S280)))","v":0},{"$f":"IF(OR(U$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>U$3,$H280/$G280,$H280-SUM($I280:T280)))","v":0},{"$f":"IF(OR(V$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>V$3,$H280/$G280,$H280-SUM($I280:U280)))","v":0},{"$f":"IF(OR(W$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>W$3,$H280/$G280,$H280-SUM($I280:V280)))","v":0},{"$f":"IF(OR(X$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>X$3,$H280/$G280,$H280-SUM($I280:W280)))","v":0},{"$f":"IF(OR(Y$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Y$3,$H280/$G280,$H280-SUM($I280:X280)))","v":0},{"$f":"IF(OR(Z$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>Z$3,$H280/$G280,$H280-SUM($I280:Y280)))","v":0},{"$f":"IF(OR(AA$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AA$3,$H280/$G280,$H280-SUM($I280:Z280)))","v":0},{"$f":"IF(OR(AB$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AB$3,$H280/$G280,$H280-SUM($I280:AA280)))","v":0},{"$f":"IF(OR(AC$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AC$3,$H280/$G280,$H280-SUM($I280:AB280)))","v":0},{"$f":"IF(OR(AD$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AD$3,$H280/$G280,$H280-SUM($I280:AC280)))","v":0},{"$f":"IF(OR(AE$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AE$3,$H280/$G280,$H280-SUM($I280:AD280)))","v":0},{"$f":"IF(OR(AF$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AF$3,$H280/$G280,$H280-SUM($I280:AE280)))","v":0},{"$f":"IF(OR(AG$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AG$3,$H280/$G280,$H280-SUM($I280:AF280)))","v":0},{"$f":"IF(OR(AH$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AH$3,$H280/$G280,$H280-SUM($I280:AG280)))","v":0},{"$f":"IF(OR(AI$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AI$3,$H280/$G280,$H280-SUM($I280:AH280)))","v":0},{"$f":"IF(OR(AJ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AJ$3,$H280/$G280,$H280-SUM($I280:AI280)))","v":0},{"$f":"IF(OR(AK$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AK$3,$H280/$G280,$H280-SUM($I280:AJ280)))","v":0},{"$f":"IF(OR(AL$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AL$3,$H280/$G280,$H280-SUM($I280:AK280)))","v":0},{"$f":"IF(OR(AM$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AM$3,$H280/$G280,$H280-SUM($I280:AL280)))","v":0},{"$f":"IF(OR(AN$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AN$3,$H280/$G280,$H280-SUM($I280:AM280)))","v":0},{"$f":"IF(OR(AO$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AO$3,$H280/$G280,$H280-SUM($I280:AN280)))","v":0},{"$f":"IF(OR(AP$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AP$3,$H280/$G280,$H280-SUM($I280:AO280)))","v":0},{"$f":"IF(OR(AQ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AQ$3,$H280/$G280,$H280-SUM($I280:AP280)))","v":0},{"$f":"IF(OR(AR$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AR$3,$H280/$G280,$H280-SUM($I280:AQ280)))","v":0},{"$f":"IF(OR(AS$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AS$3,$H280/$G280,$H280-SUM($I280:AR280)))","v":0},{"$f":"IF(OR(AT$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AT$3,$H280/$G280,$H280-SUM($I280:AS280)))","v":0},{"$f":"IF(OR(AU$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AU$3,$H280/$G280,$H280-SUM($I280:AT280)))","v":0},{"$f":"IF(OR(AV$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AV$3,$H280/$G280,$H280-SUM($I280:AU280)))","v":0},{"$f":"IF(OR(AW$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AW$3,$H280/$G280,$H280-SUM($I280:AV280)))","v":0},{"$f":"IF(OR(AX$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AX$3,$H280/$G280,$H280-SUM($I280:AW280)))","v":0},{"$f":"IF(OR(AY$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AY$3,$H280/$G280,$H280-SUM($I280:AX280)))","v":0},{"$f":"IF(OR(AZ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>AZ$3,$H280/$G280,$H280-SUM($I280:AY280)))","v":0},{"$f":"IF(OR(BA$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BA$3,$H280/$G280,$H280-SUM($I280:AZ280)))","v":0},{"$f":"IF(OR(BB$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BB$3,$H280/$G280,$H280-SUM($I280:BA280)))","v":0},{"$f":"IF(OR(BC$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BC$3,$H280/$G280,$H280-SUM($I280:BB280)))","v":0},{"$f":"IF(OR(BD$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BD$3,$H280/$G280,$H280-SUM($I280:BC280)))","v":0},{"$f":"IF(OR(BE$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BE$3,$H280/$G280,$H280-SUM($I280:BD280)))","v":0},{"$f":"IF(OR(BF$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BF$3,$H280/$G280,$H280-SUM($I280:BE280)))","v":0},{"$f":"IF(OR(BG$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BG$3,$H280/$G280,$H280-SUM($I280:BF280)))","v":0},{"$f":"IF(OR(BH$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BH$3,$H280/$G280,$H280-SUM($I280:BG280)))","v":0},{"$f":"IF(OR(BI$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BI$3,$H280/$G280,$H280-SUM($I280:BH280)))","v":0},{"$f":"IF(OR(BJ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BJ$3,$H280/$G280,$H280-SUM($I280:BI280)))","v":0},{"$f":"IF(OR(BK$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BK$3,$H280/$G280,$H280-SUM($I280:BJ280)))","v":0},{"$f":"IF(OR(BL$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BL$3,$H280/$G280,$H280-SUM($I280:BK280)))","v":0},{"$f":"IF(OR(BM$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BM$3,$H280/$G280,$H280-SUM($I280:BL280)))","v":0},{"$f":"IF(OR(BN$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BN$3,$H280/$G280,$H280-SUM($I280:BM280)))","v":0},{"$f":"IF(OR(BO$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BO$3,$H280/$G280,$H280-SUM($I280:BN280)))","v":0},{"$f":"IF(OR(BP$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BP$3,$H280/$G280,$H280-SUM($I280:BO280)))","v":0},{"$f":"IF(OR(BQ$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BQ$3,$H280/$G280,$H280-SUM($I280:BP280)))","v":0},{"$f":"IF(OR(BR$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BR$3,$H280/$G280,$H280-SUM($I280:BQ280)))","v":0},{"$f":"IF(OR(BS$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BS$3,$H280/$G280,$H280-SUM($I280:BR280)))","v":0},{"$f":"IF(OR(BT$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BT$3,$H280/$G280,$H280-SUM($I280:BS280)))","v":0},{"$f":"IF(OR(BU$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BU$3,$H280/$G280,$H280-SUM($I280:BT280)))","v":0},{"$f":"IF(OR(BV$3<=$D280,$G280=\"n/a\"),0,IF(SUM($D280,$G280)>BV$3,$H280/$G280,$H280-SUM($I280:BU280)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,15,{"$f":"AA262","v":0},null,{"$f":"IF(OR(J$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>J$3,$H281/$G281,$H281-SUM($I281:I281)))","v":0},{"$f":"IF(OR(K$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>K$3,$H281/$G281,$H281-SUM($I281:J281)))","v":0},{"$f":"IF(OR(L$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>L$3,$H281/$G281,$H281-SUM($I281:K281)))","v":0},{"$f":"IF(OR(M$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>M$3,$H281/$G281,$H281-SUM($I281:L281)))","v":0},{"$f":"IF(OR(N$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>N$3,$H281/$G281,$H281-SUM($I281:M281)))","v":0},{"$f":"IF(OR(O$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>O$3,$H281/$G281,$H281-SUM($I281:N281)))","v":0},{"$f":"IF(OR(P$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>P$3,$H281/$G281,$H281-SUM($I281:O281)))","v":0},{"$f":"IF(OR(Q$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Q$3,$H281/$G281,$H281-SUM($I281:P281)))","v":0},{"$f":"IF(OR(R$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>R$3,$H281/$G281,$H281-SUM($I281:Q281)))","v":0},{"$f":"IF(OR(S$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>S$3,$H281/$G281,$H281-SUM($I281:R281)))","v":0},{"$f":"IF(OR(T$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>T$3,$H281/$G281,$H281-SUM($I281:S281)))","v":0},{"$f":"IF(OR(U$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>U$3,$H281/$G281,$H281-SUM($I281:T281)))","v":0},{"$f":"IF(OR(V$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>V$3,$H281/$G281,$H281-SUM($I281:U281)))","v":0},{"$f":"IF(OR(W$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>W$3,$H281/$G281,$H281-SUM($I281:V281)))","v":0},{"$f":"IF(OR(X$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>X$3,$H281/$G281,$H281-SUM($I281:W281)))","v":0},{"$f":"IF(OR(Y$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Y$3,$H281/$G281,$H281-SUM($I281:X281)))","v":0},{"$f":"IF(OR(Z$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>Z$3,$H281/$G281,$H281-SUM($I281:Y281)))","v":0},{"$f":"IF(OR(AA$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AA$3,$H281/$G281,$H281-SUM($I281:Z281)))","v":0},{"$f":"IF(OR(AB$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AB$3,$H281/$G281,$H281-SUM($I281:AA281)))","v":0},{"$f":"IF(OR(AC$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AC$3,$H281/$G281,$H281-SUM($I281:AB281)))","v":0},{"$f":"IF(OR(AD$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AD$3,$H281/$G281,$H281-SUM($I281:AC281)))","v":0},{"$f":"IF(OR(AE$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AE$3,$H281/$G281,$H281-SUM($I281:AD281)))","v":0},{"$f":"IF(OR(AF$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AF$3,$H281/$G281,$H281-SUM($I281:AE281)))","v":0},{"$f":"IF(OR(AG$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AG$3,$H281/$G281,$H281-SUM($I281:AF281)))","v":0},{"$f":"IF(OR(AH$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AH$3,$H281/$G281,$H281-SUM($I281:AG281)))","v":0},{"$f":"IF(OR(AI$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AI$3,$H281/$G281,$H281-SUM($I281:AH281)))","v":0},{"$f":"IF(OR(AJ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AJ$3,$H281/$G281,$H281-SUM($I281:AI281)))","v":0},{"$f":"IF(OR(AK$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AK$3,$H281/$G281,$H281-SUM($I281:AJ281)))","v":0},{"$f":"IF(OR(AL$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AL$3,$H281/$G281,$H281-SUM($I281:AK281)))","v":0},{"$f":"IF(OR(AM$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AM$3,$H281/$G281,$H281-SUM($I281:AL281)))","v":0},{"$f":"IF(OR(AN$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AN$3,$H281/$G281,$H281-SUM($I281:AM281)))","v":0},{"$f":"IF(OR(AO$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AO$3,$H281/$G281,$H281-SUM($I281:AN281)))","v":0},{"$f":"IF(OR(AP$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AP$3,$H281/$G281,$H281-SUM($I281:AO281)))","v":0},{"$f":"IF(OR(AQ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AQ$3,$H281/$G281,$H281-SUM($I281:AP281)))","v":0},{"$f":"IF(OR(AR$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AR$3,$H281/$G281,$H281-SUM($I281:AQ281)))","v":0},{"$f":"IF(OR(AS$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AS$3,$H281/$G281,$H281-SUM($I281:AR281)))","v":0},{"$f":"IF(OR(AT$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AT$3,$H281/$G281,$H281-SUM($I281:AS281)))","v":0},{"$f":"IF(OR(AU$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AU$3,$H281/$G281,$H281-SUM($I281:AT281)))","v":0},{"$f":"IF(OR(AV$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AV$3,$H281/$G281,$H281-SUM($I281:AU281)))","v":0},{"$f":"IF(OR(AW$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AW$3,$H281/$G281,$H281-SUM($I281:AV281)))","v":0},{"$f":"IF(OR(AX$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AX$3,$H281/$G281,$H281-SUM($I281:AW281)))","v":0},{"$f":"IF(OR(AY$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AY$3,$H281/$G281,$H281-SUM($I281:AX281)))","v":0},{"$f":"IF(OR(AZ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>AZ$3,$H281/$G281,$H281-SUM($I281:AY281)))","v":0},{"$f":"IF(OR(BA$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BA$3,$H281/$G281,$H281-SUM($I281:AZ281)))","v":0},{"$f":"IF(OR(BB$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BB$3,$H281/$G281,$H281-SUM($I281:BA281)))","v":0},{"$f":"IF(OR(BC$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BC$3,$H281/$G281,$H281-SUM($I281:BB281)))","v":0},{"$f":"IF(OR(BD$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BD$3,$H281/$G281,$H281-SUM($I281:BC281)))","v":0},{"$f":"IF(OR(BE$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BE$3,$H281/$G281,$H281-SUM($I281:BD281)))","v":0},{"$f":"IF(OR(BF$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BF$3,$H281/$G281,$H281-SUM($I281:BE281)))","v":0},{"$f":"IF(OR(BG$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BG$3,$H281/$G281,$H281-SUM($I281:BF281)))","v":0},{"$f":"IF(OR(BH$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BH$3,$H281/$G281,$H281-SUM($I281:BG281)))","v":0},{"$f":"IF(OR(BI$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BI$3,$H281/$G281,$H281-SUM($I281:BH281)))","v":0},{"$f":"IF(OR(BJ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BJ$3,$H281/$G281,$H281-SUM($I281:BI281)))","v":0},{"$f":"IF(OR(BK$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BK$3,$H281/$G281,$H281-SUM($I281:BJ281)))","v":0},{"$f":"IF(OR(BL$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BL$3,$H281/$G281,$H281-SUM($I281:BK281)))","v":0},{"$f":"IF(OR(BM$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BM$3,$H281/$G281,$H281-SUM($I281:BL281)))","v":0},{"$f":"IF(OR(BN$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BN$3,$H281/$G281,$H281-SUM($I281:BM281)))","v":0},{"$f":"IF(OR(BO$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BO$3,$H281/$G281,$H281-SUM($I281:BN281)))","v":0},{"$f":"IF(OR(BP$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BP$3,$H281/$G281,$H281-SUM($I281:BO281)))","v":0},{"$f":"IF(OR(BQ$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BQ$3,$H281/$G281,$H281-SUM($I281:BP281)))","v":0},{"$f":"IF(OR(BR$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BR$3,$H281/$G281,$H281-SUM($I281:BQ281)))","v":0},{"$f":"IF(OR(BS$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BS$3,$H281/$G281,$H281-SUM($I281:BR281)))","v":0},{"$f":"IF(OR(BT$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BT$3,$H281/$G281,$H281-SUM($I281:BS281)))","v":0},{"$f":"IF(OR(BU$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BU$3,$H281/$G281,$H281-SUM($I281:BT281)))","v":0},{"$f":"IF(OR(BV$3<=$D281,$G281=\"n/a\"),0,IF(SUM($D281,$G281)>BV$3,$H281/$G281,$H281-SUM($I281:BU281)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,15,{"$f":"AB262","v":0},null,{"$f":"IF(OR(J$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>J$3,$H282/$G282,$H282-SUM($I282:I282)))","v":0},{"$f":"IF(OR(K$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>K$3,$H282/$G282,$H282-SUM($I282:J282)))","v":0},{"$f":"IF(OR(L$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>L$3,$H282/$G282,$H282-SUM($I282:K282)))","v":0},{"$f":"IF(OR(M$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>M$3,$H282/$G282,$H282-SUM($I282:L282)))","v":0},{"$f":"IF(OR(N$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>N$3,$H282/$G282,$H282-SUM($I282:M282)))","v":0},{"$f":"IF(OR(O$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>O$3,$H282/$G282,$H282-SUM($I282:N282)))","v":0},{"$f":"IF(OR(P$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>P$3,$H282/$G282,$H282-SUM($I282:O282)))","v":0},{"$f":"IF(OR(Q$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Q$3,$H282/$G282,$H282-SUM($I282:P282)))","v":0},{"$f":"IF(OR(R$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>R$3,$H282/$G282,$H282-SUM($I282:Q282)))","v":0},{"$f":"IF(OR(S$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>S$3,$H282/$G282,$H282-SUM($I282:R282)))","v":0},{"$f":"IF(OR(T$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>T$3,$H282/$G282,$H282-SUM($I282:S282)))","v":0},{"$f":"IF(OR(U$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>U$3,$H282/$G282,$H282-SUM($I282:T282)))","v":0},{"$f":"IF(OR(V$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>V$3,$H282/$G282,$H282-SUM($I282:U282)))","v":0},{"$f":"IF(OR(W$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>W$3,$H282/$G282,$H282-SUM($I282:V282)))","v":0},{"$f":"IF(OR(X$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>X$3,$H282/$G282,$H282-SUM($I282:W282)))","v":0},{"$f":"IF(OR(Y$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Y$3,$H282/$G282,$H282-SUM($I282:X282)))","v":0},{"$f":"IF(OR(Z$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>Z$3,$H282/$G282,$H282-SUM($I282:Y282)))","v":0},{"$f":"IF(OR(AA$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AA$3,$H282/$G282,$H282-SUM($I282:Z282)))","v":0},{"$f":"IF(OR(AB$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AB$3,$H282/$G282,$H282-SUM($I282:AA282)))","v":0},{"$f":"IF(OR(AC$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AC$3,$H282/$G282,$H282-SUM($I282:AB282)))","v":0},{"$f":"IF(OR(AD$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AD$3,$H282/$G282,$H282-SUM($I282:AC282)))","v":0},{"$f":"IF(OR(AE$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AE$3,$H282/$G282,$H282-SUM($I282:AD282)))","v":0},{"$f":"IF(OR(AF$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AF$3,$H282/$G282,$H282-SUM($I282:AE282)))","v":0},{"$f":"IF(OR(AG$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AG$3,$H282/$G282,$H282-SUM($I282:AF282)))","v":0},{"$f":"IF(OR(AH$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AH$3,$H282/$G282,$H282-SUM($I282:AG282)))","v":0},{"$f":"IF(OR(AI$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AI$3,$H282/$G282,$H282-SUM($I282:AH282)))","v":0},{"$f":"IF(OR(AJ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AJ$3,$H282/$G282,$H282-SUM($I282:AI282)))","v":0},{"$f":"IF(OR(AK$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AK$3,$H282/$G282,$H282-SUM($I282:AJ282)))","v":0},{"$f":"IF(OR(AL$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AL$3,$H282/$G282,$H282-SUM($I282:AK282)))","v":0},{"$f":"IF(OR(AM$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AM$3,$H282/$G282,$H282-SUM($I282:AL282)))","v":0},{"$f":"IF(OR(AN$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AN$3,$H282/$G282,$H282-SUM($I282:AM282)))","v":0},{"$f":"IF(OR(AO$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AO$3,$H282/$G282,$H282-SUM($I282:AN282)))","v":0},{"$f":"IF(OR(AP$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AP$3,$H282/$G282,$H282-SUM($I282:AO282)))","v":0},{"$f":"IF(OR(AQ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AQ$3,$H282/$G282,$H282-SUM($I282:AP282)))","v":0},{"$f":"IF(OR(AR$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AR$3,$H282/$G282,$H282-SUM($I282:AQ282)))","v":0},{"$f":"IF(OR(AS$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AS$3,$H282/$G282,$H282-SUM($I282:AR282)))","v":0},{"$f":"IF(OR(AT$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AT$3,$H282/$G282,$H282-SUM($I282:AS282)))","v":0},{"$f":"IF(OR(AU$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AU$3,$H282/$G282,$H282-SUM($I282:AT282)))","v":0},{"$f":"IF(OR(AV$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AV$3,$H282/$G282,$H282-SUM($I282:AU282)))","v":0},{"$f":"IF(OR(AW$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AW$3,$H282/$G282,$H282-SUM($I282:AV282)))","v":0},{"$f":"IF(OR(AX$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AX$3,$H282/$G282,$H282-SUM($I282:AW282)))","v":0},{"$f":"IF(OR(AY$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AY$3,$H282/$G282,$H282-SUM($I282:AX282)))","v":0},{"$f":"IF(OR(AZ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>AZ$3,$H282/$G282,$H282-SUM($I282:AY282)))","v":0},{"$f":"IF(OR(BA$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BA$3,$H282/$G282,$H282-SUM($I282:AZ282)))","v":0},{"$f":"IF(OR(BB$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BB$3,$H282/$G282,$H282-SUM($I282:BA282)))","v":0},{"$f":"IF(OR(BC$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BC$3,$H282/$G282,$H282-SUM($I282:BB282)))","v":0},{"$f":"IF(OR(BD$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BD$3,$H282/$G282,$H282-SUM($I282:BC282)))","v":0},{"$f":"IF(OR(BE$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BE$3,$H282/$G282,$H282-SUM($I282:BD282)))","v":0},{"$f":"IF(OR(BF$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BF$3,$H282/$G282,$H282-SUM($I282:BE282)))","v":0},{"$f":"IF(OR(BG$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BG$3,$H282/$G282,$H282-SUM($I282:BF282)))","v":0},{"$f":"IF(OR(BH$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BH$3,$H282/$G282,$H282-SUM($I282:BG282)))","v":0},{"$f":"IF(OR(BI$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BI$3,$H282/$G282,$H282-SUM($I282:BH282)))","v":0},{"$f":"IF(OR(BJ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BJ$3,$H282/$G282,$H282-SUM($I282:BI282)))","v":0},{"$f":"IF(OR(BK$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BK$3,$H282/$G282,$H282-SUM($I282:BJ282)))","v":0},{"$f":"IF(OR(BL$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BL$3,$H282/$G282,$H282-SUM($I282:BK282)))","v":0},{"$f":"IF(OR(BM$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BM$3,$H282/$G282,$H282-SUM($I282:BL282)))","v":0},{"$f":"IF(OR(BN$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BN$3,$H282/$G282,$H282-SUM($I282:BM282)))","v":0},{"$f":"IF(OR(BO$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BO$3,$H282/$G282,$H282-SUM($I282:BN282)))","v":0},{"$f":"IF(OR(BP$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BP$3,$H282/$G282,$H282-SUM($I282:BO282)))","v":0},{"$f":"IF(OR(BQ$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BQ$3,$H282/$G282,$H282-SUM($I282:BP282)))","v":0},{"$f":"IF(OR(BR$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BR$3,$H282/$G282,$H282-SUM($I282:BQ282)))","v":0},{"$f":"IF(OR(BS$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BS$3,$H282/$G282,$H282-SUM($I282:BR282)))","v":0},{"$f":"IF(OR(BT$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BT$3,$H282/$G282,$H282-SUM($I282:BS282)))","v":0},{"$f":"IF(OR(BU$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BU$3,$H282/$G282,$H282-SUM($I282:BT282)))","v":0},{"$f":"IF(OR(BV$3<=$D282,$G282=\"n/a\"),0,IF(SUM($D282,$G282)>BV$3,$H282/$G282,$H282-SUM($I282:BU282)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,15,{"$f":"AC262","v":0},null,{"$f":"IF(OR(J$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>J$3,$H283/$G283,$H283-SUM($I283:I283)))","v":0},{"$f":"IF(OR(K$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>K$3,$H283/$G283,$H283-SUM($I283:J283)))","v":0},{"$f":"IF(OR(L$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>L$3,$H283/$G283,$H283-SUM($I283:K283)))","v":0},{"$f":"IF(OR(M$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>M$3,$H283/$G283,$H283-SUM($I283:L283)))","v":0},{"$f":"IF(OR(N$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>N$3,$H283/$G283,$H283-SUM($I283:M283)))","v":0},{"$f":"IF(OR(O$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>O$3,$H283/$G283,$H283-SUM($I283:N283)))","v":0},{"$f":"IF(OR(P$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>P$3,$H283/$G283,$H283-SUM($I283:O283)))","v":0},{"$f":"IF(OR(Q$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Q$3,$H283/$G283,$H283-SUM($I283:P283)))","v":0},{"$f":"IF(OR(R$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>R$3,$H283/$G283,$H283-SUM($I283:Q283)))","v":0},{"$f":"IF(OR(S$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>S$3,$H283/$G283,$H283-SUM($I283:R283)))","v":0},{"$f":"IF(OR(T$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>T$3,$H283/$G283,$H283-SUM($I283:S283)))","v":0},{"$f":"IF(OR(U$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>U$3,$H283/$G283,$H283-SUM($I283:T283)))","v":0},{"$f":"IF(OR(V$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>V$3,$H283/$G283,$H283-SUM($I283:U283)))","v":0},{"$f":"IF(OR(W$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>W$3,$H283/$G283,$H283-SUM($I283:V283)))","v":0},{"$f":"IF(OR(X$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>X$3,$H283/$G283,$H283-SUM($I283:W283)))","v":0},{"$f":"IF(OR(Y$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Y$3,$H283/$G283,$H283-SUM($I283:X283)))","v":0},{"$f":"IF(OR(Z$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>Z$3,$H283/$G283,$H283-SUM($I283:Y283)))","v":0},{"$f":"IF(OR(AA$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AA$3,$H283/$G283,$H283-SUM($I283:Z283)))","v":0},{"$f":"IF(OR(AB$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AB$3,$H283/$G283,$H283-SUM($I283:AA283)))","v":0},{"$f":"IF(OR(AC$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AC$3,$H283/$G283,$H283-SUM($I283:AB283)))","v":0},{"$f":"IF(OR(AD$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AD$3,$H283/$G283,$H283-SUM($I283:AC283)))","v":0},{"$f":"IF(OR(AE$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AE$3,$H283/$G283,$H283-SUM($I283:AD283)))","v":0},{"$f":"IF(OR(AF$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AF$3,$H283/$G283,$H283-SUM($I283:AE283)))","v":0},{"$f":"IF(OR(AG$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AG$3,$H283/$G283,$H283-SUM($I283:AF283)))","v":0},{"$f":"IF(OR(AH$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AH$3,$H283/$G283,$H283-SUM($I283:AG283)))","v":0},{"$f":"IF(OR(AI$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AI$3,$H283/$G283,$H283-SUM($I283:AH283)))","v":0},{"$f":"IF(OR(AJ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AJ$3,$H283/$G283,$H283-SUM($I283:AI283)))","v":0},{"$f":"IF(OR(AK$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AK$3,$H283/$G283,$H283-SUM($I283:AJ283)))","v":0},{"$f":"IF(OR(AL$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AL$3,$H283/$G283,$H283-SUM($I283:AK283)))","v":0},{"$f":"IF(OR(AM$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AM$3,$H283/$G283,$H283-SUM($I283:AL283)))","v":0},{"$f":"IF(OR(AN$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AN$3,$H283/$G283,$H283-SUM($I283:AM283)))","v":0},{"$f":"IF(OR(AO$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AO$3,$H283/$G283,$H283-SUM($I283:AN283)))","v":0},{"$f":"IF(OR(AP$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AP$3,$H283/$G283,$H283-SUM($I283:AO283)))","v":0},{"$f":"IF(OR(AQ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AQ$3,$H283/$G283,$H283-SUM($I283:AP283)))","v":0},{"$f":"IF(OR(AR$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AR$3,$H283/$G283,$H283-SUM($I283:AQ283)))","v":0},{"$f":"IF(OR(AS$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AS$3,$H283/$G283,$H283-SUM($I283:AR283)))","v":0},{"$f":"IF(OR(AT$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AT$3,$H283/$G283,$H283-SUM($I283:AS283)))","v":0},{"$f":"IF(OR(AU$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AU$3,$H283/$G283,$H283-SUM($I283:AT283)))","v":0},{"$f":"IF(OR(AV$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AV$3,$H283/$G283,$H283-SUM($I283:AU283)))","v":0},{"$f":"IF(OR(AW$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AW$3,$H283/$G283,$H283-SUM($I283:AV283)))","v":0},{"$f":"IF(OR(AX$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AX$3,$H283/$G283,$H283-SUM($I283:AW283)))","v":0},{"$f":"IF(OR(AY$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AY$3,$H283/$G283,$H283-SUM($I283:AX283)))","v":0},{"$f":"IF(OR(AZ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>AZ$3,$H283/$G283,$H283-SUM($I283:AY283)))","v":0},{"$f":"IF(OR(BA$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BA$3,$H283/$G283,$H283-SUM($I283:AZ283)))","v":0},{"$f":"IF(OR(BB$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BB$3,$H283/$G283,$H283-SUM($I283:BA283)))","v":0},{"$f":"IF(OR(BC$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BC$3,$H283/$G283,$H283-SUM($I283:BB283)))","v":0},{"$f":"IF(OR(BD$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BD$3,$H283/$G283,$H283-SUM($I283:BC283)))","v":0},{"$f":"IF(OR(BE$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BE$3,$H283/$G283,$H283-SUM($I283:BD283)))","v":0},{"$f":"IF(OR(BF$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BF$3,$H283/$G283,$H283-SUM($I283:BE283)))","v":0},{"$f":"IF(OR(BG$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BG$3,$H283/$G283,$H283-SUM($I283:BF283)))","v":0},{"$f":"IF(OR(BH$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BH$3,$H283/$G283,$H283-SUM($I283:BG283)))","v":0},{"$f":"IF(OR(BI$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BI$3,$H283/$G283,$H283-SUM($I283:BH283)))","v":0},{"$f":"IF(OR(BJ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BJ$3,$H283/$G283,$H283-SUM($I283:BI283)))","v":0},{"$f":"IF(OR(BK$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BK$3,$H283/$G283,$H283-SUM($I283:BJ283)))","v":0},{"$f":"IF(OR(BL$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BL$3,$H283/$G283,$H283-SUM($I283:BK283)))","v":0},{"$f":"IF(OR(BM$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BM$3,$H283/$G283,$H283-SUM($I283:BL283)))","v":0},{"$f":"IF(OR(BN$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BN$3,$H283/$G283,$H283-SUM($I283:BM283)))","v":0},{"$f":"IF(OR(BO$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BO$3,$H283/$G283,$H283-SUM($I283:BN283)))","v":0},{"$f":"IF(OR(BP$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BP$3,$H283/$G283,$H283-SUM($I283:BO283)))","v":0},{"$f":"IF(OR(BQ$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BQ$3,$H283/$G283,$H283-SUM($I283:BP283)))","v":0},{"$f":"IF(OR(BR$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BR$3,$H283/$G283,$H283-SUM($I283:BQ283)))","v":0},{"$f":"IF(OR(BS$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BS$3,$H283/$G283,$H283-SUM($I283:BR283)))","v":0},{"$f":"IF(OR(BT$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BT$3,$H283/$G283,$H283-SUM($I283:BS283)))","v":0},{"$f":"IF(OR(BU$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BU$3,$H283/$G283,$H283-SUM($I283:BT283)))","v":0},{"$f":"IF(OR(BV$3<=$D283,$G283=\"n/a\"),0,IF(SUM($D283,$G283)>BV$3,$H283/$G283,$H283-SUM($I283:BU283)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,15,{"$f":"AD262","v":0},null,{"$f":"IF(OR(J$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>J$3,$H284/$G284,$H284-SUM($I284:I284)))","v":0},{"$f":"IF(OR(K$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>K$3,$H284/$G284,$H284-SUM($I284:J284)))","v":0},{"$f":"IF(OR(L$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>L$3,$H284/$G284,$H284-SUM($I284:K284)))","v":0},{"$f":"IF(OR(M$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>M$3,$H284/$G284,$H284-SUM($I284:L284)))","v":0},{"$f":"IF(OR(N$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>N$3,$H284/$G284,$H284-SUM($I284:M284)))","v":0},{"$f":"IF(OR(O$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>O$3,$H284/$G284,$H284-SUM($I284:N284)))","v":0},{"$f":"IF(OR(P$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>P$3,$H284/$G284,$H284-SUM($I284:O284)))","v":0},{"$f":"IF(OR(Q$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Q$3,$H284/$G284,$H284-SUM($I284:P284)))","v":0},{"$f":"IF(OR(R$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>R$3,$H284/$G284,$H284-SUM($I284:Q284)))","v":0},{"$f":"IF(OR(S$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>S$3,$H284/$G284,$H284-SUM($I284:R284)))","v":0},{"$f":"IF(OR(T$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>T$3,$H284/$G284,$H284-SUM($I284:S284)))","v":0},{"$f":"IF(OR(U$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>U$3,$H284/$G284,$H284-SUM($I284:T284)))","v":0},{"$f":"IF(OR(V$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>V$3,$H284/$G284,$H284-SUM($I284:U284)))","v":0},{"$f":"IF(OR(W$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>W$3,$H284/$G284,$H284-SUM($I284:V284)))","v":0},{"$f":"IF(OR(X$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>X$3,$H284/$G284,$H284-SUM($I284:W284)))","v":0},{"$f":"IF(OR(Y$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Y$3,$H284/$G284,$H284-SUM($I284:X284)))","v":0},{"$f":"IF(OR(Z$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>Z$3,$H284/$G284,$H284-SUM($I284:Y284)))","v":0},{"$f":"IF(OR(AA$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AA$3,$H284/$G284,$H284-SUM($I284:Z284)))","v":0},{"$f":"IF(OR(AB$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AB$3,$H284/$G284,$H284-SUM($I284:AA284)))","v":0},{"$f":"IF(OR(AC$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AC$3,$H284/$G284,$H284-SUM($I284:AB284)))","v":0},{"$f":"IF(OR(AD$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AD$3,$H284/$G284,$H284-SUM($I284:AC284)))","v":0},{"$f":"IF(OR(AE$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AE$3,$H284/$G284,$H284-SUM($I284:AD284)))","v":0},{"$f":"IF(OR(AF$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AF$3,$H284/$G284,$H284-SUM($I284:AE284)))","v":0},{"$f":"IF(OR(AG$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AG$3,$H284/$G284,$H284-SUM($I284:AF284)))","v":0},{"$f":"IF(OR(AH$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AH$3,$H284/$G284,$H284-SUM($I284:AG284)))","v":0},{"$f":"IF(OR(AI$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AI$3,$H284/$G284,$H284-SUM($I284:AH284)))","v":0},{"$f":"IF(OR(AJ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AJ$3,$H284/$G284,$H284-SUM($I284:AI284)))","v":0},{"$f":"IF(OR(AK$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AK$3,$H284/$G284,$H284-SUM($I284:AJ284)))","v":0},{"$f":"IF(OR(AL$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AL$3,$H284/$G284,$H284-SUM($I284:AK284)))","v":0},{"$f":"IF(OR(AM$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AM$3,$H284/$G284,$H284-SUM($I284:AL284)))","v":0},{"$f":"IF(OR(AN$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AN$3,$H284/$G284,$H284-SUM($I284:AM284)))","v":0},{"$f":"IF(OR(AO$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AO$3,$H284/$G284,$H284-SUM($I284:AN284)))","v":0},{"$f":"IF(OR(AP$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AP$3,$H284/$G284,$H284-SUM($I284:AO284)))","v":0},{"$f":"IF(OR(AQ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AQ$3,$H284/$G284,$H284-SUM($I284:AP284)))","v":0},{"$f":"IF(OR(AR$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AR$3,$H284/$G284,$H284-SUM($I284:AQ284)))","v":0},{"$f":"IF(OR(AS$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AS$3,$H284/$G284,$H284-SUM($I284:AR284)))","v":0},{"$f":"IF(OR(AT$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AT$3,$H284/$G284,$H284-SUM($I284:AS284)))","v":0},{"$f":"IF(OR(AU$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AU$3,$H284/$G284,$H284-SUM($I284:AT284)))","v":0},{"$f":"IF(OR(AV$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AV$3,$H284/$G284,$H284-SUM($I284:AU284)))","v":0},{"$f":"IF(OR(AW$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AW$3,$H284/$G284,$H284-SUM($I284:AV284)))","v":0},{"$f":"IF(OR(AX$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AX$3,$H284/$G284,$H284-SUM($I284:AW284)))","v":0},{"$f":"IF(OR(AY$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AY$3,$H284/$G284,$H284-SUM($I284:AX284)))","v":0},{"$f":"IF(OR(AZ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>AZ$3,$H284/$G284,$H284-SUM($I284:AY284)))","v":0},{"$f":"IF(OR(BA$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BA$3,$H284/$G284,$H284-SUM($I284:AZ284)))","v":0},{"$f":"IF(OR(BB$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BB$3,$H284/$G284,$H284-SUM($I284:BA284)))","v":0},{"$f":"IF(OR(BC$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BC$3,$H284/$G284,$H284-SUM($I284:BB284)))","v":0},{"$f":"IF(OR(BD$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BD$3,$H284/$G284,$H284-SUM($I284:BC284)))","v":0},{"$f":"IF(OR(BE$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BE$3,$H284/$G284,$H284-SUM($I284:BD284)))","v":0},{"$f":"IF(OR(BF$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BF$3,$H284/$G284,$H284-SUM($I284:BE284)))","v":0},{"$f":"IF(OR(BG$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BG$3,$H284/$G284,$H284-SUM($I284:BF284)))","v":0},{"$f":"IF(OR(BH$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BH$3,$H284/$G284,$H284-SUM($I284:BG284)))","v":0},{"$f":"IF(OR(BI$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BI$3,$H284/$G284,$H284-SUM($I284:BH284)))","v":0},{"$f":"IF(OR(BJ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BJ$3,$H284/$G284,$H284-SUM($I284:BI284)))","v":0},{"$f":"IF(OR(BK$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BK$3,$H284/$G284,$H284-SUM($I284:BJ284)))","v":0},{"$f":"IF(OR(BL$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BL$3,$H284/$G284,$H284-SUM($I284:BK284)))","v":0},{"$f":"IF(OR(BM$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BM$3,$H284/$G284,$H284-SUM($I284:BL284)))","v":0},{"$f":"IF(OR(BN$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BN$3,$H284/$G284,$H284-SUM($I284:BM284)))","v":0},{"$f":"IF(OR(BO$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BO$3,$H284/$G284,$H284-SUM($I284:BN284)))","v":0},{"$f":"IF(OR(BP$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BP$3,$H284/$G284,$H284-SUM($I284:BO284)))","v":0},{"$f":"IF(OR(BQ$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BQ$3,$H284/$G284,$H284-SUM($I284:BP284)))","v":0},{"$f":"IF(OR(BR$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BR$3,$H284/$G284,$H284-SUM($I284:BQ284)))","v":0},{"$f":"IF(OR(BS$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BS$3,$H284/$G284,$H284-SUM($I284:BR284)))","v":0},{"$f":"IF(OR(BT$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BT$3,$H284/$G284,$H284-SUM($I284:BS284)))","v":0},{"$f":"IF(OR(BU$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BU$3,$H284/$G284,$H284-SUM($I284:BT284)))","v":0},{"$f":"IF(OR(BV$3<=$D284,$G284=\"n/a\"),0,IF(SUM($D284,$G284)>BV$3,$H284/$G284,$H284-SUM($I284:BU284)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,15,{"$f":"AE262","v":0},null,{"$f":"IF(OR(J$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>J$3,$H285/$G285,$H285-SUM($I285:I285)))","v":0},{"$f":"IF(OR(K$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>K$3,$H285/$G285,$H285-SUM($I285:J285)))","v":0},{"$f":"IF(OR(L$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>L$3,$H285/$G285,$H285-SUM($I285:K285)))","v":0},{"$f":"IF(OR(M$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>M$3,$H285/$G285,$H285-SUM($I285:L285)))","v":0},{"$f":"IF(OR(N$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>N$3,$H285/$G285,$H285-SUM($I285:M285)))","v":0},{"$f":"IF(OR(O$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>O$3,$H285/$G285,$H285-SUM($I285:N285)))","v":0},{"$f":"IF(OR(P$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>P$3,$H285/$G285,$H285-SUM($I285:O285)))","v":0},{"$f":"IF(OR(Q$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Q$3,$H285/$G285,$H285-SUM($I285:P285)))","v":0},{"$f":"IF(OR(R$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>R$3,$H285/$G285,$H285-SUM($I285:Q285)))","v":0},{"$f":"IF(OR(S$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>S$3,$H285/$G285,$H285-SUM($I285:R285)))","v":0},{"$f":"IF(OR(T$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>T$3,$H285/$G285,$H285-SUM($I285:S285)))","v":0},{"$f":"IF(OR(U$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>U$3,$H285/$G285,$H285-SUM($I285:T285)))","v":0},{"$f":"IF(OR(V$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>V$3,$H285/$G285,$H285-SUM($I285:U285)))","v":0},{"$f":"IF(OR(W$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>W$3,$H285/$G285,$H285-SUM($I285:V285)))","v":0},{"$f":"IF(OR(X$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>X$3,$H285/$G285,$H285-SUM($I285:W285)))","v":0},{"$f":"IF(OR(Y$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Y$3,$H285/$G285,$H285-SUM($I285:X285)))","v":0},{"$f":"IF(OR(Z$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>Z$3,$H285/$G285,$H285-SUM($I285:Y285)))","v":0},{"$f":"IF(OR(AA$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AA$3,$H285/$G285,$H285-SUM($I285:Z285)))","v":0},{"$f":"IF(OR(AB$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AB$3,$H285/$G285,$H285-SUM($I285:AA285)))","v":0},{"$f":"IF(OR(AC$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AC$3,$H285/$G285,$H285-SUM($I285:AB285)))","v":0},{"$f":"IF(OR(AD$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AD$3,$H285/$G285,$H285-SUM($I285:AC285)))","v":0},{"$f":"IF(OR(AE$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AE$3,$H285/$G285,$H285-SUM($I285:AD285)))","v":0},{"$f":"IF(OR(AF$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AF$3,$H285/$G285,$H285-SUM($I285:AE285)))","v":0},{"$f":"IF(OR(AG$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AG$3,$H285/$G285,$H285-SUM($I285:AF285)))","v":0},{"$f":"IF(OR(AH$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AH$3,$H285/$G285,$H285-SUM($I285:AG285)))","v":0},{"$f":"IF(OR(AI$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AI$3,$H285/$G285,$H285-SUM($I285:AH285)))","v":0},{"$f":"IF(OR(AJ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AJ$3,$H285/$G285,$H285-SUM($I285:AI285)))","v":0},{"$f":"IF(OR(AK$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AK$3,$H285/$G285,$H285-SUM($I285:AJ285)))","v":0},{"$f":"IF(OR(AL$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AL$3,$H285/$G285,$H285-SUM($I285:AK285)))","v":0},{"$f":"IF(OR(AM$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AM$3,$H285/$G285,$H285-SUM($I285:AL285)))","v":0},{"$f":"IF(OR(AN$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AN$3,$H285/$G285,$H285-SUM($I285:AM285)))","v":0},{"$f":"IF(OR(AO$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AO$3,$H285/$G285,$H285-SUM($I285:AN285)))","v":0},{"$f":"IF(OR(AP$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AP$3,$H285/$G285,$H285-SUM($I285:AO285)))","v":0},{"$f":"IF(OR(AQ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AQ$3,$H285/$G285,$H285-SUM($I285:AP285)))","v":0},{"$f":"IF(OR(AR$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AR$3,$H285/$G285,$H285-SUM($I285:AQ285)))","v":0},{"$f":"IF(OR(AS$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AS$3,$H285/$G285,$H285-SUM($I285:AR285)))","v":0},{"$f":"IF(OR(AT$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AT$3,$H285/$G285,$H285-SUM($I285:AS285)))","v":0},{"$f":"IF(OR(AU$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AU$3,$H285/$G285,$H285-SUM($I285:AT285)))","v":0},{"$f":"IF(OR(AV$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AV$3,$H285/$G285,$H285-SUM($I285:AU285)))","v":0},{"$f":"IF(OR(AW$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AW$3,$H285/$G285,$H285-SUM($I285:AV285)))","v":0},{"$f":"IF(OR(AX$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AX$3,$H285/$G285,$H285-SUM($I285:AW285)))","v":0},{"$f":"IF(OR(AY$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AY$3,$H285/$G285,$H285-SUM($I285:AX285)))","v":0},{"$f":"IF(OR(AZ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>AZ$3,$H285/$G285,$H285-SUM($I285:AY285)))","v":0},{"$f":"IF(OR(BA$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BA$3,$H285/$G285,$H285-SUM($I285:AZ285)))","v":0},{"$f":"IF(OR(BB$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BB$3,$H285/$G285,$H285-SUM($I285:BA285)))","v":0},{"$f":"IF(OR(BC$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BC$3,$H285/$G285,$H285-SUM($I285:BB285)))","v":0},{"$f":"IF(OR(BD$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BD$3,$H285/$G285,$H285-SUM($I285:BC285)))","v":0},{"$f":"IF(OR(BE$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BE$3,$H285/$G285,$H285-SUM($I285:BD285)))","v":0},{"$f":"IF(OR(BF$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BF$3,$H285/$G285,$H285-SUM($I285:BE285)))","v":0},{"$f":"IF(OR(BG$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BG$3,$H285/$G285,$H285-SUM($I285:BF285)))","v":0},{"$f":"IF(OR(BH$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BH$3,$H285/$G285,$H285-SUM($I285:BG285)))","v":0},{"$f":"IF(OR(BI$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BI$3,$H285/$G285,$H285-SUM($I285:BH285)))","v":0},{"$f":"IF(OR(BJ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BJ$3,$H285/$G285,$H285-SUM($I285:BI285)))","v":0},{"$f":"IF(OR(BK$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BK$3,$H285/$G285,$H285-SUM($I285:BJ285)))","v":0},{"$f":"IF(OR(BL$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BL$3,$H285/$G285,$H285-SUM($I285:BK285)))","v":0},{"$f":"IF(OR(BM$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BM$3,$H285/$G285,$H285-SUM($I285:BL285)))","v":0},{"$f":"IF(OR(BN$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BN$3,$H285/$G285,$H285-SUM($I285:BM285)))","v":0},{"$f":"IF(OR(BO$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BO$3,$H285/$G285,$H285-SUM($I285:BN285)))","v":0},{"$f":"IF(OR(BP$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BP$3,$H285/$G285,$H285-SUM($I285:BO285)))","v":0},{"$f":"IF(OR(BQ$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BQ$3,$H285/$G285,$H285-SUM($I285:BP285)))","v":0},{"$f":"IF(OR(BR$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BR$3,$H285/$G285,$H285-SUM($I285:BQ285)))","v":0},{"$f":"IF(OR(BS$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BS$3,$H285/$G285,$H285-SUM($I285:BR285)))","v":0},{"$f":"IF(OR(BT$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BT$3,$H285/$G285,$H285-SUM($I285:BS285)))","v":0},{"$f":"IF(OR(BU$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BU$3,$H285/$G285,$H285-SUM($I285:BT285)))","v":0},{"$f":"IF(OR(BV$3<=$D285,$G285=\"n/a\"),0,IF(SUM($D285,$G285)>BV$3,$H285/$G285,$H285-SUM($I285:BU285)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,15,{"$f":"AF262","v":0},null,{"$f":"IF(OR(J$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>J$3,$H286/$G286,$H286-SUM($I286:I286)))","v":0},{"$f":"IF(OR(K$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>K$3,$H286/$G286,$H286-SUM($I286:J286)))","v":0},{"$f":"IF(OR(L$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>L$3,$H286/$G286,$H286-SUM($I286:K286)))","v":0},{"$f":"IF(OR(M$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>M$3,$H286/$G286,$H286-SUM($I286:L286)))","v":0},{"$f":"IF(OR(N$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>N$3,$H286/$G286,$H286-SUM($I286:M286)))","v":0},{"$f":"IF(OR(O$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>O$3,$H286/$G286,$H286-SUM($I286:N286)))","v":0},{"$f":"IF(OR(P$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>P$3,$H286/$G286,$H286-SUM($I286:O286)))","v":0},{"$f":"IF(OR(Q$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Q$3,$H286/$G286,$H286-SUM($I286:P286)))","v":0},{"$f":"IF(OR(R$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>R$3,$H286/$G286,$H286-SUM($I286:Q286)))","v":0},{"$f":"IF(OR(S$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>S$3,$H286/$G286,$H286-SUM($I286:R286)))","v":0},{"$f":"IF(OR(T$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>T$3,$H286/$G286,$H286-SUM($I286:S286)))","v":0},{"$f":"IF(OR(U$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>U$3,$H286/$G286,$H286-SUM($I286:T286)))","v":0},{"$f":"IF(OR(V$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>V$3,$H286/$G286,$H286-SUM($I286:U286)))","v":0},{"$f":"IF(OR(W$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>W$3,$H286/$G286,$H286-SUM($I286:V286)))","v":0},{"$f":"IF(OR(X$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>X$3,$H286/$G286,$H286-SUM($I286:W286)))","v":0},{"$f":"IF(OR(Y$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Y$3,$H286/$G286,$H286-SUM($I286:X286)))","v":0},{"$f":"IF(OR(Z$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>Z$3,$H286/$G286,$H286-SUM($I286:Y286)))","v":0},{"$f":"IF(OR(AA$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AA$3,$H286/$G286,$H286-SUM($I286:Z286)))","v":0},{"$f":"IF(OR(AB$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AB$3,$H286/$G286,$H286-SUM($I286:AA286)))","v":0},{"$f":"IF(OR(AC$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AC$3,$H286/$G286,$H286-SUM($I286:AB286)))","v":0},{"$f":"IF(OR(AD$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AD$3,$H286/$G286,$H286-SUM($I286:AC286)))","v":0},{"$f":"IF(OR(AE$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AE$3,$H286/$G286,$H286-SUM($I286:AD286)))","v":0},{"$f":"IF(OR(AF$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AF$3,$H286/$G286,$H286-SUM($I286:AE286)))","v":0},{"$f":"IF(OR(AG$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AG$3,$H286/$G286,$H286-SUM($I286:AF286)))","v":0},{"$f":"IF(OR(AH$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AH$3,$H286/$G286,$H286-SUM($I286:AG286)))","v":0},{"$f":"IF(OR(AI$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AI$3,$H286/$G286,$H286-SUM($I286:AH286)))","v":0},{"$f":"IF(OR(AJ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AJ$3,$H286/$G286,$H286-SUM($I286:AI286)))","v":0},{"$f":"IF(OR(AK$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AK$3,$H286/$G286,$H286-SUM($I286:AJ286)))","v":0},{"$f":"IF(OR(AL$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AL$3,$H286/$G286,$H286-SUM($I286:AK286)))","v":0},{"$f":"IF(OR(AM$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AM$3,$H286/$G286,$H286-SUM($I286:AL286)))","v":0},{"$f":"IF(OR(AN$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AN$3,$H286/$G286,$H286-SUM($I286:AM286)))","v":0},{"$f":"IF(OR(AO$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AO$3,$H286/$G286,$H286-SUM($I286:AN286)))","v":0},{"$f":"IF(OR(AP$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AP$3,$H286/$G286,$H286-SUM($I286:AO286)))","v":0},{"$f":"IF(OR(AQ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AQ$3,$H286/$G286,$H286-SUM($I286:AP286)))","v":0},{"$f":"IF(OR(AR$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AR$3,$H286/$G286,$H286-SUM($I286:AQ286)))","v":0},{"$f":"IF(OR(AS$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AS$3,$H286/$G286,$H286-SUM($I286:AR286)))","v":0},{"$f":"IF(OR(AT$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AT$3,$H286/$G286,$H286-SUM($I286:AS286)))","v":0},{"$f":"IF(OR(AU$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AU$3,$H286/$G286,$H286-SUM($I286:AT286)))","v":0},{"$f":"IF(OR(AV$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AV$3,$H286/$G286,$H286-SUM($I286:AU286)))","v":0},{"$f":"IF(OR(AW$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AW$3,$H286/$G286,$H286-SUM($I286:AV286)))","v":0},{"$f":"IF(OR(AX$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AX$3,$H286/$G286,$H286-SUM($I286:AW286)))","v":0},{"$f":"IF(OR(AY$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AY$3,$H286/$G286,$H286-SUM($I286:AX286)))","v":0},{"$f":"IF(OR(AZ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>AZ$3,$H286/$G286,$H286-SUM($I286:AY286)))","v":0},{"$f":"IF(OR(BA$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BA$3,$H286/$G286,$H286-SUM($I286:AZ286)))","v":0},{"$f":"IF(OR(BB$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BB$3,$H286/$G286,$H286-SUM($I286:BA286)))","v":0},{"$f":"IF(OR(BC$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BC$3,$H286/$G286,$H286-SUM($I286:BB286)))","v":0},{"$f":"IF(OR(BD$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BD$3,$H286/$G286,$H286-SUM($I286:BC286)))","v":0},{"$f":"IF(OR(BE$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BE$3,$H286/$G286,$H286-SUM($I286:BD286)))","v":0},{"$f":"IF(OR(BF$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BF$3,$H286/$G286,$H286-SUM($I286:BE286)))","v":0},{"$f":"IF(OR(BG$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BG$3,$H286/$G286,$H286-SUM($I286:BF286)))","v":0},{"$f":"IF(OR(BH$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BH$3,$H286/$G286,$H286-SUM($I286:BG286)))","v":0},{"$f":"IF(OR(BI$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BI$3,$H286/$G286,$H286-SUM($I286:BH286)))","v":0},{"$f":"IF(OR(BJ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BJ$3,$H286/$G286,$H286-SUM($I286:BI286)))","v":0},{"$f":"IF(OR(BK$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BK$3,$H286/$G286,$H286-SUM($I286:BJ286)))","v":0},{"$f":"IF(OR(BL$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BL$3,$H286/$G286,$H286-SUM($I286:BK286)))","v":0},{"$f":"IF(OR(BM$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BM$3,$H286/$G286,$H286-SUM($I286:BL286)))","v":0},{"$f":"IF(OR(BN$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BN$3,$H286/$G286,$H286-SUM($I286:BM286)))","v":0},{"$f":"IF(OR(BO$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BO$3,$H286/$G286,$H286-SUM($I286:BN286)))","v":0},{"$f":"IF(OR(BP$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BP$3,$H286/$G286,$H286-SUM($I286:BO286)))","v":0},{"$f":"IF(OR(BQ$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BQ$3,$H286/$G286,$H286-SUM($I286:BP286)))","v":0},{"$f":"IF(OR(BR$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BR$3,$H286/$G286,$H286-SUM($I286:BQ286)))","v":0},{"$f":"IF(OR(BS$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BS$3,$H286/$G286,$H286-SUM($I286:BR286)))","v":0},{"$f":"IF(OR(BT$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BT$3,$H286/$G286,$H286-SUM($I286:BS286)))","v":0},{"$f":"IF(OR(BU$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BU$3,$H286/$G286,$H286-SUM($I286:BT286)))","v":0},{"$f":"IF(OR(BV$3<=$D286,$G286=\"n/a\"),0,IF(SUM($D286,$G286)>BV$3,$H286/$G286,$H286-SUM($I286:BU286)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,15,{"$f":"AG262","v":0},null,{"$f":"IF(OR(J$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>J$3,$H287/$G287,$H287-SUM($I287:I287)))","v":0},{"$f":"IF(OR(K$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>K$3,$H287/$G287,$H287-SUM($I287:J287)))","v":0},{"$f":"IF(OR(L$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>L$3,$H287/$G287,$H287-SUM($I287:K287)))","v":0},{"$f":"IF(OR(M$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>M$3,$H287/$G287,$H287-SUM($I287:L287)))","v":0},{"$f":"IF(OR(N$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>N$3,$H287/$G287,$H287-SUM($I287:M287)))","v":0},{"$f":"IF(OR(O$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>O$3,$H287/$G287,$H287-SUM($I287:N287)))","v":0},{"$f":"IF(OR(P$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>P$3,$H287/$G287,$H287-SUM($I287:O287)))","v":0},{"$f":"IF(OR(Q$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Q$3,$H287/$G287,$H287-SUM($I287:P287)))","v":0},{"$f":"IF(OR(R$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>R$3,$H287/$G287,$H287-SUM($I287:Q287)))","v":0},{"$f":"IF(OR(S$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>S$3,$H287/$G287,$H287-SUM($I287:R287)))","v":0},{"$f":"IF(OR(T$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>T$3,$H287/$G287,$H287-SUM($I287:S287)))","v":0},{"$f":"IF(OR(U$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>U$3,$H287/$G287,$H287-SUM($I287:T287)))","v":0},{"$f":"IF(OR(V$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>V$3,$H287/$G287,$H287-SUM($I287:U287)))","v":0},{"$f":"IF(OR(W$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>W$3,$H287/$G287,$H287-SUM($I287:V287)))","v":0},{"$f":"IF(OR(X$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>X$3,$H287/$G287,$H287-SUM($I287:W287)))","v":0},{"$f":"IF(OR(Y$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Y$3,$H287/$G287,$H287-SUM($I287:X287)))","v":0},{"$f":"IF(OR(Z$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>Z$3,$H287/$G287,$H287-SUM($I287:Y287)))","v":0},{"$f":"IF(OR(AA$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AA$3,$H287/$G287,$H287-SUM($I287:Z287)))","v":0},{"$f":"IF(OR(AB$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AB$3,$H287/$G287,$H287-SUM($I287:AA287)))","v":0},{"$f":"IF(OR(AC$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AC$3,$H287/$G287,$H287-SUM($I287:AB287)))","v":0},{"$f":"IF(OR(AD$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AD$3,$H287/$G287,$H287-SUM($I287:AC287)))","v":0},{"$f":"IF(OR(AE$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AE$3,$H287/$G287,$H287-SUM($I287:AD287)))","v":0},{"$f":"IF(OR(AF$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AF$3,$H287/$G287,$H287-SUM($I287:AE287)))","v":0},{"$f":"IF(OR(AG$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AG$3,$H287/$G287,$H287-SUM($I287:AF287)))","v":0},{"$f":"IF(OR(AH$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AH$3,$H287/$G287,$H287-SUM($I287:AG287)))","v":0},{"$f":"IF(OR(AI$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AI$3,$H287/$G287,$H287-SUM($I287:AH287)))","v":0},{"$f":"IF(OR(AJ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AJ$3,$H287/$G287,$H287-SUM($I287:AI287)))","v":0},{"$f":"IF(OR(AK$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AK$3,$H287/$G287,$H287-SUM($I287:AJ287)))","v":0},{"$f":"IF(OR(AL$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AL$3,$H287/$G287,$H287-SUM($I287:AK287)))","v":0},{"$f":"IF(OR(AM$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AM$3,$H287/$G287,$H287-SUM($I287:AL287)))","v":0},{"$f":"IF(OR(AN$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AN$3,$H287/$G287,$H287-SUM($I287:AM287)))","v":0},{"$f":"IF(OR(AO$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AO$3,$H287/$G287,$H287-SUM($I287:AN287)))","v":0},{"$f":"IF(OR(AP$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AP$3,$H287/$G287,$H287-SUM($I287:AO287)))","v":0},{"$f":"IF(OR(AQ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AQ$3,$H287/$G287,$H287-SUM($I287:AP287)))","v":0},{"$f":"IF(OR(AR$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AR$3,$H287/$G287,$H287-SUM($I287:AQ287)))","v":0},{"$f":"IF(OR(AS$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AS$3,$H287/$G287,$H287-SUM($I287:AR287)))","v":0},{"$f":"IF(OR(AT$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AT$3,$H287/$G287,$H287-SUM($I287:AS287)))","v":0},{"$f":"IF(OR(AU$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AU$3,$H287/$G287,$H287-SUM($I287:AT287)))","v":0},{"$f":"IF(OR(AV$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AV$3,$H287/$G287,$H287-SUM($I287:AU287)))","v":0},{"$f":"IF(OR(AW$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AW$3,$H287/$G287,$H287-SUM($I287:AV287)))","v":0},{"$f":"IF(OR(AX$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AX$3,$H287/$G287,$H287-SUM($I287:AW287)))","v":0},{"$f":"IF(OR(AY$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AY$3,$H287/$G287,$H287-SUM($I287:AX287)))","v":0},{"$f":"IF(OR(AZ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>AZ$3,$H287/$G287,$H287-SUM($I287:AY287)))","v":0},{"$f":"IF(OR(BA$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BA$3,$H287/$G287,$H287-SUM($I287:AZ287)))","v":0},{"$f":"IF(OR(BB$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BB$3,$H287/$G287,$H287-SUM($I287:BA287)))","v":0},{"$f":"IF(OR(BC$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BC$3,$H287/$G287,$H287-SUM($I287:BB287)))","v":0},{"$f":"IF(OR(BD$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BD$3,$H287/$G287,$H287-SUM($I287:BC287)))","v":0},{"$f":"IF(OR(BE$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BE$3,$H287/$G287,$H287-SUM($I287:BD287)))","v":0},{"$f":"IF(OR(BF$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BF$3,$H287/$G287,$H287-SUM($I287:BE287)))","v":0},{"$f":"IF(OR(BG$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BG$3,$H287/$G287,$H287-SUM($I287:BF287)))","v":0},{"$f":"IF(OR(BH$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BH$3,$H287/$G287,$H287-SUM($I287:BG287)))","v":0},{"$f":"IF(OR(BI$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BI$3,$H287/$G287,$H287-SUM($I287:BH287)))","v":0},{"$f":"IF(OR(BJ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BJ$3,$H287/$G287,$H287-SUM($I287:BI287)))","v":0},{"$f":"IF(OR(BK$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BK$3,$H287/$G287,$H287-SUM($I287:BJ287)))","v":0},{"$f":"IF(OR(BL$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BL$3,$H287/$G287,$H287-SUM($I287:BK287)))","v":0},{"$f":"IF(OR(BM$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BM$3,$H287/$G287,$H287-SUM($I287:BL287)))","v":0},{"$f":"IF(OR(BN$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BN$3,$H287/$G287,$H287-SUM($I287:BM287)))","v":0},{"$f":"IF(OR(BO$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BO$3,$H287/$G287,$H287-SUM($I287:BN287)))","v":0},{"$f":"IF(OR(BP$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BP$3,$H287/$G287,$H287-SUM($I287:BO287)))","v":0},{"$f":"IF(OR(BQ$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BQ$3,$H287/$G287,$H287-SUM($I287:BP287)))","v":0},{"$f":"IF(OR(BR$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BR$3,$H287/$G287,$H287-SUM($I287:BQ287)))","v":0},{"$f":"IF(OR(BS$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BS$3,$H287/$G287,$H287-SUM($I287:BR287)))","v":0},{"$f":"IF(OR(BT$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BT$3,$H287/$G287,$H287-SUM($I287:BS287)))","v":0},{"$f":"IF(OR(BU$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BU$3,$H287/$G287,$H287-SUM($I287:BT287)))","v":0},{"$f":"IF(OR(BV$3<=$D287,$G287=\"n/a\"),0,IF(SUM($D287,$G287)>BV$3,$H287/$G287,$H287-SUM($I287:BU287)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,15,{"$f":"AH262","v":0},null,{"$f":"IF(OR(J$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>J$3,$H288/$G288,$H288-SUM($I288:I288)))","v":0},{"$f":"IF(OR(K$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>K$3,$H288/$G288,$H288-SUM($I288:J288)))","v":0},{"$f":"IF(OR(L$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>L$3,$H288/$G288,$H288-SUM($I288:K288)))","v":0},{"$f":"IF(OR(M$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>M$3,$H288/$G288,$H288-SUM($I288:L288)))","v":0},{"$f":"IF(OR(N$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>N$3,$H288/$G288,$H288-SUM($I288:M288)))","v":0},{"$f":"IF(OR(O$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>O$3,$H288/$G288,$H288-SUM($I288:N288)))","v":0},{"$f":"IF(OR(P$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>P$3,$H288/$G288,$H288-SUM($I288:O288)))","v":0},{"$f":"IF(OR(Q$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Q$3,$H288/$G288,$H288-SUM($I288:P288)))","v":0},{"$f":"IF(OR(R$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>R$3,$H288/$G288,$H288-SUM($I288:Q288)))","v":0},{"$f":"IF(OR(S$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>S$3,$H288/$G288,$H288-SUM($I288:R288)))","v":0},{"$f":"IF(OR(T$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>T$3,$H288/$G288,$H288-SUM($I288:S288)))","v":0},{"$f":"IF(OR(U$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>U$3,$H288/$G288,$H288-SUM($I288:T288)))","v":0},{"$f":"IF(OR(V$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>V$3,$H288/$G288,$H288-SUM($I288:U288)))","v":0},{"$f":"IF(OR(W$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>W$3,$H288/$G288,$H288-SUM($I288:V288)))","v":0},{"$f":"IF(OR(X$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>X$3,$H288/$G288,$H288-SUM($I288:W288)))","v":0},{"$f":"IF(OR(Y$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Y$3,$H288/$G288,$H288-SUM($I288:X288)))","v":0},{"$f":"IF(OR(Z$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>Z$3,$H288/$G288,$H288-SUM($I288:Y288)))","v":0},{"$f":"IF(OR(AA$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AA$3,$H288/$G288,$H288-SUM($I288:Z288)))","v":0},{"$f":"IF(OR(AB$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AB$3,$H288/$G288,$H288-SUM($I288:AA288)))","v":0},{"$f":"IF(OR(AC$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AC$3,$H288/$G288,$H288-SUM($I288:AB288)))","v":0},{"$f":"IF(OR(AD$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AD$3,$H288/$G288,$H288-SUM($I288:AC288)))","v":0},{"$f":"IF(OR(AE$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AE$3,$H288/$G288,$H288-SUM($I288:AD288)))","v":0},{"$f":"IF(OR(AF$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AF$3,$H288/$G288,$H288-SUM($I288:AE288)))","v":0},{"$f":"IF(OR(AG$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AG$3,$H288/$G288,$H288-SUM($I288:AF288)))","v":0},{"$f":"IF(OR(AH$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AH$3,$H288/$G288,$H288-SUM($I288:AG288)))","v":0},{"$f":"IF(OR(AI$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AI$3,$H288/$G288,$H288-SUM($I288:AH288)))","v":0},{"$f":"IF(OR(AJ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AJ$3,$H288/$G288,$H288-SUM($I288:AI288)))","v":0},{"$f":"IF(OR(AK$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AK$3,$H288/$G288,$H288-SUM($I288:AJ288)))","v":0},{"$f":"IF(OR(AL$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AL$3,$H288/$G288,$H288-SUM($I288:AK288)))","v":0},{"$f":"IF(OR(AM$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AM$3,$H288/$G288,$H288-SUM($I288:AL288)))","v":0},{"$f":"IF(OR(AN$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AN$3,$H288/$G288,$H288-SUM($I288:AM288)))","v":0},{"$f":"IF(OR(AO$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AO$3,$H288/$G288,$H288-SUM($I288:AN288)))","v":0},{"$f":"IF(OR(AP$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AP$3,$H288/$G288,$H288-SUM($I288:AO288)))","v":0},{"$f":"IF(OR(AQ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AQ$3,$H288/$G288,$H288-SUM($I288:AP288)))","v":0},{"$f":"IF(OR(AR$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AR$3,$H288/$G288,$H288-SUM($I288:AQ288)))","v":0},{"$f":"IF(OR(AS$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AS$3,$H288/$G288,$H288-SUM($I288:AR288)))","v":0},{"$f":"IF(OR(AT$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AT$3,$H288/$G288,$H288-SUM($I288:AS288)))","v":0},{"$f":"IF(OR(AU$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AU$3,$H288/$G288,$H288-SUM($I288:AT288)))","v":0},{"$f":"IF(OR(AV$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AV$3,$H288/$G288,$H288-SUM($I288:AU288)))","v":0},{"$f":"IF(OR(AW$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AW$3,$H288/$G288,$H288-SUM($I288:AV288)))","v":0},{"$f":"IF(OR(AX$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AX$3,$H288/$G288,$H288-SUM($I288:AW288)))","v":0},{"$f":"IF(OR(AY$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AY$3,$H288/$G288,$H288-SUM($I288:AX288)))","v":0},{"$f":"IF(OR(AZ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>AZ$3,$H288/$G288,$H288-SUM($I288:AY288)))","v":0},{"$f":"IF(OR(BA$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BA$3,$H288/$G288,$H288-SUM($I288:AZ288)))","v":0},{"$f":"IF(OR(BB$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BB$3,$H288/$G288,$H288-SUM($I288:BA288)))","v":0},{"$f":"IF(OR(BC$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BC$3,$H288/$G288,$H288-SUM($I288:BB288)))","v":0},{"$f":"IF(OR(BD$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BD$3,$H288/$G288,$H288-SUM($I288:BC288)))","v":0},{"$f":"IF(OR(BE$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BE$3,$H288/$G288,$H288-SUM($I288:BD288)))","v":0},{"$f":"IF(OR(BF$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BF$3,$H288/$G288,$H288-SUM($I288:BE288)))","v":0},{"$f":"IF(OR(BG$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BG$3,$H288/$G288,$H288-SUM($I288:BF288)))","v":0},{"$f":"IF(OR(BH$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BH$3,$H288/$G288,$H288-SUM($I288:BG288)))","v":0},{"$f":"IF(OR(BI$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BI$3,$H288/$G288,$H288-SUM($I288:BH288)))","v":0},{"$f":"IF(OR(BJ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BJ$3,$H288/$G288,$H288-SUM($I288:BI288)))","v":0},{"$f":"IF(OR(BK$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BK$3,$H288/$G288,$H288-SUM($I288:BJ288)))","v":0},{"$f":"IF(OR(BL$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BL$3,$H288/$G288,$H288-SUM($I288:BK288)))","v":0},{"$f":"IF(OR(BM$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BM$3,$H288/$G288,$H288-SUM($I288:BL288)))","v":0},{"$f":"IF(OR(BN$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BN$3,$H288/$G288,$H288-SUM($I288:BM288)))","v":0},{"$f":"IF(OR(BO$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BO$3,$H288/$G288,$H288-SUM($I288:BN288)))","v":0},{"$f":"IF(OR(BP$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BP$3,$H288/$G288,$H288-SUM($I288:BO288)))","v":0},{"$f":"IF(OR(BQ$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BQ$3,$H288/$G288,$H288-SUM($I288:BP288)))","v":0},{"$f":"IF(OR(BR$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BR$3,$H288/$G288,$H288-SUM($I288:BQ288)))","v":0},{"$f":"IF(OR(BS$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BS$3,$H288/$G288,$H288-SUM($I288:BR288)))","v":0},{"$f":"IF(OR(BT$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BT$3,$H288/$G288,$H288-SUM($I288:BS288)))","v":0},{"$f":"IF(OR(BU$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BU$3,$H288/$G288,$H288-SUM($I288:BT288)))","v":0},{"$f":"IF(OR(BV$3<=$D288,$G288=\"n/a\"),0,IF(SUM($D288,$G288)>BV$3,$H288/$G288,$H288-SUM($I288:BU288)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,15,{"$f":"AI262","v":0},null,{"$f":"IF(OR(J$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>J$3,$H289/$G289,$H289-SUM($I289:I289)))","v":0},{"$f":"IF(OR(K$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>K$3,$H289/$G289,$H289-SUM($I289:J289)))","v":0},{"$f":"IF(OR(L$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>L$3,$H289/$G289,$H289-SUM($I289:K289)))","v":0},{"$f":"IF(OR(M$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>M$3,$H289/$G289,$H289-SUM($I289:L289)))","v":0},{"$f":"IF(OR(N$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>N$3,$H289/$G289,$H289-SUM($I289:M289)))","v":0},{"$f":"IF(OR(O$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>O$3,$H289/$G289,$H289-SUM($I289:N289)))","v":0},{"$f":"IF(OR(P$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>P$3,$H289/$G289,$H289-SUM($I289:O289)))","v":0},{"$f":"IF(OR(Q$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Q$3,$H289/$G289,$H289-SUM($I289:P289)))","v":0},{"$f":"IF(OR(R$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>R$3,$H289/$G289,$H289-SUM($I289:Q289)))","v":0},{"$f":"IF(OR(S$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>S$3,$H289/$G289,$H289-SUM($I289:R289)))","v":0},{"$f":"IF(OR(T$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>T$3,$H289/$G289,$H289-SUM($I289:S289)))","v":0},{"$f":"IF(OR(U$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>U$3,$H289/$G289,$H289-SUM($I289:T289)))","v":0},{"$f":"IF(OR(V$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>V$3,$H289/$G289,$H289-SUM($I289:U289)))","v":0},{"$f":"IF(OR(W$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>W$3,$H289/$G289,$H289-SUM($I289:V289)))","v":0},{"$f":"IF(OR(X$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>X$3,$H289/$G289,$H289-SUM($I289:W289)))","v":0},{"$f":"IF(OR(Y$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Y$3,$H289/$G289,$H289-SUM($I289:X289)))","v":0},{"$f":"IF(OR(Z$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>Z$3,$H289/$G289,$H289-SUM($I289:Y289)))","v":0},{"$f":"IF(OR(AA$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AA$3,$H289/$G289,$H289-SUM($I289:Z289)))","v":0},{"$f":"IF(OR(AB$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AB$3,$H289/$G289,$H289-SUM($I289:AA289)))","v":0},{"$f":"IF(OR(AC$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AC$3,$H289/$G289,$H289-SUM($I289:AB289)))","v":0},{"$f":"IF(OR(AD$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AD$3,$H289/$G289,$H289-SUM($I289:AC289)))","v":0},{"$f":"IF(OR(AE$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AE$3,$H289/$G289,$H289-SUM($I289:AD289)))","v":0},{"$f":"IF(OR(AF$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AF$3,$H289/$G289,$H289-SUM($I289:AE289)))","v":0},{"$f":"IF(OR(AG$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AG$3,$H289/$G289,$H289-SUM($I289:AF289)))","v":0},{"$f":"IF(OR(AH$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AH$3,$H289/$G289,$H289-SUM($I289:AG289)))","v":0},{"$f":"IF(OR(AI$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AI$3,$H289/$G289,$H289-SUM($I289:AH289)))","v":0},{"$f":"IF(OR(AJ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AJ$3,$H289/$G289,$H289-SUM($I289:AI289)))","v":0},{"$f":"IF(OR(AK$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AK$3,$H289/$G289,$H289-SUM($I289:AJ289)))","v":0},{"$f":"IF(OR(AL$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AL$3,$H289/$G289,$H289-SUM($I289:AK289)))","v":0},{"$f":"IF(OR(AM$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AM$3,$H289/$G289,$H289-SUM($I289:AL289)))","v":0},{"$f":"IF(OR(AN$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AN$3,$H289/$G289,$H289-SUM($I289:AM289)))","v":0},{"$f":"IF(OR(AO$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AO$3,$H289/$G289,$H289-SUM($I289:AN289)))","v":0},{"$f":"IF(OR(AP$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AP$3,$H289/$G289,$H289-SUM($I289:AO289)))","v":0},{"$f":"IF(OR(AQ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AQ$3,$H289/$G289,$H289-SUM($I289:AP289)))","v":0},{"$f":"IF(OR(AR$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AR$3,$H289/$G289,$H289-SUM($I289:AQ289)))","v":0},{"$f":"IF(OR(AS$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AS$3,$H289/$G289,$H289-SUM($I289:AR289)))","v":0},{"$f":"IF(OR(AT$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AT$3,$H289/$G289,$H289-SUM($I289:AS289)))","v":0},{"$f":"IF(OR(AU$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AU$3,$H289/$G289,$H289-SUM($I289:AT289)))","v":0},{"$f":"IF(OR(AV$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AV$3,$H289/$G289,$H289-SUM($I289:AU289)))","v":0},{"$f":"IF(OR(AW$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AW$3,$H289/$G289,$H289-SUM($I289:AV289)))","v":0},{"$f":"IF(OR(AX$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AX$3,$H289/$G289,$H289-SUM($I289:AW289)))","v":0},{"$f":"IF(OR(AY$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AY$3,$H289/$G289,$H289-SUM($I289:AX289)))","v":0},{"$f":"IF(OR(AZ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>AZ$3,$H289/$G289,$H289-SUM($I289:AY289)))","v":0},{"$f":"IF(OR(BA$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BA$3,$H289/$G289,$H289-SUM($I289:AZ289)))","v":0},{"$f":"IF(OR(BB$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BB$3,$H289/$G289,$H289-SUM($I289:BA289)))","v":0},{"$f":"IF(OR(BC$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BC$3,$H289/$G289,$H289-SUM($I289:BB289)))","v":0},{"$f":"IF(OR(BD$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BD$3,$H289/$G289,$H289-SUM($I289:BC289)))","v":0},{"$f":"IF(OR(BE$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BE$3,$H289/$G289,$H289-SUM($I289:BD289)))","v":0},{"$f":"IF(OR(BF$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BF$3,$H289/$G289,$H289-SUM($I289:BE289)))","v":0},{"$f":"IF(OR(BG$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BG$3,$H289/$G289,$H289-SUM($I289:BF289)))","v":0},{"$f":"IF(OR(BH$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BH$3,$H289/$G289,$H289-SUM($I289:BG289)))","v":0},{"$f":"IF(OR(BI$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BI$3,$H289/$G289,$H289-SUM($I289:BH289)))","v":0},{"$f":"IF(OR(BJ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BJ$3,$H289/$G289,$H289-SUM($I289:BI289)))","v":0},{"$f":"IF(OR(BK$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BK$3,$H289/$G289,$H289-SUM($I289:BJ289)))","v":0},{"$f":"IF(OR(BL$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BL$3,$H289/$G289,$H289-SUM($I289:BK289)))","v":0},{"$f":"IF(OR(BM$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BM$3,$H289/$G289,$H289-SUM($I289:BL289)))","v":0},{"$f":"IF(OR(BN$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BN$3,$H289/$G289,$H289-SUM($I289:BM289)))","v":0},{"$f":"IF(OR(BO$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BO$3,$H289/$G289,$H289-SUM($I289:BN289)))","v":0},{"$f":"IF(OR(BP$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BP$3,$H289/$G289,$H289-SUM($I289:BO289)))","v":0},{"$f":"IF(OR(BQ$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BQ$3,$H289/$G289,$H289-SUM($I289:BP289)))","v":0},{"$f":"IF(OR(BR$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BR$3,$H289/$G289,$H289-SUM($I289:BQ289)))","v":0},{"$f":"IF(OR(BS$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BS$3,$H289/$G289,$H289-SUM($I289:BR289)))","v":0},{"$f":"IF(OR(BT$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BT$3,$H289/$G289,$H289-SUM($I289:BS289)))","v":0},{"$f":"IF(OR(BU$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BU$3,$H289/$G289,$H289-SUM($I289:BT289)))","v":0},{"$f":"IF(OR(BV$3<=$D289,$G289=\"n/a\"),0,IF(SUM($D289,$G289)>BV$3,$H289/$G289,$H289-SUM($I289:BU289)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,15,{"$f":"AJ262","v":0},null,{"$f":"IF(OR(J$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>J$3,$H290/$G290,$H290-SUM($I290:I290)))","v":0},{"$f":"IF(OR(K$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>K$3,$H290/$G290,$H290-SUM($I290:J290)))","v":0},{"$f":"IF(OR(L$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>L$3,$H290/$G290,$H290-SUM($I290:K290)))","v":0},{"$f":"IF(OR(M$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>M$3,$H290/$G290,$H290-SUM($I290:L290)))","v":0},{"$f":"IF(OR(N$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>N$3,$H290/$G290,$H290-SUM($I290:M290)))","v":0},{"$f":"IF(OR(O$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>O$3,$H290/$G290,$H290-SUM($I290:N290)))","v":0},{"$f":"IF(OR(P$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>P$3,$H290/$G290,$H290-SUM($I290:O290)))","v":0},{"$f":"IF(OR(Q$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Q$3,$H290/$G290,$H290-SUM($I290:P290)))","v":0},{"$f":"IF(OR(R$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>R$3,$H290/$G290,$H290-SUM($I290:Q290)))","v":0},{"$f":"IF(OR(S$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>S$3,$H290/$G290,$H290-SUM($I290:R290)))","v":0},{"$f":"IF(OR(T$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>T$3,$H290/$G290,$H290-SUM($I290:S290)))","v":0},{"$f":"IF(OR(U$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>U$3,$H290/$G290,$H290-SUM($I290:T290)))","v":0},{"$f":"IF(OR(V$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>V$3,$H290/$G290,$H290-SUM($I290:U290)))","v":0},{"$f":"IF(OR(W$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>W$3,$H290/$G290,$H290-SUM($I290:V290)))","v":0},{"$f":"IF(OR(X$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>X$3,$H290/$G290,$H290-SUM($I290:W290)))","v":0},{"$f":"IF(OR(Y$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Y$3,$H290/$G290,$H290-SUM($I290:X290)))","v":0},{"$f":"IF(OR(Z$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>Z$3,$H290/$G290,$H290-SUM($I290:Y290)))","v":0},{"$f":"IF(OR(AA$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AA$3,$H290/$G290,$H290-SUM($I290:Z290)))","v":0},{"$f":"IF(OR(AB$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AB$3,$H290/$G290,$H290-SUM($I290:AA290)))","v":0},{"$f":"IF(OR(AC$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AC$3,$H290/$G290,$H290-SUM($I290:AB290)))","v":0},{"$f":"IF(OR(AD$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AD$3,$H290/$G290,$H290-SUM($I290:AC290)))","v":0},{"$f":"IF(OR(AE$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AE$3,$H290/$G290,$H290-SUM($I290:AD290)))","v":0},{"$f":"IF(OR(AF$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AF$3,$H290/$G290,$H290-SUM($I290:AE290)))","v":0},{"$f":"IF(OR(AG$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AG$3,$H290/$G290,$H290-SUM($I290:AF290)))","v":0},{"$f":"IF(OR(AH$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AH$3,$H290/$G290,$H290-SUM($I290:AG290)))","v":0},{"$f":"IF(OR(AI$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AI$3,$H290/$G290,$H290-SUM($I290:AH290)))","v":0},{"$f":"IF(OR(AJ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AJ$3,$H290/$G290,$H290-SUM($I290:AI290)))","v":0},{"$f":"IF(OR(AK$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AK$3,$H290/$G290,$H290-SUM($I290:AJ290)))","v":0},{"$f":"IF(OR(AL$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AL$3,$H290/$G290,$H290-SUM($I290:AK290)))","v":0},{"$f":"IF(OR(AM$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AM$3,$H290/$G290,$H290-SUM($I290:AL290)))","v":0},{"$f":"IF(OR(AN$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AN$3,$H290/$G290,$H290-SUM($I290:AM290)))","v":0},{"$f":"IF(OR(AO$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AO$3,$H290/$G290,$H290-SUM($I290:AN290)))","v":0},{"$f":"IF(OR(AP$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AP$3,$H290/$G290,$H290-SUM($I290:AO290)))","v":0},{"$f":"IF(OR(AQ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AQ$3,$H290/$G290,$H290-SUM($I290:AP290)))","v":0},{"$f":"IF(OR(AR$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AR$3,$H290/$G290,$H290-SUM($I290:AQ290)))","v":0},{"$f":"IF(OR(AS$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AS$3,$H290/$G290,$H290-SUM($I290:AR290)))","v":0},{"$f":"IF(OR(AT$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AT$3,$H290/$G290,$H290-SUM($I290:AS290)))","v":0},{"$f":"IF(OR(AU$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AU$3,$H290/$G290,$H290-SUM($I290:AT290)))","v":0},{"$f":"IF(OR(AV$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AV$3,$H290/$G290,$H290-SUM($I290:AU290)))","v":0},{"$f":"IF(OR(AW$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AW$3,$H290/$G290,$H290-SUM($I290:AV290)))","v":0},{"$f":"IF(OR(AX$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AX$3,$H290/$G290,$H290-SUM($I290:AW290)))","v":0},{"$f":"IF(OR(AY$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AY$3,$H290/$G290,$H290-SUM($I290:AX290)))","v":0},{"$f":"IF(OR(AZ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>AZ$3,$H290/$G290,$H290-SUM($I290:AY290)))","v":0},{"$f":"IF(OR(BA$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BA$3,$H290/$G290,$H290-SUM($I290:AZ290)))","v":0},{"$f":"IF(OR(BB$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BB$3,$H290/$G290,$H290-SUM($I290:BA290)))","v":0},{"$f":"IF(OR(BC$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BC$3,$H290/$G290,$H290-SUM($I290:BB290)))","v":0},{"$f":"IF(OR(BD$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BD$3,$H290/$G290,$H290-SUM($I290:BC290)))","v":0},{"$f":"IF(OR(BE$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BE$3,$H290/$G290,$H290-SUM($I290:BD290)))","v":0},{"$f":"IF(OR(BF$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BF$3,$H290/$G290,$H290-SUM($I290:BE290)))","v":0},{"$f":"IF(OR(BG$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BG$3,$H290/$G290,$H290-SUM($I290:BF290)))","v":0},{"$f":"IF(OR(BH$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BH$3,$H290/$G290,$H290-SUM($I290:BG290)))","v":0},{"$f":"IF(OR(BI$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BI$3,$H290/$G290,$H290-SUM($I290:BH290)))","v":0},{"$f":"IF(OR(BJ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BJ$3,$H290/$G290,$H290-SUM($I290:BI290)))","v":0},{"$f":"IF(OR(BK$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BK$3,$H290/$G290,$H290-SUM($I290:BJ290)))","v":0},{"$f":"IF(OR(BL$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BL$3,$H290/$G290,$H290-SUM($I290:BK290)))","v":0},{"$f":"IF(OR(BM$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BM$3,$H290/$G290,$H290-SUM($I290:BL290)))","v":0},{"$f":"IF(OR(BN$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BN$3,$H290/$G290,$H290-SUM($I290:BM290)))","v":0},{"$f":"IF(OR(BO$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BO$3,$H290/$G290,$H290-SUM($I290:BN290)))","v":0},{"$f":"IF(OR(BP$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BP$3,$H290/$G290,$H290-SUM($I290:BO290)))","v":0},{"$f":"IF(OR(BQ$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BQ$3,$H290/$G290,$H290-SUM($I290:BP290)))","v":0},{"$f":"IF(OR(BR$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BR$3,$H290/$G290,$H290-SUM($I290:BQ290)))","v":0},{"$f":"IF(OR(BS$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BS$3,$H290/$G290,$H290-SUM($I290:BR290)))","v":0},{"$f":"IF(OR(BT$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BT$3,$H290/$G290,$H290-SUM($I290:BS290)))","v":0},{"$f":"IF(OR(BU$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BU$3,$H290/$G290,$H290-SUM($I290:BT290)))","v":0},{"$f":"IF(OR(BV$3<=$D290,$G290=\"n/a\"),0,IF(SUM($D290,$G290)>BV$3,$H290/$G290,$H290-SUM($I290:BU290)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,15,{"$f":"AK262","v":0},null,{"$f":"IF(OR(J$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>J$3,$H291/$G291,$H291-SUM($I291:I291)))","v":0},{"$f":"IF(OR(K$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>K$3,$H291/$G291,$H291-SUM($I291:J291)))","v":0},{"$f":"IF(OR(L$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>L$3,$H291/$G291,$H291-SUM($I291:K291)))","v":0},{"$f":"IF(OR(M$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>M$3,$H291/$G291,$H291-SUM($I291:L291)))","v":0},{"$f":"IF(OR(N$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>N$3,$H291/$G291,$H291-SUM($I291:M291)))","v":0},{"$f":"IF(OR(O$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>O$3,$H291/$G291,$H291-SUM($I291:N291)))","v":0},{"$f":"IF(OR(P$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>P$3,$H291/$G291,$H291-SUM($I291:O291)))","v":0},{"$f":"IF(OR(Q$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Q$3,$H291/$G291,$H291-SUM($I291:P291)))","v":0},{"$f":"IF(OR(R$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>R$3,$H291/$G291,$H291-SUM($I291:Q291)))","v":0},{"$f":"IF(OR(S$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>S$3,$H291/$G291,$H291-SUM($I291:R291)))","v":0},{"$f":"IF(OR(T$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>T$3,$H291/$G291,$H291-SUM($I291:S291)))","v":0},{"$f":"IF(OR(U$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>U$3,$H291/$G291,$H291-SUM($I291:T291)))","v":0},{"$f":"IF(OR(V$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>V$3,$H291/$G291,$H291-SUM($I291:U291)))","v":0},{"$f":"IF(OR(W$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>W$3,$H291/$G291,$H291-SUM($I291:V291)))","v":0},{"$f":"IF(OR(X$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>X$3,$H291/$G291,$H291-SUM($I291:W291)))","v":0},{"$f":"IF(OR(Y$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Y$3,$H291/$G291,$H291-SUM($I291:X291)))","v":0},{"$f":"IF(OR(Z$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>Z$3,$H291/$G291,$H291-SUM($I291:Y291)))","v":0},{"$f":"IF(OR(AA$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AA$3,$H291/$G291,$H291-SUM($I291:Z291)))","v":0},{"$f":"IF(OR(AB$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AB$3,$H291/$G291,$H291-SUM($I291:AA291)))","v":0},{"$f":"IF(OR(AC$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AC$3,$H291/$G291,$H291-SUM($I291:AB291)))","v":0},{"$f":"IF(OR(AD$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AD$3,$H291/$G291,$H291-SUM($I291:AC291)))","v":0},{"$f":"IF(OR(AE$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AE$3,$H291/$G291,$H291-SUM($I291:AD291)))","v":0},{"$f":"IF(OR(AF$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AF$3,$H291/$G291,$H291-SUM($I291:AE291)))","v":0},{"$f":"IF(OR(AG$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AG$3,$H291/$G291,$H291-SUM($I291:AF291)))","v":0},{"$f":"IF(OR(AH$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AH$3,$H291/$G291,$H291-SUM($I291:AG291)))","v":0},{"$f":"IF(OR(AI$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AI$3,$H291/$G291,$H291-SUM($I291:AH291)))","v":0},{"$f":"IF(OR(AJ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AJ$3,$H291/$G291,$H291-SUM($I291:AI291)))","v":0},{"$f":"IF(OR(AK$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AK$3,$H291/$G291,$H291-SUM($I291:AJ291)))","v":0},{"$f":"IF(OR(AL$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AL$3,$H291/$G291,$H291-SUM($I291:AK291)))","v":0},{"$f":"IF(OR(AM$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AM$3,$H291/$G291,$H291-SUM($I291:AL291)))","v":0},{"$f":"IF(OR(AN$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AN$3,$H291/$G291,$H291-SUM($I291:AM291)))","v":0},{"$f":"IF(OR(AO$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AO$3,$H291/$G291,$H291-SUM($I291:AN291)))","v":0},{"$f":"IF(OR(AP$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AP$3,$H291/$G291,$H291-SUM($I291:AO291)))","v":0},{"$f":"IF(OR(AQ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AQ$3,$H291/$G291,$H291-SUM($I291:AP291)))","v":0},{"$f":"IF(OR(AR$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AR$3,$H291/$G291,$H291-SUM($I291:AQ291)))","v":0},{"$f":"IF(OR(AS$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AS$3,$H291/$G291,$H291-SUM($I291:AR291)))","v":0},{"$f":"IF(OR(AT$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AT$3,$H291/$G291,$H291-SUM($I291:AS291)))","v":0},{"$f":"IF(OR(AU$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AU$3,$H291/$G291,$H291-SUM($I291:AT291)))","v":0},{"$f":"IF(OR(AV$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AV$3,$H291/$G291,$H291-SUM($I291:AU291)))","v":0},{"$f":"IF(OR(AW$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AW$3,$H291/$G291,$H291-SUM($I291:AV291)))","v":0},{"$f":"IF(OR(AX$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AX$3,$H291/$G291,$H291-SUM($I291:AW291)))","v":0},{"$f":"IF(OR(AY$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AY$3,$H291/$G291,$H291-SUM($I291:AX291)))","v":0},{"$f":"IF(OR(AZ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>AZ$3,$H291/$G291,$H291-SUM($I291:AY291)))","v":0},{"$f":"IF(OR(BA$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BA$3,$H291/$G291,$H291-SUM($I291:AZ291)))","v":0},{"$f":"IF(OR(BB$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BB$3,$H291/$G291,$H291-SUM($I291:BA291)))","v":0},{"$f":"IF(OR(BC$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BC$3,$H291/$G291,$H291-SUM($I291:BB291)))","v":0},{"$f":"IF(OR(BD$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BD$3,$H291/$G291,$H291-SUM($I291:BC291)))","v":0},{"$f":"IF(OR(BE$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BE$3,$H291/$G291,$H291-SUM($I291:BD291)))","v":0},{"$f":"IF(OR(BF$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BF$3,$H291/$G291,$H291-SUM($I291:BE291)))","v":0},{"$f":"IF(OR(BG$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BG$3,$H291/$G291,$H291-SUM($I291:BF291)))","v":0},{"$f":"IF(OR(BH$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BH$3,$H291/$G291,$H291-SUM($I291:BG291)))","v":0},{"$f":"IF(OR(BI$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BI$3,$H291/$G291,$H291-SUM($I291:BH291)))","v":0},{"$f":"IF(OR(BJ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BJ$3,$H291/$G291,$H291-SUM($I291:BI291)))","v":0},{"$f":"IF(OR(BK$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BK$3,$H291/$G291,$H291-SUM($I291:BJ291)))","v":0},{"$f":"IF(OR(BL$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BL$3,$H291/$G291,$H291-SUM($I291:BK291)))","v":0},{"$f":"IF(OR(BM$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BM$3,$H291/$G291,$H291-SUM($I291:BL291)))","v":0},{"$f":"IF(OR(BN$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BN$3,$H291/$G291,$H291-SUM($I291:BM291)))","v":0},{"$f":"IF(OR(BO$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BO$3,$H291/$G291,$H291-SUM($I291:BN291)))","v":0},{"$f":"IF(OR(BP$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BP$3,$H291/$G291,$H291-SUM($I291:BO291)))","v":0},{"$f":"IF(OR(BQ$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BQ$3,$H291/$G291,$H291-SUM($I291:BP291)))","v":0},{"$f":"IF(OR(BR$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BR$3,$H291/$G291,$H291-SUM($I291:BQ291)))","v":0},{"$f":"IF(OR(BS$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BS$3,$H291/$G291,$H291-SUM($I291:BR291)))","v":0},{"$f":"IF(OR(BT$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BT$3,$H291/$G291,$H291-SUM($I291:BS291)))","v":0},{"$f":"IF(OR(BU$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BU$3,$H291/$G291,$H291-SUM($I291:BT291)))","v":0},{"$f":"IF(OR(BV$3<=$D291,$G291=\"n/a\"),0,IF(SUM($D291,$G291)>BV$3,$H291/$G291,$H291-SUM($I291:BU291)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,15,{"$f":"AL262","v":0},null,{"$f":"IF(OR(J$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>J$3,$H292/$G292,$H292-SUM($I292:I292)))","v":0},{"$f":"IF(OR(K$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>K$3,$H292/$G292,$H292-SUM($I292:J292)))","v":0},{"$f":"IF(OR(L$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>L$3,$H292/$G292,$H292-SUM($I292:K292)))","v":0},{"$f":"IF(OR(M$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>M$3,$H292/$G292,$H292-SUM($I292:L292)))","v":0},{"$f":"IF(OR(N$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>N$3,$H292/$G292,$H292-SUM($I292:M292)))","v":0},{"$f":"IF(OR(O$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>O$3,$H292/$G292,$H292-SUM($I292:N292)))","v":0},{"$f":"IF(OR(P$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>P$3,$H292/$G292,$H292-SUM($I292:O292)))","v":0},{"$f":"IF(OR(Q$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Q$3,$H292/$G292,$H292-SUM($I292:P292)))","v":0},{"$f":"IF(OR(R$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>R$3,$H292/$G292,$H292-SUM($I292:Q292)))","v":0},{"$f":"IF(OR(S$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>S$3,$H292/$G292,$H292-SUM($I292:R292)))","v":0},{"$f":"IF(OR(T$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>T$3,$H292/$G292,$H292-SUM($I292:S292)))","v":0},{"$f":"IF(OR(U$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>U$3,$H292/$G292,$H292-SUM($I292:T292)))","v":0},{"$f":"IF(OR(V$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>V$3,$H292/$G292,$H292-SUM($I292:U292)))","v":0},{"$f":"IF(OR(W$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>W$3,$H292/$G292,$H292-SUM($I292:V292)))","v":0},{"$f":"IF(OR(X$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>X$3,$H292/$G292,$H292-SUM($I292:W292)))","v":0},{"$f":"IF(OR(Y$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Y$3,$H292/$G292,$H292-SUM($I292:X292)))","v":0},{"$f":"IF(OR(Z$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>Z$3,$H292/$G292,$H292-SUM($I292:Y292)))","v":0},{"$f":"IF(OR(AA$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AA$3,$H292/$G292,$H292-SUM($I292:Z292)))","v":0},{"$f":"IF(OR(AB$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AB$3,$H292/$G292,$H292-SUM($I292:AA292)))","v":0},{"$f":"IF(OR(AC$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AC$3,$H292/$G292,$H292-SUM($I292:AB292)))","v":0},{"$f":"IF(OR(AD$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AD$3,$H292/$G292,$H292-SUM($I292:AC292)))","v":0},{"$f":"IF(OR(AE$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AE$3,$H292/$G292,$H292-SUM($I292:AD292)))","v":0},{"$f":"IF(OR(AF$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AF$3,$H292/$G292,$H292-SUM($I292:AE292)))","v":0},{"$f":"IF(OR(AG$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AG$3,$H292/$G292,$H292-SUM($I292:AF292)))","v":0},{"$f":"IF(OR(AH$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AH$3,$H292/$G292,$H292-SUM($I292:AG292)))","v":0},{"$f":"IF(OR(AI$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AI$3,$H292/$G292,$H292-SUM($I292:AH292)))","v":0},{"$f":"IF(OR(AJ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AJ$3,$H292/$G292,$H292-SUM($I292:AI292)))","v":0},{"$f":"IF(OR(AK$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AK$3,$H292/$G292,$H292-SUM($I292:AJ292)))","v":0},{"$f":"IF(OR(AL$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AL$3,$H292/$G292,$H292-SUM($I292:AK292)))","v":0},{"$f":"IF(OR(AM$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AM$3,$H292/$G292,$H292-SUM($I292:AL292)))","v":0},{"$f":"IF(OR(AN$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AN$3,$H292/$G292,$H292-SUM($I292:AM292)))","v":0},{"$f":"IF(OR(AO$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AO$3,$H292/$G292,$H292-SUM($I292:AN292)))","v":0},{"$f":"IF(OR(AP$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AP$3,$H292/$G292,$H292-SUM($I292:AO292)))","v":0},{"$f":"IF(OR(AQ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AQ$3,$H292/$G292,$H292-SUM($I292:AP292)))","v":0},{"$f":"IF(OR(AR$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AR$3,$H292/$G292,$H292-SUM($I292:AQ292)))","v":0},{"$f":"IF(OR(AS$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AS$3,$H292/$G292,$H292-SUM($I292:AR292)))","v":0},{"$f":"IF(OR(AT$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AT$3,$H292/$G292,$H292-SUM($I292:AS292)))","v":0},{"$f":"IF(OR(AU$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AU$3,$H292/$G292,$H292-SUM($I292:AT292)))","v":0},{"$f":"IF(OR(AV$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AV$3,$H292/$G292,$H292-SUM($I292:AU292)))","v":0},{"$f":"IF(OR(AW$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AW$3,$H292/$G292,$H292-SUM($I292:AV292)))","v":0},{"$f":"IF(OR(AX$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AX$3,$H292/$G292,$H292-SUM($I292:AW292)))","v":0},{"$f":"IF(OR(AY$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AY$3,$H292/$G292,$H292-SUM($I292:AX292)))","v":0},{"$f":"IF(OR(AZ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>AZ$3,$H292/$G292,$H292-SUM($I292:AY292)))","v":0},{"$f":"IF(OR(BA$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BA$3,$H292/$G292,$H292-SUM($I292:AZ292)))","v":0},{"$f":"IF(OR(BB$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BB$3,$H292/$G292,$H292-SUM($I292:BA292)))","v":0},{"$f":"IF(OR(BC$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BC$3,$H292/$G292,$H292-SUM($I292:BB292)))","v":0},{"$f":"IF(OR(BD$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BD$3,$H292/$G292,$H292-SUM($I292:BC292)))","v":0},{"$f":"IF(OR(BE$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BE$3,$H292/$G292,$H292-SUM($I292:BD292)))","v":0},{"$f":"IF(OR(BF$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BF$3,$H292/$G292,$H292-SUM($I292:BE292)))","v":0},{"$f":"IF(OR(BG$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BG$3,$H292/$G292,$H292-SUM($I292:BF292)))","v":0},{"$f":"IF(OR(BH$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BH$3,$H292/$G292,$H292-SUM($I292:BG292)))","v":0},{"$f":"IF(OR(BI$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BI$3,$H292/$G292,$H292-SUM($I292:BH292)))","v":0},{"$f":"IF(OR(BJ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BJ$3,$H292/$G292,$H292-SUM($I292:BI292)))","v":0},{"$f":"IF(OR(BK$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BK$3,$H292/$G292,$H292-SUM($I292:BJ292)))","v":0},{"$f":"IF(OR(BL$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BL$3,$H292/$G292,$H292-SUM($I292:BK292)))","v":0},{"$f":"IF(OR(BM$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BM$3,$H292/$G292,$H292-SUM($I292:BL292)))","v":0},{"$f":"IF(OR(BN$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BN$3,$H292/$G292,$H292-SUM($I292:BM292)))","v":0},{"$f":"IF(OR(BO$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BO$3,$H292/$G292,$H292-SUM($I292:BN292)))","v":0},{"$f":"IF(OR(BP$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BP$3,$H292/$G292,$H292-SUM($I292:BO292)))","v":0},{"$f":"IF(OR(BQ$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BQ$3,$H292/$G292,$H292-SUM($I292:BP292)))","v":0},{"$f":"IF(OR(BR$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BR$3,$H292/$G292,$H292-SUM($I292:BQ292)))","v":0},{"$f":"IF(OR(BS$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BS$3,$H292/$G292,$H292-SUM($I292:BR292)))","v":0},{"$f":"IF(OR(BT$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BT$3,$H292/$G292,$H292-SUM($I292:BS292)))","v":0},{"$f":"IF(OR(BU$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BU$3,$H292/$G292,$H292-SUM($I292:BT292)))","v":0},{"$f":"IF(OR(BV$3<=$D292,$G292=\"n/a\"),0,IF(SUM($D292,$G292)>BV$3,$H292/$G292,$H292-SUM($I292:BU292)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,15,{"$f":"AM262","v":0},null,{"$f":"IF(OR(J$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>J$3,$H293/$G293,$H293-SUM($I293:I293)))","v":0},{"$f":"IF(OR(K$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>K$3,$H293/$G293,$H293-SUM($I293:J293)))","v":0},{"$f":"IF(OR(L$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>L$3,$H293/$G293,$H293-SUM($I293:K293)))","v":0},{"$f":"IF(OR(M$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>M$3,$H293/$G293,$H293-SUM($I293:L293)))","v":0},{"$f":"IF(OR(N$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>N$3,$H293/$G293,$H293-SUM($I293:M293)))","v":0},{"$f":"IF(OR(O$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>O$3,$H293/$G293,$H293-SUM($I293:N293)))","v":0},{"$f":"IF(OR(P$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>P$3,$H293/$G293,$H293-SUM($I293:O293)))","v":0},{"$f":"IF(OR(Q$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Q$3,$H293/$G293,$H293-SUM($I293:P293)))","v":0},{"$f":"IF(OR(R$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>R$3,$H293/$G293,$H293-SUM($I293:Q293)))","v":0},{"$f":"IF(OR(S$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>S$3,$H293/$G293,$H293-SUM($I293:R293)))","v":0},{"$f":"IF(OR(T$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>T$3,$H293/$G293,$H293-SUM($I293:S293)))","v":0},{"$f":"IF(OR(U$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>U$3,$H293/$G293,$H293-SUM($I293:T293)))","v":0},{"$f":"IF(OR(V$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>V$3,$H293/$G293,$H293-SUM($I293:U293)))","v":0},{"$f":"IF(OR(W$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>W$3,$H293/$G293,$H293-SUM($I293:V293)))","v":0},{"$f":"IF(OR(X$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>X$3,$H293/$G293,$H293-SUM($I293:W293)))","v":0},{"$f":"IF(OR(Y$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Y$3,$H293/$G293,$H293-SUM($I293:X293)))","v":0},{"$f":"IF(OR(Z$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>Z$3,$H293/$G293,$H293-SUM($I293:Y293)))","v":0},{"$f":"IF(OR(AA$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AA$3,$H293/$G293,$H293-SUM($I293:Z293)))","v":0},{"$f":"IF(OR(AB$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AB$3,$H293/$G293,$H293-SUM($I293:AA293)))","v":0},{"$f":"IF(OR(AC$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AC$3,$H293/$G293,$H293-SUM($I293:AB293)))","v":0},{"$f":"IF(OR(AD$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AD$3,$H293/$G293,$H293-SUM($I293:AC293)))","v":0},{"$f":"IF(OR(AE$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AE$3,$H293/$G293,$H293-SUM($I293:AD293)))","v":0},{"$f":"IF(OR(AF$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AF$3,$H293/$G293,$H293-SUM($I293:AE293)))","v":0},{"$f":"IF(OR(AG$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AG$3,$H293/$G293,$H293-SUM($I293:AF293)))","v":0},{"$f":"IF(OR(AH$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AH$3,$H293/$G293,$H293-SUM($I293:AG293)))","v":0},{"$f":"IF(OR(AI$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AI$3,$H293/$G293,$H293-SUM($I293:AH293)))","v":0},{"$f":"IF(OR(AJ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AJ$3,$H293/$G293,$H293-SUM($I293:AI293)))","v":0},{"$f":"IF(OR(AK$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AK$3,$H293/$G293,$H293-SUM($I293:AJ293)))","v":0},{"$f":"IF(OR(AL$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AL$3,$H293/$G293,$H293-SUM($I293:AK293)))","v":0},{"$f":"IF(OR(AM$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AM$3,$H293/$G293,$H293-SUM($I293:AL293)))","v":0},{"$f":"IF(OR(AN$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AN$3,$H293/$G293,$H293-SUM($I293:AM293)))","v":0},{"$f":"IF(OR(AO$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AO$3,$H293/$G293,$H293-SUM($I293:AN293)))","v":0},{"$f":"IF(OR(AP$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AP$3,$H293/$G293,$H293-SUM($I293:AO293)))","v":0},{"$f":"IF(OR(AQ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AQ$3,$H293/$G293,$H293-SUM($I293:AP293)))","v":0},{"$f":"IF(OR(AR$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AR$3,$H293/$G293,$H293-SUM($I293:AQ293)))","v":0},{"$f":"IF(OR(AS$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AS$3,$H293/$G293,$H293-SUM($I293:AR293)))","v":0},{"$f":"IF(OR(AT$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AT$3,$H293/$G293,$H293-SUM($I293:AS293)))","v":0},{"$f":"IF(OR(AU$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AU$3,$H293/$G293,$H293-SUM($I293:AT293)))","v":0},{"$f":"IF(OR(AV$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AV$3,$H293/$G293,$H293-SUM($I293:AU293)))","v":0},{"$f":"IF(OR(AW$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AW$3,$H293/$G293,$H293-SUM($I293:AV293)))","v":0},{"$f":"IF(OR(AX$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AX$3,$H293/$G293,$H293-SUM($I293:AW293)))","v":0},{"$f":"IF(OR(AY$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AY$3,$H293/$G293,$H293-SUM($I293:AX293)))","v":0},{"$f":"IF(OR(AZ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>AZ$3,$H293/$G293,$H293-SUM($I293:AY293)))","v":0},{"$f":"IF(OR(BA$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BA$3,$H293/$G293,$H293-SUM($I293:AZ293)))","v":0},{"$f":"IF(OR(BB$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BB$3,$H293/$G293,$H293-SUM($I293:BA293)))","v":0},{"$f":"IF(OR(BC$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BC$3,$H293/$G293,$H293-SUM($I293:BB293)))","v":0},{"$f":"IF(OR(BD$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BD$3,$H293/$G293,$H293-SUM($I293:BC293)))","v":0},{"$f":"IF(OR(BE$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BE$3,$H293/$G293,$H293-SUM($I293:BD293)))","v":0},{"$f":"IF(OR(BF$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BF$3,$H293/$G293,$H293-SUM($I293:BE293)))","v":0},{"$f":"IF(OR(BG$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BG$3,$H293/$G293,$H293-SUM($I293:BF293)))","v":0},{"$f":"IF(OR(BH$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BH$3,$H293/$G293,$H293-SUM($I293:BG293)))","v":0},{"$f":"IF(OR(BI$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BI$3,$H293/$G293,$H293-SUM($I293:BH293)))","v":0},{"$f":"IF(OR(BJ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BJ$3,$H293/$G293,$H293-SUM($I293:BI293)))","v":0},{"$f":"IF(OR(BK$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BK$3,$H293/$G293,$H293-SUM($I293:BJ293)))","v":0},{"$f":"IF(OR(BL$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BL$3,$H293/$G293,$H293-SUM($I293:BK293)))","v":0},{"$f":"IF(OR(BM$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BM$3,$H293/$G293,$H293-SUM($I293:BL293)))","v":0},{"$f":"IF(OR(BN$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BN$3,$H293/$G293,$H293-SUM($I293:BM293)))","v":0},{"$f":"IF(OR(BO$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BO$3,$H293/$G293,$H293-SUM($I293:BN293)))","v":0},{"$f":"IF(OR(BP$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BP$3,$H293/$G293,$H293-SUM($I293:BO293)))","v":0},{"$f":"IF(OR(BQ$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BQ$3,$H293/$G293,$H293-SUM($I293:BP293)))","v":0},{"$f":"IF(OR(BR$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BR$3,$H293/$G293,$H293-SUM($I293:BQ293)))","v":0},{"$f":"IF(OR(BS$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BS$3,$H293/$G293,$H293-SUM($I293:BR293)))","v":0},{"$f":"IF(OR(BT$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BT$3,$H293/$G293,$H293-SUM($I293:BS293)))","v":0},{"$f":"IF(OR(BU$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BU$3,$H293/$G293,$H293-SUM($I293:BT293)))","v":0},{"$f":"IF(OR(BV$3<=$D293,$G293=\"n/a\"),0,IF(SUM($D293,$G293)>BV$3,$H293/$G293,$H293-SUM($I293:BU293)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I259,I263:I268)","v":1.8901594346228376},{"$f":"SUM(J259,J263:J268)","v":2.0372594346228379},2.0582594346228378,2.1270594346228378,2.2939594346228378,3.2011594346228378,5.1866882935358314,4.1716199049821681,3.2965288589129935,3.2965288589129935,3.2965288589129935,3.1494288589129935,3.1284288589129936,3.0596288589129932,2.8927288589129949,1.9855288589129927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV259,BV263:BV268)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I259,I263:I293)","v":1.8901594346228376},{"$f":"SUM(J259,J263:J293)","v":2.0372594346228379},{"$f":"SUM(K259,K263:K293)","v":2.0582594346228378},2.1270594346228378,2.2939594346228378,3.2011594346228378,5.1866882935358314,5.4698631375736522,5.4997501089177838,8.4289660213310356,10.459688797813072,12.3260350223513,12.3050350223513,12.2362350223513,12.069335022351302,11.162135022351299,9.176606163438306,7.8783629308468228,6.973384913433522,4.0441690010202631,2.0134462245382281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H260+SUM(H263:H294)-SUM($I296:$BV296),2)=0,G263=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I262-SUM(I263:I293)+H297","v":1.4710000000000001},{"$f":"J262-SUM(J263:J293)+I297","v":1.5339},{"$f":"K262-SUM(K263:K293)+J297","v":2.0537999999999998},3.4859,12.1541,30.698388589129937,40.384292056131784,44.839300138760372,68.631709153975123,80.509970897464456,90.184744345033636,77.85870932268233,65.553674300331025,53.317439277979723,41.248104255628419,30.085969233277119,20.909363069838811,13.031000138991988,6.0576152255584663,2.0134462245382032,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B256","v":"Total Closing TAB - Communications"},"Nominal",null,null,null,{"$f":"I297+I260","v":13.6870476538062},11.859788219183361,10.489528784560523,10.031469349937687,16.809509915314848,33.463639069821951,41.259383102200957,44.839300138760372,68.631709153975123,80.509970897464456,90.184744345033636,77.85870932268233,65.553674300331025,53.317439277979723,41.248104255628419,30.085969233277119,20.909363069838811,13.031000138991987,6.0576152255584645,2.0134462245382014,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,-2.6423307986078726E-14,{"$f":"BU297+BU260","v":-2.6423307986078726E-14},-2.6423307986078726E-14]
[]
[7,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A300))","v":"Contributions"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I300+1","v":2011},{"$f":"J300+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ300+1","v":2071},{"$f":"BR300+1","v":2072},{"$f":"BS300+1","v":2073},{"$f":"BT300+1","v":2074},{"$f":"BU300+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A300)","v":43.144351678967233},null,{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:H303))),(MAX($H304/$G303, $H304-SUM($H303:H303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:I303))),(MAX($H304/$G303, $H304-SUM($H303:I303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:J303))),(MAX($H304/$G303, $H304-SUM($H303:J303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:K303))),(MAX($H304/$G303, $H304-SUM($H303:K303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:L303))),(MAX($H304/$G303, $H304-SUM($H303:L303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:M303))),(MAX($H304/$G303, $H304-SUM($H303:M303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:N303))),(MAX($H304/$G303, $H304-SUM($H303:N303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:O303))),(MAX($H304/$G303, $H304-SUM($H303:O303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:P303))),(MAX($H304/$G303, $H304-SUM($H303:P303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:Q303))),(MAX($H304/$G303, $H304-SUM($H303:Q303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:R303))),(MAX($H304/$G303, $H304-SUM($H303:R303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:S303))),(MAX($H304/$G303, $H304-SUM($H303:S303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:T303))),(MAX($H304/$G303, $H304-SUM($H303:T303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:U303))),(MAX($H304/$G303, $H304-SUM($H303:U303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:V303))),(MAX($H304/$G303, $H304-SUM($H303:V303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:W303))),(MAX($H304/$G303, $H304-SUM($H303:W303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:X303))),(MAX($H304/$G303, $H304-SUM($H303:X303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:Y303))),(MAX($H304/$G303, $H304-SUM($H303:Y303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:Z303))),(MAX($H304/$G303, $H304-SUM($H303:Z303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AA303))),(MAX($H304/$G303, $H304-SUM($H303:AA303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AB303))),(MAX($H304/$G303, $H304-SUM($H303:AB303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AC303))),(MAX($H304/$G303, $H304-SUM($H303:AC303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AD303))),(MAX($H304/$G303, $H304-SUM($H303:AD303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AE303))),(MAX($H304/$G303, $H304-SUM($H303:AE303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AF303))),(MAX($H304/$G303, $H304-SUM($H303:AF303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AG303))),(MAX($H304/$G303, $H304-SUM($H303:AG303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AH303))),(MAX($H304/$G303, $H304-SUM($H303:AH303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AI303))),(MAX($H304/$G303, $H304-SUM($H303:AI303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AJ303))),(MAX($H304/$G303, $H304-SUM($H303:AJ303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AK303))),(MAX($H304/$G303, $H304-SUM($H303:AK303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AL303))),(MAX($H304/$G303, $H304-SUM($H303:AL303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AM303))),(MAX($H304/$G303, $H304-SUM($H303:AM303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AN303))),(MAX($H304/$G303, $H304-SUM($H303:AN303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AO303))),(MAX($H304/$G303, $H304-SUM($H303:AO303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AP303))),(MAX($H304/$G303, $H304-SUM($H303:AP303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AQ303))),(MAX($H304/$G303, $H304-SUM($H303:AQ303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AR303))),(MAX($H304/$G303, $H304-SUM($H303:AR303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AS303))),(MAX($H304/$G303, $H304-SUM($H303:AS303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AT303))),(MAX($H304/$G303, $H304-SUM($H303:AT303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AU303))),(MAX($H304/$G303, $H304-SUM($H303:AU303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AV303))),(MAX($H304/$G303, $H304-SUM($H303:AV303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AW303))),(MAX($H304/$G303, $H304-SUM($H303:AW303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AX303))),(MAX($H304/$G303, $H304-SUM($H303:AX303)))))","v":-10.862696481376734},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AY303))),(MAX($H304/$G303, $H304-SUM($H303:AY303)))))","v":-1.5680484751977701},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:AZ303))),(MAX($H304/$G303, $H304-SUM($H303:AZ303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BA303))),(MAX($H304/$G303, $H304-SUM($H303:BA303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BB303))),(MAX($H304/$G303, $H304-SUM($H303:BB303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BC303))),(MAX($H304/$G303, $H304-SUM($H303:BC303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BD303))),(MAX($H304/$G303, $H304-SUM($H303:BD303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BE303))),(MAX($H304/$G303, $H304-SUM($H303:BE303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BF303))),(MAX($H304/$G303, $H304-SUM($H303:BF303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BG303))),(MAX($H304/$G303, $H304-SUM($H303:BG303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BH303))),(MAX($H304/$G303, $H304-SUM($H303:BH303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BI303))),(MAX($H304/$G303, $H304-SUM($H303:BI303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BJ303))),(MAX($H304/$G303, $H304-SUM($H303:BJ303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BK303))),(MAX($H304/$G303, $H304-SUM($H303:BK303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BL303))),(MAX($H304/$G303, $H304-SUM($H303:BL303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BM303))),(MAX($H304/$G303, $H304-SUM($H303:BM303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BN303))),(MAX($H304/$G303, $H304-SUM($H303:BN303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BO303))),(MAX($H304/$G303, $H304-SUM($H303:BO303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BP303))),(MAX($H304/$G303, $H304-SUM($H303:BP303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BQ303))),(MAX($H304/$G303, $H304-SUM($H303:BQ303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BR303))),(MAX($H304/$G303, $H304-SUM($H303:BR303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BS303))),(MAX($H304/$G303, $H304-SUM($H303:BS303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BT303))),(MAX($H304/$G303, $H304-SUM($H303:BT303)))))","v":0},{"$f":"IF(OR($G303=0,$G303=\"n/a\"),0,IF($H304>0,(MIN($H304/$G303, $H304-SUM($H303:BU303))),(MAX($H304/$G303, $H304-SUM($H303:BU303)))))","v":0},{"$f":"IF(OR(ROUND(H304-SUM($I303:$BV303),2)=0,G303=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A300)","v":-468.66399717439776},{"$f":"H304-I303","v":-457.80130069302101},-446.93860421164425,-436.07590773026749,-425.21321124889073,-414.35051476751397,-403.48781828613721,-392.62512180476045,-381.7624253233837,-370.89972884200694,-360.03703236063018,-349.17433587925342,-338.31163939787666,-327.4489429164999,-316.58624643512314,-305.72354995374639,-294.86085347236963,-283.99815699099287,-273.13546050961611,-262.27276402823935,-251.41006754686262,-240.54737106548589,-229.68467458410916,-218.82197810273243,-207.9592816213557,-197.09658513997897,-186.23388865860224,-175.37119217722551,-164.50849569584878,-153.64579921447205,-142.78310273309532,-131.92040625171859,-121.05770977034186,-110.19501328896513,-99.332316807588398,-88.469620326211668,-77.606923844834938,-66.744227363458208,-55.881530882081478,-45.018834400704748,-34.156137919328017,-23.293441437951284,-12.43074495657455,-1.5680484751978163,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,-4.6185277824406512E-14,{"$f":"BT304-BU303","v":-4.6185277824406512E-14},-4.6185277824406512E-14]
[]
[{"$f":"IF(COUNTA($BW308:$BW337)=COUNTIF($BW308:$BW337,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":-152.51900000000001},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B300,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":-65.593999999999994},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B300,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G308","v":43.144351678967233},{"$f":"I306","v":-152.51900000000001},null,{"$f":"IF(OR(J$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>J$3,$H307/$G307,$H307-SUM($I307:I307)))","v":-3.5350861483532885},{"$f":"IF(OR(K$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>K$3,$H307/$G307,$H307-SUM($I307:J307)))","v":-3.5350861483532885},{"$f":"IF(OR(L$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>L$3,$H307/$G307,$H307-SUM($I307:K307)))","v":-3.5350861483532885},{"$f":"IF(OR(M$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>M$3,$H307/$G307,$H307-SUM($I307:L307)))","v":-3.5350861483532885},{"$f":"IF(OR(N$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>N$3,$H307/$G307,$H307-SUM($I307:M307)))","v":-3.5350861483532885},{"$f":"IF(OR(O$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>O$3,$H307/$G307,$H307-SUM($I307:N307)))","v":-3.5350861483532885},{"$f":"IF(OR(P$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>P$3,$H307/$G307,$H307-SUM($I307:O307)))","v":-3.5350861483532885},{"$f":"IF(OR(Q$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>Q$3,$H307/$G307,$H307-SUM($I307:P307)))","v":-3.5350861483532885},{"$f":"IF(OR(R$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>R$3,$H307/$G307,$H307-SUM($I307:Q307)))","v":-3.5350861483532885},{"$f":"IF(OR(S$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>S$3,$H307/$G307,$H307-SUM($I307:R307)))","v":-3.5350861483532885},{"$f":"IF(OR(T$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>T$3,$H307/$G307,$H307-SUM($I307:S307)))","v":-3.5350861483532885},{"$f":"IF(OR(U$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>U$3,$H307/$G307,$H307-SUM($I307:T307)))","v":-3.5350861483532885},{"$f":"IF(OR(V$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>V$3,$H307/$G307,$H307-SUM($I307:U307)))","v":-3.5350861483532885},{"$f":"IF(OR(W$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>W$3,$H307/$G307,$H307-SUM($I307:V307)))","v":-3.5350861483532885},{"$f":"IF(OR(X$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>X$3,$H307/$G307,$H307-SUM($I307:W307)))","v":-3.5350861483532885},{"$f":"IF(OR(Y$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>Y$3,$H307/$G307,$H307-SUM($I307:X307)))","v":-3.5350861483532885},{"$f":"IF(OR(Z$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>Z$3,$H307/$G307,$H307-SUM($I307:Y307)))","v":-3.5350861483532885},{"$f":"IF(OR(AA$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AA$3,$H307/$G307,$H307-SUM($I307:Z307)))","v":-3.5350861483532885},{"$f":"IF(OR(AB$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AB$3,$H307/$G307,$H307-SUM($I307:AA307)))","v":-3.5350861483532885},{"$f":"IF(OR(AC$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AC$3,$H307/$G307,$H307-SUM($I307:AB307)))","v":-3.5350861483532885},{"$f":"IF(OR(AD$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AD$3,$H307/$G307,$H307-SUM($I307:AC307)))","v":-3.5350861483532885},{"$f":"IF(OR(AE$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AE$3,$H307/$G307,$H307-SUM($I307:AD307)))","v":-3.5350861483532885},{"$f":"IF(OR(AF$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AF$3,$H307/$G307,$H307-SUM($I307:AE307)))","v":-3.5350861483532885},{"$f":"IF(OR(AG$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AG$3,$H307/$G307,$H307-SUM($I307:AF307)))","v":-3.5350861483532885},{"$f":"IF(OR(AH$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AH$3,$H307/$G307,$H307-SUM($I307:AG307)))","v":-3.5350861483532885},{"$f":"IF(OR(AI$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AI$3,$H307/$G307,$H307-SUM($I307:AH307)))","v":-3.5350861483532885},{"$f":"IF(OR(AJ$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AJ$3,$H307/$G307,$H307-SUM($I307:AI307)))","v":-3.5350861483532885},{"$f":"IF(OR(AK$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AK$3,$H307/$G307,$H307-SUM($I307:AJ307)))","v":-3.5350861483532885},{"$f":"IF(OR(AL$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AL$3,$H307/$G307,$H307-SUM($I307:AK307)))","v":-3.5350861483532885},{"$f":"IF(OR(AM$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AM$3,$H307/$G307,$H307-SUM($I307:AL307)))","v":-3.5350861483532885},{"$f":"IF(OR(AN$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AN$3,$H307/$G307,$H307-SUM($I307:AM307)))","v":-3.5350861483532885},{"$f":"IF(OR(AO$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AO$3,$H307/$G307,$H307-SUM($I307:AN307)))","v":-3.5350861483532885},{"$f":"IF(OR(AP$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AP$3,$H307/$G307,$H307-SUM($I307:AO307)))","v":-3.5350861483532885},{"$f":"IF(OR(AQ$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AQ$3,$H307/$G307,$H307-SUM($I307:AP307)))","v":-3.5350861483532885},{"$f":"IF(OR(AR$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AR$3,$H307/$G307,$H307-SUM($I307:AQ307)))","v":-3.5350861483532885},{"$f":"IF(OR(AS$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AS$3,$H307/$G307,$H307-SUM($I307:AR307)))","v":-3.5350861483532885},{"$f":"IF(OR(AT$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AT$3,$H307/$G307,$H307-SUM($I307:AS307)))","v":-3.5350861483532885},{"$f":"IF(OR(AU$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AU$3,$H307/$G307,$H307-SUM($I307:AT307)))","v":-3.5350861483532885},{"$f":"IF(OR(AV$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AV$3,$H307/$G307,$H307-SUM($I307:AU307)))","v":-3.5350861483532885},{"$f":"IF(OR(AW$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AW$3,$H307/$G307,$H307-SUM($I307:AV307)))","v":-3.5350861483532885},{"$f":"IF(OR(AX$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AX$3,$H307/$G307,$H307-SUM($I307:AW307)))","v":-3.5350861483532885},{"$f":"IF(OR(AY$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AY$3,$H307/$G307,$H307-SUM($I307:AX307)))","v":-3.5350861483532885},{"$f":"IF(OR(AZ$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>AZ$3,$H307/$G307,$H307-SUM($I307:AY307)))","v":-3.5350861483532885},{"$f":"IF(OR(BA$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BA$3,$H307/$G307,$H307-SUM($I307:AZ307)))","v":-0.51029562080864821},{"$f":"IF(OR(BB$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BB$3,$H307/$G307,$H307-SUM($I307:BA307)))","v":0},{"$f":"IF(OR(BC$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BC$3,$H307/$G307,$H307-SUM($I307:BB307)))","v":0},{"$f":"IF(OR(BD$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BD$3,$H307/$G307,$H307-SUM($I307:BC307)))","v":0},{"$f":"IF(OR(BE$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BE$3,$H307/$G307,$H307-SUM($I307:BD307)))","v":0},{"$f":"IF(OR(BF$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BF$3,$H307/$G307,$H307-SUM($I307:BE307)))","v":0},{"$f":"IF(OR(BG$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BG$3,$H307/$G307,$H307-SUM($I307:BF307)))","v":0},{"$f":"IF(OR(BH$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BH$3,$H307/$G307,$H307-SUM($I307:BG307)))","v":0},{"$f":"IF(OR(BI$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BI$3,$H307/$G307,$H307-SUM($I307:BH307)))","v":0},{"$f":"IF(OR(BJ$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BJ$3,$H307/$G307,$H307-SUM($I307:BI307)))","v":0},{"$f":"IF(OR(BK$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BK$3,$H307/$G307,$H307-SUM($I307:BJ307)))","v":0},{"$f":"IF(OR(BL$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BL$3,$H307/$G307,$H307-SUM($I307:BK307)))","v":0},{"$f":"IF(OR(BM$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BM$3,$H307/$G307,$H307-SUM($I307:BL307)))","v":0},{"$f":"IF(OR(BN$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BN$3,$H307/$G307,$H307-SUM($I307:BM307)))","v":0},{"$f":"IF(OR(BO$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BO$3,$H307/$G307,$H307-SUM($I307:BN307)))","v":0},{"$f":"IF(OR(BP$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BP$3,$H307/$G307,$H307-SUM($I307:BO307)))","v":0},{"$f":"IF(OR(BQ$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BQ$3,$H307/$G307,$H307-SUM($I307:BP307)))","v":0},{"$f":"IF(OR(BR$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BR$3,$H307/$G307,$H307-SUM($I307:BQ307)))","v":0},{"$f":"IF(OR(BS$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BS$3,$H307/$G307,$H307-SUM($I307:BR307)))","v":0},{"$f":"IF(OR(BT$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BT$3,$H307/$G307,$H307-SUM($I307:BS307)))","v":0},{"$f":"IF(OR(BU$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BU$3,$H307/$G307,$H307-SUM($I307:BT307)))","v":0},{"$f":"IF(OR(BV$3<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307)>BV$3,$H307/$G307,$H307-SUM($I307:BU307)))","v":0},{"$f":"IF(OR(ROUND(H307-SUM($J307:$BV307),2)=0,G307=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A300)","v":43.144351678967233},{"$f":"J306","v":0},null,{"$f":"IF(OR(J$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>J$3,$H308/$G308,$H308-SUM($I308:I308)))","v":0},{"$f":"IF(OR(K$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>K$3,$H308/$G308,$H308-SUM($I308:J308)))","v":0},{"$f":"IF(OR(L$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>L$3,$H308/$G308,$H308-SUM($I308:K308)))","v":0},{"$f":"IF(OR(M$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>M$3,$H308/$G308,$H308-SUM($I308:L308)))","v":0},{"$f":"IF(OR(N$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>N$3,$H308/$G308,$H308-SUM($I308:M308)))","v":0},{"$f":"IF(OR(O$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>O$3,$H308/$G308,$H308-SUM($I308:N308)))","v":0},{"$f":"IF(OR(P$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>P$3,$H308/$G308,$H308-SUM($I308:O308)))","v":0},{"$f":"IF(OR(Q$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>Q$3,$H308/$G308,$H308-SUM($I308:P308)))","v":0},{"$f":"IF(OR(R$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>R$3,$H308/$G308,$H308-SUM($I308:Q308)))","v":0},{"$f":"IF(OR(S$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>S$3,$H308/$G308,$H308-SUM($I308:R308)))","v":0},{"$f":"IF(OR(T$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>T$3,$H308/$G308,$H308-SUM($I308:S308)))","v":0},{"$f":"IF(OR(U$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>U$3,$H308/$G308,$H308-SUM($I308:T308)))","v":0},{"$f":"IF(OR(V$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>V$3,$H308/$G308,$H308-SUM($I308:U308)))","v":0},{"$f":"IF(OR(W$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>W$3,$H308/$G308,$H308-SUM($I308:V308)))","v":0},{"$f":"IF(OR(X$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>X$3,$H308/$G308,$H308-SUM($I308:W308)))","v":0},{"$f":"IF(OR(Y$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>Y$3,$H308/$G308,$H308-SUM($I308:X308)))","v":0},{"$f":"IF(OR(Z$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>Z$3,$H308/$G308,$H308-SUM($I308:Y308)))","v":0},{"$f":"IF(OR(AA$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AA$3,$H308/$G308,$H308-SUM($I308:Z308)))","v":0},{"$f":"IF(OR(AB$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AB$3,$H308/$G308,$H308-SUM($I308:AA308)))","v":0},{"$f":"IF(OR(AC$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AC$3,$H308/$G308,$H308-SUM($I308:AB308)))","v":0},{"$f":"IF(OR(AD$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AD$3,$H308/$G308,$H308-SUM($I308:AC308)))","v":0},{"$f":"IF(OR(AE$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AE$3,$H308/$G308,$H308-SUM($I308:AD308)))","v":0},{"$f":"IF(OR(AF$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AF$3,$H308/$G308,$H308-SUM($I308:AE308)))","v":0},{"$f":"IF(OR(AG$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AG$3,$H308/$G308,$H308-SUM($I308:AF308)))","v":0},{"$f":"IF(OR(AH$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AH$3,$H308/$G308,$H308-SUM($I308:AG308)))","v":0},{"$f":"IF(OR(AI$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AI$3,$H308/$G308,$H308-SUM($I308:AH308)))","v":0},{"$f":"IF(OR(AJ$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AJ$3,$H308/$G308,$H308-SUM($I308:AI308)))","v":0},{"$f":"IF(OR(AK$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AK$3,$H308/$G308,$H308-SUM($I308:AJ308)))","v":0},{"$f":"IF(OR(AL$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AL$3,$H308/$G308,$H308-SUM($I308:AK308)))","v":0},{"$f":"IF(OR(AM$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AM$3,$H308/$G308,$H308-SUM($I308:AL308)))","v":0},{"$f":"IF(OR(AN$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AN$3,$H308/$G308,$H308-SUM($I308:AM308)))","v":0},{"$f":"IF(OR(AO$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AO$3,$H308/$G308,$H308-SUM($I308:AN308)))","v":0},{"$f":"IF(OR(AP$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AP$3,$H308/$G308,$H308-SUM($I308:AO308)))","v":0},{"$f":"IF(OR(AQ$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AQ$3,$H308/$G308,$H308-SUM($I308:AP308)))","v":0},{"$f":"IF(OR(AR$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AR$3,$H308/$G308,$H308-SUM($I308:AQ308)))","v":0},{"$f":"IF(OR(AS$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AS$3,$H308/$G308,$H308-SUM($I308:AR308)))","v":0},{"$f":"IF(OR(AT$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AT$3,$H308/$G308,$H308-SUM($I308:AS308)))","v":0},{"$f":"IF(OR(AU$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AU$3,$H308/$G308,$H308-SUM($I308:AT308)))","v":0},{"$f":"IF(OR(AV$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AV$3,$H308/$G308,$H308-SUM($I308:AU308)))","v":0},{"$f":"IF(OR(AW$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AW$3,$H308/$G308,$H308-SUM($I308:AV308)))","v":0},{"$f":"IF(OR(AX$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AX$3,$H308/$G308,$H308-SUM($I308:AW308)))","v":0},{"$f":"IF(OR(AY$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AY$3,$H308/$G308,$H308-SUM($I308:AX308)))","v":0},{"$f":"IF(OR(AZ$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>AZ$3,$H308/$G308,$H308-SUM($I308:AY308)))","v":0},{"$f":"IF(OR(BA$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BA$3,$H308/$G308,$H308-SUM($I308:AZ308)))","v":0},{"$f":"IF(OR(BB$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BB$3,$H308/$G308,$H308-SUM($I308:BA308)))","v":0},{"$f":"IF(OR(BC$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BC$3,$H308/$G308,$H308-SUM($I308:BB308)))","v":0},{"$f":"IF(OR(BD$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BD$3,$H308/$G308,$H308-SUM($I308:BC308)))","v":0},{"$f":"IF(OR(BE$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BE$3,$H308/$G308,$H308-SUM($I308:BD308)))","v":0},{"$f":"IF(OR(BF$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BF$3,$H308/$G308,$H308-SUM($I308:BE308)))","v":0},{"$f":"IF(OR(BG$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BG$3,$H308/$G308,$H308-SUM($I308:BF308)))","v":0},{"$f":"IF(OR(BH$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BH$3,$H308/$G308,$H308-SUM($I308:BG308)))","v":0},{"$f":"IF(OR(BI$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BI$3,$H308/$G308,$H308-SUM($I308:BH308)))","v":0},{"$f":"IF(OR(BJ$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BJ$3,$H308/$G308,$H308-SUM($I308:BI308)))","v":0},{"$f":"IF(OR(BK$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BK$3,$H308/$G308,$H308-SUM($I308:BJ308)))","v":0},{"$f":"IF(OR(BL$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BL$3,$H308/$G308,$H308-SUM($I308:BK308)))","v":0},{"$f":"IF(OR(BM$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BM$3,$H308/$G308,$H308-SUM($I308:BL308)))","v":0},{"$f":"IF(OR(BN$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BN$3,$H308/$G308,$H308-SUM($I308:BM308)))","v":0},{"$f":"IF(OR(BO$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BO$3,$H308/$G308,$H308-SUM($I308:BN308)))","v":0},{"$f":"IF(OR(BP$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BP$3,$H308/$G308,$H308-SUM($I308:BO308)))","v":0},{"$f":"IF(OR(BQ$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BQ$3,$H308/$G308,$H308-SUM($I308:BP308)))","v":0},{"$f":"IF(OR(BR$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BR$3,$H308/$G308,$H308-SUM($I308:BQ308)))","v":0},{"$f":"IF(OR(BS$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BS$3,$H308/$G308,$H308-SUM($I308:BR308)))","v":0},{"$f":"IF(OR(BT$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BT$3,$H308/$G308,$H308-SUM($I308:BS308)))","v":0},{"$f":"IF(OR(BU$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BU$3,$H308/$G308,$H308-SUM($I308:BT308)))","v":0},{"$f":"IF(OR(BV$3<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308)>BV$3,$H308/$G308,$H308-SUM($I308:BU308)))","v":0},{"$f":"IF(OR(ROUND(H308-SUM($J308:$BV308),2)=0,G308=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D308+1","v":2012},"Nominal",null,{"$f":"G308","v":43.144351678967233},{"$f":"K306","v":0},null,{"$f":"IF(OR(J$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>J$3,$H309/$G309,$H309-SUM($I309:I309)))","v":0},{"$f":"IF(OR(K$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>K$3,$H309/$G309,$H309-SUM($I309:J309)))","v":0},{"$f":"IF(OR(L$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>L$3,$H309/$G309,$H309-SUM($I309:K309)))","v":0},{"$f":"IF(OR(M$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>M$3,$H309/$G309,$H309-SUM($I309:L309)))","v":0},{"$f":"IF(OR(N$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>N$3,$H309/$G309,$H309-SUM($I309:M309)))","v":0},{"$f":"IF(OR(O$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>O$3,$H309/$G309,$H309-SUM($I309:N309)))","v":0},{"$f":"IF(OR(P$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>P$3,$H309/$G309,$H309-SUM($I309:O309)))","v":0},{"$f":"IF(OR(Q$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>Q$3,$H309/$G309,$H309-SUM($I309:P309)))","v":0},{"$f":"IF(OR(R$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>R$3,$H309/$G309,$H309-SUM($I309:Q309)))","v":0},{"$f":"IF(OR(S$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>S$3,$H309/$G309,$H309-SUM($I309:R309)))","v":0},{"$f":"IF(OR(T$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>T$3,$H309/$G309,$H309-SUM($I309:S309)))","v":0},{"$f":"IF(OR(U$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>U$3,$H309/$G309,$H309-SUM($I309:T309)))","v":0},{"$f":"IF(OR(V$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>V$3,$H309/$G309,$H309-SUM($I309:U309)))","v":0},{"$f":"IF(OR(W$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>W$3,$H309/$G309,$H309-SUM($I309:V309)))","v":0},{"$f":"IF(OR(X$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>X$3,$H309/$G309,$H309-SUM($I309:W309)))","v":0},{"$f":"IF(OR(Y$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>Y$3,$H309/$G309,$H309-SUM($I309:X309)))","v":0},{"$f":"IF(OR(Z$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>Z$3,$H309/$G309,$H309-SUM($I309:Y309)))","v":0},{"$f":"IF(OR(AA$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AA$3,$H309/$G309,$H309-SUM($I309:Z309)))","v":0},{"$f":"IF(OR(AB$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AB$3,$H309/$G309,$H309-SUM($I309:AA309)))","v":0},{"$f":"IF(OR(AC$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AC$3,$H309/$G309,$H309-SUM($I309:AB309)))","v":0},{"$f":"IF(OR(AD$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AD$3,$H309/$G309,$H309-SUM($I309:AC309)))","v":0},{"$f":"IF(OR(AE$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AE$3,$H309/$G309,$H309-SUM($I309:AD309)))","v":0},{"$f":"IF(OR(AF$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AF$3,$H309/$G309,$H309-SUM($I309:AE309)))","v":0},{"$f":"IF(OR(AG$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AG$3,$H309/$G309,$H309-SUM($I309:AF309)))","v":0},{"$f":"IF(OR(AH$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AH$3,$H309/$G309,$H309-SUM($I309:AG309)))","v":0},{"$f":"IF(OR(AI$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AI$3,$H309/$G309,$H309-SUM($I309:AH309)))","v":0},{"$f":"IF(OR(AJ$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AJ$3,$H309/$G309,$H309-SUM($I309:AI309)))","v":0},{"$f":"IF(OR(AK$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AK$3,$H309/$G309,$H309-SUM($I309:AJ309)))","v":0},{"$f":"IF(OR(AL$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AL$3,$H309/$G309,$H309-SUM($I309:AK309)))","v":0},{"$f":"IF(OR(AM$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AM$3,$H309/$G309,$H309-SUM($I309:AL309)))","v":0},{"$f":"IF(OR(AN$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AN$3,$H309/$G309,$H309-SUM($I309:AM309)))","v":0},{"$f":"IF(OR(AO$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AO$3,$H309/$G309,$H309-SUM($I309:AN309)))","v":0},{"$f":"IF(OR(AP$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AP$3,$H309/$G309,$H309-SUM($I309:AO309)))","v":0},{"$f":"IF(OR(AQ$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AQ$3,$H309/$G309,$H309-SUM($I309:AP309)))","v":0},{"$f":"IF(OR(AR$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AR$3,$H309/$G309,$H309-SUM($I309:AQ309)))","v":0},{"$f":"IF(OR(AS$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AS$3,$H309/$G309,$H309-SUM($I309:AR309)))","v":0},{"$f":"IF(OR(AT$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AT$3,$H309/$G309,$H309-SUM($I309:AS309)))","v":0},{"$f":"IF(OR(AU$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AU$3,$H309/$G309,$H309-SUM($I309:AT309)))","v":0},{"$f":"IF(OR(AV$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AV$3,$H309/$G309,$H309-SUM($I309:AU309)))","v":0},{"$f":"IF(OR(AW$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AW$3,$H309/$G309,$H309-SUM($I309:AV309)))","v":0},{"$f":"IF(OR(AX$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AX$3,$H309/$G309,$H309-SUM($I309:AW309)))","v":0},{"$f":"IF(OR(AY$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AY$3,$H309/$G309,$H309-SUM($I309:AX309)))","v":0},{"$f":"IF(OR(AZ$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>AZ$3,$H309/$G309,$H309-SUM($I309:AY309)))","v":0},{"$f":"IF(OR(BA$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BA$3,$H309/$G309,$H309-SUM($I309:AZ309)))","v":0},{"$f":"IF(OR(BB$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BB$3,$H309/$G309,$H309-SUM($I309:BA309)))","v":0},{"$f":"IF(OR(BC$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BC$3,$H309/$G309,$H309-SUM($I309:BB309)))","v":0},{"$f":"IF(OR(BD$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BD$3,$H309/$G309,$H309-SUM($I309:BC309)))","v":0},{"$f":"IF(OR(BE$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BE$3,$H309/$G309,$H309-SUM($I309:BD309)))","v":0},{"$f":"IF(OR(BF$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BF$3,$H309/$G309,$H309-SUM($I309:BE309)))","v":0},{"$f":"IF(OR(BG$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BG$3,$H309/$G309,$H309-SUM($I309:BF309)))","v":0},{"$f":"IF(OR(BH$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BH$3,$H309/$G309,$H309-SUM($I309:BG309)))","v":0},{"$f":"IF(OR(BI$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BI$3,$H309/$G309,$H309-SUM($I309:BH309)))","v":0},{"$f":"IF(OR(BJ$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BJ$3,$H309/$G309,$H309-SUM($I309:BI309)))","v":0},{"$f":"IF(OR(BK$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BK$3,$H309/$G309,$H309-SUM($I309:BJ309)))","v":0},{"$f":"IF(OR(BL$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BL$3,$H309/$G309,$H309-SUM($I309:BK309)))","v":0},{"$f":"IF(OR(BM$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BM$3,$H309/$G309,$H309-SUM($I309:BL309)))","v":0},{"$f":"IF(OR(BN$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BN$3,$H309/$G309,$H309-SUM($I309:BM309)))","v":0},{"$f":"IF(OR(BO$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BO$3,$H309/$G309,$H309-SUM($I309:BN309)))","v":0},{"$f":"IF(OR(BP$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BP$3,$H309/$G309,$H309-SUM($I309:BO309)))","v":0},{"$f":"IF(OR(BQ$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BQ$3,$H309/$G309,$H309-SUM($I309:BP309)))","v":0},{"$f":"IF(OR(BR$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BR$3,$H309/$G309,$H309-SUM($I309:BQ309)))","v":0},{"$f":"IF(OR(BS$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BS$3,$H309/$G309,$H309-SUM($I309:BR309)))","v":0},{"$f":"IF(OR(BT$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BT$3,$H309/$G309,$H309-SUM($I309:BS309)))","v":0},{"$f":"IF(OR(BU$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BU$3,$H309/$G309,$H309-SUM($I309:BT309)))","v":0},{"$f":"IF(OR(BV$3<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309)>BV$3,$H309/$G309,$H309-SUM($I309:BU309)))","v":0},{"$f":"IF(OR(ROUND(H309-SUM($J309:$BV309),2)=0,G309=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D309+1","v":2013},"Nominal",null,{"$f":"G309","v":43.144351678967233},{"$f":"L306","v":0},null,{"$f":"IF(OR(J$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>J$3,$H310/$G310,$H310-SUM($I310:I310)))","v":0},{"$f":"IF(OR(K$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>K$3,$H310/$G310,$H310-SUM($I310:J310)))","v":0},{"$f":"IF(OR(L$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>L$3,$H310/$G310,$H310-SUM($I310:K310)))","v":0},{"$f":"IF(OR(M$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>M$3,$H310/$G310,$H310-SUM($I310:L310)))","v":0},{"$f":"IF(OR(N$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>N$3,$H310/$G310,$H310-SUM($I310:M310)))","v":0},{"$f":"IF(OR(O$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>O$3,$H310/$G310,$H310-SUM($I310:N310)))","v":0},{"$f":"IF(OR(P$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>P$3,$H310/$G310,$H310-SUM($I310:O310)))","v":0},{"$f":"IF(OR(Q$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>Q$3,$H310/$G310,$H310-SUM($I310:P310)))","v":0},{"$f":"IF(OR(R$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>R$3,$H310/$G310,$H310-SUM($I310:Q310)))","v":0},{"$f":"IF(OR(S$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>S$3,$H310/$G310,$H310-SUM($I310:R310)))","v":0},{"$f":"IF(OR(T$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>T$3,$H310/$G310,$H310-SUM($I310:S310)))","v":0},{"$f":"IF(OR(U$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>U$3,$H310/$G310,$H310-SUM($I310:T310)))","v":0},{"$f":"IF(OR(V$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>V$3,$H310/$G310,$H310-SUM($I310:U310)))","v":0},{"$f":"IF(OR(W$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>W$3,$H310/$G310,$H310-SUM($I310:V310)))","v":0},{"$f":"IF(OR(X$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>X$3,$H310/$G310,$H310-SUM($I310:W310)))","v":0},{"$f":"IF(OR(Y$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>Y$3,$H310/$G310,$H310-SUM($I310:X310)))","v":0},{"$f":"IF(OR(Z$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>Z$3,$H310/$G310,$H310-SUM($I310:Y310)))","v":0},{"$f":"IF(OR(AA$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AA$3,$H310/$G310,$H310-SUM($I310:Z310)))","v":0},{"$f":"IF(OR(AB$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AB$3,$H310/$G310,$H310-SUM($I310:AA310)))","v":0},{"$f":"IF(OR(AC$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AC$3,$H310/$G310,$H310-SUM($I310:AB310)))","v":0},{"$f":"IF(OR(AD$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AD$3,$H310/$G310,$H310-SUM($I310:AC310)))","v":0},{"$f":"IF(OR(AE$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AE$3,$H310/$G310,$H310-SUM($I310:AD310)))","v":0},{"$f":"IF(OR(AF$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AF$3,$H310/$G310,$H310-SUM($I310:AE310)))","v":0},{"$f":"IF(OR(AG$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AG$3,$H310/$G310,$H310-SUM($I310:AF310)))","v":0},{"$f":"IF(OR(AH$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AH$3,$H310/$G310,$H310-SUM($I310:AG310)))","v":0},{"$f":"IF(OR(AI$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AI$3,$H310/$G310,$H310-SUM($I310:AH310)))","v":0},{"$f":"IF(OR(AJ$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AJ$3,$H310/$G310,$H310-SUM($I310:AI310)))","v":0},{"$f":"IF(OR(AK$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AK$3,$H310/$G310,$H310-SUM($I310:AJ310)))","v":0},{"$f":"IF(OR(AL$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AL$3,$H310/$G310,$H310-SUM($I310:AK310)))","v":0},{"$f":"IF(OR(AM$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AM$3,$H310/$G310,$H310-SUM($I310:AL310)))","v":0},{"$f":"IF(OR(AN$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AN$3,$H310/$G310,$H310-SUM($I310:AM310)))","v":0},{"$f":"IF(OR(AO$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AO$3,$H310/$G310,$H310-SUM($I310:AN310)))","v":0},{"$f":"IF(OR(AP$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AP$3,$H310/$G310,$H310-SUM($I310:AO310)))","v":0},{"$f":"IF(OR(AQ$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AQ$3,$H310/$G310,$H310-SUM($I310:AP310)))","v":0},{"$f":"IF(OR(AR$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AR$3,$H310/$G310,$H310-SUM($I310:AQ310)))","v":0},{"$f":"IF(OR(AS$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AS$3,$H310/$G310,$H310-SUM($I310:AR310)))","v":0},{"$f":"IF(OR(AT$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AT$3,$H310/$G310,$H310-SUM($I310:AS310)))","v":0},{"$f":"IF(OR(AU$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AU$3,$H310/$G310,$H310-SUM($I310:AT310)))","v":0},{"$f":"IF(OR(AV$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AV$3,$H310/$G310,$H310-SUM($I310:AU310)))","v":0},{"$f":"IF(OR(AW$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AW$3,$H310/$G310,$H310-SUM($I310:AV310)))","v":0},{"$f":"IF(OR(AX$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AX$3,$H310/$G310,$H310-SUM($I310:AW310)))","v":0},{"$f":"IF(OR(AY$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AY$3,$H310/$G310,$H310-SUM($I310:AX310)))","v":0},{"$f":"IF(OR(AZ$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>AZ$3,$H310/$G310,$H310-SUM($I310:AY310)))","v":0},{"$f":"IF(OR(BA$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BA$3,$H310/$G310,$H310-SUM($I310:AZ310)))","v":0},{"$f":"IF(OR(BB$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BB$3,$H310/$G310,$H310-SUM($I310:BA310)))","v":0},{"$f":"IF(OR(BC$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BC$3,$H310/$G310,$H310-SUM($I310:BB310)))","v":0},{"$f":"IF(OR(BD$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BD$3,$H310/$G310,$H310-SUM($I310:BC310)))","v":0},{"$f":"IF(OR(BE$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BE$3,$H310/$G310,$H310-SUM($I310:BD310)))","v":0},{"$f":"IF(OR(BF$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BF$3,$H310/$G310,$H310-SUM($I310:BE310)))","v":0},{"$f":"IF(OR(BG$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BG$3,$H310/$G310,$H310-SUM($I310:BF310)))","v":0},{"$f":"IF(OR(BH$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BH$3,$H310/$G310,$H310-SUM($I310:BG310)))","v":0},{"$f":"IF(OR(BI$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BI$3,$H310/$G310,$H310-SUM($I310:BH310)))","v":0},{"$f":"IF(OR(BJ$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BJ$3,$H310/$G310,$H310-SUM($I310:BI310)))","v":0},{"$f":"IF(OR(BK$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BK$3,$H310/$G310,$H310-SUM($I310:BJ310)))","v":0},{"$f":"IF(OR(BL$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BL$3,$H310/$G310,$H310-SUM($I310:BK310)))","v":0},{"$f":"IF(OR(BM$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BM$3,$H310/$G310,$H310-SUM($I310:BL310)))","v":0},{"$f":"IF(OR(BN$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BN$3,$H310/$G310,$H310-SUM($I310:BM310)))","v":0},{"$f":"IF(OR(BO$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BO$3,$H310/$G310,$H310-SUM($I310:BN310)))","v":0},{"$f":"IF(OR(BP$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BP$3,$H310/$G310,$H310-SUM($I310:BO310)))","v":0},{"$f":"IF(OR(BQ$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BQ$3,$H310/$G310,$H310-SUM($I310:BP310)))","v":0},{"$f":"IF(OR(BR$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BR$3,$H310/$G310,$H310-SUM($I310:BQ310)))","v":0},{"$f":"IF(OR(BS$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BS$3,$H310/$G310,$H310-SUM($I310:BR310)))","v":0},{"$f":"IF(OR(BT$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BT$3,$H310/$G310,$H310-SUM($I310:BS310)))","v":0},{"$f":"IF(OR(BU$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BU$3,$H310/$G310,$H310-SUM($I310:BT310)))","v":0},{"$f":"IF(OR(BV$3<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310)>BV$3,$H310/$G310,$H310-SUM($I310:BU310)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G310","v":43.144351678967233},{"$f":"M306","v":0},null,{"$f":"IF(OR(J$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>J$3,$H311/$G311,$H311-SUM($I311:I311)))","v":0},{"$f":"IF(OR(K$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>K$3,$H311/$G311,$H311-SUM($I311:J311)))","v":0},{"$f":"IF(OR(L$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>L$3,$H311/$G311,$H311-SUM($I311:K311)))","v":0},{"$f":"IF(OR(M$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>M$3,$H311/$G311,$H311-SUM($I311:L311)))","v":0},{"$f":"IF(OR(N$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>N$3,$H311/$G311,$H311-SUM($I311:M311)))","v":0},{"$f":"IF(OR(O$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>O$3,$H311/$G311,$H311-SUM($I311:N311)))","v":0},{"$f":"IF(OR(P$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>P$3,$H311/$G311,$H311-SUM($I311:O311)))","v":0},{"$f":"IF(OR(Q$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Q$3,$H311/$G311,$H311-SUM($I311:P311)))","v":0},{"$f":"IF(OR(R$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>R$3,$H311/$G311,$H311-SUM($I311:Q311)))","v":0},{"$f":"IF(OR(S$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>S$3,$H311/$G311,$H311-SUM($I311:R311)))","v":0},{"$f":"IF(OR(T$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>T$3,$H311/$G311,$H311-SUM($I311:S311)))","v":0},{"$f":"IF(OR(U$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>U$3,$H311/$G311,$H311-SUM($I311:T311)))","v":0},{"$f":"IF(OR(V$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>V$3,$H311/$G311,$H311-SUM($I311:U311)))","v":0},{"$f":"IF(OR(W$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>W$3,$H311/$G311,$H311-SUM($I311:V311)))","v":0},{"$f":"IF(OR(X$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>X$3,$H311/$G311,$H311-SUM($I311:W311)))","v":0},{"$f":"IF(OR(Y$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Y$3,$H311/$G311,$H311-SUM($I311:X311)))","v":0},{"$f":"IF(OR(Z$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>Z$3,$H311/$G311,$H311-SUM($I311:Y311)))","v":0},{"$f":"IF(OR(AA$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AA$3,$H311/$G311,$H311-SUM($I311:Z311)))","v":0},{"$f":"IF(OR(AB$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AB$3,$H311/$G311,$H311-SUM($I311:AA311)))","v":0},{"$f":"IF(OR(AC$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AC$3,$H311/$G311,$H311-SUM($I311:AB311)))","v":0},{"$f":"IF(OR(AD$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AD$3,$H311/$G311,$H311-SUM($I311:AC311)))","v":0},{"$f":"IF(OR(AE$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AE$3,$H311/$G311,$H311-SUM($I311:AD311)))","v":0},{"$f":"IF(OR(AF$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AF$3,$H311/$G311,$H311-SUM($I311:AE311)))","v":0},{"$f":"IF(OR(AG$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AG$3,$H311/$G311,$H311-SUM($I311:AF311)))","v":0},{"$f":"IF(OR(AH$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AH$3,$H311/$G311,$H311-SUM($I311:AG311)))","v":0},{"$f":"IF(OR(AI$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AI$3,$H311/$G311,$H311-SUM($I311:AH311)))","v":0},{"$f":"IF(OR(AJ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AJ$3,$H311/$G311,$H311-SUM($I311:AI311)))","v":0},{"$f":"IF(OR(AK$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AK$3,$H311/$G311,$H311-SUM($I311:AJ311)))","v":0},{"$f":"IF(OR(AL$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AL$3,$H311/$G311,$H311-SUM($I311:AK311)))","v":0},{"$f":"IF(OR(AM$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AM$3,$H311/$G311,$H311-SUM($I311:AL311)))","v":0},{"$f":"IF(OR(AN$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AN$3,$H311/$G311,$H311-SUM($I311:AM311)))","v":0},{"$f":"IF(OR(AO$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AO$3,$H311/$G311,$H311-SUM($I311:AN311)))","v":0},{"$f":"IF(OR(AP$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AP$3,$H311/$G311,$H311-SUM($I311:AO311)))","v":0},{"$f":"IF(OR(AQ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AQ$3,$H311/$G311,$H311-SUM($I311:AP311)))","v":0},{"$f":"IF(OR(AR$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AR$3,$H311/$G311,$H311-SUM($I311:AQ311)))","v":0},{"$f":"IF(OR(AS$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AS$3,$H311/$G311,$H311-SUM($I311:AR311)))","v":0},{"$f":"IF(OR(AT$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AT$3,$H311/$G311,$H311-SUM($I311:AS311)))","v":0},{"$f":"IF(OR(AU$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AU$3,$H311/$G311,$H311-SUM($I311:AT311)))","v":0},{"$f":"IF(OR(AV$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AV$3,$H311/$G311,$H311-SUM($I311:AU311)))","v":0},{"$f":"IF(OR(AW$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AW$3,$H311/$G311,$H311-SUM($I311:AV311)))","v":0},{"$f":"IF(OR(AX$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AX$3,$H311/$G311,$H311-SUM($I311:AW311)))","v":0},{"$f":"IF(OR(AY$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AY$3,$H311/$G311,$H311-SUM($I311:AX311)))","v":0},{"$f":"IF(OR(AZ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>AZ$3,$H311/$G311,$H311-SUM($I311:AY311)))","v":0},{"$f":"IF(OR(BA$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BA$3,$H311/$G311,$H311-SUM($I311:AZ311)))","v":0},{"$f":"IF(OR(BB$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BB$3,$H311/$G311,$H311-SUM($I311:BA311)))","v":0},{"$f":"IF(OR(BC$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BC$3,$H311/$G311,$H311-SUM($I311:BB311)))","v":0},{"$f":"IF(OR(BD$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BD$3,$H311/$G311,$H311-SUM($I311:BC311)))","v":0},{"$f":"IF(OR(BE$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BE$3,$H311/$G311,$H311-SUM($I311:BD311)))","v":0},{"$f":"IF(OR(BF$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BF$3,$H311/$G311,$H311-SUM($I311:BE311)))","v":0},{"$f":"IF(OR(BG$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BG$3,$H311/$G311,$H311-SUM($I311:BF311)))","v":0},{"$f":"IF(OR(BH$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BH$3,$H311/$G311,$H311-SUM($I311:BG311)))","v":0},{"$f":"IF(OR(BI$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BI$3,$H311/$G311,$H311-SUM($I311:BH311)))","v":0},{"$f":"IF(OR(BJ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BJ$3,$H311/$G311,$H311-SUM($I311:BI311)))","v":0},{"$f":"IF(OR(BK$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BK$3,$H311/$G311,$H311-SUM($I311:BJ311)))","v":0},{"$f":"IF(OR(BL$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BL$3,$H311/$G311,$H311-SUM($I311:BK311)))","v":0},{"$f":"IF(OR(BM$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BM$3,$H311/$G311,$H311-SUM($I311:BL311)))","v":0},{"$f":"IF(OR(BN$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BN$3,$H311/$G311,$H311-SUM($I311:BM311)))","v":0},{"$f":"IF(OR(BO$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BO$3,$H311/$G311,$H311-SUM($I311:BN311)))","v":0},{"$f":"IF(OR(BP$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BP$3,$H311/$G311,$H311-SUM($I311:BO311)))","v":0},{"$f":"IF(OR(BQ$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BQ$3,$H311/$G311,$H311-SUM($I311:BP311)))","v":0},{"$f":"IF(OR(BR$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BR$3,$H311/$G311,$H311-SUM($I311:BQ311)))","v":0},{"$f":"IF(OR(BS$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BS$3,$H311/$G311,$H311-SUM($I311:BR311)))","v":0},{"$f":"IF(OR(BT$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BT$3,$H311/$G311,$H311-SUM($I311:BS311)))","v":0},{"$f":"IF(OR(BU$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BU$3,$H311/$G311,$H311-SUM($I311:BT311)))","v":0},{"$f":"IF(OR(BV$3<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311)>BV$3,$H311/$G311,$H311-SUM($I311:BU311)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G311","v":43.144351678967233},{"$f":"N306","v":-65.593999999999994},null,{"$f":"IF(OR(J$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>J$3,$H312/$G312,$H312-SUM($I312:I312)))","v":0},{"$f":"IF(OR(K$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>K$3,$H312/$G312,$H312-SUM($I312:J312)))","v":0},{"$f":"IF(OR(L$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>L$3,$H312/$G312,$H312-SUM($I312:K312)))","v":0},{"$f":"IF(OR(M$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>M$3,$H312/$G312,$H312-SUM($I312:L312)))","v":0},{"$f":"IF(OR(N$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>N$3,$H312/$G312,$H312-SUM($I312:M312)))","v":0},{"$f":"IF(OR(O$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>O$3,$H312/$G312,$H312-SUM($I312:N312)))","v":-1.5203380615863307},{"$f":"IF(OR(P$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>P$3,$H312/$G312,$H312-SUM($I312:O312)))","v":-1.5203380615863307},{"$f":"IF(OR(Q$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Q$3,$H312/$G312,$H312-SUM($I312:P312)))","v":-1.5203380615863307},{"$f":"IF(OR(R$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>R$3,$H312/$G312,$H312-SUM($I312:Q312)))","v":-1.5203380615863307},{"$f":"IF(OR(S$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>S$3,$H312/$G312,$H312-SUM($I312:R312)))","v":-1.5203380615863307},{"$f":"IF(OR(T$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>T$3,$H312/$G312,$H312-SUM($I312:S312)))","v":-1.5203380615863307},{"$f":"IF(OR(U$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>U$3,$H312/$G312,$H312-SUM($I312:T312)))","v":-1.5203380615863307},{"$f":"IF(OR(V$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>V$3,$H312/$G312,$H312-SUM($I312:U312)))","v":-1.5203380615863307},{"$f":"IF(OR(W$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>W$3,$H312/$G312,$H312-SUM($I312:V312)))","v":-1.5203380615863307},{"$f":"IF(OR(X$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>X$3,$H312/$G312,$H312-SUM($I312:W312)))","v":-1.5203380615863307},{"$f":"IF(OR(Y$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Y$3,$H312/$G312,$H312-SUM($I312:X312)))","v":-1.5203380615863307},{"$f":"IF(OR(Z$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>Z$3,$H312/$G312,$H312-SUM($I312:Y312)))","v":-1.5203380615863307},{"$f":"IF(OR(AA$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AA$3,$H312/$G312,$H312-SUM($I312:Z312)))","v":-1.5203380615863307},{"$f":"IF(OR(AB$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AB$3,$H312/$G312,$H312-SUM($I312:AA312)))","v":-1.5203380615863307},{"$f":"IF(OR(AC$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AC$3,$H312/$G312,$H312-SUM($I312:AB312)))","v":-1.5203380615863307},{"$f":"IF(OR(AD$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AD$3,$H312/$G312,$H312-SUM($I312:AC312)))","v":-1.5203380615863307},{"$f":"IF(OR(AE$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AE$3,$H312/$G312,$H312-SUM($I312:AD312)))","v":-1.5203380615863307},{"$f":"IF(OR(AF$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AF$3,$H312/$G312,$H312-SUM($I312:AE312)))","v":-1.5203380615863307},{"$f":"IF(OR(AG$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AG$3,$H312/$G312,$H312-SUM($I312:AF312)))","v":-1.5203380615863307},{"$f":"IF(OR(AH$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AH$3,$H312/$G312,$H312-SUM($I312:AG312)))","v":-1.5203380615863307},{"$f":"IF(OR(AI$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AI$3,$H312/$G312,$H312-SUM($I312:AH312)))","v":-1.5203380615863307},{"$f":"IF(OR(AJ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AJ$3,$H312/$G312,$H312-SUM($I312:AI312)))","v":-1.5203380615863307},{"$f":"IF(OR(AK$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AK$3,$H312/$G312,$H312-SUM($I312:AJ312)))","v":-1.5203380615863307},{"$f":"IF(OR(AL$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AL$3,$H312/$G312,$H312-SUM($I312:AK312)))","v":-1.5203380615863307},{"$f":"IF(OR(AM$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AM$3,$H312/$G312,$H312-SUM($I312:AL312)))","v":-1.5203380615863307},{"$f":"IF(OR(AN$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AN$3,$H312/$G312,$H312-SUM($I312:AM312)))","v":-1.5203380615863307},{"$f":"IF(OR(AO$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AO$3,$H312/$G312,$H312-SUM($I312:AN312)))","v":-1.5203380615863307},{"$f":"IF(OR(AP$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AP$3,$H312/$G312,$H312-SUM($I312:AO312)))","v":-1.5203380615863307},{"$f":"IF(OR(AQ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AQ$3,$H312/$G312,$H312-SUM($I312:AP312)))","v":-1.5203380615863307},{"$f":"IF(OR(AR$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AR$3,$H312/$G312,$H312-SUM($I312:AQ312)))","v":-1.5203380615863307},{"$f":"IF(OR(AS$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AS$3,$H312/$G312,$H312-SUM($I312:AR312)))","v":-1.5203380615863307},{"$f":"IF(OR(AT$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AT$3,$H312/$G312,$H312-SUM($I312:AS312)))","v":-1.5203380615863307},{"$f":"IF(OR(AU$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AU$3,$H312/$G312,$H312-SUM($I312:AT312)))","v":-1.5203380615863307},{"$f":"IF(OR(AV$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AV$3,$H312/$G312,$H312-SUM($I312:AU312)))","v":-1.5203380615863307},{"$f":"IF(OR(AW$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AW$3,$H312/$G312,$H312-SUM($I312:AV312)))","v":-1.5203380615863307},{"$f":"IF(OR(AX$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AX$3,$H312/$G312,$H312-SUM($I312:AW312)))","v":-1.5203380615863307},{"$f":"IF(OR(AY$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AY$3,$H312/$G312,$H312-SUM($I312:AX312)))","v":-1.5203380615863307},{"$f":"IF(OR(AZ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>AZ$3,$H312/$G312,$H312-SUM($I312:AY312)))","v":-1.5203380615863307},{"$f":"IF(OR(BA$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BA$3,$H312/$G312,$H312-SUM($I312:AZ312)))","v":-1.5203380615863307},{"$f":"IF(OR(BB$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BB$3,$H312/$G312,$H312-SUM($I312:BA312)))","v":-1.5203380615863307},{"$f":"IF(OR(BC$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BC$3,$H312/$G312,$H312-SUM($I312:BB312)))","v":-1.5203380615863307},{"$f":"IF(OR(BD$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BD$3,$H312/$G312,$H312-SUM($I312:BC312)))","v":-1.5203380615863307},{"$f":"IF(OR(BE$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BE$3,$H312/$G312,$H312-SUM($I312:BD312)))","v":-1.5203380615863307},{"$f":"IF(OR(BF$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BF$3,$H312/$G312,$H312-SUM($I312:BE312)))","v":-0.21946335178780885},{"$f":"IF(OR(BG$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BG$3,$H312/$G312,$H312-SUM($I312:BF312)))","v":0},{"$f":"IF(OR(BH$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BH$3,$H312/$G312,$H312-SUM($I312:BG312)))","v":0},{"$f":"IF(OR(BI$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BI$3,$H312/$G312,$H312-SUM($I312:BH312)))","v":0},{"$f":"IF(OR(BJ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BJ$3,$H312/$G312,$H312-SUM($I312:BI312)))","v":0},{"$f":"IF(OR(BK$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BK$3,$H312/$G312,$H312-SUM($I312:BJ312)))","v":0},{"$f":"IF(OR(BL$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BL$3,$H312/$G312,$H312-SUM($I312:BK312)))","v":0},{"$f":"IF(OR(BM$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BM$3,$H312/$G312,$H312-SUM($I312:BL312)))","v":0},{"$f":"IF(OR(BN$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BN$3,$H312/$G312,$H312-SUM($I312:BM312)))","v":0},{"$f":"IF(OR(BO$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BO$3,$H312/$G312,$H312-SUM($I312:BN312)))","v":0},{"$f":"IF(OR(BP$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BP$3,$H312/$G312,$H312-SUM($I312:BO312)))","v":0},{"$f":"IF(OR(BQ$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BQ$3,$H312/$G312,$H312-SUM($I312:BP312)))","v":0},{"$f":"IF(OR(BR$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BR$3,$H312/$G312,$H312-SUM($I312:BQ312)))","v":0},{"$f":"IF(OR(BS$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BS$3,$H312/$G312,$H312-SUM($I312:BR312)))","v":0},{"$f":"IF(OR(BT$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BT$3,$H312/$G312,$H312-SUM($I312:BS312)))","v":0},{"$f":"IF(OR(BU$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BU$3,$H312/$G312,$H312-SUM($I312:BT312)))","v":0},{"$f":"IF(OR(BV$3<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312)>BV$3,$H312/$G312,$H312-SUM($I312:BU312)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A300)","v":"n/a"},{"$f":"O306","v":0},null,{"$f":"IF(OR(J$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>J$3,$H313/$G313,$H313-SUM($I313:I313)))","v":0},{"$f":"IF(OR(K$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>K$3,$H313/$G313,$H313-SUM($I313:J313)))","v":0},{"$f":"IF(OR(L$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>L$3,$H313/$G313,$H313-SUM($I313:K313)))","v":0},{"$f":"IF(OR(M$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>M$3,$H313/$G313,$H313-SUM($I313:L313)))","v":0},{"$f":"IF(OR(N$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>N$3,$H313/$G313,$H313-SUM($I313:M313)))","v":0},{"$f":"IF(OR(O$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>O$3,$H313/$G313,$H313-SUM($I313:N313)))","v":0},{"$f":"IF(OR(P$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>P$3,$H313/$G313,$H313-SUM($I313:O313)))","v":0},{"$f":"IF(OR(Q$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Q$3,$H313/$G313,$H313-SUM($I313:P313)))","v":0},{"$f":"IF(OR(R$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>R$3,$H313/$G313,$H313-SUM($I313:Q313)))","v":0},{"$f":"IF(OR(S$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>S$3,$H313/$G313,$H313-SUM($I313:R313)))","v":0},{"$f":"IF(OR(T$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>T$3,$H313/$G313,$H313-SUM($I313:S313)))","v":0},{"$f":"IF(OR(U$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>U$3,$H313/$G313,$H313-SUM($I313:T313)))","v":0},{"$f":"IF(OR(V$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>V$3,$H313/$G313,$H313-SUM($I313:U313)))","v":0},{"$f":"IF(OR(W$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>W$3,$H313/$G313,$H313-SUM($I313:V313)))","v":0},{"$f":"IF(OR(X$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>X$3,$H313/$G313,$H313-SUM($I313:W313)))","v":0},{"$f":"IF(OR(Y$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Y$3,$H313/$G313,$H313-SUM($I313:X313)))","v":0},{"$f":"IF(OR(Z$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>Z$3,$H313/$G313,$H313-SUM($I313:Y313)))","v":0},{"$f":"IF(OR(AA$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AA$3,$H313/$G313,$H313-SUM($I313:Z313)))","v":0},{"$f":"IF(OR(AB$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AB$3,$H313/$G313,$H313-SUM($I313:AA313)))","v":0},{"$f":"IF(OR(AC$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AC$3,$H313/$G313,$H313-SUM($I313:AB313)))","v":0},{"$f":"IF(OR(AD$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AD$3,$H313/$G313,$H313-SUM($I313:AC313)))","v":0},{"$f":"IF(OR(AE$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AE$3,$H313/$G313,$H313-SUM($I313:AD313)))","v":0},{"$f":"IF(OR(AF$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AF$3,$H313/$G313,$H313-SUM($I313:AE313)))","v":0},{"$f":"IF(OR(AG$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AG$3,$H313/$G313,$H313-SUM($I313:AF313)))","v":0},{"$f":"IF(OR(AH$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AH$3,$H313/$G313,$H313-SUM($I313:AG313)))","v":0},{"$f":"IF(OR(AI$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AI$3,$H313/$G313,$H313-SUM($I313:AH313)))","v":0},{"$f":"IF(OR(AJ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AJ$3,$H313/$G313,$H313-SUM($I313:AI313)))","v":0},{"$f":"IF(OR(AK$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AK$3,$H313/$G313,$H313-SUM($I313:AJ313)))","v":0},{"$f":"IF(OR(AL$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AL$3,$H313/$G313,$H313-SUM($I313:AK313)))","v":0},{"$f":"IF(OR(AM$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AM$3,$H313/$G313,$H313-SUM($I313:AL313)))","v":0},{"$f":"IF(OR(AN$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AN$3,$H313/$G313,$H313-SUM($I313:AM313)))","v":0},{"$f":"IF(OR(AO$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AO$3,$H313/$G313,$H313-SUM($I313:AN313)))","v":0},{"$f":"IF(OR(AP$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AP$3,$H313/$G313,$H313-SUM($I313:AO313)))","v":0},{"$f":"IF(OR(AQ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AQ$3,$H313/$G313,$H313-SUM($I313:AP313)))","v":0},{"$f":"IF(OR(AR$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AR$3,$H313/$G313,$H313-SUM($I313:AQ313)))","v":0},{"$f":"IF(OR(AS$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AS$3,$H313/$G313,$H313-SUM($I313:AR313)))","v":0},{"$f":"IF(OR(AT$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AT$3,$H313/$G313,$H313-SUM($I313:AS313)))","v":0},{"$f":"IF(OR(AU$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AU$3,$H313/$G313,$H313-SUM($I313:AT313)))","v":0},{"$f":"IF(OR(AV$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AV$3,$H313/$G313,$H313-SUM($I313:AU313)))","v":0},{"$f":"IF(OR(AW$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AW$3,$H313/$G313,$H313-SUM($I313:AV313)))","v":0},{"$f":"IF(OR(AX$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AX$3,$H313/$G313,$H313-SUM($I313:AW313)))","v":0},{"$f":"IF(OR(AY$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AY$3,$H313/$G313,$H313-SUM($I313:AX313)))","v":0},{"$f":"IF(OR(AZ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>AZ$3,$H313/$G313,$H313-SUM($I313:AY313)))","v":0},{"$f":"IF(OR(BA$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BA$3,$H313/$G313,$H313-SUM($I313:AZ313)))","v":0},{"$f":"IF(OR(BB$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BB$3,$H313/$G313,$H313-SUM($I313:BA313)))","v":0},{"$f":"IF(OR(BC$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BC$3,$H313/$G313,$H313-SUM($I313:BB313)))","v":0},{"$f":"IF(OR(BD$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BD$3,$H313/$G313,$H313-SUM($I313:BC313)))","v":0},{"$f":"IF(OR(BE$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BE$3,$H313/$G313,$H313-SUM($I313:BD313)))","v":0},{"$f":"IF(OR(BF$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BF$3,$H313/$G313,$H313-SUM($I313:BE313)))","v":0},{"$f":"IF(OR(BG$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BG$3,$H313/$G313,$H313-SUM($I313:BF313)))","v":0},{"$f":"IF(OR(BH$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BH$3,$H313/$G313,$H313-SUM($I313:BG313)))","v":0},{"$f":"IF(OR(BI$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BI$3,$H313/$G313,$H313-SUM($I313:BH313)))","v":0},{"$f":"IF(OR(BJ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BJ$3,$H313/$G313,$H313-SUM($I313:BI313)))","v":0},{"$f":"IF(OR(BK$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BK$3,$H313/$G313,$H313-SUM($I313:BJ313)))","v":0},{"$f":"IF(OR(BL$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BL$3,$H313/$G313,$H313-SUM($I313:BK313)))","v":0},{"$f":"IF(OR(BM$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BM$3,$H313/$G313,$H313-SUM($I313:BL313)))","v":0},{"$f":"IF(OR(BN$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BN$3,$H313/$G313,$H313-SUM($I313:BM313)))","v":0},{"$f":"IF(OR(BO$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BO$3,$H313/$G313,$H313-SUM($I313:BN313)))","v":0},{"$f":"IF(OR(BP$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BP$3,$H313/$G313,$H313-SUM($I313:BO313)))","v":0},{"$f":"IF(OR(BQ$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BQ$3,$H313/$G313,$H313-SUM($I313:BP313)))","v":0},{"$f":"IF(OR(BR$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BR$3,$H313/$G313,$H313-SUM($I313:BQ313)))","v":0},{"$f":"IF(OR(BS$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BS$3,$H313/$G313,$H313-SUM($I313:BR313)))","v":0},{"$f":"IF(OR(BT$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BT$3,$H313/$G313,$H313-SUM($I313:BS313)))","v":0},{"$f":"IF(OR(BU$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BU$3,$H313/$G313,$H313-SUM($I313:BT313)))","v":0},{"$f":"IF(OR(BV$3<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313)>BV$3,$H313/$G313,$H313-SUM($I313:BU313)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G313","v":"n/a"},{"$f":"P306","v":0},null,{"$f":"IF(OR(J$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>J$3,$H314/$G314,$H314-SUM($I314:I314)))","v":0},{"$f":"IF(OR(K$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>K$3,$H314/$G314,$H314-SUM($I314:J314)))","v":0},{"$f":"IF(OR(L$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>L$3,$H314/$G314,$H314-SUM($I314:K314)))","v":0},{"$f":"IF(OR(M$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>M$3,$H314/$G314,$H314-SUM($I314:L314)))","v":0},{"$f":"IF(OR(N$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>N$3,$H314/$G314,$H314-SUM($I314:M314)))","v":0},{"$f":"IF(OR(O$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>O$3,$H314/$G314,$H314-SUM($I314:N314)))","v":0},{"$f":"IF(OR(P$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>P$3,$H314/$G314,$H314-SUM($I314:O314)))","v":0},{"$f":"IF(OR(Q$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Q$3,$H314/$G314,$H314-SUM($I314:P314)))","v":0},{"$f":"IF(OR(R$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>R$3,$H314/$G314,$H314-SUM($I314:Q314)))","v":0},{"$f":"IF(OR(S$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>S$3,$H314/$G314,$H314-SUM($I314:R314)))","v":0},{"$f":"IF(OR(T$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>T$3,$H314/$G314,$H314-SUM($I314:S314)))","v":0},{"$f":"IF(OR(U$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>U$3,$H314/$G314,$H314-SUM($I314:T314)))","v":0},{"$f":"IF(OR(V$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>V$3,$H314/$G314,$H314-SUM($I314:U314)))","v":0},{"$f":"IF(OR(W$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>W$3,$H314/$G314,$H314-SUM($I314:V314)))","v":0},{"$f":"IF(OR(X$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>X$3,$H314/$G314,$H314-SUM($I314:W314)))","v":0},{"$f":"IF(OR(Y$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Y$3,$H314/$G314,$H314-SUM($I314:X314)))","v":0},{"$f":"IF(OR(Z$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>Z$3,$H314/$G314,$H314-SUM($I314:Y314)))","v":0},{"$f":"IF(OR(AA$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AA$3,$H314/$G314,$H314-SUM($I314:Z314)))","v":0},{"$f":"IF(OR(AB$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AB$3,$H314/$G314,$H314-SUM($I314:AA314)))","v":0},{"$f":"IF(OR(AC$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AC$3,$H314/$G314,$H314-SUM($I314:AB314)))","v":0},{"$f":"IF(OR(AD$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AD$3,$H314/$G314,$H314-SUM($I314:AC314)))","v":0},{"$f":"IF(OR(AE$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AE$3,$H314/$G314,$H314-SUM($I314:AD314)))","v":0},{"$f":"IF(OR(AF$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AF$3,$H314/$G314,$H314-SUM($I314:AE314)))","v":0},{"$f":"IF(OR(AG$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AG$3,$H314/$G314,$H314-SUM($I314:AF314)))","v":0},{"$f":"IF(OR(AH$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AH$3,$H314/$G314,$H314-SUM($I314:AG314)))","v":0},{"$f":"IF(OR(AI$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AI$3,$H314/$G314,$H314-SUM($I314:AH314)))","v":0},{"$f":"IF(OR(AJ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AJ$3,$H314/$G314,$H314-SUM($I314:AI314)))","v":0},{"$f":"IF(OR(AK$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AK$3,$H314/$G314,$H314-SUM($I314:AJ314)))","v":0},{"$f":"IF(OR(AL$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AL$3,$H314/$G314,$H314-SUM($I314:AK314)))","v":0},{"$f":"IF(OR(AM$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AM$3,$H314/$G314,$H314-SUM($I314:AL314)))","v":0},{"$f":"IF(OR(AN$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AN$3,$H314/$G314,$H314-SUM($I314:AM314)))","v":0},{"$f":"IF(OR(AO$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AO$3,$H314/$G314,$H314-SUM($I314:AN314)))","v":0},{"$f":"IF(OR(AP$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AP$3,$H314/$G314,$H314-SUM($I314:AO314)))","v":0},{"$f":"IF(OR(AQ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AQ$3,$H314/$G314,$H314-SUM($I314:AP314)))","v":0},{"$f":"IF(OR(AR$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AR$3,$H314/$G314,$H314-SUM($I314:AQ314)))","v":0},{"$f":"IF(OR(AS$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AS$3,$H314/$G314,$H314-SUM($I314:AR314)))","v":0},{"$f":"IF(OR(AT$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AT$3,$H314/$G314,$H314-SUM($I314:AS314)))","v":0},{"$f":"IF(OR(AU$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AU$3,$H314/$G314,$H314-SUM($I314:AT314)))","v":0},{"$f":"IF(OR(AV$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AV$3,$H314/$G314,$H314-SUM($I314:AU314)))","v":0},{"$f":"IF(OR(AW$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AW$3,$H314/$G314,$H314-SUM($I314:AV314)))","v":0},{"$f":"IF(OR(AX$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AX$3,$H314/$G314,$H314-SUM($I314:AW314)))","v":0},{"$f":"IF(OR(AY$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AY$3,$H314/$G314,$H314-SUM($I314:AX314)))","v":0},{"$f":"IF(OR(AZ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>AZ$3,$H314/$G314,$H314-SUM($I314:AY314)))","v":0},{"$f":"IF(OR(BA$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BA$3,$H314/$G314,$H314-SUM($I314:AZ314)))","v":0},{"$f":"IF(OR(BB$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BB$3,$H314/$G314,$H314-SUM($I314:BA314)))","v":0},{"$f":"IF(OR(BC$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BC$3,$H314/$G314,$H314-SUM($I314:BB314)))","v":0},{"$f":"IF(OR(BD$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BD$3,$H314/$G314,$H314-SUM($I314:BC314)))","v":0},{"$f":"IF(OR(BE$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BE$3,$H314/$G314,$H314-SUM($I314:BD314)))","v":0},{"$f":"IF(OR(BF$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BF$3,$H314/$G314,$H314-SUM($I314:BE314)))","v":0},{"$f":"IF(OR(BG$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BG$3,$H314/$G314,$H314-SUM($I314:BF314)))","v":0},{"$f":"IF(OR(BH$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BH$3,$H314/$G314,$H314-SUM($I314:BG314)))","v":0},{"$f":"IF(OR(BI$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BI$3,$H314/$G314,$H314-SUM($I314:BH314)))","v":0},{"$f":"IF(OR(BJ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BJ$3,$H314/$G314,$H314-SUM($I314:BI314)))","v":0},{"$f":"IF(OR(BK$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BK$3,$H314/$G314,$H314-SUM($I314:BJ314)))","v":0},{"$f":"IF(OR(BL$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BL$3,$H314/$G314,$H314-SUM($I314:BK314)))","v":0},{"$f":"IF(OR(BM$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BM$3,$H314/$G314,$H314-SUM($I314:BL314)))","v":0},{"$f":"IF(OR(BN$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BN$3,$H314/$G314,$H314-SUM($I314:BM314)))","v":0},{"$f":"IF(OR(BO$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BO$3,$H314/$G314,$H314-SUM($I314:BN314)))","v":0},{"$f":"IF(OR(BP$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BP$3,$H314/$G314,$H314-SUM($I314:BO314)))","v":0},{"$f":"IF(OR(BQ$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BQ$3,$H314/$G314,$H314-SUM($I314:BP314)))","v":0},{"$f":"IF(OR(BR$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BR$3,$H314/$G314,$H314-SUM($I314:BQ314)))","v":0},{"$f":"IF(OR(BS$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BS$3,$H314/$G314,$H314-SUM($I314:BR314)))","v":0},{"$f":"IF(OR(BT$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BT$3,$H314/$G314,$H314-SUM($I314:BS314)))","v":0},{"$f":"IF(OR(BU$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BU$3,$H314/$G314,$H314-SUM($I314:BT314)))","v":0},{"$f":"IF(OR(BV$3<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314)>BV$3,$H314/$G314,$H314-SUM($I314:BU314)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G314","v":"n/a"},{"$f":"Q306","v":0},null,{"$f":"IF(OR(J$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>J$3,$H315/$G315,$H315-SUM($I315:I315)))","v":0},{"$f":"IF(OR(K$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>K$3,$H315/$G315,$H315-SUM($I315:J315)))","v":0},{"$f":"IF(OR(L$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>L$3,$H315/$G315,$H315-SUM($I315:K315)))","v":0},{"$f":"IF(OR(M$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>M$3,$H315/$G315,$H315-SUM($I315:L315)))","v":0},{"$f":"IF(OR(N$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>N$3,$H315/$G315,$H315-SUM($I315:M315)))","v":0},{"$f":"IF(OR(O$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>O$3,$H315/$G315,$H315-SUM($I315:N315)))","v":0},{"$f":"IF(OR(P$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>P$3,$H315/$G315,$H315-SUM($I315:O315)))","v":0},{"$f":"IF(OR(Q$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Q$3,$H315/$G315,$H315-SUM($I315:P315)))","v":0},{"$f":"IF(OR(R$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>R$3,$H315/$G315,$H315-SUM($I315:Q315)))","v":0},{"$f":"IF(OR(S$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>S$3,$H315/$G315,$H315-SUM($I315:R315)))","v":0},{"$f":"IF(OR(T$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>T$3,$H315/$G315,$H315-SUM($I315:S315)))","v":0},{"$f":"IF(OR(U$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>U$3,$H315/$G315,$H315-SUM($I315:T315)))","v":0},{"$f":"IF(OR(V$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>V$3,$H315/$G315,$H315-SUM($I315:U315)))","v":0},{"$f":"IF(OR(W$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>W$3,$H315/$G315,$H315-SUM($I315:V315)))","v":0},{"$f":"IF(OR(X$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>X$3,$H315/$G315,$H315-SUM($I315:W315)))","v":0},{"$f":"IF(OR(Y$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Y$3,$H315/$G315,$H315-SUM($I315:X315)))","v":0},{"$f":"IF(OR(Z$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>Z$3,$H315/$G315,$H315-SUM($I315:Y315)))","v":0},{"$f":"IF(OR(AA$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AA$3,$H315/$G315,$H315-SUM($I315:Z315)))","v":0},{"$f":"IF(OR(AB$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AB$3,$H315/$G315,$H315-SUM($I315:AA315)))","v":0},{"$f":"IF(OR(AC$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AC$3,$H315/$G315,$H315-SUM($I315:AB315)))","v":0},{"$f":"IF(OR(AD$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AD$3,$H315/$G315,$H315-SUM($I315:AC315)))","v":0},{"$f":"IF(OR(AE$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AE$3,$H315/$G315,$H315-SUM($I315:AD315)))","v":0},{"$f":"IF(OR(AF$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AF$3,$H315/$G315,$H315-SUM($I315:AE315)))","v":0},{"$f":"IF(OR(AG$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AG$3,$H315/$G315,$H315-SUM($I315:AF315)))","v":0},{"$f":"IF(OR(AH$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AH$3,$H315/$G315,$H315-SUM($I315:AG315)))","v":0},{"$f":"IF(OR(AI$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AI$3,$H315/$G315,$H315-SUM($I315:AH315)))","v":0},{"$f":"IF(OR(AJ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AJ$3,$H315/$G315,$H315-SUM($I315:AI315)))","v":0},{"$f":"IF(OR(AK$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AK$3,$H315/$G315,$H315-SUM($I315:AJ315)))","v":0},{"$f":"IF(OR(AL$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AL$3,$H315/$G315,$H315-SUM($I315:AK315)))","v":0},{"$f":"IF(OR(AM$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AM$3,$H315/$G315,$H315-SUM($I315:AL315)))","v":0},{"$f":"IF(OR(AN$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AN$3,$H315/$G315,$H315-SUM($I315:AM315)))","v":0},{"$f":"IF(OR(AO$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AO$3,$H315/$G315,$H315-SUM($I315:AN315)))","v":0},{"$f":"IF(OR(AP$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AP$3,$H315/$G315,$H315-SUM($I315:AO315)))","v":0},{"$f":"IF(OR(AQ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AQ$3,$H315/$G315,$H315-SUM($I315:AP315)))","v":0},{"$f":"IF(OR(AR$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AR$3,$H315/$G315,$H315-SUM($I315:AQ315)))","v":0},{"$f":"IF(OR(AS$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AS$3,$H315/$G315,$H315-SUM($I315:AR315)))","v":0},{"$f":"IF(OR(AT$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AT$3,$H315/$G315,$H315-SUM($I315:AS315)))","v":0},{"$f":"IF(OR(AU$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AU$3,$H315/$G315,$H315-SUM($I315:AT315)))","v":0},{"$f":"IF(OR(AV$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AV$3,$H315/$G315,$H315-SUM($I315:AU315)))","v":0},{"$f":"IF(OR(AW$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AW$3,$H315/$G315,$H315-SUM($I315:AV315)))","v":0},{"$f":"IF(OR(AX$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AX$3,$H315/$G315,$H315-SUM($I315:AW315)))","v":0},{"$f":"IF(OR(AY$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AY$3,$H315/$G315,$H315-SUM($I315:AX315)))","v":0},{"$f":"IF(OR(AZ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>AZ$3,$H315/$G315,$H315-SUM($I315:AY315)))","v":0},{"$f":"IF(OR(BA$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BA$3,$H315/$G315,$H315-SUM($I315:AZ315)))","v":0},{"$f":"IF(OR(BB$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BB$3,$H315/$G315,$H315-SUM($I315:BA315)))","v":0},{"$f":"IF(OR(BC$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BC$3,$H315/$G315,$H315-SUM($I315:BB315)))","v":0},{"$f":"IF(OR(BD$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BD$3,$H315/$G315,$H315-SUM($I315:BC315)))","v":0},{"$f":"IF(OR(BE$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BE$3,$H315/$G315,$H315-SUM($I315:BD315)))","v":0},{"$f":"IF(OR(BF$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BF$3,$H315/$G315,$H315-SUM($I315:BE315)))","v":0},{"$f":"IF(OR(BG$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BG$3,$H315/$G315,$H315-SUM($I315:BF315)))","v":0},{"$f":"IF(OR(BH$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BH$3,$H315/$G315,$H315-SUM($I315:BG315)))","v":0},{"$f":"IF(OR(BI$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BI$3,$H315/$G315,$H315-SUM($I315:BH315)))","v":0},{"$f":"IF(OR(BJ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BJ$3,$H315/$G315,$H315-SUM($I315:BI315)))","v":0},{"$f":"IF(OR(BK$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BK$3,$H315/$G315,$H315-SUM($I315:BJ315)))","v":0},{"$f":"IF(OR(BL$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BL$3,$H315/$G315,$H315-SUM($I315:BK315)))","v":0},{"$f":"IF(OR(BM$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BM$3,$H315/$G315,$H315-SUM($I315:BL315)))","v":0},{"$f":"IF(OR(BN$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BN$3,$H315/$G315,$H315-SUM($I315:BM315)))","v":0},{"$f":"IF(OR(BO$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BO$3,$H315/$G315,$H315-SUM($I315:BN315)))","v":0},{"$f":"IF(OR(BP$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BP$3,$H315/$G315,$H315-SUM($I315:BO315)))","v":0},{"$f":"IF(OR(BQ$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BQ$3,$H315/$G315,$H315-SUM($I315:BP315)))","v":0},{"$f":"IF(OR(BR$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BR$3,$H315/$G315,$H315-SUM($I315:BQ315)))","v":0},{"$f":"IF(OR(BS$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BS$3,$H315/$G315,$H315-SUM($I315:BR315)))","v":0},{"$f":"IF(OR(BT$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BT$3,$H315/$G315,$H315-SUM($I315:BS315)))","v":0},{"$f":"IF(OR(BU$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BU$3,$H315/$G315,$H315-SUM($I315:BT315)))","v":0},{"$f":"IF(OR(BV$3<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315)>BV$3,$H315/$G315,$H315-SUM($I315:BU315)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G315","v":"n/a"},{"$f":"R306","v":0},null,{"$f":"IF(OR(J$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>J$3,$H316/$G316,$H316-SUM($I316:I316)))","v":0},{"$f":"IF(OR(K$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>K$3,$H316/$G316,$H316-SUM($I316:J316)))","v":0},{"$f":"IF(OR(L$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>L$3,$H316/$G316,$H316-SUM($I316:K316)))","v":0},{"$f":"IF(OR(M$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>M$3,$H316/$G316,$H316-SUM($I316:L316)))","v":0},{"$f":"IF(OR(N$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>N$3,$H316/$G316,$H316-SUM($I316:M316)))","v":0},{"$f":"IF(OR(O$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>O$3,$H316/$G316,$H316-SUM($I316:N316)))","v":0},{"$f":"IF(OR(P$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>P$3,$H316/$G316,$H316-SUM($I316:O316)))","v":0},{"$f":"IF(OR(Q$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Q$3,$H316/$G316,$H316-SUM($I316:P316)))","v":0},{"$f":"IF(OR(R$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>R$3,$H316/$G316,$H316-SUM($I316:Q316)))","v":0},{"$f":"IF(OR(S$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>S$3,$H316/$G316,$H316-SUM($I316:R316)))","v":0},{"$f":"IF(OR(T$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>T$3,$H316/$G316,$H316-SUM($I316:S316)))","v":0},{"$f":"IF(OR(U$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>U$3,$H316/$G316,$H316-SUM($I316:T316)))","v":0},{"$f":"IF(OR(V$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>V$3,$H316/$G316,$H316-SUM($I316:U316)))","v":0},{"$f":"IF(OR(W$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>W$3,$H316/$G316,$H316-SUM($I316:V316)))","v":0},{"$f":"IF(OR(X$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>X$3,$H316/$G316,$H316-SUM($I316:W316)))","v":0},{"$f":"IF(OR(Y$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Y$3,$H316/$G316,$H316-SUM($I316:X316)))","v":0},{"$f":"IF(OR(Z$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>Z$3,$H316/$G316,$H316-SUM($I316:Y316)))","v":0},{"$f":"IF(OR(AA$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AA$3,$H316/$G316,$H316-SUM($I316:Z316)))","v":0},{"$f":"IF(OR(AB$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AB$3,$H316/$G316,$H316-SUM($I316:AA316)))","v":0},{"$f":"IF(OR(AC$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AC$3,$H316/$G316,$H316-SUM($I316:AB316)))","v":0},{"$f":"IF(OR(AD$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AD$3,$H316/$G316,$H316-SUM($I316:AC316)))","v":0},{"$f":"IF(OR(AE$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AE$3,$H316/$G316,$H316-SUM($I316:AD316)))","v":0},{"$f":"IF(OR(AF$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AF$3,$H316/$G316,$H316-SUM($I316:AE316)))","v":0},{"$f":"IF(OR(AG$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AG$3,$H316/$G316,$H316-SUM($I316:AF316)))","v":0},{"$f":"IF(OR(AH$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AH$3,$H316/$G316,$H316-SUM($I316:AG316)))","v":0},{"$f":"IF(OR(AI$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AI$3,$H316/$G316,$H316-SUM($I316:AH316)))","v":0},{"$f":"IF(OR(AJ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AJ$3,$H316/$G316,$H316-SUM($I316:AI316)))","v":0},{"$f":"IF(OR(AK$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AK$3,$H316/$G316,$H316-SUM($I316:AJ316)))","v":0},{"$f":"IF(OR(AL$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AL$3,$H316/$G316,$H316-SUM($I316:AK316)))","v":0},{"$f":"IF(OR(AM$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AM$3,$H316/$G316,$H316-SUM($I316:AL316)))","v":0},{"$f":"IF(OR(AN$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AN$3,$H316/$G316,$H316-SUM($I316:AM316)))","v":0},{"$f":"IF(OR(AO$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AO$3,$H316/$G316,$H316-SUM($I316:AN316)))","v":0},{"$f":"IF(OR(AP$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AP$3,$H316/$G316,$H316-SUM($I316:AO316)))","v":0},{"$f":"IF(OR(AQ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AQ$3,$H316/$G316,$H316-SUM($I316:AP316)))","v":0},{"$f":"IF(OR(AR$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AR$3,$H316/$G316,$H316-SUM($I316:AQ316)))","v":0},{"$f":"IF(OR(AS$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AS$3,$H316/$G316,$H316-SUM($I316:AR316)))","v":0},{"$f":"IF(OR(AT$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AT$3,$H316/$G316,$H316-SUM($I316:AS316)))","v":0},{"$f":"IF(OR(AU$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AU$3,$H316/$G316,$H316-SUM($I316:AT316)))","v":0},{"$f":"IF(OR(AV$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AV$3,$H316/$G316,$H316-SUM($I316:AU316)))","v":0},{"$f":"IF(OR(AW$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AW$3,$H316/$G316,$H316-SUM($I316:AV316)))","v":0},{"$f":"IF(OR(AX$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AX$3,$H316/$G316,$H316-SUM($I316:AW316)))","v":0},{"$f":"IF(OR(AY$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AY$3,$H316/$G316,$H316-SUM($I316:AX316)))","v":0},{"$f":"IF(OR(AZ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>AZ$3,$H316/$G316,$H316-SUM($I316:AY316)))","v":0},{"$f":"IF(OR(BA$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BA$3,$H316/$G316,$H316-SUM($I316:AZ316)))","v":0},{"$f":"IF(OR(BB$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BB$3,$H316/$G316,$H316-SUM($I316:BA316)))","v":0},{"$f":"IF(OR(BC$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BC$3,$H316/$G316,$H316-SUM($I316:BB316)))","v":0},{"$f":"IF(OR(BD$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BD$3,$H316/$G316,$H316-SUM($I316:BC316)))","v":0},{"$f":"IF(OR(BE$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BE$3,$H316/$G316,$H316-SUM($I316:BD316)))","v":0},{"$f":"IF(OR(BF$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BF$3,$H316/$G316,$H316-SUM($I316:BE316)))","v":0},{"$f":"IF(OR(BG$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BG$3,$H316/$G316,$H316-SUM($I316:BF316)))","v":0},{"$f":"IF(OR(BH$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BH$3,$H316/$G316,$H316-SUM($I316:BG316)))","v":0},{"$f":"IF(OR(BI$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BI$3,$H316/$G316,$H316-SUM($I316:BH316)))","v":0},{"$f":"IF(OR(BJ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BJ$3,$H316/$G316,$H316-SUM($I316:BI316)))","v":0},{"$f":"IF(OR(BK$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BK$3,$H316/$G316,$H316-SUM($I316:BJ316)))","v":0},{"$f":"IF(OR(BL$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BL$3,$H316/$G316,$H316-SUM($I316:BK316)))","v":0},{"$f":"IF(OR(BM$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BM$3,$H316/$G316,$H316-SUM($I316:BL316)))","v":0},{"$f":"IF(OR(BN$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BN$3,$H316/$G316,$H316-SUM($I316:BM316)))","v":0},{"$f":"IF(OR(BO$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BO$3,$H316/$G316,$H316-SUM($I316:BN316)))","v":0},{"$f":"IF(OR(BP$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BP$3,$H316/$G316,$H316-SUM($I316:BO316)))","v":0},{"$f":"IF(OR(BQ$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BQ$3,$H316/$G316,$H316-SUM($I316:BP316)))","v":0},{"$f":"IF(OR(BR$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BR$3,$H316/$G316,$H316-SUM($I316:BQ316)))","v":0},{"$f":"IF(OR(BS$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BS$3,$H316/$G316,$H316-SUM($I316:BR316)))","v":0},{"$f":"IF(OR(BT$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BT$3,$H316/$G316,$H316-SUM($I316:BS316)))","v":0},{"$f":"IF(OR(BU$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BU$3,$H316/$G316,$H316-SUM($I316:BT316)))","v":0},{"$f":"IF(OR(BV$3<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316)>BV$3,$H316/$G316,$H316-SUM($I316:BU316)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G316","v":"n/a"},{"$f":"S306","v":0},null,{"$f":"IF(OR(J$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>J$3,$H317/$G317,$H317-SUM($I317:I317)))","v":0},{"$f":"IF(OR(K$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>K$3,$H317/$G317,$H317-SUM($I317:J317)))","v":0},{"$f":"IF(OR(L$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>L$3,$H317/$G317,$H317-SUM($I317:K317)))","v":0},{"$f":"IF(OR(M$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>M$3,$H317/$G317,$H317-SUM($I317:L317)))","v":0},{"$f":"IF(OR(N$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>N$3,$H317/$G317,$H317-SUM($I317:M317)))","v":0},{"$f":"IF(OR(O$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>O$3,$H317/$G317,$H317-SUM($I317:N317)))","v":0},{"$f":"IF(OR(P$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>P$3,$H317/$G317,$H317-SUM($I317:O317)))","v":0},{"$f":"IF(OR(Q$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Q$3,$H317/$G317,$H317-SUM($I317:P317)))","v":0},{"$f":"IF(OR(R$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>R$3,$H317/$G317,$H317-SUM($I317:Q317)))","v":0},{"$f":"IF(OR(S$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>S$3,$H317/$G317,$H317-SUM($I317:R317)))","v":0},{"$f":"IF(OR(T$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>T$3,$H317/$G317,$H317-SUM($I317:S317)))","v":0},{"$f":"IF(OR(U$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>U$3,$H317/$G317,$H317-SUM($I317:T317)))","v":0},{"$f":"IF(OR(V$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>V$3,$H317/$G317,$H317-SUM($I317:U317)))","v":0},{"$f":"IF(OR(W$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>W$3,$H317/$G317,$H317-SUM($I317:V317)))","v":0},{"$f":"IF(OR(X$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>X$3,$H317/$G317,$H317-SUM($I317:W317)))","v":0},{"$f":"IF(OR(Y$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Y$3,$H317/$G317,$H317-SUM($I317:X317)))","v":0},{"$f":"IF(OR(Z$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>Z$3,$H317/$G317,$H317-SUM($I317:Y317)))","v":0},{"$f":"IF(OR(AA$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AA$3,$H317/$G317,$H317-SUM($I317:Z317)))","v":0},{"$f":"IF(OR(AB$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AB$3,$H317/$G317,$H317-SUM($I317:AA317)))","v":0},{"$f":"IF(OR(AC$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AC$3,$H317/$G317,$H317-SUM($I317:AB317)))","v":0},{"$f":"IF(OR(AD$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AD$3,$H317/$G317,$H317-SUM($I317:AC317)))","v":0},{"$f":"IF(OR(AE$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AE$3,$H317/$G317,$H317-SUM($I317:AD317)))","v":0},{"$f":"IF(OR(AF$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AF$3,$H317/$G317,$H317-SUM($I317:AE317)))","v":0},{"$f":"IF(OR(AG$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AG$3,$H317/$G317,$H317-SUM($I317:AF317)))","v":0},{"$f":"IF(OR(AH$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AH$3,$H317/$G317,$H317-SUM($I317:AG317)))","v":0},{"$f":"IF(OR(AI$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AI$3,$H317/$G317,$H317-SUM($I317:AH317)))","v":0},{"$f":"IF(OR(AJ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AJ$3,$H317/$G317,$H317-SUM($I317:AI317)))","v":0},{"$f":"IF(OR(AK$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AK$3,$H317/$G317,$H317-SUM($I317:AJ317)))","v":0},{"$f":"IF(OR(AL$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AL$3,$H317/$G317,$H317-SUM($I317:AK317)))","v":0},{"$f":"IF(OR(AM$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AM$3,$H317/$G317,$H317-SUM($I317:AL317)))","v":0},{"$f":"IF(OR(AN$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AN$3,$H317/$G317,$H317-SUM($I317:AM317)))","v":0},{"$f":"IF(OR(AO$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AO$3,$H317/$G317,$H317-SUM($I317:AN317)))","v":0},{"$f":"IF(OR(AP$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AP$3,$H317/$G317,$H317-SUM($I317:AO317)))","v":0},{"$f":"IF(OR(AQ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AQ$3,$H317/$G317,$H317-SUM($I317:AP317)))","v":0},{"$f":"IF(OR(AR$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AR$3,$H317/$G317,$H317-SUM($I317:AQ317)))","v":0},{"$f":"IF(OR(AS$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AS$3,$H317/$G317,$H317-SUM($I317:AR317)))","v":0},{"$f":"IF(OR(AT$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AT$3,$H317/$G317,$H317-SUM($I317:AS317)))","v":0},{"$f":"IF(OR(AU$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AU$3,$H317/$G317,$H317-SUM($I317:AT317)))","v":0},{"$f":"IF(OR(AV$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AV$3,$H317/$G317,$H317-SUM($I317:AU317)))","v":0},{"$f":"IF(OR(AW$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AW$3,$H317/$G317,$H317-SUM($I317:AV317)))","v":0},{"$f":"IF(OR(AX$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AX$3,$H317/$G317,$H317-SUM($I317:AW317)))","v":0},{"$f":"IF(OR(AY$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AY$3,$H317/$G317,$H317-SUM($I317:AX317)))","v":0},{"$f":"IF(OR(AZ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>AZ$3,$H317/$G317,$H317-SUM($I317:AY317)))","v":0},{"$f":"IF(OR(BA$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BA$3,$H317/$G317,$H317-SUM($I317:AZ317)))","v":0},{"$f":"IF(OR(BB$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BB$3,$H317/$G317,$H317-SUM($I317:BA317)))","v":0},{"$f":"IF(OR(BC$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BC$3,$H317/$G317,$H317-SUM($I317:BB317)))","v":0},{"$f":"IF(OR(BD$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BD$3,$H317/$G317,$H317-SUM($I317:BC317)))","v":0},{"$f":"IF(OR(BE$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BE$3,$H317/$G317,$H317-SUM($I317:BD317)))","v":0},{"$f":"IF(OR(BF$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BF$3,$H317/$G317,$H317-SUM($I317:BE317)))","v":0},{"$f":"IF(OR(BG$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BG$3,$H317/$G317,$H317-SUM($I317:BF317)))","v":0},{"$f":"IF(OR(BH$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BH$3,$H317/$G317,$H317-SUM($I317:BG317)))","v":0},{"$f":"IF(OR(BI$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BI$3,$H317/$G317,$H317-SUM($I317:BH317)))","v":0},{"$f":"IF(OR(BJ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BJ$3,$H317/$G317,$H317-SUM($I317:BI317)))","v":0},{"$f":"IF(OR(BK$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BK$3,$H317/$G317,$H317-SUM($I317:BJ317)))","v":0},{"$f":"IF(OR(BL$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BL$3,$H317/$G317,$H317-SUM($I317:BK317)))","v":0},{"$f":"IF(OR(BM$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BM$3,$H317/$G317,$H317-SUM($I317:BL317)))","v":0},{"$f":"IF(OR(BN$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BN$3,$H317/$G317,$H317-SUM($I317:BM317)))","v":0},{"$f":"IF(OR(BO$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BO$3,$H317/$G317,$H317-SUM($I317:BN317)))","v":0},{"$f":"IF(OR(BP$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BP$3,$H317/$G317,$H317-SUM($I317:BO317)))","v":0},{"$f":"IF(OR(BQ$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BQ$3,$H317/$G317,$H317-SUM($I317:BP317)))","v":0},{"$f":"IF(OR(BR$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BR$3,$H317/$G317,$H317-SUM($I317:BQ317)))","v":0},{"$f":"IF(OR(BS$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BS$3,$H317/$G317,$H317-SUM($I317:BR317)))","v":0},{"$f":"IF(OR(BT$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BT$3,$H317/$G317,$H317-SUM($I317:BS317)))","v":0},{"$f":"IF(OR(BU$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BU$3,$H317/$G317,$H317-SUM($I317:BT317)))","v":0},{"$f":"IF(OR(BV$3<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317)>BV$3,$H317/$G317,$H317-SUM($I317:BU317)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A300)","v":40.200000000000003},{"$f":"T306","v":0},null,{"$f":"IF(OR(J$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>J$3,$H318/$G318,$H318-SUM($I318:I318)))","v":0},{"$f":"IF(OR(K$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>K$3,$H318/$G318,$H318-SUM($I318:J318)))","v":0},{"$f":"IF(OR(L$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>L$3,$H318/$G318,$H318-SUM($I318:K318)))","v":0},{"$f":"IF(OR(M$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>M$3,$H318/$G318,$H318-SUM($I318:L318)))","v":0},{"$f":"IF(OR(N$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>N$3,$H318/$G318,$H318-SUM($I318:M318)))","v":0},{"$f":"IF(OR(O$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>O$3,$H318/$G318,$H318-SUM($I318:N318)))","v":0},{"$f":"IF(OR(P$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>P$3,$H318/$G318,$H318-SUM($I318:O318)))","v":0},{"$f":"IF(OR(Q$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Q$3,$H318/$G318,$H318-SUM($I318:P318)))","v":0},{"$f":"IF(OR(R$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>R$3,$H318/$G318,$H318-SUM($I318:Q318)))","v":0},{"$f":"IF(OR(S$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>S$3,$H318/$G318,$H318-SUM($I318:R318)))","v":0},{"$f":"IF(OR(T$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>T$3,$H318/$G318,$H318-SUM($I318:S318)))","v":0},{"$f":"IF(OR(U$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>U$3,$H318/$G318,$H318-SUM($I318:T318)))","v":0},{"$f":"IF(OR(V$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>V$3,$H318/$G318,$H318-SUM($I318:U318)))","v":0},{"$f":"IF(OR(W$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>W$3,$H318/$G318,$H318-SUM($I318:V318)))","v":0},{"$f":"IF(OR(X$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>X$3,$H318/$G318,$H318-SUM($I318:W318)))","v":0},{"$f":"IF(OR(Y$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Y$3,$H318/$G318,$H318-SUM($I318:X318)))","v":0},{"$f":"IF(OR(Z$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>Z$3,$H318/$G318,$H318-SUM($I318:Y318)))","v":0},{"$f":"IF(OR(AA$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AA$3,$H318/$G318,$H318-SUM($I318:Z318)))","v":0},{"$f":"IF(OR(AB$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AB$3,$H318/$G318,$H318-SUM($I318:AA318)))","v":0},{"$f":"IF(OR(AC$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AC$3,$H318/$G318,$H318-SUM($I318:AB318)))","v":0},{"$f":"IF(OR(AD$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AD$3,$H318/$G318,$H318-SUM($I318:AC318)))","v":0},{"$f":"IF(OR(AE$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AE$3,$H318/$G318,$H318-SUM($I318:AD318)))","v":0},{"$f":"IF(OR(AF$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AF$3,$H318/$G318,$H318-SUM($I318:AE318)))","v":0},{"$f":"IF(OR(AG$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AG$3,$H318/$G318,$H318-SUM($I318:AF318)))","v":0},{"$f":"IF(OR(AH$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AH$3,$H318/$G318,$H318-SUM($I318:AG318)))","v":0},{"$f":"IF(OR(AI$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AI$3,$H318/$G318,$H318-SUM($I318:AH318)))","v":0},{"$f":"IF(OR(AJ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AJ$3,$H318/$G318,$H318-SUM($I318:AI318)))","v":0},{"$f":"IF(OR(AK$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AK$3,$H318/$G318,$H318-SUM($I318:AJ318)))","v":0},{"$f":"IF(OR(AL$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AL$3,$H318/$G318,$H318-SUM($I318:AK318)))","v":0},{"$f":"IF(OR(AM$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AM$3,$H318/$G318,$H318-SUM($I318:AL318)))","v":0},{"$f":"IF(OR(AN$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AN$3,$H318/$G318,$H318-SUM($I318:AM318)))","v":0},{"$f":"IF(OR(AO$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AO$3,$H318/$G318,$H318-SUM($I318:AN318)))","v":0},{"$f":"IF(OR(AP$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AP$3,$H318/$G318,$H318-SUM($I318:AO318)))","v":0},{"$f":"IF(OR(AQ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AQ$3,$H318/$G318,$H318-SUM($I318:AP318)))","v":0},{"$f":"IF(OR(AR$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AR$3,$H318/$G318,$H318-SUM($I318:AQ318)))","v":0},{"$f":"IF(OR(AS$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AS$3,$H318/$G318,$H318-SUM($I318:AR318)))","v":0},{"$f":"IF(OR(AT$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AT$3,$H318/$G318,$H318-SUM($I318:AS318)))","v":0},{"$f":"IF(OR(AU$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AU$3,$H318/$G318,$H318-SUM($I318:AT318)))","v":0},{"$f":"IF(OR(AV$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AV$3,$H318/$G318,$H318-SUM($I318:AU318)))","v":0},{"$f":"IF(OR(AW$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AW$3,$H318/$G318,$H318-SUM($I318:AV318)))","v":0},{"$f":"IF(OR(AX$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AX$3,$H318/$G318,$H318-SUM($I318:AW318)))","v":0},{"$f":"IF(OR(AY$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AY$3,$H318/$G318,$H318-SUM($I318:AX318)))","v":0},{"$f":"IF(OR(AZ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>AZ$3,$H318/$G318,$H318-SUM($I318:AY318)))","v":0},{"$f":"IF(OR(BA$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BA$3,$H318/$G318,$H318-SUM($I318:AZ318)))","v":0},{"$f":"IF(OR(BB$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BB$3,$H318/$G318,$H318-SUM($I318:BA318)))","v":0},{"$f":"IF(OR(BC$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BC$3,$H318/$G318,$H318-SUM($I318:BB318)))","v":0},{"$f":"IF(OR(BD$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BD$3,$H318/$G318,$H318-SUM($I318:BC318)))","v":0},{"$f":"IF(OR(BE$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BE$3,$H318/$G318,$H318-SUM($I318:BD318)))","v":0},{"$f":"IF(OR(BF$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BF$3,$H318/$G318,$H318-SUM($I318:BE318)))","v":0},{"$f":"IF(OR(BG$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BG$3,$H318/$G318,$H318-SUM($I318:BF318)))","v":0},{"$f":"IF(OR(BH$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BH$3,$H318/$G318,$H318-SUM($I318:BG318)))","v":0},{"$f":"IF(OR(BI$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BI$3,$H318/$G318,$H318-SUM($I318:BH318)))","v":0},{"$f":"IF(OR(BJ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BJ$3,$H318/$G318,$H318-SUM($I318:BI318)))","v":0},{"$f":"IF(OR(BK$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BK$3,$H318/$G318,$H318-SUM($I318:BJ318)))","v":0},{"$f":"IF(OR(BL$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BL$3,$H318/$G318,$H318-SUM($I318:BK318)))","v":0},{"$f":"IF(OR(BM$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BM$3,$H318/$G318,$H318-SUM($I318:BL318)))","v":0},{"$f":"IF(OR(BN$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BN$3,$H318/$G318,$H318-SUM($I318:BM318)))","v":0},{"$f":"IF(OR(BO$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BO$3,$H318/$G318,$H318-SUM($I318:BN318)))","v":0},{"$f":"IF(OR(BP$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BP$3,$H318/$G318,$H318-SUM($I318:BO318)))","v":0},{"$f":"IF(OR(BQ$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BQ$3,$H318/$G318,$H318-SUM($I318:BP318)))","v":0},{"$f":"IF(OR(BR$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BR$3,$H318/$G318,$H318-SUM($I318:BQ318)))","v":0},{"$f":"IF(OR(BS$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BS$3,$H318/$G318,$H318-SUM($I318:BR318)))","v":0},{"$f":"IF(OR(BT$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BT$3,$H318/$G318,$H318-SUM($I318:BS318)))","v":0},{"$f":"IF(OR(BU$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BU$3,$H318/$G318,$H318-SUM($I318:BT318)))","v":0},{"$f":"IF(OR(BV$3<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318)>BV$3,$H318/$G318,$H318-SUM($I318:BU318)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G318","v":40.200000000000003},{"$f":"U306","v":0},null,{"$f":"IF(OR(J$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>J$3,$H319/$G319,$H319-SUM($I319:I319)))","v":0},{"$f":"IF(OR(K$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>K$3,$H319/$G319,$H319-SUM($I319:J319)))","v":0},{"$f":"IF(OR(L$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>L$3,$H319/$G319,$H319-SUM($I319:K319)))","v":0},{"$f":"IF(OR(M$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>M$3,$H319/$G319,$H319-SUM($I319:L319)))","v":0},{"$f":"IF(OR(N$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>N$3,$H319/$G319,$H319-SUM($I319:M319)))","v":0},{"$f":"IF(OR(O$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>O$3,$H319/$G319,$H319-SUM($I319:N319)))","v":0},{"$f":"IF(OR(P$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>P$3,$H319/$G319,$H319-SUM($I319:O319)))","v":0},{"$f":"IF(OR(Q$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Q$3,$H319/$G319,$H319-SUM($I319:P319)))","v":0},{"$f":"IF(OR(R$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>R$3,$H319/$G319,$H319-SUM($I319:Q319)))","v":0},{"$f":"IF(OR(S$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>S$3,$H319/$G319,$H319-SUM($I319:R319)))","v":0},{"$f":"IF(OR(T$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>T$3,$H319/$G319,$H319-SUM($I319:S319)))","v":0},{"$f":"IF(OR(U$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>U$3,$H319/$G319,$H319-SUM($I319:T319)))","v":0},{"$f":"IF(OR(V$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>V$3,$H319/$G319,$H319-SUM($I319:U319)))","v":0},{"$f":"IF(OR(W$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>W$3,$H319/$G319,$H319-SUM($I319:V319)))","v":0},{"$f":"IF(OR(X$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>X$3,$H319/$G319,$H319-SUM($I319:W319)))","v":0},{"$f":"IF(OR(Y$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Y$3,$H319/$G319,$H319-SUM($I319:X319)))","v":0},{"$f":"IF(OR(Z$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>Z$3,$H319/$G319,$H319-SUM($I319:Y319)))","v":0},{"$f":"IF(OR(AA$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AA$3,$H319/$G319,$H319-SUM($I319:Z319)))","v":0},{"$f":"IF(OR(AB$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AB$3,$H319/$G319,$H319-SUM($I319:AA319)))","v":0},{"$f":"IF(OR(AC$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AC$3,$H319/$G319,$H319-SUM($I319:AB319)))","v":0},{"$f":"IF(OR(AD$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AD$3,$H319/$G319,$H319-SUM($I319:AC319)))","v":0},{"$f":"IF(OR(AE$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AE$3,$H319/$G319,$H319-SUM($I319:AD319)))","v":0},{"$f":"IF(OR(AF$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AF$3,$H319/$G319,$H319-SUM($I319:AE319)))","v":0},{"$f":"IF(OR(AG$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AG$3,$H319/$G319,$H319-SUM($I319:AF319)))","v":0},{"$f":"IF(OR(AH$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AH$3,$H319/$G319,$H319-SUM($I319:AG319)))","v":0},{"$f":"IF(OR(AI$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AI$3,$H319/$G319,$H319-SUM($I319:AH319)))","v":0},{"$f":"IF(OR(AJ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AJ$3,$H319/$G319,$H319-SUM($I319:AI319)))","v":0},{"$f":"IF(OR(AK$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AK$3,$H319/$G319,$H319-SUM($I319:AJ319)))","v":0},{"$f":"IF(OR(AL$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AL$3,$H319/$G319,$H319-SUM($I319:AK319)))","v":0},{"$f":"IF(OR(AM$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AM$3,$H319/$G319,$H319-SUM($I319:AL319)))","v":0},{"$f":"IF(OR(AN$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AN$3,$H319/$G319,$H319-SUM($I319:AM319)))","v":0},{"$f":"IF(OR(AO$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AO$3,$H319/$G319,$H319-SUM($I319:AN319)))","v":0},{"$f":"IF(OR(AP$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AP$3,$H319/$G319,$H319-SUM($I319:AO319)))","v":0},{"$f":"IF(OR(AQ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AQ$3,$H319/$G319,$H319-SUM($I319:AP319)))","v":0},{"$f":"IF(OR(AR$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AR$3,$H319/$G319,$H319-SUM($I319:AQ319)))","v":0},{"$f":"IF(OR(AS$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AS$3,$H319/$G319,$H319-SUM($I319:AR319)))","v":0},{"$f":"IF(OR(AT$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AT$3,$H319/$G319,$H319-SUM($I319:AS319)))","v":0},{"$f":"IF(OR(AU$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AU$3,$H319/$G319,$H319-SUM($I319:AT319)))","v":0},{"$f":"IF(OR(AV$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AV$3,$H319/$G319,$H319-SUM($I319:AU319)))","v":0},{"$f":"IF(OR(AW$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AW$3,$H319/$G319,$H319-SUM($I319:AV319)))","v":0},{"$f":"IF(OR(AX$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AX$3,$H319/$G319,$H319-SUM($I319:AW319)))","v":0},{"$f":"IF(OR(AY$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AY$3,$H319/$G319,$H319-SUM($I319:AX319)))","v":0},{"$f":"IF(OR(AZ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>AZ$3,$H319/$G319,$H319-SUM($I319:AY319)))","v":0},{"$f":"IF(OR(BA$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BA$3,$H319/$G319,$H319-SUM($I319:AZ319)))","v":0},{"$f":"IF(OR(BB$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BB$3,$H319/$G319,$H319-SUM($I319:BA319)))","v":0},{"$f":"IF(OR(BC$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BC$3,$H319/$G319,$H319-SUM($I319:BB319)))","v":0},{"$f":"IF(OR(BD$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BD$3,$H319/$G319,$H319-SUM($I319:BC319)))","v":0},{"$f":"IF(OR(BE$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BE$3,$H319/$G319,$H319-SUM($I319:BD319)))","v":0},{"$f":"IF(OR(BF$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BF$3,$H319/$G319,$H319-SUM($I319:BE319)))","v":0},{"$f":"IF(OR(BG$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BG$3,$H319/$G319,$H319-SUM($I319:BF319)))","v":0},{"$f":"IF(OR(BH$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BH$3,$H319/$G319,$H319-SUM($I319:BG319)))","v":0},{"$f":"IF(OR(BI$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BI$3,$H319/$G319,$H319-SUM($I319:BH319)))","v":0},{"$f":"IF(OR(BJ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BJ$3,$H319/$G319,$H319-SUM($I319:BI319)))","v":0},{"$f":"IF(OR(BK$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BK$3,$H319/$G319,$H319-SUM($I319:BJ319)))","v":0},{"$f":"IF(OR(BL$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BL$3,$H319/$G319,$H319-SUM($I319:BK319)))","v":0},{"$f":"IF(OR(BM$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BM$3,$H319/$G319,$H319-SUM($I319:BL319)))","v":0},{"$f":"IF(OR(BN$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BN$3,$H319/$G319,$H319-SUM($I319:BM319)))","v":0},{"$f":"IF(OR(BO$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BO$3,$H319/$G319,$H319-SUM($I319:BN319)))","v":0},{"$f":"IF(OR(BP$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BP$3,$H319/$G319,$H319-SUM($I319:BO319)))","v":0},{"$f":"IF(OR(BQ$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BQ$3,$H319/$G319,$H319-SUM($I319:BP319)))","v":0},{"$f":"IF(OR(BR$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BR$3,$H319/$G319,$H319-SUM($I319:BQ319)))","v":0},{"$f":"IF(OR(BS$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BS$3,$H319/$G319,$H319-SUM($I319:BR319)))","v":0},{"$f":"IF(OR(BT$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BT$3,$H319/$G319,$H319-SUM($I319:BS319)))","v":0},{"$f":"IF(OR(BU$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BU$3,$H319/$G319,$H319-SUM($I319:BT319)))","v":0},{"$f":"IF(OR(BV$3<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319)>BV$3,$H319/$G319,$H319-SUM($I319:BU319)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G319","v":40.200000000000003},{"$f":"V306","v":0},null,{"$f":"IF(OR(J$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>J$3,$H320/$G320,$H320-SUM($I320:I320)))","v":0},{"$f":"IF(OR(K$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>K$3,$H320/$G320,$H320-SUM($I320:J320)))","v":0},{"$f":"IF(OR(L$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>L$3,$H320/$G320,$H320-SUM($I320:K320)))","v":0},{"$f":"IF(OR(M$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>M$3,$H320/$G320,$H320-SUM($I320:L320)))","v":0},{"$f":"IF(OR(N$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>N$3,$H320/$G320,$H320-SUM($I320:M320)))","v":0},{"$f":"IF(OR(O$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>O$3,$H320/$G320,$H320-SUM($I320:N320)))","v":0},{"$f":"IF(OR(P$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>P$3,$H320/$G320,$H320-SUM($I320:O320)))","v":0},{"$f":"IF(OR(Q$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Q$3,$H320/$G320,$H320-SUM($I320:P320)))","v":0},{"$f":"IF(OR(R$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>R$3,$H320/$G320,$H320-SUM($I320:Q320)))","v":0},{"$f":"IF(OR(S$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>S$3,$H320/$G320,$H320-SUM($I320:R320)))","v":0},{"$f":"IF(OR(T$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>T$3,$H320/$G320,$H320-SUM($I320:S320)))","v":0},{"$f":"IF(OR(U$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>U$3,$H320/$G320,$H320-SUM($I320:T320)))","v":0},{"$f":"IF(OR(V$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>V$3,$H320/$G320,$H320-SUM($I320:U320)))","v":0},{"$f":"IF(OR(W$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>W$3,$H320/$G320,$H320-SUM($I320:V320)))","v":0},{"$f":"IF(OR(X$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>X$3,$H320/$G320,$H320-SUM($I320:W320)))","v":0},{"$f":"IF(OR(Y$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Y$3,$H320/$G320,$H320-SUM($I320:X320)))","v":0},{"$f":"IF(OR(Z$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>Z$3,$H320/$G320,$H320-SUM($I320:Y320)))","v":0},{"$f":"IF(OR(AA$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AA$3,$H320/$G320,$H320-SUM($I320:Z320)))","v":0},{"$f":"IF(OR(AB$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AB$3,$H320/$G320,$H320-SUM($I320:AA320)))","v":0},{"$f":"IF(OR(AC$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AC$3,$H320/$G320,$H320-SUM($I320:AB320)))","v":0},{"$f":"IF(OR(AD$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AD$3,$H320/$G320,$H320-SUM($I320:AC320)))","v":0},{"$f":"IF(OR(AE$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AE$3,$H320/$G320,$H320-SUM($I320:AD320)))","v":0},{"$f":"IF(OR(AF$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AF$3,$H320/$G320,$H320-SUM($I320:AE320)))","v":0},{"$f":"IF(OR(AG$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AG$3,$H320/$G320,$H320-SUM($I320:AF320)))","v":0},{"$f":"IF(OR(AH$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AH$3,$H320/$G320,$H320-SUM($I320:AG320)))","v":0},{"$f":"IF(OR(AI$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AI$3,$H320/$G320,$H320-SUM($I320:AH320)))","v":0},{"$f":"IF(OR(AJ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AJ$3,$H320/$G320,$H320-SUM($I320:AI320)))","v":0},{"$f":"IF(OR(AK$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AK$3,$H320/$G320,$H320-SUM($I320:AJ320)))","v":0},{"$f":"IF(OR(AL$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AL$3,$H320/$G320,$H320-SUM($I320:AK320)))","v":0},{"$f":"IF(OR(AM$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AM$3,$H320/$G320,$H320-SUM($I320:AL320)))","v":0},{"$f":"IF(OR(AN$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AN$3,$H320/$G320,$H320-SUM($I320:AM320)))","v":0},{"$f":"IF(OR(AO$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AO$3,$H320/$G320,$H320-SUM($I320:AN320)))","v":0},{"$f":"IF(OR(AP$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AP$3,$H320/$G320,$H320-SUM($I320:AO320)))","v":0},{"$f":"IF(OR(AQ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AQ$3,$H320/$G320,$H320-SUM($I320:AP320)))","v":0},{"$f":"IF(OR(AR$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AR$3,$H320/$G320,$H320-SUM($I320:AQ320)))","v":0},{"$f":"IF(OR(AS$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AS$3,$H320/$G320,$H320-SUM($I320:AR320)))","v":0},{"$f":"IF(OR(AT$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AT$3,$H320/$G320,$H320-SUM($I320:AS320)))","v":0},{"$f":"IF(OR(AU$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AU$3,$H320/$G320,$H320-SUM($I320:AT320)))","v":0},{"$f":"IF(OR(AV$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AV$3,$H320/$G320,$H320-SUM($I320:AU320)))","v":0},{"$f":"IF(OR(AW$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AW$3,$H320/$G320,$H320-SUM($I320:AV320)))","v":0},{"$f":"IF(OR(AX$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AX$3,$H320/$G320,$H320-SUM($I320:AW320)))","v":0},{"$f":"IF(OR(AY$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AY$3,$H320/$G320,$H320-SUM($I320:AX320)))","v":0},{"$f":"IF(OR(AZ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>AZ$3,$H320/$G320,$H320-SUM($I320:AY320)))","v":0},{"$f":"IF(OR(BA$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BA$3,$H320/$G320,$H320-SUM($I320:AZ320)))","v":0},{"$f":"IF(OR(BB$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BB$3,$H320/$G320,$H320-SUM($I320:BA320)))","v":0},{"$f":"IF(OR(BC$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BC$3,$H320/$G320,$H320-SUM($I320:BB320)))","v":0},{"$f":"IF(OR(BD$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BD$3,$H320/$G320,$H320-SUM($I320:BC320)))","v":0},{"$f":"IF(OR(BE$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BE$3,$H320/$G320,$H320-SUM($I320:BD320)))","v":0},{"$f":"IF(OR(BF$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BF$3,$H320/$G320,$H320-SUM($I320:BE320)))","v":0},{"$f":"IF(OR(BG$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BG$3,$H320/$G320,$H320-SUM($I320:BF320)))","v":0},{"$f":"IF(OR(BH$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BH$3,$H320/$G320,$H320-SUM($I320:BG320)))","v":0},{"$f":"IF(OR(BI$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BI$3,$H320/$G320,$H320-SUM($I320:BH320)))","v":0},{"$f":"IF(OR(BJ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BJ$3,$H320/$G320,$H320-SUM($I320:BI320)))","v":0},{"$f":"IF(OR(BK$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BK$3,$H320/$G320,$H320-SUM($I320:BJ320)))","v":0},{"$f":"IF(OR(BL$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BL$3,$H320/$G320,$H320-SUM($I320:BK320)))","v":0},{"$f":"IF(OR(BM$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BM$3,$H320/$G320,$H320-SUM($I320:BL320)))","v":0},{"$f":"IF(OR(BN$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BN$3,$H320/$G320,$H320-SUM($I320:BM320)))","v":0},{"$f":"IF(OR(BO$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BO$3,$H320/$G320,$H320-SUM($I320:BN320)))","v":0},{"$f":"IF(OR(BP$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BP$3,$H320/$G320,$H320-SUM($I320:BO320)))","v":0},{"$f":"IF(OR(BQ$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BQ$3,$H320/$G320,$H320-SUM($I320:BP320)))","v":0},{"$f":"IF(OR(BR$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BR$3,$H320/$G320,$H320-SUM($I320:BQ320)))","v":0},{"$f":"IF(OR(BS$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BS$3,$H320/$G320,$H320-SUM($I320:BR320)))","v":0},{"$f":"IF(OR(BT$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BT$3,$H320/$G320,$H320-SUM($I320:BS320)))","v":0},{"$f":"IF(OR(BU$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BU$3,$H320/$G320,$H320-SUM($I320:BT320)))","v":0},{"$f":"IF(OR(BV$3<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320)>BV$3,$H320/$G320,$H320-SUM($I320:BU320)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G320","v":40.200000000000003},{"$f":"W306","v":0},null,{"$f":"IF(OR(J$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>J$3,$H321/$G321,$H321-SUM($I321:I321)))","v":0},{"$f":"IF(OR(K$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>K$3,$H321/$G321,$H321-SUM($I321:J321)))","v":0},{"$f":"IF(OR(L$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>L$3,$H321/$G321,$H321-SUM($I321:K321)))","v":0},{"$f":"IF(OR(M$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>M$3,$H321/$G321,$H321-SUM($I321:L321)))","v":0},{"$f":"IF(OR(N$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>N$3,$H321/$G321,$H321-SUM($I321:M321)))","v":0},{"$f":"IF(OR(O$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>O$3,$H321/$G321,$H321-SUM($I321:N321)))","v":0},{"$f":"IF(OR(P$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>P$3,$H321/$G321,$H321-SUM($I321:O321)))","v":0},{"$f":"IF(OR(Q$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Q$3,$H321/$G321,$H321-SUM($I321:P321)))","v":0},{"$f":"IF(OR(R$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>R$3,$H321/$G321,$H321-SUM($I321:Q321)))","v":0},{"$f":"IF(OR(S$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>S$3,$H321/$G321,$H321-SUM($I321:R321)))","v":0},{"$f":"IF(OR(T$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>T$3,$H321/$G321,$H321-SUM($I321:S321)))","v":0},{"$f":"IF(OR(U$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>U$3,$H321/$G321,$H321-SUM($I321:T321)))","v":0},{"$f":"IF(OR(V$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>V$3,$H321/$G321,$H321-SUM($I321:U321)))","v":0},{"$f":"IF(OR(W$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>W$3,$H321/$G321,$H321-SUM($I321:V321)))","v":0},{"$f":"IF(OR(X$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>X$3,$H321/$G321,$H321-SUM($I321:W321)))","v":0},{"$f":"IF(OR(Y$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Y$3,$H321/$G321,$H321-SUM($I321:X321)))","v":0},{"$f":"IF(OR(Z$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>Z$3,$H321/$G321,$H321-SUM($I321:Y321)))","v":0},{"$f":"IF(OR(AA$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AA$3,$H321/$G321,$H321-SUM($I321:Z321)))","v":0},{"$f":"IF(OR(AB$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AB$3,$H321/$G321,$H321-SUM($I321:AA321)))","v":0},{"$f":"IF(OR(AC$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AC$3,$H321/$G321,$H321-SUM($I321:AB321)))","v":0},{"$f":"IF(OR(AD$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AD$3,$H321/$G321,$H321-SUM($I321:AC321)))","v":0},{"$f":"IF(OR(AE$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AE$3,$H321/$G321,$H321-SUM($I321:AD321)))","v":0},{"$f":"IF(OR(AF$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AF$3,$H321/$G321,$H321-SUM($I321:AE321)))","v":0},{"$f":"IF(OR(AG$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AG$3,$H321/$G321,$H321-SUM($I321:AF321)))","v":0},{"$f":"IF(OR(AH$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AH$3,$H321/$G321,$H321-SUM($I321:AG321)))","v":0},{"$f":"IF(OR(AI$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AI$3,$H321/$G321,$H321-SUM($I321:AH321)))","v":0},{"$f":"IF(OR(AJ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AJ$3,$H321/$G321,$H321-SUM($I321:AI321)))","v":0},{"$f":"IF(OR(AK$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AK$3,$H321/$G321,$H321-SUM($I321:AJ321)))","v":0},{"$f":"IF(OR(AL$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AL$3,$H321/$G321,$H321-SUM($I321:AK321)))","v":0},{"$f":"IF(OR(AM$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AM$3,$H321/$G321,$H321-SUM($I321:AL321)))","v":0},{"$f":"IF(OR(AN$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AN$3,$H321/$G321,$H321-SUM($I321:AM321)))","v":0},{"$f":"IF(OR(AO$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AO$3,$H321/$G321,$H321-SUM($I321:AN321)))","v":0},{"$f":"IF(OR(AP$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AP$3,$H321/$G321,$H321-SUM($I321:AO321)))","v":0},{"$f":"IF(OR(AQ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AQ$3,$H321/$G321,$H321-SUM($I321:AP321)))","v":0},{"$f":"IF(OR(AR$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AR$3,$H321/$G321,$H321-SUM($I321:AQ321)))","v":0},{"$f":"IF(OR(AS$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AS$3,$H321/$G321,$H321-SUM($I321:AR321)))","v":0},{"$f":"IF(OR(AT$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AT$3,$H321/$G321,$H321-SUM($I321:AS321)))","v":0},{"$f":"IF(OR(AU$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AU$3,$H321/$G321,$H321-SUM($I321:AT321)))","v":0},{"$f":"IF(OR(AV$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AV$3,$H321/$G321,$H321-SUM($I321:AU321)))","v":0},{"$f":"IF(OR(AW$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AW$3,$H321/$G321,$H321-SUM($I321:AV321)))","v":0},{"$f":"IF(OR(AX$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AX$3,$H321/$G321,$H321-SUM($I321:AW321)))","v":0},{"$f":"IF(OR(AY$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AY$3,$H321/$G321,$H321-SUM($I321:AX321)))","v":0},{"$f":"IF(OR(AZ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>AZ$3,$H321/$G321,$H321-SUM($I321:AY321)))","v":0},{"$f":"IF(OR(BA$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BA$3,$H321/$G321,$H321-SUM($I321:AZ321)))","v":0},{"$f":"IF(OR(BB$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BB$3,$H321/$G321,$H321-SUM($I321:BA321)))","v":0},{"$f":"IF(OR(BC$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BC$3,$H321/$G321,$H321-SUM($I321:BB321)))","v":0},{"$f":"IF(OR(BD$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BD$3,$H321/$G321,$H321-SUM($I321:BC321)))","v":0},{"$f":"IF(OR(BE$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BE$3,$H321/$G321,$H321-SUM($I321:BD321)))","v":0},{"$f":"IF(OR(BF$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BF$3,$H321/$G321,$H321-SUM($I321:BE321)))","v":0},{"$f":"IF(OR(BG$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BG$3,$H321/$G321,$H321-SUM($I321:BF321)))","v":0},{"$f":"IF(OR(BH$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BH$3,$H321/$G321,$H321-SUM($I321:BG321)))","v":0},{"$f":"IF(OR(BI$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BI$3,$H321/$G321,$H321-SUM($I321:BH321)))","v":0},{"$f":"IF(OR(BJ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BJ$3,$H321/$G321,$H321-SUM($I321:BI321)))","v":0},{"$f":"IF(OR(BK$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BK$3,$H321/$G321,$H321-SUM($I321:BJ321)))","v":0},{"$f":"IF(OR(BL$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BL$3,$H321/$G321,$H321-SUM($I321:BK321)))","v":0},{"$f":"IF(OR(BM$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BM$3,$H321/$G321,$H321-SUM($I321:BL321)))","v":0},{"$f":"IF(OR(BN$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BN$3,$H321/$G321,$H321-SUM($I321:BM321)))","v":0},{"$f":"IF(OR(BO$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BO$3,$H321/$G321,$H321-SUM($I321:BN321)))","v":0},{"$f":"IF(OR(BP$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BP$3,$H321/$G321,$H321-SUM($I321:BO321)))","v":0},{"$f":"IF(OR(BQ$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BQ$3,$H321/$G321,$H321-SUM($I321:BP321)))","v":0},{"$f":"IF(OR(BR$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BR$3,$H321/$G321,$H321-SUM($I321:BQ321)))","v":0},{"$f":"IF(OR(BS$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BS$3,$H321/$G321,$H321-SUM($I321:BR321)))","v":0},{"$f":"IF(OR(BT$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BT$3,$H321/$G321,$H321-SUM($I321:BS321)))","v":0},{"$f":"IF(OR(BU$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BU$3,$H321/$G321,$H321-SUM($I321:BT321)))","v":0},{"$f":"IF(OR(BV$3<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321)>BV$3,$H321/$G321,$H321-SUM($I321:BU321)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G321","v":40.200000000000003},{"$f":"X306","v":0},null,{"$f":"IF(OR(J$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>J$3,$H322/$G322,$H322-SUM($I322:I322)))","v":0},{"$f":"IF(OR(K$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>K$3,$H322/$G322,$H322-SUM($I322:J322)))","v":0},{"$f":"IF(OR(L$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>L$3,$H322/$G322,$H322-SUM($I322:K322)))","v":0},{"$f":"IF(OR(M$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>M$3,$H322/$G322,$H322-SUM($I322:L322)))","v":0},{"$f":"IF(OR(N$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>N$3,$H322/$G322,$H322-SUM($I322:M322)))","v":0},{"$f":"IF(OR(O$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>O$3,$H322/$G322,$H322-SUM($I322:N322)))","v":0},{"$f":"IF(OR(P$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>P$3,$H322/$G322,$H322-SUM($I322:O322)))","v":0},{"$f":"IF(OR(Q$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Q$3,$H322/$G322,$H322-SUM($I322:P322)))","v":0},{"$f":"IF(OR(R$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>R$3,$H322/$G322,$H322-SUM($I322:Q322)))","v":0},{"$f":"IF(OR(S$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>S$3,$H322/$G322,$H322-SUM($I322:R322)))","v":0},{"$f":"IF(OR(T$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>T$3,$H322/$G322,$H322-SUM($I322:S322)))","v":0},{"$f":"IF(OR(U$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>U$3,$H322/$G322,$H322-SUM($I322:T322)))","v":0},{"$f":"IF(OR(V$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>V$3,$H322/$G322,$H322-SUM($I322:U322)))","v":0},{"$f":"IF(OR(W$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>W$3,$H322/$G322,$H322-SUM($I322:V322)))","v":0},{"$f":"IF(OR(X$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>X$3,$H322/$G322,$H322-SUM($I322:W322)))","v":0},{"$f":"IF(OR(Y$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Y$3,$H322/$G322,$H322-SUM($I322:X322)))","v":0},{"$f":"IF(OR(Z$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>Z$3,$H322/$G322,$H322-SUM($I322:Y322)))","v":0},{"$f":"IF(OR(AA$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AA$3,$H322/$G322,$H322-SUM($I322:Z322)))","v":0},{"$f":"IF(OR(AB$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AB$3,$H322/$G322,$H322-SUM($I322:AA322)))","v":0},{"$f":"IF(OR(AC$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AC$3,$H322/$G322,$H322-SUM($I322:AB322)))","v":0},{"$f":"IF(OR(AD$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AD$3,$H322/$G322,$H322-SUM($I322:AC322)))","v":0},{"$f":"IF(OR(AE$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AE$3,$H322/$G322,$H322-SUM($I322:AD322)))","v":0},{"$f":"IF(OR(AF$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AF$3,$H322/$G322,$H322-SUM($I322:AE322)))","v":0},{"$f":"IF(OR(AG$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AG$3,$H322/$G322,$H322-SUM($I322:AF322)))","v":0},{"$f":"IF(OR(AH$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AH$3,$H322/$G322,$H322-SUM($I322:AG322)))","v":0},{"$f":"IF(OR(AI$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AI$3,$H322/$G322,$H322-SUM($I322:AH322)))","v":0},{"$f":"IF(OR(AJ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AJ$3,$H322/$G322,$H322-SUM($I322:AI322)))","v":0},{"$f":"IF(OR(AK$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AK$3,$H322/$G322,$H322-SUM($I322:AJ322)))","v":0},{"$f":"IF(OR(AL$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AL$3,$H322/$G322,$H322-SUM($I322:AK322)))","v":0},{"$f":"IF(OR(AM$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AM$3,$H322/$G322,$H322-SUM($I322:AL322)))","v":0},{"$f":"IF(OR(AN$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AN$3,$H322/$G322,$H322-SUM($I322:AM322)))","v":0},{"$f":"IF(OR(AO$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AO$3,$H322/$G322,$H322-SUM($I322:AN322)))","v":0},{"$f":"IF(OR(AP$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AP$3,$H322/$G322,$H322-SUM($I322:AO322)))","v":0},{"$f":"IF(OR(AQ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AQ$3,$H322/$G322,$H322-SUM($I322:AP322)))","v":0},{"$f":"IF(OR(AR$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AR$3,$H322/$G322,$H322-SUM($I322:AQ322)))","v":0},{"$f":"IF(OR(AS$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AS$3,$H322/$G322,$H322-SUM($I322:AR322)))","v":0},{"$f":"IF(OR(AT$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AT$3,$H322/$G322,$H322-SUM($I322:AS322)))","v":0},{"$f":"IF(OR(AU$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AU$3,$H322/$G322,$H322-SUM($I322:AT322)))","v":0},{"$f":"IF(OR(AV$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AV$3,$H322/$G322,$H322-SUM($I322:AU322)))","v":0},{"$f":"IF(OR(AW$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AW$3,$H322/$G322,$H322-SUM($I322:AV322)))","v":0},{"$f":"IF(OR(AX$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AX$3,$H322/$G322,$H322-SUM($I322:AW322)))","v":0},{"$f":"IF(OR(AY$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AY$3,$H322/$G322,$H322-SUM($I322:AX322)))","v":0},{"$f":"IF(OR(AZ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>AZ$3,$H322/$G322,$H322-SUM($I322:AY322)))","v":0},{"$f":"IF(OR(BA$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BA$3,$H322/$G322,$H322-SUM($I322:AZ322)))","v":0},{"$f":"IF(OR(BB$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BB$3,$H322/$G322,$H322-SUM($I322:BA322)))","v":0},{"$f":"IF(OR(BC$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BC$3,$H322/$G322,$H322-SUM($I322:BB322)))","v":0},{"$f":"IF(OR(BD$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BD$3,$H322/$G322,$H322-SUM($I322:BC322)))","v":0},{"$f":"IF(OR(BE$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BE$3,$H322/$G322,$H322-SUM($I322:BD322)))","v":0},{"$f":"IF(OR(BF$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BF$3,$H322/$G322,$H322-SUM($I322:BE322)))","v":0},{"$f":"IF(OR(BG$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BG$3,$H322/$G322,$H322-SUM($I322:BF322)))","v":0},{"$f":"IF(OR(BH$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BH$3,$H322/$G322,$H322-SUM($I322:BG322)))","v":0},{"$f":"IF(OR(BI$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BI$3,$H322/$G322,$H322-SUM($I322:BH322)))","v":0},{"$f":"IF(OR(BJ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BJ$3,$H322/$G322,$H322-SUM($I322:BI322)))","v":0},{"$f":"IF(OR(BK$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BK$3,$H322/$G322,$H322-SUM($I322:BJ322)))","v":0},{"$f":"IF(OR(BL$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BL$3,$H322/$G322,$H322-SUM($I322:BK322)))","v":0},{"$f":"IF(OR(BM$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BM$3,$H322/$G322,$H322-SUM($I322:BL322)))","v":0},{"$f":"IF(OR(BN$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BN$3,$H322/$G322,$H322-SUM($I322:BM322)))","v":0},{"$f":"IF(OR(BO$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BO$3,$H322/$G322,$H322-SUM($I322:BN322)))","v":0},{"$f":"IF(OR(BP$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BP$3,$H322/$G322,$H322-SUM($I322:BO322)))","v":0},{"$f":"IF(OR(BQ$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BQ$3,$H322/$G322,$H322-SUM($I322:BP322)))","v":0},{"$f":"IF(OR(BR$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BR$3,$H322/$G322,$H322-SUM($I322:BQ322)))","v":0},{"$f":"IF(OR(BS$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BS$3,$H322/$G322,$H322-SUM($I322:BR322)))","v":0},{"$f":"IF(OR(BT$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BT$3,$H322/$G322,$H322-SUM($I322:BS322)))","v":0},{"$f":"IF(OR(BU$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BU$3,$H322/$G322,$H322-SUM($I322:BT322)))","v":0},{"$f":"IF(OR(BV$3<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322)>BV$3,$H322/$G322,$H322-SUM($I322:BU322)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A300)","v":40.200000000000003},{"$f":"Y306","v":0},null,{"$f":"IF(OR(J$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>J$3,$H323/$G323,$H323-SUM($I323:I323)))","v":0},{"$f":"IF(OR(K$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>K$3,$H323/$G323,$H323-SUM($I323:J323)))","v":0},{"$f":"IF(OR(L$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>L$3,$H323/$G323,$H323-SUM($I323:K323)))","v":0},{"$f":"IF(OR(M$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>M$3,$H323/$G323,$H323-SUM($I323:L323)))","v":0},{"$f":"IF(OR(N$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>N$3,$H323/$G323,$H323-SUM($I323:M323)))","v":0},{"$f":"IF(OR(O$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>O$3,$H323/$G323,$H323-SUM($I323:N323)))","v":0},{"$f":"IF(OR(P$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>P$3,$H323/$G323,$H323-SUM($I323:O323)))","v":0},{"$f":"IF(OR(Q$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Q$3,$H323/$G323,$H323-SUM($I323:P323)))","v":0},{"$f":"IF(OR(R$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>R$3,$H323/$G323,$H323-SUM($I323:Q323)))","v":0},{"$f":"IF(OR(S$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>S$3,$H323/$G323,$H323-SUM($I323:R323)))","v":0},{"$f":"IF(OR(T$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>T$3,$H323/$G323,$H323-SUM($I323:S323)))","v":0},{"$f":"IF(OR(U$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>U$3,$H323/$G323,$H323-SUM($I323:T323)))","v":0},{"$f":"IF(OR(V$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>V$3,$H323/$G323,$H323-SUM($I323:U323)))","v":0},{"$f":"IF(OR(W$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>W$3,$H323/$G323,$H323-SUM($I323:V323)))","v":0},{"$f":"IF(OR(X$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>X$3,$H323/$G323,$H323-SUM($I323:W323)))","v":0},{"$f":"IF(OR(Y$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Y$3,$H323/$G323,$H323-SUM($I323:X323)))","v":0},{"$f":"IF(OR(Z$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>Z$3,$H323/$G323,$H323-SUM($I323:Y323)))","v":0},{"$f":"IF(OR(AA$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AA$3,$H323/$G323,$H323-SUM($I323:Z323)))","v":0},{"$f":"IF(OR(AB$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AB$3,$H323/$G323,$H323-SUM($I323:AA323)))","v":0},{"$f":"IF(OR(AC$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AC$3,$H323/$G323,$H323-SUM($I323:AB323)))","v":0},{"$f":"IF(OR(AD$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AD$3,$H323/$G323,$H323-SUM($I323:AC323)))","v":0},{"$f":"IF(OR(AE$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AE$3,$H323/$G323,$H323-SUM($I323:AD323)))","v":0},{"$f":"IF(OR(AF$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AF$3,$H323/$G323,$H323-SUM($I323:AE323)))","v":0},{"$f":"IF(OR(AG$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AG$3,$H323/$G323,$H323-SUM($I323:AF323)))","v":0},{"$f":"IF(OR(AH$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AH$3,$H323/$G323,$H323-SUM($I323:AG323)))","v":0},{"$f":"IF(OR(AI$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AI$3,$H323/$G323,$H323-SUM($I323:AH323)))","v":0},{"$f":"IF(OR(AJ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AJ$3,$H323/$G323,$H323-SUM($I323:AI323)))","v":0},{"$f":"IF(OR(AK$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AK$3,$H323/$G323,$H323-SUM($I323:AJ323)))","v":0},{"$f":"IF(OR(AL$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AL$3,$H323/$G323,$H323-SUM($I323:AK323)))","v":0},{"$f":"IF(OR(AM$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AM$3,$H323/$G323,$H323-SUM($I323:AL323)))","v":0},{"$f":"IF(OR(AN$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AN$3,$H323/$G323,$H323-SUM($I323:AM323)))","v":0},{"$f":"IF(OR(AO$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AO$3,$H323/$G323,$H323-SUM($I323:AN323)))","v":0},{"$f":"IF(OR(AP$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AP$3,$H323/$G323,$H323-SUM($I323:AO323)))","v":0},{"$f":"IF(OR(AQ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AQ$3,$H323/$G323,$H323-SUM($I323:AP323)))","v":0},{"$f":"IF(OR(AR$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AR$3,$H323/$G323,$H323-SUM($I323:AQ323)))","v":0},{"$f":"IF(OR(AS$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AS$3,$H323/$G323,$H323-SUM($I323:AR323)))","v":0},{"$f":"IF(OR(AT$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AT$3,$H323/$G323,$H323-SUM($I323:AS323)))","v":0},{"$f":"IF(OR(AU$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AU$3,$H323/$G323,$H323-SUM($I323:AT323)))","v":0},{"$f":"IF(OR(AV$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AV$3,$H323/$G323,$H323-SUM($I323:AU323)))","v":0},{"$f":"IF(OR(AW$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AW$3,$H323/$G323,$H323-SUM($I323:AV323)))","v":0},{"$f":"IF(OR(AX$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AX$3,$H323/$G323,$H323-SUM($I323:AW323)))","v":0},{"$f":"IF(OR(AY$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AY$3,$H323/$G323,$H323-SUM($I323:AX323)))","v":0},{"$f":"IF(OR(AZ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>AZ$3,$H323/$G323,$H323-SUM($I323:AY323)))","v":0},{"$f":"IF(OR(BA$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BA$3,$H323/$G323,$H323-SUM($I323:AZ323)))","v":0},{"$f":"IF(OR(BB$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BB$3,$H323/$G323,$H323-SUM($I323:BA323)))","v":0},{"$f":"IF(OR(BC$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BC$3,$H323/$G323,$H323-SUM($I323:BB323)))","v":0},{"$f":"IF(OR(BD$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BD$3,$H323/$G323,$H323-SUM($I323:BC323)))","v":0},{"$f":"IF(OR(BE$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BE$3,$H323/$G323,$H323-SUM($I323:BD323)))","v":0},{"$f":"IF(OR(BF$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BF$3,$H323/$G323,$H323-SUM($I323:BE323)))","v":0},{"$f":"IF(OR(BG$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BG$3,$H323/$G323,$H323-SUM($I323:BF323)))","v":0},{"$f":"IF(OR(BH$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BH$3,$H323/$G323,$H323-SUM($I323:BG323)))","v":0},{"$f":"IF(OR(BI$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BI$3,$H323/$G323,$H323-SUM($I323:BH323)))","v":0},{"$f":"IF(OR(BJ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BJ$3,$H323/$G323,$H323-SUM($I323:BI323)))","v":0},{"$f":"IF(OR(BK$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BK$3,$H323/$G323,$H323-SUM($I323:BJ323)))","v":0},{"$f":"IF(OR(BL$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BL$3,$H323/$G323,$H323-SUM($I323:BK323)))","v":0},{"$f":"IF(OR(BM$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BM$3,$H323/$G323,$H323-SUM($I323:BL323)))","v":0},{"$f":"IF(OR(BN$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BN$3,$H323/$G323,$H323-SUM($I323:BM323)))","v":0},{"$f":"IF(OR(BO$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BO$3,$H323/$G323,$H323-SUM($I323:BN323)))","v":0},{"$f":"IF(OR(BP$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BP$3,$H323/$G323,$H323-SUM($I323:BO323)))","v":0},{"$f":"IF(OR(BQ$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BQ$3,$H323/$G323,$H323-SUM($I323:BP323)))","v":0},{"$f":"IF(OR(BR$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BR$3,$H323/$G323,$H323-SUM($I323:BQ323)))","v":0},{"$f":"IF(OR(BS$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BS$3,$H323/$G323,$H323-SUM($I323:BR323)))","v":0},{"$f":"IF(OR(BT$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BT$3,$H323/$G323,$H323-SUM($I323:BS323)))","v":0},{"$f":"IF(OR(BU$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BU$3,$H323/$G323,$H323-SUM($I323:BT323)))","v":0},{"$f":"IF(OR(BV$3<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323)>BV$3,$H323/$G323,$H323-SUM($I323:BU323)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G323","v":40.200000000000003},{"$f":"Z306","v":0},null,{"$f":"IF(OR(J$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>J$3,$H324/$G324,$H324-SUM($I324:I324)))","v":0},{"$f":"IF(OR(K$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>K$3,$H324/$G324,$H324-SUM($I324:J324)))","v":0},{"$f":"IF(OR(L$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>L$3,$H324/$G324,$H324-SUM($I324:K324)))","v":0},{"$f":"IF(OR(M$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>M$3,$H324/$G324,$H324-SUM($I324:L324)))","v":0},{"$f":"IF(OR(N$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>N$3,$H324/$G324,$H324-SUM($I324:M324)))","v":0},{"$f":"IF(OR(O$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>O$3,$H324/$G324,$H324-SUM($I324:N324)))","v":0},{"$f":"IF(OR(P$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>P$3,$H324/$G324,$H324-SUM($I324:O324)))","v":0},{"$f":"IF(OR(Q$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Q$3,$H324/$G324,$H324-SUM($I324:P324)))","v":0},{"$f":"IF(OR(R$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>R$3,$H324/$G324,$H324-SUM($I324:Q324)))","v":0},{"$f":"IF(OR(S$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>S$3,$H324/$G324,$H324-SUM($I324:R324)))","v":0},{"$f":"IF(OR(T$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>T$3,$H324/$G324,$H324-SUM($I324:S324)))","v":0},{"$f":"IF(OR(U$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>U$3,$H324/$G324,$H324-SUM($I324:T324)))","v":0},{"$f":"IF(OR(V$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>V$3,$H324/$G324,$H324-SUM($I324:U324)))","v":0},{"$f":"IF(OR(W$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>W$3,$H324/$G324,$H324-SUM($I324:V324)))","v":0},{"$f":"IF(OR(X$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>X$3,$H324/$G324,$H324-SUM($I324:W324)))","v":0},{"$f":"IF(OR(Y$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Y$3,$H324/$G324,$H324-SUM($I324:X324)))","v":0},{"$f":"IF(OR(Z$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>Z$3,$H324/$G324,$H324-SUM($I324:Y324)))","v":0},{"$f":"IF(OR(AA$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AA$3,$H324/$G324,$H324-SUM($I324:Z324)))","v":0},{"$f":"IF(OR(AB$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AB$3,$H324/$G324,$H324-SUM($I324:AA324)))","v":0},{"$f":"IF(OR(AC$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AC$3,$H324/$G324,$H324-SUM($I324:AB324)))","v":0},{"$f":"IF(OR(AD$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AD$3,$H324/$G324,$H324-SUM($I324:AC324)))","v":0},{"$f":"IF(OR(AE$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AE$3,$H324/$G324,$H324-SUM($I324:AD324)))","v":0},{"$f":"IF(OR(AF$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AF$3,$H324/$G324,$H324-SUM($I324:AE324)))","v":0},{"$f":"IF(OR(AG$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AG$3,$H324/$G324,$H324-SUM($I324:AF324)))","v":0},{"$f":"IF(OR(AH$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AH$3,$H324/$G324,$H324-SUM($I324:AG324)))","v":0},{"$f":"IF(OR(AI$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AI$3,$H324/$G324,$H324-SUM($I324:AH324)))","v":0},{"$f":"IF(OR(AJ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AJ$3,$H324/$G324,$H324-SUM($I324:AI324)))","v":0},{"$f":"IF(OR(AK$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AK$3,$H324/$G324,$H324-SUM($I324:AJ324)))","v":0},{"$f":"IF(OR(AL$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AL$3,$H324/$G324,$H324-SUM($I324:AK324)))","v":0},{"$f":"IF(OR(AM$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AM$3,$H324/$G324,$H324-SUM($I324:AL324)))","v":0},{"$f":"IF(OR(AN$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AN$3,$H324/$G324,$H324-SUM($I324:AM324)))","v":0},{"$f":"IF(OR(AO$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AO$3,$H324/$G324,$H324-SUM($I324:AN324)))","v":0},{"$f":"IF(OR(AP$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AP$3,$H324/$G324,$H324-SUM($I324:AO324)))","v":0},{"$f":"IF(OR(AQ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AQ$3,$H324/$G324,$H324-SUM($I324:AP324)))","v":0},{"$f":"IF(OR(AR$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AR$3,$H324/$G324,$H324-SUM($I324:AQ324)))","v":0},{"$f":"IF(OR(AS$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AS$3,$H324/$G324,$H324-SUM($I324:AR324)))","v":0},{"$f":"IF(OR(AT$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AT$3,$H324/$G324,$H324-SUM($I324:AS324)))","v":0},{"$f":"IF(OR(AU$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AU$3,$H324/$G324,$H324-SUM($I324:AT324)))","v":0},{"$f":"IF(OR(AV$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AV$3,$H324/$G324,$H324-SUM($I324:AU324)))","v":0},{"$f":"IF(OR(AW$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AW$3,$H324/$G324,$H324-SUM($I324:AV324)))","v":0},{"$f":"IF(OR(AX$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AX$3,$H324/$G324,$H324-SUM($I324:AW324)))","v":0},{"$f":"IF(OR(AY$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AY$3,$H324/$G324,$H324-SUM($I324:AX324)))","v":0},{"$f":"IF(OR(AZ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>AZ$3,$H324/$G324,$H324-SUM($I324:AY324)))","v":0},{"$f":"IF(OR(BA$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BA$3,$H324/$G324,$H324-SUM($I324:AZ324)))","v":0},{"$f":"IF(OR(BB$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BB$3,$H324/$G324,$H324-SUM($I324:BA324)))","v":0},{"$f":"IF(OR(BC$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BC$3,$H324/$G324,$H324-SUM($I324:BB324)))","v":0},{"$f":"IF(OR(BD$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BD$3,$H324/$G324,$H324-SUM($I324:BC324)))","v":0},{"$f":"IF(OR(BE$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BE$3,$H324/$G324,$H324-SUM($I324:BD324)))","v":0},{"$f":"IF(OR(BF$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BF$3,$H324/$G324,$H324-SUM($I324:BE324)))","v":0},{"$f":"IF(OR(BG$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BG$3,$H324/$G324,$H324-SUM($I324:BF324)))","v":0},{"$f":"IF(OR(BH$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BH$3,$H324/$G324,$H324-SUM($I324:BG324)))","v":0},{"$f":"IF(OR(BI$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BI$3,$H324/$G324,$H324-SUM($I324:BH324)))","v":0},{"$f":"IF(OR(BJ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BJ$3,$H324/$G324,$H324-SUM($I324:BI324)))","v":0},{"$f":"IF(OR(BK$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BK$3,$H324/$G324,$H324-SUM($I324:BJ324)))","v":0},{"$f":"IF(OR(BL$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BL$3,$H324/$G324,$H324-SUM($I324:BK324)))","v":0},{"$f":"IF(OR(BM$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BM$3,$H324/$G324,$H324-SUM($I324:BL324)))","v":0},{"$f":"IF(OR(BN$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BN$3,$H324/$G324,$H324-SUM($I324:BM324)))","v":0},{"$f":"IF(OR(BO$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BO$3,$H324/$G324,$H324-SUM($I324:BN324)))","v":0},{"$f":"IF(OR(BP$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BP$3,$H324/$G324,$H324-SUM($I324:BO324)))","v":0},{"$f":"IF(OR(BQ$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BQ$3,$H324/$G324,$H324-SUM($I324:BP324)))","v":0},{"$f":"IF(OR(BR$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BR$3,$H324/$G324,$H324-SUM($I324:BQ324)))","v":0},{"$f":"IF(OR(BS$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BS$3,$H324/$G324,$H324-SUM($I324:BR324)))","v":0},{"$f":"IF(OR(BT$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BT$3,$H324/$G324,$H324-SUM($I324:BS324)))","v":0},{"$f":"IF(OR(BU$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BU$3,$H324/$G324,$H324-SUM($I324:BT324)))","v":0},{"$f":"IF(OR(BV$3<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324)>BV$3,$H324/$G324,$H324-SUM($I324:BU324)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,40.200000000000003,{"$f":"AA306","v":0},null,{"$f":"IF(OR(J$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>J$3,$H325/$G325,$H325-SUM($I325:I325)))","v":0},{"$f":"IF(OR(K$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>K$3,$H325/$G325,$H325-SUM($I325:J325)))","v":0},{"$f":"IF(OR(L$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>L$3,$H325/$G325,$H325-SUM($I325:K325)))","v":0},{"$f":"IF(OR(M$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>M$3,$H325/$G325,$H325-SUM($I325:L325)))","v":0},{"$f":"IF(OR(N$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>N$3,$H325/$G325,$H325-SUM($I325:M325)))","v":0},{"$f":"IF(OR(O$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>O$3,$H325/$G325,$H325-SUM($I325:N325)))","v":0},{"$f":"IF(OR(P$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>P$3,$H325/$G325,$H325-SUM($I325:O325)))","v":0},{"$f":"IF(OR(Q$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Q$3,$H325/$G325,$H325-SUM($I325:P325)))","v":0},{"$f":"IF(OR(R$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>R$3,$H325/$G325,$H325-SUM($I325:Q325)))","v":0},{"$f":"IF(OR(S$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>S$3,$H325/$G325,$H325-SUM($I325:R325)))","v":0},{"$f":"IF(OR(T$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>T$3,$H325/$G325,$H325-SUM($I325:S325)))","v":0},{"$f":"IF(OR(U$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>U$3,$H325/$G325,$H325-SUM($I325:T325)))","v":0},{"$f":"IF(OR(V$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>V$3,$H325/$G325,$H325-SUM($I325:U325)))","v":0},{"$f":"IF(OR(W$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>W$3,$H325/$G325,$H325-SUM($I325:V325)))","v":0},{"$f":"IF(OR(X$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>X$3,$H325/$G325,$H325-SUM($I325:W325)))","v":0},{"$f":"IF(OR(Y$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Y$3,$H325/$G325,$H325-SUM($I325:X325)))","v":0},{"$f":"IF(OR(Z$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>Z$3,$H325/$G325,$H325-SUM($I325:Y325)))","v":0},{"$f":"IF(OR(AA$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AA$3,$H325/$G325,$H325-SUM($I325:Z325)))","v":0},{"$f":"IF(OR(AB$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AB$3,$H325/$G325,$H325-SUM($I325:AA325)))","v":0},{"$f":"IF(OR(AC$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AC$3,$H325/$G325,$H325-SUM($I325:AB325)))","v":0},{"$f":"IF(OR(AD$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AD$3,$H325/$G325,$H325-SUM($I325:AC325)))","v":0},{"$f":"IF(OR(AE$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AE$3,$H325/$G325,$H325-SUM($I325:AD325)))","v":0},{"$f":"IF(OR(AF$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AF$3,$H325/$G325,$H325-SUM($I325:AE325)))","v":0},{"$f":"IF(OR(AG$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AG$3,$H325/$G325,$H325-SUM($I325:AF325)))","v":0},{"$f":"IF(OR(AH$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AH$3,$H325/$G325,$H325-SUM($I325:AG325)))","v":0},{"$f":"IF(OR(AI$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AI$3,$H325/$G325,$H325-SUM($I325:AH325)))","v":0},{"$f":"IF(OR(AJ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AJ$3,$H325/$G325,$H325-SUM($I325:AI325)))","v":0},{"$f":"IF(OR(AK$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AK$3,$H325/$G325,$H325-SUM($I325:AJ325)))","v":0},{"$f":"IF(OR(AL$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AL$3,$H325/$G325,$H325-SUM($I325:AK325)))","v":0},{"$f":"IF(OR(AM$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AM$3,$H325/$G325,$H325-SUM($I325:AL325)))","v":0},{"$f":"IF(OR(AN$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AN$3,$H325/$G325,$H325-SUM($I325:AM325)))","v":0},{"$f":"IF(OR(AO$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AO$3,$H325/$G325,$H325-SUM($I325:AN325)))","v":0},{"$f":"IF(OR(AP$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AP$3,$H325/$G325,$H325-SUM($I325:AO325)))","v":0},{"$f":"IF(OR(AQ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AQ$3,$H325/$G325,$H325-SUM($I325:AP325)))","v":0},{"$f":"IF(OR(AR$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AR$3,$H325/$G325,$H325-SUM($I325:AQ325)))","v":0},{"$f":"IF(OR(AS$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AS$3,$H325/$G325,$H325-SUM($I325:AR325)))","v":0},{"$f":"IF(OR(AT$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AT$3,$H325/$G325,$H325-SUM($I325:AS325)))","v":0},{"$f":"IF(OR(AU$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AU$3,$H325/$G325,$H325-SUM($I325:AT325)))","v":0},{"$f":"IF(OR(AV$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AV$3,$H325/$G325,$H325-SUM($I325:AU325)))","v":0},{"$f":"IF(OR(AW$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AW$3,$H325/$G325,$H325-SUM($I325:AV325)))","v":0},{"$f":"IF(OR(AX$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AX$3,$H325/$G325,$H325-SUM($I325:AW325)))","v":0},{"$f":"IF(OR(AY$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AY$3,$H325/$G325,$H325-SUM($I325:AX325)))","v":0},{"$f":"IF(OR(AZ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>AZ$3,$H325/$G325,$H325-SUM($I325:AY325)))","v":0},{"$f":"IF(OR(BA$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BA$3,$H325/$G325,$H325-SUM($I325:AZ325)))","v":0},{"$f":"IF(OR(BB$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BB$3,$H325/$G325,$H325-SUM($I325:BA325)))","v":0},{"$f":"IF(OR(BC$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BC$3,$H325/$G325,$H325-SUM($I325:BB325)))","v":0},{"$f":"IF(OR(BD$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BD$3,$H325/$G325,$H325-SUM($I325:BC325)))","v":0},{"$f":"IF(OR(BE$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BE$3,$H325/$G325,$H325-SUM($I325:BD325)))","v":0},{"$f":"IF(OR(BF$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BF$3,$H325/$G325,$H325-SUM($I325:BE325)))","v":0},{"$f":"IF(OR(BG$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BG$3,$H325/$G325,$H325-SUM($I325:BF325)))","v":0},{"$f":"IF(OR(BH$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BH$3,$H325/$G325,$H325-SUM($I325:BG325)))","v":0},{"$f":"IF(OR(BI$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BI$3,$H325/$G325,$H325-SUM($I325:BH325)))","v":0},{"$f":"IF(OR(BJ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BJ$3,$H325/$G325,$H325-SUM($I325:BI325)))","v":0},{"$f":"IF(OR(BK$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BK$3,$H325/$G325,$H325-SUM($I325:BJ325)))","v":0},{"$f":"IF(OR(BL$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BL$3,$H325/$G325,$H325-SUM($I325:BK325)))","v":0},{"$f":"IF(OR(BM$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BM$3,$H325/$G325,$H325-SUM($I325:BL325)))","v":0},{"$f":"IF(OR(BN$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BN$3,$H325/$G325,$H325-SUM($I325:BM325)))","v":0},{"$f":"IF(OR(BO$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BO$3,$H325/$G325,$H325-SUM($I325:BN325)))","v":0},{"$f":"IF(OR(BP$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BP$3,$H325/$G325,$H325-SUM($I325:BO325)))","v":0},{"$f":"IF(OR(BQ$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BQ$3,$H325/$G325,$H325-SUM($I325:BP325)))","v":0},{"$f":"IF(OR(BR$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BR$3,$H325/$G325,$H325-SUM($I325:BQ325)))","v":0},{"$f":"IF(OR(BS$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BS$3,$H325/$G325,$H325-SUM($I325:BR325)))","v":0},{"$f":"IF(OR(BT$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BT$3,$H325/$G325,$H325-SUM($I325:BS325)))","v":0},{"$f":"IF(OR(BU$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BU$3,$H325/$G325,$H325-SUM($I325:BT325)))","v":0},{"$f":"IF(OR(BV$3<=$D325,$G325=\"n/a\"),0,IF(SUM($D325,$G325)>BV$3,$H325/$G325,$H325-SUM($I325:BU325)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,40.200000000000003,{"$f":"AB306","v":0},null,{"$f":"IF(OR(J$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>J$3,$H326/$G326,$H326-SUM($I326:I326)))","v":0},{"$f":"IF(OR(K$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>K$3,$H326/$G326,$H326-SUM($I326:J326)))","v":0},{"$f":"IF(OR(L$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>L$3,$H326/$G326,$H326-SUM($I326:K326)))","v":0},{"$f":"IF(OR(M$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>M$3,$H326/$G326,$H326-SUM($I326:L326)))","v":0},{"$f":"IF(OR(N$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>N$3,$H326/$G326,$H326-SUM($I326:M326)))","v":0},{"$f":"IF(OR(O$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>O$3,$H326/$G326,$H326-SUM($I326:N326)))","v":0},{"$f":"IF(OR(P$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>P$3,$H326/$G326,$H326-SUM($I326:O326)))","v":0},{"$f":"IF(OR(Q$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Q$3,$H326/$G326,$H326-SUM($I326:P326)))","v":0},{"$f":"IF(OR(R$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>R$3,$H326/$G326,$H326-SUM($I326:Q326)))","v":0},{"$f":"IF(OR(S$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>S$3,$H326/$G326,$H326-SUM($I326:R326)))","v":0},{"$f":"IF(OR(T$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>T$3,$H326/$G326,$H326-SUM($I326:S326)))","v":0},{"$f":"IF(OR(U$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>U$3,$H326/$G326,$H326-SUM($I326:T326)))","v":0},{"$f":"IF(OR(V$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>V$3,$H326/$G326,$H326-SUM($I326:U326)))","v":0},{"$f":"IF(OR(W$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>W$3,$H326/$G326,$H326-SUM($I326:V326)))","v":0},{"$f":"IF(OR(X$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>X$3,$H326/$G326,$H326-SUM($I326:W326)))","v":0},{"$f":"IF(OR(Y$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Y$3,$H326/$G326,$H326-SUM($I326:X326)))","v":0},{"$f":"IF(OR(Z$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>Z$3,$H326/$G326,$H326-SUM($I326:Y326)))","v":0},{"$f":"IF(OR(AA$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AA$3,$H326/$G326,$H326-SUM($I326:Z326)))","v":0},{"$f":"IF(OR(AB$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AB$3,$H326/$G326,$H326-SUM($I326:AA326)))","v":0},{"$f":"IF(OR(AC$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AC$3,$H326/$G326,$H326-SUM($I326:AB326)))","v":0},{"$f":"IF(OR(AD$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AD$3,$H326/$G326,$H326-SUM($I326:AC326)))","v":0},{"$f":"IF(OR(AE$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AE$3,$H326/$G326,$H326-SUM($I326:AD326)))","v":0},{"$f":"IF(OR(AF$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AF$3,$H326/$G326,$H326-SUM($I326:AE326)))","v":0},{"$f":"IF(OR(AG$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AG$3,$H326/$G326,$H326-SUM($I326:AF326)))","v":0},{"$f":"IF(OR(AH$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AH$3,$H326/$G326,$H326-SUM($I326:AG326)))","v":0},{"$f":"IF(OR(AI$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AI$3,$H326/$G326,$H326-SUM($I326:AH326)))","v":0},{"$f":"IF(OR(AJ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AJ$3,$H326/$G326,$H326-SUM($I326:AI326)))","v":0},{"$f":"IF(OR(AK$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AK$3,$H326/$G326,$H326-SUM($I326:AJ326)))","v":0},{"$f":"IF(OR(AL$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AL$3,$H326/$G326,$H326-SUM($I326:AK326)))","v":0},{"$f":"IF(OR(AM$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AM$3,$H326/$G326,$H326-SUM($I326:AL326)))","v":0},{"$f":"IF(OR(AN$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AN$3,$H326/$G326,$H326-SUM($I326:AM326)))","v":0},{"$f":"IF(OR(AO$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AO$3,$H326/$G326,$H326-SUM($I326:AN326)))","v":0},{"$f":"IF(OR(AP$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AP$3,$H326/$G326,$H326-SUM($I326:AO326)))","v":0},{"$f":"IF(OR(AQ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AQ$3,$H326/$G326,$H326-SUM($I326:AP326)))","v":0},{"$f":"IF(OR(AR$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AR$3,$H326/$G326,$H326-SUM($I326:AQ326)))","v":0},{"$f":"IF(OR(AS$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AS$3,$H326/$G326,$H326-SUM($I326:AR326)))","v":0},{"$f":"IF(OR(AT$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AT$3,$H326/$G326,$H326-SUM($I326:AS326)))","v":0},{"$f":"IF(OR(AU$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AU$3,$H326/$G326,$H326-SUM($I326:AT326)))","v":0},{"$f":"IF(OR(AV$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AV$3,$H326/$G326,$H326-SUM($I326:AU326)))","v":0},{"$f":"IF(OR(AW$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AW$3,$H326/$G326,$H326-SUM($I326:AV326)))","v":0},{"$f":"IF(OR(AX$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AX$3,$H326/$G326,$H326-SUM($I326:AW326)))","v":0},{"$f":"IF(OR(AY$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AY$3,$H326/$G326,$H326-SUM($I326:AX326)))","v":0},{"$f":"IF(OR(AZ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>AZ$3,$H326/$G326,$H326-SUM($I326:AY326)))","v":0},{"$f":"IF(OR(BA$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BA$3,$H326/$G326,$H326-SUM($I326:AZ326)))","v":0},{"$f":"IF(OR(BB$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BB$3,$H326/$G326,$H326-SUM($I326:BA326)))","v":0},{"$f":"IF(OR(BC$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BC$3,$H326/$G326,$H326-SUM($I326:BB326)))","v":0},{"$f":"IF(OR(BD$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BD$3,$H326/$G326,$H326-SUM($I326:BC326)))","v":0},{"$f":"IF(OR(BE$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BE$3,$H326/$G326,$H326-SUM($I326:BD326)))","v":0},{"$f":"IF(OR(BF$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BF$3,$H326/$G326,$H326-SUM($I326:BE326)))","v":0},{"$f":"IF(OR(BG$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BG$3,$H326/$G326,$H326-SUM($I326:BF326)))","v":0},{"$f":"IF(OR(BH$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BH$3,$H326/$G326,$H326-SUM($I326:BG326)))","v":0},{"$f":"IF(OR(BI$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BI$3,$H326/$G326,$H326-SUM($I326:BH326)))","v":0},{"$f":"IF(OR(BJ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BJ$3,$H326/$G326,$H326-SUM($I326:BI326)))","v":0},{"$f":"IF(OR(BK$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BK$3,$H326/$G326,$H326-SUM($I326:BJ326)))","v":0},{"$f":"IF(OR(BL$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BL$3,$H326/$G326,$H326-SUM($I326:BK326)))","v":0},{"$f":"IF(OR(BM$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BM$3,$H326/$G326,$H326-SUM($I326:BL326)))","v":0},{"$f":"IF(OR(BN$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BN$3,$H326/$G326,$H326-SUM($I326:BM326)))","v":0},{"$f":"IF(OR(BO$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BO$3,$H326/$G326,$H326-SUM($I326:BN326)))","v":0},{"$f":"IF(OR(BP$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BP$3,$H326/$G326,$H326-SUM($I326:BO326)))","v":0},{"$f":"IF(OR(BQ$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BQ$3,$H326/$G326,$H326-SUM($I326:BP326)))","v":0},{"$f":"IF(OR(BR$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BR$3,$H326/$G326,$H326-SUM($I326:BQ326)))","v":0},{"$f":"IF(OR(BS$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BS$3,$H326/$G326,$H326-SUM($I326:BR326)))","v":0},{"$f":"IF(OR(BT$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BT$3,$H326/$G326,$H326-SUM($I326:BS326)))","v":0},{"$f":"IF(OR(BU$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BU$3,$H326/$G326,$H326-SUM($I326:BT326)))","v":0},{"$f":"IF(OR(BV$3<=$D326,$G326=\"n/a\"),0,IF(SUM($D326,$G326)>BV$3,$H326/$G326,$H326-SUM($I326:BU326)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,40.200000000000003,{"$f":"AC306","v":0},null,{"$f":"IF(OR(J$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>J$3,$H327/$G327,$H327-SUM($I327:I327)))","v":0},{"$f":"IF(OR(K$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>K$3,$H327/$G327,$H327-SUM($I327:J327)))","v":0},{"$f":"IF(OR(L$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>L$3,$H327/$G327,$H327-SUM($I327:K327)))","v":0},{"$f":"IF(OR(M$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>M$3,$H327/$G327,$H327-SUM($I327:L327)))","v":0},{"$f":"IF(OR(N$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>N$3,$H327/$G327,$H327-SUM($I327:M327)))","v":0},{"$f":"IF(OR(O$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>O$3,$H327/$G327,$H327-SUM($I327:N327)))","v":0},{"$f":"IF(OR(P$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>P$3,$H327/$G327,$H327-SUM($I327:O327)))","v":0},{"$f":"IF(OR(Q$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Q$3,$H327/$G327,$H327-SUM($I327:P327)))","v":0},{"$f":"IF(OR(R$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>R$3,$H327/$G327,$H327-SUM($I327:Q327)))","v":0},{"$f":"IF(OR(S$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>S$3,$H327/$G327,$H327-SUM($I327:R327)))","v":0},{"$f":"IF(OR(T$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>T$3,$H327/$G327,$H327-SUM($I327:S327)))","v":0},{"$f":"IF(OR(U$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>U$3,$H327/$G327,$H327-SUM($I327:T327)))","v":0},{"$f":"IF(OR(V$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>V$3,$H327/$G327,$H327-SUM($I327:U327)))","v":0},{"$f":"IF(OR(W$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>W$3,$H327/$G327,$H327-SUM($I327:V327)))","v":0},{"$f":"IF(OR(X$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>X$3,$H327/$G327,$H327-SUM($I327:W327)))","v":0},{"$f":"IF(OR(Y$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Y$3,$H327/$G327,$H327-SUM($I327:X327)))","v":0},{"$f":"IF(OR(Z$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>Z$3,$H327/$G327,$H327-SUM($I327:Y327)))","v":0},{"$f":"IF(OR(AA$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AA$3,$H327/$G327,$H327-SUM($I327:Z327)))","v":0},{"$f":"IF(OR(AB$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AB$3,$H327/$G327,$H327-SUM($I327:AA327)))","v":0},{"$f":"IF(OR(AC$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AC$3,$H327/$G327,$H327-SUM($I327:AB327)))","v":0},{"$f":"IF(OR(AD$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AD$3,$H327/$G327,$H327-SUM($I327:AC327)))","v":0},{"$f":"IF(OR(AE$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AE$3,$H327/$G327,$H327-SUM($I327:AD327)))","v":0},{"$f":"IF(OR(AF$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AF$3,$H327/$G327,$H327-SUM($I327:AE327)))","v":0},{"$f":"IF(OR(AG$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AG$3,$H327/$G327,$H327-SUM($I327:AF327)))","v":0},{"$f":"IF(OR(AH$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AH$3,$H327/$G327,$H327-SUM($I327:AG327)))","v":0},{"$f":"IF(OR(AI$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AI$3,$H327/$G327,$H327-SUM($I327:AH327)))","v":0},{"$f":"IF(OR(AJ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AJ$3,$H327/$G327,$H327-SUM($I327:AI327)))","v":0},{"$f":"IF(OR(AK$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AK$3,$H327/$G327,$H327-SUM($I327:AJ327)))","v":0},{"$f":"IF(OR(AL$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AL$3,$H327/$G327,$H327-SUM($I327:AK327)))","v":0},{"$f":"IF(OR(AM$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AM$3,$H327/$G327,$H327-SUM($I327:AL327)))","v":0},{"$f":"IF(OR(AN$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AN$3,$H327/$G327,$H327-SUM($I327:AM327)))","v":0},{"$f":"IF(OR(AO$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AO$3,$H327/$G327,$H327-SUM($I327:AN327)))","v":0},{"$f":"IF(OR(AP$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AP$3,$H327/$G327,$H327-SUM($I327:AO327)))","v":0},{"$f":"IF(OR(AQ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AQ$3,$H327/$G327,$H327-SUM($I327:AP327)))","v":0},{"$f":"IF(OR(AR$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AR$3,$H327/$G327,$H327-SUM($I327:AQ327)))","v":0},{"$f":"IF(OR(AS$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AS$3,$H327/$G327,$H327-SUM($I327:AR327)))","v":0},{"$f":"IF(OR(AT$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AT$3,$H327/$G327,$H327-SUM($I327:AS327)))","v":0},{"$f":"IF(OR(AU$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AU$3,$H327/$G327,$H327-SUM($I327:AT327)))","v":0},{"$f":"IF(OR(AV$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AV$3,$H327/$G327,$H327-SUM($I327:AU327)))","v":0},{"$f":"IF(OR(AW$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AW$3,$H327/$G327,$H327-SUM($I327:AV327)))","v":0},{"$f":"IF(OR(AX$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AX$3,$H327/$G327,$H327-SUM($I327:AW327)))","v":0},{"$f":"IF(OR(AY$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AY$3,$H327/$G327,$H327-SUM($I327:AX327)))","v":0},{"$f":"IF(OR(AZ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>AZ$3,$H327/$G327,$H327-SUM($I327:AY327)))","v":0},{"$f":"IF(OR(BA$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BA$3,$H327/$G327,$H327-SUM($I327:AZ327)))","v":0},{"$f":"IF(OR(BB$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BB$3,$H327/$G327,$H327-SUM($I327:BA327)))","v":0},{"$f":"IF(OR(BC$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BC$3,$H327/$G327,$H327-SUM($I327:BB327)))","v":0},{"$f":"IF(OR(BD$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BD$3,$H327/$G327,$H327-SUM($I327:BC327)))","v":0},{"$f":"IF(OR(BE$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BE$3,$H327/$G327,$H327-SUM($I327:BD327)))","v":0},{"$f":"IF(OR(BF$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BF$3,$H327/$G327,$H327-SUM($I327:BE327)))","v":0},{"$f":"IF(OR(BG$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BG$3,$H327/$G327,$H327-SUM($I327:BF327)))","v":0},{"$f":"IF(OR(BH$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BH$3,$H327/$G327,$H327-SUM($I327:BG327)))","v":0},{"$f":"IF(OR(BI$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BI$3,$H327/$G327,$H327-SUM($I327:BH327)))","v":0},{"$f":"IF(OR(BJ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BJ$3,$H327/$G327,$H327-SUM($I327:BI327)))","v":0},{"$f":"IF(OR(BK$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BK$3,$H327/$G327,$H327-SUM($I327:BJ327)))","v":0},{"$f":"IF(OR(BL$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BL$3,$H327/$G327,$H327-SUM($I327:BK327)))","v":0},{"$f":"IF(OR(BM$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BM$3,$H327/$G327,$H327-SUM($I327:BL327)))","v":0},{"$f":"IF(OR(BN$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BN$3,$H327/$G327,$H327-SUM($I327:BM327)))","v":0},{"$f":"IF(OR(BO$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BO$3,$H327/$G327,$H327-SUM($I327:BN327)))","v":0},{"$f":"IF(OR(BP$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BP$3,$H327/$G327,$H327-SUM($I327:BO327)))","v":0},{"$f":"IF(OR(BQ$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BQ$3,$H327/$G327,$H327-SUM($I327:BP327)))","v":0},{"$f":"IF(OR(BR$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BR$3,$H327/$G327,$H327-SUM($I327:BQ327)))","v":0},{"$f":"IF(OR(BS$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BS$3,$H327/$G327,$H327-SUM($I327:BR327)))","v":0},{"$f":"IF(OR(BT$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BT$3,$H327/$G327,$H327-SUM($I327:BS327)))","v":0},{"$f":"IF(OR(BU$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BU$3,$H327/$G327,$H327-SUM($I327:BT327)))","v":0},{"$f":"IF(OR(BV$3<=$D327,$G327=\"n/a\"),0,IF(SUM($D327,$G327)>BV$3,$H327/$G327,$H327-SUM($I327:BU327)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,40.200000000000003,{"$f":"AD306","v":0},null,{"$f":"IF(OR(J$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>J$3,$H328/$G328,$H328-SUM($I328:I328)))","v":0},{"$f":"IF(OR(K$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>K$3,$H328/$G328,$H328-SUM($I328:J328)))","v":0},{"$f":"IF(OR(L$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>L$3,$H328/$G328,$H328-SUM($I328:K328)))","v":0},{"$f":"IF(OR(M$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>M$3,$H328/$G328,$H328-SUM($I328:L328)))","v":0},{"$f":"IF(OR(N$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>N$3,$H328/$G328,$H328-SUM($I328:M328)))","v":0},{"$f":"IF(OR(O$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>O$3,$H328/$G328,$H328-SUM($I328:N328)))","v":0},{"$f":"IF(OR(P$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>P$3,$H328/$G328,$H328-SUM($I328:O328)))","v":0},{"$f":"IF(OR(Q$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Q$3,$H328/$G328,$H328-SUM($I328:P328)))","v":0},{"$f":"IF(OR(R$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>R$3,$H328/$G328,$H328-SUM($I328:Q328)))","v":0},{"$f":"IF(OR(S$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>S$3,$H328/$G328,$H328-SUM($I328:R328)))","v":0},{"$f":"IF(OR(T$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>T$3,$H328/$G328,$H328-SUM($I328:S328)))","v":0},{"$f":"IF(OR(U$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>U$3,$H328/$G328,$H328-SUM($I328:T328)))","v":0},{"$f":"IF(OR(V$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>V$3,$H328/$G328,$H328-SUM($I328:U328)))","v":0},{"$f":"IF(OR(W$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>W$3,$H328/$G328,$H328-SUM($I328:V328)))","v":0},{"$f":"IF(OR(X$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>X$3,$H328/$G328,$H328-SUM($I328:W328)))","v":0},{"$f":"IF(OR(Y$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Y$3,$H328/$G328,$H328-SUM($I328:X328)))","v":0},{"$f":"IF(OR(Z$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>Z$3,$H328/$G328,$H328-SUM($I328:Y328)))","v":0},{"$f":"IF(OR(AA$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AA$3,$H328/$G328,$H328-SUM($I328:Z328)))","v":0},{"$f":"IF(OR(AB$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AB$3,$H328/$G328,$H328-SUM($I328:AA328)))","v":0},{"$f":"IF(OR(AC$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AC$3,$H328/$G328,$H328-SUM($I328:AB328)))","v":0},{"$f":"IF(OR(AD$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AD$3,$H328/$G328,$H328-SUM($I328:AC328)))","v":0},{"$f":"IF(OR(AE$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AE$3,$H328/$G328,$H328-SUM($I328:AD328)))","v":0},{"$f":"IF(OR(AF$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AF$3,$H328/$G328,$H328-SUM($I328:AE328)))","v":0},{"$f":"IF(OR(AG$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AG$3,$H328/$G328,$H328-SUM($I328:AF328)))","v":0},{"$f":"IF(OR(AH$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AH$3,$H328/$G328,$H328-SUM($I328:AG328)))","v":0},{"$f":"IF(OR(AI$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AI$3,$H328/$G328,$H328-SUM($I328:AH328)))","v":0},{"$f":"IF(OR(AJ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AJ$3,$H328/$G328,$H328-SUM($I328:AI328)))","v":0},{"$f":"IF(OR(AK$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AK$3,$H328/$G328,$H328-SUM($I328:AJ328)))","v":0},{"$f":"IF(OR(AL$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AL$3,$H328/$G328,$H328-SUM($I328:AK328)))","v":0},{"$f":"IF(OR(AM$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AM$3,$H328/$G328,$H328-SUM($I328:AL328)))","v":0},{"$f":"IF(OR(AN$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AN$3,$H328/$G328,$H328-SUM($I328:AM328)))","v":0},{"$f":"IF(OR(AO$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AO$3,$H328/$G328,$H328-SUM($I328:AN328)))","v":0},{"$f":"IF(OR(AP$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AP$3,$H328/$G328,$H328-SUM($I328:AO328)))","v":0},{"$f":"IF(OR(AQ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AQ$3,$H328/$G328,$H328-SUM($I328:AP328)))","v":0},{"$f":"IF(OR(AR$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AR$3,$H328/$G328,$H328-SUM($I328:AQ328)))","v":0},{"$f":"IF(OR(AS$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AS$3,$H328/$G328,$H328-SUM($I328:AR328)))","v":0},{"$f":"IF(OR(AT$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AT$3,$H328/$G328,$H328-SUM($I328:AS328)))","v":0},{"$f":"IF(OR(AU$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AU$3,$H328/$G328,$H328-SUM($I328:AT328)))","v":0},{"$f":"IF(OR(AV$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AV$3,$H328/$G328,$H328-SUM($I328:AU328)))","v":0},{"$f":"IF(OR(AW$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AW$3,$H328/$G328,$H328-SUM($I328:AV328)))","v":0},{"$f":"IF(OR(AX$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AX$3,$H328/$G328,$H328-SUM($I328:AW328)))","v":0},{"$f":"IF(OR(AY$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AY$3,$H328/$G328,$H328-SUM($I328:AX328)))","v":0},{"$f":"IF(OR(AZ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>AZ$3,$H328/$G328,$H328-SUM($I328:AY328)))","v":0},{"$f":"IF(OR(BA$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BA$3,$H328/$G328,$H328-SUM($I328:AZ328)))","v":0},{"$f":"IF(OR(BB$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BB$3,$H328/$G328,$H328-SUM($I328:BA328)))","v":0},{"$f":"IF(OR(BC$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BC$3,$H328/$G328,$H328-SUM($I328:BB328)))","v":0},{"$f":"IF(OR(BD$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BD$3,$H328/$G328,$H328-SUM($I328:BC328)))","v":0},{"$f":"IF(OR(BE$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BE$3,$H328/$G328,$H328-SUM($I328:BD328)))","v":0},{"$f":"IF(OR(BF$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BF$3,$H328/$G328,$H328-SUM($I328:BE328)))","v":0},{"$f":"IF(OR(BG$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BG$3,$H328/$G328,$H328-SUM($I328:BF328)))","v":0},{"$f":"IF(OR(BH$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BH$3,$H328/$G328,$H328-SUM($I328:BG328)))","v":0},{"$f":"IF(OR(BI$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BI$3,$H328/$G328,$H328-SUM($I328:BH328)))","v":0},{"$f":"IF(OR(BJ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BJ$3,$H328/$G328,$H328-SUM($I328:BI328)))","v":0},{"$f":"IF(OR(BK$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BK$3,$H328/$G328,$H328-SUM($I328:BJ328)))","v":0},{"$f":"IF(OR(BL$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BL$3,$H328/$G328,$H328-SUM($I328:BK328)))","v":0},{"$f":"IF(OR(BM$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BM$3,$H328/$G328,$H328-SUM($I328:BL328)))","v":0},{"$f":"IF(OR(BN$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BN$3,$H328/$G328,$H328-SUM($I328:BM328)))","v":0},{"$f":"IF(OR(BO$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BO$3,$H328/$G328,$H328-SUM($I328:BN328)))","v":0},{"$f":"IF(OR(BP$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BP$3,$H328/$G328,$H328-SUM($I328:BO328)))","v":0},{"$f":"IF(OR(BQ$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BQ$3,$H328/$G328,$H328-SUM($I328:BP328)))","v":0},{"$f":"IF(OR(BR$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BR$3,$H328/$G328,$H328-SUM($I328:BQ328)))","v":0},{"$f":"IF(OR(BS$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BS$3,$H328/$G328,$H328-SUM($I328:BR328)))","v":0},{"$f":"IF(OR(BT$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BT$3,$H328/$G328,$H328-SUM($I328:BS328)))","v":0},{"$f":"IF(OR(BU$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BU$3,$H328/$G328,$H328-SUM($I328:BT328)))","v":0},{"$f":"IF(OR(BV$3<=$D328,$G328=\"n/a\"),0,IF(SUM($D328,$G328)>BV$3,$H328/$G328,$H328-SUM($I328:BU328)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,40.200000000000003,{"$f":"AE306","v":0},null,{"$f":"IF(OR(J$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>J$3,$H329/$G329,$H329-SUM($I329:I329)))","v":0},{"$f":"IF(OR(K$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>K$3,$H329/$G329,$H329-SUM($I329:J329)))","v":0},{"$f":"IF(OR(L$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>L$3,$H329/$G329,$H329-SUM($I329:K329)))","v":0},{"$f":"IF(OR(M$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>M$3,$H329/$G329,$H329-SUM($I329:L329)))","v":0},{"$f":"IF(OR(N$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>N$3,$H329/$G329,$H329-SUM($I329:M329)))","v":0},{"$f":"IF(OR(O$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>O$3,$H329/$G329,$H329-SUM($I329:N329)))","v":0},{"$f":"IF(OR(P$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>P$3,$H329/$G329,$H329-SUM($I329:O329)))","v":0},{"$f":"IF(OR(Q$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Q$3,$H329/$G329,$H329-SUM($I329:P329)))","v":0},{"$f":"IF(OR(R$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>R$3,$H329/$G329,$H329-SUM($I329:Q329)))","v":0},{"$f":"IF(OR(S$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>S$3,$H329/$G329,$H329-SUM($I329:R329)))","v":0},{"$f":"IF(OR(T$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>T$3,$H329/$G329,$H329-SUM($I329:S329)))","v":0},{"$f":"IF(OR(U$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>U$3,$H329/$G329,$H329-SUM($I329:T329)))","v":0},{"$f":"IF(OR(V$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>V$3,$H329/$G329,$H329-SUM($I329:U329)))","v":0},{"$f":"IF(OR(W$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>W$3,$H329/$G329,$H329-SUM($I329:V329)))","v":0},{"$f":"IF(OR(X$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>X$3,$H329/$G329,$H329-SUM($I329:W329)))","v":0},{"$f":"IF(OR(Y$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Y$3,$H329/$G329,$H329-SUM($I329:X329)))","v":0},{"$f":"IF(OR(Z$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>Z$3,$H329/$G329,$H329-SUM($I329:Y329)))","v":0},{"$f":"IF(OR(AA$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AA$3,$H329/$G329,$H329-SUM($I329:Z329)))","v":0},{"$f":"IF(OR(AB$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AB$3,$H329/$G329,$H329-SUM($I329:AA329)))","v":0},{"$f":"IF(OR(AC$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AC$3,$H329/$G329,$H329-SUM($I329:AB329)))","v":0},{"$f":"IF(OR(AD$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AD$3,$H329/$G329,$H329-SUM($I329:AC329)))","v":0},{"$f":"IF(OR(AE$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AE$3,$H329/$G329,$H329-SUM($I329:AD329)))","v":0},{"$f":"IF(OR(AF$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AF$3,$H329/$G329,$H329-SUM($I329:AE329)))","v":0},{"$f":"IF(OR(AG$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AG$3,$H329/$G329,$H329-SUM($I329:AF329)))","v":0},{"$f":"IF(OR(AH$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AH$3,$H329/$G329,$H329-SUM($I329:AG329)))","v":0},{"$f":"IF(OR(AI$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AI$3,$H329/$G329,$H329-SUM($I329:AH329)))","v":0},{"$f":"IF(OR(AJ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AJ$3,$H329/$G329,$H329-SUM($I329:AI329)))","v":0},{"$f":"IF(OR(AK$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AK$3,$H329/$G329,$H329-SUM($I329:AJ329)))","v":0},{"$f":"IF(OR(AL$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AL$3,$H329/$G329,$H329-SUM($I329:AK329)))","v":0},{"$f":"IF(OR(AM$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AM$3,$H329/$G329,$H329-SUM($I329:AL329)))","v":0},{"$f":"IF(OR(AN$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AN$3,$H329/$G329,$H329-SUM($I329:AM329)))","v":0},{"$f":"IF(OR(AO$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AO$3,$H329/$G329,$H329-SUM($I329:AN329)))","v":0},{"$f":"IF(OR(AP$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AP$3,$H329/$G329,$H329-SUM($I329:AO329)))","v":0},{"$f":"IF(OR(AQ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AQ$3,$H329/$G329,$H329-SUM($I329:AP329)))","v":0},{"$f":"IF(OR(AR$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AR$3,$H329/$G329,$H329-SUM($I329:AQ329)))","v":0},{"$f":"IF(OR(AS$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AS$3,$H329/$G329,$H329-SUM($I329:AR329)))","v":0},{"$f":"IF(OR(AT$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AT$3,$H329/$G329,$H329-SUM($I329:AS329)))","v":0},{"$f":"IF(OR(AU$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AU$3,$H329/$G329,$H329-SUM($I329:AT329)))","v":0},{"$f":"IF(OR(AV$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AV$3,$H329/$G329,$H329-SUM($I329:AU329)))","v":0},{"$f":"IF(OR(AW$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AW$3,$H329/$G329,$H329-SUM($I329:AV329)))","v":0},{"$f":"IF(OR(AX$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AX$3,$H329/$G329,$H329-SUM($I329:AW329)))","v":0},{"$f":"IF(OR(AY$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AY$3,$H329/$G329,$H329-SUM($I329:AX329)))","v":0},{"$f":"IF(OR(AZ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>AZ$3,$H329/$G329,$H329-SUM($I329:AY329)))","v":0},{"$f":"IF(OR(BA$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BA$3,$H329/$G329,$H329-SUM($I329:AZ329)))","v":0},{"$f":"IF(OR(BB$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BB$3,$H329/$G329,$H329-SUM($I329:BA329)))","v":0},{"$f":"IF(OR(BC$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BC$3,$H329/$G329,$H329-SUM($I329:BB329)))","v":0},{"$f":"IF(OR(BD$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BD$3,$H329/$G329,$H329-SUM($I329:BC329)))","v":0},{"$f":"IF(OR(BE$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BE$3,$H329/$G329,$H329-SUM($I329:BD329)))","v":0},{"$f":"IF(OR(BF$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BF$3,$H329/$G329,$H329-SUM($I329:BE329)))","v":0},{"$f":"IF(OR(BG$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BG$3,$H329/$G329,$H329-SUM($I329:BF329)))","v":0},{"$f":"IF(OR(BH$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BH$3,$H329/$G329,$H329-SUM($I329:BG329)))","v":0},{"$f":"IF(OR(BI$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BI$3,$H329/$G329,$H329-SUM($I329:BH329)))","v":0},{"$f":"IF(OR(BJ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BJ$3,$H329/$G329,$H329-SUM($I329:BI329)))","v":0},{"$f":"IF(OR(BK$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BK$3,$H329/$G329,$H329-SUM($I329:BJ329)))","v":0},{"$f":"IF(OR(BL$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BL$3,$H329/$G329,$H329-SUM($I329:BK329)))","v":0},{"$f":"IF(OR(BM$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BM$3,$H329/$G329,$H329-SUM($I329:BL329)))","v":0},{"$f":"IF(OR(BN$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BN$3,$H329/$G329,$H329-SUM($I329:BM329)))","v":0},{"$f":"IF(OR(BO$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BO$3,$H329/$G329,$H329-SUM($I329:BN329)))","v":0},{"$f":"IF(OR(BP$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BP$3,$H329/$G329,$H329-SUM($I329:BO329)))","v":0},{"$f":"IF(OR(BQ$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BQ$3,$H329/$G329,$H329-SUM($I329:BP329)))","v":0},{"$f":"IF(OR(BR$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BR$3,$H329/$G329,$H329-SUM($I329:BQ329)))","v":0},{"$f":"IF(OR(BS$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BS$3,$H329/$G329,$H329-SUM($I329:BR329)))","v":0},{"$f":"IF(OR(BT$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BT$3,$H329/$G329,$H329-SUM($I329:BS329)))","v":0},{"$f":"IF(OR(BU$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BU$3,$H329/$G329,$H329-SUM($I329:BT329)))","v":0},{"$f":"IF(OR(BV$3<=$D329,$G329=\"n/a\"),0,IF(SUM($D329,$G329)>BV$3,$H329/$G329,$H329-SUM($I329:BU329)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,40.200000000000003,{"$f":"AF306","v":0},null,{"$f":"IF(OR(J$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>J$3,$H330/$G330,$H330-SUM($I330:I330)))","v":0},{"$f":"IF(OR(K$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>K$3,$H330/$G330,$H330-SUM($I330:J330)))","v":0},{"$f":"IF(OR(L$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>L$3,$H330/$G330,$H330-SUM($I330:K330)))","v":0},{"$f":"IF(OR(M$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>M$3,$H330/$G330,$H330-SUM($I330:L330)))","v":0},{"$f":"IF(OR(N$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>N$3,$H330/$G330,$H330-SUM($I330:M330)))","v":0},{"$f":"IF(OR(O$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>O$3,$H330/$G330,$H330-SUM($I330:N330)))","v":0},{"$f":"IF(OR(P$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>P$3,$H330/$G330,$H330-SUM($I330:O330)))","v":0},{"$f":"IF(OR(Q$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Q$3,$H330/$G330,$H330-SUM($I330:P330)))","v":0},{"$f":"IF(OR(R$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>R$3,$H330/$G330,$H330-SUM($I330:Q330)))","v":0},{"$f":"IF(OR(S$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>S$3,$H330/$G330,$H330-SUM($I330:R330)))","v":0},{"$f":"IF(OR(T$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>T$3,$H330/$G330,$H330-SUM($I330:S330)))","v":0},{"$f":"IF(OR(U$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>U$3,$H330/$G330,$H330-SUM($I330:T330)))","v":0},{"$f":"IF(OR(V$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>V$3,$H330/$G330,$H330-SUM($I330:U330)))","v":0},{"$f":"IF(OR(W$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>W$3,$H330/$G330,$H330-SUM($I330:V330)))","v":0},{"$f":"IF(OR(X$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>X$3,$H330/$G330,$H330-SUM($I330:W330)))","v":0},{"$f":"IF(OR(Y$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Y$3,$H330/$G330,$H330-SUM($I330:X330)))","v":0},{"$f":"IF(OR(Z$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>Z$3,$H330/$G330,$H330-SUM($I330:Y330)))","v":0},{"$f":"IF(OR(AA$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AA$3,$H330/$G330,$H330-SUM($I330:Z330)))","v":0},{"$f":"IF(OR(AB$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AB$3,$H330/$G330,$H330-SUM($I330:AA330)))","v":0},{"$f":"IF(OR(AC$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AC$3,$H330/$G330,$H330-SUM($I330:AB330)))","v":0},{"$f":"IF(OR(AD$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AD$3,$H330/$G330,$H330-SUM($I330:AC330)))","v":0},{"$f":"IF(OR(AE$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AE$3,$H330/$G330,$H330-SUM($I330:AD330)))","v":0},{"$f":"IF(OR(AF$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AF$3,$H330/$G330,$H330-SUM($I330:AE330)))","v":0},{"$f":"IF(OR(AG$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AG$3,$H330/$G330,$H330-SUM($I330:AF330)))","v":0},{"$f":"IF(OR(AH$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AH$3,$H330/$G330,$H330-SUM($I330:AG330)))","v":0},{"$f":"IF(OR(AI$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AI$3,$H330/$G330,$H330-SUM($I330:AH330)))","v":0},{"$f":"IF(OR(AJ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AJ$3,$H330/$G330,$H330-SUM($I330:AI330)))","v":0},{"$f":"IF(OR(AK$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AK$3,$H330/$G330,$H330-SUM($I330:AJ330)))","v":0},{"$f":"IF(OR(AL$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AL$3,$H330/$G330,$H330-SUM($I330:AK330)))","v":0},{"$f":"IF(OR(AM$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AM$3,$H330/$G330,$H330-SUM($I330:AL330)))","v":0},{"$f":"IF(OR(AN$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AN$3,$H330/$G330,$H330-SUM($I330:AM330)))","v":0},{"$f":"IF(OR(AO$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AO$3,$H330/$G330,$H330-SUM($I330:AN330)))","v":0},{"$f":"IF(OR(AP$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AP$3,$H330/$G330,$H330-SUM($I330:AO330)))","v":0},{"$f":"IF(OR(AQ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AQ$3,$H330/$G330,$H330-SUM($I330:AP330)))","v":0},{"$f":"IF(OR(AR$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AR$3,$H330/$G330,$H330-SUM($I330:AQ330)))","v":0},{"$f":"IF(OR(AS$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AS$3,$H330/$G330,$H330-SUM($I330:AR330)))","v":0},{"$f":"IF(OR(AT$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AT$3,$H330/$G330,$H330-SUM($I330:AS330)))","v":0},{"$f":"IF(OR(AU$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AU$3,$H330/$G330,$H330-SUM($I330:AT330)))","v":0},{"$f":"IF(OR(AV$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AV$3,$H330/$G330,$H330-SUM($I330:AU330)))","v":0},{"$f":"IF(OR(AW$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AW$3,$H330/$G330,$H330-SUM($I330:AV330)))","v":0},{"$f":"IF(OR(AX$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AX$3,$H330/$G330,$H330-SUM($I330:AW330)))","v":0},{"$f":"IF(OR(AY$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AY$3,$H330/$G330,$H330-SUM($I330:AX330)))","v":0},{"$f":"IF(OR(AZ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>AZ$3,$H330/$G330,$H330-SUM($I330:AY330)))","v":0},{"$f":"IF(OR(BA$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BA$3,$H330/$G330,$H330-SUM($I330:AZ330)))","v":0},{"$f":"IF(OR(BB$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BB$3,$H330/$G330,$H330-SUM($I330:BA330)))","v":0},{"$f":"IF(OR(BC$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BC$3,$H330/$G330,$H330-SUM($I330:BB330)))","v":0},{"$f":"IF(OR(BD$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BD$3,$H330/$G330,$H330-SUM($I330:BC330)))","v":0},{"$f":"IF(OR(BE$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BE$3,$H330/$G330,$H330-SUM($I330:BD330)))","v":0},{"$f":"IF(OR(BF$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BF$3,$H330/$G330,$H330-SUM($I330:BE330)))","v":0},{"$f":"IF(OR(BG$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BG$3,$H330/$G330,$H330-SUM($I330:BF330)))","v":0},{"$f":"IF(OR(BH$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BH$3,$H330/$G330,$H330-SUM($I330:BG330)))","v":0},{"$f":"IF(OR(BI$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BI$3,$H330/$G330,$H330-SUM($I330:BH330)))","v":0},{"$f":"IF(OR(BJ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BJ$3,$H330/$G330,$H330-SUM($I330:BI330)))","v":0},{"$f":"IF(OR(BK$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BK$3,$H330/$G330,$H330-SUM($I330:BJ330)))","v":0},{"$f":"IF(OR(BL$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BL$3,$H330/$G330,$H330-SUM($I330:BK330)))","v":0},{"$f":"IF(OR(BM$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BM$3,$H330/$G330,$H330-SUM($I330:BL330)))","v":0},{"$f":"IF(OR(BN$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BN$3,$H330/$G330,$H330-SUM($I330:BM330)))","v":0},{"$f":"IF(OR(BO$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BO$3,$H330/$G330,$H330-SUM($I330:BN330)))","v":0},{"$f":"IF(OR(BP$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BP$3,$H330/$G330,$H330-SUM($I330:BO330)))","v":0},{"$f":"IF(OR(BQ$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BQ$3,$H330/$G330,$H330-SUM($I330:BP330)))","v":0},{"$f":"IF(OR(BR$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BR$3,$H330/$G330,$H330-SUM($I330:BQ330)))","v":0},{"$f":"IF(OR(BS$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BS$3,$H330/$G330,$H330-SUM($I330:BR330)))","v":0},{"$f":"IF(OR(BT$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BT$3,$H330/$G330,$H330-SUM($I330:BS330)))","v":0},{"$f":"IF(OR(BU$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BU$3,$H330/$G330,$H330-SUM($I330:BT330)))","v":0},{"$f":"IF(OR(BV$3<=$D330,$G330=\"n/a\"),0,IF(SUM($D330,$G330)>BV$3,$H330/$G330,$H330-SUM($I330:BU330)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,40.200000000000003,{"$f":"AG306","v":0},null,{"$f":"IF(OR(J$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>J$3,$H331/$G331,$H331-SUM($I331:I331)))","v":0},{"$f":"IF(OR(K$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>K$3,$H331/$G331,$H331-SUM($I331:J331)))","v":0},{"$f":"IF(OR(L$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>L$3,$H331/$G331,$H331-SUM($I331:K331)))","v":0},{"$f":"IF(OR(M$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>M$3,$H331/$G331,$H331-SUM($I331:L331)))","v":0},{"$f":"IF(OR(N$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>N$3,$H331/$G331,$H331-SUM($I331:M331)))","v":0},{"$f":"IF(OR(O$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>O$3,$H331/$G331,$H331-SUM($I331:N331)))","v":0},{"$f":"IF(OR(P$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>P$3,$H331/$G331,$H331-SUM($I331:O331)))","v":0},{"$f":"IF(OR(Q$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Q$3,$H331/$G331,$H331-SUM($I331:P331)))","v":0},{"$f":"IF(OR(R$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>R$3,$H331/$G331,$H331-SUM($I331:Q331)))","v":0},{"$f":"IF(OR(S$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>S$3,$H331/$G331,$H331-SUM($I331:R331)))","v":0},{"$f":"IF(OR(T$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>T$3,$H331/$G331,$H331-SUM($I331:S331)))","v":0},{"$f":"IF(OR(U$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>U$3,$H331/$G331,$H331-SUM($I331:T331)))","v":0},{"$f":"IF(OR(V$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>V$3,$H331/$G331,$H331-SUM($I331:U331)))","v":0},{"$f":"IF(OR(W$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>W$3,$H331/$G331,$H331-SUM($I331:V331)))","v":0},{"$f":"IF(OR(X$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>X$3,$H331/$G331,$H331-SUM($I331:W331)))","v":0},{"$f":"IF(OR(Y$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Y$3,$H331/$G331,$H331-SUM($I331:X331)))","v":0},{"$f":"IF(OR(Z$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>Z$3,$H331/$G331,$H331-SUM($I331:Y331)))","v":0},{"$f":"IF(OR(AA$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AA$3,$H331/$G331,$H331-SUM($I331:Z331)))","v":0},{"$f":"IF(OR(AB$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AB$3,$H331/$G331,$H331-SUM($I331:AA331)))","v":0},{"$f":"IF(OR(AC$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AC$3,$H331/$G331,$H331-SUM($I331:AB331)))","v":0},{"$f":"IF(OR(AD$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AD$3,$H331/$G331,$H331-SUM($I331:AC331)))","v":0},{"$f":"IF(OR(AE$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AE$3,$H331/$G331,$H331-SUM($I331:AD331)))","v":0},{"$f":"IF(OR(AF$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AF$3,$H331/$G331,$H331-SUM($I331:AE331)))","v":0},{"$f":"IF(OR(AG$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AG$3,$H331/$G331,$H331-SUM($I331:AF331)))","v":0},{"$f":"IF(OR(AH$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AH$3,$H331/$G331,$H331-SUM($I331:AG331)))","v":0},{"$f":"IF(OR(AI$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AI$3,$H331/$G331,$H331-SUM($I331:AH331)))","v":0},{"$f":"IF(OR(AJ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AJ$3,$H331/$G331,$H331-SUM($I331:AI331)))","v":0},{"$f":"IF(OR(AK$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AK$3,$H331/$G331,$H331-SUM($I331:AJ331)))","v":0},{"$f":"IF(OR(AL$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AL$3,$H331/$G331,$H331-SUM($I331:AK331)))","v":0},{"$f":"IF(OR(AM$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AM$3,$H331/$G331,$H331-SUM($I331:AL331)))","v":0},{"$f":"IF(OR(AN$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AN$3,$H331/$G331,$H331-SUM($I331:AM331)))","v":0},{"$f":"IF(OR(AO$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AO$3,$H331/$G331,$H331-SUM($I331:AN331)))","v":0},{"$f":"IF(OR(AP$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AP$3,$H331/$G331,$H331-SUM($I331:AO331)))","v":0},{"$f":"IF(OR(AQ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AQ$3,$H331/$G331,$H331-SUM($I331:AP331)))","v":0},{"$f":"IF(OR(AR$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AR$3,$H331/$G331,$H331-SUM($I331:AQ331)))","v":0},{"$f":"IF(OR(AS$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AS$3,$H331/$G331,$H331-SUM($I331:AR331)))","v":0},{"$f":"IF(OR(AT$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AT$3,$H331/$G331,$H331-SUM($I331:AS331)))","v":0},{"$f":"IF(OR(AU$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AU$3,$H331/$G331,$H331-SUM($I331:AT331)))","v":0},{"$f":"IF(OR(AV$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AV$3,$H331/$G331,$H331-SUM($I331:AU331)))","v":0},{"$f":"IF(OR(AW$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AW$3,$H331/$G331,$H331-SUM($I331:AV331)))","v":0},{"$f":"IF(OR(AX$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AX$3,$H331/$G331,$H331-SUM($I331:AW331)))","v":0},{"$f":"IF(OR(AY$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AY$3,$H331/$G331,$H331-SUM($I331:AX331)))","v":0},{"$f":"IF(OR(AZ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>AZ$3,$H331/$G331,$H331-SUM($I331:AY331)))","v":0},{"$f":"IF(OR(BA$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BA$3,$H331/$G331,$H331-SUM($I331:AZ331)))","v":0},{"$f":"IF(OR(BB$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BB$3,$H331/$G331,$H331-SUM($I331:BA331)))","v":0},{"$f":"IF(OR(BC$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BC$3,$H331/$G331,$H331-SUM($I331:BB331)))","v":0},{"$f":"IF(OR(BD$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BD$3,$H331/$G331,$H331-SUM($I331:BC331)))","v":0},{"$f":"IF(OR(BE$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BE$3,$H331/$G331,$H331-SUM($I331:BD331)))","v":0},{"$f":"IF(OR(BF$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BF$3,$H331/$G331,$H331-SUM($I331:BE331)))","v":0},{"$f":"IF(OR(BG$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BG$3,$H331/$G331,$H331-SUM($I331:BF331)))","v":0},{"$f":"IF(OR(BH$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BH$3,$H331/$G331,$H331-SUM($I331:BG331)))","v":0},{"$f":"IF(OR(BI$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BI$3,$H331/$G331,$H331-SUM($I331:BH331)))","v":0},{"$f":"IF(OR(BJ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BJ$3,$H331/$G331,$H331-SUM($I331:BI331)))","v":0},{"$f":"IF(OR(BK$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BK$3,$H331/$G331,$H331-SUM($I331:BJ331)))","v":0},{"$f":"IF(OR(BL$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BL$3,$H331/$G331,$H331-SUM($I331:BK331)))","v":0},{"$f":"IF(OR(BM$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BM$3,$H331/$G331,$H331-SUM($I331:BL331)))","v":0},{"$f":"IF(OR(BN$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BN$3,$H331/$G331,$H331-SUM($I331:BM331)))","v":0},{"$f":"IF(OR(BO$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BO$3,$H331/$G331,$H331-SUM($I331:BN331)))","v":0},{"$f":"IF(OR(BP$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BP$3,$H331/$G331,$H331-SUM($I331:BO331)))","v":0},{"$f":"IF(OR(BQ$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BQ$3,$H331/$G331,$H331-SUM($I331:BP331)))","v":0},{"$f":"IF(OR(BR$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BR$3,$H331/$G331,$H331-SUM($I331:BQ331)))","v":0},{"$f":"IF(OR(BS$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BS$3,$H331/$G331,$H331-SUM($I331:BR331)))","v":0},{"$f":"IF(OR(BT$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BT$3,$H331/$G331,$H331-SUM($I331:BS331)))","v":0},{"$f":"IF(OR(BU$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BU$3,$H331/$G331,$H331-SUM($I331:BT331)))","v":0},{"$f":"IF(OR(BV$3<=$D331,$G331=\"n/a\"),0,IF(SUM($D331,$G331)>BV$3,$H331/$G331,$H331-SUM($I331:BU331)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,40.200000000000003,{"$f":"AH306","v":0},null,{"$f":"IF(OR(J$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>J$3,$H332/$G332,$H332-SUM($I332:I332)))","v":0},{"$f":"IF(OR(K$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>K$3,$H332/$G332,$H332-SUM($I332:J332)))","v":0},{"$f":"IF(OR(L$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>L$3,$H332/$G332,$H332-SUM($I332:K332)))","v":0},{"$f":"IF(OR(M$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>M$3,$H332/$G332,$H332-SUM($I332:L332)))","v":0},{"$f":"IF(OR(N$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>N$3,$H332/$G332,$H332-SUM($I332:M332)))","v":0},{"$f":"IF(OR(O$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>O$3,$H332/$G332,$H332-SUM($I332:N332)))","v":0},{"$f":"IF(OR(P$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>P$3,$H332/$G332,$H332-SUM($I332:O332)))","v":0},{"$f":"IF(OR(Q$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Q$3,$H332/$G332,$H332-SUM($I332:P332)))","v":0},{"$f":"IF(OR(R$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>R$3,$H332/$G332,$H332-SUM($I332:Q332)))","v":0},{"$f":"IF(OR(S$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>S$3,$H332/$G332,$H332-SUM($I332:R332)))","v":0},{"$f":"IF(OR(T$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>T$3,$H332/$G332,$H332-SUM($I332:S332)))","v":0},{"$f":"IF(OR(U$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>U$3,$H332/$G332,$H332-SUM($I332:T332)))","v":0},{"$f":"IF(OR(V$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>V$3,$H332/$G332,$H332-SUM($I332:U332)))","v":0},{"$f":"IF(OR(W$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>W$3,$H332/$G332,$H332-SUM($I332:V332)))","v":0},{"$f":"IF(OR(X$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>X$3,$H332/$G332,$H332-SUM($I332:W332)))","v":0},{"$f":"IF(OR(Y$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Y$3,$H332/$G332,$H332-SUM($I332:X332)))","v":0},{"$f":"IF(OR(Z$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>Z$3,$H332/$G332,$H332-SUM($I332:Y332)))","v":0},{"$f":"IF(OR(AA$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AA$3,$H332/$G332,$H332-SUM($I332:Z332)))","v":0},{"$f":"IF(OR(AB$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AB$3,$H332/$G332,$H332-SUM($I332:AA332)))","v":0},{"$f":"IF(OR(AC$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AC$3,$H332/$G332,$H332-SUM($I332:AB332)))","v":0},{"$f":"IF(OR(AD$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AD$3,$H332/$G332,$H332-SUM($I332:AC332)))","v":0},{"$f":"IF(OR(AE$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AE$3,$H332/$G332,$H332-SUM($I332:AD332)))","v":0},{"$f":"IF(OR(AF$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AF$3,$H332/$G332,$H332-SUM($I332:AE332)))","v":0},{"$f":"IF(OR(AG$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AG$3,$H332/$G332,$H332-SUM($I332:AF332)))","v":0},{"$f":"IF(OR(AH$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AH$3,$H332/$G332,$H332-SUM($I332:AG332)))","v":0},{"$f":"IF(OR(AI$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AI$3,$H332/$G332,$H332-SUM($I332:AH332)))","v":0},{"$f":"IF(OR(AJ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AJ$3,$H332/$G332,$H332-SUM($I332:AI332)))","v":0},{"$f":"IF(OR(AK$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AK$3,$H332/$G332,$H332-SUM($I332:AJ332)))","v":0},{"$f":"IF(OR(AL$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AL$3,$H332/$G332,$H332-SUM($I332:AK332)))","v":0},{"$f":"IF(OR(AM$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AM$3,$H332/$G332,$H332-SUM($I332:AL332)))","v":0},{"$f":"IF(OR(AN$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AN$3,$H332/$G332,$H332-SUM($I332:AM332)))","v":0},{"$f":"IF(OR(AO$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AO$3,$H332/$G332,$H332-SUM($I332:AN332)))","v":0},{"$f":"IF(OR(AP$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AP$3,$H332/$G332,$H332-SUM($I332:AO332)))","v":0},{"$f":"IF(OR(AQ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AQ$3,$H332/$G332,$H332-SUM($I332:AP332)))","v":0},{"$f":"IF(OR(AR$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AR$3,$H332/$G332,$H332-SUM($I332:AQ332)))","v":0},{"$f":"IF(OR(AS$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AS$3,$H332/$G332,$H332-SUM($I332:AR332)))","v":0},{"$f":"IF(OR(AT$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AT$3,$H332/$G332,$H332-SUM($I332:AS332)))","v":0},{"$f":"IF(OR(AU$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AU$3,$H332/$G332,$H332-SUM($I332:AT332)))","v":0},{"$f":"IF(OR(AV$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AV$3,$H332/$G332,$H332-SUM($I332:AU332)))","v":0},{"$f":"IF(OR(AW$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AW$3,$H332/$G332,$H332-SUM($I332:AV332)))","v":0},{"$f":"IF(OR(AX$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AX$3,$H332/$G332,$H332-SUM($I332:AW332)))","v":0},{"$f":"IF(OR(AY$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AY$3,$H332/$G332,$H332-SUM($I332:AX332)))","v":0},{"$f":"IF(OR(AZ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>AZ$3,$H332/$G332,$H332-SUM($I332:AY332)))","v":0},{"$f":"IF(OR(BA$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BA$3,$H332/$G332,$H332-SUM($I332:AZ332)))","v":0},{"$f":"IF(OR(BB$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BB$3,$H332/$G332,$H332-SUM($I332:BA332)))","v":0},{"$f":"IF(OR(BC$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BC$3,$H332/$G332,$H332-SUM($I332:BB332)))","v":0},{"$f":"IF(OR(BD$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BD$3,$H332/$G332,$H332-SUM($I332:BC332)))","v":0},{"$f":"IF(OR(BE$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BE$3,$H332/$G332,$H332-SUM($I332:BD332)))","v":0},{"$f":"IF(OR(BF$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BF$3,$H332/$G332,$H332-SUM($I332:BE332)))","v":0},{"$f":"IF(OR(BG$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BG$3,$H332/$G332,$H332-SUM($I332:BF332)))","v":0},{"$f":"IF(OR(BH$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BH$3,$H332/$G332,$H332-SUM($I332:BG332)))","v":0},{"$f":"IF(OR(BI$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BI$3,$H332/$G332,$H332-SUM($I332:BH332)))","v":0},{"$f":"IF(OR(BJ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BJ$3,$H332/$G332,$H332-SUM($I332:BI332)))","v":0},{"$f":"IF(OR(BK$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BK$3,$H332/$G332,$H332-SUM($I332:BJ332)))","v":0},{"$f":"IF(OR(BL$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BL$3,$H332/$G332,$H332-SUM($I332:BK332)))","v":0},{"$f":"IF(OR(BM$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BM$3,$H332/$G332,$H332-SUM($I332:BL332)))","v":0},{"$f":"IF(OR(BN$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BN$3,$H332/$G332,$H332-SUM($I332:BM332)))","v":0},{"$f":"IF(OR(BO$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BO$3,$H332/$G332,$H332-SUM($I332:BN332)))","v":0},{"$f":"IF(OR(BP$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BP$3,$H332/$G332,$H332-SUM($I332:BO332)))","v":0},{"$f":"IF(OR(BQ$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BQ$3,$H332/$G332,$H332-SUM($I332:BP332)))","v":0},{"$f":"IF(OR(BR$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BR$3,$H332/$G332,$H332-SUM($I332:BQ332)))","v":0},{"$f":"IF(OR(BS$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BS$3,$H332/$G332,$H332-SUM($I332:BR332)))","v":0},{"$f":"IF(OR(BT$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BT$3,$H332/$G332,$H332-SUM($I332:BS332)))","v":0},{"$f":"IF(OR(BU$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BU$3,$H332/$G332,$H332-SUM($I332:BT332)))","v":0},{"$f":"IF(OR(BV$3<=$D332,$G332=\"n/a\"),0,IF(SUM($D332,$G332)>BV$3,$H332/$G332,$H332-SUM($I332:BU332)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,40.200000000000003,{"$f":"AI306","v":0},null,{"$f":"IF(OR(J$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>J$3,$H333/$G333,$H333-SUM($I333:I333)))","v":0},{"$f":"IF(OR(K$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>K$3,$H333/$G333,$H333-SUM($I333:J333)))","v":0},{"$f":"IF(OR(L$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>L$3,$H333/$G333,$H333-SUM($I333:K333)))","v":0},{"$f":"IF(OR(M$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>M$3,$H333/$G333,$H333-SUM($I333:L333)))","v":0},{"$f":"IF(OR(N$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>N$3,$H333/$G333,$H333-SUM($I333:M333)))","v":0},{"$f":"IF(OR(O$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>O$3,$H333/$G333,$H333-SUM($I333:N333)))","v":0},{"$f":"IF(OR(P$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>P$3,$H333/$G333,$H333-SUM($I333:O333)))","v":0},{"$f":"IF(OR(Q$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Q$3,$H333/$G333,$H333-SUM($I333:P333)))","v":0},{"$f":"IF(OR(R$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>R$3,$H333/$G333,$H333-SUM($I333:Q333)))","v":0},{"$f":"IF(OR(S$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>S$3,$H333/$G333,$H333-SUM($I333:R333)))","v":0},{"$f":"IF(OR(T$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>T$3,$H333/$G333,$H333-SUM($I333:S333)))","v":0},{"$f":"IF(OR(U$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>U$3,$H333/$G333,$H333-SUM($I333:T333)))","v":0},{"$f":"IF(OR(V$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>V$3,$H333/$G333,$H333-SUM($I333:U333)))","v":0},{"$f":"IF(OR(W$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>W$3,$H333/$G333,$H333-SUM($I333:V333)))","v":0},{"$f":"IF(OR(X$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>X$3,$H333/$G333,$H333-SUM($I333:W333)))","v":0},{"$f":"IF(OR(Y$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Y$3,$H333/$G333,$H333-SUM($I333:X333)))","v":0},{"$f":"IF(OR(Z$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>Z$3,$H333/$G333,$H333-SUM($I333:Y333)))","v":0},{"$f":"IF(OR(AA$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AA$3,$H333/$G333,$H333-SUM($I333:Z333)))","v":0},{"$f":"IF(OR(AB$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AB$3,$H333/$G333,$H333-SUM($I333:AA333)))","v":0},{"$f":"IF(OR(AC$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AC$3,$H333/$G333,$H333-SUM($I333:AB333)))","v":0},{"$f":"IF(OR(AD$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AD$3,$H333/$G333,$H333-SUM($I333:AC333)))","v":0},{"$f":"IF(OR(AE$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AE$3,$H333/$G333,$H333-SUM($I333:AD333)))","v":0},{"$f":"IF(OR(AF$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AF$3,$H333/$G333,$H333-SUM($I333:AE333)))","v":0},{"$f":"IF(OR(AG$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AG$3,$H333/$G333,$H333-SUM($I333:AF333)))","v":0},{"$f":"IF(OR(AH$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AH$3,$H333/$G333,$H333-SUM($I333:AG333)))","v":0},{"$f":"IF(OR(AI$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AI$3,$H333/$G333,$H333-SUM($I333:AH333)))","v":0},{"$f":"IF(OR(AJ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AJ$3,$H333/$G333,$H333-SUM($I333:AI333)))","v":0},{"$f":"IF(OR(AK$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AK$3,$H333/$G333,$H333-SUM($I333:AJ333)))","v":0},{"$f":"IF(OR(AL$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AL$3,$H333/$G333,$H333-SUM($I333:AK333)))","v":0},{"$f":"IF(OR(AM$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AM$3,$H333/$G333,$H333-SUM($I333:AL333)))","v":0},{"$f":"IF(OR(AN$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AN$3,$H333/$G333,$H333-SUM($I333:AM333)))","v":0},{"$f":"IF(OR(AO$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AO$3,$H333/$G333,$H333-SUM($I333:AN333)))","v":0},{"$f":"IF(OR(AP$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AP$3,$H333/$G333,$H333-SUM($I333:AO333)))","v":0},{"$f":"IF(OR(AQ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AQ$3,$H333/$G333,$H333-SUM($I333:AP333)))","v":0},{"$f":"IF(OR(AR$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AR$3,$H333/$G333,$H333-SUM($I333:AQ333)))","v":0},{"$f":"IF(OR(AS$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AS$3,$H333/$G333,$H333-SUM($I333:AR333)))","v":0},{"$f":"IF(OR(AT$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AT$3,$H333/$G333,$H333-SUM($I333:AS333)))","v":0},{"$f":"IF(OR(AU$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AU$3,$H333/$G333,$H333-SUM($I333:AT333)))","v":0},{"$f":"IF(OR(AV$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AV$3,$H333/$G333,$H333-SUM($I333:AU333)))","v":0},{"$f":"IF(OR(AW$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AW$3,$H333/$G333,$H333-SUM($I333:AV333)))","v":0},{"$f":"IF(OR(AX$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AX$3,$H333/$G333,$H333-SUM($I333:AW333)))","v":0},{"$f":"IF(OR(AY$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AY$3,$H333/$G333,$H333-SUM($I333:AX333)))","v":0},{"$f":"IF(OR(AZ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>AZ$3,$H333/$G333,$H333-SUM($I333:AY333)))","v":0},{"$f":"IF(OR(BA$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BA$3,$H333/$G333,$H333-SUM($I333:AZ333)))","v":0},{"$f":"IF(OR(BB$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BB$3,$H333/$G333,$H333-SUM($I333:BA333)))","v":0},{"$f":"IF(OR(BC$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BC$3,$H333/$G333,$H333-SUM($I333:BB333)))","v":0},{"$f":"IF(OR(BD$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BD$3,$H333/$G333,$H333-SUM($I333:BC333)))","v":0},{"$f":"IF(OR(BE$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BE$3,$H333/$G333,$H333-SUM($I333:BD333)))","v":0},{"$f":"IF(OR(BF$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BF$3,$H333/$G333,$H333-SUM($I333:BE333)))","v":0},{"$f":"IF(OR(BG$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BG$3,$H333/$G333,$H333-SUM($I333:BF333)))","v":0},{"$f":"IF(OR(BH$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BH$3,$H333/$G333,$H333-SUM($I333:BG333)))","v":0},{"$f":"IF(OR(BI$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BI$3,$H333/$G333,$H333-SUM($I333:BH333)))","v":0},{"$f":"IF(OR(BJ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BJ$3,$H333/$G333,$H333-SUM($I333:BI333)))","v":0},{"$f":"IF(OR(BK$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BK$3,$H333/$G333,$H333-SUM($I333:BJ333)))","v":0},{"$f":"IF(OR(BL$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BL$3,$H333/$G333,$H333-SUM($I333:BK333)))","v":0},{"$f":"IF(OR(BM$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BM$3,$H333/$G333,$H333-SUM($I333:BL333)))","v":0},{"$f":"IF(OR(BN$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BN$3,$H333/$G333,$H333-SUM($I333:BM333)))","v":0},{"$f":"IF(OR(BO$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BO$3,$H333/$G333,$H333-SUM($I333:BN333)))","v":0},{"$f":"IF(OR(BP$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BP$3,$H333/$G333,$H333-SUM($I333:BO333)))","v":0},{"$f":"IF(OR(BQ$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BQ$3,$H333/$G333,$H333-SUM($I333:BP333)))","v":0},{"$f":"IF(OR(BR$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BR$3,$H333/$G333,$H333-SUM($I333:BQ333)))","v":0},{"$f":"IF(OR(BS$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BS$3,$H333/$G333,$H333-SUM($I333:BR333)))","v":0},{"$f":"IF(OR(BT$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BT$3,$H333/$G333,$H333-SUM($I333:BS333)))","v":0},{"$f":"IF(OR(BU$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BU$3,$H333/$G333,$H333-SUM($I333:BT333)))","v":0},{"$f":"IF(OR(BV$3<=$D333,$G333=\"n/a\"),0,IF(SUM($D333,$G333)>BV$3,$H333/$G333,$H333-SUM($I333:BU333)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,40.200000000000003,{"$f":"AJ306","v":0},null,{"$f":"IF(OR(J$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>J$3,$H334/$G334,$H334-SUM($I334:I334)))","v":0},{"$f":"IF(OR(K$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>K$3,$H334/$G334,$H334-SUM($I334:J334)))","v":0},{"$f":"IF(OR(L$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>L$3,$H334/$G334,$H334-SUM($I334:K334)))","v":0},{"$f":"IF(OR(M$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>M$3,$H334/$G334,$H334-SUM($I334:L334)))","v":0},{"$f":"IF(OR(N$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>N$3,$H334/$G334,$H334-SUM($I334:M334)))","v":0},{"$f":"IF(OR(O$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>O$3,$H334/$G334,$H334-SUM($I334:N334)))","v":0},{"$f":"IF(OR(P$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>P$3,$H334/$G334,$H334-SUM($I334:O334)))","v":0},{"$f":"IF(OR(Q$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Q$3,$H334/$G334,$H334-SUM($I334:P334)))","v":0},{"$f":"IF(OR(R$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>R$3,$H334/$G334,$H334-SUM($I334:Q334)))","v":0},{"$f":"IF(OR(S$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>S$3,$H334/$G334,$H334-SUM($I334:R334)))","v":0},{"$f":"IF(OR(T$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>T$3,$H334/$G334,$H334-SUM($I334:S334)))","v":0},{"$f":"IF(OR(U$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>U$3,$H334/$G334,$H334-SUM($I334:T334)))","v":0},{"$f":"IF(OR(V$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>V$3,$H334/$G334,$H334-SUM($I334:U334)))","v":0},{"$f":"IF(OR(W$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>W$3,$H334/$G334,$H334-SUM($I334:V334)))","v":0},{"$f":"IF(OR(X$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>X$3,$H334/$G334,$H334-SUM($I334:W334)))","v":0},{"$f":"IF(OR(Y$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Y$3,$H334/$G334,$H334-SUM($I334:X334)))","v":0},{"$f":"IF(OR(Z$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>Z$3,$H334/$G334,$H334-SUM($I334:Y334)))","v":0},{"$f":"IF(OR(AA$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AA$3,$H334/$G334,$H334-SUM($I334:Z334)))","v":0},{"$f":"IF(OR(AB$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AB$3,$H334/$G334,$H334-SUM($I334:AA334)))","v":0},{"$f":"IF(OR(AC$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AC$3,$H334/$G334,$H334-SUM($I334:AB334)))","v":0},{"$f":"IF(OR(AD$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AD$3,$H334/$G334,$H334-SUM($I334:AC334)))","v":0},{"$f":"IF(OR(AE$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AE$3,$H334/$G334,$H334-SUM($I334:AD334)))","v":0},{"$f":"IF(OR(AF$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AF$3,$H334/$G334,$H334-SUM($I334:AE334)))","v":0},{"$f":"IF(OR(AG$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AG$3,$H334/$G334,$H334-SUM($I334:AF334)))","v":0},{"$f":"IF(OR(AH$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AH$3,$H334/$G334,$H334-SUM($I334:AG334)))","v":0},{"$f":"IF(OR(AI$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AI$3,$H334/$G334,$H334-SUM($I334:AH334)))","v":0},{"$f":"IF(OR(AJ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AJ$3,$H334/$G334,$H334-SUM($I334:AI334)))","v":0},{"$f":"IF(OR(AK$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AK$3,$H334/$G334,$H334-SUM($I334:AJ334)))","v":0},{"$f":"IF(OR(AL$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AL$3,$H334/$G334,$H334-SUM($I334:AK334)))","v":0},{"$f":"IF(OR(AM$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AM$3,$H334/$G334,$H334-SUM($I334:AL334)))","v":0},{"$f":"IF(OR(AN$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AN$3,$H334/$G334,$H334-SUM($I334:AM334)))","v":0},{"$f":"IF(OR(AO$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AO$3,$H334/$G334,$H334-SUM($I334:AN334)))","v":0},{"$f":"IF(OR(AP$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AP$3,$H334/$G334,$H334-SUM($I334:AO334)))","v":0},{"$f":"IF(OR(AQ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AQ$3,$H334/$G334,$H334-SUM($I334:AP334)))","v":0},{"$f":"IF(OR(AR$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AR$3,$H334/$G334,$H334-SUM($I334:AQ334)))","v":0},{"$f":"IF(OR(AS$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AS$3,$H334/$G334,$H334-SUM($I334:AR334)))","v":0},{"$f":"IF(OR(AT$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AT$3,$H334/$G334,$H334-SUM($I334:AS334)))","v":0},{"$f":"IF(OR(AU$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AU$3,$H334/$G334,$H334-SUM($I334:AT334)))","v":0},{"$f":"IF(OR(AV$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AV$3,$H334/$G334,$H334-SUM($I334:AU334)))","v":0},{"$f":"IF(OR(AW$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AW$3,$H334/$G334,$H334-SUM($I334:AV334)))","v":0},{"$f":"IF(OR(AX$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AX$3,$H334/$G334,$H334-SUM($I334:AW334)))","v":0},{"$f":"IF(OR(AY$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AY$3,$H334/$G334,$H334-SUM($I334:AX334)))","v":0},{"$f":"IF(OR(AZ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>AZ$3,$H334/$G334,$H334-SUM($I334:AY334)))","v":0},{"$f":"IF(OR(BA$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BA$3,$H334/$G334,$H334-SUM($I334:AZ334)))","v":0},{"$f":"IF(OR(BB$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BB$3,$H334/$G334,$H334-SUM($I334:BA334)))","v":0},{"$f":"IF(OR(BC$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BC$3,$H334/$G334,$H334-SUM($I334:BB334)))","v":0},{"$f":"IF(OR(BD$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BD$3,$H334/$G334,$H334-SUM($I334:BC334)))","v":0},{"$f":"IF(OR(BE$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BE$3,$H334/$G334,$H334-SUM($I334:BD334)))","v":0},{"$f":"IF(OR(BF$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BF$3,$H334/$G334,$H334-SUM($I334:BE334)))","v":0},{"$f":"IF(OR(BG$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BG$3,$H334/$G334,$H334-SUM($I334:BF334)))","v":0},{"$f":"IF(OR(BH$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BH$3,$H334/$G334,$H334-SUM($I334:BG334)))","v":0},{"$f":"IF(OR(BI$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BI$3,$H334/$G334,$H334-SUM($I334:BH334)))","v":0},{"$f":"IF(OR(BJ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BJ$3,$H334/$G334,$H334-SUM($I334:BI334)))","v":0},{"$f":"IF(OR(BK$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BK$3,$H334/$G334,$H334-SUM($I334:BJ334)))","v":0},{"$f":"IF(OR(BL$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BL$3,$H334/$G334,$H334-SUM($I334:BK334)))","v":0},{"$f":"IF(OR(BM$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BM$3,$H334/$G334,$H334-SUM($I334:BL334)))","v":0},{"$f":"IF(OR(BN$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BN$3,$H334/$G334,$H334-SUM($I334:BM334)))","v":0},{"$f":"IF(OR(BO$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BO$3,$H334/$G334,$H334-SUM($I334:BN334)))","v":0},{"$f":"IF(OR(BP$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BP$3,$H334/$G334,$H334-SUM($I334:BO334)))","v":0},{"$f":"IF(OR(BQ$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BQ$3,$H334/$G334,$H334-SUM($I334:BP334)))","v":0},{"$f":"IF(OR(BR$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BR$3,$H334/$G334,$H334-SUM($I334:BQ334)))","v":0},{"$f":"IF(OR(BS$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BS$3,$H334/$G334,$H334-SUM($I334:BR334)))","v":0},{"$f":"IF(OR(BT$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BT$3,$H334/$G334,$H334-SUM($I334:BS334)))","v":0},{"$f":"IF(OR(BU$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BU$3,$H334/$G334,$H334-SUM($I334:BT334)))","v":0},{"$f":"IF(OR(BV$3<=$D334,$G334=\"n/a\"),0,IF(SUM($D334,$G334)>BV$3,$H334/$G334,$H334-SUM($I334:BU334)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,40.200000000000003,{"$f":"AK306","v":0},null,{"$f":"IF(OR(J$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>J$3,$H335/$G335,$H335-SUM($I335:I335)))","v":0},{"$f":"IF(OR(K$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>K$3,$H335/$G335,$H335-SUM($I335:J335)))","v":0},{"$f":"IF(OR(L$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>L$3,$H335/$G335,$H335-SUM($I335:K335)))","v":0},{"$f":"IF(OR(M$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>M$3,$H335/$G335,$H335-SUM($I335:L335)))","v":0},{"$f":"IF(OR(N$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>N$3,$H335/$G335,$H335-SUM($I335:M335)))","v":0},{"$f":"IF(OR(O$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>O$3,$H335/$G335,$H335-SUM($I335:N335)))","v":0},{"$f":"IF(OR(P$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>P$3,$H335/$G335,$H335-SUM($I335:O335)))","v":0},{"$f":"IF(OR(Q$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Q$3,$H335/$G335,$H335-SUM($I335:P335)))","v":0},{"$f":"IF(OR(R$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>R$3,$H335/$G335,$H335-SUM($I335:Q335)))","v":0},{"$f":"IF(OR(S$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>S$3,$H335/$G335,$H335-SUM($I335:R335)))","v":0},{"$f":"IF(OR(T$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>T$3,$H335/$G335,$H335-SUM($I335:S335)))","v":0},{"$f":"IF(OR(U$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>U$3,$H335/$G335,$H335-SUM($I335:T335)))","v":0},{"$f":"IF(OR(V$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>V$3,$H335/$G335,$H335-SUM($I335:U335)))","v":0},{"$f":"IF(OR(W$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>W$3,$H335/$G335,$H335-SUM($I335:V335)))","v":0},{"$f":"IF(OR(X$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>X$3,$H335/$G335,$H335-SUM($I335:W335)))","v":0},{"$f":"IF(OR(Y$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Y$3,$H335/$G335,$H335-SUM($I335:X335)))","v":0},{"$f":"IF(OR(Z$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>Z$3,$H335/$G335,$H335-SUM($I335:Y335)))","v":0},{"$f":"IF(OR(AA$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AA$3,$H335/$G335,$H335-SUM($I335:Z335)))","v":0},{"$f":"IF(OR(AB$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AB$3,$H335/$G335,$H335-SUM($I335:AA335)))","v":0},{"$f":"IF(OR(AC$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AC$3,$H335/$G335,$H335-SUM($I335:AB335)))","v":0},{"$f":"IF(OR(AD$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AD$3,$H335/$G335,$H335-SUM($I335:AC335)))","v":0},{"$f":"IF(OR(AE$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AE$3,$H335/$G335,$H335-SUM($I335:AD335)))","v":0},{"$f":"IF(OR(AF$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AF$3,$H335/$G335,$H335-SUM($I335:AE335)))","v":0},{"$f":"IF(OR(AG$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AG$3,$H335/$G335,$H335-SUM($I335:AF335)))","v":0},{"$f":"IF(OR(AH$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AH$3,$H335/$G335,$H335-SUM($I335:AG335)))","v":0},{"$f":"IF(OR(AI$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AI$3,$H335/$G335,$H335-SUM($I335:AH335)))","v":0},{"$f":"IF(OR(AJ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AJ$3,$H335/$G335,$H335-SUM($I335:AI335)))","v":0},{"$f":"IF(OR(AK$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AK$3,$H335/$G335,$H335-SUM($I335:AJ335)))","v":0},{"$f":"IF(OR(AL$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AL$3,$H335/$G335,$H335-SUM($I335:AK335)))","v":0},{"$f":"IF(OR(AM$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AM$3,$H335/$G335,$H335-SUM($I335:AL335)))","v":0},{"$f":"IF(OR(AN$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AN$3,$H335/$G335,$H335-SUM($I335:AM335)))","v":0},{"$f":"IF(OR(AO$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AO$3,$H335/$G335,$H335-SUM($I335:AN335)))","v":0},{"$f":"IF(OR(AP$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AP$3,$H335/$G335,$H335-SUM($I335:AO335)))","v":0},{"$f":"IF(OR(AQ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AQ$3,$H335/$G335,$H335-SUM($I335:AP335)))","v":0},{"$f":"IF(OR(AR$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AR$3,$H335/$G335,$H335-SUM($I335:AQ335)))","v":0},{"$f":"IF(OR(AS$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AS$3,$H335/$G335,$H335-SUM($I335:AR335)))","v":0},{"$f":"IF(OR(AT$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AT$3,$H335/$G335,$H335-SUM($I335:AS335)))","v":0},{"$f":"IF(OR(AU$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AU$3,$H335/$G335,$H335-SUM($I335:AT335)))","v":0},{"$f":"IF(OR(AV$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AV$3,$H335/$G335,$H335-SUM($I335:AU335)))","v":0},{"$f":"IF(OR(AW$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AW$3,$H335/$G335,$H335-SUM($I335:AV335)))","v":0},{"$f":"IF(OR(AX$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AX$3,$H335/$G335,$H335-SUM($I335:AW335)))","v":0},{"$f":"IF(OR(AY$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AY$3,$H335/$G335,$H335-SUM($I335:AX335)))","v":0},{"$f":"IF(OR(AZ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>AZ$3,$H335/$G335,$H335-SUM($I335:AY335)))","v":0},{"$f":"IF(OR(BA$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BA$3,$H335/$G335,$H335-SUM($I335:AZ335)))","v":0},{"$f":"IF(OR(BB$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BB$3,$H335/$G335,$H335-SUM($I335:BA335)))","v":0},{"$f":"IF(OR(BC$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BC$3,$H335/$G335,$H335-SUM($I335:BB335)))","v":0},{"$f":"IF(OR(BD$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BD$3,$H335/$G335,$H335-SUM($I335:BC335)))","v":0},{"$f":"IF(OR(BE$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BE$3,$H335/$G335,$H335-SUM($I335:BD335)))","v":0},{"$f":"IF(OR(BF$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BF$3,$H335/$G335,$H335-SUM($I335:BE335)))","v":0},{"$f":"IF(OR(BG$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BG$3,$H335/$G335,$H335-SUM($I335:BF335)))","v":0},{"$f":"IF(OR(BH$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BH$3,$H335/$G335,$H335-SUM($I335:BG335)))","v":0},{"$f":"IF(OR(BI$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BI$3,$H335/$G335,$H335-SUM($I335:BH335)))","v":0},{"$f":"IF(OR(BJ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BJ$3,$H335/$G335,$H335-SUM($I335:BI335)))","v":0},{"$f":"IF(OR(BK$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BK$3,$H335/$G335,$H335-SUM($I335:BJ335)))","v":0},{"$f":"IF(OR(BL$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BL$3,$H335/$G335,$H335-SUM($I335:BK335)))","v":0},{"$f":"IF(OR(BM$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BM$3,$H335/$G335,$H335-SUM($I335:BL335)))","v":0},{"$f":"IF(OR(BN$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BN$3,$H335/$G335,$H335-SUM($I335:BM335)))","v":0},{"$f":"IF(OR(BO$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BO$3,$H335/$G335,$H335-SUM($I335:BN335)))","v":0},{"$f":"IF(OR(BP$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BP$3,$H335/$G335,$H335-SUM($I335:BO335)))","v":0},{"$f":"IF(OR(BQ$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BQ$3,$H335/$G335,$H335-SUM($I335:BP335)))","v":0},{"$f":"IF(OR(BR$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BR$3,$H335/$G335,$H335-SUM($I335:BQ335)))","v":0},{"$f":"IF(OR(BS$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BS$3,$H335/$G335,$H335-SUM($I335:BR335)))","v":0},{"$f":"IF(OR(BT$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BT$3,$H335/$G335,$H335-SUM($I335:BS335)))","v":0},{"$f":"IF(OR(BU$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BU$3,$H335/$G335,$H335-SUM($I335:BT335)))","v":0},{"$f":"IF(OR(BV$3<=$D335,$G335=\"n/a\"),0,IF(SUM($D335,$G335)>BV$3,$H335/$G335,$H335-SUM($I335:BU335)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,40.200000000000003,{"$f":"AL306","v":0},null,{"$f":"IF(OR(J$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>J$3,$H336/$G336,$H336-SUM($I336:I336)))","v":0},{"$f":"IF(OR(K$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>K$3,$H336/$G336,$H336-SUM($I336:J336)))","v":0},{"$f":"IF(OR(L$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>L$3,$H336/$G336,$H336-SUM($I336:K336)))","v":0},{"$f":"IF(OR(M$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>M$3,$H336/$G336,$H336-SUM($I336:L336)))","v":0},{"$f":"IF(OR(N$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>N$3,$H336/$G336,$H336-SUM($I336:M336)))","v":0},{"$f":"IF(OR(O$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>O$3,$H336/$G336,$H336-SUM($I336:N336)))","v":0},{"$f":"IF(OR(P$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>P$3,$H336/$G336,$H336-SUM($I336:O336)))","v":0},{"$f":"IF(OR(Q$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Q$3,$H336/$G336,$H336-SUM($I336:P336)))","v":0},{"$f":"IF(OR(R$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>R$3,$H336/$G336,$H336-SUM($I336:Q336)))","v":0},{"$f":"IF(OR(S$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>S$3,$H336/$G336,$H336-SUM($I336:R336)))","v":0},{"$f":"IF(OR(T$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>T$3,$H336/$G336,$H336-SUM($I336:S336)))","v":0},{"$f":"IF(OR(U$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>U$3,$H336/$G336,$H336-SUM($I336:T336)))","v":0},{"$f":"IF(OR(V$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>V$3,$H336/$G336,$H336-SUM($I336:U336)))","v":0},{"$f":"IF(OR(W$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>W$3,$H336/$G336,$H336-SUM($I336:V336)))","v":0},{"$f":"IF(OR(X$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>X$3,$H336/$G336,$H336-SUM($I336:W336)))","v":0},{"$f":"IF(OR(Y$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Y$3,$H336/$G336,$H336-SUM($I336:X336)))","v":0},{"$f":"IF(OR(Z$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>Z$3,$H336/$G336,$H336-SUM($I336:Y336)))","v":0},{"$f":"IF(OR(AA$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AA$3,$H336/$G336,$H336-SUM($I336:Z336)))","v":0},{"$f":"IF(OR(AB$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AB$3,$H336/$G336,$H336-SUM($I336:AA336)))","v":0},{"$f":"IF(OR(AC$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AC$3,$H336/$G336,$H336-SUM($I336:AB336)))","v":0},{"$f":"IF(OR(AD$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AD$3,$H336/$G336,$H336-SUM($I336:AC336)))","v":0},{"$f":"IF(OR(AE$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AE$3,$H336/$G336,$H336-SUM($I336:AD336)))","v":0},{"$f":"IF(OR(AF$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AF$3,$H336/$G336,$H336-SUM($I336:AE336)))","v":0},{"$f":"IF(OR(AG$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AG$3,$H336/$G336,$H336-SUM($I336:AF336)))","v":0},{"$f":"IF(OR(AH$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AH$3,$H336/$G336,$H336-SUM($I336:AG336)))","v":0},{"$f":"IF(OR(AI$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AI$3,$H336/$G336,$H336-SUM($I336:AH336)))","v":0},{"$f":"IF(OR(AJ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AJ$3,$H336/$G336,$H336-SUM($I336:AI336)))","v":0},{"$f":"IF(OR(AK$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AK$3,$H336/$G336,$H336-SUM($I336:AJ336)))","v":0},{"$f":"IF(OR(AL$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AL$3,$H336/$G336,$H336-SUM($I336:AK336)))","v":0},{"$f":"IF(OR(AM$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AM$3,$H336/$G336,$H336-SUM($I336:AL336)))","v":0},{"$f":"IF(OR(AN$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AN$3,$H336/$G336,$H336-SUM($I336:AM336)))","v":0},{"$f":"IF(OR(AO$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AO$3,$H336/$G336,$H336-SUM($I336:AN336)))","v":0},{"$f":"IF(OR(AP$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AP$3,$H336/$G336,$H336-SUM($I336:AO336)))","v":0},{"$f":"IF(OR(AQ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AQ$3,$H336/$G336,$H336-SUM($I336:AP336)))","v":0},{"$f":"IF(OR(AR$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AR$3,$H336/$G336,$H336-SUM($I336:AQ336)))","v":0},{"$f":"IF(OR(AS$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AS$3,$H336/$G336,$H336-SUM($I336:AR336)))","v":0},{"$f":"IF(OR(AT$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AT$3,$H336/$G336,$H336-SUM($I336:AS336)))","v":0},{"$f":"IF(OR(AU$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AU$3,$H336/$G336,$H336-SUM($I336:AT336)))","v":0},{"$f":"IF(OR(AV$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AV$3,$H336/$G336,$H336-SUM($I336:AU336)))","v":0},{"$f":"IF(OR(AW$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AW$3,$H336/$G336,$H336-SUM($I336:AV336)))","v":0},{"$f":"IF(OR(AX$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AX$3,$H336/$G336,$H336-SUM($I336:AW336)))","v":0},{"$f":"IF(OR(AY$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AY$3,$H336/$G336,$H336-SUM($I336:AX336)))","v":0},{"$f":"IF(OR(AZ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>AZ$3,$H336/$G336,$H336-SUM($I336:AY336)))","v":0},{"$f":"IF(OR(BA$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BA$3,$H336/$G336,$H336-SUM($I336:AZ336)))","v":0},{"$f":"IF(OR(BB$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BB$3,$H336/$G336,$H336-SUM($I336:BA336)))","v":0},{"$f":"IF(OR(BC$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BC$3,$H336/$G336,$H336-SUM($I336:BB336)))","v":0},{"$f":"IF(OR(BD$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BD$3,$H336/$G336,$H336-SUM($I336:BC336)))","v":0},{"$f":"IF(OR(BE$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BE$3,$H336/$G336,$H336-SUM($I336:BD336)))","v":0},{"$f":"IF(OR(BF$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BF$3,$H336/$G336,$H336-SUM($I336:BE336)))","v":0},{"$f":"IF(OR(BG$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BG$3,$H336/$G336,$H336-SUM($I336:BF336)))","v":0},{"$f":"IF(OR(BH$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BH$3,$H336/$G336,$H336-SUM($I336:BG336)))","v":0},{"$f":"IF(OR(BI$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BI$3,$H336/$G336,$H336-SUM($I336:BH336)))","v":0},{"$f":"IF(OR(BJ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BJ$3,$H336/$G336,$H336-SUM($I336:BI336)))","v":0},{"$f":"IF(OR(BK$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BK$3,$H336/$G336,$H336-SUM($I336:BJ336)))","v":0},{"$f":"IF(OR(BL$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BL$3,$H336/$G336,$H336-SUM($I336:BK336)))","v":0},{"$f":"IF(OR(BM$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BM$3,$H336/$G336,$H336-SUM($I336:BL336)))","v":0},{"$f":"IF(OR(BN$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BN$3,$H336/$G336,$H336-SUM($I336:BM336)))","v":0},{"$f":"IF(OR(BO$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BO$3,$H336/$G336,$H336-SUM($I336:BN336)))","v":0},{"$f":"IF(OR(BP$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BP$3,$H336/$G336,$H336-SUM($I336:BO336)))","v":0},{"$f":"IF(OR(BQ$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BQ$3,$H336/$G336,$H336-SUM($I336:BP336)))","v":0},{"$f":"IF(OR(BR$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BR$3,$H336/$G336,$H336-SUM($I336:BQ336)))","v":0},{"$f":"IF(OR(BS$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BS$3,$H336/$G336,$H336-SUM($I336:BR336)))","v":0},{"$f":"IF(OR(BT$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BT$3,$H336/$G336,$H336-SUM($I336:BS336)))","v":0},{"$f":"IF(OR(BU$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BU$3,$H336/$G336,$H336-SUM($I336:BT336)))","v":0},{"$f":"IF(OR(BV$3<=$D336,$G336=\"n/a\"),0,IF(SUM($D336,$G336)>BV$3,$H336/$G336,$H336-SUM($I336:BU336)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,40.200000000000003,{"$f":"AM306","v":0},null,{"$f":"IF(OR(J$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>J$3,$H337/$G337,$H337-SUM($I337:I337)))","v":0},{"$f":"IF(OR(K$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>K$3,$H337/$G337,$H337-SUM($I337:J337)))","v":0},{"$f":"IF(OR(L$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>L$3,$H337/$G337,$H337-SUM($I337:K337)))","v":0},{"$f":"IF(OR(M$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>M$3,$H337/$G337,$H337-SUM($I337:L337)))","v":0},{"$f":"IF(OR(N$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>N$3,$H337/$G337,$H337-SUM($I337:M337)))","v":0},{"$f":"IF(OR(O$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>O$3,$H337/$G337,$H337-SUM($I337:N337)))","v":0},{"$f":"IF(OR(P$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>P$3,$H337/$G337,$H337-SUM($I337:O337)))","v":0},{"$f":"IF(OR(Q$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Q$3,$H337/$G337,$H337-SUM($I337:P337)))","v":0},{"$f":"IF(OR(R$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>R$3,$H337/$G337,$H337-SUM($I337:Q337)))","v":0},{"$f":"IF(OR(S$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>S$3,$H337/$G337,$H337-SUM($I337:R337)))","v":0},{"$f":"IF(OR(T$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>T$3,$H337/$G337,$H337-SUM($I337:S337)))","v":0},{"$f":"IF(OR(U$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>U$3,$H337/$G337,$H337-SUM($I337:T337)))","v":0},{"$f":"IF(OR(V$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>V$3,$H337/$G337,$H337-SUM($I337:U337)))","v":0},{"$f":"IF(OR(W$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>W$3,$H337/$G337,$H337-SUM($I337:V337)))","v":0},{"$f":"IF(OR(X$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>X$3,$H337/$G337,$H337-SUM($I337:W337)))","v":0},{"$f":"IF(OR(Y$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Y$3,$H337/$G337,$H337-SUM($I337:X337)))","v":0},{"$f":"IF(OR(Z$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>Z$3,$H337/$G337,$H337-SUM($I337:Y337)))","v":0},{"$f":"IF(OR(AA$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AA$3,$H337/$G337,$H337-SUM($I337:Z337)))","v":0},{"$f":"IF(OR(AB$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AB$3,$H337/$G337,$H337-SUM($I337:AA337)))","v":0},{"$f":"IF(OR(AC$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AC$3,$H337/$G337,$H337-SUM($I337:AB337)))","v":0},{"$f":"IF(OR(AD$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AD$3,$H337/$G337,$H337-SUM($I337:AC337)))","v":0},{"$f":"IF(OR(AE$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AE$3,$H337/$G337,$H337-SUM($I337:AD337)))","v":0},{"$f":"IF(OR(AF$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AF$3,$H337/$G337,$H337-SUM($I337:AE337)))","v":0},{"$f":"IF(OR(AG$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AG$3,$H337/$G337,$H337-SUM($I337:AF337)))","v":0},{"$f":"IF(OR(AH$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AH$3,$H337/$G337,$H337-SUM($I337:AG337)))","v":0},{"$f":"IF(OR(AI$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AI$3,$H337/$G337,$H337-SUM($I337:AH337)))","v":0},{"$f":"IF(OR(AJ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AJ$3,$H337/$G337,$H337-SUM($I337:AI337)))","v":0},{"$f":"IF(OR(AK$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AK$3,$H337/$G337,$H337-SUM($I337:AJ337)))","v":0},{"$f":"IF(OR(AL$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AL$3,$H337/$G337,$H337-SUM($I337:AK337)))","v":0},{"$f":"IF(OR(AM$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AM$3,$H337/$G337,$H337-SUM($I337:AL337)))","v":0},{"$f":"IF(OR(AN$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AN$3,$H337/$G337,$H337-SUM($I337:AM337)))","v":0},{"$f":"IF(OR(AO$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AO$3,$H337/$G337,$H337-SUM($I337:AN337)))","v":0},{"$f":"IF(OR(AP$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AP$3,$H337/$G337,$H337-SUM($I337:AO337)))","v":0},{"$f":"IF(OR(AQ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AQ$3,$H337/$G337,$H337-SUM($I337:AP337)))","v":0},{"$f":"IF(OR(AR$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AR$3,$H337/$G337,$H337-SUM($I337:AQ337)))","v":0},{"$f":"IF(OR(AS$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AS$3,$H337/$G337,$H337-SUM($I337:AR337)))","v":0},{"$f":"IF(OR(AT$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AT$3,$H337/$G337,$H337-SUM($I337:AS337)))","v":0},{"$f":"IF(OR(AU$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AU$3,$H337/$G337,$H337-SUM($I337:AT337)))","v":0},{"$f":"IF(OR(AV$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AV$3,$H337/$G337,$H337-SUM($I337:AU337)))","v":0},{"$f":"IF(OR(AW$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AW$3,$H337/$G337,$H337-SUM($I337:AV337)))","v":0},{"$f":"IF(OR(AX$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AX$3,$H337/$G337,$H337-SUM($I337:AW337)))","v":0},{"$f":"IF(OR(AY$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AY$3,$H337/$G337,$H337-SUM($I337:AX337)))","v":0},{"$f":"IF(OR(AZ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>AZ$3,$H337/$G337,$H337-SUM($I337:AY337)))","v":0},{"$f":"IF(OR(BA$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BA$3,$H337/$G337,$H337-SUM($I337:AZ337)))","v":0},{"$f":"IF(OR(BB$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BB$3,$H337/$G337,$H337-SUM($I337:BA337)))","v":0},{"$f":"IF(OR(BC$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BC$3,$H337/$G337,$H337-SUM($I337:BB337)))","v":0},{"$f":"IF(OR(BD$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BD$3,$H337/$G337,$H337-SUM($I337:BC337)))","v":0},{"$f":"IF(OR(BE$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BE$3,$H337/$G337,$H337-SUM($I337:BD337)))","v":0},{"$f":"IF(OR(BF$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BF$3,$H337/$G337,$H337-SUM($I337:BE337)))","v":0},{"$f":"IF(OR(BG$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BG$3,$H337/$G337,$H337-SUM($I337:BF337)))","v":0},{"$f":"IF(OR(BH$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BH$3,$H337/$G337,$H337-SUM($I337:BG337)))","v":0},{"$f":"IF(OR(BI$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BI$3,$H337/$G337,$H337-SUM($I337:BH337)))","v":0},{"$f":"IF(OR(BJ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BJ$3,$H337/$G337,$H337-SUM($I337:BI337)))","v":0},{"$f":"IF(OR(BK$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BK$3,$H337/$G337,$H337-SUM($I337:BJ337)))","v":0},{"$f":"IF(OR(BL$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BL$3,$H337/$G337,$H337-SUM($I337:BK337)))","v":0},{"$f":"IF(OR(BM$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BM$3,$H337/$G337,$H337-SUM($I337:BL337)))","v":0},{"$f":"IF(OR(BN$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BN$3,$H337/$G337,$H337-SUM($I337:BM337)))","v":0},{"$f":"IF(OR(BO$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BO$3,$H337/$G337,$H337-SUM($I337:BN337)))","v":0},{"$f":"IF(OR(BP$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BP$3,$H337/$G337,$H337-SUM($I337:BO337)))","v":0},{"$f":"IF(OR(BQ$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BQ$3,$H337/$G337,$H337-SUM($I337:BP337)))","v":0},{"$f":"IF(OR(BR$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BR$3,$H337/$G337,$H337-SUM($I337:BQ337)))","v":0},{"$f":"IF(OR(BS$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BS$3,$H337/$G337,$H337-SUM($I337:BR337)))","v":0},{"$f":"IF(OR(BT$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BT$3,$H337/$G337,$H337-SUM($I337:BS337)))","v":0},{"$f":"IF(OR(BU$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BU$3,$H337/$G337,$H337-SUM($I337:BT337)))","v":0},{"$f":"IF(OR(BV$3<=$D337,$G337=\"n/a\"),0,IF(SUM($D337,$G337)>BV$3,$H337/$G337,$H337-SUM($I337:BU337)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I303,I307:I312)","v":-10.862696481376734},{"$f":"SUM(J303,J307:J312)","v":-14.397782629730022},-14.397782629730022,-14.397782629730022,-14.397782629730022,-14.397782629730022,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-6.6234726851373891,-2.0306336823949787,-1.5203380615863307,-1.5203380615863307,-1.5203380615863307,-1.5203380615863307,-0.21946335178780885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV303,BV307:BV312)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I303,I307:I337)","v":-10.862696481376734},{"$f":"SUM(J303,J307:J337)","v":-14.397782629730022},{"$f":"SUM(K303,K307:K337)","v":-14.397782629730022},-14.397782629730022,-14.397782629730022,-14.397782629730022,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-15.918120691316354,-6.6234726851373891,-2.0306336823949787,-1.5203380615863307,-1.5203380615863307,-1.5203380615863307,-1.5203380615863307,-0.21946335178780885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H304+SUM(H307:H338)-SUM($I340:$BV340),2)=0,G307=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I306-SUM(I307:I337)+H341","v":-152.51900000000001},{"$f":"J306-SUM(J307:J337)+I341","v":-148.98391385164672},{"$f":"K306-SUM(K307:K337)+J341","v":-145.44882770329343},-141.91374155494015,-138.37865540658686,-200.43756925823357,-195.38214504829395,-190.32672083835433,-185.27129662841472,-180.2158724184751,-175.16044820853548,-170.10502399859587,-165.04959978865625,-159.99417557871664,-154.93875136877702,-149.8833271588374,-144.82790294889779,-139.77247873895817,-134.71705452901855,-129.66163031907894,-124.60620610913932,-119.55078189919971,-114.49535768926009,-109.43993347932047,-104.38450926938086,-99.32908505944124,-94.273660849501624,-89.218236639562008,-84.162812429622392,-79.107388219682775,-74.051964009743159,-68.996539799803543,-63.941115589863927,-58.88569137992431,-53.830267169984694,-48.774842960045078,-43.719418750105461,-38.663994540165845,-33.608570330226229,-28.553146120286609,-23.497721910346989,-18.442297700407369,-13.38687349046775,-8.3314492805281297,-6.3008155981331511,-4.7804775365468206,-3.2601394749604902,-1.7398014133741595,-0.21946335178782883,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14,-1.9984014443252818E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B300","v":"Total Closing TAB - Contributions"},"Nominal",null,null,null,{"$f":"I341+I304","v":-610.32030069302095},-595.92251806329091,-581.52473543356086,-567.12695280383082,-552.72917017410077,-603.92538754437078,-588.00726685305438,-572.08914616173797,-556.17102547042168,-540.25290477910528,-524.33478408778888,-508.41666339647253,-492.49854270515618,-476.58042201383978,-460.66230132252338,-444.74418063120703,-428.82605993989068,-412.90793924857428,-396.98981855725788,-381.07169786594159,-365.15357717462518,-349.23545648330889,-333.31733579199249,-317.3992151006762,-301.4810944093598,-285.56297371804351,-269.64485302672711,-253.72673233541079,-237.80861164409444,-221.89049095277809,-205.97237026146175,-190.0542495701454,-174.13612887882906,-158.21800818751271,-142.29988749619636,-126.38176680488002,-110.46364611356367,-94.545525422247323,-78.627404730930976,-62.70928403961463,-46.791163348298269,-30.873042656981919,-14.954921965665566,-8.3314492805281759,-6.3008155981331972,-4.7804775365468668,-3.2601394749605364,-1.7398014133742057,-0.21946335178787502,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,-6.616929226765933E-14,{"$f":"BU341+BU304","v":-6.616929226765933E-14},-6.616929226765933E-14]
[]
[8,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A344))","v":"Buildings"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I344+1","v":2011},{"$f":"J344+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ344+1","v":2071},{"$f":"BR344+1","v":2072},{"$f":"BS344+1","v":2073},{"$f":"BT344+1","v":2074},{"$f":"BU344+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A344)","v":31.592997028128256},null,{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:H347))),(MAX($H348/$G347, $H348-SUM($H347:H347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:I347))),(MAX($H348/$G347, $H348-SUM($H347:I347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:J347))),(MAX($H348/$G347, $H348-SUM($H347:J347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:K347))),(MAX($H348/$G347, $H348-SUM($H347:K347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:L347))),(MAX($H348/$G347, $H348-SUM($H347:L347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:M347))),(MAX($H348/$G347, $H348-SUM($H347:M347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:N347))),(MAX($H348/$G347, $H348-SUM($H347:N347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:O347))),(MAX($H348/$G347, $H348-SUM($H347:O347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:P347))),(MAX($H348/$G347, $H348-SUM($H347:P347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:Q347))),(MAX($H348/$G347, $H348-SUM($H347:Q347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:R347))),(MAX($H348/$G347, $H348-SUM($H347:R347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:S347))),(MAX($H348/$G347, $H348-SUM($H347:S347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:T347))),(MAX($H348/$G347, $H348-SUM($H347:T347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:U347))),(MAX($H348/$G347, $H348-SUM($H347:U347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:V347))),(MAX($H348/$G347, $H348-SUM($H347:V347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:W347))),(MAX($H348/$G347, $H348-SUM($H347:W347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:X347))),(MAX($H348/$G347, $H348-SUM($H347:X347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:Y347))),(MAX($H348/$G347, $H348-SUM($H347:Y347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:Z347))),(MAX($H348/$G347, $H348-SUM($H347:Z347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AA347))),(MAX($H348/$G347, $H348-SUM($H347:AA347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AB347))),(MAX($H348/$G347, $H348-SUM($H347:AB347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AC347))),(MAX($H348/$G347, $H348-SUM($H347:AC347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AD347))),(MAX($H348/$G347, $H348-SUM($H347:AD347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AE347))),(MAX($H348/$G347, $H348-SUM($H347:AE347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AF347))),(MAX($H348/$G347, $H348-SUM($H347:AF347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AG347))),(MAX($H348/$G347, $H348-SUM($H347:AG347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AH347))),(MAX($H348/$G347, $H348-SUM($H347:AH347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AI347))),(MAX($H348/$G347, $H348-SUM($H347:AI347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AJ347))),(MAX($H348/$G347, $H348-SUM($H347:AJ347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AK347))),(MAX($H348/$G347, $H348-SUM($H347:AK347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AL347))),(MAX($H348/$G347, $H348-SUM($H347:AL347)))))","v":-3.4476718887263245E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AM347))),(MAX($H348/$G347, $H348-SUM($H347:AM347)))))","v":-2.0444591839760884E-2},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AN347))),(MAX($H348/$G347, $H348-SUM($H347:AN347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AO347))),(MAX($H348/$G347, $H348-SUM($H347:AO347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AP347))),(MAX($H348/$G347, $H348-SUM($H347:AP347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AQ347))),(MAX($H348/$G347, $H348-SUM($H347:AQ347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AR347))),(MAX($H348/$G347, $H348-SUM($H347:AR347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AS347))),(MAX($H348/$G347, $H348-SUM($H347:AS347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AT347))),(MAX($H348/$G347, $H348-SUM($H347:AT347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AU347))),(MAX($H348/$G347, $H348-SUM($H347:AU347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AV347))),(MAX($H348/$G347, $H348-SUM($H347:AV347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AW347))),(MAX($H348/$G347, $H348-SUM($H347:AW347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AX347))),(MAX($H348/$G347, $H348-SUM($H347:AX347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AY347))),(MAX($H348/$G347, $H348-SUM($H347:AY347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:AZ347))),(MAX($H348/$G347, $H348-SUM($H347:AZ347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BA347))),(MAX($H348/$G347, $H348-SUM($H347:BA347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BB347))),(MAX($H348/$G347, $H348-SUM($H347:BB347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BC347))),(MAX($H348/$G347, $H348-SUM($H347:BC347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BD347))),(MAX($H348/$G347, $H348-SUM($H347:BD347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BE347))),(MAX($H348/$G347, $H348-SUM($H347:BE347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BF347))),(MAX($H348/$G347, $H348-SUM($H347:BF347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BG347))),(MAX($H348/$G347, $H348-SUM($H347:BG347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BH347))),(MAX($H348/$G347, $H348-SUM($H347:BH347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BI347))),(MAX($H348/$G347, $H348-SUM($H347:BI347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BJ347))),(MAX($H348/$G347, $H348-SUM($H347:BJ347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BK347))),(MAX($H348/$G347, $H348-SUM($H347:BK347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BL347))),(MAX($H348/$G347, $H348-SUM($H347:BL347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BM347))),(MAX($H348/$G347, $H348-SUM($H347:BM347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BN347))),(MAX($H348/$G347, $H348-SUM($H347:BN347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BO347))),(MAX($H348/$G347, $H348-SUM($H347:BO347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BP347))),(MAX($H348/$G347, $H348-SUM($H347:BP347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BQ347))),(MAX($H348/$G347, $H348-SUM($H347:BQ347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BR347))),(MAX($H348/$G347, $H348-SUM($H347:BR347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BS347))),(MAX($H348/$G347, $H348-SUM($H347:BS347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BT347))),(MAX($H348/$G347, $H348-SUM($H347:BT347)))))","v":0},{"$f":"IF(OR($G347=0,$G347=\"n/a\"),0,IF($H348>0,(MIN($H348/$G347, $H348-SUM($H347:BU347))),(MAX($H348/$G347, $H348-SUM($H347:BU347)))))","v":0},{"$f":"IF(OR(ROUND(H348-SUM($I347:$BV347),2)=0,G347=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A344)","v":-1.0892228773449211},{"$f":"H348-I347","v":-1.0547461584576578},-1.0202694395703946,-0.9857927206831314,-0.95131600179586817,-0.91683928290860495,-0.88236256402134172,-0.8478858451340785,-0.81340912624681527,-0.77893240735955205,-0.74445568847228882,-0.7099789695850256,-0.67550225069776237,-0.64102553181049915,-0.60654881292323592,-0.5720720940359727,-0.53759537514870948,-0.50311865626144625,-0.46864193737418303,-0.4341652184869198,-0.39968849959965658,-0.36521178071239335,-0.33073506182513013,-0.2962583429378669,-0.26178162405060368,-0.22730490516334043,-0.19282818627607717,-0.15835146738881392,-0.12387474850155067,-8.9398029614287416E-2,-5.4921310727024171E-2,-2.0444591839760926E-2,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,{"$f":"BT348-BU347","v":-4.163336342344337E-17},-4.163336342344337E-17]
[]
[{"$f":"IF(COUNTA($BW352:$BW381)=COUNTIF($BW352:$BW381,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.39100000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.08},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.155},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":5.8000000000000003E-2},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B344,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":1.2678227957565213},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":10.848330731707305},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":15.24300015282293},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B344,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G352","v":40},{"$f":"I350","v":0},null,{"$f":"IF(OR(J$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>J$3,$H351/$G351,$H351-SUM($I351:I351)))","v":0},{"$f":"IF(OR(K$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>K$3,$H351/$G351,$H351-SUM($I351:J351)))","v":0},{"$f":"IF(OR(L$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>L$3,$H351/$G351,$H351-SUM($I351:K351)))","v":0},{"$f":"IF(OR(M$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>M$3,$H351/$G351,$H351-SUM($I351:L351)))","v":0},{"$f":"IF(OR(N$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>N$3,$H351/$G351,$H351-SUM($I351:M351)))","v":0},{"$f":"IF(OR(O$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>O$3,$H351/$G351,$H351-SUM($I351:N351)))","v":0},{"$f":"IF(OR(P$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>P$3,$H351/$G351,$H351-SUM($I351:O351)))","v":0},{"$f":"IF(OR(Q$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>Q$3,$H351/$G351,$H351-SUM($I351:P351)))","v":0},{"$f":"IF(OR(R$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>R$3,$H351/$G351,$H351-SUM($I351:Q351)))","v":0},{"$f":"IF(OR(S$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>S$3,$H351/$G351,$H351-SUM($I351:R351)))","v":0},{"$f":"IF(OR(T$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>T$3,$H351/$G351,$H351-SUM($I351:S351)))","v":0},{"$f":"IF(OR(U$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>U$3,$H351/$G351,$H351-SUM($I351:T351)))","v":0},{"$f":"IF(OR(V$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>V$3,$H351/$G351,$H351-SUM($I351:U351)))","v":0},{"$f":"IF(OR(W$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>W$3,$H351/$G351,$H351-SUM($I351:V351)))","v":0},{"$f":"IF(OR(X$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>X$3,$H351/$G351,$H351-SUM($I351:W351)))","v":0},{"$f":"IF(OR(Y$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>Y$3,$H351/$G351,$H351-SUM($I351:X351)))","v":0},{"$f":"IF(OR(Z$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>Z$3,$H351/$G351,$H351-SUM($I351:Y351)))","v":0},{"$f":"IF(OR(AA$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AA$3,$H351/$G351,$H351-SUM($I351:Z351)))","v":0},{"$f":"IF(OR(AB$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AB$3,$H351/$G351,$H351-SUM($I351:AA351)))","v":0},{"$f":"IF(OR(AC$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AC$3,$H351/$G351,$H351-SUM($I351:AB351)))","v":0},{"$f":"IF(OR(AD$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AD$3,$H351/$G351,$H351-SUM($I351:AC351)))","v":0},{"$f":"IF(OR(AE$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AE$3,$H351/$G351,$H351-SUM($I351:AD351)))","v":0},{"$f":"IF(OR(AF$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AF$3,$H351/$G351,$H351-SUM($I351:AE351)))","v":0},{"$f":"IF(OR(AG$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AG$3,$H351/$G351,$H351-SUM($I351:AF351)))","v":0},{"$f":"IF(OR(AH$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AH$3,$H351/$G351,$H351-SUM($I351:AG351)))","v":0},{"$f":"IF(OR(AI$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AI$3,$H351/$G351,$H351-SUM($I351:AH351)))","v":0},{"$f":"IF(OR(AJ$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AJ$3,$H351/$G351,$H351-SUM($I351:AI351)))","v":0},{"$f":"IF(OR(AK$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AK$3,$H351/$G351,$H351-SUM($I351:AJ351)))","v":0},{"$f":"IF(OR(AL$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AL$3,$H351/$G351,$H351-SUM($I351:AK351)))","v":0},{"$f":"IF(OR(AM$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AM$3,$H351/$G351,$H351-SUM($I351:AL351)))","v":0},{"$f":"IF(OR(AN$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AN$3,$H351/$G351,$H351-SUM($I351:AM351)))","v":0},{"$f":"IF(OR(AO$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AO$3,$H351/$G351,$H351-SUM($I351:AN351)))","v":0},{"$f":"IF(OR(AP$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AP$3,$H351/$G351,$H351-SUM($I351:AO351)))","v":0},{"$f":"IF(OR(AQ$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AQ$3,$H351/$G351,$H351-SUM($I351:AP351)))","v":0},{"$f":"IF(OR(AR$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AR$3,$H351/$G351,$H351-SUM($I351:AQ351)))","v":0},{"$f":"IF(OR(AS$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AS$3,$H351/$G351,$H351-SUM($I351:AR351)))","v":0},{"$f":"IF(OR(AT$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AT$3,$H351/$G351,$H351-SUM($I351:AS351)))","v":0},{"$f":"IF(OR(AU$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AU$3,$H351/$G351,$H351-SUM($I351:AT351)))","v":0},{"$f":"IF(OR(AV$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AV$3,$H351/$G351,$H351-SUM($I351:AU351)))","v":0},{"$f":"IF(OR(AW$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AW$3,$H351/$G351,$H351-SUM($I351:AV351)))","v":0},{"$f":"IF(OR(AX$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AX$3,$H351/$G351,$H351-SUM($I351:AW351)))","v":0},{"$f":"IF(OR(AY$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AY$3,$H351/$G351,$H351-SUM($I351:AX351)))","v":0},{"$f":"IF(OR(AZ$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>AZ$3,$H351/$G351,$H351-SUM($I351:AY351)))","v":0},{"$f":"IF(OR(BA$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BA$3,$H351/$G351,$H351-SUM($I351:AZ351)))","v":0},{"$f":"IF(OR(BB$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BB$3,$H351/$G351,$H351-SUM($I351:BA351)))","v":0},{"$f":"IF(OR(BC$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BC$3,$H351/$G351,$H351-SUM($I351:BB351)))","v":0},{"$f":"IF(OR(BD$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BD$3,$H351/$G351,$H351-SUM($I351:BC351)))","v":0},{"$f":"IF(OR(BE$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BE$3,$H351/$G351,$H351-SUM($I351:BD351)))","v":0},{"$f":"IF(OR(BF$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BF$3,$H351/$G351,$H351-SUM($I351:BE351)))","v":0},{"$f":"IF(OR(BG$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BG$3,$H351/$G351,$H351-SUM($I351:BF351)))","v":0},{"$f":"IF(OR(BH$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BH$3,$H351/$G351,$H351-SUM($I351:BG351)))","v":0},{"$f":"IF(OR(BI$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BI$3,$H351/$G351,$H351-SUM($I351:BH351)))","v":0},{"$f":"IF(OR(BJ$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BJ$3,$H351/$G351,$H351-SUM($I351:BI351)))","v":0},{"$f":"IF(OR(BK$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BK$3,$H351/$G351,$H351-SUM($I351:BJ351)))","v":0},{"$f":"IF(OR(BL$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BL$3,$H351/$G351,$H351-SUM($I351:BK351)))","v":0},{"$f":"IF(OR(BM$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BM$3,$H351/$G351,$H351-SUM($I351:BL351)))","v":0},{"$f":"IF(OR(BN$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BN$3,$H351/$G351,$H351-SUM($I351:BM351)))","v":0},{"$f":"IF(OR(BO$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BO$3,$H351/$G351,$H351-SUM($I351:BN351)))","v":0},{"$f":"IF(OR(BP$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BP$3,$H351/$G351,$H351-SUM($I351:BO351)))","v":0},{"$f":"IF(OR(BQ$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BQ$3,$H351/$G351,$H351-SUM($I351:BP351)))","v":0},{"$f":"IF(OR(BR$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BR$3,$H351/$G351,$H351-SUM($I351:BQ351)))","v":0},{"$f":"IF(OR(BS$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BS$3,$H351/$G351,$H351-SUM($I351:BR351)))","v":0},{"$f":"IF(OR(BT$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BT$3,$H351/$G351,$H351-SUM($I351:BS351)))","v":0},{"$f":"IF(OR(BU$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BU$3,$H351/$G351,$H351-SUM($I351:BT351)))","v":0},{"$f":"IF(OR(BV$3<=$D351,$G351=\"n/a\"),0,IF(SUM($D351,$G351)>BV$3,$H351/$G351,$H351-SUM($I351:BU351)))","v":0},{"$f":"IF(OR(ROUND(H351-SUM($J351:$BV351),2)=0,G351=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A344)","v":40},{"$f":"J350","v":0.39100000000000001},null,{"$f":"IF(OR(J$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>J$3,$H352/$G352,$H352-SUM($I352:I352)))","v":0},{"$f":"IF(OR(K$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>K$3,$H352/$G352,$H352-SUM($I352:J352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(L$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>L$3,$H352/$G352,$H352-SUM($I352:K352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(M$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>M$3,$H352/$G352,$H352-SUM($I352:L352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(N$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>N$3,$H352/$G352,$H352-SUM($I352:M352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(O$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>O$3,$H352/$G352,$H352-SUM($I352:N352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(P$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>P$3,$H352/$G352,$H352-SUM($I352:O352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(Q$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>Q$3,$H352/$G352,$H352-SUM($I352:P352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(R$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>R$3,$H352/$G352,$H352-SUM($I352:Q352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(S$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>S$3,$H352/$G352,$H352-SUM($I352:R352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(T$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>T$3,$H352/$G352,$H352-SUM($I352:S352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(U$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>U$3,$H352/$G352,$H352-SUM($I352:T352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(V$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>V$3,$H352/$G352,$H352-SUM($I352:U352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(W$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>W$3,$H352/$G352,$H352-SUM($I352:V352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(X$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>X$3,$H352/$G352,$H352-SUM($I352:W352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(Y$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>Y$3,$H352/$G352,$H352-SUM($I352:X352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(Z$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>Z$3,$H352/$G352,$H352-SUM($I352:Y352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AA$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AA$3,$H352/$G352,$H352-SUM($I352:Z352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AB$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AB$3,$H352/$G352,$H352-SUM($I352:AA352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AC$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AC$3,$H352/$G352,$H352-SUM($I352:AB352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AD$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AD$3,$H352/$G352,$H352-SUM($I352:AC352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AE$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AE$3,$H352/$G352,$H352-SUM($I352:AD352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AF$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AF$3,$H352/$G352,$H352-SUM($I352:AE352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AG$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AG$3,$H352/$G352,$H352-SUM($I352:AF352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AH$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AH$3,$H352/$G352,$H352-SUM($I352:AG352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AI$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AI$3,$H352/$G352,$H352-SUM($I352:AH352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AJ$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AJ$3,$H352/$G352,$H352-SUM($I352:AI352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AK$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AK$3,$H352/$G352,$H352-SUM($I352:AJ352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AL$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AL$3,$H352/$G352,$H352-SUM($I352:AK352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AM$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AM$3,$H352/$G352,$H352-SUM($I352:AL352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AN$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AN$3,$H352/$G352,$H352-SUM($I352:AM352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AO$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AO$3,$H352/$G352,$H352-SUM($I352:AN352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AP$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AP$3,$H352/$G352,$H352-SUM($I352:AO352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AQ$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AQ$3,$H352/$G352,$H352-SUM($I352:AP352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AR$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AR$3,$H352/$G352,$H352-SUM($I352:AQ352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AS$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AS$3,$H352/$G352,$H352-SUM($I352:AR352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AT$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AT$3,$H352/$G352,$H352-SUM($I352:AS352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AU$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AU$3,$H352/$G352,$H352-SUM($I352:AT352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AV$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AV$3,$H352/$G352,$H352-SUM($I352:AU352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AW$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AW$3,$H352/$G352,$H352-SUM($I352:AV352)))","v":9.7750000000000007E-3},{"$f":"IF(OR(AX$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AX$3,$H352/$G352,$H352-SUM($I352:AW352)))","v":9.7750000000002002E-3},{"$f":"IF(OR(AY$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AY$3,$H352/$G352,$H352-SUM($I352:AX352)))","v":0},{"$f":"IF(OR(AZ$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>AZ$3,$H352/$G352,$H352-SUM($I352:AY352)))","v":0},{"$f":"IF(OR(BA$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BA$3,$H352/$G352,$H352-SUM($I352:AZ352)))","v":0},{"$f":"IF(OR(BB$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BB$3,$H352/$G352,$H352-SUM($I352:BA352)))","v":0},{"$f":"IF(OR(BC$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BC$3,$H352/$G352,$H352-SUM($I352:BB352)))","v":0},{"$f":"IF(OR(BD$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BD$3,$H352/$G352,$H352-SUM($I352:BC352)))","v":0},{"$f":"IF(OR(BE$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BE$3,$H352/$G352,$H352-SUM($I352:BD352)))","v":0},{"$f":"IF(OR(BF$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BF$3,$H352/$G352,$H352-SUM($I352:BE352)))","v":0},{"$f":"IF(OR(BG$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BG$3,$H352/$G352,$H352-SUM($I352:BF352)))","v":0},{"$f":"IF(OR(BH$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BH$3,$H352/$G352,$H352-SUM($I352:BG352)))","v":0},{"$f":"IF(OR(BI$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BI$3,$H352/$G352,$H352-SUM($I352:BH352)))","v":0},{"$f":"IF(OR(BJ$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BJ$3,$H352/$G352,$H352-SUM($I352:BI352)))","v":0},{"$f":"IF(OR(BK$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BK$3,$H352/$G352,$H352-SUM($I352:BJ352)))","v":0},{"$f":"IF(OR(BL$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BL$3,$H352/$G352,$H352-SUM($I352:BK352)))","v":0},{"$f":"IF(OR(BM$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BM$3,$H352/$G352,$H352-SUM($I352:BL352)))","v":0},{"$f":"IF(OR(BN$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BN$3,$H352/$G352,$H352-SUM($I352:BM352)))","v":0},{"$f":"IF(OR(BO$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BO$3,$H352/$G352,$H352-SUM($I352:BN352)))","v":0},{"$f":"IF(OR(BP$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BP$3,$H352/$G352,$H352-SUM($I352:BO352)))","v":0},{"$f":"IF(OR(BQ$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BQ$3,$H352/$G352,$H352-SUM($I352:BP352)))","v":0},{"$f":"IF(OR(BR$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BR$3,$H352/$G352,$H352-SUM($I352:BQ352)))","v":0},{"$f":"IF(OR(BS$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BS$3,$H352/$G352,$H352-SUM($I352:BR352)))","v":0},{"$f":"IF(OR(BT$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BT$3,$H352/$G352,$H352-SUM($I352:BS352)))","v":0},{"$f":"IF(OR(BU$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BU$3,$H352/$G352,$H352-SUM($I352:BT352)))","v":0},{"$f":"IF(OR(BV$3<=$D352,$G352=\"n/a\"),0,IF(SUM($D352,$G352)>BV$3,$H352/$G352,$H352-SUM($I352:BU352)))","v":0},{"$f":"IF(OR(ROUND(H352-SUM($J352:$BV352),2)=0,G352=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D352+1","v":2012},"Nominal",null,{"$f":"G352","v":40},{"$f":"K350","v":6.08},null,{"$f":"IF(OR(J$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>J$3,$H353/$G353,$H353-SUM($I353:I353)))","v":0},{"$f":"IF(OR(K$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>K$3,$H353/$G353,$H353-SUM($I353:J353)))","v":0},{"$f":"IF(OR(L$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>L$3,$H353/$G353,$H353-SUM($I353:K353)))","v":0.152},{"$f":"IF(OR(M$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>M$3,$H353/$G353,$H353-SUM($I353:L353)))","v":0.152},{"$f":"IF(OR(N$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>N$3,$H353/$G353,$H353-SUM($I353:M353)))","v":0.152},{"$f":"IF(OR(O$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>O$3,$H353/$G353,$H353-SUM($I353:N353)))","v":0.152},{"$f":"IF(OR(P$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>P$3,$H353/$G353,$H353-SUM($I353:O353)))","v":0.152},{"$f":"IF(OR(Q$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>Q$3,$H353/$G353,$H353-SUM($I353:P353)))","v":0.152},{"$f":"IF(OR(R$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>R$3,$H353/$G353,$H353-SUM($I353:Q353)))","v":0.152},{"$f":"IF(OR(S$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>S$3,$H353/$G353,$H353-SUM($I353:R353)))","v":0.152},{"$f":"IF(OR(T$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>T$3,$H353/$G353,$H353-SUM($I353:S353)))","v":0.152},{"$f":"IF(OR(U$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>U$3,$H353/$G353,$H353-SUM($I353:T353)))","v":0.152},{"$f":"IF(OR(V$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>V$3,$H353/$G353,$H353-SUM($I353:U353)))","v":0.152},{"$f":"IF(OR(W$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>W$3,$H353/$G353,$H353-SUM($I353:V353)))","v":0.152},{"$f":"IF(OR(X$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>X$3,$H353/$G353,$H353-SUM($I353:W353)))","v":0.152},{"$f":"IF(OR(Y$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>Y$3,$H353/$G353,$H353-SUM($I353:X353)))","v":0.152},{"$f":"IF(OR(Z$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>Z$3,$H353/$G353,$H353-SUM($I353:Y353)))","v":0.152},{"$f":"IF(OR(AA$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AA$3,$H353/$G353,$H353-SUM($I353:Z353)))","v":0.152},{"$f":"IF(OR(AB$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AB$3,$H353/$G353,$H353-SUM($I353:AA353)))","v":0.152},{"$f":"IF(OR(AC$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AC$3,$H353/$G353,$H353-SUM($I353:AB353)))","v":0.152},{"$f":"IF(OR(AD$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AD$3,$H353/$G353,$H353-SUM($I353:AC353)))","v":0.152},{"$f":"IF(OR(AE$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AE$3,$H353/$G353,$H353-SUM($I353:AD353)))","v":0.152},{"$f":"IF(OR(AF$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AF$3,$H353/$G353,$H353-SUM($I353:AE353)))","v":0.152},{"$f":"IF(OR(AG$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AG$3,$H353/$G353,$H353-SUM($I353:AF353)))","v":0.152},{"$f":"IF(OR(AH$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AH$3,$H353/$G353,$H353-SUM($I353:AG353)))","v":0.152},{"$f":"IF(OR(AI$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AI$3,$H353/$G353,$H353-SUM($I353:AH353)))","v":0.152},{"$f":"IF(OR(AJ$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AJ$3,$H353/$G353,$H353-SUM($I353:AI353)))","v":0.152},{"$f":"IF(OR(AK$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AK$3,$H353/$G353,$H353-SUM($I353:AJ353)))","v":0.152},{"$f":"IF(OR(AL$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AL$3,$H353/$G353,$H353-SUM($I353:AK353)))","v":0.152},{"$f":"IF(OR(AM$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AM$3,$H353/$G353,$H353-SUM($I353:AL353)))","v":0.152},{"$f":"IF(OR(AN$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AN$3,$H353/$G353,$H353-SUM($I353:AM353)))","v":0.152},{"$f":"IF(OR(AO$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AO$3,$H353/$G353,$H353-SUM($I353:AN353)))","v":0.152},{"$f":"IF(OR(AP$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AP$3,$H353/$G353,$H353-SUM($I353:AO353)))","v":0.152},{"$f":"IF(OR(AQ$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AQ$3,$H353/$G353,$H353-SUM($I353:AP353)))","v":0.152},{"$f":"IF(OR(AR$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AR$3,$H353/$G353,$H353-SUM($I353:AQ353)))","v":0.152},{"$f":"IF(OR(AS$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AS$3,$H353/$G353,$H353-SUM($I353:AR353)))","v":0.152},{"$f":"IF(OR(AT$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AT$3,$H353/$G353,$H353-SUM($I353:AS353)))","v":0.152},{"$f":"IF(OR(AU$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AU$3,$H353/$G353,$H353-SUM($I353:AT353)))","v":0.152},{"$f":"IF(OR(AV$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AV$3,$H353/$G353,$H353-SUM($I353:AU353)))","v":0.152},{"$f":"IF(OR(AW$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AW$3,$H353/$G353,$H353-SUM($I353:AV353)))","v":0.152},{"$f":"IF(OR(AX$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AX$3,$H353/$G353,$H353-SUM($I353:AW353)))","v":0.152},{"$f":"IF(OR(AY$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AY$3,$H353/$G353,$H353-SUM($I353:AX353)))","v":0.15199999999999747},{"$f":"IF(OR(AZ$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>AZ$3,$H353/$G353,$H353-SUM($I353:AY353)))","v":0},{"$f":"IF(OR(BA$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BA$3,$H353/$G353,$H353-SUM($I353:AZ353)))","v":0},{"$f":"IF(OR(BB$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BB$3,$H353/$G353,$H353-SUM($I353:BA353)))","v":0},{"$f":"IF(OR(BC$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BC$3,$H353/$G353,$H353-SUM($I353:BB353)))","v":0},{"$f":"IF(OR(BD$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BD$3,$H353/$G353,$H353-SUM($I353:BC353)))","v":0},{"$f":"IF(OR(BE$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BE$3,$H353/$G353,$H353-SUM($I353:BD353)))","v":0},{"$f":"IF(OR(BF$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BF$3,$H353/$G353,$H353-SUM($I353:BE353)))","v":0},{"$f":"IF(OR(BG$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BG$3,$H353/$G353,$H353-SUM($I353:BF353)))","v":0},{"$f":"IF(OR(BH$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BH$3,$H353/$G353,$H353-SUM($I353:BG353)))","v":0},{"$f":"IF(OR(BI$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BI$3,$H353/$G353,$H353-SUM($I353:BH353)))","v":0},{"$f":"IF(OR(BJ$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BJ$3,$H353/$G353,$H353-SUM($I353:BI353)))","v":0},{"$f":"IF(OR(BK$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BK$3,$H353/$G353,$H353-SUM($I353:BJ353)))","v":0},{"$f":"IF(OR(BL$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BL$3,$H353/$G353,$H353-SUM($I353:BK353)))","v":0},{"$f":"IF(OR(BM$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BM$3,$H353/$G353,$H353-SUM($I353:BL353)))","v":0},{"$f":"IF(OR(BN$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BN$3,$H353/$G353,$H353-SUM($I353:BM353)))","v":0},{"$f":"IF(OR(BO$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BO$3,$H353/$G353,$H353-SUM($I353:BN353)))","v":0},{"$f":"IF(OR(BP$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BP$3,$H353/$G353,$H353-SUM($I353:BO353)))","v":0},{"$f":"IF(OR(BQ$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BQ$3,$H353/$G353,$H353-SUM($I353:BP353)))","v":0},{"$f":"IF(OR(BR$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BR$3,$H353/$G353,$H353-SUM($I353:BQ353)))","v":0},{"$f":"IF(OR(BS$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BS$3,$H353/$G353,$H353-SUM($I353:BR353)))","v":0},{"$f":"IF(OR(BT$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BT$3,$H353/$G353,$H353-SUM($I353:BS353)))","v":0},{"$f":"IF(OR(BU$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BU$3,$H353/$G353,$H353-SUM($I353:BT353)))","v":0},{"$f":"IF(OR(BV$3<=$D353,$G353=\"n/a\"),0,IF(SUM($D353,$G353)>BV$3,$H353/$G353,$H353-SUM($I353:BU353)))","v":0},{"$f":"IF(OR(ROUND(H353-SUM($J353:$BV353),2)=0,G353=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D353+1","v":2013},"Nominal",null,{"$f":"G353","v":40},{"$f":"L350","v":0.155},null,{"$f":"IF(OR(J$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>J$3,$H354/$G354,$H354-SUM($I354:I354)))","v":0},{"$f":"IF(OR(K$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>K$3,$H354/$G354,$H354-SUM($I354:J354)))","v":0},{"$f":"IF(OR(L$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>L$3,$H354/$G354,$H354-SUM($I354:K354)))","v":0},{"$f":"IF(OR(M$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>M$3,$H354/$G354,$H354-SUM($I354:L354)))","v":3.875E-3},{"$f":"IF(OR(N$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>N$3,$H354/$G354,$H354-SUM($I354:M354)))","v":3.875E-3},{"$f":"IF(OR(O$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>O$3,$H354/$G354,$H354-SUM($I354:N354)))","v":3.875E-3},{"$f":"IF(OR(P$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>P$3,$H354/$G354,$H354-SUM($I354:O354)))","v":3.875E-3},{"$f":"IF(OR(Q$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>Q$3,$H354/$G354,$H354-SUM($I354:P354)))","v":3.875E-3},{"$f":"IF(OR(R$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>R$3,$H354/$G354,$H354-SUM($I354:Q354)))","v":3.875E-3},{"$f":"IF(OR(S$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>S$3,$H354/$G354,$H354-SUM($I354:R354)))","v":3.875E-3},{"$f":"IF(OR(T$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>T$3,$H354/$G354,$H354-SUM($I354:S354)))","v":3.875E-3},{"$f":"IF(OR(U$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>U$3,$H354/$G354,$H354-SUM($I354:T354)))","v":3.875E-3},{"$f":"IF(OR(V$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>V$3,$H354/$G354,$H354-SUM($I354:U354)))","v":3.875E-3},{"$f":"IF(OR(W$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>W$3,$H354/$G354,$H354-SUM($I354:V354)))","v":3.875E-3},{"$f":"IF(OR(X$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>X$3,$H354/$G354,$H354-SUM($I354:W354)))","v":3.875E-3},{"$f":"IF(OR(Y$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>Y$3,$H354/$G354,$H354-SUM($I354:X354)))","v":3.875E-3},{"$f":"IF(OR(Z$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>Z$3,$H354/$G354,$H354-SUM($I354:Y354)))","v":3.875E-3},{"$f":"IF(OR(AA$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AA$3,$H354/$G354,$H354-SUM($I354:Z354)))","v":3.875E-3},{"$f":"IF(OR(AB$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AB$3,$H354/$G354,$H354-SUM($I354:AA354)))","v":3.875E-3},{"$f":"IF(OR(AC$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AC$3,$H354/$G354,$H354-SUM($I354:AB354)))","v":3.875E-3},{"$f":"IF(OR(AD$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AD$3,$H354/$G354,$H354-SUM($I354:AC354)))","v":3.875E-3},{"$f":"IF(OR(AE$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AE$3,$H354/$G354,$H354-SUM($I354:AD354)))","v":3.875E-3},{"$f":"IF(OR(AF$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AF$3,$H354/$G354,$H354-SUM($I354:AE354)))","v":3.875E-3},{"$f":"IF(OR(AG$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AG$3,$H354/$G354,$H354-SUM($I354:AF354)))","v":3.875E-3},{"$f":"IF(OR(AH$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AH$3,$H354/$G354,$H354-SUM($I354:AG354)))","v":3.875E-3},{"$f":"IF(OR(AI$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AI$3,$H354/$G354,$H354-SUM($I354:AH354)))","v":3.875E-3},{"$f":"IF(OR(AJ$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AJ$3,$H354/$G354,$H354-SUM($I354:AI354)))","v":3.875E-3},{"$f":"IF(OR(AK$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AK$3,$H354/$G354,$H354-SUM($I354:AJ354)))","v":3.875E-3},{"$f":"IF(OR(AL$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AL$3,$H354/$G354,$H354-SUM($I354:AK354)))","v":3.875E-3},{"$f":"IF(OR(AM$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AM$3,$H354/$G354,$H354-SUM($I354:AL354)))","v":3.875E-3},{"$f":"IF(OR(AN$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AN$3,$H354/$G354,$H354-SUM($I354:AM354)))","v":3.875E-3},{"$f":"IF(OR(AO$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AO$3,$H354/$G354,$H354-SUM($I354:AN354)))","v":3.875E-3},{"$f":"IF(OR(AP$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AP$3,$H354/$G354,$H354-SUM($I354:AO354)))","v":3.875E-3},{"$f":"IF(OR(AQ$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AQ$3,$H354/$G354,$H354-SUM($I354:AP354)))","v":3.875E-3},{"$f":"IF(OR(AR$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AR$3,$H354/$G354,$H354-SUM($I354:AQ354)))","v":3.875E-3},{"$f":"IF(OR(AS$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AS$3,$H354/$G354,$H354-SUM($I354:AR354)))","v":3.875E-3},{"$f":"IF(OR(AT$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AT$3,$H354/$G354,$H354-SUM($I354:AS354)))","v":3.875E-3},{"$f":"IF(OR(AU$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AU$3,$H354/$G354,$H354-SUM($I354:AT354)))","v":3.875E-3},{"$f":"IF(OR(AV$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AV$3,$H354/$G354,$H354-SUM($I354:AU354)))","v":3.875E-3},{"$f":"IF(OR(AW$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AW$3,$H354/$G354,$H354-SUM($I354:AV354)))","v":3.875E-3},{"$f":"IF(OR(AX$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AX$3,$H354/$G354,$H354-SUM($I354:AW354)))","v":3.875E-3},{"$f":"IF(OR(AY$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AY$3,$H354/$G354,$H354-SUM($I354:AX354)))","v":3.875E-3},{"$f":"IF(OR(AZ$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>AZ$3,$H354/$G354,$H354-SUM($I354:AY354)))","v":3.8749999999999896E-3},{"$f":"IF(OR(BA$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BA$3,$H354/$G354,$H354-SUM($I354:AZ354)))","v":0},{"$f":"IF(OR(BB$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BB$3,$H354/$G354,$H354-SUM($I354:BA354)))","v":0},{"$f":"IF(OR(BC$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BC$3,$H354/$G354,$H354-SUM($I354:BB354)))","v":0},{"$f":"IF(OR(BD$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BD$3,$H354/$G354,$H354-SUM($I354:BC354)))","v":0},{"$f":"IF(OR(BE$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BE$3,$H354/$G354,$H354-SUM($I354:BD354)))","v":0},{"$f":"IF(OR(BF$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BF$3,$H354/$G354,$H354-SUM($I354:BE354)))","v":0},{"$f":"IF(OR(BG$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BG$3,$H354/$G354,$H354-SUM($I354:BF354)))","v":0},{"$f":"IF(OR(BH$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BH$3,$H354/$G354,$H354-SUM($I354:BG354)))","v":0},{"$f":"IF(OR(BI$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BI$3,$H354/$G354,$H354-SUM($I354:BH354)))","v":0},{"$f":"IF(OR(BJ$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BJ$3,$H354/$G354,$H354-SUM($I354:BI354)))","v":0},{"$f":"IF(OR(BK$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BK$3,$H354/$G354,$H354-SUM($I354:BJ354)))","v":0},{"$f":"IF(OR(BL$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BL$3,$H354/$G354,$H354-SUM($I354:BK354)))","v":0},{"$f":"IF(OR(BM$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BM$3,$H354/$G354,$H354-SUM($I354:BL354)))","v":0},{"$f":"IF(OR(BN$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BN$3,$H354/$G354,$H354-SUM($I354:BM354)))","v":0},{"$f":"IF(OR(BO$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BO$3,$H354/$G354,$H354-SUM($I354:BN354)))","v":0},{"$f":"IF(OR(BP$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BP$3,$H354/$G354,$H354-SUM($I354:BO354)))","v":0},{"$f":"IF(OR(BQ$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BQ$3,$H354/$G354,$H354-SUM($I354:BP354)))","v":0},{"$f":"IF(OR(BR$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BR$3,$H354/$G354,$H354-SUM($I354:BQ354)))","v":0},{"$f":"IF(OR(BS$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BS$3,$H354/$G354,$H354-SUM($I354:BR354)))","v":0},{"$f":"IF(OR(BT$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BT$3,$H354/$G354,$H354-SUM($I354:BS354)))","v":0},{"$f":"IF(OR(BU$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BU$3,$H354/$G354,$H354-SUM($I354:BT354)))","v":0},{"$f":"IF(OR(BV$3<=$D354,$G354=\"n/a\"),0,IF(SUM($D354,$G354)>BV$3,$H354/$G354,$H354-SUM($I354:BU354)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G354","v":40},{"$f":"M350","v":5.8000000000000003E-2},null,{"$f":"IF(OR(J$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>J$3,$H355/$G355,$H355-SUM($I355:I355)))","v":0},{"$f":"IF(OR(K$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>K$3,$H355/$G355,$H355-SUM($I355:J355)))","v":0},{"$f":"IF(OR(L$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>L$3,$H355/$G355,$H355-SUM($I355:K355)))","v":0},{"$f":"IF(OR(M$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>M$3,$H355/$G355,$H355-SUM($I355:L355)))","v":0},{"$f":"IF(OR(N$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>N$3,$H355/$G355,$H355-SUM($I355:M355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(O$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>O$3,$H355/$G355,$H355-SUM($I355:N355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(P$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>P$3,$H355/$G355,$H355-SUM($I355:O355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(Q$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>Q$3,$H355/$G355,$H355-SUM($I355:P355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(R$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>R$3,$H355/$G355,$H355-SUM($I355:Q355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(S$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>S$3,$H355/$G355,$H355-SUM($I355:R355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(T$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>T$3,$H355/$G355,$H355-SUM($I355:S355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(U$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>U$3,$H355/$G355,$H355-SUM($I355:T355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(V$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>V$3,$H355/$G355,$H355-SUM($I355:U355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(W$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>W$3,$H355/$G355,$H355-SUM($I355:V355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(X$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>X$3,$H355/$G355,$H355-SUM($I355:W355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(Y$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>Y$3,$H355/$G355,$H355-SUM($I355:X355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(Z$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>Z$3,$H355/$G355,$H355-SUM($I355:Y355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AA$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AA$3,$H355/$G355,$H355-SUM($I355:Z355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AB$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AB$3,$H355/$G355,$H355-SUM($I355:AA355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AC$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AC$3,$H355/$G355,$H355-SUM($I355:AB355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AD$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AD$3,$H355/$G355,$H355-SUM($I355:AC355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AE$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AE$3,$H355/$G355,$H355-SUM($I355:AD355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AF$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AF$3,$H355/$G355,$H355-SUM($I355:AE355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AG$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AG$3,$H355/$G355,$H355-SUM($I355:AF355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AH$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AH$3,$H355/$G355,$H355-SUM($I355:AG355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AI$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AI$3,$H355/$G355,$H355-SUM($I355:AH355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AJ$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AJ$3,$H355/$G355,$H355-SUM($I355:AI355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AK$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AK$3,$H355/$G355,$H355-SUM($I355:AJ355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AL$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AL$3,$H355/$G355,$H355-SUM($I355:AK355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AM$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AM$3,$H355/$G355,$H355-SUM($I355:AL355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AN$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AN$3,$H355/$G355,$H355-SUM($I355:AM355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AO$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AO$3,$H355/$G355,$H355-SUM($I355:AN355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AP$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AP$3,$H355/$G355,$H355-SUM($I355:AO355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AQ$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AQ$3,$H355/$G355,$H355-SUM($I355:AP355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AR$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AR$3,$H355/$G355,$H355-SUM($I355:AQ355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AS$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AS$3,$H355/$G355,$H355-SUM($I355:AR355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AT$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AT$3,$H355/$G355,$H355-SUM($I355:AS355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AU$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AU$3,$H355/$G355,$H355-SUM($I355:AT355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AV$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AV$3,$H355/$G355,$H355-SUM($I355:AU355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AW$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AW$3,$H355/$G355,$H355-SUM($I355:AV355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AX$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AX$3,$H355/$G355,$H355-SUM($I355:AW355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AY$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AY$3,$H355/$G355,$H355-SUM($I355:AX355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(AZ$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>AZ$3,$H355/$G355,$H355-SUM($I355:AY355)))","v":1.4500000000000001E-3},{"$f":"IF(OR(BA$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BA$3,$H355/$G355,$H355-SUM($I355:AZ355)))","v":1.4499999999999999E-3},{"$f":"IF(OR(BB$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BB$3,$H355/$G355,$H355-SUM($I355:BA355)))","v":0},{"$f":"IF(OR(BC$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BC$3,$H355/$G355,$H355-SUM($I355:BB355)))","v":0},{"$f":"IF(OR(BD$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BD$3,$H355/$G355,$H355-SUM($I355:BC355)))","v":0},{"$f":"IF(OR(BE$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BE$3,$H355/$G355,$H355-SUM($I355:BD355)))","v":0},{"$f":"IF(OR(BF$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BF$3,$H355/$G355,$H355-SUM($I355:BE355)))","v":0},{"$f":"IF(OR(BG$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BG$3,$H355/$G355,$H355-SUM($I355:BF355)))","v":0},{"$f":"IF(OR(BH$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BH$3,$H355/$G355,$H355-SUM($I355:BG355)))","v":0},{"$f":"IF(OR(BI$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BI$3,$H355/$G355,$H355-SUM($I355:BH355)))","v":0},{"$f":"IF(OR(BJ$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BJ$3,$H355/$G355,$H355-SUM($I355:BI355)))","v":0},{"$f":"IF(OR(BK$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BK$3,$H355/$G355,$H355-SUM($I355:BJ355)))","v":0},{"$f":"IF(OR(BL$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BL$3,$H355/$G355,$H355-SUM($I355:BK355)))","v":0},{"$f":"IF(OR(BM$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BM$3,$H355/$G355,$H355-SUM($I355:BL355)))","v":0},{"$f":"IF(OR(BN$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BN$3,$H355/$G355,$H355-SUM($I355:BM355)))","v":0},{"$f":"IF(OR(BO$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BO$3,$H355/$G355,$H355-SUM($I355:BN355)))","v":0},{"$f":"IF(OR(BP$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BP$3,$H355/$G355,$H355-SUM($I355:BO355)))","v":0},{"$f":"IF(OR(BQ$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BQ$3,$H355/$G355,$H355-SUM($I355:BP355)))","v":0},{"$f":"IF(OR(BR$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BR$3,$H355/$G355,$H355-SUM($I355:BQ355)))","v":0},{"$f":"IF(OR(BS$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BS$3,$H355/$G355,$H355-SUM($I355:BR355)))","v":0},{"$f":"IF(OR(BT$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BT$3,$H355/$G355,$H355-SUM($I355:BS355)))","v":0},{"$f":"IF(OR(BU$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BU$3,$H355/$G355,$H355-SUM($I355:BT355)))","v":0},{"$f":"IF(OR(BV$3<=$D355,$G355=\"n/a\"),0,IF(SUM($D355,$G355)>BV$3,$H355/$G355,$H355-SUM($I355:BU355)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G355","v":40},{"$f":"N350","v":1.2678227957565213},null,{"$f":"IF(OR(J$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>J$3,$H356/$G356,$H356-SUM($I356:I356)))","v":0},{"$f":"IF(OR(K$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>K$3,$H356/$G356,$H356-SUM($I356:J356)))","v":0},{"$f":"IF(OR(L$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>L$3,$H356/$G356,$H356-SUM($I356:K356)))","v":0},{"$f":"IF(OR(M$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>M$3,$H356/$G356,$H356-SUM($I356:L356)))","v":0},{"$f":"IF(OR(N$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>N$3,$H356/$G356,$H356-SUM($I356:M356)))","v":0},{"$f":"IF(OR(O$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>O$3,$H356/$G356,$H356-SUM($I356:N356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(P$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>P$3,$H356/$G356,$H356-SUM($I356:O356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(Q$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>Q$3,$H356/$G356,$H356-SUM($I356:P356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(R$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>R$3,$H356/$G356,$H356-SUM($I356:Q356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(S$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>S$3,$H356/$G356,$H356-SUM($I356:R356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(T$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>T$3,$H356/$G356,$H356-SUM($I356:S356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(U$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>U$3,$H356/$G356,$H356-SUM($I356:T356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(V$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>V$3,$H356/$G356,$H356-SUM($I356:U356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(W$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>W$3,$H356/$G356,$H356-SUM($I356:V356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(X$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>X$3,$H356/$G356,$H356-SUM($I356:W356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(Y$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>Y$3,$H356/$G356,$H356-SUM($I356:X356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(Z$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>Z$3,$H356/$G356,$H356-SUM($I356:Y356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AA$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AA$3,$H356/$G356,$H356-SUM($I356:Z356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AB$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AB$3,$H356/$G356,$H356-SUM($I356:AA356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AC$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AC$3,$H356/$G356,$H356-SUM($I356:AB356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AD$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AD$3,$H356/$G356,$H356-SUM($I356:AC356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AE$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AE$3,$H356/$G356,$H356-SUM($I356:AD356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AF$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AF$3,$H356/$G356,$H356-SUM($I356:AE356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AG$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AG$3,$H356/$G356,$H356-SUM($I356:AF356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AH$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AH$3,$H356/$G356,$H356-SUM($I356:AG356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AI$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AI$3,$H356/$G356,$H356-SUM($I356:AH356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AJ$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AJ$3,$H356/$G356,$H356-SUM($I356:AI356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AK$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AK$3,$H356/$G356,$H356-SUM($I356:AJ356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AL$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AL$3,$H356/$G356,$H356-SUM($I356:AK356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AM$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AM$3,$H356/$G356,$H356-SUM($I356:AL356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AN$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AN$3,$H356/$G356,$H356-SUM($I356:AM356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AO$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AO$3,$H356/$G356,$H356-SUM($I356:AN356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AP$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AP$3,$H356/$G356,$H356-SUM($I356:AO356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AQ$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AQ$3,$H356/$G356,$H356-SUM($I356:AP356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AR$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AR$3,$H356/$G356,$H356-SUM($I356:AQ356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AS$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AS$3,$H356/$G356,$H356-SUM($I356:AR356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AT$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AT$3,$H356/$G356,$H356-SUM($I356:AS356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AU$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AU$3,$H356/$G356,$H356-SUM($I356:AT356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AV$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AV$3,$H356/$G356,$H356-SUM($I356:AU356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AW$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AW$3,$H356/$G356,$H356-SUM($I356:AV356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AX$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AX$3,$H356/$G356,$H356-SUM($I356:AW356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AY$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AY$3,$H356/$G356,$H356-SUM($I356:AX356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(AZ$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>AZ$3,$H356/$G356,$H356-SUM($I356:AY356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(BA$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BA$3,$H356/$G356,$H356-SUM($I356:AZ356)))","v":3.1695569893913034E-2},{"$f":"IF(OR(BB$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BB$3,$H356/$G356,$H356-SUM($I356:BA356)))","v":3.169556989391431E-2},{"$f":"IF(OR(BC$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BC$3,$H356/$G356,$H356-SUM($I356:BB356)))","v":0},{"$f":"IF(OR(BD$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BD$3,$H356/$G356,$H356-SUM($I356:BC356)))","v":0},{"$f":"IF(OR(BE$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BE$3,$H356/$G356,$H356-SUM($I356:BD356)))","v":0},{"$f":"IF(OR(BF$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BF$3,$H356/$G356,$H356-SUM($I356:BE356)))","v":0},{"$f":"IF(OR(BG$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BG$3,$H356/$G356,$H356-SUM($I356:BF356)))","v":0},{"$f":"IF(OR(BH$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BH$3,$H356/$G356,$H356-SUM($I356:BG356)))","v":0},{"$f":"IF(OR(BI$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BI$3,$H356/$G356,$H356-SUM($I356:BH356)))","v":0},{"$f":"IF(OR(BJ$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BJ$3,$H356/$G356,$H356-SUM($I356:BI356)))","v":0},{"$f":"IF(OR(BK$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BK$3,$H356/$G356,$H356-SUM($I356:BJ356)))","v":0},{"$f":"IF(OR(BL$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BL$3,$H356/$G356,$H356-SUM($I356:BK356)))","v":0},{"$f":"IF(OR(BM$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BM$3,$H356/$G356,$H356-SUM($I356:BL356)))","v":0},{"$f":"IF(OR(BN$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BN$3,$H356/$G356,$H356-SUM($I356:BM356)))","v":0},{"$f":"IF(OR(BO$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BO$3,$H356/$G356,$H356-SUM($I356:BN356)))","v":0},{"$f":"IF(OR(BP$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BP$3,$H356/$G356,$H356-SUM($I356:BO356)))","v":0},{"$f":"IF(OR(BQ$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BQ$3,$H356/$G356,$H356-SUM($I356:BP356)))","v":0},{"$f":"IF(OR(BR$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BR$3,$H356/$G356,$H356-SUM($I356:BQ356)))","v":0},{"$f":"IF(OR(BS$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BS$3,$H356/$G356,$H356-SUM($I356:BR356)))","v":0},{"$f":"IF(OR(BT$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BT$3,$H356/$G356,$H356-SUM($I356:BS356)))","v":0},{"$f":"IF(OR(BU$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BU$3,$H356/$G356,$H356-SUM($I356:BT356)))","v":0},{"$f":"IF(OR(BV$3<=$D356,$G356=\"n/a\"),0,IF(SUM($D356,$G356)>BV$3,$H356/$G356,$H356-SUM($I356:BU356)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A344)","v":40},{"$f":"O350","v":0},null,{"$f":"IF(OR(J$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>J$3,$H357/$G357,$H357-SUM($I357:I357)))","v":0},{"$f":"IF(OR(K$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>K$3,$H357/$G357,$H357-SUM($I357:J357)))","v":0},{"$f":"IF(OR(L$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>L$3,$H357/$G357,$H357-SUM($I357:K357)))","v":0},{"$f":"IF(OR(M$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>M$3,$H357/$G357,$H357-SUM($I357:L357)))","v":0},{"$f":"IF(OR(N$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>N$3,$H357/$G357,$H357-SUM($I357:M357)))","v":0},{"$f":"IF(OR(O$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>O$3,$H357/$G357,$H357-SUM($I357:N357)))","v":0},{"$f":"IF(OR(P$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>P$3,$H357/$G357,$H357-SUM($I357:O357)))","v":0},{"$f":"IF(OR(Q$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>Q$3,$H357/$G357,$H357-SUM($I357:P357)))","v":0},{"$f":"IF(OR(R$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>R$3,$H357/$G357,$H357-SUM($I357:Q357)))","v":0},{"$f":"IF(OR(S$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>S$3,$H357/$G357,$H357-SUM($I357:R357)))","v":0},{"$f":"IF(OR(T$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>T$3,$H357/$G357,$H357-SUM($I357:S357)))","v":0},{"$f":"IF(OR(U$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>U$3,$H357/$G357,$H357-SUM($I357:T357)))","v":0},{"$f":"IF(OR(V$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>V$3,$H357/$G357,$H357-SUM($I357:U357)))","v":0},{"$f":"IF(OR(W$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>W$3,$H357/$G357,$H357-SUM($I357:V357)))","v":0},{"$f":"IF(OR(X$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>X$3,$H357/$G357,$H357-SUM($I357:W357)))","v":0},{"$f":"IF(OR(Y$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>Y$3,$H357/$G357,$H357-SUM($I357:X357)))","v":0},{"$f":"IF(OR(Z$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>Z$3,$H357/$G357,$H357-SUM($I357:Y357)))","v":0},{"$f":"IF(OR(AA$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AA$3,$H357/$G357,$H357-SUM($I357:Z357)))","v":0},{"$f":"IF(OR(AB$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AB$3,$H357/$G357,$H357-SUM($I357:AA357)))","v":0},{"$f":"IF(OR(AC$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AC$3,$H357/$G357,$H357-SUM($I357:AB357)))","v":0},{"$f":"IF(OR(AD$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AD$3,$H357/$G357,$H357-SUM($I357:AC357)))","v":0},{"$f":"IF(OR(AE$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AE$3,$H357/$G357,$H357-SUM($I357:AD357)))","v":0},{"$f":"IF(OR(AF$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AF$3,$H357/$G357,$H357-SUM($I357:AE357)))","v":0},{"$f":"IF(OR(AG$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AG$3,$H357/$G357,$H357-SUM($I357:AF357)))","v":0},{"$f":"IF(OR(AH$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AH$3,$H357/$G357,$H357-SUM($I357:AG357)))","v":0},{"$f":"IF(OR(AI$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AI$3,$H357/$G357,$H357-SUM($I357:AH357)))","v":0},{"$f":"IF(OR(AJ$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AJ$3,$H357/$G357,$H357-SUM($I357:AI357)))","v":0},{"$f":"IF(OR(AK$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AK$3,$H357/$G357,$H357-SUM($I357:AJ357)))","v":0},{"$f":"IF(OR(AL$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AL$3,$H357/$G357,$H357-SUM($I357:AK357)))","v":0},{"$f":"IF(OR(AM$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AM$3,$H357/$G357,$H357-SUM($I357:AL357)))","v":0},{"$f":"IF(OR(AN$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AN$3,$H357/$G357,$H357-SUM($I357:AM357)))","v":0},{"$f":"IF(OR(AO$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AO$3,$H357/$G357,$H357-SUM($I357:AN357)))","v":0},{"$f":"IF(OR(AP$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AP$3,$H357/$G357,$H357-SUM($I357:AO357)))","v":0},{"$f":"IF(OR(AQ$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AQ$3,$H357/$G357,$H357-SUM($I357:AP357)))","v":0},{"$f":"IF(OR(AR$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AR$3,$H357/$G357,$H357-SUM($I357:AQ357)))","v":0},{"$f":"IF(OR(AS$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AS$3,$H357/$G357,$H357-SUM($I357:AR357)))","v":0},{"$f":"IF(OR(AT$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AT$3,$H357/$G357,$H357-SUM($I357:AS357)))","v":0},{"$f":"IF(OR(AU$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AU$3,$H357/$G357,$H357-SUM($I357:AT357)))","v":0},{"$f":"IF(OR(AV$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AV$3,$H357/$G357,$H357-SUM($I357:AU357)))","v":0},{"$f":"IF(OR(AW$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AW$3,$H357/$G357,$H357-SUM($I357:AV357)))","v":0},{"$f":"IF(OR(AX$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AX$3,$H357/$G357,$H357-SUM($I357:AW357)))","v":0},{"$f":"IF(OR(AY$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AY$3,$H357/$G357,$H357-SUM($I357:AX357)))","v":0},{"$f":"IF(OR(AZ$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>AZ$3,$H357/$G357,$H357-SUM($I357:AY357)))","v":0},{"$f":"IF(OR(BA$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BA$3,$H357/$G357,$H357-SUM($I357:AZ357)))","v":0},{"$f":"IF(OR(BB$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BB$3,$H357/$G357,$H357-SUM($I357:BA357)))","v":0},{"$f":"IF(OR(BC$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BC$3,$H357/$G357,$H357-SUM($I357:BB357)))","v":0},{"$f":"IF(OR(BD$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BD$3,$H357/$G357,$H357-SUM($I357:BC357)))","v":0},{"$f":"IF(OR(BE$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BE$3,$H357/$G357,$H357-SUM($I357:BD357)))","v":0},{"$f":"IF(OR(BF$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BF$3,$H357/$G357,$H357-SUM($I357:BE357)))","v":0},{"$f":"IF(OR(BG$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BG$3,$H357/$G357,$H357-SUM($I357:BF357)))","v":0},{"$f":"IF(OR(BH$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BH$3,$H357/$G357,$H357-SUM($I357:BG357)))","v":0},{"$f":"IF(OR(BI$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BI$3,$H357/$G357,$H357-SUM($I357:BH357)))","v":0},{"$f":"IF(OR(BJ$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BJ$3,$H357/$G357,$H357-SUM($I357:BI357)))","v":0},{"$f":"IF(OR(BK$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BK$3,$H357/$G357,$H357-SUM($I357:BJ357)))","v":0},{"$f":"IF(OR(BL$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BL$3,$H357/$G357,$H357-SUM($I357:BK357)))","v":0},{"$f":"IF(OR(BM$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BM$3,$H357/$G357,$H357-SUM($I357:BL357)))","v":0},{"$f":"IF(OR(BN$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BN$3,$H357/$G357,$H357-SUM($I357:BM357)))","v":0},{"$f":"IF(OR(BO$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BO$3,$H357/$G357,$H357-SUM($I357:BN357)))","v":0},{"$f":"IF(OR(BP$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BP$3,$H357/$G357,$H357-SUM($I357:BO357)))","v":0},{"$f":"IF(OR(BQ$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BQ$3,$H357/$G357,$H357-SUM($I357:BP357)))","v":0},{"$f":"IF(OR(BR$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BR$3,$H357/$G357,$H357-SUM($I357:BQ357)))","v":0},{"$f":"IF(OR(BS$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BS$3,$H357/$G357,$H357-SUM($I357:BR357)))","v":0},{"$f":"IF(OR(BT$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BT$3,$H357/$G357,$H357-SUM($I357:BS357)))","v":0},{"$f":"IF(OR(BU$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BU$3,$H357/$G357,$H357-SUM($I357:BT357)))","v":0},{"$f":"IF(OR(BV$3<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357)>BV$3,$H357/$G357,$H357-SUM($I357:BU357)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G357","v":40},{"$f":"P350","v":0},null,{"$f":"IF(OR(J$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>J$3,$H358/$G358,$H358-SUM($I358:I358)))","v":0},{"$f":"IF(OR(K$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>K$3,$H358/$G358,$H358-SUM($I358:J358)))","v":0},{"$f":"IF(OR(L$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>L$3,$H358/$G358,$H358-SUM($I358:K358)))","v":0},{"$f":"IF(OR(M$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>M$3,$H358/$G358,$H358-SUM($I358:L358)))","v":0},{"$f":"IF(OR(N$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>N$3,$H358/$G358,$H358-SUM($I358:M358)))","v":0},{"$f":"IF(OR(O$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>O$3,$H358/$G358,$H358-SUM($I358:N358)))","v":0},{"$f":"IF(OR(P$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>P$3,$H358/$G358,$H358-SUM($I358:O358)))","v":0},{"$f":"IF(OR(Q$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Q$3,$H358/$G358,$H358-SUM($I358:P358)))","v":0},{"$f":"IF(OR(R$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>R$3,$H358/$G358,$H358-SUM($I358:Q358)))","v":0},{"$f":"IF(OR(S$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>S$3,$H358/$G358,$H358-SUM($I358:R358)))","v":0},{"$f":"IF(OR(T$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>T$3,$H358/$G358,$H358-SUM($I358:S358)))","v":0},{"$f":"IF(OR(U$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>U$3,$H358/$G358,$H358-SUM($I358:T358)))","v":0},{"$f":"IF(OR(V$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>V$3,$H358/$G358,$H358-SUM($I358:U358)))","v":0},{"$f":"IF(OR(W$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>W$3,$H358/$G358,$H358-SUM($I358:V358)))","v":0},{"$f":"IF(OR(X$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>X$3,$H358/$G358,$H358-SUM($I358:W358)))","v":0},{"$f":"IF(OR(Y$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Y$3,$H358/$G358,$H358-SUM($I358:X358)))","v":0},{"$f":"IF(OR(Z$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>Z$3,$H358/$G358,$H358-SUM($I358:Y358)))","v":0},{"$f":"IF(OR(AA$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AA$3,$H358/$G358,$H358-SUM($I358:Z358)))","v":0},{"$f":"IF(OR(AB$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AB$3,$H358/$G358,$H358-SUM($I358:AA358)))","v":0},{"$f":"IF(OR(AC$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AC$3,$H358/$G358,$H358-SUM($I358:AB358)))","v":0},{"$f":"IF(OR(AD$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AD$3,$H358/$G358,$H358-SUM($I358:AC358)))","v":0},{"$f":"IF(OR(AE$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AE$3,$H358/$G358,$H358-SUM($I358:AD358)))","v":0},{"$f":"IF(OR(AF$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AF$3,$H358/$G358,$H358-SUM($I358:AE358)))","v":0},{"$f":"IF(OR(AG$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AG$3,$H358/$G358,$H358-SUM($I358:AF358)))","v":0},{"$f":"IF(OR(AH$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AH$3,$H358/$G358,$H358-SUM($I358:AG358)))","v":0},{"$f":"IF(OR(AI$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AI$3,$H358/$G358,$H358-SUM($I358:AH358)))","v":0},{"$f":"IF(OR(AJ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AJ$3,$H358/$G358,$H358-SUM($I358:AI358)))","v":0},{"$f":"IF(OR(AK$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AK$3,$H358/$G358,$H358-SUM($I358:AJ358)))","v":0},{"$f":"IF(OR(AL$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AL$3,$H358/$G358,$H358-SUM($I358:AK358)))","v":0},{"$f":"IF(OR(AM$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AM$3,$H358/$G358,$H358-SUM($I358:AL358)))","v":0},{"$f":"IF(OR(AN$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AN$3,$H358/$G358,$H358-SUM($I358:AM358)))","v":0},{"$f":"IF(OR(AO$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AO$3,$H358/$G358,$H358-SUM($I358:AN358)))","v":0},{"$f":"IF(OR(AP$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AP$3,$H358/$G358,$H358-SUM($I358:AO358)))","v":0},{"$f":"IF(OR(AQ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AQ$3,$H358/$G358,$H358-SUM($I358:AP358)))","v":0},{"$f":"IF(OR(AR$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AR$3,$H358/$G358,$H358-SUM($I358:AQ358)))","v":0},{"$f":"IF(OR(AS$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AS$3,$H358/$G358,$H358-SUM($I358:AR358)))","v":0},{"$f":"IF(OR(AT$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AT$3,$H358/$G358,$H358-SUM($I358:AS358)))","v":0},{"$f":"IF(OR(AU$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AU$3,$H358/$G358,$H358-SUM($I358:AT358)))","v":0},{"$f":"IF(OR(AV$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AV$3,$H358/$G358,$H358-SUM($I358:AU358)))","v":0},{"$f":"IF(OR(AW$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AW$3,$H358/$G358,$H358-SUM($I358:AV358)))","v":0},{"$f":"IF(OR(AX$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AX$3,$H358/$G358,$H358-SUM($I358:AW358)))","v":0},{"$f":"IF(OR(AY$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AY$3,$H358/$G358,$H358-SUM($I358:AX358)))","v":0},{"$f":"IF(OR(AZ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>AZ$3,$H358/$G358,$H358-SUM($I358:AY358)))","v":0},{"$f":"IF(OR(BA$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BA$3,$H358/$G358,$H358-SUM($I358:AZ358)))","v":0},{"$f":"IF(OR(BB$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BB$3,$H358/$G358,$H358-SUM($I358:BA358)))","v":0},{"$f":"IF(OR(BC$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BC$3,$H358/$G358,$H358-SUM($I358:BB358)))","v":0},{"$f":"IF(OR(BD$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BD$3,$H358/$G358,$H358-SUM($I358:BC358)))","v":0},{"$f":"IF(OR(BE$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BE$3,$H358/$G358,$H358-SUM($I358:BD358)))","v":0},{"$f":"IF(OR(BF$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BF$3,$H358/$G358,$H358-SUM($I358:BE358)))","v":0},{"$f":"IF(OR(BG$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BG$3,$H358/$G358,$H358-SUM($I358:BF358)))","v":0},{"$f":"IF(OR(BH$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BH$3,$H358/$G358,$H358-SUM($I358:BG358)))","v":0},{"$f":"IF(OR(BI$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BI$3,$H358/$G358,$H358-SUM($I358:BH358)))","v":0},{"$f":"IF(OR(BJ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BJ$3,$H358/$G358,$H358-SUM($I358:BI358)))","v":0},{"$f":"IF(OR(BK$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BK$3,$H358/$G358,$H358-SUM($I358:BJ358)))","v":0},{"$f":"IF(OR(BL$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BL$3,$H358/$G358,$H358-SUM($I358:BK358)))","v":0},{"$f":"IF(OR(BM$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BM$3,$H358/$G358,$H358-SUM($I358:BL358)))","v":0},{"$f":"IF(OR(BN$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BN$3,$H358/$G358,$H358-SUM($I358:BM358)))","v":0},{"$f":"IF(OR(BO$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BO$3,$H358/$G358,$H358-SUM($I358:BN358)))","v":0},{"$f":"IF(OR(BP$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BP$3,$H358/$G358,$H358-SUM($I358:BO358)))","v":0},{"$f":"IF(OR(BQ$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BQ$3,$H358/$G358,$H358-SUM($I358:BP358)))","v":0},{"$f":"IF(OR(BR$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BR$3,$H358/$G358,$H358-SUM($I358:BQ358)))","v":0},{"$f":"IF(OR(BS$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BS$3,$H358/$G358,$H358-SUM($I358:BR358)))","v":0},{"$f":"IF(OR(BT$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BT$3,$H358/$G358,$H358-SUM($I358:BS358)))","v":0},{"$f":"IF(OR(BU$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BU$3,$H358/$G358,$H358-SUM($I358:BT358)))","v":0},{"$f":"IF(OR(BV$3<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358)>BV$3,$H358/$G358,$H358-SUM($I358:BU358)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G358","v":40},{"$f":"Q350","v":0},null,{"$f":"IF(OR(J$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>J$3,$H359/$G359,$H359-SUM($I359:I359)))","v":0},{"$f":"IF(OR(K$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>K$3,$H359/$G359,$H359-SUM($I359:J359)))","v":0},{"$f":"IF(OR(L$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>L$3,$H359/$G359,$H359-SUM($I359:K359)))","v":0},{"$f":"IF(OR(M$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>M$3,$H359/$G359,$H359-SUM($I359:L359)))","v":0},{"$f":"IF(OR(N$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>N$3,$H359/$G359,$H359-SUM($I359:M359)))","v":0},{"$f":"IF(OR(O$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>O$3,$H359/$G359,$H359-SUM($I359:N359)))","v":0},{"$f":"IF(OR(P$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>P$3,$H359/$G359,$H359-SUM($I359:O359)))","v":0},{"$f":"IF(OR(Q$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Q$3,$H359/$G359,$H359-SUM($I359:P359)))","v":0},{"$f":"IF(OR(R$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>R$3,$H359/$G359,$H359-SUM($I359:Q359)))","v":0},{"$f":"IF(OR(S$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>S$3,$H359/$G359,$H359-SUM($I359:R359)))","v":0},{"$f":"IF(OR(T$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>T$3,$H359/$G359,$H359-SUM($I359:S359)))","v":0},{"$f":"IF(OR(U$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>U$3,$H359/$G359,$H359-SUM($I359:T359)))","v":0},{"$f":"IF(OR(V$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>V$3,$H359/$G359,$H359-SUM($I359:U359)))","v":0},{"$f":"IF(OR(W$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>W$3,$H359/$G359,$H359-SUM($I359:V359)))","v":0},{"$f":"IF(OR(X$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>X$3,$H359/$G359,$H359-SUM($I359:W359)))","v":0},{"$f":"IF(OR(Y$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Y$3,$H359/$G359,$H359-SUM($I359:X359)))","v":0},{"$f":"IF(OR(Z$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>Z$3,$H359/$G359,$H359-SUM($I359:Y359)))","v":0},{"$f":"IF(OR(AA$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AA$3,$H359/$G359,$H359-SUM($I359:Z359)))","v":0},{"$f":"IF(OR(AB$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AB$3,$H359/$G359,$H359-SUM($I359:AA359)))","v":0},{"$f":"IF(OR(AC$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AC$3,$H359/$G359,$H359-SUM($I359:AB359)))","v":0},{"$f":"IF(OR(AD$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AD$3,$H359/$G359,$H359-SUM($I359:AC359)))","v":0},{"$f":"IF(OR(AE$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AE$3,$H359/$G359,$H359-SUM($I359:AD359)))","v":0},{"$f":"IF(OR(AF$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AF$3,$H359/$G359,$H359-SUM($I359:AE359)))","v":0},{"$f":"IF(OR(AG$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AG$3,$H359/$G359,$H359-SUM($I359:AF359)))","v":0},{"$f":"IF(OR(AH$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AH$3,$H359/$G359,$H359-SUM($I359:AG359)))","v":0},{"$f":"IF(OR(AI$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AI$3,$H359/$G359,$H359-SUM($I359:AH359)))","v":0},{"$f":"IF(OR(AJ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AJ$3,$H359/$G359,$H359-SUM($I359:AI359)))","v":0},{"$f":"IF(OR(AK$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AK$3,$H359/$G359,$H359-SUM($I359:AJ359)))","v":0},{"$f":"IF(OR(AL$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AL$3,$H359/$G359,$H359-SUM($I359:AK359)))","v":0},{"$f":"IF(OR(AM$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AM$3,$H359/$G359,$H359-SUM($I359:AL359)))","v":0},{"$f":"IF(OR(AN$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AN$3,$H359/$G359,$H359-SUM($I359:AM359)))","v":0},{"$f":"IF(OR(AO$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AO$3,$H359/$G359,$H359-SUM($I359:AN359)))","v":0},{"$f":"IF(OR(AP$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AP$3,$H359/$G359,$H359-SUM($I359:AO359)))","v":0},{"$f":"IF(OR(AQ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AQ$3,$H359/$G359,$H359-SUM($I359:AP359)))","v":0},{"$f":"IF(OR(AR$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AR$3,$H359/$G359,$H359-SUM($I359:AQ359)))","v":0},{"$f":"IF(OR(AS$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AS$3,$H359/$G359,$H359-SUM($I359:AR359)))","v":0},{"$f":"IF(OR(AT$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AT$3,$H359/$G359,$H359-SUM($I359:AS359)))","v":0},{"$f":"IF(OR(AU$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AU$3,$H359/$G359,$H359-SUM($I359:AT359)))","v":0},{"$f":"IF(OR(AV$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AV$3,$H359/$G359,$H359-SUM($I359:AU359)))","v":0},{"$f":"IF(OR(AW$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AW$3,$H359/$G359,$H359-SUM($I359:AV359)))","v":0},{"$f":"IF(OR(AX$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AX$3,$H359/$G359,$H359-SUM($I359:AW359)))","v":0},{"$f":"IF(OR(AY$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AY$3,$H359/$G359,$H359-SUM($I359:AX359)))","v":0},{"$f":"IF(OR(AZ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>AZ$3,$H359/$G359,$H359-SUM($I359:AY359)))","v":0},{"$f":"IF(OR(BA$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BA$3,$H359/$G359,$H359-SUM($I359:AZ359)))","v":0},{"$f":"IF(OR(BB$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BB$3,$H359/$G359,$H359-SUM($I359:BA359)))","v":0},{"$f":"IF(OR(BC$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BC$3,$H359/$G359,$H359-SUM($I359:BB359)))","v":0},{"$f":"IF(OR(BD$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BD$3,$H359/$G359,$H359-SUM($I359:BC359)))","v":0},{"$f":"IF(OR(BE$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BE$3,$H359/$G359,$H359-SUM($I359:BD359)))","v":0},{"$f":"IF(OR(BF$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BF$3,$H359/$G359,$H359-SUM($I359:BE359)))","v":0},{"$f":"IF(OR(BG$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BG$3,$H359/$G359,$H359-SUM($I359:BF359)))","v":0},{"$f":"IF(OR(BH$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BH$3,$H359/$G359,$H359-SUM($I359:BG359)))","v":0},{"$f":"IF(OR(BI$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BI$3,$H359/$G359,$H359-SUM($I359:BH359)))","v":0},{"$f":"IF(OR(BJ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BJ$3,$H359/$G359,$H359-SUM($I359:BI359)))","v":0},{"$f":"IF(OR(BK$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BK$3,$H359/$G359,$H359-SUM($I359:BJ359)))","v":0},{"$f":"IF(OR(BL$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BL$3,$H359/$G359,$H359-SUM($I359:BK359)))","v":0},{"$f":"IF(OR(BM$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BM$3,$H359/$G359,$H359-SUM($I359:BL359)))","v":0},{"$f":"IF(OR(BN$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BN$3,$H359/$G359,$H359-SUM($I359:BM359)))","v":0},{"$f":"IF(OR(BO$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BO$3,$H359/$G359,$H359-SUM($I359:BN359)))","v":0},{"$f":"IF(OR(BP$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BP$3,$H359/$G359,$H359-SUM($I359:BO359)))","v":0},{"$f":"IF(OR(BQ$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BQ$3,$H359/$G359,$H359-SUM($I359:BP359)))","v":0},{"$f":"IF(OR(BR$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BR$3,$H359/$G359,$H359-SUM($I359:BQ359)))","v":0},{"$f":"IF(OR(BS$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BS$3,$H359/$G359,$H359-SUM($I359:BR359)))","v":0},{"$f":"IF(OR(BT$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BT$3,$H359/$G359,$H359-SUM($I359:BS359)))","v":0},{"$f":"IF(OR(BU$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BU$3,$H359/$G359,$H359-SUM($I359:BT359)))","v":0},{"$f":"IF(OR(BV$3<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359)>BV$3,$H359/$G359,$H359-SUM($I359:BU359)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G359","v":40},{"$f":"R350","v":10.848330731707305},null,{"$f":"IF(OR(J$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>J$3,$H360/$G360,$H360-SUM($I360:I360)))","v":0},{"$f":"IF(OR(K$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>K$3,$H360/$G360,$H360-SUM($I360:J360)))","v":0},{"$f":"IF(OR(L$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>L$3,$H360/$G360,$H360-SUM($I360:K360)))","v":0},{"$f":"IF(OR(M$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>M$3,$H360/$G360,$H360-SUM($I360:L360)))","v":0},{"$f":"IF(OR(N$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>N$3,$H360/$G360,$H360-SUM($I360:M360)))","v":0},{"$f":"IF(OR(O$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>O$3,$H360/$G360,$H360-SUM($I360:N360)))","v":0},{"$f":"IF(OR(P$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>P$3,$H360/$G360,$H360-SUM($I360:O360)))","v":0},{"$f":"IF(OR(Q$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Q$3,$H360/$G360,$H360-SUM($I360:P360)))","v":0},{"$f":"IF(OR(R$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>R$3,$H360/$G360,$H360-SUM($I360:Q360)))","v":0},{"$f":"IF(OR(S$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>S$3,$H360/$G360,$H360-SUM($I360:R360)))","v":0.27120826829268263},{"$f":"IF(OR(T$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>T$3,$H360/$G360,$H360-SUM($I360:S360)))","v":0.27120826829268263},{"$f":"IF(OR(U$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>U$3,$H360/$G360,$H360-SUM($I360:T360)))","v":0.27120826829268263},{"$f":"IF(OR(V$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>V$3,$H360/$G360,$H360-SUM($I360:U360)))","v":0.27120826829268263},{"$f":"IF(OR(W$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>W$3,$H360/$G360,$H360-SUM($I360:V360)))","v":0.27120826829268263},{"$f":"IF(OR(X$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>X$3,$H360/$G360,$H360-SUM($I360:W360)))","v":0.27120826829268263},{"$f":"IF(OR(Y$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Y$3,$H360/$G360,$H360-SUM($I360:X360)))","v":0.27120826829268263},{"$f":"IF(OR(Z$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>Z$3,$H360/$G360,$H360-SUM($I360:Y360)))","v":0.27120826829268263},{"$f":"IF(OR(AA$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AA$3,$H360/$G360,$H360-SUM($I360:Z360)))","v":0.27120826829268263},{"$f":"IF(OR(AB$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AB$3,$H360/$G360,$H360-SUM($I360:AA360)))","v":0.27120826829268263},{"$f":"IF(OR(AC$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AC$3,$H360/$G360,$H360-SUM($I360:AB360)))","v":0.27120826829268263},{"$f":"IF(OR(AD$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AD$3,$H360/$G360,$H360-SUM($I360:AC360)))","v":0.27120826829268263},{"$f":"IF(OR(AE$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AE$3,$H360/$G360,$H360-SUM($I360:AD360)))","v":0.27120826829268263},{"$f":"IF(OR(AF$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AF$3,$H360/$G360,$H360-SUM($I360:AE360)))","v":0.27120826829268263},{"$f":"IF(OR(AG$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AG$3,$H360/$G360,$H360-SUM($I360:AF360)))","v":0.27120826829268263},{"$f":"IF(OR(AH$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AH$3,$H360/$G360,$H360-SUM($I360:AG360)))","v":0.27120826829268263},{"$f":"IF(OR(AI$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AI$3,$H360/$G360,$H360-SUM($I360:AH360)))","v":0.27120826829268263},{"$f":"IF(OR(AJ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AJ$3,$H360/$G360,$H360-SUM($I360:AI360)))","v":0.27120826829268263},{"$f":"IF(OR(AK$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AK$3,$H360/$G360,$H360-SUM($I360:AJ360)))","v":0.27120826829268263},{"$f":"IF(OR(AL$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AL$3,$H360/$G360,$H360-SUM($I360:AK360)))","v":0.27120826829268263},{"$f":"IF(OR(AM$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AM$3,$H360/$G360,$H360-SUM($I360:AL360)))","v":0.27120826829268263},{"$f":"IF(OR(AN$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AN$3,$H360/$G360,$H360-SUM($I360:AM360)))","v":0.27120826829268263},{"$f":"IF(OR(AO$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AO$3,$H360/$G360,$H360-SUM($I360:AN360)))","v":0.27120826829268263},{"$f":"IF(OR(AP$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AP$3,$H360/$G360,$H360-SUM($I360:AO360)))","v":0.27120826829268263},{"$f":"IF(OR(AQ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AQ$3,$H360/$G360,$H360-SUM($I360:AP360)))","v":0.27120826829268263},{"$f":"IF(OR(AR$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AR$3,$H360/$G360,$H360-SUM($I360:AQ360)))","v":0.27120826829268263},{"$f":"IF(OR(AS$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AS$3,$H360/$G360,$H360-SUM($I360:AR360)))","v":0.27120826829268263},{"$f":"IF(OR(AT$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AT$3,$H360/$G360,$H360-SUM($I360:AS360)))","v":0.27120826829268263},{"$f":"IF(OR(AU$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AU$3,$H360/$G360,$H360-SUM($I360:AT360)))","v":0.27120826829268263},{"$f":"IF(OR(AV$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AV$3,$H360/$G360,$H360-SUM($I360:AU360)))","v":0.27120826829268263},{"$f":"IF(OR(AW$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AW$3,$H360/$G360,$H360-SUM($I360:AV360)))","v":0.27120826829268263},{"$f":"IF(OR(AX$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AX$3,$H360/$G360,$H360-SUM($I360:AW360)))","v":0.27120826829268263},{"$f":"IF(OR(AY$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AY$3,$H360/$G360,$H360-SUM($I360:AX360)))","v":0.27120826829268263},{"$f":"IF(OR(AZ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>AZ$3,$H360/$G360,$H360-SUM($I360:AY360)))","v":0.27120826829268263},{"$f":"IF(OR(BA$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BA$3,$H360/$G360,$H360-SUM($I360:AZ360)))","v":0.27120826829268263},{"$f":"IF(OR(BB$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BB$3,$H360/$G360,$H360-SUM($I360:BA360)))","v":0.27120826829268263},{"$f":"IF(OR(BC$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BC$3,$H360/$G360,$H360-SUM($I360:BB360)))","v":0.27120826829268263},{"$f":"IF(OR(BD$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BD$3,$H360/$G360,$H360-SUM($I360:BC360)))","v":0.27120826829268263},{"$f":"IF(OR(BE$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BE$3,$H360/$G360,$H360-SUM($I360:BD360)))","v":0.27120826829268263},{"$f":"IF(OR(BF$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BF$3,$H360/$G360,$H360-SUM($I360:BE360)))","v":0.27120826829268374},{"$f":"IF(OR(BG$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BG$3,$H360/$G360,$H360-SUM($I360:BF360)))","v":0},{"$f":"IF(OR(BH$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BH$3,$H360/$G360,$H360-SUM($I360:BG360)))","v":0},{"$f":"IF(OR(BI$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BI$3,$H360/$G360,$H360-SUM($I360:BH360)))","v":0},{"$f":"IF(OR(BJ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BJ$3,$H360/$G360,$H360-SUM($I360:BI360)))","v":0},{"$f":"IF(OR(BK$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BK$3,$H360/$G360,$H360-SUM($I360:BJ360)))","v":0},{"$f":"IF(OR(BL$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BL$3,$H360/$G360,$H360-SUM($I360:BK360)))","v":0},{"$f":"IF(OR(BM$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BM$3,$H360/$G360,$H360-SUM($I360:BL360)))","v":0},{"$f":"IF(OR(BN$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BN$3,$H360/$G360,$H360-SUM($I360:BM360)))","v":0},{"$f":"IF(OR(BO$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BO$3,$H360/$G360,$H360-SUM($I360:BN360)))","v":0},{"$f":"IF(OR(BP$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BP$3,$H360/$G360,$H360-SUM($I360:BO360)))","v":0},{"$f":"IF(OR(BQ$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BQ$3,$H360/$G360,$H360-SUM($I360:BP360)))","v":0},{"$f":"IF(OR(BR$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BR$3,$H360/$G360,$H360-SUM($I360:BQ360)))","v":0},{"$f":"IF(OR(BS$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BS$3,$H360/$G360,$H360-SUM($I360:BR360)))","v":0},{"$f":"IF(OR(BT$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BT$3,$H360/$G360,$H360-SUM($I360:BS360)))","v":0},{"$f":"IF(OR(BU$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BU$3,$H360/$G360,$H360-SUM($I360:BT360)))","v":0},{"$f":"IF(OR(BV$3<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360)>BV$3,$H360/$G360,$H360-SUM($I360:BU360)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G360","v":40},{"$f":"S350","v":15.24300015282293},null,{"$f":"IF(OR(J$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>J$3,$H361/$G361,$H361-SUM($I361:I361)))","v":0},{"$f":"IF(OR(K$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>K$3,$H361/$G361,$H361-SUM($I361:J361)))","v":0},{"$f":"IF(OR(L$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>L$3,$H361/$G361,$H361-SUM($I361:K361)))","v":0},{"$f":"IF(OR(M$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>M$3,$H361/$G361,$H361-SUM($I361:L361)))","v":0},{"$f":"IF(OR(N$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>N$3,$H361/$G361,$H361-SUM($I361:M361)))","v":0},{"$f":"IF(OR(O$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>O$3,$H361/$G361,$H361-SUM($I361:N361)))","v":0},{"$f":"IF(OR(P$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>P$3,$H361/$G361,$H361-SUM($I361:O361)))","v":0},{"$f":"IF(OR(Q$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Q$3,$H361/$G361,$H361-SUM($I361:P361)))","v":0},{"$f":"IF(OR(R$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>R$3,$H361/$G361,$H361-SUM($I361:Q361)))","v":0},{"$f":"IF(OR(S$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>S$3,$H361/$G361,$H361-SUM($I361:R361)))","v":0},{"$f":"IF(OR(T$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>T$3,$H361/$G361,$H361-SUM($I361:S361)))","v":0.38107500382057324},{"$f":"IF(OR(U$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>U$3,$H361/$G361,$H361-SUM($I361:T361)))","v":0.38107500382057324},{"$f":"IF(OR(V$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>V$3,$H361/$G361,$H361-SUM($I361:U361)))","v":0.38107500382057324},{"$f":"IF(OR(W$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>W$3,$H361/$G361,$H361-SUM($I361:V361)))","v":0.38107500382057324},{"$f":"IF(OR(X$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>X$3,$H361/$G361,$H361-SUM($I361:W361)))","v":0.38107500382057324},{"$f":"IF(OR(Y$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Y$3,$H361/$G361,$H361-SUM($I361:X361)))","v":0.38107500382057324},{"$f":"IF(OR(Z$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>Z$3,$H361/$G361,$H361-SUM($I361:Y361)))","v":0.38107500382057324},{"$f":"IF(OR(AA$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AA$3,$H361/$G361,$H361-SUM($I361:Z361)))","v":0.38107500382057324},{"$f":"IF(OR(AB$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AB$3,$H361/$G361,$H361-SUM($I361:AA361)))","v":0.38107500382057324},{"$f":"IF(OR(AC$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AC$3,$H361/$G361,$H361-SUM($I361:AB361)))","v":0.38107500382057324},{"$f":"IF(OR(AD$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AD$3,$H361/$G361,$H361-SUM($I361:AC361)))","v":0.38107500382057324},{"$f":"IF(OR(AE$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AE$3,$H361/$G361,$H361-SUM($I361:AD361)))","v":0.38107500382057324},{"$f":"IF(OR(AF$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AF$3,$H361/$G361,$H361-SUM($I361:AE361)))","v":0.38107500382057324},{"$f":"IF(OR(AG$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AG$3,$H361/$G361,$H361-SUM($I361:AF361)))","v":0.38107500382057324},{"$f":"IF(OR(AH$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AH$3,$H361/$G361,$H361-SUM($I361:AG361)))","v":0.38107500382057324},{"$f":"IF(OR(AI$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AI$3,$H361/$G361,$H361-SUM($I361:AH361)))","v":0.38107500382057324},{"$f":"IF(OR(AJ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AJ$3,$H361/$G361,$H361-SUM($I361:AI361)))","v":0.38107500382057324},{"$f":"IF(OR(AK$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AK$3,$H361/$G361,$H361-SUM($I361:AJ361)))","v":0.38107500382057324},{"$f":"IF(OR(AL$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AL$3,$H361/$G361,$H361-SUM($I361:AK361)))","v":0.38107500382057324},{"$f":"IF(OR(AM$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AM$3,$H361/$G361,$H361-SUM($I361:AL361)))","v":0.38107500382057324},{"$f":"IF(OR(AN$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AN$3,$H361/$G361,$H361-SUM($I361:AM361)))","v":0.38107500382057324},{"$f":"IF(OR(AO$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AO$3,$H361/$G361,$H361-SUM($I361:AN361)))","v":0.38107500382057324},{"$f":"IF(OR(AP$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AP$3,$H361/$G361,$H361-SUM($I361:AO361)))","v":0.38107500382057324},{"$f":"IF(OR(AQ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AQ$3,$H361/$G361,$H361-SUM($I361:AP361)))","v":0.38107500382057324},{"$f":"IF(OR(AR$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AR$3,$H361/$G361,$H361-SUM($I361:AQ361)))","v":0.38107500382057324},{"$f":"IF(OR(AS$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AS$3,$H361/$G361,$H361-SUM($I361:AR361)))","v":0.38107500382057324},{"$f":"IF(OR(AT$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AT$3,$H361/$G361,$H361-SUM($I361:AS361)))","v":0.38107500382057324},{"$f":"IF(OR(AU$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AU$3,$H361/$G361,$H361-SUM($I361:AT361)))","v":0.38107500382057324},{"$f":"IF(OR(AV$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AV$3,$H361/$G361,$H361-SUM($I361:AU361)))","v":0.38107500382057324},{"$f":"IF(OR(AW$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AW$3,$H361/$G361,$H361-SUM($I361:AV361)))","v":0.38107500382057324},{"$f":"IF(OR(AX$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AX$3,$H361/$G361,$H361-SUM($I361:AW361)))","v":0.38107500382057324},{"$f":"IF(OR(AY$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AY$3,$H361/$G361,$H361-SUM($I361:AX361)))","v":0.38107500382057324},{"$f":"IF(OR(AZ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>AZ$3,$H361/$G361,$H361-SUM($I361:AY361)))","v":0.38107500382057324},{"$f":"IF(OR(BA$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BA$3,$H361/$G361,$H361-SUM($I361:AZ361)))","v":0.38107500382057324},{"$f":"IF(OR(BB$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BB$3,$H361/$G361,$H361-SUM($I361:BA361)))","v":0.38107500382057324},{"$f":"IF(OR(BC$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BC$3,$H361/$G361,$H361-SUM($I361:BB361)))","v":0.38107500382057324},{"$f":"IF(OR(BD$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BD$3,$H361/$G361,$H361-SUM($I361:BC361)))","v":0.38107500382057324},{"$f":"IF(OR(BE$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BE$3,$H361/$G361,$H361-SUM($I361:BD361)))","v":0.38107500382057324},{"$f":"IF(OR(BF$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BF$3,$H361/$G361,$H361-SUM($I361:BE361)))","v":0.38107500382057324},{"$f":"IF(OR(BG$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BG$3,$H361/$G361,$H361-SUM($I361:BF361)))","v":0.38107500382057324},{"$f":"IF(OR(BH$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BH$3,$H361/$G361,$H361-SUM($I361:BG361)))","v":0},{"$f":"IF(OR(BI$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BI$3,$H361/$G361,$H361-SUM($I361:BH361)))","v":0},{"$f":"IF(OR(BJ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BJ$3,$H361/$G361,$H361-SUM($I361:BI361)))","v":0},{"$f":"IF(OR(BK$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BK$3,$H361/$G361,$H361-SUM($I361:BJ361)))","v":0},{"$f":"IF(OR(BL$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BL$3,$H361/$G361,$H361-SUM($I361:BK361)))","v":0},{"$f":"IF(OR(BM$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BM$3,$H361/$G361,$H361-SUM($I361:BL361)))","v":0},{"$f":"IF(OR(BN$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BN$3,$H361/$G361,$H361-SUM($I361:BM361)))","v":0},{"$f":"IF(OR(BO$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BO$3,$H361/$G361,$H361-SUM($I361:BN361)))","v":0},{"$f":"IF(OR(BP$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BP$3,$H361/$G361,$H361-SUM($I361:BO361)))","v":0},{"$f":"IF(OR(BQ$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BQ$3,$H361/$G361,$H361-SUM($I361:BP361)))","v":0},{"$f":"IF(OR(BR$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BR$3,$H361/$G361,$H361-SUM($I361:BQ361)))","v":0},{"$f":"IF(OR(BS$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BS$3,$H361/$G361,$H361-SUM($I361:BR361)))","v":0},{"$f":"IF(OR(BT$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BT$3,$H361/$G361,$H361-SUM($I361:BS361)))","v":0},{"$f":"IF(OR(BU$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BU$3,$H361/$G361,$H361-SUM($I361:BT361)))","v":0},{"$f":"IF(OR(BV$3<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361)>BV$3,$H361/$G361,$H361-SUM($I361:BU361)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A344)","v":40},{"$f":"T350","v":0},null,{"$f":"IF(OR(J$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>J$3,$H362/$G362,$H362-SUM($I362:I362)))","v":0},{"$f":"IF(OR(K$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>K$3,$H362/$G362,$H362-SUM($I362:J362)))","v":0},{"$f":"IF(OR(L$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>L$3,$H362/$G362,$H362-SUM($I362:K362)))","v":0},{"$f":"IF(OR(M$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>M$3,$H362/$G362,$H362-SUM($I362:L362)))","v":0},{"$f":"IF(OR(N$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>N$3,$H362/$G362,$H362-SUM($I362:M362)))","v":0},{"$f":"IF(OR(O$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>O$3,$H362/$G362,$H362-SUM($I362:N362)))","v":0},{"$f":"IF(OR(P$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>P$3,$H362/$G362,$H362-SUM($I362:O362)))","v":0},{"$f":"IF(OR(Q$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Q$3,$H362/$G362,$H362-SUM($I362:P362)))","v":0},{"$f":"IF(OR(R$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>R$3,$H362/$G362,$H362-SUM($I362:Q362)))","v":0},{"$f":"IF(OR(S$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>S$3,$H362/$G362,$H362-SUM($I362:R362)))","v":0},{"$f":"IF(OR(T$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>T$3,$H362/$G362,$H362-SUM($I362:S362)))","v":0},{"$f":"IF(OR(U$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>U$3,$H362/$G362,$H362-SUM($I362:T362)))","v":0},{"$f":"IF(OR(V$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>V$3,$H362/$G362,$H362-SUM($I362:U362)))","v":0},{"$f":"IF(OR(W$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>W$3,$H362/$G362,$H362-SUM($I362:V362)))","v":0},{"$f":"IF(OR(X$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>X$3,$H362/$G362,$H362-SUM($I362:W362)))","v":0},{"$f":"IF(OR(Y$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Y$3,$H362/$G362,$H362-SUM($I362:X362)))","v":0},{"$f":"IF(OR(Z$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>Z$3,$H362/$G362,$H362-SUM($I362:Y362)))","v":0},{"$f":"IF(OR(AA$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AA$3,$H362/$G362,$H362-SUM($I362:Z362)))","v":0},{"$f":"IF(OR(AB$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AB$3,$H362/$G362,$H362-SUM($I362:AA362)))","v":0},{"$f":"IF(OR(AC$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AC$3,$H362/$G362,$H362-SUM($I362:AB362)))","v":0},{"$f":"IF(OR(AD$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AD$3,$H362/$G362,$H362-SUM($I362:AC362)))","v":0},{"$f":"IF(OR(AE$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AE$3,$H362/$G362,$H362-SUM($I362:AD362)))","v":0},{"$f":"IF(OR(AF$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AF$3,$H362/$G362,$H362-SUM($I362:AE362)))","v":0},{"$f":"IF(OR(AG$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AG$3,$H362/$G362,$H362-SUM($I362:AF362)))","v":0},{"$f":"IF(OR(AH$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AH$3,$H362/$G362,$H362-SUM($I362:AG362)))","v":0},{"$f":"IF(OR(AI$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AI$3,$H362/$G362,$H362-SUM($I362:AH362)))","v":0},{"$f":"IF(OR(AJ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AJ$3,$H362/$G362,$H362-SUM($I362:AI362)))","v":0},{"$f":"IF(OR(AK$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AK$3,$H362/$G362,$H362-SUM($I362:AJ362)))","v":0},{"$f":"IF(OR(AL$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AL$3,$H362/$G362,$H362-SUM($I362:AK362)))","v":0},{"$f":"IF(OR(AM$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AM$3,$H362/$G362,$H362-SUM($I362:AL362)))","v":0},{"$f":"IF(OR(AN$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AN$3,$H362/$G362,$H362-SUM($I362:AM362)))","v":0},{"$f":"IF(OR(AO$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AO$3,$H362/$G362,$H362-SUM($I362:AN362)))","v":0},{"$f":"IF(OR(AP$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AP$3,$H362/$G362,$H362-SUM($I362:AO362)))","v":0},{"$f":"IF(OR(AQ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AQ$3,$H362/$G362,$H362-SUM($I362:AP362)))","v":0},{"$f":"IF(OR(AR$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AR$3,$H362/$G362,$H362-SUM($I362:AQ362)))","v":0},{"$f":"IF(OR(AS$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AS$3,$H362/$G362,$H362-SUM($I362:AR362)))","v":0},{"$f":"IF(OR(AT$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AT$3,$H362/$G362,$H362-SUM($I362:AS362)))","v":0},{"$f":"IF(OR(AU$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AU$3,$H362/$G362,$H362-SUM($I362:AT362)))","v":0},{"$f":"IF(OR(AV$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AV$3,$H362/$G362,$H362-SUM($I362:AU362)))","v":0},{"$f":"IF(OR(AW$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AW$3,$H362/$G362,$H362-SUM($I362:AV362)))","v":0},{"$f":"IF(OR(AX$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AX$3,$H362/$G362,$H362-SUM($I362:AW362)))","v":0},{"$f":"IF(OR(AY$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AY$3,$H362/$G362,$H362-SUM($I362:AX362)))","v":0},{"$f":"IF(OR(AZ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>AZ$3,$H362/$G362,$H362-SUM($I362:AY362)))","v":0},{"$f":"IF(OR(BA$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BA$3,$H362/$G362,$H362-SUM($I362:AZ362)))","v":0},{"$f":"IF(OR(BB$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BB$3,$H362/$G362,$H362-SUM($I362:BA362)))","v":0},{"$f":"IF(OR(BC$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BC$3,$H362/$G362,$H362-SUM($I362:BB362)))","v":0},{"$f":"IF(OR(BD$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BD$3,$H362/$G362,$H362-SUM($I362:BC362)))","v":0},{"$f":"IF(OR(BE$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BE$3,$H362/$G362,$H362-SUM($I362:BD362)))","v":0},{"$f":"IF(OR(BF$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BF$3,$H362/$G362,$H362-SUM($I362:BE362)))","v":0},{"$f":"IF(OR(BG$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BG$3,$H362/$G362,$H362-SUM($I362:BF362)))","v":0},{"$f":"IF(OR(BH$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BH$3,$H362/$G362,$H362-SUM($I362:BG362)))","v":0},{"$f":"IF(OR(BI$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BI$3,$H362/$G362,$H362-SUM($I362:BH362)))","v":0},{"$f":"IF(OR(BJ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BJ$3,$H362/$G362,$H362-SUM($I362:BI362)))","v":0},{"$f":"IF(OR(BK$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BK$3,$H362/$G362,$H362-SUM($I362:BJ362)))","v":0},{"$f":"IF(OR(BL$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BL$3,$H362/$G362,$H362-SUM($I362:BK362)))","v":0},{"$f":"IF(OR(BM$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BM$3,$H362/$G362,$H362-SUM($I362:BL362)))","v":0},{"$f":"IF(OR(BN$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BN$3,$H362/$G362,$H362-SUM($I362:BM362)))","v":0},{"$f":"IF(OR(BO$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BO$3,$H362/$G362,$H362-SUM($I362:BN362)))","v":0},{"$f":"IF(OR(BP$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BP$3,$H362/$G362,$H362-SUM($I362:BO362)))","v":0},{"$f":"IF(OR(BQ$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BQ$3,$H362/$G362,$H362-SUM($I362:BP362)))","v":0},{"$f":"IF(OR(BR$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BR$3,$H362/$G362,$H362-SUM($I362:BQ362)))","v":0},{"$f":"IF(OR(BS$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BS$3,$H362/$G362,$H362-SUM($I362:BR362)))","v":0},{"$f":"IF(OR(BT$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BT$3,$H362/$G362,$H362-SUM($I362:BS362)))","v":0},{"$f":"IF(OR(BU$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BU$3,$H362/$G362,$H362-SUM($I362:BT362)))","v":0},{"$f":"IF(OR(BV$3<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362)>BV$3,$H362/$G362,$H362-SUM($I362:BU362)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G362","v":40},{"$f":"U350","v":0},null,{"$f":"IF(OR(J$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>J$3,$H363/$G363,$H363-SUM($I363:I363)))","v":0},{"$f":"IF(OR(K$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>K$3,$H363/$G363,$H363-SUM($I363:J363)))","v":0},{"$f":"IF(OR(L$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>L$3,$H363/$G363,$H363-SUM($I363:K363)))","v":0},{"$f":"IF(OR(M$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>M$3,$H363/$G363,$H363-SUM($I363:L363)))","v":0},{"$f":"IF(OR(N$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>N$3,$H363/$G363,$H363-SUM($I363:M363)))","v":0},{"$f":"IF(OR(O$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>O$3,$H363/$G363,$H363-SUM($I363:N363)))","v":0},{"$f":"IF(OR(P$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>P$3,$H363/$G363,$H363-SUM($I363:O363)))","v":0},{"$f":"IF(OR(Q$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Q$3,$H363/$G363,$H363-SUM($I363:P363)))","v":0},{"$f":"IF(OR(R$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>R$3,$H363/$G363,$H363-SUM($I363:Q363)))","v":0},{"$f":"IF(OR(S$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>S$3,$H363/$G363,$H363-SUM($I363:R363)))","v":0},{"$f":"IF(OR(T$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>T$3,$H363/$G363,$H363-SUM($I363:S363)))","v":0},{"$f":"IF(OR(U$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>U$3,$H363/$G363,$H363-SUM($I363:T363)))","v":0},{"$f":"IF(OR(V$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>V$3,$H363/$G363,$H363-SUM($I363:U363)))","v":0},{"$f":"IF(OR(W$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>W$3,$H363/$G363,$H363-SUM($I363:V363)))","v":0},{"$f":"IF(OR(X$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>X$3,$H363/$G363,$H363-SUM($I363:W363)))","v":0},{"$f":"IF(OR(Y$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Y$3,$H363/$G363,$H363-SUM($I363:X363)))","v":0},{"$f":"IF(OR(Z$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>Z$3,$H363/$G363,$H363-SUM($I363:Y363)))","v":0},{"$f":"IF(OR(AA$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AA$3,$H363/$G363,$H363-SUM($I363:Z363)))","v":0},{"$f":"IF(OR(AB$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AB$3,$H363/$G363,$H363-SUM($I363:AA363)))","v":0},{"$f":"IF(OR(AC$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AC$3,$H363/$G363,$H363-SUM($I363:AB363)))","v":0},{"$f":"IF(OR(AD$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AD$3,$H363/$G363,$H363-SUM($I363:AC363)))","v":0},{"$f":"IF(OR(AE$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AE$3,$H363/$G363,$H363-SUM($I363:AD363)))","v":0},{"$f":"IF(OR(AF$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AF$3,$H363/$G363,$H363-SUM($I363:AE363)))","v":0},{"$f":"IF(OR(AG$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AG$3,$H363/$G363,$H363-SUM($I363:AF363)))","v":0},{"$f":"IF(OR(AH$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AH$3,$H363/$G363,$H363-SUM($I363:AG363)))","v":0},{"$f":"IF(OR(AI$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AI$3,$H363/$G363,$H363-SUM($I363:AH363)))","v":0},{"$f":"IF(OR(AJ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AJ$3,$H363/$G363,$H363-SUM($I363:AI363)))","v":0},{"$f":"IF(OR(AK$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AK$3,$H363/$G363,$H363-SUM($I363:AJ363)))","v":0},{"$f":"IF(OR(AL$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AL$3,$H363/$G363,$H363-SUM($I363:AK363)))","v":0},{"$f":"IF(OR(AM$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AM$3,$H363/$G363,$H363-SUM($I363:AL363)))","v":0},{"$f":"IF(OR(AN$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AN$3,$H363/$G363,$H363-SUM($I363:AM363)))","v":0},{"$f":"IF(OR(AO$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AO$3,$H363/$G363,$H363-SUM($I363:AN363)))","v":0},{"$f":"IF(OR(AP$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AP$3,$H363/$G363,$H363-SUM($I363:AO363)))","v":0},{"$f":"IF(OR(AQ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AQ$3,$H363/$G363,$H363-SUM($I363:AP363)))","v":0},{"$f":"IF(OR(AR$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AR$3,$H363/$G363,$H363-SUM($I363:AQ363)))","v":0},{"$f":"IF(OR(AS$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AS$3,$H363/$G363,$H363-SUM($I363:AR363)))","v":0},{"$f":"IF(OR(AT$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AT$3,$H363/$G363,$H363-SUM($I363:AS363)))","v":0},{"$f":"IF(OR(AU$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AU$3,$H363/$G363,$H363-SUM($I363:AT363)))","v":0},{"$f":"IF(OR(AV$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AV$3,$H363/$G363,$H363-SUM($I363:AU363)))","v":0},{"$f":"IF(OR(AW$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AW$3,$H363/$G363,$H363-SUM($I363:AV363)))","v":0},{"$f":"IF(OR(AX$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AX$3,$H363/$G363,$H363-SUM($I363:AW363)))","v":0},{"$f":"IF(OR(AY$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AY$3,$H363/$G363,$H363-SUM($I363:AX363)))","v":0},{"$f":"IF(OR(AZ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>AZ$3,$H363/$G363,$H363-SUM($I363:AY363)))","v":0},{"$f":"IF(OR(BA$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BA$3,$H363/$G363,$H363-SUM($I363:AZ363)))","v":0},{"$f":"IF(OR(BB$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BB$3,$H363/$G363,$H363-SUM($I363:BA363)))","v":0},{"$f":"IF(OR(BC$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BC$3,$H363/$G363,$H363-SUM($I363:BB363)))","v":0},{"$f":"IF(OR(BD$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BD$3,$H363/$G363,$H363-SUM($I363:BC363)))","v":0},{"$f":"IF(OR(BE$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BE$3,$H363/$G363,$H363-SUM($I363:BD363)))","v":0},{"$f":"IF(OR(BF$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BF$3,$H363/$G363,$H363-SUM($I363:BE363)))","v":0},{"$f":"IF(OR(BG$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BG$3,$H363/$G363,$H363-SUM($I363:BF363)))","v":0},{"$f":"IF(OR(BH$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BH$3,$H363/$G363,$H363-SUM($I363:BG363)))","v":0},{"$f":"IF(OR(BI$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BI$3,$H363/$G363,$H363-SUM($I363:BH363)))","v":0},{"$f":"IF(OR(BJ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BJ$3,$H363/$G363,$H363-SUM($I363:BI363)))","v":0},{"$f":"IF(OR(BK$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BK$3,$H363/$G363,$H363-SUM($I363:BJ363)))","v":0},{"$f":"IF(OR(BL$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BL$3,$H363/$G363,$H363-SUM($I363:BK363)))","v":0},{"$f":"IF(OR(BM$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BM$3,$H363/$G363,$H363-SUM($I363:BL363)))","v":0},{"$f":"IF(OR(BN$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BN$3,$H363/$G363,$H363-SUM($I363:BM363)))","v":0},{"$f":"IF(OR(BO$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BO$3,$H363/$G363,$H363-SUM($I363:BN363)))","v":0},{"$f":"IF(OR(BP$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BP$3,$H363/$G363,$H363-SUM($I363:BO363)))","v":0},{"$f":"IF(OR(BQ$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BQ$3,$H363/$G363,$H363-SUM($I363:BP363)))","v":0},{"$f":"IF(OR(BR$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BR$3,$H363/$G363,$H363-SUM($I363:BQ363)))","v":0},{"$f":"IF(OR(BS$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BS$3,$H363/$G363,$H363-SUM($I363:BR363)))","v":0},{"$f":"IF(OR(BT$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BT$3,$H363/$G363,$H363-SUM($I363:BS363)))","v":0},{"$f":"IF(OR(BU$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BU$3,$H363/$G363,$H363-SUM($I363:BT363)))","v":0},{"$f":"IF(OR(BV$3<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363)>BV$3,$H363/$G363,$H363-SUM($I363:BU363)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G363","v":40},{"$f":"V350","v":0},null,{"$f":"IF(OR(J$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>J$3,$H364/$G364,$H364-SUM($I364:I364)))","v":0},{"$f":"IF(OR(K$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>K$3,$H364/$G364,$H364-SUM($I364:J364)))","v":0},{"$f":"IF(OR(L$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>L$3,$H364/$G364,$H364-SUM($I364:K364)))","v":0},{"$f":"IF(OR(M$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>M$3,$H364/$G364,$H364-SUM($I364:L364)))","v":0},{"$f":"IF(OR(N$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>N$3,$H364/$G364,$H364-SUM($I364:M364)))","v":0},{"$f":"IF(OR(O$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>O$3,$H364/$G364,$H364-SUM($I364:N364)))","v":0},{"$f":"IF(OR(P$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>P$3,$H364/$G364,$H364-SUM($I364:O364)))","v":0},{"$f":"IF(OR(Q$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Q$3,$H364/$G364,$H364-SUM($I364:P364)))","v":0},{"$f":"IF(OR(R$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>R$3,$H364/$G364,$H364-SUM($I364:Q364)))","v":0},{"$f":"IF(OR(S$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>S$3,$H364/$G364,$H364-SUM($I364:R364)))","v":0},{"$f":"IF(OR(T$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>T$3,$H364/$G364,$H364-SUM($I364:S364)))","v":0},{"$f":"IF(OR(U$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>U$3,$H364/$G364,$H364-SUM($I364:T364)))","v":0},{"$f":"IF(OR(V$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>V$3,$H364/$G364,$H364-SUM($I364:U364)))","v":0},{"$f":"IF(OR(W$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>W$3,$H364/$G364,$H364-SUM($I364:V364)))","v":0},{"$f":"IF(OR(X$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>X$3,$H364/$G364,$H364-SUM($I364:W364)))","v":0},{"$f":"IF(OR(Y$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Y$3,$H364/$G364,$H364-SUM($I364:X364)))","v":0},{"$f":"IF(OR(Z$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>Z$3,$H364/$G364,$H364-SUM($I364:Y364)))","v":0},{"$f":"IF(OR(AA$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AA$3,$H364/$G364,$H364-SUM($I364:Z364)))","v":0},{"$f":"IF(OR(AB$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AB$3,$H364/$G364,$H364-SUM($I364:AA364)))","v":0},{"$f":"IF(OR(AC$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AC$3,$H364/$G364,$H364-SUM($I364:AB364)))","v":0},{"$f":"IF(OR(AD$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AD$3,$H364/$G364,$H364-SUM($I364:AC364)))","v":0},{"$f":"IF(OR(AE$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AE$3,$H364/$G364,$H364-SUM($I364:AD364)))","v":0},{"$f":"IF(OR(AF$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AF$3,$H364/$G364,$H364-SUM($I364:AE364)))","v":0},{"$f":"IF(OR(AG$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AG$3,$H364/$G364,$H364-SUM($I364:AF364)))","v":0},{"$f":"IF(OR(AH$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AH$3,$H364/$G364,$H364-SUM($I364:AG364)))","v":0},{"$f":"IF(OR(AI$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AI$3,$H364/$G364,$H364-SUM($I364:AH364)))","v":0},{"$f":"IF(OR(AJ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AJ$3,$H364/$G364,$H364-SUM($I364:AI364)))","v":0},{"$f":"IF(OR(AK$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AK$3,$H364/$G364,$H364-SUM($I364:AJ364)))","v":0},{"$f":"IF(OR(AL$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AL$3,$H364/$G364,$H364-SUM($I364:AK364)))","v":0},{"$f":"IF(OR(AM$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AM$3,$H364/$G364,$H364-SUM($I364:AL364)))","v":0},{"$f":"IF(OR(AN$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AN$3,$H364/$G364,$H364-SUM($I364:AM364)))","v":0},{"$f":"IF(OR(AO$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AO$3,$H364/$G364,$H364-SUM($I364:AN364)))","v":0},{"$f":"IF(OR(AP$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AP$3,$H364/$G364,$H364-SUM($I364:AO364)))","v":0},{"$f":"IF(OR(AQ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AQ$3,$H364/$G364,$H364-SUM($I364:AP364)))","v":0},{"$f":"IF(OR(AR$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AR$3,$H364/$G364,$H364-SUM($I364:AQ364)))","v":0},{"$f":"IF(OR(AS$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AS$3,$H364/$G364,$H364-SUM($I364:AR364)))","v":0},{"$f":"IF(OR(AT$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AT$3,$H364/$G364,$H364-SUM($I364:AS364)))","v":0},{"$f":"IF(OR(AU$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AU$3,$H364/$G364,$H364-SUM($I364:AT364)))","v":0},{"$f":"IF(OR(AV$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AV$3,$H364/$G364,$H364-SUM($I364:AU364)))","v":0},{"$f":"IF(OR(AW$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AW$3,$H364/$G364,$H364-SUM($I364:AV364)))","v":0},{"$f":"IF(OR(AX$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AX$3,$H364/$G364,$H364-SUM($I364:AW364)))","v":0},{"$f":"IF(OR(AY$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AY$3,$H364/$G364,$H364-SUM($I364:AX364)))","v":0},{"$f":"IF(OR(AZ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>AZ$3,$H364/$G364,$H364-SUM($I364:AY364)))","v":0},{"$f":"IF(OR(BA$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BA$3,$H364/$G364,$H364-SUM($I364:AZ364)))","v":0},{"$f":"IF(OR(BB$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BB$3,$H364/$G364,$H364-SUM($I364:BA364)))","v":0},{"$f":"IF(OR(BC$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BC$3,$H364/$G364,$H364-SUM($I364:BB364)))","v":0},{"$f":"IF(OR(BD$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BD$3,$H364/$G364,$H364-SUM($I364:BC364)))","v":0},{"$f":"IF(OR(BE$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BE$3,$H364/$G364,$H364-SUM($I364:BD364)))","v":0},{"$f":"IF(OR(BF$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BF$3,$H364/$G364,$H364-SUM($I364:BE364)))","v":0},{"$f":"IF(OR(BG$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BG$3,$H364/$G364,$H364-SUM($I364:BF364)))","v":0},{"$f":"IF(OR(BH$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BH$3,$H364/$G364,$H364-SUM($I364:BG364)))","v":0},{"$f":"IF(OR(BI$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BI$3,$H364/$G364,$H364-SUM($I364:BH364)))","v":0},{"$f":"IF(OR(BJ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BJ$3,$H364/$G364,$H364-SUM($I364:BI364)))","v":0},{"$f":"IF(OR(BK$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BK$3,$H364/$G364,$H364-SUM($I364:BJ364)))","v":0},{"$f":"IF(OR(BL$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BL$3,$H364/$G364,$H364-SUM($I364:BK364)))","v":0},{"$f":"IF(OR(BM$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BM$3,$H364/$G364,$H364-SUM($I364:BL364)))","v":0},{"$f":"IF(OR(BN$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BN$3,$H364/$G364,$H364-SUM($I364:BM364)))","v":0},{"$f":"IF(OR(BO$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BO$3,$H364/$G364,$H364-SUM($I364:BN364)))","v":0},{"$f":"IF(OR(BP$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BP$3,$H364/$G364,$H364-SUM($I364:BO364)))","v":0},{"$f":"IF(OR(BQ$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BQ$3,$H364/$G364,$H364-SUM($I364:BP364)))","v":0},{"$f":"IF(OR(BR$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BR$3,$H364/$G364,$H364-SUM($I364:BQ364)))","v":0},{"$f":"IF(OR(BS$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BS$3,$H364/$G364,$H364-SUM($I364:BR364)))","v":0},{"$f":"IF(OR(BT$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BT$3,$H364/$G364,$H364-SUM($I364:BS364)))","v":0},{"$f":"IF(OR(BU$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BU$3,$H364/$G364,$H364-SUM($I364:BT364)))","v":0},{"$f":"IF(OR(BV$3<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364)>BV$3,$H364/$G364,$H364-SUM($I364:BU364)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G364","v":40},{"$f":"W350","v":0},null,{"$f":"IF(OR(J$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>J$3,$H365/$G365,$H365-SUM($I365:I365)))","v":0},{"$f":"IF(OR(K$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>K$3,$H365/$G365,$H365-SUM($I365:J365)))","v":0},{"$f":"IF(OR(L$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>L$3,$H365/$G365,$H365-SUM($I365:K365)))","v":0},{"$f":"IF(OR(M$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>M$3,$H365/$G365,$H365-SUM($I365:L365)))","v":0},{"$f":"IF(OR(N$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>N$3,$H365/$G365,$H365-SUM($I365:M365)))","v":0},{"$f":"IF(OR(O$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>O$3,$H365/$G365,$H365-SUM($I365:N365)))","v":0},{"$f":"IF(OR(P$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>P$3,$H365/$G365,$H365-SUM($I365:O365)))","v":0},{"$f":"IF(OR(Q$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Q$3,$H365/$G365,$H365-SUM($I365:P365)))","v":0},{"$f":"IF(OR(R$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>R$3,$H365/$G365,$H365-SUM($I365:Q365)))","v":0},{"$f":"IF(OR(S$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>S$3,$H365/$G365,$H365-SUM($I365:R365)))","v":0},{"$f":"IF(OR(T$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>T$3,$H365/$G365,$H365-SUM($I365:S365)))","v":0},{"$f":"IF(OR(U$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>U$3,$H365/$G365,$H365-SUM($I365:T365)))","v":0},{"$f":"IF(OR(V$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>V$3,$H365/$G365,$H365-SUM($I365:U365)))","v":0},{"$f":"IF(OR(W$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>W$3,$H365/$G365,$H365-SUM($I365:V365)))","v":0},{"$f":"IF(OR(X$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>X$3,$H365/$G365,$H365-SUM($I365:W365)))","v":0},{"$f":"IF(OR(Y$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Y$3,$H365/$G365,$H365-SUM($I365:X365)))","v":0},{"$f":"IF(OR(Z$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>Z$3,$H365/$G365,$H365-SUM($I365:Y365)))","v":0},{"$f":"IF(OR(AA$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AA$3,$H365/$G365,$H365-SUM($I365:Z365)))","v":0},{"$f":"IF(OR(AB$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AB$3,$H365/$G365,$H365-SUM($I365:AA365)))","v":0},{"$f":"IF(OR(AC$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AC$3,$H365/$G365,$H365-SUM($I365:AB365)))","v":0},{"$f":"IF(OR(AD$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AD$3,$H365/$G365,$H365-SUM($I365:AC365)))","v":0},{"$f":"IF(OR(AE$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AE$3,$H365/$G365,$H365-SUM($I365:AD365)))","v":0},{"$f":"IF(OR(AF$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AF$3,$H365/$G365,$H365-SUM($I365:AE365)))","v":0},{"$f":"IF(OR(AG$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AG$3,$H365/$G365,$H365-SUM($I365:AF365)))","v":0},{"$f":"IF(OR(AH$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AH$3,$H365/$G365,$H365-SUM($I365:AG365)))","v":0},{"$f":"IF(OR(AI$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AI$3,$H365/$G365,$H365-SUM($I365:AH365)))","v":0},{"$f":"IF(OR(AJ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AJ$3,$H365/$G365,$H365-SUM($I365:AI365)))","v":0},{"$f":"IF(OR(AK$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AK$3,$H365/$G365,$H365-SUM($I365:AJ365)))","v":0},{"$f":"IF(OR(AL$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AL$3,$H365/$G365,$H365-SUM($I365:AK365)))","v":0},{"$f":"IF(OR(AM$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AM$3,$H365/$G365,$H365-SUM($I365:AL365)))","v":0},{"$f":"IF(OR(AN$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AN$3,$H365/$G365,$H365-SUM($I365:AM365)))","v":0},{"$f":"IF(OR(AO$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AO$3,$H365/$G365,$H365-SUM($I365:AN365)))","v":0},{"$f":"IF(OR(AP$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AP$3,$H365/$G365,$H365-SUM($I365:AO365)))","v":0},{"$f":"IF(OR(AQ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AQ$3,$H365/$G365,$H365-SUM($I365:AP365)))","v":0},{"$f":"IF(OR(AR$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AR$3,$H365/$G365,$H365-SUM($I365:AQ365)))","v":0},{"$f":"IF(OR(AS$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AS$3,$H365/$G365,$H365-SUM($I365:AR365)))","v":0},{"$f":"IF(OR(AT$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AT$3,$H365/$G365,$H365-SUM($I365:AS365)))","v":0},{"$f":"IF(OR(AU$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AU$3,$H365/$G365,$H365-SUM($I365:AT365)))","v":0},{"$f":"IF(OR(AV$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AV$3,$H365/$G365,$H365-SUM($I365:AU365)))","v":0},{"$f":"IF(OR(AW$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AW$3,$H365/$G365,$H365-SUM($I365:AV365)))","v":0},{"$f":"IF(OR(AX$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AX$3,$H365/$G365,$H365-SUM($I365:AW365)))","v":0},{"$f":"IF(OR(AY$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AY$3,$H365/$G365,$H365-SUM($I365:AX365)))","v":0},{"$f":"IF(OR(AZ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>AZ$3,$H365/$G365,$H365-SUM($I365:AY365)))","v":0},{"$f":"IF(OR(BA$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BA$3,$H365/$G365,$H365-SUM($I365:AZ365)))","v":0},{"$f":"IF(OR(BB$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BB$3,$H365/$G365,$H365-SUM($I365:BA365)))","v":0},{"$f":"IF(OR(BC$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BC$3,$H365/$G365,$H365-SUM($I365:BB365)))","v":0},{"$f":"IF(OR(BD$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BD$3,$H365/$G365,$H365-SUM($I365:BC365)))","v":0},{"$f":"IF(OR(BE$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BE$3,$H365/$G365,$H365-SUM($I365:BD365)))","v":0},{"$f":"IF(OR(BF$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BF$3,$H365/$G365,$H365-SUM($I365:BE365)))","v":0},{"$f":"IF(OR(BG$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BG$3,$H365/$G365,$H365-SUM($I365:BF365)))","v":0},{"$f":"IF(OR(BH$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BH$3,$H365/$G365,$H365-SUM($I365:BG365)))","v":0},{"$f":"IF(OR(BI$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BI$3,$H365/$G365,$H365-SUM($I365:BH365)))","v":0},{"$f":"IF(OR(BJ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BJ$3,$H365/$G365,$H365-SUM($I365:BI365)))","v":0},{"$f":"IF(OR(BK$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BK$3,$H365/$G365,$H365-SUM($I365:BJ365)))","v":0},{"$f":"IF(OR(BL$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BL$3,$H365/$G365,$H365-SUM($I365:BK365)))","v":0},{"$f":"IF(OR(BM$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BM$3,$H365/$G365,$H365-SUM($I365:BL365)))","v":0},{"$f":"IF(OR(BN$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BN$3,$H365/$G365,$H365-SUM($I365:BM365)))","v":0},{"$f":"IF(OR(BO$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BO$3,$H365/$G365,$H365-SUM($I365:BN365)))","v":0},{"$f":"IF(OR(BP$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BP$3,$H365/$G365,$H365-SUM($I365:BO365)))","v":0},{"$f":"IF(OR(BQ$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BQ$3,$H365/$G365,$H365-SUM($I365:BP365)))","v":0},{"$f":"IF(OR(BR$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BR$3,$H365/$G365,$H365-SUM($I365:BQ365)))","v":0},{"$f":"IF(OR(BS$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BS$3,$H365/$G365,$H365-SUM($I365:BR365)))","v":0},{"$f":"IF(OR(BT$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BT$3,$H365/$G365,$H365-SUM($I365:BS365)))","v":0},{"$f":"IF(OR(BU$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BU$3,$H365/$G365,$H365-SUM($I365:BT365)))","v":0},{"$f":"IF(OR(BV$3<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365)>BV$3,$H365/$G365,$H365-SUM($I365:BU365)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G365","v":40},{"$f":"X350","v":0},null,{"$f":"IF(OR(J$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>J$3,$H366/$G366,$H366-SUM($I366:I366)))","v":0},{"$f":"IF(OR(K$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>K$3,$H366/$G366,$H366-SUM($I366:J366)))","v":0},{"$f":"IF(OR(L$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>L$3,$H366/$G366,$H366-SUM($I366:K366)))","v":0},{"$f":"IF(OR(M$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>M$3,$H366/$G366,$H366-SUM($I366:L366)))","v":0},{"$f":"IF(OR(N$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>N$3,$H366/$G366,$H366-SUM($I366:M366)))","v":0},{"$f":"IF(OR(O$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>O$3,$H366/$G366,$H366-SUM($I366:N366)))","v":0},{"$f":"IF(OR(P$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>P$3,$H366/$G366,$H366-SUM($I366:O366)))","v":0},{"$f":"IF(OR(Q$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Q$3,$H366/$G366,$H366-SUM($I366:P366)))","v":0},{"$f":"IF(OR(R$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>R$3,$H366/$G366,$H366-SUM($I366:Q366)))","v":0},{"$f":"IF(OR(S$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>S$3,$H366/$G366,$H366-SUM($I366:R366)))","v":0},{"$f":"IF(OR(T$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>T$3,$H366/$G366,$H366-SUM($I366:S366)))","v":0},{"$f":"IF(OR(U$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>U$3,$H366/$G366,$H366-SUM($I366:T366)))","v":0},{"$f":"IF(OR(V$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>V$3,$H366/$G366,$H366-SUM($I366:U366)))","v":0},{"$f":"IF(OR(W$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>W$3,$H366/$G366,$H366-SUM($I366:V366)))","v":0},{"$f":"IF(OR(X$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>X$3,$H366/$G366,$H366-SUM($I366:W366)))","v":0},{"$f":"IF(OR(Y$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Y$3,$H366/$G366,$H366-SUM($I366:X366)))","v":0},{"$f":"IF(OR(Z$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>Z$3,$H366/$G366,$H366-SUM($I366:Y366)))","v":0},{"$f":"IF(OR(AA$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AA$3,$H366/$G366,$H366-SUM($I366:Z366)))","v":0},{"$f":"IF(OR(AB$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AB$3,$H366/$G366,$H366-SUM($I366:AA366)))","v":0},{"$f":"IF(OR(AC$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AC$3,$H366/$G366,$H366-SUM($I366:AB366)))","v":0},{"$f":"IF(OR(AD$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AD$3,$H366/$G366,$H366-SUM($I366:AC366)))","v":0},{"$f":"IF(OR(AE$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AE$3,$H366/$G366,$H366-SUM($I366:AD366)))","v":0},{"$f":"IF(OR(AF$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AF$3,$H366/$G366,$H366-SUM($I366:AE366)))","v":0},{"$f":"IF(OR(AG$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AG$3,$H366/$G366,$H366-SUM($I366:AF366)))","v":0},{"$f":"IF(OR(AH$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AH$3,$H366/$G366,$H366-SUM($I366:AG366)))","v":0},{"$f":"IF(OR(AI$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AI$3,$H366/$G366,$H366-SUM($I366:AH366)))","v":0},{"$f":"IF(OR(AJ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AJ$3,$H366/$G366,$H366-SUM($I366:AI366)))","v":0},{"$f":"IF(OR(AK$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AK$3,$H366/$G366,$H366-SUM($I366:AJ366)))","v":0},{"$f":"IF(OR(AL$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AL$3,$H366/$G366,$H366-SUM($I366:AK366)))","v":0},{"$f":"IF(OR(AM$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AM$3,$H366/$G366,$H366-SUM($I366:AL366)))","v":0},{"$f":"IF(OR(AN$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AN$3,$H366/$G366,$H366-SUM($I366:AM366)))","v":0},{"$f":"IF(OR(AO$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AO$3,$H366/$G366,$H366-SUM($I366:AN366)))","v":0},{"$f":"IF(OR(AP$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AP$3,$H366/$G366,$H366-SUM($I366:AO366)))","v":0},{"$f":"IF(OR(AQ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AQ$3,$H366/$G366,$H366-SUM($I366:AP366)))","v":0},{"$f":"IF(OR(AR$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AR$3,$H366/$G366,$H366-SUM($I366:AQ366)))","v":0},{"$f":"IF(OR(AS$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AS$3,$H366/$G366,$H366-SUM($I366:AR366)))","v":0},{"$f":"IF(OR(AT$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AT$3,$H366/$G366,$H366-SUM($I366:AS366)))","v":0},{"$f":"IF(OR(AU$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AU$3,$H366/$G366,$H366-SUM($I366:AT366)))","v":0},{"$f":"IF(OR(AV$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AV$3,$H366/$G366,$H366-SUM($I366:AU366)))","v":0},{"$f":"IF(OR(AW$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AW$3,$H366/$G366,$H366-SUM($I366:AV366)))","v":0},{"$f":"IF(OR(AX$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AX$3,$H366/$G366,$H366-SUM($I366:AW366)))","v":0},{"$f":"IF(OR(AY$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AY$3,$H366/$G366,$H366-SUM($I366:AX366)))","v":0},{"$f":"IF(OR(AZ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>AZ$3,$H366/$G366,$H366-SUM($I366:AY366)))","v":0},{"$f":"IF(OR(BA$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BA$3,$H366/$G366,$H366-SUM($I366:AZ366)))","v":0},{"$f":"IF(OR(BB$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BB$3,$H366/$G366,$H366-SUM($I366:BA366)))","v":0},{"$f":"IF(OR(BC$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BC$3,$H366/$G366,$H366-SUM($I366:BB366)))","v":0},{"$f":"IF(OR(BD$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BD$3,$H366/$G366,$H366-SUM($I366:BC366)))","v":0},{"$f":"IF(OR(BE$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BE$3,$H366/$G366,$H366-SUM($I366:BD366)))","v":0},{"$f":"IF(OR(BF$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BF$3,$H366/$G366,$H366-SUM($I366:BE366)))","v":0},{"$f":"IF(OR(BG$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BG$3,$H366/$G366,$H366-SUM($I366:BF366)))","v":0},{"$f":"IF(OR(BH$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BH$3,$H366/$G366,$H366-SUM($I366:BG366)))","v":0},{"$f":"IF(OR(BI$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BI$3,$H366/$G366,$H366-SUM($I366:BH366)))","v":0},{"$f":"IF(OR(BJ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BJ$3,$H366/$G366,$H366-SUM($I366:BI366)))","v":0},{"$f":"IF(OR(BK$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BK$3,$H366/$G366,$H366-SUM($I366:BJ366)))","v":0},{"$f":"IF(OR(BL$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BL$3,$H366/$G366,$H366-SUM($I366:BK366)))","v":0},{"$f":"IF(OR(BM$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BM$3,$H366/$G366,$H366-SUM($I366:BL366)))","v":0},{"$f":"IF(OR(BN$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BN$3,$H366/$G366,$H366-SUM($I366:BM366)))","v":0},{"$f":"IF(OR(BO$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BO$3,$H366/$G366,$H366-SUM($I366:BN366)))","v":0},{"$f":"IF(OR(BP$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BP$3,$H366/$G366,$H366-SUM($I366:BO366)))","v":0},{"$f":"IF(OR(BQ$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BQ$3,$H366/$G366,$H366-SUM($I366:BP366)))","v":0},{"$f":"IF(OR(BR$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BR$3,$H366/$G366,$H366-SUM($I366:BQ366)))","v":0},{"$f":"IF(OR(BS$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BS$3,$H366/$G366,$H366-SUM($I366:BR366)))","v":0},{"$f":"IF(OR(BT$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BT$3,$H366/$G366,$H366-SUM($I366:BS366)))","v":0},{"$f":"IF(OR(BU$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BU$3,$H366/$G366,$H366-SUM($I366:BT366)))","v":0},{"$f":"IF(OR(BV$3<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366)>BV$3,$H366/$G366,$H366-SUM($I366:BU366)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A344)","v":40},{"$f":"Y350","v":0},null,{"$f":"IF(OR(J$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>J$3,$H367/$G367,$H367-SUM($I367:I367)))","v":0},{"$f":"IF(OR(K$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>K$3,$H367/$G367,$H367-SUM($I367:J367)))","v":0},{"$f":"IF(OR(L$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>L$3,$H367/$G367,$H367-SUM($I367:K367)))","v":0},{"$f":"IF(OR(M$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>M$3,$H367/$G367,$H367-SUM($I367:L367)))","v":0},{"$f":"IF(OR(N$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>N$3,$H367/$G367,$H367-SUM($I367:M367)))","v":0},{"$f":"IF(OR(O$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>O$3,$H367/$G367,$H367-SUM($I367:N367)))","v":0},{"$f":"IF(OR(P$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>P$3,$H367/$G367,$H367-SUM($I367:O367)))","v":0},{"$f":"IF(OR(Q$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Q$3,$H367/$G367,$H367-SUM($I367:P367)))","v":0},{"$f":"IF(OR(R$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>R$3,$H367/$G367,$H367-SUM($I367:Q367)))","v":0},{"$f":"IF(OR(S$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>S$3,$H367/$G367,$H367-SUM($I367:R367)))","v":0},{"$f":"IF(OR(T$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>T$3,$H367/$G367,$H367-SUM($I367:S367)))","v":0},{"$f":"IF(OR(U$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>U$3,$H367/$G367,$H367-SUM($I367:T367)))","v":0},{"$f":"IF(OR(V$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>V$3,$H367/$G367,$H367-SUM($I367:U367)))","v":0},{"$f":"IF(OR(W$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>W$3,$H367/$G367,$H367-SUM($I367:V367)))","v":0},{"$f":"IF(OR(X$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>X$3,$H367/$G367,$H367-SUM($I367:W367)))","v":0},{"$f":"IF(OR(Y$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Y$3,$H367/$G367,$H367-SUM($I367:X367)))","v":0},{"$f":"IF(OR(Z$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>Z$3,$H367/$G367,$H367-SUM($I367:Y367)))","v":0},{"$f":"IF(OR(AA$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AA$3,$H367/$G367,$H367-SUM($I367:Z367)))","v":0},{"$f":"IF(OR(AB$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AB$3,$H367/$G367,$H367-SUM($I367:AA367)))","v":0},{"$f":"IF(OR(AC$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AC$3,$H367/$G367,$H367-SUM($I367:AB367)))","v":0},{"$f":"IF(OR(AD$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AD$3,$H367/$G367,$H367-SUM($I367:AC367)))","v":0},{"$f":"IF(OR(AE$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AE$3,$H367/$G367,$H367-SUM($I367:AD367)))","v":0},{"$f":"IF(OR(AF$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AF$3,$H367/$G367,$H367-SUM($I367:AE367)))","v":0},{"$f":"IF(OR(AG$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AG$3,$H367/$G367,$H367-SUM($I367:AF367)))","v":0},{"$f":"IF(OR(AH$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AH$3,$H367/$G367,$H367-SUM($I367:AG367)))","v":0},{"$f":"IF(OR(AI$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AI$3,$H367/$G367,$H367-SUM($I367:AH367)))","v":0},{"$f":"IF(OR(AJ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AJ$3,$H367/$G367,$H367-SUM($I367:AI367)))","v":0},{"$f":"IF(OR(AK$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AK$3,$H367/$G367,$H367-SUM($I367:AJ367)))","v":0},{"$f":"IF(OR(AL$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AL$3,$H367/$G367,$H367-SUM($I367:AK367)))","v":0},{"$f":"IF(OR(AM$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AM$3,$H367/$G367,$H367-SUM($I367:AL367)))","v":0},{"$f":"IF(OR(AN$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AN$3,$H367/$G367,$H367-SUM($I367:AM367)))","v":0},{"$f":"IF(OR(AO$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AO$3,$H367/$G367,$H367-SUM($I367:AN367)))","v":0},{"$f":"IF(OR(AP$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AP$3,$H367/$G367,$H367-SUM($I367:AO367)))","v":0},{"$f":"IF(OR(AQ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AQ$3,$H367/$G367,$H367-SUM($I367:AP367)))","v":0},{"$f":"IF(OR(AR$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AR$3,$H367/$G367,$H367-SUM($I367:AQ367)))","v":0},{"$f":"IF(OR(AS$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AS$3,$H367/$G367,$H367-SUM($I367:AR367)))","v":0},{"$f":"IF(OR(AT$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AT$3,$H367/$G367,$H367-SUM($I367:AS367)))","v":0},{"$f":"IF(OR(AU$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AU$3,$H367/$G367,$H367-SUM($I367:AT367)))","v":0},{"$f":"IF(OR(AV$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AV$3,$H367/$G367,$H367-SUM($I367:AU367)))","v":0},{"$f":"IF(OR(AW$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AW$3,$H367/$G367,$H367-SUM($I367:AV367)))","v":0},{"$f":"IF(OR(AX$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AX$3,$H367/$G367,$H367-SUM($I367:AW367)))","v":0},{"$f":"IF(OR(AY$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AY$3,$H367/$G367,$H367-SUM($I367:AX367)))","v":0},{"$f":"IF(OR(AZ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>AZ$3,$H367/$G367,$H367-SUM($I367:AY367)))","v":0},{"$f":"IF(OR(BA$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BA$3,$H367/$G367,$H367-SUM($I367:AZ367)))","v":0},{"$f":"IF(OR(BB$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BB$3,$H367/$G367,$H367-SUM($I367:BA367)))","v":0},{"$f":"IF(OR(BC$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BC$3,$H367/$G367,$H367-SUM($I367:BB367)))","v":0},{"$f":"IF(OR(BD$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BD$3,$H367/$G367,$H367-SUM($I367:BC367)))","v":0},{"$f":"IF(OR(BE$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BE$3,$H367/$G367,$H367-SUM($I367:BD367)))","v":0},{"$f":"IF(OR(BF$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BF$3,$H367/$G367,$H367-SUM($I367:BE367)))","v":0},{"$f":"IF(OR(BG$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BG$3,$H367/$G367,$H367-SUM($I367:BF367)))","v":0},{"$f":"IF(OR(BH$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BH$3,$H367/$G367,$H367-SUM($I367:BG367)))","v":0},{"$f":"IF(OR(BI$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BI$3,$H367/$G367,$H367-SUM($I367:BH367)))","v":0},{"$f":"IF(OR(BJ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BJ$3,$H367/$G367,$H367-SUM($I367:BI367)))","v":0},{"$f":"IF(OR(BK$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BK$3,$H367/$G367,$H367-SUM($I367:BJ367)))","v":0},{"$f":"IF(OR(BL$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BL$3,$H367/$G367,$H367-SUM($I367:BK367)))","v":0},{"$f":"IF(OR(BM$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BM$3,$H367/$G367,$H367-SUM($I367:BL367)))","v":0},{"$f":"IF(OR(BN$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BN$3,$H367/$G367,$H367-SUM($I367:BM367)))","v":0},{"$f":"IF(OR(BO$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BO$3,$H367/$G367,$H367-SUM($I367:BN367)))","v":0},{"$f":"IF(OR(BP$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BP$3,$H367/$G367,$H367-SUM($I367:BO367)))","v":0},{"$f":"IF(OR(BQ$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BQ$3,$H367/$G367,$H367-SUM($I367:BP367)))","v":0},{"$f":"IF(OR(BR$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BR$3,$H367/$G367,$H367-SUM($I367:BQ367)))","v":0},{"$f":"IF(OR(BS$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BS$3,$H367/$G367,$H367-SUM($I367:BR367)))","v":0},{"$f":"IF(OR(BT$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BT$3,$H367/$G367,$H367-SUM($I367:BS367)))","v":0},{"$f":"IF(OR(BU$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BU$3,$H367/$G367,$H367-SUM($I367:BT367)))","v":0},{"$f":"IF(OR(BV$3<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367)>BV$3,$H367/$G367,$H367-SUM($I367:BU367)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G367","v":40},{"$f":"Z350","v":0},null,{"$f":"IF(OR(J$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>J$3,$H368/$G368,$H368-SUM($I368:I368)))","v":0},{"$f":"IF(OR(K$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>K$3,$H368/$G368,$H368-SUM($I368:J368)))","v":0},{"$f":"IF(OR(L$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>L$3,$H368/$G368,$H368-SUM($I368:K368)))","v":0},{"$f":"IF(OR(M$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>M$3,$H368/$G368,$H368-SUM($I368:L368)))","v":0},{"$f":"IF(OR(N$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>N$3,$H368/$G368,$H368-SUM($I368:M368)))","v":0},{"$f":"IF(OR(O$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>O$3,$H368/$G368,$H368-SUM($I368:N368)))","v":0},{"$f":"IF(OR(P$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>P$3,$H368/$G368,$H368-SUM($I368:O368)))","v":0},{"$f":"IF(OR(Q$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Q$3,$H368/$G368,$H368-SUM($I368:P368)))","v":0},{"$f":"IF(OR(R$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>R$3,$H368/$G368,$H368-SUM($I368:Q368)))","v":0},{"$f":"IF(OR(S$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>S$3,$H368/$G368,$H368-SUM($I368:R368)))","v":0},{"$f":"IF(OR(T$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>T$3,$H368/$G368,$H368-SUM($I368:S368)))","v":0},{"$f":"IF(OR(U$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>U$3,$H368/$G368,$H368-SUM($I368:T368)))","v":0},{"$f":"IF(OR(V$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>V$3,$H368/$G368,$H368-SUM($I368:U368)))","v":0},{"$f":"IF(OR(W$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>W$3,$H368/$G368,$H368-SUM($I368:V368)))","v":0},{"$f":"IF(OR(X$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>X$3,$H368/$G368,$H368-SUM($I368:W368)))","v":0},{"$f":"IF(OR(Y$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Y$3,$H368/$G368,$H368-SUM($I368:X368)))","v":0},{"$f":"IF(OR(Z$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>Z$3,$H368/$G368,$H368-SUM($I368:Y368)))","v":0},{"$f":"IF(OR(AA$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AA$3,$H368/$G368,$H368-SUM($I368:Z368)))","v":0},{"$f":"IF(OR(AB$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AB$3,$H368/$G368,$H368-SUM($I368:AA368)))","v":0},{"$f":"IF(OR(AC$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AC$3,$H368/$G368,$H368-SUM($I368:AB368)))","v":0},{"$f":"IF(OR(AD$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AD$3,$H368/$G368,$H368-SUM($I368:AC368)))","v":0},{"$f":"IF(OR(AE$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AE$3,$H368/$G368,$H368-SUM($I368:AD368)))","v":0},{"$f":"IF(OR(AF$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AF$3,$H368/$G368,$H368-SUM($I368:AE368)))","v":0},{"$f":"IF(OR(AG$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AG$3,$H368/$G368,$H368-SUM($I368:AF368)))","v":0},{"$f":"IF(OR(AH$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AH$3,$H368/$G368,$H368-SUM($I368:AG368)))","v":0},{"$f":"IF(OR(AI$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AI$3,$H368/$G368,$H368-SUM($I368:AH368)))","v":0},{"$f":"IF(OR(AJ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AJ$3,$H368/$G368,$H368-SUM($I368:AI368)))","v":0},{"$f":"IF(OR(AK$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AK$3,$H368/$G368,$H368-SUM($I368:AJ368)))","v":0},{"$f":"IF(OR(AL$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AL$3,$H368/$G368,$H368-SUM($I368:AK368)))","v":0},{"$f":"IF(OR(AM$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AM$3,$H368/$G368,$H368-SUM($I368:AL368)))","v":0},{"$f":"IF(OR(AN$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AN$3,$H368/$G368,$H368-SUM($I368:AM368)))","v":0},{"$f":"IF(OR(AO$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AO$3,$H368/$G368,$H368-SUM($I368:AN368)))","v":0},{"$f":"IF(OR(AP$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AP$3,$H368/$G368,$H368-SUM($I368:AO368)))","v":0},{"$f":"IF(OR(AQ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AQ$3,$H368/$G368,$H368-SUM($I368:AP368)))","v":0},{"$f":"IF(OR(AR$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AR$3,$H368/$G368,$H368-SUM($I368:AQ368)))","v":0},{"$f":"IF(OR(AS$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AS$3,$H368/$G368,$H368-SUM($I368:AR368)))","v":0},{"$f":"IF(OR(AT$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AT$3,$H368/$G368,$H368-SUM($I368:AS368)))","v":0},{"$f":"IF(OR(AU$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AU$3,$H368/$G368,$H368-SUM($I368:AT368)))","v":0},{"$f":"IF(OR(AV$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AV$3,$H368/$G368,$H368-SUM($I368:AU368)))","v":0},{"$f":"IF(OR(AW$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AW$3,$H368/$G368,$H368-SUM($I368:AV368)))","v":0},{"$f":"IF(OR(AX$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AX$3,$H368/$G368,$H368-SUM($I368:AW368)))","v":0},{"$f":"IF(OR(AY$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AY$3,$H368/$G368,$H368-SUM($I368:AX368)))","v":0},{"$f":"IF(OR(AZ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>AZ$3,$H368/$G368,$H368-SUM($I368:AY368)))","v":0},{"$f":"IF(OR(BA$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BA$3,$H368/$G368,$H368-SUM($I368:AZ368)))","v":0},{"$f":"IF(OR(BB$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BB$3,$H368/$G368,$H368-SUM($I368:BA368)))","v":0},{"$f":"IF(OR(BC$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BC$3,$H368/$G368,$H368-SUM($I368:BB368)))","v":0},{"$f":"IF(OR(BD$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BD$3,$H368/$G368,$H368-SUM($I368:BC368)))","v":0},{"$f":"IF(OR(BE$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BE$3,$H368/$G368,$H368-SUM($I368:BD368)))","v":0},{"$f":"IF(OR(BF$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BF$3,$H368/$G368,$H368-SUM($I368:BE368)))","v":0},{"$f":"IF(OR(BG$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BG$3,$H368/$G368,$H368-SUM($I368:BF368)))","v":0},{"$f":"IF(OR(BH$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BH$3,$H368/$G368,$H368-SUM($I368:BG368)))","v":0},{"$f":"IF(OR(BI$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BI$3,$H368/$G368,$H368-SUM($I368:BH368)))","v":0},{"$f":"IF(OR(BJ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BJ$3,$H368/$G368,$H368-SUM($I368:BI368)))","v":0},{"$f":"IF(OR(BK$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BK$3,$H368/$G368,$H368-SUM($I368:BJ368)))","v":0},{"$f":"IF(OR(BL$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BL$3,$H368/$G368,$H368-SUM($I368:BK368)))","v":0},{"$f":"IF(OR(BM$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BM$3,$H368/$G368,$H368-SUM($I368:BL368)))","v":0},{"$f":"IF(OR(BN$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BN$3,$H368/$G368,$H368-SUM($I368:BM368)))","v":0},{"$f":"IF(OR(BO$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BO$3,$H368/$G368,$H368-SUM($I368:BN368)))","v":0},{"$f":"IF(OR(BP$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BP$3,$H368/$G368,$H368-SUM($I368:BO368)))","v":0},{"$f":"IF(OR(BQ$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BQ$3,$H368/$G368,$H368-SUM($I368:BP368)))","v":0},{"$f":"IF(OR(BR$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BR$3,$H368/$G368,$H368-SUM($I368:BQ368)))","v":0},{"$f":"IF(OR(BS$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BS$3,$H368/$G368,$H368-SUM($I368:BR368)))","v":0},{"$f":"IF(OR(BT$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BT$3,$H368/$G368,$H368-SUM($I368:BS368)))","v":0},{"$f":"IF(OR(BU$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BU$3,$H368/$G368,$H368-SUM($I368:BT368)))","v":0},{"$f":"IF(OR(BV$3<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368)>BV$3,$H368/$G368,$H368-SUM($I368:BU368)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,40,{"$f":"AA350","v":0},null,{"$f":"IF(OR(J$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>J$3,$H369/$G369,$H369-SUM($I369:I369)))","v":0},{"$f":"IF(OR(K$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>K$3,$H369/$G369,$H369-SUM($I369:J369)))","v":0},{"$f":"IF(OR(L$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>L$3,$H369/$G369,$H369-SUM($I369:K369)))","v":0},{"$f":"IF(OR(M$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>M$3,$H369/$G369,$H369-SUM($I369:L369)))","v":0},{"$f":"IF(OR(N$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>N$3,$H369/$G369,$H369-SUM($I369:M369)))","v":0},{"$f":"IF(OR(O$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>O$3,$H369/$G369,$H369-SUM($I369:N369)))","v":0},{"$f":"IF(OR(P$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>P$3,$H369/$G369,$H369-SUM($I369:O369)))","v":0},{"$f":"IF(OR(Q$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Q$3,$H369/$G369,$H369-SUM($I369:P369)))","v":0},{"$f":"IF(OR(R$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>R$3,$H369/$G369,$H369-SUM($I369:Q369)))","v":0},{"$f":"IF(OR(S$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>S$3,$H369/$G369,$H369-SUM($I369:R369)))","v":0},{"$f":"IF(OR(T$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>T$3,$H369/$G369,$H369-SUM($I369:S369)))","v":0},{"$f":"IF(OR(U$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>U$3,$H369/$G369,$H369-SUM($I369:T369)))","v":0},{"$f":"IF(OR(V$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>V$3,$H369/$G369,$H369-SUM($I369:U369)))","v":0},{"$f":"IF(OR(W$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>W$3,$H369/$G369,$H369-SUM($I369:V369)))","v":0},{"$f":"IF(OR(X$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>X$3,$H369/$G369,$H369-SUM($I369:W369)))","v":0},{"$f":"IF(OR(Y$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Y$3,$H369/$G369,$H369-SUM($I369:X369)))","v":0},{"$f":"IF(OR(Z$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>Z$3,$H369/$G369,$H369-SUM($I369:Y369)))","v":0},{"$f":"IF(OR(AA$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AA$3,$H369/$G369,$H369-SUM($I369:Z369)))","v":0},{"$f":"IF(OR(AB$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AB$3,$H369/$G369,$H369-SUM($I369:AA369)))","v":0},{"$f":"IF(OR(AC$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AC$3,$H369/$G369,$H369-SUM($I369:AB369)))","v":0},{"$f":"IF(OR(AD$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AD$3,$H369/$G369,$H369-SUM($I369:AC369)))","v":0},{"$f":"IF(OR(AE$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AE$3,$H369/$G369,$H369-SUM($I369:AD369)))","v":0},{"$f":"IF(OR(AF$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AF$3,$H369/$G369,$H369-SUM($I369:AE369)))","v":0},{"$f":"IF(OR(AG$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AG$3,$H369/$G369,$H369-SUM($I369:AF369)))","v":0},{"$f":"IF(OR(AH$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AH$3,$H369/$G369,$H369-SUM($I369:AG369)))","v":0},{"$f":"IF(OR(AI$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AI$3,$H369/$G369,$H369-SUM($I369:AH369)))","v":0},{"$f":"IF(OR(AJ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AJ$3,$H369/$G369,$H369-SUM($I369:AI369)))","v":0},{"$f":"IF(OR(AK$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AK$3,$H369/$G369,$H369-SUM($I369:AJ369)))","v":0},{"$f":"IF(OR(AL$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AL$3,$H369/$G369,$H369-SUM($I369:AK369)))","v":0},{"$f":"IF(OR(AM$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AM$3,$H369/$G369,$H369-SUM($I369:AL369)))","v":0},{"$f":"IF(OR(AN$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AN$3,$H369/$G369,$H369-SUM($I369:AM369)))","v":0},{"$f":"IF(OR(AO$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AO$3,$H369/$G369,$H369-SUM($I369:AN369)))","v":0},{"$f":"IF(OR(AP$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AP$3,$H369/$G369,$H369-SUM($I369:AO369)))","v":0},{"$f":"IF(OR(AQ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AQ$3,$H369/$G369,$H369-SUM($I369:AP369)))","v":0},{"$f":"IF(OR(AR$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AR$3,$H369/$G369,$H369-SUM($I369:AQ369)))","v":0},{"$f":"IF(OR(AS$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AS$3,$H369/$G369,$H369-SUM($I369:AR369)))","v":0},{"$f":"IF(OR(AT$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AT$3,$H369/$G369,$H369-SUM($I369:AS369)))","v":0},{"$f":"IF(OR(AU$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AU$3,$H369/$G369,$H369-SUM($I369:AT369)))","v":0},{"$f":"IF(OR(AV$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AV$3,$H369/$G369,$H369-SUM($I369:AU369)))","v":0},{"$f":"IF(OR(AW$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AW$3,$H369/$G369,$H369-SUM($I369:AV369)))","v":0},{"$f":"IF(OR(AX$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AX$3,$H369/$G369,$H369-SUM($I369:AW369)))","v":0},{"$f":"IF(OR(AY$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AY$3,$H369/$G369,$H369-SUM($I369:AX369)))","v":0},{"$f":"IF(OR(AZ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>AZ$3,$H369/$G369,$H369-SUM($I369:AY369)))","v":0},{"$f":"IF(OR(BA$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BA$3,$H369/$G369,$H369-SUM($I369:AZ369)))","v":0},{"$f":"IF(OR(BB$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BB$3,$H369/$G369,$H369-SUM($I369:BA369)))","v":0},{"$f":"IF(OR(BC$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BC$3,$H369/$G369,$H369-SUM($I369:BB369)))","v":0},{"$f":"IF(OR(BD$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BD$3,$H369/$G369,$H369-SUM($I369:BC369)))","v":0},{"$f":"IF(OR(BE$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BE$3,$H369/$G369,$H369-SUM($I369:BD369)))","v":0},{"$f":"IF(OR(BF$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BF$3,$H369/$G369,$H369-SUM($I369:BE369)))","v":0},{"$f":"IF(OR(BG$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BG$3,$H369/$G369,$H369-SUM($I369:BF369)))","v":0},{"$f":"IF(OR(BH$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BH$3,$H369/$G369,$H369-SUM($I369:BG369)))","v":0},{"$f":"IF(OR(BI$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BI$3,$H369/$G369,$H369-SUM($I369:BH369)))","v":0},{"$f":"IF(OR(BJ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BJ$3,$H369/$G369,$H369-SUM($I369:BI369)))","v":0},{"$f":"IF(OR(BK$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BK$3,$H369/$G369,$H369-SUM($I369:BJ369)))","v":0},{"$f":"IF(OR(BL$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BL$3,$H369/$G369,$H369-SUM($I369:BK369)))","v":0},{"$f":"IF(OR(BM$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BM$3,$H369/$G369,$H369-SUM($I369:BL369)))","v":0},{"$f":"IF(OR(BN$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BN$3,$H369/$G369,$H369-SUM($I369:BM369)))","v":0},{"$f":"IF(OR(BO$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BO$3,$H369/$G369,$H369-SUM($I369:BN369)))","v":0},{"$f":"IF(OR(BP$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BP$3,$H369/$G369,$H369-SUM($I369:BO369)))","v":0},{"$f":"IF(OR(BQ$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BQ$3,$H369/$G369,$H369-SUM($I369:BP369)))","v":0},{"$f":"IF(OR(BR$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BR$3,$H369/$G369,$H369-SUM($I369:BQ369)))","v":0},{"$f":"IF(OR(BS$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BS$3,$H369/$G369,$H369-SUM($I369:BR369)))","v":0},{"$f":"IF(OR(BT$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BT$3,$H369/$G369,$H369-SUM($I369:BS369)))","v":0},{"$f":"IF(OR(BU$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BU$3,$H369/$G369,$H369-SUM($I369:BT369)))","v":0},{"$f":"IF(OR(BV$3<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369)>BV$3,$H369/$G369,$H369-SUM($I369:BU369)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,40,{"$f":"AB350","v":0},null,{"$f":"IF(OR(J$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>J$3,$H370/$G370,$H370-SUM($I370:I370)))","v":0},{"$f":"IF(OR(K$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>K$3,$H370/$G370,$H370-SUM($I370:J370)))","v":0},{"$f":"IF(OR(L$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>L$3,$H370/$G370,$H370-SUM($I370:K370)))","v":0},{"$f":"IF(OR(M$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>M$3,$H370/$G370,$H370-SUM($I370:L370)))","v":0},{"$f":"IF(OR(N$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>N$3,$H370/$G370,$H370-SUM($I370:M370)))","v":0},{"$f":"IF(OR(O$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>O$3,$H370/$G370,$H370-SUM($I370:N370)))","v":0},{"$f":"IF(OR(P$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>P$3,$H370/$G370,$H370-SUM($I370:O370)))","v":0},{"$f":"IF(OR(Q$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Q$3,$H370/$G370,$H370-SUM($I370:P370)))","v":0},{"$f":"IF(OR(R$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>R$3,$H370/$G370,$H370-SUM($I370:Q370)))","v":0},{"$f":"IF(OR(S$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>S$3,$H370/$G370,$H370-SUM($I370:R370)))","v":0},{"$f":"IF(OR(T$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>T$3,$H370/$G370,$H370-SUM($I370:S370)))","v":0},{"$f":"IF(OR(U$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>U$3,$H370/$G370,$H370-SUM($I370:T370)))","v":0},{"$f":"IF(OR(V$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>V$3,$H370/$G370,$H370-SUM($I370:U370)))","v":0},{"$f":"IF(OR(W$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>W$3,$H370/$G370,$H370-SUM($I370:V370)))","v":0},{"$f":"IF(OR(X$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>X$3,$H370/$G370,$H370-SUM($I370:W370)))","v":0},{"$f":"IF(OR(Y$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Y$3,$H370/$G370,$H370-SUM($I370:X370)))","v":0},{"$f":"IF(OR(Z$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>Z$3,$H370/$G370,$H370-SUM($I370:Y370)))","v":0},{"$f":"IF(OR(AA$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AA$3,$H370/$G370,$H370-SUM($I370:Z370)))","v":0},{"$f":"IF(OR(AB$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AB$3,$H370/$G370,$H370-SUM($I370:AA370)))","v":0},{"$f":"IF(OR(AC$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AC$3,$H370/$G370,$H370-SUM($I370:AB370)))","v":0},{"$f":"IF(OR(AD$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AD$3,$H370/$G370,$H370-SUM($I370:AC370)))","v":0},{"$f":"IF(OR(AE$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AE$3,$H370/$G370,$H370-SUM($I370:AD370)))","v":0},{"$f":"IF(OR(AF$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AF$3,$H370/$G370,$H370-SUM($I370:AE370)))","v":0},{"$f":"IF(OR(AG$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AG$3,$H370/$G370,$H370-SUM($I370:AF370)))","v":0},{"$f":"IF(OR(AH$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AH$3,$H370/$G370,$H370-SUM($I370:AG370)))","v":0},{"$f":"IF(OR(AI$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AI$3,$H370/$G370,$H370-SUM($I370:AH370)))","v":0},{"$f":"IF(OR(AJ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AJ$3,$H370/$G370,$H370-SUM($I370:AI370)))","v":0},{"$f":"IF(OR(AK$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AK$3,$H370/$G370,$H370-SUM($I370:AJ370)))","v":0},{"$f":"IF(OR(AL$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AL$3,$H370/$G370,$H370-SUM($I370:AK370)))","v":0},{"$f":"IF(OR(AM$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AM$3,$H370/$G370,$H370-SUM($I370:AL370)))","v":0},{"$f":"IF(OR(AN$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AN$3,$H370/$G370,$H370-SUM($I370:AM370)))","v":0},{"$f":"IF(OR(AO$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AO$3,$H370/$G370,$H370-SUM($I370:AN370)))","v":0},{"$f":"IF(OR(AP$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AP$3,$H370/$G370,$H370-SUM($I370:AO370)))","v":0},{"$f":"IF(OR(AQ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AQ$3,$H370/$G370,$H370-SUM($I370:AP370)))","v":0},{"$f":"IF(OR(AR$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AR$3,$H370/$G370,$H370-SUM($I370:AQ370)))","v":0},{"$f":"IF(OR(AS$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AS$3,$H370/$G370,$H370-SUM($I370:AR370)))","v":0},{"$f":"IF(OR(AT$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AT$3,$H370/$G370,$H370-SUM($I370:AS370)))","v":0},{"$f":"IF(OR(AU$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AU$3,$H370/$G370,$H370-SUM($I370:AT370)))","v":0},{"$f":"IF(OR(AV$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AV$3,$H370/$G370,$H370-SUM($I370:AU370)))","v":0},{"$f":"IF(OR(AW$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AW$3,$H370/$G370,$H370-SUM($I370:AV370)))","v":0},{"$f":"IF(OR(AX$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AX$3,$H370/$G370,$H370-SUM($I370:AW370)))","v":0},{"$f":"IF(OR(AY$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AY$3,$H370/$G370,$H370-SUM($I370:AX370)))","v":0},{"$f":"IF(OR(AZ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>AZ$3,$H370/$G370,$H370-SUM($I370:AY370)))","v":0},{"$f":"IF(OR(BA$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BA$3,$H370/$G370,$H370-SUM($I370:AZ370)))","v":0},{"$f":"IF(OR(BB$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BB$3,$H370/$G370,$H370-SUM($I370:BA370)))","v":0},{"$f":"IF(OR(BC$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BC$3,$H370/$G370,$H370-SUM($I370:BB370)))","v":0},{"$f":"IF(OR(BD$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BD$3,$H370/$G370,$H370-SUM($I370:BC370)))","v":0},{"$f":"IF(OR(BE$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BE$3,$H370/$G370,$H370-SUM($I370:BD370)))","v":0},{"$f":"IF(OR(BF$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BF$3,$H370/$G370,$H370-SUM($I370:BE370)))","v":0},{"$f":"IF(OR(BG$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BG$3,$H370/$G370,$H370-SUM($I370:BF370)))","v":0},{"$f":"IF(OR(BH$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BH$3,$H370/$G370,$H370-SUM($I370:BG370)))","v":0},{"$f":"IF(OR(BI$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BI$3,$H370/$G370,$H370-SUM($I370:BH370)))","v":0},{"$f":"IF(OR(BJ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BJ$3,$H370/$G370,$H370-SUM($I370:BI370)))","v":0},{"$f":"IF(OR(BK$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BK$3,$H370/$G370,$H370-SUM($I370:BJ370)))","v":0},{"$f":"IF(OR(BL$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BL$3,$H370/$G370,$H370-SUM($I370:BK370)))","v":0},{"$f":"IF(OR(BM$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BM$3,$H370/$G370,$H370-SUM($I370:BL370)))","v":0},{"$f":"IF(OR(BN$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BN$3,$H370/$G370,$H370-SUM($I370:BM370)))","v":0},{"$f":"IF(OR(BO$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BO$3,$H370/$G370,$H370-SUM($I370:BN370)))","v":0},{"$f":"IF(OR(BP$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BP$3,$H370/$G370,$H370-SUM($I370:BO370)))","v":0},{"$f":"IF(OR(BQ$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BQ$3,$H370/$G370,$H370-SUM($I370:BP370)))","v":0},{"$f":"IF(OR(BR$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BR$3,$H370/$G370,$H370-SUM($I370:BQ370)))","v":0},{"$f":"IF(OR(BS$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BS$3,$H370/$G370,$H370-SUM($I370:BR370)))","v":0},{"$f":"IF(OR(BT$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BT$3,$H370/$G370,$H370-SUM($I370:BS370)))","v":0},{"$f":"IF(OR(BU$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BU$3,$H370/$G370,$H370-SUM($I370:BT370)))","v":0},{"$f":"IF(OR(BV$3<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370)>BV$3,$H370/$G370,$H370-SUM($I370:BU370)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,40,{"$f":"AC350","v":0},null,{"$f":"IF(OR(J$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>J$3,$H371/$G371,$H371-SUM($I371:I371)))","v":0},{"$f":"IF(OR(K$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>K$3,$H371/$G371,$H371-SUM($I371:J371)))","v":0},{"$f":"IF(OR(L$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>L$3,$H371/$G371,$H371-SUM($I371:K371)))","v":0},{"$f":"IF(OR(M$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>M$3,$H371/$G371,$H371-SUM($I371:L371)))","v":0},{"$f":"IF(OR(N$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>N$3,$H371/$G371,$H371-SUM($I371:M371)))","v":0},{"$f":"IF(OR(O$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>O$3,$H371/$G371,$H371-SUM($I371:N371)))","v":0},{"$f":"IF(OR(P$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>P$3,$H371/$G371,$H371-SUM($I371:O371)))","v":0},{"$f":"IF(OR(Q$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Q$3,$H371/$G371,$H371-SUM($I371:P371)))","v":0},{"$f":"IF(OR(R$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>R$3,$H371/$G371,$H371-SUM($I371:Q371)))","v":0},{"$f":"IF(OR(S$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>S$3,$H371/$G371,$H371-SUM($I371:R371)))","v":0},{"$f":"IF(OR(T$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>T$3,$H371/$G371,$H371-SUM($I371:S371)))","v":0},{"$f":"IF(OR(U$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>U$3,$H371/$G371,$H371-SUM($I371:T371)))","v":0},{"$f":"IF(OR(V$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>V$3,$H371/$G371,$H371-SUM($I371:U371)))","v":0},{"$f":"IF(OR(W$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>W$3,$H371/$G371,$H371-SUM($I371:V371)))","v":0},{"$f":"IF(OR(X$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>X$3,$H371/$G371,$H371-SUM($I371:W371)))","v":0},{"$f":"IF(OR(Y$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Y$3,$H371/$G371,$H371-SUM($I371:X371)))","v":0},{"$f":"IF(OR(Z$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>Z$3,$H371/$G371,$H371-SUM($I371:Y371)))","v":0},{"$f":"IF(OR(AA$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AA$3,$H371/$G371,$H371-SUM($I371:Z371)))","v":0},{"$f":"IF(OR(AB$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AB$3,$H371/$G371,$H371-SUM($I371:AA371)))","v":0},{"$f":"IF(OR(AC$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AC$3,$H371/$G371,$H371-SUM($I371:AB371)))","v":0},{"$f":"IF(OR(AD$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AD$3,$H371/$G371,$H371-SUM($I371:AC371)))","v":0},{"$f":"IF(OR(AE$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AE$3,$H371/$G371,$H371-SUM($I371:AD371)))","v":0},{"$f":"IF(OR(AF$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AF$3,$H371/$G371,$H371-SUM($I371:AE371)))","v":0},{"$f":"IF(OR(AG$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AG$3,$H371/$G371,$H371-SUM($I371:AF371)))","v":0},{"$f":"IF(OR(AH$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AH$3,$H371/$G371,$H371-SUM($I371:AG371)))","v":0},{"$f":"IF(OR(AI$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AI$3,$H371/$G371,$H371-SUM($I371:AH371)))","v":0},{"$f":"IF(OR(AJ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AJ$3,$H371/$G371,$H371-SUM($I371:AI371)))","v":0},{"$f":"IF(OR(AK$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AK$3,$H371/$G371,$H371-SUM($I371:AJ371)))","v":0},{"$f":"IF(OR(AL$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AL$3,$H371/$G371,$H371-SUM($I371:AK371)))","v":0},{"$f":"IF(OR(AM$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AM$3,$H371/$G371,$H371-SUM($I371:AL371)))","v":0},{"$f":"IF(OR(AN$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AN$3,$H371/$G371,$H371-SUM($I371:AM371)))","v":0},{"$f":"IF(OR(AO$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AO$3,$H371/$G371,$H371-SUM($I371:AN371)))","v":0},{"$f":"IF(OR(AP$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AP$3,$H371/$G371,$H371-SUM($I371:AO371)))","v":0},{"$f":"IF(OR(AQ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AQ$3,$H371/$G371,$H371-SUM($I371:AP371)))","v":0},{"$f":"IF(OR(AR$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AR$3,$H371/$G371,$H371-SUM($I371:AQ371)))","v":0},{"$f":"IF(OR(AS$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AS$3,$H371/$G371,$H371-SUM($I371:AR371)))","v":0},{"$f":"IF(OR(AT$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AT$3,$H371/$G371,$H371-SUM($I371:AS371)))","v":0},{"$f":"IF(OR(AU$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AU$3,$H371/$G371,$H371-SUM($I371:AT371)))","v":0},{"$f":"IF(OR(AV$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AV$3,$H371/$G371,$H371-SUM($I371:AU371)))","v":0},{"$f":"IF(OR(AW$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AW$3,$H371/$G371,$H371-SUM($I371:AV371)))","v":0},{"$f":"IF(OR(AX$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AX$3,$H371/$G371,$H371-SUM($I371:AW371)))","v":0},{"$f":"IF(OR(AY$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AY$3,$H371/$G371,$H371-SUM($I371:AX371)))","v":0},{"$f":"IF(OR(AZ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>AZ$3,$H371/$G371,$H371-SUM($I371:AY371)))","v":0},{"$f":"IF(OR(BA$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BA$3,$H371/$G371,$H371-SUM($I371:AZ371)))","v":0},{"$f":"IF(OR(BB$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BB$3,$H371/$G371,$H371-SUM($I371:BA371)))","v":0},{"$f":"IF(OR(BC$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BC$3,$H371/$G371,$H371-SUM($I371:BB371)))","v":0},{"$f":"IF(OR(BD$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BD$3,$H371/$G371,$H371-SUM($I371:BC371)))","v":0},{"$f":"IF(OR(BE$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BE$3,$H371/$G371,$H371-SUM($I371:BD371)))","v":0},{"$f":"IF(OR(BF$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BF$3,$H371/$G371,$H371-SUM($I371:BE371)))","v":0},{"$f":"IF(OR(BG$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BG$3,$H371/$G371,$H371-SUM($I371:BF371)))","v":0},{"$f":"IF(OR(BH$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BH$3,$H371/$G371,$H371-SUM($I371:BG371)))","v":0},{"$f":"IF(OR(BI$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BI$3,$H371/$G371,$H371-SUM($I371:BH371)))","v":0},{"$f":"IF(OR(BJ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BJ$3,$H371/$G371,$H371-SUM($I371:BI371)))","v":0},{"$f":"IF(OR(BK$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BK$3,$H371/$G371,$H371-SUM($I371:BJ371)))","v":0},{"$f":"IF(OR(BL$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BL$3,$H371/$G371,$H371-SUM($I371:BK371)))","v":0},{"$f":"IF(OR(BM$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BM$3,$H371/$G371,$H371-SUM($I371:BL371)))","v":0},{"$f":"IF(OR(BN$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BN$3,$H371/$G371,$H371-SUM($I371:BM371)))","v":0},{"$f":"IF(OR(BO$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BO$3,$H371/$G371,$H371-SUM($I371:BN371)))","v":0},{"$f":"IF(OR(BP$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BP$3,$H371/$G371,$H371-SUM($I371:BO371)))","v":0},{"$f":"IF(OR(BQ$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BQ$3,$H371/$G371,$H371-SUM($I371:BP371)))","v":0},{"$f":"IF(OR(BR$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BR$3,$H371/$G371,$H371-SUM($I371:BQ371)))","v":0},{"$f":"IF(OR(BS$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BS$3,$H371/$G371,$H371-SUM($I371:BR371)))","v":0},{"$f":"IF(OR(BT$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BT$3,$H371/$G371,$H371-SUM($I371:BS371)))","v":0},{"$f":"IF(OR(BU$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BU$3,$H371/$G371,$H371-SUM($I371:BT371)))","v":0},{"$f":"IF(OR(BV$3<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371)>BV$3,$H371/$G371,$H371-SUM($I371:BU371)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,40,{"$f":"AD350","v":0},null,{"$f":"IF(OR(J$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>J$3,$H372/$G372,$H372-SUM($I372:I372)))","v":0},{"$f":"IF(OR(K$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>K$3,$H372/$G372,$H372-SUM($I372:J372)))","v":0},{"$f":"IF(OR(L$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>L$3,$H372/$G372,$H372-SUM($I372:K372)))","v":0},{"$f":"IF(OR(M$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>M$3,$H372/$G372,$H372-SUM($I372:L372)))","v":0},{"$f":"IF(OR(N$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>N$3,$H372/$G372,$H372-SUM($I372:M372)))","v":0},{"$f":"IF(OR(O$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>O$3,$H372/$G372,$H372-SUM($I372:N372)))","v":0},{"$f":"IF(OR(P$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>P$3,$H372/$G372,$H372-SUM($I372:O372)))","v":0},{"$f":"IF(OR(Q$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Q$3,$H372/$G372,$H372-SUM($I372:P372)))","v":0},{"$f":"IF(OR(R$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>R$3,$H372/$G372,$H372-SUM($I372:Q372)))","v":0},{"$f":"IF(OR(S$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>S$3,$H372/$G372,$H372-SUM($I372:R372)))","v":0},{"$f":"IF(OR(T$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>T$3,$H372/$G372,$H372-SUM($I372:S372)))","v":0},{"$f":"IF(OR(U$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>U$3,$H372/$G372,$H372-SUM($I372:T372)))","v":0},{"$f":"IF(OR(V$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>V$3,$H372/$G372,$H372-SUM($I372:U372)))","v":0},{"$f":"IF(OR(W$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>W$3,$H372/$G372,$H372-SUM($I372:V372)))","v":0},{"$f":"IF(OR(X$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>X$3,$H372/$G372,$H372-SUM($I372:W372)))","v":0},{"$f":"IF(OR(Y$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Y$3,$H372/$G372,$H372-SUM($I372:X372)))","v":0},{"$f":"IF(OR(Z$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>Z$3,$H372/$G372,$H372-SUM($I372:Y372)))","v":0},{"$f":"IF(OR(AA$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AA$3,$H372/$G372,$H372-SUM($I372:Z372)))","v":0},{"$f":"IF(OR(AB$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AB$3,$H372/$G372,$H372-SUM($I372:AA372)))","v":0},{"$f":"IF(OR(AC$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AC$3,$H372/$G372,$H372-SUM($I372:AB372)))","v":0},{"$f":"IF(OR(AD$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AD$3,$H372/$G372,$H372-SUM($I372:AC372)))","v":0},{"$f":"IF(OR(AE$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AE$3,$H372/$G372,$H372-SUM($I372:AD372)))","v":0},{"$f":"IF(OR(AF$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AF$3,$H372/$G372,$H372-SUM($I372:AE372)))","v":0},{"$f":"IF(OR(AG$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AG$3,$H372/$G372,$H372-SUM($I372:AF372)))","v":0},{"$f":"IF(OR(AH$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AH$3,$H372/$G372,$H372-SUM($I372:AG372)))","v":0},{"$f":"IF(OR(AI$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AI$3,$H372/$G372,$H372-SUM($I372:AH372)))","v":0},{"$f":"IF(OR(AJ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AJ$3,$H372/$G372,$H372-SUM($I372:AI372)))","v":0},{"$f":"IF(OR(AK$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AK$3,$H372/$G372,$H372-SUM($I372:AJ372)))","v":0},{"$f":"IF(OR(AL$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AL$3,$H372/$G372,$H372-SUM($I372:AK372)))","v":0},{"$f":"IF(OR(AM$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AM$3,$H372/$G372,$H372-SUM($I372:AL372)))","v":0},{"$f":"IF(OR(AN$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AN$3,$H372/$G372,$H372-SUM($I372:AM372)))","v":0},{"$f":"IF(OR(AO$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AO$3,$H372/$G372,$H372-SUM($I372:AN372)))","v":0},{"$f":"IF(OR(AP$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AP$3,$H372/$G372,$H372-SUM($I372:AO372)))","v":0},{"$f":"IF(OR(AQ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AQ$3,$H372/$G372,$H372-SUM($I372:AP372)))","v":0},{"$f":"IF(OR(AR$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AR$3,$H372/$G372,$H372-SUM($I372:AQ372)))","v":0},{"$f":"IF(OR(AS$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AS$3,$H372/$G372,$H372-SUM($I372:AR372)))","v":0},{"$f":"IF(OR(AT$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AT$3,$H372/$G372,$H372-SUM($I372:AS372)))","v":0},{"$f":"IF(OR(AU$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AU$3,$H372/$G372,$H372-SUM($I372:AT372)))","v":0},{"$f":"IF(OR(AV$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AV$3,$H372/$G372,$H372-SUM($I372:AU372)))","v":0},{"$f":"IF(OR(AW$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AW$3,$H372/$G372,$H372-SUM($I372:AV372)))","v":0},{"$f":"IF(OR(AX$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AX$3,$H372/$G372,$H372-SUM($I372:AW372)))","v":0},{"$f":"IF(OR(AY$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AY$3,$H372/$G372,$H372-SUM($I372:AX372)))","v":0},{"$f":"IF(OR(AZ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>AZ$3,$H372/$G372,$H372-SUM($I372:AY372)))","v":0},{"$f":"IF(OR(BA$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BA$3,$H372/$G372,$H372-SUM($I372:AZ372)))","v":0},{"$f":"IF(OR(BB$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BB$3,$H372/$G372,$H372-SUM($I372:BA372)))","v":0},{"$f":"IF(OR(BC$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BC$3,$H372/$G372,$H372-SUM($I372:BB372)))","v":0},{"$f":"IF(OR(BD$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BD$3,$H372/$G372,$H372-SUM($I372:BC372)))","v":0},{"$f":"IF(OR(BE$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BE$3,$H372/$G372,$H372-SUM($I372:BD372)))","v":0},{"$f":"IF(OR(BF$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BF$3,$H372/$G372,$H372-SUM($I372:BE372)))","v":0},{"$f":"IF(OR(BG$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BG$3,$H372/$G372,$H372-SUM($I372:BF372)))","v":0},{"$f":"IF(OR(BH$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BH$3,$H372/$G372,$H372-SUM($I372:BG372)))","v":0},{"$f":"IF(OR(BI$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BI$3,$H372/$G372,$H372-SUM($I372:BH372)))","v":0},{"$f":"IF(OR(BJ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BJ$3,$H372/$G372,$H372-SUM($I372:BI372)))","v":0},{"$f":"IF(OR(BK$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BK$3,$H372/$G372,$H372-SUM($I372:BJ372)))","v":0},{"$f":"IF(OR(BL$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BL$3,$H372/$G372,$H372-SUM($I372:BK372)))","v":0},{"$f":"IF(OR(BM$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BM$3,$H372/$G372,$H372-SUM($I372:BL372)))","v":0},{"$f":"IF(OR(BN$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BN$3,$H372/$G372,$H372-SUM($I372:BM372)))","v":0},{"$f":"IF(OR(BO$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BO$3,$H372/$G372,$H372-SUM($I372:BN372)))","v":0},{"$f":"IF(OR(BP$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BP$3,$H372/$G372,$H372-SUM($I372:BO372)))","v":0},{"$f":"IF(OR(BQ$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BQ$3,$H372/$G372,$H372-SUM($I372:BP372)))","v":0},{"$f":"IF(OR(BR$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BR$3,$H372/$G372,$H372-SUM($I372:BQ372)))","v":0},{"$f":"IF(OR(BS$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BS$3,$H372/$G372,$H372-SUM($I372:BR372)))","v":0},{"$f":"IF(OR(BT$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BT$3,$H372/$G372,$H372-SUM($I372:BS372)))","v":0},{"$f":"IF(OR(BU$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BU$3,$H372/$G372,$H372-SUM($I372:BT372)))","v":0},{"$f":"IF(OR(BV$3<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372)>BV$3,$H372/$G372,$H372-SUM($I372:BU372)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,40,{"$f":"AE350","v":0},null,{"$f":"IF(OR(J$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>J$3,$H373/$G373,$H373-SUM($I373:I373)))","v":0},{"$f":"IF(OR(K$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>K$3,$H373/$G373,$H373-SUM($I373:J373)))","v":0},{"$f":"IF(OR(L$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>L$3,$H373/$G373,$H373-SUM($I373:K373)))","v":0},{"$f":"IF(OR(M$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>M$3,$H373/$G373,$H373-SUM($I373:L373)))","v":0},{"$f":"IF(OR(N$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>N$3,$H373/$G373,$H373-SUM($I373:M373)))","v":0},{"$f":"IF(OR(O$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>O$3,$H373/$G373,$H373-SUM($I373:N373)))","v":0},{"$f":"IF(OR(P$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>P$3,$H373/$G373,$H373-SUM($I373:O373)))","v":0},{"$f":"IF(OR(Q$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Q$3,$H373/$G373,$H373-SUM($I373:P373)))","v":0},{"$f":"IF(OR(R$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>R$3,$H373/$G373,$H373-SUM($I373:Q373)))","v":0},{"$f":"IF(OR(S$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>S$3,$H373/$G373,$H373-SUM($I373:R373)))","v":0},{"$f":"IF(OR(T$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>T$3,$H373/$G373,$H373-SUM($I373:S373)))","v":0},{"$f":"IF(OR(U$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>U$3,$H373/$G373,$H373-SUM($I373:T373)))","v":0},{"$f":"IF(OR(V$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>V$3,$H373/$G373,$H373-SUM($I373:U373)))","v":0},{"$f":"IF(OR(W$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>W$3,$H373/$G373,$H373-SUM($I373:V373)))","v":0},{"$f":"IF(OR(X$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>X$3,$H373/$G373,$H373-SUM($I373:W373)))","v":0},{"$f":"IF(OR(Y$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Y$3,$H373/$G373,$H373-SUM($I373:X373)))","v":0},{"$f":"IF(OR(Z$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>Z$3,$H373/$G373,$H373-SUM($I373:Y373)))","v":0},{"$f":"IF(OR(AA$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AA$3,$H373/$G373,$H373-SUM($I373:Z373)))","v":0},{"$f":"IF(OR(AB$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AB$3,$H373/$G373,$H373-SUM($I373:AA373)))","v":0},{"$f":"IF(OR(AC$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AC$3,$H373/$G373,$H373-SUM($I373:AB373)))","v":0},{"$f":"IF(OR(AD$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AD$3,$H373/$G373,$H373-SUM($I373:AC373)))","v":0},{"$f":"IF(OR(AE$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AE$3,$H373/$G373,$H373-SUM($I373:AD373)))","v":0},{"$f":"IF(OR(AF$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AF$3,$H373/$G373,$H373-SUM($I373:AE373)))","v":0},{"$f":"IF(OR(AG$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AG$3,$H373/$G373,$H373-SUM($I373:AF373)))","v":0},{"$f":"IF(OR(AH$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AH$3,$H373/$G373,$H373-SUM($I373:AG373)))","v":0},{"$f":"IF(OR(AI$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AI$3,$H373/$G373,$H373-SUM($I373:AH373)))","v":0},{"$f":"IF(OR(AJ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AJ$3,$H373/$G373,$H373-SUM($I373:AI373)))","v":0},{"$f":"IF(OR(AK$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AK$3,$H373/$G373,$H373-SUM($I373:AJ373)))","v":0},{"$f":"IF(OR(AL$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AL$3,$H373/$G373,$H373-SUM($I373:AK373)))","v":0},{"$f":"IF(OR(AM$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AM$3,$H373/$G373,$H373-SUM($I373:AL373)))","v":0},{"$f":"IF(OR(AN$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AN$3,$H373/$G373,$H373-SUM($I373:AM373)))","v":0},{"$f":"IF(OR(AO$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AO$3,$H373/$G373,$H373-SUM($I373:AN373)))","v":0},{"$f":"IF(OR(AP$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AP$3,$H373/$G373,$H373-SUM($I373:AO373)))","v":0},{"$f":"IF(OR(AQ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AQ$3,$H373/$G373,$H373-SUM($I373:AP373)))","v":0},{"$f":"IF(OR(AR$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AR$3,$H373/$G373,$H373-SUM($I373:AQ373)))","v":0},{"$f":"IF(OR(AS$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AS$3,$H373/$G373,$H373-SUM($I373:AR373)))","v":0},{"$f":"IF(OR(AT$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AT$3,$H373/$G373,$H373-SUM($I373:AS373)))","v":0},{"$f":"IF(OR(AU$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AU$3,$H373/$G373,$H373-SUM($I373:AT373)))","v":0},{"$f":"IF(OR(AV$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AV$3,$H373/$G373,$H373-SUM($I373:AU373)))","v":0},{"$f":"IF(OR(AW$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AW$3,$H373/$G373,$H373-SUM($I373:AV373)))","v":0},{"$f":"IF(OR(AX$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AX$3,$H373/$G373,$H373-SUM($I373:AW373)))","v":0},{"$f":"IF(OR(AY$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AY$3,$H373/$G373,$H373-SUM($I373:AX373)))","v":0},{"$f":"IF(OR(AZ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>AZ$3,$H373/$G373,$H373-SUM($I373:AY373)))","v":0},{"$f":"IF(OR(BA$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BA$3,$H373/$G373,$H373-SUM($I373:AZ373)))","v":0},{"$f":"IF(OR(BB$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BB$3,$H373/$G373,$H373-SUM($I373:BA373)))","v":0},{"$f":"IF(OR(BC$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BC$3,$H373/$G373,$H373-SUM($I373:BB373)))","v":0},{"$f":"IF(OR(BD$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BD$3,$H373/$G373,$H373-SUM($I373:BC373)))","v":0},{"$f":"IF(OR(BE$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BE$3,$H373/$G373,$H373-SUM($I373:BD373)))","v":0},{"$f":"IF(OR(BF$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BF$3,$H373/$G373,$H373-SUM($I373:BE373)))","v":0},{"$f":"IF(OR(BG$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BG$3,$H373/$G373,$H373-SUM($I373:BF373)))","v":0},{"$f":"IF(OR(BH$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BH$3,$H373/$G373,$H373-SUM($I373:BG373)))","v":0},{"$f":"IF(OR(BI$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BI$3,$H373/$G373,$H373-SUM($I373:BH373)))","v":0},{"$f":"IF(OR(BJ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BJ$3,$H373/$G373,$H373-SUM($I373:BI373)))","v":0},{"$f":"IF(OR(BK$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BK$3,$H373/$G373,$H373-SUM($I373:BJ373)))","v":0},{"$f":"IF(OR(BL$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BL$3,$H373/$G373,$H373-SUM($I373:BK373)))","v":0},{"$f":"IF(OR(BM$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BM$3,$H373/$G373,$H373-SUM($I373:BL373)))","v":0},{"$f":"IF(OR(BN$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BN$3,$H373/$G373,$H373-SUM($I373:BM373)))","v":0},{"$f":"IF(OR(BO$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BO$3,$H373/$G373,$H373-SUM($I373:BN373)))","v":0},{"$f":"IF(OR(BP$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BP$3,$H373/$G373,$H373-SUM($I373:BO373)))","v":0},{"$f":"IF(OR(BQ$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BQ$3,$H373/$G373,$H373-SUM($I373:BP373)))","v":0},{"$f":"IF(OR(BR$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BR$3,$H373/$G373,$H373-SUM($I373:BQ373)))","v":0},{"$f":"IF(OR(BS$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BS$3,$H373/$G373,$H373-SUM($I373:BR373)))","v":0},{"$f":"IF(OR(BT$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BT$3,$H373/$G373,$H373-SUM($I373:BS373)))","v":0},{"$f":"IF(OR(BU$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BU$3,$H373/$G373,$H373-SUM($I373:BT373)))","v":0},{"$f":"IF(OR(BV$3<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373)>BV$3,$H373/$G373,$H373-SUM($I373:BU373)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,40,{"$f":"AF350","v":0},null,{"$f":"IF(OR(J$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>J$3,$H374/$G374,$H374-SUM($I374:I374)))","v":0},{"$f":"IF(OR(K$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>K$3,$H374/$G374,$H374-SUM($I374:J374)))","v":0},{"$f":"IF(OR(L$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>L$3,$H374/$G374,$H374-SUM($I374:K374)))","v":0},{"$f":"IF(OR(M$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>M$3,$H374/$G374,$H374-SUM($I374:L374)))","v":0},{"$f":"IF(OR(N$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>N$3,$H374/$G374,$H374-SUM($I374:M374)))","v":0},{"$f":"IF(OR(O$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>O$3,$H374/$G374,$H374-SUM($I374:N374)))","v":0},{"$f":"IF(OR(P$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>P$3,$H374/$G374,$H374-SUM($I374:O374)))","v":0},{"$f":"IF(OR(Q$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Q$3,$H374/$G374,$H374-SUM($I374:P374)))","v":0},{"$f":"IF(OR(R$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>R$3,$H374/$G374,$H374-SUM($I374:Q374)))","v":0},{"$f":"IF(OR(S$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>S$3,$H374/$G374,$H374-SUM($I374:R374)))","v":0},{"$f":"IF(OR(T$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>T$3,$H374/$G374,$H374-SUM($I374:S374)))","v":0},{"$f":"IF(OR(U$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>U$3,$H374/$G374,$H374-SUM($I374:T374)))","v":0},{"$f":"IF(OR(V$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>V$3,$H374/$G374,$H374-SUM($I374:U374)))","v":0},{"$f":"IF(OR(W$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>W$3,$H374/$G374,$H374-SUM($I374:V374)))","v":0},{"$f":"IF(OR(X$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>X$3,$H374/$G374,$H374-SUM($I374:W374)))","v":0},{"$f":"IF(OR(Y$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Y$3,$H374/$G374,$H374-SUM($I374:X374)))","v":0},{"$f":"IF(OR(Z$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>Z$3,$H374/$G374,$H374-SUM($I374:Y374)))","v":0},{"$f":"IF(OR(AA$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AA$3,$H374/$G374,$H374-SUM($I374:Z374)))","v":0},{"$f":"IF(OR(AB$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AB$3,$H374/$G374,$H374-SUM($I374:AA374)))","v":0},{"$f":"IF(OR(AC$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AC$3,$H374/$G374,$H374-SUM($I374:AB374)))","v":0},{"$f":"IF(OR(AD$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AD$3,$H374/$G374,$H374-SUM($I374:AC374)))","v":0},{"$f":"IF(OR(AE$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AE$3,$H374/$G374,$H374-SUM($I374:AD374)))","v":0},{"$f":"IF(OR(AF$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AF$3,$H374/$G374,$H374-SUM($I374:AE374)))","v":0},{"$f":"IF(OR(AG$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AG$3,$H374/$G374,$H374-SUM($I374:AF374)))","v":0},{"$f":"IF(OR(AH$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AH$3,$H374/$G374,$H374-SUM($I374:AG374)))","v":0},{"$f":"IF(OR(AI$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AI$3,$H374/$G374,$H374-SUM($I374:AH374)))","v":0},{"$f":"IF(OR(AJ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AJ$3,$H374/$G374,$H374-SUM($I374:AI374)))","v":0},{"$f":"IF(OR(AK$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AK$3,$H374/$G374,$H374-SUM($I374:AJ374)))","v":0},{"$f":"IF(OR(AL$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AL$3,$H374/$G374,$H374-SUM($I374:AK374)))","v":0},{"$f":"IF(OR(AM$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AM$3,$H374/$G374,$H374-SUM($I374:AL374)))","v":0},{"$f":"IF(OR(AN$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AN$3,$H374/$G374,$H374-SUM($I374:AM374)))","v":0},{"$f":"IF(OR(AO$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AO$3,$H374/$G374,$H374-SUM($I374:AN374)))","v":0},{"$f":"IF(OR(AP$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AP$3,$H374/$G374,$H374-SUM($I374:AO374)))","v":0},{"$f":"IF(OR(AQ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AQ$3,$H374/$G374,$H374-SUM($I374:AP374)))","v":0},{"$f":"IF(OR(AR$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AR$3,$H374/$G374,$H374-SUM($I374:AQ374)))","v":0},{"$f":"IF(OR(AS$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AS$3,$H374/$G374,$H374-SUM($I374:AR374)))","v":0},{"$f":"IF(OR(AT$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AT$3,$H374/$G374,$H374-SUM($I374:AS374)))","v":0},{"$f":"IF(OR(AU$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AU$3,$H374/$G374,$H374-SUM($I374:AT374)))","v":0},{"$f":"IF(OR(AV$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AV$3,$H374/$G374,$H374-SUM($I374:AU374)))","v":0},{"$f":"IF(OR(AW$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AW$3,$H374/$G374,$H374-SUM($I374:AV374)))","v":0},{"$f":"IF(OR(AX$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AX$3,$H374/$G374,$H374-SUM($I374:AW374)))","v":0},{"$f":"IF(OR(AY$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AY$3,$H374/$G374,$H374-SUM($I374:AX374)))","v":0},{"$f":"IF(OR(AZ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>AZ$3,$H374/$G374,$H374-SUM($I374:AY374)))","v":0},{"$f":"IF(OR(BA$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BA$3,$H374/$G374,$H374-SUM($I374:AZ374)))","v":0},{"$f":"IF(OR(BB$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BB$3,$H374/$G374,$H374-SUM($I374:BA374)))","v":0},{"$f":"IF(OR(BC$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BC$3,$H374/$G374,$H374-SUM($I374:BB374)))","v":0},{"$f":"IF(OR(BD$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BD$3,$H374/$G374,$H374-SUM($I374:BC374)))","v":0},{"$f":"IF(OR(BE$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BE$3,$H374/$G374,$H374-SUM($I374:BD374)))","v":0},{"$f":"IF(OR(BF$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BF$3,$H374/$G374,$H374-SUM($I374:BE374)))","v":0},{"$f":"IF(OR(BG$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BG$3,$H374/$G374,$H374-SUM($I374:BF374)))","v":0},{"$f":"IF(OR(BH$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BH$3,$H374/$G374,$H374-SUM($I374:BG374)))","v":0},{"$f":"IF(OR(BI$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BI$3,$H374/$G374,$H374-SUM($I374:BH374)))","v":0},{"$f":"IF(OR(BJ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BJ$3,$H374/$G374,$H374-SUM($I374:BI374)))","v":0},{"$f":"IF(OR(BK$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BK$3,$H374/$G374,$H374-SUM($I374:BJ374)))","v":0},{"$f":"IF(OR(BL$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BL$3,$H374/$G374,$H374-SUM($I374:BK374)))","v":0},{"$f":"IF(OR(BM$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BM$3,$H374/$G374,$H374-SUM($I374:BL374)))","v":0},{"$f":"IF(OR(BN$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BN$3,$H374/$G374,$H374-SUM($I374:BM374)))","v":0},{"$f":"IF(OR(BO$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BO$3,$H374/$G374,$H374-SUM($I374:BN374)))","v":0},{"$f":"IF(OR(BP$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BP$3,$H374/$G374,$H374-SUM($I374:BO374)))","v":0},{"$f":"IF(OR(BQ$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BQ$3,$H374/$G374,$H374-SUM($I374:BP374)))","v":0},{"$f":"IF(OR(BR$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BR$3,$H374/$G374,$H374-SUM($I374:BQ374)))","v":0},{"$f":"IF(OR(BS$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BS$3,$H374/$G374,$H374-SUM($I374:BR374)))","v":0},{"$f":"IF(OR(BT$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BT$3,$H374/$G374,$H374-SUM($I374:BS374)))","v":0},{"$f":"IF(OR(BU$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BU$3,$H374/$G374,$H374-SUM($I374:BT374)))","v":0},{"$f":"IF(OR(BV$3<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374)>BV$3,$H374/$G374,$H374-SUM($I374:BU374)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,40,{"$f":"AG350","v":0},null,{"$f":"IF(OR(J$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>J$3,$H375/$G375,$H375-SUM($I375:I375)))","v":0},{"$f":"IF(OR(K$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>K$3,$H375/$G375,$H375-SUM($I375:J375)))","v":0},{"$f":"IF(OR(L$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>L$3,$H375/$G375,$H375-SUM($I375:K375)))","v":0},{"$f":"IF(OR(M$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>M$3,$H375/$G375,$H375-SUM($I375:L375)))","v":0},{"$f":"IF(OR(N$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>N$3,$H375/$G375,$H375-SUM($I375:M375)))","v":0},{"$f":"IF(OR(O$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>O$3,$H375/$G375,$H375-SUM($I375:N375)))","v":0},{"$f":"IF(OR(P$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>P$3,$H375/$G375,$H375-SUM($I375:O375)))","v":0},{"$f":"IF(OR(Q$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Q$3,$H375/$G375,$H375-SUM($I375:P375)))","v":0},{"$f":"IF(OR(R$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>R$3,$H375/$G375,$H375-SUM($I375:Q375)))","v":0},{"$f":"IF(OR(S$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>S$3,$H375/$G375,$H375-SUM($I375:R375)))","v":0},{"$f":"IF(OR(T$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>T$3,$H375/$G375,$H375-SUM($I375:S375)))","v":0},{"$f":"IF(OR(U$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>U$3,$H375/$G375,$H375-SUM($I375:T375)))","v":0},{"$f":"IF(OR(V$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>V$3,$H375/$G375,$H375-SUM($I375:U375)))","v":0},{"$f":"IF(OR(W$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>W$3,$H375/$G375,$H375-SUM($I375:V375)))","v":0},{"$f":"IF(OR(X$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>X$3,$H375/$G375,$H375-SUM($I375:W375)))","v":0},{"$f":"IF(OR(Y$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Y$3,$H375/$G375,$H375-SUM($I375:X375)))","v":0},{"$f":"IF(OR(Z$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>Z$3,$H375/$G375,$H375-SUM($I375:Y375)))","v":0},{"$f":"IF(OR(AA$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AA$3,$H375/$G375,$H375-SUM($I375:Z375)))","v":0},{"$f":"IF(OR(AB$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AB$3,$H375/$G375,$H375-SUM($I375:AA375)))","v":0},{"$f":"IF(OR(AC$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AC$3,$H375/$G375,$H375-SUM($I375:AB375)))","v":0},{"$f":"IF(OR(AD$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AD$3,$H375/$G375,$H375-SUM($I375:AC375)))","v":0},{"$f":"IF(OR(AE$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AE$3,$H375/$G375,$H375-SUM($I375:AD375)))","v":0},{"$f":"IF(OR(AF$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AF$3,$H375/$G375,$H375-SUM($I375:AE375)))","v":0},{"$f":"IF(OR(AG$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AG$3,$H375/$G375,$H375-SUM($I375:AF375)))","v":0},{"$f":"IF(OR(AH$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AH$3,$H375/$G375,$H375-SUM($I375:AG375)))","v":0},{"$f":"IF(OR(AI$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AI$3,$H375/$G375,$H375-SUM($I375:AH375)))","v":0},{"$f":"IF(OR(AJ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AJ$3,$H375/$G375,$H375-SUM($I375:AI375)))","v":0},{"$f":"IF(OR(AK$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AK$3,$H375/$G375,$H375-SUM($I375:AJ375)))","v":0},{"$f":"IF(OR(AL$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AL$3,$H375/$G375,$H375-SUM($I375:AK375)))","v":0},{"$f":"IF(OR(AM$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AM$3,$H375/$G375,$H375-SUM($I375:AL375)))","v":0},{"$f":"IF(OR(AN$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AN$3,$H375/$G375,$H375-SUM($I375:AM375)))","v":0},{"$f":"IF(OR(AO$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AO$3,$H375/$G375,$H375-SUM($I375:AN375)))","v":0},{"$f":"IF(OR(AP$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AP$3,$H375/$G375,$H375-SUM($I375:AO375)))","v":0},{"$f":"IF(OR(AQ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AQ$3,$H375/$G375,$H375-SUM($I375:AP375)))","v":0},{"$f":"IF(OR(AR$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AR$3,$H375/$G375,$H375-SUM($I375:AQ375)))","v":0},{"$f":"IF(OR(AS$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AS$3,$H375/$G375,$H375-SUM($I375:AR375)))","v":0},{"$f":"IF(OR(AT$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AT$3,$H375/$G375,$H375-SUM($I375:AS375)))","v":0},{"$f":"IF(OR(AU$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AU$3,$H375/$G375,$H375-SUM($I375:AT375)))","v":0},{"$f":"IF(OR(AV$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AV$3,$H375/$G375,$H375-SUM($I375:AU375)))","v":0},{"$f":"IF(OR(AW$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AW$3,$H375/$G375,$H375-SUM($I375:AV375)))","v":0},{"$f":"IF(OR(AX$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AX$3,$H375/$G375,$H375-SUM($I375:AW375)))","v":0},{"$f":"IF(OR(AY$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AY$3,$H375/$G375,$H375-SUM($I375:AX375)))","v":0},{"$f":"IF(OR(AZ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>AZ$3,$H375/$G375,$H375-SUM($I375:AY375)))","v":0},{"$f":"IF(OR(BA$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BA$3,$H375/$G375,$H375-SUM($I375:AZ375)))","v":0},{"$f":"IF(OR(BB$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BB$3,$H375/$G375,$H375-SUM($I375:BA375)))","v":0},{"$f":"IF(OR(BC$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BC$3,$H375/$G375,$H375-SUM($I375:BB375)))","v":0},{"$f":"IF(OR(BD$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BD$3,$H375/$G375,$H375-SUM($I375:BC375)))","v":0},{"$f":"IF(OR(BE$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BE$3,$H375/$G375,$H375-SUM($I375:BD375)))","v":0},{"$f":"IF(OR(BF$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BF$3,$H375/$G375,$H375-SUM($I375:BE375)))","v":0},{"$f":"IF(OR(BG$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BG$3,$H375/$G375,$H375-SUM($I375:BF375)))","v":0},{"$f":"IF(OR(BH$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BH$3,$H375/$G375,$H375-SUM($I375:BG375)))","v":0},{"$f":"IF(OR(BI$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BI$3,$H375/$G375,$H375-SUM($I375:BH375)))","v":0},{"$f":"IF(OR(BJ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BJ$3,$H375/$G375,$H375-SUM($I375:BI375)))","v":0},{"$f":"IF(OR(BK$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BK$3,$H375/$G375,$H375-SUM($I375:BJ375)))","v":0},{"$f":"IF(OR(BL$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BL$3,$H375/$G375,$H375-SUM($I375:BK375)))","v":0},{"$f":"IF(OR(BM$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BM$3,$H375/$G375,$H375-SUM($I375:BL375)))","v":0},{"$f":"IF(OR(BN$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BN$3,$H375/$G375,$H375-SUM($I375:BM375)))","v":0},{"$f":"IF(OR(BO$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BO$3,$H375/$G375,$H375-SUM($I375:BN375)))","v":0},{"$f":"IF(OR(BP$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BP$3,$H375/$G375,$H375-SUM($I375:BO375)))","v":0},{"$f":"IF(OR(BQ$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BQ$3,$H375/$G375,$H375-SUM($I375:BP375)))","v":0},{"$f":"IF(OR(BR$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BR$3,$H375/$G375,$H375-SUM($I375:BQ375)))","v":0},{"$f":"IF(OR(BS$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BS$3,$H375/$G375,$H375-SUM($I375:BR375)))","v":0},{"$f":"IF(OR(BT$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BT$3,$H375/$G375,$H375-SUM($I375:BS375)))","v":0},{"$f":"IF(OR(BU$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BU$3,$H375/$G375,$H375-SUM($I375:BT375)))","v":0},{"$f":"IF(OR(BV$3<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375)>BV$3,$H375/$G375,$H375-SUM($I375:BU375)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,40,{"$f":"AH350","v":0},null,{"$f":"IF(OR(J$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>J$3,$H376/$G376,$H376-SUM($I376:I376)))","v":0},{"$f":"IF(OR(K$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>K$3,$H376/$G376,$H376-SUM($I376:J376)))","v":0},{"$f":"IF(OR(L$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>L$3,$H376/$G376,$H376-SUM($I376:K376)))","v":0},{"$f":"IF(OR(M$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>M$3,$H376/$G376,$H376-SUM($I376:L376)))","v":0},{"$f":"IF(OR(N$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>N$3,$H376/$G376,$H376-SUM($I376:M376)))","v":0},{"$f":"IF(OR(O$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>O$3,$H376/$G376,$H376-SUM($I376:N376)))","v":0},{"$f":"IF(OR(P$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>P$3,$H376/$G376,$H376-SUM($I376:O376)))","v":0},{"$f":"IF(OR(Q$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Q$3,$H376/$G376,$H376-SUM($I376:P376)))","v":0},{"$f":"IF(OR(R$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>R$3,$H376/$G376,$H376-SUM($I376:Q376)))","v":0},{"$f":"IF(OR(S$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>S$3,$H376/$G376,$H376-SUM($I376:R376)))","v":0},{"$f":"IF(OR(T$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>T$3,$H376/$G376,$H376-SUM($I376:S376)))","v":0},{"$f":"IF(OR(U$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>U$3,$H376/$G376,$H376-SUM($I376:T376)))","v":0},{"$f":"IF(OR(V$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>V$3,$H376/$G376,$H376-SUM($I376:U376)))","v":0},{"$f":"IF(OR(W$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>W$3,$H376/$G376,$H376-SUM($I376:V376)))","v":0},{"$f":"IF(OR(X$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>X$3,$H376/$G376,$H376-SUM($I376:W376)))","v":0},{"$f":"IF(OR(Y$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Y$3,$H376/$G376,$H376-SUM($I376:X376)))","v":0},{"$f":"IF(OR(Z$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>Z$3,$H376/$G376,$H376-SUM($I376:Y376)))","v":0},{"$f":"IF(OR(AA$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AA$3,$H376/$G376,$H376-SUM($I376:Z376)))","v":0},{"$f":"IF(OR(AB$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AB$3,$H376/$G376,$H376-SUM($I376:AA376)))","v":0},{"$f":"IF(OR(AC$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AC$3,$H376/$G376,$H376-SUM($I376:AB376)))","v":0},{"$f":"IF(OR(AD$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AD$3,$H376/$G376,$H376-SUM($I376:AC376)))","v":0},{"$f":"IF(OR(AE$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AE$3,$H376/$G376,$H376-SUM($I376:AD376)))","v":0},{"$f":"IF(OR(AF$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AF$3,$H376/$G376,$H376-SUM($I376:AE376)))","v":0},{"$f":"IF(OR(AG$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AG$3,$H376/$G376,$H376-SUM($I376:AF376)))","v":0},{"$f":"IF(OR(AH$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AH$3,$H376/$G376,$H376-SUM($I376:AG376)))","v":0},{"$f":"IF(OR(AI$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AI$3,$H376/$G376,$H376-SUM($I376:AH376)))","v":0},{"$f":"IF(OR(AJ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AJ$3,$H376/$G376,$H376-SUM($I376:AI376)))","v":0},{"$f":"IF(OR(AK$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AK$3,$H376/$G376,$H376-SUM($I376:AJ376)))","v":0},{"$f":"IF(OR(AL$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AL$3,$H376/$G376,$H376-SUM($I376:AK376)))","v":0},{"$f":"IF(OR(AM$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AM$3,$H376/$G376,$H376-SUM($I376:AL376)))","v":0},{"$f":"IF(OR(AN$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AN$3,$H376/$G376,$H376-SUM($I376:AM376)))","v":0},{"$f":"IF(OR(AO$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AO$3,$H376/$G376,$H376-SUM($I376:AN376)))","v":0},{"$f":"IF(OR(AP$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AP$3,$H376/$G376,$H376-SUM($I376:AO376)))","v":0},{"$f":"IF(OR(AQ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AQ$3,$H376/$G376,$H376-SUM($I376:AP376)))","v":0},{"$f":"IF(OR(AR$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AR$3,$H376/$G376,$H376-SUM($I376:AQ376)))","v":0},{"$f":"IF(OR(AS$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AS$3,$H376/$G376,$H376-SUM($I376:AR376)))","v":0},{"$f":"IF(OR(AT$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AT$3,$H376/$G376,$H376-SUM($I376:AS376)))","v":0},{"$f":"IF(OR(AU$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AU$3,$H376/$G376,$H376-SUM($I376:AT376)))","v":0},{"$f":"IF(OR(AV$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AV$3,$H376/$G376,$H376-SUM($I376:AU376)))","v":0},{"$f":"IF(OR(AW$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AW$3,$H376/$G376,$H376-SUM($I376:AV376)))","v":0},{"$f":"IF(OR(AX$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AX$3,$H376/$G376,$H376-SUM($I376:AW376)))","v":0},{"$f":"IF(OR(AY$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AY$3,$H376/$G376,$H376-SUM($I376:AX376)))","v":0},{"$f":"IF(OR(AZ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>AZ$3,$H376/$G376,$H376-SUM($I376:AY376)))","v":0},{"$f":"IF(OR(BA$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BA$3,$H376/$G376,$H376-SUM($I376:AZ376)))","v":0},{"$f":"IF(OR(BB$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BB$3,$H376/$G376,$H376-SUM($I376:BA376)))","v":0},{"$f":"IF(OR(BC$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BC$3,$H376/$G376,$H376-SUM($I376:BB376)))","v":0},{"$f":"IF(OR(BD$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BD$3,$H376/$G376,$H376-SUM($I376:BC376)))","v":0},{"$f":"IF(OR(BE$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BE$3,$H376/$G376,$H376-SUM($I376:BD376)))","v":0},{"$f":"IF(OR(BF$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BF$3,$H376/$G376,$H376-SUM($I376:BE376)))","v":0},{"$f":"IF(OR(BG$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BG$3,$H376/$G376,$H376-SUM($I376:BF376)))","v":0},{"$f":"IF(OR(BH$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BH$3,$H376/$G376,$H376-SUM($I376:BG376)))","v":0},{"$f":"IF(OR(BI$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BI$3,$H376/$G376,$H376-SUM($I376:BH376)))","v":0},{"$f":"IF(OR(BJ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BJ$3,$H376/$G376,$H376-SUM($I376:BI376)))","v":0},{"$f":"IF(OR(BK$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BK$3,$H376/$G376,$H376-SUM($I376:BJ376)))","v":0},{"$f":"IF(OR(BL$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BL$3,$H376/$G376,$H376-SUM($I376:BK376)))","v":0},{"$f":"IF(OR(BM$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BM$3,$H376/$G376,$H376-SUM($I376:BL376)))","v":0},{"$f":"IF(OR(BN$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BN$3,$H376/$G376,$H376-SUM($I376:BM376)))","v":0},{"$f":"IF(OR(BO$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BO$3,$H376/$G376,$H376-SUM($I376:BN376)))","v":0},{"$f":"IF(OR(BP$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BP$3,$H376/$G376,$H376-SUM($I376:BO376)))","v":0},{"$f":"IF(OR(BQ$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BQ$3,$H376/$G376,$H376-SUM($I376:BP376)))","v":0},{"$f":"IF(OR(BR$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BR$3,$H376/$G376,$H376-SUM($I376:BQ376)))","v":0},{"$f":"IF(OR(BS$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BS$3,$H376/$G376,$H376-SUM($I376:BR376)))","v":0},{"$f":"IF(OR(BT$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BT$3,$H376/$G376,$H376-SUM($I376:BS376)))","v":0},{"$f":"IF(OR(BU$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BU$3,$H376/$G376,$H376-SUM($I376:BT376)))","v":0},{"$f":"IF(OR(BV$3<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376)>BV$3,$H376/$G376,$H376-SUM($I376:BU376)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,40,{"$f":"AI350","v":0},null,{"$f":"IF(OR(J$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>J$3,$H377/$G377,$H377-SUM($I377:I377)))","v":0},{"$f":"IF(OR(K$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>K$3,$H377/$G377,$H377-SUM($I377:J377)))","v":0},{"$f":"IF(OR(L$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>L$3,$H377/$G377,$H377-SUM($I377:K377)))","v":0},{"$f":"IF(OR(M$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>M$3,$H377/$G377,$H377-SUM($I377:L377)))","v":0},{"$f":"IF(OR(N$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>N$3,$H377/$G377,$H377-SUM($I377:M377)))","v":0},{"$f":"IF(OR(O$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>O$3,$H377/$G377,$H377-SUM($I377:N377)))","v":0},{"$f":"IF(OR(P$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>P$3,$H377/$G377,$H377-SUM($I377:O377)))","v":0},{"$f":"IF(OR(Q$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Q$3,$H377/$G377,$H377-SUM($I377:P377)))","v":0},{"$f":"IF(OR(R$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>R$3,$H377/$G377,$H377-SUM($I377:Q377)))","v":0},{"$f":"IF(OR(S$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>S$3,$H377/$G377,$H377-SUM($I377:R377)))","v":0},{"$f":"IF(OR(T$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>T$3,$H377/$G377,$H377-SUM($I377:S377)))","v":0},{"$f":"IF(OR(U$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>U$3,$H377/$G377,$H377-SUM($I377:T377)))","v":0},{"$f":"IF(OR(V$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>V$3,$H377/$G377,$H377-SUM($I377:U377)))","v":0},{"$f":"IF(OR(W$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>W$3,$H377/$G377,$H377-SUM($I377:V377)))","v":0},{"$f":"IF(OR(X$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>X$3,$H377/$G377,$H377-SUM($I377:W377)))","v":0},{"$f":"IF(OR(Y$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Y$3,$H377/$G377,$H377-SUM($I377:X377)))","v":0},{"$f":"IF(OR(Z$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>Z$3,$H377/$G377,$H377-SUM($I377:Y377)))","v":0},{"$f":"IF(OR(AA$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AA$3,$H377/$G377,$H377-SUM($I377:Z377)))","v":0},{"$f":"IF(OR(AB$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AB$3,$H377/$G377,$H377-SUM($I377:AA377)))","v":0},{"$f":"IF(OR(AC$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AC$3,$H377/$G377,$H377-SUM($I377:AB377)))","v":0},{"$f":"IF(OR(AD$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AD$3,$H377/$G377,$H377-SUM($I377:AC377)))","v":0},{"$f":"IF(OR(AE$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AE$3,$H377/$G377,$H377-SUM($I377:AD377)))","v":0},{"$f":"IF(OR(AF$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AF$3,$H377/$G377,$H377-SUM($I377:AE377)))","v":0},{"$f":"IF(OR(AG$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AG$3,$H377/$G377,$H377-SUM($I377:AF377)))","v":0},{"$f":"IF(OR(AH$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AH$3,$H377/$G377,$H377-SUM($I377:AG377)))","v":0},{"$f":"IF(OR(AI$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AI$3,$H377/$G377,$H377-SUM($I377:AH377)))","v":0},{"$f":"IF(OR(AJ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AJ$3,$H377/$G377,$H377-SUM($I377:AI377)))","v":0},{"$f":"IF(OR(AK$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AK$3,$H377/$G377,$H377-SUM($I377:AJ377)))","v":0},{"$f":"IF(OR(AL$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AL$3,$H377/$G377,$H377-SUM($I377:AK377)))","v":0},{"$f":"IF(OR(AM$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AM$3,$H377/$G377,$H377-SUM($I377:AL377)))","v":0},{"$f":"IF(OR(AN$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AN$3,$H377/$G377,$H377-SUM($I377:AM377)))","v":0},{"$f":"IF(OR(AO$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AO$3,$H377/$G377,$H377-SUM($I377:AN377)))","v":0},{"$f":"IF(OR(AP$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AP$3,$H377/$G377,$H377-SUM($I377:AO377)))","v":0},{"$f":"IF(OR(AQ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AQ$3,$H377/$G377,$H377-SUM($I377:AP377)))","v":0},{"$f":"IF(OR(AR$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AR$3,$H377/$G377,$H377-SUM($I377:AQ377)))","v":0},{"$f":"IF(OR(AS$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AS$3,$H377/$G377,$H377-SUM($I377:AR377)))","v":0},{"$f":"IF(OR(AT$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AT$3,$H377/$G377,$H377-SUM($I377:AS377)))","v":0},{"$f":"IF(OR(AU$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AU$3,$H377/$G377,$H377-SUM($I377:AT377)))","v":0},{"$f":"IF(OR(AV$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AV$3,$H377/$G377,$H377-SUM($I377:AU377)))","v":0},{"$f":"IF(OR(AW$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AW$3,$H377/$G377,$H377-SUM($I377:AV377)))","v":0},{"$f":"IF(OR(AX$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AX$3,$H377/$G377,$H377-SUM($I377:AW377)))","v":0},{"$f":"IF(OR(AY$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AY$3,$H377/$G377,$H377-SUM($I377:AX377)))","v":0},{"$f":"IF(OR(AZ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>AZ$3,$H377/$G377,$H377-SUM($I377:AY377)))","v":0},{"$f":"IF(OR(BA$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BA$3,$H377/$G377,$H377-SUM($I377:AZ377)))","v":0},{"$f":"IF(OR(BB$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BB$3,$H377/$G377,$H377-SUM($I377:BA377)))","v":0},{"$f":"IF(OR(BC$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BC$3,$H377/$G377,$H377-SUM($I377:BB377)))","v":0},{"$f":"IF(OR(BD$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BD$3,$H377/$G377,$H377-SUM($I377:BC377)))","v":0},{"$f":"IF(OR(BE$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BE$3,$H377/$G377,$H377-SUM($I377:BD377)))","v":0},{"$f":"IF(OR(BF$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BF$3,$H377/$G377,$H377-SUM($I377:BE377)))","v":0},{"$f":"IF(OR(BG$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BG$3,$H377/$G377,$H377-SUM($I377:BF377)))","v":0},{"$f":"IF(OR(BH$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BH$3,$H377/$G377,$H377-SUM($I377:BG377)))","v":0},{"$f":"IF(OR(BI$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BI$3,$H377/$G377,$H377-SUM($I377:BH377)))","v":0},{"$f":"IF(OR(BJ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BJ$3,$H377/$G377,$H377-SUM($I377:BI377)))","v":0},{"$f":"IF(OR(BK$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BK$3,$H377/$G377,$H377-SUM($I377:BJ377)))","v":0},{"$f":"IF(OR(BL$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BL$3,$H377/$G377,$H377-SUM($I377:BK377)))","v":0},{"$f":"IF(OR(BM$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BM$3,$H377/$G377,$H377-SUM($I377:BL377)))","v":0},{"$f":"IF(OR(BN$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BN$3,$H377/$G377,$H377-SUM($I377:BM377)))","v":0},{"$f":"IF(OR(BO$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BO$3,$H377/$G377,$H377-SUM($I377:BN377)))","v":0},{"$f":"IF(OR(BP$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BP$3,$H377/$G377,$H377-SUM($I377:BO377)))","v":0},{"$f":"IF(OR(BQ$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BQ$3,$H377/$G377,$H377-SUM($I377:BP377)))","v":0},{"$f":"IF(OR(BR$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BR$3,$H377/$G377,$H377-SUM($I377:BQ377)))","v":0},{"$f":"IF(OR(BS$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BS$3,$H377/$G377,$H377-SUM($I377:BR377)))","v":0},{"$f":"IF(OR(BT$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BT$3,$H377/$G377,$H377-SUM($I377:BS377)))","v":0},{"$f":"IF(OR(BU$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BU$3,$H377/$G377,$H377-SUM($I377:BT377)))","v":0},{"$f":"IF(OR(BV$3<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377)>BV$3,$H377/$G377,$H377-SUM($I377:BU377)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,40,{"$f":"AJ350","v":0},null,{"$f":"IF(OR(J$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>J$3,$H378/$G378,$H378-SUM($I378:I378)))","v":0},{"$f":"IF(OR(K$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>K$3,$H378/$G378,$H378-SUM($I378:J378)))","v":0},{"$f":"IF(OR(L$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>L$3,$H378/$G378,$H378-SUM($I378:K378)))","v":0},{"$f":"IF(OR(M$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>M$3,$H378/$G378,$H378-SUM($I378:L378)))","v":0},{"$f":"IF(OR(N$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>N$3,$H378/$G378,$H378-SUM($I378:M378)))","v":0},{"$f":"IF(OR(O$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>O$3,$H378/$G378,$H378-SUM($I378:N378)))","v":0},{"$f":"IF(OR(P$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>P$3,$H378/$G378,$H378-SUM($I378:O378)))","v":0},{"$f":"IF(OR(Q$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Q$3,$H378/$G378,$H378-SUM($I378:P378)))","v":0},{"$f":"IF(OR(R$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>R$3,$H378/$G378,$H378-SUM($I378:Q378)))","v":0},{"$f":"IF(OR(S$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>S$3,$H378/$G378,$H378-SUM($I378:R378)))","v":0},{"$f":"IF(OR(T$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>T$3,$H378/$G378,$H378-SUM($I378:S378)))","v":0},{"$f":"IF(OR(U$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>U$3,$H378/$G378,$H378-SUM($I378:T378)))","v":0},{"$f":"IF(OR(V$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>V$3,$H378/$G378,$H378-SUM($I378:U378)))","v":0},{"$f":"IF(OR(W$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>W$3,$H378/$G378,$H378-SUM($I378:V378)))","v":0},{"$f":"IF(OR(X$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>X$3,$H378/$G378,$H378-SUM($I378:W378)))","v":0},{"$f":"IF(OR(Y$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Y$3,$H378/$G378,$H378-SUM($I378:X378)))","v":0},{"$f":"IF(OR(Z$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>Z$3,$H378/$G378,$H378-SUM($I378:Y378)))","v":0},{"$f":"IF(OR(AA$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AA$3,$H378/$G378,$H378-SUM($I378:Z378)))","v":0},{"$f":"IF(OR(AB$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AB$3,$H378/$G378,$H378-SUM($I378:AA378)))","v":0},{"$f":"IF(OR(AC$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AC$3,$H378/$G378,$H378-SUM($I378:AB378)))","v":0},{"$f":"IF(OR(AD$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AD$3,$H378/$G378,$H378-SUM($I378:AC378)))","v":0},{"$f":"IF(OR(AE$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AE$3,$H378/$G378,$H378-SUM($I378:AD378)))","v":0},{"$f":"IF(OR(AF$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AF$3,$H378/$G378,$H378-SUM($I378:AE378)))","v":0},{"$f":"IF(OR(AG$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AG$3,$H378/$G378,$H378-SUM($I378:AF378)))","v":0},{"$f":"IF(OR(AH$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AH$3,$H378/$G378,$H378-SUM($I378:AG378)))","v":0},{"$f":"IF(OR(AI$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AI$3,$H378/$G378,$H378-SUM($I378:AH378)))","v":0},{"$f":"IF(OR(AJ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AJ$3,$H378/$G378,$H378-SUM($I378:AI378)))","v":0},{"$f":"IF(OR(AK$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AK$3,$H378/$G378,$H378-SUM($I378:AJ378)))","v":0},{"$f":"IF(OR(AL$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AL$3,$H378/$G378,$H378-SUM($I378:AK378)))","v":0},{"$f":"IF(OR(AM$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AM$3,$H378/$G378,$H378-SUM($I378:AL378)))","v":0},{"$f":"IF(OR(AN$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AN$3,$H378/$G378,$H378-SUM($I378:AM378)))","v":0},{"$f":"IF(OR(AO$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AO$3,$H378/$G378,$H378-SUM($I378:AN378)))","v":0},{"$f":"IF(OR(AP$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AP$3,$H378/$G378,$H378-SUM($I378:AO378)))","v":0},{"$f":"IF(OR(AQ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AQ$3,$H378/$G378,$H378-SUM($I378:AP378)))","v":0},{"$f":"IF(OR(AR$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AR$3,$H378/$G378,$H378-SUM($I378:AQ378)))","v":0},{"$f":"IF(OR(AS$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AS$3,$H378/$G378,$H378-SUM($I378:AR378)))","v":0},{"$f":"IF(OR(AT$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AT$3,$H378/$G378,$H378-SUM($I378:AS378)))","v":0},{"$f":"IF(OR(AU$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AU$3,$H378/$G378,$H378-SUM($I378:AT378)))","v":0},{"$f":"IF(OR(AV$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AV$3,$H378/$G378,$H378-SUM($I378:AU378)))","v":0},{"$f":"IF(OR(AW$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AW$3,$H378/$G378,$H378-SUM($I378:AV378)))","v":0},{"$f":"IF(OR(AX$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AX$3,$H378/$G378,$H378-SUM($I378:AW378)))","v":0},{"$f":"IF(OR(AY$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AY$3,$H378/$G378,$H378-SUM($I378:AX378)))","v":0},{"$f":"IF(OR(AZ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>AZ$3,$H378/$G378,$H378-SUM($I378:AY378)))","v":0},{"$f":"IF(OR(BA$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BA$3,$H378/$G378,$H378-SUM($I378:AZ378)))","v":0},{"$f":"IF(OR(BB$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BB$3,$H378/$G378,$H378-SUM($I378:BA378)))","v":0},{"$f":"IF(OR(BC$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BC$3,$H378/$G378,$H378-SUM($I378:BB378)))","v":0},{"$f":"IF(OR(BD$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BD$3,$H378/$G378,$H378-SUM($I378:BC378)))","v":0},{"$f":"IF(OR(BE$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BE$3,$H378/$G378,$H378-SUM($I378:BD378)))","v":0},{"$f":"IF(OR(BF$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BF$3,$H378/$G378,$H378-SUM($I378:BE378)))","v":0},{"$f":"IF(OR(BG$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BG$3,$H378/$G378,$H378-SUM($I378:BF378)))","v":0},{"$f":"IF(OR(BH$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BH$3,$H378/$G378,$H378-SUM($I378:BG378)))","v":0},{"$f":"IF(OR(BI$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BI$3,$H378/$G378,$H378-SUM($I378:BH378)))","v":0},{"$f":"IF(OR(BJ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BJ$3,$H378/$G378,$H378-SUM($I378:BI378)))","v":0},{"$f":"IF(OR(BK$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BK$3,$H378/$G378,$H378-SUM($I378:BJ378)))","v":0},{"$f":"IF(OR(BL$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BL$3,$H378/$G378,$H378-SUM($I378:BK378)))","v":0},{"$f":"IF(OR(BM$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BM$3,$H378/$G378,$H378-SUM($I378:BL378)))","v":0},{"$f":"IF(OR(BN$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BN$3,$H378/$G378,$H378-SUM($I378:BM378)))","v":0},{"$f":"IF(OR(BO$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BO$3,$H378/$G378,$H378-SUM($I378:BN378)))","v":0},{"$f":"IF(OR(BP$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BP$3,$H378/$G378,$H378-SUM($I378:BO378)))","v":0},{"$f":"IF(OR(BQ$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BQ$3,$H378/$G378,$H378-SUM($I378:BP378)))","v":0},{"$f":"IF(OR(BR$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BR$3,$H378/$G378,$H378-SUM($I378:BQ378)))","v":0},{"$f":"IF(OR(BS$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BS$3,$H378/$G378,$H378-SUM($I378:BR378)))","v":0},{"$f":"IF(OR(BT$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BT$3,$H378/$G378,$H378-SUM($I378:BS378)))","v":0},{"$f":"IF(OR(BU$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BU$3,$H378/$G378,$H378-SUM($I378:BT378)))","v":0},{"$f":"IF(OR(BV$3<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378)>BV$3,$H378/$G378,$H378-SUM($I378:BU378)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,40,{"$f":"AK350","v":0},null,{"$f":"IF(OR(J$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>J$3,$H379/$G379,$H379-SUM($I379:I379)))","v":0},{"$f":"IF(OR(K$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>K$3,$H379/$G379,$H379-SUM($I379:J379)))","v":0},{"$f":"IF(OR(L$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>L$3,$H379/$G379,$H379-SUM($I379:K379)))","v":0},{"$f":"IF(OR(M$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>M$3,$H379/$G379,$H379-SUM($I379:L379)))","v":0},{"$f":"IF(OR(N$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>N$3,$H379/$G379,$H379-SUM($I379:M379)))","v":0},{"$f":"IF(OR(O$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>O$3,$H379/$G379,$H379-SUM($I379:N379)))","v":0},{"$f":"IF(OR(P$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>P$3,$H379/$G379,$H379-SUM($I379:O379)))","v":0},{"$f":"IF(OR(Q$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Q$3,$H379/$G379,$H379-SUM($I379:P379)))","v":0},{"$f":"IF(OR(R$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>R$3,$H379/$G379,$H379-SUM($I379:Q379)))","v":0},{"$f":"IF(OR(S$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>S$3,$H379/$G379,$H379-SUM($I379:R379)))","v":0},{"$f":"IF(OR(T$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>T$3,$H379/$G379,$H379-SUM($I379:S379)))","v":0},{"$f":"IF(OR(U$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>U$3,$H379/$G379,$H379-SUM($I379:T379)))","v":0},{"$f":"IF(OR(V$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>V$3,$H379/$G379,$H379-SUM($I379:U379)))","v":0},{"$f":"IF(OR(W$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>W$3,$H379/$G379,$H379-SUM($I379:V379)))","v":0},{"$f":"IF(OR(X$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>X$3,$H379/$G379,$H379-SUM($I379:W379)))","v":0},{"$f":"IF(OR(Y$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Y$3,$H379/$G379,$H379-SUM($I379:X379)))","v":0},{"$f":"IF(OR(Z$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>Z$3,$H379/$G379,$H379-SUM($I379:Y379)))","v":0},{"$f":"IF(OR(AA$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AA$3,$H379/$G379,$H379-SUM($I379:Z379)))","v":0},{"$f":"IF(OR(AB$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AB$3,$H379/$G379,$H379-SUM($I379:AA379)))","v":0},{"$f":"IF(OR(AC$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AC$3,$H379/$G379,$H379-SUM($I379:AB379)))","v":0},{"$f":"IF(OR(AD$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AD$3,$H379/$G379,$H379-SUM($I379:AC379)))","v":0},{"$f":"IF(OR(AE$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AE$3,$H379/$G379,$H379-SUM($I379:AD379)))","v":0},{"$f":"IF(OR(AF$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AF$3,$H379/$G379,$H379-SUM($I379:AE379)))","v":0},{"$f":"IF(OR(AG$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AG$3,$H379/$G379,$H379-SUM($I379:AF379)))","v":0},{"$f":"IF(OR(AH$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AH$3,$H379/$G379,$H379-SUM($I379:AG379)))","v":0},{"$f":"IF(OR(AI$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AI$3,$H379/$G379,$H379-SUM($I379:AH379)))","v":0},{"$f":"IF(OR(AJ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AJ$3,$H379/$G379,$H379-SUM($I379:AI379)))","v":0},{"$f":"IF(OR(AK$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AK$3,$H379/$G379,$H379-SUM($I379:AJ379)))","v":0},{"$f":"IF(OR(AL$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AL$3,$H379/$G379,$H379-SUM($I379:AK379)))","v":0},{"$f":"IF(OR(AM$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AM$3,$H379/$G379,$H379-SUM($I379:AL379)))","v":0},{"$f":"IF(OR(AN$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AN$3,$H379/$G379,$H379-SUM($I379:AM379)))","v":0},{"$f":"IF(OR(AO$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AO$3,$H379/$G379,$H379-SUM($I379:AN379)))","v":0},{"$f":"IF(OR(AP$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AP$3,$H379/$G379,$H379-SUM($I379:AO379)))","v":0},{"$f":"IF(OR(AQ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AQ$3,$H379/$G379,$H379-SUM($I379:AP379)))","v":0},{"$f":"IF(OR(AR$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AR$3,$H379/$G379,$H379-SUM($I379:AQ379)))","v":0},{"$f":"IF(OR(AS$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AS$3,$H379/$G379,$H379-SUM($I379:AR379)))","v":0},{"$f":"IF(OR(AT$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AT$3,$H379/$G379,$H379-SUM($I379:AS379)))","v":0},{"$f":"IF(OR(AU$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AU$3,$H379/$G379,$H379-SUM($I379:AT379)))","v":0},{"$f":"IF(OR(AV$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AV$3,$H379/$G379,$H379-SUM($I379:AU379)))","v":0},{"$f":"IF(OR(AW$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AW$3,$H379/$G379,$H379-SUM($I379:AV379)))","v":0},{"$f":"IF(OR(AX$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AX$3,$H379/$G379,$H379-SUM($I379:AW379)))","v":0},{"$f":"IF(OR(AY$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AY$3,$H379/$G379,$H379-SUM($I379:AX379)))","v":0},{"$f":"IF(OR(AZ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>AZ$3,$H379/$G379,$H379-SUM($I379:AY379)))","v":0},{"$f":"IF(OR(BA$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BA$3,$H379/$G379,$H379-SUM($I379:AZ379)))","v":0},{"$f":"IF(OR(BB$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BB$3,$H379/$G379,$H379-SUM($I379:BA379)))","v":0},{"$f":"IF(OR(BC$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BC$3,$H379/$G379,$H379-SUM($I379:BB379)))","v":0},{"$f":"IF(OR(BD$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BD$3,$H379/$G379,$H379-SUM($I379:BC379)))","v":0},{"$f":"IF(OR(BE$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BE$3,$H379/$G379,$H379-SUM($I379:BD379)))","v":0},{"$f":"IF(OR(BF$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BF$3,$H379/$G379,$H379-SUM($I379:BE379)))","v":0},{"$f":"IF(OR(BG$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BG$3,$H379/$G379,$H379-SUM($I379:BF379)))","v":0},{"$f":"IF(OR(BH$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BH$3,$H379/$G379,$H379-SUM($I379:BG379)))","v":0},{"$f":"IF(OR(BI$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BI$3,$H379/$G379,$H379-SUM($I379:BH379)))","v":0},{"$f":"IF(OR(BJ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BJ$3,$H379/$G379,$H379-SUM($I379:BI379)))","v":0},{"$f":"IF(OR(BK$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BK$3,$H379/$G379,$H379-SUM($I379:BJ379)))","v":0},{"$f":"IF(OR(BL$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BL$3,$H379/$G379,$H379-SUM($I379:BK379)))","v":0},{"$f":"IF(OR(BM$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BM$3,$H379/$G379,$H379-SUM($I379:BL379)))","v":0},{"$f":"IF(OR(BN$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BN$3,$H379/$G379,$H379-SUM($I379:BM379)))","v":0},{"$f":"IF(OR(BO$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BO$3,$H379/$G379,$H379-SUM($I379:BN379)))","v":0},{"$f":"IF(OR(BP$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BP$3,$H379/$G379,$H379-SUM($I379:BO379)))","v":0},{"$f":"IF(OR(BQ$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BQ$3,$H379/$G379,$H379-SUM($I379:BP379)))","v":0},{"$f":"IF(OR(BR$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BR$3,$H379/$G379,$H379-SUM($I379:BQ379)))","v":0},{"$f":"IF(OR(BS$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BS$3,$H379/$G379,$H379-SUM($I379:BR379)))","v":0},{"$f":"IF(OR(BT$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BT$3,$H379/$G379,$H379-SUM($I379:BS379)))","v":0},{"$f":"IF(OR(BU$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BU$3,$H379/$G379,$H379-SUM($I379:BT379)))","v":0},{"$f":"IF(OR(BV$3<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379)>BV$3,$H379/$G379,$H379-SUM($I379:BU379)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,40,{"$f":"AL350","v":0},null,{"$f":"IF(OR(J$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>J$3,$H380/$G380,$H380-SUM($I380:I380)))","v":0},{"$f":"IF(OR(K$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>K$3,$H380/$G380,$H380-SUM($I380:J380)))","v":0},{"$f":"IF(OR(L$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>L$3,$H380/$G380,$H380-SUM($I380:K380)))","v":0},{"$f":"IF(OR(M$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>M$3,$H380/$G380,$H380-SUM($I380:L380)))","v":0},{"$f":"IF(OR(N$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>N$3,$H380/$G380,$H380-SUM($I380:M380)))","v":0},{"$f":"IF(OR(O$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>O$3,$H380/$G380,$H380-SUM($I380:N380)))","v":0},{"$f":"IF(OR(P$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>P$3,$H380/$G380,$H380-SUM($I380:O380)))","v":0},{"$f":"IF(OR(Q$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Q$3,$H380/$G380,$H380-SUM($I380:P380)))","v":0},{"$f":"IF(OR(R$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>R$3,$H380/$G380,$H380-SUM($I380:Q380)))","v":0},{"$f":"IF(OR(S$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>S$3,$H380/$G380,$H380-SUM($I380:R380)))","v":0},{"$f":"IF(OR(T$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>T$3,$H380/$G380,$H380-SUM($I380:S380)))","v":0},{"$f":"IF(OR(U$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>U$3,$H380/$G380,$H380-SUM($I380:T380)))","v":0},{"$f":"IF(OR(V$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>V$3,$H380/$G380,$H380-SUM($I380:U380)))","v":0},{"$f":"IF(OR(W$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>W$3,$H380/$G380,$H380-SUM($I380:V380)))","v":0},{"$f":"IF(OR(X$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>X$3,$H380/$G380,$H380-SUM($I380:W380)))","v":0},{"$f":"IF(OR(Y$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Y$3,$H380/$G380,$H380-SUM($I380:X380)))","v":0},{"$f":"IF(OR(Z$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>Z$3,$H380/$G380,$H380-SUM($I380:Y380)))","v":0},{"$f":"IF(OR(AA$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AA$3,$H380/$G380,$H380-SUM($I380:Z380)))","v":0},{"$f":"IF(OR(AB$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AB$3,$H380/$G380,$H380-SUM($I380:AA380)))","v":0},{"$f":"IF(OR(AC$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AC$3,$H380/$G380,$H380-SUM($I380:AB380)))","v":0},{"$f":"IF(OR(AD$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AD$3,$H380/$G380,$H380-SUM($I380:AC380)))","v":0},{"$f":"IF(OR(AE$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AE$3,$H380/$G380,$H380-SUM($I380:AD380)))","v":0},{"$f":"IF(OR(AF$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AF$3,$H380/$G380,$H380-SUM($I380:AE380)))","v":0},{"$f":"IF(OR(AG$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AG$3,$H380/$G380,$H380-SUM($I380:AF380)))","v":0},{"$f":"IF(OR(AH$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AH$3,$H380/$G380,$H380-SUM($I380:AG380)))","v":0},{"$f":"IF(OR(AI$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AI$3,$H380/$G380,$H380-SUM($I380:AH380)))","v":0},{"$f":"IF(OR(AJ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AJ$3,$H380/$G380,$H380-SUM($I380:AI380)))","v":0},{"$f":"IF(OR(AK$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AK$3,$H380/$G380,$H380-SUM($I380:AJ380)))","v":0},{"$f":"IF(OR(AL$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AL$3,$H380/$G380,$H380-SUM($I380:AK380)))","v":0},{"$f":"IF(OR(AM$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AM$3,$H380/$G380,$H380-SUM($I380:AL380)))","v":0},{"$f":"IF(OR(AN$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AN$3,$H380/$G380,$H380-SUM($I380:AM380)))","v":0},{"$f":"IF(OR(AO$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AO$3,$H380/$G380,$H380-SUM($I380:AN380)))","v":0},{"$f":"IF(OR(AP$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AP$3,$H380/$G380,$H380-SUM($I380:AO380)))","v":0},{"$f":"IF(OR(AQ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AQ$3,$H380/$G380,$H380-SUM($I380:AP380)))","v":0},{"$f":"IF(OR(AR$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AR$3,$H380/$G380,$H380-SUM($I380:AQ380)))","v":0},{"$f":"IF(OR(AS$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AS$3,$H380/$G380,$H380-SUM($I380:AR380)))","v":0},{"$f":"IF(OR(AT$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AT$3,$H380/$G380,$H380-SUM($I380:AS380)))","v":0},{"$f":"IF(OR(AU$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AU$3,$H380/$G380,$H380-SUM($I380:AT380)))","v":0},{"$f":"IF(OR(AV$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AV$3,$H380/$G380,$H380-SUM($I380:AU380)))","v":0},{"$f":"IF(OR(AW$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AW$3,$H380/$G380,$H380-SUM($I380:AV380)))","v":0},{"$f":"IF(OR(AX$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AX$3,$H380/$G380,$H380-SUM($I380:AW380)))","v":0},{"$f":"IF(OR(AY$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AY$3,$H380/$G380,$H380-SUM($I380:AX380)))","v":0},{"$f":"IF(OR(AZ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>AZ$3,$H380/$G380,$H380-SUM($I380:AY380)))","v":0},{"$f":"IF(OR(BA$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BA$3,$H380/$G380,$H380-SUM($I380:AZ380)))","v":0},{"$f":"IF(OR(BB$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BB$3,$H380/$G380,$H380-SUM($I380:BA380)))","v":0},{"$f":"IF(OR(BC$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BC$3,$H380/$G380,$H380-SUM($I380:BB380)))","v":0},{"$f":"IF(OR(BD$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BD$3,$H380/$G380,$H380-SUM($I380:BC380)))","v":0},{"$f":"IF(OR(BE$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BE$3,$H380/$G380,$H380-SUM($I380:BD380)))","v":0},{"$f":"IF(OR(BF$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BF$3,$H380/$G380,$H380-SUM($I380:BE380)))","v":0},{"$f":"IF(OR(BG$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BG$3,$H380/$G380,$H380-SUM($I380:BF380)))","v":0},{"$f":"IF(OR(BH$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BH$3,$H380/$G380,$H380-SUM($I380:BG380)))","v":0},{"$f":"IF(OR(BI$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BI$3,$H380/$G380,$H380-SUM($I380:BH380)))","v":0},{"$f":"IF(OR(BJ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BJ$3,$H380/$G380,$H380-SUM($I380:BI380)))","v":0},{"$f":"IF(OR(BK$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BK$3,$H380/$G380,$H380-SUM($I380:BJ380)))","v":0},{"$f":"IF(OR(BL$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BL$3,$H380/$G380,$H380-SUM($I380:BK380)))","v":0},{"$f":"IF(OR(BM$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BM$3,$H380/$G380,$H380-SUM($I380:BL380)))","v":0},{"$f":"IF(OR(BN$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BN$3,$H380/$G380,$H380-SUM($I380:BM380)))","v":0},{"$f":"IF(OR(BO$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BO$3,$H380/$G380,$H380-SUM($I380:BN380)))","v":0},{"$f":"IF(OR(BP$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BP$3,$H380/$G380,$H380-SUM($I380:BO380)))","v":0},{"$f":"IF(OR(BQ$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BQ$3,$H380/$G380,$H380-SUM($I380:BP380)))","v":0},{"$f":"IF(OR(BR$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BR$3,$H380/$G380,$H380-SUM($I380:BQ380)))","v":0},{"$f":"IF(OR(BS$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BS$3,$H380/$G380,$H380-SUM($I380:BR380)))","v":0},{"$f":"IF(OR(BT$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BT$3,$H380/$G380,$H380-SUM($I380:BS380)))","v":0},{"$f":"IF(OR(BU$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BU$3,$H380/$G380,$H380-SUM($I380:BT380)))","v":0},{"$f":"IF(OR(BV$3<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380)>BV$3,$H380/$G380,$H380-SUM($I380:BU380)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,40,{"$f":"AM350","v":0},null,{"$f":"IF(OR(J$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>J$3,$H381/$G381,$H381-SUM($I381:I381)))","v":0},{"$f":"IF(OR(K$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>K$3,$H381/$G381,$H381-SUM($I381:J381)))","v":0},{"$f":"IF(OR(L$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>L$3,$H381/$G381,$H381-SUM($I381:K381)))","v":0},{"$f":"IF(OR(M$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>M$3,$H381/$G381,$H381-SUM($I381:L381)))","v":0},{"$f":"IF(OR(N$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>N$3,$H381/$G381,$H381-SUM($I381:M381)))","v":0},{"$f":"IF(OR(O$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>O$3,$H381/$G381,$H381-SUM($I381:N381)))","v":0},{"$f":"IF(OR(P$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>P$3,$H381/$G381,$H381-SUM($I381:O381)))","v":0},{"$f":"IF(OR(Q$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Q$3,$H381/$G381,$H381-SUM($I381:P381)))","v":0},{"$f":"IF(OR(R$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>R$3,$H381/$G381,$H381-SUM($I381:Q381)))","v":0},{"$f":"IF(OR(S$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>S$3,$H381/$G381,$H381-SUM($I381:R381)))","v":0},{"$f":"IF(OR(T$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>T$3,$H381/$G381,$H381-SUM($I381:S381)))","v":0},{"$f":"IF(OR(U$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>U$3,$H381/$G381,$H381-SUM($I381:T381)))","v":0},{"$f":"IF(OR(V$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>V$3,$H381/$G381,$H381-SUM($I381:U381)))","v":0},{"$f":"IF(OR(W$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>W$3,$H381/$G381,$H381-SUM($I381:V381)))","v":0},{"$f":"IF(OR(X$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>X$3,$H381/$G381,$H381-SUM($I381:W381)))","v":0},{"$f":"IF(OR(Y$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Y$3,$H381/$G381,$H381-SUM($I381:X381)))","v":0},{"$f":"IF(OR(Z$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>Z$3,$H381/$G381,$H381-SUM($I381:Y381)))","v":0},{"$f":"IF(OR(AA$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AA$3,$H381/$G381,$H381-SUM($I381:Z381)))","v":0},{"$f":"IF(OR(AB$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AB$3,$H381/$G381,$H381-SUM($I381:AA381)))","v":0},{"$f":"IF(OR(AC$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AC$3,$H381/$G381,$H381-SUM($I381:AB381)))","v":0},{"$f":"IF(OR(AD$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AD$3,$H381/$G381,$H381-SUM($I381:AC381)))","v":0},{"$f":"IF(OR(AE$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AE$3,$H381/$G381,$H381-SUM($I381:AD381)))","v":0},{"$f":"IF(OR(AF$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AF$3,$H381/$G381,$H381-SUM($I381:AE381)))","v":0},{"$f":"IF(OR(AG$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AG$3,$H381/$G381,$H381-SUM($I381:AF381)))","v":0},{"$f":"IF(OR(AH$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AH$3,$H381/$G381,$H381-SUM($I381:AG381)))","v":0},{"$f":"IF(OR(AI$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AI$3,$H381/$G381,$H381-SUM($I381:AH381)))","v":0},{"$f":"IF(OR(AJ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AJ$3,$H381/$G381,$H381-SUM($I381:AI381)))","v":0},{"$f":"IF(OR(AK$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AK$3,$H381/$G381,$H381-SUM($I381:AJ381)))","v":0},{"$f":"IF(OR(AL$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AL$3,$H381/$G381,$H381-SUM($I381:AK381)))","v":0},{"$f":"IF(OR(AM$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AM$3,$H381/$G381,$H381-SUM($I381:AL381)))","v":0},{"$f":"IF(OR(AN$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AN$3,$H381/$G381,$H381-SUM($I381:AM381)))","v":0},{"$f":"IF(OR(AO$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AO$3,$H381/$G381,$H381-SUM($I381:AN381)))","v":0},{"$f":"IF(OR(AP$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AP$3,$H381/$G381,$H381-SUM($I381:AO381)))","v":0},{"$f":"IF(OR(AQ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AQ$3,$H381/$G381,$H381-SUM($I381:AP381)))","v":0},{"$f":"IF(OR(AR$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AR$3,$H381/$G381,$H381-SUM($I381:AQ381)))","v":0},{"$f":"IF(OR(AS$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AS$3,$H381/$G381,$H381-SUM($I381:AR381)))","v":0},{"$f":"IF(OR(AT$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AT$3,$H381/$G381,$H381-SUM($I381:AS381)))","v":0},{"$f":"IF(OR(AU$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AU$3,$H381/$G381,$H381-SUM($I381:AT381)))","v":0},{"$f":"IF(OR(AV$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AV$3,$H381/$G381,$H381-SUM($I381:AU381)))","v":0},{"$f":"IF(OR(AW$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AW$3,$H381/$G381,$H381-SUM($I381:AV381)))","v":0},{"$f":"IF(OR(AX$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AX$3,$H381/$G381,$H381-SUM($I381:AW381)))","v":0},{"$f":"IF(OR(AY$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AY$3,$H381/$G381,$H381-SUM($I381:AX381)))","v":0},{"$f":"IF(OR(AZ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>AZ$3,$H381/$G381,$H381-SUM($I381:AY381)))","v":0},{"$f":"IF(OR(BA$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BA$3,$H381/$G381,$H381-SUM($I381:AZ381)))","v":0},{"$f":"IF(OR(BB$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BB$3,$H381/$G381,$H381-SUM($I381:BA381)))","v":0},{"$f":"IF(OR(BC$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BC$3,$H381/$G381,$H381-SUM($I381:BB381)))","v":0},{"$f":"IF(OR(BD$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BD$3,$H381/$G381,$H381-SUM($I381:BC381)))","v":0},{"$f":"IF(OR(BE$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BE$3,$H381/$G381,$H381-SUM($I381:BD381)))","v":0},{"$f":"IF(OR(BF$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BF$3,$H381/$G381,$H381-SUM($I381:BE381)))","v":0},{"$f":"IF(OR(BG$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BG$3,$H381/$G381,$H381-SUM($I381:BF381)))","v":0},{"$f":"IF(OR(BH$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BH$3,$H381/$G381,$H381-SUM($I381:BG381)))","v":0},{"$f":"IF(OR(BI$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BI$3,$H381/$G381,$H381-SUM($I381:BH381)))","v":0},{"$f":"IF(OR(BJ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BJ$3,$H381/$G381,$H381-SUM($I381:BI381)))","v":0},{"$f":"IF(OR(BK$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BK$3,$H381/$G381,$H381-SUM($I381:BJ381)))","v":0},{"$f":"IF(OR(BL$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BL$3,$H381/$G381,$H381-SUM($I381:BK381)))","v":0},{"$f":"IF(OR(BM$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BM$3,$H381/$G381,$H381-SUM($I381:BL381)))","v":0},{"$f":"IF(OR(BN$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BN$3,$H381/$G381,$H381-SUM($I381:BM381)))","v":0},{"$f":"IF(OR(BO$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BO$3,$H381/$G381,$H381-SUM($I381:BN381)))","v":0},{"$f":"IF(OR(BP$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BP$3,$H381/$G381,$H381-SUM($I381:BO381)))","v":0},{"$f":"IF(OR(BQ$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BQ$3,$H381/$G381,$H381-SUM($I381:BP381)))","v":0},{"$f":"IF(OR(BR$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BR$3,$H381/$G381,$H381-SUM($I381:BQ381)))","v":0},{"$f":"IF(OR(BS$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BS$3,$H381/$G381,$H381-SUM($I381:BR381)))","v":0},{"$f":"IF(OR(BT$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BT$3,$H381/$G381,$H381-SUM($I381:BS381)))","v":0},{"$f":"IF(OR(BU$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BU$3,$H381/$G381,$H381-SUM($I381:BT381)))","v":0},{"$f":"IF(OR(BV$3<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381)>BV$3,$H381/$G381,$H381-SUM($I381:BU381)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I347,I351:I356)","v":-3.4476718887263245E-2},{"$f":"SUM(J347,J351:J356)","v":-3.4476718887263245E-2},-2.4701718887263246E-2,0.12729828111273675,0.13117328111273674,0.13262328111273675,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.17835097805415215,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391303,0.19879556989391323,0.1890205698939105,3.7020569893913023E-2,3.3145569893913034E-2,3.169556989391431E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV347,BV351:BV356)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I347,I351:I381)","v":-3.4476718887263245E-2},{"$f":"SUM(J347,J351:J381)","v":-3.4476718887263245E-2},{"$f":"SUM(K347,K351:K381)","v":-2.4701718887263246E-2},0.12729828111273675,0.13117328111273674,0.13262328111273675,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.16431885100664978,0.43552711929933241,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.81660212311990565,0.83063425016740799,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.85107884200716888,0.8510788420071691,0.84130384200716635,0.68930384200716888,0.68542884200716891,0.68397884200717018,0.65228327211325587,0.65228327211325587,0.65228327211325587,0.65228327211325698,0.38107500382057324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H348+SUM(H351:H382)-SUM($I384:$BV384),2)=0,G351=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I350-SUM(I351:I381)+H385","v":0},{"$f":"J350-SUM(J351:J381)+I385","v":0.39100000000000001},{"$f":"K350-SUM(K351:K381)+J385","v":6.4612249999999998},6.4544499999999996,6.3468,7.4475227957565213,7.2487272258626083,7.0499316559686953,6.8511360860747823,17.500671247888175,32.273667562524508,31.422588720517339,30.57150987851017,29.720431036503001,28.869352194495832,28.018273352488663,27.167194510481494,26.316115668474325,25.465036826467156,24.613957984459987,23.762879142452817,22.911800300445648,22.060721458438479,21.20964261643131,20.358563774424141,19.507484932416972,18.656406090409803,17.805327248402634,16.954248406395465,16.103169564388295,15.252090722381126,14.401011880373957,13.549933038366788,12.698854196359619,11.84777535435245,10.996696512345281,10.145617670338112,9.2945388283309427,8.4434599863237736,7.5923811443166045,6.7413023023094354,5.8902234603022663,5.0489196182951002,4.3596157762879315,3.6741869342807627,2.9902080922735923,2.3379248201603362,1.6856415480470803,1.0333582759338245,0.38107500382056747,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15,-5.773159728050814E-15]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B344","v":"Total Closing TAB - Buildings"},"Nominal",null,null,null,{"$f":"I385+I348","v":-1.0547461584576578},-0.62926943957039461,5.4754322793168679,5.503133998204131,5.4299607170913955,6.5651602317351792,6.4008413807285294,6.2365225297218796,6.0722036787152298,16.756215559415885,31.563688592939481,30.747086469819578,29.930484346699672,29.113882223579765,28.297280100459858,27.480677977339955,26.664075854220048,25.847473731100141,25.030871607980234,24.214269484860331,23.397667361740424,22.581065238620518,21.764463115500611,20.947860992380708,20.131258869260801,19.314656746140894,18.498054623020987,17.681452499901084,16.864850376781177,16.048248253661271,15.231646130541366,14.401011880373957,13.549933038366788,12.698854196359619,11.84777535435245,10.996696512345281,10.145617670338112,9.2945388283309427,8.4434599863237736,7.5923811443166045,6.7413023023094354,5.8902234603022663,5.0489196182951002,4.3596157762879315,3.6741869342807627,2.9902080922735923,2.3379248201603362,1.6856415480470803,1.0333582759338245,0.38107500382056742,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,-5.8147930914742574E-15,{"$f":"BU385+BU348","v":-5.8147930914742574E-15},-5.8147930914742574E-15]
[]
[9,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A388))","v":"Vehicles - 15 years"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I388+1","v":2011},{"$f":"J388+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ388+1","v":2071},{"$f":"BR388+1","v":2072},{"$f":"BS388+1","v":2073},{"$f":"BT388+1","v":2074},{"$f":"BU388+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A388)","v":13.794896580058744},null,{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:H391))),(MAX($H392/$G391, $H392-SUM($H391:H391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:I391))),(MAX($H392/$G391, $H392-SUM($H391:I391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:J391))),(MAX($H392/$G391, $H392-SUM($H391:J391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:K391))),(MAX($H392/$G391, $H392-SUM($H391:K391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:L391))),(MAX($H392/$G391, $H392-SUM($H391:L391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:M391))),(MAX($H392/$G391, $H392-SUM($H391:M391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:N391))),(MAX($H392/$G391, $H392-SUM($H391:N391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:O391))),(MAX($H392/$G391, $H392-SUM($H391:O391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:P391))),(MAX($H392/$G391, $H392-SUM($H391:P391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:Q391))),(MAX($H392/$G391, $H392-SUM($H391:Q391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:R391))),(MAX($H392/$G391, $H392-SUM($H391:R391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:S391))),(MAX($H392/$G391, $H392-SUM($H391:S391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:T391))),(MAX($H392/$G391, $H392-SUM($H391:T391)))))","v":1.9049882077685478},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:U391))),(MAX($H392/$G391, $H392-SUM($H391:U391)))))","v":1.5142686114074593},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:V391))),(MAX($H392/$G391, $H392-SUM($H391:V391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:W391))),(MAX($H392/$G391, $H392-SUM($H391:W391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:X391))),(MAX($H392/$G391, $H392-SUM($H391:X391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:Y391))),(MAX($H392/$G391, $H392-SUM($H391:Y391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:Z391))),(MAX($H392/$G391, $H392-SUM($H391:Z391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AA391))),(MAX($H392/$G391, $H392-SUM($H391:AA391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AB391))),(MAX($H392/$G391, $H392-SUM($H391:AB391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AC391))),(MAX($H392/$G391, $H392-SUM($H391:AC391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AD391))),(MAX($H392/$G391, $H392-SUM($H391:AD391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AE391))),(MAX($H392/$G391, $H392-SUM($H391:AE391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AF391))),(MAX($H392/$G391, $H392-SUM($H391:AF391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AG391))),(MAX($H392/$G391, $H392-SUM($H391:AG391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AH391))),(MAX($H392/$G391, $H392-SUM($H391:AH391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AI391))),(MAX($H392/$G391, $H392-SUM($H391:AI391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AJ391))),(MAX($H392/$G391, $H392-SUM($H391:AJ391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AK391))),(MAX($H392/$G391, $H392-SUM($H391:AK391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AL391))),(MAX($H392/$G391, $H392-SUM($H391:AL391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AM391))),(MAX($H392/$G391, $H392-SUM($H391:AM391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AN391))),(MAX($H392/$G391, $H392-SUM($H391:AN391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AO391))),(MAX($H392/$G391, $H392-SUM($H391:AO391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AP391))),(MAX($H392/$G391, $H392-SUM($H391:AP391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AQ391))),(MAX($H392/$G391, $H392-SUM($H391:AQ391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AR391))),(MAX($H392/$G391, $H392-SUM($H391:AR391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AS391))),(MAX($H392/$G391, $H392-SUM($H391:AS391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AT391))),(MAX($H392/$G391, $H392-SUM($H391:AT391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AU391))),(MAX($H392/$G391, $H392-SUM($H391:AU391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AV391))),(MAX($H392/$G391, $H392-SUM($H391:AV391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AW391))),(MAX($H392/$G391, $H392-SUM($H391:AW391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AX391))),(MAX($H392/$G391, $H392-SUM($H391:AX391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AY391))),(MAX($H392/$G391, $H392-SUM($H391:AY391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:AZ391))),(MAX($H392/$G391, $H392-SUM($H391:AZ391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BA391))),(MAX($H392/$G391, $H392-SUM($H391:BA391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BB391))),(MAX($H392/$G391, $H392-SUM($H391:BB391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BC391))),(MAX($H392/$G391, $H392-SUM($H391:BC391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BD391))),(MAX($H392/$G391, $H392-SUM($H391:BD391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BE391))),(MAX($H392/$G391, $H392-SUM($H391:BE391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BF391))),(MAX($H392/$G391, $H392-SUM($H391:BF391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BG391))),(MAX($H392/$G391, $H392-SUM($H391:BG391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BH391))),(MAX($H392/$G391, $H392-SUM($H391:BH391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BI391))),(MAX($H392/$G391, $H392-SUM($H391:BI391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BJ391))),(MAX($H392/$G391, $H392-SUM($H391:BJ391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BK391))),(MAX($H392/$G391, $H392-SUM($H391:BK391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BL391))),(MAX($H392/$G391, $H392-SUM($H391:BL391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BM391))),(MAX($H392/$G391, $H392-SUM($H391:BM391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BN391))),(MAX($H392/$G391, $H392-SUM($H391:BN391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BO391))),(MAX($H392/$G391, $H392-SUM($H391:BO391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BP391))),(MAX($H392/$G391, $H392-SUM($H391:BP391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BQ391))),(MAX($H392/$G391, $H392-SUM($H391:BQ391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BR391))),(MAX($H392/$G391, $H392-SUM($H391:BR391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BS391))),(MAX($H392/$G391, $H392-SUM($H391:BS391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BT391))),(MAX($H392/$G391, $H392-SUM($H391:BT391)))))","v":0},{"$f":"IF(OR($G391=0,$G391=\"n/a\"),0,IF($H392>0,(MIN($H392/$G391, $H392-SUM($H391:BU391))),(MAX($H392/$G391, $H392-SUM($H391:BU391)))))","v":0},{"$f":"IF(OR(ROUND(H392-SUM($I391:$BV391),2)=0,G391=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A388)","v":26.279115312398577},{"$f":"H392-I391","v":24.374127104630031},22.469138896861484,20.564150689092937,18.65916248132439,16.754174273555844,14.849186065787295,12.944197858018747,11.039209650250198,9.1342214424816497,7.2292332347131021,5.3242450269445545,3.4192568191760069,1.5142686114074591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT392-BU391","v":0},0]
[]
[{"$f":"IF(COUNTA($BW396:$BW425)=COUNTIF($BW396:$BW425,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.41700000000000004},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":11.885999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":9.2780000000000005},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":12.183},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":12.750999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B388,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":25.750692136916392},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.5774582404992366},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":1.3181447316901105},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":2.1055351628669703},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":3.5729691726787784},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":3.5327854178157319},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B388,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G396","v":15},{"$f":"I394","v":0.41700000000000004},null,{"$f":"IF(OR(J$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>J$3,$H395/$G395,$H395-SUM($I395:I395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(K$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>K$3,$H395/$G395,$H395-SUM($I395:J395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(L$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>L$3,$H395/$G395,$H395-SUM($I395:K395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(M$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>M$3,$H395/$G395,$H395-SUM($I395:L395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(N$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>N$3,$H395/$G395,$H395-SUM($I395:M395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(O$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>O$3,$H395/$G395,$H395-SUM($I395:N395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(P$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>P$3,$H395/$G395,$H395-SUM($I395:O395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(Q$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>Q$3,$H395/$G395,$H395-SUM($I395:P395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(R$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>R$3,$H395/$G395,$H395-SUM($I395:Q395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(S$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>S$3,$H395/$G395,$H395-SUM($I395:R395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(T$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>T$3,$H395/$G395,$H395-SUM($I395:S395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(U$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>U$3,$H395/$G395,$H395-SUM($I395:T395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(V$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>V$3,$H395/$G395,$H395-SUM($I395:U395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(W$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>W$3,$H395/$G395,$H395-SUM($I395:V395)))","v":2.7800000000000002E-2},{"$f":"IF(OR(X$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>X$3,$H395/$G395,$H395-SUM($I395:W395)))","v":2.7800000000000102E-2},{"$f":"IF(OR(Y$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>Y$3,$H395/$G395,$H395-SUM($I395:X395)))","v":0},{"$f":"IF(OR(Z$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>Z$3,$H395/$G395,$H395-SUM($I395:Y395)))","v":0},{"$f":"IF(OR(AA$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AA$3,$H395/$G395,$H395-SUM($I395:Z395)))","v":0},{"$f":"IF(OR(AB$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AB$3,$H395/$G395,$H395-SUM($I395:AA395)))","v":0},{"$f":"IF(OR(AC$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AC$3,$H395/$G395,$H395-SUM($I395:AB395)))","v":0},{"$f":"IF(OR(AD$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AD$3,$H395/$G395,$H395-SUM($I395:AC395)))","v":0},{"$f":"IF(OR(AE$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AE$3,$H395/$G395,$H395-SUM($I395:AD395)))","v":0},{"$f":"IF(OR(AF$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AF$3,$H395/$G395,$H395-SUM($I395:AE395)))","v":0},{"$f":"IF(OR(AG$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AG$3,$H395/$G395,$H395-SUM($I395:AF395)))","v":0},{"$f":"IF(OR(AH$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AH$3,$H395/$G395,$H395-SUM($I395:AG395)))","v":0},{"$f":"IF(OR(AI$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AI$3,$H395/$G395,$H395-SUM($I395:AH395)))","v":0},{"$f":"IF(OR(AJ$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AJ$3,$H395/$G395,$H395-SUM($I395:AI395)))","v":0},{"$f":"IF(OR(AK$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AK$3,$H395/$G395,$H395-SUM($I395:AJ395)))","v":0},{"$f":"IF(OR(AL$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AL$3,$H395/$G395,$H395-SUM($I395:AK395)))","v":0},{"$f":"IF(OR(AM$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AM$3,$H395/$G395,$H395-SUM($I395:AL395)))","v":0},{"$f":"IF(OR(AN$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AN$3,$H395/$G395,$H395-SUM($I395:AM395)))","v":0},{"$f":"IF(OR(AO$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AO$3,$H395/$G395,$H395-SUM($I395:AN395)))","v":0},{"$f":"IF(OR(AP$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AP$3,$H395/$G395,$H395-SUM($I395:AO395)))","v":0},{"$f":"IF(OR(AQ$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AQ$3,$H395/$G395,$H395-SUM($I395:AP395)))","v":0},{"$f":"IF(OR(AR$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AR$3,$H395/$G395,$H395-SUM($I395:AQ395)))","v":0},{"$f":"IF(OR(AS$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AS$3,$H395/$G395,$H395-SUM($I395:AR395)))","v":0},{"$f":"IF(OR(AT$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AT$3,$H395/$G395,$H395-SUM($I395:AS395)))","v":0},{"$f":"IF(OR(AU$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AU$3,$H395/$G395,$H395-SUM($I395:AT395)))","v":0},{"$f":"IF(OR(AV$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AV$3,$H395/$G395,$H395-SUM($I395:AU395)))","v":0},{"$f":"IF(OR(AW$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AW$3,$H395/$G395,$H395-SUM($I395:AV395)))","v":0},{"$f":"IF(OR(AX$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AX$3,$H395/$G395,$H395-SUM($I395:AW395)))","v":0},{"$f":"IF(OR(AY$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AY$3,$H395/$G395,$H395-SUM($I395:AX395)))","v":0},{"$f":"IF(OR(AZ$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>AZ$3,$H395/$G395,$H395-SUM($I395:AY395)))","v":0},{"$f":"IF(OR(BA$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BA$3,$H395/$G395,$H395-SUM($I395:AZ395)))","v":0},{"$f":"IF(OR(BB$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BB$3,$H395/$G395,$H395-SUM($I395:BA395)))","v":0},{"$f":"IF(OR(BC$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BC$3,$H395/$G395,$H395-SUM($I395:BB395)))","v":0},{"$f":"IF(OR(BD$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BD$3,$H395/$G395,$H395-SUM($I395:BC395)))","v":0},{"$f":"IF(OR(BE$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BE$3,$H395/$G395,$H395-SUM($I395:BD395)))","v":0},{"$f":"IF(OR(BF$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BF$3,$H395/$G395,$H395-SUM($I395:BE395)))","v":0},{"$f":"IF(OR(BG$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BG$3,$H395/$G395,$H395-SUM($I395:BF395)))","v":0},{"$f":"IF(OR(BH$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BH$3,$H395/$G395,$H395-SUM($I395:BG395)))","v":0},{"$f":"IF(OR(BI$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BI$3,$H395/$G395,$H395-SUM($I395:BH395)))","v":0},{"$f":"IF(OR(BJ$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BJ$3,$H395/$G395,$H395-SUM($I395:BI395)))","v":0},{"$f":"IF(OR(BK$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BK$3,$H395/$G395,$H395-SUM($I395:BJ395)))","v":0},{"$f":"IF(OR(BL$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BL$3,$H395/$G395,$H395-SUM($I395:BK395)))","v":0},{"$f":"IF(OR(BM$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BM$3,$H395/$G395,$H395-SUM($I395:BL395)))","v":0},{"$f":"IF(OR(BN$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BN$3,$H395/$G395,$H395-SUM($I395:BM395)))","v":0},{"$f":"IF(OR(BO$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BO$3,$H395/$G395,$H395-SUM($I395:BN395)))","v":0},{"$f":"IF(OR(BP$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BP$3,$H395/$G395,$H395-SUM($I395:BO395)))","v":0},{"$f":"IF(OR(BQ$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BQ$3,$H395/$G395,$H395-SUM($I395:BP395)))","v":0},{"$f":"IF(OR(BR$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BR$3,$H395/$G395,$H395-SUM($I395:BQ395)))","v":0},{"$f":"IF(OR(BS$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BS$3,$H395/$G395,$H395-SUM($I395:BR395)))","v":0},{"$f":"IF(OR(BT$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BT$3,$H395/$G395,$H395-SUM($I395:BS395)))","v":0},{"$f":"IF(OR(BU$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BU$3,$H395/$G395,$H395-SUM($I395:BT395)))","v":0},{"$f":"IF(OR(BV$3<=$D395,$G395=\"n/a\"),0,IF(SUM($D395,$G395)>BV$3,$H395/$G395,$H395-SUM($I395:BU395)))","v":0},{"$f":"IF(OR(ROUND(H395-SUM($J395:$BV395),2)=0,G395=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A388)","v":15},{"$f":"J394","v":11.885999999999999},null,{"$f":"IF(OR(J$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>J$3,$H396/$G396,$H396-SUM($I396:I396)))","v":0},{"$f":"IF(OR(K$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>K$3,$H396/$G396,$H396-SUM($I396:J396)))","v":0.79239999999999999},{"$f":"IF(OR(L$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>L$3,$H396/$G396,$H396-SUM($I396:K396)))","v":0.79239999999999999},{"$f":"IF(OR(M$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>M$3,$H396/$G396,$H396-SUM($I396:L396)))","v":0.79239999999999999},{"$f":"IF(OR(N$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>N$3,$H396/$G396,$H396-SUM($I396:M396)))","v":0.79239999999999999},{"$f":"IF(OR(O$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>O$3,$H396/$G396,$H396-SUM($I396:N396)))","v":0.79239999999999999},{"$f":"IF(OR(P$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>P$3,$H396/$G396,$H396-SUM($I396:O396)))","v":0.79239999999999999},{"$f":"IF(OR(Q$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>Q$3,$H396/$G396,$H396-SUM($I396:P396)))","v":0.79239999999999999},{"$f":"IF(OR(R$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>R$3,$H396/$G396,$H396-SUM($I396:Q396)))","v":0.79239999999999999},{"$f":"IF(OR(S$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>S$3,$H396/$G396,$H396-SUM($I396:R396)))","v":0.79239999999999999},{"$f":"IF(OR(T$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>T$3,$H396/$G396,$H396-SUM($I396:S396)))","v":0.79239999999999999},{"$f":"IF(OR(U$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>U$3,$H396/$G396,$H396-SUM($I396:T396)))","v":0.79239999999999999},{"$f":"IF(OR(V$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>V$3,$H396/$G396,$H396-SUM($I396:U396)))","v":0.79239999999999999},{"$f":"IF(OR(W$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>W$3,$H396/$G396,$H396-SUM($I396:V396)))","v":0.79239999999999999},{"$f":"IF(OR(X$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>X$3,$H396/$G396,$H396-SUM($I396:W396)))","v":0.79239999999999999},{"$f":"IF(OR(Y$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>Y$3,$H396/$G396,$H396-SUM($I396:X396)))","v":0.79239999999999888},{"$f":"IF(OR(Z$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>Z$3,$H396/$G396,$H396-SUM($I396:Y396)))","v":0},{"$f":"IF(OR(AA$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AA$3,$H396/$G396,$H396-SUM($I396:Z396)))","v":0},{"$f":"IF(OR(AB$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AB$3,$H396/$G396,$H396-SUM($I396:AA396)))","v":0},{"$f":"IF(OR(AC$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AC$3,$H396/$G396,$H396-SUM($I396:AB396)))","v":0},{"$f":"IF(OR(AD$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AD$3,$H396/$G396,$H396-SUM($I396:AC396)))","v":0},{"$f":"IF(OR(AE$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AE$3,$H396/$G396,$H396-SUM($I396:AD396)))","v":0},{"$f":"IF(OR(AF$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AF$3,$H396/$G396,$H396-SUM($I396:AE396)))","v":0},{"$f":"IF(OR(AG$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AG$3,$H396/$G396,$H396-SUM($I396:AF396)))","v":0},{"$f":"IF(OR(AH$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AH$3,$H396/$G396,$H396-SUM($I396:AG396)))","v":0},{"$f":"IF(OR(AI$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AI$3,$H396/$G396,$H396-SUM($I396:AH396)))","v":0},{"$f":"IF(OR(AJ$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AJ$3,$H396/$G396,$H396-SUM($I396:AI396)))","v":0},{"$f":"IF(OR(AK$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AK$3,$H396/$G396,$H396-SUM($I396:AJ396)))","v":0},{"$f":"IF(OR(AL$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AL$3,$H396/$G396,$H396-SUM($I396:AK396)))","v":0},{"$f":"IF(OR(AM$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AM$3,$H396/$G396,$H396-SUM($I396:AL396)))","v":0},{"$f":"IF(OR(AN$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AN$3,$H396/$G396,$H396-SUM($I396:AM396)))","v":0},{"$f":"IF(OR(AO$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AO$3,$H396/$G396,$H396-SUM($I396:AN396)))","v":0},{"$f":"IF(OR(AP$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AP$3,$H396/$G396,$H396-SUM($I396:AO396)))","v":0},{"$f":"IF(OR(AQ$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AQ$3,$H396/$G396,$H396-SUM($I396:AP396)))","v":0},{"$f":"IF(OR(AR$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AR$3,$H396/$G396,$H396-SUM($I396:AQ396)))","v":0},{"$f":"IF(OR(AS$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AS$3,$H396/$G396,$H396-SUM($I396:AR396)))","v":0},{"$f":"IF(OR(AT$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AT$3,$H396/$G396,$H396-SUM($I396:AS396)))","v":0},{"$f":"IF(OR(AU$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AU$3,$H396/$G396,$H396-SUM($I396:AT396)))","v":0},{"$f":"IF(OR(AV$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AV$3,$H396/$G396,$H396-SUM($I396:AU396)))","v":0},{"$f":"IF(OR(AW$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AW$3,$H396/$G396,$H396-SUM($I396:AV396)))","v":0},{"$f":"IF(OR(AX$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AX$3,$H396/$G396,$H396-SUM($I396:AW396)))","v":0},{"$f":"IF(OR(AY$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AY$3,$H396/$G396,$H396-SUM($I396:AX396)))","v":0},{"$f":"IF(OR(AZ$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>AZ$3,$H396/$G396,$H396-SUM($I396:AY396)))","v":0},{"$f":"IF(OR(BA$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BA$3,$H396/$G396,$H396-SUM($I396:AZ396)))","v":0},{"$f":"IF(OR(BB$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BB$3,$H396/$G396,$H396-SUM($I396:BA396)))","v":0},{"$f":"IF(OR(BC$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BC$3,$H396/$G396,$H396-SUM($I396:BB396)))","v":0},{"$f":"IF(OR(BD$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BD$3,$H396/$G396,$H396-SUM($I396:BC396)))","v":0},{"$f":"IF(OR(BE$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BE$3,$H396/$G396,$H396-SUM($I396:BD396)))","v":0},{"$f":"IF(OR(BF$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BF$3,$H396/$G396,$H396-SUM($I396:BE396)))","v":0},{"$f":"IF(OR(BG$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BG$3,$H396/$G396,$H396-SUM($I396:BF396)))","v":0},{"$f":"IF(OR(BH$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BH$3,$H396/$G396,$H396-SUM($I396:BG396)))","v":0},{"$f":"IF(OR(BI$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BI$3,$H396/$G396,$H396-SUM($I396:BH396)))","v":0},{"$f":"IF(OR(BJ$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BJ$3,$H396/$G396,$H396-SUM($I396:BI396)))","v":0},{"$f":"IF(OR(BK$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BK$3,$H396/$G396,$H396-SUM($I396:BJ396)))","v":0},{"$f":"IF(OR(BL$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BL$3,$H396/$G396,$H396-SUM($I396:BK396)))","v":0},{"$f":"IF(OR(BM$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BM$3,$H396/$G396,$H396-SUM($I396:BL396)))","v":0},{"$f":"IF(OR(BN$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BN$3,$H396/$G396,$H396-SUM($I396:BM396)))","v":0},{"$f":"IF(OR(BO$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BO$3,$H396/$G396,$H396-SUM($I396:BN396)))","v":0},{"$f":"IF(OR(BP$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BP$3,$H396/$G396,$H396-SUM($I396:BO396)))","v":0},{"$f":"IF(OR(BQ$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BQ$3,$H396/$G396,$H396-SUM($I396:BP396)))","v":0},{"$f":"IF(OR(BR$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BR$3,$H396/$G396,$H396-SUM($I396:BQ396)))","v":0},{"$f":"IF(OR(BS$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BS$3,$H396/$G396,$H396-SUM($I396:BR396)))","v":0},{"$f":"IF(OR(BT$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BT$3,$H396/$G396,$H396-SUM($I396:BS396)))","v":0},{"$f":"IF(OR(BU$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BU$3,$H396/$G396,$H396-SUM($I396:BT396)))","v":0},{"$f":"IF(OR(BV$3<=$D396,$G396=\"n/a\"),0,IF(SUM($D396,$G396)>BV$3,$H396/$G396,$H396-SUM($I396:BU396)))","v":0},{"$f":"IF(OR(ROUND(H396-SUM($J396:$BV396),2)=0,G396=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D396+1","v":2012},"Nominal",null,{"$f":"G396","v":15},{"$f":"K394","v":9.2780000000000005},null,{"$f":"IF(OR(J$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>J$3,$H397/$G397,$H397-SUM($I397:I397)))","v":0},{"$f":"IF(OR(K$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>K$3,$H397/$G397,$H397-SUM($I397:J397)))","v":0},{"$f":"IF(OR(L$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>L$3,$H397/$G397,$H397-SUM($I397:K397)))","v":0.61853333333333338},{"$f":"IF(OR(M$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>M$3,$H397/$G397,$H397-SUM($I397:L397)))","v":0.61853333333333338},{"$f":"IF(OR(N$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>N$3,$H397/$G397,$H397-SUM($I397:M397)))","v":0.61853333333333338},{"$f":"IF(OR(O$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>O$3,$H397/$G397,$H397-SUM($I397:N397)))","v":0.61853333333333338},{"$f":"IF(OR(P$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>P$3,$H397/$G397,$H397-SUM($I397:O397)))","v":0.61853333333333338},{"$f":"IF(OR(Q$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>Q$3,$H397/$G397,$H397-SUM($I397:P397)))","v":0.61853333333333338},{"$f":"IF(OR(R$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>R$3,$H397/$G397,$H397-SUM($I397:Q397)))","v":0.61853333333333338},{"$f":"IF(OR(S$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>S$3,$H397/$G397,$H397-SUM($I397:R397)))","v":0.61853333333333338},{"$f":"IF(OR(T$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>T$3,$H397/$G397,$H397-SUM($I397:S397)))","v":0.61853333333333338},{"$f":"IF(OR(U$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>U$3,$H397/$G397,$H397-SUM($I397:T397)))","v":0.61853333333333338},{"$f":"IF(OR(V$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>V$3,$H397/$G397,$H397-SUM($I397:U397)))","v":0.61853333333333338},{"$f":"IF(OR(W$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>W$3,$H397/$G397,$H397-SUM($I397:V397)))","v":0.61853333333333338},{"$f":"IF(OR(X$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>X$3,$H397/$G397,$H397-SUM($I397:W397)))","v":0.61853333333333338},{"$f":"IF(OR(Y$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>Y$3,$H397/$G397,$H397-SUM($I397:X397)))","v":0.61853333333333338},{"$f":"IF(OR(Z$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>Z$3,$H397/$G397,$H397-SUM($I397:Y397)))","v":0.61853333333333183},{"$f":"IF(OR(AA$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AA$3,$H397/$G397,$H397-SUM($I397:Z397)))","v":0},{"$f":"IF(OR(AB$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AB$3,$H397/$G397,$H397-SUM($I397:AA397)))","v":0},{"$f":"IF(OR(AC$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AC$3,$H397/$G397,$H397-SUM($I397:AB397)))","v":0},{"$f":"IF(OR(AD$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AD$3,$H397/$G397,$H397-SUM($I397:AC397)))","v":0},{"$f":"IF(OR(AE$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AE$3,$H397/$G397,$H397-SUM($I397:AD397)))","v":0},{"$f":"IF(OR(AF$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AF$3,$H397/$G397,$H397-SUM($I397:AE397)))","v":0},{"$f":"IF(OR(AG$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AG$3,$H397/$G397,$H397-SUM($I397:AF397)))","v":0},{"$f":"IF(OR(AH$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AH$3,$H397/$G397,$H397-SUM($I397:AG397)))","v":0},{"$f":"IF(OR(AI$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AI$3,$H397/$G397,$H397-SUM($I397:AH397)))","v":0},{"$f":"IF(OR(AJ$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AJ$3,$H397/$G397,$H397-SUM($I397:AI397)))","v":0},{"$f":"IF(OR(AK$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AK$3,$H397/$G397,$H397-SUM($I397:AJ397)))","v":0},{"$f":"IF(OR(AL$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AL$3,$H397/$G397,$H397-SUM($I397:AK397)))","v":0},{"$f":"IF(OR(AM$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AM$3,$H397/$G397,$H397-SUM($I397:AL397)))","v":0},{"$f":"IF(OR(AN$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AN$3,$H397/$G397,$H397-SUM($I397:AM397)))","v":0},{"$f":"IF(OR(AO$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AO$3,$H397/$G397,$H397-SUM($I397:AN397)))","v":0},{"$f":"IF(OR(AP$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AP$3,$H397/$G397,$H397-SUM($I397:AO397)))","v":0},{"$f":"IF(OR(AQ$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AQ$3,$H397/$G397,$H397-SUM($I397:AP397)))","v":0},{"$f":"IF(OR(AR$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AR$3,$H397/$G397,$H397-SUM($I397:AQ397)))","v":0},{"$f":"IF(OR(AS$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AS$3,$H397/$G397,$H397-SUM($I397:AR397)))","v":0},{"$f":"IF(OR(AT$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AT$3,$H397/$G397,$H397-SUM($I397:AS397)))","v":0},{"$f":"IF(OR(AU$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AU$3,$H397/$G397,$H397-SUM($I397:AT397)))","v":0},{"$f":"IF(OR(AV$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AV$3,$H397/$G397,$H397-SUM($I397:AU397)))","v":0},{"$f":"IF(OR(AW$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AW$3,$H397/$G397,$H397-SUM($I397:AV397)))","v":0},{"$f":"IF(OR(AX$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AX$3,$H397/$G397,$H397-SUM($I397:AW397)))","v":0},{"$f":"IF(OR(AY$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AY$3,$H397/$G397,$H397-SUM($I397:AX397)))","v":0},{"$f":"IF(OR(AZ$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>AZ$3,$H397/$G397,$H397-SUM($I397:AY397)))","v":0},{"$f":"IF(OR(BA$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BA$3,$H397/$G397,$H397-SUM($I397:AZ397)))","v":0},{"$f":"IF(OR(BB$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BB$3,$H397/$G397,$H397-SUM($I397:BA397)))","v":0},{"$f":"IF(OR(BC$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BC$3,$H397/$G397,$H397-SUM($I397:BB397)))","v":0},{"$f":"IF(OR(BD$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BD$3,$H397/$G397,$H397-SUM($I397:BC397)))","v":0},{"$f":"IF(OR(BE$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BE$3,$H397/$G397,$H397-SUM($I397:BD397)))","v":0},{"$f":"IF(OR(BF$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BF$3,$H397/$G397,$H397-SUM($I397:BE397)))","v":0},{"$f":"IF(OR(BG$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BG$3,$H397/$G397,$H397-SUM($I397:BF397)))","v":0},{"$f":"IF(OR(BH$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BH$3,$H397/$G397,$H397-SUM($I397:BG397)))","v":0},{"$f":"IF(OR(BI$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BI$3,$H397/$G397,$H397-SUM($I397:BH397)))","v":0},{"$f":"IF(OR(BJ$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BJ$3,$H397/$G397,$H397-SUM($I397:BI397)))","v":0},{"$f":"IF(OR(BK$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BK$3,$H397/$G397,$H397-SUM($I397:BJ397)))","v":0},{"$f":"IF(OR(BL$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BL$3,$H397/$G397,$H397-SUM($I397:BK397)))","v":0},{"$f":"IF(OR(BM$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BM$3,$H397/$G397,$H397-SUM($I397:BL397)))","v":0},{"$f":"IF(OR(BN$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BN$3,$H397/$G397,$H397-SUM($I397:BM397)))","v":0},{"$f":"IF(OR(BO$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BO$3,$H397/$G397,$H397-SUM($I397:BN397)))","v":0},{"$f":"IF(OR(BP$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BP$3,$H397/$G397,$H397-SUM($I397:BO397)))","v":0},{"$f":"IF(OR(BQ$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BQ$3,$H397/$G397,$H397-SUM($I397:BP397)))","v":0},{"$f":"IF(OR(BR$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BR$3,$H397/$G397,$H397-SUM($I397:BQ397)))","v":0},{"$f":"IF(OR(BS$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BS$3,$H397/$G397,$H397-SUM($I397:BR397)))","v":0},{"$f":"IF(OR(BT$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BT$3,$H397/$G397,$H397-SUM($I397:BS397)))","v":0},{"$f":"IF(OR(BU$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BU$3,$H397/$G397,$H397-SUM($I397:BT397)))","v":0},{"$f":"IF(OR(BV$3<=$D397,$G397=\"n/a\"),0,IF(SUM($D397,$G397)>BV$3,$H397/$G397,$H397-SUM($I397:BU397)))","v":0},{"$f":"IF(OR(ROUND(H397-SUM($J397:$BV397),2)=0,G397=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D397+1","v":2013},"Nominal",null,{"$f":"G397","v":15},{"$f":"L394","v":12.183},null,{"$f":"IF(OR(J$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>J$3,$H398/$G398,$H398-SUM($I398:I398)))","v":0},{"$f":"IF(OR(K$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>K$3,$H398/$G398,$H398-SUM($I398:J398)))","v":0},{"$f":"IF(OR(L$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>L$3,$H398/$G398,$H398-SUM($I398:K398)))","v":0},{"$f":"IF(OR(M$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>M$3,$H398/$G398,$H398-SUM($I398:L398)))","v":0.81220000000000003},{"$f":"IF(OR(N$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>N$3,$H398/$G398,$H398-SUM($I398:M398)))","v":0.81220000000000003},{"$f":"IF(OR(O$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>O$3,$H398/$G398,$H398-SUM($I398:N398)))","v":0.81220000000000003},{"$f":"IF(OR(P$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>P$3,$H398/$G398,$H398-SUM($I398:O398)))","v":0.81220000000000003},{"$f":"IF(OR(Q$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>Q$3,$H398/$G398,$H398-SUM($I398:P398)))","v":0.81220000000000003},{"$f":"IF(OR(R$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>R$3,$H398/$G398,$H398-SUM($I398:Q398)))","v":0.81220000000000003},{"$f":"IF(OR(S$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>S$3,$H398/$G398,$H398-SUM($I398:R398)))","v":0.81220000000000003},{"$f":"IF(OR(T$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>T$3,$H398/$G398,$H398-SUM($I398:S398)))","v":0.81220000000000003},{"$f":"IF(OR(U$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>U$3,$H398/$G398,$H398-SUM($I398:T398)))","v":0.81220000000000003},{"$f":"IF(OR(V$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>V$3,$H398/$G398,$H398-SUM($I398:U398)))","v":0.81220000000000003},{"$f":"IF(OR(W$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>W$3,$H398/$G398,$H398-SUM($I398:V398)))","v":0.81220000000000003},{"$f":"IF(OR(X$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>X$3,$H398/$G398,$H398-SUM($I398:W398)))","v":0.81220000000000003},{"$f":"IF(OR(Y$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>Y$3,$H398/$G398,$H398-SUM($I398:X398)))","v":0.81220000000000003},{"$f":"IF(OR(Z$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>Z$3,$H398/$G398,$H398-SUM($I398:Y398)))","v":0.81220000000000003},{"$f":"IF(OR(AA$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AA$3,$H398/$G398,$H398-SUM($I398:Z398)))","v":0.81219999999999715},{"$f":"IF(OR(AB$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AB$3,$H398/$G398,$H398-SUM($I398:AA398)))","v":0},{"$f":"IF(OR(AC$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AC$3,$H398/$G398,$H398-SUM($I398:AB398)))","v":0},{"$f":"IF(OR(AD$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AD$3,$H398/$G398,$H398-SUM($I398:AC398)))","v":0},{"$f":"IF(OR(AE$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AE$3,$H398/$G398,$H398-SUM($I398:AD398)))","v":0},{"$f":"IF(OR(AF$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AF$3,$H398/$G398,$H398-SUM($I398:AE398)))","v":0},{"$f":"IF(OR(AG$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AG$3,$H398/$G398,$H398-SUM($I398:AF398)))","v":0},{"$f":"IF(OR(AH$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AH$3,$H398/$G398,$H398-SUM($I398:AG398)))","v":0},{"$f":"IF(OR(AI$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AI$3,$H398/$G398,$H398-SUM($I398:AH398)))","v":0},{"$f":"IF(OR(AJ$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AJ$3,$H398/$G398,$H398-SUM($I398:AI398)))","v":0},{"$f":"IF(OR(AK$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AK$3,$H398/$G398,$H398-SUM($I398:AJ398)))","v":0},{"$f":"IF(OR(AL$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AL$3,$H398/$G398,$H398-SUM($I398:AK398)))","v":0},{"$f":"IF(OR(AM$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AM$3,$H398/$G398,$H398-SUM($I398:AL398)))","v":0},{"$f":"IF(OR(AN$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AN$3,$H398/$G398,$H398-SUM($I398:AM398)))","v":0},{"$f":"IF(OR(AO$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AO$3,$H398/$G398,$H398-SUM($I398:AN398)))","v":0},{"$f":"IF(OR(AP$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AP$3,$H398/$G398,$H398-SUM($I398:AO398)))","v":0},{"$f":"IF(OR(AQ$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AQ$3,$H398/$G398,$H398-SUM($I398:AP398)))","v":0},{"$f":"IF(OR(AR$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AR$3,$H398/$G398,$H398-SUM($I398:AQ398)))","v":0},{"$f":"IF(OR(AS$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AS$3,$H398/$G398,$H398-SUM($I398:AR398)))","v":0},{"$f":"IF(OR(AT$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AT$3,$H398/$G398,$H398-SUM($I398:AS398)))","v":0},{"$f":"IF(OR(AU$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AU$3,$H398/$G398,$H398-SUM($I398:AT398)))","v":0},{"$f":"IF(OR(AV$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AV$3,$H398/$G398,$H398-SUM($I398:AU398)))","v":0},{"$f":"IF(OR(AW$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AW$3,$H398/$G398,$H398-SUM($I398:AV398)))","v":0},{"$f":"IF(OR(AX$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AX$3,$H398/$G398,$H398-SUM($I398:AW398)))","v":0},{"$f":"IF(OR(AY$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AY$3,$H398/$G398,$H398-SUM($I398:AX398)))","v":0},{"$f":"IF(OR(AZ$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>AZ$3,$H398/$G398,$H398-SUM($I398:AY398)))","v":0},{"$f":"IF(OR(BA$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BA$3,$H398/$G398,$H398-SUM($I398:AZ398)))","v":0},{"$f":"IF(OR(BB$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BB$3,$H398/$G398,$H398-SUM($I398:BA398)))","v":0},{"$f":"IF(OR(BC$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BC$3,$H398/$G398,$H398-SUM($I398:BB398)))","v":0},{"$f":"IF(OR(BD$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BD$3,$H398/$G398,$H398-SUM($I398:BC398)))","v":0},{"$f":"IF(OR(BE$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BE$3,$H398/$G398,$H398-SUM($I398:BD398)))","v":0},{"$f":"IF(OR(BF$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BF$3,$H398/$G398,$H398-SUM($I398:BE398)))","v":0},{"$f":"IF(OR(BG$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BG$3,$H398/$G398,$H398-SUM($I398:BF398)))","v":0},{"$f":"IF(OR(BH$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BH$3,$H398/$G398,$H398-SUM($I398:BG398)))","v":0},{"$f":"IF(OR(BI$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BI$3,$H398/$G398,$H398-SUM($I398:BH398)))","v":0},{"$f":"IF(OR(BJ$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BJ$3,$H398/$G398,$H398-SUM($I398:BI398)))","v":0},{"$f":"IF(OR(BK$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BK$3,$H398/$G398,$H398-SUM($I398:BJ398)))","v":0},{"$f":"IF(OR(BL$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BL$3,$H398/$G398,$H398-SUM($I398:BK398)))","v":0},{"$f":"IF(OR(BM$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BM$3,$H398/$G398,$H398-SUM($I398:BL398)))","v":0},{"$f":"IF(OR(BN$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BN$3,$H398/$G398,$H398-SUM($I398:BM398)))","v":0},{"$f":"IF(OR(BO$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BO$3,$H398/$G398,$H398-SUM($I398:BN398)))","v":0},{"$f":"IF(OR(BP$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BP$3,$H398/$G398,$H398-SUM($I398:BO398)))","v":0},{"$f":"IF(OR(BQ$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BQ$3,$H398/$G398,$H398-SUM($I398:BP398)))","v":0},{"$f":"IF(OR(BR$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BR$3,$H398/$G398,$H398-SUM($I398:BQ398)))","v":0},{"$f":"IF(OR(BS$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BS$3,$H398/$G398,$H398-SUM($I398:BR398)))","v":0},{"$f":"IF(OR(BT$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BT$3,$H398/$G398,$H398-SUM($I398:BS398)))","v":0},{"$f":"IF(OR(BU$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BU$3,$H398/$G398,$H398-SUM($I398:BT398)))","v":0},{"$f":"IF(OR(BV$3<=$D398,$G398=\"n/a\"),0,IF(SUM($D398,$G398)>BV$3,$H398/$G398,$H398-SUM($I398:BU398)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G398","v":15},{"$f":"M394","v":12.750999999999999},null,{"$f":"IF(OR(J$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>J$3,$H399/$G399,$H399-SUM($I399:I399)))","v":0},{"$f":"IF(OR(K$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>K$3,$H399/$G399,$H399-SUM($I399:J399)))","v":0},{"$f":"IF(OR(L$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>L$3,$H399/$G399,$H399-SUM($I399:K399)))","v":0},{"$f":"IF(OR(M$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>M$3,$H399/$G399,$H399-SUM($I399:L399)))","v":0},{"$f":"IF(OR(N$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>N$3,$H399/$G399,$H399-SUM($I399:M399)))","v":0.85006666666666664},{"$f":"IF(OR(O$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>O$3,$H399/$G399,$H399-SUM($I399:N399)))","v":0.85006666666666664},{"$f":"IF(OR(P$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>P$3,$H399/$G399,$H399-SUM($I399:O399)))","v":0.85006666666666664},{"$f":"IF(OR(Q$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>Q$3,$H399/$G399,$H399-SUM($I399:P399)))","v":0.85006666666666664},{"$f":"IF(OR(R$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>R$3,$H399/$G399,$H399-SUM($I399:Q399)))","v":0.85006666666666664},{"$f":"IF(OR(S$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>S$3,$H399/$G399,$H399-SUM($I399:R399)))","v":0.85006666666666664},{"$f":"IF(OR(T$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>T$3,$H399/$G399,$H399-SUM($I399:S399)))","v":0.85006666666666664},{"$f":"IF(OR(U$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>U$3,$H399/$G399,$H399-SUM($I399:T399)))","v":0.85006666666666664},{"$f":"IF(OR(V$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>V$3,$H399/$G399,$H399-SUM($I399:U399)))","v":0.85006666666666664},{"$f":"IF(OR(W$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>W$3,$H399/$G399,$H399-SUM($I399:V399)))","v":0.85006666666666664},{"$f":"IF(OR(X$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>X$3,$H399/$G399,$H399-SUM($I399:W399)))","v":0.85006666666666664},{"$f":"IF(OR(Y$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>Y$3,$H399/$G399,$H399-SUM($I399:X399)))","v":0.85006666666666664},{"$f":"IF(OR(Z$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>Z$3,$H399/$G399,$H399-SUM($I399:Y399)))","v":0.85006666666666664},{"$f":"IF(OR(AA$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AA$3,$H399/$G399,$H399-SUM($I399:Z399)))","v":0.85006666666666664},{"$f":"IF(OR(AB$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AB$3,$H399/$G399,$H399-SUM($I399:AA399)))","v":0.85006666666666675},{"$f":"IF(OR(AC$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AC$3,$H399/$G399,$H399-SUM($I399:AB399)))","v":0},{"$f":"IF(OR(AD$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AD$3,$H399/$G399,$H399-SUM($I399:AC399)))","v":0},{"$f":"IF(OR(AE$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AE$3,$H399/$G399,$H399-SUM($I399:AD399)))","v":0},{"$f":"IF(OR(AF$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AF$3,$H399/$G399,$H399-SUM($I399:AE399)))","v":0},{"$f":"IF(OR(AG$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AG$3,$H399/$G399,$H399-SUM($I399:AF399)))","v":0},{"$f":"IF(OR(AH$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AH$3,$H399/$G399,$H399-SUM($I399:AG399)))","v":0},{"$f":"IF(OR(AI$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AI$3,$H399/$G399,$H399-SUM($I399:AH399)))","v":0},{"$f":"IF(OR(AJ$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AJ$3,$H399/$G399,$H399-SUM($I399:AI399)))","v":0},{"$f":"IF(OR(AK$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AK$3,$H399/$G399,$H399-SUM($I399:AJ399)))","v":0},{"$f":"IF(OR(AL$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AL$3,$H399/$G399,$H399-SUM($I399:AK399)))","v":0},{"$f":"IF(OR(AM$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AM$3,$H399/$G399,$H399-SUM($I399:AL399)))","v":0},{"$f":"IF(OR(AN$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AN$3,$H399/$G399,$H399-SUM($I399:AM399)))","v":0},{"$f":"IF(OR(AO$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AO$3,$H399/$G399,$H399-SUM($I399:AN399)))","v":0},{"$f":"IF(OR(AP$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AP$3,$H399/$G399,$H399-SUM($I399:AO399)))","v":0},{"$f":"IF(OR(AQ$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AQ$3,$H399/$G399,$H399-SUM($I399:AP399)))","v":0},{"$f":"IF(OR(AR$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AR$3,$H399/$G399,$H399-SUM($I399:AQ399)))","v":0},{"$f":"IF(OR(AS$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AS$3,$H399/$G399,$H399-SUM($I399:AR399)))","v":0},{"$f":"IF(OR(AT$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AT$3,$H399/$G399,$H399-SUM($I399:AS399)))","v":0},{"$f":"IF(OR(AU$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AU$3,$H399/$G399,$H399-SUM($I399:AT399)))","v":0},{"$f":"IF(OR(AV$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AV$3,$H399/$G399,$H399-SUM($I399:AU399)))","v":0},{"$f":"IF(OR(AW$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AW$3,$H399/$G399,$H399-SUM($I399:AV399)))","v":0},{"$f":"IF(OR(AX$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AX$3,$H399/$G399,$H399-SUM($I399:AW399)))","v":0},{"$f":"IF(OR(AY$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AY$3,$H399/$G399,$H399-SUM($I399:AX399)))","v":0},{"$f":"IF(OR(AZ$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>AZ$3,$H399/$G399,$H399-SUM($I399:AY399)))","v":0},{"$f":"IF(OR(BA$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BA$3,$H399/$G399,$H399-SUM($I399:AZ399)))","v":0},{"$f":"IF(OR(BB$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BB$3,$H399/$G399,$H399-SUM($I399:BA399)))","v":0},{"$f":"IF(OR(BC$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BC$3,$H399/$G399,$H399-SUM($I399:BB399)))","v":0},{"$f":"IF(OR(BD$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BD$3,$H399/$G399,$H399-SUM($I399:BC399)))","v":0},{"$f":"IF(OR(BE$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BE$3,$H399/$G399,$H399-SUM($I399:BD399)))","v":0},{"$f":"IF(OR(BF$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BF$3,$H399/$G399,$H399-SUM($I399:BE399)))","v":0},{"$f":"IF(OR(BG$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BG$3,$H399/$G399,$H399-SUM($I399:BF399)))","v":0},{"$f":"IF(OR(BH$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BH$3,$H399/$G399,$H399-SUM($I399:BG399)))","v":0},{"$f":"IF(OR(BI$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BI$3,$H399/$G399,$H399-SUM($I399:BH399)))","v":0},{"$f":"IF(OR(BJ$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BJ$3,$H399/$G399,$H399-SUM($I399:BI399)))","v":0},{"$f":"IF(OR(BK$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BK$3,$H399/$G399,$H399-SUM($I399:BJ399)))","v":0},{"$f":"IF(OR(BL$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BL$3,$H399/$G399,$H399-SUM($I399:BK399)))","v":0},{"$f":"IF(OR(BM$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BM$3,$H399/$G399,$H399-SUM($I399:BL399)))","v":0},{"$f":"IF(OR(BN$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BN$3,$H399/$G399,$H399-SUM($I399:BM399)))","v":0},{"$f":"IF(OR(BO$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BO$3,$H399/$G399,$H399-SUM($I399:BN399)))","v":0},{"$f":"IF(OR(BP$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BP$3,$H399/$G399,$H399-SUM($I399:BO399)))","v":0},{"$f":"IF(OR(BQ$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BQ$3,$H399/$G399,$H399-SUM($I399:BP399)))","v":0},{"$f":"IF(OR(BR$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BR$3,$H399/$G399,$H399-SUM($I399:BQ399)))","v":0},{"$f":"IF(OR(BS$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BS$3,$H399/$G399,$H399-SUM($I399:BR399)))","v":0},{"$f":"IF(OR(BT$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BT$3,$H399/$G399,$H399-SUM($I399:BS399)))","v":0},{"$f":"IF(OR(BU$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BU$3,$H399/$G399,$H399-SUM($I399:BT399)))","v":0},{"$f":"IF(OR(BV$3<=$D399,$G399=\"n/a\"),0,IF(SUM($D399,$G399)>BV$3,$H399/$G399,$H399-SUM($I399:BU399)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G399","v":15},{"$f":"N394","v":25.750692136916392},null,{"$f":"IF(OR(J$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>J$3,$H400/$G400,$H400-SUM($I400:I400)))","v":0},{"$f":"IF(OR(K$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>K$3,$H400/$G400,$H400-SUM($I400:J400)))","v":0},{"$f":"IF(OR(L$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>L$3,$H400/$G400,$H400-SUM($I400:K400)))","v":0},{"$f":"IF(OR(M$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>M$3,$H400/$G400,$H400-SUM($I400:L400)))","v":0},{"$f":"IF(OR(N$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>N$3,$H400/$G400,$H400-SUM($I400:M400)))","v":0},{"$f":"IF(OR(O$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>O$3,$H400/$G400,$H400-SUM($I400:N400)))","v":1.7167128091277595},{"$f":"IF(OR(P$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>P$3,$H400/$G400,$H400-SUM($I400:O400)))","v":1.7167128091277595},{"$f":"IF(OR(Q$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>Q$3,$H400/$G400,$H400-SUM($I400:P400)))","v":1.7167128091277595},{"$f":"IF(OR(R$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>R$3,$H400/$G400,$H400-SUM($I400:Q400)))","v":1.7167128091277595},{"$f":"IF(OR(S$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>S$3,$H400/$G400,$H400-SUM($I400:R400)))","v":1.7167128091277595},{"$f":"IF(OR(T$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>T$3,$H400/$G400,$H400-SUM($I400:S400)))","v":1.7167128091277595},{"$f":"IF(OR(U$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>U$3,$H400/$G400,$H400-SUM($I400:T400)))","v":1.7167128091277595},{"$f":"IF(OR(V$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>V$3,$H400/$G400,$H400-SUM($I400:U400)))","v":1.7167128091277595},{"$f":"IF(OR(W$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>W$3,$H400/$G400,$H400-SUM($I400:V400)))","v":1.7167128091277595},{"$f":"IF(OR(X$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>X$3,$H400/$G400,$H400-SUM($I400:W400)))","v":1.7167128091277595},{"$f":"IF(OR(Y$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>Y$3,$H400/$G400,$H400-SUM($I400:X400)))","v":1.7167128091277595},{"$f":"IF(OR(Z$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>Z$3,$H400/$G400,$H400-SUM($I400:Y400)))","v":1.7167128091277595},{"$f":"IF(OR(AA$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AA$3,$H400/$G400,$H400-SUM($I400:Z400)))","v":1.7167128091277595},{"$f":"IF(OR(AB$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AB$3,$H400/$G400,$H400-SUM($I400:AA400)))","v":1.7167128091277595},{"$f":"IF(OR(AC$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AC$3,$H400/$G400,$H400-SUM($I400:AB400)))","v":1.7167128091277597},{"$f":"IF(OR(AD$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AD$3,$H400/$G400,$H400-SUM($I400:AC400)))","v":0},{"$f":"IF(OR(AE$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AE$3,$H400/$G400,$H400-SUM($I400:AD400)))","v":0},{"$f":"IF(OR(AF$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AF$3,$H400/$G400,$H400-SUM($I400:AE400)))","v":0},{"$f":"IF(OR(AG$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AG$3,$H400/$G400,$H400-SUM($I400:AF400)))","v":0},{"$f":"IF(OR(AH$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AH$3,$H400/$G400,$H400-SUM($I400:AG400)))","v":0},{"$f":"IF(OR(AI$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AI$3,$H400/$G400,$H400-SUM($I400:AH400)))","v":0},{"$f":"IF(OR(AJ$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AJ$3,$H400/$G400,$H400-SUM($I400:AI400)))","v":0},{"$f":"IF(OR(AK$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AK$3,$H400/$G400,$H400-SUM($I400:AJ400)))","v":0},{"$f":"IF(OR(AL$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AL$3,$H400/$G400,$H400-SUM($I400:AK400)))","v":0},{"$f":"IF(OR(AM$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AM$3,$H400/$G400,$H400-SUM($I400:AL400)))","v":0},{"$f":"IF(OR(AN$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AN$3,$H400/$G400,$H400-SUM($I400:AM400)))","v":0},{"$f":"IF(OR(AO$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AO$3,$H400/$G400,$H400-SUM($I400:AN400)))","v":0},{"$f":"IF(OR(AP$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AP$3,$H400/$G400,$H400-SUM($I400:AO400)))","v":0},{"$f":"IF(OR(AQ$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AQ$3,$H400/$G400,$H400-SUM($I400:AP400)))","v":0},{"$f":"IF(OR(AR$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AR$3,$H400/$G400,$H400-SUM($I400:AQ400)))","v":0},{"$f":"IF(OR(AS$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AS$3,$H400/$G400,$H400-SUM($I400:AR400)))","v":0},{"$f":"IF(OR(AT$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AT$3,$H400/$G400,$H400-SUM($I400:AS400)))","v":0},{"$f":"IF(OR(AU$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AU$3,$H400/$G400,$H400-SUM($I400:AT400)))","v":0},{"$f":"IF(OR(AV$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AV$3,$H400/$G400,$H400-SUM($I400:AU400)))","v":0},{"$f":"IF(OR(AW$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AW$3,$H400/$G400,$H400-SUM($I400:AV400)))","v":0},{"$f":"IF(OR(AX$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AX$3,$H400/$G400,$H400-SUM($I400:AW400)))","v":0},{"$f":"IF(OR(AY$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AY$3,$H400/$G400,$H400-SUM($I400:AX400)))","v":0},{"$f":"IF(OR(AZ$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>AZ$3,$H400/$G400,$H400-SUM($I400:AY400)))","v":0},{"$f":"IF(OR(BA$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BA$3,$H400/$G400,$H400-SUM($I400:AZ400)))","v":0},{"$f":"IF(OR(BB$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BB$3,$H400/$G400,$H400-SUM($I400:BA400)))","v":0},{"$f":"IF(OR(BC$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BC$3,$H400/$G400,$H400-SUM($I400:BB400)))","v":0},{"$f":"IF(OR(BD$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BD$3,$H400/$G400,$H400-SUM($I400:BC400)))","v":0},{"$f":"IF(OR(BE$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BE$3,$H400/$G400,$H400-SUM($I400:BD400)))","v":0},{"$f":"IF(OR(BF$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BF$3,$H400/$G400,$H400-SUM($I400:BE400)))","v":0},{"$f":"IF(OR(BG$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BG$3,$H400/$G400,$H400-SUM($I400:BF400)))","v":0},{"$f":"IF(OR(BH$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BH$3,$H400/$G400,$H400-SUM($I400:BG400)))","v":0},{"$f":"IF(OR(BI$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BI$3,$H400/$G400,$H400-SUM($I400:BH400)))","v":0},{"$f":"IF(OR(BJ$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BJ$3,$H400/$G400,$H400-SUM($I400:BI400)))","v":0},{"$f":"IF(OR(BK$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BK$3,$H400/$G400,$H400-SUM($I400:BJ400)))","v":0},{"$f":"IF(OR(BL$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BL$3,$H400/$G400,$H400-SUM($I400:BK400)))","v":0},{"$f":"IF(OR(BM$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BM$3,$H400/$G400,$H400-SUM($I400:BL400)))","v":0},{"$f":"IF(OR(BN$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BN$3,$H400/$G400,$H400-SUM($I400:BM400)))","v":0},{"$f":"IF(OR(BO$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BO$3,$H400/$G400,$H400-SUM($I400:BN400)))","v":0},{"$f":"IF(OR(BP$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BP$3,$H400/$G400,$H400-SUM($I400:BO400)))","v":0},{"$f":"IF(OR(BQ$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BQ$3,$H400/$G400,$H400-SUM($I400:BP400)))","v":0},{"$f":"IF(OR(BR$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BR$3,$H400/$G400,$H400-SUM($I400:BQ400)))","v":0},{"$f":"IF(OR(BS$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BS$3,$H400/$G400,$H400-SUM($I400:BR400)))","v":0},{"$f":"IF(OR(BT$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BT$3,$H400/$G400,$H400-SUM($I400:BS400)))","v":0},{"$f":"IF(OR(BU$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BU$3,$H400/$G400,$H400-SUM($I400:BT400)))","v":0},{"$f":"IF(OR(BV$3<=$D400,$G400=\"n/a\"),0,IF(SUM($D400,$G400)>BV$3,$H400/$G400,$H400-SUM($I400:BU400)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A388)","v":15},{"$f":"O394","v":4.5774582404992366},null,{"$f":"IF(OR(J$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>J$3,$H401/$G401,$H401-SUM($I401:I401)))","v":0},{"$f":"IF(OR(K$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>K$3,$H401/$G401,$H401-SUM($I401:J401)))","v":0},{"$f":"IF(OR(L$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>L$3,$H401/$G401,$H401-SUM($I401:K401)))","v":0},{"$f":"IF(OR(M$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>M$3,$H401/$G401,$H401-SUM($I401:L401)))","v":0},{"$f":"IF(OR(N$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>N$3,$H401/$G401,$H401-SUM($I401:M401)))","v":0},{"$f":"IF(OR(O$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>O$3,$H401/$G401,$H401-SUM($I401:N401)))","v":0},{"$f":"IF(OR(P$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>P$3,$H401/$G401,$H401-SUM($I401:O401)))","v":0.3051638826999491},{"$f":"IF(OR(Q$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>Q$3,$H401/$G401,$H401-SUM($I401:P401)))","v":0.3051638826999491},{"$f":"IF(OR(R$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>R$3,$H401/$G401,$H401-SUM($I401:Q401)))","v":0.3051638826999491},{"$f":"IF(OR(S$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>S$3,$H401/$G401,$H401-SUM($I401:R401)))","v":0.3051638826999491},{"$f":"IF(OR(T$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>T$3,$H401/$G401,$H401-SUM($I401:S401)))","v":0.3051638826999491},{"$f":"IF(OR(U$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>U$3,$H401/$G401,$H401-SUM($I401:T401)))","v":0.3051638826999491},{"$f":"IF(OR(V$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>V$3,$H401/$G401,$H401-SUM($I401:U401)))","v":0.3051638826999491},{"$f":"IF(OR(W$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>W$3,$H401/$G401,$H401-SUM($I401:V401)))","v":0.3051638826999491},{"$f":"IF(OR(X$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>X$3,$H401/$G401,$H401-SUM($I401:W401)))","v":0.3051638826999491},{"$f":"IF(OR(Y$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>Y$3,$H401/$G401,$H401-SUM($I401:X401)))","v":0.3051638826999491},{"$f":"IF(OR(Z$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>Z$3,$H401/$G401,$H401-SUM($I401:Y401)))","v":0.3051638826999491},{"$f":"IF(OR(AA$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AA$3,$H401/$G401,$H401-SUM($I401:Z401)))","v":0.3051638826999491},{"$f":"IF(OR(AB$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AB$3,$H401/$G401,$H401-SUM($I401:AA401)))","v":0.3051638826999491},{"$f":"IF(OR(AC$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AC$3,$H401/$G401,$H401-SUM($I401:AB401)))","v":0.3051638826999491},{"$f":"IF(OR(AD$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AD$3,$H401/$G401,$H401-SUM($I401:AC401)))","v":0.30516388269994987},{"$f":"IF(OR(AE$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AE$3,$H401/$G401,$H401-SUM($I401:AD401)))","v":0},{"$f":"IF(OR(AF$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AF$3,$H401/$G401,$H401-SUM($I401:AE401)))","v":0},{"$f":"IF(OR(AG$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AG$3,$H401/$G401,$H401-SUM($I401:AF401)))","v":0},{"$f":"IF(OR(AH$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AH$3,$H401/$G401,$H401-SUM($I401:AG401)))","v":0},{"$f":"IF(OR(AI$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AI$3,$H401/$G401,$H401-SUM($I401:AH401)))","v":0},{"$f":"IF(OR(AJ$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AJ$3,$H401/$G401,$H401-SUM($I401:AI401)))","v":0},{"$f":"IF(OR(AK$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AK$3,$H401/$G401,$H401-SUM($I401:AJ401)))","v":0},{"$f":"IF(OR(AL$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AL$3,$H401/$G401,$H401-SUM($I401:AK401)))","v":0},{"$f":"IF(OR(AM$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AM$3,$H401/$G401,$H401-SUM($I401:AL401)))","v":0},{"$f":"IF(OR(AN$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AN$3,$H401/$G401,$H401-SUM($I401:AM401)))","v":0},{"$f":"IF(OR(AO$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AO$3,$H401/$G401,$H401-SUM($I401:AN401)))","v":0},{"$f":"IF(OR(AP$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AP$3,$H401/$G401,$H401-SUM($I401:AO401)))","v":0},{"$f":"IF(OR(AQ$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AQ$3,$H401/$G401,$H401-SUM($I401:AP401)))","v":0},{"$f":"IF(OR(AR$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AR$3,$H401/$G401,$H401-SUM($I401:AQ401)))","v":0},{"$f":"IF(OR(AS$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AS$3,$H401/$G401,$H401-SUM($I401:AR401)))","v":0},{"$f":"IF(OR(AT$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AT$3,$H401/$G401,$H401-SUM($I401:AS401)))","v":0},{"$f":"IF(OR(AU$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AU$3,$H401/$G401,$H401-SUM($I401:AT401)))","v":0},{"$f":"IF(OR(AV$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AV$3,$H401/$G401,$H401-SUM($I401:AU401)))","v":0},{"$f":"IF(OR(AW$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AW$3,$H401/$G401,$H401-SUM($I401:AV401)))","v":0},{"$f":"IF(OR(AX$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AX$3,$H401/$G401,$H401-SUM($I401:AW401)))","v":0},{"$f":"IF(OR(AY$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AY$3,$H401/$G401,$H401-SUM($I401:AX401)))","v":0},{"$f":"IF(OR(AZ$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>AZ$3,$H401/$G401,$H401-SUM($I401:AY401)))","v":0},{"$f":"IF(OR(BA$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BA$3,$H401/$G401,$H401-SUM($I401:AZ401)))","v":0},{"$f":"IF(OR(BB$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BB$3,$H401/$G401,$H401-SUM($I401:BA401)))","v":0},{"$f":"IF(OR(BC$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BC$3,$H401/$G401,$H401-SUM($I401:BB401)))","v":0},{"$f":"IF(OR(BD$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BD$3,$H401/$G401,$H401-SUM($I401:BC401)))","v":0},{"$f":"IF(OR(BE$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BE$3,$H401/$G401,$H401-SUM($I401:BD401)))","v":0},{"$f":"IF(OR(BF$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BF$3,$H401/$G401,$H401-SUM($I401:BE401)))","v":0},{"$f":"IF(OR(BG$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BG$3,$H401/$G401,$H401-SUM($I401:BF401)))","v":0},{"$f":"IF(OR(BH$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BH$3,$H401/$G401,$H401-SUM($I401:BG401)))","v":0},{"$f":"IF(OR(BI$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BI$3,$H401/$G401,$H401-SUM($I401:BH401)))","v":0},{"$f":"IF(OR(BJ$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BJ$3,$H401/$G401,$H401-SUM($I401:BI401)))","v":0},{"$f":"IF(OR(BK$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BK$3,$H401/$G401,$H401-SUM($I401:BJ401)))","v":0},{"$f":"IF(OR(BL$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BL$3,$H401/$G401,$H401-SUM($I401:BK401)))","v":0},{"$f":"IF(OR(BM$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BM$3,$H401/$G401,$H401-SUM($I401:BL401)))","v":0},{"$f":"IF(OR(BN$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BN$3,$H401/$G401,$H401-SUM($I401:BM401)))","v":0},{"$f":"IF(OR(BO$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BO$3,$H401/$G401,$H401-SUM($I401:BN401)))","v":0},{"$f":"IF(OR(BP$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BP$3,$H401/$G401,$H401-SUM($I401:BO401)))","v":0},{"$f":"IF(OR(BQ$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BQ$3,$H401/$G401,$H401-SUM($I401:BP401)))","v":0},{"$f":"IF(OR(BR$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BR$3,$H401/$G401,$H401-SUM($I401:BQ401)))","v":0},{"$f":"IF(OR(BS$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BS$3,$H401/$G401,$H401-SUM($I401:BR401)))","v":0},{"$f":"IF(OR(BT$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BT$3,$H401/$G401,$H401-SUM($I401:BS401)))","v":0},{"$f":"IF(OR(BU$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BU$3,$H401/$G401,$H401-SUM($I401:BT401)))","v":0},{"$f":"IF(OR(BV$3<=$D401,$G401=\"n/a\"),0,IF(SUM($D401,$G401)>BV$3,$H401/$G401,$H401-SUM($I401:BU401)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G401","v":15},{"$f":"P394","v":1.3181447316901105},null,{"$f":"IF(OR(J$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>J$3,$H402/$G402,$H402-SUM($I402:I402)))","v":0},{"$f":"IF(OR(K$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>K$3,$H402/$G402,$H402-SUM($I402:J402)))","v":0},{"$f":"IF(OR(L$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>L$3,$H402/$G402,$H402-SUM($I402:K402)))","v":0},{"$f":"IF(OR(M$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>M$3,$H402/$G402,$H402-SUM($I402:L402)))","v":0},{"$f":"IF(OR(N$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>N$3,$H402/$G402,$H402-SUM($I402:M402)))","v":0},{"$f":"IF(OR(O$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>O$3,$H402/$G402,$H402-SUM($I402:N402)))","v":0},{"$f":"IF(OR(P$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>P$3,$H402/$G402,$H402-SUM($I402:O402)))","v":0},{"$f":"IF(OR(Q$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>Q$3,$H402/$G402,$H402-SUM($I402:P402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(R$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>R$3,$H402/$G402,$H402-SUM($I402:Q402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(S$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>S$3,$H402/$G402,$H402-SUM($I402:R402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(T$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>T$3,$H402/$G402,$H402-SUM($I402:S402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(U$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>U$3,$H402/$G402,$H402-SUM($I402:T402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(V$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>V$3,$H402/$G402,$H402-SUM($I402:U402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(W$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>W$3,$H402/$G402,$H402-SUM($I402:V402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(X$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>X$3,$H402/$G402,$H402-SUM($I402:W402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(Y$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>Y$3,$H402/$G402,$H402-SUM($I402:X402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(Z$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>Z$3,$H402/$G402,$H402-SUM($I402:Y402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(AA$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AA$3,$H402/$G402,$H402-SUM($I402:Z402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(AB$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AB$3,$H402/$G402,$H402-SUM($I402:AA402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(AC$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AC$3,$H402/$G402,$H402-SUM($I402:AB402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(AD$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AD$3,$H402/$G402,$H402-SUM($I402:AC402)))","v":8.7876315446007366E-2},{"$f":"IF(OR(AE$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AE$3,$H402/$G402,$H402-SUM($I402:AD402)))","v":8.787631544600738E-2},{"$f":"IF(OR(AF$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AF$3,$H402/$G402,$H402-SUM($I402:AE402)))","v":0},{"$f":"IF(OR(AG$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AG$3,$H402/$G402,$H402-SUM($I402:AF402)))","v":0},{"$f":"IF(OR(AH$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AH$3,$H402/$G402,$H402-SUM($I402:AG402)))","v":0},{"$f":"IF(OR(AI$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AI$3,$H402/$G402,$H402-SUM($I402:AH402)))","v":0},{"$f":"IF(OR(AJ$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AJ$3,$H402/$G402,$H402-SUM($I402:AI402)))","v":0},{"$f":"IF(OR(AK$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AK$3,$H402/$G402,$H402-SUM($I402:AJ402)))","v":0},{"$f":"IF(OR(AL$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AL$3,$H402/$G402,$H402-SUM($I402:AK402)))","v":0},{"$f":"IF(OR(AM$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AM$3,$H402/$G402,$H402-SUM($I402:AL402)))","v":0},{"$f":"IF(OR(AN$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AN$3,$H402/$G402,$H402-SUM($I402:AM402)))","v":0},{"$f":"IF(OR(AO$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AO$3,$H402/$G402,$H402-SUM($I402:AN402)))","v":0},{"$f":"IF(OR(AP$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AP$3,$H402/$G402,$H402-SUM($I402:AO402)))","v":0},{"$f":"IF(OR(AQ$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AQ$3,$H402/$G402,$H402-SUM($I402:AP402)))","v":0},{"$f":"IF(OR(AR$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AR$3,$H402/$G402,$H402-SUM($I402:AQ402)))","v":0},{"$f":"IF(OR(AS$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AS$3,$H402/$G402,$H402-SUM($I402:AR402)))","v":0},{"$f":"IF(OR(AT$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AT$3,$H402/$G402,$H402-SUM($I402:AS402)))","v":0},{"$f":"IF(OR(AU$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AU$3,$H402/$G402,$H402-SUM($I402:AT402)))","v":0},{"$f":"IF(OR(AV$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AV$3,$H402/$G402,$H402-SUM($I402:AU402)))","v":0},{"$f":"IF(OR(AW$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AW$3,$H402/$G402,$H402-SUM($I402:AV402)))","v":0},{"$f":"IF(OR(AX$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AX$3,$H402/$G402,$H402-SUM($I402:AW402)))","v":0},{"$f":"IF(OR(AY$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AY$3,$H402/$G402,$H402-SUM($I402:AX402)))","v":0},{"$f":"IF(OR(AZ$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>AZ$3,$H402/$G402,$H402-SUM($I402:AY402)))","v":0},{"$f":"IF(OR(BA$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BA$3,$H402/$G402,$H402-SUM($I402:AZ402)))","v":0},{"$f":"IF(OR(BB$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BB$3,$H402/$G402,$H402-SUM($I402:BA402)))","v":0},{"$f":"IF(OR(BC$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BC$3,$H402/$G402,$H402-SUM($I402:BB402)))","v":0},{"$f":"IF(OR(BD$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BD$3,$H402/$G402,$H402-SUM($I402:BC402)))","v":0},{"$f":"IF(OR(BE$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BE$3,$H402/$G402,$H402-SUM($I402:BD402)))","v":0},{"$f":"IF(OR(BF$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BF$3,$H402/$G402,$H402-SUM($I402:BE402)))","v":0},{"$f":"IF(OR(BG$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BG$3,$H402/$G402,$H402-SUM($I402:BF402)))","v":0},{"$f":"IF(OR(BH$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BH$3,$H402/$G402,$H402-SUM($I402:BG402)))","v":0},{"$f":"IF(OR(BI$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BI$3,$H402/$G402,$H402-SUM($I402:BH402)))","v":0},{"$f":"IF(OR(BJ$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BJ$3,$H402/$G402,$H402-SUM($I402:BI402)))","v":0},{"$f":"IF(OR(BK$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BK$3,$H402/$G402,$H402-SUM($I402:BJ402)))","v":0},{"$f":"IF(OR(BL$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BL$3,$H402/$G402,$H402-SUM($I402:BK402)))","v":0},{"$f":"IF(OR(BM$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BM$3,$H402/$G402,$H402-SUM($I402:BL402)))","v":0},{"$f":"IF(OR(BN$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BN$3,$H402/$G402,$H402-SUM($I402:BM402)))","v":0},{"$f":"IF(OR(BO$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BO$3,$H402/$G402,$H402-SUM($I402:BN402)))","v":0},{"$f":"IF(OR(BP$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BP$3,$H402/$G402,$H402-SUM($I402:BO402)))","v":0},{"$f":"IF(OR(BQ$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BQ$3,$H402/$G402,$H402-SUM($I402:BP402)))","v":0},{"$f":"IF(OR(BR$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BR$3,$H402/$G402,$H402-SUM($I402:BQ402)))","v":0},{"$f":"IF(OR(BS$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BS$3,$H402/$G402,$H402-SUM($I402:BR402)))","v":0},{"$f":"IF(OR(BT$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BT$3,$H402/$G402,$H402-SUM($I402:BS402)))","v":0},{"$f":"IF(OR(BU$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BU$3,$H402/$G402,$H402-SUM($I402:BT402)))","v":0},{"$f":"IF(OR(BV$3<=$D402,$G402=\"n/a\"),0,IF(SUM($D402,$G402)>BV$3,$H402/$G402,$H402-SUM($I402:BU402)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G402","v":15},{"$f":"Q394","v":2.1055351628669703},null,{"$f":"IF(OR(J$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>J$3,$H403/$G403,$H403-SUM($I403:I403)))","v":0},{"$f":"IF(OR(K$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>K$3,$H403/$G403,$H403-SUM($I403:J403)))","v":0},{"$f":"IF(OR(L$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>L$3,$H403/$G403,$H403-SUM($I403:K403)))","v":0},{"$f":"IF(OR(M$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>M$3,$H403/$G403,$H403-SUM($I403:L403)))","v":0},{"$f":"IF(OR(N$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>N$3,$H403/$G403,$H403-SUM($I403:M403)))","v":0},{"$f":"IF(OR(O$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>O$3,$H403/$G403,$H403-SUM($I403:N403)))","v":0},{"$f":"IF(OR(P$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>P$3,$H403/$G403,$H403-SUM($I403:O403)))","v":0},{"$f":"IF(OR(Q$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>Q$3,$H403/$G403,$H403-SUM($I403:P403)))","v":0},{"$f":"IF(OR(R$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>R$3,$H403/$G403,$H403-SUM($I403:Q403)))","v":0.14036901085779802},{"$f":"IF(OR(S$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>S$3,$H403/$G403,$H403-SUM($I403:R403)))","v":0.14036901085779802},{"$f":"IF(OR(T$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>T$3,$H403/$G403,$H403-SUM($I403:S403)))","v":0.14036901085779802},{"$f":"IF(OR(U$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>U$3,$H403/$G403,$H403-SUM($I403:T403)))","v":0.14036901085779802},{"$f":"IF(OR(V$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>V$3,$H403/$G403,$H403-SUM($I403:U403)))","v":0.14036901085779802},{"$f":"IF(OR(W$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>W$3,$H403/$G403,$H403-SUM($I403:V403)))","v":0.14036901085779802},{"$f":"IF(OR(X$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>X$3,$H403/$G403,$H403-SUM($I403:W403)))","v":0.14036901085779802},{"$f":"IF(OR(Y$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>Y$3,$H403/$G403,$H403-SUM($I403:X403)))","v":0.14036901085779802},{"$f":"IF(OR(Z$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>Z$3,$H403/$G403,$H403-SUM($I403:Y403)))","v":0.14036901085779802},{"$f":"IF(OR(AA$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AA$3,$H403/$G403,$H403-SUM($I403:Z403)))","v":0.14036901085779802},{"$f":"IF(OR(AB$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AB$3,$H403/$G403,$H403-SUM($I403:AA403)))","v":0.14036901085779802},{"$f":"IF(OR(AC$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AC$3,$H403/$G403,$H403-SUM($I403:AB403)))","v":0.14036901085779802},{"$f":"IF(OR(AD$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AD$3,$H403/$G403,$H403-SUM($I403:AC403)))","v":0.14036901085779802},{"$f":"IF(OR(AE$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AE$3,$H403/$G403,$H403-SUM($I403:AD403)))","v":0.14036901085779802},{"$f":"IF(OR(AF$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AF$3,$H403/$G403,$H403-SUM($I403:AE403)))","v":0.14036901085779863},{"$f":"IF(OR(AG$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AG$3,$H403/$G403,$H403-SUM($I403:AF403)))","v":0},{"$f":"IF(OR(AH$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AH$3,$H403/$G403,$H403-SUM($I403:AG403)))","v":0},{"$f":"IF(OR(AI$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AI$3,$H403/$G403,$H403-SUM($I403:AH403)))","v":0},{"$f":"IF(OR(AJ$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AJ$3,$H403/$G403,$H403-SUM($I403:AI403)))","v":0},{"$f":"IF(OR(AK$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AK$3,$H403/$G403,$H403-SUM($I403:AJ403)))","v":0},{"$f":"IF(OR(AL$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AL$3,$H403/$G403,$H403-SUM($I403:AK403)))","v":0},{"$f":"IF(OR(AM$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AM$3,$H403/$G403,$H403-SUM($I403:AL403)))","v":0},{"$f":"IF(OR(AN$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AN$3,$H403/$G403,$H403-SUM($I403:AM403)))","v":0},{"$f":"IF(OR(AO$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AO$3,$H403/$G403,$H403-SUM($I403:AN403)))","v":0},{"$f":"IF(OR(AP$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AP$3,$H403/$G403,$H403-SUM($I403:AO403)))","v":0},{"$f":"IF(OR(AQ$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AQ$3,$H403/$G403,$H403-SUM($I403:AP403)))","v":0},{"$f":"IF(OR(AR$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AR$3,$H403/$G403,$H403-SUM($I403:AQ403)))","v":0},{"$f":"IF(OR(AS$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AS$3,$H403/$G403,$H403-SUM($I403:AR403)))","v":0},{"$f":"IF(OR(AT$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AT$3,$H403/$G403,$H403-SUM($I403:AS403)))","v":0},{"$f":"IF(OR(AU$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AU$3,$H403/$G403,$H403-SUM($I403:AT403)))","v":0},{"$f":"IF(OR(AV$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AV$3,$H403/$G403,$H403-SUM($I403:AU403)))","v":0},{"$f":"IF(OR(AW$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AW$3,$H403/$G403,$H403-SUM($I403:AV403)))","v":0},{"$f":"IF(OR(AX$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AX$3,$H403/$G403,$H403-SUM($I403:AW403)))","v":0},{"$f":"IF(OR(AY$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AY$3,$H403/$G403,$H403-SUM($I403:AX403)))","v":0},{"$f":"IF(OR(AZ$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>AZ$3,$H403/$G403,$H403-SUM($I403:AY403)))","v":0},{"$f":"IF(OR(BA$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BA$3,$H403/$G403,$H403-SUM($I403:AZ403)))","v":0},{"$f":"IF(OR(BB$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BB$3,$H403/$G403,$H403-SUM($I403:BA403)))","v":0},{"$f":"IF(OR(BC$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BC$3,$H403/$G403,$H403-SUM($I403:BB403)))","v":0},{"$f":"IF(OR(BD$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BD$3,$H403/$G403,$H403-SUM($I403:BC403)))","v":0},{"$f":"IF(OR(BE$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BE$3,$H403/$G403,$H403-SUM($I403:BD403)))","v":0},{"$f":"IF(OR(BF$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BF$3,$H403/$G403,$H403-SUM($I403:BE403)))","v":0},{"$f":"IF(OR(BG$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BG$3,$H403/$G403,$H403-SUM($I403:BF403)))","v":0},{"$f":"IF(OR(BH$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BH$3,$H403/$G403,$H403-SUM($I403:BG403)))","v":0},{"$f":"IF(OR(BI$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BI$3,$H403/$G403,$H403-SUM($I403:BH403)))","v":0},{"$f":"IF(OR(BJ$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BJ$3,$H403/$G403,$H403-SUM($I403:BI403)))","v":0},{"$f":"IF(OR(BK$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BK$3,$H403/$G403,$H403-SUM($I403:BJ403)))","v":0},{"$f":"IF(OR(BL$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BL$3,$H403/$G403,$H403-SUM($I403:BK403)))","v":0},{"$f":"IF(OR(BM$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BM$3,$H403/$G403,$H403-SUM($I403:BL403)))","v":0},{"$f":"IF(OR(BN$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BN$3,$H403/$G403,$H403-SUM($I403:BM403)))","v":0},{"$f":"IF(OR(BO$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BO$3,$H403/$G403,$H403-SUM($I403:BN403)))","v":0},{"$f":"IF(OR(BP$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BP$3,$H403/$G403,$H403-SUM($I403:BO403)))","v":0},{"$f":"IF(OR(BQ$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BQ$3,$H403/$G403,$H403-SUM($I403:BP403)))","v":0},{"$f":"IF(OR(BR$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BR$3,$H403/$G403,$H403-SUM($I403:BQ403)))","v":0},{"$f":"IF(OR(BS$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BS$3,$H403/$G403,$H403-SUM($I403:BR403)))","v":0},{"$f":"IF(OR(BT$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BT$3,$H403/$G403,$H403-SUM($I403:BS403)))","v":0},{"$f":"IF(OR(BU$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BU$3,$H403/$G403,$H403-SUM($I403:BT403)))","v":0},{"$f":"IF(OR(BV$3<=$D403,$G403=\"n/a\"),0,IF(SUM($D403,$G403)>BV$3,$H403/$G403,$H403-SUM($I403:BU403)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G403","v":15},{"$f":"R394","v":3.5729691726787784},null,{"$f":"IF(OR(J$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>J$3,$H404/$G404,$H404-SUM($I404:I404)))","v":0},{"$f":"IF(OR(K$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>K$3,$H404/$G404,$H404-SUM($I404:J404)))","v":0},{"$f":"IF(OR(L$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>L$3,$H404/$G404,$H404-SUM($I404:K404)))","v":0},{"$f":"IF(OR(M$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>M$3,$H404/$G404,$H404-SUM($I404:L404)))","v":0},{"$f":"IF(OR(N$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>N$3,$H404/$G404,$H404-SUM($I404:M404)))","v":0},{"$f":"IF(OR(O$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>O$3,$H404/$G404,$H404-SUM($I404:N404)))","v":0},{"$f":"IF(OR(P$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>P$3,$H404/$G404,$H404-SUM($I404:O404)))","v":0},{"$f":"IF(OR(Q$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>Q$3,$H404/$G404,$H404-SUM($I404:P404)))","v":0},{"$f":"IF(OR(R$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>R$3,$H404/$G404,$H404-SUM($I404:Q404)))","v":0},{"$f":"IF(OR(S$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>S$3,$H404/$G404,$H404-SUM($I404:R404)))","v":0.23819794484525189},{"$f":"IF(OR(T$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>T$3,$H404/$G404,$H404-SUM($I404:S404)))","v":0.23819794484525189},{"$f":"IF(OR(U$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>U$3,$H404/$G404,$H404-SUM($I404:T404)))","v":0.23819794484525189},{"$f":"IF(OR(V$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>V$3,$H404/$G404,$H404-SUM($I404:U404)))","v":0.23819794484525189},{"$f":"IF(OR(W$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>W$3,$H404/$G404,$H404-SUM($I404:V404)))","v":0.23819794484525189},{"$f":"IF(OR(X$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>X$3,$H404/$G404,$H404-SUM($I404:W404)))","v":0.23819794484525189},{"$f":"IF(OR(Y$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>Y$3,$H404/$G404,$H404-SUM($I404:X404)))","v":0.23819794484525189},{"$f":"IF(OR(Z$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>Z$3,$H404/$G404,$H404-SUM($I404:Y404)))","v":0.23819794484525189},{"$f":"IF(OR(AA$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AA$3,$H404/$G404,$H404-SUM($I404:Z404)))","v":0.23819794484525189},{"$f":"IF(OR(AB$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AB$3,$H404/$G404,$H404-SUM($I404:AA404)))","v":0.23819794484525189},{"$f":"IF(OR(AC$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AC$3,$H404/$G404,$H404-SUM($I404:AB404)))","v":0.23819794484525189},{"$f":"IF(OR(AD$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AD$3,$H404/$G404,$H404-SUM($I404:AC404)))","v":0.23819794484525189},{"$f":"IF(OR(AE$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AE$3,$H404/$G404,$H404-SUM($I404:AD404)))","v":0.23819794484525189},{"$f":"IF(OR(AF$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AF$3,$H404/$G404,$H404-SUM($I404:AE404)))","v":0.23819794484525189},{"$f":"IF(OR(AG$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AG$3,$H404/$G404,$H404-SUM($I404:AF404)))","v":0.2381979448452527},{"$f":"IF(OR(AH$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AH$3,$H404/$G404,$H404-SUM($I404:AG404)))","v":0},{"$f":"IF(OR(AI$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AI$3,$H404/$G404,$H404-SUM($I404:AH404)))","v":0},{"$f":"IF(OR(AJ$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AJ$3,$H404/$G404,$H404-SUM($I404:AI404)))","v":0},{"$f":"IF(OR(AK$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AK$3,$H404/$G404,$H404-SUM($I404:AJ404)))","v":0},{"$f":"IF(OR(AL$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AL$3,$H404/$G404,$H404-SUM($I404:AK404)))","v":0},{"$f":"IF(OR(AM$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AM$3,$H404/$G404,$H404-SUM($I404:AL404)))","v":0},{"$f":"IF(OR(AN$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AN$3,$H404/$G404,$H404-SUM($I404:AM404)))","v":0},{"$f":"IF(OR(AO$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AO$3,$H404/$G404,$H404-SUM($I404:AN404)))","v":0},{"$f":"IF(OR(AP$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AP$3,$H404/$G404,$H404-SUM($I404:AO404)))","v":0},{"$f":"IF(OR(AQ$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AQ$3,$H404/$G404,$H404-SUM($I404:AP404)))","v":0},{"$f":"IF(OR(AR$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AR$3,$H404/$G404,$H404-SUM($I404:AQ404)))","v":0},{"$f":"IF(OR(AS$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AS$3,$H404/$G404,$H404-SUM($I404:AR404)))","v":0},{"$f":"IF(OR(AT$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AT$3,$H404/$G404,$H404-SUM($I404:AS404)))","v":0},{"$f":"IF(OR(AU$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AU$3,$H404/$G404,$H404-SUM($I404:AT404)))","v":0},{"$f":"IF(OR(AV$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AV$3,$H404/$G404,$H404-SUM($I404:AU404)))","v":0},{"$f":"IF(OR(AW$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AW$3,$H404/$G404,$H404-SUM($I404:AV404)))","v":0},{"$f":"IF(OR(AX$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AX$3,$H404/$G404,$H404-SUM($I404:AW404)))","v":0},{"$f":"IF(OR(AY$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AY$3,$H404/$G404,$H404-SUM($I404:AX404)))","v":0},{"$f":"IF(OR(AZ$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>AZ$3,$H404/$G404,$H404-SUM($I404:AY404)))","v":0},{"$f":"IF(OR(BA$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BA$3,$H404/$G404,$H404-SUM($I404:AZ404)))","v":0},{"$f":"IF(OR(BB$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BB$3,$H404/$G404,$H404-SUM($I404:BA404)))","v":0},{"$f":"IF(OR(BC$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BC$3,$H404/$G404,$H404-SUM($I404:BB404)))","v":0},{"$f":"IF(OR(BD$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BD$3,$H404/$G404,$H404-SUM($I404:BC404)))","v":0},{"$f":"IF(OR(BE$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BE$3,$H404/$G404,$H404-SUM($I404:BD404)))","v":0},{"$f":"IF(OR(BF$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BF$3,$H404/$G404,$H404-SUM($I404:BE404)))","v":0},{"$f":"IF(OR(BG$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BG$3,$H404/$G404,$H404-SUM($I404:BF404)))","v":0},{"$f":"IF(OR(BH$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BH$3,$H404/$G404,$H404-SUM($I404:BG404)))","v":0},{"$f":"IF(OR(BI$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BI$3,$H404/$G404,$H404-SUM($I404:BH404)))","v":0},{"$f":"IF(OR(BJ$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BJ$3,$H404/$G404,$H404-SUM($I404:BI404)))","v":0},{"$f":"IF(OR(BK$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BK$3,$H404/$G404,$H404-SUM($I404:BJ404)))","v":0},{"$f":"IF(OR(BL$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BL$3,$H404/$G404,$H404-SUM($I404:BK404)))","v":0},{"$f":"IF(OR(BM$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BM$3,$H404/$G404,$H404-SUM($I404:BL404)))","v":0},{"$f":"IF(OR(BN$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BN$3,$H404/$G404,$H404-SUM($I404:BM404)))","v":0},{"$f":"IF(OR(BO$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BO$3,$H404/$G404,$H404-SUM($I404:BN404)))","v":0},{"$f":"IF(OR(BP$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BP$3,$H404/$G404,$H404-SUM($I404:BO404)))","v":0},{"$f":"IF(OR(BQ$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BQ$3,$H404/$G404,$H404-SUM($I404:BP404)))","v":0},{"$f":"IF(OR(BR$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BR$3,$H404/$G404,$H404-SUM($I404:BQ404)))","v":0},{"$f":"IF(OR(BS$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BS$3,$H404/$G404,$H404-SUM($I404:BR404)))","v":0},{"$f":"IF(OR(BT$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BT$3,$H404/$G404,$H404-SUM($I404:BS404)))","v":0},{"$f":"IF(OR(BU$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BU$3,$H404/$G404,$H404-SUM($I404:BT404)))","v":0},{"$f":"IF(OR(BV$3<=$D404,$G404=\"n/a\"),0,IF(SUM($D404,$G404)>BV$3,$H404/$G404,$H404-SUM($I404:BU404)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G404","v":15},{"$f":"S394","v":3.5327854178157319},null,{"$f":"IF(OR(J$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>J$3,$H405/$G405,$H405-SUM($I405:I405)))","v":0},{"$f":"IF(OR(K$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>K$3,$H405/$G405,$H405-SUM($I405:J405)))","v":0},{"$f":"IF(OR(L$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>L$3,$H405/$G405,$H405-SUM($I405:K405)))","v":0},{"$f":"IF(OR(M$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>M$3,$H405/$G405,$H405-SUM($I405:L405)))","v":0},{"$f":"IF(OR(N$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>N$3,$H405/$G405,$H405-SUM($I405:M405)))","v":0},{"$f":"IF(OR(O$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>O$3,$H405/$G405,$H405-SUM($I405:N405)))","v":0},{"$f":"IF(OR(P$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>P$3,$H405/$G405,$H405-SUM($I405:O405)))","v":0},{"$f":"IF(OR(Q$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Q$3,$H405/$G405,$H405-SUM($I405:P405)))","v":0},{"$f":"IF(OR(R$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>R$3,$H405/$G405,$H405-SUM($I405:Q405)))","v":0},{"$f":"IF(OR(S$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>S$3,$H405/$G405,$H405-SUM($I405:R405)))","v":0},{"$f":"IF(OR(T$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>T$3,$H405/$G405,$H405-SUM($I405:S405)))","v":0.23551902785438211},{"$f":"IF(OR(U$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>U$3,$H405/$G405,$H405-SUM($I405:T405)))","v":0.23551902785438211},{"$f":"IF(OR(V$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>V$3,$H405/$G405,$H405-SUM($I405:U405)))","v":0.23551902785438211},{"$f":"IF(OR(W$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>W$3,$H405/$G405,$H405-SUM($I405:V405)))","v":0.23551902785438211},{"$f":"IF(OR(X$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>X$3,$H405/$G405,$H405-SUM($I405:W405)))","v":0.23551902785438211},{"$f":"IF(OR(Y$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Y$3,$H405/$G405,$H405-SUM($I405:X405)))","v":0.23551902785438211},{"$f":"IF(OR(Z$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>Z$3,$H405/$G405,$H405-SUM($I405:Y405)))","v":0.23551902785438211},{"$f":"IF(OR(AA$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AA$3,$H405/$G405,$H405-SUM($I405:Z405)))","v":0.23551902785438211},{"$f":"IF(OR(AB$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AB$3,$H405/$G405,$H405-SUM($I405:AA405)))","v":0.23551902785438211},{"$f":"IF(OR(AC$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AC$3,$H405/$G405,$H405-SUM($I405:AB405)))","v":0.23551902785438211},{"$f":"IF(OR(AD$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AD$3,$H405/$G405,$H405-SUM($I405:AC405)))","v":0.23551902785438211},{"$f":"IF(OR(AE$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AE$3,$H405/$G405,$H405-SUM($I405:AD405)))","v":0.23551902785438211},{"$f":"IF(OR(AF$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AF$3,$H405/$G405,$H405-SUM($I405:AE405)))","v":0.23551902785438211},{"$f":"IF(OR(AG$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AG$3,$H405/$G405,$H405-SUM($I405:AF405)))","v":0.23551902785438211},{"$f":"IF(OR(AH$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AH$3,$H405/$G405,$H405-SUM($I405:AG405)))","v":0.23551902785438283},{"$f":"IF(OR(AI$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AI$3,$H405/$G405,$H405-SUM($I405:AH405)))","v":0},{"$f":"IF(OR(AJ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AJ$3,$H405/$G405,$H405-SUM($I405:AI405)))","v":0},{"$f":"IF(OR(AK$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AK$3,$H405/$G405,$H405-SUM($I405:AJ405)))","v":0},{"$f":"IF(OR(AL$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AL$3,$H405/$G405,$H405-SUM($I405:AK405)))","v":0},{"$f":"IF(OR(AM$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AM$3,$H405/$G405,$H405-SUM($I405:AL405)))","v":0},{"$f":"IF(OR(AN$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AN$3,$H405/$G405,$H405-SUM($I405:AM405)))","v":0},{"$f":"IF(OR(AO$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AO$3,$H405/$G405,$H405-SUM($I405:AN405)))","v":0},{"$f":"IF(OR(AP$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AP$3,$H405/$G405,$H405-SUM($I405:AO405)))","v":0},{"$f":"IF(OR(AQ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AQ$3,$H405/$G405,$H405-SUM($I405:AP405)))","v":0},{"$f":"IF(OR(AR$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AR$3,$H405/$G405,$H405-SUM($I405:AQ405)))","v":0},{"$f":"IF(OR(AS$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AS$3,$H405/$G405,$H405-SUM($I405:AR405)))","v":0},{"$f":"IF(OR(AT$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AT$3,$H405/$G405,$H405-SUM($I405:AS405)))","v":0},{"$f":"IF(OR(AU$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AU$3,$H405/$G405,$H405-SUM($I405:AT405)))","v":0},{"$f":"IF(OR(AV$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AV$3,$H405/$G405,$H405-SUM($I405:AU405)))","v":0},{"$f":"IF(OR(AW$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AW$3,$H405/$G405,$H405-SUM($I405:AV405)))","v":0},{"$f":"IF(OR(AX$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AX$3,$H405/$G405,$H405-SUM($I405:AW405)))","v":0},{"$f":"IF(OR(AY$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AY$3,$H405/$G405,$H405-SUM($I405:AX405)))","v":0},{"$f":"IF(OR(AZ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>AZ$3,$H405/$G405,$H405-SUM($I405:AY405)))","v":0},{"$f":"IF(OR(BA$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BA$3,$H405/$G405,$H405-SUM($I405:AZ405)))","v":0},{"$f":"IF(OR(BB$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BB$3,$H405/$G405,$H405-SUM($I405:BA405)))","v":0},{"$f":"IF(OR(BC$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BC$3,$H405/$G405,$H405-SUM($I405:BB405)))","v":0},{"$f":"IF(OR(BD$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BD$3,$H405/$G405,$H405-SUM($I405:BC405)))","v":0},{"$f":"IF(OR(BE$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BE$3,$H405/$G405,$H405-SUM($I405:BD405)))","v":0},{"$f":"IF(OR(BF$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BF$3,$H405/$G405,$H405-SUM($I405:BE405)))","v":0},{"$f":"IF(OR(BG$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BG$3,$H405/$G405,$H405-SUM($I405:BF405)))","v":0},{"$f":"IF(OR(BH$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BH$3,$H405/$G405,$H405-SUM($I405:BG405)))","v":0},{"$f":"IF(OR(BI$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BI$3,$H405/$G405,$H405-SUM($I405:BH405)))","v":0},{"$f":"IF(OR(BJ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BJ$3,$H405/$G405,$H405-SUM($I405:BI405)))","v":0},{"$f":"IF(OR(BK$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BK$3,$H405/$G405,$H405-SUM($I405:BJ405)))","v":0},{"$f":"IF(OR(BL$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BL$3,$H405/$G405,$H405-SUM($I405:BK405)))","v":0},{"$f":"IF(OR(BM$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BM$3,$H405/$G405,$H405-SUM($I405:BL405)))","v":0},{"$f":"IF(OR(BN$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BN$3,$H405/$G405,$H405-SUM($I405:BM405)))","v":0},{"$f":"IF(OR(BO$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BO$3,$H405/$G405,$H405-SUM($I405:BN405)))","v":0},{"$f":"IF(OR(BP$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BP$3,$H405/$G405,$H405-SUM($I405:BO405)))","v":0},{"$f":"IF(OR(BQ$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BQ$3,$H405/$G405,$H405-SUM($I405:BP405)))","v":0},{"$f":"IF(OR(BR$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BR$3,$H405/$G405,$H405-SUM($I405:BQ405)))","v":0},{"$f":"IF(OR(BS$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BS$3,$H405/$G405,$H405-SUM($I405:BR405)))","v":0},{"$f":"IF(OR(BT$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BT$3,$H405/$G405,$H405-SUM($I405:BS405)))","v":0},{"$f":"IF(OR(BU$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BU$3,$H405/$G405,$H405-SUM($I405:BT405)))","v":0},{"$f":"IF(OR(BV$3<=$D405,$G405=\"n/a\"),0,IF(SUM($D405,$G405)>BV$3,$H405/$G405,$H405-SUM($I405:BU405)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A388)","v":15},{"$f":"T394","v":0},null,{"$f":"IF(OR(J$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>J$3,$H406/$G406,$H406-SUM($I406:I406)))","v":0},{"$f":"IF(OR(K$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>K$3,$H406/$G406,$H406-SUM($I406:J406)))","v":0},{"$f":"IF(OR(L$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>L$3,$H406/$G406,$H406-SUM($I406:K406)))","v":0},{"$f":"IF(OR(M$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>M$3,$H406/$G406,$H406-SUM($I406:L406)))","v":0},{"$f":"IF(OR(N$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>N$3,$H406/$G406,$H406-SUM($I406:M406)))","v":0},{"$f":"IF(OR(O$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>O$3,$H406/$G406,$H406-SUM($I406:N406)))","v":0},{"$f":"IF(OR(P$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>P$3,$H406/$G406,$H406-SUM($I406:O406)))","v":0},{"$f":"IF(OR(Q$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Q$3,$H406/$G406,$H406-SUM($I406:P406)))","v":0},{"$f":"IF(OR(R$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>R$3,$H406/$G406,$H406-SUM($I406:Q406)))","v":0},{"$f":"IF(OR(S$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>S$3,$H406/$G406,$H406-SUM($I406:R406)))","v":0},{"$f":"IF(OR(T$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>T$3,$H406/$G406,$H406-SUM($I406:S406)))","v":0},{"$f":"IF(OR(U$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>U$3,$H406/$G406,$H406-SUM($I406:T406)))","v":0},{"$f":"IF(OR(V$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>V$3,$H406/$G406,$H406-SUM($I406:U406)))","v":0},{"$f":"IF(OR(W$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>W$3,$H406/$G406,$H406-SUM($I406:V406)))","v":0},{"$f":"IF(OR(X$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>X$3,$H406/$G406,$H406-SUM($I406:W406)))","v":0},{"$f":"IF(OR(Y$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Y$3,$H406/$G406,$H406-SUM($I406:X406)))","v":0},{"$f":"IF(OR(Z$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>Z$3,$H406/$G406,$H406-SUM($I406:Y406)))","v":0},{"$f":"IF(OR(AA$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AA$3,$H406/$G406,$H406-SUM($I406:Z406)))","v":0},{"$f":"IF(OR(AB$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AB$3,$H406/$G406,$H406-SUM($I406:AA406)))","v":0},{"$f":"IF(OR(AC$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AC$3,$H406/$G406,$H406-SUM($I406:AB406)))","v":0},{"$f":"IF(OR(AD$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AD$3,$H406/$G406,$H406-SUM($I406:AC406)))","v":0},{"$f":"IF(OR(AE$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AE$3,$H406/$G406,$H406-SUM($I406:AD406)))","v":0},{"$f":"IF(OR(AF$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AF$3,$H406/$G406,$H406-SUM($I406:AE406)))","v":0},{"$f":"IF(OR(AG$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AG$3,$H406/$G406,$H406-SUM($I406:AF406)))","v":0},{"$f":"IF(OR(AH$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AH$3,$H406/$G406,$H406-SUM($I406:AG406)))","v":0},{"$f":"IF(OR(AI$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AI$3,$H406/$G406,$H406-SUM($I406:AH406)))","v":0},{"$f":"IF(OR(AJ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AJ$3,$H406/$G406,$H406-SUM($I406:AI406)))","v":0},{"$f":"IF(OR(AK$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AK$3,$H406/$G406,$H406-SUM($I406:AJ406)))","v":0},{"$f":"IF(OR(AL$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AL$3,$H406/$G406,$H406-SUM($I406:AK406)))","v":0},{"$f":"IF(OR(AM$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AM$3,$H406/$G406,$H406-SUM($I406:AL406)))","v":0},{"$f":"IF(OR(AN$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AN$3,$H406/$G406,$H406-SUM($I406:AM406)))","v":0},{"$f":"IF(OR(AO$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AO$3,$H406/$G406,$H406-SUM($I406:AN406)))","v":0},{"$f":"IF(OR(AP$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AP$3,$H406/$G406,$H406-SUM($I406:AO406)))","v":0},{"$f":"IF(OR(AQ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AQ$3,$H406/$G406,$H406-SUM($I406:AP406)))","v":0},{"$f":"IF(OR(AR$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AR$3,$H406/$G406,$H406-SUM($I406:AQ406)))","v":0},{"$f":"IF(OR(AS$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AS$3,$H406/$G406,$H406-SUM($I406:AR406)))","v":0},{"$f":"IF(OR(AT$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AT$3,$H406/$G406,$H406-SUM($I406:AS406)))","v":0},{"$f":"IF(OR(AU$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AU$3,$H406/$G406,$H406-SUM($I406:AT406)))","v":0},{"$f":"IF(OR(AV$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AV$3,$H406/$G406,$H406-SUM($I406:AU406)))","v":0},{"$f":"IF(OR(AW$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AW$3,$H406/$G406,$H406-SUM($I406:AV406)))","v":0},{"$f":"IF(OR(AX$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AX$3,$H406/$G406,$H406-SUM($I406:AW406)))","v":0},{"$f":"IF(OR(AY$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AY$3,$H406/$G406,$H406-SUM($I406:AX406)))","v":0},{"$f":"IF(OR(AZ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>AZ$3,$H406/$G406,$H406-SUM($I406:AY406)))","v":0},{"$f":"IF(OR(BA$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BA$3,$H406/$G406,$H406-SUM($I406:AZ406)))","v":0},{"$f":"IF(OR(BB$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BB$3,$H406/$G406,$H406-SUM($I406:BA406)))","v":0},{"$f":"IF(OR(BC$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BC$3,$H406/$G406,$H406-SUM($I406:BB406)))","v":0},{"$f":"IF(OR(BD$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BD$3,$H406/$G406,$H406-SUM($I406:BC406)))","v":0},{"$f":"IF(OR(BE$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BE$3,$H406/$G406,$H406-SUM($I406:BD406)))","v":0},{"$f":"IF(OR(BF$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BF$3,$H406/$G406,$H406-SUM($I406:BE406)))","v":0},{"$f":"IF(OR(BG$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BG$3,$H406/$G406,$H406-SUM($I406:BF406)))","v":0},{"$f":"IF(OR(BH$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BH$3,$H406/$G406,$H406-SUM($I406:BG406)))","v":0},{"$f":"IF(OR(BI$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BI$3,$H406/$G406,$H406-SUM($I406:BH406)))","v":0},{"$f":"IF(OR(BJ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BJ$3,$H406/$G406,$H406-SUM($I406:BI406)))","v":0},{"$f":"IF(OR(BK$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BK$3,$H406/$G406,$H406-SUM($I406:BJ406)))","v":0},{"$f":"IF(OR(BL$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BL$3,$H406/$G406,$H406-SUM($I406:BK406)))","v":0},{"$f":"IF(OR(BM$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BM$3,$H406/$G406,$H406-SUM($I406:BL406)))","v":0},{"$f":"IF(OR(BN$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BN$3,$H406/$G406,$H406-SUM($I406:BM406)))","v":0},{"$f":"IF(OR(BO$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BO$3,$H406/$G406,$H406-SUM($I406:BN406)))","v":0},{"$f":"IF(OR(BP$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BP$3,$H406/$G406,$H406-SUM($I406:BO406)))","v":0},{"$f":"IF(OR(BQ$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BQ$3,$H406/$G406,$H406-SUM($I406:BP406)))","v":0},{"$f":"IF(OR(BR$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BR$3,$H406/$G406,$H406-SUM($I406:BQ406)))","v":0},{"$f":"IF(OR(BS$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BS$3,$H406/$G406,$H406-SUM($I406:BR406)))","v":0},{"$f":"IF(OR(BT$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BT$3,$H406/$G406,$H406-SUM($I406:BS406)))","v":0},{"$f":"IF(OR(BU$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BU$3,$H406/$G406,$H406-SUM($I406:BT406)))","v":0},{"$f":"IF(OR(BV$3<=$D406,$G406=\"n/a\"),0,IF(SUM($D406,$G406)>BV$3,$H406/$G406,$H406-SUM($I406:BU406)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G406","v":15},{"$f":"U394","v":0},null,{"$f":"IF(OR(J$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>J$3,$H407/$G407,$H407-SUM($I407:I407)))","v":0},{"$f":"IF(OR(K$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>K$3,$H407/$G407,$H407-SUM($I407:J407)))","v":0},{"$f":"IF(OR(L$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>L$3,$H407/$G407,$H407-SUM($I407:K407)))","v":0},{"$f":"IF(OR(M$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>M$3,$H407/$G407,$H407-SUM($I407:L407)))","v":0},{"$f":"IF(OR(N$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>N$3,$H407/$G407,$H407-SUM($I407:M407)))","v":0},{"$f":"IF(OR(O$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>O$3,$H407/$G407,$H407-SUM($I407:N407)))","v":0},{"$f":"IF(OR(P$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>P$3,$H407/$G407,$H407-SUM($I407:O407)))","v":0},{"$f":"IF(OR(Q$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Q$3,$H407/$G407,$H407-SUM($I407:P407)))","v":0},{"$f":"IF(OR(R$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>R$3,$H407/$G407,$H407-SUM($I407:Q407)))","v":0},{"$f":"IF(OR(S$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>S$3,$H407/$G407,$H407-SUM($I407:R407)))","v":0},{"$f":"IF(OR(T$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>T$3,$H407/$G407,$H407-SUM($I407:S407)))","v":0},{"$f":"IF(OR(U$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>U$3,$H407/$G407,$H407-SUM($I407:T407)))","v":0},{"$f":"IF(OR(V$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>V$3,$H407/$G407,$H407-SUM($I407:U407)))","v":0},{"$f":"IF(OR(W$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>W$3,$H407/$G407,$H407-SUM($I407:V407)))","v":0},{"$f":"IF(OR(X$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>X$3,$H407/$G407,$H407-SUM($I407:W407)))","v":0},{"$f":"IF(OR(Y$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Y$3,$H407/$G407,$H407-SUM($I407:X407)))","v":0},{"$f":"IF(OR(Z$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>Z$3,$H407/$G407,$H407-SUM($I407:Y407)))","v":0},{"$f":"IF(OR(AA$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AA$3,$H407/$G407,$H407-SUM($I407:Z407)))","v":0},{"$f":"IF(OR(AB$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AB$3,$H407/$G407,$H407-SUM($I407:AA407)))","v":0},{"$f":"IF(OR(AC$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AC$3,$H407/$G407,$H407-SUM($I407:AB407)))","v":0},{"$f":"IF(OR(AD$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AD$3,$H407/$G407,$H407-SUM($I407:AC407)))","v":0},{"$f":"IF(OR(AE$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AE$3,$H407/$G407,$H407-SUM($I407:AD407)))","v":0},{"$f":"IF(OR(AF$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AF$3,$H407/$G407,$H407-SUM($I407:AE407)))","v":0},{"$f":"IF(OR(AG$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AG$3,$H407/$G407,$H407-SUM($I407:AF407)))","v":0},{"$f":"IF(OR(AH$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AH$3,$H407/$G407,$H407-SUM($I407:AG407)))","v":0},{"$f":"IF(OR(AI$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AI$3,$H407/$G407,$H407-SUM($I407:AH407)))","v":0},{"$f":"IF(OR(AJ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AJ$3,$H407/$G407,$H407-SUM($I407:AI407)))","v":0},{"$f":"IF(OR(AK$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AK$3,$H407/$G407,$H407-SUM($I407:AJ407)))","v":0},{"$f":"IF(OR(AL$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AL$3,$H407/$G407,$H407-SUM($I407:AK407)))","v":0},{"$f":"IF(OR(AM$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AM$3,$H407/$G407,$H407-SUM($I407:AL407)))","v":0},{"$f":"IF(OR(AN$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AN$3,$H407/$G407,$H407-SUM($I407:AM407)))","v":0},{"$f":"IF(OR(AO$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AO$3,$H407/$G407,$H407-SUM($I407:AN407)))","v":0},{"$f":"IF(OR(AP$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AP$3,$H407/$G407,$H407-SUM($I407:AO407)))","v":0},{"$f":"IF(OR(AQ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AQ$3,$H407/$G407,$H407-SUM($I407:AP407)))","v":0},{"$f":"IF(OR(AR$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AR$3,$H407/$G407,$H407-SUM($I407:AQ407)))","v":0},{"$f":"IF(OR(AS$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AS$3,$H407/$G407,$H407-SUM($I407:AR407)))","v":0},{"$f":"IF(OR(AT$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AT$3,$H407/$G407,$H407-SUM($I407:AS407)))","v":0},{"$f":"IF(OR(AU$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AU$3,$H407/$G407,$H407-SUM($I407:AT407)))","v":0},{"$f":"IF(OR(AV$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AV$3,$H407/$G407,$H407-SUM($I407:AU407)))","v":0},{"$f":"IF(OR(AW$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AW$3,$H407/$G407,$H407-SUM($I407:AV407)))","v":0},{"$f":"IF(OR(AX$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AX$3,$H407/$G407,$H407-SUM($I407:AW407)))","v":0},{"$f":"IF(OR(AY$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AY$3,$H407/$G407,$H407-SUM($I407:AX407)))","v":0},{"$f":"IF(OR(AZ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>AZ$3,$H407/$G407,$H407-SUM($I407:AY407)))","v":0},{"$f":"IF(OR(BA$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BA$3,$H407/$G407,$H407-SUM($I407:AZ407)))","v":0},{"$f":"IF(OR(BB$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BB$3,$H407/$G407,$H407-SUM($I407:BA407)))","v":0},{"$f":"IF(OR(BC$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BC$3,$H407/$G407,$H407-SUM($I407:BB407)))","v":0},{"$f":"IF(OR(BD$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BD$3,$H407/$G407,$H407-SUM($I407:BC407)))","v":0},{"$f":"IF(OR(BE$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BE$3,$H407/$G407,$H407-SUM($I407:BD407)))","v":0},{"$f":"IF(OR(BF$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BF$3,$H407/$G407,$H407-SUM($I407:BE407)))","v":0},{"$f":"IF(OR(BG$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BG$3,$H407/$G407,$H407-SUM($I407:BF407)))","v":0},{"$f":"IF(OR(BH$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BH$3,$H407/$G407,$H407-SUM($I407:BG407)))","v":0},{"$f":"IF(OR(BI$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BI$3,$H407/$G407,$H407-SUM($I407:BH407)))","v":0},{"$f":"IF(OR(BJ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BJ$3,$H407/$G407,$H407-SUM($I407:BI407)))","v":0},{"$f":"IF(OR(BK$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BK$3,$H407/$G407,$H407-SUM($I407:BJ407)))","v":0},{"$f":"IF(OR(BL$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BL$3,$H407/$G407,$H407-SUM($I407:BK407)))","v":0},{"$f":"IF(OR(BM$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BM$3,$H407/$G407,$H407-SUM($I407:BL407)))","v":0},{"$f":"IF(OR(BN$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BN$3,$H407/$G407,$H407-SUM($I407:BM407)))","v":0},{"$f":"IF(OR(BO$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BO$3,$H407/$G407,$H407-SUM($I407:BN407)))","v":0},{"$f":"IF(OR(BP$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BP$3,$H407/$G407,$H407-SUM($I407:BO407)))","v":0},{"$f":"IF(OR(BQ$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BQ$3,$H407/$G407,$H407-SUM($I407:BP407)))","v":0},{"$f":"IF(OR(BR$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BR$3,$H407/$G407,$H407-SUM($I407:BQ407)))","v":0},{"$f":"IF(OR(BS$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BS$3,$H407/$G407,$H407-SUM($I407:BR407)))","v":0},{"$f":"IF(OR(BT$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BT$3,$H407/$G407,$H407-SUM($I407:BS407)))","v":0},{"$f":"IF(OR(BU$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BU$3,$H407/$G407,$H407-SUM($I407:BT407)))","v":0},{"$f":"IF(OR(BV$3<=$D407,$G407=\"n/a\"),0,IF(SUM($D407,$G407)>BV$3,$H407/$G407,$H407-SUM($I407:BU407)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G407","v":15},{"$f":"V394","v":0},null,{"$f":"IF(OR(J$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>J$3,$H408/$G408,$H408-SUM($I408:I408)))","v":0},{"$f":"IF(OR(K$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>K$3,$H408/$G408,$H408-SUM($I408:J408)))","v":0},{"$f":"IF(OR(L$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>L$3,$H408/$G408,$H408-SUM($I408:K408)))","v":0},{"$f":"IF(OR(M$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>M$3,$H408/$G408,$H408-SUM($I408:L408)))","v":0},{"$f":"IF(OR(N$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>N$3,$H408/$G408,$H408-SUM($I408:M408)))","v":0},{"$f":"IF(OR(O$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>O$3,$H408/$G408,$H408-SUM($I408:N408)))","v":0},{"$f":"IF(OR(P$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>P$3,$H408/$G408,$H408-SUM($I408:O408)))","v":0},{"$f":"IF(OR(Q$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Q$3,$H408/$G408,$H408-SUM($I408:P408)))","v":0},{"$f":"IF(OR(R$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>R$3,$H408/$G408,$H408-SUM($I408:Q408)))","v":0},{"$f":"IF(OR(S$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>S$3,$H408/$G408,$H408-SUM($I408:R408)))","v":0},{"$f":"IF(OR(T$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>T$3,$H408/$G408,$H408-SUM($I408:S408)))","v":0},{"$f":"IF(OR(U$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>U$3,$H408/$G408,$H408-SUM($I408:T408)))","v":0},{"$f":"IF(OR(V$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>V$3,$H408/$G408,$H408-SUM($I408:U408)))","v":0},{"$f":"IF(OR(W$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>W$3,$H408/$G408,$H408-SUM($I408:V408)))","v":0},{"$f":"IF(OR(X$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>X$3,$H408/$G408,$H408-SUM($I408:W408)))","v":0},{"$f":"IF(OR(Y$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Y$3,$H408/$G408,$H408-SUM($I408:X408)))","v":0},{"$f":"IF(OR(Z$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>Z$3,$H408/$G408,$H408-SUM($I408:Y408)))","v":0},{"$f":"IF(OR(AA$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AA$3,$H408/$G408,$H408-SUM($I408:Z408)))","v":0},{"$f":"IF(OR(AB$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AB$3,$H408/$G408,$H408-SUM($I408:AA408)))","v":0},{"$f":"IF(OR(AC$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AC$3,$H408/$G408,$H408-SUM($I408:AB408)))","v":0},{"$f":"IF(OR(AD$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AD$3,$H408/$G408,$H408-SUM($I408:AC408)))","v":0},{"$f":"IF(OR(AE$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AE$3,$H408/$G408,$H408-SUM($I408:AD408)))","v":0},{"$f":"IF(OR(AF$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AF$3,$H408/$G408,$H408-SUM($I408:AE408)))","v":0},{"$f":"IF(OR(AG$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AG$3,$H408/$G408,$H408-SUM($I408:AF408)))","v":0},{"$f":"IF(OR(AH$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AH$3,$H408/$G408,$H408-SUM($I408:AG408)))","v":0},{"$f":"IF(OR(AI$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AI$3,$H408/$G408,$H408-SUM($I408:AH408)))","v":0},{"$f":"IF(OR(AJ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AJ$3,$H408/$G408,$H408-SUM($I408:AI408)))","v":0},{"$f":"IF(OR(AK$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AK$3,$H408/$G408,$H408-SUM($I408:AJ408)))","v":0},{"$f":"IF(OR(AL$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AL$3,$H408/$G408,$H408-SUM($I408:AK408)))","v":0},{"$f":"IF(OR(AM$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AM$3,$H408/$G408,$H408-SUM($I408:AL408)))","v":0},{"$f":"IF(OR(AN$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AN$3,$H408/$G408,$H408-SUM($I408:AM408)))","v":0},{"$f":"IF(OR(AO$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AO$3,$H408/$G408,$H408-SUM($I408:AN408)))","v":0},{"$f":"IF(OR(AP$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AP$3,$H408/$G408,$H408-SUM($I408:AO408)))","v":0},{"$f":"IF(OR(AQ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AQ$3,$H408/$G408,$H408-SUM($I408:AP408)))","v":0},{"$f":"IF(OR(AR$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AR$3,$H408/$G408,$H408-SUM($I408:AQ408)))","v":0},{"$f":"IF(OR(AS$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AS$3,$H408/$G408,$H408-SUM($I408:AR408)))","v":0},{"$f":"IF(OR(AT$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AT$3,$H408/$G408,$H408-SUM($I408:AS408)))","v":0},{"$f":"IF(OR(AU$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AU$3,$H408/$G408,$H408-SUM($I408:AT408)))","v":0},{"$f":"IF(OR(AV$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AV$3,$H408/$G408,$H408-SUM($I408:AU408)))","v":0},{"$f":"IF(OR(AW$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AW$3,$H408/$G408,$H408-SUM($I408:AV408)))","v":0},{"$f":"IF(OR(AX$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AX$3,$H408/$G408,$H408-SUM($I408:AW408)))","v":0},{"$f":"IF(OR(AY$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AY$3,$H408/$G408,$H408-SUM($I408:AX408)))","v":0},{"$f":"IF(OR(AZ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>AZ$3,$H408/$G408,$H408-SUM($I408:AY408)))","v":0},{"$f":"IF(OR(BA$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BA$3,$H408/$G408,$H408-SUM($I408:AZ408)))","v":0},{"$f":"IF(OR(BB$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BB$3,$H408/$G408,$H408-SUM($I408:BA408)))","v":0},{"$f":"IF(OR(BC$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BC$3,$H408/$G408,$H408-SUM($I408:BB408)))","v":0},{"$f":"IF(OR(BD$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BD$3,$H408/$G408,$H408-SUM($I408:BC408)))","v":0},{"$f":"IF(OR(BE$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BE$3,$H408/$G408,$H408-SUM($I408:BD408)))","v":0},{"$f":"IF(OR(BF$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BF$3,$H408/$G408,$H408-SUM($I408:BE408)))","v":0},{"$f":"IF(OR(BG$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BG$3,$H408/$G408,$H408-SUM($I408:BF408)))","v":0},{"$f":"IF(OR(BH$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BH$3,$H408/$G408,$H408-SUM($I408:BG408)))","v":0},{"$f":"IF(OR(BI$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BI$3,$H408/$G408,$H408-SUM($I408:BH408)))","v":0},{"$f":"IF(OR(BJ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BJ$3,$H408/$G408,$H408-SUM($I408:BI408)))","v":0},{"$f":"IF(OR(BK$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BK$3,$H408/$G408,$H408-SUM($I408:BJ408)))","v":0},{"$f":"IF(OR(BL$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BL$3,$H408/$G408,$H408-SUM($I408:BK408)))","v":0},{"$f":"IF(OR(BM$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BM$3,$H408/$G408,$H408-SUM($I408:BL408)))","v":0},{"$f":"IF(OR(BN$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BN$3,$H408/$G408,$H408-SUM($I408:BM408)))","v":0},{"$f":"IF(OR(BO$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BO$3,$H408/$G408,$H408-SUM($I408:BN408)))","v":0},{"$f":"IF(OR(BP$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BP$3,$H408/$G408,$H408-SUM($I408:BO408)))","v":0},{"$f":"IF(OR(BQ$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BQ$3,$H408/$G408,$H408-SUM($I408:BP408)))","v":0},{"$f":"IF(OR(BR$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BR$3,$H408/$G408,$H408-SUM($I408:BQ408)))","v":0},{"$f":"IF(OR(BS$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BS$3,$H408/$G408,$H408-SUM($I408:BR408)))","v":0},{"$f":"IF(OR(BT$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BT$3,$H408/$G408,$H408-SUM($I408:BS408)))","v":0},{"$f":"IF(OR(BU$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BU$3,$H408/$G408,$H408-SUM($I408:BT408)))","v":0},{"$f":"IF(OR(BV$3<=$D408,$G408=\"n/a\"),0,IF(SUM($D408,$G408)>BV$3,$H408/$G408,$H408-SUM($I408:BU408)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G408","v":15},{"$f":"W394","v":0},null,{"$f":"IF(OR(J$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>J$3,$H409/$G409,$H409-SUM($I409:I409)))","v":0},{"$f":"IF(OR(K$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>K$3,$H409/$G409,$H409-SUM($I409:J409)))","v":0},{"$f":"IF(OR(L$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>L$3,$H409/$G409,$H409-SUM($I409:K409)))","v":0},{"$f":"IF(OR(M$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>M$3,$H409/$G409,$H409-SUM($I409:L409)))","v":0},{"$f":"IF(OR(N$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>N$3,$H409/$G409,$H409-SUM($I409:M409)))","v":0},{"$f":"IF(OR(O$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>O$3,$H409/$G409,$H409-SUM($I409:N409)))","v":0},{"$f":"IF(OR(P$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>P$3,$H409/$G409,$H409-SUM($I409:O409)))","v":0},{"$f":"IF(OR(Q$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Q$3,$H409/$G409,$H409-SUM($I409:P409)))","v":0},{"$f":"IF(OR(R$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>R$3,$H409/$G409,$H409-SUM($I409:Q409)))","v":0},{"$f":"IF(OR(S$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>S$3,$H409/$G409,$H409-SUM($I409:R409)))","v":0},{"$f":"IF(OR(T$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>T$3,$H409/$G409,$H409-SUM($I409:S409)))","v":0},{"$f":"IF(OR(U$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>U$3,$H409/$G409,$H409-SUM($I409:T409)))","v":0},{"$f":"IF(OR(V$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>V$3,$H409/$G409,$H409-SUM($I409:U409)))","v":0},{"$f":"IF(OR(W$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>W$3,$H409/$G409,$H409-SUM($I409:V409)))","v":0},{"$f":"IF(OR(X$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>X$3,$H409/$G409,$H409-SUM($I409:W409)))","v":0},{"$f":"IF(OR(Y$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Y$3,$H409/$G409,$H409-SUM($I409:X409)))","v":0},{"$f":"IF(OR(Z$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>Z$3,$H409/$G409,$H409-SUM($I409:Y409)))","v":0},{"$f":"IF(OR(AA$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AA$3,$H409/$G409,$H409-SUM($I409:Z409)))","v":0},{"$f":"IF(OR(AB$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AB$3,$H409/$G409,$H409-SUM($I409:AA409)))","v":0},{"$f":"IF(OR(AC$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AC$3,$H409/$G409,$H409-SUM($I409:AB409)))","v":0},{"$f":"IF(OR(AD$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AD$3,$H409/$G409,$H409-SUM($I409:AC409)))","v":0},{"$f":"IF(OR(AE$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AE$3,$H409/$G409,$H409-SUM($I409:AD409)))","v":0},{"$f":"IF(OR(AF$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AF$3,$H409/$G409,$H409-SUM($I409:AE409)))","v":0},{"$f":"IF(OR(AG$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AG$3,$H409/$G409,$H409-SUM($I409:AF409)))","v":0},{"$f":"IF(OR(AH$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AH$3,$H409/$G409,$H409-SUM($I409:AG409)))","v":0},{"$f":"IF(OR(AI$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AI$3,$H409/$G409,$H409-SUM($I409:AH409)))","v":0},{"$f":"IF(OR(AJ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AJ$3,$H409/$G409,$H409-SUM($I409:AI409)))","v":0},{"$f":"IF(OR(AK$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AK$3,$H409/$G409,$H409-SUM($I409:AJ409)))","v":0},{"$f":"IF(OR(AL$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AL$3,$H409/$G409,$H409-SUM($I409:AK409)))","v":0},{"$f":"IF(OR(AM$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AM$3,$H409/$G409,$H409-SUM($I409:AL409)))","v":0},{"$f":"IF(OR(AN$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AN$3,$H409/$G409,$H409-SUM($I409:AM409)))","v":0},{"$f":"IF(OR(AO$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AO$3,$H409/$G409,$H409-SUM($I409:AN409)))","v":0},{"$f":"IF(OR(AP$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AP$3,$H409/$G409,$H409-SUM($I409:AO409)))","v":0},{"$f":"IF(OR(AQ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AQ$3,$H409/$G409,$H409-SUM($I409:AP409)))","v":0},{"$f":"IF(OR(AR$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AR$3,$H409/$G409,$H409-SUM($I409:AQ409)))","v":0},{"$f":"IF(OR(AS$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AS$3,$H409/$G409,$H409-SUM($I409:AR409)))","v":0},{"$f":"IF(OR(AT$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AT$3,$H409/$G409,$H409-SUM($I409:AS409)))","v":0},{"$f":"IF(OR(AU$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AU$3,$H409/$G409,$H409-SUM($I409:AT409)))","v":0},{"$f":"IF(OR(AV$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AV$3,$H409/$G409,$H409-SUM($I409:AU409)))","v":0},{"$f":"IF(OR(AW$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AW$3,$H409/$G409,$H409-SUM($I409:AV409)))","v":0},{"$f":"IF(OR(AX$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AX$3,$H409/$G409,$H409-SUM($I409:AW409)))","v":0},{"$f":"IF(OR(AY$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AY$3,$H409/$G409,$H409-SUM($I409:AX409)))","v":0},{"$f":"IF(OR(AZ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>AZ$3,$H409/$G409,$H409-SUM($I409:AY409)))","v":0},{"$f":"IF(OR(BA$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BA$3,$H409/$G409,$H409-SUM($I409:AZ409)))","v":0},{"$f":"IF(OR(BB$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BB$3,$H409/$G409,$H409-SUM($I409:BA409)))","v":0},{"$f":"IF(OR(BC$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BC$3,$H409/$G409,$H409-SUM($I409:BB409)))","v":0},{"$f":"IF(OR(BD$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BD$3,$H409/$G409,$H409-SUM($I409:BC409)))","v":0},{"$f":"IF(OR(BE$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BE$3,$H409/$G409,$H409-SUM($I409:BD409)))","v":0},{"$f":"IF(OR(BF$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BF$3,$H409/$G409,$H409-SUM($I409:BE409)))","v":0},{"$f":"IF(OR(BG$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BG$3,$H409/$G409,$H409-SUM($I409:BF409)))","v":0},{"$f":"IF(OR(BH$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BH$3,$H409/$G409,$H409-SUM($I409:BG409)))","v":0},{"$f":"IF(OR(BI$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BI$3,$H409/$G409,$H409-SUM($I409:BH409)))","v":0},{"$f":"IF(OR(BJ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BJ$3,$H409/$G409,$H409-SUM($I409:BI409)))","v":0},{"$f":"IF(OR(BK$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BK$3,$H409/$G409,$H409-SUM($I409:BJ409)))","v":0},{"$f":"IF(OR(BL$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BL$3,$H409/$G409,$H409-SUM($I409:BK409)))","v":0},{"$f":"IF(OR(BM$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BM$3,$H409/$G409,$H409-SUM($I409:BL409)))","v":0},{"$f":"IF(OR(BN$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BN$3,$H409/$G409,$H409-SUM($I409:BM409)))","v":0},{"$f":"IF(OR(BO$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BO$3,$H409/$G409,$H409-SUM($I409:BN409)))","v":0},{"$f":"IF(OR(BP$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BP$3,$H409/$G409,$H409-SUM($I409:BO409)))","v":0},{"$f":"IF(OR(BQ$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BQ$3,$H409/$G409,$H409-SUM($I409:BP409)))","v":0},{"$f":"IF(OR(BR$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BR$3,$H409/$G409,$H409-SUM($I409:BQ409)))","v":0},{"$f":"IF(OR(BS$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BS$3,$H409/$G409,$H409-SUM($I409:BR409)))","v":0},{"$f":"IF(OR(BT$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BT$3,$H409/$G409,$H409-SUM($I409:BS409)))","v":0},{"$f":"IF(OR(BU$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BU$3,$H409/$G409,$H409-SUM($I409:BT409)))","v":0},{"$f":"IF(OR(BV$3<=$D409,$G409=\"n/a\"),0,IF(SUM($D409,$G409)>BV$3,$H409/$G409,$H409-SUM($I409:BU409)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G409","v":15},{"$f":"X394","v":0},null,{"$f":"IF(OR(J$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>J$3,$H410/$G410,$H410-SUM($I410:I410)))","v":0},{"$f":"IF(OR(K$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>K$3,$H410/$G410,$H410-SUM($I410:J410)))","v":0},{"$f":"IF(OR(L$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>L$3,$H410/$G410,$H410-SUM($I410:K410)))","v":0},{"$f":"IF(OR(M$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>M$3,$H410/$G410,$H410-SUM($I410:L410)))","v":0},{"$f":"IF(OR(N$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>N$3,$H410/$G410,$H410-SUM($I410:M410)))","v":0},{"$f":"IF(OR(O$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>O$3,$H410/$G410,$H410-SUM($I410:N410)))","v":0},{"$f":"IF(OR(P$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>P$3,$H410/$G410,$H410-SUM($I410:O410)))","v":0},{"$f":"IF(OR(Q$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Q$3,$H410/$G410,$H410-SUM($I410:P410)))","v":0},{"$f":"IF(OR(R$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>R$3,$H410/$G410,$H410-SUM($I410:Q410)))","v":0},{"$f":"IF(OR(S$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>S$3,$H410/$G410,$H410-SUM($I410:R410)))","v":0},{"$f":"IF(OR(T$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>T$3,$H410/$G410,$H410-SUM($I410:S410)))","v":0},{"$f":"IF(OR(U$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>U$3,$H410/$G410,$H410-SUM($I410:T410)))","v":0},{"$f":"IF(OR(V$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>V$3,$H410/$G410,$H410-SUM($I410:U410)))","v":0},{"$f":"IF(OR(W$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>W$3,$H410/$G410,$H410-SUM($I410:V410)))","v":0},{"$f":"IF(OR(X$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>X$3,$H410/$G410,$H410-SUM($I410:W410)))","v":0},{"$f":"IF(OR(Y$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Y$3,$H410/$G410,$H410-SUM($I410:X410)))","v":0},{"$f":"IF(OR(Z$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>Z$3,$H410/$G410,$H410-SUM($I410:Y410)))","v":0},{"$f":"IF(OR(AA$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AA$3,$H410/$G410,$H410-SUM($I410:Z410)))","v":0},{"$f":"IF(OR(AB$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AB$3,$H410/$G410,$H410-SUM($I410:AA410)))","v":0},{"$f":"IF(OR(AC$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AC$3,$H410/$G410,$H410-SUM($I410:AB410)))","v":0},{"$f":"IF(OR(AD$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AD$3,$H410/$G410,$H410-SUM($I410:AC410)))","v":0},{"$f":"IF(OR(AE$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AE$3,$H410/$G410,$H410-SUM($I410:AD410)))","v":0},{"$f":"IF(OR(AF$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AF$3,$H410/$G410,$H410-SUM($I410:AE410)))","v":0},{"$f":"IF(OR(AG$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AG$3,$H410/$G410,$H410-SUM($I410:AF410)))","v":0},{"$f":"IF(OR(AH$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AH$3,$H410/$G410,$H410-SUM($I410:AG410)))","v":0},{"$f":"IF(OR(AI$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AI$3,$H410/$G410,$H410-SUM($I410:AH410)))","v":0},{"$f":"IF(OR(AJ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AJ$3,$H410/$G410,$H410-SUM($I410:AI410)))","v":0},{"$f":"IF(OR(AK$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AK$3,$H410/$G410,$H410-SUM($I410:AJ410)))","v":0},{"$f":"IF(OR(AL$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AL$3,$H410/$G410,$H410-SUM($I410:AK410)))","v":0},{"$f":"IF(OR(AM$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AM$3,$H410/$G410,$H410-SUM($I410:AL410)))","v":0},{"$f":"IF(OR(AN$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AN$3,$H410/$G410,$H410-SUM($I410:AM410)))","v":0},{"$f":"IF(OR(AO$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AO$3,$H410/$G410,$H410-SUM($I410:AN410)))","v":0},{"$f":"IF(OR(AP$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AP$3,$H410/$G410,$H410-SUM($I410:AO410)))","v":0},{"$f":"IF(OR(AQ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AQ$3,$H410/$G410,$H410-SUM($I410:AP410)))","v":0},{"$f":"IF(OR(AR$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AR$3,$H410/$G410,$H410-SUM($I410:AQ410)))","v":0},{"$f":"IF(OR(AS$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AS$3,$H410/$G410,$H410-SUM($I410:AR410)))","v":0},{"$f":"IF(OR(AT$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AT$3,$H410/$G410,$H410-SUM($I410:AS410)))","v":0},{"$f":"IF(OR(AU$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AU$3,$H410/$G410,$H410-SUM($I410:AT410)))","v":0},{"$f":"IF(OR(AV$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AV$3,$H410/$G410,$H410-SUM($I410:AU410)))","v":0},{"$f":"IF(OR(AW$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AW$3,$H410/$G410,$H410-SUM($I410:AV410)))","v":0},{"$f":"IF(OR(AX$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AX$3,$H410/$G410,$H410-SUM($I410:AW410)))","v":0},{"$f":"IF(OR(AY$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AY$3,$H410/$G410,$H410-SUM($I410:AX410)))","v":0},{"$f":"IF(OR(AZ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>AZ$3,$H410/$G410,$H410-SUM($I410:AY410)))","v":0},{"$f":"IF(OR(BA$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BA$3,$H410/$G410,$H410-SUM($I410:AZ410)))","v":0},{"$f":"IF(OR(BB$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BB$3,$H410/$G410,$H410-SUM($I410:BA410)))","v":0},{"$f":"IF(OR(BC$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BC$3,$H410/$G410,$H410-SUM($I410:BB410)))","v":0},{"$f":"IF(OR(BD$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BD$3,$H410/$G410,$H410-SUM($I410:BC410)))","v":0},{"$f":"IF(OR(BE$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BE$3,$H410/$G410,$H410-SUM($I410:BD410)))","v":0},{"$f":"IF(OR(BF$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BF$3,$H410/$G410,$H410-SUM($I410:BE410)))","v":0},{"$f":"IF(OR(BG$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BG$3,$H410/$G410,$H410-SUM($I410:BF410)))","v":0},{"$f":"IF(OR(BH$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BH$3,$H410/$G410,$H410-SUM($I410:BG410)))","v":0},{"$f":"IF(OR(BI$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BI$3,$H410/$G410,$H410-SUM($I410:BH410)))","v":0},{"$f":"IF(OR(BJ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BJ$3,$H410/$G410,$H410-SUM($I410:BI410)))","v":0},{"$f":"IF(OR(BK$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BK$3,$H410/$G410,$H410-SUM($I410:BJ410)))","v":0},{"$f":"IF(OR(BL$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BL$3,$H410/$G410,$H410-SUM($I410:BK410)))","v":0},{"$f":"IF(OR(BM$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BM$3,$H410/$G410,$H410-SUM($I410:BL410)))","v":0},{"$f":"IF(OR(BN$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BN$3,$H410/$G410,$H410-SUM($I410:BM410)))","v":0},{"$f":"IF(OR(BO$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BO$3,$H410/$G410,$H410-SUM($I410:BN410)))","v":0},{"$f":"IF(OR(BP$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BP$3,$H410/$G410,$H410-SUM($I410:BO410)))","v":0},{"$f":"IF(OR(BQ$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BQ$3,$H410/$G410,$H410-SUM($I410:BP410)))","v":0},{"$f":"IF(OR(BR$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BR$3,$H410/$G410,$H410-SUM($I410:BQ410)))","v":0},{"$f":"IF(OR(BS$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BS$3,$H410/$G410,$H410-SUM($I410:BR410)))","v":0},{"$f":"IF(OR(BT$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BT$3,$H410/$G410,$H410-SUM($I410:BS410)))","v":0},{"$f":"IF(OR(BU$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BU$3,$H410/$G410,$H410-SUM($I410:BT410)))","v":0},{"$f":"IF(OR(BV$3<=$D410,$G410=\"n/a\"),0,IF(SUM($D410,$G410)>BV$3,$H410/$G410,$H410-SUM($I410:BU410)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A388)","v":15},{"$f":"Y394","v":0},null,{"$f":"IF(OR(J$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>J$3,$H411/$G411,$H411-SUM($I411:I411)))","v":0},{"$f":"IF(OR(K$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>K$3,$H411/$G411,$H411-SUM($I411:J411)))","v":0},{"$f":"IF(OR(L$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>L$3,$H411/$G411,$H411-SUM($I411:K411)))","v":0},{"$f":"IF(OR(M$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>M$3,$H411/$G411,$H411-SUM($I411:L411)))","v":0},{"$f":"IF(OR(N$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>N$3,$H411/$G411,$H411-SUM($I411:M411)))","v":0},{"$f":"IF(OR(O$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>O$3,$H411/$G411,$H411-SUM($I411:N411)))","v":0},{"$f":"IF(OR(P$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>P$3,$H411/$G411,$H411-SUM($I411:O411)))","v":0},{"$f":"IF(OR(Q$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Q$3,$H411/$G411,$H411-SUM($I411:P411)))","v":0},{"$f":"IF(OR(R$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>R$3,$H411/$G411,$H411-SUM($I411:Q411)))","v":0},{"$f":"IF(OR(S$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>S$3,$H411/$G411,$H411-SUM($I411:R411)))","v":0},{"$f":"IF(OR(T$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>T$3,$H411/$G411,$H411-SUM($I411:S411)))","v":0},{"$f":"IF(OR(U$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>U$3,$H411/$G411,$H411-SUM($I411:T411)))","v":0},{"$f":"IF(OR(V$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>V$3,$H411/$G411,$H411-SUM($I411:U411)))","v":0},{"$f":"IF(OR(W$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>W$3,$H411/$G411,$H411-SUM($I411:V411)))","v":0},{"$f":"IF(OR(X$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>X$3,$H411/$G411,$H411-SUM($I411:W411)))","v":0},{"$f":"IF(OR(Y$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Y$3,$H411/$G411,$H411-SUM($I411:X411)))","v":0},{"$f":"IF(OR(Z$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>Z$3,$H411/$G411,$H411-SUM($I411:Y411)))","v":0},{"$f":"IF(OR(AA$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AA$3,$H411/$G411,$H411-SUM($I411:Z411)))","v":0},{"$f":"IF(OR(AB$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AB$3,$H411/$G411,$H411-SUM($I411:AA411)))","v":0},{"$f":"IF(OR(AC$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AC$3,$H411/$G411,$H411-SUM($I411:AB411)))","v":0},{"$f":"IF(OR(AD$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AD$3,$H411/$G411,$H411-SUM($I411:AC411)))","v":0},{"$f":"IF(OR(AE$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AE$3,$H411/$G411,$H411-SUM($I411:AD411)))","v":0},{"$f":"IF(OR(AF$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AF$3,$H411/$G411,$H411-SUM($I411:AE411)))","v":0},{"$f":"IF(OR(AG$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AG$3,$H411/$G411,$H411-SUM($I411:AF411)))","v":0},{"$f":"IF(OR(AH$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AH$3,$H411/$G411,$H411-SUM($I411:AG411)))","v":0},{"$f":"IF(OR(AI$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AI$3,$H411/$G411,$H411-SUM($I411:AH411)))","v":0},{"$f":"IF(OR(AJ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AJ$3,$H411/$G411,$H411-SUM($I411:AI411)))","v":0},{"$f":"IF(OR(AK$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AK$3,$H411/$G411,$H411-SUM($I411:AJ411)))","v":0},{"$f":"IF(OR(AL$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AL$3,$H411/$G411,$H411-SUM($I411:AK411)))","v":0},{"$f":"IF(OR(AM$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AM$3,$H411/$G411,$H411-SUM($I411:AL411)))","v":0},{"$f":"IF(OR(AN$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AN$3,$H411/$G411,$H411-SUM($I411:AM411)))","v":0},{"$f":"IF(OR(AO$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AO$3,$H411/$G411,$H411-SUM($I411:AN411)))","v":0},{"$f":"IF(OR(AP$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AP$3,$H411/$G411,$H411-SUM($I411:AO411)))","v":0},{"$f":"IF(OR(AQ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AQ$3,$H411/$G411,$H411-SUM($I411:AP411)))","v":0},{"$f":"IF(OR(AR$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AR$3,$H411/$G411,$H411-SUM($I411:AQ411)))","v":0},{"$f":"IF(OR(AS$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AS$3,$H411/$G411,$H411-SUM($I411:AR411)))","v":0},{"$f":"IF(OR(AT$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AT$3,$H411/$G411,$H411-SUM($I411:AS411)))","v":0},{"$f":"IF(OR(AU$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AU$3,$H411/$G411,$H411-SUM($I411:AT411)))","v":0},{"$f":"IF(OR(AV$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AV$3,$H411/$G411,$H411-SUM($I411:AU411)))","v":0},{"$f":"IF(OR(AW$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AW$3,$H411/$G411,$H411-SUM($I411:AV411)))","v":0},{"$f":"IF(OR(AX$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AX$3,$H411/$G411,$H411-SUM($I411:AW411)))","v":0},{"$f":"IF(OR(AY$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AY$3,$H411/$G411,$H411-SUM($I411:AX411)))","v":0},{"$f":"IF(OR(AZ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>AZ$3,$H411/$G411,$H411-SUM($I411:AY411)))","v":0},{"$f":"IF(OR(BA$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BA$3,$H411/$G411,$H411-SUM($I411:AZ411)))","v":0},{"$f":"IF(OR(BB$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BB$3,$H411/$G411,$H411-SUM($I411:BA411)))","v":0},{"$f":"IF(OR(BC$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BC$3,$H411/$G411,$H411-SUM($I411:BB411)))","v":0},{"$f":"IF(OR(BD$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BD$3,$H411/$G411,$H411-SUM($I411:BC411)))","v":0},{"$f":"IF(OR(BE$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BE$3,$H411/$G411,$H411-SUM($I411:BD411)))","v":0},{"$f":"IF(OR(BF$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BF$3,$H411/$G411,$H411-SUM($I411:BE411)))","v":0},{"$f":"IF(OR(BG$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BG$3,$H411/$G411,$H411-SUM($I411:BF411)))","v":0},{"$f":"IF(OR(BH$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BH$3,$H411/$G411,$H411-SUM($I411:BG411)))","v":0},{"$f":"IF(OR(BI$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BI$3,$H411/$G411,$H411-SUM($I411:BH411)))","v":0},{"$f":"IF(OR(BJ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BJ$3,$H411/$G411,$H411-SUM($I411:BI411)))","v":0},{"$f":"IF(OR(BK$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BK$3,$H411/$G411,$H411-SUM($I411:BJ411)))","v":0},{"$f":"IF(OR(BL$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BL$3,$H411/$G411,$H411-SUM($I411:BK411)))","v":0},{"$f":"IF(OR(BM$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BM$3,$H411/$G411,$H411-SUM($I411:BL411)))","v":0},{"$f":"IF(OR(BN$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BN$3,$H411/$G411,$H411-SUM($I411:BM411)))","v":0},{"$f":"IF(OR(BO$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BO$3,$H411/$G411,$H411-SUM($I411:BN411)))","v":0},{"$f":"IF(OR(BP$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BP$3,$H411/$G411,$H411-SUM($I411:BO411)))","v":0},{"$f":"IF(OR(BQ$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BQ$3,$H411/$G411,$H411-SUM($I411:BP411)))","v":0},{"$f":"IF(OR(BR$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BR$3,$H411/$G411,$H411-SUM($I411:BQ411)))","v":0},{"$f":"IF(OR(BS$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BS$3,$H411/$G411,$H411-SUM($I411:BR411)))","v":0},{"$f":"IF(OR(BT$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BT$3,$H411/$G411,$H411-SUM($I411:BS411)))","v":0},{"$f":"IF(OR(BU$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BU$3,$H411/$G411,$H411-SUM($I411:BT411)))","v":0},{"$f":"IF(OR(BV$3<=$D411,$G411=\"n/a\"),0,IF(SUM($D411,$G411)>BV$3,$H411/$G411,$H411-SUM($I411:BU411)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G411","v":15},{"$f":"Z394","v":0},null,{"$f":"IF(OR(J$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>J$3,$H412/$G412,$H412-SUM($I412:I412)))","v":0},{"$f":"IF(OR(K$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>K$3,$H412/$G412,$H412-SUM($I412:J412)))","v":0},{"$f":"IF(OR(L$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>L$3,$H412/$G412,$H412-SUM($I412:K412)))","v":0},{"$f":"IF(OR(M$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>M$3,$H412/$G412,$H412-SUM($I412:L412)))","v":0},{"$f":"IF(OR(N$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>N$3,$H412/$G412,$H412-SUM($I412:M412)))","v":0},{"$f":"IF(OR(O$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>O$3,$H412/$G412,$H412-SUM($I412:N412)))","v":0},{"$f":"IF(OR(P$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>P$3,$H412/$G412,$H412-SUM($I412:O412)))","v":0},{"$f":"IF(OR(Q$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Q$3,$H412/$G412,$H412-SUM($I412:P412)))","v":0},{"$f":"IF(OR(R$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>R$3,$H412/$G412,$H412-SUM($I412:Q412)))","v":0},{"$f":"IF(OR(S$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>S$3,$H412/$G412,$H412-SUM($I412:R412)))","v":0},{"$f":"IF(OR(T$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>T$3,$H412/$G412,$H412-SUM($I412:S412)))","v":0},{"$f":"IF(OR(U$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>U$3,$H412/$G412,$H412-SUM($I412:T412)))","v":0},{"$f":"IF(OR(V$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>V$3,$H412/$G412,$H412-SUM($I412:U412)))","v":0},{"$f":"IF(OR(W$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>W$3,$H412/$G412,$H412-SUM($I412:V412)))","v":0},{"$f":"IF(OR(X$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>X$3,$H412/$G412,$H412-SUM($I412:W412)))","v":0},{"$f":"IF(OR(Y$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Y$3,$H412/$G412,$H412-SUM($I412:X412)))","v":0},{"$f":"IF(OR(Z$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>Z$3,$H412/$G412,$H412-SUM($I412:Y412)))","v":0},{"$f":"IF(OR(AA$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AA$3,$H412/$G412,$H412-SUM($I412:Z412)))","v":0},{"$f":"IF(OR(AB$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AB$3,$H412/$G412,$H412-SUM($I412:AA412)))","v":0},{"$f":"IF(OR(AC$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AC$3,$H412/$G412,$H412-SUM($I412:AB412)))","v":0},{"$f":"IF(OR(AD$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AD$3,$H412/$G412,$H412-SUM($I412:AC412)))","v":0},{"$f":"IF(OR(AE$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AE$3,$H412/$G412,$H412-SUM($I412:AD412)))","v":0},{"$f":"IF(OR(AF$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AF$3,$H412/$G412,$H412-SUM($I412:AE412)))","v":0},{"$f":"IF(OR(AG$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AG$3,$H412/$G412,$H412-SUM($I412:AF412)))","v":0},{"$f":"IF(OR(AH$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AH$3,$H412/$G412,$H412-SUM($I412:AG412)))","v":0},{"$f":"IF(OR(AI$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AI$3,$H412/$G412,$H412-SUM($I412:AH412)))","v":0},{"$f":"IF(OR(AJ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AJ$3,$H412/$G412,$H412-SUM($I412:AI412)))","v":0},{"$f":"IF(OR(AK$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AK$3,$H412/$G412,$H412-SUM($I412:AJ412)))","v":0},{"$f":"IF(OR(AL$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AL$3,$H412/$G412,$H412-SUM($I412:AK412)))","v":0},{"$f":"IF(OR(AM$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AM$3,$H412/$G412,$H412-SUM($I412:AL412)))","v":0},{"$f":"IF(OR(AN$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AN$3,$H412/$G412,$H412-SUM($I412:AM412)))","v":0},{"$f":"IF(OR(AO$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AO$3,$H412/$G412,$H412-SUM($I412:AN412)))","v":0},{"$f":"IF(OR(AP$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AP$3,$H412/$G412,$H412-SUM($I412:AO412)))","v":0},{"$f":"IF(OR(AQ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AQ$3,$H412/$G412,$H412-SUM($I412:AP412)))","v":0},{"$f":"IF(OR(AR$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AR$3,$H412/$G412,$H412-SUM($I412:AQ412)))","v":0},{"$f":"IF(OR(AS$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AS$3,$H412/$G412,$H412-SUM($I412:AR412)))","v":0},{"$f":"IF(OR(AT$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AT$3,$H412/$G412,$H412-SUM($I412:AS412)))","v":0},{"$f":"IF(OR(AU$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AU$3,$H412/$G412,$H412-SUM($I412:AT412)))","v":0},{"$f":"IF(OR(AV$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AV$3,$H412/$G412,$H412-SUM($I412:AU412)))","v":0},{"$f":"IF(OR(AW$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AW$3,$H412/$G412,$H412-SUM($I412:AV412)))","v":0},{"$f":"IF(OR(AX$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AX$3,$H412/$G412,$H412-SUM($I412:AW412)))","v":0},{"$f":"IF(OR(AY$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AY$3,$H412/$G412,$H412-SUM($I412:AX412)))","v":0},{"$f":"IF(OR(AZ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>AZ$3,$H412/$G412,$H412-SUM($I412:AY412)))","v":0},{"$f":"IF(OR(BA$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BA$3,$H412/$G412,$H412-SUM($I412:AZ412)))","v":0},{"$f":"IF(OR(BB$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BB$3,$H412/$G412,$H412-SUM($I412:BA412)))","v":0},{"$f":"IF(OR(BC$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BC$3,$H412/$G412,$H412-SUM($I412:BB412)))","v":0},{"$f":"IF(OR(BD$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BD$3,$H412/$G412,$H412-SUM($I412:BC412)))","v":0},{"$f":"IF(OR(BE$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BE$3,$H412/$G412,$H412-SUM($I412:BD412)))","v":0},{"$f":"IF(OR(BF$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BF$3,$H412/$G412,$H412-SUM($I412:BE412)))","v":0},{"$f":"IF(OR(BG$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BG$3,$H412/$G412,$H412-SUM($I412:BF412)))","v":0},{"$f":"IF(OR(BH$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BH$3,$H412/$G412,$H412-SUM($I412:BG412)))","v":0},{"$f":"IF(OR(BI$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BI$3,$H412/$G412,$H412-SUM($I412:BH412)))","v":0},{"$f":"IF(OR(BJ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BJ$3,$H412/$G412,$H412-SUM($I412:BI412)))","v":0},{"$f":"IF(OR(BK$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BK$3,$H412/$G412,$H412-SUM($I412:BJ412)))","v":0},{"$f":"IF(OR(BL$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BL$3,$H412/$G412,$H412-SUM($I412:BK412)))","v":0},{"$f":"IF(OR(BM$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BM$3,$H412/$G412,$H412-SUM($I412:BL412)))","v":0},{"$f":"IF(OR(BN$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BN$3,$H412/$G412,$H412-SUM($I412:BM412)))","v":0},{"$f":"IF(OR(BO$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BO$3,$H412/$G412,$H412-SUM($I412:BN412)))","v":0},{"$f":"IF(OR(BP$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BP$3,$H412/$G412,$H412-SUM($I412:BO412)))","v":0},{"$f":"IF(OR(BQ$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BQ$3,$H412/$G412,$H412-SUM($I412:BP412)))","v":0},{"$f":"IF(OR(BR$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BR$3,$H412/$G412,$H412-SUM($I412:BQ412)))","v":0},{"$f":"IF(OR(BS$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BS$3,$H412/$G412,$H412-SUM($I412:BR412)))","v":0},{"$f":"IF(OR(BT$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BT$3,$H412/$G412,$H412-SUM($I412:BS412)))","v":0},{"$f":"IF(OR(BU$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BU$3,$H412/$G412,$H412-SUM($I412:BT412)))","v":0},{"$f":"IF(OR(BV$3<=$D412,$G412=\"n/a\"),0,IF(SUM($D412,$G412)>BV$3,$H412/$G412,$H412-SUM($I412:BU412)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,15,{"$f":"AA394","v":0},null,{"$f":"IF(OR(J$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>J$3,$H413/$G413,$H413-SUM($I413:I413)))","v":0},{"$f":"IF(OR(K$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>K$3,$H413/$G413,$H413-SUM($I413:J413)))","v":0},{"$f":"IF(OR(L$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>L$3,$H413/$G413,$H413-SUM($I413:K413)))","v":0},{"$f":"IF(OR(M$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>M$3,$H413/$G413,$H413-SUM($I413:L413)))","v":0},{"$f":"IF(OR(N$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>N$3,$H413/$G413,$H413-SUM($I413:M413)))","v":0},{"$f":"IF(OR(O$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>O$3,$H413/$G413,$H413-SUM($I413:N413)))","v":0},{"$f":"IF(OR(P$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>P$3,$H413/$G413,$H413-SUM($I413:O413)))","v":0},{"$f":"IF(OR(Q$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Q$3,$H413/$G413,$H413-SUM($I413:P413)))","v":0},{"$f":"IF(OR(R$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>R$3,$H413/$G413,$H413-SUM($I413:Q413)))","v":0},{"$f":"IF(OR(S$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>S$3,$H413/$G413,$H413-SUM($I413:R413)))","v":0},{"$f":"IF(OR(T$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>T$3,$H413/$G413,$H413-SUM($I413:S413)))","v":0},{"$f":"IF(OR(U$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>U$3,$H413/$G413,$H413-SUM($I413:T413)))","v":0},{"$f":"IF(OR(V$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>V$3,$H413/$G413,$H413-SUM($I413:U413)))","v":0},{"$f":"IF(OR(W$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>W$3,$H413/$G413,$H413-SUM($I413:V413)))","v":0},{"$f":"IF(OR(X$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>X$3,$H413/$G413,$H413-SUM($I413:W413)))","v":0},{"$f":"IF(OR(Y$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Y$3,$H413/$G413,$H413-SUM($I413:X413)))","v":0},{"$f":"IF(OR(Z$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>Z$3,$H413/$G413,$H413-SUM($I413:Y413)))","v":0},{"$f":"IF(OR(AA$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AA$3,$H413/$G413,$H413-SUM($I413:Z413)))","v":0},{"$f":"IF(OR(AB$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AB$3,$H413/$G413,$H413-SUM($I413:AA413)))","v":0},{"$f":"IF(OR(AC$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AC$3,$H413/$G413,$H413-SUM($I413:AB413)))","v":0},{"$f":"IF(OR(AD$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AD$3,$H413/$G413,$H413-SUM($I413:AC413)))","v":0},{"$f":"IF(OR(AE$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AE$3,$H413/$G413,$H413-SUM($I413:AD413)))","v":0},{"$f":"IF(OR(AF$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AF$3,$H413/$G413,$H413-SUM($I413:AE413)))","v":0},{"$f":"IF(OR(AG$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AG$3,$H413/$G413,$H413-SUM($I413:AF413)))","v":0},{"$f":"IF(OR(AH$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AH$3,$H413/$G413,$H413-SUM($I413:AG413)))","v":0},{"$f":"IF(OR(AI$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AI$3,$H413/$G413,$H413-SUM($I413:AH413)))","v":0},{"$f":"IF(OR(AJ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AJ$3,$H413/$G413,$H413-SUM($I413:AI413)))","v":0},{"$f":"IF(OR(AK$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AK$3,$H413/$G413,$H413-SUM($I413:AJ413)))","v":0},{"$f":"IF(OR(AL$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AL$3,$H413/$G413,$H413-SUM($I413:AK413)))","v":0},{"$f":"IF(OR(AM$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AM$3,$H413/$G413,$H413-SUM($I413:AL413)))","v":0},{"$f":"IF(OR(AN$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AN$3,$H413/$G413,$H413-SUM($I413:AM413)))","v":0},{"$f":"IF(OR(AO$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AO$3,$H413/$G413,$H413-SUM($I413:AN413)))","v":0},{"$f":"IF(OR(AP$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AP$3,$H413/$G413,$H413-SUM($I413:AO413)))","v":0},{"$f":"IF(OR(AQ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AQ$3,$H413/$G413,$H413-SUM($I413:AP413)))","v":0},{"$f":"IF(OR(AR$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AR$3,$H413/$G413,$H413-SUM($I413:AQ413)))","v":0},{"$f":"IF(OR(AS$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AS$3,$H413/$G413,$H413-SUM($I413:AR413)))","v":0},{"$f":"IF(OR(AT$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AT$3,$H413/$G413,$H413-SUM($I413:AS413)))","v":0},{"$f":"IF(OR(AU$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AU$3,$H413/$G413,$H413-SUM($I413:AT413)))","v":0},{"$f":"IF(OR(AV$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AV$3,$H413/$G413,$H413-SUM($I413:AU413)))","v":0},{"$f":"IF(OR(AW$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AW$3,$H413/$G413,$H413-SUM($I413:AV413)))","v":0},{"$f":"IF(OR(AX$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AX$3,$H413/$G413,$H413-SUM($I413:AW413)))","v":0},{"$f":"IF(OR(AY$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AY$3,$H413/$G413,$H413-SUM($I413:AX413)))","v":0},{"$f":"IF(OR(AZ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>AZ$3,$H413/$G413,$H413-SUM($I413:AY413)))","v":0},{"$f":"IF(OR(BA$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BA$3,$H413/$G413,$H413-SUM($I413:AZ413)))","v":0},{"$f":"IF(OR(BB$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BB$3,$H413/$G413,$H413-SUM($I413:BA413)))","v":0},{"$f":"IF(OR(BC$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BC$3,$H413/$G413,$H413-SUM($I413:BB413)))","v":0},{"$f":"IF(OR(BD$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BD$3,$H413/$G413,$H413-SUM($I413:BC413)))","v":0},{"$f":"IF(OR(BE$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BE$3,$H413/$G413,$H413-SUM($I413:BD413)))","v":0},{"$f":"IF(OR(BF$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BF$3,$H413/$G413,$H413-SUM($I413:BE413)))","v":0},{"$f":"IF(OR(BG$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BG$3,$H413/$G413,$H413-SUM($I413:BF413)))","v":0},{"$f":"IF(OR(BH$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BH$3,$H413/$G413,$H413-SUM($I413:BG413)))","v":0},{"$f":"IF(OR(BI$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BI$3,$H413/$G413,$H413-SUM($I413:BH413)))","v":0},{"$f":"IF(OR(BJ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BJ$3,$H413/$G413,$H413-SUM($I413:BI413)))","v":0},{"$f":"IF(OR(BK$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BK$3,$H413/$G413,$H413-SUM($I413:BJ413)))","v":0},{"$f":"IF(OR(BL$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BL$3,$H413/$G413,$H413-SUM($I413:BK413)))","v":0},{"$f":"IF(OR(BM$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BM$3,$H413/$G413,$H413-SUM($I413:BL413)))","v":0},{"$f":"IF(OR(BN$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BN$3,$H413/$G413,$H413-SUM($I413:BM413)))","v":0},{"$f":"IF(OR(BO$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BO$3,$H413/$G413,$H413-SUM($I413:BN413)))","v":0},{"$f":"IF(OR(BP$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BP$3,$H413/$G413,$H413-SUM($I413:BO413)))","v":0},{"$f":"IF(OR(BQ$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BQ$3,$H413/$G413,$H413-SUM($I413:BP413)))","v":0},{"$f":"IF(OR(BR$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BR$3,$H413/$G413,$H413-SUM($I413:BQ413)))","v":0},{"$f":"IF(OR(BS$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BS$3,$H413/$G413,$H413-SUM($I413:BR413)))","v":0},{"$f":"IF(OR(BT$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BT$3,$H413/$G413,$H413-SUM($I413:BS413)))","v":0},{"$f":"IF(OR(BU$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BU$3,$H413/$G413,$H413-SUM($I413:BT413)))","v":0},{"$f":"IF(OR(BV$3<=$D413,$G413=\"n/a\"),0,IF(SUM($D413,$G413)>BV$3,$H413/$G413,$H413-SUM($I413:BU413)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,15,{"$f":"AB394","v":0},null,{"$f":"IF(OR(J$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>J$3,$H414/$G414,$H414-SUM($I414:I414)))","v":0},{"$f":"IF(OR(K$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>K$3,$H414/$G414,$H414-SUM($I414:J414)))","v":0},{"$f":"IF(OR(L$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>L$3,$H414/$G414,$H414-SUM($I414:K414)))","v":0},{"$f":"IF(OR(M$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>M$3,$H414/$G414,$H414-SUM($I414:L414)))","v":0},{"$f":"IF(OR(N$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>N$3,$H414/$G414,$H414-SUM($I414:M414)))","v":0},{"$f":"IF(OR(O$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>O$3,$H414/$G414,$H414-SUM($I414:N414)))","v":0},{"$f":"IF(OR(P$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>P$3,$H414/$G414,$H414-SUM($I414:O414)))","v":0},{"$f":"IF(OR(Q$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Q$3,$H414/$G414,$H414-SUM($I414:P414)))","v":0},{"$f":"IF(OR(R$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>R$3,$H414/$G414,$H414-SUM($I414:Q414)))","v":0},{"$f":"IF(OR(S$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>S$3,$H414/$G414,$H414-SUM($I414:R414)))","v":0},{"$f":"IF(OR(T$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>T$3,$H414/$G414,$H414-SUM($I414:S414)))","v":0},{"$f":"IF(OR(U$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>U$3,$H414/$G414,$H414-SUM($I414:T414)))","v":0},{"$f":"IF(OR(V$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>V$3,$H414/$G414,$H414-SUM($I414:U414)))","v":0},{"$f":"IF(OR(W$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>W$3,$H414/$G414,$H414-SUM($I414:V414)))","v":0},{"$f":"IF(OR(X$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>X$3,$H414/$G414,$H414-SUM($I414:W414)))","v":0},{"$f":"IF(OR(Y$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Y$3,$H414/$G414,$H414-SUM($I414:X414)))","v":0},{"$f":"IF(OR(Z$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>Z$3,$H414/$G414,$H414-SUM($I414:Y414)))","v":0},{"$f":"IF(OR(AA$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AA$3,$H414/$G414,$H414-SUM($I414:Z414)))","v":0},{"$f":"IF(OR(AB$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AB$3,$H414/$G414,$H414-SUM($I414:AA414)))","v":0},{"$f":"IF(OR(AC$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AC$3,$H414/$G414,$H414-SUM($I414:AB414)))","v":0},{"$f":"IF(OR(AD$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AD$3,$H414/$G414,$H414-SUM($I414:AC414)))","v":0},{"$f":"IF(OR(AE$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AE$3,$H414/$G414,$H414-SUM($I414:AD414)))","v":0},{"$f":"IF(OR(AF$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AF$3,$H414/$G414,$H414-SUM($I414:AE414)))","v":0},{"$f":"IF(OR(AG$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AG$3,$H414/$G414,$H414-SUM($I414:AF414)))","v":0},{"$f":"IF(OR(AH$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AH$3,$H414/$G414,$H414-SUM($I414:AG414)))","v":0},{"$f":"IF(OR(AI$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AI$3,$H414/$G414,$H414-SUM($I414:AH414)))","v":0},{"$f":"IF(OR(AJ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AJ$3,$H414/$G414,$H414-SUM($I414:AI414)))","v":0},{"$f":"IF(OR(AK$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AK$3,$H414/$G414,$H414-SUM($I414:AJ414)))","v":0},{"$f":"IF(OR(AL$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AL$3,$H414/$G414,$H414-SUM($I414:AK414)))","v":0},{"$f":"IF(OR(AM$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AM$3,$H414/$G414,$H414-SUM($I414:AL414)))","v":0},{"$f":"IF(OR(AN$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AN$3,$H414/$G414,$H414-SUM($I414:AM414)))","v":0},{"$f":"IF(OR(AO$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AO$3,$H414/$G414,$H414-SUM($I414:AN414)))","v":0},{"$f":"IF(OR(AP$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AP$3,$H414/$G414,$H414-SUM($I414:AO414)))","v":0},{"$f":"IF(OR(AQ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AQ$3,$H414/$G414,$H414-SUM($I414:AP414)))","v":0},{"$f":"IF(OR(AR$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AR$3,$H414/$G414,$H414-SUM($I414:AQ414)))","v":0},{"$f":"IF(OR(AS$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AS$3,$H414/$G414,$H414-SUM($I414:AR414)))","v":0},{"$f":"IF(OR(AT$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AT$3,$H414/$G414,$H414-SUM($I414:AS414)))","v":0},{"$f":"IF(OR(AU$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AU$3,$H414/$G414,$H414-SUM($I414:AT414)))","v":0},{"$f":"IF(OR(AV$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AV$3,$H414/$G414,$H414-SUM($I414:AU414)))","v":0},{"$f":"IF(OR(AW$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AW$3,$H414/$G414,$H414-SUM($I414:AV414)))","v":0},{"$f":"IF(OR(AX$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AX$3,$H414/$G414,$H414-SUM($I414:AW414)))","v":0},{"$f":"IF(OR(AY$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AY$3,$H414/$G414,$H414-SUM($I414:AX414)))","v":0},{"$f":"IF(OR(AZ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>AZ$3,$H414/$G414,$H414-SUM($I414:AY414)))","v":0},{"$f":"IF(OR(BA$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BA$3,$H414/$G414,$H414-SUM($I414:AZ414)))","v":0},{"$f":"IF(OR(BB$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BB$3,$H414/$G414,$H414-SUM($I414:BA414)))","v":0},{"$f":"IF(OR(BC$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BC$3,$H414/$G414,$H414-SUM($I414:BB414)))","v":0},{"$f":"IF(OR(BD$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BD$3,$H414/$G414,$H414-SUM($I414:BC414)))","v":0},{"$f":"IF(OR(BE$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BE$3,$H414/$G414,$H414-SUM($I414:BD414)))","v":0},{"$f":"IF(OR(BF$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BF$3,$H414/$G414,$H414-SUM($I414:BE414)))","v":0},{"$f":"IF(OR(BG$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BG$3,$H414/$G414,$H414-SUM($I414:BF414)))","v":0},{"$f":"IF(OR(BH$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BH$3,$H414/$G414,$H414-SUM($I414:BG414)))","v":0},{"$f":"IF(OR(BI$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BI$3,$H414/$G414,$H414-SUM($I414:BH414)))","v":0},{"$f":"IF(OR(BJ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BJ$3,$H414/$G414,$H414-SUM($I414:BI414)))","v":0},{"$f":"IF(OR(BK$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BK$3,$H414/$G414,$H414-SUM($I414:BJ414)))","v":0},{"$f":"IF(OR(BL$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BL$3,$H414/$G414,$H414-SUM($I414:BK414)))","v":0},{"$f":"IF(OR(BM$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BM$3,$H414/$G414,$H414-SUM($I414:BL414)))","v":0},{"$f":"IF(OR(BN$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BN$3,$H414/$G414,$H414-SUM($I414:BM414)))","v":0},{"$f":"IF(OR(BO$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BO$3,$H414/$G414,$H414-SUM($I414:BN414)))","v":0},{"$f":"IF(OR(BP$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BP$3,$H414/$G414,$H414-SUM($I414:BO414)))","v":0},{"$f":"IF(OR(BQ$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BQ$3,$H414/$G414,$H414-SUM($I414:BP414)))","v":0},{"$f":"IF(OR(BR$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BR$3,$H414/$G414,$H414-SUM($I414:BQ414)))","v":0},{"$f":"IF(OR(BS$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BS$3,$H414/$G414,$H414-SUM($I414:BR414)))","v":0},{"$f":"IF(OR(BT$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BT$3,$H414/$G414,$H414-SUM($I414:BS414)))","v":0},{"$f":"IF(OR(BU$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BU$3,$H414/$G414,$H414-SUM($I414:BT414)))","v":0},{"$f":"IF(OR(BV$3<=$D414,$G414=\"n/a\"),0,IF(SUM($D414,$G414)>BV$3,$H414/$G414,$H414-SUM($I414:BU414)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,15,{"$f":"AC394","v":0},null,{"$f":"IF(OR(J$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>J$3,$H415/$G415,$H415-SUM($I415:I415)))","v":0},{"$f":"IF(OR(K$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>K$3,$H415/$G415,$H415-SUM($I415:J415)))","v":0},{"$f":"IF(OR(L$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>L$3,$H415/$G415,$H415-SUM($I415:K415)))","v":0},{"$f":"IF(OR(M$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>M$3,$H415/$G415,$H415-SUM($I415:L415)))","v":0},{"$f":"IF(OR(N$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>N$3,$H415/$G415,$H415-SUM($I415:M415)))","v":0},{"$f":"IF(OR(O$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>O$3,$H415/$G415,$H415-SUM($I415:N415)))","v":0},{"$f":"IF(OR(P$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>P$3,$H415/$G415,$H415-SUM($I415:O415)))","v":0},{"$f":"IF(OR(Q$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Q$3,$H415/$G415,$H415-SUM($I415:P415)))","v":0},{"$f":"IF(OR(R$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>R$3,$H415/$G415,$H415-SUM($I415:Q415)))","v":0},{"$f":"IF(OR(S$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>S$3,$H415/$G415,$H415-SUM($I415:R415)))","v":0},{"$f":"IF(OR(T$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>T$3,$H415/$G415,$H415-SUM($I415:S415)))","v":0},{"$f":"IF(OR(U$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>U$3,$H415/$G415,$H415-SUM($I415:T415)))","v":0},{"$f":"IF(OR(V$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>V$3,$H415/$G415,$H415-SUM($I415:U415)))","v":0},{"$f":"IF(OR(W$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>W$3,$H415/$G415,$H415-SUM($I415:V415)))","v":0},{"$f":"IF(OR(X$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>X$3,$H415/$G415,$H415-SUM($I415:W415)))","v":0},{"$f":"IF(OR(Y$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Y$3,$H415/$G415,$H415-SUM($I415:X415)))","v":0},{"$f":"IF(OR(Z$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>Z$3,$H415/$G415,$H415-SUM($I415:Y415)))","v":0},{"$f":"IF(OR(AA$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AA$3,$H415/$G415,$H415-SUM($I415:Z415)))","v":0},{"$f":"IF(OR(AB$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AB$3,$H415/$G415,$H415-SUM($I415:AA415)))","v":0},{"$f":"IF(OR(AC$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AC$3,$H415/$G415,$H415-SUM($I415:AB415)))","v":0},{"$f":"IF(OR(AD$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AD$3,$H415/$G415,$H415-SUM($I415:AC415)))","v":0},{"$f":"IF(OR(AE$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AE$3,$H415/$G415,$H415-SUM($I415:AD415)))","v":0},{"$f":"IF(OR(AF$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AF$3,$H415/$G415,$H415-SUM($I415:AE415)))","v":0},{"$f":"IF(OR(AG$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AG$3,$H415/$G415,$H415-SUM($I415:AF415)))","v":0},{"$f":"IF(OR(AH$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AH$3,$H415/$G415,$H415-SUM($I415:AG415)))","v":0},{"$f":"IF(OR(AI$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AI$3,$H415/$G415,$H415-SUM($I415:AH415)))","v":0},{"$f":"IF(OR(AJ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AJ$3,$H415/$G415,$H415-SUM($I415:AI415)))","v":0},{"$f":"IF(OR(AK$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AK$3,$H415/$G415,$H415-SUM($I415:AJ415)))","v":0},{"$f":"IF(OR(AL$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AL$3,$H415/$G415,$H415-SUM($I415:AK415)))","v":0},{"$f":"IF(OR(AM$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AM$3,$H415/$G415,$H415-SUM($I415:AL415)))","v":0},{"$f":"IF(OR(AN$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AN$3,$H415/$G415,$H415-SUM($I415:AM415)))","v":0},{"$f":"IF(OR(AO$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AO$3,$H415/$G415,$H415-SUM($I415:AN415)))","v":0},{"$f":"IF(OR(AP$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AP$3,$H415/$G415,$H415-SUM($I415:AO415)))","v":0},{"$f":"IF(OR(AQ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AQ$3,$H415/$G415,$H415-SUM($I415:AP415)))","v":0},{"$f":"IF(OR(AR$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AR$3,$H415/$G415,$H415-SUM($I415:AQ415)))","v":0},{"$f":"IF(OR(AS$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AS$3,$H415/$G415,$H415-SUM($I415:AR415)))","v":0},{"$f":"IF(OR(AT$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AT$3,$H415/$G415,$H415-SUM($I415:AS415)))","v":0},{"$f":"IF(OR(AU$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AU$3,$H415/$G415,$H415-SUM($I415:AT415)))","v":0},{"$f":"IF(OR(AV$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AV$3,$H415/$G415,$H415-SUM($I415:AU415)))","v":0},{"$f":"IF(OR(AW$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AW$3,$H415/$G415,$H415-SUM($I415:AV415)))","v":0},{"$f":"IF(OR(AX$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AX$3,$H415/$G415,$H415-SUM($I415:AW415)))","v":0},{"$f":"IF(OR(AY$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AY$3,$H415/$G415,$H415-SUM($I415:AX415)))","v":0},{"$f":"IF(OR(AZ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>AZ$3,$H415/$G415,$H415-SUM($I415:AY415)))","v":0},{"$f":"IF(OR(BA$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BA$3,$H415/$G415,$H415-SUM($I415:AZ415)))","v":0},{"$f":"IF(OR(BB$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BB$3,$H415/$G415,$H415-SUM($I415:BA415)))","v":0},{"$f":"IF(OR(BC$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BC$3,$H415/$G415,$H415-SUM($I415:BB415)))","v":0},{"$f":"IF(OR(BD$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BD$3,$H415/$G415,$H415-SUM($I415:BC415)))","v":0},{"$f":"IF(OR(BE$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BE$3,$H415/$G415,$H415-SUM($I415:BD415)))","v":0},{"$f":"IF(OR(BF$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BF$3,$H415/$G415,$H415-SUM($I415:BE415)))","v":0},{"$f":"IF(OR(BG$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BG$3,$H415/$G415,$H415-SUM($I415:BF415)))","v":0},{"$f":"IF(OR(BH$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BH$3,$H415/$G415,$H415-SUM($I415:BG415)))","v":0},{"$f":"IF(OR(BI$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BI$3,$H415/$G415,$H415-SUM($I415:BH415)))","v":0},{"$f":"IF(OR(BJ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BJ$3,$H415/$G415,$H415-SUM($I415:BI415)))","v":0},{"$f":"IF(OR(BK$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BK$3,$H415/$G415,$H415-SUM($I415:BJ415)))","v":0},{"$f":"IF(OR(BL$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BL$3,$H415/$G415,$H415-SUM($I415:BK415)))","v":0},{"$f":"IF(OR(BM$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BM$3,$H415/$G415,$H415-SUM($I415:BL415)))","v":0},{"$f":"IF(OR(BN$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BN$3,$H415/$G415,$H415-SUM($I415:BM415)))","v":0},{"$f":"IF(OR(BO$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BO$3,$H415/$G415,$H415-SUM($I415:BN415)))","v":0},{"$f":"IF(OR(BP$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BP$3,$H415/$G415,$H415-SUM($I415:BO415)))","v":0},{"$f":"IF(OR(BQ$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BQ$3,$H415/$G415,$H415-SUM($I415:BP415)))","v":0},{"$f":"IF(OR(BR$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BR$3,$H415/$G415,$H415-SUM($I415:BQ415)))","v":0},{"$f":"IF(OR(BS$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BS$3,$H415/$G415,$H415-SUM($I415:BR415)))","v":0},{"$f":"IF(OR(BT$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BT$3,$H415/$G415,$H415-SUM($I415:BS415)))","v":0},{"$f":"IF(OR(BU$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BU$3,$H415/$G415,$H415-SUM($I415:BT415)))","v":0},{"$f":"IF(OR(BV$3<=$D415,$G415=\"n/a\"),0,IF(SUM($D415,$G415)>BV$3,$H415/$G415,$H415-SUM($I415:BU415)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,15,{"$f":"AD394","v":0},null,{"$f":"IF(OR(J$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>J$3,$H416/$G416,$H416-SUM($I416:I416)))","v":0},{"$f":"IF(OR(K$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>K$3,$H416/$G416,$H416-SUM($I416:J416)))","v":0},{"$f":"IF(OR(L$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>L$3,$H416/$G416,$H416-SUM($I416:K416)))","v":0},{"$f":"IF(OR(M$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>M$3,$H416/$G416,$H416-SUM($I416:L416)))","v":0},{"$f":"IF(OR(N$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>N$3,$H416/$G416,$H416-SUM($I416:M416)))","v":0},{"$f":"IF(OR(O$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>O$3,$H416/$G416,$H416-SUM($I416:N416)))","v":0},{"$f":"IF(OR(P$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>P$3,$H416/$G416,$H416-SUM($I416:O416)))","v":0},{"$f":"IF(OR(Q$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Q$3,$H416/$G416,$H416-SUM($I416:P416)))","v":0},{"$f":"IF(OR(R$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>R$3,$H416/$G416,$H416-SUM($I416:Q416)))","v":0},{"$f":"IF(OR(S$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>S$3,$H416/$G416,$H416-SUM($I416:R416)))","v":0},{"$f":"IF(OR(T$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>T$3,$H416/$G416,$H416-SUM($I416:S416)))","v":0},{"$f":"IF(OR(U$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>U$3,$H416/$G416,$H416-SUM($I416:T416)))","v":0},{"$f":"IF(OR(V$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>V$3,$H416/$G416,$H416-SUM($I416:U416)))","v":0},{"$f":"IF(OR(W$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>W$3,$H416/$G416,$H416-SUM($I416:V416)))","v":0},{"$f":"IF(OR(X$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>X$3,$H416/$G416,$H416-SUM($I416:W416)))","v":0},{"$f":"IF(OR(Y$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Y$3,$H416/$G416,$H416-SUM($I416:X416)))","v":0},{"$f":"IF(OR(Z$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>Z$3,$H416/$G416,$H416-SUM($I416:Y416)))","v":0},{"$f":"IF(OR(AA$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AA$3,$H416/$G416,$H416-SUM($I416:Z416)))","v":0},{"$f":"IF(OR(AB$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AB$3,$H416/$G416,$H416-SUM($I416:AA416)))","v":0},{"$f":"IF(OR(AC$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AC$3,$H416/$G416,$H416-SUM($I416:AB416)))","v":0},{"$f":"IF(OR(AD$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AD$3,$H416/$G416,$H416-SUM($I416:AC416)))","v":0},{"$f":"IF(OR(AE$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AE$3,$H416/$G416,$H416-SUM($I416:AD416)))","v":0},{"$f":"IF(OR(AF$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AF$3,$H416/$G416,$H416-SUM($I416:AE416)))","v":0},{"$f":"IF(OR(AG$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AG$3,$H416/$G416,$H416-SUM($I416:AF416)))","v":0},{"$f":"IF(OR(AH$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AH$3,$H416/$G416,$H416-SUM($I416:AG416)))","v":0},{"$f":"IF(OR(AI$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AI$3,$H416/$G416,$H416-SUM($I416:AH416)))","v":0},{"$f":"IF(OR(AJ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AJ$3,$H416/$G416,$H416-SUM($I416:AI416)))","v":0},{"$f":"IF(OR(AK$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AK$3,$H416/$G416,$H416-SUM($I416:AJ416)))","v":0},{"$f":"IF(OR(AL$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AL$3,$H416/$G416,$H416-SUM($I416:AK416)))","v":0},{"$f":"IF(OR(AM$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AM$3,$H416/$G416,$H416-SUM($I416:AL416)))","v":0},{"$f":"IF(OR(AN$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AN$3,$H416/$G416,$H416-SUM($I416:AM416)))","v":0},{"$f":"IF(OR(AO$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AO$3,$H416/$G416,$H416-SUM($I416:AN416)))","v":0},{"$f":"IF(OR(AP$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AP$3,$H416/$G416,$H416-SUM($I416:AO416)))","v":0},{"$f":"IF(OR(AQ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AQ$3,$H416/$G416,$H416-SUM($I416:AP416)))","v":0},{"$f":"IF(OR(AR$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AR$3,$H416/$G416,$H416-SUM($I416:AQ416)))","v":0},{"$f":"IF(OR(AS$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AS$3,$H416/$G416,$H416-SUM($I416:AR416)))","v":0},{"$f":"IF(OR(AT$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AT$3,$H416/$G416,$H416-SUM($I416:AS416)))","v":0},{"$f":"IF(OR(AU$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AU$3,$H416/$G416,$H416-SUM($I416:AT416)))","v":0},{"$f":"IF(OR(AV$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AV$3,$H416/$G416,$H416-SUM($I416:AU416)))","v":0},{"$f":"IF(OR(AW$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AW$3,$H416/$G416,$H416-SUM($I416:AV416)))","v":0},{"$f":"IF(OR(AX$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AX$3,$H416/$G416,$H416-SUM($I416:AW416)))","v":0},{"$f":"IF(OR(AY$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AY$3,$H416/$G416,$H416-SUM($I416:AX416)))","v":0},{"$f":"IF(OR(AZ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>AZ$3,$H416/$G416,$H416-SUM($I416:AY416)))","v":0},{"$f":"IF(OR(BA$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BA$3,$H416/$G416,$H416-SUM($I416:AZ416)))","v":0},{"$f":"IF(OR(BB$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BB$3,$H416/$G416,$H416-SUM($I416:BA416)))","v":0},{"$f":"IF(OR(BC$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BC$3,$H416/$G416,$H416-SUM($I416:BB416)))","v":0},{"$f":"IF(OR(BD$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BD$3,$H416/$G416,$H416-SUM($I416:BC416)))","v":0},{"$f":"IF(OR(BE$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BE$3,$H416/$G416,$H416-SUM($I416:BD416)))","v":0},{"$f":"IF(OR(BF$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BF$3,$H416/$G416,$H416-SUM($I416:BE416)))","v":0},{"$f":"IF(OR(BG$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BG$3,$H416/$G416,$H416-SUM($I416:BF416)))","v":0},{"$f":"IF(OR(BH$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BH$3,$H416/$G416,$H416-SUM($I416:BG416)))","v":0},{"$f":"IF(OR(BI$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BI$3,$H416/$G416,$H416-SUM($I416:BH416)))","v":0},{"$f":"IF(OR(BJ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BJ$3,$H416/$G416,$H416-SUM($I416:BI416)))","v":0},{"$f":"IF(OR(BK$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BK$3,$H416/$G416,$H416-SUM($I416:BJ416)))","v":0},{"$f":"IF(OR(BL$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BL$3,$H416/$G416,$H416-SUM($I416:BK416)))","v":0},{"$f":"IF(OR(BM$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BM$3,$H416/$G416,$H416-SUM($I416:BL416)))","v":0},{"$f":"IF(OR(BN$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BN$3,$H416/$G416,$H416-SUM($I416:BM416)))","v":0},{"$f":"IF(OR(BO$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BO$3,$H416/$G416,$H416-SUM($I416:BN416)))","v":0},{"$f":"IF(OR(BP$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BP$3,$H416/$G416,$H416-SUM($I416:BO416)))","v":0},{"$f":"IF(OR(BQ$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BQ$3,$H416/$G416,$H416-SUM($I416:BP416)))","v":0},{"$f":"IF(OR(BR$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BR$3,$H416/$G416,$H416-SUM($I416:BQ416)))","v":0},{"$f":"IF(OR(BS$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BS$3,$H416/$G416,$H416-SUM($I416:BR416)))","v":0},{"$f":"IF(OR(BT$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BT$3,$H416/$G416,$H416-SUM($I416:BS416)))","v":0},{"$f":"IF(OR(BU$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BU$3,$H416/$G416,$H416-SUM($I416:BT416)))","v":0},{"$f":"IF(OR(BV$3<=$D416,$G416=\"n/a\"),0,IF(SUM($D416,$G416)>BV$3,$H416/$G416,$H416-SUM($I416:BU416)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,15,{"$f":"AE394","v":0},null,{"$f":"IF(OR(J$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>J$3,$H417/$G417,$H417-SUM($I417:I417)))","v":0},{"$f":"IF(OR(K$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>K$3,$H417/$G417,$H417-SUM($I417:J417)))","v":0},{"$f":"IF(OR(L$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>L$3,$H417/$G417,$H417-SUM($I417:K417)))","v":0},{"$f":"IF(OR(M$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>M$3,$H417/$G417,$H417-SUM($I417:L417)))","v":0},{"$f":"IF(OR(N$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>N$3,$H417/$G417,$H417-SUM($I417:M417)))","v":0},{"$f":"IF(OR(O$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>O$3,$H417/$G417,$H417-SUM($I417:N417)))","v":0},{"$f":"IF(OR(P$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>P$3,$H417/$G417,$H417-SUM($I417:O417)))","v":0},{"$f":"IF(OR(Q$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Q$3,$H417/$G417,$H417-SUM($I417:P417)))","v":0},{"$f":"IF(OR(R$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>R$3,$H417/$G417,$H417-SUM($I417:Q417)))","v":0},{"$f":"IF(OR(S$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>S$3,$H417/$G417,$H417-SUM($I417:R417)))","v":0},{"$f":"IF(OR(T$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>T$3,$H417/$G417,$H417-SUM($I417:S417)))","v":0},{"$f":"IF(OR(U$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>U$3,$H417/$G417,$H417-SUM($I417:T417)))","v":0},{"$f":"IF(OR(V$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>V$3,$H417/$G417,$H417-SUM($I417:U417)))","v":0},{"$f":"IF(OR(W$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>W$3,$H417/$G417,$H417-SUM($I417:V417)))","v":0},{"$f":"IF(OR(X$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>X$3,$H417/$G417,$H417-SUM($I417:W417)))","v":0},{"$f":"IF(OR(Y$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Y$3,$H417/$G417,$H417-SUM($I417:X417)))","v":0},{"$f":"IF(OR(Z$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>Z$3,$H417/$G417,$H417-SUM($I417:Y417)))","v":0},{"$f":"IF(OR(AA$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AA$3,$H417/$G417,$H417-SUM($I417:Z417)))","v":0},{"$f":"IF(OR(AB$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AB$3,$H417/$G417,$H417-SUM($I417:AA417)))","v":0},{"$f":"IF(OR(AC$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AC$3,$H417/$G417,$H417-SUM($I417:AB417)))","v":0},{"$f":"IF(OR(AD$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AD$3,$H417/$G417,$H417-SUM($I417:AC417)))","v":0},{"$f":"IF(OR(AE$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AE$3,$H417/$G417,$H417-SUM($I417:AD417)))","v":0},{"$f":"IF(OR(AF$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AF$3,$H417/$G417,$H417-SUM($I417:AE417)))","v":0},{"$f":"IF(OR(AG$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AG$3,$H417/$G417,$H417-SUM($I417:AF417)))","v":0},{"$f":"IF(OR(AH$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AH$3,$H417/$G417,$H417-SUM($I417:AG417)))","v":0},{"$f":"IF(OR(AI$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AI$3,$H417/$G417,$H417-SUM($I417:AH417)))","v":0},{"$f":"IF(OR(AJ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AJ$3,$H417/$G417,$H417-SUM($I417:AI417)))","v":0},{"$f":"IF(OR(AK$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AK$3,$H417/$G417,$H417-SUM($I417:AJ417)))","v":0},{"$f":"IF(OR(AL$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AL$3,$H417/$G417,$H417-SUM($I417:AK417)))","v":0},{"$f":"IF(OR(AM$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AM$3,$H417/$G417,$H417-SUM($I417:AL417)))","v":0},{"$f":"IF(OR(AN$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AN$3,$H417/$G417,$H417-SUM($I417:AM417)))","v":0},{"$f":"IF(OR(AO$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AO$3,$H417/$G417,$H417-SUM($I417:AN417)))","v":0},{"$f":"IF(OR(AP$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AP$3,$H417/$G417,$H417-SUM($I417:AO417)))","v":0},{"$f":"IF(OR(AQ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AQ$3,$H417/$G417,$H417-SUM($I417:AP417)))","v":0},{"$f":"IF(OR(AR$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AR$3,$H417/$G417,$H417-SUM($I417:AQ417)))","v":0},{"$f":"IF(OR(AS$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AS$3,$H417/$G417,$H417-SUM($I417:AR417)))","v":0},{"$f":"IF(OR(AT$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AT$3,$H417/$G417,$H417-SUM($I417:AS417)))","v":0},{"$f":"IF(OR(AU$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AU$3,$H417/$G417,$H417-SUM($I417:AT417)))","v":0},{"$f":"IF(OR(AV$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AV$3,$H417/$G417,$H417-SUM($I417:AU417)))","v":0},{"$f":"IF(OR(AW$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AW$3,$H417/$G417,$H417-SUM($I417:AV417)))","v":0},{"$f":"IF(OR(AX$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AX$3,$H417/$G417,$H417-SUM($I417:AW417)))","v":0},{"$f":"IF(OR(AY$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AY$3,$H417/$G417,$H417-SUM($I417:AX417)))","v":0},{"$f":"IF(OR(AZ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>AZ$3,$H417/$G417,$H417-SUM($I417:AY417)))","v":0},{"$f":"IF(OR(BA$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BA$3,$H417/$G417,$H417-SUM($I417:AZ417)))","v":0},{"$f":"IF(OR(BB$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BB$3,$H417/$G417,$H417-SUM($I417:BA417)))","v":0},{"$f":"IF(OR(BC$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BC$3,$H417/$G417,$H417-SUM($I417:BB417)))","v":0},{"$f":"IF(OR(BD$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BD$3,$H417/$G417,$H417-SUM($I417:BC417)))","v":0},{"$f":"IF(OR(BE$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BE$3,$H417/$G417,$H417-SUM($I417:BD417)))","v":0},{"$f":"IF(OR(BF$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BF$3,$H417/$G417,$H417-SUM($I417:BE417)))","v":0},{"$f":"IF(OR(BG$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BG$3,$H417/$G417,$H417-SUM($I417:BF417)))","v":0},{"$f":"IF(OR(BH$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BH$3,$H417/$G417,$H417-SUM($I417:BG417)))","v":0},{"$f":"IF(OR(BI$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BI$3,$H417/$G417,$H417-SUM($I417:BH417)))","v":0},{"$f":"IF(OR(BJ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BJ$3,$H417/$G417,$H417-SUM($I417:BI417)))","v":0},{"$f":"IF(OR(BK$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BK$3,$H417/$G417,$H417-SUM($I417:BJ417)))","v":0},{"$f":"IF(OR(BL$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BL$3,$H417/$G417,$H417-SUM($I417:BK417)))","v":0},{"$f":"IF(OR(BM$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BM$3,$H417/$G417,$H417-SUM($I417:BL417)))","v":0},{"$f":"IF(OR(BN$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BN$3,$H417/$G417,$H417-SUM($I417:BM417)))","v":0},{"$f":"IF(OR(BO$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BO$3,$H417/$G417,$H417-SUM($I417:BN417)))","v":0},{"$f":"IF(OR(BP$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BP$3,$H417/$G417,$H417-SUM($I417:BO417)))","v":0},{"$f":"IF(OR(BQ$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BQ$3,$H417/$G417,$H417-SUM($I417:BP417)))","v":0},{"$f":"IF(OR(BR$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BR$3,$H417/$G417,$H417-SUM($I417:BQ417)))","v":0},{"$f":"IF(OR(BS$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BS$3,$H417/$G417,$H417-SUM($I417:BR417)))","v":0},{"$f":"IF(OR(BT$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BT$3,$H417/$G417,$H417-SUM($I417:BS417)))","v":0},{"$f":"IF(OR(BU$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BU$3,$H417/$G417,$H417-SUM($I417:BT417)))","v":0},{"$f":"IF(OR(BV$3<=$D417,$G417=\"n/a\"),0,IF(SUM($D417,$G417)>BV$3,$H417/$G417,$H417-SUM($I417:BU417)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,15,{"$f":"AF394","v":0},null,{"$f":"IF(OR(J$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>J$3,$H418/$G418,$H418-SUM($I418:I418)))","v":0},{"$f":"IF(OR(K$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>K$3,$H418/$G418,$H418-SUM($I418:J418)))","v":0},{"$f":"IF(OR(L$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>L$3,$H418/$G418,$H418-SUM($I418:K418)))","v":0},{"$f":"IF(OR(M$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>M$3,$H418/$G418,$H418-SUM($I418:L418)))","v":0},{"$f":"IF(OR(N$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>N$3,$H418/$G418,$H418-SUM($I418:M418)))","v":0},{"$f":"IF(OR(O$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>O$3,$H418/$G418,$H418-SUM($I418:N418)))","v":0},{"$f":"IF(OR(P$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>P$3,$H418/$G418,$H418-SUM($I418:O418)))","v":0},{"$f":"IF(OR(Q$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Q$3,$H418/$G418,$H418-SUM($I418:P418)))","v":0},{"$f":"IF(OR(R$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>R$3,$H418/$G418,$H418-SUM($I418:Q418)))","v":0},{"$f":"IF(OR(S$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>S$3,$H418/$G418,$H418-SUM($I418:R418)))","v":0},{"$f":"IF(OR(T$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>T$3,$H418/$G418,$H418-SUM($I418:S418)))","v":0},{"$f":"IF(OR(U$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>U$3,$H418/$G418,$H418-SUM($I418:T418)))","v":0},{"$f":"IF(OR(V$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>V$3,$H418/$G418,$H418-SUM($I418:U418)))","v":0},{"$f":"IF(OR(W$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>W$3,$H418/$G418,$H418-SUM($I418:V418)))","v":0},{"$f":"IF(OR(X$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>X$3,$H418/$G418,$H418-SUM($I418:W418)))","v":0},{"$f":"IF(OR(Y$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Y$3,$H418/$G418,$H418-SUM($I418:X418)))","v":0},{"$f":"IF(OR(Z$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>Z$3,$H418/$G418,$H418-SUM($I418:Y418)))","v":0},{"$f":"IF(OR(AA$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AA$3,$H418/$G418,$H418-SUM($I418:Z418)))","v":0},{"$f":"IF(OR(AB$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AB$3,$H418/$G418,$H418-SUM($I418:AA418)))","v":0},{"$f":"IF(OR(AC$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AC$3,$H418/$G418,$H418-SUM($I418:AB418)))","v":0},{"$f":"IF(OR(AD$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AD$3,$H418/$G418,$H418-SUM($I418:AC418)))","v":0},{"$f":"IF(OR(AE$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AE$3,$H418/$G418,$H418-SUM($I418:AD418)))","v":0},{"$f":"IF(OR(AF$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AF$3,$H418/$G418,$H418-SUM($I418:AE418)))","v":0},{"$f":"IF(OR(AG$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AG$3,$H418/$G418,$H418-SUM($I418:AF418)))","v":0},{"$f":"IF(OR(AH$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AH$3,$H418/$G418,$H418-SUM($I418:AG418)))","v":0},{"$f":"IF(OR(AI$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AI$3,$H418/$G418,$H418-SUM($I418:AH418)))","v":0},{"$f":"IF(OR(AJ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AJ$3,$H418/$G418,$H418-SUM($I418:AI418)))","v":0},{"$f":"IF(OR(AK$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AK$3,$H418/$G418,$H418-SUM($I418:AJ418)))","v":0},{"$f":"IF(OR(AL$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AL$3,$H418/$G418,$H418-SUM($I418:AK418)))","v":0},{"$f":"IF(OR(AM$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AM$3,$H418/$G418,$H418-SUM($I418:AL418)))","v":0},{"$f":"IF(OR(AN$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AN$3,$H418/$G418,$H418-SUM($I418:AM418)))","v":0},{"$f":"IF(OR(AO$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AO$3,$H418/$G418,$H418-SUM($I418:AN418)))","v":0},{"$f":"IF(OR(AP$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AP$3,$H418/$G418,$H418-SUM($I418:AO418)))","v":0},{"$f":"IF(OR(AQ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AQ$3,$H418/$G418,$H418-SUM($I418:AP418)))","v":0},{"$f":"IF(OR(AR$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AR$3,$H418/$G418,$H418-SUM($I418:AQ418)))","v":0},{"$f":"IF(OR(AS$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AS$3,$H418/$G418,$H418-SUM($I418:AR418)))","v":0},{"$f":"IF(OR(AT$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AT$3,$H418/$G418,$H418-SUM($I418:AS418)))","v":0},{"$f":"IF(OR(AU$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AU$3,$H418/$G418,$H418-SUM($I418:AT418)))","v":0},{"$f":"IF(OR(AV$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AV$3,$H418/$G418,$H418-SUM($I418:AU418)))","v":0},{"$f":"IF(OR(AW$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AW$3,$H418/$G418,$H418-SUM($I418:AV418)))","v":0},{"$f":"IF(OR(AX$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AX$3,$H418/$G418,$H418-SUM($I418:AW418)))","v":0},{"$f":"IF(OR(AY$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AY$3,$H418/$G418,$H418-SUM($I418:AX418)))","v":0},{"$f":"IF(OR(AZ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>AZ$3,$H418/$G418,$H418-SUM($I418:AY418)))","v":0},{"$f":"IF(OR(BA$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BA$3,$H418/$G418,$H418-SUM($I418:AZ418)))","v":0},{"$f":"IF(OR(BB$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BB$3,$H418/$G418,$H418-SUM($I418:BA418)))","v":0},{"$f":"IF(OR(BC$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BC$3,$H418/$G418,$H418-SUM($I418:BB418)))","v":0},{"$f":"IF(OR(BD$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BD$3,$H418/$G418,$H418-SUM($I418:BC418)))","v":0},{"$f":"IF(OR(BE$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BE$3,$H418/$G418,$H418-SUM($I418:BD418)))","v":0},{"$f":"IF(OR(BF$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BF$3,$H418/$G418,$H418-SUM($I418:BE418)))","v":0},{"$f":"IF(OR(BG$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BG$3,$H418/$G418,$H418-SUM($I418:BF418)))","v":0},{"$f":"IF(OR(BH$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BH$3,$H418/$G418,$H418-SUM($I418:BG418)))","v":0},{"$f":"IF(OR(BI$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BI$3,$H418/$G418,$H418-SUM($I418:BH418)))","v":0},{"$f":"IF(OR(BJ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BJ$3,$H418/$G418,$H418-SUM($I418:BI418)))","v":0},{"$f":"IF(OR(BK$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BK$3,$H418/$G418,$H418-SUM($I418:BJ418)))","v":0},{"$f":"IF(OR(BL$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BL$3,$H418/$G418,$H418-SUM($I418:BK418)))","v":0},{"$f":"IF(OR(BM$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BM$3,$H418/$G418,$H418-SUM($I418:BL418)))","v":0},{"$f":"IF(OR(BN$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BN$3,$H418/$G418,$H418-SUM($I418:BM418)))","v":0},{"$f":"IF(OR(BO$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BO$3,$H418/$G418,$H418-SUM($I418:BN418)))","v":0},{"$f":"IF(OR(BP$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BP$3,$H418/$G418,$H418-SUM($I418:BO418)))","v":0},{"$f":"IF(OR(BQ$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BQ$3,$H418/$G418,$H418-SUM($I418:BP418)))","v":0},{"$f":"IF(OR(BR$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BR$3,$H418/$G418,$H418-SUM($I418:BQ418)))","v":0},{"$f":"IF(OR(BS$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BS$3,$H418/$G418,$H418-SUM($I418:BR418)))","v":0},{"$f":"IF(OR(BT$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BT$3,$H418/$G418,$H418-SUM($I418:BS418)))","v":0},{"$f":"IF(OR(BU$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BU$3,$H418/$G418,$H418-SUM($I418:BT418)))","v":0},{"$f":"IF(OR(BV$3<=$D418,$G418=\"n/a\"),0,IF(SUM($D418,$G418)>BV$3,$H418/$G418,$H418-SUM($I418:BU418)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,15,{"$f":"AG394","v":0},null,{"$f":"IF(OR(J$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>J$3,$H419/$G419,$H419-SUM($I419:I419)))","v":0},{"$f":"IF(OR(K$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>K$3,$H419/$G419,$H419-SUM($I419:J419)))","v":0},{"$f":"IF(OR(L$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>L$3,$H419/$G419,$H419-SUM($I419:K419)))","v":0},{"$f":"IF(OR(M$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>M$3,$H419/$G419,$H419-SUM($I419:L419)))","v":0},{"$f":"IF(OR(N$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>N$3,$H419/$G419,$H419-SUM($I419:M419)))","v":0},{"$f":"IF(OR(O$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>O$3,$H419/$G419,$H419-SUM($I419:N419)))","v":0},{"$f":"IF(OR(P$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>P$3,$H419/$G419,$H419-SUM($I419:O419)))","v":0},{"$f":"IF(OR(Q$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Q$3,$H419/$G419,$H419-SUM($I419:P419)))","v":0},{"$f":"IF(OR(R$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>R$3,$H419/$G419,$H419-SUM($I419:Q419)))","v":0},{"$f":"IF(OR(S$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>S$3,$H419/$G419,$H419-SUM($I419:R419)))","v":0},{"$f":"IF(OR(T$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>T$3,$H419/$G419,$H419-SUM($I419:S419)))","v":0},{"$f":"IF(OR(U$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>U$3,$H419/$G419,$H419-SUM($I419:T419)))","v":0},{"$f":"IF(OR(V$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>V$3,$H419/$G419,$H419-SUM($I419:U419)))","v":0},{"$f":"IF(OR(W$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>W$3,$H419/$G419,$H419-SUM($I419:V419)))","v":0},{"$f":"IF(OR(X$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>X$3,$H419/$G419,$H419-SUM($I419:W419)))","v":0},{"$f":"IF(OR(Y$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Y$3,$H419/$G419,$H419-SUM($I419:X419)))","v":0},{"$f":"IF(OR(Z$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>Z$3,$H419/$G419,$H419-SUM($I419:Y419)))","v":0},{"$f":"IF(OR(AA$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AA$3,$H419/$G419,$H419-SUM($I419:Z419)))","v":0},{"$f":"IF(OR(AB$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AB$3,$H419/$G419,$H419-SUM($I419:AA419)))","v":0},{"$f":"IF(OR(AC$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AC$3,$H419/$G419,$H419-SUM($I419:AB419)))","v":0},{"$f":"IF(OR(AD$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AD$3,$H419/$G419,$H419-SUM($I419:AC419)))","v":0},{"$f":"IF(OR(AE$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AE$3,$H419/$G419,$H419-SUM($I419:AD419)))","v":0},{"$f":"IF(OR(AF$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AF$3,$H419/$G419,$H419-SUM($I419:AE419)))","v":0},{"$f":"IF(OR(AG$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AG$3,$H419/$G419,$H419-SUM($I419:AF419)))","v":0},{"$f":"IF(OR(AH$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AH$3,$H419/$G419,$H419-SUM($I419:AG419)))","v":0},{"$f":"IF(OR(AI$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AI$3,$H419/$G419,$H419-SUM($I419:AH419)))","v":0},{"$f":"IF(OR(AJ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AJ$3,$H419/$G419,$H419-SUM($I419:AI419)))","v":0},{"$f":"IF(OR(AK$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AK$3,$H419/$G419,$H419-SUM($I419:AJ419)))","v":0},{"$f":"IF(OR(AL$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AL$3,$H419/$G419,$H419-SUM($I419:AK419)))","v":0},{"$f":"IF(OR(AM$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AM$3,$H419/$G419,$H419-SUM($I419:AL419)))","v":0},{"$f":"IF(OR(AN$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AN$3,$H419/$G419,$H419-SUM($I419:AM419)))","v":0},{"$f":"IF(OR(AO$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AO$3,$H419/$G419,$H419-SUM($I419:AN419)))","v":0},{"$f":"IF(OR(AP$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AP$3,$H419/$G419,$H419-SUM($I419:AO419)))","v":0},{"$f":"IF(OR(AQ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AQ$3,$H419/$G419,$H419-SUM($I419:AP419)))","v":0},{"$f":"IF(OR(AR$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AR$3,$H419/$G419,$H419-SUM($I419:AQ419)))","v":0},{"$f":"IF(OR(AS$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AS$3,$H419/$G419,$H419-SUM($I419:AR419)))","v":0},{"$f":"IF(OR(AT$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AT$3,$H419/$G419,$H419-SUM($I419:AS419)))","v":0},{"$f":"IF(OR(AU$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AU$3,$H419/$G419,$H419-SUM($I419:AT419)))","v":0},{"$f":"IF(OR(AV$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AV$3,$H419/$G419,$H419-SUM($I419:AU419)))","v":0},{"$f":"IF(OR(AW$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AW$3,$H419/$G419,$H419-SUM($I419:AV419)))","v":0},{"$f":"IF(OR(AX$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AX$3,$H419/$G419,$H419-SUM($I419:AW419)))","v":0},{"$f":"IF(OR(AY$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AY$3,$H419/$G419,$H419-SUM($I419:AX419)))","v":0},{"$f":"IF(OR(AZ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>AZ$3,$H419/$G419,$H419-SUM($I419:AY419)))","v":0},{"$f":"IF(OR(BA$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BA$3,$H419/$G419,$H419-SUM($I419:AZ419)))","v":0},{"$f":"IF(OR(BB$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BB$3,$H419/$G419,$H419-SUM($I419:BA419)))","v":0},{"$f":"IF(OR(BC$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BC$3,$H419/$G419,$H419-SUM($I419:BB419)))","v":0},{"$f":"IF(OR(BD$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BD$3,$H419/$G419,$H419-SUM($I419:BC419)))","v":0},{"$f":"IF(OR(BE$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BE$3,$H419/$G419,$H419-SUM($I419:BD419)))","v":0},{"$f":"IF(OR(BF$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BF$3,$H419/$G419,$H419-SUM($I419:BE419)))","v":0},{"$f":"IF(OR(BG$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BG$3,$H419/$G419,$H419-SUM($I419:BF419)))","v":0},{"$f":"IF(OR(BH$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BH$3,$H419/$G419,$H419-SUM($I419:BG419)))","v":0},{"$f":"IF(OR(BI$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BI$3,$H419/$G419,$H419-SUM($I419:BH419)))","v":0},{"$f":"IF(OR(BJ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BJ$3,$H419/$G419,$H419-SUM($I419:BI419)))","v":0},{"$f":"IF(OR(BK$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BK$3,$H419/$G419,$H419-SUM($I419:BJ419)))","v":0},{"$f":"IF(OR(BL$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BL$3,$H419/$G419,$H419-SUM($I419:BK419)))","v":0},{"$f":"IF(OR(BM$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BM$3,$H419/$G419,$H419-SUM($I419:BL419)))","v":0},{"$f":"IF(OR(BN$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BN$3,$H419/$G419,$H419-SUM($I419:BM419)))","v":0},{"$f":"IF(OR(BO$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BO$3,$H419/$G419,$H419-SUM($I419:BN419)))","v":0},{"$f":"IF(OR(BP$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BP$3,$H419/$G419,$H419-SUM($I419:BO419)))","v":0},{"$f":"IF(OR(BQ$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BQ$3,$H419/$G419,$H419-SUM($I419:BP419)))","v":0},{"$f":"IF(OR(BR$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BR$3,$H419/$G419,$H419-SUM($I419:BQ419)))","v":0},{"$f":"IF(OR(BS$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BS$3,$H419/$G419,$H419-SUM($I419:BR419)))","v":0},{"$f":"IF(OR(BT$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BT$3,$H419/$G419,$H419-SUM($I419:BS419)))","v":0},{"$f":"IF(OR(BU$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BU$3,$H419/$G419,$H419-SUM($I419:BT419)))","v":0},{"$f":"IF(OR(BV$3<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419)>BV$3,$H419/$G419,$H419-SUM($I419:BU419)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,15,{"$f":"AH394","v":0},null,{"$f":"IF(OR(J$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>J$3,$H420/$G420,$H420-SUM($I420:I420)))","v":0},{"$f":"IF(OR(K$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>K$3,$H420/$G420,$H420-SUM($I420:J420)))","v":0},{"$f":"IF(OR(L$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>L$3,$H420/$G420,$H420-SUM($I420:K420)))","v":0},{"$f":"IF(OR(M$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>M$3,$H420/$G420,$H420-SUM($I420:L420)))","v":0},{"$f":"IF(OR(N$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>N$3,$H420/$G420,$H420-SUM($I420:M420)))","v":0},{"$f":"IF(OR(O$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>O$3,$H420/$G420,$H420-SUM($I420:N420)))","v":0},{"$f":"IF(OR(P$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>P$3,$H420/$G420,$H420-SUM($I420:O420)))","v":0},{"$f":"IF(OR(Q$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Q$3,$H420/$G420,$H420-SUM($I420:P420)))","v":0},{"$f":"IF(OR(R$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>R$3,$H420/$G420,$H420-SUM($I420:Q420)))","v":0},{"$f":"IF(OR(S$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>S$3,$H420/$G420,$H420-SUM($I420:R420)))","v":0},{"$f":"IF(OR(T$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>T$3,$H420/$G420,$H420-SUM($I420:S420)))","v":0},{"$f":"IF(OR(U$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>U$3,$H420/$G420,$H420-SUM($I420:T420)))","v":0},{"$f":"IF(OR(V$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>V$3,$H420/$G420,$H420-SUM($I420:U420)))","v":0},{"$f":"IF(OR(W$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>W$3,$H420/$G420,$H420-SUM($I420:V420)))","v":0},{"$f":"IF(OR(X$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>X$3,$H420/$G420,$H420-SUM($I420:W420)))","v":0},{"$f":"IF(OR(Y$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Y$3,$H420/$G420,$H420-SUM($I420:X420)))","v":0},{"$f":"IF(OR(Z$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>Z$3,$H420/$G420,$H420-SUM($I420:Y420)))","v":0},{"$f":"IF(OR(AA$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AA$3,$H420/$G420,$H420-SUM($I420:Z420)))","v":0},{"$f":"IF(OR(AB$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AB$3,$H420/$G420,$H420-SUM($I420:AA420)))","v":0},{"$f":"IF(OR(AC$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AC$3,$H420/$G420,$H420-SUM($I420:AB420)))","v":0},{"$f":"IF(OR(AD$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AD$3,$H420/$G420,$H420-SUM($I420:AC420)))","v":0},{"$f":"IF(OR(AE$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AE$3,$H420/$G420,$H420-SUM($I420:AD420)))","v":0},{"$f":"IF(OR(AF$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AF$3,$H420/$G420,$H420-SUM($I420:AE420)))","v":0},{"$f":"IF(OR(AG$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AG$3,$H420/$G420,$H420-SUM($I420:AF420)))","v":0},{"$f":"IF(OR(AH$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AH$3,$H420/$G420,$H420-SUM($I420:AG420)))","v":0},{"$f":"IF(OR(AI$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AI$3,$H420/$G420,$H420-SUM($I420:AH420)))","v":0},{"$f":"IF(OR(AJ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AJ$3,$H420/$G420,$H420-SUM($I420:AI420)))","v":0},{"$f":"IF(OR(AK$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AK$3,$H420/$G420,$H420-SUM($I420:AJ420)))","v":0},{"$f":"IF(OR(AL$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AL$3,$H420/$G420,$H420-SUM($I420:AK420)))","v":0},{"$f":"IF(OR(AM$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AM$3,$H420/$G420,$H420-SUM($I420:AL420)))","v":0},{"$f":"IF(OR(AN$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AN$3,$H420/$G420,$H420-SUM($I420:AM420)))","v":0},{"$f":"IF(OR(AO$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AO$3,$H420/$G420,$H420-SUM($I420:AN420)))","v":0},{"$f":"IF(OR(AP$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AP$3,$H420/$G420,$H420-SUM($I420:AO420)))","v":0},{"$f":"IF(OR(AQ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AQ$3,$H420/$G420,$H420-SUM($I420:AP420)))","v":0},{"$f":"IF(OR(AR$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AR$3,$H420/$G420,$H420-SUM($I420:AQ420)))","v":0},{"$f":"IF(OR(AS$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AS$3,$H420/$G420,$H420-SUM($I420:AR420)))","v":0},{"$f":"IF(OR(AT$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AT$3,$H420/$G420,$H420-SUM($I420:AS420)))","v":0},{"$f":"IF(OR(AU$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AU$3,$H420/$G420,$H420-SUM($I420:AT420)))","v":0},{"$f":"IF(OR(AV$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AV$3,$H420/$G420,$H420-SUM($I420:AU420)))","v":0},{"$f":"IF(OR(AW$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AW$3,$H420/$G420,$H420-SUM($I420:AV420)))","v":0},{"$f":"IF(OR(AX$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AX$3,$H420/$G420,$H420-SUM($I420:AW420)))","v":0},{"$f":"IF(OR(AY$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AY$3,$H420/$G420,$H420-SUM($I420:AX420)))","v":0},{"$f":"IF(OR(AZ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>AZ$3,$H420/$G420,$H420-SUM($I420:AY420)))","v":0},{"$f":"IF(OR(BA$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BA$3,$H420/$G420,$H420-SUM($I420:AZ420)))","v":0},{"$f":"IF(OR(BB$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BB$3,$H420/$G420,$H420-SUM($I420:BA420)))","v":0},{"$f":"IF(OR(BC$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BC$3,$H420/$G420,$H420-SUM($I420:BB420)))","v":0},{"$f":"IF(OR(BD$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BD$3,$H420/$G420,$H420-SUM($I420:BC420)))","v":0},{"$f":"IF(OR(BE$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BE$3,$H420/$G420,$H420-SUM($I420:BD420)))","v":0},{"$f":"IF(OR(BF$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BF$3,$H420/$G420,$H420-SUM($I420:BE420)))","v":0},{"$f":"IF(OR(BG$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BG$3,$H420/$G420,$H420-SUM($I420:BF420)))","v":0},{"$f":"IF(OR(BH$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BH$3,$H420/$G420,$H420-SUM($I420:BG420)))","v":0},{"$f":"IF(OR(BI$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BI$3,$H420/$G420,$H420-SUM($I420:BH420)))","v":0},{"$f":"IF(OR(BJ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BJ$3,$H420/$G420,$H420-SUM($I420:BI420)))","v":0},{"$f":"IF(OR(BK$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BK$3,$H420/$G420,$H420-SUM($I420:BJ420)))","v":0},{"$f":"IF(OR(BL$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BL$3,$H420/$G420,$H420-SUM($I420:BK420)))","v":0},{"$f":"IF(OR(BM$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BM$3,$H420/$G420,$H420-SUM($I420:BL420)))","v":0},{"$f":"IF(OR(BN$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BN$3,$H420/$G420,$H420-SUM($I420:BM420)))","v":0},{"$f":"IF(OR(BO$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BO$3,$H420/$G420,$H420-SUM($I420:BN420)))","v":0},{"$f":"IF(OR(BP$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BP$3,$H420/$G420,$H420-SUM($I420:BO420)))","v":0},{"$f":"IF(OR(BQ$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BQ$3,$H420/$G420,$H420-SUM($I420:BP420)))","v":0},{"$f":"IF(OR(BR$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BR$3,$H420/$G420,$H420-SUM($I420:BQ420)))","v":0},{"$f":"IF(OR(BS$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BS$3,$H420/$G420,$H420-SUM($I420:BR420)))","v":0},{"$f":"IF(OR(BT$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BT$3,$H420/$G420,$H420-SUM($I420:BS420)))","v":0},{"$f":"IF(OR(BU$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BU$3,$H420/$G420,$H420-SUM($I420:BT420)))","v":0},{"$f":"IF(OR(BV$3<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420)>BV$3,$H420/$G420,$H420-SUM($I420:BU420)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,15,{"$f":"AI394","v":0},null,{"$f":"IF(OR(J$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>J$3,$H421/$G421,$H421-SUM($I421:I421)))","v":0},{"$f":"IF(OR(K$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>K$3,$H421/$G421,$H421-SUM($I421:J421)))","v":0},{"$f":"IF(OR(L$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>L$3,$H421/$G421,$H421-SUM($I421:K421)))","v":0},{"$f":"IF(OR(M$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>M$3,$H421/$G421,$H421-SUM($I421:L421)))","v":0},{"$f":"IF(OR(N$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>N$3,$H421/$G421,$H421-SUM($I421:M421)))","v":0},{"$f":"IF(OR(O$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>O$3,$H421/$G421,$H421-SUM($I421:N421)))","v":0},{"$f":"IF(OR(P$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>P$3,$H421/$G421,$H421-SUM($I421:O421)))","v":0},{"$f":"IF(OR(Q$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Q$3,$H421/$G421,$H421-SUM($I421:P421)))","v":0},{"$f":"IF(OR(R$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>R$3,$H421/$G421,$H421-SUM($I421:Q421)))","v":0},{"$f":"IF(OR(S$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>S$3,$H421/$G421,$H421-SUM($I421:R421)))","v":0},{"$f":"IF(OR(T$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>T$3,$H421/$G421,$H421-SUM($I421:S421)))","v":0},{"$f":"IF(OR(U$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>U$3,$H421/$G421,$H421-SUM($I421:T421)))","v":0},{"$f":"IF(OR(V$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>V$3,$H421/$G421,$H421-SUM($I421:U421)))","v":0},{"$f":"IF(OR(W$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>W$3,$H421/$G421,$H421-SUM($I421:V421)))","v":0},{"$f":"IF(OR(X$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>X$3,$H421/$G421,$H421-SUM($I421:W421)))","v":0},{"$f":"IF(OR(Y$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Y$3,$H421/$G421,$H421-SUM($I421:X421)))","v":0},{"$f":"IF(OR(Z$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>Z$3,$H421/$G421,$H421-SUM($I421:Y421)))","v":0},{"$f":"IF(OR(AA$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AA$3,$H421/$G421,$H421-SUM($I421:Z421)))","v":0},{"$f":"IF(OR(AB$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AB$3,$H421/$G421,$H421-SUM($I421:AA421)))","v":0},{"$f":"IF(OR(AC$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AC$3,$H421/$G421,$H421-SUM($I421:AB421)))","v":0},{"$f":"IF(OR(AD$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AD$3,$H421/$G421,$H421-SUM($I421:AC421)))","v":0},{"$f":"IF(OR(AE$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AE$3,$H421/$G421,$H421-SUM($I421:AD421)))","v":0},{"$f":"IF(OR(AF$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AF$3,$H421/$G421,$H421-SUM($I421:AE421)))","v":0},{"$f":"IF(OR(AG$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AG$3,$H421/$G421,$H421-SUM($I421:AF421)))","v":0},{"$f":"IF(OR(AH$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AH$3,$H421/$G421,$H421-SUM($I421:AG421)))","v":0},{"$f":"IF(OR(AI$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AI$3,$H421/$G421,$H421-SUM($I421:AH421)))","v":0},{"$f":"IF(OR(AJ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AJ$3,$H421/$G421,$H421-SUM($I421:AI421)))","v":0},{"$f":"IF(OR(AK$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AK$3,$H421/$G421,$H421-SUM($I421:AJ421)))","v":0},{"$f":"IF(OR(AL$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AL$3,$H421/$G421,$H421-SUM($I421:AK421)))","v":0},{"$f":"IF(OR(AM$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AM$3,$H421/$G421,$H421-SUM($I421:AL421)))","v":0},{"$f":"IF(OR(AN$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AN$3,$H421/$G421,$H421-SUM($I421:AM421)))","v":0},{"$f":"IF(OR(AO$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AO$3,$H421/$G421,$H421-SUM($I421:AN421)))","v":0},{"$f":"IF(OR(AP$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AP$3,$H421/$G421,$H421-SUM($I421:AO421)))","v":0},{"$f":"IF(OR(AQ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AQ$3,$H421/$G421,$H421-SUM($I421:AP421)))","v":0},{"$f":"IF(OR(AR$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AR$3,$H421/$G421,$H421-SUM($I421:AQ421)))","v":0},{"$f":"IF(OR(AS$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AS$3,$H421/$G421,$H421-SUM($I421:AR421)))","v":0},{"$f":"IF(OR(AT$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AT$3,$H421/$G421,$H421-SUM($I421:AS421)))","v":0},{"$f":"IF(OR(AU$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AU$3,$H421/$G421,$H421-SUM($I421:AT421)))","v":0},{"$f":"IF(OR(AV$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AV$3,$H421/$G421,$H421-SUM($I421:AU421)))","v":0},{"$f":"IF(OR(AW$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AW$3,$H421/$G421,$H421-SUM($I421:AV421)))","v":0},{"$f":"IF(OR(AX$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AX$3,$H421/$G421,$H421-SUM($I421:AW421)))","v":0},{"$f":"IF(OR(AY$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AY$3,$H421/$G421,$H421-SUM($I421:AX421)))","v":0},{"$f":"IF(OR(AZ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>AZ$3,$H421/$G421,$H421-SUM($I421:AY421)))","v":0},{"$f":"IF(OR(BA$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BA$3,$H421/$G421,$H421-SUM($I421:AZ421)))","v":0},{"$f":"IF(OR(BB$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BB$3,$H421/$G421,$H421-SUM($I421:BA421)))","v":0},{"$f":"IF(OR(BC$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BC$3,$H421/$G421,$H421-SUM($I421:BB421)))","v":0},{"$f":"IF(OR(BD$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BD$3,$H421/$G421,$H421-SUM($I421:BC421)))","v":0},{"$f":"IF(OR(BE$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BE$3,$H421/$G421,$H421-SUM($I421:BD421)))","v":0},{"$f":"IF(OR(BF$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BF$3,$H421/$G421,$H421-SUM($I421:BE421)))","v":0},{"$f":"IF(OR(BG$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BG$3,$H421/$G421,$H421-SUM($I421:BF421)))","v":0},{"$f":"IF(OR(BH$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BH$3,$H421/$G421,$H421-SUM($I421:BG421)))","v":0},{"$f":"IF(OR(BI$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BI$3,$H421/$G421,$H421-SUM($I421:BH421)))","v":0},{"$f":"IF(OR(BJ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BJ$3,$H421/$G421,$H421-SUM($I421:BI421)))","v":0},{"$f":"IF(OR(BK$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BK$3,$H421/$G421,$H421-SUM($I421:BJ421)))","v":0},{"$f":"IF(OR(BL$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BL$3,$H421/$G421,$H421-SUM($I421:BK421)))","v":0},{"$f":"IF(OR(BM$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BM$3,$H421/$G421,$H421-SUM($I421:BL421)))","v":0},{"$f":"IF(OR(BN$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BN$3,$H421/$G421,$H421-SUM($I421:BM421)))","v":0},{"$f":"IF(OR(BO$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BO$3,$H421/$G421,$H421-SUM($I421:BN421)))","v":0},{"$f":"IF(OR(BP$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BP$3,$H421/$G421,$H421-SUM($I421:BO421)))","v":0},{"$f":"IF(OR(BQ$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BQ$3,$H421/$G421,$H421-SUM($I421:BP421)))","v":0},{"$f":"IF(OR(BR$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BR$3,$H421/$G421,$H421-SUM($I421:BQ421)))","v":0},{"$f":"IF(OR(BS$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BS$3,$H421/$G421,$H421-SUM($I421:BR421)))","v":0},{"$f":"IF(OR(BT$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BT$3,$H421/$G421,$H421-SUM($I421:BS421)))","v":0},{"$f":"IF(OR(BU$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BU$3,$H421/$G421,$H421-SUM($I421:BT421)))","v":0},{"$f":"IF(OR(BV$3<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421)>BV$3,$H421/$G421,$H421-SUM($I421:BU421)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,15,{"$f":"AJ394","v":0},null,{"$f":"IF(OR(J$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>J$3,$H422/$G422,$H422-SUM($I422:I422)))","v":0},{"$f":"IF(OR(K$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>K$3,$H422/$G422,$H422-SUM($I422:J422)))","v":0},{"$f":"IF(OR(L$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>L$3,$H422/$G422,$H422-SUM($I422:K422)))","v":0},{"$f":"IF(OR(M$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>M$3,$H422/$G422,$H422-SUM($I422:L422)))","v":0},{"$f":"IF(OR(N$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>N$3,$H422/$G422,$H422-SUM($I422:M422)))","v":0},{"$f":"IF(OR(O$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>O$3,$H422/$G422,$H422-SUM($I422:N422)))","v":0},{"$f":"IF(OR(P$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>P$3,$H422/$G422,$H422-SUM($I422:O422)))","v":0},{"$f":"IF(OR(Q$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Q$3,$H422/$G422,$H422-SUM($I422:P422)))","v":0},{"$f":"IF(OR(R$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>R$3,$H422/$G422,$H422-SUM($I422:Q422)))","v":0},{"$f":"IF(OR(S$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>S$3,$H422/$G422,$H422-SUM($I422:R422)))","v":0},{"$f":"IF(OR(T$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>T$3,$H422/$G422,$H422-SUM($I422:S422)))","v":0},{"$f":"IF(OR(U$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>U$3,$H422/$G422,$H422-SUM($I422:T422)))","v":0},{"$f":"IF(OR(V$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>V$3,$H422/$G422,$H422-SUM($I422:U422)))","v":0},{"$f":"IF(OR(W$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>W$3,$H422/$G422,$H422-SUM($I422:V422)))","v":0},{"$f":"IF(OR(X$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>X$3,$H422/$G422,$H422-SUM($I422:W422)))","v":0},{"$f":"IF(OR(Y$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Y$3,$H422/$G422,$H422-SUM($I422:X422)))","v":0},{"$f":"IF(OR(Z$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>Z$3,$H422/$G422,$H422-SUM($I422:Y422)))","v":0},{"$f":"IF(OR(AA$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AA$3,$H422/$G422,$H422-SUM($I422:Z422)))","v":0},{"$f":"IF(OR(AB$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AB$3,$H422/$G422,$H422-SUM($I422:AA422)))","v":0},{"$f":"IF(OR(AC$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AC$3,$H422/$G422,$H422-SUM($I422:AB422)))","v":0},{"$f":"IF(OR(AD$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AD$3,$H422/$G422,$H422-SUM($I422:AC422)))","v":0},{"$f":"IF(OR(AE$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AE$3,$H422/$G422,$H422-SUM($I422:AD422)))","v":0},{"$f":"IF(OR(AF$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AF$3,$H422/$G422,$H422-SUM($I422:AE422)))","v":0},{"$f":"IF(OR(AG$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AG$3,$H422/$G422,$H422-SUM($I422:AF422)))","v":0},{"$f":"IF(OR(AH$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AH$3,$H422/$G422,$H422-SUM($I422:AG422)))","v":0},{"$f":"IF(OR(AI$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AI$3,$H422/$G422,$H422-SUM($I422:AH422)))","v":0},{"$f":"IF(OR(AJ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AJ$3,$H422/$G422,$H422-SUM($I422:AI422)))","v":0},{"$f":"IF(OR(AK$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AK$3,$H422/$G422,$H422-SUM($I422:AJ422)))","v":0},{"$f":"IF(OR(AL$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AL$3,$H422/$G422,$H422-SUM($I422:AK422)))","v":0},{"$f":"IF(OR(AM$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AM$3,$H422/$G422,$H422-SUM($I422:AL422)))","v":0},{"$f":"IF(OR(AN$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AN$3,$H422/$G422,$H422-SUM($I422:AM422)))","v":0},{"$f":"IF(OR(AO$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AO$3,$H422/$G422,$H422-SUM($I422:AN422)))","v":0},{"$f":"IF(OR(AP$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AP$3,$H422/$G422,$H422-SUM($I422:AO422)))","v":0},{"$f":"IF(OR(AQ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AQ$3,$H422/$G422,$H422-SUM($I422:AP422)))","v":0},{"$f":"IF(OR(AR$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AR$3,$H422/$G422,$H422-SUM($I422:AQ422)))","v":0},{"$f":"IF(OR(AS$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AS$3,$H422/$G422,$H422-SUM($I422:AR422)))","v":0},{"$f":"IF(OR(AT$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AT$3,$H422/$G422,$H422-SUM($I422:AS422)))","v":0},{"$f":"IF(OR(AU$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AU$3,$H422/$G422,$H422-SUM($I422:AT422)))","v":0},{"$f":"IF(OR(AV$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AV$3,$H422/$G422,$H422-SUM($I422:AU422)))","v":0},{"$f":"IF(OR(AW$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AW$3,$H422/$G422,$H422-SUM($I422:AV422)))","v":0},{"$f":"IF(OR(AX$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AX$3,$H422/$G422,$H422-SUM($I422:AW422)))","v":0},{"$f":"IF(OR(AY$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AY$3,$H422/$G422,$H422-SUM($I422:AX422)))","v":0},{"$f":"IF(OR(AZ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>AZ$3,$H422/$G422,$H422-SUM($I422:AY422)))","v":0},{"$f":"IF(OR(BA$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BA$3,$H422/$G422,$H422-SUM($I422:AZ422)))","v":0},{"$f":"IF(OR(BB$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BB$3,$H422/$G422,$H422-SUM($I422:BA422)))","v":0},{"$f":"IF(OR(BC$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BC$3,$H422/$G422,$H422-SUM($I422:BB422)))","v":0},{"$f":"IF(OR(BD$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BD$3,$H422/$G422,$H422-SUM($I422:BC422)))","v":0},{"$f":"IF(OR(BE$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BE$3,$H422/$G422,$H422-SUM($I422:BD422)))","v":0},{"$f":"IF(OR(BF$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BF$3,$H422/$G422,$H422-SUM($I422:BE422)))","v":0},{"$f":"IF(OR(BG$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BG$3,$H422/$G422,$H422-SUM($I422:BF422)))","v":0},{"$f":"IF(OR(BH$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BH$3,$H422/$G422,$H422-SUM($I422:BG422)))","v":0},{"$f":"IF(OR(BI$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BI$3,$H422/$G422,$H422-SUM($I422:BH422)))","v":0},{"$f":"IF(OR(BJ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BJ$3,$H422/$G422,$H422-SUM($I422:BI422)))","v":0},{"$f":"IF(OR(BK$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BK$3,$H422/$G422,$H422-SUM($I422:BJ422)))","v":0},{"$f":"IF(OR(BL$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BL$3,$H422/$G422,$H422-SUM($I422:BK422)))","v":0},{"$f":"IF(OR(BM$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BM$3,$H422/$G422,$H422-SUM($I422:BL422)))","v":0},{"$f":"IF(OR(BN$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BN$3,$H422/$G422,$H422-SUM($I422:BM422)))","v":0},{"$f":"IF(OR(BO$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BO$3,$H422/$G422,$H422-SUM($I422:BN422)))","v":0},{"$f":"IF(OR(BP$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BP$3,$H422/$G422,$H422-SUM($I422:BO422)))","v":0},{"$f":"IF(OR(BQ$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BQ$3,$H422/$G422,$H422-SUM($I422:BP422)))","v":0},{"$f":"IF(OR(BR$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BR$3,$H422/$G422,$H422-SUM($I422:BQ422)))","v":0},{"$f":"IF(OR(BS$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BS$3,$H422/$G422,$H422-SUM($I422:BR422)))","v":0},{"$f":"IF(OR(BT$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BT$3,$H422/$G422,$H422-SUM($I422:BS422)))","v":0},{"$f":"IF(OR(BU$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BU$3,$H422/$G422,$H422-SUM($I422:BT422)))","v":0},{"$f":"IF(OR(BV$3<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422)>BV$3,$H422/$G422,$H422-SUM($I422:BU422)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,15,{"$f":"AK394","v":0},null,{"$f":"IF(OR(J$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>J$3,$H423/$G423,$H423-SUM($I423:I423)))","v":0},{"$f":"IF(OR(K$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>K$3,$H423/$G423,$H423-SUM($I423:J423)))","v":0},{"$f":"IF(OR(L$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>L$3,$H423/$G423,$H423-SUM($I423:K423)))","v":0},{"$f":"IF(OR(M$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>M$3,$H423/$G423,$H423-SUM($I423:L423)))","v":0},{"$f":"IF(OR(N$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>N$3,$H423/$G423,$H423-SUM($I423:M423)))","v":0},{"$f":"IF(OR(O$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>O$3,$H423/$G423,$H423-SUM($I423:N423)))","v":0},{"$f":"IF(OR(P$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>P$3,$H423/$G423,$H423-SUM($I423:O423)))","v":0},{"$f":"IF(OR(Q$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Q$3,$H423/$G423,$H423-SUM($I423:P423)))","v":0},{"$f":"IF(OR(R$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>R$3,$H423/$G423,$H423-SUM($I423:Q423)))","v":0},{"$f":"IF(OR(S$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>S$3,$H423/$G423,$H423-SUM($I423:R423)))","v":0},{"$f":"IF(OR(T$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>T$3,$H423/$G423,$H423-SUM($I423:S423)))","v":0},{"$f":"IF(OR(U$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>U$3,$H423/$G423,$H423-SUM($I423:T423)))","v":0},{"$f":"IF(OR(V$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>V$3,$H423/$G423,$H423-SUM($I423:U423)))","v":0},{"$f":"IF(OR(W$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>W$3,$H423/$G423,$H423-SUM($I423:V423)))","v":0},{"$f":"IF(OR(X$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>X$3,$H423/$G423,$H423-SUM($I423:W423)))","v":0},{"$f":"IF(OR(Y$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Y$3,$H423/$G423,$H423-SUM($I423:X423)))","v":0},{"$f":"IF(OR(Z$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>Z$3,$H423/$G423,$H423-SUM($I423:Y423)))","v":0},{"$f":"IF(OR(AA$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AA$3,$H423/$G423,$H423-SUM($I423:Z423)))","v":0},{"$f":"IF(OR(AB$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AB$3,$H423/$G423,$H423-SUM($I423:AA423)))","v":0},{"$f":"IF(OR(AC$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AC$3,$H423/$G423,$H423-SUM($I423:AB423)))","v":0},{"$f":"IF(OR(AD$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AD$3,$H423/$G423,$H423-SUM($I423:AC423)))","v":0},{"$f":"IF(OR(AE$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AE$3,$H423/$G423,$H423-SUM($I423:AD423)))","v":0},{"$f":"IF(OR(AF$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AF$3,$H423/$G423,$H423-SUM($I423:AE423)))","v":0},{"$f":"IF(OR(AG$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AG$3,$H423/$G423,$H423-SUM($I423:AF423)))","v":0},{"$f":"IF(OR(AH$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AH$3,$H423/$G423,$H423-SUM($I423:AG423)))","v":0},{"$f":"IF(OR(AI$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AI$3,$H423/$G423,$H423-SUM($I423:AH423)))","v":0},{"$f":"IF(OR(AJ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AJ$3,$H423/$G423,$H423-SUM($I423:AI423)))","v":0},{"$f":"IF(OR(AK$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AK$3,$H423/$G423,$H423-SUM($I423:AJ423)))","v":0},{"$f":"IF(OR(AL$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AL$3,$H423/$G423,$H423-SUM($I423:AK423)))","v":0},{"$f":"IF(OR(AM$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AM$3,$H423/$G423,$H423-SUM($I423:AL423)))","v":0},{"$f":"IF(OR(AN$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AN$3,$H423/$G423,$H423-SUM($I423:AM423)))","v":0},{"$f":"IF(OR(AO$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AO$3,$H423/$G423,$H423-SUM($I423:AN423)))","v":0},{"$f":"IF(OR(AP$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AP$3,$H423/$G423,$H423-SUM($I423:AO423)))","v":0},{"$f":"IF(OR(AQ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AQ$3,$H423/$G423,$H423-SUM($I423:AP423)))","v":0},{"$f":"IF(OR(AR$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AR$3,$H423/$G423,$H423-SUM($I423:AQ423)))","v":0},{"$f":"IF(OR(AS$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AS$3,$H423/$G423,$H423-SUM($I423:AR423)))","v":0},{"$f":"IF(OR(AT$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AT$3,$H423/$G423,$H423-SUM($I423:AS423)))","v":0},{"$f":"IF(OR(AU$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AU$3,$H423/$G423,$H423-SUM($I423:AT423)))","v":0},{"$f":"IF(OR(AV$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AV$3,$H423/$G423,$H423-SUM($I423:AU423)))","v":0},{"$f":"IF(OR(AW$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AW$3,$H423/$G423,$H423-SUM($I423:AV423)))","v":0},{"$f":"IF(OR(AX$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AX$3,$H423/$G423,$H423-SUM($I423:AW423)))","v":0},{"$f":"IF(OR(AY$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AY$3,$H423/$G423,$H423-SUM($I423:AX423)))","v":0},{"$f":"IF(OR(AZ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>AZ$3,$H423/$G423,$H423-SUM($I423:AY423)))","v":0},{"$f":"IF(OR(BA$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BA$3,$H423/$G423,$H423-SUM($I423:AZ423)))","v":0},{"$f":"IF(OR(BB$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BB$3,$H423/$G423,$H423-SUM($I423:BA423)))","v":0},{"$f":"IF(OR(BC$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BC$3,$H423/$G423,$H423-SUM($I423:BB423)))","v":0},{"$f":"IF(OR(BD$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BD$3,$H423/$G423,$H423-SUM($I423:BC423)))","v":0},{"$f":"IF(OR(BE$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BE$3,$H423/$G423,$H423-SUM($I423:BD423)))","v":0},{"$f":"IF(OR(BF$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BF$3,$H423/$G423,$H423-SUM($I423:BE423)))","v":0},{"$f":"IF(OR(BG$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BG$3,$H423/$G423,$H423-SUM($I423:BF423)))","v":0},{"$f":"IF(OR(BH$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BH$3,$H423/$G423,$H423-SUM($I423:BG423)))","v":0},{"$f":"IF(OR(BI$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BI$3,$H423/$G423,$H423-SUM($I423:BH423)))","v":0},{"$f":"IF(OR(BJ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BJ$3,$H423/$G423,$H423-SUM($I423:BI423)))","v":0},{"$f":"IF(OR(BK$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BK$3,$H423/$G423,$H423-SUM($I423:BJ423)))","v":0},{"$f":"IF(OR(BL$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BL$3,$H423/$G423,$H423-SUM($I423:BK423)))","v":0},{"$f":"IF(OR(BM$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BM$3,$H423/$G423,$H423-SUM($I423:BL423)))","v":0},{"$f":"IF(OR(BN$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BN$3,$H423/$G423,$H423-SUM($I423:BM423)))","v":0},{"$f":"IF(OR(BO$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BO$3,$H423/$G423,$H423-SUM($I423:BN423)))","v":0},{"$f":"IF(OR(BP$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BP$3,$H423/$G423,$H423-SUM($I423:BO423)))","v":0},{"$f":"IF(OR(BQ$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BQ$3,$H423/$G423,$H423-SUM($I423:BP423)))","v":0},{"$f":"IF(OR(BR$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BR$3,$H423/$G423,$H423-SUM($I423:BQ423)))","v":0},{"$f":"IF(OR(BS$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BS$3,$H423/$G423,$H423-SUM($I423:BR423)))","v":0},{"$f":"IF(OR(BT$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BT$3,$H423/$G423,$H423-SUM($I423:BS423)))","v":0},{"$f":"IF(OR(BU$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BU$3,$H423/$G423,$H423-SUM($I423:BT423)))","v":0},{"$f":"IF(OR(BV$3<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423)>BV$3,$H423/$G423,$H423-SUM($I423:BU423)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,15,{"$f":"AL394","v":0},null,{"$f":"IF(OR(J$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>J$3,$H424/$G424,$H424-SUM($I424:I424)))","v":0},{"$f":"IF(OR(K$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>K$3,$H424/$G424,$H424-SUM($I424:J424)))","v":0},{"$f":"IF(OR(L$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>L$3,$H424/$G424,$H424-SUM($I424:K424)))","v":0},{"$f":"IF(OR(M$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>M$3,$H424/$G424,$H424-SUM($I424:L424)))","v":0},{"$f":"IF(OR(N$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>N$3,$H424/$G424,$H424-SUM($I424:M424)))","v":0},{"$f":"IF(OR(O$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>O$3,$H424/$G424,$H424-SUM($I424:N424)))","v":0},{"$f":"IF(OR(P$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>P$3,$H424/$G424,$H424-SUM($I424:O424)))","v":0},{"$f":"IF(OR(Q$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Q$3,$H424/$G424,$H424-SUM($I424:P424)))","v":0},{"$f":"IF(OR(R$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>R$3,$H424/$G424,$H424-SUM($I424:Q424)))","v":0},{"$f":"IF(OR(S$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>S$3,$H424/$G424,$H424-SUM($I424:R424)))","v":0},{"$f":"IF(OR(T$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>T$3,$H424/$G424,$H424-SUM($I424:S424)))","v":0},{"$f":"IF(OR(U$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>U$3,$H424/$G424,$H424-SUM($I424:T424)))","v":0},{"$f":"IF(OR(V$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>V$3,$H424/$G424,$H424-SUM($I424:U424)))","v":0},{"$f":"IF(OR(W$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>W$3,$H424/$G424,$H424-SUM($I424:V424)))","v":0},{"$f":"IF(OR(X$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>X$3,$H424/$G424,$H424-SUM($I424:W424)))","v":0},{"$f":"IF(OR(Y$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Y$3,$H424/$G424,$H424-SUM($I424:X424)))","v":0},{"$f":"IF(OR(Z$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>Z$3,$H424/$G424,$H424-SUM($I424:Y424)))","v":0},{"$f":"IF(OR(AA$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AA$3,$H424/$G424,$H424-SUM($I424:Z424)))","v":0},{"$f":"IF(OR(AB$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AB$3,$H424/$G424,$H424-SUM($I424:AA424)))","v":0},{"$f":"IF(OR(AC$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AC$3,$H424/$G424,$H424-SUM($I424:AB424)))","v":0},{"$f":"IF(OR(AD$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AD$3,$H424/$G424,$H424-SUM($I424:AC424)))","v":0},{"$f":"IF(OR(AE$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AE$3,$H424/$G424,$H424-SUM($I424:AD424)))","v":0},{"$f":"IF(OR(AF$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AF$3,$H424/$G424,$H424-SUM($I424:AE424)))","v":0},{"$f":"IF(OR(AG$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AG$3,$H424/$G424,$H424-SUM($I424:AF424)))","v":0},{"$f":"IF(OR(AH$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AH$3,$H424/$G424,$H424-SUM($I424:AG424)))","v":0},{"$f":"IF(OR(AI$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AI$3,$H424/$G424,$H424-SUM($I424:AH424)))","v":0},{"$f":"IF(OR(AJ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AJ$3,$H424/$G424,$H424-SUM($I424:AI424)))","v":0},{"$f":"IF(OR(AK$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AK$3,$H424/$G424,$H424-SUM($I424:AJ424)))","v":0},{"$f":"IF(OR(AL$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AL$3,$H424/$G424,$H424-SUM($I424:AK424)))","v":0},{"$f":"IF(OR(AM$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AM$3,$H424/$G424,$H424-SUM($I424:AL424)))","v":0},{"$f":"IF(OR(AN$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AN$3,$H424/$G424,$H424-SUM($I424:AM424)))","v":0},{"$f":"IF(OR(AO$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AO$3,$H424/$G424,$H424-SUM($I424:AN424)))","v":0},{"$f":"IF(OR(AP$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AP$3,$H424/$G424,$H424-SUM($I424:AO424)))","v":0},{"$f":"IF(OR(AQ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AQ$3,$H424/$G424,$H424-SUM($I424:AP424)))","v":0},{"$f":"IF(OR(AR$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AR$3,$H424/$G424,$H424-SUM($I424:AQ424)))","v":0},{"$f":"IF(OR(AS$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AS$3,$H424/$G424,$H424-SUM($I424:AR424)))","v":0},{"$f":"IF(OR(AT$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AT$3,$H424/$G424,$H424-SUM($I424:AS424)))","v":0},{"$f":"IF(OR(AU$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AU$3,$H424/$G424,$H424-SUM($I424:AT424)))","v":0},{"$f":"IF(OR(AV$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AV$3,$H424/$G424,$H424-SUM($I424:AU424)))","v":0},{"$f":"IF(OR(AW$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AW$3,$H424/$G424,$H424-SUM($I424:AV424)))","v":0},{"$f":"IF(OR(AX$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AX$3,$H424/$G424,$H424-SUM($I424:AW424)))","v":0},{"$f":"IF(OR(AY$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AY$3,$H424/$G424,$H424-SUM($I424:AX424)))","v":0},{"$f":"IF(OR(AZ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>AZ$3,$H424/$G424,$H424-SUM($I424:AY424)))","v":0},{"$f":"IF(OR(BA$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BA$3,$H424/$G424,$H424-SUM($I424:AZ424)))","v":0},{"$f":"IF(OR(BB$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BB$3,$H424/$G424,$H424-SUM($I424:BA424)))","v":0},{"$f":"IF(OR(BC$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BC$3,$H424/$G424,$H424-SUM($I424:BB424)))","v":0},{"$f":"IF(OR(BD$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BD$3,$H424/$G424,$H424-SUM($I424:BC424)))","v":0},{"$f":"IF(OR(BE$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BE$3,$H424/$G424,$H424-SUM($I424:BD424)))","v":0},{"$f":"IF(OR(BF$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BF$3,$H424/$G424,$H424-SUM($I424:BE424)))","v":0},{"$f":"IF(OR(BG$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BG$3,$H424/$G424,$H424-SUM($I424:BF424)))","v":0},{"$f":"IF(OR(BH$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BH$3,$H424/$G424,$H424-SUM($I424:BG424)))","v":0},{"$f":"IF(OR(BI$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BI$3,$H424/$G424,$H424-SUM($I424:BH424)))","v":0},{"$f":"IF(OR(BJ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BJ$3,$H424/$G424,$H424-SUM($I424:BI424)))","v":0},{"$f":"IF(OR(BK$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BK$3,$H424/$G424,$H424-SUM($I424:BJ424)))","v":0},{"$f":"IF(OR(BL$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BL$3,$H424/$G424,$H424-SUM($I424:BK424)))","v":0},{"$f":"IF(OR(BM$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BM$3,$H424/$G424,$H424-SUM($I424:BL424)))","v":0},{"$f":"IF(OR(BN$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BN$3,$H424/$G424,$H424-SUM($I424:BM424)))","v":0},{"$f":"IF(OR(BO$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BO$3,$H424/$G424,$H424-SUM($I424:BN424)))","v":0},{"$f":"IF(OR(BP$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BP$3,$H424/$G424,$H424-SUM($I424:BO424)))","v":0},{"$f":"IF(OR(BQ$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BQ$3,$H424/$G424,$H424-SUM($I424:BP424)))","v":0},{"$f":"IF(OR(BR$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BR$3,$H424/$G424,$H424-SUM($I424:BQ424)))","v":0},{"$f":"IF(OR(BS$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BS$3,$H424/$G424,$H424-SUM($I424:BR424)))","v":0},{"$f":"IF(OR(BT$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BT$3,$H424/$G424,$H424-SUM($I424:BS424)))","v":0},{"$f":"IF(OR(BU$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BU$3,$H424/$G424,$H424-SUM($I424:BT424)))","v":0},{"$f":"IF(OR(BV$3<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424)>BV$3,$H424/$G424,$H424-SUM($I424:BU424)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,15,{"$f":"AM394","v":0},null,{"$f":"IF(OR(J$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>J$3,$H425/$G425,$H425-SUM($I425:I425)))","v":0},{"$f":"IF(OR(K$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>K$3,$H425/$G425,$H425-SUM($I425:J425)))","v":0},{"$f":"IF(OR(L$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>L$3,$H425/$G425,$H425-SUM($I425:K425)))","v":0},{"$f":"IF(OR(M$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>M$3,$H425/$G425,$H425-SUM($I425:L425)))","v":0},{"$f":"IF(OR(N$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>N$3,$H425/$G425,$H425-SUM($I425:M425)))","v":0},{"$f":"IF(OR(O$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>O$3,$H425/$G425,$H425-SUM($I425:N425)))","v":0},{"$f":"IF(OR(P$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>P$3,$H425/$G425,$H425-SUM($I425:O425)))","v":0},{"$f":"IF(OR(Q$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Q$3,$H425/$G425,$H425-SUM($I425:P425)))","v":0},{"$f":"IF(OR(R$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>R$3,$H425/$G425,$H425-SUM($I425:Q425)))","v":0},{"$f":"IF(OR(S$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>S$3,$H425/$G425,$H425-SUM($I425:R425)))","v":0},{"$f":"IF(OR(T$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>T$3,$H425/$G425,$H425-SUM($I425:S425)))","v":0},{"$f":"IF(OR(U$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>U$3,$H425/$G425,$H425-SUM($I425:T425)))","v":0},{"$f":"IF(OR(V$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>V$3,$H425/$G425,$H425-SUM($I425:U425)))","v":0},{"$f":"IF(OR(W$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>W$3,$H425/$G425,$H425-SUM($I425:V425)))","v":0},{"$f":"IF(OR(X$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>X$3,$H425/$G425,$H425-SUM($I425:W425)))","v":0},{"$f":"IF(OR(Y$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Y$3,$H425/$G425,$H425-SUM($I425:X425)))","v":0},{"$f":"IF(OR(Z$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>Z$3,$H425/$G425,$H425-SUM($I425:Y425)))","v":0},{"$f":"IF(OR(AA$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AA$3,$H425/$G425,$H425-SUM($I425:Z425)))","v":0},{"$f":"IF(OR(AB$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AB$3,$H425/$G425,$H425-SUM($I425:AA425)))","v":0},{"$f":"IF(OR(AC$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AC$3,$H425/$G425,$H425-SUM($I425:AB425)))","v":0},{"$f":"IF(OR(AD$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AD$3,$H425/$G425,$H425-SUM($I425:AC425)))","v":0},{"$f":"IF(OR(AE$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AE$3,$H425/$G425,$H425-SUM($I425:AD425)))","v":0},{"$f":"IF(OR(AF$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AF$3,$H425/$G425,$H425-SUM($I425:AE425)))","v":0},{"$f":"IF(OR(AG$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AG$3,$H425/$G425,$H425-SUM($I425:AF425)))","v":0},{"$f":"IF(OR(AH$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AH$3,$H425/$G425,$H425-SUM($I425:AG425)))","v":0},{"$f":"IF(OR(AI$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AI$3,$H425/$G425,$H425-SUM($I425:AH425)))","v":0},{"$f":"IF(OR(AJ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AJ$3,$H425/$G425,$H425-SUM($I425:AI425)))","v":0},{"$f":"IF(OR(AK$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AK$3,$H425/$G425,$H425-SUM($I425:AJ425)))","v":0},{"$f":"IF(OR(AL$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AL$3,$H425/$G425,$H425-SUM($I425:AK425)))","v":0},{"$f":"IF(OR(AM$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AM$3,$H425/$G425,$H425-SUM($I425:AL425)))","v":0},{"$f":"IF(OR(AN$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AN$3,$H425/$G425,$H425-SUM($I425:AM425)))","v":0},{"$f":"IF(OR(AO$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AO$3,$H425/$G425,$H425-SUM($I425:AN425)))","v":0},{"$f":"IF(OR(AP$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AP$3,$H425/$G425,$H425-SUM($I425:AO425)))","v":0},{"$f":"IF(OR(AQ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AQ$3,$H425/$G425,$H425-SUM($I425:AP425)))","v":0},{"$f":"IF(OR(AR$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AR$3,$H425/$G425,$H425-SUM($I425:AQ425)))","v":0},{"$f":"IF(OR(AS$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AS$3,$H425/$G425,$H425-SUM($I425:AR425)))","v":0},{"$f":"IF(OR(AT$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AT$3,$H425/$G425,$H425-SUM($I425:AS425)))","v":0},{"$f":"IF(OR(AU$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AU$3,$H425/$G425,$H425-SUM($I425:AT425)))","v":0},{"$f":"IF(OR(AV$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AV$3,$H425/$G425,$H425-SUM($I425:AU425)))","v":0},{"$f":"IF(OR(AW$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AW$3,$H425/$G425,$H425-SUM($I425:AV425)))","v":0},{"$f":"IF(OR(AX$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AX$3,$H425/$G425,$H425-SUM($I425:AW425)))","v":0},{"$f":"IF(OR(AY$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AY$3,$H425/$G425,$H425-SUM($I425:AX425)))","v":0},{"$f":"IF(OR(AZ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>AZ$3,$H425/$G425,$H425-SUM($I425:AY425)))","v":0},{"$f":"IF(OR(BA$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BA$3,$H425/$G425,$H425-SUM($I425:AZ425)))","v":0},{"$f":"IF(OR(BB$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BB$3,$H425/$G425,$H425-SUM($I425:BA425)))","v":0},{"$f":"IF(OR(BC$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BC$3,$H425/$G425,$H425-SUM($I425:BB425)))","v":0},{"$f":"IF(OR(BD$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BD$3,$H425/$G425,$H425-SUM($I425:BC425)))","v":0},{"$f":"IF(OR(BE$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BE$3,$H425/$G425,$H425-SUM($I425:BD425)))","v":0},{"$f":"IF(OR(BF$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BF$3,$H425/$G425,$H425-SUM($I425:BE425)))","v":0},{"$f":"IF(OR(BG$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BG$3,$H425/$G425,$H425-SUM($I425:BF425)))","v":0},{"$f":"IF(OR(BH$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BH$3,$H425/$G425,$H425-SUM($I425:BG425)))","v":0},{"$f":"IF(OR(BI$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BI$3,$H425/$G425,$H425-SUM($I425:BH425)))","v":0},{"$f":"IF(OR(BJ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BJ$3,$H425/$G425,$H425-SUM($I425:BI425)))","v":0},{"$f":"IF(OR(BK$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BK$3,$H425/$G425,$H425-SUM($I425:BJ425)))","v":0},{"$f":"IF(OR(BL$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BL$3,$H425/$G425,$H425-SUM($I425:BK425)))","v":0},{"$f":"IF(OR(BM$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BM$3,$H425/$G425,$H425-SUM($I425:BL425)))","v":0},{"$f":"IF(OR(BN$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BN$3,$H425/$G425,$H425-SUM($I425:BM425)))","v":0},{"$f":"IF(OR(BO$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BO$3,$H425/$G425,$H425-SUM($I425:BN425)))","v":0},{"$f":"IF(OR(BP$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BP$3,$H425/$G425,$H425-SUM($I425:BO425)))","v":0},{"$f":"IF(OR(BQ$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BQ$3,$H425/$G425,$H425-SUM($I425:BP425)))","v":0},{"$f":"IF(OR(BR$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BR$3,$H425/$G425,$H425-SUM($I425:BQ425)))","v":0},{"$f":"IF(OR(BS$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BS$3,$H425/$G425,$H425-SUM($I425:BR425)))","v":0},{"$f":"IF(OR(BT$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BT$3,$H425/$G425,$H425-SUM($I425:BS425)))","v":0},{"$f":"IF(OR(BU$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BU$3,$H425/$G425,$H425-SUM($I425:BT425)))","v":0},{"$f":"IF(OR(BV$3<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425)>BV$3,$H425/$G425,$H425-SUM($I425:BU425)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I391,I395:I400)","v":1.9049882077685478},{"$f":"SUM(J391,J395:J400)","v":1.9327882077685479},2.7251882077685479,3.343721541101881,4.1559215411018808,5.0059882077685476,6.7227010168963073,6.7227010168963073,6.7227010168963073,6.7227010168963073,6.7227010168963073,6.7227010168963073,6.7227010168963073,6.331981420535219,4.8177128091277597,4.8177128091277597,4.7899128091277587,3.9975128091277581,3.3789794757944236,2.5667794757944264,1.7167128091277597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV391,BV395:BV400)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I391,I395:I425)","v":1.9049882077685478},{"$f":"SUM(J391,J395:J425)","v":1.9327882077685479},{"$f":"SUM(K391,K395:K425)","v":2.7251882077685479},3.343721541101881,4.1559215411018808,5.0059882077685476,6.7227010168963073,7.0278648995962563,7.1157412150422639,7.2561102259000618,7.4943081707453141,7.729827198599696,7.729827198599696,7.3391076022386077,5.8248389908311484,5.8248389908311484,5.7970389908311475,5.0046389908311468,4.3861056574978114,3.5739056574978143,2.7238389908311476,1.0071261817033892,0.70196229900343932,0.6140859835574326,0.47371697269963481,0.23551902785438283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H392+SUM(H395:H426)-SUM($I428:$BV428),2)=0,G395=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I394-SUM(I395:I425)+H429","v":0.41700000000000004},{"$f":"J394-SUM(J395:J425)+I429","v":12.2752},{"$f":"K394-SUM(K395:K425)+J429","v":20.733000000000001},31.477266666666665,41.977333333333334,64.62702547024972,64.38677090162119,60.582038941483589,57.476821097076844,55.698668251624106,53.642133706463071,47.817294715631924,41.992455724800777,36.167616733969631,30.342777743138484,24.517938752307337,18.72089976147619,13.716260770645043,9.3301551131472316,5.7562494556494173,3.0324104648182697,2.0252842831148805,1.3233219841114412,0.70923600055400859,0.23551902785437379,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B388","v":"Total Closing TAB - Vehicles - 15 years"},"Nominal",null,null,null,{"$f":"I429+I392","v":24.791127104630032},34.744338896861485,41.297150689092938,50.136429147991052,58.731507606889181,79.476211536037013,77.330968759639944,71.621248591733789,66.611042539558497,62.927901486337205,58.966378733407623,51.23655153480793,43.506724336208237,36.167616733969631,30.342777743138484,24.517938752307337,18.72089976147619,13.716260770645043,9.3301551131472316,5.7562494556494173,3.0324104648182697,2.0252842831148805,1.3233219841114412,0.70923600055400859,0.23551902785437379,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,-9.0483176506950258E-15,{"$f":"BU429+BU392","v":-9.0483176506950258E-15},-9.0483176506950258E-15]
[]
[10,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A432))","v":"Vehicles - 10 years"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I432+1","v":2011},{"$f":"J432+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ432+1","v":2071},{"$f":"BR432+1","v":2072},{"$f":"BS432+1","v":2073},{"$f":"BT432+1","v":2074},{"$f":"BU432+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A432)","v":"n/a"},null,{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:H435))),(MAX($H436/$G435, $H436-SUM($H435:H435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:I435))),(MAX($H436/$G435, $H436-SUM($H435:I435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:J435))),(MAX($H436/$G435, $H436-SUM($H435:J435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:K435))),(MAX($H436/$G435, $H436-SUM($H435:K435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:L435))),(MAX($H436/$G435, $H436-SUM($H435:L435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:M435))),(MAX($H436/$G435, $H436-SUM($H435:M435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:N435))),(MAX($H436/$G435, $H436-SUM($H435:N435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:O435))),(MAX($H436/$G435, $H436-SUM($H435:O435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:P435))),(MAX($H436/$G435, $H436-SUM($H435:P435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:Q435))),(MAX($H436/$G435, $H436-SUM($H435:Q435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:R435))),(MAX($H436/$G435, $H436-SUM($H435:R435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:S435))),(MAX($H436/$G435, $H436-SUM($H435:S435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:T435))),(MAX($H436/$G435, $H436-SUM($H435:T435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:U435))),(MAX($H436/$G435, $H436-SUM($H435:U435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:V435))),(MAX($H436/$G435, $H436-SUM($H435:V435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:W435))),(MAX($H436/$G435, $H436-SUM($H435:W435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:X435))),(MAX($H436/$G435, $H436-SUM($H435:X435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:Y435))),(MAX($H436/$G435, $H436-SUM($H435:Y435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:Z435))),(MAX($H436/$G435, $H436-SUM($H435:Z435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AA435))),(MAX($H436/$G435, $H436-SUM($H435:AA435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AB435))),(MAX($H436/$G435, $H436-SUM($H435:AB435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AC435))),(MAX($H436/$G435, $H436-SUM($H435:AC435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AD435))),(MAX($H436/$G435, $H436-SUM($H435:AD435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AE435))),(MAX($H436/$G435, $H436-SUM($H435:AE435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AF435))),(MAX($H436/$G435, $H436-SUM($H435:AF435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AG435))),(MAX($H436/$G435, $H436-SUM($H435:AG435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AH435))),(MAX($H436/$G435, $H436-SUM($H435:AH435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AI435))),(MAX($H436/$G435, $H436-SUM($H435:AI435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AJ435))),(MAX($H436/$G435, $H436-SUM($H435:AJ435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AK435))),(MAX($H436/$G435, $H436-SUM($H435:AK435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AL435))),(MAX($H436/$G435, $H436-SUM($H435:AL435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AM435))),(MAX($H436/$G435, $H436-SUM($H435:AM435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AN435))),(MAX($H436/$G435, $H436-SUM($H435:AN435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AO435))),(MAX($H436/$G435, $H436-SUM($H435:AO435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AP435))),(MAX($H436/$G435, $H436-SUM($H435:AP435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AQ435))),(MAX($H436/$G435, $H436-SUM($H435:AQ435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AR435))),(MAX($H436/$G435, $H436-SUM($H435:AR435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AS435))),(MAX($H436/$G435, $H436-SUM($H435:AS435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AT435))),(MAX($H436/$G435, $H436-SUM($H435:AT435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AU435))),(MAX($H436/$G435, $H436-SUM($H435:AU435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AV435))),(MAX($H436/$G435, $H436-SUM($H435:AV435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AW435))),(MAX($H436/$G435, $H436-SUM($H435:AW435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AX435))),(MAX($H436/$G435, $H436-SUM($H435:AX435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AY435))),(MAX($H436/$G435, $H436-SUM($H435:AY435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:AZ435))),(MAX($H436/$G435, $H436-SUM($H435:AZ435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BA435))),(MAX($H436/$G435, $H436-SUM($H435:BA435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BB435))),(MAX($H436/$G435, $H436-SUM($H435:BB435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BC435))),(MAX($H436/$G435, $H436-SUM($H435:BC435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BD435))),(MAX($H436/$G435, $H436-SUM($H435:BD435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BE435))),(MAX($H436/$G435, $H436-SUM($H435:BE435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BF435))),(MAX($H436/$G435, $H436-SUM($H435:BF435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BG435))),(MAX($H436/$G435, $H436-SUM($H435:BG435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BH435))),(MAX($H436/$G435, $H436-SUM($H435:BH435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BI435))),(MAX($H436/$G435, $H436-SUM($H435:BI435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BJ435))),(MAX($H436/$G435, $H436-SUM($H435:BJ435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BK435))),(MAX($H436/$G435, $H436-SUM($H435:BK435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BL435))),(MAX($H436/$G435, $H436-SUM($H435:BL435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BM435))),(MAX($H436/$G435, $H436-SUM($H435:BM435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BN435))),(MAX($H436/$G435, $H436-SUM($H435:BN435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BO435))),(MAX($H436/$G435, $H436-SUM($H435:BO435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BP435))),(MAX($H436/$G435, $H436-SUM($H435:BP435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BQ435))),(MAX($H436/$G435, $H436-SUM($H435:BQ435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BR435))),(MAX($H436/$G435, $H436-SUM($H435:BR435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BS435))),(MAX($H436/$G435, $H436-SUM($H435:BS435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BT435))),(MAX($H436/$G435, $H436-SUM($H435:BT435)))))","v":0},{"$f":"IF(OR($G435=0,$G435=\"n/a\"),0,IF($H436>0,(MIN($H436/$G435, $H436-SUM($H435:BU435))),(MAX($H436/$G435, $H436-SUM($H435:BU435)))))","v":0},{"$f":"IF(OR(ROUND(H436-SUM($I435:$BV435),2)=0,G435=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A432)","v":0},{"$f":"H436-I435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT436-BU435","v":0},0]
[]
[{"$f":"IF(COUNTA($BW440:$BW469)=COUNTIF($BW440:$BW469,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B432,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":2.6961103368467429},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.2461192941231261},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.981253658485552},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.7426033410046617},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.6704191405857962},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B432,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G440","v":15},{"$f":"I438","v":0},null,{"$f":"IF(OR(J$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>J$3,$H439/$G439,$H439-SUM($I439:I439)))","v":0},{"$f":"IF(OR(K$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>K$3,$H439/$G439,$H439-SUM($I439:J439)))","v":0},{"$f":"IF(OR(L$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>L$3,$H439/$G439,$H439-SUM($I439:K439)))","v":0},{"$f":"IF(OR(M$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>M$3,$H439/$G439,$H439-SUM($I439:L439)))","v":0},{"$f":"IF(OR(N$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>N$3,$H439/$G439,$H439-SUM($I439:M439)))","v":0},{"$f":"IF(OR(O$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>O$3,$H439/$G439,$H439-SUM($I439:N439)))","v":0},{"$f":"IF(OR(P$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>P$3,$H439/$G439,$H439-SUM($I439:O439)))","v":0},{"$f":"IF(OR(Q$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>Q$3,$H439/$G439,$H439-SUM($I439:P439)))","v":0},{"$f":"IF(OR(R$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>R$3,$H439/$G439,$H439-SUM($I439:Q439)))","v":0},{"$f":"IF(OR(S$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>S$3,$H439/$G439,$H439-SUM($I439:R439)))","v":0},{"$f":"IF(OR(T$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>T$3,$H439/$G439,$H439-SUM($I439:S439)))","v":0},{"$f":"IF(OR(U$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>U$3,$H439/$G439,$H439-SUM($I439:T439)))","v":0},{"$f":"IF(OR(V$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>V$3,$H439/$G439,$H439-SUM($I439:U439)))","v":0},{"$f":"IF(OR(W$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>W$3,$H439/$G439,$H439-SUM($I439:V439)))","v":0},{"$f":"IF(OR(X$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>X$3,$H439/$G439,$H439-SUM($I439:W439)))","v":0},{"$f":"IF(OR(Y$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>Y$3,$H439/$G439,$H439-SUM($I439:X439)))","v":0},{"$f":"IF(OR(Z$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>Z$3,$H439/$G439,$H439-SUM($I439:Y439)))","v":0},{"$f":"IF(OR(AA$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AA$3,$H439/$G439,$H439-SUM($I439:Z439)))","v":0},{"$f":"IF(OR(AB$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AB$3,$H439/$G439,$H439-SUM($I439:AA439)))","v":0},{"$f":"IF(OR(AC$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AC$3,$H439/$G439,$H439-SUM($I439:AB439)))","v":0},{"$f":"IF(OR(AD$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AD$3,$H439/$G439,$H439-SUM($I439:AC439)))","v":0},{"$f":"IF(OR(AE$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AE$3,$H439/$G439,$H439-SUM($I439:AD439)))","v":0},{"$f":"IF(OR(AF$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AF$3,$H439/$G439,$H439-SUM($I439:AE439)))","v":0},{"$f":"IF(OR(AG$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AG$3,$H439/$G439,$H439-SUM($I439:AF439)))","v":0},{"$f":"IF(OR(AH$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AH$3,$H439/$G439,$H439-SUM($I439:AG439)))","v":0},{"$f":"IF(OR(AI$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AI$3,$H439/$G439,$H439-SUM($I439:AH439)))","v":0},{"$f":"IF(OR(AJ$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AJ$3,$H439/$G439,$H439-SUM($I439:AI439)))","v":0},{"$f":"IF(OR(AK$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AK$3,$H439/$G439,$H439-SUM($I439:AJ439)))","v":0},{"$f":"IF(OR(AL$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AL$3,$H439/$G439,$H439-SUM($I439:AK439)))","v":0},{"$f":"IF(OR(AM$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AM$3,$H439/$G439,$H439-SUM($I439:AL439)))","v":0},{"$f":"IF(OR(AN$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AN$3,$H439/$G439,$H439-SUM($I439:AM439)))","v":0},{"$f":"IF(OR(AO$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AO$3,$H439/$G439,$H439-SUM($I439:AN439)))","v":0},{"$f":"IF(OR(AP$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AP$3,$H439/$G439,$H439-SUM($I439:AO439)))","v":0},{"$f":"IF(OR(AQ$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AQ$3,$H439/$G439,$H439-SUM($I439:AP439)))","v":0},{"$f":"IF(OR(AR$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AR$3,$H439/$G439,$H439-SUM($I439:AQ439)))","v":0},{"$f":"IF(OR(AS$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AS$3,$H439/$G439,$H439-SUM($I439:AR439)))","v":0},{"$f":"IF(OR(AT$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AT$3,$H439/$G439,$H439-SUM($I439:AS439)))","v":0},{"$f":"IF(OR(AU$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AU$3,$H439/$G439,$H439-SUM($I439:AT439)))","v":0},{"$f":"IF(OR(AV$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AV$3,$H439/$G439,$H439-SUM($I439:AU439)))","v":0},{"$f":"IF(OR(AW$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AW$3,$H439/$G439,$H439-SUM($I439:AV439)))","v":0},{"$f":"IF(OR(AX$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AX$3,$H439/$G439,$H439-SUM($I439:AW439)))","v":0},{"$f":"IF(OR(AY$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AY$3,$H439/$G439,$H439-SUM($I439:AX439)))","v":0},{"$f":"IF(OR(AZ$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>AZ$3,$H439/$G439,$H439-SUM($I439:AY439)))","v":0},{"$f":"IF(OR(BA$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BA$3,$H439/$G439,$H439-SUM($I439:AZ439)))","v":0},{"$f":"IF(OR(BB$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BB$3,$H439/$G439,$H439-SUM($I439:BA439)))","v":0},{"$f":"IF(OR(BC$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BC$3,$H439/$G439,$H439-SUM($I439:BB439)))","v":0},{"$f":"IF(OR(BD$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BD$3,$H439/$G439,$H439-SUM($I439:BC439)))","v":0},{"$f":"IF(OR(BE$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BE$3,$H439/$G439,$H439-SUM($I439:BD439)))","v":0},{"$f":"IF(OR(BF$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BF$3,$H439/$G439,$H439-SUM($I439:BE439)))","v":0},{"$f":"IF(OR(BG$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BG$3,$H439/$G439,$H439-SUM($I439:BF439)))","v":0},{"$f":"IF(OR(BH$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BH$3,$H439/$G439,$H439-SUM($I439:BG439)))","v":0},{"$f":"IF(OR(BI$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BI$3,$H439/$G439,$H439-SUM($I439:BH439)))","v":0},{"$f":"IF(OR(BJ$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BJ$3,$H439/$G439,$H439-SUM($I439:BI439)))","v":0},{"$f":"IF(OR(BK$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BK$3,$H439/$G439,$H439-SUM($I439:BJ439)))","v":0},{"$f":"IF(OR(BL$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BL$3,$H439/$G439,$H439-SUM($I439:BK439)))","v":0},{"$f":"IF(OR(BM$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BM$3,$H439/$G439,$H439-SUM($I439:BL439)))","v":0},{"$f":"IF(OR(BN$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BN$3,$H439/$G439,$H439-SUM($I439:BM439)))","v":0},{"$f":"IF(OR(BO$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BO$3,$H439/$G439,$H439-SUM($I439:BN439)))","v":0},{"$f":"IF(OR(BP$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BP$3,$H439/$G439,$H439-SUM($I439:BO439)))","v":0},{"$f":"IF(OR(BQ$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BQ$3,$H439/$G439,$H439-SUM($I439:BP439)))","v":0},{"$f":"IF(OR(BR$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BR$3,$H439/$G439,$H439-SUM($I439:BQ439)))","v":0},{"$f":"IF(OR(BS$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BS$3,$H439/$G439,$H439-SUM($I439:BR439)))","v":0},{"$f":"IF(OR(BT$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BT$3,$H439/$G439,$H439-SUM($I439:BS439)))","v":0},{"$f":"IF(OR(BU$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BU$3,$H439/$G439,$H439-SUM($I439:BT439)))","v":0},{"$f":"IF(OR(BV$3<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439)>BV$3,$H439/$G439,$H439-SUM($I439:BU439)))","v":0},{"$f":"IF(OR(ROUND(H439-SUM($J439:$BV439),2)=0,G439=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A432)","v":15},{"$f":"J438","v":0},null,{"$f":"IF(OR(J$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>J$3,$H440/$G440,$H440-SUM($I440:I440)))","v":0},{"$f":"IF(OR(K$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>K$3,$H440/$G440,$H440-SUM($I440:J440)))","v":0},{"$f":"IF(OR(L$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>L$3,$H440/$G440,$H440-SUM($I440:K440)))","v":0},{"$f":"IF(OR(M$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>M$3,$H440/$G440,$H440-SUM($I440:L440)))","v":0},{"$f":"IF(OR(N$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>N$3,$H440/$G440,$H440-SUM($I440:M440)))","v":0},{"$f":"IF(OR(O$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>O$3,$H440/$G440,$H440-SUM($I440:N440)))","v":0},{"$f":"IF(OR(P$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>P$3,$H440/$G440,$H440-SUM($I440:O440)))","v":0},{"$f":"IF(OR(Q$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>Q$3,$H440/$G440,$H440-SUM($I440:P440)))","v":0},{"$f":"IF(OR(R$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>R$3,$H440/$G440,$H440-SUM($I440:Q440)))","v":0},{"$f":"IF(OR(S$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>S$3,$H440/$G440,$H440-SUM($I440:R440)))","v":0},{"$f":"IF(OR(T$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>T$3,$H440/$G440,$H440-SUM($I440:S440)))","v":0},{"$f":"IF(OR(U$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>U$3,$H440/$G440,$H440-SUM($I440:T440)))","v":0},{"$f":"IF(OR(V$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>V$3,$H440/$G440,$H440-SUM($I440:U440)))","v":0},{"$f":"IF(OR(W$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>W$3,$H440/$G440,$H440-SUM($I440:V440)))","v":0},{"$f":"IF(OR(X$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>X$3,$H440/$G440,$H440-SUM($I440:W440)))","v":0},{"$f":"IF(OR(Y$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>Y$3,$H440/$G440,$H440-SUM($I440:X440)))","v":0},{"$f":"IF(OR(Z$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>Z$3,$H440/$G440,$H440-SUM($I440:Y440)))","v":0},{"$f":"IF(OR(AA$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AA$3,$H440/$G440,$H440-SUM($I440:Z440)))","v":0},{"$f":"IF(OR(AB$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AB$3,$H440/$G440,$H440-SUM($I440:AA440)))","v":0},{"$f":"IF(OR(AC$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AC$3,$H440/$G440,$H440-SUM($I440:AB440)))","v":0},{"$f":"IF(OR(AD$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AD$3,$H440/$G440,$H440-SUM($I440:AC440)))","v":0},{"$f":"IF(OR(AE$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AE$3,$H440/$G440,$H440-SUM($I440:AD440)))","v":0},{"$f":"IF(OR(AF$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AF$3,$H440/$G440,$H440-SUM($I440:AE440)))","v":0},{"$f":"IF(OR(AG$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AG$3,$H440/$G440,$H440-SUM($I440:AF440)))","v":0},{"$f":"IF(OR(AH$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AH$3,$H440/$G440,$H440-SUM($I440:AG440)))","v":0},{"$f":"IF(OR(AI$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AI$3,$H440/$G440,$H440-SUM($I440:AH440)))","v":0},{"$f":"IF(OR(AJ$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AJ$3,$H440/$G440,$H440-SUM($I440:AI440)))","v":0},{"$f":"IF(OR(AK$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AK$3,$H440/$G440,$H440-SUM($I440:AJ440)))","v":0},{"$f":"IF(OR(AL$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AL$3,$H440/$G440,$H440-SUM($I440:AK440)))","v":0},{"$f":"IF(OR(AM$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AM$3,$H440/$G440,$H440-SUM($I440:AL440)))","v":0},{"$f":"IF(OR(AN$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AN$3,$H440/$G440,$H440-SUM($I440:AM440)))","v":0},{"$f":"IF(OR(AO$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AO$3,$H440/$G440,$H440-SUM($I440:AN440)))","v":0},{"$f":"IF(OR(AP$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AP$3,$H440/$G440,$H440-SUM($I440:AO440)))","v":0},{"$f":"IF(OR(AQ$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AQ$3,$H440/$G440,$H440-SUM($I440:AP440)))","v":0},{"$f":"IF(OR(AR$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AR$3,$H440/$G440,$H440-SUM($I440:AQ440)))","v":0},{"$f":"IF(OR(AS$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AS$3,$H440/$G440,$H440-SUM($I440:AR440)))","v":0},{"$f":"IF(OR(AT$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AT$3,$H440/$G440,$H440-SUM($I440:AS440)))","v":0},{"$f":"IF(OR(AU$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AU$3,$H440/$G440,$H440-SUM($I440:AT440)))","v":0},{"$f":"IF(OR(AV$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AV$3,$H440/$G440,$H440-SUM($I440:AU440)))","v":0},{"$f":"IF(OR(AW$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AW$3,$H440/$G440,$H440-SUM($I440:AV440)))","v":0},{"$f":"IF(OR(AX$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AX$3,$H440/$G440,$H440-SUM($I440:AW440)))","v":0},{"$f":"IF(OR(AY$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AY$3,$H440/$G440,$H440-SUM($I440:AX440)))","v":0},{"$f":"IF(OR(AZ$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>AZ$3,$H440/$G440,$H440-SUM($I440:AY440)))","v":0},{"$f":"IF(OR(BA$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BA$3,$H440/$G440,$H440-SUM($I440:AZ440)))","v":0},{"$f":"IF(OR(BB$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BB$3,$H440/$G440,$H440-SUM($I440:BA440)))","v":0},{"$f":"IF(OR(BC$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BC$3,$H440/$G440,$H440-SUM($I440:BB440)))","v":0},{"$f":"IF(OR(BD$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BD$3,$H440/$G440,$H440-SUM($I440:BC440)))","v":0},{"$f":"IF(OR(BE$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BE$3,$H440/$G440,$H440-SUM($I440:BD440)))","v":0},{"$f":"IF(OR(BF$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BF$3,$H440/$G440,$H440-SUM($I440:BE440)))","v":0},{"$f":"IF(OR(BG$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BG$3,$H440/$G440,$H440-SUM($I440:BF440)))","v":0},{"$f":"IF(OR(BH$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BH$3,$H440/$G440,$H440-SUM($I440:BG440)))","v":0},{"$f":"IF(OR(BI$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BI$3,$H440/$G440,$H440-SUM($I440:BH440)))","v":0},{"$f":"IF(OR(BJ$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BJ$3,$H440/$G440,$H440-SUM($I440:BI440)))","v":0},{"$f":"IF(OR(BK$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BK$3,$H440/$G440,$H440-SUM($I440:BJ440)))","v":0},{"$f":"IF(OR(BL$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BL$3,$H440/$G440,$H440-SUM($I440:BK440)))","v":0},{"$f":"IF(OR(BM$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BM$3,$H440/$G440,$H440-SUM($I440:BL440)))","v":0},{"$f":"IF(OR(BN$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BN$3,$H440/$G440,$H440-SUM($I440:BM440)))","v":0},{"$f":"IF(OR(BO$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BO$3,$H440/$G440,$H440-SUM($I440:BN440)))","v":0},{"$f":"IF(OR(BP$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BP$3,$H440/$G440,$H440-SUM($I440:BO440)))","v":0},{"$f":"IF(OR(BQ$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BQ$3,$H440/$G440,$H440-SUM($I440:BP440)))","v":0},{"$f":"IF(OR(BR$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BR$3,$H440/$G440,$H440-SUM($I440:BQ440)))","v":0},{"$f":"IF(OR(BS$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BS$3,$H440/$G440,$H440-SUM($I440:BR440)))","v":0},{"$f":"IF(OR(BT$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BT$3,$H440/$G440,$H440-SUM($I440:BS440)))","v":0},{"$f":"IF(OR(BU$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BU$3,$H440/$G440,$H440-SUM($I440:BT440)))","v":0},{"$f":"IF(OR(BV$3<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440)>BV$3,$H440/$G440,$H440-SUM($I440:BU440)))","v":0},{"$f":"IF(OR(ROUND(H440-SUM($J440:$BV440),2)=0,G440=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D440+1","v":2012},"Nominal",null,{"$f":"G440","v":15},{"$f":"K438","v":0},null,{"$f":"IF(OR(J$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>J$3,$H441/$G441,$H441-SUM($I441:I441)))","v":0},{"$f":"IF(OR(K$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>K$3,$H441/$G441,$H441-SUM($I441:J441)))","v":0},{"$f":"IF(OR(L$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>L$3,$H441/$G441,$H441-SUM($I441:K441)))","v":0},{"$f":"IF(OR(M$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>M$3,$H441/$G441,$H441-SUM($I441:L441)))","v":0},{"$f":"IF(OR(N$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>N$3,$H441/$G441,$H441-SUM($I441:M441)))","v":0},{"$f":"IF(OR(O$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>O$3,$H441/$G441,$H441-SUM($I441:N441)))","v":0},{"$f":"IF(OR(P$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>P$3,$H441/$G441,$H441-SUM($I441:O441)))","v":0},{"$f":"IF(OR(Q$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>Q$3,$H441/$G441,$H441-SUM($I441:P441)))","v":0},{"$f":"IF(OR(R$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>R$3,$H441/$G441,$H441-SUM($I441:Q441)))","v":0},{"$f":"IF(OR(S$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>S$3,$H441/$G441,$H441-SUM($I441:R441)))","v":0},{"$f":"IF(OR(T$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>T$3,$H441/$G441,$H441-SUM($I441:S441)))","v":0},{"$f":"IF(OR(U$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>U$3,$H441/$G441,$H441-SUM($I441:T441)))","v":0},{"$f":"IF(OR(V$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>V$3,$H441/$G441,$H441-SUM($I441:U441)))","v":0},{"$f":"IF(OR(W$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>W$3,$H441/$G441,$H441-SUM($I441:V441)))","v":0},{"$f":"IF(OR(X$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>X$3,$H441/$G441,$H441-SUM($I441:W441)))","v":0},{"$f":"IF(OR(Y$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>Y$3,$H441/$G441,$H441-SUM($I441:X441)))","v":0},{"$f":"IF(OR(Z$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>Z$3,$H441/$G441,$H441-SUM($I441:Y441)))","v":0},{"$f":"IF(OR(AA$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AA$3,$H441/$G441,$H441-SUM($I441:Z441)))","v":0},{"$f":"IF(OR(AB$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AB$3,$H441/$G441,$H441-SUM($I441:AA441)))","v":0},{"$f":"IF(OR(AC$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AC$3,$H441/$G441,$H441-SUM($I441:AB441)))","v":0},{"$f":"IF(OR(AD$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AD$3,$H441/$G441,$H441-SUM($I441:AC441)))","v":0},{"$f":"IF(OR(AE$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AE$3,$H441/$G441,$H441-SUM($I441:AD441)))","v":0},{"$f":"IF(OR(AF$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AF$3,$H441/$G441,$H441-SUM($I441:AE441)))","v":0},{"$f":"IF(OR(AG$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AG$3,$H441/$G441,$H441-SUM($I441:AF441)))","v":0},{"$f":"IF(OR(AH$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AH$3,$H441/$G441,$H441-SUM($I441:AG441)))","v":0},{"$f":"IF(OR(AI$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AI$3,$H441/$G441,$H441-SUM($I441:AH441)))","v":0},{"$f":"IF(OR(AJ$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AJ$3,$H441/$G441,$H441-SUM($I441:AI441)))","v":0},{"$f":"IF(OR(AK$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AK$3,$H441/$G441,$H441-SUM($I441:AJ441)))","v":0},{"$f":"IF(OR(AL$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AL$3,$H441/$G441,$H441-SUM($I441:AK441)))","v":0},{"$f":"IF(OR(AM$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AM$3,$H441/$G441,$H441-SUM($I441:AL441)))","v":0},{"$f":"IF(OR(AN$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AN$3,$H441/$G441,$H441-SUM($I441:AM441)))","v":0},{"$f":"IF(OR(AO$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AO$3,$H441/$G441,$H441-SUM($I441:AN441)))","v":0},{"$f":"IF(OR(AP$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AP$3,$H441/$G441,$H441-SUM($I441:AO441)))","v":0},{"$f":"IF(OR(AQ$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AQ$3,$H441/$G441,$H441-SUM($I441:AP441)))","v":0},{"$f":"IF(OR(AR$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AR$3,$H441/$G441,$H441-SUM($I441:AQ441)))","v":0},{"$f":"IF(OR(AS$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AS$3,$H441/$G441,$H441-SUM($I441:AR441)))","v":0},{"$f":"IF(OR(AT$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AT$3,$H441/$G441,$H441-SUM($I441:AS441)))","v":0},{"$f":"IF(OR(AU$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AU$3,$H441/$G441,$H441-SUM($I441:AT441)))","v":0},{"$f":"IF(OR(AV$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AV$3,$H441/$G441,$H441-SUM($I441:AU441)))","v":0},{"$f":"IF(OR(AW$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AW$3,$H441/$G441,$H441-SUM($I441:AV441)))","v":0},{"$f":"IF(OR(AX$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AX$3,$H441/$G441,$H441-SUM($I441:AW441)))","v":0},{"$f":"IF(OR(AY$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AY$3,$H441/$G441,$H441-SUM($I441:AX441)))","v":0},{"$f":"IF(OR(AZ$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>AZ$3,$H441/$G441,$H441-SUM($I441:AY441)))","v":0},{"$f":"IF(OR(BA$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BA$3,$H441/$G441,$H441-SUM($I441:AZ441)))","v":0},{"$f":"IF(OR(BB$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BB$3,$H441/$G441,$H441-SUM($I441:BA441)))","v":0},{"$f":"IF(OR(BC$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BC$3,$H441/$G441,$H441-SUM($I441:BB441)))","v":0},{"$f":"IF(OR(BD$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BD$3,$H441/$G441,$H441-SUM($I441:BC441)))","v":0},{"$f":"IF(OR(BE$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BE$3,$H441/$G441,$H441-SUM($I441:BD441)))","v":0},{"$f":"IF(OR(BF$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BF$3,$H441/$G441,$H441-SUM($I441:BE441)))","v":0},{"$f":"IF(OR(BG$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BG$3,$H441/$G441,$H441-SUM($I441:BF441)))","v":0},{"$f":"IF(OR(BH$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BH$3,$H441/$G441,$H441-SUM($I441:BG441)))","v":0},{"$f":"IF(OR(BI$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BI$3,$H441/$G441,$H441-SUM($I441:BH441)))","v":0},{"$f":"IF(OR(BJ$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BJ$3,$H441/$G441,$H441-SUM($I441:BI441)))","v":0},{"$f":"IF(OR(BK$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BK$3,$H441/$G441,$H441-SUM($I441:BJ441)))","v":0},{"$f":"IF(OR(BL$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BL$3,$H441/$G441,$H441-SUM($I441:BK441)))","v":0},{"$f":"IF(OR(BM$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BM$3,$H441/$G441,$H441-SUM($I441:BL441)))","v":0},{"$f":"IF(OR(BN$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BN$3,$H441/$G441,$H441-SUM($I441:BM441)))","v":0},{"$f":"IF(OR(BO$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BO$3,$H441/$G441,$H441-SUM($I441:BN441)))","v":0},{"$f":"IF(OR(BP$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BP$3,$H441/$G441,$H441-SUM($I441:BO441)))","v":0},{"$f":"IF(OR(BQ$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BQ$3,$H441/$G441,$H441-SUM($I441:BP441)))","v":0},{"$f":"IF(OR(BR$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BR$3,$H441/$G441,$H441-SUM($I441:BQ441)))","v":0},{"$f":"IF(OR(BS$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BS$3,$H441/$G441,$H441-SUM($I441:BR441)))","v":0},{"$f":"IF(OR(BT$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BT$3,$H441/$G441,$H441-SUM($I441:BS441)))","v":0},{"$f":"IF(OR(BU$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BU$3,$H441/$G441,$H441-SUM($I441:BT441)))","v":0},{"$f":"IF(OR(BV$3<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441)>BV$3,$H441/$G441,$H441-SUM($I441:BU441)))","v":0},{"$f":"IF(OR(ROUND(H441-SUM($J441:$BV441),2)=0,G441=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D441+1","v":2013},"Nominal",null,{"$f":"G441","v":15},{"$f":"L438","v":0},null,{"$f":"IF(OR(J$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>J$3,$H442/$G442,$H442-SUM($I442:I442)))","v":0},{"$f":"IF(OR(K$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>K$3,$H442/$G442,$H442-SUM($I442:J442)))","v":0},{"$f":"IF(OR(L$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>L$3,$H442/$G442,$H442-SUM($I442:K442)))","v":0},{"$f":"IF(OR(M$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>M$3,$H442/$G442,$H442-SUM($I442:L442)))","v":0},{"$f":"IF(OR(N$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>N$3,$H442/$G442,$H442-SUM($I442:M442)))","v":0},{"$f":"IF(OR(O$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>O$3,$H442/$G442,$H442-SUM($I442:N442)))","v":0},{"$f":"IF(OR(P$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>P$3,$H442/$G442,$H442-SUM($I442:O442)))","v":0},{"$f":"IF(OR(Q$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>Q$3,$H442/$G442,$H442-SUM($I442:P442)))","v":0},{"$f":"IF(OR(R$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>R$3,$H442/$G442,$H442-SUM($I442:Q442)))","v":0},{"$f":"IF(OR(S$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>S$3,$H442/$G442,$H442-SUM($I442:R442)))","v":0},{"$f":"IF(OR(T$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>T$3,$H442/$G442,$H442-SUM($I442:S442)))","v":0},{"$f":"IF(OR(U$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>U$3,$H442/$G442,$H442-SUM($I442:T442)))","v":0},{"$f":"IF(OR(V$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>V$3,$H442/$G442,$H442-SUM($I442:U442)))","v":0},{"$f":"IF(OR(W$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>W$3,$H442/$G442,$H442-SUM($I442:V442)))","v":0},{"$f":"IF(OR(X$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>X$3,$H442/$G442,$H442-SUM($I442:W442)))","v":0},{"$f":"IF(OR(Y$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>Y$3,$H442/$G442,$H442-SUM($I442:X442)))","v":0},{"$f":"IF(OR(Z$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>Z$3,$H442/$G442,$H442-SUM($I442:Y442)))","v":0},{"$f":"IF(OR(AA$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AA$3,$H442/$G442,$H442-SUM($I442:Z442)))","v":0},{"$f":"IF(OR(AB$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AB$3,$H442/$G442,$H442-SUM($I442:AA442)))","v":0},{"$f":"IF(OR(AC$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AC$3,$H442/$G442,$H442-SUM($I442:AB442)))","v":0},{"$f":"IF(OR(AD$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AD$3,$H442/$G442,$H442-SUM($I442:AC442)))","v":0},{"$f":"IF(OR(AE$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AE$3,$H442/$G442,$H442-SUM($I442:AD442)))","v":0},{"$f":"IF(OR(AF$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AF$3,$H442/$G442,$H442-SUM($I442:AE442)))","v":0},{"$f":"IF(OR(AG$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AG$3,$H442/$G442,$H442-SUM($I442:AF442)))","v":0},{"$f":"IF(OR(AH$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AH$3,$H442/$G442,$H442-SUM($I442:AG442)))","v":0},{"$f":"IF(OR(AI$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AI$3,$H442/$G442,$H442-SUM($I442:AH442)))","v":0},{"$f":"IF(OR(AJ$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AJ$3,$H442/$G442,$H442-SUM($I442:AI442)))","v":0},{"$f":"IF(OR(AK$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AK$3,$H442/$G442,$H442-SUM($I442:AJ442)))","v":0},{"$f":"IF(OR(AL$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AL$3,$H442/$G442,$H442-SUM($I442:AK442)))","v":0},{"$f":"IF(OR(AM$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AM$3,$H442/$G442,$H442-SUM($I442:AL442)))","v":0},{"$f":"IF(OR(AN$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AN$3,$H442/$G442,$H442-SUM($I442:AM442)))","v":0},{"$f":"IF(OR(AO$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AO$3,$H442/$G442,$H442-SUM($I442:AN442)))","v":0},{"$f":"IF(OR(AP$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AP$3,$H442/$G442,$H442-SUM($I442:AO442)))","v":0},{"$f":"IF(OR(AQ$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AQ$3,$H442/$G442,$H442-SUM($I442:AP442)))","v":0},{"$f":"IF(OR(AR$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AR$3,$H442/$G442,$H442-SUM($I442:AQ442)))","v":0},{"$f":"IF(OR(AS$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AS$3,$H442/$G442,$H442-SUM($I442:AR442)))","v":0},{"$f":"IF(OR(AT$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AT$3,$H442/$G442,$H442-SUM($I442:AS442)))","v":0},{"$f":"IF(OR(AU$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AU$3,$H442/$G442,$H442-SUM($I442:AT442)))","v":0},{"$f":"IF(OR(AV$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AV$3,$H442/$G442,$H442-SUM($I442:AU442)))","v":0},{"$f":"IF(OR(AW$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AW$3,$H442/$G442,$H442-SUM($I442:AV442)))","v":0},{"$f":"IF(OR(AX$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AX$3,$H442/$G442,$H442-SUM($I442:AW442)))","v":0},{"$f":"IF(OR(AY$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AY$3,$H442/$G442,$H442-SUM($I442:AX442)))","v":0},{"$f":"IF(OR(AZ$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>AZ$3,$H442/$G442,$H442-SUM($I442:AY442)))","v":0},{"$f":"IF(OR(BA$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BA$3,$H442/$G442,$H442-SUM($I442:AZ442)))","v":0},{"$f":"IF(OR(BB$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BB$3,$H442/$G442,$H442-SUM($I442:BA442)))","v":0},{"$f":"IF(OR(BC$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BC$3,$H442/$G442,$H442-SUM($I442:BB442)))","v":0},{"$f":"IF(OR(BD$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BD$3,$H442/$G442,$H442-SUM($I442:BC442)))","v":0},{"$f":"IF(OR(BE$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BE$3,$H442/$G442,$H442-SUM($I442:BD442)))","v":0},{"$f":"IF(OR(BF$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BF$3,$H442/$G442,$H442-SUM($I442:BE442)))","v":0},{"$f":"IF(OR(BG$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BG$3,$H442/$G442,$H442-SUM($I442:BF442)))","v":0},{"$f":"IF(OR(BH$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BH$3,$H442/$G442,$H442-SUM($I442:BG442)))","v":0},{"$f":"IF(OR(BI$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BI$3,$H442/$G442,$H442-SUM($I442:BH442)))","v":0},{"$f":"IF(OR(BJ$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BJ$3,$H442/$G442,$H442-SUM($I442:BI442)))","v":0},{"$f":"IF(OR(BK$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BK$3,$H442/$G442,$H442-SUM($I442:BJ442)))","v":0},{"$f":"IF(OR(BL$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BL$3,$H442/$G442,$H442-SUM($I442:BK442)))","v":0},{"$f":"IF(OR(BM$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BM$3,$H442/$G442,$H442-SUM($I442:BL442)))","v":0},{"$f":"IF(OR(BN$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BN$3,$H442/$G442,$H442-SUM($I442:BM442)))","v":0},{"$f":"IF(OR(BO$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BO$3,$H442/$G442,$H442-SUM($I442:BN442)))","v":0},{"$f":"IF(OR(BP$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BP$3,$H442/$G442,$H442-SUM($I442:BO442)))","v":0},{"$f":"IF(OR(BQ$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BQ$3,$H442/$G442,$H442-SUM($I442:BP442)))","v":0},{"$f":"IF(OR(BR$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BR$3,$H442/$G442,$H442-SUM($I442:BQ442)))","v":0},{"$f":"IF(OR(BS$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BS$3,$H442/$G442,$H442-SUM($I442:BR442)))","v":0},{"$f":"IF(OR(BT$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BT$3,$H442/$G442,$H442-SUM($I442:BS442)))","v":0},{"$f":"IF(OR(BU$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BU$3,$H442/$G442,$H442-SUM($I442:BT442)))","v":0},{"$f":"IF(OR(BV$3<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442)>BV$3,$H442/$G442,$H442-SUM($I442:BU442)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G442","v":15},{"$f":"M438","v":0},null,{"$f":"IF(OR(J$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>J$3,$H443/$G443,$H443-SUM($I443:I443)))","v":0},{"$f":"IF(OR(K$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>K$3,$H443/$G443,$H443-SUM($I443:J443)))","v":0},{"$f":"IF(OR(L$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>L$3,$H443/$G443,$H443-SUM($I443:K443)))","v":0},{"$f":"IF(OR(M$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>M$3,$H443/$G443,$H443-SUM($I443:L443)))","v":0},{"$f":"IF(OR(N$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>N$3,$H443/$G443,$H443-SUM($I443:M443)))","v":0},{"$f":"IF(OR(O$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>O$3,$H443/$G443,$H443-SUM($I443:N443)))","v":0},{"$f":"IF(OR(P$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>P$3,$H443/$G443,$H443-SUM($I443:O443)))","v":0},{"$f":"IF(OR(Q$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>Q$3,$H443/$G443,$H443-SUM($I443:P443)))","v":0},{"$f":"IF(OR(R$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>R$3,$H443/$G443,$H443-SUM($I443:Q443)))","v":0},{"$f":"IF(OR(S$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>S$3,$H443/$G443,$H443-SUM($I443:R443)))","v":0},{"$f":"IF(OR(T$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>T$3,$H443/$G443,$H443-SUM($I443:S443)))","v":0},{"$f":"IF(OR(U$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>U$3,$H443/$G443,$H443-SUM($I443:T443)))","v":0},{"$f":"IF(OR(V$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>V$3,$H443/$G443,$H443-SUM($I443:U443)))","v":0},{"$f":"IF(OR(W$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>W$3,$H443/$G443,$H443-SUM($I443:V443)))","v":0},{"$f":"IF(OR(X$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>X$3,$H443/$G443,$H443-SUM($I443:W443)))","v":0},{"$f":"IF(OR(Y$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>Y$3,$H443/$G443,$H443-SUM($I443:X443)))","v":0},{"$f":"IF(OR(Z$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>Z$3,$H443/$G443,$H443-SUM($I443:Y443)))","v":0},{"$f":"IF(OR(AA$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AA$3,$H443/$G443,$H443-SUM($I443:Z443)))","v":0},{"$f":"IF(OR(AB$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AB$3,$H443/$G443,$H443-SUM($I443:AA443)))","v":0},{"$f":"IF(OR(AC$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AC$3,$H443/$G443,$H443-SUM($I443:AB443)))","v":0},{"$f":"IF(OR(AD$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AD$3,$H443/$G443,$H443-SUM($I443:AC443)))","v":0},{"$f":"IF(OR(AE$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AE$3,$H443/$G443,$H443-SUM($I443:AD443)))","v":0},{"$f":"IF(OR(AF$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AF$3,$H443/$G443,$H443-SUM($I443:AE443)))","v":0},{"$f":"IF(OR(AG$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AG$3,$H443/$G443,$H443-SUM($I443:AF443)))","v":0},{"$f":"IF(OR(AH$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AH$3,$H443/$G443,$H443-SUM($I443:AG443)))","v":0},{"$f":"IF(OR(AI$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AI$3,$H443/$G443,$H443-SUM($I443:AH443)))","v":0},{"$f":"IF(OR(AJ$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AJ$3,$H443/$G443,$H443-SUM($I443:AI443)))","v":0},{"$f":"IF(OR(AK$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AK$3,$H443/$G443,$H443-SUM($I443:AJ443)))","v":0},{"$f":"IF(OR(AL$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AL$3,$H443/$G443,$H443-SUM($I443:AK443)))","v":0},{"$f":"IF(OR(AM$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AM$3,$H443/$G443,$H443-SUM($I443:AL443)))","v":0},{"$f":"IF(OR(AN$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AN$3,$H443/$G443,$H443-SUM($I443:AM443)))","v":0},{"$f":"IF(OR(AO$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AO$3,$H443/$G443,$H443-SUM($I443:AN443)))","v":0},{"$f":"IF(OR(AP$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AP$3,$H443/$G443,$H443-SUM($I443:AO443)))","v":0},{"$f":"IF(OR(AQ$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AQ$3,$H443/$G443,$H443-SUM($I443:AP443)))","v":0},{"$f":"IF(OR(AR$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AR$3,$H443/$G443,$H443-SUM($I443:AQ443)))","v":0},{"$f":"IF(OR(AS$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AS$3,$H443/$G443,$H443-SUM($I443:AR443)))","v":0},{"$f":"IF(OR(AT$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AT$3,$H443/$G443,$H443-SUM($I443:AS443)))","v":0},{"$f":"IF(OR(AU$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AU$3,$H443/$G443,$H443-SUM($I443:AT443)))","v":0},{"$f":"IF(OR(AV$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AV$3,$H443/$G443,$H443-SUM($I443:AU443)))","v":0},{"$f":"IF(OR(AW$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AW$3,$H443/$G443,$H443-SUM($I443:AV443)))","v":0},{"$f":"IF(OR(AX$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AX$3,$H443/$G443,$H443-SUM($I443:AW443)))","v":0},{"$f":"IF(OR(AY$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AY$3,$H443/$G443,$H443-SUM($I443:AX443)))","v":0},{"$f":"IF(OR(AZ$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>AZ$3,$H443/$G443,$H443-SUM($I443:AY443)))","v":0},{"$f":"IF(OR(BA$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BA$3,$H443/$G443,$H443-SUM($I443:AZ443)))","v":0},{"$f":"IF(OR(BB$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BB$3,$H443/$G443,$H443-SUM($I443:BA443)))","v":0},{"$f":"IF(OR(BC$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BC$3,$H443/$G443,$H443-SUM($I443:BB443)))","v":0},{"$f":"IF(OR(BD$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BD$3,$H443/$G443,$H443-SUM($I443:BC443)))","v":0},{"$f":"IF(OR(BE$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BE$3,$H443/$G443,$H443-SUM($I443:BD443)))","v":0},{"$f":"IF(OR(BF$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BF$3,$H443/$G443,$H443-SUM($I443:BE443)))","v":0},{"$f":"IF(OR(BG$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BG$3,$H443/$G443,$H443-SUM($I443:BF443)))","v":0},{"$f":"IF(OR(BH$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BH$3,$H443/$G443,$H443-SUM($I443:BG443)))","v":0},{"$f":"IF(OR(BI$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BI$3,$H443/$G443,$H443-SUM($I443:BH443)))","v":0},{"$f":"IF(OR(BJ$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BJ$3,$H443/$G443,$H443-SUM($I443:BI443)))","v":0},{"$f":"IF(OR(BK$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BK$3,$H443/$G443,$H443-SUM($I443:BJ443)))","v":0},{"$f":"IF(OR(BL$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BL$3,$H443/$G443,$H443-SUM($I443:BK443)))","v":0},{"$f":"IF(OR(BM$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BM$3,$H443/$G443,$H443-SUM($I443:BL443)))","v":0},{"$f":"IF(OR(BN$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BN$3,$H443/$G443,$H443-SUM($I443:BM443)))","v":0},{"$f":"IF(OR(BO$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BO$3,$H443/$G443,$H443-SUM($I443:BN443)))","v":0},{"$f":"IF(OR(BP$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BP$3,$H443/$G443,$H443-SUM($I443:BO443)))","v":0},{"$f":"IF(OR(BQ$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BQ$3,$H443/$G443,$H443-SUM($I443:BP443)))","v":0},{"$f":"IF(OR(BR$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BR$3,$H443/$G443,$H443-SUM($I443:BQ443)))","v":0},{"$f":"IF(OR(BS$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BS$3,$H443/$G443,$H443-SUM($I443:BR443)))","v":0},{"$f":"IF(OR(BT$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BT$3,$H443/$G443,$H443-SUM($I443:BS443)))","v":0},{"$f":"IF(OR(BU$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BU$3,$H443/$G443,$H443-SUM($I443:BT443)))","v":0},{"$f":"IF(OR(BV$3<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443)>BV$3,$H443/$G443,$H443-SUM($I443:BU443)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G443","v":15},{"$f":"N438","v":0},null,{"$f":"IF(OR(J$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>J$3,$H444/$G444,$H444-SUM($I444:I444)))","v":0},{"$f":"IF(OR(K$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>K$3,$H444/$G444,$H444-SUM($I444:J444)))","v":0},{"$f":"IF(OR(L$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>L$3,$H444/$G444,$H444-SUM($I444:K444)))","v":0},{"$f":"IF(OR(M$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>M$3,$H444/$G444,$H444-SUM($I444:L444)))","v":0},{"$f":"IF(OR(N$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>N$3,$H444/$G444,$H444-SUM($I444:M444)))","v":0},{"$f":"IF(OR(O$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>O$3,$H444/$G444,$H444-SUM($I444:N444)))","v":0},{"$f":"IF(OR(P$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>P$3,$H444/$G444,$H444-SUM($I444:O444)))","v":0},{"$f":"IF(OR(Q$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>Q$3,$H444/$G444,$H444-SUM($I444:P444)))","v":0},{"$f":"IF(OR(R$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>R$3,$H444/$G444,$H444-SUM($I444:Q444)))","v":0},{"$f":"IF(OR(S$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>S$3,$H444/$G444,$H444-SUM($I444:R444)))","v":0},{"$f":"IF(OR(T$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>T$3,$H444/$G444,$H444-SUM($I444:S444)))","v":0},{"$f":"IF(OR(U$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>U$3,$H444/$G444,$H444-SUM($I444:T444)))","v":0},{"$f":"IF(OR(V$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>V$3,$H444/$G444,$H444-SUM($I444:U444)))","v":0},{"$f":"IF(OR(W$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>W$3,$H444/$G444,$H444-SUM($I444:V444)))","v":0},{"$f":"IF(OR(X$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>X$3,$H444/$G444,$H444-SUM($I444:W444)))","v":0},{"$f":"IF(OR(Y$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>Y$3,$H444/$G444,$H444-SUM($I444:X444)))","v":0},{"$f":"IF(OR(Z$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>Z$3,$H444/$G444,$H444-SUM($I444:Y444)))","v":0},{"$f":"IF(OR(AA$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AA$3,$H444/$G444,$H444-SUM($I444:Z444)))","v":0},{"$f":"IF(OR(AB$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AB$3,$H444/$G444,$H444-SUM($I444:AA444)))","v":0},{"$f":"IF(OR(AC$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AC$3,$H444/$G444,$H444-SUM($I444:AB444)))","v":0},{"$f":"IF(OR(AD$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AD$3,$H444/$G444,$H444-SUM($I444:AC444)))","v":0},{"$f":"IF(OR(AE$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AE$3,$H444/$G444,$H444-SUM($I444:AD444)))","v":0},{"$f":"IF(OR(AF$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AF$3,$H444/$G444,$H444-SUM($I444:AE444)))","v":0},{"$f":"IF(OR(AG$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AG$3,$H444/$G444,$H444-SUM($I444:AF444)))","v":0},{"$f":"IF(OR(AH$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AH$3,$H444/$G444,$H444-SUM($I444:AG444)))","v":0},{"$f":"IF(OR(AI$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AI$3,$H444/$G444,$H444-SUM($I444:AH444)))","v":0},{"$f":"IF(OR(AJ$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AJ$3,$H444/$G444,$H444-SUM($I444:AI444)))","v":0},{"$f":"IF(OR(AK$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AK$3,$H444/$G444,$H444-SUM($I444:AJ444)))","v":0},{"$f":"IF(OR(AL$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AL$3,$H444/$G444,$H444-SUM($I444:AK444)))","v":0},{"$f":"IF(OR(AM$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AM$3,$H444/$G444,$H444-SUM($I444:AL444)))","v":0},{"$f":"IF(OR(AN$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AN$3,$H444/$G444,$H444-SUM($I444:AM444)))","v":0},{"$f":"IF(OR(AO$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AO$3,$H444/$G444,$H444-SUM($I444:AN444)))","v":0},{"$f":"IF(OR(AP$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AP$3,$H444/$G444,$H444-SUM($I444:AO444)))","v":0},{"$f":"IF(OR(AQ$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AQ$3,$H444/$G444,$H444-SUM($I444:AP444)))","v":0},{"$f":"IF(OR(AR$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AR$3,$H444/$G444,$H444-SUM($I444:AQ444)))","v":0},{"$f":"IF(OR(AS$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AS$3,$H444/$G444,$H444-SUM($I444:AR444)))","v":0},{"$f":"IF(OR(AT$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AT$3,$H444/$G444,$H444-SUM($I444:AS444)))","v":0},{"$f":"IF(OR(AU$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AU$3,$H444/$G444,$H444-SUM($I444:AT444)))","v":0},{"$f":"IF(OR(AV$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AV$3,$H444/$G444,$H444-SUM($I444:AU444)))","v":0},{"$f":"IF(OR(AW$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AW$3,$H444/$G444,$H444-SUM($I444:AV444)))","v":0},{"$f":"IF(OR(AX$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AX$3,$H444/$G444,$H444-SUM($I444:AW444)))","v":0},{"$f":"IF(OR(AY$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AY$3,$H444/$G444,$H444-SUM($I444:AX444)))","v":0},{"$f":"IF(OR(AZ$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>AZ$3,$H444/$G444,$H444-SUM($I444:AY444)))","v":0},{"$f":"IF(OR(BA$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BA$3,$H444/$G444,$H444-SUM($I444:AZ444)))","v":0},{"$f":"IF(OR(BB$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BB$3,$H444/$G444,$H444-SUM($I444:BA444)))","v":0},{"$f":"IF(OR(BC$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BC$3,$H444/$G444,$H444-SUM($I444:BB444)))","v":0},{"$f":"IF(OR(BD$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BD$3,$H444/$G444,$H444-SUM($I444:BC444)))","v":0},{"$f":"IF(OR(BE$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BE$3,$H444/$G444,$H444-SUM($I444:BD444)))","v":0},{"$f":"IF(OR(BF$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BF$3,$H444/$G444,$H444-SUM($I444:BE444)))","v":0},{"$f":"IF(OR(BG$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BG$3,$H444/$G444,$H444-SUM($I444:BF444)))","v":0},{"$f":"IF(OR(BH$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BH$3,$H444/$G444,$H444-SUM($I444:BG444)))","v":0},{"$f":"IF(OR(BI$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BI$3,$H444/$G444,$H444-SUM($I444:BH444)))","v":0},{"$f":"IF(OR(BJ$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BJ$3,$H444/$G444,$H444-SUM($I444:BI444)))","v":0},{"$f":"IF(OR(BK$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BK$3,$H444/$G444,$H444-SUM($I444:BJ444)))","v":0},{"$f":"IF(OR(BL$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BL$3,$H444/$G444,$H444-SUM($I444:BK444)))","v":0},{"$f":"IF(OR(BM$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BM$3,$H444/$G444,$H444-SUM($I444:BL444)))","v":0},{"$f":"IF(OR(BN$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BN$3,$H444/$G444,$H444-SUM($I444:BM444)))","v":0},{"$f":"IF(OR(BO$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BO$3,$H444/$G444,$H444-SUM($I444:BN444)))","v":0},{"$f":"IF(OR(BP$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BP$3,$H444/$G444,$H444-SUM($I444:BO444)))","v":0},{"$f":"IF(OR(BQ$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BQ$3,$H444/$G444,$H444-SUM($I444:BP444)))","v":0},{"$f":"IF(OR(BR$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BR$3,$H444/$G444,$H444-SUM($I444:BQ444)))","v":0},{"$f":"IF(OR(BS$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BS$3,$H444/$G444,$H444-SUM($I444:BR444)))","v":0},{"$f":"IF(OR(BT$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BT$3,$H444/$G444,$H444-SUM($I444:BS444)))","v":0},{"$f":"IF(OR(BU$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BU$3,$H444/$G444,$H444-SUM($I444:BT444)))","v":0},{"$f":"IF(OR(BV$3<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444)>BV$3,$H444/$G444,$H444-SUM($I444:BU444)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A432)","v":15},{"$f":"O438","v":2.6961103368467429},null,{"$f":"IF(OR(J$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>J$3,$H445/$G445,$H445-SUM($I445:I445)))","v":0},{"$f":"IF(OR(K$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>K$3,$H445/$G445,$H445-SUM($I445:J445)))","v":0},{"$f":"IF(OR(L$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>L$3,$H445/$G445,$H445-SUM($I445:K445)))","v":0},{"$f":"IF(OR(M$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>M$3,$H445/$G445,$H445-SUM($I445:L445)))","v":0},{"$f":"IF(OR(N$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>N$3,$H445/$G445,$H445-SUM($I445:M445)))","v":0},{"$f":"IF(OR(O$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>O$3,$H445/$G445,$H445-SUM($I445:N445)))","v":0},{"$f":"IF(OR(P$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>P$3,$H445/$G445,$H445-SUM($I445:O445)))","v":0.17974068912311619},{"$f":"IF(OR(Q$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>Q$3,$H445/$G445,$H445-SUM($I445:P445)))","v":0.17974068912311619},{"$f":"IF(OR(R$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>R$3,$H445/$G445,$H445-SUM($I445:Q445)))","v":0.17974068912311619},{"$f":"IF(OR(S$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>S$3,$H445/$G445,$H445-SUM($I445:R445)))","v":0.17974068912311619},{"$f":"IF(OR(T$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>T$3,$H445/$G445,$H445-SUM($I445:S445)))","v":0.17974068912311619},{"$f":"IF(OR(U$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>U$3,$H445/$G445,$H445-SUM($I445:T445)))","v":0.17974068912311619},{"$f":"IF(OR(V$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>V$3,$H445/$G445,$H445-SUM($I445:U445)))","v":0.17974068912311619},{"$f":"IF(OR(W$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>W$3,$H445/$G445,$H445-SUM($I445:V445)))","v":0.17974068912311619},{"$f":"IF(OR(X$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>X$3,$H445/$G445,$H445-SUM($I445:W445)))","v":0.17974068912311619},{"$f":"IF(OR(Y$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>Y$3,$H445/$G445,$H445-SUM($I445:X445)))","v":0.17974068912311619},{"$f":"IF(OR(Z$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>Z$3,$H445/$G445,$H445-SUM($I445:Y445)))","v":0.17974068912311619},{"$f":"IF(OR(AA$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AA$3,$H445/$G445,$H445-SUM($I445:Z445)))","v":0.17974068912311619},{"$f":"IF(OR(AB$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AB$3,$H445/$G445,$H445-SUM($I445:AA445)))","v":0.17974068912311619},{"$f":"IF(OR(AC$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AC$3,$H445/$G445,$H445-SUM($I445:AB445)))","v":0.17974068912311619},{"$f":"IF(OR(AD$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AD$3,$H445/$G445,$H445-SUM($I445:AC445)))","v":0.17974068912311658},{"$f":"IF(OR(AE$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AE$3,$H445/$G445,$H445-SUM($I445:AD445)))","v":0},{"$f":"IF(OR(AF$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AF$3,$H445/$G445,$H445-SUM($I445:AE445)))","v":0},{"$f":"IF(OR(AG$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AG$3,$H445/$G445,$H445-SUM($I445:AF445)))","v":0},{"$f":"IF(OR(AH$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AH$3,$H445/$G445,$H445-SUM($I445:AG445)))","v":0},{"$f":"IF(OR(AI$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AI$3,$H445/$G445,$H445-SUM($I445:AH445)))","v":0},{"$f":"IF(OR(AJ$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AJ$3,$H445/$G445,$H445-SUM($I445:AI445)))","v":0},{"$f":"IF(OR(AK$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AK$3,$H445/$G445,$H445-SUM($I445:AJ445)))","v":0},{"$f":"IF(OR(AL$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AL$3,$H445/$G445,$H445-SUM($I445:AK445)))","v":0},{"$f":"IF(OR(AM$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AM$3,$H445/$G445,$H445-SUM($I445:AL445)))","v":0},{"$f":"IF(OR(AN$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AN$3,$H445/$G445,$H445-SUM($I445:AM445)))","v":0},{"$f":"IF(OR(AO$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AO$3,$H445/$G445,$H445-SUM($I445:AN445)))","v":0},{"$f":"IF(OR(AP$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AP$3,$H445/$G445,$H445-SUM($I445:AO445)))","v":0},{"$f":"IF(OR(AQ$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AQ$3,$H445/$G445,$H445-SUM($I445:AP445)))","v":0},{"$f":"IF(OR(AR$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AR$3,$H445/$G445,$H445-SUM($I445:AQ445)))","v":0},{"$f":"IF(OR(AS$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AS$3,$H445/$G445,$H445-SUM($I445:AR445)))","v":0},{"$f":"IF(OR(AT$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AT$3,$H445/$G445,$H445-SUM($I445:AS445)))","v":0},{"$f":"IF(OR(AU$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AU$3,$H445/$G445,$H445-SUM($I445:AT445)))","v":0},{"$f":"IF(OR(AV$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AV$3,$H445/$G445,$H445-SUM($I445:AU445)))","v":0},{"$f":"IF(OR(AW$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AW$3,$H445/$G445,$H445-SUM($I445:AV445)))","v":0},{"$f":"IF(OR(AX$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AX$3,$H445/$G445,$H445-SUM($I445:AW445)))","v":0},{"$f":"IF(OR(AY$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AY$3,$H445/$G445,$H445-SUM($I445:AX445)))","v":0},{"$f":"IF(OR(AZ$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>AZ$3,$H445/$G445,$H445-SUM($I445:AY445)))","v":0},{"$f":"IF(OR(BA$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BA$3,$H445/$G445,$H445-SUM($I445:AZ445)))","v":0},{"$f":"IF(OR(BB$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BB$3,$H445/$G445,$H445-SUM($I445:BA445)))","v":0},{"$f":"IF(OR(BC$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BC$3,$H445/$G445,$H445-SUM($I445:BB445)))","v":0},{"$f":"IF(OR(BD$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BD$3,$H445/$G445,$H445-SUM($I445:BC445)))","v":0},{"$f":"IF(OR(BE$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BE$3,$H445/$G445,$H445-SUM($I445:BD445)))","v":0},{"$f":"IF(OR(BF$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BF$3,$H445/$G445,$H445-SUM($I445:BE445)))","v":0},{"$f":"IF(OR(BG$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BG$3,$H445/$G445,$H445-SUM($I445:BF445)))","v":0},{"$f":"IF(OR(BH$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BH$3,$H445/$G445,$H445-SUM($I445:BG445)))","v":0},{"$f":"IF(OR(BI$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BI$3,$H445/$G445,$H445-SUM($I445:BH445)))","v":0},{"$f":"IF(OR(BJ$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BJ$3,$H445/$G445,$H445-SUM($I445:BI445)))","v":0},{"$f":"IF(OR(BK$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BK$3,$H445/$G445,$H445-SUM($I445:BJ445)))","v":0},{"$f":"IF(OR(BL$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BL$3,$H445/$G445,$H445-SUM($I445:BK445)))","v":0},{"$f":"IF(OR(BM$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BM$3,$H445/$G445,$H445-SUM($I445:BL445)))","v":0},{"$f":"IF(OR(BN$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BN$3,$H445/$G445,$H445-SUM($I445:BM445)))","v":0},{"$f":"IF(OR(BO$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BO$3,$H445/$G445,$H445-SUM($I445:BN445)))","v":0},{"$f":"IF(OR(BP$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BP$3,$H445/$G445,$H445-SUM($I445:BO445)))","v":0},{"$f":"IF(OR(BQ$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BQ$3,$H445/$G445,$H445-SUM($I445:BP445)))","v":0},{"$f":"IF(OR(BR$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BR$3,$H445/$G445,$H445-SUM($I445:BQ445)))","v":0},{"$f":"IF(OR(BS$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BS$3,$H445/$G445,$H445-SUM($I445:BR445)))","v":0},{"$f":"IF(OR(BT$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BT$3,$H445/$G445,$H445-SUM($I445:BS445)))","v":0},{"$f":"IF(OR(BU$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BU$3,$H445/$G445,$H445-SUM($I445:BT445)))","v":0},{"$f":"IF(OR(BV$3<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445)>BV$3,$H445/$G445,$H445-SUM($I445:BU445)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G445","v":15},{"$f":"P438","v":6.2461192941231261},null,{"$f":"IF(OR(J$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>J$3,$H446/$G446,$H446-SUM($I446:I446)))","v":0},{"$f":"IF(OR(K$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>K$3,$H446/$G446,$H446-SUM($I446:J446)))","v":0},{"$f":"IF(OR(L$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>L$3,$H446/$G446,$H446-SUM($I446:K446)))","v":0},{"$f":"IF(OR(M$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>M$3,$H446/$G446,$H446-SUM($I446:L446)))","v":0},{"$f":"IF(OR(N$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>N$3,$H446/$G446,$H446-SUM($I446:M446)))","v":0},{"$f":"IF(OR(O$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>O$3,$H446/$G446,$H446-SUM($I446:N446)))","v":0},{"$f":"IF(OR(P$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>P$3,$H446/$G446,$H446-SUM($I446:O446)))","v":0},{"$f":"IF(OR(Q$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>Q$3,$H446/$G446,$H446-SUM($I446:P446)))","v":0.41640795294154176},{"$f":"IF(OR(R$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>R$3,$H446/$G446,$H446-SUM($I446:Q446)))","v":0.41640795294154176},{"$f":"IF(OR(S$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>S$3,$H446/$G446,$H446-SUM($I446:R446)))","v":0.41640795294154176},{"$f":"IF(OR(T$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>T$3,$H446/$G446,$H446-SUM($I446:S446)))","v":0.41640795294154176},{"$f":"IF(OR(U$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>U$3,$H446/$G446,$H446-SUM($I446:T446)))","v":0.41640795294154176},{"$f":"IF(OR(V$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>V$3,$H446/$G446,$H446-SUM($I446:U446)))","v":0.41640795294154176},{"$f":"IF(OR(W$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>W$3,$H446/$G446,$H446-SUM($I446:V446)))","v":0.41640795294154176},{"$f":"IF(OR(X$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>X$3,$H446/$G446,$H446-SUM($I446:W446)))","v":0.41640795294154176},{"$f":"IF(OR(Y$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>Y$3,$H446/$G446,$H446-SUM($I446:X446)))","v":0.41640795294154176},{"$f":"IF(OR(Z$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>Z$3,$H446/$G446,$H446-SUM($I446:Y446)))","v":0.41640795294154176},{"$f":"IF(OR(AA$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AA$3,$H446/$G446,$H446-SUM($I446:Z446)))","v":0.41640795294154176},{"$f":"IF(OR(AB$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AB$3,$H446/$G446,$H446-SUM($I446:AA446)))","v":0.41640795294154176},{"$f":"IF(OR(AC$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AC$3,$H446/$G446,$H446-SUM($I446:AB446)))","v":0.41640795294154176},{"$f":"IF(OR(AD$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AD$3,$H446/$G446,$H446-SUM($I446:AC446)))","v":0.41640795294154176},{"$f":"IF(OR(AE$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AE$3,$H446/$G446,$H446-SUM($I446:AD446)))","v":0.41640795294154032},{"$f":"IF(OR(AF$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AF$3,$H446/$G446,$H446-SUM($I446:AE446)))","v":0},{"$f":"IF(OR(AG$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AG$3,$H446/$G446,$H446-SUM($I446:AF446)))","v":0},{"$f":"IF(OR(AH$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AH$3,$H446/$G446,$H446-SUM($I446:AG446)))","v":0},{"$f":"IF(OR(AI$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AI$3,$H446/$G446,$H446-SUM($I446:AH446)))","v":0},{"$f":"IF(OR(AJ$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AJ$3,$H446/$G446,$H446-SUM($I446:AI446)))","v":0},{"$f":"IF(OR(AK$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AK$3,$H446/$G446,$H446-SUM($I446:AJ446)))","v":0},{"$f":"IF(OR(AL$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AL$3,$H446/$G446,$H446-SUM($I446:AK446)))","v":0},{"$f":"IF(OR(AM$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AM$3,$H446/$G446,$H446-SUM($I446:AL446)))","v":0},{"$f":"IF(OR(AN$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AN$3,$H446/$G446,$H446-SUM($I446:AM446)))","v":0},{"$f":"IF(OR(AO$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AO$3,$H446/$G446,$H446-SUM($I446:AN446)))","v":0},{"$f":"IF(OR(AP$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AP$3,$H446/$G446,$H446-SUM($I446:AO446)))","v":0},{"$f":"IF(OR(AQ$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AQ$3,$H446/$G446,$H446-SUM($I446:AP446)))","v":0},{"$f":"IF(OR(AR$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AR$3,$H446/$G446,$H446-SUM($I446:AQ446)))","v":0},{"$f":"IF(OR(AS$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AS$3,$H446/$G446,$H446-SUM($I446:AR446)))","v":0},{"$f":"IF(OR(AT$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AT$3,$H446/$G446,$H446-SUM($I446:AS446)))","v":0},{"$f":"IF(OR(AU$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AU$3,$H446/$G446,$H446-SUM($I446:AT446)))","v":0},{"$f":"IF(OR(AV$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AV$3,$H446/$G446,$H446-SUM($I446:AU446)))","v":0},{"$f":"IF(OR(AW$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AW$3,$H446/$G446,$H446-SUM($I446:AV446)))","v":0},{"$f":"IF(OR(AX$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AX$3,$H446/$G446,$H446-SUM($I446:AW446)))","v":0},{"$f":"IF(OR(AY$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AY$3,$H446/$G446,$H446-SUM($I446:AX446)))","v":0},{"$f":"IF(OR(AZ$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>AZ$3,$H446/$G446,$H446-SUM($I446:AY446)))","v":0},{"$f":"IF(OR(BA$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BA$3,$H446/$G446,$H446-SUM($I446:AZ446)))","v":0},{"$f":"IF(OR(BB$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BB$3,$H446/$G446,$H446-SUM($I446:BA446)))","v":0},{"$f":"IF(OR(BC$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BC$3,$H446/$G446,$H446-SUM($I446:BB446)))","v":0},{"$f":"IF(OR(BD$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BD$3,$H446/$G446,$H446-SUM($I446:BC446)))","v":0},{"$f":"IF(OR(BE$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BE$3,$H446/$G446,$H446-SUM($I446:BD446)))","v":0},{"$f":"IF(OR(BF$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BF$3,$H446/$G446,$H446-SUM($I446:BE446)))","v":0},{"$f":"IF(OR(BG$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BG$3,$H446/$G446,$H446-SUM($I446:BF446)))","v":0},{"$f":"IF(OR(BH$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BH$3,$H446/$G446,$H446-SUM($I446:BG446)))","v":0},{"$f":"IF(OR(BI$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BI$3,$H446/$G446,$H446-SUM($I446:BH446)))","v":0},{"$f":"IF(OR(BJ$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BJ$3,$H446/$G446,$H446-SUM($I446:BI446)))","v":0},{"$f":"IF(OR(BK$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BK$3,$H446/$G446,$H446-SUM($I446:BJ446)))","v":0},{"$f":"IF(OR(BL$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BL$3,$H446/$G446,$H446-SUM($I446:BK446)))","v":0},{"$f":"IF(OR(BM$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BM$3,$H446/$G446,$H446-SUM($I446:BL446)))","v":0},{"$f":"IF(OR(BN$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BN$3,$H446/$G446,$H446-SUM($I446:BM446)))","v":0},{"$f":"IF(OR(BO$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BO$3,$H446/$G446,$H446-SUM($I446:BN446)))","v":0},{"$f":"IF(OR(BP$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BP$3,$H446/$G446,$H446-SUM($I446:BO446)))","v":0},{"$f":"IF(OR(BQ$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BQ$3,$H446/$G446,$H446-SUM($I446:BP446)))","v":0},{"$f":"IF(OR(BR$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BR$3,$H446/$G446,$H446-SUM($I446:BQ446)))","v":0},{"$f":"IF(OR(BS$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BS$3,$H446/$G446,$H446-SUM($I446:BR446)))","v":0},{"$f":"IF(OR(BT$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BT$3,$H446/$G446,$H446-SUM($I446:BS446)))","v":0},{"$f":"IF(OR(BU$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BU$3,$H446/$G446,$H446-SUM($I446:BT446)))","v":0},{"$f":"IF(OR(BV$3<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446)>BV$3,$H446/$G446,$H446-SUM($I446:BU446)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G446","v":15},{"$f":"Q438","v":6.981253658485552},null,{"$f":"IF(OR(J$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>J$3,$H447/$G447,$H447-SUM($I447:I447)))","v":0},{"$f":"IF(OR(K$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>K$3,$H447/$G447,$H447-SUM($I447:J447)))","v":0},{"$f":"IF(OR(L$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>L$3,$H447/$G447,$H447-SUM($I447:K447)))","v":0},{"$f":"IF(OR(M$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>M$3,$H447/$G447,$H447-SUM($I447:L447)))","v":0},{"$f":"IF(OR(N$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>N$3,$H447/$G447,$H447-SUM($I447:M447)))","v":0},{"$f":"IF(OR(O$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>O$3,$H447/$G447,$H447-SUM($I447:N447)))","v":0},{"$f":"IF(OR(P$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>P$3,$H447/$G447,$H447-SUM($I447:O447)))","v":0},{"$f":"IF(OR(Q$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>Q$3,$H447/$G447,$H447-SUM($I447:P447)))","v":0},{"$f":"IF(OR(R$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>R$3,$H447/$G447,$H447-SUM($I447:Q447)))","v":0.46541691056570345},{"$f":"IF(OR(S$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>S$3,$H447/$G447,$H447-SUM($I447:R447)))","v":0.46541691056570345},{"$f":"IF(OR(T$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>T$3,$H447/$G447,$H447-SUM($I447:S447)))","v":0.46541691056570345},{"$f":"IF(OR(U$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>U$3,$H447/$G447,$H447-SUM($I447:T447)))","v":0.46541691056570345},{"$f":"IF(OR(V$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>V$3,$H447/$G447,$H447-SUM($I447:U447)))","v":0.46541691056570345},{"$f":"IF(OR(W$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>W$3,$H447/$G447,$H447-SUM($I447:V447)))","v":0.46541691056570345},{"$f":"IF(OR(X$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>X$3,$H447/$G447,$H447-SUM($I447:W447)))","v":0.46541691056570345},{"$f":"IF(OR(Y$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>Y$3,$H447/$G447,$H447-SUM($I447:X447)))","v":0.46541691056570345},{"$f":"IF(OR(Z$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>Z$3,$H447/$G447,$H447-SUM($I447:Y447)))","v":0.46541691056570345},{"$f":"IF(OR(AA$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AA$3,$H447/$G447,$H447-SUM($I447:Z447)))","v":0.46541691056570345},{"$f":"IF(OR(AB$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AB$3,$H447/$G447,$H447-SUM($I447:AA447)))","v":0.46541691056570345},{"$f":"IF(OR(AC$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AC$3,$H447/$G447,$H447-SUM($I447:AB447)))","v":0.46541691056570345},{"$f":"IF(OR(AD$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AD$3,$H447/$G447,$H447-SUM($I447:AC447)))","v":0.46541691056570345},{"$f":"IF(OR(AE$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AE$3,$H447/$G447,$H447-SUM($I447:AD447)))","v":0.46541691056570345},{"$f":"IF(OR(AF$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AF$3,$H447/$G447,$H447-SUM($I447:AE447)))","v":0.46541691056570489},{"$f":"IF(OR(AG$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AG$3,$H447/$G447,$H447-SUM($I447:AF447)))","v":0},{"$f":"IF(OR(AH$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AH$3,$H447/$G447,$H447-SUM($I447:AG447)))","v":0},{"$f":"IF(OR(AI$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AI$3,$H447/$G447,$H447-SUM($I447:AH447)))","v":0},{"$f":"IF(OR(AJ$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AJ$3,$H447/$G447,$H447-SUM($I447:AI447)))","v":0},{"$f":"IF(OR(AK$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AK$3,$H447/$G447,$H447-SUM($I447:AJ447)))","v":0},{"$f":"IF(OR(AL$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AL$3,$H447/$G447,$H447-SUM($I447:AK447)))","v":0},{"$f":"IF(OR(AM$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AM$3,$H447/$G447,$H447-SUM($I447:AL447)))","v":0},{"$f":"IF(OR(AN$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AN$3,$H447/$G447,$H447-SUM($I447:AM447)))","v":0},{"$f":"IF(OR(AO$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AO$3,$H447/$G447,$H447-SUM($I447:AN447)))","v":0},{"$f":"IF(OR(AP$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AP$3,$H447/$G447,$H447-SUM($I447:AO447)))","v":0},{"$f":"IF(OR(AQ$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AQ$3,$H447/$G447,$H447-SUM($I447:AP447)))","v":0},{"$f":"IF(OR(AR$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AR$3,$H447/$G447,$H447-SUM($I447:AQ447)))","v":0},{"$f":"IF(OR(AS$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AS$3,$H447/$G447,$H447-SUM($I447:AR447)))","v":0},{"$f":"IF(OR(AT$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AT$3,$H447/$G447,$H447-SUM($I447:AS447)))","v":0},{"$f":"IF(OR(AU$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AU$3,$H447/$G447,$H447-SUM($I447:AT447)))","v":0},{"$f":"IF(OR(AV$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AV$3,$H447/$G447,$H447-SUM($I447:AU447)))","v":0},{"$f":"IF(OR(AW$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AW$3,$H447/$G447,$H447-SUM($I447:AV447)))","v":0},{"$f":"IF(OR(AX$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AX$3,$H447/$G447,$H447-SUM($I447:AW447)))","v":0},{"$f":"IF(OR(AY$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AY$3,$H447/$G447,$H447-SUM($I447:AX447)))","v":0},{"$f":"IF(OR(AZ$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>AZ$3,$H447/$G447,$H447-SUM($I447:AY447)))","v":0},{"$f":"IF(OR(BA$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BA$3,$H447/$G447,$H447-SUM($I447:AZ447)))","v":0},{"$f":"IF(OR(BB$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BB$3,$H447/$G447,$H447-SUM($I447:BA447)))","v":0},{"$f":"IF(OR(BC$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BC$3,$H447/$G447,$H447-SUM($I447:BB447)))","v":0},{"$f":"IF(OR(BD$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BD$3,$H447/$G447,$H447-SUM($I447:BC447)))","v":0},{"$f":"IF(OR(BE$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BE$3,$H447/$G447,$H447-SUM($I447:BD447)))","v":0},{"$f":"IF(OR(BF$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BF$3,$H447/$G447,$H447-SUM($I447:BE447)))","v":0},{"$f":"IF(OR(BG$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BG$3,$H447/$G447,$H447-SUM($I447:BF447)))","v":0},{"$f":"IF(OR(BH$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BH$3,$H447/$G447,$H447-SUM($I447:BG447)))","v":0},{"$f":"IF(OR(BI$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BI$3,$H447/$G447,$H447-SUM($I447:BH447)))","v":0},{"$f":"IF(OR(BJ$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BJ$3,$H447/$G447,$H447-SUM($I447:BI447)))","v":0},{"$f":"IF(OR(BK$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BK$3,$H447/$G447,$H447-SUM($I447:BJ447)))","v":0},{"$f":"IF(OR(BL$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BL$3,$H447/$G447,$H447-SUM($I447:BK447)))","v":0},{"$f":"IF(OR(BM$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BM$3,$H447/$G447,$H447-SUM($I447:BL447)))","v":0},{"$f":"IF(OR(BN$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BN$3,$H447/$G447,$H447-SUM($I447:BM447)))","v":0},{"$f":"IF(OR(BO$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BO$3,$H447/$G447,$H447-SUM($I447:BN447)))","v":0},{"$f":"IF(OR(BP$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BP$3,$H447/$G447,$H447-SUM($I447:BO447)))","v":0},{"$f":"IF(OR(BQ$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BQ$3,$H447/$G447,$H447-SUM($I447:BP447)))","v":0},{"$f":"IF(OR(BR$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BR$3,$H447/$G447,$H447-SUM($I447:BQ447)))","v":0},{"$f":"IF(OR(BS$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BS$3,$H447/$G447,$H447-SUM($I447:BR447)))","v":0},{"$f":"IF(OR(BT$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BT$3,$H447/$G447,$H447-SUM($I447:BS447)))","v":0},{"$f":"IF(OR(BU$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BU$3,$H447/$G447,$H447-SUM($I447:BT447)))","v":0},{"$f":"IF(OR(BV$3<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447)>BV$3,$H447/$G447,$H447-SUM($I447:BU447)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G447","v":15},{"$f":"R438","v":6.7426033410046617},null,{"$f":"IF(OR(J$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>J$3,$H448/$G448,$H448-SUM($I448:I448)))","v":0},{"$f":"IF(OR(K$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>K$3,$H448/$G448,$H448-SUM($I448:J448)))","v":0},{"$f":"IF(OR(L$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>L$3,$H448/$G448,$H448-SUM($I448:K448)))","v":0},{"$f":"IF(OR(M$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>M$3,$H448/$G448,$H448-SUM($I448:L448)))","v":0},{"$f":"IF(OR(N$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>N$3,$H448/$G448,$H448-SUM($I448:M448)))","v":0},{"$f":"IF(OR(O$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>O$3,$H448/$G448,$H448-SUM($I448:N448)))","v":0},{"$f":"IF(OR(P$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>P$3,$H448/$G448,$H448-SUM($I448:O448)))","v":0},{"$f":"IF(OR(Q$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>Q$3,$H448/$G448,$H448-SUM($I448:P448)))","v":0},{"$f":"IF(OR(R$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>R$3,$H448/$G448,$H448-SUM($I448:Q448)))","v":0},{"$f":"IF(OR(S$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>S$3,$H448/$G448,$H448-SUM($I448:R448)))","v":0.44950688940031081},{"$f":"IF(OR(T$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>T$3,$H448/$G448,$H448-SUM($I448:S448)))","v":0.44950688940031081},{"$f":"IF(OR(U$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>U$3,$H448/$G448,$H448-SUM($I448:T448)))","v":0.44950688940031081},{"$f":"IF(OR(V$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>V$3,$H448/$G448,$H448-SUM($I448:U448)))","v":0.44950688940031081},{"$f":"IF(OR(W$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>W$3,$H448/$G448,$H448-SUM($I448:V448)))","v":0.44950688940031081},{"$f":"IF(OR(X$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>X$3,$H448/$G448,$H448-SUM($I448:W448)))","v":0.44950688940031081},{"$f":"IF(OR(Y$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>Y$3,$H448/$G448,$H448-SUM($I448:X448)))","v":0.44950688940031081},{"$f":"IF(OR(Z$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>Z$3,$H448/$G448,$H448-SUM($I448:Y448)))","v":0.44950688940031081},{"$f":"IF(OR(AA$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AA$3,$H448/$G448,$H448-SUM($I448:Z448)))","v":0.44950688940031081},{"$f":"IF(OR(AB$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AB$3,$H448/$G448,$H448-SUM($I448:AA448)))","v":0.44950688940031081},{"$f":"IF(OR(AC$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AC$3,$H448/$G448,$H448-SUM($I448:AB448)))","v":0.44950688940031081},{"$f":"IF(OR(AD$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AD$3,$H448/$G448,$H448-SUM($I448:AC448)))","v":0.44950688940031081},{"$f":"IF(OR(AE$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AE$3,$H448/$G448,$H448-SUM($I448:AD448)))","v":0.44950688940031081},{"$f":"IF(OR(AF$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AF$3,$H448/$G448,$H448-SUM($I448:AE448)))","v":0.44950688940031081},{"$f":"IF(OR(AG$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AG$3,$H448/$G448,$H448-SUM($I448:AF448)))","v":0.44950688940030936},{"$f":"IF(OR(AH$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AH$3,$H448/$G448,$H448-SUM($I448:AG448)))","v":0},{"$f":"IF(OR(AI$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AI$3,$H448/$G448,$H448-SUM($I448:AH448)))","v":0},{"$f":"IF(OR(AJ$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AJ$3,$H448/$G448,$H448-SUM($I448:AI448)))","v":0},{"$f":"IF(OR(AK$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AK$3,$H448/$G448,$H448-SUM($I448:AJ448)))","v":0},{"$f":"IF(OR(AL$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AL$3,$H448/$G448,$H448-SUM($I448:AK448)))","v":0},{"$f":"IF(OR(AM$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AM$3,$H448/$G448,$H448-SUM($I448:AL448)))","v":0},{"$f":"IF(OR(AN$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AN$3,$H448/$G448,$H448-SUM($I448:AM448)))","v":0},{"$f":"IF(OR(AO$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AO$3,$H448/$G448,$H448-SUM($I448:AN448)))","v":0},{"$f":"IF(OR(AP$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AP$3,$H448/$G448,$H448-SUM($I448:AO448)))","v":0},{"$f":"IF(OR(AQ$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AQ$3,$H448/$G448,$H448-SUM($I448:AP448)))","v":0},{"$f":"IF(OR(AR$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AR$3,$H448/$G448,$H448-SUM($I448:AQ448)))","v":0},{"$f":"IF(OR(AS$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AS$3,$H448/$G448,$H448-SUM($I448:AR448)))","v":0},{"$f":"IF(OR(AT$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AT$3,$H448/$G448,$H448-SUM($I448:AS448)))","v":0},{"$f":"IF(OR(AU$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AU$3,$H448/$G448,$H448-SUM($I448:AT448)))","v":0},{"$f":"IF(OR(AV$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AV$3,$H448/$G448,$H448-SUM($I448:AU448)))","v":0},{"$f":"IF(OR(AW$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AW$3,$H448/$G448,$H448-SUM($I448:AV448)))","v":0},{"$f":"IF(OR(AX$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AX$3,$H448/$G448,$H448-SUM($I448:AW448)))","v":0},{"$f":"IF(OR(AY$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AY$3,$H448/$G448,$H448-SUM($I448:AX448)))","v":0},{"$f":"IF(OR(AZ$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>AZ$3,$H448/$G448,$H448-SUM($I448:AY448)))","v":0},{"$f":"IF(OR(BA$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BA$3,$H448/$G448,$H448-SUM($I448:AZ448)))","v":0},{"$f":"IF(OR(BB$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BB$3,$H448/$G448,$H448-SUM($I448:BA448)))","v":0},{"$f":"IF(OR(BC$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BC$3,$H448/$G448,$H448-SUM($I448:BB448)))","v":0},{"$f":"IF(OR(BD$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BD$3,$H448/$G448,$H448-SUM($I448:BC448)))","v":0},{"$f":"IF(OR(BE$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BE$3,$H448/$G448,$H448-SUM($I448:BD448)))","v":0},{"$f":"IF(OR(BF$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BF$3,$H448/$G448,$H448-SUM($I448:BE448)))","v":0},{"$f":"IF(OR(BG$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BG$3,$H448/$G448,$H448-SUM($I448:BF448)))","v":0},{"$f":"IF(OR(BH$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BH$3,$H448/$G448,$H448-SUM($I448:BG448)))","v":0},{"$f":"IF(OR(BI$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BI$3,$H448/$G448,$H448-SUM($I448:BH448)))","v":0},{"$f":"IF(OR(BJ$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BJ$3,$H448/$G448,$H448-SUM($I448:BI448)))","v":0},{"$f":"IF(OR(BK$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BK$3,$H448/$G448,$H448-SUM($I448:BJ448)))","v":0},{"$f":"IF(OR(BL$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BL$3,$H448/$G448,$H448-SUM($I448:BK448)))","v":0},{"$f":"IF(OR(BM$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BM$3,$H448/$G448,$H448-SUM($I448:BL448)))","v":0},{"$f":"IF(OR(BN$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BN$3,$H448/$G448,$H448-SUM($I448:BM448)))","v":0},{"$f":"IF(OR(BO$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BO$3,$H448/$G448,$H448-SUM($I448:BN448)))","v":0},{"$f":"IF(OR(BP$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BP$3,$H448/$G448,$H448-SUM($I448:BO448)))","v":0},{"$f":"IF(OR(BQ$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BQ$3,$H448/$G448,$H448-SUM($I448:BP448)))","v":0},{"$f":"IF(OR(BR$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BR$3,$H448/$G448,$H448-SUM($I448:BQ448)))","v":0},{"$f":"IF(OR(BS$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BS$3,$H448/$G448,$H448-SUM($I448:BR448)))","v":0},{"$f":"IF(OR(BT$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BT$3,$H448/$G448,$H448-SUM($I448:BS448)))","v":0},{"$f":"IF(OR(BU$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BU$3,$H448/$G448,$H448-SUM($I448:BT448)))","v":0},{"$f":"IF(OR(BV$3<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448)>BV$3,$H448/$G448,$H448-SUM($I448:BU448)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G448","v":15},{"$f":"S438","v":6.6704191405857962},null,{"$f":"IF(OR(J$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>J$3,$H449/$G449,$H449-SUM($I449:I449)))","v":0},{"$f":"IF(OR(K$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>K$3,$H449/$G449,$H449-SUM($I449:J449)))","v":0},{"$f":"IF(OR(L$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>L$3,$H449/$G449,$H449-SUM($I449:K449)))","v":0},{"$f":"IF(OR(M$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>M$3,$H449/$G449,$H449-SUM($I449:L449)))","v":0},{"$f":"IF(OR(N$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>N$3,$H449/$G449,$H449-SUM($I449:M449)))","v":0},{"$f":"IF(OR(O$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>O$3,$H449/$G449,$H449-SUM($I449:N449)))","v":0},{"$f":"IF(OR(P$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>P$3,$H449/$G449,$H449-SUM($I449:O449)))","v":0},{"$f":"IF(OR(Q$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>Q$3,$H449/$G449,$H449-SUM($I449:P449)))","v":0},{"$f":"IF(OR(R$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>R$3,$H449/$G449,$H449-SUM($I449:Q449)))","v":0},{"$f":"IF(OR(S$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>S$3,$H449/$G449,$H449-SUM($I449:R449)))","v":0},{"$f":"IF(OR(T$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>T$3,$H449/$G449,$H449-SUM($I449:S449)))","v":0.44469460937238642},{"$f":"IF(OR(U$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>U$3,$H449/$G449,$H449-SUM($I449:T449)))","v":0.44469460937238642},{"$f":"IF(OR(V$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>V$3,$H449/$G449,$H449-SUM($I449:U449)))","v":0.44469460937238642},{"$f":"IF(OR(W$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>W$3,$H449/$G449,$H449-SUM($I449:V449)))","v":0.44469460937238642},{"$f":"IF(OR(X$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>X$3,$H449/$G449,$H449-SUM($I449:W449)))","v":0.44469460937238642},{"$f":"IF(OR(Y$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>Y$3,$H449/$G449,$H449-SUM($I449:X449)))","v":0.44469460937238642},{"$f":"IF(OR(Z$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>Z$3,$H449/$G449,$H449-SUM($I449:Y449)))","v":0.44469460937238642},{"$f":"IF(OR(AA$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AA$3,$H449/$G449,$H449-SUM($I449:Z449)))","v":0.44469460937238642},{"$f":"IF(OR(AB$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AB$3,$H449/$G449,$H449-SUM($I449:AA449)))","v":0.44469460937238642},{"$f":"IF(OR(AC$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AC$3,$H449/$G449,$H449-SUM($I449:AB449)))","v":0.44469460937238642},{"$f":"IF(OR(AD$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AD$3,$H449/$G449,$H449-SUM($I449:AC449)))","v":0.44469460937238642},{"$f":"IF(OR(AE$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AE$3,$H449/$G449,$H449-SUM($I449:AD449)))","v":0.44469460937238642},{"$f":"IF(OR(AF$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AF$3,$H449/$G449,$H449-SUM($I449:AE449)))","v":0.44469460937238642},{"$f":"IF(OR(AG$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AG$3,$H449/$G449,$H449-SUM($I449:AF449)))","v":0.44469460937238642},{"$f":"IF(OR(AH$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AH$3,$H449/$G449,$H449-SUM($I449:AG449)))","v":0.44469460937238647},{"$f":"IF(OR(AI$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AI$3,$H449/$G449,$H449-SUM($I449:AH449)))","v":0},{"$f":"IF(OR(AJ$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AJ$3,$H449/$G449,$H449-SUM($I449:AI449)))","v":0},{"$f":"IF(OR(AK$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AK$3,$H449/$G449,$H449-SUM($I449:AJ449)))","v":0},{"$f":"IF(OR(AL$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AL$3,$H449/$G449,$H449-SUM($I449:AK449)))","v":0},{"$f":"IF(OR(AM$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AM$3,$H449/$G449,$H449-SUM($I449:AL449)))","v":0},{"$f":"IF(OR(AN$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AN$3,$H449/$G449,$H449-SUM($I449:AM449)))","v":0},{"$f":"IF(OR(AO$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AO$3,$H449/$G449,$H449-SUM($I449:AN449)))","v":0},{"$f":"IF(OR(AP$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AP$3,$H449/$G449,$H449-SUM($I449:AO449)))","v":0},{"$f":"IF(OR(AQ$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AQ$3,$H449/$G449,$H449-SUM($I449:AP449)))","v":0},{"$f":"IF(OR(AR$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AR$3,$H449/$G449,$H449-SUM($I449:AQ449)))","v":0},{"$f":"IF(OR(AS$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AS$3,$H449/$G449,$H449-SUM($I449:AR449)))","v":0},{"$f":"IF(OR(AT$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AT$3,$H449/$G449,$H449-SUM($I449:AS449)))","v":0},{"$f":"IF(OR(AU$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AU$3,$H449/$G449,$H449-SUM($I449:AT449)))","v":0},{"$f":"IF(OR(AV$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AV$3,$H449/$G449,$H449-SUM($I449:AU449)))","v":0},{"$f":"IF(OR(AW$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AW$3,$H449/$G449,$H449-SUM($I449:AV449)))","v":0},{"$f":"IF(OR(AX$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AX$3,$H449/$G449,$H449-SUM($I449:AW449)))","v":0},{"$f":"IF(OR(AY$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AY$3,$H449/$G449,$H449-SUM($I449:AX449)))","v":0},{"$f":"IF(OR(AZ$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>AZ$3,$H449/$G449,$H449-SUM($I449:AY449)))","v":0},{"$f":"IF(OR(BA$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BA$3,$H449/$G449,$H449-SUM($I449:AZ449)))","v":0},{"$f":"IF(OR(BB$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BB$3,$H449/$G449,$H449-SUM($I449:BA449)))","v":0},{"$f":"IF(OR(BC$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BC$3,$H449/$G449,$H449-SUM($I449:BB449)))","v":0},{"$f":"IF(OR(BD$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BD$3,$H449/$G449,$H449-SUM($I449:BC449)))","v":0},{"$f":"IF(OR(BE$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BE$3,$H449/$G449,$H449-SUM($I449:BD449)))","v":0},{"$f":"IF(OR(BF$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BF$3,$H449/$G449,$H449-SUM($I449:BE449)))","v":0},{"$f":"IF(OR(BG$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BG$3,$H449/$G449,$H449-SUM($I449:BF449)))","v":0},{"$f":"IF(OR(BH$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BH$3,$H449/$G449,$H449-SUM($I449:BG449)))","v":0},{"$f":"IF(OR(BI$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BI$3,$H449/$G449,$H449-SUM($I449:BH449)))","v":0},{"$f":"IF(OR(BJ$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BJ$3,$H449/$G449,$H449-SUM($I449:BI449)))","v":0},{"$f":"IF(OR(BK$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BK$3,$H449/$G449,$H449-SUM($I449:BJ449)))","v":0},{"$f":"IF(OR(BL$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BL$3,$H449/$G449,$H449-SUM($I449:BK449)))","v":0},{"$f":"IF(OR(BM$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BM$3,$H449/$G449,$H449-SUM($I449:BL449)))","v":0},{"$f":"IF(OR(BN$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BN$3,$H449/$G449,$H449-SUM($I449:BM449)))","v":0},{"$f":"IF(OR(BO$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BO$3,$H449/$G449,$H449-SUM($I449:BN449)))","v":0},{"$f":"IF(OR(BP$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BP$3,$H449/$G449,$H449-SUM($I449:BO449)))","v":0},{"$f":"IF(OR(BQ$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BQ$3,$H449/$G449,$H449-SUM($I449:BP449)))","v":0},{"$f":"IF(OR(BR$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BR$3,$H449/$G449,$H449-SUM($I449:BQ449)))","v":0},{"$f":"IF(OR(BS$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BS$3,$H449/$G449,$H449-SUM($I449:BR449)))","v":0},{"$f":"IF(OR(BT$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BT$3,$H449/$G449,$H449-SUM($I449:BS449)))","v":0},{"$f":"IF(OR(BU$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BU$3,$H449/$G449,$H449-SUM($I449:BT449)))","v":0},{"$f":"IF(OR(BV$3<=$D449,$G449=\"n/a\"),0,IF(SUM($D449,$G449)>BV$3,$H449/$G449,$H449-SUM($I449:BU449)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A432)","v":10},{"$f":"T438","v":0},null,{"$f":"IF(OR(J$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>J$3,$H450/$G450,$H450-SUM($I450:I450)))","v":0},{"$f":"IF(OR(K$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>K$3,$H450/$G450,$H450-SUM($I450:J450)))","v":0},{"$f":"IF(OR(L$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>L$3,$H450/$G450,$H450-SUM($I450:K450)))","v":0},{"$f":"IF(OR(M$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>M$3,$H450/$G450,$H450-SUM($I450:L450)))","v":0},{"$f":"IF(OR(N$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>N$3,$H450/$G450,$H450-SUM($I450:M450)))","v":0},{"$f":"IF(OR(O$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>O$3,$H450/$G450,$H450-SUM($I450:N450)))","v":0},{"$f":"IF(OR(P$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>P$3,$H450/$G450,$H450-SUM($I450:O450)))","v":0},{"$f":"IF(OR(Q$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>Q$3,$H450/$G450,$H450-SUM($I450:P450)))","v":0},{"$f":"IF(OR(R$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>R$3,$H450/$G450,$H450-SUM($I450:Q450)))","v":0},{"$f":"IF(OR(S$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>S$3,$H450/$G450,$H450-SUM($I450:R450)))","v":0},{"$f":"IF(OR(T$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>T$3,$H450/$G450,$H450-SUM($I450:S450)))","v":0},{"$f":"IF(OR(U$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>U$3,$H450/$G450,$H450-SUM($I450:T450)))","v":0},{"$f":"IF(OR(V$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>V$3,$H450/$G450,$H450-SUM($I450:U450)))","v":0},{"$f":"IF(OR(W$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>W$3,$H450/$G450,$H450-SUM($I450:V450)))","v":0},{"$f":"IF(OR(X$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>X$3,$H450/$G450,$H450-SUM($I450:W450)))","v":0},{"$f":"IF(OR(Y$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>Y$3,$H450/$G450,$H450-SUM($I450:X450)))","v":0},{"$f":"IF(OR(Z$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>Z$3,$H450/$G450,$H450-SUM($I450:Y450)))","v":0},{"$f":"IF(OR(AA$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AA$3,$H450/$G450,$H450-SUM($I450:Z450)))","v":0},{"$f":"IF(OR(AB$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AB$3,$H450/$G450,$H450-SUM($I450:AA450)))","v":0},{"$f":"IF(OR(AC$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AC$3,$H450/$G450,$H450-SUM($I450:AB450)))","v":0},{"$f":"IF(OR(AD$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AD$3,$H450/$G450,$H450-SUM($I450:AC450)))","v":0},{"$f":"IF(OR(AE$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AE$3,$H450/$G450,$H450-SUM($I450:AD450)))","v":0},{"$f":"IF(OR(AF$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AF$3,$H450/$G450,$H450-SUM($I450:AE450)))","v":0},{"$f":"IF(OR(AG$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AG$3,$H450/$G450,$H450-SUM($I450:AF450)))","v":0},{"$f":"IF(OR(AH$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AH$3,$H450/$G450,$H450-SUM($I450:AG450)))","v":0},{"$f":"IF(OR(AI$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AI$3,$H450/$G450,$H450-SUM($I450:AH450)))","v":0},{"$f":"IF(OR(AJ$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AJ$3,$H450/$G450,$H450-SUM($I450:AI450)))","v":0},{"$f":"IF(OR(AK$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AK$3,$H450/$G450,$H450-SUM($I450:AJ450)))","v":0},{"$f":"IF(OR(AL$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AL$3,$H450/$G450,$H450-SUM($I450:AK450)))","v":0},{"$f":"IF(OR(AM$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AM$3,$H450/$G450,$H450-SUM($I450:AL450)))","v":0},{"$f":"IF(OR(AN$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AN$3,$H450/$G450,$H450-SUM($I450:AM450)))","v":0},{"$f":"IF(OR(AO$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AO$3,$H450/$G450,$H450-SUM($I450:AN450)))","v":0},{"$f":"IF(OR(AP$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AP$3,$H450/$G450,$H450-SUM($I450:AO450)))","v":0},{"$f":"IF(OR(AQ$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AQ$3,$H450/$G450,$H450-SUM($I450:AP450)))","v":0},{"$f":"IF(OR(AR$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AR$3,$H450/$G450,$H450-SUM($I450:AQ450)))","v":0},{"$f":"IF(OR(AS$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AS$3,$H450/$G450,$H450-SUM($I450:AR450)))","v":0},{"$f":"IF(OR(AT$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AT$3,$H450/$G450,$H450-SUM($I450:AS450)))","v":0},{"$f":"IF(OR(AU$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AU$3,$H450/$G450,$H450-SUM($I450:AT450)))","v":0},{"$f":"IF(OR(AV$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AV$3,$H450/$G450,$H450-SUM($I450:AU450)))","v":0},{"$f":"IF(OR(AW$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AW$3,$H450/$G450,$H450-SUM($I450:AV450)))","v":0},{"$f":"IF(OR(AX$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AX$3,$H450/$G450,$H450-SUM($I450:AW450)))","v":0},{"$f":"IF(OR(AY$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AY$3,$H450/$G450,$H450-SUM($I450:AX450)))","v":0},{"$f":"IF(OR(AZ$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>AZ$3,$H450/$G450,$H450-SUM($I450:AY450)))","v":0},{"$f":"IF(OR(BA$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BA$3,$H450/$G450,$H450-SUM($I450:AZ450)))","v":0},{"$f":"IF(OR(BB$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BB$3,$H450/$G450,$H450-SUM($I450:BA450)))","v":0},{"$f":"IF(OR(BC$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BC$3,$H450/$G450,$H450-SUM($I450:BB450)))","v":0},{"$f":"IF(OR(BD$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BD$3,$H450/$G450,$H450-SUM($I450:BC450)))","v":0},{"$f":"IF(OR(BE$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BE$3,$H450/$G450,$H450-SUM($I450:BD450)))","v":0},{"$f":"IF(OR(BF$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BF$3,$H450/$G450,$H450-SUM($I450:BE450)))","v":0},{"$f":"IF(OR(BG$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BG$3,$H450/$G450,$H450-SUM($I450:BF450)))","v":0},{"$f":"IF(OR(BH$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BH$3,$H450/$G450,$H450-SUM($I450:BG450)))","v":0},{"$f":"IF(OR(BI$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BI$3,$H450/$G450,$H450-SUM($I450:BH450)))","v":0},{"$f":"IF(OR(BJ$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BJ$3,$H450/$G450,$H450-SUM($I450:BI450)))","v":0},{"$f":"IF(OR(BK$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BK$3,$H450/$G450,$H450-SUM($I450:BJ450)))","v":0},{"$f":"IF(OR(BL$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BL$3,$H450/$G450,$H450-SUM($I450:BK450)))","v":0},{"$f":"IF(OR(BM$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BM$3,$H450/$G450,$H450-SUM($I450:BL450)))","v":0},{"$f":"IF(OR(BN$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BN$3,$H450/$G450,$H450-SUM($I450:BM450)))","v":0},{"$f":"IF(OR(BO$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BO$3,$H450/$G450,$H450-SUM($I450:BN450)))","v":0},{"$f":"IF(OR(BP$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BP$3,$H450/$G450,$H450-SUM($I450:BO450)))","v":0},{"$f":"IF(OR(BQ$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BQ$3,$H450/$G450,$H450-SUM($I450:BP450)))","v":0},{"$f":"IF(OR(BR$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BR$3,$H450/$G450,$H450-SUM($I450:BQ450)))","v":0},{"$f":"IF(OR(BS$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BS$3,$H450/$G450,$H450-SUM($I450:BR450)))","v":0},{"$f":"IF(OR(BT$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BT$3,$H450/$G450,$H450-SUM($I450:BS450)))","v":0},{"$f":"IF(OR(BU$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BU$3,$H450/$G450,$H450-SUM($I450:BT450)))","v":0},{"$f":"IF(OR(BV$3<=$D450,$G450=\"n/a\"),0,IF(SUM($D450,$G450)>BV$3,$H450/$G450,$H450-SUM($I450:BU450)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G450","v":10},{"$f":"U438","v":0},null,{"$f":"IF(OR(J$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>J$3,$H451/$G451,$H451-SUM($I451:I451)))","v":0},{"$f":"IF(OR(K$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>K$3,$H451/$G451,$H451-SUM($I451:J451)))","v":0},{"$f":"IF(OR(L$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>L$3,$H451/$G451,$H451-SUM($I451:K451)))","v":0},{"$f":"IF(OR(M$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>M$3,$H451/$G451,$H451-SUM($I451:L451)))","v":0},{"$f":"IF(OR(N$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>N$3,$H451/$G451,$H451-SUM($I451:M451)))","v":0},{"$f":"IF(OR(O$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>O$3,$H451/$G451,$H451-SUM($I451:N451)))","v":0},{"$f":"IF(OR(P$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>P$3,$H451/$G451,$H451-SUM($I451:O451)))","v":0},{"$f":"IF(OR(Q$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>Q$3,$H451/$G451,$H451-SUM($I451:P451)))","v":0},{"$f":"IF(OR(R$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>R$3,$H451/$G451,$H451-SUM($I451:Q451)))","v":0},{"$f":"IF(OR(S$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>S$3,$H451/$G451,$H451-SUM($I451:R451)))","v":0},{"$f":"IF(OR(T$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>T$3,$H451/$G451,$H451-SUM($I451:S451)))","v":0},{"$f":"IF(OR(U$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>U$3,$H451/$G451,$H451-SUM($I451:T451)))","v":0},{"$f":"IF(OR(V$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>V$3,$H451/$G451,$H451-SUM($I451:U451)))","v":0},{"$f":"IF(OR(W$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>W$3,$H451/$G451,$H451-SUM($I451:V451)))","v":0},{"$f":"IF(OR(X$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>X$3,$H451/$G451,$H451-SUM($I451:W451)))","v":0},{"$f":"IF(OR(Y$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>Y$3,$H451/$G451,$H451-SUM($I451:X451)))","v":0},{"$f":"IF(OR(Z$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>Z$3,$H451/$G451,$H451-SUM($I451:Y451)))","v":0},{"$f":"IF(OR(AA$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AA$3,$H451/$G451,$H451-SUM($I451:Z451)))","v":0},{"$f":"IF(OR(AB$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AB$3,$H451/$G451,$H451-SUM($I451:AA451)))","v":0},{"$f":"IF(OR(AC$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AC$3,$H451/$G451,$H451-SUM($I451:AB451)))","v":0},{"$f":"IF(OR(AD$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AD$3,$H451/$G451,$H451-SUM($I451:AC451)))","v":0},{"$f":"IF(OR(AE$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AE$3,$H451/$G451,$H451-SUM($I451:AD451)))","v":0},{"$f":"IF(OR(AF$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AF$3,$H451/$G451,$H451-SUM($I451:AE451)))","v":0},{"$f":"IF(OR(AG$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AG$3,$H451/$G451,$H451-SUM($I451:AF451)))","v":0},{"$f":"IF(OR(AH$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AH$3,$H451/$G451,$H451-SUM($I451:AG451)))","v":0},{"$f":"IF(OR(AI$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AI$3,$H451/$G451,$H451-SUM($I451:AH451)))","v":0},{"$f":"IF(OR(AJ$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AJ$3,$H451/$G451,$H451-SUM($I451:AI451)))","v":0},{"$f":"IF(OR(AK$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AK$3,$H451/$G451,$H451-SUM($I451:AJ451)))","v":0},{"$f":"IF(OR(AL$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AL$3,$H451/$G451,$H451-SUM($I451:AK451)))","v":0},{"$f":"IF(OR(AM$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AM$3,$H451/$G451,$H451-SUM($I451:AL451)))","v":0},{"$f":"IF(OR(AN$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AN$3,$H451/$G451,$H451-SUM($I451:AM451)))","v":0},{"$f":"IF(OR(AO$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AO$3,$H451/$G451,$H451-SUM($I451:AN451)))","v":0},{"$f":"IF(OR(AP$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AP$3,$H451/$G451,$H451-SUM($I451:AO451)))","v":0},{"$f":"IF(OR(AQ$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AQ$3,$H451/$G451,$H451-SUM($I451:AP451)))","v":0},{"$f":"IF(OR(AR$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AR$3,$H451/$G451,$H451-SUM($I451:AQ451)))","v":0},{"$f":"IF(OR(AS$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AS$3,$H451/$G451,$H451-SUM($I451:AR451)))","v":0},{"$f":"IF(OR(AT$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AT$3,$H451/$G451,$H451-SUM($I451:AS451)))","v":0},{"$f":"IF(OR(AU$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AU$3,$H451/$G451,$H451-SUM($I451:AT451)))","v":0},{"$f":"IF(OR(AV$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AV$3,$H451/$G451,$H451-SUM($I451:AU451)))","v":0},{"$f":"IF(OR(AW$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AW$3,$H451/$G451,$H451-SUM($I451:AV451)))","v":0},{"$f":"IF(OR(AX$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AX$3,$H451/$G451,$H451-SUM($I451:AW451)))","v":0},{"$f":"IF(OR(AY$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AY$3,$H451/$G451,$H451-SUM($I451:AX451)))","v":0},{"$f":"IF(OR(AZ$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>AZ$3,$H451/$G451,$H451-SUM($I451:AY451)))","v":0},{"$f":"IF(OR(BA$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BA$3,$H451/$G451,$H451-SUM($I451:AZ451)))","v":0},{"$f":"IF(OR(BB$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BB$3,$H451/$G451,$H451-SUM($I451:BA451)))","v":0},{"$f":"IF(OR(BC$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BC$3,$H451/$G451,$H451-SUM($I451:BB451)))","v":0},{"$f":"IF(OR(BD$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BD$3,$H451/$G451,$H451-SUM($I451:BC451)))","v":0},{"$f":"IF(OR(BE$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BE$3,$H451/$G451,$H451-SUM($I451:BD451)))","v":0},{"$f":"IF(OR(BF$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BF$3,$H451/$G451,$H451-SUM($I451:BE451)))","v":0},{"$f":"IF(OR(BG$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BG$3,$H451/$G451,$H451-SUM($I451:BF451)))","v":0},{"$f":"IF(OR(BH$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BH$3,$H451/$G451,$H451-SUM($I451:BG451)))","v":0},{"$f":"IF(OR(BI$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BI$3,$H451/$G451,$H451-SUM($I451:BH451)))","v":0},{"$f":"IF(OR(BJ$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BJ$3,$H451/$G451,$H451-SUM($I451:BI451)))","v":0},{"$f":"IF(OR(BK$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BK$3,$H451/$G451,$H451-SUM($I451:BJ451)))","v":0},{"$f":"IF(OR(BL$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BL$3,$H451/$G451,$H451-SUM($I451:BK451)))","v":0},{"$f":"IF(OR(BM$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BM$3,$H451/$G451,$H451-SUM($I451:BL451)))","v":0},{"$f":"IF(OR(BN$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BN$3,$H451/$G451,$H451-SUM($I451:BM451)))","v":0},{"$f":"IF(OR(BO$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BO$3,$H451/$G451,$H451-SUM($I451:BN451)))","v":0},{"$f":"IF(OR(BP$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BP$3,$H451/$G451,$H451-SUM($I451:BO451)))","v":0},{"$f":"IF(OR(BQ$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BQ$3,$H451/$G451,$H451-SUM($I451:BP451)))","v":0},{"$f":"IF(OR(BR$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BR$3,$H451/$G451,$H451-SUM($I451:BQ451)))","v":0},{"$f":"IF(OR(BS$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BS$3,$H451/$G451,$H451-SUM($I451:BR451)))","v":0},{"$f":"IF(OR(BT$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BT$3,$H451/$G451,$H451-SUM($I451:BS451)))","v":0},{"$f":"IF(OR(BU$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BU$3,$H451/$G451,$H451-SUM($I451:BT451)))","v":0},{"$f":"IF(OR(BV$3<=$D451,$G451=\"n/a\"),0,IF(SUM($D451,$G451)>BV$3,$H451/$G451,$H451-SUM($I451:BU451)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G451","v":10},{"$f":"V438","v":0},null,{"$f":"IF(OR(J$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>J$3,$H452/$G452,$H452-SUM($I452:I452)))","v":0},{"$f":"IF(OR(K$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>K$3,$H452/$G452,$H452-SUM($I452:J452)))","v":0},{"$f":"IF(OR(L$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>L$3,$H452/$G452,$H452-SUM($I452:K452)))","v":0},{"$f":"IF(OR(M$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>M$3,$H452/$G452,$H452-SUM($I452:L452)))","v":0},{"$f":"IF(OR(N$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>N$3,$H452/$G452,$H452-SUM($I452:M452)))","v":0},{"$f":"IF(OR(O$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>O$3,$H452/$G452,$H452-SUM($I452:N452)))","v":0},{"$f":"IF(OR(P$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>P$3,$H452/$G452,$H452-SUM($I452:O452)))","v":0},{"$f":"IF(OR(Q$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Q$3,$H452/$G452,$H452-SUM($I452:P452)))","v":0},{"$f":"IF(OR(R$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>R$3,$H452/$G452,$H452-SUM($I452:Q452)))","v":0},{"$f":"IF(OR(S$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>S$3,$H452/$G452,$H452-SUM($I452:R452)))","v":0},{"$f":"IF(OR(T$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>T$3,$H452/$G452,$H452-SUM($I452:S452)))","v":0},{"$f":"IF(OR(U$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>U$3,$H452/$G452,$H452-SUM($I452:T452)))","v":0},{"$f":"IF(OR(V$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>V$3,$H452/$G452,$H452-SUM($I452:U452)))","v":0},{"$f":"IF(OR(W$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>W$3,$H452/$G452,$H452-SUM($I452:V452)))","v":0},{"$f":"IF(OR(X$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>X$3,$H452/$G452,$H452-SUM($I452:W452)))","v":0},{"$f":"IF(OR(Y$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Y$3,$H452/$G452,$H452-SUM($I452:X452)))","v":0},{"$f":"IF(OR(Z$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>Z$3,$H452/$G452,$H452-SUM($I452:Y452)))","v":0},{"$f":"IF(OR(AA$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AA$3,$H452/$G452,$H452-SUM($I452:Z452)))","v":0},{"$f":"IF(OR(AB$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AB$3,$H452/$G452,$H452-SUM($I452:AA452)))","v":0},{"$f":"IF(OR(AC$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AC$3,$H452/$G452,$H452-SUM($I452:AB452)))","v":0},{"$f":"IF(OR(AD$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AD$3,$H452/$G452,$H452-SUM($I452:AC452)))","v":0},{"$f":"IF(OR(AE$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AE$3,$H452/$G452,$H452-SUM($I452:AD452)))","v":0},{"$f":"IF(OR(AF$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AF$3,$H452/$G452,$H452-SUM($I452:AE452)))","v":0},{"$f":"IF(OR(AG$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AG$3,$H452/$G452,$H452-SUM($I452:AF452)))","v":0},{"$f":"IF(OR(AH$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AH$3,$H452/$G452,$H452-SUM($I452:AG452)))","v":0},{"$f":"IF(OR(AI$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AI$3,$H452/$G452,$H452-SUM($I452:AH452)))","v":0},{"$f":"IF(OR(AJ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AJ$3,$H452/$G452,$H452-SUM($I452:AI452)))","v":0},{"$f":"IF(OR(AK$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AK$3,$H452/$G452,$H452-SUM($I452:AJ452)))","v":0},{"$f":"IF(OR(AL$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AL$3,$H452/$G452,$H452-SUM($I452:AK452)))","v":0},{"$f":"IF(OR(AM$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AM$3,$H452/$G452,$H452-SUM($I452:AL452)))","v":0},{"$f":"IF(OR(AN$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AN$3,$H452/$G452,$H452-SUM($I452:AM452)))","v":0},{"$f":"IF(OR(AO$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AO$3,$H452/$G452,$H452-SUM($I452:AN452)))","v":0},{"$f":"IF(OR(AP$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AP$3,$H452/$G452,$H452-SUM($I452:AO452)))","v":0},{"$f":"IF(OR(AQ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AQ$3,$H452/$G452,$H452-SUM($I452:AP452)))","v":0},{"$f":"IF(OR(AR$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AR$3,$H452/$G452,$H452-SUM($I452:AQ452)))","v":0},{"$f":"IF(OR(AS$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AS$3,$H452/$G452,$H452-SUM($I452:AR452)))","v":0},{"$f":"IF(OR(AT$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AT$3,$H452/$G452,$H452-SUM($I452:AS452)))","v":0},{"$f":"IF(OR(AU$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AU$3,$H452/$G452,$H452-SUM($I452:AT452)))","v":0},{"$f":"IF(OR(AV$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AV$3,$H452/$G452,$H452-SUM($I452:AU452)))","v":0},{"$f":"IF(OR(AW$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AW$3,$H452/$G452,$H452-SUM($I452:AV452)))","v":0},{"$f":"IF(OR(AX$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AX$3,$H452/$G452,$H452-SUM($I452:AW452)))","v":0},{"$f":"IF(OR(AY$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AY$3,$H452/$G452,$H452-SUM($I452:AX452)))","v":0},{"$f":"IF(OR(AZ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>AZ$3,$H452/$G452,$H452-SUM($I452:AY452)))","v":0},{"$f":"IF(OR(BA$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BA$3,$H452/$G452,$H452-SUM($I452:AZ452)))","v":0},{"$f":"IF(OR(BB$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BB$3,$H452/$G452,$H452-SUM($I452:BA452)))","v":0},{"$f":"IF(OR(BC$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BC$3,$H452/$G452,$H452-SUM($I452:BB452)))","v":0},{"$f":"IF(OR(BD$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BD$3,$H452/$G452,$H452-SUM($I452:BC452)))","v":0},{"$f":"IF(OR(BE$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BE$3,$H452/$G452,$H452-SUM($I452:BD452)))","v":0},{"$f":"IF(OR(BF$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BF$3,$H452/$G452,$H452-SUM($I452:BE452)))","v":0},{"$f":"IF(OR(BG$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BG$3,$H452/$G452,$H452-SUM($I452:BF452)))","v":0},{"$f":"IF(OR(BH$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BH$3,$H452/$G452,$H452-SUM($I452:BG452)))","v":0},{"$f":"IF(OR(BI$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BI$3,$H452/$G452,$H452-SUM($I452:BH452)))","v":0},{"$f":"IF(OR(BJ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BJ$3,$H452/$G452,$H452-SUM($I452:BI452)))","v":0},{"$f":"IF(OR(BK$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BK$3,$H452/$G452,$H452-SUM($I452:BJ452)))","v":0},{"$f":"IF(OR(BL$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BL$3,$H452/$G452,$H452-SUM($I452:BK452)))","v":0},{"$f":"IF(OR(BM$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BM$3,$H452/$G452,$H452-SUM($I452:BL452)))","v":0},{"$f":"IF(OR(BN$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BN$3,$H452/$G452,$H452-SUM($I452:BM452)))","v":0},{"$f":"IF(OR(BO$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BO$3,$H452/$G452,$H452-SUM($I452:BN452)))","v":0},{"$f":"IF(OR(BP$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BP$3,$H452/$G452,$H452-SUM($I452:BO452)))","v":0},{"$f":"IF(OR(BQ$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BQ$3,$H452/$G452,$H452-SUM($I452:BP452)))","v":0},{"$f":"IF(OR(BR$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BR$3,$H452/$G452,$H452-SUM($I452:BQ452)))","v":0},{"$f":"IF(OR(BS$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BS$3,$H452/$G452,$H452-SUM($I452:BR452)))","v":0},{"$f":"IF(OR(BT$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BT$3,$H452/$G452,$H452-SUM($I452:BS452)))","v":0},{"$f":"IF(OR(BU$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BU$3,$H452/$G452,$H452-SUM($I452:BT452)))","v":0},{"$f":"IF(OR(BV$3<=$D452,$G452=\"n/a\"),0,IF(SUM($D452,$G452)>BV$3,$H452/$G452,$H452-SUM($I452:BU452)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G452","v":10},{"$f":"W438","v":0},null,{"$f":"IF(OR(J$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>J$3,$H453/$G453,$H453-SUM($I453:I453)))","v":0},{"$f":"IF(OR(K$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>K$3,$H453/$G453,$H453-SUM($I453:J453)))","v":0},{"$f":"IF(OR(L$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>L$3,$H453/$G453,$H453-SUM($I453:K453)))","v":0},{"$f":"IF(OR(M$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>M$3,$H453/$G453,$H453-SUM($I453:L453)))","v":0},{"$f":"IF(OR(N$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>N$3,$H453/$G453,$H453-SUM($I453:M453)))","v":0},{"$f":"IF(OR(O$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>O$3,$H453/$G453,$H453-SUM($I453:N453)))","v":0},{"$f":"IF(OR(P$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>P$3,$H453/$G453,$H453-SUM($I453:O453)))","v":0},{"$f":"IF(OR(Q$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Q$3,$H453/$G453,$H453-SUM($I453:P453)))","v":0},{"$f":"IF(OR(R$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>R$3,$H453/$G453,$H453-SUM($I453:Q453)))","v":0},{"$f":"IF(OR(S$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>S$3,$H453/$G453,$H453-SUM($I453:R453)))","v":0},{"$f":"IF(OR(T$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>T$3,$H453/$G453,$H453-SUM($I453:S453)))","v":0},{"$f":"IF(OR(U$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>U$3,$H453/$G453,$H453-SUM($I453:T453)))","v":0},{"$f":"IF(OR(V$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>V$3,$H453/$G453,$H453-SUM($I453:U453)))","v":0},{"$f":"IF(OR(W$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>W$3,$H453/$G453,$H453-SUM($I453:V453)))","v":0},{"$f":"IF(OR(X$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>X$3,$H453/$G453,$H453-SUM($I453:W453)))","v":0},{"$f":"IF(OR(Y$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Y$3,$H453/$G453,$H453-SUM($I453:X453)))","v":0},{"$f":"IF(OR(Z$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>Z$3,$H453/$G453,$H453-SUM($I453:Y453)))","v":0},{"$f":"IF(OR(AA$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AA$3,$H453/$G453,$H453-SUM($I453:Z453)))","v":0},{"$f":"IF(OR(AB$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AB$3,$H453/$G453,$H453-SUM($I453:AA453)))","v":0},{"$f":"IF(OR(AC$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AC$3,$H453/$G453,$H453-SUM($I453:AB453)))","v":0},{"$f":"IF(OR(AD$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AD$3,$H453/$G453,$H453-SUM($I453:AC453)))","v":0},{"$f":"IF(OR(AE$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AE$3,$H453/$G453,$H453-SUM($I453:AD453)))","v":0},{"$f":"IF(OR(AF$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AF$3,$H453/$G453,$H453-SUM($I453:AE453)))","v":0},{"$f":"IF(OR(AG$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AG$3,$H453/$G453,$H453-SUM($I453:AF453)))","v":0},{"$f":"IF(OR(AH$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AH$3,$H453/$G453,$H453-SUM($I453:AG453)))","v":0},{"$f":"IF(OR(AI$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AI$3,$H453/$G453,$H453-SUM($I453:AH453)))","v":0},{"$f":"IF(OR(AJ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AJ$3,$H453/$G453,$H453-SUM($I453:AI453)))","v":0},{"$f":"IF(OR(AK$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AK$3,$H453/$G453,$H453-SUM($I453:AJ453)))","v":0},{"$f":"IF(OR(AL$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AL$3,$H453/$G453,$H453-SUM($I453:AK453)))","v":0},{"$f":"IF(OR(AM$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AM$3,$H453/$G453,$H453-SUM($I453:AL453)))","v":0},{"$f":"IF(OR(AN$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AN$3,$H453/$G453,$H453-SUM($I453:AM453)))","v":0},{"$f":"IF(OR(AO$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AO$3,$H453/$G453,$H453-SUM($I453:AN453)))","v":0},{"$f":"IF(OR(AP$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AP$3,$H453/$G453,$H453-SUM($I453:AO453)))","v":0},{"$f":"IF(OR(AQ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AQ$3,$H453/$G453,$H453-SUM($I453:AP453)))","v":0},{"$f":"IF(OR(AR$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AR$3,$H453/$G453,$H453-SUM($I453:AQ453)))","v":0},{"$f":"IF(OR(AS$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AS$3,$H453/$G453,$H453-SUM($I453:AR453)))","v":0},{"$f":"IF(OR(AT$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AT$3,$H453/$G453,$H453-SUM($I453:AS453)))","v":0},{"$f":"IF(OR(AU$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AU$3,$H453/$G453,$H453-SUM($I453:AT453)))","v":0},{"$f":"IF(OR(AV$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AV$3,$H453/$G453,$H453-SUM($I453:AU453)))","v":0},{"$f":"IF(OR(AW$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AW$3,$H453/$G453,$H453-SUM($I453:AV453)))","v":0},{"$f":"IF(OR(AX$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AX$3,$H453/$G453,$H453-SUM($I453:AW453)))","v":0},{"$f":"IF(OR(AY$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AY$3,$H453/$G453,$H453-SUM($I453:AX453)))","v":0},{"$f":"IF(OR(AZ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>AZ$3,$H453/$G453,$H453-SUM($I453:AY453)))","v":0},{"$f":"IF(OR(BA$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BA$3,$H453/$G453,$H453-SUM($I453:AZ453)))","v":0},{"$f":"IF(OR(BB$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BB$3,$H453/$G453,$H453-SUM($I453:BA453)))","v":0},{"$f":"IF(OR(BC$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BC$3,$H453/$G453,$H453-SUM($I453:BB453)))","v":0},{"$f":"IF(OR(BD$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BD$3,$H453/$G453,$H453-SUM($I453:BC453)))","v":0},{"$f":"IF(OR(BE$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BE$3,$H453/$G453,$H453-SUM($I453:BD453)))","v":0},{"$f":"IF(OR(BF$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BF$3,$H453/$G453,$H453-SUM($I453:BE453)))","v":0},{"$f":"IF(OR(BG$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BG$3,$H453/$G453,$H453-SUM($I453:BF453)))","v":0},{"$f":"IF(OR(BH$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BH$3,$H453/$G453,$H453-SUM($I453:BG453)))","v":0},{"$f":"IF(OR(BI$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BI$3,$H453/$G453,$H453-SUM($I453:BH453)))","v":0},{"$f":"IF(OR(BJ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BJ$3,$H453/$G453,$H453-SUM($I453:BI453)))","v":0},{"$f":"IF(OR(BK$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BK$3,$H453/$G453,$H453-SUM($I453:BJ453)))","v":0},{"$f":"IF(OR(BL$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BL$3,$H453/$G453,$H453-SUM($I453:BK453)))","v":0},{"$f":"IF(OR(BM$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BM$3,$H453/$G453,$H453-SUM($I453:BL453)))","v":0},{"$f":"IF(OR(BN$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BN$3,$H453/$G453,$H453-SUM($I453:BM453)))","v":0},{"$f":"IF(OR(BO$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BO$3,$H453/$G453,$H453-SUM($I453:BN453)))","v":0},{"$f":"IF(OR(BP$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BP$3,$H453/$G453,$H453-SUM($I453:BO453)))","v":0},{"$f":"IF(OR(BQ$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BQ$3,$H453/$G453,$H453-SUM($I453:BP453)))","v":0},{"$f":"IF(OR(BR$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BR$3,$H453/$G453,$H453-SUM($I453:BQ453)))","v":0},{"$f":"IF(OR(BS$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BS$3,$H453/$G453,$H453-SUM($I453:BR453)))","v":0},{"$f":"IF(OR(BT$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BT$3,$H453/$G453,$H453-SUM($I453:BS453)))","v":0},{"$f":"IF(OR(BU$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BU$3,$H453/$G453,$H453-SUM($I453:BT453)))","v":0},{"$f":"IF(OR(BV$3<=$D453,$G453=\"n/a\"),0,IF(SUM($D453,$G453)>BV$3,$H453/$G453,$H453-SUM($I453:BU453)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G453","v":10},{"$f":"X438","v":0},null,{"$f":"IF(OR(J$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>J$3,$H454/$G454,$H454-SUM($I454:I454)))","v":0},{"$f":"IF(OR(K$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>K$3,$H454/$G454,$H454-SUM($I454:J454)))","v":0},{"$f":"IF(OR(L$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>L$3,$H454/$G454,$H454-SUM($I454:K454)))","v":0},{"$f":"IF(OR(M$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>M$3,$H454/$G454,$H454-SUM($I454:L454)))","v":0},{"$f":"IF(OR(N$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>N$3,$H454/$G454,$H454-SUM($I454:M454)))","v":0},{"$f":"IF(OR(O$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>O$3,$H454/$G454,$H454-SUM($I454:N454)))","v":0},{"$f":"IF(OR(P$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>P$3,$H454/$G454,$H454-SUM($I454:O454)))","v":0},{"$f":"IF(OR(Q$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Q$3,$H454/$G454,$H454-SUM($I454:P454)))","v":0},{"$f":"IF(OR(R$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>R$3,$H454/$G454,$H454-SUM($I454:Q454)))","v":0},{"$f":"IF(OR(S$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>S$3,$H454/$G454,$H454-SUM($I454:R454)))","v":0},{"$f":"IF(OR(T$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>T$3,$H454/$G454,$H454-SUM($I454:S454)))","v":0},{"$f":"IF(OR(U$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>U$3,$H454/$G454,$H454-SUM($I454:T454)))","v":0},{"$f":"IF(OR(V$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>V$3,$H454/$G454,$H454-SUM($I454:U454)))","v":0},{"$f":"IF(OR(W$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>W$3,$H454/$G454,$H454-SUM($I454:V454)))","v":0},{"$f":"IF(OR(X$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>X$3,$H454/$G454,$H454-SUM($I454:W454)))","v":0},{"$f":"IF(OR(Y$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Y$3,$H454/$G454,$H454-SUM($I454:X454)))","v":0},{"$f":"IF(OR(Z$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>Z$3,$H454/$G454,$H454-SUM($I454:Y454)))","v":0},{"$f":"IF(OR(AA$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AA$3,$H454/$G454,$H454-SUM($I454:Z454)))","v":0},{"$f":"IF(OR(AB$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AB$3,$H454/$G454,$H454-SUM($I454:AA454)))","v":0},{"$f":"IF(OR(AC$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AC$3,$H454/$G454,$H454-SUM($I454:AB454)))","v":0},{"$f":"IF(OR(AD$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AD$3,$H454/$G454,$H454-SUM($I454:AC454)))","v":0},{"$f":"IF(OR(AE$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AE$3,$H454/$G454,$H454-SUM($I454:AD454)))","v":0},{"$f":"IF(OR(AF$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AF$3,$H454/$G454,$H454-SUM($I454:AE454)))","v":0},{"$f":"IF(OR(AG$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AG$3,$H454/$G454,$H454-SUM($I454:AF454)))","v":0},{"$f":"IF(OR(AH$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AH$3,$H454/$G454,$H454-SUM($I454:AG454)))","v":0},{"$f":"IF(OR(AI$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AI$3,$H454/$G454,$H454-SUM($I454:AH454)))","v":0},{"$f":"IF(OR(AJ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AJ$3,$H454/$G454,$H454-SUM($I454:AI454)))","v":0},{"$f":"IF(OR(AK$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AK$3,$H454/$G454,$H454-SUM($I454:AJ454)))","v":0},{"$f":"IF(OR(AL$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AL$3,$H454/$G454,$H454-SUM($I454:AK454)))","v":0},{"$f":"IF(OR(AM$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AM$3,$H454/$G454,$H454-SUM($I454:AL454)))","v":0},{"$f":"IF(OR(AN$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AN$3,$H454/$G454,$H454-SUM($I454:AM454)))","v":0},{"$f":"IF(OR(AO$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AO$3,$H454/$G454,$H454-SUM($I454:AN454)))","v":0},{"$f":"IF(OR(AP$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AP$3,$H454/$G454,$H454-SUM($I454:AO454)))","v":0},{"$f":"IF(OR(AQ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AQ$3,$H454/$G454,$H454-SUM($I454:AP454)))","v":0},{"$f":"IF(OR(AR$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AR$3,$H454/$G454,$H454-SUM($I454:AQ454)))","v":0},{"$f":"IF(OR(AS$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AS$3,$H454/$G454,$H454-SUM($I454:AR454)))","v":0},{"$f":"IF(OR(AT$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AT$3,$H454/$G454,$H454-SUM($I454:AS454)))","v":0},{"$f":"IF(OR(AU$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AU$3,$H454/$G454,$H454-SUM($I454:AT454)))","v":0},{"$f":"IF(OR(AV$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AV$3,$H454/$G454,$H454-SUM($I454:AU454)))","v":0},{"$f":"IF(OR(AW$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AW$3,$H454/$G454,$H454-SUM($I454:AV454)))","v":0},{"$f":"IF(OR(AX$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AX$3,$H454/$G454,$H454-SUM($I454:AW454)))","v":0},{"$f":"IF(OR(AY$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AY$3,$H454/$G454,$H454-SUM($I454:AX454)))","v":0},{"$f":"IF(OR(AZ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>AZ$3,$H454/$G454,$H454-SUM($I454:AY454)))","v":0},{"$f":"IF(OR(BA$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BA$3,$H454/$G454,$H454-SUM($I454:AZ454)))","v":0},{"$f":"IF(OR(BB$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BB$3,$H454/$G454,$H454-SUM($I454:BA454)))","v":0},{"$f":"IF(OR(BC$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BC$3,$H454/$G454,$H454-SUM($I454:BB454)))","v":0},{"$f":"IF(OR(BD$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BD$3,$H454/$G454,$H454-SUM($I454:BC454)))","v":0},{"$f":"IF(OR(BE$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BE$3,$H454/$G454,$H454-SUM($I454:BD454)))","v":0},{"$f":"IF(OR(BF$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BF$3,$H454/$G454,$H454-SUM($I454:BE454)))","v":0},{"$f":"IF(OR(BG$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BG$3,$H454/$G454,$H454-SUM($I454:BF454)))","v":0},{"$f":"IF(OR(BH$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BH$3,$H454/$G454,$H454-SUM($I454:BG454)))","v":0},{"$f":"IF(OR(BI$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BI$3,$H454/$G454,$H454-SUM($I454:BH454)))","v":0},{"$f":"IF(OR(BJ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BJ$3,$H454/$G454,$H454-SUM($I454:BI454)))","v":0},{"$f":"IF(OR(BK$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BK$3,$H454/$G454,$H454-SUM($I454:BJ454)))","v":0},{"$f":"IF(OR(BL$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BL$3,$H454/$G454,$H454-SUM($I454:BK454)))","v":0},{"$f":"IF(OR(BM$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BM$3,$H454/$G454,$H454-SUM($I454:BL454)))","v":0},{"$f":"IF(OR(BN$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BN$3,$H454/$G454,$H454-SUM($I454:BM454)))","v":0},{"$f":"IF(OR(BO$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BO$3,$H454/$G454,$H454-SUM($I454:BN454)))","v":0},{"$f":"IF(OR(BP$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BP$3,$H454/$G454,$H454-SUM($I454:BO454)))","v":0},{"$f":"IF(OR(BQ$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BQ$3,$H454/$G454,$H454-SUM($I454:BP454)))","v":0},{"$f":"IF(OR(BR$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BR$3,$H454/$G454,$H454-SUM($I454:BQ454)))","v":0},{"$f":"IF(OR(BS$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BS$3,$H454/$G454,$H454-SUM($I454:BR454)))","v":0},{"$f":"IF(OR(BT$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BT$3,$H454/$G454,$H454-SUM($I454:BS454)))","v":0},{"$f":"IF(OR(BU$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BU$3,$H454/$G454,$H454-SUM($I454:BT454)))","v":0},{"$f":"IF(OR(BV$3<=$D454,$G454=\"n/a\"),0,IF(SUM($D454,$G454)>BV$3,$H454/$G454,$H454-SUM($I454:BU454)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A432)","v":10},{"$f":"Y438","v":0},null,{"$f":"IF(OR(J$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>J$3,$H455/$G455,$H455-SUM($I455:I455)))","v":0},{"$f":"IF(OR(K$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>K$3,$H455/$G455,$H455-SUM($I455:J455)))","v":0},{"$f":"IF(OR(L$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>L$3,$H455/$G455,$H455-SUM($I455:K455)))","v":0},{"$f":"IF(OR(M$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>M$3,$H455/$G455,$H455-SUM($I455:L455)))","v":0},{"$f":"IF(OR(N$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>N$3,$H455/$G455,$H455-SUM($I455:M455)))","v":0},{"$f":"IF(OR(O$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>O$3,$H455/$G455,$H455-SUM($I455:N455)))","v":0},{"$f":"IF(OR(P$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>P$3,$H455/$G455,$H455-SUM($I455:O455)))","v":0},{"$f":"IF(OR(Q$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Q$3,$H455/$G455,$H455-SUM($I455:P455)))","v":0},{"$f":"IF(OR(R$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>R$3,$H455/$G455,$H455-SUM($I455:Q455)))","v":0},{"$f":"IF(OR(S$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>S$3,$H455/$G455,$H455-SUM($I455:R455)))","v":0},{"$f":"IF(OR(T$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>T$3,$H455/$G455,$H455-SUM($I455:S455)))","v":0},{"$f":"IF(OR(U$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>U$3,$H455/$G455,$H455-SUM($I455:T455)))","v":0},{"$f":"IF(OR(V$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>V$3,$H455/$G455,$H455-SUM($I455:U455)))","v":0},{"$f":"IF(OR(W$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>W$3,$H455/$G455,$H455-SUM($I455:V455)))","v":0},{"$f":"IF(OR(X$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>X$3,$H455/$G455,$H455-SUM($I455:W455)))","v":0},{"$f":"IF(OR(Y$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Y$3,$H455/$G455,$H455-SUM($I455:X455)))","v":0},{"$f":"IF(OR(Z$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>Z$3,$H455/$G455,$H455-SUM($I455:Y455)))","v":0},{"$f":"IF(OR(AA$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AA$3,$H455/$G455,$H455-SUM($I455:Z455)))","v":0},{"$f":"IF(OR(AB$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AB$3,$H455/$G455,$H455-SUM($I455:AA455)))","v":0},{"$f":"IF(OR(AC$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AC$3,$H455/$G455,$H455-SUM($I455:AB455)))","v":0},{"$f":"IF(OR(AD$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AD$3,$H455/$G455,$H455-SUM($I455:AC455)))","v":0},{"$f":"IF(OR(AE$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AE$3,$H455/$G455,$H455-SUM($I455:AD455)))","v":0},{"$f":"IF(OR(AF$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AF$3,$H455/$G455,$H455-SUM($I455:AE455)))","v":0},{"$f":"IF(OR(AG$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AG$3,$H455/$G455,$H455-SUM($I455:AF455)))","v":0},{"$f":"IF(OR(AH$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AH$3,$H455/$G455,$H455-SUM($I455:AG455)))","v":0},{"$f":"IF(OR(AI$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AI$3,$H455/$G455,$H455-SUM($I455:AH455)))","v":0},{"$f":"IF(OR(AJ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AJ$3,$H455/$G455,$H455-SUM($I455:AI455)))","v":0},{"$f":"IF(OR(AK$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AK$3,$H455/$G455,$H455-SUM($I455:AJ455)))","v":0},{"$f":"IF(OR(AL$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AL$3,$H455/$G455,$H455-SUM($I455:AK455)))","v":0},{"$f":"IF(OR(AM$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AM$3,$H455/$G455,$H455-SUM($I455:AL455)))","v":0},{"$f":"IF(OR(AN$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AN$3,$H455/$G455,$H455-SUM($I455:AM455)))","v":0},{"$f":"IF(OR(AO$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AO$3,$H455/$G455,$H455-SUM($I455:AN455)))","v":0},{"$f":"IF(OR(AP$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AP$3,$H455/$G455,$H455-SUM($I455:AO455)))","v":0},{"$f":"IF(OR(AQ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AQ$3,$H455/$G455,$H455-SUM($I455:AP455)))","v":0},{"$f":"IF(OR(AR$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AR$3,$H455/$G455,$H455-SUM($I455:AQ455)))","v":0},{"$f":"IF(OR(AS$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AS$3,$H455/$G455,$H455-SUM($I455:AR455)))","v":0},{"$f":"IF(OR(AT$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AT$3,$H455/$G455,$H455-SUM($I455:AS455)))","v":0},{"$f":"IF(OR(AU$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AU$3,$H455/$G455,$H455-SUM($I455:AT455)))","v":0},{"$f":"IF(OR(AV$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AV$3,$H455/$G455,$H455-SUM($I455:AU455)))","v":0},{"$f":"IF(OR(AW$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AW$3,$H455/$G455,$H455-SUM($I455:AV455)))","v":0},{"$f":"IF(OR(AX$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AX$3,$H455/$G455,$H455-SUM($I455:AW455)))","v":0},{"$f":"IF(OR(AY$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AY$3,$H455/$G455,$H455-SUM($I455:AX455)))","v":0},{"$f":"IF(OR(AZ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>AZ$3,$H455/$G455,$H455-SUM($I455:AY455)))","v":0},{"$f":"IF(OR(BA$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BA$3,$H455/$G455,$H455-SUM($I455:AZ455)))","v":0},{"$f":"IF(OR(BB$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BB$3,$H455/$G455,$H455-SUM($I455:BA455)))","v":0},{"$f":"IF(OR(BC$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BC$3,$H455/$G455,$H455-SUM($I455:BB455)))","v":0},{"$f":"IF(OR(BD$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BD$3,$H455/$G455,$H455-SUM($I455:BC455)))","v":0},{"$f":"IF(OR(BE$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BE$3,$H455/$G455,$H455-SUM($I455:BD455)))","v":0},{"$f":"IF(OR(BF$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BF$3,$H455/$G455,$H455-SUM($I455:BE455)))","v":0},{"$f":"IF(OR(BG$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BG$3,$H455/$G455,$H455-SUM($I455:BF455)))","v":0},{"$f":"IF(OR(BH$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BH$3,$H455/$G455,$H455-SUM($I455:BG455)))","v":0},{"$f":"IF(OR(BI$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BI$3,$H455/$G455,$H455-SUM($I455:BH455)))","v":0},{"$f":"IF(OR(BJ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BJ$3,$H455/$G455,$H455-SUM($I455:BI455)))","v":0},{"$f":"IF(OR(BK$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BK$3,$H455/$G455,$H455-SUM($I455:BJ455)))","v":0},{"$f":"IF(OR(BL$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BL$3,$H455/$G455,$H455-SUM($I455:BK455)))","v":0},{"$f":"IF(OR(BM$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BM$3,$H455/$G455,$H455-SUM($I455:BL455)))","v":0},{"$f":"IF(OR(BN$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BN$3,$H455/$G455,$H455-SUM($I455:BM455)))","v":0},{"$f":"IF(OR(BO$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BO$3,$H455/$G455,$H455-SUM($I455:BN455)))","v":0},{"$f":"IF(OR(BP$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BP$3,$H455/$G455,$H455-SUM($I455:BO455)))","v":0},{"$f":"IF(OR(BQ$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BQ$3,$H455/$G455,$H455-SUM($I455:BP455)))","v":0},{"$f":"IF(OR(BR$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BR$3,$H455/$G455,$H455-SUM($I455:BQ455)))","v":0},{"$f":"IF(OR(BS$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BS$3,$H455/$G455,$H455-SUM($I455:BR455)))","v":0},{"$f":"IF(OR(BT$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BT$3,$H455/$G455,$H455-SUM($I455:BS455)))","v":0},{"$f":"IF(OR(BU$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BU$3,$H455/$G455,$H455-SUM($I455:BT455)))","v":0},{"$f":"IF(OR(BV$3<=$D455,$G455=\"n/a\"),0,IF(SUM($D455,$G455)>BV$3,$H455/$G455,$H455-SUM($I455:BU455)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G455","v":10},{"$f":"Z438","v":0},null,{"$f":"IF(OR(J$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>J$3,$H456/$G456,$H456-SUM($I456:I456)))","v":0},{"$f":"IF(OR(K$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>K$3,$H456/$G456,$H456-SUM($I456:J456)))","v":0},{"$f":"IF(OR(L$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>L$3,$H456/$G456,$H456-SUM($I456:K456)))","v":0},{"$f":"IF(OR(M$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>M$3,$H456/$G456,$H456-SUM($I456:L456)))","v":0},{"$f":"IF(OR(N$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>N$3,$H456/$G456,$H456-SUM($I456:M456)))","v":0},{"$f":"IF(OR(O$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>O$3,$H456/$G456,$H456-SUM($I456:N456)))","v":0},{"$f":"IF(OR(P$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>P$3,$H456/$G456,$H456-SUM($I456:O456)))","v":0},{"$f":"IF(OR(Q$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Q$3,$H456/$G456,$H456-SUM($I456:P456)))","v":0},{"$f":"IF(OR(R$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>R$3,$H456/$G456,$H456-SUM($I456:Q456)))","v":0},{"$f":"IF(OR(S$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>S$3,$H456/$G456,$H456-SUM($I456:R456)))","v":0},{"$f":"IF(OR(T$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>T$3,$H456/$G456,$H456-SUM($I456:S456)))","v":0},{"$f":"IF(OR(U$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>U$3,$H456/$G456,$H456-SUM($I456:T456)))","v":0},{"$f":"IF(OR(V$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>V$3,$H456/$G456,$H456-SUM($I456:U456)))","v":0},{"$f":"IF(OR(W$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>W$3,$H456/$G456,$H456-SUM($I456:V456)))","v":0},{"$f":"IF(OR(X$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>X$3,$H456/$G456,$H456-SUM($I456:W456)))","v":0},{"$f":"IF(OR(Y$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Y$3,$H456/$G456,$H456-SUM($I456:X456)))","v":0},{"$f":"IF(OR(Z$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>Z$3,$H456/$G456,$H456-SUM($I456:Y456)))","v":0},{"$f":"IF(OR(AA$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AA$3,$H456/$G456,$H456-SUM($I456:Z456)))","v":0},{"$f":"IF(OR(AB$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AB$3,$H456/$G456,$H456-SUM($I456:AA456)))","v":0},{"$f":"IF(OR(AC$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AC$3,$H456/$G456,$H456-SUM($I456:AB456)))","v":0},{"$f":"IF(OR(AD$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AD$3,$H456/$G456,$H456-SUM($I456:AC456)))","v":0},{"$f":"IF(OR(AE$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AE$3,$H456/$G456,$H456-SUM($I456:AD456)))","v":0},{"$f":"IF(OR(AF$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AF$3,$H456/$G456,$H456-SUM($I456:AE456)))","v":0},{"$f":"IF(OR(AG$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AG$3,$H456/$G456,$H456-SUM($I456:AF456)))","v":0},{"$f":"IF(OR(AH$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AH$3,$H456/$G456,$H456-SUM($I456:AG456)))","v":0},{"$f":"IF(OR(AI$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AI$3,$H456/$G456,$H456-SUM($I456:AH456)))","v":0},{"$f":"IF(OR(AJ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AJ$3,$H456/$G456,$H456-SUM($I456:AI456)))","v":0},{"$f":"IF(OR(AK$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AK$3,$H456/$G456,$H456-SUM($I456:AJ456)))","v":0},{"$f":"IF(OR(AL$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AL$3,$H456/$G456,$H456-SUM($I456:AK456)))","v":0},{"$f":"IF(OR(AM$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AM$3,$H456/$G456,$H456-SUM($I456:AL456)))","v":0},{"$f":"IF(OR(AN$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AN$3,$H456/$G456,$H456-SUM($I456:AM456)))","v":0},{"$f":"IF(OR(AO$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AO$3,$H456/$G456,$H456-SUM($I456:AN456)))","v":0},{"$f":"IF(OR(AP$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AP$3,$H456/$G456,$H456-SUM($I456:AO456)))","v":0},{"$f":"IF(OR(AQ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AQ$3,$H456/$G456,$H456-SUM($I456:AP456)))","v":0},{"$f":"IF(OR(AR$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AR$3,$H456/$G456,$H456-SUM($I456:AQ456)))","v":0},{"$f":"IF(OR(AS$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AS$3,$H456/$G456,$H456-SUM($I456:AR456)))","v":0},{"$f":"IF(OR(AT$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AT$3,$H456/$G456,$H456-SUM($I456:AS456)))","v":0},{"$f":"IF(OR(AU$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AU$3,$H456/$G456,$H456-SUM($I456:AT456)))","v":0},{"$f":"IF(OR(AV$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AV$3,$H456/$G456,$H456-SUM($I456:AU456)))","v":0},{"$f":"IF(OR(AW$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AW$3,$H456/$G456,$H456-SUM($I456:AV456)))","v":0},{"$f":"IF(OR(AX$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AX$3,$H456/$G456,$H456-SUM($I456:AW456)))","v":0},{"$f":"IF(OR(AY$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AY$3,$H456/$G456,$H456-SUM($I456:AX456)))","v":0},{"$f":"IF(OR(AZ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>AZ$3,$H456/$G456,$H456-SUM($I456:AY456)))","v":0},{"$f":"IF(OR(BA$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BA$3,$H456/$G456,$H456-SUM($I456:AZ456)))","v":0},{"$f":"IF(OR(BB$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BB$3,$H456/$G456,$H456-SUM($I456:BA456)))","v":0},{"$f":"IF(OR(BC$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BC$3,$H456/$G456,$H456-SUM($I456:BB456)))","v":0},{"$f":"IF(OR(BD$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BD$3,$H456/$G456,$H456-SUM($I456:BC456)))","v":0},{"$f":"IF(OR(BE$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BE$3,$H456/$G456,$H456-SUM($I456:BD456)))","v":0},{"$f":"IF(OR(BF$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BF$3,$H456/$G456,$H456-SUM($I456:BE456)))","v":0},{"$f":"IF(OR(BG$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BG$3,$H456/$G456,$H456-SUM($I456:BF456)))","v":0},{"$f":"IF(OR(BH$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BH$3,$H456/$G456,$H456-SUM($I456:BG456)))","v":0},{"$f":"IF(OR(BI$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BI$3,$H456/$G456,$H456-SUM($I456:BH456)))","v":0},{"$f":"IF(OR(BJ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BJ$3,$H456/$G456,$H456-SUM($I456:BI456)))","v":0},{"$f":"IF(OR(BK$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BK$3,$H456/$G456,$H456-SUM($I456:BJ456)))","v":0},{"$f":"IF(OR(BL$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BL$3,$H456/$G456,$H456-SUM($I456:BK456)))","v":0},{"$f":"IF(OR(BM$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BM$3,$H456/$G456,$H456-SUM($I456:BL456)))","v":0},{"$f":"IF(OR(BN$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BN$3,$H456/$G456,$H456-SUM($I456:BM456)))","v":0},{"$f":"IF(OR(BO$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BO$3,$H456/$G456,$H456-SUM($I456:BN456)))","v":0},{"$f":"IF(OR(BP$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BP$3,$H456/$G456,$H456-SUM($I456:BO456)))","v":0},{"$f":"IF(OR(BQ$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BQ$3,$H456/$G456,$H456-SUM($I456:BP456)))","v":0},{"$f":"IF(OR(BR$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BR$3,$H456/$G456,$H456-SUM($I456:BQ456)))","v":0},{"$f":"IF(OR(BS$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BS$3,$H456/$G456,$H456-SUM($I456:BR456)))","v":0},{"$f":"IF(OR(BT$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BT$3,$H456/$G456,$H456-SUM($I456:BS456)))","v":0},{"$f":"IF(OR(BU$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BU$3,$H456/$G456,$H456-SUM($I456:BT456)))","v":0},{"$f":"IF(OR(BV$3<=$D456,$G456=\"n/a\"),0,IF(SUM($D456,$G456)>BV$3,$H456/$G456,$H456-SUM($I456:BU456)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,10,{"$f":"AA438","v":0},null,{"$f":"IF(OR(J$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>J$3,$H457/$G457,$H457-SUM($I457:I457)))","v":0},{"$f":"IF(OR(K$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>K$3,$H457/$G457,$H457-SUM($I457:J457)))","v":0},{"$f":"IF(OR(L$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>L$3,$H457/$G457,$H457-SUM($I457:K457)))","v":0},{"$f":"IF(OR(M$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>M$3,$H457/$G457,$H457-SUM($I457:L457)))","v":0},{"$f":"IF(OR(N$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>N$3,$H457/$G457,$H457-SUM($I457:M457)))","v":0},{"$f":"IF(OR(O$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>O$3,$H457/$G457,$H457-SUM($I457:N457)))","v":0},{"$f":"IF(OR(P$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>P$3,$H457/$G457,$H457-SUM($I457:O457)))","v":0},{"$f":"IF(OR(Q$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Q$3,$H457/$G457,$H457-SUM($I457:P457)))","v":0},{"$f":"IF(OR(R$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>R$3,$H457/$G457,$H457-SUM($I457:Q457)))","v":0},{"$f":"IF(OR(S$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>S$3,$H457/$G457,$H457-SUM($I457:R457)))","v":0},{"$f":"IF(OR(T$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>T$3,$H457/$G457,$H457-SUM($I457:S457)))","v":0},{"$f":"IF(OR(U$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>U$3,$H457/$G457,$H457-SUM($I457:T457)))","v":0},{"$f":"IF(OR(V$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>V$3,$H457/$G457,$H457-SUM($I457:U457)))","v":0},{"$f":"IF(OR(W$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>W$3,$H457/$G457,$H457-SUM($I457:V457)))","v":0},{"$f":"IF(OR(X$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>X$3,$H457/$G457,$H457-SUM($I457:W457)))","v":0},{"$f":"IF(OR(Y$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Y$3,$H457/$G457,$H457-SUM($I457:X457)))","v":0},{"$f":"IF(OR(Z$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>Z$3,$H457/$G457,$H457-SUM($I457:Y457)))","v":0},{"$f":"IF(OR(AA$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AA$3,$H457/$G457,$H457-SUM($I457:Z457)))","v":0},{"$f":"IF(OR(AB$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AB$3,$H457/$G457,$H457-SUM($I457:AA457)))","v":0},{"$f":"IF(OR(AC$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AC$3,$H457/$G457,$H457-SUM($I457:AB457)))","v":0},{"$f":"IF(OR(AD$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AD$3,$H457/$G457,$H457-SUM($I457:AC457)))","v":0},{"$f":"IF(OR(AE$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AE$3,$H457/$G457,$H457-SUM($I457:AD457)))","v":0},{"$f":"IF(OR(AF$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AF$3,$H457/$G457,$H457-SUM($I457:AE457)))","v":0},{"$f":"IF(OR(AG$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AG$3,$H457/$G457,$H457-SUM($I457:AF457)))","v":0},{"$f":"IF(OR(AH$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AH$3,$H457/$G457,$H457-SUM($I457:AG457)))","v":0},{"$f":"IF(OR(AI$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AI$3,$H457/$G457,$H457-SUM($I457:AH457)))","v":0},{"$f":"IF(OR(AJ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AJ$3,$H457/$G457,$H457-SUM($I457:AI457)))","v":0},{"$f":"IF(OR(AK$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AK$3,$H457/$G457,$H457-SUM($I457:AJ457)))","v":0},{"$f":"IF(OR(AL$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AL$3,$H457/$G457,$H457-SUM($I457:AK457)))","v":0},{"$f":"IF(OR(AM$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AM$3,$H457/$G457,$H457-SUM($I457:AL457)))","v":0},{"$f":"IF(OR(AN$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AN$3,$H457/$G457,$H457-SUM($I457:AM457)))","v":0},{"$f":"IF(OR(AO$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AO$3,$H457/$G457,$H457-SUM($I457:AN457)))","v":0},{"$f":"IF(OR(AP$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AP$3,$H457/$G457,$H457-SUM($I457:AO457)))","v":0},{"$f":"IF(OR(AQ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AQ$3,$H457/$G457,$H457-SUM($I457:AP457)))","v":0},{"$f":"IF(OR(AR$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AR$3,$H457/$G457,$H457-SUM($I457:AQ457)))","v":0},{"$f":"IF(OR(AS$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AS$3,$H457/$G457,$H457-SUM($I457:AR457)))","v":0},{"$f":"IF(OR(AT$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AT$3,$H457/$G457,$H457-SUM($I457:AS457)))","v":0},{"$f":"IF(OR(AU$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AU$3,$H457/$G457,$H457-SUM($I457:AT457)))","v":0},{"$f":"IF(OR(AV$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AV$3,$H457/$G457,$H457-SUM($I457:AU457)))","v":0},{"$f":"IF(OR(AW$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AW$3,$H457/$G457,$H457-SUM($I457:AV457)))","v":0},{"$f":"IF(OR(AX$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AX$3,$H457/$G457,$H457-SUM($I457:AW457)))","v":0},{"$f":"IF(OR(AY$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AY$3,$H457/$G457,$H457-SUM($I457:AX457)))","v":0},{"$f":"IF(OR(AZ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>AZ$3,$H457/$G457,$H457-SUM($I457:AY457)))","v":0},{"$f":"IF(OR(BA$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BA$3,$H457/$G457,$H457-SUM($I457:AZ457)))","v":0},{"$f":"IF(OR(BB$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BB$3,$H457/$G457,$H457-SUM($I457:BA457)))","v":0},{"$f":"IF(OR(BC$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BC$3,$H457/$G457,$H457-SUM($I457:BB457)))","v":0},{"$f":"IF(OR(BD$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BD$3,$H457/$G457,$H457-SUM($I457:BC457)))","v":0},{"$f":"IF(OR(BE$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BE$3,$H457/$G457,$H457-SUM($I457:BD457)))","v":0},{"$f":"IF(OR(BF$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BF$3,$H457/$G457,$H457-SUM($I457:BE457)))","v":0},{"$f":"IF(OR(BG$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BG$3,$H457/$G457,$H457-SUM($I457:BF457)))","v":0},{"$f":"IF(OR(BH$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BH$3,$H457/$G457,$H457-SUM($I457:BG457)))","v":0},{"$f":"IF(OR(BI$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BI$3,$H457/$G457,$H457-SUM($I457:BH457)))","v":0},{"$f":"IF(OR(BJ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BJ$3,$H457/$G457,$H457-SUM($I457:BI457)))","v":0},{"$f":"IF(OR(BK$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BK$3,$H457/$G457,$H457-SUM($I457:BJ457)))","v":0},{"$f":"IF(OR(BL$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BL$3,$H457/$G457,$H457-SUM($I457:BK457)))","v":0},{"$f":"IF(OR(BM$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BM$3,$H457/$G457,$H457-SUM($I457:BL457)))","v":0},{"$f":"IF(OR(BN$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BN$3,$H457/$G457,$H457-SUM($I457:BM457)))","v":0},{"$f":"IF(OR(BO$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BO$3,$H457/$G457,$H457-SUM($I457:BN457)))","v":0},{"$f":"IF(OR(BP$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BP$3,$H457/$G457,$H457-SUM($I457:BO457)))","v":0},{"$f":"IF(OR(BQ$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BQ$3,$H457/$G457,$H457-SUM($I457:BP457)))","v":0},{"$f":"IF(OR(BR$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BR$3,$H457/$G457,$H457-SUM($I457:BQ457)))","v":0},{"$f":"IF(OR(BS$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BS$3,$H457/$G457,$H457-SUM($I457:BR457)))","v":0},{"$f":"IF(OR(BT$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BT$3,$H457/$G457,$H457-SUM($I457:BS457)))","v":0},{"$f":"IF(OR(BU$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BU$3,$H457/$G457,$H457-SUM($I457:BT457)))","v":0},{"$f":"IF(OR(BV$3<=$D457,$G457=\"n/a\"),0,IF(SUM($D457,$G457)>BV$3,$H457/$G457,$H457-SUM($I457:BU457)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,10,{"$f":"AB438","v":0},null,{"$f":"IF(OR(J$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>J$3,$H458/$G458,$H458-SUM($I458:I458)))","v":0},{"$f":"IF(OR(K$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>K$3,$H458/$G458,$H458-SUM($I458:J458)))","v":0},{"$f":"IF(OR(L$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>L$3,$H458/$G458,$H458-SUM($I458:K458)))","v":0},{"$f":"IF(OR(M$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>M$3,$H458/$G458,$H458-SUM($I458:L458)))","v":0},{"$f":"IF(OR(N$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>N$3,$H458/$G458,$H458-SUM($I458:M458)))","v":0},{"$f":"IF(OR(O$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>O$3,$H458/$G458,$H458-SUM($I458:N458)))","v":0},{"$f":"IF(OR(P$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>P$3,$H458/$G458,$H458-SUM($I458:O458)))","v":0},{"$f":"IF(OR(Q$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Q$3,$H458/$G458,$H458-SUM($I458:P458)))","v":0},{"$f":"IF(OR(R$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>R$3,$H458/$G458,$H458-SUM($I458:Q458)))","v":0},{"$f":"IF(OR(S$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>S$3,$H458/$G458,$H458-SUM($I458:R458)))","v":0},{"$f":"IF(OR(T$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>T$3,$H458/$G458,$H458-SUM($I458:S458)))","v":0},{"$f":"IF(OR(U$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>U$3,$H458/$G458,$H458-SUM($I458:T458)))","v":0},{"$f":"IF(OR(V$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>V$3,$H458/$G458,$H458-SUM($I458:U458)))","v":0},{"$f":"IF(OR(W$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>W$3,$H458/$G458,$H458-SUM($I458:V458)))","v":0},{"$f":"IF(OR(X$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>X$3,$H458/$G458,$H458-SUM($I458:W458)))","v":0},{"$f":"IF(OR(Y$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Y$3,$H458/$G458,$H458-SUM($I458:X458)))","v":0},{"$f":"IF(OR(Z$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>Z$3,$H458/$G458,$H458-SUM($I458:Y458)))","v":0},{"$f":"IF(OR(AA$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AA$3,$H458/$G458,$H458-SUM($I458:Z458)))","v":0},{"$f":"IF(OR(AB$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AB$3,$H458/$G458,$H458-SUM($I458:AA458)))","v":0},{"$f":"IF(OR(AC$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AC$3,$H458/$G458,$H458-SUM($I458:AB458)))","v":0},{"$f":"IF(OR(AD$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AD$3,$H458/$G458,$H458-SUM($I458:AC458)))","v":0},{"$f":"IF(OR(AE$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AE$3,$H458/$G458,$H458-SUM($I458:AD458)))","v":0},{"$f":"IF(OR(AF$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AF$3,$H458/$G458,$H458-SUM($I458:AE458)))","v":0},{"$f":"IF(OR(AG$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AG$3,$H458/$G458,$H458-SUM($I458:AF458)))","v":0},{"$f":"IF(OR(AH$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AH$3,$H458/$G458,$H458-SUM($I458:AG458)))","v":0},{"$f":"IF(OR(AI$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AI$3,$H458/$G458,$H458-SUM($I458:AH458)))","v":0},{"$f":"IF(OR(AJ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AJ$3,$H458/$G458,$H458-SUM($I458:AI458)))","v":0},{"$f":"IF(OR(AK$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AK$3,$H458/$G458,$H458-SUM($I458:AJ458)))","v":0},{"$f":"IF(OR(AL$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AL$3,$H458/$G458,$H458-SUM($I458:AK458)))","v":0},{"$f":"IF(OR(AM$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AM$3,$H458/$G458,$H458-SUM($I458:AL458)))","v":0},{"$f":"IF(OR(AN$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AN$3,$H458/$G458,$H458-SUM($I458:AM458)))","v":0},{"$f":"IF(OR(AO$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AO$3,$H458/$G458,$H458-SUM($I458:AN458)))","v":0},{"$f":"IF(OR(AP$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AP$3,$H458/$G458,$H458-SUM($I458:AO458)))","v":0},{"$f":"IF(OR(AQ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AQ$3,$H458/$G458,$H458-SUM($I458:AP458)))","v":0},{"$f":"IF(OR(AR$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AR$3,$H458/$G458,$H458-SUM($I458:AQ458)))","v":0},{"$f":"IF(OR(AS$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AS$3,$H458/$G458,$H458-SUM($I458:AR458)))","v":0},{"$f":"IF(OR(AT$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AT$3,$H458/$G458,$H458-SUM($I458:AS458)))","v":0},{"$f":"IF(OR(AU$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AU$3,$H458/$G458,$H458-SUM($I458:AT458)))","v":0},{"$f":"IF(OR(AV$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AV$3,$H458/$G458,$H458-SUM($I458:AU458)))","v":0},{"$f":"IF(OR(AW$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AW$3,$H458/$G458,$H458-SUM($I458:AV458)))","v":0},{"$f":"IF(OR(AX$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AX$3,$H458/$G458,$H458-SUM($I458:AW458)))","v":0},{"$f":"IF(OR(AY$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AY$3,$H458/$G458,$H458-SUM($I458:AX458)))","v":0},{"$f":"IF(OR(AZ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>AZ$3,$H458/$G458,$H458-SUM($I458:AY458)))","v":0},{"$f":"IF(OR(BA$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BA$3,$H458/$G458,$H458-SUM($I458:AZ458)))","v":0},{"$f":"IF(OR(BB$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BB$3,$H458/$G458,$H458-SUM($I458:BA458)))","v":0},{"$f":"IF(OR(BC$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BC$3,$H458/$G458,$H458-SUM($I458:BB458)))","v":0},{"$f":"IF(OR(BD$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BD$3,$H458/$G458,$H458-SUM($I458:BC458)))","v":0},{"$f":"IF(OR(BE$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BE$3,$H458/$G458,$H458-SUM($I458:BD458)))","v":0},{"$f":"IF(OR(BF$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BF$3,$H458/$G458,$H458-SUM($I458:BE458)))","v":0},{"$f":"IF(OR(BG$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BG$3,$H458/$G458,$H458-SUM($I458:BF458)))","v":0},{"$f":"IF(OR(BH$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BH$3,$H458/$G458,$H458-SUM($I458:BG458)))","v":0},{"$f":"IF(OR(BI$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BI$3,$H458/$G458,$H458-SUM($I458:BH458)))","v":0},{"$f":"IF(OR(BJ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BJ$3,$H458/$G458,$H458-SUM($I458:BI458)))","v":0},{"$f":"IF(OR(BK$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BK$3,$H458/$G458,$H458-SUM($I458:BJ458)))","v":0},{"$f":"IF(OR(BL$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BL$3,$H458/$G458,$H458-SUM($I458:BK458)))","v":0},{"$f":"IF(OR(BM$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BM$3,$H458/$G458,$H458-SUM($I458:BL458)))","v":0},{"$f":"IF(OR(BN$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BN$3,$H458/$G458,$H458-SUM($I458:BM458)))","v":0},{"$f":"IF(OR(BO$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BO$3,$H458/$G458,$H458-SUM($I458:BN458)))","v":0},{"$f":"IF(OR(BP$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BP$3,$H458/$G458,$H458-SUM($I458:BO458)))","v":0},{"$f":"IF(OR(BQ$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BQ$3,$H458/$G458,$H458-SUM($I458:BP458)))","v":0},{"$f":"IF(OR(BR$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BR$3,$H458/$G458,$H458-SUM($I458:BQ458)))","v":0},{"$f":"IF(OR(BS$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BS$3,$H458/$G458,$H458-SUM($I458:BR458)))","v":0},{"$f":"IF(OR(BT$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BT$3,$H458/$G458,$H458-SUM($I458:BS458)))","v":0},{"$f":"IF(OR(BU$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BU$3,$H458/$G458,$H458-SUM($I458:BT458)))","v":0},{"$f":"IF(OR(BV$3<=$D458,$G458=\"n/a\"),0,IF(SUM($D458,$G458)>BV$3,$H458/$G458,$H458-SUM($I458:BU458)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,10,{"$f":"AC438","v":0},null,{"$f":"IF(OR(J$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>J$3,$H459/$G459,$H459-SUM($I459:I459)))","v":0},{"$f":"IF(OR(K$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>K$3,$H459/$G459,$H459-SUM($I459:J459)))","v":0},{"$f":"IF(OR(L$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>L$3,$H459/$G459,$H459-SUM($I459:K459)))","v":0},{"$f":"IF(OR(M$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>M$3,$H459/$G459,$H459-SUM($I459:L459)))","v":0},{"$f":"IF(OR(N$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>N$3,$H459/$G459,$H459-SUM($I459:M459)))","v":0},{"$f":"IF(OR(O$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>O$3,$H459/$G459,$H459-SUM($I459:N459)))","v":0},{"$f":"IF(OR(P$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>P$3,$H459/$G459,$H459-SUM($I459:O459)))","v":0},{"$f":"IF(OR(Q$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Q$3,$H459/$G459,$H459-SUM($I459:P459)))","v":0},{"$f":"IF(OR(R$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>R$3,$H459/$G459,$H459-SUM($I459:Q459)))","v":0},{"$f":"IF(OR(S$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>S$3,$H459/$G459,$H459-SUM($I459:R459)))","v":0},{"$f":"IF(OR(T$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>T$3,$H459/$G459,$H459-SUM($I459:S459)))","v":0},{"$f":"IF(OR(U$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>U$3,$H459/$G459,$H459-SUM($I459:T459)))","v":0},{"$f":"IF(OR(V$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>V$3,$H459/$G459,$H459-SUM($I459:U459)))","v":0},{"$f":"IF(OR(W$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>W$3,$H459/$G459,$H459-SUM($I459:V459)))","v":0},{"$f":"IF(OR(X$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>X$3,$H459/$G459,$H459-SUM($I459:W459)))","v":0},{"$f":"IF(OR(Y$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Y$3,$H459/$G459,$H459-SUM($I459:X459)))","v":0},{"$f":"IF(OR(Z$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>Z$3,$H459/$G459,$H459-SUM($I459:Y459)))","v":0},{"$f":"IF(OR(AA$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AA$3,$H459/$G459,$H459-SUM($I459:Z459)))","v":0},{"$f":"IF(OR(AB$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AB$3,$H459/$G459,$H459-SUM($I459:AA459)))","v":0},{"$f":"IF(OR(AC$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AC$3,$H459/$G459,$H459-SUM($I459:AB459)))","v":0},{"$f":"IF(OR(AD$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AD$3,$H459/$G459,$H459-SUM($I459:AC459)))","v":0},{"$f":"IF(OR(AE$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AE$3,$H459/$G459,$H459-SUM($I459:AD459)))","v":0},{"$f":"IF(OR(AF$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AF$3,$H459/$G459,$H459-SUM($I459:AE459)))","v":0},{"$f":"IF(OR(AG$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AG$3,$H459/$G459,$H459-SUM($I459:AF459)))","v":0},{"$f":"IF(OR(AH$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AH$3,$H459/$G459,$H459-SUM($I459:AG459)))","v":0},{"$f":"IF(OR(AI$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AI$3,$H459/$G459,$H459-SUM($I459:AH459)))","v":0},{"$f":"IF(OR(AJ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AJ$3,$H459/$G459,$H459-SUM($I459:AI459)))","v":0},{"$f":"IF(OR(AK$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AK$3,$H459/$G459,$H459-SUM($I459:AJ459)))","v":0},{"$f":"IF(OR(AL$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AL$3,$H459/$G459,$H459-SUM($I459:AK459)))","v":0},{"$f":"IF(OR(AM$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AM$3,$H459/$G459,$H459-SUM($I459:AL459)))","v":0},{"$f":"IF(OR(AN$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AN$3,$H459/$G459,$H459-SUM($I459:AM459)))","v":0},{"$f":"IF(OR(AO$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AO$3,$H459/$G459,$H459-SUM($I459:AN459)))","v":0},{"$f":"IF(OR(AP$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AP$3,$H459/$G459,$H459-SUM($I459:AO459)))","v":0},{"$f":"IF(OR(AQ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AQ$3,$H459/$G459,$H459-SUM($I459:AP459)))","v":0},{"$f":"IF(OR(AR$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AR$3,$H459/$G459,$H459-SUM($I459:AQ459)))","v":0},{"$f":"IF(OR(AS$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AS$3,$H459/$G459,$H459-SUM($I459:AR459)))","v":0},{"$f":"IF(OR(AT$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AT$3,$H459/$G459,$H459-SUM($I459:AS459)))","v":0},{"$f":"IF(OR(AU$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AU$3,$H459/$G459,$H459-SUM($I459:AT459)))","v":0},{"$f":"IF(OR(AV$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AV$3,$H459/$G459,$H459-SUM($I459:AU459)))","v":0},{"$f":"IF(OR(AW$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AW$3,$H459/$G459,$H459-SUM($I459:AV459)))","v":0},{"$f":"IF(OR(AX$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AX$3,$H459/$G459,$H459-SUM($I459:AW459)))","v":0},{"$f":"IF(OR(AY$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AY$3,$H459/$G459,$H459-SUM($I459:AX459)))","v":0},{"$f":"IF(OR(AZ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>AZ$3,$H459/$G459,$H459-SUM($I459:AY459)))","v":0},{"$f":"IF(OR(BA$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BA$3,$H459/$G459,$H459-SUM($I459:AZ459)))","v":0},{"$f":"IF(OR(BB$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BB$3,$H459/$G459,$H459-SUM($I459:BA459)))","v":0},{"$f":"IF(OR(BC$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BC$3,$H459/$G459,$H459-SUM($I459:BB459)))","v":0},{"$f":"IF(OR(BD$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BD$3,$H459/$G459,$H459-SUM($I459:BC459)))","v":0},{"$f":"IF(OR(BE$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BE$3,$H459/$G459,$H459-SUM($I459:BD459)))","v":0},{"$f":"IF(OR(BF$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BF$3,$H459/$G459,$H459-SUM($I459:BE459)))","v":0},{"$f":"IF(OR(BG$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BG$3,$H459/$G459,$H459-SUM($I459:BF459)))","v":0},{"$f":"IF(OR(BH$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BH$3,$H459/$G459,$H459-SUM($I459:BG459)))","v":0},{"$f":"IF(OR(BI$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BI$3,$H459/$G459,$H459-SUM($I459:BH459)))","v":0},{"$f":"IF(OR(BJ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BJ$3,$H459/$G459,$H459-SUM($I459:BI459)))","v":0},{"$f":"IF(OR(BK$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BK$3,$H459/$G459,$H459-SUM($I459:BJ459)))","v":0},{"$f":"IF(OR(BL$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BL$3,$H459/$G459,$H459-SUM($I459:BK459)))","v":0},{"$f":"IF(OR(BM$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BM$3,$H459/$G459,$H459-SUM($I459:BL459)))","v":0},{"$f":"IF(OR(BN$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BN$3,$H459/$G459,$H459-SUM($I459:BM459)))","v":0},{"$f":"IF(OR(BO$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BO$3,$H459/$G459,$H459-SUM($I459:BN459)))","v":0},{"$f":"IF(OR(BP$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BP$3,$H459/$G459,$H459-SUM($I459:BO459)))","v":0},{"$f":"IF(OR(BQ$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BQ$3,$H459/$G459,$H459-SUM($I459:BP459)))","v":0},{"$f":"IF(OR(BR$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BR$3,$H459/$G459,$H459-SUM($I459:BQ459)))","v":0},{"$f":"IF(OR(BS$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BS$3,$H459/$G459,$H459-SUM($I459:BR459)))","v":0},{"$f":"IF(OR(BT$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BT$3,$H459/$G459,$H459-SUM($I459:BS459)))","v":0},{"$f":"IF(OR(BU$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BU$3,$H459/$G459,$H459-SUM($I459:BT459)))","v":0},{"$f":"IF(OR(BV$3<=$D459,$G459=\"n/a\"),0,IF(SUM($D459,$G459)>BV$3,$H459/$G459,$H459-SUM($I459:BU459)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,10,{"$f":"AD438","v":0},null,{"$f":"IF(OR(J$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>J$3,$H460/$G460,$H460-SUM($I460:I460)))","v":0},{"$f":"IF(OR(K$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>K$3,$H460/$G460,$H460-SUM($I460:J460)))","v":0},{"$f":"IF(OR(L$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>L$3,$H460/$G460,$H460-SUM($I460:K460)))","v":0},{"$f":"IF(OR(M$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>M$3,$H460/$G460,$H460-SUM($I460:L460)))","v":0},{"$f":"IF(OR(N$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>N$3,$H460/$G460,$H460-SUM($I460:M460)))","v":0},{"$f":"IF(OR(O$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>O$3,$H460/$G460,$H460-SUM($I460:N460)))","v":0},{"$f":"IF(OR(P$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>P$3,$H460/$G460,$H460-SUM($I460:O460)))","v":0},{"$f":"IF(OR(Q$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Q$3,$H460/$G460,$H460-SUM($I460:P460)))","v":0},{"$f":"IF(OR(R$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>R$3,$H460/$G460,$H460-SUM($I460:Q460)))","v":0},{"$f":"IF(OR(S$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>S$3,$H460/$G460,$H460-SUM($I460:R460)))","v":0},{"$f":"IF(OR(T$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>T$3,$H460/$G460,$H460-SUM($I460:S460)))","v":0},{"$f":"IF(OR(U$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>U$3,$H460/$G460,$H460-SUM($I460:T460)))","v":0},{"$f":"IF(OR(V$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>V$3,$H460/$G460,$H460-SUM($I460:U460)))","v":0},{"$f":"IF(OR(W$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>W$3,$H460/$G460,$H460-SUM($I460:V460)))","v":0},{"$f":"IF(OR(X$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>X$3,$H460/$G460,$H460-SUM($I460:W460)))","v":0},{"$f":"IF(OR(Y$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Y$3,$H460/$G460,$H460-SUM($I460:X460)))","v":0},{"$f":"IF(OR(Z$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>Z$3,$H460/$G460,$H460-SUM($I460:Y460)))","v":0},{"$f":"IF(OR(AA$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AA$3,$H460/$G460,$H460-SUM($I460:Z460)))","v":0},{"$f":"IF(OR(AB$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AB$3,$H460/$G460,$H460-SUM($I460:AA460)))","v":0},{"$f":"IF(OR(AC$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AC$3,$H460/$G460,$H460-SUM($I460:AB460)))","v":0},{"$f":"IF(OR(AD$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AD$3,$H460/$G460,$H460-SUM($I460:AC460)))","v":0},{"$f":"IF(OR(AE$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AE$3,$H460/$G460,$H460-SUM($I460:AD460)))","v":0},{"$f":"IF(OR(AF$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AF$3,$H460/$G460,$H460-SUM($I460:AE460)))","v":0},{"$f":"IF(OR(AG$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AG$3,$H460/$G460,$H460-SUM($I460:AF460)))","v":0},{"$f":"IF(OR(AH$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AH$3,$H460/$G460,$H460-SUM($I460:AG460)))","v":0},{"$f":"IF(OR(AI$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AI$3,$H460/$G460,$H460-SUM($I460:AH460)))","v":0},{"$f":"IF(OR(AJ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AJ$3,$H460/$G460,$H460-SUM($I460:AI460)))","v":0},{"$f":"IF(OR(AK$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AK$3,$H460/$G460,$H460-SUM($I460:AJ460)))","v":0},{"$f":"IF(OR(AL$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AL$3,$H460/$G460,$H460-SUM($I460:AK460)))","v":0},{"$f":"IF(OR(AM$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AM$3,$H460/$G460,$H460-SUM($I460:AL460)))","v":0},{"$f":"IF(OR(AN$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AN$3,$H460/$G460,$H460-SUM($I460:AM460)))","v":0},{"$f":"IF(OR(AO$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AO$3,$H460/$G460,$H460-SUM($I460:AN460)))","v":0},{"$f":"IF(OR(AP$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AP$3,$H460/$G460,$H460-SUM($I460:AO460)))","v":0},{"$f":"IF(OR(AQ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AQ$3,$H460/$G460,$H460-SUM($I460:AP460)))","v":0},{"$f":"IF(OR(AR$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AR$3,$H460/$G460,$H460-SUM($I460:AQ460)))","v":0},{"$f":"IF(OR(AS$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AS$3,$H460/$G460,$H460-SUM($I460:AR460)))","v":0},{"$f":"IF(OR(AT$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AT$3,$H460/$G460,$H460-SUM($I460:AS460)))","v":0},{"$f":"IF(OR(AU$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AU$3,$H460/$G460,$H460-SUM($I460:AT460)))","v":0},{"$f":"IF(OR(AV$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AV$3,$H460/$G460,$H460-SUM($I460:AU460)))","v":0},{"$f":"IF(OR(AW$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AW$3,$H460/$G460,$H460-SUM($I460:AV460)))","v":0},{"$f":"IF(OR(AX$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AX$3,$H460/$G460,$H460-SUM($I460:AW460)))","v":0},{"$f":"IF(OR(AY$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AY$3,$H460/$G460,$H460-SUM($I460:AX460)))","v":0},{"$f":"IF(OR(AZ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>AZ$3,$H460/$G460,$H460-SUM($I460:AY460)))","v":0},{"$f":"IF(OR(BA$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BA$3,$H460/$G460,$H460-SUM($I460:AZ460)))","v":0},{"$f":"IF(OR(BB$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BB$3,$H460/$G460,$H460-SUM($I460:BA460)))","v":0},{"$f":"IF(OR(BC$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BC$3,$H460/$G460,$H460-SUM($I460:BB460)))","v":0},{"$f":"IF(OR(BD$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BD$3,$H460/$G460,$H460-SUM($I460:BC460)))","v":0},{"$f":"IF(OR(BE$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BE$3,$H460/$G460,$H460-SUM($I460:BD460)))","v":0},{"$f":"IF(OR(BF$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BF$3,$H460/$G460,$H460-SUM($I460:BE460)))","v":0},{"$f":"IF(OR(BG$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BG$3,$H460/$G460,$H460-SUM($I460:BF460)))","v":0},{"$f":"IF(OR(BH$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BH$3,$H460/$G460,$H460-SUM($I460:BG460)))","v":0},{"$f":"IF(OR(BI$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BI$3,$H460/$G460,$H460-SUM($I460:BH460)))","v":0},{"$f":"IF(OR(BJ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BJ$3,$H460/$G460,$H460-SUM($I460:BI460)))","v":0},{"$f":"IF(OR(BK$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BK$3,$H460/$G460,$H460-SUM($I460:BJ460)))","v":0},{"$f":"IF(OR(BL$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BL$3,$H460/$G460,$H460-SUM($I460:BK460)))","v":0},{"$f":"IF(OR(BM$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BM$3,$H460/$G460,$H460-SUM($I460:BL460)))","v":0},{"$f":"IF(OR(BN$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BN$3,$H460/$G460,$H460-SUM($I460:BM460)))","v":0},{"$f":"IF(OR(BO$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BO$3,$H460/$G460,$H460-SUM($I460:BN460)))","v":0},{"$f":"IF(OR(BP$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BP$3,$H460/$G460,$H460-SUM($I460:BO460)))","v":0},{"$f":"IF(OR(BQ$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BQ$3,$H460/$G460,$H460-SUM($I460:BP460)))","v":0},{"$f":"IF(OR(BR$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BR$3,$H460/$G460,$H460-SUM($I460:BQ460)))","v":0},{"$f":"IF(OR(BS$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BS$3,$H460/$G460,$H460-SUM($I460:BR460)))","v":0},{"$f":"IF(OR(BT$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BT$3,$H460/$G460,$H460-SUM($I460:BS460)))","v":0},{"$f":"IF(OR(BU$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BU$3,$H460/$G460,$H460-SUM($I460:BT460)))","v":0},{"$f":"IF(OR(BV$3<=$D460,$G460=\"n/a\"),0,IF(SUM($D460,$G460)>BV$3,$H460/$G460,$H460-SUM($I460:BU460)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,10,{"$f":"AE438","v":0},null,{"$f":"IF(OR(J$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>J$3,$H461/$G461,$H461-SUM($I461:I461)))","v":0},{"$f":"IF(OR(K$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>K$3,$H461/$G461,$H461-SUM($I461:J461)))","v":0},{"$f":"IF(OR(L$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>L$3,$H461/$G461,$H461-SUM($I461:K461)))","v":0},{"$f":"IF(OR(M$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>M$3,$H461/$G461,$H461-SUM($I461:L461)))","v":0},{"$f":"IF(OR(N$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>N$3,$H461/$G461,$H461-SUM($I461:M461)))","v":0},{"$f":"IF(OR(O$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>O$3,$H461/$G461,$H461-SUM($I461:N461)))","v":0},{"$f":"IF(OR(P$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>P$3,$H461/$G461,$H461-SUM($I461:O461)))","v":0},{"$f":"IF(OR(Q$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Q$3,$H461/$G461,$H461-SUM($I461:P461)))","v":0},{"$f":"IF(OR(R$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>R$3,$H461/$G461,$H461-SUM($I461:Q461)))","v":0},{"$f":"IF(OR(S$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>S$3,$H461/$G461,$H461-SUM($I461:R461)))","v":0},{"$f":"IF(OR(T$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>T$3,$H461/$G461,$H461-SUM($I461:S461)))","v":0},{"$f":"IF(OR(U$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>U$3,$H461/$G461,$H461-SUM($I461:T461)))","v":0},{"$f":"IF(OR(V$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>V$3,$H461/$G461,$H461-SUM($I461:U461)))","v":0},{"$f":"IF(OR(W$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>W$3,$H461/$G461,$H461-SUM($I461:V461)))","v":0},{"$f":"IF(OR(X$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>X$3,$H461/$G461,$H461-SUM($I461:W461)))","v":0},{"$f":"IF(OR(Y$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Y$3,$H461/$G461,$H461-SUM($I461:X461)))","v":0},{"$f":"IF(OR(Z$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>Z$3,$H461/$G461,$H461-SUM($I461:Y461)))","v":0},{"$f":"IF(OR(AA$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AA$3,$H461/$G461,$H461-SUM($I461:Z461)))","v":0},{"$f":"IF(OR(AB$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AB$3,$H461/$G461,$H461-SUM($I461:AA461)))","v":0},{"$f":"IF(OR(AC$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AC$3,$H461/$G461,$H461-SUM($I461:AB461)))","v":0},{"$f":"IF(OR(AD$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AD$3,$H461/$G461,$H461-SUM($I461:AC461)))","v":0},{"$f":"IF(OR(AE$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AE$3,$H461/$G461,$H461-SUM($I461:AD461)))","v":0},{"$f":"IF(OR(AF$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AF$3,$H461/$G461,$H461-SUM($I461:AE461)))","v":0},{"$f":"IF(OR(AG$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AG$3,$H461/$G461,$H461-SUM($I461:AF461)))","v":0},{"$f":"IF(OR(AH$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AH$3,$H461/$G461,$H461-SUM($I461:AG461)))","v":0},{"$f":"IF(OR(AI$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AI$3,$H461/$G461,$H461-SUM($I461:AH461)))","v":0},{"$f":"IF(OR(AJ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AJ$3,$H461/$G461,$H461-SUM($I461:AI461)))","v":0},{"$f":"IF(OR(AK$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AK$3,$H461/$G461,$H461-SUM($I461:AJ461)))","v":0},{"$f":"IF(OR(AL$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AL$3,$H461/$G461,$H461-SUM($I461:AK461)))","v":0},{"$f":"IF(OR(AM$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AM$3,$H461/$G461,$H461-SUM($I461:AL461)))","v":0},{"$f":"IF(OR(AN$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AN$3,$H461/$G461,$H461-SUM($I461:AM461)))","v":0},{"$f":"IF(OR(AO$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AO$3,$H461/$G461,$H461-SUM($I461:AN461)))","v":0},{"$f":"IF(OR(AP$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AP$3,$H461/$G461,$H461-SUM($I461:AO461)))","v":0},{"$f":"IF(OR(AQ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AQ$3,$H461/$G461,$H461-SUM($I461:AP461)))","v":0},{"$f":"IF(OR(AR$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AR$3,$H461/$G461,$H461-SUM($I461:AQ461)))","v":0},{"$f":"IF(OR(AS$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AS$3,$H461/$G461,$H461-SUM($I461:AR461)))","v":0},{"$f":"IF(OR(AT$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AT$3,$H461/$G461,$H461-SUM($I461:AS461)))","v":0},{"$f":"IF(OR(AU$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AU$3,$H461/$G461,$H461-SUM($I461:AT461)))","v":0},{"$f":"IF(OR(AV$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AV$3,$H461/$G461,$H461-SUM($I461:AU461)))","v":0},{"$f":"IF(OR(AW$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AW$3,$H461/$G461,$H461-SUM($I461:AV461)))","v":0},{"$f":"IF(OR(AX$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AX$3,$H461/$G461,$H461-SUM($I461:AW461)))","v":0},{"$f":"IF(OR(AY$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AY$3,$H461/$G461,$H461-SUM($I461:AX461)))","v":0},{"$f":"IF(OR(AZ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>AZ$3,$H461/$G461,$H461-SUM($I461:AY461)))","v":0},{"$f":"IF(OR(BA$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BA$3,$H461/$G461,$H461-SUM($I461:AZ461)))","v":0},{"$f":"IF(OR(BB$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BB$3,$H461/$G461,$H461-SUM($I461:BA461)))","v":0},{"$f":"IF(OR(BC$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BC$3,$H461/$G461,$H461-SUM($I461:BB461)))","v":0},{"$f":"IF(OR(BD$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BD$3,$H461/$G461,$H461-SUM($I461:BC461)))","v":0},{"$f":"IF(OR(BE$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BE$3,$H461/$G461,$H461-SUM($I461:BD461)))","v":0},{"$f":"IF(OR(BF$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BF$3,$H461/$G461,$H461-SUM($I461:BE461)))","v":0},{"$f":"IF(OR(BG$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BG$3,$H461/$G461,$H461-SUM($I461:BF461)))","v":0},{"$f":"IF(OR(BH$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BH$3,$H461/$G461,$H461-SUM($I461:BG461)))","v":0},{"$f":"IF(OR(BI$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BI$3,$H461/$G461,$H461-SUM($I461:BH461)))","v":0},{"$f":"IF(OR(BJ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BJ$3,$H461/$G461,$H461-SUM($I461:BI461)))","v":0},{"$f":"IF(OR(BK$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BK$3,$H461/$G461,$H461-SUM($I461:BJ461)))","v":0},{"$f":"IF(OR(BL$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BL$3,$H461/$G461,$H461-SUM($I461:BK461)))","v":0},{"$f":"IF(OR(BM$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BM$3,$H461/$G461,$H461-SUM($I461:BL461)))","v":0},{"$f":"IF(OR(BN$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BN$3,$H461/$G461,$H461-SUM($I461:BM461)))","v":0},{"$f":"IF(OR(BO$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BO$3,$H461/$G461,$H461-SUM($I461:BN461)))","v":0},{"$f":"IF(OR(BP$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BP$3,$H461/$G461,$H461-SUM($I461:BO461)))","v":0},{"$f":"IF(OR(BQ$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BQ$3,$H461/$G461,$H461-SUM($I461:BP461)))","v":0},{"$f":"IF(OR(BR$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BR$3,$H461/$G461,$H461-SUM($I461:BQ461)))","v":0},{"$f":"IF(OR(BS$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BS$3,$H461/$G461,$H461-SUM($I461:BR461)))","v":0},{"$f":"IF(OR(BT$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BT$3,$H461/$G461,$H461-SUM($I461:BS461)))","v":0},{"$f":"IF(OR(BU$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BU$3,$H461/$G461,$H461-SUM($I461:BT461)))","v":0},{"$f":"IF(OR(BV$3<=$D461,$G461=\"n/a\"),0,IF(SUM($D461,$G461)>BV$3,$H461/$G461,$H461-SUM($I461:BU461)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,10,{"$f":"AF438","v":0},null,{"$f":"IF(OR(J$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>J$3,$H462/$G462,$H462-SUM($I462:I462)))","v":0},{"$f":"IF(OR(K$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>K$3,$H462/$G462,$H462-SUM($I462:J462)))","v":0},{"$f":"IF(OR(L$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>L$3,$H462/$G462,$H462-SUM($I462:K462)))","v":0},{"$f":"IF(OR(M$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>M$3,$H462/$G462,$H462-SUM($I462:L462)))","v":0},{"$f":"IF(OR(N$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>N$3,$H462/$G462,$H462-SUM($I462:M462)))","v":0},{"$f":"IF(OR(O$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>O$3,$H462/$G462,$H462-SUM($I462:N462)))","v":0},{"$f":"IF(OR(P$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>P$3,$H462/$G462,$H462-SUM($I462:O462)))","v":0},{"$f":"IF(OR(Q$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Q$3,$H462/$G462,$H462-SUM($I462:P462)))","v":0},{"$f":"IF(OR(R$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>R$3,$H462/$G462,$H462-SUM($I462:Q462)))","v":0},{"$f":"IF(OR(S$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>S$3,$H462/$G462,$H462-SUM($I462:R462)))","v":0},{"$f":"IF(OR(T$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>T$3,$H462/$G462,$H462-SUM($I462:S462)))","v":0},{"$f":"IF(OR(U$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>U$3,$H462/$G462,$H462-SUM($I462:T462)))","v":0},{"$f":"IF(OR(V$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>V$3,$H462/$G462,$H462-SUM($I462:U462)))","v":0},{"$f":"IF(OR(W$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>W$3,$H462/$G462,$H462-SUM($I462:V462)))","v":0},{"$f":"IF(OR(X$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>X$3,$H462/$G462,$H462-SUM($I462:W462)))","v":0},{"$f":"IF(OR(Y$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Y$3,$H462/$G462,$H462-SUM($I462:X462)))","v":0},{"$f":"IF(OR(Z$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>Z$3,$H462/$G462,$H462-SUM($I462:Y462)))","v":0},{"$f":"IF(OR(AA$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AA$3,$H462/$G462,$H462-SUM($I462:Z462)))","v":0},{"$f":"IF(OR(AB$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AB$3,$H462/$G462,$H462-SUM($I462:AA462)))","v":0},{"$f":"IF(OR(AC$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AC$3,$H462/$G462,$H462-SUM($I462:AB462)))","v":0},{"$f":"IF(OR(AD$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AD$3,$H462/$G462,$H462-SUM($I462:AC462)))","v":0},{"$f":"IF(OR(AE$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AE$3,$H462/$G462,$H462-SUM($I462:AD462)))","v":0},{"$f":"IF(OR(AF$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AF$3,$H462/$G462,$H462-SUM($I462:AE462)))","v":0},{"$f":"IF(OR(AG$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AG$3,$H462/$G462,$H462-SUM($I462:AF462)))","v":0},{"$f":"IF(OR(AH$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AH$3,$H462/$G462,$H462-SUM($I462:AG462)))","v":0},{"$f":"IF(OR(AI$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AI$3,$H462/$G462,$H462-SUM($I462:AH462)))","v":0},{"$f":"IF(OR(AJ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AJ$3,$H462/$G462,$H462-SUM($I462:AI462)))","v":0},{"$f":"IF(OR(AK$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AK$3,$H462/$G462,$H462-SUM($I462:AJ462)))","v":0},{"$f":"IF(OR(AL$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AL$3,$H462/$G462,$H462-SUM($I462:AK462)))","v":0},{"$f":"IF(OR(AM$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AM$3,$H462/$G462,$H462-SUM($I462:AL462)))","v":0},{"$f":"IF(OR(AN$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AN$3,$H462/$G462,$H462-SUM($I462:AM462)))","v":0},{"$f":"IF(OR(AO$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AO$3,$H462/$G462,$H462-SUM($I462:AN462)))","v":0},{"$f":"IF(OR(AP$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AP$3,$H462/$G462,$H462-SUM($I462:AO462)))","v":0},{"$f":"IF(OR(AQ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AQ$3,$H462/$G462,$H462-SUM($I462:AP462)))","v":0},{"$f":"IF(OR(AR$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AR$3,$H462/$G462,$H462-SUM($I462:AQ462)))","v":0},{"$f":"IF(OR(AS$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AS$3,$H462/$G462,$H462-SUM($I462:AR462)))","v":0},{"$f":"IF(OR(AT$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AT$3,$H462/$G462,$H462-SUM($I462:AS462)))","v":0},{"$f":"IF(OR(AU$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AU$3,$H462/$G462,$H462-SUM($I462:AT462)))","v":0},{"$f":"IF(OR(AV$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AV$3,$H462/$G462,$H462-SUM($I462:AU462)))","v":0},{"$f":"IF(OR(AW$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AW$3,$H462/$G462,$H462-SUM($I462:AV462)))","v":0},{"$f":"IF(OR(AX$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AX$3,$H462/$G462,$H462-SUM($I462:AW462)))","v":0},{"$f":"IF(OR(AY$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AY$3,$H462/$G462,$H462-SUM($I462:AX462)))","v":0},{"$f":"IF(OR(AZ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>AZ$3,$H462/$G462,$H462-SUM($I462:AY462)))","v":0},{"$f":"IF(OR(BA$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BA$3,$H462/$G462,$H462-SUM($I462:AZ462)))","v":0},{"$f":"IF(OR(BB$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BB$3,$H462/$G462,$H462-SUM($I462:BA462)))","v":0},{"$f":"IF(OR(BC$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BC$3,$H462/$G462,$H462-SUM($I462:BB462)))","v":0},{"$f":"IF(OR(BD$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BD$3,$H462/$G462,$H462-SUM($I462:BC462)))","v":0},{"$f":"IF(OR(BE$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BE$3,$H462/$G462,$H462-SUM($I462:BD462)))","v":0},{"$f":"IF(OR(BF$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BF$3,$H462/$G462,$H462-SUM($I462:BE462)))","v":0},{"$f":"IF(OR(BG$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BG$3,$H462/$G462,$H462-SUM($I462:BF462)))","v":0},{"$f":"IF(OR(BH$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BH$3,$H462/$G462,$H462-SUM($I462:BG462)))","v":0},{"$f":"IF(OR(BI$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BI$3,$H462/$G462,$H462-SUM($I462:BH462)))","v":0},{"$f":"IF(OR(BJ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BJ$3,$H462/$G462,$H462-SUM($I462:BI462)))","v":0},{"$f":"IF(OR(BK$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BK$3,$H462/$G462,$H462-SUM($I462:BJ462)))","v":0},{"$f":"IF(OR(BL$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BL$3,$H462/$G462,$H462-SUM($I462:BK462)))","v":0},{"$f":"IF(OR(BM$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BM$3,$H462/$G462,$H462-SUM($I462:BL462)))","v":0},{"$f":"IF(OR(BN$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BN$3,$H462/$G462,$H462-SUM($I462:BM462)))","v":0},{"$f":"IF(OR(BO$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BO$3,$H462/$G462,$H462-SUM($I462:BN462)))","v":0},{"$f":"IF(OR(BP$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BP$3,$H462/$G462,$H462-SUM($I462:BO462)))","v":0},{"$f":"IF(OR(BQ$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BQ$3,$H462/$G462,$H462-SUM($I462:BP462)))","v":0},{"$f":"IF(OR(BR$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BR$3,$H462/$G462,$H462-SUM($I462:BQ462)))","v":0},{"$f":"IF(OR(BS$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BS$3,$H462/$G462,$H462-SUM($I462:BR462)))","v":0},{"$f":"IF(OR(BT$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BT$3,$H462/$G462,$H462-SUM($I462:BS462)))","v":0},{"$f":"IF(OR(BU$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BU$3,$H462/$G462,$H462-SUM($I462:BT462)))","v":0},{"$f":"IF(OR(BV$3<=$D462,$G462=\"n/a\"),0,IF(SUM($D462,$G462)>BV$3,$H462/$G462,$H462-SUM($I462:BU462)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,10,{"$f":"AG438","v":0},null,{"$f":"IF(OR(J$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>J$3,$H463/$G463,$H463-SUM($I463:I463)))","v":0},{"$f":"IF(OR(K$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>K$3,$H463/$G463,$H463-SUM($I463:J463)))","v":0},{"$f":"IF(OR(L$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>L$3,$H463/$G463,$H463-SUM($I463:K463)))","v":0},{"$f":"IF(OR(M$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>M$3,$H463/$G463,$H463-SUM($I463:L463)))","v":0},{"$f":"IF(OR(N$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>N$3,$H463/$G463,$H463-SUM($I463:M463)))","v":0},{"$f":"IF(OR(O$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>O$3,$H463/$G463,$H463-SUM($I463:N463)))","v":0},{"$f":"IF(OR(P$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>P$3,$H463/$G463,$H463-SUM($I463:O463)))","v":0},{"$f":"IF(OR(Q$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Q$3,$H463/$G463,$H463-SUM($I463:P463)))","v":0},{"$f":"IF(OR(R$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>R$3,$H463/$G463,$H463-SUM($I463:Q463)))","v":0},{"$f":"IF(OR(S$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>S$3,$H463/$G463,$H463-SUM($I463:R463)))","v":0},{"$f":"IF(OR(T$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>T$3,$H463/$G463,$H463-SUM($I463:S463)))","v":0},{"$f":"IF(OR(U$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>U$3,$H463/$G463,$H463-SUM($I463:T463)))","v":0},{"$f":"IF(OR(V$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>V$3,$H463/$G463,$H463-SUM($I463:U463)))","v":0},{"$f":"IF(OR(W$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>W$3,$H463/$G463,$H463-SUM($I463:V463)))","v":0},{"$f":"IF(OR(X$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>X$3,$H463/$G463,$H463-SUM($I463:W463)))","v":0},{"$f":"IF(OR(Y$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Y$3,$H463/$G463,$H463-SUM($I463:X463)))","v":0},{"$f":"IF(OR(Z$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>Z$3,$H463/$G463,$H463-SUM($I463:Y463)))","v":0},{"$f":"IF(OR(AA$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AA$3,$H463/$G463,$H463-SUM($I463:Z463)))","v":0},{"$f":"IF(OR(AB$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AB$3,$H463/$G463,$H463-SUM($I463:AA463)))","v":0},{"$f":"IF(OR(AC$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AC$3,$H463/$G463,$H463-SUM($I463:AB463)))","v":0},{"$f":"IF(OR(AD$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AD$3,$H463/$G463,$H463-SUM($I463:AC463)))","v":0},{"$f":"IF(OR(AE$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AE$3,$H463/$G463,$H463-SUM($I463:AD463)))","v":0},{"$f":"IF(OR(AF$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AF$3,$H463/$G463,$H463-SUM($I463:AE463)))","v":0},{"$f":"IF(OR(AG$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AG$3,$H463/$G463,$H463-SUM($I463:AF463)))","v":0},{"$f":"IF(OR(AH$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AH$3,$H463/$G463,$H463-SUM($I463:AG463)))","v":0},{"$f":"IF(OR(AI$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AI$3,$H463/$G463,$H463-SUM($I463:AH463)))","v":0},{"$f":"IF(OR(AJ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AJ$3,$H463/$G463,$H463-SUM($I463:AI463)))","v":0},{"$f":"IF(OR(AK$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AK$3,$H463/$G463,$H463-SUM($I463:AJ463)))","v":0},{"$f":"IF(OR(AL$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AL$3,$H463/$G463,$H463-SUM($I463:AK463)))","v":0},{"$f":"IF(OR(AM$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AM$3,$H463/$G463,$H463-SUM($I463:AL463)))","v":0},{"$f":"IF(OR(AN$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AN$3,$H463/$G463,$H463-SUM($I463:AM463)))","v":0},{"$f":"IF(OR(AO$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AO$3,$H463/$G463,$H463-SUM($I463:AN463)))","v":0},{"$f":"IF(OR(AP$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AP$3,$H463/$G463,$H463-SUM($I463:AO463)))","v":0},{"$f":"IF(OR(AQ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AQ$3,$H463/$G463,$H463-SUM($I463:AP463)))","v":0},{"$f":"IF(OR(AR$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AR$3,$H463/$G463,$H463-SUM($I463:AQ463)))","v":0},{"$f":"IF(OR(AS$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AS$3,$H463/$G463,$H463-SUM($I463:AR463)))","v":0},{"$f":"IF(OR(AT$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AT$3,$H463/$G463,$H463-SUM($I463:AS463)))","v":0},{"$f":"IF(OR(AU$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AU$3,$H463/$G463,$H463-SUM($I463:AT463)))","v":0},{"$f":"IF(OR(AV$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AV$3,$H463/$G463,$H463-SUM($I463:AU463)))","v":0},{"$f":"IF(OR(AW$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AW$3,$H463/$G463,$H463-SUM($I463:AV463)))","v":0},{"$f":"IF(OR(AX$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AX$3,$H463/$G463,$H463-SUM($I463:AW463)))","v":0},{"$f":"IF(OR(AY$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AY$3,$H463/$G463,$H463-SUM($I463:AX463)))","v":0},{"$f":"IF(OR(AZ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>AZ$3,$H463/$G463,$H463-SUM($I463:AY463)))","v":0},{"$f":"IF(OR(BA$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BA$3,$H463/$G463,$H463-SUM($I463:AZ463)))","v":0},{"$f":"IF(OR(BB$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BB$3,$H463/$G463,$H463-SUM($I463:BA463)))","v":0},{"$f":"IF(OR(BC$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BC$3,$H463/$G463,$H463-SUM($I463:BB463)))","v":0},{"$f":"IF(OR(BD$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BD$3,$H463/$G463,$H463-SUM($I463:BC463)))","v":0},{"$f":"IF(OR(BE$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BE$3,$H463/$G463,$H463-SUM($I463:BD463)))","v":0},{"$f":"IF(OR(BF$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BF$3,$H463/$G463,$H463-SUM($I463:BE463)))","v":0},{"$f":"IF(OR(BG$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BG$3,$H463/$G463,$H463-SUM($I463:BF463)))","v":0},{"$f":"IF(OR(BH$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BH$3,$H463/$G463,$H463-SUM($I463:BG463)))","v":0},{"$f":"IF(OR(BI$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BI$3,$H463/$G463,$H463-SUM($I463:BH463)))","v":0},{"$f":"IF(OR(BJ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BJ$3,$H463/$G463,$H463-SUM($I463:BI463)))","v":0},{"$f":"IF(OR(BK$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BK$3,$H463/$G463,$H463-SUM($I463:BJ463)))","v":0},{"$f":"IF(OR(BL$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BL$3,$H463/$G463,$H463-SUM($I463:BK463)))","v":0},{"$f":"IF(OR(BM$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BM$3,$H463/$G463,$H463-SUM($I463:BL463)))","v":0},{"$f":"IF(OR(BN$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BN$3,$H463/$G463,$H463-SUM($I463:BM463)))","v":0},{"$f":"IF(OR(BO$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BO$3,$H463/$G463,$H463-SUM($I463:BN463)))","v":0},{"$f":"IF(OR(BP$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BP$3,$H463/$G463,$H463-SUM($I463:BO463)))","v":0},{"$f":"IF(OR(BQ$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BQ$3,$H463/$G463,$H463-SUM($I463:BP463)))","v":0},{"$f":"IF(OR(BR$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BR$3,$H463/$G463,$H463-SUM($I463:BQ463)))","v":0},{"$f":"IF(OR(BS$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BS$3,$H463/$G463,$H463-SUM($I463:BR463)))","v":0},{"$f":"IF(OR(BT$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BT$3,$H463/$G463,$H463-SUM($I463:BS463)))","v":0},{"$f":"IF(OR(BU$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BU$3,$H463/$G463,$H463-SUM($I463:BT463)))","v":0},{"$f":"IF(OR(BV$3<=$D463,$G463=\"n/a\"),0,IF(SUM($D463,$G463)>BV$3,$H463/$G463,$H463-SUM($I463:BU463)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,10,{"$f":"AH438","v":0},null,{"$f":"IF(OR(J$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>J$3,$H464/$G464,$H464-SUM($I464:I464)))","v":0},{"$f":"IF(OR(K$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>K$3,$H464/$G464,$H464-SUM($I464:J464)))","v":0},{"$f":"IF(OR(L$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>L$3,$H464/$G464,$H464-SUM($I464:K464)))","v":0},{"$f":"IF(OR(M$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>M$3,$H464/$G464,$H464-SUM($I464:L464)))","v":0},{"$f":"IF(OR(N$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>N$3,$H464/$G464,$H464-SUM($I464:M464)))","v":0},{"$f":"IF(OR(O$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>O$3,$H464/$G464,$H464-SUM($I464:N464)))","v":0},{"$f":"IF(OR(P$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>P$3,$H464/$G464,$H464-SUM($I464:O464)))","v":0},{"$f":"IF(OR(Q$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Q$3,$H464/$G464,$H464-SUM($I464:P464)))","v":0},{"$f":"IF(OR(R$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>R$3,$H464/$G464,$H464-SUM($I464:Q464)))","v":0},{"$f":"IF(OR(S$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>S$3,$H464/$G464,$H464-SUM($I464:R464)))","v":0},{"$f":"IF(OR(T$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>T$3,$H464/$G464,$H464-SUM($I464:S464)))","v":0},{"$f":"IF(OR(U$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>U$3,$H464/$G464,$H464-SUM($I464:T464)))","v":0},{"$f":"IF(OR(V$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>V$3,$H464/$G464,$H464-SUM($I464:U464)))","v":0},{"$f":"IF(OR(W$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>W$3,$H464/$G464,$H464-SUM($I464:V464)))","v":0},{"$f":"IF(OR(X$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>X$3,$H464/$G464,$H464-SUM($I464:W464)))","v":0},{"$f":"IF(OR(Y$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Y$3,$H464/$G464,$H464-SUM($I464:X464)))","v":0},{"$f":"IF(OR(Z$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>Z$3,$H464/$G464,$H464-SUM($I464:Y464)))","v":0},{"$f":"IF(OR(AA$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AA$3,$H464/$G464,$H464-SUM($I464:Z464)))","v":0},{"$f":"IF(OR(AB$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AB$3,$H464/$G464,$H464-SUM($I464:AA464)))","v":0},{"$f":"IF(OR(AC$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AC$3,$H464/$G464,$H464-SUM($I464:AB464)))","v":0},{"$f":"IF(OR(AD$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AD$3,$H464/$G464,$H464-SUM($I464:AC464)))","v":0},{"$f":"IF(OR(AE$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AE$3,$H464/$G464,$H464-SUM($I464:AD464)))","v":0},{"$f":"IF(OR(AF$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AF$3,$H464/$G464,$H464-SUM($I464:AE464)))","v":0},{"$f":"IF(OR(AG$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AG$3,$H464/$G464,$H464-SUM($I464:AF464)))","v":0},{"$f":"IF(OR(AH$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AH$3,$H464/$G464,$H464-SUM($I464:AG464)))","v":0},{"$f":"IF(OR(AI$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AI$3,$H464/$G464,$H464-SUM($I464:AH464)))","v":0},{"$f":"IF(OR(AJ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AJ$3,$H464/$G464,$H464-SUM($I464:AI464)))","v":0},{"$f":"IF(OR(AK$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AK$3,$H464/$G464,$H464-SUM($I464:AJ464)))","v":0},{"$f":"IF(OR(AL$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AL$3,$H464/$G464,$H464-SUM($I464:AK464)))","v":0},{"$f":"IF(OR(AM$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AM$3,$H464/$G464,$H464-SUM($I464:AL464)))","v":0},{"$f":"IF(OR(AN$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AN$3,$H464/$G464,$H464-SUM($I464:AM464)))","v":0},{"$f":"IF(OR(AO$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AO$3,$H464/$G464,$H464-SUM($I464:AN464)))","v":0},{"$f":"IF(OR(AP$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AP$3,$H464/$G464,$H464-SUM($I464:AO464)))","v":0},{"$f":"IF(OR(AQ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AQ$3,$H464/$G464,$H464-SUM($I464:AP464)))","v":0},{"$f":"IF(OR(AR$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AR$3,$H464/$G464,$H464-SUM($I464:AQ464)))","v":0},{"$f":"IF(OR(AS$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AS$3,$H464/$G464,$H464-SUM($I464:AR464)))","v":0},{"$f":"IF(OR(AT$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AT$3,$H464/$G464,$H464-SUM($I464:AS464)))","v":0},{"$f":"IF(OR(AU$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AU$3,$H464/$G464,$H464-SUM($I464:AT464)))","v":0},{"$f":"IF(OR(AV$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AV$3,$H464/$G464,$H464-SUM($I464:AU464)))","v":0},{"$f":"IF(OR(AW$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AW$3,$H464/$G464,$H464-SUM($I464:AV464)))","v":0},{"$f":"IF(OR(AX$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AX$3,$H464/$G464,$H464-SUM($I464:AW464)))","v":0},{"$f":"IF(OR(AY$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AY$3,$H464/$G464,$H464-SUM($I464:AX464)))","v":0},{"$f":"IF(OR(AZ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>AZ$3,$H464/$G464,$H464-SUM($I464:AY464)))","v":0},{"$f":"IF(OR(BA$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BA$3,$H464/$G464,$H464-SUM($I464:AZ464)))","v":0},{"$f":"IF(OR(BB$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BB$3,$H464/$G464,$H464-SUM($I464:BA464)))","v":0},{"$f":"IF(OR(BC$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BC$3,$H464/$G464,$H464-SUM($I464:BB464)))","v":0},{"$f":"IF(OR(BD$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BD$3,$H464/$G464,$H464-SUM($I464:BC464)))","v":0},{"$f":"IF(OR(BE$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BE$3,$H464/$G464,$H464-SUM($I464:BD464)))","v":0},{"$f":"IF(OR(BF$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BF$3,$H464/$G464,$H464-SUM($I464:BE464)))","v":0},{"$f":"IF(OR(BG$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BG$3,$H464/$G464,$H464-SUM($I464:BF464)))","v":0},{"$f":"IF(OR(BH$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BH$3,$H464/$G464,$H464-SUM($I464:BG464)))","v":0},{"$f":"IF(OR(BI$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BI$3,$H464/$G464,$H464-SUM($I464:BH464)))","v":0},{"$f":"IF(OR(BJ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BJ$3,$H464/$G464,$H464-SUM($I464:BI464)))","v":0},{"$f":"IF(OR(BK$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BK$3,$H464/$G464,$H464-SUM($I464:BJ464)))","v":0},{"$f":"IF(OR(BL$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BL$3,$H464/$G464,$H464-SUM($I464:BK464)))","v":0},{"$f":"IF(OR(BM$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BM$3,$H464/$G464,$H464-SUM($I464:BL464)))","v":0},{"$f":"IF(OR(BN$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BN$3,$H464/$G464,$H464-SUM($I464:BM464)))","v":0},{"$f":"IF(OR(BO$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BO$3,$H464/$G464,$H464-SUM($I464:BN464)))","v":0},{"$f":"IF(OR(BP$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BP$3,$H464/$G464,$H464-SUM($I464:BO464)))","v":0},{"$f":"IF(OR(BQ$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BQ$3,$H464/$G464,$H464-SUM($I464:BP464)))","v":0},{"$f":"IF(OR(BR$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BR$3,$H464/$G464,$H464-SUM($I464:BQ464)))","v":0},{"$f":"IF(OR(BS$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BS$3,$H464/$G464,$H464-SUM($I464:BR464)))","v":0},{"$f":"IF(OR(BT$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BT$3,$H464/$G464,$H464-SUM($I464:BS464)))","v":0},{"$f":"IF(OR(BU$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BU$3,$H464/$G464,$H464-SUM($I464:BT464)))","v":0},{"$f":"IF(OR(BV$3<=$D464,$G464=\"n/a\"),0,IF(SUM($D464,$G464)>BV$3,$H464/$G464,$H464-SUM($I464:BU464)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,10,{"$f":"AI438","v":0},null,{"$f":"IF(OR(J$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>J$3,$H465/$G465,$H465-SUM($I465:I465)))","v":0},{"$f":"IF(OR(K$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>K$3,$H465/$G465,$H465-SUM($I465:J465)))","v":0},{"$f":"IF(OR(L$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>L$3,$H465/$G465,$H465-SUM($I465:K465)))","v":0},{"$f":"IF(OR(M$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>M$3,$H465/$G465,$H465-SUM($I465:L465)))","v":0},{"$f":"IF(OR(N$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>N$3,$H465/$G465,$H465-SUM($I465:M465)))","v":0},{"$f":"IF(OR(O$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>O$3,$H465/$G465,$H465-SUM($I465:N465)))","v":0},{"$f":"IF(OR(P$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>P$3,$H465/$G465,$H465-SUM($I465:O465)))","v":0},{"$f":"IF(OR(Q$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Q$3,$H465/$G465,$H465-SUM($I465:P465)))","v":0},{"$f":"IF(OR(R$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>R$3,$H465/$G465,$H465-SUM($I465:Q465)))","v":0},{"$f":"IF(OR(S$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>S$3,$H465/$G465,$H465-SUM($I465:R465)))","v":0},{"$f":"IF(OR(T$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>T$3,$H465/$G465,$H465-SUM($I465:S465)))","v":0},{"$f":"IF(OR(U$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>U$3,$H465/$G465,$H465-SUM($I465:T465)))","v":0},{"$f":"IF(OR(V$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>V$3,$H465/$G465,$H465-SUM($I465:U465)))","v":0},{"$f":"IF(OR(W$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>W$3,$H465/$G465,$H465-SUM($I465:V465)))","v":0},{"$f":"IF(OR(X$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>X$3,$H465/$G465,$H465-SUM($I465:W465)))","v":0},{"$f":"IF(OR(Y$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Y$3,$H465/$G465,$H465-SUM($I465:X465)))","v":0},{"$f":"IF(OR(Z$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>Z$3,$H465/$G465,$H465-SUM($I465:Y465)))","v":0},{"$f":"IF(OR(AA$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AA$3,$H465/$G465,$H465-SUM($I465:Z465)))","v":0},{"$f":"IF(OR(AB$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AB$3,$H465/$G465,$H465-SUM($I465:AA465)))","v":0},{"$f":"IF(OR(AC$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AC$3,$H465/$G465,$H465-SUM($I465:AB465)))","v":0},{"$f":"IF(OR(AD$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AD$3,$H465/$G465,$H465-SUM($I465:AC465)))","v":0},{"$f":"IF(OR(AE$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AE$3,$H465/$G465,$H465-SUM($I465:AD465)))","v":0},{"$f":"IF(OR(AF$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AF$3,$H465/$G465,$H465-SUM($I465:AE465)))","v":0},{"$f":"IF(OR(AG$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AG$3,$H465/$G465,$H465-SUM($I465:AF465)))","v":0},{"$f":"IF(OR(AH$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AH$3,$H465/$G465,$H465-SUM($I465:AG465)))","v":0},{"$f":"IF(OR(AI$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AI$3,$H465/$G465,$H465-SUM($I465:AH465)))","v":0},{"$f":"IF(OR(AJ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AJ$3,$H465/$G465,$H465-SUM($I465:AI465)))","v":0},{"$f":"IF(OR(AK$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AK$3,$H465/$G465,$H465-SUM($I465:AJ465)))","v":0},{"$f":"IF(OR(AL$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AL$3,$H465/$G465,$H465-SUM($I465:AK465)))","v":0},{"$f":"IF(OR(AM$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AM$3,$H465/$G465,$H465-SUM($I465:AL465)))","v":0},{"$f":"IF(OR(AN$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AN$3,$H465/$G465,$H465-SUM($I465:AM465)))","v":0},{"$f":"IF(OR(AO$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AO$3,$H465/$G465,$H465-SUM($I465:AN465)))","v":0},{"$f":"IF(OR(AP$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AP$3,$H465/$G465,$H465-SUM($I465:AO465)))","v":0},{"$f":"IF(OR(AQ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AQ$3,$H465/$G465,$H465-SUM($I465:AP465)))","v":0},{"$f":"IF(OR(AR$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AR$3,$H465/$G465,$H465-SUM($I465:AQ465)))","v":0},{"$f":"IF(OR(AS$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AS$3,$H465/$G465,$H465-SUM($I465:AR465)))","v":0},{"$f":"IF(OR(AT$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AT$3,$H465/$G465,$H465-SUM($I465:AS465)))","v":0},{"$f":"IF(OR(AU$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AU$3,$H465/$G465,$H465-SUM($I465:AT465)))","v":0},{"$f":"IF(OR(AV$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AV$3,$H465/$G465,$H465-SUM($I465:AU465)))","v":0},{"$f":"IF(OR(AW$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AW$3,$H465/$G465,$H465-SUM($I465:AV465)))","v":0},{"$f":"IF(OR(AX$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AX$3,$H465/$G465,$H465-SUM($I465:AW465)))","v":0},{"$f":"IF(OR(AY$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AY$3,$H465/$G465,$H465-SUM($I465:AX465)))","v":0},{"$f":"IF(OR(AZ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>AZ$3,$H465/$G465,$H465-SUM($I465:AY465)))","v":0},{"$f":"IF(OR(BA$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BA$3,$H465/$G465,$H465-SUM($I465:AZ465)))","v":0},{"$f":"IF(OR(BB$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BB$3,$H465/$G465,$H465-SUM($I465:BA465)))","v":0},{"$f":"IF(OR(BC$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BC$3,$H465/$G465,$H465-SUM($I465:BB465)))","v":0},{"$f":"IF(OR(BD$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BD$3,$H465/$G465,$H465-SUM($I465:BC465)))","v":0},{"$f":"IF(OR(BE$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BE$3,$H465/$G465,$H465-SUM($I465:BD465)))","v":0},{"$f":"IF(OR(BF$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BF$3,$H465/$G465,$H465-SUM($I465:BE465)))","v":0},{"$f":"IF(OR(BG$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BG$3,$H465/$G465,$H465-SUM($I465:BF465)))","v":0},{"$f":"IF(OR(BH$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BH$3,$H465/$G465,$H465-SUM($I465:BG465)))","v":0},{"$f":"IF(OR(BI$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BI$3,$H465/$G465,$H465-SUM($I465:BH465)))","v":0},{"$f":"IF(OR(BJ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BJ$3,$H465/$G465,$H465-SUM($I465:BI465)))","v":0},{"$f":"IF(OR(BK$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BK$3,$H465/$G465,$H465-SUM($I465:BJ465)))","v":0},{"$f":"IF(OR(BL$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BL$3,$H465/$G465,$H465-SUM($I465:BK465)))","v":0},{"$f":"IF(OR(BM$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BM$3,$H465/$G465,$H465-SUM($I465:BL465)))","v":0},{"$f":"IF(OR(BN$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BN$3,$H465/$G465,$H465-SUM($I465:BM465)))","v":0},{"$f":"IF(OR(BO$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BO$3,$H465/$G465,$H465-SUM($I465:BN465)))","v":0},{"$f":"IF(OR(BP$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BP$3,$H465/$G465,$H465-SUM($I465:BO465)))","v":0},{"$f":"IF(OR(BQ$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BQ$3,$H465/$G465,$H465-SUM($I465:BP465)))","v":0},{"$f":"IF(OR(BR$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BR$3,$H465/$G465,$H465-SUM($I465:BQ465)))","v":0},{"$f":"IF(OR(BS$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BS$3,$H465/$G465,$H465-SUM($I465:BR465)))","v":0},{"$f":"IF(OR(BT$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BT$3,$H465/$G465,$H465-SUM($I465:BS465)))","v":0},{"$f":"IF(OR(BU$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BU$3,$H465/$G465,$H465-SUM($I465:BT465)))","v":0},{"$f":"IF(OR(BV$3<=$D465,$G465=\"n/a\"),0,IF(SUM($D465,$G465)>BV$3,$H465/$G465,$H465-SUM($I465:BU465)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,10,{"$f":"AJ438","v":0},null,{"$f":"IF(OR(J$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>J$3,$H466/$G466,$H466-SUM($I466:I466)))","v":0},{"$f":"IF(OR(K$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>K$3,$H466/$G466,$H466-SUM($I466:J466)))","v":0},{"$f":"IF(OR(L$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>L$3,$H466/$G466,$H466-SUM($I466:K466)))","v":0},{"$f":"IF(OR(M$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>M$3,$H466/$G466,$H466-SUM($I466:L466)))","v":0},{"$f":"IF(OR(N$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>N$3,$H466/$G466,$H466-SUM($I466:M466)))","v":0},{"$f":"IF(OR(O$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>O$3,$H466/$G466,$H466-SUM($I466:N466)))","v":0},{"$f":"IF(OR(P$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>P$3,$H466/$G466,$H466-SUM($I466:O466)))","v":0},{"$f":"IF(OR(Q$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Q$3,$H466/$G466,$H466-SUM($I466:P466)))","v":0},{"$f":"IF(OR(R$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>R$3,$H466/$G466,$H466-SUM($I466:Q466)))","v":0},{"$f":"IF(OR(S$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>S$3,$H466/$G466,$H466-SUM($I466:R466)))","v":0},{"$f":"IF(OR(T$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>T$3,$H466/$G466,$H466-SUM($I466:S466)))","v":0},{"$f":"IF(OR(U$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>U$3,$H466/$G466,$H466-SUM($I466:T466)))","v":0},{"$f":"IF(OR(V$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>V$3,$H466/$G466,$H466-SUM($I466:U466)))","v":0},{"$f":"IF(OR(W$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>W$3,$H466/$G466,$H466-SUM($I466:V466)))","v":0},{"$f":"IF(OR(X$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>X$3,$H466/$G466,$H466-SUM($I466:W466)))","v":0},{"$f":"IF(OR(Y$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Y$3,$H466/$G466,$H466-SUM($I466:X466)))","v":0},{"$f":"IF(OR(Z$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>Z$3,$H466/$G466,$H466-SUM($I466:Y466)))","v":0},{"$f":"IF(OR(AA$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AA$3,$H466/$G466,$H466-SUM($I466:Z466)))","v":0},{"$f":"IF(OR(AB$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AB$3,$H466/$G466,$H466-SUM($I466:AA466)))","v":0},{"$f":"IF(OR(AC$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AC$3,$H466/$G466,$H466-SUM($I466:AB466)))","v":0},{"$f":"IF(OR(AD$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AD$3,$H466/$G466,$H466-SUM($I466:AC466)))","v":0},{"$f":"IF(OR(AE$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AE$3,$H466/$G466,$H466-SUM($I466:AD466)))","v":0},{"$f":"IF(OR(AF$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AF$3,$H466/$G466,$H466-SUM($I466:AE466)))","v":0},{"$f":"IF(OR(AG$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AG$3,$H466/$G466,$H466-SUM($I466:AF466)))","v":0},{"$f":"IF(OR(AH$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AH$3,$H466/$G466,$H466-SUM($I466:AG466)))","v":0},{"$f":"IF(OR(AI$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AI$3,$H466/$G466,$H466-SUM($I466:AH466)))","v":0},{"$f":"IF(OR(AJ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AJ$3,$H466/$G466,$H466-SUM($I466:AI466)))","v":0},{"$f":"IF(OR(AK$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AK$3,$H466/$G466,$H466-SUM($I466:AJ466)))","v":0},{"$f":"IF(OR(AL$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AL$3,$H466/$G466,$H466-SUM($I466:AK466)))","v":0},{"$f":"IF(OR(AM$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AM$3,$H466/$G466,$H466-SUM($I466:AL466)))","v":0},{"$f":"IF(OR(AN$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AN$3,$H466/$G466,$H466-SUM($I466:AM466)))","v":0},{"$f":"IF(OR(AO$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AO$3,$H466/$G466,$H466-SUM($I466:AN466)))","v":0},{"$f":"IF(OR(AP$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AP$3,$H466/$G466,$H466-SUM($I466:AO466)))","v":0},{"$f":"IF(OR(AQ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AQ$3,$H466/$G466,$H466-SUM($I466:AP466)))","v":0},{"$f":"IF(OR(AR$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AR$3,$H466/$G466,$H466-SUM($I466:AQ466)))","v":0},{"$f":"IF(OR(AS$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AS$3,$H466/$G466,$H466-SUM($I466:AR466)))","v":0},{"$f":"IF(OR(AT$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AT$3,$H466/$G466,$H466-SUM($I466:AS466)))","v":0},{"$f":"IF(OR(AU$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AU$3,$H466/$G466,$H466-SUM($I466:AT466)))","v":0},{"$f":"IF(OR(AV$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AV$3,$H466/$G466,$H466-SUM($I466:AU466)))","v":0},{"$f":"IF(OR(AW$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AW$3,$H466/$G466,$H466-SUM($I466:AV466)))","v":0},{"$f":"IF(OR(AX$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AX$3,$H466/$G466,$H466-SUM($I466:AW466)))","v":0},{"$f":"IF(OR(AY$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AY$3,$H466/$G466,$H466-SUM($I466:AX466)))","v":0},{"$f":"IF(OR(AZ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>AZ$3,$H466/$G466,$H466-SUM($I466:AY466)))","v":0},{"$f":"IF(OR(BA$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BA$3,$H466/$G466,$H466-SUM($I466:AZ466)))","v":0},{"$f":"IF(OR(BB$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BB$3,$H466/$G466,$H466-SUM($I466:BA466)))","v":0},{"$f":"IF(OR(BC$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BC$3,$H466/$G466,$H466-SUM($I466:BB466)))","v":0},{"$f":"IF(OR(BD$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BD$3,$H466/$G466,$H466-SUM($I466:BC466)))","v":0},{"$f":"IF(OR(BE$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BE$3,$H466/$G466,$H466-SUM($I466:BD466)))","v":0},{"$f":"IF(OR(BF$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BF$3,$H466/$G466,$H466-SUM($I466:BE466)))","v":0},{"$f":"IF(OR(BG$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BG$3,$H466/$G466,$H466-SUM($I466:BF466)))","v":0},{"$f":"IF(OR(BH$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BH$3,$H466/$G466,$H466-SUM($I466:BG466)))","v":0},{"$f":"IF(OR(BI$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BI$3,$H466/$G466,$H466-SUM($I466:BH466)))","v":0},{"$f":"IF(OR(BJ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BJ$3,$H466/$G466,$H466-SUM($I466:BI466)))","v":0},{"$f":"IF(OR(BK$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BK$3,$H466/$G466,$H466-SUM($I466:BJ466)))","v":0},{"$f":"IF(OR(BL$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BL$3,$H466/$G466,$H466-SUM($I466:BK466)))","v":0},{"$f":"IF(OR(BM$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BM$3,$H466/$G466,$H466-SUM($I466:BL466)))","v":0},{"$f":"IF(OR(BN$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BN$3,$H466/$G466,$H466-SUM($I466:BM466)))","v":0},{"$f":"IF(OR(BO$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BO$3,$H466/$G466,$H466-SUM($I466:BN466)))","v":0},{"$f":"IF(OR(BP$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BP$3,$H466/$G466,$H466-SUM($I466:BO466)))","v":0},{"$f":"IF(OR(BQ$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BQ$3,$H466/$G466,$H466-SUM($I466:BP466)))","v":0},{"$f":"IF(OR(BR$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BR$3,$H466/$G466,$H466-SUM($I466:BQ466)))","v":0},{"$f":"IF(OR(BS$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BS$3,$H466/$G466,$H466-SUM($I466:BR466)))","v":0},{"$f":"IF(OR(BT$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BT$3,$H466/$G466,$H466-SUM($I466:BS466)))","v":0},{"$f":"IF(OR(BU$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BU$3,$H466/$G466,$H466-SUM($I466:BT466)))","v":0},{"$f":"IF(OR(BV$3<=$D466,$G466=\"n/a\"),0,IF(SUM($D466,$G466)>BV$3,$H466/$G466,$H466-SUM($I466:BU466)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,10,{"$f":"AK438","v":0},null,{"$f":"IF(OR(J$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>J$3,$H467/$G467,$H467-SUM($I467:I467)))","v":0},{"$f":"IF(OR(K$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>K$3,$H467/$G467,$H467-SUM($I467:J467)))","v":0},{"$f":"IF(OR(L$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>L$3,$H467/$G467,$H467-SUM($I467:K467)))","v":0},{"$f":"IF(OR(M$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>M$3,$H467/$G467,$H467-SUM($I467:L467)))","v":0},{"$f":"IF(OR(N$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>N$3,$H467/$G467,$H467-SUM($I467:M467)))","v":0},{"$f":"IF(OR(O$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>O$3,$H467/$G467,$H467-SUM($I467:N467)))","v":0},{"$f":"IF(OR(P$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>P$3,$H467/$G467,$H467-SUM($I467:O467)))","v":0},{"$f":"IF(OR(Q$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Q$3,$H467/$G467,$H467-SUM($I467:P467)))","v":0},{"$f":"IF(OR(R$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>R$3,$H467/$G467,$H467-SUM($I467:Q467)))","v":0},{"$f":"IF(OR(S$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>S$3,$H467/$G467,$H467-SUM($I467:R467)))","v":0},{"$f":"IF(OR(T$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>T$3,$H467/$G467,$H467-SUM($I467:S467)))","v":0},{"$f":"IF(OR(U$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>U$3,$H467/$G467,$H467-SUM($I467:T467)))","v":0},{"$f":"IF(OR(V$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>V$3,$H467/$G467,$H467-SUM($I467:U467)))","v":0},{"$f":"IF(OR(W$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>W$3,$H467/$G467,$H467-SUM($I467:V467)))","v":0},{"$f":"IF(OR(X$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>X$3,$H467/$G467,$H467-SUM($I467:W467)))","v":0},{"$f":"IF(OR(Y$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Y$3,$H467/$G467,$H467-SUM($I467:X467)))","v":0},{"$f":"IF(OR(Z$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>Z$3,$H467/$G467,$H467-SUM($I467:Y467)))","v":0},{"$f":"IF(OR(AA$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AA$3,$H467/$G467,$H467-SUM($I467:Z467)))","v":0},{"$f":"IF(OR(AB$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AB$3,$H467/$G467,$H467-SUM($I467:AA467)))","v":0},{"$f":"IF(OR(AC$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AC$3,$H467/$G467,$H467-SUM($I467:AB467)))","v":0},{"$f":"IF(OR(AD$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AD$3,$H467/$G467,$H467-SUM($I467:AC467)))","v":0},{"$f":"IF(OR(AE$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AE$3,$H467/$G467,$H467-SUM($I467:AD467)))","v":0},{"$f":"IF(OR(AF$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AF$3,$H467/$G467,$H467-SUM($I467:AE467)))","v":0},{"$f":"IF(OR(AG$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AG$3,$H467/$G467,$H467-SUM($I467:AF467)))","v":0},{"$f":"IF(OR(AH$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AH$3,$H467/$G467,$H467-SUM($I467:AG467)))","v":0},{"$f":"IF(OR(AI$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AI$3,$H467/$G467,$H467-SUM($I467:AH467)))","v":0},{"$f":"IF(OR(AJ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AJ$3,$H467/$G467,$H467-SUM($I467:AI467)))","v":0},{"$f":"IF(OR(AK$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AK$3,$H467/$G467,$H467-SUM($I467:AJ467)))","v":0},{"$f":"IF(OR(AL$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AL$3,$H467/$G467,$H467-SUM($I467:AK467)))","v":0},{"$f":"IF(OR(AM$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AM$3,$H467/$G467,$H467-SUM($I467:AL467)))","v":0},{"$f":"IF(OR(AN$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AN$3,$H467/$G467,$H467-SUM($I467:AM467)))","v":0},{"$f":"IF(OR(AO$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AO$3,$H467/$G467,$H467-SUM($I467:AN467)))","v":0},{"$f":"IF(OR(AP$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AP$3,$H467/$G467,$H467-SUM($I467:AO467)))","v":0},{"$f":"IF(OR(AQ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AQ$3,$H467/$G467,$H467-SUM($I467:AP467)))","v":0},{"$f":"IF(OR(AR$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AR$3,$H467/$G467,$H467-SUM($I467:AQ467)))","v":0},{"$f":"IF(OR(AS$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AS$3,$H467/$G467,$H467-SUM($I467:AR467)))","v":0},{"$f":"IF(OR(AT$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AT$3,$H467/$G467,$H467-SUM($I467:AS467)))","v":0},{"$f":"IF(OR(AU$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AU$3,$H467/$G467,$H467-SUM($I467:AT467)))","v":0},{"$f":"IF(OR(AV$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AV$3,$H467/$G467,$H467-SUM($I467:AU467)))","v":0},{"$f":"IF(OR(AW$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AW$3,$H467/$G467,$H467-SUM($I467:AV467)))","v":0},{"$f":"IF(OR(AX$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AX$3,$H467/$G467,$H467-SUM($I467:AW467)))","v":0},{"$f":"IF(OR(AY$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AY$3,$H467/$G467,$H467-SUM($I467:AX467)))","v":0},{"$f":"IF(OR(AZ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>AZ$3,$H467/$G467,$H467-SUM($I467:AY467)))","v":0},{"$f":"IF(OR(BA$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BA$3,$H467/$G467,$H467-SUM($I467:AZ467)))","v":0},{"$f":"IF(OR(BB$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BB$3,$H467/$G467,$H467-SUM($I467:BA467)))","v":0},{"$f":"IF(OR(BC$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BC$3,$H467/$G467,$H467-SUM($I467:BB467)))","v":0},{"$f":"IF(OR(BD$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BD$3,$H467/$G467,$H467-SUM($I467:BC467)))","v":0},{"$f":"IF(OR(BE$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BE$3,$H467/$G467,$H467-SUM($I467:BD467)))","v":0},{"$f":"IF(OR(BF$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BF$3,$H467/$G467,$H467-SUM($I467:BE467)))","v":0},{"$f":"IF(OR(BG$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BG$3,$H467/$G467,$H467-SUM($I467:BF467)))","v":0},{"$f":"IF(OR(BH$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BH$3,$H467/$G467,$H467-SUM($I467:BG467)))","v":0},{"$f":"IF(OR(BI$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BI$3,$H467/$G467,$H467-SUM($I467:BH467)))","v":0},{"$f":"IF(OR(BJ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BJ$3,$H467/$G467,$H467-SUM($I467:BI467)))","v":0},{"$f":"IF(OR(BK$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BK$3,$H467/$G467,$H467-SUM($I467:BJ467)))","v":0},{"$f":"IF(OR(BL$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BL$3,$H467/$G467,$H467-SUM($I467:BK467)))","v":0},{"$f":"IF(OR(BM$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BM$3,$H467/$G467,$H467-SUM($I467:BL467)))","v":0},{"$f":"IF(OR(BN$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BN$3,$H467/$G467,$H467-SUM($I467:BM467)))","v":0},{"$f":"IF(OR(BO$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BO$3,$H467/$G467,$H467-SUM($I467:BN467)))","v":0},{"$f":"IF(OR(BP$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BP$3,$H467/$G467,$H467-SUM($I467:BO467)))","v":0},{"$f":"IF(OR(BQ$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BQ$3,$H467/$G467,$H467-SUM($I467:BP467)))","v":0},{"$f":"IF(OR(BR$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BR$3,$H467/$G467,$H467-SUM($I467:BQ467)))","v":0},{"$f":"IF(OR(BS$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BS$3,$H467/$G467,$H467-SUM($I467:BR467)))","v":0},{"$f":"IF(OR(BT$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BT$3,$H467/$G467,$H467-SUM($I467:BS467)))","v":0},{"$f":"IF(OR(BU$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BU$3,$H467/$G467,$H467-SUM($I467:BT467)))","v":0},{"$f":"IF(OR(BV$3<=$D467,$G467=\"n/a\"),0,IF(SUM($D467,$G467)>BV$3,$H467/$G467,$H467-SUM($I467:BU467)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,10,{"$f":"AL438","v":0},null,{"$f":"IF(OR(J$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>J$3,$H468/$G468,$H468-SUM($I468:I468)))","v":0},{"$f":"IF(OR(K$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>K$3,$H468/$G468,$H468-SUM($I468:J468)))","v":0},{"$f":"IF(OR(L$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>L$3,$H468/$G468,$H468-SUM($I468:K468)))","v":0},{"$f":"IF(OR(M$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>M$3,$H468/$G468,$H468-SUM($I468:L468)))","v":0},{"$f":"IF(OR(N$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>N$3,$H468/$G468,$H468-SUM($I468:M468)))","v":0},{"$f":"IF(OR(O$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>O$3,$H468/$G468,$H468-SUM($I468:N468)))","v":0},{"$f":"IF(OR(P$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>P$3,$H468/$G468,$H468-SUM($I468:O468)))","v":0},{"$f":"IF(OR(Q$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Q$3,$H468/$G468,$H468-SUM($I468:P468)))","v":0},{"$f":"IF(OR(R$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>R$3,$H468/$G468,$H468-SUM($I468:Q468)))","v":0},{"$f":"IF(OR(S$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>S$3,$H468/$G468,$H468-SUM($I468:R468)))","v":0},{"$f":"IF(OR(T$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>T$3,$H468/$G468,$H468-SUM($I468:S468)))","v":0},{"$f":"IF(OR(U$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>U$3,$H468/$G468,$H468-SUM($I468:T468)))","v":0},{"$f":"IF(OR(V$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>V$3,$H468/$G468,$H468-SUM($I468:U468)))","v":0},{"$f":"IF(OR(W$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>W$3,$H468/$G468,$H468-SUM($I468:V468)))","v":0},{"$f":"IF(OR(X$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>X$3,$H468/$G468,$H468-SUM($I468:W468)))","v":0},{"$f":"IF(OR(Y$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Y$3,$H468/$G468,$H468-SUM($I468:X468)))","v":0},{"$f":"IF(OR(Z$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>Z$3,$H468/$G468,$H468-SUM($I468:Y468)))","v":0},{"$f":"IF(OR(AA$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AA$3,$H468/$G468,$H468-SUM($I468:Z468)))","v":0},{"$f":"IF(OR(AB$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AB$3,$H468/$G468,$H468-SUM($I468:AA468)))","v":0},{"$f":"IF(OR(AC$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AC$3,$H468/$G468,$H468-SUM($I468:AB468)))","v":0},{"$f":"IF(OR(AD$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AD$3,$H468/$G468,$H468-SUM($I468:AC468)))","v":0},{"$f":"IF(OR(AE$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AE$3,$H468/$G468,$H468-SUM($I468:AD468)))","v":0},{"$f":"IF(OR(AF$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AF$3,$H468/$G468,$H468-SUM($I468:AE468)))","v":0},{"$f":"IF(OR(AG$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AG$3,$H468/$G468,$H468-SUM($I468:AF468)))","v":0},{"$f":"IF(OR(AH$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AH$3,$H468/$G468,$H468-SUM($I468:AG468)))","v":0},{"$f":"IF(OR(AI$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AI$3,$H468/$G468,$H468-SUM($I468:AH468)))","v":0},{"$f":"IF(OR(AJ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AJ$3,$H468/$G468,$H468-SUM($I468:AI468)))","v":0},{"$f":"IF(OR(AK$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AK$3,$H468/$G468,$H468-SUM($I468:AJ468)))","v":0},{"$f":"IF(OR(AL$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AL$3,$H468/$G468,$H468-SUM($I468:AK468)))","v":0},{"$f":"IF(OR(AM$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AM$3,$H468/$G468,$H468-SUM($I468:AL468)))","v":0},{"$f":"IF(OR(AN$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AN$3,$H468/$G468,$H468-SUM($I468:AM468)))","v":0},{"$f":"IF(OR(AO$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AO$3,$H468/$G468,$H468-SUM($I468:AN468)))","v":0},{"$f":"IF(OR(AP$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AP$3,$H468/$G468,$H468-SUM($I468:AO468)))","v":0},{"$f":"IF(OR(AQ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AQ$3,$H468/$G468,$H468-SUM($I468:AP468)))","v":0},{"$f":"IF(OR(AR$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AR$3,$H468/$G468,$H468-SUM($I468:AQ468)))","v":0},{"$f":"IF(OR(AS$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AS$3,$H468/$G468,$H468-SUM($I468:AR468)))","v":0},{"$f":"IF(OR(AT$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AT$3,$H468/$G468,$H468-SUM($I468:AS468)))","v":0},{"$f":"IF(OR(AU$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AU$3,$H468/$G468,$H468-SUM($I468:AT468)))","v":0},{"$f":"IF(OR(AV$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AV$3,$H468/$G468,$H468-SUM($I468:AU468)))","v":0},{"$f":"IF(OR(AW$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AW$3,$H468/$G468,$H468-SUM($I468:AV468)))","v":0},{"$f":"IF(OR(AX$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AX$3,$H468/$G468,$H468-SUM($I468:AW468)))","v":0},{"$f":"IF(OR(AY$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AY$3,$H468/$G468,$H468-SUM($I468:AX468)))","v":0},{"$f":"IF(OR(AZ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>AZ$3,$H468/$G468,$H468-SUM($I468:AY468)))","v":0},{"$f":"IF(OR(BA$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BA$3,$H468/$G468,$H468-SUM($I468:AZ468)))","v":0},{"$f":"IF(OR(BB$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BB$3,$H468/$G468,$H468-SUM($I468:BA468)))","v":0},{"$f":"IF(OR(BC$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BC$3,$H468/$G468,$H468-SUM($I468:BB468)))","v":0},{"$f":"IF(OR(BD$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BD$3,$H468/$G468,$H468-SUM($I468:BC468)))","v":0},{"$f":"IF(OR(BE$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BE$3,$H468/$G468,$H468-SUM($I468:BD468)))","v":0},{"$f":"IF(OR(BF$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BF$3,$H468/$G468,$H468-SUM($I468:BE468)))","v":0},{"$f":"IF(OR(BG$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BG$3,$H468/$G468,$H468-SUM($I468:BF468)))","v":0},{"$f":"IF(OR(BH$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BH$3,$H468/$G468,$H468-SUM($I468:BG468)))","v":0},{"$f":"IF(OR(BI$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BI$3,$H468/$G468,$H468-SUM($I468:BH468)))","v":0},{"$f":"IF(OR(BJ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BJ$3,$H468/$G468,$H468-SUM($I468:BI468)))","v":0},{"$f":"IF(OR(BK$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BK$3,$H468/$G468,$H468-SUM($I468:BJ468)))","v":0},{"$f":"IF(OR(BL$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BL$3,$H468/$G468,$H468-SUM($I468:BK468)))","v":0},{"$f":"IF(OR(BM$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BM$3,$H468/$G468,$H468-SUM($I468:BL468)))","v":0},{"$f":"IF(OR(BN$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BN$3,$H468/$G468,$H468-SUM($I468:BM468)))","v":0},{"$f":"IF(OR(BO$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BO$3,$H468/$G468,$H468-SUM($I468:BN468)))","v":0},{"$f":"IF(OR(BP$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BP$3,$H468/$G468,$H468-SUM($I468:BO468)))","v":0},{"$f":"IF(OR(BQ$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BQ$3,$H468/$G468,$H468-SUM($I468:BP468)))","v":0},{"$f":"IF(OR(BR$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BR$3,$H468/$G468,$H468-SUM($I468:BQ468)))","v":0},{"$f":"IF(OR(BS$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BS$3,$H468/$G468,$H468-SUM($I468:BR468)))","v":0},{"$f":"IF(OR(BT$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BT$3,$H468/$G468,$H468-SUM($I468:BS468)))","v":0},{"$f":"IF(OR(BU$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BU$3,$H468/$G468,$H468-SUM($I468:BT468)))","v":0},{"$f":"IF(OR(BV$3<=$D468,$G468=\"n/a\"),0,IF(SUM($D468,$G468)>BV$3,$H468/$G468,$H468-SUM($I468:BU468)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,10,{"$f":"AM438","v":0},null,{"$f":"IF(OR(J$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>J$3,$H469/$G469,$H469-SUM($I469:I469)))","v":0},{"$f":"IF(OR(K$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>K$3,$H469/$G469,$H469-SUM($I469:J469)))","v":0},{"$f":"IF(OR(L$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>L$3,$H469/$G469,$H469-SUM($I469:K469)))","v":0},{"$f":"IF(OR(M$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>M$3,$H469/$G469,$H469-SUM($I469:L469)))","v":0},{"$f":"IF(OR(N$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>N$3,$H469/$G469,$H469-SUM($I469:M469)))","v":0},{"$f":"IF(OR(O$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>O$3,$H469/$G469,$H469-SUM($I469:N469)))","v":0},{"$f":"IF(OR(P$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>P$3,$H469/$G469,$H469-SUM($I469:O469)))","v":0},{"$f":"IF(OR(Q$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Q$3,$H469/$G469,$H469-SUM($I469:P469)))","v":0},{"$f":"IF(OR(R$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>R$3,$H469/$G469,$H469-SUM($I469:Q469)))","v":0},{"$f":"IF(OR(S$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>S$3,$H469/$G469,$H469-SUM($I469:R469)))","v":0},{"$f":"IF(OR(T$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>T$3,$H469/$G469,$H469-SUM($I469:S469)))","v":0},{"$f":"IF(OR(U$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>U$3,$H469/$G469,$H469-SUM($I469:T469)))","v":0},{"$f":"IF(OR(V$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>V$3,$H469/$G469,$H469-SUM($I469:U469)))","v":0},{"$f":"IF(OR(W$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>W$3,$H469/$G469,$H469-SUM($I469:V469)))","v":0},{"$f":"IF(OR(X$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>X$3,$H469/$G469,$H469-SUM($I469:W469)))","v":0},{"$f":"IF(OR(Y$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Y$3,$H469/$G469,$H469-SUM($I469:X469)))","v":0},{"$f":"IF(OR(Z$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>Z$3,$H469/$G469,$H469-SUM($I469:Y469)))","v":0},{"$f":"IF(OR(AA$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AA$3,$H469/$G469,$H469-SUM($I469:Z469)))","v":0},{"$f":"IF(OR(AB$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AB$3,$H469/$G469,$H469-SUM($I469:AA469)))","v":0},{"$f":"IF(OR(AC$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AC$3,$H469/$G469,$H469-SUM($I469:AB469)))","v":0},{"$f":"IF(OR(AD$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AD$3,$H469/$G469,$H469-SUM($I469:AC469)))","v":0},{"$f":"IF(OR(AE$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AE$3,$H469/$G469,$H469-SUM($I469:AD469)))","v":0},{"$f":"IF(OR(AF$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AF$3,$H469/$G469,$H469-SUM($I469:AE469)))","v":0},{"$f":"IF(OR(AG$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AG$3,$H469/$G469,$H469-SUM($I469:AF469)))","v":0},{"$f":"IF(OR(AH$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AH$3,$H469/$G469,$H469-SUM($I469:AG469)))","v":0},{"$f":"IF(OR(AI$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AI$3,$H469/$G469,$H469-SUM($I469:AH469)))","v":0},{"$f":"IF(OR(AJ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AJ$3,$H469/$G469,$H469-SUM($I469:AI469)))","v":0},{"$f":"IF(OR(AK$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AK$3,$H469/$G469,$H469-SUM($I469:AJ469)))","v":0},{"$f":"IF(OR(AL$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AL$3,$H469/$G469,$H469-SUM($I469:AK469)))","v":0},{"$f":"IF(OR(AM$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AM$3,$H469/$G469,$H469-SUM($I469:AL469)))","v":0},{"$f":"IF(OR(AN$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AN$3,$H469/$G469,$H469-SUM($I469:AM469)))","v":0},{"$f":"IF(OR(AO$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AO$3,$H469/$G469,$H469-SUM($I469:AN469)))","v":0},{"$f":"IF(OR(AP$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AP$3,$H469/$G469,$H469-SUM($I469:AO469)))","v":0},{"$f":"IF(OR(AQ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AQ$3,$H469/$G469,$H469-SUM($I469:AP469)))","v":0},{"$f":"IF(OR(AR$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AR$3,$H469/$G469,$H469-SUM($I469:AQ469)))","v":0},{"$f":"IF(OR(AS$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AS$3,$H469/$G469,$H469-SUM($I469:AR469)))","v":0},{"$f":"IF(OR(AT$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AT$3,$H469/$G469,$H469-SUM($I469:AS469)))","v":0},{"$f":"IF(OR(AU$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AU$3,$H469/$G469,$H469-SUM($I469:AT469)))","v":0},{"$f":"IF(OR(AV$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AV$3,$H469/$G469,$H469-SUM($I469:AU469)))","v":0},{"$f":"IF(OR(AW$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AW$3,$H469/$G469,$H469-SUM($I469:AV469)))","v":0},{"$f":"IF(OR(AX$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AX$3,$H469/$G469,$H469-SUM($I469:AW469)))","v":0},{"$f":"IF(OR(AY$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AY$3,$H469/$G469,$H469-SUM($I469:AX469)))","v":0},{"$f":"IF(OR(AZ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>AZ$3,$H469/$G469,$H469-SUM($I469:AY469)))","v":0},{"$f":"IF(OR(BA$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BA$3,$H469/$G469,$H469-SUM($I469:AZ469)))","v":0},{"$f":"IF(OR(BB$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BB$3,$H469/$G469,$H469-SUM($I469:BA469)))","v":0},{"$f":"IF(OR(BC$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BC$3,$H469/$G469,$H469-SUM($I469:BB469)))","v":0},{"$f":"IF(OR(BD$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BD$3,$H469/$G469,$H469-SUM($I469:BC469)))","v":0},{"$f":"IF(OR(BE$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BE$3,$H469/$G469,$H469-SUM($I469:BD469)))","v":0},{"$f":"IF(OR(BF$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BF$3,$H469/$G469,$H469-SUM($I469:BE469)))","v":0},{"$f":"IF(OR(BG$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BG$3,$H469/$G469,$H469-SUM($I469:BF469)))","v":0},{"$f":"IF(OR(BH$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BH$3,$H469/$G469,$H469-SUM($I469:BG469)))","v":0},{"$f":"IF(OR(BI$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BI$3,$H469/$G469,$H469-SUM($I469:BH469)))","v":0},{"$f":"IF(OR(BJ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BJ$3,$H469/$G469,$H469-SUM($I469:BI469)))","v":0},{"$f":"IF(OR(BK$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BK$3,$H469/$G469,$H469-SUM($I469:BJ469)))","v":0},{"$f":"IF(OR(BL$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BL$3,$H469/$G469,$H469-SUM($I469:BK469)))","v":0},{"$f":"IF(OR(BM$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BM$3,$H469/$G469,$H469-SUM($I469:BL469)))","v":0},{"$f":"IF(OR(BN$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BN$3,$H469/$G469,$H469-SUM($I469:BM469)))","v":0},{"$f":"IF(OR(BO$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BO$3,$H469/$G469,$H469-SUM($I469:BN469)))","v":0},{"$f":"IF(OR(BP$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BP$3,$H469/$G469,$H469-SUM($I469:BO469)))","v":0},{"$f":"IF(OR(BQ$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BQ$3,$H469/$G469,$H469-SUM($I469:BP469)))","v":0},{"$f":"IF(OR(BR$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BR$3,$H469/$G469,$H469-SUM($I469:BQ469)))","v":0},{"$f":"IF(OR(BS$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BS$3,$H469/$G469,$H469-SUM($I469:BR469)))","v":0},{"$f":"IF(OR(BT$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BT$3,$H469/$G469,$H469-SUM($I469:BS469)))","v":0},{"$f":"IF(OR(BU$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BU$3,$H469/$G469,$H469-SUM($I469:BT469)))","v":0},{"$f":"IF(OR(BV$3<=$D469,$G469=\"n/a\"),0,IF(SUM($D469,$G469)>BV$3,$H469/$G469,$H469-SUM($I469:BU469)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I435,I439:I444)","v":0},{"$f":"SUM(J435,J439:J444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV435,BV439:BV444)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I435,I439:I469)","v":0},{"$f":"SUM(J435,J439:J469)","v":0},{"$f":"SUM(K435,K439:K469)","v":0},0,0,0,0,0.17974068912311619,0.59614864206465801,1.0615655526303613,1.511072442030672,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.9557670514030585,1.955767051403059,1.776026362279941,1.3596184093384021,0.89420149877269584,0.44469460937238647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H436+SUM(H439:H470)-SUM($I472:$BV472),2)=0,G439=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I438-SUM(I439:I469)+H473","v":0},{"$f":"J438-SUM(J439:J469)+I473","v":0},{"$f":"K438-SUM(K439:K469)+J473","v":0},0,0,0,2.6961103368467429,8.7624889418467529,15.147593958267647,20.828631746641946,25.987978445197072,24.032211393794014,22.076444342390957,20.120677290987899,18.164910239584842,16.209143188181784,14.253376136778726,12.297609085375669,10.341842033972611,8.3860749825695535,6.430307931166495,4.4745408797634365,2.6985145174834955,1.3388961081450934,0.44469460937239758,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B432","v":"Total Closing TAB - Vehicles - 10 years"},"Nominal",null,null,null,{"$f":"I473+I436","v":0},0,0,0,0,0,2.6961103368467429,8.7624889418467529,15.147593958267647,20.828631746641946,25.987978445197072,24.032211393794014,22.076444342390957,20.120677290987899,18.164910239584842,16.209143188181784,14.253376136778726,12.297609085375669,10.341842033972611,8.3860749825695535,6.430307931166495,4.4745408797634365,2.6985145174834955,1.3388961081450934,0.44469460937239758,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,1.1102230246251565E-14,{"$f":"BU473+BU436","v":1.1102230246251565E-14},1.1102230246251565E-14]
[]
[11,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A476))","v":"Light Vehicles"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I476+1","v":2011},{"$f":"J476+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ476+1","v":2071},{"$f":"BR476+1","v":2072},{"$f":"BS476+1","v":2073},{"$f":"BT476+1","v":2074},{"$f":"BU476+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A476)","v":6.1741183718107715},null,{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:H479))),(MAX($H480/$G479, $H480-SUM($H479:H479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:I479))),(MAX($H480/$G479, $H480-SUM($H479:I479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:J479))),(MAX($H480/$G479, $H480-SUM($H479:J479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:K479))),(MAX($H480/$G479, $H480-SUM($H479:K479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:L479))),(MAX($H480/$G479, $H480-SUM($H479:L479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:M479))),(MAX($H480/$G479, $H480-SUM($H479:M479)))))","v":1.73277988558176},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:N479))),(MAX($H480/$G479, $H480-SUM($H479:N479)))))","v":0.30170881238394998},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:O479))),(MAX($H480/$G479, $H480-SUM($H479:O479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:P479))),(MAX($H480/$G479, $H480-SUM($H479:P479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:Q479))),(MAX($H480/$G479, $H480-SUM($H479:Q479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:R479))),(MAX($H480/$G479, $H480-SUM($H479:R479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:S479))),(MAX($H480/$G479, $H480-SUM($H479:S479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:T479))),(MAX($H480/$G479, $H480-SUM($H479:T479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:U479))),(MAX($H480/$G479, $H480-SUM($H479:U479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:V479))),(MAX($H480/$G479, $H480-SUM($H479:V479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:W479))),(MAX($H480/$G479, $H480-SUM($H479:W479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:X479))),(MAX($H480/$G479, $H480-SUM($H479:X479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:Y479))),(MAX($H480/$G479, $H480-SUM($H479:Y479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:Z479))),(MAX($H480/$G479, $H480-SUM($H479:Z479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AA479))),(MAX($H480/$G479, $H480-SUM($H479:AA479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AB479))),(MAX($H480/$G479, $H480-SUM($H479:AB479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AC479))),(MAX($H480/$G479, $H480-SUM($H479:AC479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AD479))),(MAX($H480/$G479, $H480-SUM($H479:AD479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AE479))),(MAX($H480/$G479, $H480-SUM($H479:AE479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AF479))),(MAX($H480/$G479, $H480-SUM($H479:AF479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AG479))),(MAX($H480/$G479, $H480-SUM($H479:AG479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AH479))),(MAX($H480/$G479, $H480-SUM($H479:AH479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AI479))),(MAX($H480/$G479, $H480-SUM($H479:AI479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AJ479))),(MAX($H480/$G479, $H480-SUM($H479:AJ479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AK479))),(MAX($H480/$G479, $H480-SUM($H479:AK479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AL479))),(MAX($H480/$G479, $H480-SUM($H479:AL479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AM479))),(MAX($H480/$G479, $H480-SUM($H479:AM479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AN479))),(MAX($H480/$G479, $H480-SUM($H479:AN479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AO479))),(MAX($H480/$G479, $H480-SUM($H479:AO479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AP479))),(MAX($H480/$G479, $H480-SUM($H479:AP479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AQ479))),(MAX($H480/$G479, $H480-SUM($H479:AQ479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AR479))),(MAX($H480/$G479, $H480-SUM($H479:AR479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AS479))),(MAX($H480/$G479, $H480-SUM($H479:AS479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AT479))),(MAX($H480/$G479, $H480-SUM($H479:AT479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AU479))),(MAX($H480/$G479, $H480-SUM($H479:AU479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AV479))),(MAX($H480/$G479, $H480-SUM($H479:AV479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AW479))),(MAX($H480/$G479, $H480-SUM($H479:AW479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AX479))),(MAX($H480/$G479, $H480-SUM($H479:AX479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AY479))),(MAX($H480/$G479, $H480-SUM($H479:AY479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:AZ479))),(MAX($H480/$G479, $H480-SUM($H479:AZ479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BA479))),(MAX($H480/$G479, $H480-SUM($H479:BA479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BB479))),(MAX($H480/$G479, $H480-SUM($H479:BB479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BC479))),(MAX($H480/$G479, $H480-SUM($H479:BC479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BD479))),(MAX($H480/$G479, $H480-SUM($H479:BD479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BE479))),(MAX($H480/$G479, $H480-SUM($H479:BE479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BF479))),(MAX($H480/$G479, $H480-SUM($H479:BF479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BG479))),(MAX($H480/$G479, $H480-SUM($H479:BG479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BH479))),(MAX($H480/$G479, $H480-SUM($H479:BH479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BI479))),(MAX($H480/$G479, $H480-SUM($H479:BI479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BJ479))),(MAX($H480/$G479, $H480-SUM($H479:BJ479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BK479))),(MAX($H480/$G479, $H480-SUM($H479:BK479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BL479))),(MAX($H480/$G479, $H480-SUM($H479:BL479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BM479))),(MAX($H480/$G479, $H480-SUM($H479:BM479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BN479))),(MAX($H480/$G479, $H480-SUM($H479:BN479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BO479))),(MAX($H480/$G479, $H480-SUM($H479:BO479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BP479))),(MAX($H480/$G479, $H480-SUM($H479:BP479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BQ479))),(MAX($H480/$G479, $H480-SUM($H479:BQ479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BR479))),(MAX($H480/$G479, $H480-SUM($H479:BR479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BS479))),(MAX($H480/$G479, $H480-SUM($H479:BS479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BT479))),(MAX($H480/$G479, $H480-SUM($H479:BT479)))))","v":0},{"$f":"IF(OR($G479=0,$G479=\"n/a\"),0,IF($H480>0,(MIN($H480/$G479, $H480-SUM($H479:BU479))),(MAX($H480/$G479, $H480-SUM($H479:BU479)))))","v":0},{"$f":"IF(OR(ROUND(H480-SUM($I479:$BV479),2)=0,G479=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A476)","v":10.69838812587451},{"$f":"H480-I479","v":8.9656082402927506},7.2328283547109908,5.5000484691292311,3.7672685835474713,2.0344886979657115,0.30170881238395153,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,1.5543122344752192E-15,{"$f":"BT480-BU479","v":1.5543122344752192E-15},1.5543122344752192E-15]
[]
[{"$f":"IF(COUNTA($BW484:$BW513)=COUNTIF($BW484:$BW513,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":8.847999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":3.4550000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.7270000000000003},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.7320000000000002},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B476,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":4.600577031440463},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":5.1726794599999995},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":3.7354686100000007},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":6.9645844999999982},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.6598304982023384},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.5748304716666555},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B476,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G484","v":6.7},{"$f":"I482","v":0},null,{"$f":"IF(OR(J$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>J$3,$H483/$G483,$H483-SUM($I483:I483)))","v":0},{"$f":"IF(OR(K$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>K$3,$H483/$G483,$H483-SUM($I483:J483)))","v":0},{"$f":"IF(OR(L$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>L$3,$H483/$G483,$H483-SUM($I483:K483)))","v":0},{"$f":"IF(OR(M$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>M$3,$H483/$G483,$H483-SUM($I483:L483)))","v":0},{"$f":"IF(OR(N$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>N$3,$H483/$G483,$H483-SUM($I483:M483)))","v":0},{"$f":"IF(OR(O$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>O$3,$H483/$G483,$H483-SUM($I483:N483)))","v":0},{"$f":"IF(OR(P$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>P$3,$H483/$G483,$H483-SUM($I483:O483)))","v":0},{"$f":"IF(OR(Q$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>Q$3,$H483/$G483,$H483-SUM($I483:P483)))","v":0},{"$f":"IF(OR(R$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>R$3,$H483/$G483,$H483-SUM($I483:Q483)))","v":0},{"$f":"IF(OR(S$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>S$3,$H483/$G483,$H483-SUM($I483:R483)))","v":0},{"$f":"IF(OR(T$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>T$3,$H483/$G483,$H483-SUM($I483:S483)))","v":0},{"$f":"IF(OR(U$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>U$3,$H483/$G483,$H483-SUM($I483:T483)))","v":0},{"$f":"IF(OR(V$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>V$3,$H483/$G483,$H483-SUM($I483:U483)))","v":0},{"$f":"IF(OR(W$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>W$3,$H483/$G483,$H483-SUM($I483:V483)))","v":0},{"$f":"IF(OR(X$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>X$3,$H483/$G483,$H483-SUM($I483:W483)))","v":0},{"$f":"IF(OR(Y$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>Y$3,$H483/$G483,$H483-SUM($I483:X483)))","v":0},{"$f":"IF(OR(Z$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>Z$3,$H483/$G483,$H483-SUM($I483:Y483)))","v":0},{"$f":"IF(OR(AA$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AA$3,$H483/$G483,$H483-SUM($I483:Z483)))","v":0},{"$f":"IF(OR(AB$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AB$3,$H483/$G483,$H483-SUM($I483:AA483)))","v":0},{"$f":"IF(OR(AC$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AC$3,$H483/$G483,$H483-SUM($I483:AB483)))","v":0},{"$f":"IF(OR(AD$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AD$3,$H483/$G483,$H483-SUM($I483:AC483)))","v":0},{"$f":"IF(OR(AE$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AE$3,$H483/$G483,$H483-SUM($I483:AD483)))","v":0},{"$f":"IF(OR(AF$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AF$3,$H483/$G483,$H483-SUM($I483:AE483)))","v":0},{"$f":"IF(OR(AG$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AG$3,$H483/$G483,$H483-SUM($I483:AF483)))","v":0},{"$f":"IF(OR(AH$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AH$3,$H483/$G483,$H483-SUM($I483:AG483)))","v":0},{"$f":"IF(OR(AI$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AI$3,$H483/$G483,$H483-SUM($I483:AH483)))","v":0},{"$f":"IF(OR(AJ$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AJ$3,$H483/$G483,$H483-SUM($I483:AI483)))","v":0},{"$f":"IF(OR(AK$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AK$3,$H483/$G483,$H483-SUM($I483:AJ483)))","v":0},{"$f":"IF(OR(AL$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AL$3,$H483/$G483,$H483-SUM($I483:AK483)))","v":0},{"$f":"IF(OR(AM$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AM$3,$H483/$G483,$H483-SUM($I483:AL483)))","v":0},{"$f":"IF(OR(AN$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AN$3,$H483/$G483,$H483-SUM($I483:AM483)))","v":0},{"$f":"IF(OR(AO$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AO$3,$H483/$G483,$H483-SUM($I483:AN483)))","v":0},{"$f":"IF(OR(AP$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AP$3,$H483/$G483,$H483-SUM($I483:AO483)))","v":0},{"$f":"IF(OR(AQ$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AQ$3,$H483/$G483,$H483-SUM($I483:AP483)))","v":0},{"$f":"IF(OR(AR$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AR$3,$H483/$G483,$H483-SUM($I483:AQ483)))","v":0},{"$f":"IF(OR(AS$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AS$3,$H483/$G483,$H483-SUM($I483:AR483)))","v":0},{"$f":"IF(OR(AT$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AT$3,$H483/$G483,$H483-SUM($I483:AS483)))","v":0},{"$f":"IF(OR(AU$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AU$3,$H483/$G483,$H483-SUM($I483:AT483)))","v":0},{"$f":"IF(OR(AV$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AV$3,$H483/$G483,$H483-SUM($I483:AU483)))","v":0},{"$f":"IF(OR(AW$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AW$3,$H483/$G483,$H483-SUM($I483:AV483)))","v":0},{"$f":"IF(OR(AX$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AX$3,$H483/$G483,$H483-SUM($I483:AW483)))","v":0},{"$f":"IF(OR(AY$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AY$3,$H483/$G483,$H483-SUM($I483:AX483)))","v":0},{"$f":"IF(OR(AZ$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>AZ$3,$H483/$G483,$H483-SUM($I483:AY483)))","v":0},{"$f":"IF(OR(BA$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BA$3,$H483/$G483,$H483-SUM($I483:AZ483)))","v":0},{"$f":"IF(OR(BB$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BB$3,$H483/$G483,$H483-SUM($I483:BA483)))","v":0},{"$f":"IF(OR(BC$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BC$3,$H483/$G483,$H483-SUM($I483:BB483)))","v":0},{"$f":"IF(OR(BD$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BD$3,$H483/$G483,$H483-SUM($I483:BC483)))","v":0},{"$f":"IF(OR(BE$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BE$3,$H483/$G483,$H483-SUM($I483:BD483)))","v":0},{"$f":"IF(OR(BF$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BF$3,$H483/$G483,$H483-SUM($I483:BE483)))","v":0},{"$f":"IF(OR(BG$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BG$3,$H483/$G483,$H483-SUM($I483:BF483)))","v":0},{"$f":"IF(OR(BH$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BH$3,$H483/$G483,$H483-SUM($I483:BG483)))","v":0},{"$f":"IF(OR(BI$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BI$3,$H483/$G483,$H483-SUM($I483:BH483)))","v":0},{"$f":"IF(OR(BJ$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BJ$3,$H483/$G483,$H483-SUM($I483:BI483)))","v":0},{"$f":"IF(OR(BK$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BK$3,$H483/$G483,$H483-SUM($I483:BJ483)))","v":0},{"$f":"IF(OR(BL$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BL$3,$H483/$G483,$H483-SUM($I483:BK483)))","v":0},{"$f":"IF(OR(BM$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BM$3,$H483/$G483,$H483-SUM($I483:BL483)))","v":0},{"$f":"IF(OR(BN$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BN$3,$H483/$G483,$H483-SUM($I483:BM483)))","v":0},{"$f":"IF(OR(BO$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BO$3,$H483/$G483,$H483-SUM($I483:BN483)))","v":0},{"$f":"IF(OR(BP$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BP$3,$H483/$G483,$H483-SUM($I483:BO483)))","v":0},{"$f":"IF(OR(BQ$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BQ$3,$H483/$G483,$H483-SUM($I483:BP483)))","v":0},{"$f":"IF(OR(BR$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BR$3,$H483/$G483,$H483-SUM($I483:BQ483)))","v":0},{"$f":"IF(OR(BS$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BS$3,$H483/$G483,$H483-SUM($I483:BR483)))","v":0},{"$f":"IF(OR(BT$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BT$3,$H483/$G483,$H483-SUM($I483:BS483)))","v":0},{"$f":"IF(OR(BU$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BU$3,$H483/$G483,$H483-SUM($I483:BT483)))","v":0},{"$f":"IF(OR(BV$3<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483)>BV$3,$H483/$G483,$H483-SUM($I483:BU483)))","v":0},{"$f":"IF(OR(ROUND(H483-SUM($J483:$BV483),2)=0,G483=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A476)","v":6.7},{"$f":"J482","v":8.847999999999999},null,{"$f":"IF(OR(J$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>J$3,$H484/$G484,$H484-SUM($I484:I484)))","v":0},{"$f":"IF(OR(K$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>K$3,$H484/$G484,$H484-SUM($I484:J484)))","v":1.320597014925373},{"$f":"IF(OR(L$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>L$3,$H484/$G484,$H484-SUM($I484:K484)))","v":1.320597014925373},{"$f":"IF(OR(M$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>M$3,$H484/$G484,$H484-SUM($I484:L484)))","v":1.320597014925373},{"$f":"IF(OR(N$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>N$3,$H484/$G484,$H484-SUM($I484:M484)))","v":1.320597014925373},{"$f":"IF(OR(O$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>O$3,$H484/$G484,$H484-SUM($I484:N484)))","v":1.320597014925373},{"$f":"IF(OR(P$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>P$3,$H484/$G484,$H484-SUM($I484:O484)))","v":1.320597014925373},{"$f":"IF(OR(Q$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>Q$3,$H484/$G484,$H484-SUM($I484:P484)))","v":0.92441791044776078},{"$f":"IF(OR(R$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>R$3,$H484/$G484,$H484-SUM($I484:Q484)))","v":0},{"$f":"IF(OR(S$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>S$3,$H484/$G484,$H484-SUM($I484:R484)))","v":0},{"$f":"IF(OR(T$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>T$3,$H484/$G484,$H484-SUM($I484:S484)))","v":0},{"$f":"IF(OR(U$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>U$3,$H484/$G484,$H484-SUM($I484:T484)))","v":0},{"$f":"IF(OR(V$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>V$3,$H484/$G484,$H484-SUM($I484:U484)))","v":0},{"$f":"IF(OR(W$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>W$3,$H484/$G484,$H484-SUM($I484:V484)))","v":0},{"$f":"IF(OR(X$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>X$3,$H484/$G484,$H484-SUM($I484:W484)))","v":0},{"$f":"IF(OR(Y$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>Y$3,$H484/$G484,$H484-SUM($I484:X484)))","v":0},{"$f":"IF(OR(Z$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>Z$3,$H484/$G484,$H484-SUM($I484:Y484)))","v":0},{"$f":"IF(OR(AA$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AA$3,$H484/$G484,$H484-SUM($I484:Z484)))","v":0},{"$f":"IF(OR(AB$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AB$3,$H484/$G484,$H484-SUM($I484:AA484)))","v":0},{"$f":"IF(OR(AC$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AC$3,$H484/$G484,$H484-SUM($I484:AB484)))","v":0},{"$f":"IF(OR(AD$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AD$3,$H484/$G484,$H484-SUM($I484:AC484)))","v":0},{"$f":"IF(OR(AE$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AE$3,$H484/$G484,$H484-SUM($I484:AD484)))","v":0},{"$f":"IF(OR(AF$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AF$3,$H484/$G484,$H484-SUM($I484:AE484)))","v":0},{"$f":"IF(OR(AG$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AG$3,$H484/$G484,$H484-SUM($I484:AF484)))","v":0},{"$f":"IF(OR(AH$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AH$3,$H484/$G484,$H484-SUM($I484:AG484)))","v":0},{"$f":"IF(OR(AI$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AI$3,$H484/$G484,$H484-SUM($I484:AH484)))","v":0},{"$f":"IF(OR(AJ$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AJ$3,$H484/$G484,$H484-SUM($I484:AI484)))","v":0},{"$f":"IF(OR(AK$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AK$3,$H484/$G484,$H484-SUM($I484:AJ484)))","v":0},{"$f":"IF(OR(AL$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AL$3,$H484/$G484,$H484-SUM($I484:AK484)))","v":0},{"$f":"IF(OR(AM$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AM$3,$H484/$G484,$H484-SUM($I484:AL484)))","v":0},{"$f":"IF(OR(AN$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AN$3,$H484/$G484,$H484-SUM($I484:AM484)))","v":0},{"$f":"IF(OR(AO$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AO$3,$H484/$G484,$H484-SUM($I484:AN484)))","v":0},{"$f":"IF(OR(AP$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AP$3,$H484/$G484,$H484-SUM($I484:AO484)))","v":0},{"$f":"IF(OR(AQ$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AQ$3,$H484/$G484,$H484-SUM($I484:AP484)))","v":0},{"$f":"IF(OR(AR$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AR$3,$H484/$G484,$H484-SUM($I484:AQ484)))","v":0},{"$f":"IF(OR(AS$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AS$3,$H484/$G484,$H484-SUM($I484:AR484)))","v":0},{"$f":"IF(OR(AT$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AT$3,$H484/$G484,$H484-SUM($I484:AS484)))","v":0},{"$f":"IF(OR(AU$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AU$3,$H484/$G484,$H484-SUM($I484:AT484)))","v":0},{"$f":"IF(OR(AV$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AV$3,$H484/$G484,$H484-SUM($I484:AU484)))","v":0},{"$f":"IF(OR(AW$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AW$3,$H484/$G484,$H484-SUM($I484:AV484)))","v":0},{"$f":"IF(OR(AX$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AX$3,$H484/$G484,$H484-SUM($I484:AW484)))","v":0},{"$f":"IF(OR(AY$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AY$3,$H484/$G484,$H484-SUM($I484:AX484)))","v":0},{"$f":"IF(OR(AZ$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>AZ$3,$H484/$G484,$H484-SUM($I484:AY484)))","v":0},{"$f":"IF(OR(BA$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BA$3,$H484/$G484,$H484-SUM($I484:AZ484)))","v":0},{"$f":"IF(OR(BB$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BB$3,$H484/$G484,$H484-SUM($I484:BA484)))","v":0},{"$f":"IF(OR(BC$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BC$3,$H484/$G484,$H484-SUM($I484:BB484)))","v":0},{"$f":"IF(OR(BD$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BD$3,$H484/$G484,$H484-SUM($I484:BC484)))","v":0},{"$f":"IF(OR(BE$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BE$3,$H484/$G484,$H484-SUM($I484:BD484)))","v":0},{"$f":"IF(OR(BF$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BF$3,$H484/$G484,$H484-SUM($I484:BE484)))","v":0},{"$f":"IF(OR(BG$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BG$3,$H484/$G484,$H484-SUM($I484:BF484)))","v":0},{"$f":"IF(OR(BH$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BH$3,$H484/$G484,$H484-SUM($I484:BG484)))","v":0},{"$f":"IF(OR(BI$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BI$3,$H484/$G484,$H484-SUM($I484:BH484)))","v":0},{"$f":"IF(OR(BJ$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BJ$3,$H484/$G484,$H484-SUM($I484:BI484)))","v":0},{"$f":"IF(OR(BK$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BK$3,$H484/$G484,$H484-SUM($I484:BJ484)))","v":0},{"$f":"IF(OR(BL$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BL$3,$H484/$G484,$H484-SUM($I484:BK484)))","v":0},{"$f":"IF(OR(BM$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BM$3,$H484/$G484,$H484-SUM($I484:BL484)))","v":0},{"$f":"IF(OR(BN$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BN$3,$H484/$G484,$H484-SUM($I484:BM484)))","v":0},{"$f":"IF(OR(BO$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BO$3,$H484/$G484,$H484-SUM($I484:BN484)))","v":0},{"$f":"IF(OR(BP$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BP$3,$H484/$G484,$H484-SUM($I484:BO484)))","v":0},{"$f":"IF(OR(BQ$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BQ$3,$H484/$G484,$H484-SUM($I484:BP484)))","v":0},{"$f":"IF(OR(BR$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BR$3,$H484/$G484,$H484-SUM($I484:BQ484)))","v":0},{"$f":"IF(OR(BS$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BS$3,$H484/$G484,$H484-SUM($I484:BR484)))","v":0},{"$f":"IF(OR(BT$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BT$3,$H484/$G484,$H484-SUM($I484:BS484)))","v":0},{"$f":"IF(OR(BU$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BU$3,$H484/$G484,$H484-SUM($I484:BT484)))","v":0},{"$f":"IF(OR(BV$3<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484)>BV$3,$H484/$G484,$H484-SUM($I484:BU484)))","v":0},{"$f":"IF(OR(ROUND(H484-SUM($J484:$BV484),2)=0,G484=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D484+1","v":2012},"Nominal",null,{"$f":"G484","v":6.7},{"$f":"K482","v":3.4550000000000001},null,{"$f":"IF(OR(J$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>J$3,$H485/$G485,$H485-SUM($I485:I485)))","v":0},{"$f":"IF(OR(K$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>K$3,$H485/$G485,$H485-SUM($I485:J485)))","v":0},{"$f":"IF(OR(L$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>L$3,$H485/$G485,$H485-SUM($I485:K485)))","v":0.51567164179104474},{"$f":"IF(OR(M$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>M$3,$H485/$G485,$H485-SUM($I485:L485)))","v":0.51567164179104474},{"$f":"IF(OR(N$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>N$3,$H485/$G485,$H485-SUM($I485:M485)))","v":0.51567164179104474},{"$f":"IF(OR(O$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>O$3,$H485/$G485,$H485-SUM($I485:N485)))","v":0.51567164179104474},{"$f":"IF(OR(P$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>P$3,$H485/$G485,$H485-SUM($I485:O485)))","v":0.51567164179104474},{"$f":"IF(OR(Q$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>Q$3,$H485/$G485,$H485-SUM($I485:P485)))","v":0.51567164179104474},{"$f":"IF(OR(R$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>R$3,$H485/$G485,$H485-SUM($I485:Q485)))","v":0.36097014925373205},{"$f":"IF(OR(S$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>S$3,$H485/$G485,$H485-SUM($I485:R485)))","v":0},{"$f":"IF(OR(T$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>T$3,$H485/$G485,$H485-SUM($I485:S485)))","v":0},{"$f":"IF(OR(U$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>U$3,$H485/$G485,$H485-SUM($I485:T485)))","v":0},{"$f":"IF(OR(V$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>V$3,$H485/$G485,$H485-SUM($I485:U485)))","v":0},{"$f":"IF(OR(W$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>W$3,$H485/$G485,$H485-SUM($I485:V485)))","v":0},{"$f":"IF(OR(X$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>X$3,$H485/$G485,$H485-SUM($I485:W485)))","v":0},{"$f":"IF(OR(Y$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>Y$3,$H485/$G485,$H485-SUM($I485:X485)))","v":0},{"$f":"IF(OR(Z$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>Z$3,$H485/$G485,$H485-SUM($I485:Y485)))","v":0},{"$f":"IF(OR(AA$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AA$3,$H485/$G485,$H485-SUM($I485:Z485)))","v":0},{"$f":"IF(OR(AB$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AB$3,$H485/$G485,$H485-SUM($I485:AA485)))","v":0},{"$f":"IF(OR(AC$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AC$3,$H485/$G485,$H485-SUM($I485:AB485)))","v":0},{"$f":"IF(OR(AD$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AD$3,$H485/$G485,$H485-SUM($I485:AC485)))","v":0},{"$f":"IF(OR(AE$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AE$3,$H485/$G485,$H485-SUM($I485:AD485)))","v":0},{"$f":"IF(OR(AF$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AF$3,$H485/$G485,$H485-SUM($I485:AE485)))","v":0},{"$f":"IF(OR(AG$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AG$3,$H485/$G485,$H485-SUM($I485:AF485)))","v":0},{"$f":"IF(OR(AH$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AH$3,$H485/$G485,$H485-SUM($I485:AG485)))","v":0},{"$f":"IF(OR(AI$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AI$3,$H485/$G485,$H485-SUM($I485:AH485)))","v":0},{"$f":"IF(OR(AJ$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AJ$3,$H485/$G485,$H485-SUM($I485:AI485)))","v":0},{"$f":"IF(OR(AK$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AK$3,$H485/$G485,$H485-SUM($I485:AJ485)))","v":0},{"$f":"IF(OR(AL$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AL$3,$H485/$G485,$H485-SUM($I485:AK485)))","v":0},{"$f":"IF(OR(AM$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AM$3,$H485/$G485,$H485-SUM($I485:AL485)))","v":0},{"$f":"IF(OR(AN$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AN$3,$H485/$G485,$H485-SUM($I485:AM485)))","v":0},{"$f":"IF(OR(AO$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AO$3,$H485/$G485,$H485-SUM($I485:AN485)))","v":0},{"$f":"IF(OR(AP$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AP$3,$H485/$G485,$H485-SUM($I485:AO485)))","v":0},{"$f":"IF(OR(AQ$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AQ$3,$H485/$G485,$H485-SUM($I485:AP485)))","v":0},{"$f":"IF(OR(AR$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AR$3,$H485/$G485,$H485-SUM($I485:AQ485)))","v":0},{"$f":"IF(OR(AS$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AS$3,$H485/$G485,$H485-SUM($I485:AR485)))","v":0},{"$f":"IF(OR(AT$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AT$3,$H485/$G485,$H485-SUM($I485:AS485)))","v":0},{"$f":"IF(OR(AU$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AU$3,$H485/$G485,$H485-SUM($I485:AT485)))","v":0},{"$f":"IF(OR(AV$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AV$3,$H485/$G485,$H485-SUM($I485:AU485)))","v":0},{"$f":"IF(OR(AW$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AW$3,$H485/$G485,$H485-SUM($I485:AV485)))","v":0},{"$f":"IF(OR(AX$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AX$3,$H485/$G485,$H485-SUM($I485:AW485)))","v":0},{"$f":"IF(OR(AY$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AY$3,$H485/$G485,$H485-SUM($I485:AX485)))","v":0},{"$f":"IF(OR(AZ$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>AZ$3,$H485/$G485,$H485-SUM($I485:AY485)))","v":0},{"$f":"IF(OR(BA$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BA$3,$H485/$G485,$H485-SUM($I485:AZ485)))","v":0},{"$f":"IF(OR(BB$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BB$3,$H485/$G485,$H485-SUM($I485:BA485)))","v":0},{"$f":"IF(OR(BC$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BC$3,$H485/$G485,$H485-SUM($I485:BB485)))","v":0},{"$f":"IF(OR(BD$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BD$3,$H485/$G485,$H485-SUM($I485:BC485)))","v":0},{"$f":"IF(OR(BE$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BE$3,$H485/$G485,$H485-SUM($I485:BD485)))","v":0},{"$f":"IF(OR(BF$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BF$3,$H485/$G485,$H485-SUM($I485:BE485)))","v":0},{"$f":"IF(OR(BG$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BG$3,$H485/$G485,$H485-SUM($I485:BF485)))","v":0},{"$f":"IF(OR(BH$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BH$3,$H485/$G485,$H485-SUM($I485:BG485)))","v":0},{"$f":"IF(OR(BI$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BI$3,$H485/$G485,$H485-SUM($I485:BH485)))","v":0},{"$f":"IF(OR(BJ$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BJ$3,$H485/$G485,$H485-SUM($I485:BI485)))","v":0},{"$f":"IF(OR(BK$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BK$3,$H485/$G485,$H485-SUM($I485:BJ485)))","v":0},{"$f":"IF(OR(BL$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BL$3,$H485/$G485,$H485-SUM($I485:BK485)))","v":0},{"$f":"IF(OR(BM$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BM$3,$H485/$G485,$H485-SUM($I485:BL485)))","v":0},{"$f":"IF(OR(BN$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BN$3,$H485/$G485,$H485-SUM($I485:BM485)))","v":0},{"$f":"IF(OR(BO$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BO$3,$H485/$G485,$H485-SUM($I485:BN485)))","v":0},{"$f":"IF(OR(BP$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BP$3,$H485/$G485,$H485-SUM($I485:BO485)))","v":0},{"$f":"IF(OR(BQ$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BQ$3,$H485/$G485,$H485-SUM($I485:BP485)))","v":0},{"$f":"IF(OR(BR$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BR$3,$H485/$G485,$H485-SUM($I485:BQ485)))","v":0},{"$f":"IF(OR(BS$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BS$3,$H485/$G485,$H485-SUM($I485:BR485)))","v":0},{"$f":"IF(OR(BT$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BT$3,$H485/$G485,$H485-SUM($I485:BS485)))","v":0},{"$f":"IF(OR(BU$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BU$3,$H485/$G485,$H485-SUM($I485:BT485)))","v":0},{"$f":"IF(OR(BV$3<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485)>BV$3,$H485/$G485,$H485-SUM($I485:BU485)))","v":0},{"$f":"IF(OR(ROUND(H485-SUM($J485:$BV485),2)=0,G485=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D485+1","v":2013},"Nominal",null,{"$f":"G485","v":6.7},{"$f":"L482","v":4.7270000000000003},null,{"$f":"IF(OR(J$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>J$3,$H486/$G486,$H486-SUM($I486:I486)))","v":0},{"$f":"IF(OR(K$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>K$3,$H486/$G486,$H486-SUM($I486:J486)))","v":0},{"$f":"IF(OR(L$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>L$3,$H486/$G486,$H486-SUM($I486:K486)))","v":0},{"$f":"IF(OR(M$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>M$3,$H486/$G486,$H486-SUM($I486:L486)))","v":0.70552238805970147},{"$f":"IF(OR(N$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>N$3,$H486/$G486,$H486-SUM($I486:M486)))","v":0.70552238805970147},{"$f":"IF(OR(O$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>O$3,$H486/$G486,$H486-SUM($I486:N486)))","v":0.70552238805970147},{"$f":"IF(OR(P$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>P$3,$H486/$G486,$H486-SUM($I486:O486)))","v":0.70552238805970147},{"$f":"IF(OR(Q$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>Q$3,$H486/$G486,$H486-SUM($I486:P486)))","v":0.70552238805970147},{"$f":"IF(OR(R$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>R$3,$H486/$G486,$H486-SUM($I486:Q486)))","v":0.70552238805970147},{"$f":"IF(OR(S$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>S$3,$H486/$G486,$H486-SUM($I486:R486)))","v":0.49386567164179151},{"$f":"IF(OR(T$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>T$3,$H486/$G486,$H486-SUM($I486:S486)))","v":0},{"$f":"IF(OR(U$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>U$3,$H486/$G486,$H486-SUM($I486:T486)))","v":0},{"$f":"IF(OR(V$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>V$3,$H486/$G486,$H486-SUM($I486:U486)))","v":0},{"$f":"IF(OR(W$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>W$3,$H486/$G486,$H486-SUM($I486:V486)))","v":0},{"$f":"IF(OR(X$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>X$3,$H486/$G486,$H486-SUM($I486:W486)))","v":0},{"$f":"IF(OR(Y$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>Y$3,$H486/$G486,$H486-SUM($I486:X486)))","v":0},{"$f":"IF(OR(Z$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>Z$3,$H486/$G486,$H486-SUM($I486:Y486)))","v":0},{"$f":"IF(OR(AA$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AA$3,$H486/$G486,$H486-SUM($I486:Z486)))","v":0},{"$f":"IF(OR(AB$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AB$3,$H486/$G486,$H486-SUM($I486:AA486)))","v":0},{"$f":"IF(OR(AC$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AC$3,$H486/$G486,$H486-SUM($I486:AB486)))","v":0},{"$f":"IF(OR(AD$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AD$3,$H486/$G486,$H486-SUM($I486:AC486)))","v":0},{"$f":"IF(OR(AE$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AE$3,$H486/$G486,$H486-SUM($I486:AD486)))","v":0},{"$f":"IF(OR(AF$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AF$3,$H486/$G486,$H486-SUM($I486:AE486)))","v":0},{"$f":"IF(OR(AG$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AG$3,$H486/$G486,$H486-SUM($I486:AF486)))","v":0},{"$f":"IF(OR(AH$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AH$3,$H486/$G486,$H486-SUM($I486:AG486)))","v":0},{"$f":"IF(OR(AI$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AI$3,$H486/$G486,$H486-SUM($I486:AH486)))","v":0},{"$f":"IF(OR(AJ$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AJ$3,$H486/$G486,$H486-SUM($I486:AI486)))","v":0},{"$f":"IF(OR(AK$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AK$3,$H486/$G486,$H486-SUM($I486:AJ486)))","v":0},{"$f":"IF(OR(AL$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AL$3,$H486/$G486,$H486-SUM($I486:AK486)))","v":0},{"$f":"IF(OR(AM$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AM$3,$H486/$G486,$H486-SUM($I486:AL486)))","v":0},{"$f":"IF(OR(AN$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AN$3,$H486/$G486,$H486-SUM($I486:AM486)))","v":0},{"$f":"IF(OR(AO$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AO$3,$H486/$G486,$H486-SUM($I486:AN486)))","v":0},{"$f":"IF(OR(AP$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AP$3,$H486/$G486,$H486-SUM($I486:AO486)))","v":0},{"$f":"IF(OR(AQ$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AQ$3,$H486/$G486,$H486-SUM($I486:AP486)))","v":0},{"$f":"IF(OR(AR$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AR$3,$H486/$G486,$H486-SUM($I486:AQ486)))","v":0},{"$f":"IF(OR(AS$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AS$3,$H486/$G486,$H486-SUM($I486:AR486)))","v":0},{"$f":"IF(OR(AT$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AT$3,$H486/$G486,$H486-SUM($I486:AS486)))","v":0},{"$f":"IF(OR(AU$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AU$3,$H486/$G486,$H486-SUM($I486:AT486)))","v":0},{"$f":"IF(OR(AV$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AV$3,$H486/$G486,$H486-SUM($I486:AU486)))","v":0},{"$f":"IF(OR(AW$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AW$3,$H486/$G486,$H486-SUM($I486:AV486)))","v":0},{"$f":"IF(OR(AX$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AX$3,$H486/$G486,$H486-SUM($I486:AW486)))","v":0},{"$f":"IF(OR(AY$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AY$3,$H486/$G486,$H486-SUM($I486:AX486)))","v":0},{"$f":"IF(OR(AZ$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>AZ$3,$H486/$G486,$H486-SUM($I486:AY486)))","v":0},{"$f":"IF(OR(BA$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BA$3,$H486/$G486,$H486-SUM($I486:AZ486)))","v":0},{"$f":"IF(OR(BB$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BB$3,$H486/$G486,$H486-SUM($I486:BA486)))","v":0},{"$f":"IF(OR(BC$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BC$3,$H486/$G486,$H486-SUM($I486:BB486)))","v":0},{"$f":"IF(OR(BD$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BD$3,$H486/$G486,$H486-SUM($I486:BC486)))","v":0},{"$f":"IF(OR(BE$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BE$3,$H486/$G486,$H486-SUM($I486:BD486)))","v":0},{"$f":"IF(OR(BF$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BF$3,$H486/$G486,$H486-SUM($I486:BE486)))","v":0},{"$f":"IF(OR(BG$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BG$3,$H486/$G486,$H486-SUM($I486:BF486)))","v":0},{"$f":"IF(OR(BH$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BH$3,$H486/$G486,$H486-SUM($I486:BG486)))","v":0},{"$f":"IF(OR(BI$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BI$3,$H486/$G486,$H486-SUM($I486:BH486)))","v":0},{"$f":"IF(OR(BJ$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BJ$3,$H486/$G486,$H486-SUM($I486:BI486)))","v":0},{"$f":"IF(OR(BK$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BK$3,$H486/$G486,$H486-SUM($I486:BJ486)))","v":0},{"$f":"IF(OR(BL$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BL$3,$H486/$G486,$H486-SUM($I486:BK486)))","v":0},{"$f":"IF(OR(BM$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BM$3,$H486/$G486,$H486-SUM($I486:BL486)))","v":0},{"$f":"IF(OR(BN$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BN$3,$H486/$G486,$H486-SUM($I486:BM486)))","v":0},{"$f":"IF(OR(BO$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BO$3,$H486/$G486,$H486-SUM($I486:BN486)))","v":0},{"$f":"IF(OR(BP$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BP$3,$H486/$G486,$H486-SUM($I486:BO486)))","v":0},{"$f":"IF(OR(BQ$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BQ$3,$H486/$G486,$H486-SUM($I486:BP486)))","v":0},{"$f":"IF(OR(BR$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BR$3,$H486/$G486,$H486-SUM($I486:BQ486)))","v":0},{"$f":"IF(OR(BS$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BS$3,$H486/$G486,$H486-SUM($I486:BR486)))","v":0},{"$f":"IF(OR(BT$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BT$3,$H486/$G486,$H486-SUM($I486:BS486)))","v":0},{"$f":"IF(OR(BU$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BU$3,$H486/$G486,$H486-SUM($I486:BT486)))","v":0},{"$f":"IF(OR(BV$3<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486)>BV$3,$H486/$G486,$H486-SUM($I486:BU486)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G486","v":6.7},{"$f":"M482","v":4.7320000000000002},null,{"$f":"IF(OR(J$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>J$3,$H487/$G487,$H487-SUM($I487:I487)))","v":0},{"$f":"IF(OR(K$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>K$3,$H487/$G487,$H487-SUM($I487:J487)))","v":0},{"$f":"IF(OR(L$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>L$3,$H487/$G487,$H487-SUM($I487:K487)))","v":0},{"$f":"IF(OR(M$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>M$3,$H487/$G487,$H487-SUM($I487:L487)))","v":0},{"$f":"IF(OR(N$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>N$3,$H487/$G487,$H487-SUM($I487:M487)))","v":0.70626865671641792},{"$f":"IF(OR(O$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>O$3,$H487/$G487,$H487-SUM($I487:N487)))","v":0.70626865671641792},{"$f":"IF(OR(P$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>P$3,$H487/$G487,$H487-SUM($I487:O487)))","v":0.70626865671641792},{"$f":"IF(OR(Q$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>Q$3,$H487/$G487,$H487-SUM($I487:P487)))","v":0.70626865671641792},{"$f":"IF(OR(R$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>R$3,$H487/$G487,$H487-SUM($I487:Q487)))","v":0.70626865671641792},{"$f":"IF(OR(S$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>S$3,$H487/$G487,$H487-SUM($I487:R487)))","v":0.70626865671641792},{"$f":"IF(OR(T$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>T$3,$H487/$G487,$H487-SUM($I487:S487)))","v":0.49438805970149247},{"$f":"IF(OR(U$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>U$3,$H487/$G487,$H487-SUM($I487:T487)))","v":0},{"$f":"IF(OR(V$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>V$3,$H487/$G487,$H487-SUM($I487:U487)))","v":0},{"$f":"IF(OR(W$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>W$3,$H487/$G487,$H487-SUM($I487:V487)))","v":0},{"$f":"IF(OR(X$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>X$3,$H487/$G487,$H487-SUM($I487:W487)))","v":0},{"$f":"IF(OR(Y$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>Y$3,$H487/$G487,$H487-SUM($I487:X487)))","v":0},{"$f":"IF(OR(Z$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>Z$3,$H487/$G487,$H487-SUM($I487:Y487)))","v":0},{"$f":"IF(OR(AA$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AA$3,$H487/$G487,$H487-SUM($I487:Z487)))","v":0},{"$f":"IF(OR(AB$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AB$3,$H487/$G487,$H487-SUM($I487:AA487)))","v":0},{"$f":"IF(OR(AC$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AC$3,$H487/$G487,$H487-SUM($I487:AB487)))","v":0},{"$f":"IF(OR(AD$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AD$3,$H487/$G487,$H487-SUM($I487:AC487)))","v":0},{"$f":"IF(OR(AE$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AE$3,$H487/$G487,$H487-SUM($I487:AD487)))","v":0},{"$f":"IF(OR(AF$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AF$3,$H487/$G487,$H487-SUM($I487:AE487)))","v":0},{"$f":"IF(OR(AG$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AG$3,$H487/$G487,$H487-SUM($I487:AF487)))","v":0},{"$f":"IF(OR(AH$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AH$3,$H487/$G487,$H487-SUM($I487:AG487)))","v":0},{"$f":"IF(OR(AI$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AI$3,$H487/$G487,$H487-SUM($I487:AH487)))","v":0},{"$f":"IF(OR(AJ$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AJ$3,$H487/$G487,$H487-SUM($I487:AI487)))","v":0},{"$f":"IF(OR(AK$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AK$3,$H487/$G487,$H487-SUM($I487:AJ487)))","v":0},{"$f":"IF(OR(AL$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AL$3,$H487/$G487,$H487-SUM($I487:AK487)))","v":0},{"$f":"IF(OR(AM$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AM$3,$H487/$G487,$H487-SUM($I487:AL487)))","v":0},{"$f":"IF(OR(AN$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AN$3,$H487/$G487,$H487-SUM($I487:AM487)))","v":0},{"$f":"IF(OR(AO$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AO$3,$H487/$G487,$H487-SUM($I487:AN487)))","v":0},{"$f":"IF(OR(AP$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AP$3,$H487/$G487,$H487-SUM($I487:AO487)))","v":0},{"$f":"IF(OR(AQ$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AQ$3,$H487/$G487,$H487-SUM($I487:AP487)))","v":0},{"$f":"IF(OR(AR$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AR$3,$H487/$G487,$H487-SUM($I487:AQ487)))","v":0},{"$f":"IF(OR(AS$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AS$3,$H487/$G487,$H487-SUM($I487:AR487)))","v":0},{"$f":"IF(OR(AT$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AT$3,$H487/$G487,$H487-SUM($I487:AS487)))","v":0},{"$f":"IF(OR(AU$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AU$3,$H487/$G487,$H487-SUM($I487:AT487)))","v":0},{"$f":"IF(OR(AV$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AV$3,$H487/$G487,$H487-SUM($I487:AU487)))","v":0},{"$f":"IF(OR(AW$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AW$3,$H487/$G487,$H487-SUM($I487:AV487)))","v":0},{"$f":"IF(OR(AX$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AX$3,$H487/$G487,$H487-SUM($I487:AW487)))","v":0},{"$f":"IF(OR(AY$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AY$3,$H487/$G487,$H487-SUM($I487:AX487)))","v":0},{"$f":"IF(OR(AZ$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>AZ$3,$H487/$G487,$H487-SUM($I487:AY487)))","v":0},{"$f":"IF(OR(BA$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BA$3,$H487/$G487,$H487-SUM($I487:AZ487)))","v":0},{"$f":"IF(OR(BB$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BB$3,$H487/$G487,$H487-SUM($I487:BA487)))","v":0},{"$f":"IF(OR(BC$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BC$3,$H487/$G487,$H487-SUM($I487:BB487)))","v":0},{"$f":"IF(OR(BD$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BD$3,$H487/$G487,$H487-SUM($I487:BC487)))","v":0},{"$f":"IF(OR(BE$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BE$3,$H487/$G487,$H487-SUM($I487:BD487)))","v":0},{"$f":"IF(OR(BF$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BF$3,$H487/$G487,$H487-SUM($I487:BE487)))","v":0},{"$f":"IF(OR(BG$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BG$3,$H487/$G487,$H487-SUM($I487:BF487)))","v":0},{"$f":"IF(OR(BH$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BH$3,$H487/$G487,$H487-SUM($I487:BG487)))","v":0},{"$f":"IF(OR(BI$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BI$3,$H487/$G487,$H487-SUM($I487:BH487)))","v":0},{"$f":"IF(OR(BJ$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BJ$3,$H487/$G487,$H487-SUM($I487:BI487)))","v":0},{"$f":"IF(OR(BK$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BK$3,$H487/$G487,$H487-SUM($I487:BJ487)))","v":0},{"$f":"IF(OR(BL$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BL$3,$H487/$G487,$H487-SUM($I487:BK487)))","v":0},{"$f":"IF(OR(BM$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BM$3,$H487/$G487,$H487-SUM($I487:BL487)))","v":0},{"$f":"IF(OR(BN$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BN$3,$H487/$G487,$H487-SUM($I487:BM487)))","v":0},{"$f":"IF(OR(BO$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BO$3,$H487/$G487,$H487-SUM($I487:BN487)))","v":0},{"$f":"IF(OR(BP$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BP$3,$H487/$G487,$H487-SUM($I487:BO487)))","v":0},{"$f":"IF(OR(BQ$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BQ$3,$H487/$G487,$H487-SUM($I487:BP487)))","v":0},{"$f":"IF(OR(BR$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BR$3,$H487/$G487,$H487-SUM($I487:BQ487)))","v":0},{"$f":"IF(OR(BS$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BS$3,$H487/$G487,$H487-SUM($I487:BR487)))","v":0},{"$f":"IF(OR(BT$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BT$3,$H487/$G487,$H487-SUM($I487:BS487)))","v":0},{"$f":"IF(OR(BU$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BU$3,$H487/$G487,$H487-SUM($I487:BT487)))","v":0},{"$f":"IF(OR(BV$3<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487)>BV$3,$H487/$G487,$H487-SUM($I487:BU487)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G487","v":6.7},{"$f":"N482","v":4.600577031440463},null,{"$f":"IF(OR(J$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>J$3,$H488/$G488,$H488-SUM($I488:I488)))","v":0},{"$f":"IF(OR(K$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>K$3,$H488/$G488,$H488-SUM($I488:J488)))","v":0},{"$f":"IF(OR(L$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>L$3,$H488/$G488,$H488-SUM($I488:K488)))","v":0},{"$f":"IF(OR(M$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>M$3,$H488/$G488,$H488-SUM($I488:L488)))","v":0},{"$f":"IF(OR(N$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>N$3,$H488/$G488,$H488-SUM($I488:M488)))","v":0},{"$f":"IF(OR(O$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>O$3,$H488/$G488,$H488-SUM($I488:N488)))","v":0.68665328827469596},{"$f":"IF(OR(P$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>P$3,$H488/$G488,$H488-SUM($I488:O488)))","v":0.68665328827469596},{"$f":"IF(OR(Q$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>Q$3,$H488/$G488,$H488-SUM($I488:P488)))","v":0.68665328827469596},{"$f":"IF(OR(R$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>R$3,$H488/$G488,$H488-SUM($I488:Q488)))","v":0.68665328827469596},{"$f":"IF(OR(S$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>S$3,$H488/$G488,$H488-SUM($I488:R488)))","v":0.68665328827469596},{"$f":"IF(OR(T$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>T$3,$H488/$G488,$H488-SUM($I488:S488)))","v":0.68665328827469596},{"$f":"IF(OR(U$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>U$3,$H488/$G488,$H488-SUM($I488:T488)))","v":0.48065730179228705},{"$f":"IF(OR(V$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>V$3,$H488/$G488,$H488-SUM($I488:U488)))","v":0},{"$f":"IF(OR(W$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>W$3,$H488/$G488,$H488-SUM($I488:V488)))","v":0},{"$f":"IF(OR(X$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>X$3,$H488/$G488,$H488-SUM($I488:W488)))","v":0},{"$f":"IF(OR(Y$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>Y$3,$H488/$G488,$H488-SUM($I488:X488)))","v":0},{"$f":"IF(OR(Z$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>Z$3,$H488/$G488,$H488-SUM($I488:Y488)))","v":0},{"$f":"IF(OR(AA$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AA$3,$H488/$G488,$H488-SUM($I488:Z488)))","v":0},{"$f":"IF(OR(AB$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AB$3,$H488/$G488,$H488-SUM($I488:AA488)))","v":0},{"$f":"IF(OR(AC$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AC$3,$H488/$G488,$H488-SUM($I488:AB488)))","v":0},{"$f":"IF(OR(AD$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AD$3,$H488/$G488,$H488-SUM($I488:AC488)))","v":0},{"$f":"IF(OR(AE$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AE$3,$H488/$G488,$H488-SUM($I488:AD488)))","v":0},{"$f":"IF(OR(AF$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AF$3,$H488/$G488,$H488-SUM($I488:AE488)))","v":0},{"$f":"IF(OR(AG$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AG$3,$H488/$G488,$H488-SUM($I488:AF488)))","v":0},{"$f":"IF(OR(AH$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AH$3,$H488/$G488,$H488-SUM($I488:AG488)))","v":0},{"$f":"IF(OR(AI$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AI$3,$H488/$G488,$H488-SUM($I488:AH488)))","v":0},{"$f":"IF(OR(AJ$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AJ$3,$H488/$G488,$H488-SUM($I488:AI488)))","v":0},{"$f":"IF(OR(AK$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AK$3,$H488/$G488,$H488-SUM($I488:AJ488)))","v":0},{"$f":"IF(OR(AL$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AL$3,$H488/$G488,$H488-SUM($I488:AK488)))","v":0},{"$f":"IF(OR(AM$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AM$3,$H488/$G488,$H488-SUM($I488:AL488)))","v":0},{"$f":"IF(OR(AN$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AN$3,$H488/$G488,$H488-SUM($I488:AM488)))","v":0},{"$f":"IF(OR(AO$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AO$3,$H488/$G488,$H488-SUM($I488:AN488)))","v":0},{"$f":"IF(OR(AP$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AP$3,$H488/$G488,$H488-SUM($I488:AO488)))","v":0},{"$f":"IF(OR(AQ$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AQ$3,$H488/$G488,$H488-SUM($I488:AP488)))","v":0},{"$f":"IF(OR(AR$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AR$3,$H488/$G488,$H488-SUM($I488:AQ488)))","v":0},{"$f":"IF(OR(AS$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AS$3,$H488/$G488,$H488-SUM($I488:AR488)))","v":0},{"$f":"IF(OR(AT$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AT$3,$H488/$G488,$H488-SUM($I488:AS488)))","v":0},{"$f":"IF(OR(AU$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AU$3,$H488/$G488,$H488-SUM($I488:AT488)))","v":0},{"$f":"IF(OR(AV$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AV$3,$H488/$G488,$H488-SUM($I488:AU488)))","v":0},{"$f":"IF(OR(AW$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AW$3,$H488/$G488,$H488-SUM($I488:AV488)))","v":0},{"$f":"IF(OR(AX$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AX$3,$H488/$G488,$H488-SUM($I488:AW488)))","v":0},{"$f":"IF(OR(AY$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AY$3,$H488/$G488,$H488-SUM($I488:AX488)))","v":0},{"$f":"IF(OR(AZ$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>AZ$3,$H488/$G488,$H488-SUM($I488:AY488)))","v":0},{"$f":"IF(OR(BA$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BA$3,$H488/$G488,$H488-SUM($I488:AZ488)))","v":0},{"$f":"IF(OR(BB$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BB$3,$H488/$G488,$H488-SUM($I488:BA488)))","v":0},{"$f":"IF(OR(BC$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BC$3,$H488/$G488,$H488-SUM($I488:BB488)))","v":0},{"$f":"IF(OR(BD$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BD$3,$H488/$G488,$H488-SUM($I488:BC488)))","v":0},{"$f":"IF(OR(BE$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BE$3,$H488/$G488,$H488-SUM($I488:BD488)))","v":0},{"$f":"IF(OR(BF$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BF$3,$H488/$G488,$H488-SUM($I488:BE488)))","v":0},{"$f":"IF(OR(BG$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BG$3,$H488/$G488,$H488-SUM($I488:BF488)))","v":0},{"$f":"IF(OR(BH$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BH$3,$H488/$G488,$H488-SUM($I488:BG488)))","v":0},{"$f":"IF(OR(BI$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BI$3,$H488/$G488,$H488-SUM($I488:BH488)))","v":0},{"$f":"IF(OR(BJ$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BJ$3,$H488/$G488,$H488-SUM($I488:BI488)))","v":0},{"$f":"IF(OR(BK$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BK$3,$H488/$G488,$H488-SUM($I488:BJ488)))","v":0},{"$f":"IF(OR(BL$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BL$3,$H488/$G488,$H488-SUM($I488:BK488)))","v":0},{"$f":"IF(OR(BM$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BM$3,$H488/$G488,$H488-SUM($I488:BL488)))","v":0},{"$f":"IF(OR(BN$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BN$3,$H488/$G488,$H488-SUM($I488:BM488)))","v":0},{"$f":"IF(OR(BO$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BO$3,$H488/$G488,$H488-SUM($I488:BN488)))","v":0},{"$f":"IF(OR(BP$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BP$3,$H488/$G488,$H488-SUM($I488:BO488)))","v":0},{"$f":"IF(OR(BQ$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BQ$3,$H488/$G488,$H488-SUM($I488:BP488)))","v":0},{"$f":"IF(OR(BR$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BR$3,$H488/$G488,$H488-SUM($I488:BQ488)))","v":0},{"$f":"IF(OR(BS$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BS$3,$H488/$G488,$H488-SUM($I488:BR488)))","v":0},{"$f":"IF(OR(BT$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BT$3,$H488/$G488,$H488-SUM($I488:BS488)))","v":0},{"$f":"IF(OR(BU$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BU$3,$H488/$G488,$H488-SUM($I488:BT488)))","v":0},{"$f":"IF(OR(BV$3<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488)>BV$3,$H488/$G488,$H488-SUM($I488:BU488)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A476)","v":6.7},{"$f":"O482","v":5.1726794599999995},null,{"$f":"IF(OR(J$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>J$3,$H489/$G489,$H489-SUM($I489:I489)))","v":0},{"$f":"IF(OR(K$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>K$3,$H489/$G489,$H489-SUM($I489:J489)))","v":0},{"$f":"IF(OR(L$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>L$3,$H489/$G489,$H489-SUM($I489:K489)))","v":0},{"$f":"IF(OR(M$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>M$3,$H489/$G489,$H489-SUM($I489:L489)))","v":0},{"$f":"IF(OR(N$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>N$3,$H489/$G489,$H489-SUM($I489:M489)))","v":0},{"$f":"IF(OR(O$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>O$3,$H489/$G489,$H489-SUM($I489:N489)))","v":0},{"$f":"IF(OR(P$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>P$3,$H489/$G489,$H489-SUM($I489:O489)))","v":0.77204171044776104},{"$f":"IF(OR(Q$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>Q$3,$H489/$G489,$H489-SUM($I489:P489)))","v":0.77204171044776104},{"$f":"IF(OR(R$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>R$3,$H489/$G489,$H489-SUM($I489:Q489)))","v":0.77204171044776104},{"$f":"IF(OR(S$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>S$3,$H489/$G489,$H489-SUM($I489:R489)))","v":0.77204171044776104},{"$f":"IF(OR(T$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>T$3,$H489/$G489,$H489-SUM($I489:S489)))","v":0.77204171044776104},{"$f":"IF(OR(U$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>U$3,$H489/$G489,$H489-SUM($I489:T489)))","v":0.77204171044776104},{"$f":"IF(OR(V$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>V$3,$H489/$G489,$H489-SUM($I489:U489)))","v":0.54042919731343364},{"$f":"IF(OR(W$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>W$3,$H489/$G489,$H489-SUM($I489:V489)))","v":0},{"$f":"IF(OR(X$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>X$3,$H489/$G489,$H489-SUM($I489:W489)))","v":0},{"$f":"IF(OR(Y$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>Y$3,$H489/$G489,$H489-SUM($I489:X489)))","v":0},{"$f":"IF(OR(Z$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>Z$3,$H489/$G489,$H489-SUM($I489:Y489)))","v":0},{"$f":"IF(OR(AA$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AA$3,$H489/$G489,$H489-SUM($I489:Z489)))","v":0},{"$f":"IF(OR(AB$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AB$3,$H489/$G489,$H489-SUM($I489:AA489)))","v":0},{"$f":"IF(OR(AC$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AC$3,$H489/$G489,$H489-SUM($I489:AB489)))","v":0},{"$f":"IF(OR(AD$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AD$3,$H489/$G489,$H489-SUM($I489:AC489)))","v":0},{"$f":"IF(OR(AE$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AE$3,$H489/$G489,$H489-SUM($I489:AD489)))","v":0},{"$f":"IF(OR(AF$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AF$3,$H489/$G489,$H489-SUM($I489:AE489)))","v":0},{"$f":"IF(OR(AG$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AG$3,$H489/$G489,$H489-SUM($I489:AF489)))","v":0},{"$f":"IF(OR(AH$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AH$3,$H489/$G489,$H489-SUM($I489:AG489)))","v":0},{"$f":"IF(OR(AI$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AI$3,$H489/$G489,$H489-SUM($I489:AH489)))","v":0},{"$f":"IF(OR(AJ$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AJ$3,$H489/$G489,$H489-SUM($I489:AI489)))","v":0},{"$f":"IF(OR(AK$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AK$3,$H489/$G489,$H489-SUM($I489:AJ489)))","v":0},{"$f":"IF(OR(AL$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AL$3,$H489/$G489,$H489-SUM($I489:AK489)))","v":0},{"$f":"IF(OR(AM$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AM$3,$H489/$G489,$H489-SUM($I489:AL489)))","v":0},{"$f":"IF(OR(AN$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AN$3,$H489/$G489,$H489-SUM($I489:AM489)))","v":0},{"$f":"IF(OR(AO$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AO$3,$H489/$G489,$H489-SUM($I489:AN489)))","v":0},{"$f":"IF(OR(AP$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AP$3,$H489/$G489,$H489-SUM($I489:AO489)))","v":0},{"$f":"IF(OR(AQ$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AQ$3,$H489/$G489,$H489-SUM($I489:AP489)))","v":0},{"$f":"IF(OR(AR$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AR$3,$H489/$G489,$H489-SUM($I489:AQ489)))","v":0},{"$f":"IF(OR(AS$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AS$3,$H489/$G489,$H489-SUM($I489:AR489)))","v":0},{"$f":"IF(OR(AT$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AT$3,$H489/$G489,$H489-SUM($I489:AS489)))","v":0},{"$f":"IF(OR(AU$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AU$3,$H489/$G489,$H489-SUM($I489:AT489)))","v":0},{"$f":"IF(OR(AV$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AV$3,$H489/$G489,$H489-SUM($I489:AU489)))","v":0},{"$f":"IF(OR(AW$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AW$3,$H489/$G489,$H489-SUM($I489:AV489)))","v":0},{"$f":"IF(OR(AX$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AX$3,$H489/$G489,$H489-SUM($I489:AW489)))","v":0},{"$f":"IF(OR(AY$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AY$3,$H489/$G489,$H489-SUM($I489:AX489)))","v":0},{"$f":"IF(OR(AZ$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>AZ$3,$H489/$G489,$H489-SUM($I489:AY489)))","v":0},{"$f":"IF(OR(BA$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BA$3,$H489/$G489,$H489-SUM($I489:AZ489)))","v":0},{"$f":"IF(OR(BB$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BB$3,$H489/$G489,$H489-SUM($I489:BA489)))","v":0},{"$f":"IF(OR(BC$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BC$3,$H489/$G489,$H489-SUM($I489:BB489)))","v":0},{"$f":"IF(OR(BD$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BD$3,$H489/$G489,$H489-SUM($I489:BC489)))","v":0},{"$f":"IF(OR(BE$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BE$3,$H489/$G489,$H489-SUM($I489:BD489)))","v":0},{"$f":"IF(OR(BF$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BF$3,$H489/$G489,$H489-SUM($I489:BE489)))","v":0},{"$f":"IF(OR(BG$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BG$3,$H489/$G489,$H489-SUM($I489:BF489)))","v":0},{"$f":"IF(OR(BH$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BH$3,$H489/$G489,$H489-SUM($I489:BG489)))","v":0},{"$f":"IF(OR(BI$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BI$3,$H489/$G489,$H489-SUM($I489:BH489)))","v":0},{"$f":"IF(OR(BJ$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BJ$3,$H489/$G489,$H489-SUM($I489:BI489)))","v":0},{"$f":"IF(OR(BK$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BK$3,$H489/$G489,$H489-SUM($I489:BJ489)))","v":0},{"$f":"IF(OR(BL$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BL$3,$H489/$G489,$H489-SUM($I489:BK489)))","v":0},{"$f":"IF(OR(BM$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BM$3,$H489/$G489,$H489-SUM($I489:BL489)))","v":0},{"$f":"IF(OR(BN$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BN$3,$H489/$G489,$H489-SUM($I489:BM489)))","v":0},{"$f":"IF(OR(BO$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BO$3,$H489/$G489,$H489-SUM($I489:BN489)))","v":0},{"$f":"IF(OR(BP$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BP$3,$H489/$G489,$H489-SUM($I489:BO489)))","v":0},{"$f":"IF(OR(BQ$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BQ$3,$H489/$G489,$H489-SUM($I489:BP489)))","v":0},{"$f":"IF(OR(BR$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BR$3,$H489/$G489,$H489-SUM($I489:BQ489)))","v":0},{"$f":"IF(OR(BS$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BS$3,$H489/$G489,$H489-SUM($I489:BR489)))","v":0},{"$f":"IF(OR(BT$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BT$3,$H489/$G489,$H489-SUM($I489:BS489)))","v":0},{"$f":"IF(OR(BU$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BU$3,$H489/$G489,$H489-SUM($I489:BT489)))","v":0},{"$f":"IF(OR(BV$3<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489)>BV$3,$H489/$G489,$H489-SUM($I489:BU489)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G489","v":6.7},{"$f":"P482","v":3.7354686100000007},null,{"$f":"IF(OR(J$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>J$3,$H490/$G490,$H490-SUM($I490:I490)))","v":0},{"$f":"IF(OR(K$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>K$3,$H490/$G490,$H490-SUM($I490:J490)))","v":0},{"$f":"IF(OR(L$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>L$3,$H490/$G490,$H490-SUM($I490:K490)))","v":0},{"$f":"IF(OR(M$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>M$3,$H490/$G490,$H490-SUM($I490:L490)))","v":0},{"$f":"IF(OR(N$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>N$3,$H490/$G490,$H490-SUM($I490:M490)))","v":0},{"$f":"IF(OR(O$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>O$3,$H490/$G490,$H490-SUM($I490:N490)))","v":0},{"$f":"IF(OR(P$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>P$3,$H490/$G490,$H490-SUM($I490:O490)))","v":0},{"$f":"IF(OR(Q$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>Q$3,$H490/$G490,$H490-SUM($I490:P490)))","v":0.55753262835820905},{"$f":"IF(OR(R$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>R$3,$H490/$G490,$H490-SUM($I490:Q490)))","v":0.55753262835820905},{"$f":"IF(OR(S$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>S$3,$H490/$G490,$H490-SUM($I490:R490)))","v":0.55753262835820905},{"$f":"IF(OR(T$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>T$3,$H490/$G490,$H490-SUM($I490:S490)))","v":0.55753262835820905},{"$f":"IF(OR(U$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>U$3,$H490/$G490,$H490-SUM($I490:T490)))","v":0.55753262835820905},{"$f":"IF(OR(V$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>V$3,$H490/$G490,$H490-SUM($I490:U490)))","v":0.55753262835820905},{"$f":"IF(OR(W$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>W$3,$H490/$G490,$H490-SUM($I490:V490)))","v":0.39027283985074623},{"$f":"IF(OR(X$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>X$3,$H490/$G490,$H490-SUM($I490:W490)))","v":0},{"$f":"IF(OR(Y$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>Y$3,$H490/$G490,$H490-SUM($I490:X490)))","v":0},{"$f":"IF(OR(Z$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>Z$3,$H490/$G490,$H490-SUM($I490:Y490)))","v":0},{"$f":"IF(OR(AA$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AA$3,$H490/$G490,$H490-SUM($I490:Z490)))","v":0},{"$f":"IF(OR(AB$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AB$3,$H490/$G490,$H490-SUM($I490:AA490)))","v":0},{"$f":"IF(OR(AC$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AC$3,$H490/$G490,$H490-SUM($I490:AB490)))","v":0},{"$f":"IF(OR(AD$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AD$3,$H490/$G490,$H490-SUM($I490:AC490)))","v":0},{"$f":"IF(OR(AE$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AE$3,$H490/$G490,$H490-SUM($I490:AD490)))","v":0},{"$f":"IF(OR(AF$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AF$3,$H490/$G490,$H490-SUM($I490:AE490)))","v":0},{"$f":"IF(OR(AG$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AG$3,$H490/$G490,$H490-SUM($I490:AF490)))","v":0},{"$f":"IF(OR(AH$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AH$3,$H490/$G490,$H490-SUM($I490:AG490)))","v":0},{"$f":"IF(OR(AI$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AI$3,$H490/$G490,$H490-SUM($I490:AH490)))","v":0},{"$f":"IF(OR(AJ$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AJ$3,$H490/$G490,$H490-SUM($I490:AI490)))","v":0},{"$f":"IF(OR(AK$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AK$3,$H490/$G490,$H490-SUM($I490:AJ490)))","v":0},{"$f":"IF(OR(AL$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AL$3,$H490/$G490,$H490-SUM($I490:AK490)))","v":0},{"$f":"IF(OR(AM$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AM$3,$H490/$G490,$H490-SUM($I490:AL490)))","v":0},{"$f":"IF(OR(AN$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AN$3,$H490/$G490,$H490-SUM($I490:AM490)))","v":0},{"$f":"IF(OR(AO$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AO$3,$H490/$G490,$H490-SUM($I490:AN490)))","v":0},{"$f":"IF(OR(AP$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AP$3,$H490/$G490,$H490-SUM($I490:AO490)))","v":0},{"$f":"IF(OR(AQ$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AQ$3,$H490/$G490,$H490-SUM($I490:AP490)))","v":0},{"$f":"IF(OR(AR$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AR$3,$H490/$G490,$H490-SUM($I490:AQ490)))","v":0},{"$f":"IF(OR(AS$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AS$3,$H490/$G490,$H490-SUM($I490:AR490)))","v":0},{"$f":"IF(OR(AT$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AT$3,$H490/$G490,$H490-SUM($I490:AS490)))","v":0},{"$f":"IF(OR(AU$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AU$3,$H490/$G490,$H490-SUM($I490:AT490)))","v":0},{"$f":"IF(OR(AV$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AV$3,$H490/$G490,$H490-SUM($I490:AU490)))","v":0},{"$f":"IF(OR(AW$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AW$3,$H490/$G490,$H490-SUM($I490:AV490)))","v":0},{"$f":"IF(OR(AX$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AX$3,$H490/$G490,$H490-SUM($I490:AW490)))","v":0},{"$f":"IF(OR(AY$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AY$3,$H490/$G490,$H490-SUM($I490:AX490)))","v":0},{"$f":"IF(OR(AZ$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>AZ$3,$H490/$G490,$H490-SUM($I490:AY490)))","v":0},{"$f":"IF(OR(BA$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BA$3,$H490/$G490,$H490-SUM($I490:AZ490)))","v":0},{"$f":"IF(OR(BB$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BB$3,$H490/$G490,$H490-SUM($I490:BA490)))","v":0},{"$f":"IF(OR(BC$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BC$3,$H490/$G490,$H490-SUM($I490:BB490)))","v":0},{"$f":"IF(OR(BD$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BD$3,$H490/$G490,$H490-SUM($I490:BC490)))","v":0},{"$f":"IF(OR(BE$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BE$3,$H490/$G490,$H490-SUM($I490:BD490)))","v":0},{"$f":"IF(OR(BF$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BF$3,$H490/$G490,$H490-SUM($I490:BE490)))","v":0},{"$f":"IF(OR(BG$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BG$3,$H490/$G490,$H490-SUM($I490:BF490)))","v":0},{"$f":"IF(OR(BH$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BH$3,$H490/$G490,$H490-SUM($I490:BG490)))","v":0},{"$f":"IF(OR(BI$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BI$3,$H490/$G490,$H490-SUM($I490:BH490)))","v":0},{"$f":"IF(OR(BJ$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BJ$3,$H490/$G490,$H490-SUM($I490:BI490)))","v":0},{"$f":"IF(OR(BK$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BK$3,$H490/$G490,$H490-SUM($I490:BJ490)))","v":0},{"$f":"IF(OR(BL$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BL$3,$H490/$G490,$H490-SUM($I490:BK490)))","v":0},{"$f":"IF(OR(BM$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BM$3,$H490/$G490,$H490-SUM($I490:BL490)))","v":0},{"$f":"IF(OR(BN$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BN$3,$H490/$G490,$H490-SUM($I490:BM490)))","v":0},{"$f":"IF(OR(BO$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BO$3,$H490/$G490,$H490-SUM($I490:BN490)))","v":0},{"$f":"IF(OR(BP$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BP$3,$H490/$G490,$H490-SUM($I490:BO490)))","v":0},{"$f":"IF(OR(BQ$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BQ$3,$H490/$G490,$H490-SUM($I490:BP490)))","v":0},{"$f":"IF(OR(BR$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BR$3,$H490/$G490,$H490-SUM($I490:BQ490)))","v":0},{"$f":"IF(OR(BS$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BS$3,$H490/$G490,$H490-SUM($I490:BR490)))","v":0},{"$f":"IF(OR(BT$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BT$3,$H490/$G490,$H490-SUM($I490:BS490)))","v":0},{"$f":"IF(OR(BU$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BU$3,$H490/$G490,$H490-SUM($I490:BT490)))","v":0},{"$f":"IF(OR(BV$3<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490)>BV$3,$H490/$G490,$H490-SUM($I490:BU490)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G490","v":6.7},{"$f":"Q482","v":6.9645844999999982},null,{"$f":"IF(OR(J$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>J$3,$H491/$G491,$H491-SUM($I491:I491)))","v":0},{"$f":"IF(OR(K$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>K$3,$H491/$G491,$H491-SUM($I491:J491)))","v":0},{"$f":"IF(OR(L$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>L$3,$H491/$G491,$H491-SUM($I491:K491)))","v":0},{"$f":"IF(OR(M$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>M$3,$H491/$G491,$H491-SUM($I491:L491)))","v":0},{"$f":"IF(OR(N$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>N$3,$H491/$G491,$H491-SUM($I491:M491)))","v":0},{"$f":"IF(OR(O$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>O$3,$H491/$G491,$H491-SUM($I491:N491)))","v":0},{"$f":"IF(OR(P$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>P$3,$H491/$G491,$H491-SUM($I491:O491)))","v":0},{"$f":"IF(OR(Q$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>Q$3,$H491/$G491,$H491-SUM($I491:P491)))","v":0},{"$f":"IF(OR(R$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>R$3,$H491/$G491,$H491-SUM($I491:Q491)))","v":1.0394902238805968},{"$f":"IF(OR(S$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>S$3,$H491/$G491,$H491-SUM($I491:R491)))","v":1.0394902238805968},{"$f":"IF(OR(T$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>T$3,$H491/$G491,$H491-SUM($I491:S491)))","v":1.0394902238805968},{"$f":"IF(OR(U$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>U$3,$H491/$G491,$H491-SUM($I491:T491)))","v":1.0394902238805968},{"$f":"IF(OR(V$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>V$3,$H491/$G491,$H491-SUM($I491:U491)))","v":1.0394902238805968},{"$f":"IF(OR(W$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>W$3,$H491/$G491,$H491-SUM($I491:V491)))","v":1.0394902238805968},{"$f":"IF(OR(X$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>X$3,$H491/$G491,$H491-SUM($I491:W491)))","v":0.7276431567164181},{"$f":"IF(OR(Y$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>Y$3,$H491/$G491,$H491-SUM($I491:X491)))","v":0},{"$f":"IF(OR(Z$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>Z$3,$H491/$G491,$H491-SUM($I491:Y491)))","v":0},{"$f":"IF(OR(AA$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AA$3,$H491/$G491,$H491-SUM($I491:Z491)))","v":0},{"$f":"IF(OR(AB$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AB$3,$H491/$G491,$H491-SUM($I491:AA491)))","v":0},{"$f":"IF(OR(AC$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AC$3,$H491/$G491,$H491-SUM($I491:AB491)))","v":0},{"$f":"IF(OR(AD$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AD$3,$H491/$G491,$H491-SUM($I491:AC491)))","v":0},{"$f":"IF(OR(AE$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AE$3,$H491/$G491,$H491-SUM($I491:AD491)))","v":0},{"$f":"IF(OR(AF$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AF$3,$H491/$G491,$H491-SUM($I491:AE491)))","v":0},{"$f":"IF(OR(AG$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AG$3,$H491/$G491,$H491-SUM($I491:AF491)))","v":0},{"$f":"IF(OR(AH$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AH$3,$H491/$G491,$H491-SUM($I491:AG491)))","v":0},{"$f":"IF(OR(AI$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AI$3,$H491/$G491,$H491-SUM($I491:AH491)))","v":0},{"$f":"IF(OR(AJ$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AJ$3,$H491/$G491,$H491-SUM($I491:AI491)))","v":0},{"$f":"IF(OR(AK$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AK$3,$H491/$G491,$H491-SUM($I491:AJ491)))","v":0},{"$f":"IF(OR(AL$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AL$3,$H491/$G491,$H491-SUM($I491:AK491)))","v":0},{"$f":"IF(OR(AM$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AM$3,$H491/$G491,$H491-SUM($I491:AL491)))","v":0},{"$f":"IF(OR(AN$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AN$3,$H491/$G491,$H491-SUM($I491:AM491)))","v":0},{"$f":"IF(OR(AO$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AO$3,$H491/$G491,$H491-SUM($I491:AN491)))","v":0},{"$f":"IF(OR(AP$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AP$3,$H491/$G491,$H491-SUM($I491:AO491)))","v":0},{"$f":"IF(OR(AQ$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AQ$3,$H491/$G491,$H491-SUM($I491:AP491)))","v":0},{"$f":"IF(OR(AR$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AR$3,$H491/$G491,$H491-SUM($I491:AQ491)))","v":0},{"$f":"IF(OR(AS$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AS$3,$H491/$G491,$H491-SUM($I491:AR491)))","v":0},{"$f":"IF(OR(AT$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AT$3,$H491/$G491,$H491-SUM($I491:AS491)))","v":0},{"$f":"IF(OR(AU$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AU$3,$H491/$G491,$H491-SUM($I491:AT491)))","v":0},{"$f":"IF(OR(AV$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AV$3,$H491/$G491,$H491-SUM($I491:AU491)))","v":0},{"$f":"IF(OR(AW$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AW$3,$H491/$G491,$H491-SUM($I491:AV491)))","v":0},{"$f":"IF(OR(AX$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AX$3,$H491/$G491,$H491-SUM($I491:AW491)))","v":0},{"$f":"IF(OR(AY$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AY$3,$H491/$G491,$H491-SUM($I491:AX491)))","v":0},{"$f":"IF(OR(AZ$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>AZ$3,$H491/$G491,$H491-SUM($I491:AY491)))","v":0},{"$f":"IF(OR(BA$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BA$3,$H491/$G491,$H491-SUM($I491:AZ491)))","v":0},{"$f":"IF(OR(BB$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BB$3,$H491/$G491,$H491-SUM($I491:BA491)))","v":0},{"$f":"IF(OR(BC$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BC$3,$H491/$G491,$H491-SUM($I491:BB491)))","v":0},{"$f":"IF(OR(BD$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BD$3,$H491/$G491,$H491-SUM($I491:BC491)))","v":0},{"$f":"IF(OR(BE$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BE$3,$H491/$G491,$H491-SUM($I491:BD491)))","v":0},{"$f":"IF(OR(BF$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BF$3,$H491/$G491,$H491-SUM($I491:BE491)))","v":0},{"$f":"IF(OR(BG$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BG$3,$H491/$G491,$H491-SUM($I491:BF491)))","v":0},{"$f":"IF(OR(BH$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BH$3,$H491/$G491,$H491-SUM($I491:BG491)))","v":0},{"$f":"IF(OR(BI$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BI$3,$H491/$G491,$H491-SUM($I491:BH491)))","v":0},{"$f":"IF(OR(BJ$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BJ$3,$H491/$G491,$H491-SUM($I491:BI491)))","v":0},{"$f":"IF(OR(BK$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BK$3,$H491/$G491,$H491-SUM($I491:BJ491)))","v":0},{"$f":"IF(OR(BL$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BL$3,$H491/$G491,$H491-SUM($I491:BK491)))","v":0},{"$f":"IF(OR(BM$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BM$3,$H491/$G491,$H491-SUM($I491:BL491)))","v":0},{"$f":"IF(OR(BN$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BN$3,$H491/$G491,$H491-SUM($I491:BM491)))","v":0},{"$f":"IF(OR(BO$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BO$3,$H491/$G491,$H491-SUM($I491:BN491)))","v":0},{"$f":"IF(OR(BP$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BP$3,$H491/$G491,$H491-SUM($I491:BO491)))","v":0},{"$f":"IF(OR(BQ$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BQ$3,$H491/$G491,$H491-SUM($I491:BP491)))","v":0},{"$f":"IF(OR(BR$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BR$3,$H491/$G491,$H491-SUM($I491:BQ491)))","v":0},{"$f":"IF(OR(BS$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BS$3,$H491/$G491,$H491-SUM($I491:BR491)))","v":0},{"$f":"IF(OR(BT$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BT$3,$H491/$G491,$H491-SUM($I491:BS491)))","v":0},{"$f":"IF(OR(BU$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BU$3,$H491/$G491,$H491-SUM($I491:BT491)))","v":0},{"$f":"IF(OR(BV$3<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491)>BV$3,$H491/$G491,$H491-SUM($I491:BU491)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G491","v":6.7},{"$f":"R482","v":7.6598304982023384},null,{"$f":"IF(OR(J$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>J$3,$H492/$G492,$H492-SUM($I492:I492)))","v":0},{"$f":"IF(OR(K$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>K$3,$H492/$G492,$H492-SUM($I492:J492)))","v":0},{"$f":"IF(OR(L$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>L$3,$H492/$G492,$H492-SUM($I492:K492)))","v":0},{"$f":"IF(OR(M$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>M$3,$H492/$G492,$H492-SUM($I492:L492)))","v":0},{"$f":"IF(OR(N$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>N$3,$H492/$G492,$H492-SUM($I492:M492)))","v":0},{"$f":"IF(OR(O$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>O$3,$H492/$G492,$H492-SUM($I492:N492)))","v":0},{"$f":"IF(OR(P$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>P$3,$H492/$G492,$H492-SUM($I492:O492)))","v":0},{"$f":"IF(OR(Q$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>Q$3,$H492/$G492,$H492-SUM($I492:P492)))","v":0},{"$f":"IF(OR(R$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>R$3,$H492/$G492,$H492-SUM($I492:Q492)))","v":0},{"$f":"IF(OR(S$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>S$3,$H492/$G492,$H492-SUM($I492:R492)))","v":1.1432582833137819},{"$f":"IF(OR(T$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>T$3,$H492/$G492,$H492-SUM($I492:S492)))","v":1.1432582833137819},{"$f":"IF(OR(U$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>U$3,$H492/$G492,$H492-SUM($I492:T492)))","v":1.1432582833137819},{"$f":"IF(OR(V$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>V$3,$H492/$G492,$H492-SUM($I492:U492)))","v":1.1432582833137819},{"$f":"IF(OR(W$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>W$3,$H492/$G492,$H492-SUM($I492:V492)))","v":1.1432582833137819},{"$f":"IF(OR(X$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>X$3,$H492/$G492,$H492-SUM($I492:W492)))","v":1.1432582833137819},{"$f":"IF(OR(Y$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>Y$3,$H492/$G492,$H492-SUM($I492:X492)))","v":0.8002807983196476},{"$f":"IF(OR(Z$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>Z$3,$H492/$G492,$H492-SUM($I492:Y492)))","v":0},{"$f":"IF(OR(AA$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AA$3,$H492/$G492,$H492-SUM($I492:Z492)))","v":0},{"$f":"IF(OR(AB$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AB$3,$H492/$G492,$H492-SUM($I492:AA492)))","v":0},{"$f":"IF(OR(AC$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AC$3,$H492/$G492,$H492-SUM($I492:AB492)))","v":0},{"$f":"IF(OR(AD$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AD$3,$H492/$G492,$H492-SUM($I492:AC492)))","v":0},{"$f":"IF(OR(AE$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AE$3,$H492/$G492,$H492-SUM($I492:AD492)))","v":0},{"$f":"IF(OR(AF$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AF$3,$H492/$G492,$H492-SUM($I492:AE492)))","v":0},{"$f":"IF(OR(AG$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AG$3,$H492/$G492,$H492-SUM($I492:AF492)))","v":0},{"$f":"IF(OR(AH$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AH$3,$H492/$G492,$H492-SUM($I492:AG492)))","v":0},{"$f":"IF(OR(AI$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AI$3,$H492/$G492,$H492-SUM($I492:AH492)))","v":0},{"$f":"IF(OR(AJ$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AJ$3,$H492/$G492,$H492-SUM($I492:AI492)))","v":0},{"$f":"IF(OR(AK$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AK$3,$H492/$G492,$H492-SUM($I492:AJ492)))","v":0},{"$f":"IF(OR(AL$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AL$3,$H492/$G492,$H492-SUM($I492:AK492)))","v":0},{"$f":"IF(OR(AM$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AM$3,$H492/$G492,$H492-SUM($I492:AL492)))","v":0},{"$f":"IF(OR(AN$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AN$3,$H492/$G492,$H492-SUM($I492:AM492)))","v":0},{"$f":"IF(OR(AO$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AO$3,$H492/$G492,$H492-SUM($I492:AN492)))","v":0},{"$f":"IF(OR(AP$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AP$3,$H492/$G492,$H492-SUM($I492:AO492)))","v":0},{"$f":"IF(OR(AQ$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AQ$3,$H492/$G492,$H492-SUM($I492:AP492)))","v":0},{"$f":"IF(OR(AR$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AR$3,$H492/$G492,$H492-SUM($I492:AQ492)))","v":0},{"$f":"IF(OR(AS$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AS$3,$H492/$G492,$H492-SUM($I492:AR492)))","v":0},{"$f":"IF(OR(AT$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AT$3,$H492/$G492,$H492-SUM($I492:AS492)))","v":0},{"$f":"IF(OR(AU$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AU$3,$H492/$G492,$H492-SUM($I492:AT492)))","v":0},{"$f":"IF(OR(AV$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AV$3,$H492/$G492,$H492-SUM($I492:AU492)))","v":0},{"$f":"IF(OR(AW$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AW$3,$H492/$G492,$H492-SUM($I492:AV492)))","v":0},{"$f":"IF(OR(AX$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AX$3,$H492/$G492,$H492-SUM($I492:AW492)))","v":0},{"$f":"IF(OR(AY$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AY$3,$H492/$G492,$H492-SUM($I492:AX492)))","v":0},{"$f":"IF(OR(AZ$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>AZ$3,$H492/$G492,$H492-SUM($I492:AY492)))","v":0},{"$f":"IF(OR(BA$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BA$3,$H492/$G492,$H492-SUM($I492:AZ492)))","v":0},{"$f":"IF(OR(BB$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BB$3,$H492/$G492,$H492-SUM($I492:BA492)))","v":0},{"$f":"IF(OR(BC$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BC$3,$H492/$G492,$H492-SUM($I492:BB492)))","v":0},{"$f":"IF(OR(BD$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BD$3,$H492/$G492,$H492-SUM($I492:BC492)))","v":0},{"$f":"IF(OR(BE$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BE$3,$H492/$G492,$H492-SUM($I492:BD492)))","v":0},{"$f":"IF(OR(BF$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BF$3,$H492/$G492,$H492-SUM($I492:BE492)))","v":0},{"$f":"IF(OR(BG$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BG$3,$H492/$G492,$H492-SUM($I492:BF492)))","v":0},{"$f":"IF(OR(BH$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BH$3,$H492/$G492,$H492-SUM($I492:BG492)))","v":0},{"$f":"IF(OR(BI$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BI$3,$H492/$G492,$H492-SUM($I492:BH492)))","v":0},{"$f":"IF(OR(BJ$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BJ$3,$H492/$G492,$H492-SUM($I492:BI492)))","v":0},{"$f":"IF(OR(BK$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BK$3,$H492/$G492,$H492-SUM($I492:BJ492)))","v":0},{"$f":"IF(OR(BL$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BL$3,$H492/$G492,$H492-SUM($I492:BK492)))","v":0},{"$f":"IF(OR(BM$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BM$3,$H492/$G492,$H492-SUM($I492:BL492)))","v":0},{"$f":"IF(OR(BN$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BN$3,$H492/$G492,$H492-SUM($I492:BM492)))","v":0},{"$f":"IF(OR(BO$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BO$3,$H492/$G492,$H492-SUM($I492:BN492)))","v":0},{"$f":"IF(OR(BP$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BP$3,$H492/$G492,$H492-SUM($I492:BO492)))","v":0},{"$f":"IF(OR(BQ$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BQ$3,$H492/$G492,$H492-SUM($I492:BP492)))","v":0},{"$f":"IF(OR(BR$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BR$3,$H492/$G492,$H492-SUM($I492:BQ492)))","v":0},{"$f":"IF(OR(BS$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BS$3,$H492/$G492,$H492-SUM($I492:BR492)))","v":0},{"$f":"IF(OR(BT$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BT$3,$H492/$G492,$H492-SUM($I492:BS492)))","v":0},{"$f":"IF(OR(BU$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BU$3,$H492/$G492,$H492-SUM($I492:BT492)))","v":0},{"$f":"IF(OR(BV$3<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492)>BV$3,$H492/$G492,$H492-SUM($I492:BU492)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G492","v":6.7},{"$f":"S482","v":7.5748304716666555},null,{"$f":"IF(OR(J$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>J$3,$H493/$G493,$H493-SUM($I493:I493)))","v":0},{"$f":"IF(OR(K$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>K$3,$H493/$G493,$H493-SUM($I493:J493)))","v":0},{"$f":"IF(OR(L$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>L$3,$H493/$G493,$H493-SUM($I493:K493)))","v":0},{"$f":"IF(OR(M$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>M$3,$H493/$G493,$H493-SUM($I493:L493)))","v":0},{"$f":"IF(OR(N$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>N$3,$H493/$G493,$H493-SUM($I493:M493)))","v":0},{"$f":"IF(OR(O$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>O$3,$H493/$G493,$H493-SUM($I493:N493)))","v":0},{"$f":"IF(OR(P$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>P$3,$H493/$G493,$H493-SUM($I493:O493)))","v":0},{"$f":"IF(OR(Q$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>Q$3,$H493/$G493,$H493-SUM($I493:P493)))","v":0},{"$f":"IF(OR(R$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>R$3,$H493/$G493,$H493-SUM($I493:Q493)))","v":0},{"$f":"IF(OR(S$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>S$3,$H493/$G493,$H493-SUM($I493:R493)))","v":0},{"$f":"IF(OR(T$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>T$3,$H493/$G493,$H493-SUM($I493:S493)))","v":1.1305717121890531},{"$f":"IF(OR(U$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>U$3,$H493/$G493,$H493-SUM($I493:T493)))","v":1.1305717121890531},{"$f":"IF(OR(V$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>V$3,$H493/$G493,$H493-SUM($I493:U493)))","v":1.1305717121890531},{"$f":"IF(OR(W$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>W$3,$H493/$G493,$H493-SUM($I493:V493)))","v":1.1305717121890531},{"$f":"IF(OR(X$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>X$3,$H493/$G493,$H493-SUM($I493:W493)))","v":1.1305717121890531},{"$f":"IF(OR(Y$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>Y$3,$H493/$G493,$H493-SUM($I493:X493)))","v":1.1305717121890531},{"$f":"IF(OR(Z$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>Z$3,$H493/$G493,$H493-SUM($I493:Y493)))","v":0.79140019853233667},{"$f":"IF(OR(AA$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AA$3,$H493/$G493,$H493-SUM($I493:Z493)))","v":0},{"$f":"IF(OR(AB$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AB$3,$H493/$G493,$H493-SUM($I493:AA493)))","v":0},{"$f":"IF(OR(AC$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AC$3,$H493/$G493,$H493-SUM($I493:AB493)))","v":0},{"$f":"IF(OR(AD$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AD$3,$H493/$G493,$H493-SUM($I493:AC493)))","v":0},{"$f":"IF(OR(AE$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AE$3,$H493/$G493,$H493-SUM($I493:AD493)))","v":0},{"$f":"IF(OR(AF$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AF$3,$H493/$G493,$H493-SUM($I493:AE493)))","v":0},{"$f":"IF(OR(AG$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AG$3,$H493/$G493,$H493-SUM($I493:AF493)))","v":0},{"$f":"IF(OR(AH$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AH$3,$H493/$G493,$H493-SUM($I493:AG493)))","v":0},{"$f":"IF(OR(AI$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AI$3,$H493/$G493,$H493-SUM($I493:AH493)))","v":0},{"$f":"IF(OR(AJ$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AJ$3,$H493/$G493,$H493-SUM($I493:AI493)))","v":0},{"$f":"IF(OR(AK$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AK$3,$H493/$G493,$H493-SUM($I493:AJ493)))","v":0},{"$f":"IF(OR(AL$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AL$3,$H493/$G493,$H493-SUM($I493:AK493)))","v":0},{"$f":"IF(OR(AM$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AM$3,$H493/$G493,$H493-SUM($I493:AL493)))","v":0},{"$f":"IF(OR(AN$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AN$3,$H493/$G493,$H493-SUM($I493:AM493)))","v":0},{"$f":"IF(OR(AO$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AO$3,$H493/$G493,$H493-SUM($I493:AN493)))","v":0},{"$f":"IF(OR(AP$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AP$3,$H493/$G493,$H493-SUM($I493:AO493)))","v":0},{"$f":"IF(OR(AQ$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AQ$3,$H493/$G493,$H493-SUM($I493:AP493)))","v":0},{"$f":"IF(OR(AR$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AR$3,$H493/$G493,$H493-SUM($I493:AQ493)))","v":0},{"$f":"IF(OR(AS$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AS$3,$H493/$G493,$H493-SUM($I493:AR493)))","v":0},{"$f":"IF(OR(AT$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AT$3,$H493/$G493,$H493-SUM($I493:AS493)))","v":0},{"$f":"IF(OR(AU$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AU$3,$H493/$G493,$H493-SUM($I493:AT493)))","v":0},{"$f":"IF(OR(AV$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AV$3,$H493/$G493,$H493-SUM($I493:AU493)))","v":0},{"$f":"IF(OR(AW$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AW$3,$H493/$G493,$H493-SUM($I493:AV493)))","v":0},{"$f":"IF(OR(AX$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AX$3,$H493/$G493,$H493-SUM($I493:AW493)))","v":0},{"$f":"IF(OR(AY$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AY$3,$H493/$G493,$H493-SUM($I493:AX493)))","v":0},{"$f":"IF(OR(AZ$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>AZ$3,$H493/$G493,$H493-SUM($I493:AY493)))","v":0},{"$f":"IF(OR(BA$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BA$3,$H493/$G493,$H493-SUM($I493:AZ493)))","v":0},{"$f":"IF(OR(BB$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BB$3,$H493/$G493,$H493-SUM($I493:BA493)))","v":0},{"$f":"IF(OR(BC$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BC$3,$H493/$G493,$H493-SUM($I493:BB493)))","v":0},{"$f":"IF(OR(BD$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BD$3,$H493/$G493,$H493-SUM($I493:BC493)))","v":0},{"$f":"IF(OR(BE$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BE$3,$H493/$G493,$H493-SUM($I493:BD493)))","v":0},{"$f":"IF(OR(BF$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BF$3,$H493/$G493,$H493-SUM($I493:BE493)))","v":0},{"$f":"IF(OR(BG$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BG$3,$H493/$G493,$H493-SUM($I493:BF493)))","v":0},{"$f":"IF(OR(BH$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BH$3,$H493/$G493,$H493-SUM($I493:BG493)))","v":0},{"$f":"IF(OR(BI$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BI$3,$H493/$G493,$H493-SUM($I493:BH493)))","v":0},{"$f":"IF(OR(BJ$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BJ$3,$H493/$G493,$H493-SUM($I493:BI493)))","v":0},{"$f":"IF(OR(BK$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BK$3,$H493/$G493,$H493-SUM($I493:BJ493)))","v":0},{"$f":"IF(OR(BL$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BL$3,$H493/$G493,$H493-SUM($I493:BK493)))","v":0},{"$f":"IF(OR(BM$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BM$3,$H493/$G493,$H493-SUM($I493:BL493)))","v":0},{"$f":"IF(OR(BN$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BN$3,$H493/$G493,$H493-SUM($I493:BM493)))","v":0},{"$f":"IF(OR(BO$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BO$3,$H493/$G493,$H493-SUM($I493:BN493)))","v":0},{"$f":"IF(OR(BP$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BP$3,$H493/$G493,$H493-SUM($I493:BO493)))","v":0},{"$f":"IF(OR(BQ$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BQ$3,$H493/$G493,$H493-SUM($I493:BP493)))","v":0},{"$f":"IF(OR(BR$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BR$3,$H493/$G493,$H493-SUM($I493:BQ493)))","v":0},{"$f":"IF(OR(BS$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BS$3,$H493/$G493,$H493-SUM($I493:BR493)))","v":0},{"$f":"IF(OR(BT$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BT$3,$H493/$G493,$H493-SUM($I493:BS493)))","v":0},{"$f":"IF(OR(BU$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BU$3,$H493/$G493,$H493-SUM($I493:BT493)))","v":0},{"$f":"IF(OR(BV$3<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493)>BV$3,$H493/$G493,$H493-SUM($I493:BU493)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A476)","v":5},{"$f":"T482","v":0},null,{"$f":"IF(OR(J$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>J$3,$H494/$G494,$H494-SUM($I494:I494)))","v":0},{"$f":"IF(OR(K$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>K$3,$H494/$G494,$H494-SUM($I494:J494)))","v":0},{"$f":"IF(OR(L$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>L$3,$H494/$G494,$H494-SUM($I494:K494)))","v":0},{"$f":"IF(OR(M$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>M$3,$H494/$G494,$H494-SUM($I494:L494)))","v":0},{"$f":"IF(OR(N$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>N$3,$H494/$G494,$H494-SUM($I494:M494)))","v":0},{"$f":"IF(OR(O$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>O$3,$H494/$G494,$H494-SUM($I494:N494)))","v":0},{"$f":"IF(OR(P$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>P$3,$H494/$G494,$H494-SUM($I494:O494)))","v":0},{"$f":"IF(OR(Q$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>Q$3,$H494/$G494,$H494-SUM($I494:P494)))","v":0},{"$f":"IF(OR(R$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>R$3,$H494/$G494,$H494-SUM($I494:Q494)))","v":0},{"$f":"IF(OR(S$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>S$3,$H494/$G494,$H494-SUM($I494:R494)))","v":0},{"$f":"IF(OR(T$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>T$3,$H494/$G494,$H494-SUM($I494:S494)))","v":0},{"$f":"IF(OR(U$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>U$3,$H494/$G494,$H494-SUM($I494:T494)))","v":0},{"$f":"IF(OR(V$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>V$3,$H494/$G494,$H494-SUM($I494:U494)))","v":0},{"$f":"IF(OR(W$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>W$3,$H494/$G494,$H494-SUM($I494:V494)))","v":0},{"$f":"IF(OR(X$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>X$3,$H494/$G494,$H494-SUM($I494:W494)))","v":0},{"$f":"IF(OR(Y$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>Y$3,$H494/$G494,$H494-SUM($I494:X494)))","v":0},{"$f":"IF(OR(Z$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>Z$3,$H494/$G494,$H494-SUM($I494:Y494)))","v":0},{"$f":"IF(OR(AA$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AA$3,$H494/$G494,$H494-SUM($I494:Z494)))","v":0},{"$f":"IF(OR(AB$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AB$3,$H494/$G494,$H494-SUM($I494:AA494)))","v":0},{"$f":"IF(OR(AC$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AC$3,$H494/$G494,$H494-SUM($I494:AB494)))","v":0},{"$f":"IF(OR(AD$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AD$3,$H494/$G494,$H494-SUM($I494:AC494)))","v":0},{"$f":"IF(OR(AE$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AE$3,$H494/$G494,$H494-SUM($I494:AD494)))","v":0},{"$f":"IF(OR(AF$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AF$3,$H494/$G494,$H494-SUM($I494:AE494)))","v":0},{"$f":"IF(OR(AG$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AG$3,$H494/$G494,$H494-SUM($I494:AF494)))","v":0},{"$f":"IF(OR(AH$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AH$3,$H494/$G494,$H494-SUM($I494:AG494)))","v":0},{"$f":"IF(OR(AI$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AI$3,$H494/$G494,$H494-SUM($I494:AH494)))","v":0},{"$f":"IF(OR(AJ$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AJ$3,$H494/$G494,$H494-SUM($I494:AI494)))","v":0},{"$f":"IF(OR(AK$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AK$3,$H494/$G494,$H494-SUM($I494:AJ494)))","v":0},{"$f":"IF(OR(AL$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AL$3,$H494/$G494,$H494-SUM($I494:AK494)))","v":0},{"$f":"IF(OR(AM$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AM$3,$H494/$G494,$H494-SUM($I494:AL494)))","v":0},{"$f":"IF(OR(AN$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AN$3,$H494/$G494,$H494-SUM($I494:AM494)))","v":0},{"$f":"IF(OR(AO$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AO$3,$H494/$G494,$H494-SUM($I494:AN494)))","v":0},{"$f":"IF(OR(AP$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AP$3,$H494/$G494,$H494-SUM($I494:AO494)))","v":0},{"$f":"IF(OR(AQ$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AQ$3,$H494/$G494,$H494-SUM($I494:AP494)))","v":0},{"$f":"IF(OR(AR$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AR$3,$H494/$G494,$H494-SUM($I494:AQ494)))","v":0},{"$f":"IF(OR(AS$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AS$3,$H494/$G494,$H494-SUM($I494:AR494)))","v":0},{"$f":"IF(OR(AT$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AT$3,$H494/$G494,$H494-SUM($I494:AS494)))","v":0},{"$f":"IF(OR(AU$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AU$3,$H494/$G494,$H494-SUM($I494:AT494)))","v":0},{"$f":"IF(OR(AV$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AV$3,$H494/$G494,$H494-SUM($I494:AU494)))","v":0},{"$f":"IF(OR(AW$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AW$3,$H494/$G494,$H494-SUM($I494:AV494)))","v":0},{"$f":"IF(OR(AX$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AX$3,$H494/$G494,$H494-SUM($I494:AW494)))","v":0},{"$f":"IF(OR(AY$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AY$3,$H494/$G494,$H494-SUM($I494:AX494)))","v":0},{"$f":"IF(OR(AZ$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>AZ$3,$H494/$G494,$H494-SUM($I494:AY494)))","v":0},{"$f":"IF(OR(BA$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BA$3,$H494/$G494,$H494-SUM($I494:AZ494)))","v":0},{"$f":"IF(OR(BB$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BB$3,$H494/$G494,$H494-SUM($I494:BA494)))","v":0},{"$f":"IF(OR(BC$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BC$3,$H494/$G494,$H494-SUM($I494:BB494)))","v":0},{"$f":"IF(OR(BD$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BD$3,$H494/$G494,$H494-SUM($I494:BC494)))","v":0},{"$f":"IF(OR(BE$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BE$3,$H494/$G494,$H494-SUM($I494:BD494)))","v":0},{"$f":"IF(OR(BF$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BF$3,$H494/$G494,$H494-SUM($I494:BE494)))","v":0},{"$f":"IF(OR(BG$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BG$3,$H494/$G494,$H494-SUM($I494:BF494)))","v":0},{"$f":"IF(OR(BH$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BH$3,$H494/$G494,$H494-SUM($I494:BG494)))","v":0},{"$f":"IF(OR(BI$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BI$3,$H494/$G494,$H494-SUM($I494:BH494)))","v":0},{"$f":"IF(OR(BJ$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BJ$3,$H494/$G494,$H494-SUM($I494:BI494)))","v":0},{"$f":"IF(OR(BK$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BK$3,$H494/$G494,$H494-SUM($I494:BJ494)))","v":0},{"$f":"IF(OR(BL$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BL$3,$H494/$G494,$H494-SUM($I494:BK494)))","v":0},{"$f":"IF(OR(BM$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BM$3,$H494/$G494,$H494-SUM($I494:BL494)))","v":0},{"$f":"IF(OR(BN$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BN$3,$H494/$G494,$H494-SUM($I494:BM494)))","v":0},{"$f":"IF(OR(BO$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BO$3,$H494/$G494,$H494-SUM($I494:BN494)))","v":0},{"$f":"IF(OR(BP$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BP$3,$H494/$G494,$H494-SUM($I494:BO494)))","v":0},{"$f":"IF(OR(BQ$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BQ$3,$H494/$G494,$H494-SUM($I494:BP494)))","v":0},{"$f":"IF(OR(BR$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BR$3,$H494/$G494,$H494-SUM($I494:BQ494)))","v":0},{"$f":"IF(OR(BS$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BS$3,$H494/$G494,$H494-SUM($I494:BR494)))","v":0},{"$f":"IF(OR(BT$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BT$3,$H494/$G494,$H494-SUM($I494:BS494)))","v":0},{"$f":"IF(OR(BU$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BU$3,$H494/$G494,$H494-SUM($I494:BT494)))","v":0},{"$f":"IF(OR(BV$3<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494)>BV$3,$H494/$G494,$H494-SUM($I494:BU494)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G494","v":5},{"$f":"U482","v":0},null,{"$f":"IF(OR(J$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>J$3,$H495/$G495,$H495-SUM($I495:I495)))","v":0},{"$f":"IF(OR(K$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>K$3,$H495/$G495,$H495-SUM($I495:J495)))","v":0},{"$f":"IF(OR(L$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>L$3,$H495/$G495,$H495-SUM($I495:K495)))","v":0},{"$f":"IF(OR(M$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>M$3,$H495/$G495,$H495-SUM($I495:L495)))","v":0},{"$f":"IF(OR(N$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>N$3,$H495/$G495,$H495-SUM($I495:M495)))","v":0},{"$f":"IF(OR(O$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>O$3,$H495/$G495,$H495-SUM($I495:N495)))","v":0},{"$f":"IF(OR(P$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>P$3,$H495/$G495,$H495-SUM($I495:O495)))","v":0},{"$f":"IF(OR(Q$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>Q$3,$H495/$G495,$H495-SUM($I495:P495)))","v":0},{"$f":"IF(OR(R$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>R$3,$H495/$G495,$H495-SUM($I495:Q495)))","v":0},{"$f":"IF(OR(S$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>S$3,$H495/$G495,$H495-SUM($I495:R495)))","v":0},{"$f":"IF(OR(T$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>T$3,$H495/$G495,$H495-SUM($I495:S495)))","v":0},{"$f":"IF(OR(U$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>U$3,$H495/$G495,$H495-SUM($I495:T495)))","v":0},{"$f":"IF(OR(V$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>V$3,$H495/$G495,$H495-SUM($I495:U495)))","v":0},{"$f":"IF(OR(W$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>W$3,$H495/$G495,$H495-SUM($I495:V495)))","v":0},{"$f":"IF(OR(X$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>X$3,$H495/$G495,$H495-SUM($I495:W495)))","v":0},{"$f":"IF(OR(Y$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>Y$3,$H495/$G495,$H495-SUM($I495:X495)))","v":0},{"$f":"IF(OR(Z$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>Z$3,$H495/$G495,$H495-SUM($I495:Y495)))","v":0},{"$f":"IF(OR(AA$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AA$3,$H495/$G495,$H495-SUM($I495:Z495)))","v":0},{"$f":"IF(OR(AB$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AB$3,$H495/$G495,$H495-SUM($I495:AA495)))","v":0},{"$f":"IF(OR(AC$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AC$3,$H495/$G495,$H495-SUM($I495:AB495)))","v":0},{"$f":"IF(OR(AD$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AD$3,$H495/$G495,$H495-SUM($I495:AC495)))","v":0},{"$f":"IF(OR(AE$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AE$3,$H495/$G495,$H495-SUM($I495:AD495)))","v":0},{"$f":"IF(OR(AF$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AF$3,$H495/$G495,$H495-SUM($I495:AE495)))","v":0},{"$f":"IF(OR(AG$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AG$3,$H495/$G495,$H495-SUM($I495:AF495)))","v":0},{"$f":"IF(OR(AH$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AH$3,$H495/$G495,$H495-SUM($I495:AG495)))","v":0},{"$f":"IF(OR(AI$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AI$3,$H495/$G495,$H495-SUM($I495:AH495)))","v":0},{"$f":"IF(OR(AJ$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AJ$3,$H495/$G495,$H495-SUM($I495:AI495)))","v":0},{"$f":"IF(OR(AK$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AK$3,$H495/$G495,$H495-SUM($I495:AJ495)))","v":0},{"$f":"IF(OR(AL$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AL$3,$H495/$G495,$H495-SUM($I495:AK495)))","v":0},{"$f":"IF(OR(AM$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AM$3,$H495/$G495,$H495-SUM($I495:AL495)))","v":0},{"$f":"IF(OR(AN$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AN$3,$H495/$G495,$H495-SUM($I495:AM495)))","v":0},{"$f":"IF(OR(AO$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AO$3,$H495/$G495,$H495-SUM($I495:AN495)))","v":0},{"$f":"IF(OR(AP$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AP$3,$H495/$G495,$H495-SUM($I495:AO495)))","v":0},{"$f":"IF(OR(AQ$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AQ$3,$H495/$G495,$H495-SUM($I495:AP495)))","v":0},{"$f":"IF(OR(AR$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AR$3,$H495/$G495,$H495-SUM($I495:AQ495)))","v":0},{"$f":"IF(OR(AS$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AS$3,$H495/$G495,$H495-SUM($I495:AR495)))","v":0},{"$f":"IF(OR(AT$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AT$3,$H495/$G495,$H495-SUM($I495:AS495)))","v":0},{"$f":"IF(OR(AU$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AU$3,$H495/$G495,$H495-SUM($I495:AT495)))","v":0},{"$f":"IF(OR(AV$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AV$3,$H495/$G495,$H495-SUM($I495:AU495)))","v":0},{"$f":"IF(OR(AW$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AW$3,$H495/$G495,$H495-SUM($I495:AV495)))","v":0},{"$f":"IF(OR(AX$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AX$3,$H495/$G495,$H495-SUM($I495:AW495)))","v":0},{"$f":"IF(OR(AY$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AY$3,$H495/$G495,$H495-SUM($I495:AX495)))","v":0},{"$f":"IF(OR(AZ$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>AZ$3,$H495/$G495,$H495-SUM($I495:AY495)))","v":0},{"$f":"IF(OR(BA$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BA$3,$H495/$G495,$H495-SUM($I495:AZ495)))","v":0},{"$f":"IF(OR(BB$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BB$3,$H495/$G495,$H495-SUM($I495:BA495)))","v":0},{"$f":"IF(OR(BC$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BC$3,$H495/$G495,$H495-SUM($I495:BB495)))","v":0},{"$f":"IF(OR(BD$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BD$3,$H495/$G495,$H495-SUM($I495:BC495)))","v":0},{"$f":"IF(OR(BE$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BE$3,$H495/$G495,$H495-SUM($I495:BD495)))","v":0},{"$f":"IF(OR(BF$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BF$3,$H495/$G495,$H495-SUM($I495:BE495)))","v":0},{"$f":"IF(OR(BG$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BG$3,$H495/$G495,$H495-SUM($I495:BF495)))","v":0},{"$f":"IF(OR(BH$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BH$3,$H495/$G495,$H495-SUM($I495:BG495)))","v":0},{"$f":"IF(OR(BI$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BI$3,$H495/$G495,$H495-SUM($I495:BH495)))","v":0},{"$f":"IF(OR(BJ$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BJ$3,$H495/$G495,$H495-SUM($I495:BI495)))","v":0},{"$f":"IF(OR(BK$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BK$3,$H495/$G495,$H495-SUM($I495:BJ495)))","v":0},{"$f":"IF(OR(BL$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BL$3,$H495/$G495,$H495-SUM($I495:BK495)))","v":0},{"$f":"IF(OR(BM$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BM$3,$H495/$G495,$H495-SUM($I495:BL495)))","v":0},{"$f":"IF(OR(BN$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BN$3,$H495/$G495,$H495-SUM($I495:BM495)))","v":0},{"$f":"IF(OR(BO$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BO$3,$H495/$G495,$H495-SUM($I495:BN495)))","v":0},{"$f":"IF(OR(BP$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BP$3,$H495/$G495,$H495-SUM($I495:BO495)))","v":0},{"$f":"IF(OR(BQ$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BQ$3,$H495/$G495,$H495-SUM($I495:BP495)))","v":0},{"$f":"IF(OR(BR$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BR$3,$H495/$G495,$H495-SUM($I495:BQ495)))","v":0},{"$f":"IF(OR(BS$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BS$3,$H495/$G495,$H495-SUM($I495:BR495)))","v":0},{"$f":"IF(OR(BT$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BT$3,$H495/$G495,$H495-SUM($I495:BS495)))","v":0},{"$f":"IF(OR(BU$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BU$3,$H495/$G495,$H495-SUM($I495:BT495)))","v":0},{"$f":"IF(OR(BV$3<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495)>BV$3,$H495/$G495,$H495-SUM($I495:BU495)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G495","v":5},{"$f":"V482","v":0},null,{"$f":"IF(OR(J$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>J$3,$H496/$G496,$H496-SUM($I496:I496)))","v":0},{"$f":"IF(OR(K$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>K$3,$H496/$G496,$H496-SUM($I496:J496)))","v":0},{"$f":"IF(OR(L$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>L$3,$H496/$G496,$H496-SUM($I496:K496)))","v":0},{"$f":"IF(OR(M$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>M$3,$H496/$G496,$H496-SUM($I496:L496)))","v":0},{"$f":"IF(OR(N$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>N$3,$H496/$G496,$H496-SUM($I496:M496)))","v":0},{"$f":"IF(OR(O$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>O$3,$H496/$G496,$H496-SUM($I496:N496)))","v":0},{"$f":"IF(OR(P$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>P$3,$H496/$G496,$H496-SUM($I496:O496)))","v":0},{"$f":"IF(OR(Q$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>Q$3,$H496/$G496,$H496-SUM($I496:P496)))","v":0},{"$f":"IF(OR(R$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>R$3,$H496/$G496,$H496-SUM($I496:Q496)))","v":0},{"$f":"IF(OR(S$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>S$3,$H496/$G496,$H496-SUM($I496:R496)))","v":0},{"$f":"IF(OR(T$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>T$3,$H496/$G496,$H496-SUM($I496:S496)))","v":0},{"$f":"IF(OR(U$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>U$3,$H496/$G496,$H496-SUM($I496:T496)))","v":0},{"$f":"IF(OR(V$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>V$3,$H496/$G496,$H496-SUM($I496:U496)))","v":0},{"$f":"IF(OR(W$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>W$3,$H496/$G496,$H496-SUM($I496:V496)))","v":0},{"$f":"IF(OR(X$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>X$3,$H496/$G496,$H496-SUM($I496:W496)))","v":0},{"$f":"IF(OR(Y$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>Y$3,$H496/$G496,$H496-SUM($I496:X496)))","v":0},{"$f":"IF(OR(Z$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>Z$3,$H496/$G496,$H496-SUM($I496:Y496)))","v":0},{"$f":"IF(OR(AA$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AA$3,$H496/$G496,$H496-SUM($I496:Z496)))","v":0},{"$f":"IF(OR(AB$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AB$3,$H496/$G496,$H496-SUM($I496:AA496)))","v":0},{"$f":"IF(OR(AC$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AC$3,$H496/$G496,$H496-SUM($I496:AB496)))","v":0},{"$f":"IF(OR(AD$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AD$3,$H496/$G496,$H496-SUM($I496:AC496)))","v":0},{"$f":"IF(OR(AE$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AE$3,$H496/$G496,$H496-SUM($I496:AD496)))","v":0},{"$f":"IF(OR(AF$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AF$3,$H496/$G496,$H496-SUM($I496:AE496)))","v":0},{"$f":"IF(OR(AG$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AG$3,$H496/$G496,$H496-SUM($I496:AF496)))","v":0},{"$f":"IF(OR(AH$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AH$3,$H496/$G496,$H496-SUM($I496:AG496)))","v":0},{"$f":"IF(OR(AI$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AI$3,$H496/$G496,$H496-SUM($I496:AH496)))","v":0},{"$f":"IF(OR(AJ$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AJ$3,$H496/$G496,$H496-SUM($I496:AI496)))","v":0},{"$f":"IF(OR(AK$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AK$3,$H496/$G496,$H496-SUM($I496:AJ496)))","v":0},{"$f":"IF(OR(AL$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AL$3,$H496/$G496,$H496-SUM($I496:AK496)))","v":0},{"$f":"IF(OR(AM$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AM$3,$H496/$G496,$H496-SUM($I496:AL496)))","v":0},{"$f":"IF(OR(AN$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AN$3,$H496/$G496,$H496-SUM($I496:AM496)))","v":0},{"$f":"IF(OR(AO$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AO$3,$H496/$G496,$H496-SUM($I496:AN496)))","v":0},{"$f":"IF(OR(AP$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AP$3,$H496/$G496,$H496-SUM($I496:AO496)))","v":0},{"$f":"IF(OR(AQ$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AQ$3,$H496/$G496,$H496-SUM($I496:AP496)))","v":0},{"$f":"IF(OR(AR$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AR$3,$H496/$G496,$H496-SUM($I496:AQ496)))","v":0},{"$f":"IF(OR(AS$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AS$3,$H496/$G496,$H496-SUM($I496:AR496)))","v":0},{"$f":"IF(OR(AT$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AT$3,$H496/$G496,$H496-SUM($I496:AS496)))","v":0},{"$f":"IF(OR(AU$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AU$3,$H496/$G496,$H496-SUM($I496:AT496)))","v":0},{"$f":"IF(OR(AV$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AV$3,$H496/$G496,$H496-SUM($I496:AU496)))","v":0},{"$f":"IF(OR(AW$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AW$3,$H496/$G496,$H496-SUM($I496:AV496)))","v":0},{"$f":"IF(OR(AX$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AX$3,$H496/$G496,$H496-SUM($I496:AW496)))","v":0},{"$f":"IF(OR(AY$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AY$3,$H496/$G496,$H496-SUM($I496:AX496)))","v":0},{"$f":"IF(OR(AZ$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>AZ$3,$H496/$G496,$H496-SUM($I496:AY496)))","v":0},{"$f":"IF(OR(BA$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BA$3,$H496/$G496,$H496-SUM($I496:AZ496)))","v":0},{"$f":"IF(OR(BB$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BB$3,$H496/$G496,$H496-SUM($I496:BA496)))","v":0},{"$f":"IF(OR(BC$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BC$3,$H496/$G496,$H496-SUM($I496:BB496)))","v":0},{"$f":"IF(OR(BD$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BD$3,$H496/$G496,$H496-SUM($I496:BC496)))","v":0},{"$f":"IF(OR(BE$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BE$3,$H496/$G496,$H496-SUM($I496:BD496)))","v":0},{"$f":"IF(OR(BF$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BF$3,$H496/$G496,$H496-SUM($I496:BE496)))","v":0},{"$f":"IF(OR(BG$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BG$3,$H496/$G496,$H496-SUM($I496:BF496)))","v":0},{"$f":"IF(OR(BH$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BH$3,$H496/$G496,$H496-SUM($I496:BG496)))","v":0},{"$f":"IF(OR(BI$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BI$3,$H496/$G496,$H496-SUM($I496:BH496)))","v":0},{"$f":"IF(OR(BJ$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BJ$3,$H496/$G496,$H496-SUM($I496:BI496)))","v":0},{"$f":"IF(OR(BK$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BK$3,$H496/$G496,$H496-SUM($I496:BJ496)))","v":0},{"$f":"IF(OR(BL$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BL$3,$H496/$G496,$H496-SUM($I496:BK496)))","v":0},{"$f":"IF(OR(BM$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BM$3,$H496/$G496,$H496-SUM($I496:BL496)))","v":0},{"$f":"IF(OR(BN$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BN$3,$H496/$G496,$H496-SUM($I496:BM496)))","v":0},{"$f":"IF(OR(BO$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BO$3,$H496/$G496,$H496-SUM($I496:BN496)))","v":0},{"$f":"IF(OR(BP$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BP$3,$H496/$G496,$H496-SUM($I496:BO496)))","v":0},{"$f":"IF(OR(BQ$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BQ$3,$H496/$G496,$H496-SUM($I496:BP496)))","v":0},{"$f":"IF(OR(BR$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BR$3,$H496/$G496,$H496-SUM($I496:BQ496)))","v":0},{"$f":"IF(OR(BS$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BS$3,$H496/$G496,$H496-SUM($I496:BR496)))","v":0},{"$f":"IF(OR(BT$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BT$3,$H496/$G496,$H496-SUM($I496:BS496)))","v":0},{"$f":"IF(OR(BU$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BU$3,$H496/$G496,$H496-SUM($I496:BT496)))","v":0},{"$f":"IF(OR(BV$3<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496)>BV$3,$H496/$G496,$H496-SUM($I496:BU496)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G496","v":5},{"$f":"W482","v":0},null,{"$f":"IF(OR(J$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>J$3,$H497/$G497,$H497-SUM($I497:I497)))","v":0},{"$f":"IF(OR(K$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>K$3,$H497/$G497,$H497-SUM($I497:J497)))","v":0},{"$f":"IF(OR(L$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>L$3,$H497/$G497,$H497-SUM($I497:K497)))","v":0},{"$f":"IF(OR(M$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>M$3,$H497/$G497,$H497-SUM($I497:L497)))","v":0},{"$f":"IF(OR(N$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>N$3,$H497/$G497,$H497-SUM($I497:M497)))","v":0},{"$f":"IF(OR(O$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>O$3,$H497/$G497,$H497-SUM($I497:N497)))","v":0},{"$f":"IF(OR(P$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>P$3,$H497/$G497,$H497-SUM($I497:O497)))","v":0},{"$f":"IF(OR(Q$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>Q$3,$H497/$G497,$H497-SUM($I497:P497)))","v":0},{"$f":"IF(OR(R$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>R$3,$H497/$G497,$H497-SUM($I497:Q497)))","v":0},{"$f":"IF(OR(S$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>S$3,$H497/$G497,$H497-SUM($I497:R497)))","v":0},{"$f":"IF(OR(T$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>T$3,$H497/$G497,$H497-SUM($I497:S497)))","v":0},{"$f":"IF(OR(U$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>U$3,$H497/$G497,$H497-SUM($I497:T497)))","v":0},{"$f":"IF(OR(V$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>V$3,$H497/$G497,$H497-SUM($I497:U497)))","v":0},{"$f":"IF(OR(W$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>W$3,$H497/$G497,$H497-SUM($I497:V497)))","v":0},{"$f":"IF(OR(X$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>X$3,$H497/$G497,$H497-SUM($I497:W497)))","v":0},{"$f":"IF(OR(Y$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>Y$3,$H497/$G497,$H497-SUM($I497:X497)))","v":0},{"$f":"IF(OR(Z$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>Z$3,$H497/$G497,$H497-SUM($I497:Y497)))","v":0},{"$f":"IF(OR(AA$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AA$3,$H497/$G497,$H497-SUM($I497:Z497)))","v":0},{"$f":"IF(OR(AB$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AB$3,$H497/$G497,$H497-SUM($I497:AA497)))","v":0},{"$f":"IF(OR(AC$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AC$3,$H497/$G497,$H497-SUM($I497:AB497)))","v":0},{"$f":"IF(OR(AD$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AD$3,$H497/$G497,$H497-SUM($I497:AC497)))","v":0},{"$f":"IF(OR(AE$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AE$3,$H497/$G497,$H497-SUM($I497:AD497)))","v":0},{"$f":"IF(OR(AF$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AF$3,$H497/$G497,$H497-SUM($I497:AE497)))","v":0},{"$f":"IF(OR(AG$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AG$3,$H497/$G497,$H497-SUM($I497:AF497)))","v":0},{"$f":"IF(OR(AH$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AH$3,$H497/$G497,$H497-SUM($I497:AG497)))","v":0},{"$f":"IF(OR(AI$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AI$3,$H497/$G497,$H497-SUM($I497:AH497)))","v":0},{"$f":"IF(OR(AJ$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AJ$3,$H497/$G497,$H497-SUM($I497:AI497)))","v":0},{"$f":"IF(OR(AK$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AK$3,$H497/$G497,$H497-SUM($I497:AJ497)))","v":0},{"$f":"IF(OR(AL$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AL$3,$H497/$G497,$H497-SUM($I497:AK497)))","v":0},{"$f":"IF(OR(AM$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AM$3,$H497/$G497,$H497-SUM($I497:AL497)))","v":0},{"$f":"IF(OR(AN$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AN$3,$H497/$G497,$H497-SUM($I497:AM497)))","v":0},{"$f":"IF(OR(AO$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AO$3,$H497/$G497,$H497-SUM($I497:AN497)))","v":0},{"$f":"IF(OR(AP$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AP$3,$H497/$G497,$H497-SUM($I497:AO497)))","v":0},{"$f":"IF(OR(AQ$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AQ$3,$H497/$G497,$H497-SUM($I497:AP497)))","v":0},{"$f":"IF(OR(AR$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AR$3,$H497/$G497,$H497-SUM($I497:AQ497)))","v":0},{"$f":"IF(OR(AS$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AS$3,$H497/$G497,$H497-SUM($I497:AR497)))","v":0},{"$f":"IF(OR(AT$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AT$3,$H497/$G497,$H497-SUM($I497:AS497)))","v":0},{"$f":"IF(OR(AU$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AU$3,$H497/$G497,$H497-SUM($I497:AT497)))","v":0},{"$f":"IF(OR(AV$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AV$3,$H497/$G497,$H497-SUM($I497:AU497)))","v":0},{"$f":"IF(OR(AW$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AW$3,$H497/$G497,$H497-SUM($I497:AV497)))","v":0},{"$f":"IF(OR(AX$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AX$3,$H497/$G497,$H497-SUM($I497:AW497)))","v":0},{"$f":"IF(OR(AY$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AY$3,$H497/$G497,$H497-SUM($I497:AX497)))","v":0},{"$f":"IF(OR(AZ$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>AZ$3,$H497/$G497,$H497-SUM($I497:AY497)))","v":0},{"$f":"IF(OR(BA$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BA$3,$H497/$G497,$H497-SUM($I497:AZ497)))","v":0},{"$f":"IF(OR(BB$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BB$3,$H497/$G497,$H497-SUM($I497:BA497)))","v":0},{"$f":"IF(OR(BC$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BC$3,$H497/$G497,$H497-SUM($I497:BB497)))","v":0},{"$f":"IF(OR(BD$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BD$3,$H497/$G497,$H497-SUM($I497:BC497)))","v":0},{"$f":"IF(OR(BE$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BE$3,$H497/$G497,$H497-SUM($I497:BD497)))","v":0},{"$f":"IF(OR(BF$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BF$3,$H497/$G497,$H497-SUM($I497:BE497)))","v":0},{"$f":"IF(OR(BG$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BG$3,$H497/$G497,$H497-SUM($I497:BF497)))","v":0},{"$f":"IF(OR(BH$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BH$3,$H497/$G497,$H497-SUM($I497:BG497)))","v":0},{"$f":"IF(OR(BI$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BI$3,$H497/$G497,$H497-SUM($I497:BH497)))","v":0},{"$f":"IF(OR(BJ$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BJ$3,$H497/$G497,$H497-SUM($I497:BI497)))","v":0},{"$f":"IF(OR(BK$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BK$3,$H497/$G497,$H497-SUM($I497:BJ497)))","v":0},{"$f":"IF(OR(BL$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BL$3,$H497/$G497,$H497-SUM($I497:BK497)))","v":0},{"$f":"IF(OR(BM$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BM$3,$H497/$G497,$H497-SUM($I497:BL497)))","v":0},{"$f":"IF(OR(BN$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BN$3,$H497/$G497,$H497-SUM($I497:BM497)))","v":0},{"$f":"IF(OR(BO$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BO$3,$H497/$G497,$H497-SUM($I497:BN497)))","v":0},{"$f":"IF(OR(BP$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BP$3,$H497/$G497,$H497-SUM($I497:BO497)))","v":0},{"$f":"IF(OR(BQ$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BQ$3,$H497/$G497,$H497-SUM($I497:BP497)))","v":0},{"$f":"IF(OR(BR$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BR$3,$H497/$G497,$H497-SUM($I497:BQ497)))","v":0},{"$f":"IF(OR(BS$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BS$3,$H497/$G497,$H497-SUM($I497:BR497)))","v":0},{"$f":"IF(OR(BT$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BT$3,$H497/$G497,$H497-SUM($I497:BS497)))","v":0},{"$f":"IF(OR(BU$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BU$3,$H497/$G497,$H497-SUM($I497:BT497)))","v":0},{"$f":"IF(OR(BV$3<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497)>BV$3,$H497/$G497,$H497-SUM($I497:BU497)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G497","v":5},{"$f":"X482","v":0},null,{"$f":"IF(OR(J$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>J$3,$H498/$G498,$H498-SUM($I498:I498)))","v":0},{"$f":"IF(OR(K$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>K$3,$H498/$G498,$H498-SUM($I498:J498)))","v":0},{"$f":"IF(OR(L$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>L$3,$H498/$G498,$H498-SUM($I498:K498)))","v":0},{"$f":"IF(OR(M$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>M$3,$H498/$G498,$H498-SUM($I498:L498)))","v":0},{"$f":"IF(OR(N$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>N$3,$H498/$G498,$H498-SUM($I498:M498)))","v":0},{"$f":"IF(OR(O$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>O$3,$H498/$G498,$H498-SUM($I498:N498)))","v":0},{"$f":"IF(OR(P$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>P$3,$H498/$G498,$H498-SUM($I498:O498)))","v":0},{"$f":"IF(OR(Q$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>Q$3,$H498/$G498,$H498-SUM($I498:P498)))","v":0},{"$f":"IF(OR(R$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>R$3,$H498/$G498,$H498-SUM($I498:Q498)))","v":0},{"$f":"IF(OR(S$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>S$3,$H498/$G498,$H498-SUM($I498:R498)))","v":0},{"$f":"IF(OR(T$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>T$3,$H498/$G498,$H498-SUM($I498:S498)))","v":0},{"$f":"IF(OR(U$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>U$3,$H498/$G498,$H498-SUM($I498:T498)))","v":0},{"$f":"IF(OR(V$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>V$3,$H498/$G498,$H498-SUM($I498:U498)))","v":0},{"$f":"IF(OR(W$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>W$3,$H498/$G498,$H498-SUM($I498:V498)))","v":0},{"$f":"IF(OR(X$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>X$3,$H498/$G498,$H498-SUM($I498:W498)))","v":0},{"$f":"IF(OR(Y$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>Y$3,$H498/$G498,$H498-SUM($I498:X498)))","v":0},{"$f":"IF(OR(Z$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>Z$3,$H498/$G498,$H498-SUM($I498:Y498)))","v":0},{"$f":"IF(OR(AA$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AA$3,$H498/$G498,$H498-SUM($I498:Z498)))","v":0},{"$f":"IF(OR(AB$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AB$3,$H498/$G498,$H498-SUM($I498:AA498)))","v":0},{"$f":"IF(OR(AC$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AC$3,$H498/$G498,$H498-SUM($I498:AB498)))","v":0},{"$f":"IF(OR(AD$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AD$3,$H498/$G498,$H498-SUM($I498:AC498)))","v":0},{"$f":"IF(OR(AE$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AE$3,$H498/$G498,$H498-SUM($I498:AD498)))","v":0},{"$f":"IF(OR(AF$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AF$3,$H498/$G498,$H498-SUM($I498:AE498)))","v":0},{"$f":"IF(OR(AG$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AG$3,$H498/$G498,$H498-SUM($I498:AF498)))","v":0},{"$f":"IF(OR(AH$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AH$3,$H498/$G498,$H498-SUM($I498:AG498)))","v":0},{"$f":"IF(OR(AI$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AI$3,$H498/$G498,$H498-SUM($I498:AH498)))","v":0},{"$f":"IF(OR(AJ$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AJ$3,$H498/$G498,$H498-SUM($I498:AI498)))","v":0},{"$f":"IF(OR(AK$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AK$3,$H498/$G498,$H498-SUM($I498:AJ498)))","v":0},{"$f":"IF(OR(AL$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AL$3,$H498/$G498,$H498-SUM($I498:AK498)))","v":0},{"$f":"IF(OR(AM$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AM$3,$H498/$G498,$H498-SUM($I498:AL498)))","v":0},{"$f":"IF(OR(AN$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AN$3,$H498/$G498,$H498-SUM($I498:AM498)))","v":0},{"$f":"IF(OR(AO$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AO$3,$H498/$G498,$H498-SUM($I498:AN498)))","v":0},{"$f":"IF(OR(AP$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AP$3,$H498/$G498,$H498-SUM($I498:AO498)))","v":0},{"$f":"IF(OR(AQ$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AQ$3,$H498/$G498,$H498-SUM($I498:AP498)))","v":0},{"$f":"IF(OR(AR$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AR$3,$H498/$G498,$H498-SUM($I498:AQ498)))","v":0},{"$f":"IF(OR(AS$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AS$3,$H498/$G498,$H498-SUM($I498:AR498)))","v":0},{"$f":"IF(OR(AT$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AT$3,$H498/$G498,$H498-SUM($I498:AS498)))","v":0},{"$f":"IF(OR(AU$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AU$3,$H498/$G498,$H498-SUM($I498:AT498)))","v":0},{"$f":"IF(OR(AV$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AV$3,$H498/$G498,$H498-SUM($I498:AU498)))","v":0},{"$f":"IF(OR(AW$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AW$3,$H498/$G498,$H498-SUM($I498:AV498)))","v":0},{"$f":"IF(OR(AX$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AX$3,$H498/$G498,$H498-SUM($I498:AW498)))","v":0},{"$f":"IF(OR(AY$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AY$3,$H498/$G498,$H498-SUM($I498:AX498)))","v":0},{"$f":"IF(OR(AZ$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>AZ$3,$H498/$G498,$H498-SUM($I498:AY498)))","v":0},{"$f":"IF(OR(BA$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BA$3,$H498/$G498,$H498-SUM($I498:AZ498)))","v":0},{"$f":"IF(OR(BB$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BB$3,$H498/$G498,$H498-SUM($I498:BA498)))","v":0},{"$f":"IF(OR(BC$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BC$3,$H498/$G498,$H498-SUM($I498:BB498)))","v":0},{"$f":"IF(OR(BD$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BD$3,$H498/$G498,$H498-SUM($I498:BC498)))","v":0},{"$f":"IF(OR(BE$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BE$3,$H498/$G498,$H498-SUM($I498:BD498)))","v":0},{"$f":"IF(OR(BF$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BF$3,$H498/$G498,$H498-SUM($I498:BE498)))","v":0},{"$f":"IF(OR(BG$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BG$3,$H498/$G498,$H498-SUM($I498:BF498)))","v":0},{"$f":"IF(OR(BH$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BH$3,$H498/$G498,$H498-SUM($I498:BG498)))","v":0},{"$f":"IF(OR(BI$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BI$3,$H498/$G498,$H498-SUM($I498:BH498)))","v":0},{"$f":"IF(OR(BJ$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BJ$3,$H498/$G498,$H498-SUM($I498:BI498)))","v":0},{"$f":"IF(OR(BK$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BK$3,$H498/$G498,$H498-SUM($I498:BJ498)))","v":0},{"$f":"IF(OR(BL$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BL$3,$H498/$G498,$H498-SUM($I498:BK498)))","v":0},{"$f":"IF(OR(BM$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BM$3,$H498/$G498,$H498-SUM($I498:BL498)))","v":0},{"$f":"IF(OR(BN$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BN$3,$H498/$G498,$H498-SUM($I498:BM498)))","v":0},{"$f":"IF(OR(BO$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BO$3,$H498/$G498,$H498-SUM($I498:BN498)))","v":0},{"$f":"IF(OR(BP$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BP$3,$H498/$G498,$H498-SUM($I498:BO498)))","v":0},{"$f":"IF(OR(BQ$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BQ$3,$H498/$G498,$H498-SUM($I498:BP498)))","v":0},{"$f":"IF(OR(BR$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BR$3,$H498/$G498,$H498-SUM($I498:BQ498)))","v":0},{"$f":"IF(OR(BS$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BS$3,$H498/$G498,$H498-SUM($I498:BR498)))","v":0},{"$f":"IF(OR(BT$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BT$3,$H498/$G498,$H498-SUM($I498:BS498)))","v":0},{"$f":"IF(OR(BU$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BU$3,$H498/$G498,$H498-SUM($I498:BT498)))","v":0},{"$f":"IF(OR(BV$3<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498)>BV$3,$H498/$G498,$H498-SUM($I498:BU498)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A476)","v":5},{"$f":"Y482","v":0},null,{"$f":"IF(OR(J$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>J$3,$H499/$G499,$H499-SUM($I499:I499)))","v":0},{"$f":"IF(OR(K$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>K$3,$H499/$G499,$H499-SUM($I499:J499)))","v":0},{"$f":"IF(OR(L$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>L$3,$H499/$G499,$H499-SUM($I499:K499)))","v":0},{"$f":"IF(OR(M$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>M$3,$H499/$G499,$H499-SUM($I499:L499)))","v":0},{"$f":"IF(OR(N$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>N$3,$H499/$G499,$H499-SUM($I499:M499)))","v":0},{"$f":"IF(OR(O$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>O$3,$H499/$G499,$H499-SUM($I499:N499)))","v":0},{"$f":"IF(OR(P$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>P$3,$H499/$G499,$H499-SUM($I499:O499)))","v":0},{"$f":"IF(OR(Q$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Q$3,$H499/$G499,$H499-SUM($I499:P499)))","v":0},{"$f":"IF(OR(R$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>R$3,$H499/$G499,$H499-SUM($I499:Q499)))","v":0},{"$f":"IF(OR(S$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>S$3,$H499/$G499,$H499-SUM($I499:R499)))","v":0},{"$f":"IF(OR(T$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>T$3,$H499/$G499,$H499-SUM($I499:S499)))","v":0},{"$f":"IF(OR(U$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>U$3,$H499/$G499,$H499-SUM($I499:T499)))","v":0},{"$f":"IF(OR(V$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>V$3,$H499/$G499,$H499-SUM($I499:U499)))","v":0},{"$f":"IF(OR(W$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>W$3,$H499/$G499,$H499-SUM($I499:V499)))","v":0},{"$f":"IF(OR(X$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>X$3,$H499/$G499,$H499-SUM($I499:W499)))","v":0},{"$f":"IF(OR(Y$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Y$3,$H499/$G499,$H499-SUM($I499:X499)))","v":0},{"$f":"IF(OR(Z$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>Z$3,$H499/$G499,$H499-SUM($I499:Y499)))","v":0},{"$f":"IF(OR(AA$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AA$3,$H499/$G499,$H499-SUM($I499:Z499)))","v":0},{"$f":"IF(OR(AB$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AB$3,$H499/$G499,$H499-SUM($I499:AA499)))","v":0},{"$f":"IF(OR(AC$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AC$3,$H499/$G499,$H499-SUM($I499:AB499)))","v":0},{"$f":"IF(OR(AD$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AD$3,$H499/$G499,$H499-SUM($I499:AC499)))","v":0},{"$f":"IF(OR(AE$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AE$3,$H499/$G499,$H499-SUM($I499:AD499)))","v":0},{"$f":"IF(OR(AF$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AF$3,$H499/$G499,$H499-SUM($I499:AE499)))","v":0},{"$f":"IF(OR(AG$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AG$3,$H499/$G499,$H499-SUM($I499:AF499)))","v":0},{"$f":"IF(OR(AH$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AH$3,$H499/$G499,$H499-SUM($I499:AG499)))","v":0},{"$f":"IF(OR(AI$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AI$3,$H499/$G499,$H499-SUM($I499:AH499)))","v":0},{"$f":"IF(OR(AJ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AJ$3,$H499/$G499,$H499-SUM($I499:AI499)))","v":0},{"$f":"IF(OR(AK$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AK$3,$H499/$G499,$H499-SUM($I499:AJ499)))","v":0},{"$f":"IF(OR(AL$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AL$3,$H499/$G499,$H499-SUM($I499:AK499)))","v":0},{"$f":"IF(OR(AM$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AM$3,$H499/$G499,$H499-SUM($I499:AL499)))","v":0},{"$f":"IF(OR(AN$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AN$3,$H499/$G499,$H499-SUM($I499:AM499)))","v":0},{"$f":"IF(OR(AO$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AO$3,$H499/$G499,$H499-SUM($I499:AN499)))","v":0},{"$f":"IF(OR(AP$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AP$3,$H499/$G499,$H499-SUM($I499:AO499)))","v":0},{"$f":"IF(OR(AQ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AQ$3,$H499/$G499,$H499-SUM($I499:AP499)))","v":0},{"$f":"IF(OR(AR$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AR$3,$H499/$G499,$H499-SUM($I499:AQ499)))","v":0},{"$f":"IF(OR(AS$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AS$3,$H499/$G499,$H499-SUM($I499:AR499)))","v":0},{"$f":"IF(OR(AT$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AT$3,$H499/$G499,$H499-SUM($I499:AS499)))","v":0},{"$f":"IF(OR(AU$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AU$3,$H499/$G499,$H499-SUM($I499:AT499)))","v":0},{"$f":"IF(OR(AV$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AV$3,$H499/$G499,$H499-SUM($I499:AU499)))","v":0},{"$f":"IF(OR(AW$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AW$3,$H499/$G499,$H499-SUM($I499:AV499)))","v":0},{"$f":"IF(OR(AX$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AX$3,$H499/$G499,$H499-SUM($I499:AW499)))","v":0},{"$f":"IF(OR(AY$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AY$3,$H499/$G499,$H499-SUM($I499:AX499)))","v":0},{"$f":"IF(OR(AZ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>AZ$3,$H499/$G499,$H499-SUM($I499:AY499)))","v":0},{"$f":"IF(OR(BA$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BA$3,$H499/$G499,$H499-SUM($I499:AZ499)))","v":0},{"$f":"IF(OR(BB$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BB$3,$H499/$G499,$H499-SUM($I499:BA499)))","v":0},{"$f":"IF(OR(BC$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BC$3,$H499/$G499,$H499-SUM($I499:BB499)))","v":0},{"$f":"IF(OR(BD$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BD$3,$H499/$G499,$H499-SUM($I499:BC499)))","v":0},{"$f":"IF(OR(BE$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BE$3,$H499/$G499,$H499-SUM($I499:BD499)))","v":0},{"$f":"IF(OR(BF$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BF$3,$H499/$G499,$H499-SUM($I499:BE499)))","v":0},{"$f":"IF(OR(BG$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BG$3,$H499/$G499,$H499-SUM($I499:BF499)))","v":0},{"$f":"IF(OR(BH$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BH$3,$H499/$G499,$H499-SUM($I499:BG499)))","v":0},{"$f":"IF(OR(BI$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BI$3,$H499/$G499,$H499-SUM($I499:BH499)))","v":0},{"$f":"IF(OR(BJ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BJ$3,$H499/$G499,$H499-SUM($I499:BI499)))","v":0},{"$f":"IF(OR(BK$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BK$3,$H499/$G499,$H499-SUM($I499:BJ499)))","v":0},{"$f":"IF(OR(BL$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BL$3,$H499/$G499,$H499-SUM($I499:BK499)))","v":0},{"$f":"IF(OR(BM$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BM$3,$H499/$G499,$H499-SUM($I499:BL499)))","v":0},{"$f":"IF(OR(BN$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BN$3,$H499/$G499,$H499-SUM($I499:BM499)))","v":0},{"$f":"IF(OR(BO$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BO$3,$H499/$G499,$H499-SUM($I499:BN499)))","v":0},{"$f":"IF(OR(BP$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BP$3,$H499/$G499,$H499-SUM($I499:BO499)))","v":0},{"$f":"IF(OR(BQ$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BQ$3,$H499/$G499,$H499-SUM($I499:BP499)))","v":0},{"$f":"IF(OR(BR$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BR$3,$H499/$G499,$H499-SUM($I499:BQ499)))","v":0},{"$f":"IF(OR(BS$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BS$3,$H499/$G499,$H499-SUM($I499:BR499)))","v":0},{"$f":"IF(OR(BT$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BT$3,$H499/$G499,$H499-SUM($I499:BS499)))","v":0},{"$f":"IF(OR(BU$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BU$3,$H499/$G499,$H499-SUM($I499:BT499)))","v":0},{"$f":"IF(OR(BV$3<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499)>BV$3,$H499/$G499,$H499-SUM($I499:BU499)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G499","v":5},{"$f":"Z482","v":0},null,{"$f":"IF(OR(J$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>J$3,$H500/$G500,$H500-SUM($I500:I500)))","v":0},{"$f":"IF(OR(K$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>K$3,$H500/$G500,$H500-SUM($I500:J500)))","v":0},{"$f":"IF(OR(L$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>L$3,$H500/$G500,$H500-SUM($I500:K500)))","v":0},{"$f":"IF(OR(M$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>M$3,$H500/$G500,$H500-SUM($I500:L500)))","v":0},{"$f":"IF(OR(N$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>N$3,$H500/$G500,$H500-SUM($I500:M500)))","v":0},{"$f":"IF(OR(O$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>O$3,$H500/$G500,$H500-SUM($I500:N500)))","v":0},{"$f":"IF(OR(P$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>P$3,$H500/$G500,$H500-SUM($I500:O500)))","v":0},{"$f":"IF(OR(Q$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Q$3,$H500/$G500,$H500-SUM($I500:P500)))","v":0},{"$f":"IF(OR(R$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>R$3,$H500/$G500,$H500-SUM($I500:Q500)))","v":0},{"$f":"IF(OR(S$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>S$3,$H500/$G500,$H500-SUM($I500:R500)))","v":0},{"$f":"IF(OR(T$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>T$3,$H500/$G500,$H500-SUM($I500:S500)))","v":0},{"$f":"IF(OR(U$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>U$3,$H500/$G500,$H500-SUM($I500:T500)))","v":0},{"$f":"IF(OR(V$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>V$3,$H500/$G500,$H500-SUM($I500:U500)))","v":0},{"$f":"IF(OR(W$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>W$3,$H500/$G500,$H500-SUM($I500:V500)))","v":0},{"$f":"IF(OR(X$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>X$3,$H500/$G500,$H500-SUM($I500:W500)))","v":0},{"$f":"IF(OR(Y$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Y$3,$H500/$G500,$H500-SUM($I500:X500)))","v":0},{"$f":"IF(OR(Z$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>Z$3,$H500/$G500,$H500-SUM($I500:Y500)))","v":0},{"$f":"IF(OR(AA$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AA$3,$H500/$G500,$H500-SUM($I500:Z500)))","v":0},{"$f":"IF(OR(AB$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AB$3,$H500/$G500,$H500-SUM($I500:AA500)))","v":0},{"$f":"IF(OR(AC$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AC$3,$H500/$G500,$H500-SUM($I500:AB500)))","v":0},{"$f":"IF(OR(AD$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AD$3,$H500/$G500,$H500-SUM($I500:AC500)))","v":0},{"$f":"IF(OR(AE$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AE$3,$H500/$G500,$H500-SUM($I500:AD500)))","v":0},{"$f":"IF(OR(AF$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AF$3,$H500/$G500,$H500-SUM($I500:AE500)))","v":0},{"$f":"IF(OR(AG$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AG$3,$H500/$G500,$H500-SUM($I500:AF500)))","v":0},{"$f":"IF(OR(AH$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AH$3,$H500/$G500,$H500-SUM($I500:AG500)))","v":0},{"$f":"IF(OR(AI$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AI$3,$H500/$G500,$H500-SUM($I500:AH500)))","v":0},{"$f":"IF(OR(AJ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AJ$3,$H500/$G500,$H500-SUM($I500:AI500)))","v":0},{"$f":"IF(OR(AK$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AK$3,$H500/$G500,$H500-SUM($I500:AJ500)))","v":0},{"$f":"IF(OR(AL$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AL$3,$H500/$G500,$H500-SUM($I500:AK500)))","v":0},{"$f":"IF(OR(AM$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AM$3,$H500/$G500,$H500-SUM($I500:AL500)))","v":0},{"$f":"IF(OR(AN$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AN$3,$H500/$G500,$H500-SUM($I500:AM500)))","v":0},{"$f":"IF(OR(AO$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AO$3,$H500/$G500,$H500-SUM($I500:AN500)))","v":0},{"$f":"IF(OR(AP$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AP$3,$H500/$G500,$H500-SUM($I500:AO500)))","v":0},{"$f":"IF(OR(AQ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AQ$3,$H500/$G500,$H500-SUM($I500:AP500)))","v":0},{"$f":"IF(OR(AR$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AR$3,$H500/$G500,$H500-SUM($I500:AQ500)))","v":0},{"$f":"IF(OR(AS$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AS$3,$H500/$G500,$H500-SUM($I500:AR500)))","v":0},{"$f":"IF(OR(AT$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AT$3,$H500/$G500,$H500-SUM($I500:AS500)))","v":0},{"$f":"IF(OR(AU$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AU$3,$H500/$G500,$H500-SUM($I500:AT500)))","v":0},{"$f":"IF(OR(AV$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AV$3,$H500/$G500,$H500-SUM($I500:AU500)))","v":0},{"$f":"IF(OR(AW$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AW$3,$H500/$G500,$H500-SUM($I500:AV500)))","v":0},{"$f":"IF(OR(AX$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AX$3,$H500/$G500,$H500-SUM($I500:AW500)))","v":0},{"$f":"IF(OR(AY$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AY$3,$H500/$G500,$H500-SUM($I500:AX500)))","v":0},{"$f":"IF(OR(AZ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>AZ$3,$H500/$G500,$H500-SUM($I500:AY500)))","v":0},{"$f":"IF(OR(BA$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BA$3,$H500/$G500,$H500-SUM($I500:AZ500)))","v":0},{"$f":"IF(OR(BB$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BB$3,$H500/$G500,$H500-SUM($I500:BA500)))","v":0},{"$f":"IF(OR(BC$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BC$3,$H500/$G500,$H500-SUM($I500:BB500)))","v":0},{"$f":"IF(OR(BD$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BD$3,$H500/$G500,$H500-SUM($I500:BC500)))","v":0},{"$f":"IF(OR(BE$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BE$3,$H500/$G500,$H500-SUM($I500:BD500)))","v":0},{"$f":"IF(OR(BF$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BF$3,$H500/$G500,$H500-SUM($I500:BE500)))","v":0},{"$f":"IF(OR(BG$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BG$3,$H500/$G500,$H500-SUM($I500:BF500)))","v":0},{"$f":"IF(OR(BH$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BH$3,$H500/$G500,$H500-SUM($I500:BG500)))","v":0},{"$f":"IF(OR(BI$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BI$3,$H500/$G500,$H500-SUM($I500:BH500)))","v":0},{"$f":"IF(OR(BJ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BJ$3,$H500/$G500,$H500-SUM($I500:BI500)))","v":0},{"$f":"IF(OR(BK$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BK$3,$H500/$G500,$H500-SUM($I500:BJ500)))","v":0},{"$f":"IF(OR(BL$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BL$3,$H500/$G500,$H500-SUM($I500:BK500)))","v":0},{"$f":"IF(OR(BM$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BM$3,$H500/$G500,$H500-SUM($I500:BL500)))","v":0},{"$f":"IF(OR(BN$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BN$3,$H500/$G500,$H500-SUM($I500:BM500)))","v":0},{"$f":"IF(OR(BO$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BO$3,$H500/$G500,$H500-SUM($I500:BN500)))","v":0},{"$f":"IF(OR(BP$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BP$3,$H500/$G500,$H500-SUM($I500:BO500)))","v":0},{"$f":"IF(OR(BQ$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BQ$3,$H500/$G500,$H500-SUM($I500:BP500)))","v":0},{"$f":"IF(OR(BR$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BR$3,$H500/$G500,$H500-SUM($I500:BQ500)))","v":0},{"$f":"IF(OR(BS$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BS$3,$H500/$G500,$H500-SUM($I500:BR500)))","v":0},{"$f":"IF(OR(BT$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BT$3,$H500/$G500,$H500-SUM($I500:BS500)))","v":0},{"$f":"IF(OR(BU$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BU$3,$H500/$G500,$H500-SUM($I500:BT500)))","v":0},{"$f":"IF(OR(BV$3<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500)>BV$3,$H500/$G500,$H500-SUM($I500:BU500)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,5,{"$f":"AA482","v":0},null,{"$f":"IF(OR(J$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>J$3,$H501/$G501,$H501-SUM($I501:I501)))","v":0},{"$f":"IF(OR(K$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>K$3,$H501/$G501,$H501-SUM($I501:J501)))","v":0},{"$f":"IF(OR(L$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>L$3,$H501/$G501,$H501-SUM($I501:K501)))","v":0},{"$f":"IF(OR(M$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>M$3,$H501/$G501,$H501-SUM($I501:L501)))","v":0},{"$f":"IF(OR(N$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>N$3,$H501/$G501,$H501-SUM($I501:M501)))","v":0},{"$f":"IF(OR(O$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>O$3,$H501/$G501,$H501-SUM($I501:N501)))","v":0},{"$f":"IF(OR(P$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>P$3,$H501/$G501,$H501-SUM($I501:O501)))","v":0},{"$f":"IF(OR(Q$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Q$3,$H501/$G501,$H501-SUM($I501:P501)))","v":0},{"$f":"IF(OR(R$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>R$3,$H501/$G501,$H501-SUM($I501:Q501)))","v":0},{"$f":"IF(OR(S$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>S$3,$H501/$G501,$H501-SUM($I501:R501)))","v":0},{"$f":"IF(OR(T$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>T$3,$H501/$G501,$H501-SUM($I501:S501)))","v":0},{"$f":"IF(OR(U$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>U$3,$H501/$G501,$H501-SUM($I501:T501)))","v":0},{"$f":"IF(OR(V$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>V$3,$H501/$G501,$H501-SUM($I501:U501)))","v":0},{"$f":"IF(OR(W$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>W$3,$H501/$G501,$H501-SUM($I501:V501)))","v":0},{"$f":"IF(OR(X$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>X$3,$H501/$G501,$H501-SUM($I501:W501)))","v":0},{"$f":"IF(OR(Y$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Y$3,$H501/$G501,$H501-SUM($I501:X501)))","v":0},{"$f":"IF(OR(Z$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>Z$3,$H501/$G501,$H501-SUM($I501:Y501)))","v":0},{"$f":"IF(OR(AA$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AA$3,$H501/$G501,$H501-SUM($I501:Z501)))","v":0},{"$f":"IF(OR(AB$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AB$3,$H501/$G501,$H501-SUM($I501:AA501)))","v":0},{"$f":"IF(OR(AC$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AC$3,$H501/$G501,$H501-SUM($I501:AB501)))","v":0},{"$f":"IF(OR(AD$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AD$3,$H501/$G501,$H501-SUM($I501:AC501)))","v":0},{"$f":"IF(OR(AE$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AE$3,$H501/$G501,$H501-SUM($I501:AD501)))","v":0},{"$f":"IF(OR(AF$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AF$3,$H501/$G501,$H501-SUM($I501:AE501)))","v":0},{"$f":"IF(OR(AG$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AG$3,$H501/$G501,$H501-SUM($I501:AF501)))","v":0},{"$f":"IF(OR(AH$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AH$3,$H501/$G501,$H501-SUM($I501:AG501)))","v":0},{"$f":"IF(OR(AI$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AI$3,$H501/$G501,$H501-SUM($I501:AH501)))","v":0},{"$f":"IF(OR(AJ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AJ$3,$H501/$G501,$H501-SUM($I501:AI501)))","v":0},{"$f":"IF(OR(AK$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AK$3,$H501/$G501,$H501-SUM($I501:AJ501)))","v":0},{"$f":"IF(OR(AL$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AL$3,$H501/$G501,$H501-SUM($I501:AK501)))","v":0},{"$f":"IF(OR(AM$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AM$3,$H501/$G501,$H501-SUM($I501:AL501)))","v":0},{"$f":"IF(OR(AN$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AN$3,$H501/$G501,$H501-SUM($I501:AM501)))","v":0},{"$f":"IF(OR(AO$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AO$3,$H501/$G501,$H501-SUM($I501:AN501)))","v":0},{"$f":"IF(OR(AP$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AP$3,$H501/$G501,$H501-SUM($I501:AO501)))","v":0},{"$f":"IF(OR(AQ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AQ$3,$H501/$G501,$H501-SUM($I501:AP501)))","v":0},{"$f":"IF(OR(AR$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AR$3,$H501/$G501,$H501-SUM($I501:AQ501)))","v":0},{"$f":"IF(OR(AS$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AS$3,$H501/$G501,$H501-SUM($I501:AR501)))","v":0},{"$f":"IF(OR(AT$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AT$3,$H501/$G501,$H501-SUM($I501:AS501)))","v":0},{"$f":"IF(OR(AU$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AU$3,$H501/$G501,$H501-SUM($I501:AT501)))","v":0},{"$f":"IF(OR(AV$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AV$3,$H501/$G501,$H501-SUM($I501:AU501)))","v":0},{"$f":"IF(OR(AW$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AW$3,$H501/$G501,$H501-SUM($I501:AV501)))","v":0},{"$f":"IF(OR(AX$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AX$3,$H501/$G501,$H501-SUM($I501:AW501)))","v":0},{"$f":"IF(OR(AY$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AY$3,$H501/$G501,$H501-SUM($I501:AX501)))","v":0},{"$f":"IF(OR(AZ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>AZ$3,$H501/$G501,$H501-SUM($I501:AY501)))","v":0},{"$f":"IF(OR(BA$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BA$3,$H501/$G501,$H501-SUM($I501:AZ501)))","v":0},{"$f":"IF(OR(BB$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BB$3,$H501/$G501,$H501-SUM($I501:BA501)))","v":0},{"$f":"IF(OR(BC$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BC$3,$H501/$G501,$H501-SUM($I501:BB501)))","v":0},{"$f":"IF(OR(BD$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BD$3,$H501/$G501,$H501-SUM($I501:BC501)))","v":0},{"$f":"IF(OR(BE$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BE$3,$H501/$G501,$H501-SUM($I501:BD501)))","v":0},{"$f":"IF(OR(BF$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BF$3,$H501/$G501,$H501-SUM($I501:BE501)))","v":0},{"$f":"IF(OR(BG$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BG$3,$H501/$G501,$H501-SUM($I501:BF501)))","v":0},{"$f":"IF(OR(BH$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BH$3,$H501/$G501,$H501-SUM($I501:BG501)))","v":0},{"$f":"IF(OR(BI$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BI$3,$H501/$G501,$H501-SUM($I501:BH501)))","v":0},{"$f":"IF(OR(BJ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BJ$3,$H501/$G501,$H501-SUM($I501:BI501)))","v":0},{"$f":"IF(OR(BK$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BK$3,$H501/$G501,$H501-SUM($I501:BJ501)))","v":0},{"$f":"IF(OR(BL$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BL$3,$H501/$G501,$H501-SUM($I501:BK501)))","v":0},{"$f":"IF(OR(BM$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BM$3,$H501/$G501,$H501-SUM($I501:BL501)))","v":0},{"$f":"IF(OR(BN$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BN$3,$H501/$G501,$H501-SUM($I501:BM501)))","v":0},{"$f":"IF(OR(BO$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BO$3,$H501/$G501,$H501-SUM($I501:BN501)))","v":0},{"$f":"IF(OR(BP$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BP$3,$H501/$G501,$H501-SUM($I501:BO501)))","v":0},{"$f":"IF(OR(BQ$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BQ$3,$H501/$G501,$H501-SUM($I501:BP501)))","v":0},{"$f":"IF(OR(BR$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BR$3,$H501/$G501,$H501-SUM($I501:BQ501)))","v":0},{"$f":"IF(OR(BS$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BS$3,$H501/$G501,$H501-SUM($I501:BR501)))","v":0},{"$f":"IF(OR(BT$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BT$3,$H501/$G501,$H501-SUM($I501:BS501)))","v":0},{"$f":"IF(OR(BU$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BU$3,$H501/$G501,$H501-SUM($I501:BT501)))","v":0},{"$f":"IF(OR(BV$3<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501)>BV$3,$H501/$G501,$H501-SUM($I501:BU501)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,5,{"$f":"AB482","v":0},null,{"$f":"IF(OR(J$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>J$3,$H502/$G502,$H502-SUM($I502:I502)))","v":0},{"$f":"IF(OR(K$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>K$3,$H502/$G502,$H502-SUM($I502:J502)))","v":0},{"$f":"IF(OR(L$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>L$3,$H502/$G502,$H502-SUM($I502:K502)))","v":0},{"$f":"IF(OR(M$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>M$3,$H502/$G502,$H502-SUM($I502:L502)))","v":0},{"$f":"IF(OR(N$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>N$3,$H502/$G502,$H502-SUM($I502:M502)))","v":0},{"$f":"IF(OR(O$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>O$3,$H502/$G502,$H502-SUM($I502:N502)))","v":0},{"$f":"IF(OR(P$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>P$3,$H502/$G502,$H502-SUM($I502:O502)))","v":0},{"$f":"IF(OR(Q$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Q$3,$H502/$G502,$H502-SUM($I502:P502)))","v":0},{"$f":"IF(OR(R$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>R$3,$H502/$G502,$H502-SUM($I502:Q502)))","v":0},{"$f":"IF(OR(S$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>S$3,$H502/$G502,$H502-SUM($I502:R502)))","v":0},{"$f":"IF(OR(T$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>T$3,$H502/$G502,$H502-SUM($I502:S502)))","v":0},{"$f":"IF(OR(U$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>U$3,$H502/$G502,$H502-SUM($I502:T502)))","v":0},{"$f":"IF(OR(V$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>V$3,$H502/$G502,$H502-SUM($I502:U502)))","v":0},{"$f":"IF(OR(W$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>W$3,$H502/$G502,$H502-SUM($I502:V502)))","v":0},{"$f":"IF(OR(X$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>X$3,$H502/$G502,$H502-SUM($I502:W502)))","v":0},{"$f":"IF(OR(Y$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Y$3,$H502/$G502,$H502-SUM($I502:X502)))","v":0},{"$f":"IF(OR(Z$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>Z$3,$H502/$G502,$H502-SUM($I502:Y502)))","v":0},{"$f":"IF(OR(AA$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AA$3,$H502/$G502,$H502-SUM($I502:Z502)))","v":0},{"$f":"IF(OR(AB$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AB$3,$H502/$G502,$H502-SUM($I502:AA502)))","v":0},{"$f":"IF(OR(AC$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AC$3,$H502/$G502,$H502-SUM($I502:AB502)))","v":0},{"$f":"IF(OR(AD$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AD$3,$H502/$G502,$H502-SUM($I502:AC502)))","v":0},{"$f":"IF(OR(AE$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AE$3,$H502/$G502,$H502-SUM($I502:AD502)))","v":0},{"$f":"IF(OR(AF$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AF$3,$H502/$G502,$H502-SUM($I502:AE502)))","v":0},{"$f":"IF(OR(AG$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AG$3,$H502/$G502,$H502-SUM($I502:AF502)))","v":0},{"$f":"IF(OR(AH$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AH$3,$H502/$G502,$H502-SUM($I502:AG502)))","v":0},{"$f":"IF(OR(AI$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AI$3,$H502/$G502,$H502-SUM($I502:AH502)))","v":0},{"$f":"IF(OR(AJ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AJ$3,$H502/$G502,$H502-SUM($I502:AI502)))","v":0},{"$f":"IF(OR(AK$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AK$3,$H502/$G502,$H502-SUM($I502:AJ502)))","v":0},{"$f":"IF(OR(AL$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AL$3,$H502/$G502,$H502-SUM($I502:AK502)))","v":0},{"$f":"IF(OR(AM$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AM$3,$H502/$G502,$H502-SUM($I502:AL502)))","v":0},{"$f":"IF(OR(AN$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AN$3,$H502/$G502,$H502-SUM($I502:AM502)))","v":0},{"$f":"IF(OR(AO$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AO$3,$H502/$G502,$H502-SUM($I502:AN502)))","v":0},{"$f":"IF(OR(AP$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AP$3,$H502/$G502,$H502-SUM($I502:AO502)))","v":0},{"$f":"IF(OR(AQ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AQ$3,$H502/$G502,$H502-SUM($I502:AP502)))","v":0},{"$f":"IF(OR(AR$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AR$3,$H502/$G502,$H502-SUM($I502:AQ502)))","v":0},{"$f":"IF(OR(AS$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AS$3,$H502/$G502,$H502-SUM($I502:AR502)))","v":0},{"$f":"IF(OR(AT$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AT$3,$H502/$G502,$H502-SUM($I502:AS502)))","v":0},{"$f":"IF(OR(AU$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AU$3,$H502/$G502,$H502-SUM($I502:AT502)))","v":0},{"$f":"IF(OR(AV$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AV$3,$H502/$G502,$H502-SUM($I502:AU502)))","v":0},{"$f":"IF(OR(AW$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AW$3,$H502/$G502,$H502-SUM($I502:AV502)))","v":0},{"$f":"IF(OR(AX$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AX$3,$H502/$G502,$H502-SUM($I502:AW502)))","v":0},{"$f":"IF(OR(AY$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AY$3,$H502/$G502,$H502-SUM($I502:AX502)))","v":0},{"$f":"IF(OR(AZ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>AZ$3,$H502/$G502,$H502-SUM($I502:AY502)))","v":0},{"$f":"IF(OR(BA$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BA$3,$H502/$G502,$H502-SUM($I502:AZ502)))","v":0},{"$f":"IF(OR(BB$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BB$3,$H502/$G502,$H502-SUM($I502:BA502)))","v":0},{"$f":"IF(OR(BC$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BC$3,$H502/$G502,$H502-SUM($I502:BB502)))","v":0},{"$f":"IF(OR(BD$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BD$3,$H502/$G502,$H502-SUM($I502:BC502)))","v":0},{"$f":"IF(OR(BE$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BE$3,$H502/$G502,$H502-SUM($I502:BD502)))","v":0},{"$f":"IF(OR(BF$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BF$3,$H502/$G502,$H502-SUM($I502:BE502)))","v":0},{"$f":"IF(OR(BG$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BG$3,$H502/$G502,$H502-SUM($I502:BF502)))","v":0},{"$f":"IF(OR(BH$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BH$3,$H502/$G502,$H502-SUM($I502:BG502)))","v":0},{"$f":"IF(OR(BI$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BI$3,$H502/$G502,$H502-SUM($I502:BH502)))","v":0},{"$f":"IF(OR(BJ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BJ$3,$H502/$G502,$H502-SUM($I502:BI502)))","v":0},{"$f":"IF(OR(BK$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BK$3,$H502/$G502,$H502-SUM($I502:BJ502)))","v":0},{"$f":"IF(OR(BL$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BL$3,$H502/$G502,$H502-SUM($I502:BK502)))","v":0},{"$f":"IF(OR(BM$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BM$3,$H502/$G502,$H502-SUM($I502:BL502)))","v":0},{"$f":"IF(OR(BN$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BN$3,$H502/$G502,$H502-SUM($I502:BM502)))","v":0},{"$f":"IF(OR(BO$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BO$3,$H502/$G502,$H502-SUM($I502:BN502)))","v":0},{"$f":"IF(OR(BP$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BP$3,$H502/$G502,$H502-SUM($I502:BO502)))","v":0},{"$f":"IF(OR(BQ$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BQ$3,$H502/$G502,$H502-SUM($I502:BP502)))","v":0},{"$f":"IF(OR(BR$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BR$3,$H502/$G502,$H502-SUM($I502:BQ502)))","v":0},{"$f":"IF(OR(BS$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BS$3,$H502/$G502,$H502-SUM($I502:BR502)))","v":0},{"$f":"IF(OR(BT$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BT$3,$H502/$G502,$H502-SUM($I502:BS502)))","v":0},{"$f":"IF(OR(BU$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BU$3,$H502/$G502,$H502-SUM($I502:BT502)))","v":0},{"$f":"IF(OR(BV$3<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502)>BV$3,$H502/$G502,$H502-SUM($I502:BU502)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,5,{"$f":"AC482","v":0},null,{"$f":"IF(OR(J$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>J$3,$H503/$G503,$H503-SUM($I503:I503)))","v":0},{"$f":"IF(OR(K$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>K$3,$H503/$G503,$H503-SUM($I503:J503)))","v":0},{"$f":"IF(OR(L$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>L$3,$H503/$G503,$H503-SUM($I503:K503)))","v":0},{"$f":"IF(OR(M$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>M$3,$H503/$G503,$H503-SUM($I503:L503)))","v":0},{"$f":"IF(OR(N$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>N$3,$H503/$G503,$H503-SUM($I503:M503)))","v":0},{"$f":"IF(OR(O$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>O$3,$H503/$G503,$H503-SUM($I503:N503)))","v":0},{"$f":"IF(OR(P$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>P$3,$H503/$G503,$H503-SUM($I503:O503)))","v":0},{"$f":"IF(OR(Q$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Q$3,$H503/$G503,$H503-SUM($I503:P503)))","v":0},{"$f":"IF(OR(R$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>R$3,$H503/$G503,$H503-SUM($I503:Q503)))","v":0},{"$f":"IF(OR(S$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>S$3,$H503/$G503,$H503-SUM($I503:R503)))","v":0},{"$f":"IF(OR(T$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>T$3,$H503/$G503,$H503-SUM($I503:S503)))","v":0},{"$f":"IF(OR(U$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>U$3,$H503/$G503,$H503-SUM($I503:T503)))","v":0},{"$f":"IF(OR(V$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>V$3,$H503/$G503,$H503-SUM($I503:U503)))","v":0},{"$f":"IF(OR(W$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>W$3,$H503/$G503,$H503-SUM($I503:V503)))","v":0},{"$f":"IF(OR(X$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>X$3,$H503/$G503,$H503-SUM($I503:W503)))","v":0},{"$f":"IF(OR(Y$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Y$3,$H503/$G503,$H503-SUM($I503:X503)))","v":0},{"$f":"IF(OR(Z$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>Z$3,$H503/$G503,$H503-SUM($I503:Y503)))","v":0},{"$f":"IF(OR(AA$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AA$3,$H503/$G503,$H503-SUM($I503:Z503)))","v":0},{"$f":"IF(OR(AB$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AB$3,$H503/$G503,$H503-SUM($I503:AA503)))","v":0},{"$f":"IF(OR(AC$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AC$3,$H503/$G503,$H503-SUM($I503:AB503)))","v":0},{"$f":"IF(OR(AD$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AD$3,$H503/$G503,$H503-SUM($I503:AC503)))","v":0},{"$f":"IF(OR(AE$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AE$3,$H503/$G503,$H503-SUM($I503:AD503)))","v":0},{"$f":"IF(OR(AF$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AF$3,$H503/$G503,$H503-SUM($I503:AE503)))","v":0},{"$f":"IF(OR(AG$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AG$3,$H503/$G503,$H503-SUM($I503:AF503)))","v":0},{"$f":"IF(OR(AH$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AH$3,$H503/$G503,$H503-SUM($I503:AG503)))","v":0},{"$f":"IF(OR(AI$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AI$3,$H503/$G503,$H503-SUM($I503:AH503)))","v":0},{"$f":"IF(OR(AJ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AJ$3,$H503/$G503,$H503-SUM($I503:AI503)))","v":0},{"$f":"IF(OR(AK$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AK$3,$H503/$G503,$H503-SUM($I503:AJ503)))","v":0},{"$f":"IF(OR(AL$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AL$3,$H503/$G503,$H503-SUM($I503:AK503)))","v":0},{"$f":"IF(OR(AM$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AM$3,$H503/$G503,$H503-SUM($I503:AL503)))","v":0},{"$f":"IF(OR(AN$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AN$3,$H503/$G503,$H503-SUM($I503:AM503)))","v":0},{"$f":"IF(OR(AO$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AO$3,$H503/$G503,$H503-SUM($I503:AN503)))","v":0},{"$f":"IF(OR(AP$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AP$3,$H503/$G503,$H503-SUM($I503:AO503)))","v":0},{"$f":"IF(OR(AQ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AQ$3,$H503/$G503,$H503-SUM($I503:AP503)))","v":0},{"$f":"IF(OR(AR$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AR$3,$H503/$G503,$H503-SUM($I503:AQ503)))","v":0},{"$f":"IF(OR(AS$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AS$3,$H503/$G503,$H503-SUM($I503:AR503)))","v":0},{"$f":"IF(OR(AT$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AT$3,$H503/$G503,$H503-SUM($I503:AS503)))","v":0},{"$f":"IF(OR(AU$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AU$3,$H503/$G503,$H503-SUM($I503:AT503)))","v":0},{"$f":"IF(OR(AV$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AV$3,$H503/$G503,$H503-SUM($I503:AU503)))","v":0},{"$f":"IF(OR(AW$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AW$3,$H503/$G503,$H503-SUM($I503:AV503)))","v":0},{"$f":"IF(OR(AX$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AX$3,$H503/$G503,$H503-SUM($I503:AW503)))","v":0},{"$f":"IF(OR(AY$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AY$3,$H503/$G503,$H503-SUM($I503:AX503)))","v":0},{"$f":"IF(OR(AZ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>AZ$3,$H503/$G503,$H503-SUM($I503:AY503)))","v":0},{"$f":"IF(OR(BA$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BA$3,$H503/$G503,$H503-SUM($I503:AZ503)))","v":0},{"$f":"IF(OR(BB$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BB$3,$H503/$G503,$H503-SUM($I503:BA503)))","v":0},{"$f":"IF(OR(BC$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BC$3,$H503/$G503,$H503-SUM($I503:BB503)))","v":0},{"$f":"IF(OR(BD$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BD$3,$H503/$G503,$H503-SUM($I503:BC503)))","v":0},{"$f":"IF(OR(BE$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BE$3,$H503/$G503,$H503-SUM($I503:BD503)))","v":0},{"$f":"IF(OR(BF$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BF$3,$H503/$G503,$H503-SUM($I503:BE503)))","v":0},{"$f":"IF(OR(BG$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BG$3,$H503/$G503,$H503-SUM($I503:BF503)))","v":0},{"$f":"IF(OR(BH$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BH$3,$H503/$G503,$H503-SUM($I503:BG503)))","v":0},{"$f":"IF(OR(BI$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BI$3,$H503/$G503,$H503-SUM($I503:BH503)))","v":0},{"$f":"IF(OR(BJ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BJ$3,$H503/$G503,$H503-SUM($I503:BI503)))","v":0},{"$f":"IF(OR(BK$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BK$3,$H503/$G503,$H503-SUM($I503:BJ503)))","v":0},{"$f":"IF(OR(BL$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BL$3,$H503/$G503,$H503-SUM($I503:BK503)))","v":0},{"$f":"IF(OR(BM$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BM$3,$H503/$G503,$H503-SUM($I503:BL503)))","v":0},{"$f":"IF(OR(BN$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BN$3,$H503/$G503,$H503-SUM($I503:BM503)))","v":0},{"$f":"IF(OR(BO$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BO$3,$H503/$G503,$H503-SUM($I503:BN503)))","v":0},{"$f":"IF(OR(BP$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BP$3,$H503/$G503,$H503-SUM($I503:BO503)))","v":0},{"$f":"IF(OR(BQ$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BQ$3,$H503/$G503,$H503-SUM($I503:BP503)))","v":0},{"$f":"IF(OR(BR$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BR$3,$H503/$G503,$H503-SUM($I503:BQ503)))","v":0},{"$f":"IF(OR(BS$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BS$3,$H503/$G503,$H503-SUM($I503:BR503)))","v":0},{"$f":"IF(OR(BT$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BT$3,$H503/$G503,$H503-SUM($I503:BS503)))","v":0},{"$f":"IF(OR(BU$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BU$3,$H503/$G503,$H503-SUM($I503:BT503)))","v":0},{"$f":"IF(OR(BV$3<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503)>BV$3,$H503/$G503,$H503-SUM($I503:BU503)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,5,{"$f":"AD482","v":0},null,{"$f":"IF(OR(J$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>J$3,$H504/$G504,$H504-SUM($I504:I504)))","v":0},{"$f":"IF(OR(K$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>K$3,$H504/$G504,$H504-SUM($I504:J504)))","v":0},{"$f":"IF(OR(L$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>L$3,$H504/$G504,$H504-SUM($I504:K504)))","v":0},{"$f":"IF(OR(M$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>M$3,$H504/$G504,$H504-SUM($I504:L504)))","v":0},{"$f":"IF(OR(N$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>N$3,$H504/$G504,$H504-SUM($I504:M504)))","v":0},{"$f":"IF(OR(O$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>O$3,$H504/$G504,$H504-SUM($I504:N504)))","v":0},{"$f":"IF(OR(P$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>P$3,$H504/$G504,$H504-SUM($I504:O504)))","v":0},{"$f":"IF(OR(Q$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Q$3,$H504/$G504,$H504-SUM($I504:P504)))","v":0},{"$f":"IF(OR(R$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>R$3,$H504/$G504,$H504-SUM($I504:Q504)))","v":0},{"$f":"IF(OR(S$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>S$3,$H504/$G504,$H504-SUM($I504:R504)))","v":0},{"$f":"IF(OR(T$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>T$3,$H504/$G504,$H504-SUM($I504:S504)))","v":0},{"$f":"IF(OR(U$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>U$3,$H504/$G504,$H504-SUM($I504:T504)))","v":0},{"$f":"IF(OR(V$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>V$3,$H504/$G504,$H504-SUM($I504:U504)))","v":0},{"$f":"IF(OR(W$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>W$3,$H504/$G504,$H504-SUM($I504:V504)))","v":0},{"$f":"IF(OR(X$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>X$3,$H504/$G504,$H504-SUM($I504:W504)))","v":0},{"$f":"IF(OR(Y$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Y$3,$H504/$G504,$H504-SUM($I504:X504)))","v":0},{"$f":"IF(OR(Z$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>Z$3,$H504/$G504,$H504-SUM($I504:Y504)))","v":0},{"$f":"IF(OR(AA$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AA$3,$H504/$G504,$H504-SUM($I504:Z504)))","v":0},{"$f":"IF(OR(AB$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AB$3,$H504/$G504,$H504-SUM($I504:AA504)))","v":0},{"$f":"IF(OR(AC$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AC$3,$H504/$G504,$H504-SUM($I504:AB504)))","v":0},{"$f":"IF(OR(AD$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AD$3,$H504/$G504,$H504-SUM($I504:AC504)))","v":0},{"$f":"IF(OR(AE$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AE$3,$H504/$G504,$H504-SUM($I504:AD504)))","v":0},{"$f":"IF(OR(AF$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AF$3,$H504/$G504,$H504-SUM($I504:AE504)))","v":0},{"$f":"IF(OR(AG$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AG$3,$H504/$G504,$H504-SUM($I504:AF504)))","v":0},{"$f":"IF(OR(AH$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AH$3,$H504/$G504,$H504-SUM($I504:AG504)))","v":0},{"$f":"IF(OR(AI$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AI$3,$H504/$G504,$H504-SUM($I504:AH504)))","v":0},{"$f":"IF(OR(AJ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AJ$3,$H504/$G504,$H504-SUM($I504:AI504)))","v":0},{"$f":"IF(OR(AK$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AK$3,$H504/$G504,$H504-SUM($I504:AJ504)))","v":0},{"$f":"IF(OR(AL$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AL$3,$H504/$G504,$H504-SUM($I504:AK504)))","v":0},{"$f":"IF(OR(AM$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AM$3,$H504/$G504,$H504-SUM($I504:AL504)))","v":0},{"$f":"IF(OR(AN$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AN$3,$H504/$G504,$H504-SUM($I504:AM504)))","v":0},{"$f":"IF(OR(AO$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AO$3,$H504/$G504,$H504-SUM($I504:AN504)))","v":0},{"$f":"IF(OR(AP$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AP$3,$H504/$G504,$H504-SUM($I504:AO504)))","v":0},{"$f":"IF(OR(AQ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AQ$3,$H504/$G504,$H504-SUM($I504:AP504)))","v":0},{"$f":"IF(OR(AR$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AR$3,$H504/$G504,$H504-SUM($I504:AQ504)))","v":0},{"$f":"IF(OR(AS$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AS$3,$H504/$G504,$H504-SUM($I504:AR504)))","v":0},{"$f":"IF(OR(AT$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AT$3,$H504/$G504,$H504-SUM($I504:AS504)))","v":0},{"$f":"IF(OR(AU$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AU$3,$H504/$G504,$H504-SUM($I504:AT504)))","v":0},{"$f":"IF(OR(AV$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AV$3,$H504/$G504,$H504-SUM($I504:AU504)))","v":0},{"$f":"IF(OR(AW$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AW$3,$H504/$G504,$H504-SUM($I504:AV504)))","v":0},{"$f":"IF(OR(AX$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AX$3,$H504/$G504,$H504-SUM($I504:AW504)))","v":0},{"$f":"IF(OR(AY$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AY$3,$H504/$G504,$H504-SUM($I504:AX504)))","v":0},{"$f":"IF(OR(AZ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>AZ$3,$H504/$G504,$H504-SUM($I504:AY504)))","v":0},{"$f":"IF(OR(BA$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BA$3,$H504/$G504,$H504-SUM($I504:AZ504)))","v":0},{"$f":"IF(OR(BB$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BB$3,$H504/$G504,$H504-SUM($I504:BA504)))","v":0},{"$f":"IF(OR(BC$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BC$3,$H504/$G504,$H504-SUM($I504:BB504)))","v":0},{"$f":"IF(OR(BD$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BD$3,$H504/$G504,$H504-SUM($I504:BC504)))","v":0},{"$f":"IF(OR(BE$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BE$3,$H504/$G504,$H504-SUM($I504:BD504)))","v":0},{"$f":"IF(OR(BF$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BF$3,$H504/$G504,$H504-SUM($I504:BE504)))","v":0},{"$f":"IF(OR(BG$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BG$3,$H504/$G504,$H504-SUM($I504:BF504)))","v":0},{"$f":"IF(OR(BH$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BH$3,$H504/$G504,$H504-SUM($I504:BG504)))","v":0},{"$f":"IF(OR(BI$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BI$3,$H504/$G504,$H504-SUM($I504:BH504)))","v":0},{"$f":"IF(OR(BJ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BJ$3,$H504/$G504,$H504-SUM($I504:BI504)))","v":0},{"$f":"IF(OR(BK$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BK$3,$H504/$G504,$H504-SUM($I504:BJ504)))","v":0},{"$f":"IF(OR(BL$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BL$3,$H504/$G504,$H504-SUM($I504:BK504)))","v":0},{"$f":"IF(OR(BM$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BM$3,$H504/$G504,$H504-SUM($I504:BL504)))","v":0},{"$f":"IF(OR(BN$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BN$3,$H504/$G504,$H504-SUM($I504:BM504)))","v":0},{"$f":"IF(OR(BO$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BO$3,$H504/$G504,$H504-SUM($I504:BN504)))","v":0},{"$f":"IF(OR(BP$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BP$3,$H504/$G504,$H504-SUM($I504:BO504)))","v":0},{"$f":"IF(OR(BQ$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BQ$3,$H504/$G504,$H504-SUM($I504:BP504)))","v":0},{"$f":"IF(OR(BR$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BR$3,$H504/$G504,$H504-SUM($I504:BQ504)))","v":0},{"$f":"IF(OR(BS$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BS$3,$H504/$G504,$H504-SUM($I504:BR504)))","v":0},{"$f":"IF(OR(BT$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BT$3,$H504/$G504,$H504-SUM($I504:BS504)))","v":0},{"$f":"IF(OR(BU$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BU$3,$H504/$G504,$H504-SUM($I504:BT504)))","v":0},{"$f":"IF(OR(BV$3<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504)>BV$3,$H504/$G504,$H504-SUM($I504:BU504)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,5,{"$f":"AE482","v":0},null,{"$f":"IF(OR(J$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>J$3,$H505/$G505,$H505-SUM($I505:I505)))","v":0},{"$f":"IF(OR(K$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>K$3,$H505/$G505,$H505-SUM($I505:J505)))","v":0},{"$f":"IF(OR(L$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>L$3,$H505/$G505,$H505-SUM($I505:K505)))","v":0},{"$f":"IF(OR(M$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>M$3,$H505/$G505,$H505-SUM($I505:L505)))","v":0},{"$f":"IF(OR(N$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>N$3,$H505/$G505,$H505-SUM($I505:M505)))","v":0},{"$f":"IF(OR(O$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>O$3,$H505/$G505,$H505-SUM($I505:N505)))","v":0},{"$f":"IF(OR(P$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>P$3,$H505/$G505,$H505-SUM($I505:O505)))","v":0},{"$f":"IF(OR(Q$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Q$3,$H505/$G505,$H505-SUM($I505:P505)))","v":0},{"$f":"IF(OR(R$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>R$3,$H505/$G505,$H505-SUM($I505:Q505)))","v":0},{"$f":"IF(OR(S$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>S$3,$H505/$G505,$H505-SUM($I505:R505)))","v":0},{"$f":"IF(OR(T$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>T$3,$H505/$G505,$H505-SUM($I505:S505)))","v":0},{"$f":"IF(OR(U$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>U$3,$H505/$G505,$H505-SUM($I505:T505)))","v":0},{"$f":"IF(OR(V$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>V$3,$H505/$G505,$H505-SUM($I505:U505)))","v":0},{"$f":"IF(OR(W$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>W$3,$H505/$G505,$H505-SUM($I505:V505)))","v":0},{"$f":"IF(OR(X$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>X$3,$H505/$G505,$H505-SUM($I505:W505)))","v":0},{"$f":"IF(OR(Y$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Y$3,$H505/$G505,$H505-SUM($I505:X505)))","v":0},{"$f":"IF(OR(Z$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>Z$3,$H505/$G505,$H505-SUM($I505:Y505)))","v":0},{"$f":"IF(OR(AA$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AA$3,$H505/$G505,$H505-SUM($I505:Z505)))","v":0},{"$f":"IF(OR(AB$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AB$3,$H505/$G505,$H505-SUM($I505:AA505)))","v":0},{"$f":"IF(OR(AC$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AC$3,$H505/$G505,$H505-SUM($I505:AB505)))","v":0},{"$f":"IF(OR(AD$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AD$3,$H505/$G505,$H505-SUM($I505:AC505)))","v":0},{"$f":"IF(OR(AE$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AE$3,$H505/$G505,$H505-SUM($I505:AD505)))","v":0},{"$f":"IF(OR(AF$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AF$3,$H505/$G505,$H505-SUM($I505:AE505)))","v":0},{"$f":"IF(OR(AG$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AG$3,$H505/$G505,$H505-SUM($I505:AF505)))","v":0},{"$f":"IF(OR(AH$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AH$3,$H505/$G505,$H505-SUM($I505:AG505)))","v":0},{"$f":"IF(OR(AI$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AI$3,$H505/$G505,$H505-SUM($I505:AH505)))","v":0},{"$f":"IF(OR(AJ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AJ$3,$H505/$G505,$H505-SUM($I505:AI505)))","v":0},{"$f":"IF(OR(AK$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AK$3,$H505/$G505,$H505-SUM($I505:AJ505)))","v":0},{"$f":"IF(OR(AL$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AL$3,$H505/$G505,$H505-SUM($I505:AK505)))","v":0},{"$f":"IF(OR(AM$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AM$3,$H505/$G505,$H505-SUM($I505:AL505)))","v":0},{"$f":"IF(OR(AN$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AN$3,$H505/$G505,$H505-SUM($I505:AM505)))","v":0},{"$f":"IF(OR(AO$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AO$3,$H505/$G505,$H505-SUM($I505:AN505)))","v":0},{"$f":"IF(OR(AP$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AP$3,$H505/$G505,$H505-SUM($I505:AO505)))","v":0},{"$f":"IF(OR(AQ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AQ$3,$H505/$G505,$H505-SUM($I505:AP505)))","v":0},{"$f":"IF(OR(AR$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AR$3,$H505/$G505,$H505-SUM($I505:AQ505)))","v":0},{"$f":"IF(OR(AS$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AS$3,$H505/$G505,$H505-SUM($I505:AR505)))","v":0},{"$f":"IF(OR(AT$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AT$3,$H505/$G505,$H505-SUM($I505:AS505)))","v":0},{"$f":"IF(OR(AU$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AU$3,$H505/$G505,$H505-SUM($I505:AT505)))","v":0},{"$f":"IF(OR(AV$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AV$3,$H505/$G505,$H505-SUM($I505:AU505)))","v":0},{"$f":"IF(OR(AW$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AW$3,$H505/$G505,$H505-SUM($I505:AV505)))","v":0},{"$f":"IF(OR(AX$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AX$3,$H505/$G505,$H505-SUM($I505:AW505)))","v":0},{"$f":"IF(OR(AY$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AY$3,$H505/$G505,$H505-SUM($I505:AX505)))","v":0},{"$f":"IF(OR(AZ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>AZ$3,$H505/$G505,$H505-SUM($I505:AY505)))","v":0},{"$f":"IF(OR(BA$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BA$3,$H505/$G505,$H505-SUM($I505:AZ505)))","v":0},{"$f":"IF(OR(BB$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BB$3,$H505/$G505,$H505-SUM($I505:BA505)))","v":0},{"$f":"IF(OR(BC$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BC$3,$H505/$G505,$H505-SUM($I505:BB505)))","v":0},{"$f":"IF(OR(BD$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BD$3,$H505/$G505,$H505-SUM($I505:BC505)))","v":0},{"$f":"IF(OR(BE$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BE$3,$H505/$G505,$H505-SUM($I505:BD505)))","v":0},{"$f":"IF(OR(BF$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BF$3,$H505/$G505,$H505-SUM($I505:BE505)))","v":0},{"$f":"IF(OR(BG$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BG$3,$H505/$G505,$H505-SUM($I505:BF505)))","v":0},{"$f":"IF(OR(BH$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BH$3,$H505/$G505,$H505-SUM($I505:BG505)))","v":0},{"$f":"IF(OR(BI$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BI$3,$H505/$G505,$H505-SUM($I505:BH505)))","v":0},{"$f":"IF(OR(BJ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BJ$3,$H505/$G505,$H505-SUM($I505:BI505)))","v":0},{"$f":"IF(OR(BK$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BK$3,$H505/$G505,$H505-SUM($I505:BJ505)))","v":0},{"$f":"IF(OR(BL$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BL$3,$H505/$G505,$H505-SUM($I505:BK505)))","v":0},{"$f":"IF(OR(BM$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BM$3,$H505/$G505,$H505-SUM($I505:BL505)))","v":0},{"$f":"IF(OR(BN$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BN$3,$H505/$G505,$H505-SUM($I505:BM505)))","v":0},{"$f":"IF(OR(BO$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BO$3,$H505/$G505,$H505-SUM($I505:BN505)))","v":0},{"$f":"IF(OR(BP$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BP$3,$H505/$G505,$H505-SUM($I505:BO505)))","v":0},{"$f":"IF(OR(BQ$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BQ$3,$H505/$G505,$H505-SUM($I505:BP505)))","v":0},{"$f":"IF(OR(BR$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BR$3,$H505/$G505,$H505-SUM($I505:BQ505)))","v":0},{"$f":"IF(OR(BS$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BS$3,$H505/$G505,$H505-SUM($I505:BR505)))","v":0},{"$f":"IF(OR(BT$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BT$3,$H505/$G505,$H505-SUM($I505:BS505)))","v":0},{"$f":"IF(OR(BU$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BU$3,$H505/$G505,$H505-SUM($I505:BT505)))","v":0},{"$f":"IF(OR(BV$3<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505)>BV$3,$H505/$G505,$H505-SUM($I505:BU505)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,5,{"$f":"AF482","v":0},null,{"$f":"IF(OR(J$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>J$3,$H506/$G506,$H506-SUM($I506:I506)))","v":0},{"$f":"IF(OR(K$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>K$3,$H506/$G506,$H506-SUM($I506:J506)))","v":0},{"$f":"IF(OR(L$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>L$3,$H506/$G506,$H506-SUM($I506:K506)))","v":0},{"$f":"IF(OR(M$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>M$3,$H506/$G506,$H506-SUM($I506:L506)))","v":0},{"$f":"IF(OR(N$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>N$3,$H506/$G506,$H506-SUM($I506:M506)))","v":0},{"$f":"IF(OR(O$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>O$3,$H506/$G506,$H506-SUM($I506:N506)))","v":0},{"$f":"IF(OR(P$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>P$3,$H506/$G506,$H506-SUM($I506:O506)))","v":0},{"$f":"IF(OR(Q$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Q$3,$H506/$G506,$H506-SUM($I506:P506)))","v":0},{"$f":"IF(OR(R$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>R$3,$H506/$G506,$H506-SUM($I506:Q506)))","v":0},{"$f":"IF(OR(S$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>S$3,$H506/$G506,$H506-SUM($I506:R506)))","v":0},{"$f":"IF(OR(T$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>T$3,$H506/$G506,$H506-SUM($I506:S506)))","v":0},{"$f":"IF(OR(U$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>U$3,$H506/$G506,$H506-SUM($I506:T506)))","v":0},{"$f":"IF(OR(V$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>V$3,$H506/$G506,$H506-SUM($I506:U506)))","v":0},{"$f":"IF(OR(W$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>W$3,$H506/$G506,$H506-SUM($I506:V506)))","v":0},{"$f":"IF(OR(X$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>X$3,$H506/$G506,$H506-SUM($I506:W506)))","v":0},{"$f":"IF(OR(Y$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Y$3,$H506/$G506,$H506-SUM($I506:X506)))","v":0},{"$f":"IF(OR(Z$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>Z$3,$H506/$G506,$H506-SUM($I506:Y506)))","v":0},{"$f":"IF(OR(AA$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AA$3,$H506/$G506,$H506-SUM($I506:Z506)))","v":0},{"$f":"IF(OR(AB$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AB$3,$H506/$G506,$H506-SUM($I506:AA506)))","v":0},{"$f":"IF(OR(AC$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AC$3,$H506/$G506,$H506-SUM($I506:AB506)))","v":0},{"$f":"IF(OR(AD$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AD$3,$H506/$G506,$H506-SUM($I506:AC506)))","v":0},{"$f":"IF(OR(AE$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AE$3,$H506/$G506,$H506-SUM($I506:AD506)))","v":0},{"$f":"IF(OR(AF$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AF$3,$H506/$G506,$H506-SUM($I506:AE506)))","v":0},{"$f":"IF(OR(AG$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AG$3,$H506/$G506,$H506-SUM($I506:AF506)))","v":0},{"$f":"IF(OR(AH$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AH$3,$H506/$G506,$H506-SUM($I506:AG506)))","v":0},{"$f":"IF(OR(AI$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AI$3,$H506/$G506,$H506-SUM($I506:AH506)))","v":0},{"$f":"IF(OR(AJ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AJ$3,$H506/$G506,$H506-SUM($I506:AI506)))","v":0},{"$f":"IF(OR(AK$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AK$3,$H506/$G506,$H506-SUM($I506:AJ506)))","v":0},{"$f":"IF(OR(AL$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AL$3,$H506/$G506,$H506-SUM($I506:AK506)))","v":0},{"$f":"IF(OR(AM$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AM$3,$H506/$G506,$H506-SUM($I506:AL506)))","v":0},{"$f":"IF(OR(AN$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AN$3,$H506/$G506,$H506-SUM($I506:AM506)))","v":0},{"$f":"IF(OR(AO$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AO$3,$H506/$G506,$H506-SUM($I506:AN506)))","v":0},{"$f":"IF(OR(AP$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AP$3,$H506/$G506,$H506-SUM($I506:AO506)))","v":0},{"$f":"IF(OR(AQ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AQ$3,$H506/$G506,$H506-SUM($I506:AP506)))","v":0},{"$f":"IF(OR(AR$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AR$3,$H506/$G506,$H506-SUM($I506:AQ506)))","v":0},{"$f":"IF(OR(AS$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AS$3,$H506/$G506,$H506-SUM($I506:AR506)))","v":0},{"$f":"IF(OR(AT$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AT$3,$H506/$G506,$H506-SUM($I506:AS506)))","v":0},{"$f":"IF(OR(AU$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AU$3,$H506/$G506,$H506-SUM($I506:AT506)))","v":0},{"$f":"IF(OR(AV$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AV$3,$H506/$G506,$H506-SUM($I506:AU506)))","v":0},{"$f":"IF(OR(AW$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AW$3,$H506/$G506,$H506-SUM($I506:AV506)))","v":0},{"$f":"IF(OR(AX$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AX$3,$H506/$G506,$H506-SUM($I506:AW506)))","v":0},{"$f":"IF(OR(AY$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AY$3,$H506/$G506,$H506-SUM($I506:AX506)))","v":0},{"$f":"IF(OR(AZ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>AZ$3,$H506/$G506,$H506-SUM($I506:AY506)))","v":0},{"$f":"IF(OR(BA$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BA$3,$H506/$G506,$H506-SUM($I506:AZ506)))","v":0},{"$f":"IF(OR(BB$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BB$3,$H506/$G506,$H506-SUM($I506:BA506)))","v":0},{"$f":"IF(OR(BC$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BC$3,$H506/$G506,$H506-SUM($I506:BB506)))","v":0},{"$f":"IF(OR(BD$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BD$3,$H506/$G506,$H506-SUM($I506:BC506)))","v":0},{"$f":"IF(OR(BE$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BE$3,$H506/$G506,$H506-SUM($I506:BD506)))","v":0},{"$f":"IF(OR(BF$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BF$3,$H506/$G506,$H506-SUM($I506:BE506)))","v":0},{"$f":"IF(OR(BG$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BG$3,$H506/$G506,$H506-SUM($I506:BF506)))","v":0},{"$f":"IF(OR(BH$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BH$3,$H506/$G506,$H506-SUM($I506:BG506)))","v":0},{"$f":"IF(OR(BI$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BI$3,$H506/$G506,$H506-SUM($I506:BH506)))","v":0},{"$f":"IF(OR(BJ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BJ$3,$H506/$G506,$H506-SUM($I506:BI506)))","v":0},{"$f":"IF(OR(BK$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BK$3,$H506/$G506,$H506-SUM($I506:BJ506)))","v":0},{"$f":"IF(OR(BL$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BL$3,$H506/$G506,$H506-SUM($I506:BK506)))","v":0},{"$f":"IF(OR(BM$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BM$3,$H506/$G506,$H506-SUM($I506:BL506)))","v":0},{"$f":"IF(OR(BN$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BN$3,$H506/$G506,$H506-SUM($I506:BM506)))","v":0},{"$f":"IF(OR(BO$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BO$3,$H506/$G506,$H506-SUM($I506:BN506)))","v":0},{"$f":"IF(OR(BP$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BP$3,$H506/$G506,$H506-SUM($I506:BO506)))","v":0},{"$f":"IF(OR(BQ$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BQ$3,$H506/$G506,$H506-SUM($I506:BP506)))","v":0},{"$f":"IF(OR(BR$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BR$3,$H506/$G506,$H506-SUM($I506:BQ506)))","v":0},{"$f":"IF(OR(BS$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BS$3,$H506/$G506,$H506-SUM($I506:BR506)))","v":0},{"$f":"IF(OR(BT$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BT$3,$H506/$G506,$H506-SUM($I506:BS506)))","v":0},{"$f":"IF(OR(BU$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BU$3,$H506/$G506,$H506-SUM($I506:BT506)))","v":0},{"$f":"IF(OR(BV$3<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506)>BV$3,$H506/$G506,$H506-SUM($I506:BU506)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,5,{"$f":"AG482","v":0},null,{"$f":"IF(OR(J$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>J$3,$H507/$G507,$H507-SUM($I507:I507)))","v":0},{"$f":"IF(OR(K$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>K$3,$H507/$G507,$H507-SUM($I507:J507)))","v":0},{"$f":"IF(OR(L$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>L$3,$H507/$G507,$H507-SUM($I507:K507)))","v":0},{"$f":"IF(OR(M$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>M$3,$H507/$G507,$H507-SUM($I507:L507)))","v":0},{"$f":"IF(OR(N$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>N$3,$H507/$G507,$H507-SUM($I507:M507)))","v":0},{"$f":"IF(OR(O$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>O$3,$H507/$G507,$H507-SUM($I507:N507)))","v":0},{"$f":"IF(OR(P$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>P$3,$H507/$G507,$H507-SUM($I507:O507)))","v":0},{"$f":"IF(OR(Q$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Q$3,$H507/$G507,$H507-SUM($I507:P507)))","v":0},{"$f":"IF(OR(R$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>R$3,$H507/$G507,$H507-SUM($I507:Q507)))","v":0},{"$f":"IF(OR(S$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>S$3,$H507/$G507,$H507-SUM($I507:R507)))","v":0},{"$f":"IF(OR(T$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>T$3,$H507/$G507,$H507-SUM($I507:S507)))","v":0},{"$f":"IF(OR(U$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>U$3,$H507/$G507,$H507-SUM($I507:T507)))","v":0},{"$f":"IF(OR(V$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>V$3,$H507/$G507,$H507-SUM($I507:U507)))","v":0},{"$f":"IF(OR(W$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>W$3,$H507/$G507,$H507-SUM($I507:V507)))","v":0},{"$f":"IF(OR(X$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>X$3,$H507/$G507,$H507-SUM($I507:W507)))","v":0},{"$f":"IF(OR(Y$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Y$3,$H507/$G507,$H507-SUM($I507:X507)))","v":0},{"$f":"IF(OR(Z$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>Z$3,$H507/$G507,$H507-SUM($I507:Y507)))","v":0},{"$f":"IF(OR(AA$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AA$3,$H507/$G507,$H507-SUM($I507:Z507)))","v":0},{"$f":"IF(OR(AB$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AB$3,$H507/$G507,$H507-SUM($I507:AA507)))","v":0},{"$f":"IF(OR(AC$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AC$3,$H507/$G507,$H507-SUM($I507:AB507)))","v":0},{"$f":"IF(OR(AD$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AD$3,$H507/$G507,$H507-SUM($I507:AC507)))","v":0},{"$f":"IF(OR(AE$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AE$3,$H507/$G507,$H507-SUM($I507:AD507)))","v":0},{"$f":"IF(OR(AF$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AF$3,$H507/$G507,$H507-SUM($I507:AE507)))","v":0},{"$f":"IF(OR(AG$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AG$3,$H507/$G507,$H507-SUM($I507:AF507)))","v":0},{"$f":"IF(OR(AH$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AH$3,$H507/$G507,$H507-SUM($I507:AG507)))","v":0},{"$f":"IF(OR(AI$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AI$3,$H507/$G507,$H507-SUM($I507:AH507)))","v":0},{"$f":"IF(OR(AJ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AJ$3,$H507/$G507,$H507-SUM($I507:AI507)))","v":0},{"$f":"IF(OR(AK$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AK$3,$H507/$G507,$H507-SUM($I507:AJ507)))","v":0},{"$f":"IF(OR(AL$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AL$3,$H507/$G507,$H507-SUM($I507:AK507)))","v":0},{"$f":"IF(OR(AM$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AM$3,$H507/$G507,$H507-SUM($I507:AL507)))","v":0},{"$f":"IF(OR(AN$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AN$3,$H507/$G507,$H507-SUM($I507:AM507)))","v":0},{"$f":"IF(OR(AO$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AO$3,$H507/$G507,$H507-SUM($I507:AN507)))","v":0},{"$f":"IF(OR(AP$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AP$3,$H507/$G507,$H507-SUM($I507:AO507)))","v":0},{"$f":"IF(OR(AQ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AQ$3,$H507/$G507,$H507-SUM($I507:AP507)))","v":0},{"$f":"IF(OR(AR$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AR$3,$H507/$G507,$H507-SUM($I507:AQ507)))","v":0},{"$f":"IF(OR(AS$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AS$3,$H507/$G507,$H507-SUM($I507:AR507)))","v":0},{"$f":"IF(OR(AT$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AT$3,$H507/$G507,$H507-SUM($I507:AS507)))","v":0},{"$f":"IF(OR(AU$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AU$3,$H507/$G507,$H507-SUM($I507:AT507)))","v":0},{"$f":"IF(OR(AV$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AV$3,$H507/$G507,$H507-SUM($I507:AU507)))","v":0},{"$f":"IF(OR(AW$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AW$3,$H507/$G507,$H507-SUM($I507:AV507)))","v":0},{"$f":"IF(OR(AX$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AX$3,$H507/$G507,$H507-SUM($I507:AW507)))","v":0},{"$f":"IF(OR(AY$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AY$3,$H507/$G507,$H507-SUM($I507:AX507)))","v":0},{"$f":"IF(OR(AZ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>AZ$3,$H507/$G507,$H507-SUM($I507:AY507)))","v":0},{"$f":"IF(OR(BA$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BA$3,$H507/$G507,$H507-SUM($I507:AZ507)))","v":0},{"$f":"IF(OR(BB$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BB$3,$H507/$G507,$H507-SUM($I507:BA507)))","v":0},{"$f":"IF(OR(BC$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BC$3,$H507/$G507,$H507-SUM($I507:BB507)))","v":0},{"$f":"IF(OR(BD$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BD$3,$H507/$G507,$H507-SUM($I507:BC507)))","v":0},{"$f":"IF(OR(BE$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BE$3,$H507/$G507,$H507-SUM($I507:BD507)))","v":0},{"$f":"IF(OR(BF$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BF$3,$H507/$G507,$H507-SUM($I507:BE507)))","v":0},{"$f":"IF(OR(BG$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BG$3,$H507/$G507,$H507-SUM($I507:BF507)))","v":0},{"$f":"IF(OR(BH$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BH$3,$H507/$G507,$H507-SUM($I507:BG507)))","v":0},{"$f":"IF(OR(BI$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BI$3,$H507/$G507,$H507-SUM($I507:BH507)))","v":0},{"$f":"IF(OR(BJ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BJ$3,$H507/$G507,$H507-SUM($I507:BI507)))","v":0},{"$f":"IF(OR(BK$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BK$3,$H507/$G507,$H507-SUM($I507:BJ507)))","v":0},{"$f":"IF(OR(BL$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BL$3,$H507/$G507,$H507-SUM($I507:BK507)))","v":0},{"$f":"IF(OR(BM$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BM$3,$H507/$G507,$H507-SUM($I507:BL507)))","v":0},{"$f":"IF(OR(BN$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BN$3,$H507/$G507,$H507-SUM($I507:BM507)))","v":0},{"$f":"IF(OR(BO$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BO$3,$H507/$G507,$H507-SUM($I507:BN507)))","v":0},{"$f":"IF(OR(BP$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BP$3,$H507/$G507,$H507-SUM($I507:BO507)))","v":0},{"$f":"IF(OR(BQ$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BQ$3,$H507/$G507,$H507-SUM($I507:BP507)))","v":0},{"$f":"IF(OR(BR$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BR$3,$H507/$G507,$H507-SUM($I507:BQ507)))","v":0},{"$f":"IF(OR(BS$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BS$3,$H507/$G507,$H507-SUM($I507:BR507)))","v":0},{"$f":"IF(OR(BT$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BT$3,$H507/$G507,$H507-SUM($I507:BS507)))","v":0},{"$f":"IF(OR(BU$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BU$3,$H507/$G507,$H507-SUM($I507:BT507)))","v":0},{"$f":"IF(OR(BV$3<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507)>BV$3,$H507/$G507,$H507-SUM($I507:BU507)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,5,{"$f":"AH482","v":0},null,{"$f":"IF(OR(J$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>J$3,$H508/$G508,$H508-SUM($I508:I508)))","v":0},{"$f":"IF(OR(K$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>K$3,$H508/$G508,$H508-SUM($I508:J508)))","v":0},{"$f":"IF(OR(L$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>L$3,$H508/$G508,$H508-SUM($I508:K508)))","v":0},{"$f":"IF(OR(M$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>M$3,$H508/$G508,$H508-SUM($I508:L508)))","v":0},{"$f":"IF(OR(N$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>N$3,$H508/$G508,$H508-SUM($I508:M508)))","v":0},{"$f":"IF(OR(O$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>O$3,$H508/$G508,$H508-SUM($I508:N508)))","v":0},{"$f":"IF(OR(P$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>P$3,$H508/$G508,$H508-SUM($I508:O508)))","v":0},{"$f":"IF(OR(Q$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Q$3,$H508/$G508,$H508-SUM($I508:P508)))","v":0},{"$f":"IF(OR(R$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>R$3,$H508/$G508,$H508-SUM($I508:Q508)))","v":0},{"$f":"IF(OR(S$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>S$3,$H508/$G508,$H508-SUM($I508:R508)))","v":0},{"$f":"IF(OR(T$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>T$3,$H508/$G508,$H508-SUM($I508:S508)))","v":0},{"$f":"IF(OR(U$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>U$3,$H508/$G508,$H508-SUM($I508:T508)))","v":0},{"$f":"IF(OR(V$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>V$3,$H508/$G508,$H508-SUM($I508:U508)))","v":0},{"$f":"IF(OR(W$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>W$3,$H508/$G508,$H508-SUM($I508:V508)))","v":0},{"$f":"IF(OR(X$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>X$3,$H508/$G508,$H508-SUM($I508:W508)))","v":0},{"$f":"IF(OR(Y$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Y$3,$H508/$G508,$H508-SUM($I508:X508)))","v":0},{"$f":"IF(OR(Z$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>Z$3,$H508/$G508,$H508-SUM($I508:Y508)))","v":0},{"$f":"IF(OR(AA$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AA$3,$H508/$G508,$H508-SUM($I508:Z508)))","v":0},{"$f":"IF(OR(AB$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AB$3,$H508/$G508,$H508-SUM($I508:AA508)))","v":0},{"$f":"IF(OR(AC$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AC$3,$H508/$G508,$H508-SUM($I508:AB508)))","v":0},{"$f":"IF(OR(AD$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AD$3,$H508/$G508,$H508-SUM($I508:AC508)))","v":0},{"$f":"IF(OR(AE$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AE$3,$H508/$G508,$H508-SUM($I508:AD508)))","v":0},{"$f":"IF(OR(AF$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AF$3,$H508/$G508,$H508-SUM($I508:AE508)))","v":0},{"$f":"IF(OR(AG$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AG$3,$H508/$G508,$H508-SUM($I508:AF508)))","v":0},{"$f":"IF(OR(AH$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AH$3,$H508/$G508,$H508-SUM($I508:AG508)))","v":0},{"$f":"IF(OR(AI$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AI$3,$H508/$G508,$H508-SUM($I508:AH508)))","v":0},{"$f":"IF(OR(AJ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AJ$3,$H508/$G508,$H508-SUM($I508:AI508)))","v":0},{"$f":"IF(OR(AK$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AK$3,$H508/$G508,$H508-SUM($I508:AJ508)))","v":0},{"$f":"IF(OR(AL$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AL$3,$H508/$G508,$H508-SUM($I508:AK508)))","v":0},{"$f":"IF(OR(AM$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AM$3,$H508/$G508,$H508-SUM($I508:AL508)))","v":0},{"$f":"IF(OR(AN$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AN$3,$H508/$G508,$H508-SUM($I508:AM508)))","v":0},{"$f":"IF(OR(AO$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AO$3,$H508/$G508,$H508-SUM($I508:AN508)))","v":0},{"$f":"IF(OR(AP$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AP$3,$H508/$G508,$H508-SUM($I508:AO508)))","v":0},{"$f":"IF(OR(AQ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AQ$3,$H508/$G508,$H508-SUM($I508:AP508)))","v":0},{"$f":"IF(OR(AR$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AR$3,$H508/$G508,$H508-SUM($I508:AQ508)))","v":0},{"$f":"IF(OR(AS$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AS$3,$H508/$G508,$H508-SUM($I508:AR508)))","v":0},{"$f":"IF(OR(AT$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AT$3,$H508/$G508,$H508-SUM($I508:AS508)))","v":0},{"$f":"IF(OR(AU$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AU$3,$H508/$G508,$H508-SUM($I508:AT508)))","v":0},{"$f":"IF(OR(AV$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AV$3,$H508/$G508,$H508-SUM($I508:AU508)))","v":0},{"$f":"IF(OR(AW$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AW$3,$H508/$G508,$H508-SUM($I508:AV508)))","v":0},{"$f":"IF(OR(AX$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AX$3,$H508/$G508,$H508-SUM($I508:AW508)))","v":0},{"$f":"IF(OR(AY$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AY$3,$H508/$G508,$H508-SUM($I508:AX508)))","v":0},{"$f":"IF(OR(AZ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>AZ$3,$H508/$G508,$H508-SUM($I508:AY508)))","v":0},{"$f":"IF(OR(BA$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BA$3,$H508/$G508,$H508-SUM($I508:AZ508)))","v":0},{"$f":"IF(OR(BB$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BB$3,$H508/$G508,$H508-SUM($I508:BA508)))","v":0},{"$f":"IF(OR(BC$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BC$3,$H508/$G508,$H508-SUM($I508:BB508)))","v":0},{"$f":"IF(OR(BD$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BD$3,$H508/$G508,$H508-SUM($I508:BC508)))","v":0},{"$f":"IF(OR(BE$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BE$3,$H508/$G508,$H508-SUM($I508:BD508)))","v":0},{"$f":"IF(OR(BF$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BF$3,$H508/$G508,$H508-SUM($I508:BE508)))","v":0},{"$f":"IF(OR(BG$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BG$3,$H508/$G508,$H508-SUM($I508:BF508)))","v":0},{"$f":"IF(OR(BH$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BH$3,$H508/$G508,$H508-SUM($I508:BG508)))","v":0},{"$f":"IF(OR(BI$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BI$3,$H508/$G508,$H508-SUM($I508:BH508)))","v":0},{"$f":"IF(OR(BJ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BJ$3,$H508/$G508,$H508-SUM($I508:BI508)))","v":0},{"$f":"IF(OR(BK$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BK$3,$H508/$G508,$H508-SUM($I508:BJ508)))","v":0},{"$f":"IF(OR(BL$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BL$3,$H508/$G508,$H508-SUM($I508:BK508)))","v":0},{"$f":"IF(OR(BM$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BM$3,$H508/$G508,$H508-SUM($I508:BL508)))","v":0},{"$f":"IF(OR(BN$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BN$3,$H508/$G508,$H508-SUM($I508:BM508)))","v":0},{"$f":"IF(OR(BO$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BO$3,$H508/$G508,$H508-SUM($I508:BN508)))","v":0},{"$f":"IF(OR(BP$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BP$3,$H508/$G508,$H508-SUM($I508:BO508)))","v":0},{"$f":"IF(OR(BQ$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BQ$3,$H508/$G508,$H508-SUM($I508:BP508)))","v":0},{"$f":"IF(OR(BR$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BR$3,$H508/$G508,$H508-SUM($I508:BQ508)))","v":0},{"$f":"IF(OR(BS$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BS$3,$H508/$G508,$H508-SUM($I508:BR508)))","v":0},{"$f":"IF(OR(BT$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BT$3,$H508/$G508,$H508-SUM($I508:BS508)))","v":0},{"$f":"IF(OR(BU$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BU$3,$H508/$G508,$H508-SUM($I508:BT508)))","v":0},{"$f":"IF(OR(BV$3<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508)>BV$3,$H508/$G508,$H508-SUM($I508:BU508)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,5,{"$f":"AI482","v":0},null,{"$f":"IF(OR(J$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>J$3,$H509/$G509,$H509-SUM($I509:I509)))","v":0},{"$f":"IF(OR(K$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>K$3,$H509/$G509,$H509-SUM($I509:J509)))","v":0},{"$f":"IF(OR(L$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>L$3,$H509/$G509,$H509-SUM($I509:K509)))","v":0},{"$f":"IF(OR(M$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>M$3,$H509/$G509,$H509-SUM($I509:L509)))","v":0},{"$f":"IF(OR(N$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>N$3,$H509/$G509,$H509-SUM($I509:M509)))","v":0},{"$f":"IF(OR(O$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>O$3,$H509/$G509,$H509-SUM($I509:N509)))","v":0},{"$f":"IF(OR(P$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>P$3,$H509/$G509,$H509-SUM($I509:O509)))","v":0},{"$f":"IF(OR(Q$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Q$3,$H509/$G509,$H509-SUM($I509:P509)))","v":0},{"$f":"IF(OR(R$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>R$3,$H509/$G509,$H509-SUM($I509:Q509)))","v":0},{"$f":"IF(OR(S$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>S$3,$H509/$G509,$H509-SUM($I509:R509)))","v":0},{"$f":"IF(OR(T$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>T$3,$H509/$G509,$H509-SUM($I509:S509)))","v":0},{"$f":"IF(OR(U$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>U$3,$H509/$G509,$H509-SUM($I509:T509)))","v":0},{"$f":"IF(OR(V$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>V$3,$H509/$G509,$H509-SUM($I509:U509)))","v":0},{"$f":"IF(OR(W$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>W$3,$H509/$G509,$H509-SUM($I509:V509)))","v":0},{"$f":"IF(OR(X$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>X$3,$H509/$G509,$H509-SUM($I509:W509)))","v":0},{"$f":"IF(OR(Y$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Y$3,$H509/$G509,$H509-SUM($I509:X509)))","v":0},{"$f":"IF(OR(Z$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>Z$3,$H509/$G509,$H509-SUM($I509:Y509)))","v":0},{"$f":"IF(OR(AA$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AA$3,$H509/$G509,$H509-SUM($I509:Z509)))","v":0},{"$f":"IF(OR(AB$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AB$3,$H509/$G509,$H509-SUM($I509:AA509)))","v":0},{"$f":"IF(OR(AC$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AC$3,$H509/$G509,$H509-SUM($I509:AB509)))","v":0},{"$f":"IF(OR(AD$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AD$3,$H509/$G509,$H509-SUM($I509:AC509)))","v":0},{"$f":"IF(OR(AE$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AE$3,$H509/$G509,$H509-SUM($I509:AD509)))","v":0},{"$f":"IF(OR(AF$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AF$3,$H509/$G509,$H509-SUM($I509:AE509)))","v":0},{"$f":"IF(OR(AG$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AG$3,$H509/$G509,$H509-SUM($I509:AF509)))","v":0},{"$f":"IF(OR(AH$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AH$3,$H509/$G509,$H509-SUM($I509:AG509)))","v":0},{"$f":"IF(OR(AI$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AI$3,$H509/$G509,$H509-SUM($I509:AH509)))","v":0},{"$f":"IF(OR(AJ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AJ$3,$H509/$G509,$H509-SUM($I509:AI509)))","v":0},{"$f":"IF(OR(AK$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AK$3,$H509/$G509,$H509-SUM($I509:AJ509)))","v":0},{"$f":"IF(OR(AL$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AL$3,$H509/$G509,$H509-SUM($I509:AK509)))","v":0},{"$f":"IF(OR(AM$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AM$3,$H509/$G509,$H509-SUM($I509:AL509)))","v":0},{"$f":"IF(OR(AN$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AN$3,$H509/$G509,$H509-SUM($I509:AM509)))","v":0},{"$f":"IF(OR(AO$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AO$3,$H509/$G509,$H509-SUM($I509:AN509)))","v":0},{"$f":"IF(OR(AP$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AP$3,$H509/$G509,$H509-SUM($I509:AO509)))","v":0},{"$f":"IF(OR(AQ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AQ$3,$H509/$G509,$H509-SUM($I509:AP509)))","v":0},{"$f":"IF(OR(AR$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AR$3,$H509/$G509,$H509-SUM($I509:AQ509)))","v":0},{"$f":"IF(OR(AS$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AS$3,$H509/$G509,$H509-SUM($I509:AR509)))","v":0},{"$f":"IF(OR(AT$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AT$3,$H509/$G509,$H509-SUM($I509:AS509)))","v":0},{"$f":"IF(OR(AU$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AU$3,$H509/$G509,$H509-SUM($I509:AT509)))","v":0},{"$f":"IF(OR(AV$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AV$3,$H509/$G509,$H509-SUM($I509:AU509)))","v":0},{"$f":"IF(OR(AW$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AW$3,$H509/$G509,$H509-SUM($I509:AV509)))","v":0},{"$f":"IF(OR(AX$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AX$3,$H509/$G509,$H509-SUM($I509:AW509)))","v":0},{"$f":"IF(OR(AY$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AY$3,$H509/$G509,$H509-SUM($I509:AX509)))","v":0},{"$f":"IF(OR(AZ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>AZ$3,$H509/$G509,$H509-SUM($I509:AY509)))","v":0},{"$f":"IF(OR(BA$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BA$3,$H509/$G509,$H509-SUM($I509:AZ509)))","v":0},{"$f":"IF(OR(BB$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BB$3,$H509/$G509,$H509-SUM($I509:BA509)))","v":0},{"$f":"IF(OR(BC$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BC$3,$H509/$G509,$H509-SUM($I509:BB509)))","v":0},{"$f":"IF(OR(BD$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BD$3,$H509/$G509,$H509-SUM($I509:BC509)))","v":0},{"$f":"IF(OR(BE$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BE$3,$H509/$G509,$H509-SUM($I509:BD509)))","v":0},{"$f":"IF(OR(BF$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BF$3,$H509/$G509,$H509-SUM($I509:BE509)))","v":0},{"$f":"IF(OR(BG$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BG$3,$H509/$G509,$H509-SUM($I509:BF509)))","v":0},{"$f":"IF(OR(BH$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BH$3,$H509/$G509,$H509-SUM($I509:BG509)))","v":0},{"$f":"IF(OR(BI$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BI$3,$H509/$G509,$H509-SUM($I509:BH509)))","v":0},{"$f":"IF(OR(BJ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BJ$3,$H509/$G509,$H509-SUM($I509:BI509)))","v":0},{"$f":"IF(OR(BK$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BK$3,$H509/$G509,$H509-SUM($I509:BJ509)))","v":0},{"$f":"IF(OR(BL$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BL$3,$H509/$G509,$H509-SUM($I509:BK509)))","v":0},{"$f":"IF(OR(BM$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BM$3,$H509/$G509,$H509-SUM($I509:BL509)))","v":0},{"$f":"IF(OR(BN$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BN$3,$H509/$G509,$H509-SUM($I509:BM509)))","v":0},{"$f":"IF(OR(BO$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BO$3,$H509/$G509,$H509-SUM($I509:BN509)))","v":0},{"$f":"IF(OR(BP$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BP$3,$H509/$G509,$H509-SUM($I509:BO509)))","v":0},{"$f":"IF(OR(BQ$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BQ$3,$H509/$G509,$H509-SUM($I509:BP509)))","v":0},{"$f":"IF(OR(BR$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BR$3,$H509/$G509,$H509-SUM($I509:BQ509)))","v":0},{"$f":"IF(OR(BS$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BS$3,$H509/$G509,$H509-SUM($I509:BR509)))","v":0},{"$f":"IF(OR(BT$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BT$3,$H509/$G509,$H509-SUM($I509:BS509)))","v":0},{"$f":"IF(OR(BU$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BU$3,$H509/$G509,$H509-SUM($I509:BT509)))","v":0},{"$f":"IF(OR(BV$3<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509)>BV$3,$H509/$G509,$H509-SUM($I509:BU509)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,5,{"$f":"AJ482","v":0},null,{"$f":"IF(OR(J$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>J$3,$H510/$G510,$H510-SUM($I510:I510)))","v":0},{"$f":"IF(OR(K$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>K$3,$H510/$G510,$H510-SUM($I510:J510)))","v":0},{"$f":"IF(OR(L$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>L$3,$H510/$G510,$H510-SUM($I510:K510)))","v":0},{"$f":"IF(OR(M$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>M$3,$H510/$G510,$H510-SUM($I510:L510)))","v":0},{"$f":"IF(OR(N$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>N$3,$H510/$G510,$H510-SUM($I510:M510)))","v":0},{"$f":"IF(OR(O$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>O$3,$H510/$G510,$H510-SUM($I510:N510)))","v":0},{"$f":"IF(OR(P$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>P$3,$H510/$G510,$H510-SUM($I510:O510)))","v":0},{"$f":"IF(OR(Q$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Q$3,$H510/$G510,$H510-SUM($I510:P510)))","v":0},{"$f":"IF(OR(R$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>R$3,$H510/$G510,$H510-SUM($I510:Q510)))","v":0},{"$f":"IF(OR(S$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>S$3,$H510/$G510,$H510-SUM($I510:R510)))","v":0},{"$f":"IF(OR(T$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>T$3,$H510/$G510,$H510-SUM($I510:S510)))","v":0},{"$f":"IF(OR(U$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>U$3,$H510/$G510,$H510-SUM($I510:T510)))","v":0},{"$f":"IF(OR(V$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>V$3,$H510/$G510,$H510-SUM($I510:U510)))","v":0},{"$f":"IF(OR(W$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>W$3,$H510/$G510,$H510-SUM($I510:V510)))","v":0},{"$f":"IF(OR(X$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>X$3,$H510/$G510,$H510-SUM($I510:W510)))","v":0},{"$f":"IF(OR(Y$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Y$3,$H510/$G510,$H510-SUM($I510:X510)))","v":0},{"$f":"IF(OR(Z$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>Z$3,$H510/$G510,$H510-SUM($I510:Y510)))","v":0},{"$f":"IF(OR(AA$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AA$3,$H510/$G510,$H510-SUM($I510:Z510)))","v":0},{"$f":"IF(OR(AB$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AB$3,$H510/$G510,$H510-SUM($I510:AA510)))","v":0},{"$f":"IF(OR(AC$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AC$3,$H510/$G510,$H510-SUM($I510:AB510)))","v":0},{"$f":"IF(OR(AD$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AD$3,$H510/$G510,$H510-SUM($I510:AC510)))","v":0},{"$f":"IF(OR(AE$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AE$3,$H510/$G510,$H510-SUM($I510:AD510)))","v":0},{"$f":"IF(OR(AF$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AF$3,$H510/$G510,$H510-SUM($I510:AE510)))","v":0},{"$f":"IF(OR(AG$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AG$3,$H510/$G510,$H510-SUM($I510:AF510)))","v":0},{"$f":"IF(OR(AH$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AH$3,$H510/$G510,$H510-SUM($I510:AG510)))","v":0},{"$f":"IF(OR(AI$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AI$3,$H510/$G510,$H510-SUM($I510:AH510)))","v":0},{"$f":"IF(OR(AJ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AJ$3,$H510/$G510,$H510-SUM($I510:AI510)))","v":0},{"$f":"IF(OR(AK$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AK$3,$H510/$G510,$H510-SUM($I510:AJ510)))","v":0},{"$f":"IF(OR(AL$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AL$3,$H510/$G510,$H510-SUM($I510:AK510)))","v":0},{"$f":"IF(OR(AM$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AM$3,$H510/$G510,$H510-SUM($I510:AL510)))","v":0},{"$f":"IF(OR(AN$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AN$3,$H510/$G510,$H510-SUM($I510:AM510)))","v":0},{"$f":"IF(OR(AO$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AO$3,$H510/$G510,$H510-SUM($I510:AN510)))","v":0},{"$f":"IF(OR(AP$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AP$3,$H510/$G510,$H510-SUM($I510:AO510)))","v":0},{"$f":"IF(OR(AQ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AQ$3,$H510/$G510,$H510-SUM($I510:AP510)))","v":0},{"$f":"IF(OR(AR$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AR$3,$H510/$G510,$H510-SUM($I510:AQ510)))","v":0},{"$f":"IF(OR(AS$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AS$3,$H510/$G510,$H510-SUM($I510:AR510)))","v":0},{"$f":"IF(OR(AT$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AT$3,$H510/$G510,$H510-SUM($I510:AS510)))","v":0},{"$f":"IF(OR(AU$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AU$3,$H510/$G510,$H510-SUM($I510:AT510)))","v":0},{"$f":"IF(OR(AV$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AV$3,$H510/$G510,$H510-SUM($I510:AU510)))","v":0},{"$f":"IF(OR(AW$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AW$3,$H510/$G510,$H510-SUM($I510:AV510)))","v":0},{"$f":"IF(OR(AX$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AX$3,$H510/$G510,$H510-SUM($I510:AW510)))","v":0},{"$f":"IF(OR(AY$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AY$3,$H510/$G510,$H510-SUM($I510:AX510)))","v":0},{"$f":"IF(OR(AZ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>AZ$3,$H510/$G510,$H510-SUM($I510:AY510)))","v":0},{"$f":"IF(OR(BA$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BA$3,$H510/$G510,$H510-SUM($I510:AZ510)))","v":0},{"$f":"IF(OR(BB$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BB$3,$H510/$G510,$H510-SUM($I510:BA510)))","v":0},{"$f":"IF(OR(BC$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BC$3,$H510/$G510,$H510-SUM($I510:BB510)))","v":0},{"$f":"IF(OR(BD$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BD$3,$H510/$G510,$H510-SUM($I510:BC510)))","v":0},{"$f":"IF(OR(BE$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BE$3,$H510/$G510,$H510-SUM($I510:BD510)))","v":0},{"$f":"IF(OR(BF$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BF$3,$H510/$G510,$H510-SUM($I510:BE510)))","v":0},{"$f":"IF(OR(BG$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BG$3,$H510/$G510,$H510-SUM($I510:BF510)))","v":0},{"$f":"IF(OR(BH$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BH$3,$H510/$G510,$H510-SUM($I510:BG510)))","v":0},{"$f":"IF(OR(BI$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BI$3,$H510/$G510,$H510-SUM($I510:BH510)))","v":0},{"$f":"IF(OR(BJ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BJ$3,$H510/$G510,$H510-SUM($I510:BI510)))","v":0},{"$f":"IF(OR(BK$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BK$3,$H510/$G510,$H510-SUM($I510:BJ510)))","v":0},{"$f":"IF(OR(BL$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BL$3,$H510/$G510,$H510-SUM($I510:BK510)))","v":0},{"$f":"IF(OR(BM$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BM$3,$H510/$G510,$H510-SUM($I510:BL510)))","v":0},{"$f":"IF(OR(BN$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BN$3,$H510/$G510,$H510-SUM($I510:BM510)))","v":0},{"$f":"IF(OR(BO$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BO$3,$H510/$G510,$H510-SUM($I510:BN510)))","v":0},{"$f":"IF(OR(BP$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BP$3,$H510/$G510,$H510-SUM($I510:BO510)))","v":0},{"$f":"IF(OR(BQ$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BQ$3,$H510/$G510,$H510-SUM($I510:BP510)))","v":0},{"$f":"IF(OR(BR$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BR$3,$H510/$G510,$H510-SUM($I510:BQ510)))","v":0},{"$f":"IF(OR(BS$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BS$3,$H510/$G510,$H510-SUM($I510:BR510)))","v":0},{"$f":"IF(OR(BT$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BT$3,$H510/$G510,$H510-SUM($I510:BS510)))","v":0},{"$f":"IF(OR(BU$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BU$3,$H510/$G510,$H510-SUM($I510:BT510)))","v":0},{"$f":"IF(OR(BV$3<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510)>BV$3,$H510/$G510,$H510-SUM($I510:BU510)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,5,{"$f":"AK482","v":0},null,{"$f":"IF(OR(J$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>J$3,$H511/$G511,$H511-SUM($I511:I511)))","v":0},{"$f":"IF(OR(K$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>K$3,$H511/$G511,$H511-SUM($I511:J511)))","v":0},{"$f":"IF(OR(L$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>L$3,$H511/$G511,$H511-SUM($I511:K511)))","v":0},{"$f":"IF(OR(M$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>M$3,$H511/$G511,$H511-SUM($I511:L511)))","v":0},{"$f":"IF(OR(N$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>N$3,$H511/$G511,$H511-SUM($I511:M511)))","v":0},{"$f":"IF(OR(O$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>O$3,$H511/$G511,$H511-SUM($I511:N511)))","v":0},{"$f":"IF(OR(P$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>P$3,$H511/$G511,$H511-SUM($I511:O511)))","v":0},{"$f":"IF(OR(Q$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Q$3,$H511/$G511,$H511-SUM($I511:P511)))","v":0},{"$f":"IF(OR(R$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>R$3,$H511/$G511,$H511-SUM($I511:Q511)))","v":0},{"$f":"IF(OR(S$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>S$3,$H511/$G511,$H511-SUM($I511:R511)))","v":0},{"$f":"IF(OR(T$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>T$3,$H511/$G511,$H511-SUM($I511:S511)))","v":0},{"$f":"IF(OR(U$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>U$3,$H511/$G511,$H511-SUM($I511:T511)))","v":0},{"$f":"IF(OR(V$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>V$3,$H511/$G511,$H511-SUM($I511:U511)))","v":0},{"$f":"IF(OR(W$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>W$3,$H511/$G511,$H511-SUM($I511:V511)))","v":0},{"$f":"IF(OR(X$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>X$3,$H511/$G511,$H511-SUM($I511:W511)))","v":0},{"$f":"IF(OR(Y$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Y$3,$H511/$G511,$H511-SUM($I511:X511)))","v":0},{"$f":"IF(OR(Z$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>Z$3,$H511/$G511,$H511-SUM($I511:Y511)))","v":0},{"$f":"IF(OR(AA$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AA$3,$H511/$G511,$H511-SUM($I511:Z511)))","v":0},{"$f":"IF(OR(AB$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AB$3,$H511/$G511,$H511-SUM($I511:AA511)))","v":0},{"$f":"IF(OR(AC$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AC$3,$H511/$G511,$H511-SUM($I511:AB511)))","v":0},{"$f":"IF(OR(AD$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AD$3,$H511/$G511,$H511-SUM($I511:AC511)))","v":0},{"$f":"IF(OR(AE$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AE$3,$H511/$G511,$H511-SUM($I511:AD511)))","v":0},{"$f":"IF(OR(AF$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AF$3,$H511/$G511,$H511-SUM($I511:AE511)))","v":0},{"$f":"IF(OR(AG$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AG$3,$H511/$G511,$H511-SUM($I511:AF511)))","v":0},{"$f":"IF(OR(AH$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AH$3,$H511/$G511,$H511-SUM($I511:AG511)))","v":0},{"$f":"IF(OR(AI$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AI$3,$H511/$G511,$H511-SUM($I511:AH511)))","v":0},{"$f":"IF(OR(AJ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AJ$3,$H511/$G511,$H511-SUM($I511:AI511)))","v":0},{"$f":"IF(OR(AK$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AK$3,$H511/$G511,$H511-SUM($I511:AJ511)))","v":0},{"$f":"IF(OR(AL$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AL$3,$H511/$G511,$H511-SUM($I511:AK511)))","v":0},{"$f":"IF(OR(AM$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AM$3,$H511/$G511,$H511-SUM($I511:AL511)))","v":0},{"$f":"IF(OR(AN$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AN$3,$H511/$G511,$H511-SUM($I511:AM511)))","v":0},{"$f":"IF(OR(AO$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AO$3,$H511/$G511,$H511-SUM($I511:AN511)))","v":0},{"$f":"IF(OR(AP$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AP$3,$H511/$G511,$H511-SUM($I511:AO511)))","v":0},{"$f":"IF(OR(AQ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AQ$3,$H511/$G511,$H511-SUM($I511:AP511)))","v":0},{"$f":"IF(OR(AR$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AR$3,$H511/$G511,$H511-SUM($I511:AQ511)))","v":0},{"$f":"IF(OR(AS$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AS$3,$H511/$G511,$H511-SUM($I511:AR511)))","v":0},{"$f":"IF(OR(AT$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AT$3,$H511/$G511,$H511-SUM($I511:AS511)))","v":0},{"$f":"IF(OR(AU$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AU$3,$H511/$G511,$H511-SUM($I511:AT511)))","v":0},{"$f":"IF(OR(AV$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AV$3,$H511/$G511,$H511-SUM($I511:AU511)))","v":0},{"$f":"IF(OR(AW$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AW$3,$H511/$G511,$H511-SUM($I511:AV511)))","v":0},{"$f":"IF(OR(AX$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AX$3,$H511/$G511,$H511-SUM($I511:AW511)))","v":0},{"$f":"IF(OR(AY$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AY$3,$H511/$G511,$H511-SUM($I511:AX511)))","v":0},{"$f":"IF(OR(AZ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>AZ$3,$H511/$G511,$H511-SUM($I511:AY511)))","v":0},{"$f":"IF(OR(BA$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BA$3,$H511/$G511,$H511-SUM($I511:AZ511)))","v":0},{"$f":"IF(OR(BB$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BB$3,$H511/$G511,$H511-SUM($I511:BA511)))","v":0},{"$f":"IF(OR(BC$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BC$3,$H511/$G511,$H511-SUM($I511:BB511)))","v":0},{"$f":"IF(OR(BD$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BD$3,$H511/$G511,$H511-SUM($I511:BC511)))","v":0},{"$f":"IF(OR(BE$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BE$3,$H511/$G511,$H511-SUM($I511:BD511)))","v":0},{"$f":"IF(OR(BF$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BF$3,$H511/$G511,$H511-SUM($I511:BE511)))","v":0},{"$f":"IF(OR(BG$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BG$3,$H511/$G511,$H511-SUM($I511:BF511)))","v":0},{"$f":"IF(OR(BH$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BH$3,$H511/$G511,$H511-SUM($I511:BG511)))","v":0},{"$f":"IF(OR(BI$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BI$3,$H511/$G511,$H511-SUM($I511:BH511)))","v":0},{"$f":"IF(OR(BJ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BJ$3,$H511/$G511,$H511-SUM($I511:BI511)))","v":0},{"$f":"IF(OR(BK$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BK$3,$H511/$G511,$H511-SUM($I511:BJ511)))","v":0},{"$f":"IF(OR(BL$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BL$3,$H511/$G511,$H511-SUM($I511:BK511)))","v":0},{"$f":"IF(OR(BM$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BM$3,$H511/$G511,$H511-SUM($I511:BL511)))","v":0},{"$f":"IF(OR(BN$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BN$3,$H511/$G511,$H511-SUM($I511:BM511)))","v":0},{"$f":"IF(OR(BO$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BO$3,$H511/$G511,$H511-SUM($I511:BN511)))","v":0},{"$f":"IF(OR(BP$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BP$3,$H511/$G511,$H511-SUM($I511:BO511)))","v":0},{"$f":"IF(OR(BQ$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BQ$3,$H511/$G511,$H511-SUM($I511:BP511)))","v":0},{"$f":"IF(OR(BR$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BR$3,$H511/$G511,$H511-SUM($I511:BQ511)))","v":0},{"$f":"IF(OR(BS$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BS$3,$H511/$G511,$H511-SUM($I511:BR511)))","v":0},{"$f":"IF(OR(BT$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BT$3,$H511/$G511,$H511-SUM($I511:BS511)))","v":0},{"$f":"IF(OR(BU$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BU$3,$H511/$G511,$H511-SUM($I511:BT511)))","v":0},{"$f":"IF(OR(BV$3<=$D511,$G511=\"n/a\"),0,IF(SUM($D511,$G511)>BV$3,$H511/$G511,$H511-SUM($I511:BU511)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,5,{"$f":"AL482","v":0},null,{"$f":"IF(OR(J$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>J$3,$H512/$G512,$H512-SUM($I512:I512)))","v":0},{"$f":"IF(OR(K$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>K$3,$H512/$G512,$H512-SUM($I512:J512)))","v":0},{"$f":"IF(OR(L$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>L$3,$H512/$G512,$H512-SUM($I512:K512)))","v":0},{"$f":"IF(OR(M$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>M$3,$H512/$G512,$H512-SUM($I512:L512)))","v":0},{"$f":"IF(OR(N$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>N$3,$H512/$G512,$H512-SUM($I512:M512)))","v":0},{"$f":"IF(OR(O$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>O$3,$H512/$G512,$H512-SUM($I512:N512)))","v":0},{"$f":"IF(OR(P$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>P$3,$H512/$G512,$H512-SUM($I512:O512)))","v":0},{"$f":"IF(OR(Q$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Q$3,$H512/$G512,$H512-SUM($I512:P512)))","v":0},{"$f":"IF(OR(R$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>R$3,$H512/$G512,$H512-SUM($I512:Q512)))","v":0},{"$f":"IF(OR(S$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>S$3,$H512/$G512,$H512-SUM($I512:R512)))","v":0},{"$f":"IF(OR(T$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>T$3,$H512/$G512,$H512-SUM($I512:S512)))","v":0},{"$f":"IF(OR(U$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>U$3,$H512/$G512,$H512-SUM($I512:T512)))","v":0},{"$f":"IF(OR(V$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>V$3,$H512/$G512,$H512-SUM($I512:U512)))","v":0},{"$f":"IF(OR(W$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>W$3,$H512/$G512,$H512-SUM($I512:V512)))","v":0},{"$f":"IF(OR(X$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>X$3,$H512/$G512,$H512-SUM($I512:W512)))","v":0},{"$f":"IF(OR(Y$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Y$3,$H512/$G512,$H512-SUM($I512:X512)))","v":0},{"$f":"IF(OR(Z$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>Z$3,$H512/$G512,$H512-SUM($I512:Y512)))","v":0},{"$f":"IF(OR(AA$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AA$3,$H512/$G512,$H512-SUM($I512:Z512)))","v":0},{"$f":"IF(OR(AB$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AB$3,$H512/$G512,$H512-SUM($I512:AA512)))","v":0},{"$f":"IF(OR(AC$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AC$3,$H512/$G512,$H512-SUM($I512:AB512)))","v":0},{"$f":"IF(OR(AD$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AD$3,$H512/$G512,$H512-SUM($I512:AC512)))","v":0},{"$f":"IF(OR(AE$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AE$3,$H512/$G512,$H512-SUM($I512:AD512)))","v":0},{"$f":"IF(OR(AF$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AF$3,$H512/$G512,$H512-SUM($I512:AE512)))","v":0},{"$f":"IF(OR(AG$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AG$3,$H512/$G512,$H512-SUM($I512:AF512)))","v":0},{"$f":"IF(OR(AH$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AH$3,$H512/$G512,$H512-SUM($I512:AG512)))","v":0},{"$f":"IF(OR(AI$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AI$3,$H512/$G512,$H512-SUM($I512:AH512)))","v":0},{"$f":"IF(OR(AJ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AJ$3,$H512/$G512,$H512-SUM($I512:AI512)))","v":0},{"$f":"IF(OR(AK$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AK$3,$H512/$G512,$H512-SUM($I512:AJ512)))","v":0},{"$f":"IF(OR(AL$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AL$3,$H512/$G512,$H512-SUM($I512:AK512)))","v":0},{"$f":"IF(OR(AM$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AM$3,$H512/$G512,$H512-SUM($I512:AL512)))","v":0},{"$f":"IF(OR(AN$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AN$3,$H512/$G512,$H512-SUM($I512:AM512)))","v":0},{"$f":"IF(OR(AO$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AO$3,$H512/$G512,$H512-SUM($I512:AN512)))","v":0},{"$f":"IF(OR(AP$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AP$3,$H512/$G512,$H512-SUM($I512:AO512)))","v":0},{"$f":"IF(OR(AQ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AQ$3,$H512/$G512,$H512-SUM($I512:AP512)))","v":0},{"$f":"IF(OR(AR$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AR$3,$H512/$G512,$H512-SUM($I512:AQ512)))","v":0},{"$f":"IF(OR(AS$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AS$3,$H512/$G512,$H512-SUM($I512:AR512)))","v":0},{"$f":"IF(OR(AT$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AT$3,$H512/$G512,$H512-SUM($I512:AS512)))","v":0},{"$f":"IF(OR(AU$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AU$3,$H512/$G512,$H512-SUM($I512:AT512)))","v":0},{"$f":"IF(OR(AV$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AV$3,$H512/$G512,$H512-SUM($I512:AU512)))","v":0},{"$f":"IF(OR(AW$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AW$3,$H512/$G512,$H512-SUM($I512:AV512)))","v":0},{"$f":"IF(OR(AX$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AX$3,$H512/$G512,$H512-SUM($I512:AW512)))","v":0},{"$f":"IF(OR(AY$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AY$3,$H512/$G512,$H512-SUM($I512:AX512)))","v":0},{"$f":"IF(OR(AZ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>AZ$3,$H512/$G512,$H512-SUM($I512:AY512)))","v":0},{"$f":"IF(OR(BA$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BA$3,$H512/$G512,$H512-SUM($I512:AZ512)))","v":0},{"$f":"IF(OR(BB$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BB$3,$H512/$G512,$H512-SUM($I512:BA512)))","v":0},{"$f":"IF(OR(BC$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BC$3,$H512/$G512,$H512-SUM($I512:BB512)))","v":0},{"$f":"IF(OR(BD$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BD$3,$H512/$G512,$H512-SUM($I512:BC512)))","v":0},{"$f":"IF(OR(BE$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BE$3,$H512/$G512,$H512-SUM($I512:BD512)))","v":0},{"$f":"IF(OR(BF$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BF$3,$H512/$G512,$H512-SUM($I512:BE512)))","v":0},{"$f":"IF(OR(BG$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BG$3,$H512/$G512,$H512-SUM($I512:BF512)))","v":0},{"$f":"IF(OR(BH$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BH$3,$H512/$G512,$H512-SUM($I512:BG512)))","v":0},{"$f":"IF(OR(BI$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BI$3,$H512/$G512,$H512-SUM($I512:BH512)))","v":0},{"$f":"IF(OR(BJ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BJ$3,$H512/$G512,$H512-SUM($I512:BI512)))","v":0},{"$f":"IF(OR(BK$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BK$3,$H512/$G512,$H512-SUM($I512:BJ512)))","v":0},{"$f":"IF(OR(BL$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BL$3,$H512/$G512,$H512-SUM($I512:BK512)))","v":0},{"$f":"IF(OR(BM$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BM$3,$H512/$G512,$H512-SUM($I512:BL512)))","v":0},{"$f":"IF(OR(BN$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BN$3,$H512/$G512,$H512-SUM($I512:BM512)))","v":0},{"$f":"IF(OR(BO$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BO$3,$H512/$G512,$H512-SUM($I512:BN512)))","v":0},{"$f":"IF(OR(BP$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BP$3,$H512/$G512,$H512-SUM($I512:BO512)))","v":0},{"$f":"IF(OR(BQ$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BQ$3,$H512/$G512,$H512-SUM($I512:BP512)))","v":0},{"$f":"IF(OR(BR$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BR$3,$H512/$G512,$H512-SUM($I512:BQ512)))","v":0},{"$f":"IF(OR(BS$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BS$3,$H512/$G512,$H512-SUM($I512:BR512)))","v":0},{"$f":"IF(OR(BT$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BT$3,$H512/$G512,$H512-SUM($I512:BS512)))","v":0},{"$f":"IF(OR(BU$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BU$3,$H512/$G512,$H512-SUM($I512:BT512)))","v":0},{"$f":"IF(OR(BV$3<=$D512,$G512=\"n/a\"),0,IF(SUM($D512,$G512)>BV$3,$H512/$G512,$H512-SUM($I512:BU512)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,5,{"$f":"AM482","v":0},null,{"$f":"IF(OR(J$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>J$3,$H513/$G513,$H513-SUM($I513:I513)))","v":0},{"$f":"IF(OR(K$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>K$3,$H513/$G513,$H513-SUM($I513:J513)))","v":0},{"$f":"IF(OR(L$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>L$3,$H513/$G513,$H513-SUM($I513:K513)))","v":0},{"$f":"IF(OR(M$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>M$3,$H513/$G513,$H513-SUM($I513:L513)))","v":0},{"$f":"IF(OR(N$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>N$3,$H513/$G513,$H513-SUM($I513:M513)))","v":0},{"$f":"IF(OR(O$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>O$3,$H513/$G513,$H513-SUM($I513:N513)))","v":0},{"$f":"IF(OR(P$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>P$3,$H513/$G513,$H513-SUM($I513:O513)))","v":0},{"$f":"IF(OR(Q$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Q$3,$H513/$G513,$H513-SUM($I513:P513)))","v":0},{"$f":"IF(OR(R$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>R$3,$H513/$G513,$H513-SUM($I513:Q513)))","v":0},{"$f":"IF(OR(S$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>S$3,$H513/$G513,$H513-SUM($I513:R513)))","v":0},{"$f":"IF(OR(T$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>T$3,$H513/$G513,$H513-SUM($I513:S513)))","v":0},{"$f":"IF(OR(U$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>U$3,$H513/$G513,$H513-SUM($I513:T513)))","v":0},{"$f":"IF(OR(V$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>V$3,$H513/$G513,$H513-SUM($I513:U513)))","v":0},{"$f":"IF(OR(W$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>W$3,$H513/$G513,$H513-SUM($I513:V513)))","v":0},{"$f":"IF(OR(X$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>X$3,$H513/$G513,$H513-SUM($I513:W513)))","v":0},{"$f":"IF(OR(Y$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Y$3,$H513/$G513,$H513-SUM($I513:X513)))","v":0},{"$f":"IF(OR(Z$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>Z$3,$H513/$G513,$H513-SUM($I513:Y513)))","v":0},{"$f":"IF(OR(AA$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AA$3,$H513/$G513,$H513-SUM($I513:Z513)))","v":0},{"$f":"IF(OR(AB$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AB$3,$H513/$G513,$H513-SUM($I513:AA513)))","v":0},{"$f":"IF(OR(AC$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AC$3,$H513/$G513,$H513-SUM($I513:AB513)))","v":0},{"$f":"IF(OR(AD$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AD$3,$H513/$G513,$H513-SUM($I513:AC513)))","v":0},{"$f":"IF(OR(AE$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AE$3,$H513/$G513,$H513-SUM($I513:AD513)))","v":0},{"$f":"IF(OR(AF$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AF$3,$H513/$G513,$H513-SUM($I513:AE513)))","v":0},{"$f":"IF(OR(AG$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AG$3,$H513/$G513,$H513-SUM($I513:AF513)))","v":0},{"$f":"IF(OR(AH$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AH$3,$H513/$G513,$H513-SUM($I513:AG513)))","v":0},{"$f":"IF(OR(AI$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AI$3,$H513/$G513,$H513-SUM($I513:AH513)))","v":0},{"$f":"IF(OR(AJ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AJ$3,$H513/$G513,$H513-SUM($I513:AI513)))","v":0},{"$f":"IF(OR(AK$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AK$3,$H513/$G513,$H513-SUM($I513:AJ513)))","v":0},{"$f":"IF(OR(AL$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AL$3,$H513/$G513,$H513-SUM($I513:AK513)))","v":0},{"$f":"IF(OR(AM$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AM$3,$H513/$G513,$H513-SUM($I513:AL513)))","v":0},{"$f":"IF(OR(AN$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AN$3,$H513/$G513,$H513-SUM($I513:AM513)))","v":0},{"$f":"IF(OR(AO$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AO$3,$H513/$G513,$H513-SUM($I513:AN513)))","v":0},{"$f":"IF(OR(AP$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AP$3,$H513/$G513,$H513-SUM($I513:AO513)))","v":0},{"$f":"IF(OR(AQ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AQ$3,$H513/$G513,$H513-SUM($I513:AP513)))","v":0},{"$f":"IF(OR(AR$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AR$3,$H513/$G513,$H513-SUM($I513:AQ513)))","v":0},{"$f":"IF(OR(AS$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AS$3,$H513/$G513,$H513-SUM($I513:AR513)))","v":0},{"$f":"IF(OR(AT$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AT$3,$H513/$G513,$H513-SUM($I513:AS513)))","v":0},{"$f":"IF(OR(AU$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AU$3,$H513/$G513,$H513-SUM($I513:AT513)))","v":0},{"$f":"IF(OR(AV$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AV$3,$H513/$G513,$H513-SUM($I513:AU513)))","v":0},{"$f":"IF(OR(AW$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AW$3,$H513/$G513,$H513-SUM($I513:AV513)))","v":0},{"$f":"IF(OR(AX$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AX$3,$H513/$G513,$H513-SUM($I513:AW513)))","v":0},{"$f":"IF(OR(AY$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AY$3,$H513/$G513,$H513-SUM($I513:AX513)))","v":0},{"$f":"IF(OR(AZ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>AZ$3,$H513/$G513,$H513-SUM($I513:AY513)))","v":0},{"$f":"IF(OR(BA$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BA$3,$H513/$G513,$H513-SUM($I513:AZ513)))","v":0},{"$f":"IF(OR(BB$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BB$3,$H513/$G513,$H513-SUM($I513:BA513)))","v":0},{"$f":"IF(OR(BC$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BC$3,$H513/$G513,$H513-SUM($I513:BB513)))","v":0},{"$f":"IF(OR(BD$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BD$3,$H513/$G513,$H513-SUM($I513:BC513)))","v":0},{"$f":"IF(OR(BE$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BE$3,$H513/$G513,$H513-SUM($I513:BD513)))","v":0},{"$f":"IF(OR(BF$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BF$3,$H513/$G513,$H513-SUM($I513:BE513)))","v":0},{"$f":"IF(OR(BG$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BG$3,$H513/$G513,$H513-SUM($I513:BF513)))","v":0},{"$f":"IF(OR(BH$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BH$3,$H513/$G513,$H513-SUM($I513:BG513)))","v":0},{"$f":"IF(OR(BI$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BI$3,$H513/$G513,$H513-SUM($I513:BH513)))","v":0},{"$f":"IF(OR(BJ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BJ$3,$H513/$G513,$H513-SUM($I513:BI513)))","v":0},{"$f":"IF(OR(BK$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BK$3,$H513/$G513,$H513-SUM($I513:BJ513)))","v":0},{"$f":"IF(OR(BL$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BL$3,$H513/$G513,$H513-SUM($I513:BK513)))","v":0},{"$f":"IF(OR(BM$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BM$3,$H513/$G513,$H513-SUM($I513:BL513)))","v":0},{"$f":"IF(OR(BN$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BN$3,$H513/$G513,$H513-SUM($I513:BM513)))","v":0},{"$f":"IF(OR(BO$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BO$3,$H513/$G513,$H513-SUM($I513:BN513)))","v":0},{"$f":"IF(OR(BP$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BP$3,$H513/$G513,$H513-SUM($I513:BO513)))","v":0},{"$f":"IF(OR(BQ$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BQ$3,$H513/$G513,$H513-SUM($I513:BP513)))","v":0},{"$f":"IF(OR(BR$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BR$3,$H513/$G513,$H513-SUM($I513:BQ513)))","v":0},{"$f":"IF(OR(BS$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BS$3,$H513/$G513,$H513-SUM($I513:BR513)))","v":0},{"$f":"IF(OR(BT$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BT$3,$H513/$G513,$H513-SUM($I513:BS513)))","v":0},{"$f":"IF(OR(BU$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BU$3,$H513/$G513,$H513-SUM($I513:BT513)))","v":0},{"$f":"IF(OR(BV$3<=$D513,$G513=\"n/a\"),0,IF(SUM($D513,$G513)>BV$3,$H513/$G513,$H513-SUM($I513:BU513)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I479,I483:I488)","v":1.73277988558176},{"$f":"SUM(J479,J483:J488)","v":1.73277988558176},3.053376900507133,3.5690485422981775,4.2745709303578785,4.9808395870742963,4.2364218021511828,3.9347129897672328,3.5385338852896209,2.4594144823045472,1.8867876166329052,1.1810413479761883,0.48065730179228705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV479,BV483:BV488)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I479,I483:I513)","v":1.73277988558176},{"$f":"SUM(J479,J483:J513)","v":1.73277988558176},{"$f":"SUM(K479,K483:K513)","v":3.053376900507133},3.5690485422981775,4.2745709303578785,4.9808395870742963,4.2364218021511828,4.7067547002149936,4.8681082240955913,4.8284790449911137,5.3991104626332538,5.8239359061655902,5.1235518599816885,4.4112820450550743,3.7035930592341781,3.001473152219253,1.9308525105087007,0.79140019853233667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H480+SUM(H483:H514)-SUM($I516:$BV516),2)=0,G483=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I482-SUM(I483:I513)+H517","v":0},{"$f":"J482-SUM(J483:J513)+I517","v":8.847999999999999},{"$f":"K482-SUM(K483:K513)+J517","v":10.982402985074625},13.873134328358208,16.063343283582089,17.415860613530015,18.653827083762781,17.682540993547789,19.779017269452197,22.610368722663424,24.786088731696825,18.962152825531234,13.838600965549546,9.4273189204944714,5.7237258612602933,2.7222527090410402,0.79140019853233956,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15,2.886579864025407E-15]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B476","v":"Total Closing TAB - Light Vehicles"},"Nominal",null,null,null,{"$f":"I517+I480","v":8.9656082402927506},16.080828354710988,16.482451454203854,17.640402911905682,18.097831981547799,17.717569425913965,18.653827083762781,17.682540993547789,19.779017269452197,22.610368722663424,24.786088731696825,18.962152825531234,13.838600965549547,9.4273189204944732,5.723725861260295,2.722252709041042,0.79140019853234111,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,4.4408920985006262E-15,{"$f":"BU517+BU480","v":4.4408920985006262E-15},4.4408920985006262E-15]
[]
[12,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A520))","v":"IT"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I520+1","v":2011},{"$f":"J520+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ520+1","v":2071},{"$f":"BR520+1","v":2072},{"$f":"BS520+1","v":2073},{"$f":"BT520+1","v":2074},{"$f":"BU520+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A520)","v":6},null,{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:H523))),(MAX($H524/$G523, $H524-SUM($H523:H523)))))","v":8.5478557857525281},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:I523))),(MAX($H524/$G523, $H524-SUM($H523:I523)))))","v":8.5478557857525281},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:J523))),(MAX($H524/$G523, $H524-SUM($H523:J523)))))","v":8.5478557857525281},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:K523))),(MAX($H524/$G523, $H524-SUM($H523:K523)))))","v":8.5478557857525281},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:L523))),(MAX($H524/$G523, $H524-SUM($H523:L523)))))","v":8.5478557857525281},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:M523))),(MAX($H524/$G523, $H524-SUM($H523:M523)))))","v":8.5478557857525246},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:N523))),(MAX($H524/$G523, $H524-SUM($H523:N523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:O523))),(MAX($H524/$G523, $H524-SUM($H523:O523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:P523))),(MAX($H524/$G523, $H524-SUM($H523:P523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:Q523))),(MAX($H524/$G523, $H524-SUM($H523:Q523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:R523))),(MAX($H524/$G523, $H524-SUM($H523:R523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:S523))),(MAX($H524/$G523, $H524-SUM($H523:S523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:T523))),(MAX($H524/$G523, $H524-SUM($H523:T523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:U523))),(MAX($H524/$G523, $H524-SUM($H523:U523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:V523))),(MAX($H524/$G523, $H524-SUM($H523:V523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:W523))),(MAX($H524/$G523, $H524-SUM($H523:W523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:X523))),(MAX($H524/$G523, $H524-SUM($H523:X523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:Y523))),(MAX($H524/$G523, $H524-SUM($H523:Y523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:Z523))),(MAX($H524/$G523, $H524-SUM($H523:Z523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AA523))),(MAX($H524/$G523, $H524-SUM($H523:AA523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AB523))),(MAX($H524/$G523, $H524-SUM($H523:AB523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AC523))),(MAX($H524/$G523, $H524-SUM($H523:AC523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AD523))),(MAX($H524/$G523, $H524-SUM($H523:AD523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AE523))),(MAX($H524/$G523, $H524-SUM($H523:AE523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AF523))),(MAX($H524/$G523, $H524-SUM($H523:AF523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AG523))),(MAX($H524/$G523, $H524-SUM($H523:AG523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AH523))),(MAX($H524/$G523, $H524-SUM($H523:AH523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AI523))),(MAX($H524/$G523, $H524-SUM($H523:AI523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AJ523))),(MAX($H524/$G523, $H524-SUM($H523:AJ523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AK523))),(MAX($H524/$G523, $H524-SUM($H523:AK523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AL523))),(MAX($H524/$G523, $H524-SUM($H523:AL523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AM523))),(MAX($H524/$G523, $H524-SUM($H523:AM523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AN523))),(MAX($H524/$G523, $H524-SUM($H523:AN523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AO523))),(MAX($H524/$G523, $H524-SUM($H523:AO523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AP523))),(MAX($H524/$G523, $H524-SUM($H523:AP523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AQ523))),(MAX($H524/$G523, $H524-SUM($H523:AQ523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AR523))),(MAX($H524/$G523, $H524-SUM($H523:AR523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AS523))),(MAX($H524/$G523, $H524-SUM($H523:AS523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AT523))),(MAX($H524/$G523, $H524-SUM($H523:AT523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AU523))),(MAX($H524/$G523, $H524-SUM($H523:AU523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AV523))),(MAX($H524/$G523, $H524-SUM($H523:AV523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AW523))),(MAX($H524/$G523, $H524-SUM($H523:AW523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AX523))),(MAX($H524/$G523, $H524-SUM($H523:AX523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AY523))),(MAX($H524/$G523, $H524-SUM($H523:AY523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:AZ523))),(MAX($H524/$G523, $H524-SUM($H523:AZ523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BA523))),(MAX($H524/$G523, $H524-SUM($H523:BA523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BB523))),(MAX($H524/$G523, $H524-SUM($H523:BB523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BC523))),(MAX($H524/$G523, $H524-SUM($H523:BC523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BD523))),(MAX($H524/$G523, $H524-SUM($H523:BD523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BE523))),(MAX($H524/$G523, $H524-SUM($H523:BE523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BF523))),(MAX($H524/$G523, $H524-SUM($H523:BF523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BG523))),(MAX($H524/$G523, $H524-SUM($H523:BG523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BH523))),(MAX($H524/$G523, $H524-SUM($H523:BH523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BI523))),(MAX($H524/$G523, $H524-SUM($H523:BI523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BJ523))),(MAX($H524/$G523, $H524-SUM($H523:BJ523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BK523))),(MAX($H524/$G523, $H524-SUM($H523:BK523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BL523))),(MAX($H524/$G523, $H524-SUM($H523:BL523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BM523))),(MAX($H524/$G523, $H524-SUM($H523:BM523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BN523))),(MAX($H524/$G523, $H524-SUM($H523:BN523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BO523))),(MAX($H524/$G523, $H524-SUM($H523:BO523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BP523))),(MAX($H524/$G523, $H524-SUM($H523:BP523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BQ523))),(MAX($H524/$G523, $H524-SUM($H523:BQ523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BR523))),(MAX($H524/$G523, $H524-SUM($H523:BR523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BS523))),(MAX($H524/$G523, $H524-SUM($H523:BS523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BT523))),(MAX($H524/$G523, $H524-SUM($H523:BT523)))))","v":0},{"$f":"IF(OR($G523=0,$G523=\"n/a\"),0,IF($H524>0,(MIN($H524/$G523, $H524-SUM($H523:BU523))),(MAX($H524/$G523, $H524-SUM($H523:BU523)))))","v":0},{"$f":"IF(OR(ROUND(H524-SUM($I523:$BV523),2)=0,G523=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A520)","v":51.287134714515169},{"$f":"H524-I523","v":42.739278928762644},34.191423143010113,25.643567357257584,17.095711571505056,8.5478557857525281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT524-BU523","v":0},0]
[]
[{"$f":"IF(COUNTA($BW528:$BW557)=COUNTIF($BW528:$BW557,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.40100000000000002},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":7.0880000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":34.872999999999998},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":27.530999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":38.399000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B520,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":108.40840266269065},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":40.853382917976063},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":52.503078713320114},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":61.477570434453575},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":64.560490508459793},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":70.983220064441497},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B520,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G528","v":4},{"$f":"I526","v":0.40100000000000002},null,{"$f":"IF(OR(J$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>J$3,$H527/$G527,$H527-SUM($I527:I527)))","v":0.10025000000000001},{"$f":"IF(OR(K$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>K$3,$H527/$G527,$H527-SUM($I527:J527)))","v":0.10025000000000001},{"$f":"IF(OR(L$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>L$3,$H527/$G527,$H527-SUM($I527:K527)))","v":0.10025000000000001},{"$f":"IF(OR(M$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>M$3,$H527/$G527,$H527-SUM($I527:L527)))","v":0.10025000000000001},{"$f":"IF(OR(N$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>N$3,$H527/$G527,$H527-SUM($I527:M527)))","v":0},{"$f":"IF(OR(O$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>O$3,$H527/$G527,$H527-SUM($I527:N527)))","v":0},{"$f":"IF(OR(P$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>P$3,$H527/$G527,$H527-SUM($I527:O527)))","v":0},{"$f":"IF(OR(Q$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Q$3,$H527/$G527,$H527-SUM($I527:P527)))","v":0},{"$f":"IF(OR(R$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>R$3,$H527/$G527,$H527-SUM($I527:Q527)))","v":0},{"$f":"IF(OR(S$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>S$3,$H527/$G527,$H527-SUM($I527:R527)))","v":0},{"$f":"IF(OR(T$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>T$3,$H527/$G527,$H527-SUM($I527:S527)))","v":0},{"$f":"IF(OR(U$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>U$3,$H527/$G527,$H527-SUM($I527:T527)))","v":0},{"$f":"IF(OR(V$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>V$3,$H527/$G527,$H527-SUM($I527:U527)))","v":0},{"$f":"IF(OR(W$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>W$3,$H527/$G527,$H527-SUM($I527:V527)))","v":0},{"$f":"IF(OR(X$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>X$3,$H527/$G527,$H527-SUM($I527:W527)))","v":0},{"$f":"IF(OR(Y$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Y$3,$H527/$G527,$H527-SUM($I527:X527)))","v":0},{"$f":"IF(OR(Z$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>Z$3,$H527/$G527,$H527-SUM($I527:Y527)))","v":0},{"$f":"IF(OR(AA$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AA$3,$H527/$G527,$H527-SUM($I527:Z527)))","v":0},{"$f":"IF(OR(AB$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AB$3,$H527/$G527,$H527-SUM($I527:AA527)))","v":0},{"$f":"IF(OR(AC$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AC$3,$H527/$G527,$H527-SUM($I527:AB527)))","v":0},{"$f":"IF(OR(AD$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AD$3,$H527/$G527,$H527-SUM($I527:AC527)))","v":0},{"$f":"IF(OR(AE$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AE$3,$H527/$G527,$H527-SUM($I527:AD527)))","v":0},{"$f":"IF(OR(AF$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AF$3,$H527/$G527,$H527-SUM($I527:AE527)))","v":0},{"$f":"IF(OR(AG$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AG$3,$H527/$G527,$H527-SUM($I527:AF527)))","v":0},{"$f":"IF(OR(AH$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AH$3,$H527/$G527,$H527-SUM($I527:AG527)))","v":0},{"$f":"IF(OR(AI$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AI$3,$H527/$G527,$H527-SUM($I527:AH527)))","v":0},{"$f":"IF(OR(AJ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AJ$3,$H527/$G527,$H527-SUM($I527:AI527)))","v":0},{"$f":"IF(OR(AK$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AK$3,$H527/$G527,$H527-SUM($I527:AJ527)))","v":0},{"$f":"IF(OR(AL$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AL$3,$H527/$G527,$H527-SUM($I527:AK527)))","v":0},{"$f":"IF(OR(AM$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AM$3,$H527/$G527,$H527-SUM($I527:AL527)))","v":0},{"$f":"IF(OR(AN$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AN$3,$H527/$G527,$H527-SUM($I527:AM527)))","v":0},{"$f":"IF(OR(AO$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AO$3,$H527/$G527,$H527-SUM($I527:AN527)))","v":0},{"$f":"IF(OR(AP$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AP$3,$H527/$G527,$H527-SUM($I527:AO527)))","v":0},{"$f":"IF(OR(AQ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AQ$3,$H527/$G527,$H527-SUM($I527:AP527)))","v":0},{"$f":"IF(OR(AR$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AR$3,$H527/$G527,$H527-SUM($I527:AQ527)))","v":0},{"$f":"IF(OR(AS$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AS$3,$H527/$G527,$H527-SUM($I527:AR527)))","v":0},{"$f":"IF(OR(AT$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AT$3,$H527/$G527,$H527-SUM($I527:AS527)))","v":0},{"$f":"IF(OR(AU$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AU$3,$H527/$G527,$H527-SUM($I527:AT527)))","v":0},{"$f":"IF(OR(AV$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AV$3,$H527/$G527,$H527-SUM($I527:AU527)))","v":0},{"$f":"IF(OR(AW$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AW$3,$H527/$G527,$H527-SUM($I527:AV527)))","v":0},{"$f":"IF(OR(AX$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AX$3,$H527/$G527,$H527-SUM($I527:AW527)))","v":0},{"$f":"IF(OR(AY$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AY$3,$H527/$G527,$H527-SUM($I527:AX527)))","v":0},{"$f":"IF(OR(AZ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>AZ$3,$H527/$G527,$H527-SUM($I527:AY527)))","v":0},{"$f":"IF(OR(BA$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BA$3,$H527/$G527,$H527-SUM($I527:AZ527)))","v":0},{"$f":"IF(OR(BB$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BB$3,$H527/$G527,$H527-SUM($I527:BA527)))","v":0},{"$f":"IF(OR(BC$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BC$3,$H527/$G527,$H527-SUM($I527:BB527)))","v":0},{"$f":"IF(OR(BD$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BD$3,$H527/$G527,$H527-SUM($I527:BC527)))","v":0},{"$f":"IF(OR(BE$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BE$3,$H527/$G527,$H527-SUM($I527:BD527)))","v":0},{"$f":"IF(OR(BF$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BF$3,$H527/$G527,$H527-SUM($I527:BE527)))","v":0},{"$f":"IF(OR(BG$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BG$3,$H527/$G527,$H527-SUM($I527:BF527)))","v":0},{"$f":"IF(OR(BH$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BH$3,$H527/$G527,$H527-SUM($I527:BG527)))","v":0},{"$f":"IF(OR(BI$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BI$3,$H527/$G527,$H527-SUM($I527:BH527)))","v":0},{"$f":"IF(OR(BJ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BJ$3,$H527/$G527,$H527-SUM($I527:BI527)))","v":0},{"$f":"IF(OR(BK$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BK$3,$H527/$G527,$H527-SUM($I527:BJ527)))","v":0},{"$f":"IF(OR(BL$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BL$3,$H527/$G527,$H527-SUM($I527:BK527)))","v":0},{"$f":"IF(OR(BM$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BM$3,$H527/$G527,$H527-SUM($I527:BL527)))","v":0},{"$f":"IF(OR(BN$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BN$3,$H527/$G527,$H527-SUM($I527:BM527)))","v":0},{"$f":"IF(OR(BO$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BO$3,$H527/$G527,$H527-SUM($I527:BN527)))","v":0},{"$f":"IF(OR(BP$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BP$3,$H527/$G527,$H527-SUM($I527:BO527)))","v":0},{"$f":"IF(OR(BQ$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BQ$3,$H527/$G527,$H527-SUM($I527:BP527)))","v":0},{"$f":"IF(OR(BR$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BR$3,$H527/$G527,$H527-SUM($I527:BQ527)))","v":0},{"$f":"IF(OR(BS$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BS$3,$H527/$G527,$H527-SUM($I527:BR527)))","v":0},{"$f":"IF(OR(BT$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BT$3,$H527/$G527,$H527-SUM($I527:BS527)))","v":0},{"$f":"IF(OR(BU$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BU$3,$H527/$G527,$H527-SUM($I527:BT527)))","v":0},{"$f":"IF(OR(BV$3<=$D527,$G527=\"n/a\"),0,IF(SUM($D527,$G527)>BV$3,$H527/$G527,$H527-SUM($I527:BU527)))","v":0},{"$f":"IF(OR(ROUND(H527-SUM($J527:$BV527),2)=0,G527=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A520)","v":4},{"$f":"J526","v":7.0880000000000001},null,{"$f":"IF(OR(J$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>J$3,$H528/$G528,$H528-SUM($I528:I528)))","v":0},{"$f":"IF(OR(K$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>K$3,$H528/$G528,$H528-SUM($I528:J528)))","v":1.772},{"$f":"IF(OR(L$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>L$3,$H528/$G528,$H528-SUM($I528:K528)))","v":1.772},{"$f":"IF(OR(M$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>M$3,$H528/$G528,$H528-SUM($I528:L528)))","v":1.772},{"$f":"IF(OR(N$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>N$3,$H528/$G528,$H528-SUM($I528:M528)))","v":1.7720000000000002},{"$f":"IF(OR(O$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>O$3,$H528/$G528,$H528-SUM($I528:N528)))","v":0},{"$f":"IF(OR(P$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>P$3,$H528/$G528,$H528-SUM($I528:O528)))","v":0},{"$f":"IF(OR(Q$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Q$3,$H528/$G528,$H528-SUM($I528:P528)))","v":0},{"$f":"IF(OR(R$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>R$3,$H528/$G528,$H528-SUM($I528:Q528)))","v":0},{"$f":"IF(OR(S$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>S$3,$H528/$G528,$H528-SUM($I528:R528)))","v":0},{"$f":"IF(OR(T$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>T$3,$H528/$G528,$H528-SUM($I528:S528)))","v":0},{"$f":"IF(OR(U$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>U$3,$H528/$G528,$H528-SUM($I528:T528)))","v":0},{"$f":"IF(OR(V$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>V$3,$H528/$G528,$H528-SUM($I528:U528)))","v":0},{"$f":"IF(OR(W$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>W$3,$H528/$G528,$H528-SUM($I528:V528)))","v":0},{"$f":"IF(OR(X$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>X$3,$H528/$G528,$H528-SUM($I528:W528)))","v":0},{"$f":"IF(OR(Y$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Y$3,$H528/$G528,$H528-SUM($I528:X528)))","v":0},{"$f":"IF(OR(Z$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>Z$3,$H528/$G528,$H528-SUM($I528:Y528)))","v":0},{"$f":"IF(OR(AA$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AA$3,$H528/$G528,$H528-SUM($I528:Z528)))","v":0},{"$f":"IF(OR(AB$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AB$3,$H528/$G528,$H528-SUM($I528:AA528)))","v":0},{"$f":"IF(OR(AC$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AC$3,$H528/$G528,$H528-SUM($I528:AB528)))","v":0},{"$f":"IF(OR(AD$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AD$3,$H528/$G528,$H528-SUM($I528:AC528)))","v":0},{"$f":"IF(OR(AE$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AE$3,$H528/$G528,$H528-SUM($I528:AD528)))","v":0},{"$f":"IF(OR(AF$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AF$3,$H528/$G528,$H528-SUM($I528:AE528)))","v":0},{"$f":"IF(OR(AG$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AG$3,$H528/$G528,$H528-SUM($I528:AF528)))","v":0},{"$f":"IF(OR(AH$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AH$3,$H528/$G528,$H528-SUM($I528:AG528)))","v":0},{"$f":"IF(OR(AI$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AI$3,$H528/$G528,$H528-SUM($I528:AH528)))","v":0},{"$f":"IF(OR(AJ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AJ$3,$H528/$G528,$H528-SUM($I528:AI528)))","v":0},{"$f":"IF(OR(AK$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AK$3,$H528/$G528,$H528-SUM($I528:AJ528)))","v":0},{"$f":"IF(OR(AL$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AL$3,$H528/$G528,$H528-SUM($I528:AK528)))","v":0},{"$f":"IF(OR(AM$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AM$3,$H528/$G528,$H528-SUM($I528:AL528)))","v":0},{"$f":"IF(OR(AN$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AN$3,$H528/$G528,$H528-SUM($I528:AM528)))","v":0},{"$f":"IF(OR(AO$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AO$3,$H528/$G528,$H528-SUM($I528:AN528)))","v":0},{"$f":"IF(OR(AP$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AP$3,$H528/$G528,$H528-SUM($I528:AO528)))","v":0},{"$f":"IF(OR(AQ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AQ$3,$H528/$G528,$H528-SUM($I528:AP528)))","v":0},{"$f":"IF(OR(AR$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AR$3,$H528/$G528,$H528-SUM($I528:AQ528)))","v":0},{"$f":"IF(OR(AS$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AS$3,$H528/$G528,$H528-SUM($I528:AR528)))","v":0},{"$f":"IF(OR(AT$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AT$3,$H528/$G528,$H528-SUM($I528:AS528)))","v":0},{"$f":"IF(OR(AU$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AU$3,$H528/$G528,$H528-SUM($I528:AT528)))","v":0},{"$f":"IF(OR(AV$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AV$3,$H528/$G528,$H528-SUM($I528:AU528)))","v":0},{"$f":"IF(OR(AW$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AW$3,$H528/$G528,$H528-SUM($I528:AV528)))","v":0},{"$f":"IF(OR(AX$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AX$3,$H528/$G528,$H528-SUM($I528:AW528)))","v":0},{"$f":"IF(OR(AY$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AY$3,$H528/$G528,$H528-SUM($I528:AX528)))","v":0},{"$f":"IF(OR(AZ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>AZ$3,$H528/$G528,$H528-SUM($I528:AY528)))","v":0},{"$f":"IF(OR(BA$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BA$3,$H528/$G528,$H528-SUM($I528:AZ528)))","v":0},{"$f":"IF(OR(BB$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BB$3,$H528/$G528,$H528-SUM($I528:BA528)))","v":0},{"$f":"IF(OR(BC$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BC$3,$H528/$G528,$H528-SUM($I528:BB528)))","v":0},{"$f":"IF(OR(BD$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BD$3,$H528/$G528,$H528-SUM($I528:BC528)))","v":0},{"$f":"IF(OR(BE$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BE$3,$H528/$G528,$H528-SUM($I528:BD528)))","v":0},{"$f":"IF(OR(BF$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BF$3,$H528/$G528,$H528-SUM($I528:BE528)))","v":0},{"$f":"IF(OR(BG$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BG$3,$H528/$G528,$H528-SUM($I528:BF528)))","v":0},{"$f":"IF(OR(BH$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BH$3,$H528/$G528,$H528-SUM($I528:BG528)))","v":0},{"$f":"IF(OR(BI$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BI$3,$H528/$G528,$H528-SUM($I528:BH528)))","v":0},{"$f":"IF(OR(BJ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BJ$3,$H528/$G528,$H528-SUM($I528:BI528)))","v":0},{"$f":"IF(OR(BK$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BK$3,$H528/$G528,$H528-SUM($I528:BJ528)))","v":0},{"$f":"IF(OR(BL$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BL$3,$H528/$G528,$H528-SUM($I528:BK528)))","v":0},{"$f":"IF(OR(BM$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BM$3,$H528/$G528,$H528-SUM($I528:BL528)))","v":0},{"$f":"IF(OR(BN$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BN$3,$H528/$G528,$H528-SUM($I528:BM528)))","v":0},{"$f":"IF(OR(BO$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BO$3,$H528/$G528,$H528-SUM($I528:BN528)))","v":0},{"$f":"IF(OR(BP$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BP$3,$H528/$G528,$H528-SUM($I528:BO528)))","v":0},{"$f":"IF(OR(BQ$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BQ$3,$H528/$G528,$H528-SUM($I528:BP528)))","v":0},{"$f":"IF(OR(BR$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BR$3,$H528/$G528,$H528-SUM($I528:BQ528)))","v":0},{"$f":"IF(OR(BS$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BS$3,$H528/$G528,$H528-SUM($I528:BR528)))","v":0},{"$f":"IF(OR(BT$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BT$3,$H528/$G528,$H528-SUM($I528:BS528)))","v":0},{"$f":"IF(OR(BU$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BU$3,$H528/$G528,$H528-SUM($I528:BT528)))","v":0},{"$f":"IF(OR(BV$3<=$D528,$G528=\"n/a\"),0,IF(SUM($D528,$G528)>BV$3,$H528/$G528,$H528-SUM($I528:BU528)))","v":0},{"$f":"IF(OR(ROUND(H528-SUM($J528:$BV528),2)=0,G528=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D528+1","v":2012},"Nominal",null,{"$f":"G528","v":4},{"$f":"K526","v":34.872999999999998},null,{"$f":"IF(OR(J$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>J$3,$H529/$G529,$H529-SUM($I529:I529)))","v":0},{"$f":"IF(OR(K$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>K$3,$H529/$G529,$H529-SUM($I529:J529)))","v":0},{"$f":"IF(OR(L$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>L$3,$H529/$G529,$H529-SUM($I529:K529)))","v":8.7182499999999994},{"$f":"IF(OR(M$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>M$3,$H529/$G529,$H529-SUM($I529:L529)))","v":8.7182499999999994},{"$f":"IF(OR(N$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>N$3,$H529/$G529,$H529-SUM($I529:M529)))","v":8.7182499999999994},{"$f":"IF(OR(O$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>O$3,$H529/$G529,$H529-SUM($I529:N529)))","v":8.7182499999999976},{"$f":"IF(OR(P$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>P$3,$H529/$G529,$H529-SUM($I529:O529)))","v":0},{"$f":"IF(OR(Q$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>Q$3,$H529/$G529,$H529-SUM($I529:P529)))","v":0},{"$f":"IF(OR(R$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>R$3,$H529/$G529,$H529-SUM($I529:Q529)))","v":0},{"$f":"IF(OR(S$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>S$3,$H529/$G529,$H529-SUM($I529:R529)))","v":0},{"$f":"IF(OR(T$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>T$3,$H529/$G529,$H529-SUM($I529:S529)))","v":0},{"$f":"IF(OR(U$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>U$3,$H529/$G529,$H529-SUM($I529:T529)))","v":0},{"$f":"IF(OR(V$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>V$3,$H529/$G529,$H529-SUM($I529:U529)))","v":0},{"$f":"IF(OR(W$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>W$3,$H529/$G529,$H529-SUM($I529:V529)))","v":0},{"$f":"IF(OR(X$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>X$3,$H529/$G529,$H529-SUM($I529:W529)))","v":0},{"$f":"IF(OR(Y$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>Y$3,$H529/$G529,$H529-SUM($I529:X529)))","v":0},{"$f":"IF(OR(Z$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>Z$3,$H529/$G529,$H529-SUM($I529:Y529)))","v":0},{"$f":"IF(OR(AA$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AA$3,$H529/$G529,$H529-SUM($I529:Z529)))","v":0},{"$f":"IF(OR(AB$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AB$3,$H529/$G529,$H529-SUM($I529:AA529)))","v":0},{"$f":"IF(OR(AC$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AC$3,$H529/$G529,$H529-SUM($I529:AB529)))","v":0},{"$f":"IF(OR(AD$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AD$3,$H529/$G529,$H529-SUM($I529:AC529)))","v":0},{"$f":"IF(OR(AE$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AE$3,$H529/$G529,$H529-SUM($I529:AD529)))","v":0},{"$f":"IF(OR(AF$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AF$3,$H529/$G529,$H529-SUM($I529:AE529)))","v":0},{"$f":"IF(OR(AG$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AG$3,$H529/$G529,$H529-SUM($I529:AF529)))","v":0},{"$f":"IF(OR(AH$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AH$3,$H529/$G529,$H529-SUM($I529:AG529)))","v":0},{"$f":"IF(OR(AI$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AI$3,$H529/$G529,$H529-SUM($I529:AH529)))","v":0},{"$f":"IF(OR(AJ$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AJ$3,$H529/$G529,$H529-SUM($I529:AI529)))","v":0},{"$f":"IF(OR(AK$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AK$3,$H529/$G529,$H529-SUM($I529:AJ529)))","v":0},{"$f":"IF(OR(AL$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AL$3,$H529/$G529,$H529-SUM($I529:AK529)))","v":0},{"$f":"IF(OR(AM$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AM$3,$H529/$G529,$H529-SUM($I529:AL529)))","v":0},{"$f":"IF(OR(AN$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AN$3,$H529/$G529,$H529-SUM($I529:AM529)))","v":0},{"$f":"IF(OR(AO$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AO$3,$H529/$G529,$H529-SUM($I529:AN529)))","v":0},{"$f":"IF(OR(AP$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AP$3,$H529/$G529,$H529-SUM($I529:AO529)))","v":0},{"$f":"IF(OR(AQ$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AQ$3,$H529/$G529,$H529-SUM($I529:AP529)))","v":0},{"$f":"IF(OR(AR$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AR$3,$H529/$G529,$H529-SUM($I529:AQ529)))","v":0},{"$f":"IF(OR(AS$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AS$3,$H529/$G529,$H529-SUM($I529:AR529)))","v":0},{"$f":"IF(OR(AT$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AT$3,$H529/$G529,$H529-SUM($I529:AS529)))","v":0},{"$f":"IF(OR(AU$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AU$3,$H529/$G529,$H529-SUM($I529:AT529)))","v":0},{"$f":"IF(OR(AV$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AV$3,$H529/$G529,$H529-SUM($I529:AU529)))","v":0},{"$f":"IF(OR(AW$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AW$3,$H529/$G529,$H529-SUM($I529:AV529)))","v":0},{"$f":"IF(OR(AX$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AX$3,$H529/$G529,$H529-SUM($I529:AW529)))","v":0},{"$f":"IF(OR(AY$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AY$3,$H529/$G529,$H529-SUM($I529:AX529)))","v":0},{"$f":"IF(OR(AZ$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>AZ$3,$H529/$G529,$H529-SUM($I529:AY529)))","v":0},{"$f":"IF(OR(BA$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BA$3,$H529/$G529,$H529-SUM($I529:AZ529)))","v":0},{"$f":"IF(OR(BB$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BB$3,$H529/$G529,$H529-SUM($I529:BA529)))","v":0},{"$f":"IF(OR(BC$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BC$3,$H529/$G529,$H529-SUM($I529:BB529)))","v":0},{"$f":"IF(OR(BD$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BD$3,$H529/$G529,$H529-SUM($I529:BC529)))","v":0},{"$f":"IF(OR(BE$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BE$3,$H529/$G529,$H529-SUM($I529:BD529)))","v":0},{"$f":"IF(OR(BF$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BF$3,$H529/$G529,$H529-SUM($I529:BE529)))","v":0},{"$f":"IF(OR(BG$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BG$3,$H529/$G529,$H529-SUM($I529:BF529)))","v":0},{"$f":"IF(OR(BH$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BH$3,$H529/$G529,$H529-SUM($I529:BG529)))","v":0},{"$f":"IF(OR(BI$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BI$3,$H529/$G529,$H529-SUM($I529:BH529)))","v":0},{"$f":"IF(OR(BJ$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BJ$3,$H529/$G529,$H529-SUM($I529:BI529)))","v":0},{"$f":"IF(OR(BK$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BK$3,$H529/$G529,$H529-SUM($I529:BJ529)))","v":0},{"$f":"IF(OR(BL$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BL$3,$H529/$G529,$H529-SUM($I529:BK529)))","v":0},{"$f":"IF(OR(BM$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BM$3,$H529/$G529,$H529-SUM($I529:BL529)))","v":0},{"$f":"IF(OR(BN$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BN$3,$H529/$G529,$H529-SUM($I529:BM529)))","v":0},{"$f":"IF(OR(BO$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BO$3,$H529/$G529,$H529-SUM($I529:BN529)))","v":0},{"$f":"IF(OR(BP$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BP$3,$H529/$G529,$H529-SUM($I529:BO529)))","v":0},{"$f":"IF(OR(BQ$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BQ$3,$H529/$G529,$H529-SUM($I529:BP529)))","v":0},{"$f":"IF(OR(BR$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BR$3,$H529/$G529,$H529-SUM($I529:BQ529)))","v":0},{"$f":"IF(OR(BS$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BS$3,$H529/$G529,$H529-SUM($I529:BR529)))","v":0},{"$f":"IF(OR(BT$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BT$3,$H529/$G529,$H529-SUM($I529:BS529)))","v":0},{"$f":"IF(OR(BU$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BU$3,$H529/$G529,$H529-SUM($I529:BT529)))","v":0},{"$f":"IF(OR(BV$3<=$D529,$G529=\"n/a\"),0,IF(SUM($D529,$G529)>BV$3,$H529/$G529,$H529-SUM($I529:BU529)))","v":0},{"$f":"IF(OR(ROUND(H529-SUM($J529:$BV529),2)=0,G529=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D529+1","v":2013},"Nominal",null,{"$f":"G529","v":4},{"$f":"L526","v":27.530999999999999},null,{"$f":"IF(OR(J$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>J$3,$H530/$G530,$H530-SUM($I530:I530)))","v":0},{"$f":"IF(OR(K$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>K$3,$H530/$G530,$H530-SUM($I530:J530)))","v":0},{"$f":"IF(OR(L$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>L$3,$H530/$G530,$H530-SUM($I530:K530)))","v":0},{"$f":"IF(OR(M$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>M$3,$H530/$G530,$H530-SUM($I530:L530)))","v":6.8827499999999997},{"$f":"IF(OR(N$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>N$3,$H530/$G530,$H530-SUM($I530:M530)))","v":6.8827499999999997},{"$f":"IF(OR(O$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>O$3,$H530/$G530,$H530-SUM($I530:N530)))","v":6.8827499999999997},{"$f":"IF(OR(P$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>P$3,$H530/$G530,$H530-SUM($I530:O530)))","v":6.8827500000000015},{"$f":"IF(OR(Q$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>Q$3,$H530/$G530,$H530-SUM($I530:P530)))","v":0},{"$f":"IF(OR(R$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>R$3,$H530/$G530,$H530-SUM($I530:Q530)))","v":0},{"$f":"IF(OR(S$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>S$3,$H530/$G530,$H530-SUM($I530:R530)))","v":0},{"$f":"IF(OR(T$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>T$3,$H530/$G530,$H530-SUM($I530:S530)))","v":0},{"$f":"IF(OR(U$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>U$3,$H530/$G530,$H530-SUM($I530:T530)))","v":0},{"$f":"IF(OR(V$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>V$3,$H530/$G530,$H530-SUM($I530:U530)))","v":0},{"$f":"IF(OR(W$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>W$3,$H530/$G530,$H530-SUM($I530:V530)))","v":0},{"$f":"IF(OR(X$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>X$3,$H530/$G530,$H530-SUM($I530:W530)))","v":0},{"$f":"IF(OR(Y$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>Y$3,$H530/$G530,$H530-SUM($I530:X530)))","v":0},{"$f":"IF(OR(Z$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>Z$3,$H530/$G530,$H530-SUM($I530:Y530)))","v":0},{"$f":"IF(OR(AA$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AA$3,$H530/$G530,$H530-SUM($I530:Z530)))","v":0},{"$f":"IF(OR(AB$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AB$3,$H530/$G530,$H530-SUM($I530:AA530)))","v":0},{"$f":"IF(OR(AC$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AC$3,$H530/$G530,$H530-SUM($I530:AB530)))","v":0},{"$f":"IF(OR(AD$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AD$3,$H530/$G530,$H530-SUM($I530:AC530)))","v":0},{"$f":"IF(OR(AE$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AE$3,$H530/$G530,$H530-SUM($I530:AD530)))","v":0},{"$f":"IF(OR(AF$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AF$3,$H530/$G530,$H530-SUM($I530:AE530)))","v":0},{"$f":"IF(OR(AG$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AG$3,$H530/$G530,$H530-SUM($I530:AF530)))","v":0},{"$f":"IF(OR(AH$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AH$3,$H530/$G530,$H530-SUM($I530:AG530)))","v":0},{"$f":"IF(OR(AI$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AI$3,$H530/$G530,$H530-SUM($I530:AH530)))","v":0},{"$f":"IF(OR(AJ$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AJ$3,$H530/$G530,$H530-SUM($I530:AI530)))","v":0},{"$f":"IF(OR(AK$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AK$3,$H530/$G530,$H530-SUM($I530:AJ530)))","v":0},{"$f":"IF(OR(AL$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AL$3,$H530/$G530,$H530-SUM($I530:AK530)))","v":0},{"$f":"IF(OR(AM$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AM$3,$H530/$G530,$H530-SUM($I530:AL530)))","v":0},{"$f":"IF(OR(AN$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AN$3,$H530/$G530,$H530-SUM($I530:AM530)))","v":0},{"$f":"IF(OR(AO$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AO$3,$H530/$G530,$H530-SUM($I530:AN530)))","v":0},{"$f":"IF(OR(AP$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AP$3,$H530/$G530,$H530-SUM($I530:AO530)))","v":0},{"$f":"IF(OR(AQ$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AQ$3,$H530/$G530,$H530-SUM($I530:AP530)))","v":0},{"$f":"IF(OR(AR$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AR$3,$H530/$G530,$H530-SUM($I530:AQ530)))","v":0},{"$f":"IF(OR(AS$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AS$3,$H530/$G530,$H530-SUM($I530:AR530)))","v":0},{"$f":"IF(OR(AT$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AT$3,$H530/$G530,$H530-SUM($I530:AS530)))","v":0},{"$f":"IF(OR(AU$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AU$3,$H530/$G530,$H530-SUM($I530:AT530)))","v":0},{"$f":"IF(OR(AV$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AV$3,$H530/$G530,$H530-SUM($I530:AU530)))","v":0},{"$f":"IF(OR(AW$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AW$3,$H530/$G530,$H530-SUM($I530:AV530)))","v":0},{"$f":"IF(OR(AX$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AX$3,$H530/$G530,$H530-SUM($I530:AW530)))","v":0},{"$f":"IF(OR(AY$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AY$3,$H530/$G530,$H530-SUM($I530:AX530)))","v":0},{"$f":"IF(OR(AZ$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>AZ$3,$H530/$G530,$H530-SUM($I530:AY530)))","v":0},{"$f":"IF(OR(BA$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BA$3,$H530/$G530,$H530-SUM($I530:AZ530)))","v":0},{"$f":"IF(OR(BB$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BB$3,$H530/$G530,$H530-SUM($I530:BA530)))","v":0},{"$f":"IF(OR(BC$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BC$3,$H530/$G530,$H530-SUM($I530:BB530)))","v":0},{"$f":"IF(OR(BD$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BD$3,$H530/$G530,$H530-SUM($I530:BC530)))","v":0},{"$f":"IF(OR(BE$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BE$3,$H530/$G530,$H530-SUM($I530:BD530)))","v":0},{"$f":"IF(OR(BF$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BF$3,$H530/$G530,$H530-SUM($I530:BE530)))","v":0},{"$f":"IF(OR(BG$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BG$3,$H530/$G530,$H530-SUM($I530:BF530)))","v":0},{"$f":"IF(OR(BH$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BH$3,$H530/$G530,$H530-SUM($I530:BG530)))","v":0},{"$f":"IF(OR(BI$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BI$3,$H530/$G530,$H530-SUM($I530:BH530)))","v":0},{"$f":"IF(OR(BJ$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BJ$3,$H530/$G530,$H530-SUM($I530:BI530)))","v":0},{"$f":"IF(OR(BK$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BK$3,$H530/$G530,$H530-SUM($I530:BJ530)))","v":0},{"$f":"IF(OR(BL$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BL$3,$H530/$G530,$H530-SUM($I530:BK530)))","v":0},{"$f":"IF(OR(BM$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BM$3,$H530/$G530,$H530-SUM($I530:BL530)))","v":0},{"$f":"IF(OR(BN$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BN$3,$H530/$G530,$H530-SUM($I530:BM530)))","v":0},{"$f":"IF(OR(BO$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BO$3,$H530/$G530,$H530-SUM($I530:BN530)))","v":0},{"$f":"IF(OR(BP$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BP$3,$H530/$G530,$H530-SUM($I530:BO530)))","v":0},{"$f":"IF(OR(BQ$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BQ$3,$H530/$G530,$H530-SUM($I530:BP530)))","v":0},{"$f":"IF(OR(BR$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BR$3,$H530/$G530,$H530-SUM($I530:BQ530)))","v":0},{"$f":"IF(OR(BS$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BS$3,$H530/$G530,$H530-SUM($I530:BR530)))","v":0},{"$f":"IF(OR(BT$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BT$3,$H530/$G530,$H530-SUM($I530:BS530)))","v":0},{"$f":"IF(OR(BU$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BU$3,$H530/$G530,$H530-SUM($I530:BT530)))","v":0},{"$f":"IF(OR(BV$3<=$D530,$G530=\"n/a\"),0,IF(SUM($D530,$G530)>BV$3,$H530/$G530,$H530-SUM($I530:BU530)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G530","v":4},{"$f":"M526","v":38.399000000000001},null,{"$f":"IF(OR(J$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>J$3,$H531/$G531,$H531-SUM($I531:I531)))","v":0},{"$f":"IF(OR(K$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>K$3,$H531/$G531,$H531-SUM($I531:J531)))","v":0},{"$f":"IF(OR(L$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>L$3,$H531/$G531,$H531-SUM($I531:K531)))","v":0},{"$f":"IF(OR(M$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>M$3,$H531/$G531,$H531-SUM($I531:L531)))","v":0},{"$f":"IF(OR(N$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>N$3,$H531/$G531,$H531-SUM($I531:M531)))","v":9.5997500000000002},{"$f":"IF(OR(O$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>O$3,$H531/$G531,$H531-SUM($I531:N531)))","v":9.5997500000000002},{"$f":"IF(OR(P$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>P$3,$H531/$G531,$H531-SUM($I531:O531)))","v":9.5997500000000002},{"$f":"IF(OR(Q$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>Q$3,$H531/$G531,$H531-SUM($I531:P531)))","v":9.5997500000000002},{"$f":"IF(OR(R$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>R$3,$H531/$G531,$H531-SUM($I531:Q531)))","v":0},{"$f":"IF(OR(S$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>S$3,$H531/$G531,$H531-SUM($I531:R531)))","v":0},{"$f":"IF(OR(T$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>T$3,$H531/$G531,$H531-SUM($I531:S531)))","v":0},{"$f":"IF(OR(U$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>U$3,$H531/$G531,$H531-SUM($I531:T531)))","v":0},{"$f":"IF(OR(V$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>V$3,$H531/$G531,$H531-SUM($I531:U531)))","v":0},{"$f":"IF(OR(W$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>W$3,$H531/$G531,$H531-SUM($I531:V531)))","v":0},{"$f":"IF(OR(X$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>X$3,$H531/$G531,$H531-SUM($I531:W531)))","v":0},{"$f":"IF(OR(Y$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>Y$3,$H531/$G531,$H531-SUM($I531:X531)))","v":0},{"$f":"IF(OR(Z$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>Z$3,$H531/$G531,$H531-SUM($I531:Y531)))","v":0},{"$f":"IF(OR(AA$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AA$3,$H531/$G531,$H531-SUM($I531:Z531)))","v":0},{"$f":"IF(OR(AB$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AB$3,$H531/$G531,$H531-SUM($I531:AA531)))","v":0},{"$f":"IF(OR(AC$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AC$3,$H531/$G531,$H531-SUM($I531:AB531)))","v":0},{"$f":"IF(OR(AD$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AD$3,$H531/$G531,$H531-SUM($I531:AC531)))","v":0},{"$f":"IF(OR(AE$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AE$3,$H531/$G531,$H531-SUM($I531:AD531)))","v":0},{"$f":"IF(OR(AF$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AF$3,$H531/$G531,$H531-SUM($I531:AE531)))","v":0},{"$f":"IF(OR(AG$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AG$3,$H531/$G531,$H531-SUM($I531:AF531)))","v":0},{"$f":"IF(OR(AH$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AH$3,$H531/$G531,$H531-SUM($I531:AG531)))","v":0},{"$f":"IF(OR(AI$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AI$3,$H531/$G531,$H531-SUM($I531:AH531)))","v":0},{"$f":"IF(OR(AJ$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AJ$3,$H531/$G531,$H531-SUM($I531:AI531)))","v":0},{"$f":"IF(OR(AK$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AK$3,$H531/$G531,$H531-SUM($I531:AJ531)))","v":0},{"$f":"IF(OR(AL$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AL$3,$H531/$G531,$H531-SUM($I531:AK531)))","v":0},{"$f":"IF(OR(AM$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AM$3,$H531/$G531,$H531-SUM($I531:AL531)))","v":0},{"$f":"IF(OR(AN$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AN$3,$H531/$G531,$H531-SUM($I531:AM531)))","v":0},{"$f":"IF(OR(AO$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AO$3,$H531/$G531,$H531-SUM($I531:AN531)))","v":0},{"$f":"IF(OR(AP$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AP$3,$H531/$G531,$H531-SUM($I531:AO531)))","v":0},{"$f":"IF(OR(AQ$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AQ$3,$H531/$G531,$H531-SUM($I531:AP531)))","v":0},{"$f":"IF(OR(AR$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AR$3,$H531/$G531,$H531-SUM($I531:AQ531)))","v":0},{"$f":"IF(OR(AS$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AS$3,$H531/$G531,$H531-SUM($I531:AR531)))","v":0},{"$f":"IF(OR(AT$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AT$3,$H531/$G531,$H531-SUM($I531:AS531)))","v":0},{"$f":"IF(OR(AU$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AU$3,$H531/$G531,$H531-SUM($I531:AT531)))","v":0},{"$f":"IF(OR(AV$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AV$3,$H531/$G531,$H531-SUM($I531:AU531)))","v":0},{"$f":"IF(OR(AW$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AW$3,$H531/$G531,$H531-SUM($I531:AV531)))","v":0},{"$f":"IF(OR(AX$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AX$3,$H531/$G531,$H531-SUM($I531:AW531)))","v":0},{"$f":"IF(OR(AY$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AY$3,$H531/$G531,$H531-SUM($I531:AX531)))","v":0},{"$f":"IF(OR(AZ$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>AZ$3,$H531/$G531,$H531-SUM($I531:AY531)))","v":0},{"$f":"IF(OR(BA$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BA$3,$H531/$G531,$H531-SUM($I531:AZ531)))","v":0},{"$f":"IF(OR(BB$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BB$3,$H531/$G531,$H531-SUM($I531:BA531)))","v":0},{"$f":"IF(OR(BC$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BC$3,$H531/$G531,$H531-SUM($I531:BB531)))","v":0},{"$f":"IF(OR(BD$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BD$3,$H531/$G531,$H531-SUM($I531:BC531)))","v":0},{"$f":"IF(OR(BE$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BE$3,$H531/$G531,$H531-SUM($I531:BD531)))","v":0},{"$f":"IF(OR(BF$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BF$3,$H531/$G531,$H531-SUM($I531:BE531)))","v":0},{"$f":"IF(OR(BG$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BG$3,$H531/$G531,$H531-SUM($I531:BF531)))","v":0},{"$f":"IF(OR(BH$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BH$3,$H531/$G531,$H531-SUM($I531:BG531)))","v":0},{"$f":"IF(OR(BI$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BI$3,$H531/$G531,$H531-SUM($I531:BH531)))","v":0},{"$f":"IF(OR(BJ$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BJ$3,$H531/$G531,$H531-SUM($I531:BI531)))","v":0},{"$f":"IF(OR(BK$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BK$3,$H531/$G531,$H531-SUM($I531:BJ531)))","v":0},{"$f":"IF(OR(BL$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BL$3,$H531/$G531,$H531-SUM($I531:BK531)))","v":0},{"$f":"IF(OR(BM$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BM$3,$H531/$G531,$H531-SUM($I531:BL531)))","v":0},{"$f":"IF(OR(BN$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BN$3,$H531/$G531,$H531-SUM($I531:BM531)))","v":0},{"$f":"IF(OR(BO$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BO$3,$H531/$G531,$H531-SUM($I531:BN531)))","v":0},{"$f":"IF(OR(BP$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BP$3,$H531/$G531,$H531-SUM($I531:BO531)))","v":0},{"$f":"IF(OR(BQ$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BQ$3,$H531/$G531,$H531-SUM($I531:BP531)))","v":0},{"$f":"IF(OR(BR$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BR$3,$H531/$G531,$H531-SUM($I531:BQ531)))","v":0},{"$f":"IF(OR(BS$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BS$3,$H531/$G531,$H531-SUM($I531:BR531)))","v":0},{"$f":"IF(OR(BT$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BT$3,$H531/$G531,$H531-SUM($I531:BS531)))","v":0},{"$f":"IF(OR(BU$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BU$3,$H531/$G531,$H531-SUM($I531:BT531)))","v":0},{"$f":"IF(OR(BV$3<=$D531,$G531=\"n/a\"),0,IF(SUM($D531,$G531)>BV$3,$H531/$G531,$H531-SUM($I531:BU531)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G531","v":4},{"$f":"N526","v":108.40840266269065},null,{"$f":"IF(OR(J$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>J$3,$H532/$G532,$H532-SUM($I532:I532)))","v":0},{"$f":"IF(OR(K$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>K$3,$H532/$G532,$H532-SUM($I532:J532)))","v":0},{"$f":"IF(OR(L$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>L$3,$H532/$G532,$H532-SUM($I532:K532)))","v":0},{"$f":"IF(OR(M$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>M$3,$H532/$G532,$H532-SUM($I532:L532)))","v":0},{"$f":"IF(OR(N$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>N$3,$H532/$G532,$H532-SUM($I532:M532)))","v":0},{"$f":"IF(OR(O$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>O$3,$H532/$G532,$H532-SUM($I532:N532)))","v":27.102100665672662},{"$f":"IF(OR(P$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>P$3,$H532/$G532,$H532-SUM($I532:O532)))","v":27.102100665672662},{"$f":"IF(OR(Q$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>Q$3,$H532/$G532,$H532-SUM($I532:P532)))","v":27.102100665672662},{"$f":"IF(OR(R$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>R$3,$H532/$G532,$H532-SUM($I532:Q532)))","v":27.102100665672666},{"$f":"IF(OR(S$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>S$3,$H532/$G532,$H532-SUM($I532:R532)))","v":0},{"$f":"IF(OR(T$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>T$3,$H532/$G532,$H532-SUM($I532:S532)))","v":0},{"$f":"IF(OR(U$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>U$3,$H532/$G532,$H532-SUM($I532:T532)))","v":0},{"$f":"IF(OR(V$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>V$3,$H532/$G532,$H532-SUM($I532:U532)))","v":0},{"$f":"IF(OR(W$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>W$3,$H532/$G532,$H532-SUM($I532:V532)))","v":0},{"$f":"IF(OR(X$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>X$3,$H532/$G532,$H532-SUM($I532:W532)))","v":0},{"$f":"IF(OR(Y$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>Y$3,$H532/$G532,$H532-SUM($I532:X532)))","v":0},{"$f":"IF(OR(Z$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>Z$3,$H532/$G532,$H532-SUM($I532:Y532)))","v":0},{"$f":"IF(OR(AA$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AA$3,$H532/$G532,$H532-SUM($I532:Z532)))","v":0},{"$f":"IF(OR(AB$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AB$3,$H532/$G532,$H532-SUM($I532:AA532)))","v":0},{"$f":"IF(OR(AC$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AC$3,$H532/$G532,$H532-SUM($I532:AB532)))","v":0},{"$f":"IF(OR(AD$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AD$3,$H532/$G532,$H532-SUM($I532:AC532)))","v":0},{"$f":"IF(OR(AE$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AE$3,$H532/$G532,$H532-SUM($I532:AD532)))","v":0},{"$f":"IF(OR(AF$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AF$3,$H532/$G532,$H532-SUM($I532:AE532)))","v":0},{"$f":"IF(OR(AG$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AG$3,$H532/$G532,$H532-SUM($I532:AF532)))","v":0},{"$f":"IF(OR(AH$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AH$3,$H532/$G532,$H532-SUM($I532:AG532)))","v":0},{"$f":"IF(OR(AI$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AI$3,$H532/$G532,$H532-SUM($I532:AH532)))","v":0},{"$f":"IF(OR(AJ$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AJ$3,$H532/$G532,$H532-SUM($I532:AI532)))","v":0},{"$f":"IF(OR(AK$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AK$3,$H532/$G532,$H532-SUM($I532:AJ532)))","v":0},{"$f":"IF(OR(AL$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AL$3,$H532/$G532,$H532-SUM($I532:AK532)))","v":0},{"$f":"IF(OR(AM$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AM$3,$H532/$G532,$H532-SUM($I532:AL532)))","v":0},{"$f":"IF(OR(AN$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AN$3,$H532/$G532,$H532-SUM($I532:AM532)))","v":0},{"$f":"IF(OR(AO$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AO$3,$H532/$G532,$H532-SUM($I532:AN532)))","v":0},{"$f":"IF(OR(AP$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AP$3,$H532/$G532,$H532-SUM($I532:AO532)))","v":0},{"$f":"IF(OR(AQ$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AQ$3,$H532/$G532,$H532-SUM($I532:AP532)))","v":0},{"$f":"IF(OR(AR$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AR$3,$H532/$G532,$H532-SUM($I532:AQ532)))","v":0},{"$f":"IF(OR(AS$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AS$3,$H532/$G532,$H532-SUM($I532:AR532)))","v":0},{"$f":"IF(OR(AT$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AT$3,$H532/$G532,$H532-SUM($I532:AS532)))","v":0},{"$f":"IF(OR(AU$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AU$3,$H532/$G532,$H532-SUM($I532:AT532)))","v":0},{"$f":"IF(OR(AV$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AV$3,$H532/$G532,$H532-SUM($I532:AU532)))","v":0},{"$f":"IF(OR(AW$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AW$3,$H532/$G532,$H532-SUM($I532:AV532)))","v":0},{"$f":"IF(OR(AX$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AX$3,$H532/$G532,$H532-SUM($I532:AW532)))","v":0},{"$f":"IF(OR(AY$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AY$3,$H532/$G532,$H532-SUM($I532:AX532)))","v":0},{"$f":"IF(OR(AZ$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>AZ$3,$H532/$G532,$H532-SUM($I532:AY532)))","v":0},{"$f":"IF(OR(BA$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BA$3,$H532/$G532,$H532-SUM($I532:AZ532)))","v":0},{"$f":"IF(OR(BB$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BB$3,$H532/$G532,$H532-SUM($I532:BA532)))","v":0},{"$f":"IF(OR(BC$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BC$3,$H532/$G532,$H532-SUM($I532:BB532)))","v":0},{"$f":"IF(OR(BD$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BD$3,$H532/$G532,$H532-SUM($I532:BC532)))","v":0},{"$f":"IF(OR(BE$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BE$3,$H532/$G532,$H532-SUM($I532:BD532)))","v":0},{"$f":"IF(OR(BF$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BF$3,$H532/$G532,$H532-SUM($I532:BE532)))","v":0},{"$f":"IF(OR(BG$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BG$3,$H532/$G532,$H532-SUM($I532:BF532)))","v":0},{"$f":"IF(OR(BH$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BH$3,$H532/$G532,$H532-SUM($I532:BG532)))","v":0},{"$f":"IF(OR(BI$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BI$3,$H532/$G532,$H532-SUM($I532:BH532)))","v":0},{"$f":"IF(OR(BJ$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BJ$3,$H532/$G532,$H532-SUM($I532:BI532)))","v":0},{"$f":"IF(OR(BK$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BK$3,$H532/$G532,$H532-SUM($I532:BJ532)))","v":0},{"$f":"IF(OR(BL$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BL$3,$H532/$G532,$H532-SUM($I532:BK532)))","v":0},{"$f":"IF(OR(BM$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BM$3,$H532/$G532,$H532-SUM($I532:BL532)))","v":0},{"$f":"IF(OR(BN$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BN$3,$H532/$G532,$H532-SUM($I532:BM532)))","v":0},{"$f":"IF(OR(BO$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BO$3,$H532/$G532,$H532-SUM($I532:BN532)))","v":0},{"$f":"IF(OR(BP$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BP$3,$H532/$G532,$H532-SUM($I532:BO532)))","v":0},{"$f":"IF(OR(BQ$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BQ$3,$H532/$G532,$H532-SUM($I532:BP532)))","v":0},{"$f":"IF(OR(BR$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BR$3,$H532/$G532,$H532-SUM($I532:BQ532)))","v":0},{"$f":"IF(OR(BS$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BS$3,$H532/$G532,$H532-SUM($I532:BR532)))","v":0},{"$f":"IF(OR(BT$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BT$3,$H532/$G532,$H532-SUM($I532:BS532)))","v":0},{"$f":"IF(OR(BU$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BU$3,$H532/$G532,$H532-SUM($I532:BT532)))","v":0},{"$f":"IF(OR(BV$3<=$D532,$G532=\"n/a\"),0,IF(SUM($D532,$G532)>BV$3,$H532/$G532,$H532-SUM($I532:BU532)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A520)","v":4},{"$f":"O526","v":40.853382917976063},null,{"$f":"IF(OR(J$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>J$3,$H533/$G533,$H533-SUM($I533:I533)))","v":0},{"$f":"IF(OR(K$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>K$3,$H533/$G533,$H533-SUM($I533:J533)))","v":0},{"$f":"IF(OR(L$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>L$3,$H533/$G533,$H533-SUM($I533:K533)))","v":0},{"$f":"IF(OR(M$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>M$3,$H533/$G533,$H533-SUM($I533:L533)))","v":0},{"$f":"IF(OR(N$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>N$3,$H533/$G533,$H533-SUM($I533:M533)))","v":0},{"$f":"IF(OR(O$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>O$3,$H533/$G533,$H533-SUM($I533:N533)))","v":0},{"$f":"IF(OR(P$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>P$3,$H533/$G533,$H533-SUM($I533:O533)))","v":10.213345729494016},{"$f":"IF(OR(Q$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>Q$3,$H533/$G533,$H533-SUM($I533:P533)))","v":10.213345729494016},{"$f":"IF(OR(R$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>R$3,$H533/$G533,$H533-SUM($I533:Q533)))","v":10.213345729494016},{"$f":"IF(OR(S$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>S$3,$H533/$G533,$H533-SUM($I533:R533)))","v":10.213345729494016},{"$f":"IF(OR(T$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>T$3,$H533/$G533,$H533-SUM($I533:S533)))","v":0},{"$f":"IF(OR(U$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>U$3,$H533/$G533,$H533-SUM($I533:T533)))","v":0},{"$f":"IF(OR(V$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>V$3,$H533/$G533,$H533-SUM($I533:U533)))","v":0},{"$f":"IF(OR(W$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>W$3,$H533/$G533,$H533-SUM($I533:V533)))","v":0},{"$f":"IF(OR(X$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>X$3,$H533/$G533,$H533-SUM($I533:W533)))","v":0},{"$f":"IF(OR(Y$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>Y$3,$H533/$G533,$H533-SUM($I533:X533)))","v":0},{"$f":"IF(OR(Z$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>Z$3,$H533/$G533,$H533-SUM($I533:Y533)))","v":0},{"$f":"IF(OR(AA$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AA$3,$H533/$G533,$H533-SUM($I533:Z533)))","v":0},{"$f":"IF(OR(AB$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AB$3,$H533/$G533,$H533-SUM($I533:AA533)))","v":0},{"$f":"IF(OR(AC$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AC$3,$H533/$G533,$H533-SUM($I533:AB533)))","v":0},{"$f":"IF(OR(AD$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AD$3,$H533/$G533,$H533-SUM($I533:AC533)))","v":0},{"$f":"IF(OR(AE$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AE$3,$H533/$G533,$H533-SUM($I533:AD533)))","v":0},{"$f":"IF(OR(AF$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AF$3,$H533/$G533,$H533-SUM($I533:AE533)))","v":0},{"$f":"IF(OR(AG$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AG$3,$H533/$G533,$H533-SUM($I533:AF533)))","v":0},{"$f":"IF(OR(AH$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AH$3,$H533/$G533,$H533-SUM($I533:AG533)))","v":0},{"$f":"IF(OR(AI$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AI$3,$H533/$G533,$H533-SUM($I533:AH533)))","v":0},{"$f":"IF(OR(AJ$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AJ$3,$H533/$G533,$H533-SUM($I533:AI533)))","v":0},{"$f":"IF(OR(AK$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AK$3,$H533/$G533,$H533-SUM($I533:AJ533)))","v":0},{"$f":"IF(OR(AL$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AL$3,$H533/$G533,$H533-SUM($I533:AK533)))","v":0},{"$f":"IF(OR(AM$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AM$3,$H533/$G533,$H533-SUM($I533:AL533)))","v":0},{"$f":"IF(OR(AN$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AN$3,$H533/$G533,$H533-SUM($I533:AM533)))","v":0},{"$f":"IF(OR(AO$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AO$3,$H533/$G533,$H533-SUM($I533:AN533)))","v":0},{"$f":"IF(OR(AP$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AP$3,$H533/$G533,$H533-SUM($I533:AO533)))","v":0},{"$f":"IF(OR(AQ$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AQ$3,$H533/$G533,$H533-SUM($I533:AP533)))","v":0},{"$f":"IF(OR(AR$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AR$3,$H533/$G533,$H533-SUM($I533:AQ533)))","v":0},{"$f":"IF(OR(AS$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AS$3,$H533/$G533,$H533-SUM($I533:AR533)))","v":0},{"$f":"IF(OR(AT$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AT$3,$H533/$G533,$H533-SUM($I533:AS533)))","v":0},{"$f":"IF(OR(AU$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AU$3,$H533/$G533,$H533-SUM($I533:AT533)))","v":0},{"$f":"IF(OR(AV$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AV$3,$H533/$G533,$H533-SUM($I533:AU533)))","v":0},{"$f":"IF(OR(AW$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AW$3,$H533/$G533,$H533-SUM($I533:AV533)))","v":0},{"$f":"IF(OR(AX$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AX$3,$H533/$G533,$H533-SUM($I533:AW533)))","v":0},{"$f":"IF(OR(AY$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AY$3,$H533/$G533,$H533-SUM($I533:AX533)))","v":0},{"$f":"IF(OR(AZ$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>AZ$3,$H533/$G533,$H533-SUM($I533:AY533)))","v":0},{"$f":"IF(OR(BA$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BA$3,$H533/$G533,$H533-SUM($I533:AZ533)))","v":0},{"$f":"IF(OR(BB$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BB$3,$H533/$G533,$H533-SUM($I533:BA533)))","v":0},{"$f":"IF(OR(BC$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BC$3,$H533/$G533,$H533-SUM($I533:BB533)))","v":0},{"$f":"IF(OR(BD$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BD$3,$H533/$G533,$H533-SUM($I533:BC533)))","v":0},{"$f":"IF(OR(BE$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BE$3,$H533/$G533,$H533-SUM($I533:BD533)))","v":0},{"$f":"IF(OR(BF$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BF$3,$H533/$G533,$H533-SUM($I533:BE533)))","v":0},{"$f":"IF(OR(BG$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BG$3,$H533/$G533,$H533-SUM($I533:BF533)))","v":0},{"$f":"IF(OR(BH$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BH$3,$H533/$G533,$H533-SUM($I533:BG533)))","v":0},{"$f":"IF(OR(BI$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BI$3,$H533/$G533,$H533-SUM($I533:BH533)))","v":0},{"$f":"IF(OR(BJ$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BJ$3,$H533/$G533,$H533-SUM($I533:BI533)))","v":0},{"$f":"IF(OR(BK$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BK$3,$H533/$G533,$H533-SUM($I533:BJ533)))","v":0},{"$f":"IF(OR(BL$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BL$3,$H533/$G533,$H533-SUM($I533:BK533)))","v":0},{"$f":"IF(OR(BM$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BM$3,$H533/$G533,$H533-SUM($I533:BL533)))","v":0},{"$f":"IF(OR(BN$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BN$3,$H533/$G533,$H533-SUM($I533:BM533)))","v":0},{"$f":"IF(OR(BO$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BO$3,$H533/$G533,$H533-SUM($I533:BN533)))","v":0},{"$f":"IF(OR(BP$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BP$3,$H533/$G533,$H533-SUM($I533:BO533)))","v":0},{"$f":"IF(OR(BQ$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BQ$3,$H533/$G533,$H533-SUM($I533:BP533)))","v":0},{"$f":"IF(OR(BR$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BR$3,$H533/$G533,$H533-SUM($I533:BQ533)))","v":0},{"$f":"IF(OR(BS$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BS$3,$H533/$G533,$H533-SUM($I533:BR533)))","v":0},{"$f":"IF(OR(BT$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BT$3,$H533/$G533,$H533-SUM($I533:BS533)))","v":0},{"$f":"IF(OR(BU$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BU$3,$H533/$G533,$H533-SUM($I533:BT533)))","v":0},{"$f":"IF(OR(BV$3<=$D533,$G533=\"n/a\"),0,IF(SUM($D533,$G533)>BV$3,$H533/$G533,$H533-SUM($I533:BU533)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G533","v":4},{"$f":"P526","v":52.503078713320114},null,{"$f":"IF(OR(J$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>J$3,$H534/$G534,$H534-SUM($I534:I534)))","v":0},{"$f":"IF(OR(K$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>K$3,$H534/$G534,$H534-SUM($I534:J534)))","v":0},{"$f":"IF(OR(L$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>L$3,$H534/$G534,$H534-SUM($I534:K534)))","v":0},{"$f":"IF(OR(M$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>M$3,$H534/$G534,$H534-SUM($I534:L534)))","v":0},{"$f":"IF(OR(N$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>N$3,$H534/$G534,$H534-SUM($I534:M534)))","v":0},{"$f":"IF(OR(O$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>O$3,$H534/$G534,$H534-SUM($I534:N534)))","v":0},{"$f":"IF(OR(P$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>P$3,$H534/$G534,$H534-SUM($I534:O534)))","v":0},{"$f":"IF(OR(Q$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>Q$3,$H534/$G534,$H534-SUM($I534:P534)))","v":13.125769678330029},{"$f":"IF(OR(R$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>R$3,$H534/$G534,$H534-SUM($I534:Q534)))","v":13.125769678330029},{"$f":"IF(OR(S$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>S$3,$H534/$G534,$H534-SUM($I534:R534)))","v":13.125769678330029},{"$f":"IF(OR(T$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>T$3,$H534/$G534,$H534-SUM($I534:S534)))","v":13.12576967833003},{"$f":"IF(OR(U$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>U$3,$H534/$G534,$H534-SUM($I534:T534)))","v":0},{"$f":"IF(OR(V$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>V$3,$H534/$G534,$H534-SUM($I534:U534)))","v":0},{"$f":"IF(OR(W$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>W$3,$H534/$G534,$H534-SUM($I534:V534)))","v":0},{"$f":"IF(OR(X$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>X$3,$H534/$G534,$H534-SUM($I534:W534)))","v":0},{"$f":"IF(OR(Y$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>Y$3,$H534/$G534,$H534-SUM($I534:X534)))","v":0},{"$f":"IF(OR(Z$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>Z$3,$H534/$G534,$H534-SUM($I534:Y534)))","v":0},{"$f":"IF(OR(AA$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AA$3,$H534/$G534,$H534-SUM($I534:Z534)))","v":0},{"$f":"IF(OR(AB$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AB$3,$H534/$G534,$H534-SUM($I534:AA534)))","v":0},{"$f":"IF(OR(AC$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AC$3,$H534/$G534,$H534-SUM($I534:AB534)))","v":0},{"$f":"IF(OR(AD$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AD$3,$H534/$G534,$H534-SUM($I534:AC534)))","v":0},{"$f":"IF(OR(AE$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AE$3,$H534/$G534,$H534-SUM($I534:AD534)))","v":0},{"$f":"IF(OR(AF$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AF$3,$H534/$G534,$H534-SUM($I534:AE534)))","v":0},{"$f":"IF(OR(AG$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AG$3,$H534/$G534,$H534-SUM($I534:AF534)))","v":0},{"$f":"IF(OR(AH$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AH$3,$H534/$G534,$H534-SUM($I534:AG534)))","v":0},{"$f":"IF(OR(AI$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AI$3,$H534/$G534,$H534-SUM($I534:AH534)))","v":0},{"$f":"IF(OR(AJ$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AJ$3,$H534/$G534,$H534-SUM($I534:AI534)))","v":0},{"$f":"IF(OR(AK$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AK$3,$H534/$G534,$H534-SUM($I534:AJ534)))","v":0},{"$f":"IF(OR(AL$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AL$3,$H534/$G534,$H534-SUM($I534:AK534)))","v":0},{"$f":"IF(OR(AM$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AM$3,$H534/$G534,$H534-SUM($I534:AL534)))","v":0},{"$f":"IF(OR(AN$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AN$3,$H534/$G534,$H534-SUM($I534:AM534)))","v":0},{"$f":"IF(OR(AO$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AO$3,$H534/$G534,$H534-SUM($I534:AN534)))","v":0},{"$f":"IF(OR(AP$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AP$3,$H534/$G534,$H534-SUM($I534:AO534)))","v":0},{"$f":"IF(OR(AQ$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AQ$3,$H534/$G534,$H534-SUM($I534:AP534)))","v":0},{"$f":"IF(OR(AR$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AR$3,$H534/$G534,$H534-SUM($I534:AQ534)))","v":0},{"$f":"IF(OR(AS$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AS$3,$H534/$G534,$H534-SUM($I534:AR534)))","v":0},{"$f":"IF(OR(AT$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AT$3,$H534/$G534,$H534-SUM($I534:AS534)))","v":0},{"$f":"IF(OR(AU$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AU$3,$H534/$G534,$H534-SUM($I534:AT534)))","v":0},{"$f":"IF(OR(AV$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AV$3,$H534/$G534,$H534-SUM($I534:AU534)))","v":0},{"$f":"IF(OR(AW$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AW$3,$H534/$G534,$H534-SUM($I534:AV534)))","v":0},{"$f":"IF(OR(AX$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AX$3,$H534/$G534,$H534-SUM($I534:AW534)))","v":0},{"$f":"IF(OR(AY$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AY$3,$H534/$G534,$H534-SUM($I534:AX534)))","v":0},{"$f":"IF(OR(AZ$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>AZ$3,$H534/$G534,$H534-SUM($I534:AY534)))","v":0},{"$f":"IF(OR(BA$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BA$3,$H534/$G534,$H534-SUM($I534:AZ534)))","v":0},{"$f":"IF(OR(BB$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BB$3,$H534/$G534,$H534-SUM($I534:BA534)))","v":0},{"$f":"IF(OR(BC$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BC$3,$H534/$G534,$H534-SUM($I534:BB534)))","v":0},{"$f":"IF(OR(BD$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BD$3,$H534/$G534,$H534-SUM($I534:BC534)))","v":0},{"$f":"IF(OR(BE$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BE$3,$H534/$G534,$H534-SUM($I534:BD534)))","v":0},{"$f":"IF(OR(BF$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BF$3,$H534/$G534,$H534-SUM($I534:BE534)))","v":0},{"$f":"IF(OR(BG$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BG$3,$H534/$G534,$H534-SUM($I534:BF534)))","v":0},{"$f":"IF(OR(BH$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BH$3,$H534/$G534,$H534-SUM($I534:BG534)))","v":0},{"$f":"IF(OR(BI$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BI$3,$H534/$G534,$H534-SUM($I534:BH534)))","v":0},{"$f":"IF(OR(BJ$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BJ$3,$H534/$G534,$H534-SUM($I534:BI534)))","v":0},{"$f":"IF(OR(BK$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BK$3,$H534/$G534,$H534-SUM($I534:BJ534)))","v":0},{"$f":"IF(OR(BL$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BL$3,$H534/$G534,$H534-SUM($I534:BK534)))","v":0},{"$f":"IF(OR(BM$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BM$3,$H534/$G534,$H534-SUM($I534:BL534)))","v":0},{"$f":"IF(OR(BN$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BN$3,$H534/$G534,$H534-SUM($I534:BM534)))","v":0},{"$f":"IF(OR(BO$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BO$3,$H534/$G534,$H534-SUM($I534:BN534)))","v":0},{"$f":"IF(OR(BP$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BP$3,$H534/$G534,$H534-SUM($I534:BO534)))","v":0},{"$f":"IF(OR(BQ$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BQ$3,$H534/$G534,$H534-SUM($I534:BP534)))","v":0},{"$f":"IF(OR(BR$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BR$3,$H534/$G534,$H534-SUM($I534:BQ534)))","v":0},{"$f":"IF(OR(BS$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BS$3,$H534/$G534,$H534-SUM($I534:BR534)))","v":0},{"$f":"IF(OR(BT$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BT$3,$H534/$G534,$H534-SUM($I534:BS534)))","v":0},{"$f":"IF(OR(BU$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BU$3,$H534/$G534,$H534-SUM($I534:BT534)))","v":0},{"$f":"IF(OR(BV$3<=$D534,$G534=\"n/a\"),0,IF(SUM($D534,$G534)>BV$3,$H534/$G534,$H534-SUM($I534:BU534)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G534","v":4},{"$f":"Q526","v":61.477570434453575},null,{"$f":"IF(OR(J$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>J$3,$H535/$G535,$H535-SUM($I535:I535)))","v":0},{"$f":"IF(OR(K$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>K$3,$H535/$G535,$H535-SUM($I535:J535)))","v":0},{"$f":"IF(OR(L$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>L$3,$H535/$G535,$H535-SUM($I535:K535)))","v":0},{"$f":"IF(OR(M$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>M$3,$H535/$G535,$H535-SUM($I535:L535)))","v":0},{"$f":"IF(OR(N$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>N$3,$H535/$G535,$H535-SUM($I535:M535)))","v":0},{"$f":"IF(OR(O$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>O$3,$H535/$G535,$H535-SUM($I535:N535)))","v":0},{"$f":"IF(OR(P$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>P$3,$H535/$G535,$H535-SUM($I535:O535)))","v":0},{"$f":"IF(OR(Q$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>Q$3,$H535/$G535,$H535-SUM($I535:P535)))","v":0},{"$f":"IF(OR(R$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>R$3,$H535/$G535,$H535-SUM($I535:Q535)))","v":15.369392608613394},{"$f":"IF(OR(S$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>S$3,$H535/$G535,$H535-SUM($I535:R535)))","v":15.369392608613394},{"$f":"IF(OR(T$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>T$3,$H535/$G535,$H535-SUM($I535:S535)))","v":15.369392608613394},{"$f":"IF(OR(U$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>U$3,$H535/$G535,$H535-SUM($I535:T535)))","v":15.369392608613396},{"$f":"IF(OR(V$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>V$3,$H535/$G535,$H535-SUM($I535:U535)))","v":0},{"$f":"IF(OR(W$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>W$3,$H535/$G535,$H535-SUM($I535:V535)))","v":0},{"$f":"IF(OR(X$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>X$3,$H535/$G535,$H535-SUM($I535:W535)))","v":0},{"$f":"IF(OR(Y$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>Y$3,$H535/$G535,$H535-SUM($I535:X535)))","v":0},{"$f":"IF(OR(Z$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>Z$3,$H535/$G535,$H535-SUM($I535:Y535)))","v":0},{"$f":"IF(OR(AA$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AA$3,$H535/$G535,$H535-SUM($I535:Z535)))","v":0},{"$f":"IF(OR(AB$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AB$3,$H535/$G535,$H535-SUM($I535:AA535)))","v":0},{"$f":"IF(OR(AC$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AC$3,$H535/$G535,$H535-SUM($I535:AB535)))","v":0},{"$f":"IF(OR(AD$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AD$3,$H535/$G535,$H535-SUM($I535:AC535)))","v":0},{"$f":"IF(OR(AE$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AE$3,$H535/$G535,$H535-SUM($I535:AD535)))","v":0},{"$f":"IF(OR(AF$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AF$3,$H535/$G535,$H535-SUM($I535:AE535)))","v":0},{"$f":"IF(OR(AG$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AG$3,$H535/$G535,$H535-SUM($I535:AF535)))","v":0},{"$f":"IF(OR(AH$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AH$3,$H535/$G535,$H535-SUM($I535:AG535)))","v":0},{"$f":"IF(OR(AI$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AI$3,$H535/$G535,$H535-SUM($I535:AH535)))","v":0},{"$f":"IF(OR(AJ$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AJ$3,$H535/$G535,$H535-SUM($I535:AI535)))","v":0},{"$f":"IF(OR(AK$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AK$3,$H535/$G535,$H535-SUM($I535:AJ535)))","v":0},{"$f":"IF(OR(AL$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AL$3,$H535/$G535,$H535-SUM($I535:AK535)))","v":0},{"$f":"IF(OR(AM$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AM$3,$H535/$G535,$H535-SUM($I535:AL535)))","v":0},{"$f":"IF(OR(AN$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AN$3,$H535/$G535,$H535-SUM($I535:AM535)))","v":0},{"$f":"IF(OR(AO$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AO$3,$H535/$G535,$H535-SUM($I535:AN535)))","v":0},{"$f":"IF(OR(AP$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AP$3,$H535/$G535,$H535-SUM($I535:AO535)))","v":0},{"$f":"IF(OR(AQ$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AQ$3,$H535/$G535,$H535-SUM($I535:AP535)))","v":0},{"$f":"IF(OR(AR$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AR$3,$H535/$G535,$H535-SUM($I535:AQ535)))","v":0},{"$f":"IF(OR(AS$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AS$3,$H535/$G535,$H535-SUM($I535:AR535)))","v":0},{"$f":"IF(OR(AT$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AT$3,$H535/$G535,$H535-SUM($I535:AS535)))","v":0},{"$f":"IF(OR(AU$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AU$3,$H535/$G535,$H535-SUM($I535:AT535)))","v":0},{"$f":"IF(OR(AV$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AV$3,$H535/$G535,$H535-SUM($I535:AU535)))","v":0},{"$f":"IF(OR(AW$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AW$3,$H535/$G535,$H535-SUM($I535:AV535)))","v":0},{"$f":"IF(OR(AX$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AX$3,$H535/$G535,$H535-SUM($I535:AW535)))","v":0},{"$f":"IF(OR(AY$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AY$3,$H535/$G535,$H535-SUM($I535:AX535)))","v":0},{"$f":"IF(OR(AZ$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>AZ$3,$H535/$G535,$H535-SUM($I535:AY535)))","v":0},{"$f":"IF(OR(BA$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BA$3,$H535/$G535,$H535-SUM($I535:AZ535)))","v":0},{"$f":"IF(OR(BB$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BB$3,$H535/$G535,$H535-SUM($I535:BA535)))","v":0},{"$f":"IF(OR(BC$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BC$3,$H535/$G535,$H535-SUM($I535:BB535)))","v":0},{"$f":"IF(OR(BD$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BD$3,$H535/$G535,$H535-SUM($I535:BC535)))","v":0},{"$f":"IF(OR(BE$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BE$3,$H535/$G535,$H535-SUM($I535:BD535)))","v":0},{"$f":"IF(OR(BF$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BF$3,$H535/$G535,$H535-SUM($I535:BE535)))","v":0},{"$f":"IF(OR(BG$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BG$3,$H535/$G535,$H535-SUM($I535:BF535)))","v":0},{"$f":"IF(OR(BH$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BH$3,$H535/$G535,$H535-SUM($I535:BG535)))","v":0},{"$f":"IF(OR(BI$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BI$3,$H535/$G535,$H535-SUM($I535:BH535)))","v":0},{"$f":"IF(OR(BJ$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BJ$3,$H535/$G535,$H535-SUM($I535:BI535)))","v":0},{"$f":"IF(OR(BK$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BK$3,$H535/$G535,$H535-SUM($I535:BJ535)))","v":0},{"$f":"IF(OR(BL$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BL$3,$H535/$G535,$H535-SUM($I535:BK535)))","v":0},{"$f":"IF(OR(BM$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BM$3,$H535/$G535,$H535-SUM($I535:BL535)))","v":0},{"$f":"IF(OR(BN$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BN$3,$H535/$G535,$H535-SUM($I535:BM535)))","v":0},{"$f":"IF(OR(BO$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BO$3,$H535/$G535,$H535-SUM($I535:BN535)))","v":0},{"$f":"IF(OR(BP$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BP$3,$H535/$G535,$H535-SUM($I535:BO535)))","v":0},{"$f":"IF(OR(BQ$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BQ$3,$H535/$G535,$H535-SUM($I535:BP535)))","v":0},{"$f":"IF(OR(BR$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BR$3,$H535/$G535,$H535-SUM($I535:BQ535)))","v":0},{"$f":"IF(OR(BS$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BS$3,$H535/$G535,$H535-SUM($I535:BR535)))","v":0},{"$f":"IF(OR(BT$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BT$3,$H535/$G535,$H535-SUM($I535:BS535)))","v":0},{"$f":"IF(OR(BU$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BU$3,$H535/$G535,$H535-SUM($I535:BT535)))","v":0},{"$f":"IF(OR(BV$3<=$D535,$G535=\"n/a\"),0,IF(SUM($D535,$G535)>BV$3,$H535/$G535,$H535-SUM($I535:BU535)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G535","v":4},{"$f":"R526","v":64.560490508459793},null,{"$f":"IF(OR(J$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>J$3,$H536/$G536,$H536-SUM($I536:I536)))","v":0},{"$f":"IF(OR(K$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>K$3,$H536/$G536,$H536-SUM($I536:J536)))","v":0},{"$f":"IF(OR(L$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>L$3,$H536/$G536,$H536-SUM($I536:K536)))","v":0},{"$f":"IF(OR(M$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>M$3,$H536/$G536,$H536-SUM($I536:L536)))","v":0},{"$f":"IF(OR(N$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>N$3,$H536/$G536,$H536-SUM($I536:M536)))","v":0},{"$f":"IF(OR(O$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>O$3,$H536/$G536,$H536-SUM($I536:N536)))","v":0},{"$f":"IF(OR(P$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>P$3,$H536/$G536,$H536-SUM($I536:O536)))","v":0},{"$f":"IF(OR(Q$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>Q$3,$H536/$G536,$H536-SUM($I536:P536)))","v":0},{"$f":"IF(OR(R$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>R$3,$H536/$G536,$H536-SUM($I536:Q536)))","v":0},{"$f":"IF(OR(S$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>S$3,$H536/$G536,$H536-SUM($I536:R536)))","v":16.140122627114948},{"$f":"IF(OR(T$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>T$3,$H536/$G536,$H536-SUM($I536:S536)))","v":16.140122627114948},{"$f":"IF(OR(U$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>U$3,$H536/$G536,$H536-SUM($I536:T536)))","v":16.140122627114948},{"$f":"IF(OR(V$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>V$3,$H536/$G536,$H536-SUM($I536:U536)))","v":16.140122627114948},{"$f":"IF(OR(W$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>W$3,$H536/$G536,$H536-SUM($I536:V536)))","v":0},{"$f":"IF(OR(X$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>X$3,$H536/$G536,$H536-SUM($I536:W536)))","v":0},{"$f":"IF(OR(Y$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>Y$3,$H536/$G536,$H536-SUM($I536:X536)))","v":0},{"$f":"IF(OR(Z$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>Z$3,$H536/$G536,$H536-SUM($I536:Y536)))","v":0},{"$f":"IF(OR(AA$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AA$3,$H536/$G536,$H536-SUM($I536:Z536)))","v":0},{"$f":"IF(OR(AB$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AB$3,$H536/$G536,$H536-SUM($I536:AA536)))","v":0},{"$f":"IF(OR(AC$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AC$3,$H536/$G536,$H536-SUM($I536:AB536)))","v":0},{"$f":"IF(OR(AD$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AD$3,$H536/$G536,$H536-SUM($I536:AC536)))","v":0},{"$f":"IF(OR(AE$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AE$3,$H536/$G536,$H536-SUM($I536:AD536)))","v":0},{"$f":"IF(OR(AF$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AF$3,$H536/$G536,$H536-SUM($I536:AE536)))","v":0},{"$f":"IF(OR(AG$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AG$3,$H536/$G536,$H536-SUM($I536:AF536)))","v":0},{"$f":"IF(OR(AH$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AH$3,$H536/$G536,$H536-SUM($I536:AG536)))","v":0},{"$f":"IF(OR(AI$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AI$3,$H536/$G536,$H536-SUM($I536:AH536)))","v":0},{"$f":"IF(OR(AJ$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AJ$3,$H536/$G536,$H536-SUM($I536:AI536)))","v":0},{"$f":"IF(OR(AK$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AK$3,$H536/$G536,$H536-SUM($I536:AJ536)))","v":0},{"$f":"IF(OR(AL$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AL$3,$H536/$G536,$H536-SUM($I536:AK536)))","v":0},{"$f":"IF(OR(AM$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AM$3,$H536/$G536,$H536-SUM($I536:AL536)))","v":0},{"$f":"IF(OR(AN$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AN$3,$H536/$G536,$H536-SUM($I536:AM536)))","v":0},{"$f":"IF(OR(AO$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AO$3,$H536/$G536,$H536-SUM($I536:AN536)))","v":0},{"$f":"IF(OR(AP$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AP$3,$H536/$G536,$H536-SUM($I536:AO536)))","v":0},{"$f":"IF(OR(AQ$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AQ$3,$H536/$G536,$H536-SUM($I536:AP536)))","v":0},{"$f":"IF(OR(AR$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AR$3,$H536/$G536,$H536-SUM($I536:AQ536)))","v":0},{"$f":"IF(OR(AS$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AS$3,$H536/$G536,$H536-SUM($I536:AR536)))","v":0},{"$f":"IF(OR(AT$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AT$3,$H536/$G536,$H536-SUM($I536:AS536)))","v":0},{"$f":"IF(OR(AU$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AU$3,$H536/$G536,$H536-SUM($I536:AT536)))","v":0},{"$f":"IF(OR(AV$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AV$3,$H536/$G536,$H536-SUM($I536:AU536)))","v":0},{"$f":"IF(OR(AW$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AW$3,$H536/$G536,$H536-SUM($I536:AV536)))","v":0},{"$f":"IF(OR(AX$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AX$3,$H536/$G536,$H536-SUM($I536:AW536)))","v":0},{"$f":"IF(OR(AY$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AY$3,$H536/$G536,$H536-SUM($I536:AX536)))","v":0},{"$f":"IF(OR(AZ$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>AZ$3,$H536/$G536,$H536-SUM($I536:AY536)))","v":0},{"$f":"IF(OR(BA$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BA$3,$H536/$G536,$H536-SUM($I536:AZ536)))","v":0},{"$f":"IF(OR(BB$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BB$3,$H536/$G536,$H536-SUM($I536:BA536)))","v":0},{"$f":"IF(OR(BC$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BC$3,$H536/$G536,$H536-SUM($I536:BB536)))","v":0},{"$f":"IF(OR(BD$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BD$3,$H536/$G536,$H536-SUM($I536:BC536)))","v":0},{"$f":"IF(OR(BE$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BE$3,$H536/$G536,$H536-SUM($I536:BD536)))","v":0},{"$f":"IF(OR(BF$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BF$3,$H536/$G536,$H536-SUM($I536:BE536)))","v":0},{"$f":"IF(OR(BG$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BG$3,$H536/$G536,$H536-SUM($I536:BF536)))","v":0},{"$f":"IF(OR(BH$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BH$3,$H536/$G536,$H536-SUM($I536:BG536)))","v":0},{"$f":"IF(OR(BI$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BI$3,$H536/$G536,$H536-SUM($I536:BH536)))","v":0},{"$f":"IF(OR(BJ$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BJ$3,$H536/$G536,$H536-SUM($I536:BI536)))","v":0},{"$f":"IF(OR(BK$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BK$3,$H536/$G536,$H536-SUM($I536:BJ536)))","v":0},{"$f":"IF(OR(BL$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BL$3,$H536/$G536,$H536-SUM($I536:BK536)))","v":0},{"$f":"IF(OR(BM$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BM$3,$H536/$G536,$H536-SUM($I536:BL536)))","v":0},{"$f":"IF(OR(BN$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BN$3,$H536/$G536,$H536-SUM($I536:BM536)))","v":0},{"$f":"IF(OR(BO$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BO$3,$H536/$G536,$H536-SUM($I536:BN536)))","v":0},{"$f":"IF(OR(BP$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BP$3,$H536/$G536,$H536-SUM($I536:BO536)))","v":0},{"$f":"IF(OR(BQ$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BQ$3,$H536/$G536,$H536-SUM($I536:BP536)))","v":0},{"$f":"IF(OR(BR$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BR$3,$H536/$G536,$H536-SUM($I536:BQ536)))","v":0},{"$f":"IF(OR(BS$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BS$3,$H536/$G536,$H536-SUM($I536:BR536)))","v":0},{"$f":"IF(OR(BT$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BT$3,$H536/$G536,$H536-SUM($I536:BS536)))","v":0},{"$f":"IF(OR(BU$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BU$3,$H536/$G536,$H536-SUM($I536:BT536)))","v":0},{"$f":"IF(OR(BV$3<=$D536,$G536=\"n/a\"),0,IF(SUM($D536,$G536)>BV$3,$H536/$G536,$H536-SUM($I536:BU536)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G536","v":4},{"$f":"S526","v":70.983220064441497},null,{"$f":"IF(OR(J$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>J$3,$H537/$G537,$H537-SUM($I537:I537)))","v":0},{"$f":"IF(OR(K$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>K$3,$H537/$G537,$H537-SUM($I537:J537)))","v":0},{"$f":"IF(OR(L$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>L$3,$H537/$G537,$H537-SUM($I537:K537)))","v":0},{"$f":"IF(OR(M$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>M$3,$H537/$G537,$H537-SUM($I537:L537)))","v":0},{"$f":"IF(OR(N$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>N$3,$H537/$G537,$H537-SUM($I537:M537)))","v":0},{"$f":"IF(OR(O$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>O$3,$H537/$G537,$H537-SUM($I537:N537)))","v":0},{"$f":"IF(OR(P$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>P$3,$H537/$G537,$H537-SUM($I537:O537)))","v":0},{"$f":"IF(OR(Q$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>Q$3,$H537/$G537,$H537-SUM($I537:P537)))","v":0},{"$f":"IF(OR(R$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>R$3,$H537/$G537,$H537-SUM($I537:Q537)))","v":0},{"$f":"IF(OR(S$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>S$3,$H537/$G537,$H537-SUM($I537:R537)))","v":0},{"$f":"IF(OR(T$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>T$3,$H537/$G537,$H537-SUM($I537:S537)))","v":17.745805016110374},{"$f":"IF(OR(U$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>U$3,$H537/$G537,$H537-SUM($I537:T537)))","v":17.745805016110374},{"$f":"IF(OR(V$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>V$3,$H537/$G537,$H537-SUM($I537:U537)))","v":17.745805016110374},{"$f":"IF(OR(W$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>W$3,$H537/$G537,$H537-SUM($I537:V537)))","v":17.745805016110374},{"$f":"IF(OR(X$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>X$3,$H537/$G537,$H537-SUM($I537:W537)))","v":0},{"$f":"IF(OR(Y$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>Y$3,$H537/$G537,$H537-SUM($I537:X537)))","v":0},{"$f":"IF(OR(Z$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>Z$3,$H537/$G537,$H537-SUM($I537:Y537)))","v":0},{"$f":"IF(OR(AA$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AA$3,$H537/$G537,$H537-SUM($I537:Z537)))","v":0},{"$f":"IF(OR(AB$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AB$3,$H537/$G537,$H537-SUM($I537:AA537)))","v":0},{"$f":"IF(OR(AC$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AC$3,$H537/$G537,$H537-SUM($I537:AB537)))","v":0},{"$f":"IF(OR(AD$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AD$3,$H537/$G537,$H537-SUM($I537:AC537)))","v":0},{"$f":"IF(OR(AE$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AE$3,$H537/$G537,$H537-SUM($I537:AD537)))","v":0},{"$f":"IF(OR(AF$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AF$3,$H537/$G537,$H537-SUM($I537:AE537)))","v":0},{"$f":"IF(OR(AG$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AG$3,$H537/$G537,$H537-SUM($I537:AF537)))","v":0},{"$f":"IF(OR(AH$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AH$3,$H537/$G537,$H537-SUM($I537:AG537)))","v":0},{"$f":"IF(OR(AI$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AI$3,$H537/$G537,$H537-SUM($I537:AH537)))","v":0},{"$f":"IF(OR(AJ$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AJ$3,$H537/$G537,$H537-SUM($I537:AI537)))","v":0},{"$f":"IF(OR(AK$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AK$3,$H537/$G537,$H537-SUM($I537:AJ537)))","v":0},{"$f":"IF(OR(AL$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AL$3,$H537/$G537,$H537-SUM($I537:AK537)))","v":0},{"$f":"IF(OR(AM$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AM$3,$H537/$G537,$H537-SUM($I537:AL537)))","v":0},{"$f":"IF(OR(AN$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AN$3,$H537/$G537,$H537-SUM($I537:AM537)))","v":0},{"$f":"IF(OR(AO$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AO$3,$H537/$G537,$H537-SUM($I537:AN537)))","v":0},{"$f":"IF(OR(AP$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AP$3,$H537/$G537,$H537-SUM($I537:AO537)))","v":0},{"$f":"IF(OR(AQ$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AQ$3,$H537/$G537,$H537-SUM($I537:AP537)))","v":0},{"$f":"IF(OR(AR$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AR$3,$H537/$G537,$H537-SUM($I537:AQ537)))","v":0},{"$f":"IF(OR(AS$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AS$3,$H537/$G537,$H537-SUM($I537:AR537)))","v":0},{"$f":"IF(OR(AT$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AT$3,$H537/$G537,$H537-SUM($I537:AS537)))","v":0},{"$f":"IF(OR(AU$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AU$3,$H537/$G537,$H537-SUM($I537:AT537)))","v":0},{"$f":"IF(OR(AV$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AV$3,$H537/$G537,$H537-SUM($I537:AU537)))","v":0},{"$f":"IF(OR(AW$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AW$3,$H537/$G537,$H537-SUM($I537:AV537)))","v":0},{"$f":"IF(OR(AX$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AX$3,$H537/$G537,$H537-SUM($I537:AW537)))","v":0},{"$f":"IF(OR(AY$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AY$3,$H537/$G537,$H537-SUM($I537:AX537)))","v":0},{"$f":"IF(OR(AZ$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>AZ$3,$H537/$G537,$H537-SUM($I537:AY537)))","v":0},{"$f":"IF(OR(BA$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BA$3,$H537/$G537,$H537-SUM($I537:AZ537)))","v":0},{"$f":"IF(OR(BB$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BB$3,$H537/$G537,$H537-SUM($I537:BA537)))","v":0},{"$f":"IF(OR(BC$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BC$3,$H537/$G537,$H537-SUM($I537:BB537)))","v":0},{"$f":"IF(OR(BD$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BD$3,$H537/$G537,$H537-SUM($I537:BC537)))","v":0},{"$f":"IF(OR(BE$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BE$3,$H537/$G537,$H537-SUM($I537:BD537)))","v":0},{"$f":"IF(OR(BF$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BF$3,$H537/$G537,$H537-SUM($I537:BE537)))","v":0},{"$f":"IF(OR(BG$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BG$3,$H537/$G537,$H537-SUM($I537:BF537)))","v":0},{"$f":"IF(OR(BH$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BH$3,$H537/$G537,$H537-SUM($I537:BG537)))","v":0},{"$f":"IF(OR(BI$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BI$3,$H537/$G537,$H537-SUM($I537:BH537)))","v":0},{"$f":"IF(OR(BJ$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BJ$3,$H537/$G537,$H537-SUM($I537:BI537)))","v":0},{"$f":"IF(OR(BK$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BK$3,$H537/$G537,$H537-SUM($I537:BJ537)))","v":0},{"$f":"IF(OR(BL$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BL$3,$H537/$G537,$H537-SUM($I537:BK537)))","v":0},{"$f":"IF(OR(BM$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BM$3,$H537/$G537,$H537-SUM($I537:BL537)))","v":0},{"$f":"IF(OR(BN$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BN$3,$H537/$G537,$H537-SUM($I537:BM537)))","v":0},{"$f":"IF(OR(BO$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BO$3,$H537/$G537,$H537-SUM($I537:BN537)))","v":0},{"$f":"IF(OR(BP$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BP$3,$H537/$G537,$H537-SUM($I537:BO537)))","v":0},{"$f":"IF(OR(BQ$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BQ$3,$H537/$G537,$H537-SUM($I537:BP537)))","v":0},{"$f":"IF(OR(BR$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BR$3,$H537/$G537,$H537-SUM($I537:BQ537)))","v":0},{"$f":"IF(OR(BS$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BS$3,$H537/$G537,$H537-SUM($I537:BR537)))","v":0},{"$f":"IF(OR(BT$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BT$3,$H537/$G537,$H537-SUM($I537:BS537)))","v":0},{"$f":"IF(OR(BU$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BU$3,$H537/$G537,$H537-SUM($I537:BT537)))","v":0},{"$f":"IF(OR(BV$3<=$D537,$G537=\"n/a\"),0,IF(SUM($D537,$G537)>BV$3,$H537/$G537,$H537-SUM($I537:BU537)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A520)","v":5},{"$f":"T526","v":0},null,{"$f":"IF(OR(J$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>J$3,$H538/$G538,$H538-SUM($I538:I538)))","v":0},{"$f":"IF(OR(K$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>K$3,$H538/$G538,$H538-SUM($I538:J538)))","v":0},{"$f":"IF(OR(L$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>L$3,$H538/$G538,$H538-SUM($I538:K538)))","v":0},{"$f":"IF(OR(M$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>M$3,$H538/$G538,$H538-SUM($I538:L538)))","v":0},{"$f":"IF(OR(N$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>N$3,$H538/$G538,$H538-SUM($I538:M538)))","v":0},{"$f":"IF(OR(O$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>O$3,$H538/$G538,$H538-SUM($I538:N538)))","v":0},{"$f":"IF(OR(P$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>P$3,$H538/$G538,$H538-SUM($I538:O538)))","v":0},{"$f":"IF(OR(Q$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>Q$3,$H538/$G538,$H538-SUM($I538:P538)))","v":0},{"$f":"IF(OR(R$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>R$3,$H538/$G538,$H538-SUM($I538:Q538)))","v":0},{"$f":"IF(OR(S$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>S$3,$H538/$G538,$H538-SUM($I538:R538)))","v":0},{"$f":"IF(OR(T$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>T$3,$H538/$G538,$H538-SUM($I538:S538)))","v":0},{"$f":"IF(OR(U$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>U$3,$H538/$G538,$H538-SUM($I538:T538)))","v":0},{"$f":"IF(OR(V$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>V$3,$H538/$G538,$H538-SUM($I538:U538)))","v":0},{"$f":"IF(OR(W$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>W$3,$H538/$G538,$H538-SUM($I538:V538)))","v":0},{"$f":"IF(OR(X$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>X$3,$H538/$G538,$H538-SUM($I538:W538)))","v":0},{"$f":"IF(OR(Y$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>Y$3,$H538/$G538,$H538-SUM($I538:X538)))","v":0},{"$f":"IF(OR(Z$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>Z$3,$H538/$G538,$H538-SUM($I538:Y538)))","v":0},{"$f":"IF(OR(AA$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AA$3,$H538/$G538,$H538-SUM($I538:Z538)))","v":0},{"$f":"IF(OR(AB$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AB$3,$H538/$G538,$H538-SUM($I538:AA538)))","v":0},{"$f":"IF(OR(AC$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AC$3,$H538/$G538,$H538-SUM($I538:AB538)))","v":0},{"$f":"IF(OR(AD$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AD$3,$H538/$G538,$H538-SUM($I538:AC538)))","v":0},{"$f":"IF(OR(AE$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AE$3,$H538/$G538,$H538-SUM($I538:AD538)))","v":0},{"$f":"IF(OR(AF$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AF$3,$H538/$G538,$H538-SUM($I538:AE538)))","v":0},{"$f":"IF(OR(AG$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AG$3,$H538/$G538,$H538-SUM($I538:AF538)))","v":0},{"$f":"IF(OR(AH$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AH$3,$H538/$G538,$H538-SUM($I538:AG538)))","v":0},{"$f":"IF(OR(AI$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AI$3,$H538/$G538,$H538-SUM($I538:AH538)))","v":0},{"$f":"IF(OR(AJ$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AJ$3,$H538/$G538,$H538-SUM($I538:AI538)))","v":0},{"$f":"IF(OR(AK$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AK$3,$H538/$G538,$H538-SUM($I538:AJ538)))","v":0},{"$f":"IF(OR(AL$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AL$3,$H538/$G538,$H538-SUM($I538:AK538)))","v":0},{"$f":"IF(OR(AM$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AM$3,$H538/$G538,$H538-SUM($I538:AL538)))","v":0},{"$f":"IF(OR(AN$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AN$3,$H538/$G538,$H538-SUM($I538:AM538)))","v":0},{"$f":"IF(OR(AO$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AO$3,$H538/$G538,$H538-SUM($I538:AN538)))","v":0},{"$f":"IF(OR(AP$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AP$3,$H538/$G538,$H538-SUM($I538:AO538)))","v":0},{"$f":"IF(OR(AQ$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AQ$3,$H538/$G538,$H538-SUM($I538:AP538)))","v":0},{"$f":"IF(OR(AR$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AR$3,$H538/$G538,$H538-SUM($I538:AQ538)))","v":0},{"$f":"IF(OR(AS$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AS$3,$H538/$G538,$H538-SUM($I538:AR538)))","v":0},{"$f":"IF(OR(AT$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AT$3,$H538/$G538,$H538-SUM($I538:AS538)))","v":0},{"$f":"IF(OR(AU$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AU$3,$H538/$G538,$H538-SUM($I538:AT538)))","v":0},{"$f":"IF(OR(AV$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AV$3,$H538/$G538,$H538-SUM($I538:AU538)))","v":0},{"$f":"IF(OR(AW$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AW$3,$H538/$G538,$H538-SUM($I538:AV538)))","v":0},{"$f":"IF(OR(AX$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AX$3,$H538/$G538,$H538-SUM($I538:AW538)))","v":0},{"$f":"IF(OR(AY$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AY$3,$H538/$G538,$H538-SUM($I538:AX538)))","v":0},{"$f":"IF(OR(AZ$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>AZ$3,$H538/$G538,$H538-SUM($I538:AY538)))","v":0},{"$f":"IF(OR(BA$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BA$3,$H538/$G538,$H538-SUM($I538:AZ538)))","v":0},{"$f":"IF(OR(BB$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BB$3,$H538/$G538,$H538-SUM($I538:BA538)))","v":0},{"$f":"IF(OR(BC$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BC$3,$H538/$G538,$H538-SUM($I538:BB538)))","v":0},{"$f":"IF(OR(BD$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BD$3,$H538/$G538,$H538-SUM($I538:BC538)))","v":0},{"$f":"IF(OR(BE$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BE$3,$H538/$G538,$H538-SUM($I538:BD538)))","v":0},{"$f":"IF(OR(BF$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BF$3,$H538/$G538,$H538-SUM($I538:BE538)))","v":0},{"$f":"IF(OR(BG$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BG$3,$H538/$G538,$H538-SUM($I538:BF538)))","v":0},{"$f":"IF(OR(BH$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BH$3,$H538/$G538,$H538-SUM($I538:BG538)))","v":0},{"$f":"IF(OR(BI$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BI$3,$H538/$G538,$H538-SUM($I538:BH538)))","v":0},{"$f":"IF(OR(BJ$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BJ$3,$H538/$G538,$H538-SUM($I538:BI538)))","v":0},{"$f":"IF(OR(BK$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BK$3,$H538/$G538,$H538-SUM($I538:BJ538)))","v":0},{"$f":"IF(OR(BL$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BL$3,$H538/$G538,$H538-SUM($I538:BK538)))","v":0},{"$f":"IF(OR(BM$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BM$3,$H538/$G538,$H538-SUM($I538:BL538)))","v":0},{"$f":"IF(OR(BN$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BN$3,$H538/$G538,$H538-SUM($I538:BM538)))","v":0},{"$f":"IF(OR(BO$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BO$3,$H538/$G538,$H538-SUM($I538:BN538)))","v":0},{"$f":"IF(OR(BP$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BP$3,$H538/$G538,$H538-SUM($I538:BO538)))","v":0},{"$f":"IF(OR(BQ$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BQ$3,$H538/$G538,$H538-SUM($I538:BP538)))","v":0},{"$f":"IF(OR(BR$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BR$3,$H538/$G538,$H538-SUM($I538:BQ538)))","v":0},{"$f":"IF(OR(BS$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BS$3,$H538/$G538,$H538-SUM($I538:BR538)))","v":0},{"$f":"IF(OR(BT$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BT$3,$H538/$G538,$H538-SUM($I538:BS538)))","v":0},{"$f":"IF(OR(BU$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BU$3,$H538/$G538,$H538-SUM($I538:BT538)))","v":0},{"$f":"IF(OR(BV$3<=$D538,$G538=\"n/a\"),0,IF(SUM($D538,$G538)>BV$3,$H538/$G538,$H538-SUM($I538:BU538)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G538","v":5},{"$f":"U526","v":0},null,{"$f":"IF(OR(J$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>J$3,$H539/$G539,$H539-SUM($I539:I539)))","v":0},{"$f":"IF(OR(K$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>K$3,$H539/$G539,$H539-SUM($I539:J539)))","v":0},{"$f":"IF(OR(L$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>L$3,$H539/$G539,$H539-SUM($I539:K539)))","v":0},{"$f":"IF(OR(M$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>M$3,$H539/$G539,$H539-SUM($I539:L539)))","v":0},{"$f":"IF(OR(N$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>N$3,$H539/$G539,$H539-SUM($I539:M539)))","v":0},{"$f":"IF(OR(O$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>O$3,$H539/$G539,$H539-SUM($I539:N539)))","v":0},{"$f":"IF(OR(P$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>P$3,$H539/$G539,$H539-SUM($I539:O539)))","v":0},{"$f":"IF(OR(Q$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>Q$3,$H539/$G539,$H539-SUM($I539:P539)))","v":0},{"$f":"IF(OR(R$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>R$3,$H539/$G539,$H539-SUM($I539:Q539)))","v":0},{"$f":"IF(OR(S$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>S$3,$H539/$G539,$H539-SUM($I539:R539)))","v":0},{"$f":"IF(OR(T$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>T$3,$H539/$G539,$H539-SUM($I539:S539)))","v":0},{"$f":"IF(OR(U$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>U$3,$H539/$G539,$H539-SUM($I539:T539)))","v":0},{"$f":"IF(OR(V$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>V$3,$H539/$G539,$H539-SUM($I539:U539)))","v":0},{"$f":"IF(OR(W$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>W$3,$H539/$G539,$H539-SUM($I539:V539)))","v":0},{"$f":"IF(OR(X$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>X$3,$H539/$G539,$H539-SUM($I539:W539)))","v":0},{"$f":"IF(OR(Y$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>Y$3,$H539/$G539,$H539-SUM($I539:X539)))","v":0},{"$f":"IF(OR(Z$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>Z$3,$H539/$G539,$H539-SUM($I539:Y539)))","v":0},{"$f":"IF(OR(AA$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AA$3,$H539/$G539,$H539-SUM($I539:Z539)))","v":0},{"$f":"IF(OR(AB$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AB$3,$H539/$G539,$H539-SUM($I539:AA539)))","v":0},{"$f":"IF(OR(AC$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AC$3,$H539/$G539,$H539-SUM($I539:AB539)))","v":0},{"$f":"IF(OR(AD$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AD$3,$H539/$G539,$H539-SUM($I539:AC539)))","v":0},{"$f":"IF(OR(AE$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AE$3,$H539/$G539,$H539-SUM($I539:AD539)))","v":0},{"$f":"IF(OR(AF$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AF$3,$H539/$G539,$H539-SUM($I539:AE539)))","v":0},{"$f":"IF(OR(AG$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AG$3,$H539/$G539,$H539-SUM($I539:AF539)))","v":0},{"$f":"IF(OR(AH$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AH$3,$H539/$G539,$H539-SUM($I539:AG539)))","v":0},{"$f":"IF(OR(AI$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AI$3,$H539/$G539,$H539-SUM($I539:AH539)))","v":0},{"$f":"IF(OR(AJ$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AJ$3,$H539/$G539,$H539-SUM($I539:AI539)))","v":0},{"$f":"IF(OR(AK$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AK$3,$H539/$G539,$H539-SUM($I539:AJ539)))","v":0},{"$f":"IF(OR(AL$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AL$3,$H539/$G539,$H539-SUM($I539:AK539)))","v":0},{"$f":"IF(OR(AM$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AM$3,$H539/$G539,$H539-SUM($I539:AL539)))","v":0},{"$f":"IF(OR(AN$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AN$3,$H539/$G539,$H539-SUM($I539:AM539)))","v":0},{"$f":"IF(OR(AO$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AO$3,$H539/$G539,$H539-SUM($I539:AN539)))","v":0},{"$f":"IF(OR(AP$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AP$3,$H539/$G539,$H539-SUM($I539:AO539)))","v":0},{"$f":"IF(OR(AQ$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AQ$3,$H539/$G539,$H539-SUM($I539:AP539)))","v":0},{"$f":"IF(OR(AR$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AR$3,$H539/$G539,$H539-SUM($I539:AQ539)))","v":0},{"$f":"IF(OR(AS$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AS$3,$H539/$G539,$H539-SUM($I539:AR539)))","v":0},{"$f":"IF(OR(AT$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AT$3,$H539/$G539,$H539-SUM($I539:AS539)))","v":0},{"$f":"IF(OR(AU$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AU$3,$H539/$G539,$H539-SUM($I539:AT539)))","v":0},{"$f":"IF(OR(AV$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AV$3,$H539/$G539,$H539-SUM($I539:AU539)))","v":0},{"$f":"IF(OR(AW$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AW$3,$H539/$G539,$H539-SUM($I539:AV539)))","v":0},{"$f":"IF(OR(AX$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AX$3,$H539/$G539,$H539-SUM($I539:AW539)))","v":0},{"$f":"IF(OR(AY$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AY$3,$H539/$G539,$H539-SUM($I539:AX539)))","v":0},{"$f":"IF(OR(AZ$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>AZ$3,$H539/$G539,$H539-SUM($I539:AY539)))","v":0},{"$f":"IF(OR(BA$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BA$3,$H539/$G539,$H539-SUM($I539:AZ539)))","v":0},{"$f":"IF(OR(BB$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BB$3,$H539/$G539,$H539-SUM($I539:BA539)))","v":0},{"$f":"IF(OR(BC$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BC$3,$H539/$G539,$H539-SUM($I539:BB539)))","v":0},{"$f":"IF(OR(BD$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BD$3,$H539/$G539,$H539-SUM($I539:BC539)))","v":0},{"$f":"IF(OR(BE$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BE$3,$H539/$G539,$H539-SUM($I539:BD539)))","v":0},{"$f":"IF(OR(BF$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BF$3,$H539/$G539,$H539-SUM($I539:BE539)))","v":0},{"$f":"IF(OR(BG$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BG$3,$H539/$G539,$H539-SUM($I539:BF539)))","v":0},{"$f":"IF(OR(BH$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BH$3,$H539/$G539,$H539-SUM($I539:BG539)))","v":0},{"$f":"IF(OR(BI$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BI$3,$H539/$G539,$H539-SUM($I539:BH539)))","v":0},{"$f":"IF(OR(BJ$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BJ$3,$H539/$G539,$H539-SUM($I539:BI539)))","v":0},{"$f":"IF(OR(BK$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BK$3,$H539/$G539,$H539-SUM($I539:BJ539)))","v":0},{"$f":"IF(OR(BL$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BL$3,$H539/$G539,$H539-SUM($I539:BK539)))","v":0},{"$f":"IF(OR(BM$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BM$3,$H539/$G539,$H539-SUM($I539:BL539)))","v":0},{"$f":"IF(OR(BN$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BN$3,$H539/$G539,$H539-SUM($I539:BM539)))","v":0},{"$f":"IF(OR(BO$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BO$3,$H539/$G539,$H539-SUM($I539:BN539)))","v":0},{"$f":"IF(OR(BP$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BP$3,$H539/$G539,$H539-SUM($I539:BO539)))","v":0},{"$f":"IF(OR(BQ$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BQ$3,$H539/$G539,$H539-SUM($I539:BP539)))","v":0},{"$f":"IF(OR(BR$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BR$3,$H539/$G539,$H539-SUM($I539:BQ539)))","v":0},{"$f":"IF(OR(BS$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BS$3,$H539/$G539,$H539-SUM($I539:BR539)))","v":0},{"$f":"IF(OR(BT$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BT$3,$H539/$G539,$H539-SUM($I539:BS539)))","v":0},{"$f":"IF(OR(BU$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BU$3,$H539/$G539,$H539-SUM($I539:BT539)))","v":0},{"$f":"IF(OR(BV$3<=$D539,$G539=\"n/a\"),0,IF(SUM($D539,$G539)>BV$3,$H539/$G539,$H539-SUM($I539:BU539)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G539","v":5},{"$f":"V526","v":0},null,{"$f":"IF(OR(J$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>J$3,$H540/$G540,$H540-SUM($I540:I540)))","v":0},{"$f":"IF(OR(K$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>K$3,$H540/$G540,$H540-SUM($I540:J540)))","v":0},{"$f":"IF(OR(L$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>L$3,$H540/$G540,$H540-SUM($I540:K540)))","v":0},{"$f":"IF(OR(M$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>M$3,$H540/$G540,$H540-SUM($I540:L540)))","v":0},{"$f":"IF(OR(N$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>N$3,$H540/$G540,$H540-SUM($I540:M540)))","v":0},{"$f":"IF(OR(O$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>O$3,$H540/$G540,$H540-SUM($I540:N540)))","v":0},{"$f":"IF(OR(P$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>P$3,$H540/$G540,$H540-SUM($I540:O540)))","v":0},{"$f":"IF(OR(Q$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>Q$3,$H540/$G540,$H540-SUM($I540:P540)))","v":0},{"$f":"IF(OR(R$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>R$3,$H540/$G540,$H540-SUM($I540:Q540)))","v":0},{"$f":"IF(OR(S$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>S$3,$H540/$G540,$H540-SUM($I540:R540)))","v":0},{"$f":"IF(OR(T$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>T$3,$H540/$G540,$H540-SUM($I540:S540)))","v":0},{"$f":"IF(OR(U$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>U$3,$H540/$G540,$H540-SUM($I540:T540)))","v":0},{"$f":"IF(OR(V$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>V$3,$H540/$G540,$H540-SUM($I540:U540)))","v":0},{"$f":"IF(OR(W$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>W$3,$H540/$G540,$H540-SUM($I540:V540)))","v":0},{"$f":"IF(OR(X$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>X$3,$H540/$G540,$H540-SUM($I540:W540)))","v":0},{"$f":"IF(OR(Y$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>Y$3,$H540/$G540,$H540-SUM($I540:X540)))","v":0},{"$f":"IF(OR(Z$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>Z$3,$H540/$G540,$H540-SUM($I540:Y540)))","v":0},{"$f":"IF(OR(AA$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AA$3,$H540/$G540,$H540-SUM($I540:Z540)))","v":0},{"$f":"IF(OR(AB$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AB$3,$H540/$G540,$H540-SUM($I540:AA540)))","v":0},{"$f":"IF(OR(AC$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AC$3,$H540/$G540,$H540-SUM($I540:AB540)))","v":0},{"$f":"IF(OR(AD$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AD$3,$H540/$G540,$H540-SUM($I540:AC540)))","v":0},{"$f":"IF(OR(AE$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AE$3,$H540/$G540,$H540-SUM($I540:AD540)))","v":0},{"$f":"IF(OR(AF$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AF$3,$H540/$G540,$H540-SUM($I540:AE540)))","v":0},{"$f":"IF(OR(AG$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AG$3,$H540/$G540,$H540-SUM($I540:AF540)))","v":0},{"$f":"IF(OR(AH$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AH$3,$H540/$G540,$H540-SUM($I540:AG540)))","v":0},{"$f":"IF(OR(AI$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AI$3,$H540/$G540,$H540-SUM($I540:AH540)))","v":0},{"$f":"IF(OR(AJ$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AJ$3,$H540/$G540,$H540-SUM($I540:AI540)))","v":0},{"$f":"IF(OR(AK$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AK$3,$H540/$G540,$H540-SUM($I540:AJ540)))","v":0},{"$f":"IF(OR(AL$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AL$3,$H540/$G540,$H540-SUM($I540:AK540)))","v":0},{"$f":"IF(OR(AM$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AM$3,$H540/$G540,$H540-SUM($I540:AL540)))","v":0},{"$f":"IF(OR(AN$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AN$3,$H540/$G540,$H540-SUM($I540:AM540)))","v":0},{"$f":"IF(OR(AO$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AO$3,$H540/$G540,$H540-SUM($I540:AN540)))","v":0},{"$f":"IF(OR(AP$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AP$3,$H540/$G540,$H540-SUM($I540:AO540)))","v":0},{"$f":"IF(OR(AQ$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AQ$3,$H540/$G540,$H540-SUM($I540:AP540)))","v":0},{"$f":"IF(OR(AR$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AR$3,$H540/$G540,$H540-SUM($I540:AQ540)))","v":0},{"$f":"IF(OR(AS$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AS$3,$H540/$G540,$H540-SUM($I540:AR540)))","v":0},{"$f":"IF(OR(AT$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AT$3,$H540/$G540,$H540-SUM($I540:AS540)))","v":0},{"$f":"IF(OR(AU$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AU$3,$H540/$G540,$H540-SUM($I540:AT540)))","v":0},{"$f":"IF(OR(AV$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AV$3,$H540/$G540,$H540-SUM($I540:AU540)))","v":0},{"$f":"IF(OR(AW$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AW$3,$H540/$G540,$H540-SUM($I540:AV540)))","v":0},{"$f":"IF(OR(AX$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AX$3,$H540/$G540,$H540-SUM($I540:AW540)))","v":0},{"$f":"IF(OR(AY$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AY$3,$H540/$G540,$H540-SUM($I540:AX540)))","v":0},{"$f":"IF(OR(AZ$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>AZ$3,$H540/$G540,$H540-SUM($I540:AY540)))","v":0},{"$f":"IF(OR(BA$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BA$3,$H540/$G540,$H540-SUM($I540:AZ540)))","v":0},{"$f":"IF(OR(BB$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BB$3,$H540/$G540,$H540-SUM($I540:BA540)))","v":0},{"$f":"IF(OR(BC$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BC$3,$H540/$G540,$H540-SUM($I540:BB540)))","v":0},{"$f":"IF(OR(BD$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BD$3,$H540/$G540,$H540-SUM($I540:BC540)))","v":0},{"$f":"IF(OR(BE$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BE$3,$H540/$G540,$H540-SUM($I540:BD540)))","v":0},{"$f":"IF(OR(BF$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BF$3,$H540/$G540,$H540-SUM($I540:BE540)))","v":0},{"$f":"IF(OR(BG$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BG$3,$H540/$G540,$H540-SUM($I540:BF540)))","v":0},{"$f":"IF(OR(BH$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BH$3,$H540/$G540,$H540-SUM($I540:BG540)))","v":0},{"$f":"IF(OR(BI$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BI$3,$H540/$G540,$H540-SUM($I540:BH540)))","v":0},{"$f":"IF(OR(BJ$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BJ$3,$H540/$G540,$H540-SUM($I540:BI540)))","v":0},{"$f":"IF(OR(BK$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BK$3,$H540/$G540,$H540-SUM($I540:BJ540)))","v":0},{"$f":"IF(OR(BL$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BL$3,$H540/$G540,$H540-SUM($I540:BK540)))","v":0},{"$f":"IF(OR(BM$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BM$3,$H540/$G540,$H540-SUM($I540:BL540)))","v":0},{"$f":"IF(OR(BN$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BN$3,$H540/$G540,$H540-SUM($I540:BM540)))","v":0},{"$f":"IF(OR(BO$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BO$3,$H540/$G540,$H540-SUM($I540:BN540)))","v":0},{"$f":"IF(OR(BP$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BP$3,$H540/$G540,$H540-SUM($I540:BO540)))","v":0},{"$f":"IF(OR(BQ$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BQ$3,$H540/$G540,$H540-SUM($I540:BP540)))","v":0},{"$f":"IF(OR(BR$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BR$3,$H540/$G540,$H540-SUM($I540:BQ540)))","v":0},{"$f":"IF(OR(BS$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BS$3,$H540/$G540,$H540-SUM($I540:BR540)))","v":0},{"$f":"IF(OR(BT$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BT$3,$H540/$G540,$H540-SUM($I540:BS540)))","v":0},{"$f":"IF(OR(BU$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BU$3,$H540/$G540,$H540-SUM($I540:BT540)))","v":0},{"$f":"IF(OR(BV$3<=$D540,$G540=\"n/a\"),0,IF(SUM($D540,$G540)>BV$3,$H540/$G540,$H540-SUM($I540:BU540)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G540","v":5},{"$f":"W526","v":0},null,{"$f":"IF(OR(J$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>J$3,$H541/$G541,$H541-SUM($I541:I541)))","v":0},{"$f":"IF(OR(K$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>K$3,$H541/$G541,$H541-SUM($I541:J541)))","v":0},{"$f":"IF(OR(L$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>L$3,$H541/$G541,$H541-SUM($I541:K541)))","v":0},{"$f":"IF(OR(M$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>M$3,$H541/$G541,$H541-SUM($I541:L541)))","v":0},{"$f":"IF(OR(N$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>N$3,$H541/$G541,$H541-SUM($I541:M541)))","v":0},{"$f":"IF(OR(O$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>O$3,$H541/$G541,$H541-SUM($I541:N541)))","v":0},{"$f":"IF(OR(P$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>P$3,$H541/$G541,$H541-SUM($I541:O541)))","v":0},{"$f":"IF(OR(Q$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>Q$3,$H541/$G541,$H541-SUM($I541:P541)))","v":0},{"$f":"IF(OR(R$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>R$3,$H541/$G541,$H541-SUM($I541:Q541)))","v":0},{"$f":"IF(OR(S$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>S$3,$H541/$G541,$H541-SUM($I541:R541)))","v":0},{"$f":"IF(OR(T$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>T$3,$H541/$G541,$H541-SUM($I541:S541)))","v":0},{"$f":"IF(OR(U$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>U$3,$H541/$G541,$H541-SUM($I541:T541)))","v":0},{"$f":"IF(OR(V$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>V$3,$H541/$G541,$H541-SUM($I541:U541)))","v":0},{"$f":"IF(OR(W$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>W$3,$H541/$G541,$H541-SUM($I541:V541)))","v":0},{"$f":"IF(OR(X$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>X$3,$H541/$G541,$H541-SUM($I541:W541)))","v":0},{"$f":"IF(OR(Y$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>Y$3,$H541/$G541,$H541-SUM($I541:X541)))","v":0},{"$f":"IF(OR(Z$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>Z$3,$H541/$G541,$H541-SUM($I541:Y541)))","v":0},{"$f":"IF(OR(AA$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AA$3,$H541/$G541,$H541-SUM($I541:Z541)))","v":0},{"$f":"IF(OR(AB$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AB$3,$H541/$G541,$H541-SUM($I541:AA541)))","v":0},{"$f":"IF(OR(AC$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AC$3,$H541/$G541,$H541-SUM($I541:AB541)))","v":0},{"$f":"IF(OR(AD$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AD$3,$H541/$G541,$H541-SUM($I541:AC541)))","v":0},{"$f":"IF(OR(AE$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AE$3,$H541/$G541,$H541-SUM($I541:AD541)))","v":0},{"$f":"IF(OR(AF$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AF$3,$H541/$G541,$H541-SUM($I541:AE541)))","v":0},{"$f":"IF(OR(AG$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AG$3,$H541/$G541,$H541-SUM($I541:AF541)))","v":0},{"$f":"IF(OR(AH$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AH$3,$H541/$G541,$H541-SUM($I541:AG541)))","v":0},{"$f":"IF(OR(AI$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AI$3,$H541/$G541,$H541-SUM($I541:AH541)))","v":0},{"$f":"IF(OR(AJ$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AJ$3,$H541/$G541,$H541-SUM($I541:AI541)))","v":0},{"$f":"IF(OR(AK$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AK$3,$H541/$G541,$H541-SUM($I541:AJ541)))","v":0},{"$f":"IF(OR(AL$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AL$3,$H541/$G541,$H541-SUM($I541:AK541)))","v":0},{"$f":"IF(OR(AM$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AM$3,$H541/$G541,$H541-SUM($I541:AL541)))","v":0},{"$f":"IF(OR(AN$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AN$3,$H541/$G541,$H541-SUM($I541:AM541)))","v":0},{"$f":"IF(OR(AO$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AO$3,$H541/$G541,$H541-SUM($I541:AN541)))","v":0},{"$f":"IF(OR(AP$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AP$3,$H541/$G541,$H541-SUM($I541:AO541)))","v":0},{"$f":"IF(OR(AQ$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AQ$3,$H541/$G541,$H541-SUM($I541:AP541)))","v":0},{"$f":"IF(OR(AR$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AR$3,$H541/$G541,$H541-SUM($I541:AQ541)))","v":0},{"$f":"IF(OR(AS$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AS$3,$H541/$G541,$H541-SUM($I541:AR541)))","v":0},{"$f":"IF(OR(AT$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AT$3,$H541/$G541,$H541-SUM($I541:AS541)))","v":0},{"$f":"IF(OR(AU$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AU$3,$H541/$G541,$H541-SUM($I541:AT541)))","v":0},{"$f":"IF(OR(AV$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AV$3,$H541/$G541,$H541-SUM($I541:AU541)))","v":0},{"$f":"IF(OR(AW$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AW$3,$H541/$G541,$H541-SUM($I541:AV541)))","v":0},{"$f":"IF(OR(AX$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AX$3,$H541/$G541,$H541-SUM($I541:AW541)))","v":0},{"$f":"IF(OR(AY$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AY$3,$H541/$G541,$H541-SUM($I541:AX541)))","v":0},{"$f":"IF(OR(AZ$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>AZ$3,$H541/$G541,$H541-SUM($I541:AY541)))","v":0},{"$f":"IF(OR(BA$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BA$3,$H541/$G541,$H541-SUM($I541:AZ541)))","v":0},{"$f":"IF(OR(BB$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BB$3,$H541/$G541,$H541-SUM($I541:BA541)))","v":0},{"$f":"IF(OR(BC$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BC$3,$H541/$G541,$H541-SUM($I541:BB541)))","v":0},{"$f":"IF(OR(BD$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BD$3,$H541/$G541,$H541-SUM($I541:BC541)))","v":0},{"$f":"IF(OR(BE$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BE$3,$H541/$G541,$H541-SUM($I541:BD541)))","v":0},{"$f":"IF(OR(BF$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BF$3,$H541/$G541,$H541-SUM($I541:BE541)))","v":0},{"$f":"IF(OR(BG$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BG$3,$H541/$G541,$H541-SUM($I541:BF541)))","v":0},{"$f":"IF(OR(BH$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BH$3,$H541/$G541,$H541-SUM($I541:BG541)))","v":0},{"$f":"IF(OR(BI$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BI$3,$H541/$G541,$H541-SUM($I541:BH541)))","v":0},{"$f":"IF(OR(BJ$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BJ$3,$H541/$G541,$H541-SUM($I541:BI541)))","v":0},{"$f":"IF(OR(BK$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BK$3,$H541/$G541,$H541-SUM($I541:BJ541)))","v":0},{"$f":"IF(OR(BL$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BL$3,$H541/$G541,$H541-SUM($I541:BK541)))","v":0},{"$f":"IF(OR(BM$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BM$3,$H541/$G541,$H541-SUM($I541:BL541)))","v":0},{"$f":"IF(OR(BN$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BN$3,$H541/$G541,$H541-SUM($I541:BM541)))","v":0},{"$f":"IF(OR(BO$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BO$3,$H541/$G541,$H541-SUM($I541:BN541)))","v":0},{"$f":"IF(OR(BP$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BP$3,$H541/$G541,$H541-SUM($I541:BO541)))","v":0},{"$f":"IF(OR(BQ$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BQ$3,$H541/$G541,$H541-SUM($I541:BP541)))","v":0},{"$f":"IF(OR(BR$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BR$3,$H541/$G541,$H541-SUM($I541:BQ541)))","v":0},{"$f":"IF(OR(BS$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BS$3,$H541/$G541,$H541-SUM($I541:BR541)))","v":0},{"$f":"IF(OR(BT$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BT$3,$H541/$G541,$H541-SUM($I541:BS541)))","v":0},{"$f":"IF(OR(BU$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BU$3,$H541/$G541,$H541-SUM($I541:BT541)))","v":0},{"$f":"IF(OR(BV$3<=$D541,$G541=\"n/a\"),0,IF(SUM($D541,$G541)>BV$3,$H541/$G541,$H541-SUM($I541:BU541)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G541","v":5},{"$f":"X526","v":0},null,{"$f":"IF(OR(J$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>J$3,$H542/$G542,$H542-SUM($I542:I542)))","v":0},{"$f":"IF(OR(K$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>K$3,$H542/$G542,$H542-SUM($I542:J542)))","v":0},{"$f":"IF(OR(L$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>L$3,$H542/$G542,$H542-SUM($I542:K542)))","v":0},{"$f":"IF(OR(M$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>M$3,$H542/$G542,$H542-SUM($I542:L542)))","v":0},{"$f":"IF(OR(N$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>N$3,$H542/$G542,$H542-SUM($I542:M542)))","v":0},{"$f":"IF(OR(O$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>O$3,$H542/$G542,$H542-SUM($I542:N542)))","v":0},{"$f":"IF(OR(P$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>P$3,$H542/$G542,$H542-SUM($I542:O542)))","v":0},{"$f":"IF(OR(Q$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>Q$3,$H542/$G542,$H542-SUM($I542:P542)))","v":0},{"$f":"IF(OR(R$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>R$3,$H542/$G542,$H542-SUM($I542:Q542)))","v":0},{"$f":"IF(OR(S$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>S$3,$H542/$G542,$H542-SUM($I542:R542)))","v":0},{"$f":"IF(OR(T$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>T$3,$H542/$G542,$H542-SUM($I542:S542)))","v":0},{"$f":"IF(OR(U$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>U$3,$H542/$G542,$H542-SUM($I542:T542)))","v":0},{"$f":"IF(OR(V$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>V$3,$H542/$G542,$H542-SUM($I542:U542)))","v":0},{"$f":"IF(OR(W$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>W$3,$H542/$G542,$H542-SUM($I542:V542)))","v":0},{"$f":"IF(OR(X$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>X$3,$H542/$G542,$H542-SUM($I542:W542)))","v":0},{"$f":"IF(OR(Y$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>Y$3,$H542/$G542,$H542-SUM($I542:X542)))","v":0},{"$f":"IF(OR(Z$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>Z$3,$H542/$G542,$H542-SUM($I542:Y542)))","v":0},{"$f":"IF(OR(AA$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AA$3,$H542/$G542,$H542-SUM($I542:Z542)))","v":0},{"$f":"IF(OR(AB$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AB$3,$H542/$G542,$H542-SUM($I542:AA542)))","v":0},{"$f":"IF(OR(AC$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AC$3,$H542/$G542,$H542-SUM($I542:AB542)))","v":0},{"$f":"IF(OR(AD$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AD$3,$H542/$G542,$H542-SUM($I542:AC542)))","v":0},{"$f":"IF(OR(AE$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AE$3,$H542/$G542,$H542-SUM($I542:AD542)))","v":0},{"$f":"IF(OR(AF$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AF$3,$H542/$G542,$H542-SUM($I542:AE542)))","v":0},{"$f":"IF(OR(AG$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AG$3,$H542/$G542,$H542-SUM($I542:AF542)))","v":0},{"$f":"IF(OR(AH$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AH$3,$H542/$G542,$H542-SUM($I542:AG542)))","v":0},{"$f":"IF(OR(AI$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AI$3,$H542/$G542,$H542-SUM($I542:AH542)))","v":0},{"$f":"IF(OR(AJ$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AJ$3,$H542/$G542,$H542-SUM($I542:AI542)))","v":0},{"$f":"IF(OR(AK$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AK$3,$H542/$G542,$H542-SUM($I542:AJ542)))","v":0},{"$f":"IF(OR(AL$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AL$3,$H542/$G542,$H542-SUM($I542:AK542)))","v":0},{"$f":"IF(OR(AM$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AM$3,$H542/$G542,$H542-SUM($I542:AL542)))","v":0},{"$f":"IF(OR(AN$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AN$3,$H542/$G542,$H542-SUM($I542:AM542)))","v":0},{"$f":"IF(OR(AO$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AO$3,$H542/$G542,$H542-SUM($I542:AN542)))","v":0},{"$f":"IF(OR(AP$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AP$3,$H542/$G542,$H542-SUM($I542:AO542)))","v":0},{"$f":"IF(OR(AQ$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AQ$3,$H542/$G542,$H542-SUM($I542:AP542)))","v":0},{"$f":"IF(OR(AR$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AR$3,$H542/$G542,$H542-SUM($I542:AQ542)))","v":0},{"$f":"IF(OR(AS$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AS$3,$H542/$G542,$H542-SUM($I542:AR542)))","v":0},{"$f":"IF(OR(AT$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AT$3,$H542/$G542,$H542-SUM($I542:AS542)))","v":0},{"$f":"IF(OR(AU$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AU$3,$H542/$G542,$H542-SUM($I542:AT542)))","v":0},{"$f":"IF(OR(AV$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AV$3,$H542/$G542,$H542-SUM($I542:AU542)))","v":0},{"$f":"IF(OR(AW$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AW$3,$H542/$G542,$H542-SUM($I542:AV542)))","v":0},{"$f":"IF(OR(AX$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AX$3,$H542/$G542,$H542-SUM($I542:AW542)))","v":0},{"$f":"IF(OR(AY$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AY$3,$H542/$G542,$H542-SUM($I542:AX542)))","v":0},{"$f":"IF(OR(AZ$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>AZ$3,$H542/$G542,$H542-SUM($I542:AY542)))","v":0},{"$f":"IF(OR(BA$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BA$3,$H542/$G542,$H542-SUM($I542:AZ542)))","v":0},{"$f":"IF(OR(BB$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BB$3,$H542/$G542,$H542-SUM($I542:BA542)))","v":0},{"$f":"IF(OR(BC$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BC$3,$H542/$G542,$H542-SUM($I542:BB542)))","v":0},{"$f":"IF(OR(BD$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BD$3,$H542/$G542,$H542-SUM($I542:BC542)))","v":0},{"$f":"IF(OR(BE$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BE$3,$H542/$G542,$H542-SUM($I542:BD542)))","v":0},{"$f":"IF(OR(BF$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BF$3,$H542/$G542,$H542-SUM($I542:BE542)))","v":0},{"$f":"IF(OR(BG$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BG$3,$H542/$G542,$H542-SUM($I542:BF542)))","v":0},{"$f":"IF(OR(BH$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BH$3,$H542/$G542,$H542-SUM($I542:BG542)))","v":0},{"$f":"IF(OR(BI$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BI$3,$H542/$G542,$H542-SUM($I542:BH542)))","v":0},{"$f":"IF(OR(BJ$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BJ$3,$H542/$G542,$H542-SUM($I542:BI542)))","v":0},{"$f":"IF(OR(BK$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BK$3,$H542/$G542,$H542-SUM($I542:BJ542)))","v":0},{"$f":"IF(OR(BL$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BL$3,$H542/$G542,$H542-SUM($I542:BK542)))","v":0},{"$f":"IF(OR(BM$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BM$3,$H542/$G542,$H542-SUM($I542:BL542)))","v":0},{"$f":"IF(OR(BN$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BN$3,$H542/$G542,$H542-SUM($I542:BM542)))","v":0},{"$f":"IF(OR(BO$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BO$3,$H542/$G542,$H542-SUM($I542:BN542)))","v":0},{"$f":"IF(OR(BP$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BP$3,$H542/$G542,$H542-SUM($I542:BO542)))","v":0},{"$f":"IF(OR(BQ$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BQ$3,$H542/$G542,$H542-SUM($I542:BP542)))","v":0},{"$f":"IF(OR(BR$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BR$3,$H542/$G542,$H542-SUM($I542:BQ542)))","v":0},{"$f":"IF(OR(BS$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BS$3,$H542/$G542,$H542-SUM($I542:BR542)))","v":0},{"$f":"IF(OR(BT$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BT$3,$H542/$G542,$H542-SUM($I542:BS542)))","v":0},{"$f":"IF(OR(BU$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BU$3,$H542/$G542,$H542-SUM($I542:BT542)))","v":0},{"$f":"IF(OR(BV$3<=$D542,$G542=\"n/a\"),0,IF(SUM($D542,$G542)>BV$3,$H542/$G542,$H542-SUM($I542:BU542)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A520)","v":5},{"$f":"Y526","v":0},null,{"$f":"IF(OR(J$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>J$3,$H543/$G543,$H543-SUM($I543:I543)))","v":0},{"$f":"IF(OR(K$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>K$3,$H543/$G543,$H543-SUM($I543:J543)))","v":0},{"$f":"IF(OR(L$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>L$3,$H543/$G543,$H543-SUM($I543:K543)))","v":0},{"$f":"IF(OR(M$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>M$3,$H543/$G543,$H543-SUM($I543:L543)))","v":0},{"$f":"IF(OR(N$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>N$3,$H543/$G543,$H543-SUM($I543:M543)))","v":0},{"$f":"IF(OR(O$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>O$3,$H543/$G543,$H543-SUM($I543:N543)))","v":0},{"$f":"IF(OR(P$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>P$3,$H543/$G543,$H543-SUM($I543:O543)))","v":0},{"$f":"IF(OR(Q$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>Q$3,$H543/$G543,$H543-SUM($I543:P543)))","v":0},{"$f":"IF(OR(R$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>R$3,$H543/$G543,$H543-SUM($I543:Q543)))","v":0},{"$f":"IF(OR(S$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>S$3,$H543/$G543,$H543-SUM($I543:R543)))","v":0},{"$f":"IF(OR(T$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>T$3,$H543/$G543,$H543-SUM($I543:S543)))","v":0},{"$f":"IF(OR(U$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>U$3,$H543/$G543,$H543-SUM($I543:T543)))","v":0},{"$f":"IF(OR(V$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>V$3,$H543/$G543,$H543-SUM($I543:U543)))","v":0},{"$f":"IF(OR(W$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>W$3,$H543/$G543,$H543-SUM($I543:V543)))","v":0},{"$f":"IF(OR(X$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>X$3,$H543/$G543,$H543-SUM($I543:W543)))","v":0},{"$f":"IF(OR(Y$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>Y$3,$H543/$G543,$H543-SUM($I543:X543)))","v":0},{"$f":"IF(OR(Z$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>Z$3,$H543/$G543,$H543-SUM($I543:Y543)))","v":0},{"$f":"IF(OR(AA$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AA$3,$H543/$G543,$H543-SUM($I543:Z543)))","v":0},{"$f":"IF(OR(AB$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AB$3,$H543/$G543,$H543-SUM($I543:AA543)))","v":0},{"$f":"IF(OR(AC$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AC$3,$H543/$G543,$H543-SUM($I543:AB543)))","v":0},{"$f":"IF(OR(AD$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AD$3,$H543/$G543,$H543-SUM($I543:AC543)))","v":0},{"$f":"IF(OR(AE$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AE$3,$H543/$G543,$H543-SUM($I543:AD543)))","v":0},{"$f":"IF(OR(AF$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AF$3,$H543/$G543,$H543-SUM($I543:AE543)))","v":0},{"$f":"IF(OR(AG$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AG$3,$H543/$G543,$H543-SUM($I543:AF543)))","v":0},{"$f":"IF(OR(AH$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AH$3,$H543/$G543,$H543-SUM($I543:AG543)))","v":0},{"$f":"IF(OR(AI$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AI$3,$H543/$G543,$H543-SUM($I543:AH543)))","v":0},{"$f":"IF(OR(AJ$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AJ$3,$H543/$G543,$H543-SUM($I543:AI543)))","v":0},{"$f":"IF(OR(AK$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AK$3,$H543/$G543,$H543-SUM($I543:AJ543)))","v":0},{"$f":"IF(OR(AL$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AL$3,$H543/$G543,$H543-SUM($I543:AK543)))","v":0},{"$f":"IF(OR(AM$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AM$3,$H543/$G543,$H543-SUM($I543:AL543)))","v":0},{"$f":"IF(OR(AN$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AN$3,$H543/$G543,$H543-SUM($I543:AM543)))","v":0},{"$f":"IF(OR(AO$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AO$3,$H543/$G543,$H543-SUM($I543:AN543)))","v":0},{"$f":"IF(OR(AP$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AP$3,$H543/$G543,$H543-SUM($I543:AO543)))","v":0},{"$f":"IF(OR(AQ$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AQ$3,$H543/$G543,$H543-SUM($I543:AP543)))","v":0},{"$f":"IF(OR(AR$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AR$3,$H543/$G543,$H543-SUM($I543:AQ543)))","v":0},{"$f":"IF(OR(AS$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AS$3,$H543/$G543,$H543-SUM($I543:AR543)))","v":0},{"$f":"IF(OR(AT$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AT$3,$H543/$G543,$H543-SUM($I543:AS543)))","v":0},{"$f":"IF(OR(AU$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AU$3,$H543/$G543,$H543-SUM($I543:AT543)))","v":0},{"$f":"IF(OR(AV$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AV$3,$H543/$G543,$H543-SUM($I543:AU543)))","v":0},{"$f":"IF(OR(AW$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AW$3,$H543/$G543,$H543-SUM($I543:AV543)))","v":0},{"$f":"IF(OR(AX$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AX$3,$H543/$G543,$H543-SUM($I543:AW543)))","v":0},{"$f":"IF(OR(AY$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AY$3,$H543/$G543,$H543-SUM($I543:AX543)))","v":0},{"$f":"IF(OR(AZ$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>AZ$3,$H543/$G543,$H543-SUM($I543:AY543)))","v":0},{"$f":"IF(OR(BA$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BA$3,$H543/$G543,$H543-SUM($I543:AZ543)))","v":0},{"$f":"IF(OR(BB$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BB$3,$H543/$G543,$H543-SUM($I543:BA543)))","v":0},{"$f":"IF(OR(BC$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BC$3,$H543/$G543,$H543-SUM($I543:BB543)))","v":0},{"$f":"IF(OR(BD$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BD$3,$H543/$G543,$H543-SUM($I543:BC543)))","v":0},{"$f":"IF(OR(BE$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BE$3,$H543/$G543,$H543-SUM($I543:BD543)))","v":0},{"$f":"IF(OR(BF$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BF$3,$H543/$G543,$H543-SUM($I543:BE543)))","v":0},{"$f":"IF(OR(BG$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BG$3,$H543/$G543,$H543-SUM($I543:BF543)))","v":0},{"$f":"IF(OR(BH$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BH$3,$H543/$G543,$H543-SUM($I543:BG543)))","v":0},{"$f":"IF(OR(BI$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BI$3,$H543/$G543,$H543-SUM($I543:BH543)))","v":0},{"$f":"IF(OR(BJ$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BJ$3,$H543/$G543,$H543-SUM($I543:BI543)))","v":0},{"$f":"IF(OR(BK$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BK$3,$H543/$G543,$H543-SUM($I543:BJ543)))","v":0},{"$f":"IF(OR(BL$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BL$3,$H543/$G543,$H543-SUM($I543:BK543)))","v":0},{"$f":"IF(OR(BM$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BM$3,$H543/$G543,$H543-SUM($I543:BL543)))","v":0},{"$f":"IF(OR(BN$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BN$3,$H543/$G543,$H543-SUM($I543:BM543)))","v":0},{"$f":"IF(OR(BO$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BO$3,$H543/$G543,$H543-SUM($I543:BN543)))","v":0},{"$f":"IF(OR(BP$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BP$3,$H543/$G543,$H543-SUM($I543:BO543)))","v":0},{"$f":"IF(OR(BQ$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BQ$3,$H543/$G543,$H543-SUM($I543:BP543)))","v":0},{"$f":"IF(OR(BR$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BR$3,$H543/$G543,$H543-SUM($I543:BQ543)))","v":0},{"$f":"IF(OR(BS$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BS$3,$H543/$G543,$H543-SUM($I543:BR543)))","v":0},{"$f":"IF(OR(BT$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BT$3,$H543/$G543,$H543-SUM($I543:BS543)))","v":0},{"$f":"IF(OR(BU$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BU$3,$H543/$G543,$H543-SUM($I543:BT543)))","v":0},{"$f":"IF(OR(BV$3<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543)>BV$3,$H543/$G543,$H543-SUM($I543:BU543)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G543","v":5},{"$f":"Z526","v":0},null,{"$f":"IF(OR(J$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>J$3,$H544/$G544,$H544-SUM($I544:I544)))","v":0},{"$f":"IF(OR(K$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>K$3,$H544/$G544,$H544-SUM($I544:J544)))","v":0},{"$f":"IF(OR(L$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>L$3,$H544/$G544,$H544-SUM($I544:K544)))","v":0},{"$f":"IF(OR(M$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>M$3,$H544/$G544,$H544-SUM($I544:L544)))","v":0},{"$f":"IF(OR(N$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>N$3,$H544/$G544,$H544-SUM($I544:M544)))","v":0},{"$f":"IF(OR(O$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>O$3,$H544/$G544,$H544-SUM($I544:N544)))","v":0},{"$f":"IF(OR(P$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>P$3,$H544/$G544,$H544-SUM($I544:O544)))","v":0},{"$f":"IF(OR(Q$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>Q$3,$H544/$G544,$H544-SUM($I544:P544)))","v":0},{"$f":"IF(OR(R$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>R$3,$H544/$G544,$H544-SUM($I544:Q544)))","v":0},{"$f":"IF(OR(S$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>S$3,$H544/$G544,$H544-SUM($I544:R544)))","v":0},{"$f":"IF(OR(T$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>T$3,$H544/$G544,$H544-SUM($I544:S544)))","v":0},{"$f":"IF(OR(U$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>U$3,$H544/$G544,$H544-SUM($I544:T544)))","v":0},{"$f":"IF(OR(V$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>V$3,$H544/$G544,$H544-SUM($I544:U544)))","v":0},{"$f":"IF(OR(W$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>W$3,$H544/$G544,$H544-SUM($I544:V544)))","v":0},{"$f":"IF(OR(X$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>X$3,$H544/$G544,$H544-SUM($I544:W544)))","v":0},{"$f":"IF(OR(Y$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>Y$3,$H544/$G544,$H544-SUM($I544:X544)))","v":0},{"$f":"IF(OR(Z$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>Z$3,$H544/$G544,$H544-SUM($I544:Y544)))","v":0},{"$f":"IF(OR(AA$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AA$3,$H544/$G544,$H544-SUM($I544:Z544)))","v":0},{"$f":"IF(OR(AB$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AB$3,$H544/$G544,$H544-SUM($I544:AA544)))","v":0},{"$f":"IF(OR(AC$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AC$3,$H544/$G544,$H544-SUM($I544:AB544)))","v":0},{"$f":"IF(OR(AD$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AD$3,$H544/$G544,$H544-SUM($I544:AC544)))","v":0},{"$f":"IF(OR(AE$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AE$3,$H544/$G544,$H544-SUM($I544:AD544)))","v":0},{"$f":"IF(OR(AF$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AF$3,$H544/$G544,$H544-SUM($I544:AE544)))","v":0},{"$f":"IF(OR(AG$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AG$3,$H544/$G544,$H544-SUM($I544:AF544)))","v":0},{"$f":"IF(OR(AH$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AH$3,$H544/$G544,$H544-SUM($I544:AG544)))","v":0},{"$f":"IF(OR(AI$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AI$3,$H544/$G544,$H544-SUM($I544:AH544)))","v":0},{"$f":"IF(OR(AJ$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AJ$3,$H544/$G544,$H544-SUM($I544:AI544)))","v":0},{"$f":"IF(OR(AK$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AK$3,$H544/$G544,$H544-SUM($I544:AJ544)))","v":0},{"$f":"IF(OR(AL$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AL$3,$H544/$G544,$H544-SUM($I544:AK544)))","v":0},{"$f":"IF(OR(AM$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AM$3,$H544/$G544,$H544-SUM($I544:AL544)))","v":0},{"$f":"IF(OR(AN$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AN$3,$H544/$G544,$H544-SUM($I544:AM544)))","v":0},{"$f":"IF(OR(AO$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AO$3,$H544/$G544,$H544-SUM($I544:AN544)))","v":0},{"$f":"IF(OR(AP$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AP$3,$H544/$G544,$H544-SUM($I544:AO544)))","v":0},{"$f":"IF(OR(AQ$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AQ$3,$H544/$G544,$H544-SUM($I544:AP544)))","v":0},{"$f":"IF(OR(AR$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AR$3,$H544/$G544,$H544-SUM($I544:AQ544)))","v":0},{"$f":"IF(OR(AS$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AS$3,$H544/$G544,$H544-SUM($I544:AR544)))","v":0},{"$f":"IF(OR(AT$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AT$3,$H544/$G544,$H544-SUM($I544:AS544)))","v":0},{"$f":"IF(OR(AU$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AU$3,$H544/$G544,$H544-SUM($I544:AT544)))","v":0},{"$f":"IF(OR(AV$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AV$3,$H544/$G544,$H544-SUM($I544:AU544)))","v":0},{"$f":"IF(OR(AW$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AW$3,$H544/$G544,$H544-SUM($I544:AV544)))","v":0},{"$f":"IF(OR(AX$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AX$3,$H544/$G544,$H544-SUM($I544:AW544)))","v":0},{"$f":"IF(OR(AY$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AY$3,$H544/$G544,$H544-SUM($I544:AX544)))","v":0},{"$f":"IF(OR(AZ$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>AZ$3,$H544/$G544,$H544-SUM($I544:AY544)))","v":0},{"$f":"IF(OR(BA$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BA$3,$H544/$G544,$H544-SUM($I544:AZ544)))","v":0},{"$f":"IF(OR(BB$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BB$3,$H544/$G544,$H544-SUM($I544:BA544)))","v":0},{"$f":"IF(OR(BC$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BC$3,$H544/$G544,$H544-SUM($I544:BB544)))","v":0},{"$f":"IF(OR(BD$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BD$3,$H544/$G544,$H544-SUM($I544:BC544)))","v":0},{"$f":"IF(OR(BE$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BE$3,$H544/$G544,$H544-SUM($I544:BD544)))","v":0},{"$f":"IF(OR(BF$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BF$3,$H544/$G544,$H544-SUM($I544:BE544)))","v":0},{"$f":"IF(OR(BG$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BG$3,$H544/$G544,$H544-SUM($I544:BF544)))","v":0},{"$f":"IF(OR(BH$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BH$3,$H544/$G544,$H544-SUM($I544:BG544)))","v":0},{"$f":"IF(OR(BI$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BI$3,$H544/$G544,$H544-SUM($I544:BH544)))","v":0},{"$f":"IF(OR(BJ$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BJ$3,$H544/$G544,$H544-SUM($I544:BI544)))","v":0},{"$f":"IF(OR(BK$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BK$3,$H544/$G544,$H544-SUM($I544:BJ544)))","v":0},{"$f":"IF(OR(BL$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BL$3,$H544/$G544,$H544-SUM($I544:BK544)))","v":0},{"$f":"IF(OR(BM$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BM$3,$H544/$G544,$H544-SUM($I544:BL544)))","v":0},{"$f":"IF(OR(BN$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BN$3,$H544/$G544,$H544-SUM($I544:BM544)))","v":0},{"$f":"IF(OR(BO$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BO$3,$H544/$G544,$H544-SUM($I544:BN544)))","v":0},{"$f":"IF(OR(BP$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BP$3,$H544/$G544,$H544-SUM($I544:BO544)))","v":0},{"$f":"IF(OR(BQ$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BQ$3,$H544/$G544,$H544-SUM($I544:BP544)))","v":0},{"$f":"IF(OR(BR$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BR$3,$H544/$G544,$H544-SUM($I544:BQ544)))","v":0},{"$f":"IF(OR(BS$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BS$3,$H544/$G544,$H544-SUM($I544:BR544)))","v":0},{"$f":"IF(OR(BT$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BT$3,$H544/$G544,$H544-SUM($I544:BS544)))","v":0},{"$f":"IF(OR(BU$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BU$3,$H544/$G544,$H544-SUM($I544:BT544)))","v":0},{"$f":"IF(OR(BV$3<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544)>BV$3,$H544/$G544,$H544-SUM($I544:BU544)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,5,{"$f":"AA526","v":0},null,{"$f":"IF(OR(J$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>J$3,$H545/$G545,$H545-SUM($I545:I545)))","v":0},{"$f":"IF(OR(K$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>K$3,$H545/$G545,$H545-SUM($I545:J545)))","v":0},{"$f":"IF(OR(L$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>L$3,$H545/$G545,$H545-SUM($I545:K545)))","v":0},{"$f":"IF(OR(M$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>M$3,$H545/$G545,$H545-SUM($I545:L545)))","v":0},{"$f":"IF(OR(N$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>N$3,$H545/$G545,$H545-SUM($I545:M545)))","v":0},{"$f":"IF(OR(O$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>O$3,$H545/$G545,$H545-SUM($I545:N545)))","v":0},{"$f":"IF(OR(P$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>P$3,$H545/$G545,$H545-SUM($I545:O545)))","v":0},{"$f":"IF(OR(Q$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>Q$3,$H545/$G545,$H545-SUM($I545:P545)))","v":0},{"$f":"IF(OR(R$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>R$3,$H545/$G545,$H545-SUM($I545:Q545)))","v":0},{"$f":"IF(OR(S$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>S$3,$H545/$G545,$H545-SUM($I545:R545)))","v":0},{"$f":"IF(OR(T$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>T$3,$H545/$G545,$H545-SUM($I545:S545)))","v":0},{"$f":"IF(OR(U$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>U$3,$H545/$G545,$H545-SUM($I545:T545)))","v":0},{"$f":"IF(OR(V$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>V$3,$H545/$G545,$H545-SUM($I545:U545)))","v":0},{"$f":"IF(OR(W$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>W$3,$H545/$G545,$H545-SUM($I545:V545)))","v":0},{"$f":"IF(OR(X$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>X$3,$H545/$G545,$H545-SUM($I545:W545)))","v":0},{"$f":"IF(OR(Y$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>Y$3,$H545/$G545,$H545-SUM($I545:X545)))","v":0},{"$f":"IF(OR(Z$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>Z$3,$H545/$G545,$H545-SUM($I545:Y545)))","v":0},{"$f":"IF(OR(AA$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AA$3,$H545/$G545,$H545-SUM($I545:Z545)))","v":0},{"$f":"IF(OR(AB$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AB$3,$H545/$G545,$H545-SUM($I545:AA545)))","v":0},{"$f":"IF(OR(AC$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AC$3,$H545/$G545,$H545-SUM($I545:AB545)))","v":0},{"$f":"IF(OR(AD$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AD$3,$H545/$G545,$H545-SUM($I545:AC545)))","v":0},{"$f":"IF(OR(AE$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AE$3,$H545/$G545,$H545-SUM($I545:AD545)))","v":0},{"$f":"IF(OR(AF$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AF$3,$H545/$G545,$H545-SUM($I545:AE545)))","v":0},{"$f":"IF(OR(AG$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AG$3,$H545/$G545,$H545-SUM($I545:AF545)))","v":0},{"$f":"IF(OR(AH$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AH$3,$H545/$G545,$H545-SUM($I545:AG545)))","v":0},{"$f":"IF(OR(AI$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AI$3,$H545/$G545,$H545-SUM($I545:AH545)))","v":0},{"$f":"IF(OR(AJ$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AJ$3,$H545/$G545,$H545-SUM($I545:AI545)))","v":0},{"$f":"IF(OR(AK$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AK$3,$H545/$G545,$H545-SUM($I545:AJ545)))","v":0},{"$f":"IF(OR(AL$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AL$3,$H545/$G545,$H545-SUM($I545:AK545)))","v":0},{"$f":"IF(OR(AM$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AM$3,$H545/$G545,$H545-SUM($I545:AL545)))","v":0},{"$f":"IF(OR(AN$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AN$3,$H545/$G545,$H545-SUM($I545:AM545)))","v":0},{"$f":"IF(OR(AO$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AO$3,$H545/$G545,$H545-SUM($I545:AN545)))","v":0},{"$f":"IF(OR(AP$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AP$3,$H545/$G545,$H545-SUM($I545:AO545)))","v":0},{"$f":"IF(OR(AQ$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AQ$3,$H545/$G545,$H545-SUM($I545:AP545)))","v":0},{"$f":"IF(OR(AR$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AR$3,$H545/$G545,$H545-SUM($I545:AQ545)))","v":0},{"$f":"IF(OR(AS$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AS$3,$H545/$G545,$H545-SUM($I545:AR545)))","v":0},{"$f":"IF(OR(AT$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AT$3,$H545/$G545,$H545-SUM($I545:AS545)))","v":0},{"$f":"IF(OR(AU$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AU$3,$H545/$G545,$H545-SUM($I545:AT545)))","v":0},{"$f":"IF(OR(AV$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AV$3,$H545/$G545,$H545-SUM($I545:AU545)))","v":0},{"$f":"IF(OR(AW$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AW$3,$H545/$G545,$H545-SUM($I545:AV545)))","v":0},{"$f":"IF(OR(AX$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AX$3,$H545/$G545,$H545-SUM($I545:AW545)))","v":0},{"$f":"IF(OR(AY$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AY$3,$H545/$G545,$H545-SUM($I545:AX545)))","v":0},{"$f":"IF(OR(AZ$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>AZ$3,$H545/$G545,$H545-SUM($I545:AY545)))","v":0},{"$f":"IF(OR(BA$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BA$3,$H545/$G545,$H545-SUM($I545:AZ545)))","v":0},{"$f":"IF(OR(BB$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BB$3,$H545/$G545,$H545-SUM($I545:BA545)))","v":0},{"$f":"IF(OR(BC$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BC$3,$H545/$G545,$H545-SUM($I545:BB545)))","v":0},{"$f":"IF(OR(BD$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BD$3,$H545/$G545,$H545-SUM($I545:BC545)))","v":0},{"$f":"IF(OR(BE$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BE$3,$H545/$G545,$H545-SUM($I545:BD545)))","v":0},{"$f":"IF(OR(BF$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BF$3,$H545/$G545,$H545-SUM($I545:BE545)))","v":0},{"$f":"IF(OR(BG$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BG$3,$H545/$G545,$H545-SUM($I545:BF545)))","v":0},{"$f":"IF(OR(BH$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BH$3,$H545/$G545,$H545-SUM($I545:BG545)))","v":0},{"$f":"IF(OR(BI$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BI$3,$H545/$G545,$H545-SUM($I545:BH545)))","v":0},{"$f":"IF(OR(BJ$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BJ$3,$H545/$G545,$H545-SUM($I545:BI545)))","v":0},{"$f":"IF(OR(BK$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BK$3,$H545/$G545,$H545-SUM($I545:BJ545)))","v":0},{"$f":"IF(OR(BL$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BL$3,$H545/$G545,$H545-SUM($I545:BK545)))","v":0},{"$f":"IF(OR(BM$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BM$3,$H545/$G545,$H545-SUM($I545:BL545)))","v":0},{"$f":"IF(OR(BN$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BN$3,$H545/$G545,$H545-SUM($I545:BM545)))","v":0},{"$f":"IF(OR(BO$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BO$3,$H545/$G545,$H545-SUM($I545:BN545)))","v":0},{"$f":"IF(OR(BP$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BP$3,$H545/$G545,$H545-SUM($I545:BO545)))","v":0},{"$f":"IF(OR(BQ$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BQ$3,$H545/$G545,$H545-SUM($I545:BP545)))","v":0},{"$f":"IF(OR(BR$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BR$3,$H545/$G545,$H545-SUM($I545:BQ545)))","v":0},{"$f":"IF(OR(BS$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BS$3,$H545/$G545,$H545-SUM($I545:BR545)))","v":0},{"$f":"IF(OR(BT$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BT$3,$H545/$G545,$H545-SUM($I545:BS545)))","v":0},{"$f":"IF(OR(BU$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BU$3,$H545/$G545,$H545-SUM($I545:BT545)))","v":0},{"$f":"IF(OR(BV$3<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545)>BV$3,$H545/$G545,$H545-SUM($I545:BU545)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,5,{"$f":"AB526","v":0},null,{"$f":"IF(OR(J$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>J$3,$H546/$G546,$H546-SUM($I546:I546)))","v":0},{"$f":"IF(OR(K$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>K$3,$H546/$G546,$H546-SUM($I546:J546)))","v":0},{"$f":"IF(OR(L$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>L$3,$H546/$G546,$H546-SUM($I546:K546)))","v":0},{"$f":"IF(OR(M$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>M$3,$H546/$G546,$H546-SUM($I546:L546)))","v":0},{"$f":"IF(OR(N$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>N$3,$H546/$G546,$H546-SUM($I546:M546)))","v":0},{"$f":"IF(OR(O$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>O$3,$H546/$G546,$H546-SUM($I546:N546)))","v":0},{"$f":"IF(OR(P$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>P$3,$H546/$G546,$H546-SUM($I546:O546)))","v":0},{"$f":"IF(OR(Q$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Q$3,$H546/$G546,$H546-SUM($I546:P546)))","v":0},{"$f":"IF(OR(R$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>R$3,$H546/$G546,$H546-SUM($I546:Q546)))","v":0},{"$f":"IF(OR(S$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>S$3,$H546/$G546,$H546-SUM($I546:R546)))","v":0},{"$f":"IF(OR(T$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>T$3,$H546/$G546,$H546-SUM($I546:S546)))","v":0},{"$f":"IF(OR(U$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>U$3,$H546/$G546,$H546-SUM($I546:T546)))","v":0},{"$f":"IF(OR(V$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>V$3,$H546/$G546,$H546-SUM($I546:U546)))","v":0},{"$f":"IF(OR(W$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>W$3,$H546/$G546,$H546-SUM($I546:V546)))","v":0},{"$f":"IF(OR(X$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>X$3,$H546/$G546,$H546-SUM($I546:W546)))","v":0},{"$f":"IF(OR(Y$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Y$3,$H546/$G546,$H546-SUM($I546:X546)))","v":0},{"$f":"IF(OR(Z$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>Z$3,$H546/$G546,$H546-SUM($I546:Y546)))","v":0},{"$f":"IF(OR(AA$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AA$3,$H546/$G546,$H546-SUM($I546:Z546)))","v":0},{"$f":"IF(OR(AB$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AB$3,$H546/$G546,$H546-SUM($I546:AA546)))","v":0},{"$f":"IF(OR(AC$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AC$3,$H546/$G546,$H546-SUM($I546:AB546)))","v":0},{"$f":"IF(OR(AD$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AD$3,$H546/$G546,$H546-SUM($I546:AC546)))","v":0},{"$f":"IF(OR(AE$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AE$3,$H546/$G546,$H546-SUM($I546:AD546)))","v":0},{"$f":"IF(OR(AF$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AF$3,$H546/$G546,$H546-SUM($I546:AE546)))","v":0},{"$f":"IF(OR(AG$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AG$3,$H546/$G546,$H546-SUM($I546:AF546)))","v":0},{"$f":"IF(OR(AH$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AH$3,$H546/$G546,$H546-SUM($I546:AG546)))","v":0},{"$f":"IF(OR(AI$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AI$3,$H546/$G546,$H546-SUM($I546:AH546)))","v":0},{"$f":"IF(OR(AJ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AJ$3,$H546/$G546,$H546-SUM($I546:AI546)))","v":0},{"$f":"IF(OR(AK$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AK$3,$H546/$G546,$H546-SUM($I546:AJ546)))","v":0},{"$f":"IF(OR(AL$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AL$3,$H546/$G546,$H546-SUM($I546:AK546)))","v":0},{"$f":"IF(OR(AM$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AM$3,$H546/$G546,$H546-SUM($I546:AL546)))","v":0},{"$f":"IF(OR(AN$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AN$3,$H546/$G546,$H546-SUM($I546:AM546)))","v":0},{"$f":"IF(OR(AO$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AO$3,$H546/$G546,$H546-SUM($I546:AN546)))","v":0},{"$f":"IF(OR(AP$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AP$3,$H546/$G546,$H546-SUM($I546:AO546)))","v":0},{"$f":"IF(OR(AQ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AQ$3,$H546/$G546,$H546-SUM($I546:AP546)))","v":0},{"$f":"IF(OR(AR$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AR$3,$H546/$G546,$H546-SUM($I546:AQ546)))","v":0},{"$f":"IF(OR(AS$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AS$3,$H546/$G546,$H546-SUM($I546:AR546)))","v":0},{"$f":"IF(OR(AT$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AT$3,$H546/$G546,$H546-SUM($I546:AS546)))","v":0},{"$f":"IF(OR(AU$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AU$3,$H546/$G546,$H546-SUM($I546:AT546)))","v":0},{"$f":"IF(OR(AV$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AV$3,$H546/$G546,$H546-SUM($I546:AU546)))","v":0},{"$f":"IF(OR(AW$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AW$3,$H546/$G546,$H546-SUM($I546:AV546)))","v":0},{"$f":"IF(OR(AX$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AX$3,$H546/$G546,$H546-SUM($I546:AW546)))","v":0},{"$f":"IF(OR(AY$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AY$3,$H546/$G546,$H546-SUM($I546:AX546)))","v":0},{"$f":"IF(OR(AZ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>AZ$3,$H546/$G546,$H546-SUM($I546:AY546)))","v":0},{"$f":"IF(OR(BA$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BA$3,$H546/$G546,$H546-SUM($I546:AZ546)))","v":0},{"$f":"IF(OR(BB$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BB$3,$H546/$G546,$H546-SUM($I546:BA546)))","v":0},{"$f":"IF(OR(BC$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BC$3,$H546/$G546,$H546-SUM($I546:BB546)))","v":0},{"$f":"IF(OR(BD$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BD$3,$H546/$G546,$H546-SUM($I546:BC546)))","v":0},{"$f":"IF(OR(BE$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BE$3,$H546/$G546,$H546-SUM($I546:BD546)))","v":0},{"$f":"IF(OR(BF$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BF$3,$H546/$G546,$H546-SUM($I546:BE546)))","v":0},{"$f":"IF(OR(BG$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BG$3,$H546/$G546,$H546-SUM($I546:BF546)))","v":0},{"$f":"IF(OR(BH$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BH$3,$H546/$G546,$H546-SUM($I546:BG546)))","v":0},{"$f":"IF(OR(BI$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BI$3,$H546/$G546,$H546-SUM($I546:BH546)))","v":0},{"$f":"IF(OR(BJ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BJ$3,$H546/$G546,$H546-SUM($I546:BI546)))","v":0},{"$f":"IF(OR(BK$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BK$3,$H546/$G546,$H546-SUM($I546:BJ546)))","v":0},{"$f":"IF(OR(BL$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BL$3,$H546/$G546,$H546-SUM($I546:BK546)))","v":0},{"$f":"IF(OR(BM$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BM$3,$H546/$G546,$H546-SUM($I546:BL546)))","v":0},{"$f":"IF(OR(BN$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BN$3,$H546/$G546,$H546-SUM($I546:BM546)))","v":0},{"$f":"IF(OR(BO$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BO$3,$H546/$G546,$H546-SUM($I546:BN546)))","v":0},{"$f":"IF(OR(BP$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BP$3,$H546/$G546,$H546-SUM($I546:BO546)))","v":0},{"$f":"IF(OR(BQ$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BQ$3,$H546/$G546,$H546-SUM($I546:BP546)))","v":0},{"$f":"IF(OR(BR$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BR$3,$H546/$G546,$H546-SUM($I546:BQ546)))","v":0},{"$f":"IF(OR(BS$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BS$3,$H546/$G546,$H546-SUM($I546:BR546)))","v":0},{"$f":"IF(OR(BT$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BT$3,$H546/$G546,$H546-SUM($I546:BS546)))","v":0},{"$f":"IF(OR(BU$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BU$3,$H546/$G546,$H546-SUM($I546:BT546)))","v":0},{"$f":"IF(OR(BV$3<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546)>BV$3,$H546/$G546,$H546-SUM($I546:BU546)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,5,{"$f":"AC526","v":0},null,{"$f":"IF(OR(J$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>J$3,$H547/$G547,$H547-SUM($I547:I547)))","v":0},{"$f":"IF(OR(K$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>K$3,$H547/$G547,$H547-SUM($I547:J547)))","v":0},{"$f":"IF(OR(L$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>L$3,$H547/$G547,$H547-SUM($I547:K547)))","v":0},{"$f":"IF(OR(M$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>M$3,$H547/$G547,$H547-SUM($I547:L547)))","v":0},{"$f":"IF(OR(N$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>N$3,$H547/$G547,$H547-SUM($I547:M547)))","v":0},{"$f":"IF(OR(O$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>O$3,$H547/$G547,$H547-SUM($I547:N547)))","v":0},{"$f":"IF(OR(P$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>P$3,$H547/$G547,$H547-SUM($I547:O547)))","v":0},{"$f":"IF(OR(Q$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Q$3,$H547/$G547,$H547-SUM($I547:P547)))","v":0},{"$f":"IF(OR(R$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>R$3,$H547/$G547,$H547-SUM($I547:Q547)))","v":0},{"$f":"IF(OR(S$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>S$3,$H547/$G547,$H547-SUM($I547:R547)))","v":0},{"$f":"IF(OR(T$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>T$3,$H547/$G547,$H547-SUM($I547:S547)))","v":0},{"$f":"IF(OR(U$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>U$3,$H547/$G547,$H547-SUM($I547:T547)))","v":0},{"$f":"IF(OR(V$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>V$3,$H547/$G547,$H547-SUM($I547:U547)))","v":0},{"$f":"IF(OR(W$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>W$3,$H547/$G547,$H547-SUM($I547:V547)))","v":0},{"$f":"IF(OR(X$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>X$3,$H547/$G547,$H547-SUM($I547:W547)))","v":0},{"$f":"IF(OR(Y$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Y$3,$H547/$G547,$H547-SUM($I547:X547)))","v":0},{"$f":"IF(OR(Z$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>Z$3,$H547/$G547,$H547-SUM($I547:Y547)))","v":0},{"$f":"IF(OR(AA$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AA$3,$H547/$G547,$H547-SUM($I547:Z547)))","v":0},{"$f":"IF(OR(AB$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AB$3,$H547/$G547,$H547-SUM($I547:AA547)))","v":0},{"$f":"IF(OR(AC$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AC$3,$H547/$G547,$H547-SUM($I547:AB547)))","v":0},{"$f":"IF(OR(AD$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AD$3,$H547/$G547,$H547-SUM($I547:AC547)))","v":0},{"$f":"IF(OR(AE$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AE$3,$H547/$G547,$H547-SUM($I547:AD547)))","v":0},{"$f":"IF(OR(AF$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AF$3,$H547/$G547,$H547-SUM($I547:AE547)))","v":0},{"$f":"IF(OR(AG$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AG$3,$H547/$G547,$H547-SUM($I547:AF547)))","v":0},{"$f":"IF(OR(AH$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AH$3,$H547/$G547,$H547-SUM($I547:AG547)))","v":0},{"$f":"IF(OR(AI$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AI$3,$H547/$G547,$H547-SUM($I547:AH547)))","v":0},{"$f":"IF(OR(AJ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AJ$3,$H547/$G547,$H547-SUM($I547:AI547)))","v":0},{"$f":"IF(OR(AK$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AK$3,$H547/$G547,$H547-SUM($I547:AJ547)))","v":0},{"$f":"IF(OR(AL$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AL$3,$H547/$G547,$H547-SUM($I547:AK547)))","v":0},{"$f":"IF(OR(AM$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AM$3,$H547/$G547,$H547-SUM($I547:AL547)))","v":0},{"$f":"IF(OR(AN$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AN$3,$H547/$G547,$H547-SUM($I547:AM547)))","v":0},{"$f":"IF(OR(AO$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AO$3,$H547/$G547,$H547-SUM($I547:AN547)))","v":0},{"$f":"IF(OR(AP$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AP$3,$H547/$G547,$H547-SUM($I547:AO547)))","v":0},{"$f":"IF(OR(AQ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AQ$3,$H547/$G547,$H547-SUM($I547:AP547)))","v":0},{"$f":"IF(OR(AR$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AR$3,$H547/$G547,$H547-SUM($I547:AQ547)))","v":0},{"$f":"IF(OR(AS$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AS$3,$H547/$G547,$H547-SUM($I547:AR547)))","v":0},{"$f":"IF(OR(AT$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AT$3,$H547/$G547,$H547-SUM($I547:AS547)))","v":0},{"$f":"IF(OR(AU$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AU$3,$H547/$G547,$H547-SUM($I547:AT547)))","v":0},{"$f":"IF(OR(AV$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AV$3,$H547/$G547,$H547-SUM($I547:AU547)))","v":0},{"$f":"IF(OR(AW$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AW$3,$H547/$G547,$H547-SUM($I547:AV547)))","v":0},{"$f":"IF(OR(AX$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AX$3,$H547/$G547,$H547-SUM($I547:AW547)))","v":0},{"$f":"IF(OR(AY$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AY$3,$H547/$G547,$H547-SUM($I547:AX547)))","v":0},{"$f":"IF(OR(AZ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>AZ$3,$H547/$G547,$H547-SUM($I547:AY547)))","v":0},{"$f":"IF(OR(BA$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BA$3,$H547/$G547,$H547-SUM($I547:AZ547)))","v":0},{"$f":"IF(OR(BB$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BB$3,$H547/$G547,$H547-SUM($I547:BA547)))","v":0},{"$f":"IF(OR(BC$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BC$3,$H547/$G547,$H547-SUM($I547:BB547)))","v":0},{"$f":"IF(OR(BD$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BD$3,$H547/$G547,$H547-SUM($I547:BC547)))","v":0},{"$f":"IF(OR(BE$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BE$3,$H547/$G547,$H547-SUM($I547:BD547)))","v":0},{"$f":"IF(OR(BF$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BF$3,$H547/$G547,$H547-SUM($I547:BE547)))","v":0},{"$f":"IF(OR(BG$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BG$3,$H547/$G547,$H547-SUM($I547:BF547)))","v":0},{"$f":"IF(OR(BH$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BH$3,$H547/$G547,$H547-SUM($I547:BG547)))","v":0},{"$f":"IF(OR(BI$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BI$3,$H547/$G547,$H547-SUM($I547:BH547)))","v":0},{"$f":"IF(OR(BJ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BJ$3,$H547/$G547,$H547-SUM($I547:BI547)))","v":0},{"$f":"IF(OR(BK$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BK$3,$H547/$G547,$H547-SUM($I547:BJ547)))","v":0},{"$f":"IF(OR(BL$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BL$3,$H547/$G547,$H547-SUM($I547:BK547)))","v":0},{"$f":"IF(OR(BM$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BM$3,$H547/$G547,$H547-SUM($I547:BL547)))","v":0},{"$f":"IF(OR(BN$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BN$3,$H547/$G547,$H547-SUM($I547:BM547)))","v":0},{"$f":"IF(OR(BO$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BO$3,$H547/$G547,$H547-SUM($I547:BN547)))","v":0},{"$f":"IF(OR(BP$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BP$3,$H547/$G547,$H547-SUM($I547:BO547)))","v":0},{"$f":"IF(OR(BQ$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BQ$3,$H547/$G547,$H547-SUM($I547:BP547)))","v":0},{"$f":"IF(OR(BR$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BR$3,$H547/$G547,$H547-SUM($I547:BQ547)))","v":0},{"$f":"IF(OR(BS$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BS$3,$H547/$G547,$H547-SUM($I547:BR547)))","v":0},{"$f":"IF(OR(BT$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BT$3,$H547/$G547,$H547-SUM($I547:BS547)))","v":0},{"$f":"IF(OR(BU$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BU$3,$H547/$G547,$H547-SUM($I547:BT547)))","v":0},{"$f":"IF(OR(BV$3<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547)>BV$3,$H547/$G547,$H547-SUM($I547:BU547)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,5,{"$f":"AD526","v":0},null,{"$f":"IF(OR(J$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>J$3,$H548/$G548,$H548-SUM($I548:I548)))","v":0},{"$f":"IF(OR(K$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>K$3,$H548/$G548,$H548-SUM($I548:J548)))","v":0},{"$f":"IF(OR(L$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>L$3,$H548/$G548,$H548-SUM($I548:K548)))","v":0},{"$f":"IF(OR(M$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>M$3,$H548/$G548,$H548-SUM($I548:L548)))","v":0},{"$f":"IF(OR(N$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>N$3,$H548/$G548,$H548-SUM($I548:M548)))","v":0},{"$f":"IF(OR(O$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>O$3,$H548/$G548,$H548-SUM($I548:N548)))","v":0},{"$f":"IF(OR(P$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>P$3,$H548/$G548,$H548-SUM($I548:O548)))","v":0},{"$f":"IF(OR(Q$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Q$3,$H548/$G548,$H548-SUM($I548:P548)))","v":0},{"$f":"IF(OR(R$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>R$3,$H548/$G548,$H548-SUM($I548:Q548)))","v":0},{"$f":"IF(OR(S$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>S$3,$H548/$G548,$H548-SUM($I548:R548)))","v":0},{"$f":"IF(OR(T$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>T$3,$H548/$G548,$H548-SUM($I548:S548)))","v":0},{"$f":"IF(OR(U$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>U$3,$H548/$G548,$H548-SUM($I548:T548)))","v":0},{"$f":"IF(OR(V$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>V$3,$H548/$G548,$H548-SUM($I548:U548)))","v":0},{"$f":"IF(OR(W$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>W$3,$H548/$G548,$H548-SUM($I548:V548)))","v":0},{"$f":"IF(OR(X$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>X$3,$H548/$G548,$H548-SUM($I548:W548)))","v":0},{"$f":"IF(OR(Y$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Y$3,$H548/$G548,$H548-SUM($I548:X548)))","v":0},{"$f":"IF(OR(Z$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>Z$3,$H548/$G548,$H548-SUM($I548:Y548)))","v":0},{"$f":"IF(OR(AA$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AA$3,$H548/$G548,$H548-SUM($I548:Z548)))","v":0},{"$f":"IF(OR(AB$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AB$3,$H548/$G548,$H548-SUM($I548:AA548)))","v":0},{"$f":"IF(OR(AC$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AC$3,$H548/$G548,$H548-SUM($I548:AB548)))","v":0},{"$f":"IF(OR(AD$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AD$3,$H548/$G548,$H548-SUM($I548:AC548)))","v":0},{"$f":"IF(OR(AE$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AE$3,$H548/$G548,$H548-SUM($I548:AD548)))","v":0},{"$f":"IF(OR(AF$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AF$3,$H548/$G548,$H548-SUM($I548:AE548)))","v":0},{"$f":"IF(OR(AG$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AG$3,$H548/$G548,$H548-SUM($I548:AF548)))","v":0},{"$f":"IF(OR(AH$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AH$3,$H548/$G548,$H548-SUM($I548:AG548)))","v":0},{"$f":"IF(OR(AI$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AI$3,$H548/$G548,$H548-SUM($I548:AH548)))","v":0},{"$f":"IF(OR(AJ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AJ$3,$H548/$G548,$H548-SUM($I548:AI548)))","v":0},{"$f":"IF(OR(AK$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AK$3,$H548/$G548,$H548-SUM($I548:AJ548)))","v":0},{"$f":"IF(OR(AL$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AL$3,$H548/$G548,$H548-SUM($I548:AK548)))","v":0},{"$f":"IF(OR(AM$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AM$3,$H548/$G548,$H548-SUM($I548:AL548)))","v":0},{"$f":"IF(OR(AN$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AN$3,$H548/$G548,$H548-SUM($I548:AM548)))","v":0},{"$f":"IF(OR(AO$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AO$3,$H548/$G548,$H548-SUM($I548:AN548)))","v":0},{"$f":"IF(OR(AP$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AP$3,$H548/$G548,$H548-SUM($I548:AO548)))","v":0},{"$f":"IF(OR(AQ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AQ$3,$H548/$G548,$H548-SUM($I548:AP548)))","v":0},{"$f":"IF(OR(AR$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AR$3,$H548/$G548,$H548-SUM($I548:AQ548)))","v":0},{"$f":"IF(OR(AS$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AS$3,$H548/$G548,$H548-SUM($I548:AR548)))","v":0},{"$f":"IF(OR(AT$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AT$3,$H548/$G548,$H548-SUM($I548:AS548)))","v":0},{"$f":"IF(OR(AU$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AU$3,$H548/$G548,$H548-SUM($I548:AT548)))","v":0},{"$f":"IF(OR(AV$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AV$3,$H548/$G548,$H548-SUM($I548:AU548)))","v":0},{"$f":"IF(OR(AW$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AW$3,$H548/$G548,$H548-SUM($I548:AV548)))","v":0},{"$f":"IF(OR(AX$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AX$3,$H548/$G548,$H548-SUM($I548:AW548)))","v":0},{"$f":"IF(OR(AY$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AY$3,$H548/$G548,$H548-SUM($I548:AX548)))","v":0},{"$f":"IF(OR(AZ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>AZ$3,$H548/$G548,$H548-SUM($I548:AY548)))","v":0},{"$f":"IF(OR(BA$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BA$3,$H548/$G548,$H548-SUM($I548:AZ548)))","v":0},{"$f":"IF(OR(BB$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BB$3,$H548/$G548,$H548-SUM($I548:BA548)))","v":0},{"$f":"IF(OR(BC$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BC$3,$H548/$G548,$H548-SUM($I548:BB548)))","v":0},{"$f":"IF(OR(BD$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BD$3,$H548/$G548,$H548-SUM($I548:BC548)))","v":0},{"$f":"IF(OR(BE$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BE$3,$H548/$G548,$H548-SUM($I548:BD548)))","v":0},{"$f":"IF(OR(BF$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BF$3,$H548/$G548,$H548-SUM($I548:BE548)))","v":0},{"$f":"IF(OR(BG$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BG$3,$H548/$G548,$H548-SUM($I548:BF548)))","v":0},{"$f":"IF(OR(BH$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BH$3,$H548/$G548,$H548-SUM($I548:BG548)))","v":0},{"$f":"IF(OR(BI$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BI$3,$H548/$G548,$H548-SUM($I548:BH548)))","v":0},{"$f":"IF(OR(BJ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BJ$3,$H548/$G548,$H548-SUM($I548:BI548)))","v":0},{"$f":"IF(OR(BK$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BK$3,$H548/$G548,$H548-SUM($I548:BJ548)))","v":0},{"$f":"IF(OR(BL$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BL$3,$H548/$G548,$H548-SUM($I548:BK548)))","v":0},{"$f":"IF(OR(BM$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BM$3,$H548/$G548,$H548-SUM($I548:BL548)))","v":0},{"$f":"IF(OR(BN$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BN$3,$H548/$G548,$H548-SUM($I548:BM548)))","v":0},{"$f":"IF(OR(BO$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BO$3,$H548/$G548,$H548-SUM($I548:BN548)))","v":0},{"$f":"IF(OR(BP$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BP$3,$H548/$G548,$H548-SUM($I548:BO548)))","v":0},{"$f":"IF(OR(BQ$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BQ$3,$H548/$G548,$H548-SUM($I548:BP548)))","v":0},{"$f":"IF(OR(BR$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BR$3,$H548/$G548,$H548-SUM($I548:BQ548)))","v":0},{"$f":"IF(OR(BS$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BS$3,$H548/$G548,$H548-SUM($I548:BR548)))","v":0},{"$f":"IF(OR(BT$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BT$3,$H548/$G548,$H548-SUM($I548:BS548)))","v":0},{"$f":"IF(OR(BU$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BU$3,$H548/$G548,$H548-SUM($I548:BT548)))","v":0},{"$f":"IF(OR(BV$3<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548)>BV$3,$H548/$G548,$H548-SUM($I548:BU548)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,5,{"$f":"AE526","v":0},null,{"$f":"IF(OR(J$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>J$3,$H549/$G549,$H549-SUM($I549:I549)))","v":0},{"$f":"IF(OR(K$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>K$3,$H549/$G549,$H549-SUM($I549:J549)))","v":0},{"$f":"IF(OR(L$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>L$3,$H549/$G549,$H549-SUM($I549:K549)))","v":0},{"$f":"IF(OR(M$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>M$3,$H549/$G549,$H549-SUM($I549:L549)))","v":0},{"$f":"IF(OR(N$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>N$3,$H549/$G549,$H549-SUM($I549:M549)))","v":0},{"$f":"IF(OR(O$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>O$3,$H549/$G549,$H549-SUM($I549:N549)))","v":0},{"$f":"IF(OR(P$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>P$3,$H549/$G549,$H549-SUM($I549:O549)))","v":0},{"$f":"IF(OR(Q$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Q$3,$H549/$G549,$H549-SUM($I549:P549)))","v":0},{"$f":"IF(OR(R$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>R$3,$H549/$G549,$H549-SUM($I549:Q549)))","v":0},{"$f":"IF(OR(S$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>S$3,$H549/$G549,$H549-SUM($I549:R549)))","v":0},{"$f":"IF(OR(T$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>T$3,$H549/$G549,$H549-SUM($I549:S549)))","v":0},{"$f":"IF(OR(U$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>U$3,$H549/$G549,$H549-SUM($I549:T549)))","v":0},{"$f":"IF(OR(V$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>V$3,$H549/$G549,$H549-SUM($I549:U549)))","v":0},{"$f":"IF(OR(W$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>W$3,$H549/$G549,$H549-SUM($I549:V549)))","v":0},{"$f":"IF(OR(X$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>X$3,$H549/$G549,$H549-SUM($I549:W549)))","v":0},{"$f":"IF(OR(Y$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Y$3,$H549/$G549,$H549-SUM($I549:X549)))","v":0},{"$f":"IF(OR(Z$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>Z$3,$H549/$G549,$H549-SUM($I549:Y549)))","v":0},{"$f":"IF(OR(AA$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AA$3,$H549/$G549,$H549-SUM($I549:Z549)))","v":0},{"$f":"IF(OR(AB$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AB$3,$H549/$G549,$H549-SUM($I549:AA549)))","v":0},{"$f":"IF(OR(AC$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AC$3,$H549/$G549,$H549-SUM($I549:AB549)))","v":0},{"$f":"IF(OR(AD$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AD$3,$H549/$G549,$H549-SUM($I549:AC549)))","v":0},{"$f":"IF(OR(AE$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AE$3,$H549/$G549,$H549-SUM($I549:AD549)))","v":0},{"$f":"IF(OR(AF$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AF$3,$H549/$G549,$H549-SUM($I549:AE549)))","v":0},{"$f":"IF(OR(AG$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AG$3,$H549/$G549,$H549-SUM($I549:AF549)))","v":0},{"$f":"IF(OR(AH$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AH$3,$H549/$G549,$H549-SUM($I549:AG549)))","v":0},{"$f":"IF(OR(AI$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AI$3,$H549/$G549,$H549-SUM($I549:AH549)))","v":0},{"$f":"IF(OR(AJ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AJ$3,$H549/$G549,$H549-SUM($I549:AI549)))","v":0},{"$f":"IF(OR(AK$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AK$3,$H549/$G549,$H549-SUM($I549:AJ549)))","v":0},{"$f":"IF(OR(AL$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AL$3,$H549/$G549,$H549-SUM($I549:AK549)))","v":0},{"$f":"IF(OR(AM$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AM$3,$H549/$G549,$H549-SUM($I549:AL549)))","v":0},{"$f":"IF(OR(AN$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AN$3,$H549/$G549,$H549-SUM($I549:AM549)))","v":0},{"$f":"IF(OR(AO$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AO$3,$H549/$G549,$H549-SUM($I549:AN549)))","v":0},{"$f":"IF(OR(AP$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AP$3,$H549/$G549,$H549-SUM($I549:AO549)))","v":0},{"$f":"IF(OR(AQ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AQ$3,$H549/$G549,$H549-SUM($I549:AP549)))","v":0},{"$f":"IF(OR(AR$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AR$3,$H549/$G549,$H549-SUM($I549:AQ549)))","v":0},{"$f":"IF(OR(AS$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AS$3,$H549/$G549,$H549-SUM($I549:AR549)))","v":0},{"$f":"IF(OR(AT$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AT$3,$H549/$G549,$H549-SUM($I549:AS549)))","v":0},{"$f":"IF(OR(AU$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AU$3,$H549/$G549,$H549-SUM($I549:AT549)))","v":0},{"$f":"IF(OR(AV$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AV$3,$H549/$G549,$H549-SUM($I549:AU549)))","v":0},{"$f":"IF(OR(AW$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AW$3,$H549/$G549,$H549-SUM($I549:AV549)))","v":0},{"$f":"IF(OR(AX$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AX$3,$H549/$G549,$H549-SUM($I549:AW549)))","v":0},{"$f":"IF(OR(AY$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AY$3,$H549/$G549,$H549-SUM($I549:AX549)))","v":0},{"$f":"IF(OR(AZ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>AZ$3,$H549/$G549,$H549-SUM($I549:AY549)))","v":0},{"$f":"IF(OR(BA$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BA$3,$H549/$G549,$H549-SUM($I549:AZ549)))","v":0},{"$f":"IF(OR(BB$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BB$3,$H549/$G549,$H549-SUM($I549:BA549)))","v":0},{"$f":"IF(OR(BC$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BC$3,$H549/$G549,$H549-SUM($I549:BB549)))","v":0},{"$f":"IF(OR(BD$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BD$3,$H549/$G549,$H549-SUM($I549:BC549)))","v":0},{"$f":"IF(OR(BE$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BE$3,$H549/$G549,$H549-SUM($I549:BD549)))","v":0},{"$f":"IF(OR(BF$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BF$3,$H549/$G549,$H549-SUM($I549:BE549)))","v":0},{"$f":"IF(OR(BG$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BG$3,$H549/$G549,$H549-SUM($I549:BF549)))","v":0},{"$f":"IF(OR(BH$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BH$3,$H549/$G549,$H549-SUM($I549:BG549)))","v":0},{"$f":"IF(OR(BI$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BI$3,$H549/$G549,$H549-SUM($I549:BH549)))","v":0},{"$f":"IF(OR(BJ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BJ$3,$H549/$G549,$H549-SUM($I549:BI549)))","v":0},{"$f":"IF(OR(BK$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BK$3,$H549/$G549,$H549-SUM($I549:BJ549)))","v":0},{"$f":"IF(OR(BL$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BL$3,$H549/$G549,$H549-SUM($I549:BK549)))","v":0},{"$f":"IF(OR(BM$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BM$3,$H549/$G549,$H549-SUM($I549:BL549)))","v":0},{"$f":"IF(OR(BN$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BN$3,$H549/$G549,$H549-SUM($I549:BM549)))","v":0},{"$f":"IF(OR(BO$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BO$3,$H549/$G549,$H549-SUM($I549:BN549)))","v":0},{"$f":"IF(OR(BP$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BP$3,$H549/$G549,$H549-SUM($I549:BO549)))","v":0},{"$f":"IF(OR(BQ$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BQ$3,$H549/$G549,$H549-SUM($I549:BP549)))","v":0},{"$f":"IF(OR(BR$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BR$3,$H549/$G549,$H549-SUM($I549:BQ549)))","v":0},{"$f":"IF(OR(BS$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BS$3,$H549/$G549,$H549-SUM($I549:BR549)))","v":0},{"$f":"IF(OR(BT$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BT$3,$H549/$G549,$H549-SUM($I549:BS549)))","v":0},{"$f":"IF(OR(BU$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BU$3,$H549/$G549,$H549-SUM($I549:BT549)))","v":0},{"$f":"IF(OR(BV$3<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549)>BV$3,$H549/$G549,$H549-SUM($I549:BU549)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,5,{"$f":"AF526","v":0},null,{"$f":"IF(OR(J$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>J$3,$H550/$G550,$H550-SUM($I550:I550)))","v":0},{"$f":"IF(OR(K$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>K$3,$H550/$G550,$H550-SUM($I550:J550)))","v":0},{"$f":"IF(OR(L$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>L$3,$H550/$G550,$H550-SUM($I550:K550)))","v":0},{"$f":"IF(OR(M$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>M$3,$H550/$G550,$H550-SUM($I550:L550)))","v":0},{"$f":"IF(OR(N$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>N$3,$H550/$G550,$H550-SUM($I550:M550)))","v":0},{"$f":"IF(OR(O$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>O$3,$H550/$G550,$H550-SUM($I550:N550)))","v":0},{"$f":"IF(OR(P$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>P$3,$H550/$G550,$H550-SUM($I550:O550)))","v":0},{"$f":"IF(OR(Q$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Q$3,$H550/$G550,$H550-SUM($I550:P550)))","v":0},{"$f":"IF(OR(R$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>R$3,$H550/$G550,$H550-SUM($I550:Q550)))","v":0},{"$f":"IF(OR(S$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>S$3,$H550/$G550,$H550-SUM($I550:R550)))","v":0},{"$f":"IF(OR(T$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>T$3,$H550/$G550,$H550-SUM($I550:S550)))","v":0},{"$f":"IF(OR(U$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>U$3,$H550/$G550,$H550-SUM($I550:T550)))","v":0},{"$f":"IF(OR(V$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>V$3,$H550/$G550,$H550-SUM($I550:U550)))","v":0},{"$f":"IF(OR(W$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>W$3,$H550/$G550,$H550-SUM($I550:V550)))","v":0},{"$f":"IF(OR(X$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>X$3,$H550/$G550,$H550-SUM($I550:W550)))","v":0},{"$f":"IF(OR(Y$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Y$3,$H550/$G550,$H550-SUM($I550:X550)))","v":0},{"$f":"IF(OR(Z$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>Z$3,$H550/$G550,$H550-SUM($I550:Y550)))","v":0},{"$f":"IF(OR(AA$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AA$3,$H550/$G550,$H550-SUM($I550:Z550)))","v":0},{"$f":"IF(OR(AB$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AB$3,$H550/$G550,$H550-SUM($I550:AA550)))","v":0},{"$f":"IF(OR(AC$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AC$3,$H550/$G550,$H550-SUM($I550:AB550)))","v":0},{"$f":"IF(OR(AD$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AD$3,$H550/$G550,$H550-SUM($I550:AC550)))","v":0},{"$f":"IF(OR(AE$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AE$3,$H550/$G550,$H550-SUM($I550:AD550)))","v":0},{"$f":"IF(OR(AF$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AF$3,$H550/$G550,$H550-SUM($I550:AE550)))","v":0},{"$f":"IF(OR(AG$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AG$3,$H550/$G550,$H550-SUM($I550:AF550)))","v":0},{"$f":"IF(OR(AH$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AH$3,$H550/$G550,$H550-SUM($I550:AG550)))","v":0},{"$f":"IF(OR(AI$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AI$3,$H550/$G550,$H550-SUM($I550:AH550)))","v":0},{"$f":"IF(OR(AJ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AJ$3,$H550/$G550,$H550-SUM($I550:AI550)))","v":0},{"$f":"IF(OR(AK$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AK$3,$H550/$G550,$H550-SUM($I550:AJ550)))","v":0},{"$f":"IF(OR(AL$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AL$3,$H550/$G550,$H550-SUM($I550:AK550)))","v":0},{"$f":"IF(OR(AM$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AM$3,$H550/$G550,$H550-SUM($I550:AL550)))","v":0},{"$f":"IF(OR(AN$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AN$3,$H550/$G550,$H550-SUM($I550:AM550)))","v":0},{"$f":"IF(OR(AO$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AO$3,$H550/$G550,$H550-SUM($I550:AN550)))","v":0},{"$f":"IF(OR(AP$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AP$3,$H550/$G550,$H550-SUM($I550:AO550)))","v":0},{"$f":"IF(OR(AQ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AQ$3,$H550/$G550,$H550-SUM($I550:AP550)))","v":0},{"$f":"IF(OR(AR$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AR$3,$H550/$G550,$H550-SUM($I550:AQ550)))","v":0},{"$f":"IF(OR(AS$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AS$3,$H550/$G550,$H550-SUM($I550:AR550)))","v":0},{"$f":"IF(OR(AT$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AT$3,$H550/$G550,$H550-SUM($I550:AS550)))","v":0},{"$f":"IF(OR(AU$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AU$3,$H550/$G550,$H550-SUM($I550:AT550)))","v":0},{"$f":"IF(OR(AV$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AV$3,$H550/$G550,$H550-SUM($I550:AU550)))","v":0},{"$f":"IF(OR(AW$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AW$3,$H550/$G550,$H550-SUM($I550:AV550)))","v":0},{"$f":"IF(OR(AX$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AX$3,$H550/$G550,$H550-SUM($I550:AW550)))","v":0},{"$f":"IF(OR(AY$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AY$3,$H550/$G550,$H550-SUM($I550:AX550)))","v":0},{"$f":"IF(OR(AZ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>AZ$3,$H550/$G550,$H550-SUM($I550:AY550)))","v":0},{"$f":"IF(OR(BA$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BA$3,$H550/$G550,$H550-SUM($I550:AZ550)))","v":0},{"$f":"IF(OR(BB$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BB$3,$H550/$G550,$H550-SUM($I550:BA550)))","v":0},{"$f":"IF(OR(BC$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BC$3,$H550/$G550,$H550-SUM($I550:BB550)))","v":0},{"$f":"IF(OR(BD$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BD$3,$H550/$G550,$H550-SUM($I550:BC550)))","v":0},{"$f":"IF(OR(BE$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BE$3,$H550/$G550,$H550-SUM($I550:BD550)))","v":0},{"$f":"IF(OR(BF$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BF$3,$H550/$G550,$H550-SUM($I550:BE550)))","v":0},{"$f":"IF(OR(BG$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BG$3,$H550/$G550,$H550-SUM($I550:BF550)))","v":0},{"$f":"IF(OR(BH$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BH$3,$H550/$G550,$H550-SUM($I550:BG550)))","v":0},{"$f":"IF(OR(BI$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BI$3,$H550/$G550,$H550-SUM($I550:BH550)))","v":0},{"$f":"IF(OR(BJ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BJ$3,$H550/$G550,$H550-SUM($I550:BI550)))","v":0},{"$f":"IF(OR(BK$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BK$3,$H550/$G550,$H550-SUM($I550:BJ550)))","v":0},{"$f":"IF(OR(BL$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BL$3,$H550/$G550,$H550-SUM($I550:BK550)))","v":0},{"$f":"IF(OR(BM$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BM$3,$H550/$G550,$H550-SUM($I550:BL550)))","v":0},{"$f":"IF(OR(BN$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BN$3,$H550/$G550,$H550-SUM($I550:BM550)))","v":0},{"$f":"IF(OR(BO$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BO$3,$H550/$G550,$H550-SUM($I550:BN550)))","v":0},{"$f":"IF(OR(BP$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BP$3,$H550/$G550,$H550-SUM($I550:BO550)))","v":0},{"$f":"IF(OR(BQ$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BQ$3,$H550/$G550,$H550-SUM($I550:BP550)))","v":0},{"$f":"IF(OR(BR$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BR$3,$H550/$G550,$H550-SUM($I550:BQ550)))","v":0},{"$f":"IF(OR(BS$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BS$3,$H550/$G550,$H550-SUM($I550:BR550)))","v":0},{"$f":"IF(OR(BT$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BT$3,$H550/$G550,$H550-SUM($I550:BS550)))","v":0},{"$f":"IF(OR(BU$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BU$3,$H550/$G550,$H550-SUM($I550:BT550)))","v":0},{"$f":"IF(OR(BV$3<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550)>BV$3,$H550/$G550,$H550-SUM($I550:BU550)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,5,{"$f":"AG526","v":0},null,{"$f":"IF(OR(J$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>J$3,$H551/$G551,$H551-SUM($I551:I551)))","v":0},{"$f":"IF(OR(K$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>K$3,$H551/$G551,$H551-SUM($I551:J551)))","v":0},{"$f":"IF(OR(L$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>L$3,$H551/$G551,$H551-SUM($I551:K551)))","v":0},{"$f":"IF(OR(M$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>M$3,$H551/$G551,$H551-SUM($I551:L551)))","v":0},{"$f":"IF(OR(N$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>N$3,$H551/$G551,$H551-SUM($I551:M551)))","v":0},{"$f":"IF(OR(O$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>O$3,$H551/$G551,$H551-SUM($I551:N551)))","v":0},{"$f":"IF(OR(P$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>P$3,$H551/$G551,$H551-SUM($I551:O551)))","v":0},{"$f":"IF(OR(Q$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Q$3,$H551/$G551,$H551-SUM($I551:P551)))","v":0},{"$f":"IF(OR(R$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>R$3,$H551/$G551,$H551-SUM($I551:Q551)))","v":0},{"$f":"IF(OR(S$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>S$3,$H551/$G551,$H551-SUM($I551:R551)))","v":0},{"$f":"IF(OR(T$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>T$3,$H551/$G551,$H551-SUM($I551:S551)))","v":0},{"$f":"IF(OR(U$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>U$3,$H551/$G551,$H551-SUM($I551:T551)))","v":0},{"$f":"IF(OR(V$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>V$3,$H551/$G551,$H551-SUM($I551:U551)))","v":0},{"$f":"IF(OR(W$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>W$3,$H551/$G551,$H551-SUM($I551:V551)))","v":0},{"$f":"IF(OR(X$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>X$3,$H551/$G551,$H551-SUM($I551:W551)))","v":0},{"$f":"IF(OR(Y$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Y$3,$H551/$G551,$H551-SUM($I551:X551)))","v":0},{"$f":"IF(OR(Z$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>Z$3,$H551/$G551,$H551-SUM($I551:Y551)))","v":0},{"$f":"IF(OR(AA$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AA$3,$H551/$G551,$H551-SUM($I551:Z551)))","v":0},{"$f":"IF(OR(AB$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AB$3,$H551/$G551,$H551-SUM($I551:AA551)))","v":0},{"$f":"IF(OR(AC$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AC$3,$H551/$G551,$H551-SUM($I551:AB551)))","v":0},{"$f":"IF(OR(AD$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AD$3,$H551/$G551,$H551-SUM($I551:AC551)))","v":0},{"$f":"IF(OR(AE$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AE$3,$H551/$G551,$H551-SUM($I551:AD551)))","v":0},{"$f":"IF(OR(AF$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AF$3,$H551/$G551,$H551-SUM($I551:AE551)))","v":0},{"$f":"IF(OR(AG$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AG$3,$H551/$G551,$H551-SUM($I551:AF551)))","v":0},{"$f":"IF(OR(AH$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AH$3,$H551/$G551,$H551-SUM($I551:AG551)))","v":0},{"$f":"IF(OR(AI$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AI$3,$H551/$G551,$H551-SUM($I551:AH551)))","v":0},{"$f":"IF(OR(AJ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AJ$3,$H551/$G551,$H551-SUM($I551:AI551)))","v":0},{"$f":"IF(OR(AK$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AK$3,$H551/$G551,$H551-SUM($I551:AJ551)))","v":0},{"$f":"IF(OR(AL$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AL$3,$H551/$G551,$H551-SUM($I551:AK551)))","v":0},{"$f":"IF(OR(AM$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AM$3,$H551/$G551,$H551-SUM($I551:AL551)))","v":0},{"$f":"IF(OR(AN$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AN$3,$H551/$G551,$H551-SUM($I551:AM551)))","v":0},{"$f":"IF(OR(AO$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AO$3,$H551/$G551,$H551-SUM($I551:AN551)))","v":0},{"$f":"IF(OR(AP$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AP$3,$H551/$G551,$H551-SUM($I551:AO551)))","v":0},{"$f":"IF(OR(AQ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AQ$3,$H551/$G551,$H551-SUM($I551:AP551)))","v":0},{"$f":"IF(OR(AR$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AR$3,$H551/$G551,$H551-SUM($I551:AQ551)))","v":0},{"$f":"IF(OR(AS$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AS$3,$H551/$G551,$H551-SUM($I551:AR551)))","v":0},{"$f":"IF(OR(AT$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AT$3,$H551/$G551,$H551-SUM($I551:AS551)))","v":0},{"$f":"IF(OR(AU$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AU$3,$H551/$G551,$H551-SUM($I551:AT551)))","v":0},{"$f":"IF(OR(AV$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AV$3,$H551/$G551,$H551-SUM($I551:AU551)))","v":0},{"$f":"IF(OR(AW$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AW$3,$H551/$G551,$H551-SUM($I551:AV551)))","v":0},{"$f":"IF(OR(AX$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AX$3,$H551/$G551,$H551-SUM($I551:AW551)))","v":0},{"$f":"IF(OR(AY$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AY$3,$H551/$G551,$H551-SUM($I551:AX551)))","v":0},{"$f":"IF(OR(AZ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>AZ$3,$H551/$G551,$H551-SUM($I551:AY551)))","v":0},{"$f":"IF(OR(BA$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BA$3,$H551/$G551,$H551-SUM($I551:AZ551)))","v":0},{"$f":"IF(OR(BB$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BB$3,$H551/$G551,$H551-SUM($I551:BA551)))","v":0},{"$f":"IF(OR(BC$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BC$3,$H551/$G551,$H551-SUM($I551:BB551)))","v":0},{"$f":"IF(OR(BD$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BD$3,$H551/$G551,$H551-SUM($I551:BC551)))","v":0},{"$f":"IF(OR(BE$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BE$3,$H551/$G551,$H551-SUM($I551:BD551)))","v":0},{"$f":"IF(OR(BF$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BF$3,$H551/$G551,$H551-SUM($I551:BE551)))","v":0},{"$f":"IF(OR(BG$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BG$3,$H551/$G551,$H551-SUM($I551:BF551)))","v":0},{"$f":"IF(OR(BH$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BH$3,$H551/$G551,$H551-SUM($I551:BG551)))","v":0},{"$f":"IF(OR(BI$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BI$3,$H551/$G551,$H551-SUM($I551:BH551)))","v":0},{"$f":"IF(OR(BJ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BJ$3,$H551/$G551,$H551-SUM($I551:BI551)))","v":0},{"$f":"IF(OR(BK$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BK$3,$H551/$G551,$H551-SUM($I551:BJ551)))","v":0},{"$f":"IF(OR(BL$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BL$3,$H551/$G551,$H551-SUM($I551:BK551)))","v":0},{"$f":"IF(OR(BM$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BM$3,$H551/$G551,$H551-SUM($I551:BL551)))","v":0},{"$f":"IF(OR(BN$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BN$3,$H551/$G551,$H551-SUM($I551:BM551)))","v":0},{"$f":"IF(OR(BO$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BO$3,$H551/$G551,$H551-SUM($I551:BN551)))","v":0},{"$f":"IF(OR(BP$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BP$3,$H551/$G551,$H551-SUM($I551:BO551)))","v":0},{"$f":"IF(OR(BQ$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BQ$3,$H551/$G551,$H551-SUM($I551:BP551)))","v":0},{"$f":"IF(OR(BR$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BR$3,$H551/$G551,$H551-SUM($I551:BQ551)))","v":0},{"$f":"IF(OR(BS$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BS$3,$H551/$G551,$H551-SUM($I551:BR551)))","v":0},{"$f":"IF(OR(BT$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BT$3,$H551/$G551,$H551-SUM($I551:BS551)))","v":0},{"$f":"IF(OR(BU$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BU$3,$H551/$G551,$H551-SUM($I551:BT551)))","v":0},{"$f":"IF(OR(BV$3<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551)>BV$3,$H551/$G551,$H551-SUM($I551:BU551)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,5,{"$f":"AH526","v":0},null,{"$f":"IF(OR(J$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>J$3,$H552/$G552,$H552-SUM($I552:I552)))","v":0},{"$f":"IF(OR(K$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>K$3,$H552/$G552,$H552-SUM($I552:J552)))","v":0},{"$f":"IF(OR(L$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>L$3,$H552/$G552,$H552-SUM($I552:K552)))","v":0},{"$f":"IF(OR(M$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>M$3,$H552/$G552,$H552-SUM($I552:L552)))","v":0},{"$f":"IF(OR(N$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>N$3,$H552/$G552,$H552-SUM($I552:M552)))","v":0},{"$f":"IF(OR(O$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>O$3,$H552/$G552,$H552-SUM($I552:N552)))","v":0},{"$f":"IF(OR(P$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>P$3,$H552/$G552,$H552-SUM($I552:O552)))","v":0},{"$f":"IF(OR(Q$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Q$3,$H552/$G552,$H552-SUM($I552:P552)))","v":0},{"$f":"IF(OR(R$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>R$3,$H552/$G552,$H552-SUM($I552:Q552)))","v":0},{"$f":"IF(OR(S$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>S$3,$H552/$G552,$H552-SUM($I552:R552)))","v":0},{"$f":"IF(OR(T$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>T$3,$H552/$G552,$H552-SUM($I552:S552)))","v":0},{"$f":"IF(OR(U$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>U$3,$H552/$G552,$H552-SUM($I552:T552)))","v":0},{"$f":"IF(OR(V$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>V$3,$H552/$G552,$H552-SUM($I552:U552)))","v":0},{"$f":"IF(OR(W$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>W$3,$H552/$G552,$H552-SUM($I552:V552)))","v":0},{"$f":"IF(OR(X$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>X$3,$H552/$G552,$H552-SUM($I552:W552)))","v":0},{"$f":"IF(OR(Y$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Y$3,$H552/$G552,$H552-SUM($I552:X552)))","v":0},{"$f":"IF(OR(Z$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>Z$3,$H552/$G552,$H552-SUM($I552:Y552)))","v":0},{"$f":"IF(OR(AA$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AA$3,$H552/$G552,$H552-SUM($I552:Z552)))","v":0},{"$f":"IF(OR(AB$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AB$3,$H552/$G552,$H552-SUM($I552:AA552)))","v":0},{"$f":"IF(OR(AC$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AC$3,$H552/$G552,$H552-SUM($I552:AB552)))","v":0},{"$f":"IF(OR(AD$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AD$3,$H552/$G552,$H552-SUM($I552:AC552)))","v":0},{"$f":"IF(OR(AE$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AE$3,$H552/$G552,$H552-SUM($I552:AD552)))","v":0},{"$f":"IF(OR(AF$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AF$3,$H552/$G552,$H552-SUM($I552:AE552)))","v":0},{"$f":"IF(OR(AG$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AG$3,$H552/$G552,$H552-SUM($I552:AF552)))","v":0},{"$f":"IF(OR(AH$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AH$3,$H552/$G552,$H552-SUM($I552:AG552)))","v":0},{"$f":"IF(OR(AI$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AI$3,$H552/$G552,$H552-SUM($I552:AH552)))","v":0},{"$f":"IF(OR(AJ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AJ$3,$H552/$G552,$H552-SUM($I552:AI552)))","v":0},{"$f":"IF(OR(AK$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AK$3,$H552/$G552,$H552-SUM($I552:AJ552)))","v":0},{"$f":"IF(OR(AL$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AL$3,$H552/$G552,$H552-SUM($I552:AK552)))","v":0},{"$f":"IF(OR(AM$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AM$3,$H552/$G552,$H552-SUM($I552:AL552)))","v":0},{"$f":"IF(OR(AN$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AN$3,$H552/$G552,$H552-SUM($I552:AM552)))","v":0},{"$f":"IF(OR(AO$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AO$3,$H552/$G552,$H552-SUM($I552:AN552)))","v":0},{"$f":"IF(OR(AP$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AP$3,$H552/$G552,$H552-SUM($I552:AO552)))","v":0},{"$f":"IF(OR(AQ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AQ$3,$H552/$G552,$H552-SUM($I552:AP552)))","v":0},{"$f":"IF(OR(AR$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AR$3,$H552/$G552,$H552-SUM($I552:AQ552)))","v":0},{"$f":"IF(OR(AS$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AS$3,$H552/$G552,$H552-SUM($I552:AR552)))","v":0},{"$f":"IF(OR(AT$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AT$3,$H552/$G552,$H552-SUM($I552:AS552)))","v":0},{"$f":"IF(OR(AU$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AU$3,$H552/$G552,$H552-SUM($I552:AT552)))","v":0},{"$f":"IF(OR(AV$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AV$3,$H552/$G552,$H552-SUM($I552:AU552)))","v":0},{"$f":"IF(OR(AW$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AW$3,$H552/$G552,$H552-SUM($I552:AV552)))","v":0},{"$f":"IF(OR(AX$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AX$3,$H552/$G552,$H552-SUM($I552:AW552)))","v":0},{"$f":"IF(OR(AY$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AY$3,$H552/$G552,$H552-SUM($I552:AX552)))","v":0},{"$f":"IF(OR(AZ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>AZ$3,$H552/$G552,$H552-SUM($I552:AY552)))","v":0},{"$f":"IF(OR(BA$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BA$3,$H552/$G552,$H552-SUM($I552:AZ552)))","v":0},{"$f":"IF(OR(BB$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BB$3,$H552/$G552,$H552-SUM($I552:BA552)))","v":0},{"$f":"IF(OR(BC$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BC$3,$H552/$G552,$H552-SUM($I552:BB552)))","v":0},{"$f":"IF(OR(BD$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BD$3,$H552/$G552,$H552-SUM($I552:BC552)))","v":0},{"$f":"IF(OR(BE$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BE$3,$H552/$G552,$H552-SUM($I552:BD552)))","v":0},{"$f":"IF(OR(BF$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BF$3,$H552/$G552,$H552-SUM($I552:BE552)))","v":0},{"$f":"IF(OR(BG$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BG$3,$H552/$G552,$H552-SUM($I552:BF552)))","v":0},{"$f":"IF(OR(BH$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BH$3,$H552/$G552,$H552-SUM($I552:BG552)))","v":0},{"$f":"IF(OR(BI$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BI$3,$H552/$G552,$H552-SUM($I552:BH552)))","v":0},{"$f":"IF(OR(BJ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BJ$3,$H552/$G552,$H552-SUM($I552:BI552)))","v":0},{"$f":"IF(OR(BK$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BK$3,$H552/$G552,$H552-SUM($I552:BJ552)))","v":0},{"$f":"IF(OR(BL$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BL$3,$H552/$G552,$H552-SUM($I552:BK552)))","v":0},{"$f":"IF(OR(BM$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BM$3,$H552/$G552,$H552-SUM($I552:BL552)))","v":0},{"$f":"IF(OR(BN$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BN$3,$H552/$G552,$H552-SUM($I552:BM552)))","v":0},{"$f":"IF(OR(BO$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BO$3,$H552/$G552,$H552-SUM($I552:BN552)))","v":0},{"$f":"IF(OR(BP$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BP$3,$H552/$G552,$H552-SUM($I552:BO552)))","v":0},{"$f":"IF(OR(BQ$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BQ$3,$H552/$G552,$H552-SUM($I552:BP552)))","v":0},{"$f":"IF(OR(BR$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BR$3,$H552/$G552,$H552-SUM($I552:BQ552)))","v":0},{"$f":"IF(OR(BS$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BS$3,$H552/$G552,$H552-SUM($I552:BR552)))","v":0},{"$f":"IF(OR(BT$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BT$3,$H552/$G552,$H552-SUM($I552:BS552)))","v":0},{"$f":"IF(OR(BU$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BU$3,$H552/$G552,$H552-SUM($I552:BT552)))","v":0},{"$f":"IF(OR(BV$3<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552)>BV$3,$H552/$G552,$H552-SUM($I552:BU552)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,5,{"$f":"AI526","v":0},null,{"$f":"IF(OR(J$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>J$3,$H553/$G553,$H553-SUM($I553:I553)))","v":0},{"$f":"IF(OR(K$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>K$3,$H553/$G553,$H553-SUM($I553:J553)))","v":0},{"$f":"IF(OR(L$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>L$3,$H553/$G553,$H553-SUM($I553:K553)))","v":0},{"$f":"IF(OR(M$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>M$3,$H553/$G553,$H553-SUM($I553:L553)))","v":0},{"$f":"IF(OR(N$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>N$3,$H553/$G553,$H553-SUM($I553:M553)))","v":0},{"$f":"IF(OR(O$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>O$3,$H553/$G553,$H553-SUM($I553:N553)))","v":0},{"$f":"IF(OR(P$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>P$3,$H553/$G553,$H553-SUM($I553:O553)))","v":0},{"$f":"IF(OR(Q$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Q$3,$H553/$G553,$H553-SUM($I553:P553)))","v":0},{"$f":"IF(OR(R$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>R$3,$H553/$G553,$H553-SUM($I553:Q553)))","v":0},{"$f":"IF(OR(S$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>S$3,$H553/$G553,$H553-SUM($I553:R553)))","v":0},{"$f":"IF(OR(T$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>T$3,$H553/$G553,$H553-SUM($I553:S553)))","v":0},{"$f":"IF(OR(U$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>U$3,$H553/$G553,$H553-SUM($I553:T553)))","v":0},{"$f":"IF(OR(V$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>V$3,$H553/$G553,$H553-SUM($I553:U553)))","v":0},{"$f":"IF(OR(W$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>W$3,$H553/$G553,$H553-SUM($I553:V553)))","v":0},{"$f":"IF(OR(X$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>X$3,$H553/$G553,$H553-SUM($I553:W553)))","v":0},{"$f":"IF(OR(Y$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Y$3,$H553/$G553,$H553-SUM($I553:X553)))","v":0},{"$f":"IF(OR(Z$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>Z$3,$H553/$G553,$H553-SUM($I553:Y553)))","v":0},{"$f":"IF(OR(AA$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AA$3,$H553/$G553,$H553-SUM($I553:Z553)))","v":0},{"$f":"IF(OR(AB$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AB$3,$H553/$G553,$H553-SUM($I553:AA553)))","v":0},{"$f":"IF(OR(AC$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AC$3,$H553/$G553,$H553-SUM($I553:AB553)))","v":0},{"$f":"IF(OR(AD$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AD$3,$H553/$G553,$H553-SUM($I553:AC553)))","v":0},{"$f":"IF(OR(AE$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AE$3,$H553/$G553,$H553-SUM($I553:AD553)))","v":0},{"$f":"IF(OR(AF$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AF$3,$H553/$G553,$H553-SUM($I553:AE553)))","v":0},{"$f":"IF(OR(AG$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AG$3,$H553/$G553,$H553-SUM($I553:AF553)))","v":0},{"$f":"IF(OR(AH$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AH$3,$H553/$G553,$H553-SUM($I553:AG553)))","v":0},{"$f":"IF(OR(AI$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AI$3,$H553/$G553,$H553-SUM($I553:AH553)))","v":0},{"$f":"IF(OR(AJ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AJ$3,$H553/$G553,$H553-SUM($I553:AI553)))","v":0},{"$f":"IF(OR(AK$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AK$3,$H553/$G553,$H553-SUM($I553:AJ553)))","v":0},{"$f":"IF(OR(AL$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AL$3,$H553/$G553,$H553-SUM($I553:AK553)))","v":0},{"$f":"IF(OR(AM$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AM$3,$H553/$G553,$H553-SUM($I553:AL553)))","v":0},{"$f":"IF(OR(AN$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AN$3,$H553/$G553,$H553-SUM($I553:AM553)))","v":0},{"$f":"IF(OR(AO$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AO$3,$H553/$G553,$H553-SUM($I553:AN553)))","v":0},{"$f":"IF(OR(AP$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AP$3,$H553/$G553,$H553-SUM($I553:AO553)))","v":0},{"$f":"IF(OR(AQ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AQ$3,$H553/$G553,$H553-SUM($I553:AP553)))","v":0},{"$f":"IF(OR(AR$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AR$3,$H553/$G553,$H553-SUM($I553:AQ553)))","v":0},{"$f":"IF(OR(AS$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AS$3,$H553/$G553,$H553-SUM($I553:AR553)))","v":0},{"$f":"IF(OR(AT$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AT$3,$H553/$G553,$H553-SUM($I553:AS553)))","v":0},{"$f":"IF(OR(AU$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AU$3,$H553/$G553,$H553-SUM($I553:AT553)))","v":0},{"$f":"IF(OR(AV$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AV$3,$H553/$G553,$H553-SUM($I553:AU553)))","v":0},{"$f":"IF(OR(AW$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AW$3,$H553/$G553,$H553-SUM($I553:AV553)))","v":0},{"$f":"IF(OR(AX$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AX$3,$H553/$G553,$H553-SUM($I553:AW553)))","v":0},{"$f":"IF(OR(AY$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AY$3,$H553/$G553,$H553-SUM($I553:AX553)))","v":0},{"$f":"IF(OR(AZ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>AZ$3,$H553/$G553,$H553-SUM($I553:AY553)))","v":0},{"$f":"IF(OR(BA$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BA$3,$H553/$G553,$H553-SUM($I553:AZ553)))","v":0},{"$f":"IF(OR(BB$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BB$3,$H553/$G553,$H553-SUM($I553:BA553)))","v":0},{"$f":"IF(OR(BC$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BC$3,$H553/$G553,$H553-SUM($I553:BB553)))","v":0},{"$f":"IF(OR(BD$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BD$3,$H553/$G553,$H553-SUM($I553:BC553)))","v":0},{"$f":"IF(OR(BE$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BE$3,$H553/$G553,$H553-SUM($I553:BD553)))","v":0},{"$f":"IF(OR(BF$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BF$3,$H553/$G553,$H553-SUM($I553:BE553)))","v":0},{"$f":"IF(OR(BG$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BG$3,$H553/$G553,$H553-SUM($I553:BF553)))","v":0},{"$f":"IF(OR(BH$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BH$3,$H553/$G553,$H553-SUM($I553:BG553)))","v":0},{"$f":"IF(OR(BI$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BI$3,$H553/$G553,$H553-SUM($I553:BH553)))","v":0},{"$f":"IF(OR(BJ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BJ$3,$H553/$G553,$H553-SUM($I553:BI553)))","v":0},{"$f":"IF(OR(BK$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BK$3,$H553/$G553,$H553-SUM($I553:BJ553)))","v":0},{"$f":"IF(OR(BL$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BL$3,$H553/$G553,$H553-SUM($I553:BK553)))","v":0},{"$f":"IF(OR(BM$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BM$3,$H553/$G553,$H553-SUM($I553:BL553)))","v":0},{"$f":"IF(OR(BN$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BN$3,$H553/$G553,$H553-SUM($I553:BM553)))","v":0},{"$f":"IF(OR(BO$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BO$3,$H553/$G553,$H553-SUM($I553:BN553)))","v":0},{"$f":"IF(OR(BP$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BP$3,$H553/$G553,$H553-SUM($I553:BO553)))","v":0},{"$f":"IF(OR(BQ$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BQ$3,$H553/$G553,$H553-SUM($I553:BP553)))","v":0},{"$f":"IF(OR(BR$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BR$3,$H553/$G553,$H553-SUM($I553:BQ553)))","v":0},{"$f":"IF(OR(BS$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BS$3,$H553/$G553,$H553-SUM($I553:BR553)))","v":0},{"$f":"IF(OR(BT$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BT$3,$H553/$G553,$H553-SUM($I553:BS553)))","v":0},{"$f":"IF(OR(BU$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BU$3,$H553/$G553,$H553-SUM($I553:BT553)))","v":0},{"$f":"IF(OR(BV$3<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553)>BV$3,$H553/$G553,$H553-SUM($I553:BU553)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,5,{"$f":"AJ526","v":0},null,{"$f":"IF(OR(J$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>J$3,$H554/$G554,$H554-SUM($I554:I554)))","v":0},{"$f":"IF(OR(K$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>K$3,$H554/$G554,$H554-SUM($I554:J554)))","v":0},{"$f":"IF(OR(L$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>L$3,$H554/$G554,$H554-SUM($I554:K554)))","v":0},{"$f":"IF(OR(M$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>M$3,$H554/$G554,$H554-SUM($I554:L554)))","v":0},{"$f":"IF(OR(N$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>N$3,$H554/$G554,$H554-SUM($I554:M554)))","v":0},{"$f":"IF(OR(O$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>O$3,$H554/$G554,$H554-SUM($I554:N554)))","v":0},{"$f":"IF(OR(P$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>P$3,$H554/$G554,$H554-SUM($I554:O554)))","v":0},{"$f":"IF(OR(Q$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Q$3,$H554/$G554,$H554-SUM($I554:P554)))","v":0},{"$f":"IF(OR(R$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>R$3,$H554/$G554,$H554-SUM($I554:Q554)))","v":0},{"$f":"IF(OR(S$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>S$3,$H554/$G554,$H554-SUM($I554:R554)))","v":0},{"$f":"IF(OR(T$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>T$3,$H554/$G554,$H554-SUM($I554:S554)))","v":0},{"$f":"IF(OR(U$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>U$3,$H554/$G554,$H554-SUM($I554:T554)))","v":0},{"$f":"IF(OR(V$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>V$3,$H554/$G554,$H554-SUM($I554:U554)))","v":0},{"$f":"IF(OR(W$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>W$3,$H554/$G554,$H554-SUM($I554:V554)))","v":0},{"$f":"IF(OR(X$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>X$3,$H554/$G554,$H554-SUM($I554:W554)))","v":0},{"$f":"IF(OR(Y$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Y$3,$H554/$G554,$H554-SUM($I554:X554)))","v":0},{"$f":"IF(OR(Z$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>Z$3,$H554/$G554,$H554-SUM($I554:Y554)))","v":0},{"$f":"IF(OR(AA$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AA$3,$H554/$G554,$H554-SUM($I554:Z554)))","v":0},{"$f":"IF(OR(AB$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AB$3,$H554/$G554,$H554-SUM($I554:AA554)))","v":0},{"$f":"IF(OR(AC$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AC$3,$H554/$G554,$H554-SUM($I554:AB554)))","v":0},{"$f":"IF(OR(AD$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AD$3,$H554/$G554,$H554-SUM($I554:AC554)))","v":0},{"$f":"IF(OR(AE$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AE$3,$H554/$G554,$H554-SUM($I554:AD554)))","v":0},{"$f":"IF(OR(AF$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AF$3,$H554/$G554,$H554-SUM($I554:AE554)))","v":0},{"$f":"IF(OR(AG$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AG$3,$H554/$G554,$H554-SUM($I554:AF554)))","v":0},{"$f":"IF(OR(AH$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AH$3,$H554/$G554,$H554-SUM($I554:AG554)))","v":0},{"$f":"IF(OR(AI$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AI$3,$H554/$G554,$H554-SUM($I554:AH554)))","v":0},{"$f":"IF(OR(AJ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AJ$3,$H554/$G554,$H554-SUM($I554:AI554)))","v":0},{"$f":"IF(OR(AK$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AK$3,$H554/$G554,$H554-SUM($I554:AJ554)))","v":0},{"$f":"IF(OR(AL$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AL$3,$H554/$G554,$H554-SUM($I554:AK554)))","v":0},{"$f":"IF(OR(AM$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AM$3,$H554/$G554,$H554-SUM($I554:AL554)))","v":0},{"$f":"IF(OR(AN$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AN$3,$H554/$G554,$H554-SUM($I554:AM554)))","v":0},{"$f":"IF(OR(AO$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AO$3,$H554/$G554,$H554-SUM($I554:AN554)))","v":0},{"$f":"IF(OR(AP$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AP$3,$H554/$G554,$H554-SUM($I554:AO554)))","v":0},{"$f":"IF(OR(AQ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AQ$3,$H554/$G554,$H554-SUM($I554:AP554)))","v":0},{"$f":"IF(OR(AR$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AR$3,$H554/$G554,$H554-SUM($I554:AQ554)))","v":0},{"$f":"IF(OR(AS$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AS$3,$H554/$G554,$H554-SUM($I554:AR554)))","v":0},{"$f":"IF(OR(AT$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AT$3,$H554/$G554,$H554-SUM($I554:AS554)))","v":0},{"$f":"IF(OR(AU$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AU$3,$H554/$G554,$H554-SUM($I554:AT554)))","v":0},{"$f":"IF(OR(AV$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AV$3,$H554/$G554,$H554-SUM($I554:AU554)))","v":0},{"$f":"IF(OR(AW$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AW$3,$H554/$G554,$H554-SUM($I554:AV554)))","v":0},{"$f":"IF(OR(AX$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AX$3,$H554/$G554,$H554-SUM($I554:AW554)))","v":0},{"$f":"IF(OR(AY$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AY$3,$H554/$G554,$H554-SUM($I554:AX554)))","v":0},{"$f":"IF(OR(AZ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>AZ$3,$H554/$G554,$H554-SUM($I554:AY554)))","v":0},{"$f":"IF(OR(BA$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BA$3,$H554/$G554,$H554-SUM($I554:AZ554)))","v":0},{"$f":"IF(OR(BB$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BB$3,$H554/$G554,$H554-SUM($I554:BA554)))","v":0},{"$f":"IF(OR(BC$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BC$3,$H554/$G554,$H554-SUM($I554:BB554)))","v":0},{"$f":"IF(OR(BD$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BD$3,$H554/$G554,$H554-SUM($I554:BC554)))","v":0},{"$f":"IF(OR(BE$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BE$3,$H554/$G554,$H554-SUM($I554:BD554)))","v":0},{"$f":"IF(OR(BF$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BF$3,$H554/$G554,$H554-SUM($I554:BE554)))","v":0},{"$f":"IF(OR(BG$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BG$3,$H554/$G554,$H554-SUM($I554:BF554)))","v":0},{"$f":"IF(OR(BH$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BH$3,$H554/$G554,$H554-SUM($I554:BG554)))","v":0},{"$f":"IF(OR(BI$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BI$3,$H554/$G554,$H554-SUM($I554:BH554)))","v":0},{"$f":"IF(OR(BJ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BJ$3,$H554/$G554,$H554-SUM($I554:BI554)))","v":0},{"$f":"IF(OR(BK$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BK$3,$H554/$G554,$H554-SUM($I554:BJ554)))","v":0},{"$f":"IF(OR(BL$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BL$3,$H554/$G554,$H554-SUM($I554:BK554)))","v":0},{"$f":"IF(OR(BM$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BM$3,$H554/$G554,$H554-SUM($I554:BL554)))","v":0},{"$f":"IF(OR(BN$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BN$3,$H554/$G554,$H554-SUM($I554:BM554)))","v":0},{"$f":"IF(OR(BO$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BO$3,$H554/$G554,$H554-SUM($I554:BN554)))","v":0},{"$f":"IF(OR(BP$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BP$3,$H554/$G554,$H554-SUM($I554:BO554)))","v":0},{"$f":"IF(OR(BQ$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BQ$3,$H554/$G554,$H554-SUM($I554:BP554)))","v":0},{"$f":"IF(OR(BR$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BR$3,$H554/$G554,$H554-SUM($I554:BQ554)))","v":0},{"$f":"IF(OR(BS$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BS$3,$H554/$G554,$H554-SUM($I554:BR554)))","v":0},{"$f":"IF(OR(BT$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BT$3,$H554/$G554,$H554-SUM($I554:BS554)))","v":0},{"$f":"IF(OR(BU$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BU$3,$H554/$G554,$H554-SUM($I554:BT554)))","v":0},{"$f":"IF(OR(BV$3<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554)>BV$3,$H554/$G554,$H554-SUM($I554:BU554)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,5,{"$f":"AK526","v":0},null,{"$f":"IF(OR(J$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>J$3,$H555/$G555,$H555-SUM($I555:I555)))","v":0},{"$f":"IF(OR(K$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>K$3,$H555/$G555,$H555-SUM($I555:J555)))","v":0},{"$f":"IF(OR(L$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>L$3,$H555/$G555,$H555-SUM($I555:K555)))","v":0},{"$f":"IF(OR(M$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>M$3,$H555/$G555,$H555-SUM($I555:L555)))","v":0},{"$f":"IF(OR(N$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>N$3,$H555/$G555,$H555-SUM($I555:M555)))","v":0},{"$f":"IF(OR(O$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>O$3,$H555/$G555,$H555-SUM($I555:N555)))","v":0},{"$f":"IF(OR(P$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>P$3,$H555/$G555,$H555-SUM($I555:O555)))","v":0},{"$f":"IF(OR(Q$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Q$3,$H555/$G555,$H555-SUM($I555:P555)))","v":0},{"$f":"IF(OR(R$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>R$3,$H555/$G555,$H555-SUM($I555:Q555)))","v":0},{"$f":"IF(OR(S$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>S$3,$H555/$G555,$H555-SUM($I555:R555)))","v":0},{"$f":"IF(OR(T$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>T$3,$H555/$G555,$H555-SUM($I555:S555)))","v":0},{"$f":"IF(OR(U$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>U$3,$H555/$G555,$H555-SUM($I555:T555)))","v":0},{"$f":"IF(OR(V$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>V$3,$H555/$G555,$H555-SUM($I555:U555)))","v":0},{"$f":"IF(OR(W$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>W$3,$H555/$G555,$H555-SUM($I555:V555)))","v":0},{"$f":"IF(OR(X$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>X$3,$H555/$G555,$H555-SUM($I555:W555)))","v":0},{"$f":"IF(OR(Y$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Y$3,$H555/$G555,$H555-SUM($I555:X555)))","v":0},{"$f":"IF(OR(Z$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>Z$3,$H555/$G555,$H555-SUM($I555:Y555)))","v":0},{"$f":"IF(OR(AA$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AA$3,$H555/$G555,$H555-SUM($I555:Z555)))","v":0},{"$f":"IF(OR(AB$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AB$3,$H555/$G555,$H555-SUM($I555:AA555)))","v":0},{"$f":"IF(OR(AC$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AC$3,$H555/$G555,$H555-SUM($I555:AB555)))","v":0},{"$f":"IF(OR(AD$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AD$3,$H555/$G555,$H555-SUM($I555:AC555)))","v":0},{"$f":"IF(OR(AE$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AE$3,$H555/$G555,$H555-SUM($I555:AD555)))","v":0},{"$f":"IF(OR(AF$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AF$3,$H555/$G555,$H555-SUM($I555:AE555)))","v":0},{"$f":"IF(OR(AG$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AG$3,$H555/$G555,$H555-SUM($I555:AF555)))","v":0},{"$f":"IF(OR(AH$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AH$3,$H555/$G555,$H555-SUM($I555:AG555)))","v":0},{"$f":"IF(OR(AI$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AI$3,$H555/$G555,$H555-SUM($I555:AH555)))","v":0},{"$f":"IF(OR(AJ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AJ$3,$H555/$G555,$H555-SUM($I555:AI555)))","v":0},{"$f":"IF(OR(AK$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AK$3,$H555/$G555,$H555-SUM($I555:AJ555)))","v":0},{"$f":"IF(OR(AL$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AL$3,$H555/$G555,$H555-SUM($I555:AK555)))","v":0},{"$f":"IF(OR(AM$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AM$3,$H555/$G555,$H555-SUM($I555:AL555)))","v":0},{"$f":"IF(OR(AN$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AN$3,$H555/$G555,$H555-SUM($I555:AM555)))","v":0},{"$f":"IF(OR(AO$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AO$3,$H555/$G555,$H555-SUM($I555:AN555)))","v":0},{"$f":"IF(OR(AP$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AP$3,$H555/$G555,$H555-SUM($I555:AO555)))","v":0},{"$f":"IF(OR(AQ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AQ$3,$H555/$G555,$H555-SUM($I555:AP555)))","v":0},{"$f":"IF(OR(AR$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AR$3,$H555/$G555,$H555-SUM($I555:AQ555)))","v":0},{"$f":"IF(OR(AS$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AS$3,$H555/$G555,$H555-SUM($I555:AR555)))","v":0},{"$f":"IF(OR(AT$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AT$3,$H555/$G555,$H555-SUM($I555:AS555)))","v":0},{"$f":"IF(OR(AU$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AU$3,$H555/$G555,$H555-SUM($I555:AT555)))","v":0},{"$f":"IF(OR(AV$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AV$3,$H555/$G555,$H555-SUM($I555:AU555)))","v":0},{"$f":"IF(OR(AW$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AW$3,$H555/$G555,$H555-SUM($I555:AV555)))","v":0},{"$f":"IF(OR(AX$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AX$3,$H555/$G555,$H555-SUM($I555:AW555)))","v":0},{"$f":"IF(OR(AY$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AY$3,$H555/$G555,$H555-SUM($I555:AX555)))","v":0},{"$f":"IF(OR(AZ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>AZ$3,$H555/$G555,$H555-SUM($I555:AY555)))","v":0},{"$f":"IF(OR(BA$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BA$3,$H555/$G555,$H555-SUM($I555:AZ555)))","v":0},{"$f":"IF(OR(BB$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BB$3,$H555/$G555,$H555-SUM($I555:BA555)))","v":0},{"$f":"IF(OR(BC$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BC$3,$H555/$G555,$H555-SUM($I555:BB555)))","v":0},{"$f":"IF(OR(BD$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BD$3,$H555/$G555,$H555-SUM($I555:BC555)))","v":0},{"$f":"IF(OR(BE$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BE$3,$H555/$G555,$H555-SUM($I555:BD555)))","v":0},{"$f":"IF(OR(BF$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BF$3,$H555/$G555,$H555-SUM($I555:BE555)))","v":0},{"$f":"IF(OR(BG$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BG$3,$H555/$G555,$H555-SUM($I555:BF555)))","v":0},{"$f":"IF(OR(BH$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BH$3,$H555/$G555,$H555-SUM($I555:BG555)))","v":0},{"$f":"IF(OR(BI$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BI$3,$H555/$G555,$H555-SUM($I555:BH555)))","v":0},{"$f":"IF(OR(BJ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BJ$3,$H555/$G555,$H555-SUM($I555:BI555)))","v":0},{"$f":"IF(OR(BK$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BK$3,$H555/$G555,$H555-SUM($I555:BJ555)))","v":0},{"$f":"IF(OR(BL$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BL$3,$H555/$G555,$H555-SUM($I555:BK555)))","v":0},{"$f":"IF(OR(BM$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BM$3,$H555/$G555,$H555-SUM($I555:BL555)))","v":0},{"$f":"IF(OR(BN$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BN$3,$H555/$G555,$H555-SUM($I555:BM555)))","v":0},{"$f":"IF(OR(BO$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BO$3,$H555/$G555,$H555-SUM($I555:BN555)))","v":0},{"$f":"IF(OR(BP$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BP$3,$H555/$G555,$H555-SUM($I555:BO555)))","v":0},{"$f":"IF(OR(BQ$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BQ$3,$H555/$G555,$H555-SUM($I555:BP555)))","v":0},{"$f":"IF(OR(BR$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BR$3,$H555/$G555,$H555-SUM($I555:BQ555)))","v":0},{"$f":"IF(OR(BS$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BS$3,$H555/$G555,$H555-SUM($I555:BR555)))","v":0},{"$f":"IF(OR(BT$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BT$3,$H555/$G555,$H555-SUM($I555:BS555)))","v":0},{"$f":"IF(OR(BU$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BU$3,$H555/$G555,$H555-SUM($I555:BT555)))","v":0},{"$f":"IF(OR(BV$3<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555)>BV$3,$H555/$G555,$H555-SUM($I555:BU555)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,5,{"$f":"AL526","v":0},null,{"$f":"IF(OR(J$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>J$3,$H556/$G556,$H556-SUM($I556:I556)))","v":0},{"$f":"IF(OR(K$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>K$3,$H556/$G556,$H556-SUM($I556:J556)))","v":0},{"$f":"IF(OR(L$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>L$3,$H556/$G556,$H556-SUM($I556:K556)))","v":0},{"$f":"IF(OR(M$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>M$3,$H556/$G556,$H556-SUM($I556:L556)))","v":0},{"$f":"IF(OR(N$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>N$3,$H556/$G556,$H556-SUM($I556:M556)))","v":0},{"$f":"IF(OR(O$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>O$3,$H556/$G556,$H556-SUM($I556:N556)))","v":0},{"$f":"IF(OR(P$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>P$3,$H556/$G556,$H556-SUM($I556:O556)))","v":0},{"$f":"IF(OR(Q$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Q$3,$H556/$G556,$H556-SUM($I556:P556)))","v":0},{"$f":"IF(OR(R$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>R$3,$H556/$G556,$H556-SUM($I556:Q556)))","v":0},{"$f":"IF(OR(S$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>S$3,$H556/$G556,$H556-SUM($I556:R556)))","v":0},{"$f":"IF(OR(T$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>T$3,$H556/$G556,$H556-SUM($I556:S556)))","v":0},{"$f":"IF(OR(U$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>U$3,$H556/$G556,$H556-SUM($I556:T556)))","v":0},{"$f":"IF(OR(V$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>V$3,$H556/$G556,$H556-SUM($I556:U556)))","v":0},{"$f":"IF(OR(W$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>W$3,$H556/$G556,$H556-SUM($I556:V556)))","v":0},{"$f":"IF(OR(X$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>X$3,$H556/$G556,$H556-SUM($I556:W556)))","v":0},{"$f":"IF(OR(Y$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Y$3,$H556/$G556,$H556-SUM($I556:X556)))","v":0},{"$f":"IF(OR(Z$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>Z$3,$H556/$G556,$H556-SUM($I556:Y556)))","v":0},{"$f":"IF(OR(AA$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AA$3,$H556/$G556,$H556-SUM($I556:Z556)))","v":0},{"$f":"IF(OR(AB$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AB$3,$H556/$G556,$H556-SUM($I556:AA556)))","v":0},{"$f":"IF(OR(AC$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AC$3,$H556/$G556,$H556-SUM($I556:AB556)))","v":0},{"$f":"IF(OR(AD$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AD$3,$H556/$G556,$H556-SUM($I556:AC556)))","v":0},{"$f":"IF(OR(AE$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AE$3,$H556/$G556,$H556-SUM($I556:AD556)))","v":0},{"$f":"IF(OR(AF$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AF$3,$H556/$G556,$H556-SUM($I556:AE556)))","v":0},{"$f":"IF(OR(AG$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AG$3,$H556/$G556,$H556-SUM($I556:AF556)))","v":0},{"$f":"IF(OR(AH$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AH$3,$H556/$G556,$H556-SUM($I556:AG556)))","v":0},{"$f":"IF(OR(AI$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AI$3,$H556/$G556,$H556-SUM($I556:AH556)))","v":0},{"$f":"IF(OR(AJ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AJ$3,$H556/$G556,$H556-SUM($I556:AI556)))","v":0},{"$f":"IF(OR(AK$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AK$3,$H556/$G556,$H556-SUM($I556:AJ556)))","v":0},{"$f":"IF(OR(AL$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AL$3,$H556/$G556,$H556-SUM($I556:AK556)))","v":0},{"$f":"IF(OR(AM$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AM$3,$H556/$G556,$H556-SUM($I556:AL556)))","v":0},{"$f":"IF(OR(AN$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AN$3,$H556/$G556,$H556-SUM($I556:AM556)))","v":0},{"$f":"IF(OR(AO$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AO$3,$H556/$G556,$H556-SUM($I556:AN556)))","v":0},{"$f":"IF(OR(AP$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AP$3,$H556/$G556,$H556-SUM($I556:AO556)))","v":0},{"$f":"IF(OR(AQ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AQ$3,$H556/$G556,$H556-SUM($I556:AP556)))","v":0},{"$f":"IF(OR(AR$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AR$3,$H556/$G556,$H556-SUM($I556:AQ556)))","v":0},{"$f":"IF(OR(AS$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AS$3,$H556/$G556,$H556-SUM($I556:AR556)))","v":0},{"$f":"IF(OR(AT$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AT$3,$H556/$G556,$H556-SUM($I556:AS556)))","v":0},{"$f":"IF(OR(AU$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AU$3,$H556/$G556,$H556-SUM($I556:AT556)))","v":0},{"$f":"IF(OR(AV$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AV$3,$H556/$G556,$H556-SUM($I556:AU556)))","v":0},{"$f":"IF(OR(AW$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AW$3,$H556/$G556,$H556-SUM($I556:AV556)))","v":0},{"$f":"IF(OR(AX$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AX$3,$H556/$G556,$H556-SUM($I556:AW556)))","v":0},{"$f":"IF(OR(AY$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AY$3,$H556/$G556,$H556-SUM($I556:AX556)))","v":0},{"$f":"IF(OR(AZ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>AZ$3,$H556/$G556,$H556-SUM($I556:AY556)))","v":0},{"$f":"IF(OR(BA$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BA$3,$H556/$G556,$H556-SUM($I556:AZ556)))","v":0},{"$f":"IF(OR(BB$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BB$3,$H556/$G556,$H556-SUM($I556:BA556)))","v":0},{"$f":"IF(OR(BC$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BC$3,$H556/$G556,$H556-SUM($I556:BB556)))","v":0},{"$f":"IF(OR(BD$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BD$3,$H556/$G556,$H556-SUM($I556:BC556)))","v":0},{"$f":"IF(OR(BE$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BE$3,$H556/$G556,$H556-SUM($I556:BD556)))","v":0},{"$f":"IF(OR(BF$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BF$3,$H556/$G556,$H556-SUM($I556:BE556)))","v":0},{"$f":"IF(OR(BG$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BG$3,$H556/$G556,$H556-SUM($I556:BF556)))","v":0},{"$f":"IF(OR(BH$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BH$3,$H556/$G556,$H556-SUM($I556:BG556)))","v":0},{"$f":"IF(OR(BI$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BI$3,$H556/$G556,$H556-SUM($I556:BH556)))","v":0},{"$f":"IF(OR(BJ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BJ$3,$H556/$G556,$H556-SUM($I556:BI556)))","v":0},{"$f":"IF(OR(BK$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BK$3,$H556/$G556,$H556-SUM($I556:BJ556)))","v":0},{"$f":"IF(OR(BL$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BL$3,$H556/$G556,$H556-SUM($I556:BK556)))","v":0},{"$f":"IF(OR(BM$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BM$3,$H556/$G556,$H556-SUM($I556:BL556)))","v":0},{"$f":"IF(OR(BN$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BN$3,$H556/$G556,$H556-SUM($I556:BM556)))","v":0},{"$f":"IF(OR(BO$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BO$3,$H556/$G556,$H556-SUM($I556:BN556)))","v":0},{"$f":"IF(OR(BP$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BP$3,$H556/$G556,$H556-SUM($I556:BO556)))","v":0},{"$f":"IF(OR(BQ$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BQ$3,$H556/$G556,$H556-SUM($I556:BP556)))","v":0},{"$f":"IF(OR(BR$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BR$3,$H556/$G556,$H556-SUM($I556:BQ556)))","v":0},{"$f":"IF(OR(BS$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BS$3,$H556/$G556,$H556-SUM($I556:BR556)))","v":0},{"$f":"IF(OR(BT$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BT$3,$H556/$G556,$H556-SUM($I556:BS556)))","v":0},{"$f":"IF(OR(BU$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BU$3,$H556/$G556,$H556-SUM($I556:BT556)))","v":0},{"$f":"IF(OR(BV$3<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556)>BV$3,$H556/$G556,$H556-SUM($I556:BU556)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,5,{"$f":"AM526","v":0},null,{"$f":"IF(OR(J$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>J$3,$H557/$G557,$H557-SUM($I557:I557)))","v":0},{"$f":"IF(OR(K$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>K$3,$H557/$G557,$H557-SUM($I557:J557)))","v":0},{"$f":"IF(OR(L$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>L$3,$H557/$G557,$H557-SUM($I557:K557)))","v":0},{"$f":"IF(OR(M$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>M$3,$H557/$G557,$H557-SUM($I557:L557)))","v":0},{"$f":"IF(OR(N$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>N$3,$H557/$G557,$H557-SUM($I557:M557)))","v":0},{"$f":"IF(OR(O$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>O$3,$H557/$G557,$H557-SUM($I557:N557)))","v":0},{"$f":"IF(OR(P$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>P$3,$H557/$G557,$H557-SUM($I557:O557)))","v":0},{"$f":"IF(OR(Q$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Q$3,$H557/$G557,$H557-SUM($I557:P557)))","v":0},{"$f":"IF(OR(R$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>R$3,$H557/$G557,$H557-SUM($I557:Q557)))","v":0},{"$f":"IF(OR(S$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>S$3,$H557/$G557,$H557-SUM($I557:R557)))","v":0},{"$f":"IF(OR(T$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>T$3,$H557/$G557,$H557-SUM($I557:S557)))","v":0},{"$f":"IF(OR(U$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>U$3,$H557/$G557,$H557-SUM($I557:T557)))","v":0},{"$f":"IF(OR(V$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>V$3,$H557/$G557,$H557-SUM($I557:U557)))","v":0},{"$f":"IF(OR(W$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>W$3,$H557/$G557,$H557-SUM($I557:V557)))","v":0},{"$f":"IF(OR(X$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>X$3,$H557/$G557,$H557-SUM($I557:W557)))","v":0},{"$f":"IF(OR(Y$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Y$3,$H557/$G557,$H557-SUM($I557:X557)))","v":0},{"$f":"IF(OR(Z$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>Z$3,$H557/$G557,$H557-SUM($I557:Y557)))","v":0},{"$f":"IF(OR(AA$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AA$3,$H557/$G557,$H557-SUM($I557:Z557)))","v":0},{"$f":"IF(OR(AB$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AB$3,$H557/$G557,$H557-SUM($I557:AA557)))","v":0},{"$f":"IF(OR(AC$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AC$3,$H557/$G557,$H557-SUM($I557:AB557)))","v":0},{"$f":"IF(OR(AD$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AD$3,$H557/$G557,$H557-SUM($I557:AC557)))","v":0},{"$f":"IF(OR(AE$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AE$3,$H557/$G557,$H557-SUM($I557:AD557)))","v":0},{"$f":"IF(OR(AF$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AF$3,$H557/$G557,$H557-SUM($I557:AE557)))","v":0},{"$f":"IF(OR(AG$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AG$3,$H557/$G557,$H557-SUM($I557:AF557)))","v":0},{"$f":"IF(OR(AH$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AH$3,$H557/$G557,$H557-SUM($I557:AG557)))","v":0},{"$f":"IF(OR(AI$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AI$3,$H557/$G557,$H557-SUM($I557:AH557)))","v":0},{"$f":"IF(OR(AJ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AJ$3,$H557/$G557,$H557-SUM($I557:AI557)))","v":0},{"$f":"IF(OR(AK$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AK$3,$H557/$G557,$H557-SUM($I557:AJ557)))","v":0},{"$f":"IF(OR(AL$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AL$3,$H557/$G557,$H557-SUM($I557:AK557)))","v":0},{"$f":"IF(OR(AM$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AM$3,$H557/$G557,$H557-SUM($I557:AL557)))","v":0},{"$f":"IF(OR(AN$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AN$3,$H557/$G557,$H557-SUM($I557:AM557)))","v":0},{"$f":"IF(OR(AO$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AO$3,$H557/$G557,$H557-SUM($I557:AN557)))","v":0},{"$f":"IF(OR(AP$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AP$3,$H557/$G557,$H557-SUM($I557:AO557)))","v":0},{"$f":"IF(OR(AQ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AQ$3,$H557/$G557,$H557-SUM($I557:AP557)))","v":0},{"$f":"IF(OR(AR$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AR$3,$H557/$G557,$H557-SUM($I557:AQ557)))","v":0},{"$f":"IF(OR(AS$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AS$3,$H557/$G557,$H557-SUM($I557:AR557)))","v":0},{"$f":"IF(OR(AT$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AT$3,$H557/$G557,$H557-SUM($I557:AS557)))","v":0},{"$f":"IF(OR(AU$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AU$3,$H557/$G557,$H557-SUM($I557:AT557)))","v":0},{"$f":"IF(OR(AV$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AV$3,$H557/$G557,$H557-SUM($I557:AU557)))","v":0},{"$f":"IF(OR(AW$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AW$3,$H557/$G557,$H557-SUM($I557:AV557)))","v":0},{"$f":"IF(OR(AX$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AX$3,$H557/$G557,$H557-SUM($I557:AW557)))","v":0},{"$f":"IF(OR(AY$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AY$3,$H557/$G557,$H557-SUM($I557:AX557)))","v":0},{"$f":"IF(OR(AZ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>AZ$3,$H557/$G557,$H557-SUM($I557:AY557)))","v":0},{"$f":"IF(OR(BA$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BA$3,$H557/$G557,$H557-SUM($I557:AZ557)))","v":0},{"$f":"IF(OR(BB$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BB$3,$H557/$G557,$H557-SUM($I557:BA557)))","v":0},{"$f":"IF(OR(BC$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BC$3,$H557/$G557,$H557-SUM($I557:BB557)))","v":0},{"$f":"IF(OR(BD$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BD$3,$H557/$G557,$H557-SUM($I557:BC557)))","v":0},{"$f":"IF(OR(BE$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BE$3,$H557/$G557,$H557-SUM($I557:BD557)))","v":0},{"$f":"IF(OR(BF$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BF$3,$H557/$G557,$H557-SUM($I557:BE557)))","v":0},{"$f":"IF(OR(BG$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BG$3,$H557/$G557,$H557-SUM($I557:BF557)))","v":0},{"$f":"IF(OR(BH$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BH$3,$H557/$G557,$H557-SUM($I557:BG557)))","v":0},{"$f":"IF(OR(BI$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BI$3,$H557/$G557,$H557-SUM($I557:BH557)))","v":0},{"$f":"IF(OR(BJ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BJ$3,$H557/$G557,$H557-SUM($I557:BI557)))","v":0},{"$f":"IF(OR(BK$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BK$3,$H557/$G557,$H557-SUM($I557:BJ557)))","v":0},{"$f":"IF(OR(BL$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BL$3,$H557/$G557,$H557-SUM($I557:BK557)))","v":0},{"$f":"IF(OR(BM$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BM$3,$H557/$G557,$H557-SUM($I557:BL557)))","v":0},{"$f":"IF(OR(BN$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BN$3,$H557/$G557,$H557-SUM($I557:BM557)))","v":0},{"$f":"IF(OR(BO$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BO$3,$H557/$G557,$H557-SUM($I557:BN557)))","v":0},{"$f":"IF(OR(BP$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BP$3,$H557/$G557,$H557-SUM($I557:BO557)))","v":0},{"$f":"IF(OR(BQ$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BQ$3,$H557/$G557,$H557-SUM($I557:BP557)))","v":0},{"$f":"IF(OR(BR$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BR$3,$H557/$G557,$H557-SUM($I557:BQ557)))","v":0},{"$f":"IF(OR(BS$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BS$3,$H557/$G557,$H557-SUM($I557:BR557)))","v":0},{"$f":"IF(OR(BT$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BT$3,$H557/$G557,$H557-SUM($I557:BS557)))","v":0},{"$f":"IF(OR(BU$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BU$3,$H557/$G557,$H557-SUM($I557:BT557)))","v":0},{"$f":"IF(OR(BV$3<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557)>BV$3,$H557/$G557,$H557-SUM($I557:BU557)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I523,I527:I532)","v":8.5478557857525281},{"$f":"SUM(J523,J527:J532)","v":8.648105785752529},10.420105785752529,19.13835578575253,26.021105785752532,35.520605785752522,52.302850665672665,43.584600665672667,36.701850665672666,27.102100665672666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV523,BV527:BV532)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I523,I527:I557)","v":8.5478557857525281},{"$f":"SUM(J523,J527:J557)","v":8.648105785752529},{"$f":"SUM(K523,K527:K557)","v":10.420105785752529},19.13835578575253,26.021105785752532,35.520605785752522,52.302850665672665,53.797946395166683,60.040966073496712,65.8106086821101,54.84863064355239,62.381089930168748,49.255320251838718,33.885927643225322,17.745805016110374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H524+SUM(H527:H558)-SUM($I560:$BV560),2)=0,G527=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I526-SUM(I527:I557)+H561","v":0.40100000000000002},{"$f":"J526-SUM(J527:J557)+I561","v":7.3887499999999999},{"$f":"K526-SUM(K527:K557)+J561","v":40.389499999999998},57.33,78.255750000000006,159.69140266269065,148.24193491499403,146.94706723314746,148.38367159410433,147.13355342045401,163.26814284134312,100.88705291117438,51.631732659335661,17.745805016110339,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B520","v":"Total Closing TAB - IT"},"Nominal",null,null,null,{"$f":"I561+I524","v":43.140278928762648},41.580173143010114,66.033067357257579,74.425711571505047,86.803605785752538,159.69140266269065,148.24193491499403,146.94706723314746,148.38367159410433,147.13355342045401,163.26814284134312,100.88705291117438,51.631732659335661,17.745805016110339,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,-3.5527136788005009E-14,{"$f":"BU561+BU524","v":-3.5527136788005009E-14},-3.5527136788005009E-14]
[]
[13,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A564))","v":"Plant & Tools/Office Furniture"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I564+1","v":2011},{"$f":"J564+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ564+1","v":2071},{"$f":"BR564+1","v":2072},{"$f":"BS564+1","v":2073},{"$f":"BT564+1","v":2074},{"$f":"BU564+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A564)","v":8.8711523711698987},null,{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:H567))),(MAX($H568/$G567, $H568-SUM($H567:H567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:I567))),(MAX($H568/$G567, $H568-SUM($H567:I567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:J567))),(MAX($H568/$G567, $H568-SUM($H567:J567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:K567))),(MAX($H568/$G567, $H568-SUM($H567:K567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:L567))),(MAX($H568/$G567, $H568-SUM($H567:L567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:M567))),(MAX($H568/$G567, $H568-SUM($H567:M567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:N567))),(MAX($H568/$G567, $H568-SUM($H567:N567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:O567))),(MAX($H568/$G567, $H568-SUM($H567:O567)))))","v":3.5506658389390182},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:P567))),(MAX($H568/$G567, $H568-SUM($H567:P567)))))","v":3.0931709648236847},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:Q567))),(MAX($H568/$G567, $H568-SUM($H567:Q567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:R567))),(MAX($H568/$G567, $H568-SUM($H567:R567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:S567))),(MAX($H568/$G567, $H568-SUM($H567:S567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:T567))),(MAX($H568/$G567, $H568-SUM($H567:T567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:U567))),(MAX($H568/$G567, $H568-SUM($H567:U567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:V567))),(MAX($H568/$G567, $H568-SUM($H567:V567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:W567))),(MAX($H568/$G567, $H568-SUM($H567:W567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:X567))),(MAX($H568/$G567, $H568-SUM($H567:X567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:Y567))),(MAX($H568/$G567, $H568-SUM($H567:Y567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:Z567))),(MAX($H568/$G567, $H568-SUM($H567:Z567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AA567))),(MAX($H568/$G567, $H568-SUM($H567:AA567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AB567))),(MAX($H568/$G567, $H568-SUM($H567:AB567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AC567))),(MAX($H568/$G567, $H568-SUM($H567:AC567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AD567))),(MAX($H568/$G567, $H568-SUM($H567:AD567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AE567))),(MAX($H568/$G567, $H568-SUM($H567:AE567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AF567))),(MAX($H568/$G567, $H568-SUM($H567:AF567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AG567))),(MAX($H568/$G567, $H568-SUM($H567:AG567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AH567))),(MAX($H568/$G567, $H568-SUM($H567:AH567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AI567))),(MAX($H568/$G567, $H568-SUM($H567:AI567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AJ567))),(MAX($H568/$G567, $H568-SUM($H567:AJ567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AK567))),(MAX($H568/$G567, $H568-SUM($H567:AK567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AL567))),(MAX($H568/$G567, $H568-SUM($H567:AL567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AM567))),(MAX($H568/$G567, $H568-SUM($H567:AM567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AN567))),(MAX($H568/$G567, $H568-SUM($H567:AN567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AO567))),(MAX($H568/$G567, $H568-SUM($H567:AO567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AP567))),(MAX($H568/$G567, $H568-SUM($H567:AP567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AQ567))),(MAX($H568/$G567, $H568-SUM($H567:AQ567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AR567))),(MAX($H568/$G567, $H568-SUM($H567:AR567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AS567))),(MAX($H568/$G567, $H568-SUM($H567:AS567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AT567))),(MAX($H568/$G567, $H568-SUM($H567:AT567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AU567))),(MAX($H568/$G567, $H568-SUM($H567:AU567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AV567))),(MAX($H568/$G567, $H568-SUM($H567:AV567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AW567))),(MAX($H568/$G567, $H568-SUM($H567:AW567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AX567))),(MAX($H568/$G567, $H568-SUM($H567:AX567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AY567))),(MAX($H568/$G567, $H568-SUM($H567:AY567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:AZ567))),(MAX($H568/$G567, $H568-SUM($H567:AZ567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BA567))),(MAX($H568/$G567, $H568-SUM($H567:BA567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BB567))),(MAX($H568/$G567, $H568-SUM($H567:BB567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BC567))),(MAX($H568/$G567, $H568-SUM($H567:BC567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BD567))),(MAX($H568/$G567, $H568-SUM($H567:BD567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BE567))),(MAX($H568/$G567, $H568-SUM($H567:BE567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BF567))),(MAX($H568/$G567, $H568-SUM($H567:BF567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BG567))),(MAX($H568/$G567, $H568-SUM($H567:BG567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BH567))),(MAX($H568/$G567, $H568-SUM($H567:BH567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BI567))),(MAX($H568/$G567, $H568-SUM($H567:BI567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BJ567))),(MAX($H568/$G567, $H568-SUM($H567:BJ567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BK567))),(MAX($H568/$G567, $H568-SUM($H567:BK567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BL567))),(MAX($H568/$G567, $H568-SUM($H567:BL567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BM567))),(MAX($H568/$G567, $H568-SUM($H567:BM567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BN567))),(MAX($H568/$G567, $H568-SUM($H567:BN567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BO567))),(MAX($H568/$G567, $H568-SUM($H567:BO567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BP567))),(MAX($H568/$G567, $H568-SUM($H567:BP567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BQ567))),(MAX($H568/$G567, $H568-SUM($H567:BQ567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BR567))),(MAX($H568/$G567, $H568-SUM($H567:BR567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BS567))),(MAX($H568/$G567, $H568-SUM($H567:BS567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BT567))),(MAX($H568/$G567, $H568-SUM($H567:BT567)))))","v":0},{"$f":"IF(OR($G567=0,$G567=\"n/a\"),0,IF($H568>0,(MIN($H568/$G567, $H568-SUM($H567:BU567))),(MAX($H568/$G567, $H568-SUM($H567:BU567)))))","v":0},{"$f":"IF(OR(ROUND(H568-SUM($I567:$BV567),2)=0,G567=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A564)","v":31.49849767633583},{"$f":"H568-I567","v":27.947831837396812},24.397165998457794,20.846500159518776,17.295834320579758,13.745168481640739,10.194502642701721,6.6438368037627029,3.0931709648236847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT568-BU567","v":0},0]
[]
[{"$f":"IF(COUNTA($BW572:$BW601)=COUNTIF($BW572:$BW601,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0.32700000000000001},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":10.375},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":18.515999999999998},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":16.318999999999999},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":10.128},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B564,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":29.405605221168919},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":9.2954085547111109},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":9.2253976735676488},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":13.909285619915627},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.9777479945799401},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":4.827000339476057},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B564,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G572","v":10},{"$f":"I570","v":0.32700000000000001},null,{"$f":"IF(OR(J$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>J$3,$H571/$G571,$H571-SUM($I571:I571)))","v":3.27E-2},{"$f":"IF(OR(K$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>K$3,$H571/$G571,$H571-SUM($I571:J571)))","v":3.27E-2},{"$f":"IF(OR(L$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>L$3,$H571/$G571,$H571-SUM($I571:K571)))","v":3.27E-2},{"$f":"IF(OR(M$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>M$3,$H571/$G571,$H571-SUM($I571:L571)))","v":3.27E-2},{"$f":"IF(OR(N$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>N$3,$H571/$G571,$H571-SUM($I571:M571)))","v":3.27E-2},{"$f":"IF(OR(O$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>O$3,$H571/$G571,$H571-SUM($I571:N571)))","v":3.27E-2},{"$f":"IF(OR(P$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>P$3,$H571/$G571,$H571-SUM($I571:O571)))","v":3.27E-2},{"$f":"IF(OR(Q$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Q$3,$H571/$G571,$H571-SUM($I571:P571)))","v":3.27E-2},{"$f":"IF(OR(R$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>R$3,$H571/$G571,$H571-SUM($I571:Q571)))","v":3.27E-2},{"$f":"IF(OR(S$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>S$3,$H571/$G571,$H571-SUM($I571:R571)))","v":3.2700000000000007E-2},{"$f":"IF(OR(T$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>T$3,$H571/$G571,$H571-SUM($I571:S571)))","v":0},{"$f":"IF(OR(U$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>U$3,$H571/$G571,$H571-SUM($I571:T571)))","v":0},{"$f":"IF(OR(V$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>V$3,$H571/$G571,$H571-SUM($I571:U571)))","v":0},{"$f":"IF(OR(W$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>W$3,$H571/$G571,$H571-SUM($I571:V571)))","v":0},{"$f":"IF(OR(X$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>X$3,$H571/$G571,$H571-SUM($I571:W571)))","v":0},{"$f":"IF(OR(Y$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Y$3,$H571/$G571,$H571-SUM($I571:X571)))","v":0},{"$f":"IF(OR(Z$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>Z$3,$H571/$G571,$H571-SUM($I571:Y571)))","v":0},{"$f":"IF(OR(AA$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AA$3,$H571/$G571,$H571-SUM($I571:Z571)))","v":0},{"$f":"IF(OR(AB$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AB$3,$H571/$G571,$H571-SUM($I571:AA571)))","v":0},{"$f":"IF(OR(AC$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AC$3,$H571/$G571,$H571-SUM($I571:AB571)))","v":0},{"$f":"IF(OR(AD$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AD$3,$H571/$G571,$H571-SUM($I571:AC571)))","v":0},{"$f":"IF(OR(AE$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AE$3,$H571/$G571,$H571-SUM($I571:AD571)))","v":0},{"$f":"IF(OR(AF$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AF$3,$H571/$G571,$H571-SUM($I571:AE571)))","v":0},{"$f":"IF(OR(AG$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AG$3,$H571/$G571,$H571-SUM($I571:AF571)))","v":0},{"$f":"IF(OR(AH$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AH$3,$H571/$G571,$H571-SUM($I571:AG571)))","v":0},{"$f":"IF(OR(AI$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AI$3,$H571/$G571,$H571-SUM($I571:AH571)))","v":0},{"$f":"IF(OR(AJ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AJ$3,$H571/$G571,$H571-SUM($I571:AI571)))","v":0},{"$f":"IF(OR(AK$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AK$3,$H571/$G571,$H571-SUM($I571:AJ571)))","v":0},{"$f":"IF(OR(AL$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AL$3,$H571/$G571,$H571-SUM($I571:AK571)))","v":0},{"$f":"IF(OR(AM$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AM$3,$H571/$G571,$H571-SUM($I571:AL571)))","v":0},{"$f":"IF(OR(AN$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AN$3,$H571/$G571,$H571-SUM($I571:AM571)))","v":0},{"$f":"IF(OR(AO$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AO$3,$H571/$G571,$H571-SUM($I571:AN571)))","v":0},{"$f":"IF(OR(AP$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AP$3,$H571/$G571,$H571-SUM($I571:AO571)))","v":0},{"$f":"IF(OR(AQ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AQ$3,$H571/$G571,$H571-SUM($I571:AP571)))","v":0},{"$f":"IF(OR(AR$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AR$3,$H571/$G571,$H571-SUM($I571:AQ571)))","v":0},{"$f":"IF(OR(AS$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AS$3,$H571/$G571,$H571-SUM($I571:AR571)))","v":0},{"$f":"IF(OR(AT$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AT$3,$H571/$G571,$H571-SUM($I571:AS571)))","v":0},{"$f":"IF(OR(AU$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AU$3,$H571/$G571,$H571-SUM($I571:AT571)))","v":0},{"$f":"IF(OR(AV$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AV$3,$H571/$G571,$H571-SUM($I571:AU571)))","v":0},{"$f":"IF(OR(AW$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AW$3,$H571/$G571,$H571-SUM($I571:AV571)))","v":0},{"$f":"IF(OR(AX$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AX$3,$H571/$G571,$H571-SUM($I571:AW571)))","v":0},{"$f":"IF(OR(AY$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AY$3,$H571/$G571,$H571-SUM($I571:AX571)))","v":0},{"$f":"IF(OR(AZ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>AZ$3,$H571/$G571,$H571-SUM($I571:AY571)))","v":0},{"$f":"IF(OR(BA$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BA$3,$H571/$G571,$H571-SUM($I571:AZ571)))","v":0},{"$f":"IF(OR(BB$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BB$3,$H571/$G571,$H571-SUM($I571:BA571)))","v":0},{"$f":"IF(OR(BC$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BC$3,$H571/$G571,$H571-SUM($I571:BB571)))","v":0},{"$f":"IF(OR(BD$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BD$3,$H571/$G571,$H571-SUM($I571:BC571)))","v":0},{"$f":"IF(OR(BE$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BE$3,$H571/$G571,$H571-SUM($I571:BD571)))","v":0},{"$f":"IF(OR(BF$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BF$3,$H571/$G571,$H571-SUM($I571:BE571)))","v":0},{"$f":"IF(OR(BG$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BG$3,$H571/$G571,$H571-SUM($I571:BF571)))","v":0},{"$f":"IF(OR(BH$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BH$3,$H571/$G571,$H571-SUM($I571:BG571)))","v":0},{"$f":"IF(OR(BI$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BI$3,$H571/$G571,$H571-SUM($I571:BH571)))","v":0},{"$f":"IF(OR(BJ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BJ$3,$H571/$G571,$H571-SUM($I571:BI571)))","v":0},{"$f":"IF(OR(BK$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BK$3,$H571/$G571,$H571-SUM($I571:BJ571)))","v":0},{"$f":"IF(OR(BL$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BL$3,$H571/$G571,$H571-SUM($I571:BK571)))","v":0},{"$f":"IF(OR(BM$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BM$3,$H571/$G571,$H571-SUM($I571:BL571)))","v":0},{"$f":"IF(OR(BN$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BN$3,$H571/$G571,$H571-SUM($I571:BM571)))","v":0},{"$f":"IF(OR(BO$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BO$3,$H571/$G571,$H571-SUM($I571:BN571)))","v":0},{"$f":"IF(OR(BP$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BP$3,$H571/$G571,$H571-SUM($I571:BO571)))","v":0},{"$f":"IF(OR(BQ$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BQ$3,$H571/$G571,$H571-SUM($I571:BP571)))","v":0},{"$f":"IF(OR(BR$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BR$3,$H571/$G571,$H571-SUM($I571:BQ571)))","v":0},{"$f":"IF(OR(BS$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BS$3,$H571/$G571,$H571-SUM($I571:BR571)))","v":0},{"$f":"IF(OR(BT$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BT$3,$H571/$G571,$H571-SUM($I571:BS571)))","v":0},{"$f":"IF(OR(BU$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BU$3,$H571/$G571,$H571-SUM($I571:BT571)))","v":0},{"$f":"IF(OR(BV$3<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571)>BV$3,$H571/$G571,$H571-SUM($I571:BU571)))","v":0},{"$f":"IF(OR(ROUND(H571-SUM($J571:$BV571),2)=0,G571=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A564)","v":10},{"$f":"J570","v":10.375},null,{"$f":"IF(OR(J$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>J$3,$H572/$G572,$H572-SUM($I572:I572)))","v":0},{"$f":"IF(OR(K$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>K$3,$H572/$G572,$H572-SUM($I572:J572)))","v":1.0375000000000001},{"$f":"IF(OR(L$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>L$3,$H572/$G572,$H572-SUM($I572:K572)))","v":1.0375000000000001},{"$f":"IF(OR(M$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>M$3,$H572/$G572,$H572-SUM($I572:L572)))","v":1.0375000000000001},{"$f":"IF(OR(N$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>N$3,$H572/$G572,$H572-SUM($I572:M572)))","v":1.0375000000000001},{"$f":"IF(OR(O$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>O$3,$H572/$G572,$H572-SUM($I572:N572)))","v":1.0375000000000001},{"$f":"IF(OR(P$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>P$3,$H572/$G572,$H572-SUM($I572:O572)))","v":1.0375000000000001},{"$f":"IF(OR(Q$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Q$3,$H572/$G572,$H572-SUM($I572:P572)))","v":1.0375000000000001},{"$f":"IF(OR(R$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>R$3,$H572/$G572,$H572-SUM($I572:Q572)))","v":1.0375000000000001},{"$f":"IF(OR(S$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>S$3,$H572/$G572,$H572-SUM($I572:R572)))","v":1.0375000000000001},{"$f":"IF(OR(T$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>T$3,$H572/$G572,$H572-SUM($I572:S572)))","v":1.0375000000000014},{"$f":"IF(OR(U$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>U$3,$H572/$G572,$H572-SUM($I572:T572)))","v":0},{"$f":"IF(OR(V$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>V$3,$H572/$G572,$H572-SUM($I572:U572)))","v":0},{"$f":"IF(OR(W$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>W$3,$H572/$G572,$H572-SUM($I572:V572)))","v":0},{"$f":"IF(OR(X$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>X$3,$H572/$G572,$H572-SUM($I572:W572)))","v":0},{"$f":"IF(OR(Y$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Y$3,$H572/$G572,$H572-SUM($I572:X572)))","v":0},{"$f":"IF(OR(Z$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>Z$3,$H572/$G572,$H572-SUM($I572:Y572)))","v":0},{"$f":"IF(OR(AA$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AA$3,$H572/$G572,$H572-SUM($I572:Z572)))","v":0},{"$f":"IF(OR(AB$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AB$3,$H572/$G572,$H572-SUM($I572:AA572)))","v":0},{"$f":"IF(OR(AC$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AC$3,$H572/$G572,$H572-SUM($I572:AB572)))","v":0},{"$f":"IF(OR(AD$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AD$3,$H572/$G572,$H572-SUM($I572:AC572)))","v":0},{"$f":"IF(OR(AE$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AE$3,$H572/$G572,$H572-SUM($I572:AD572)))","v":0},{"$f":"IF(OR(AF$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AF$3,$H572/$G572,$H572-SUM($I572:AE572)))","v":0},{"$f":"IF(OR(AG$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AG$3,$H572/$G572,$H572-SUM($I572:AF572)))","v":0},{"$f":"IF(OR(AH$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AH$3,$H572/$G572,$H572-SUM($I572:AG572)))","v":0},{"$f":"IF(OR(AI$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AI$3,$H572/$G572,$H572-SUM($I572:AH572)))","v":0},{"$f":"IF(OR(AJ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AJ$3,$H572/$G572,$H572-SUM($I572:AI572)))","v":0},{"$f":"IF(OR(AK$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AK$3,$H572/$G572,$H572-SUM($I572:AJ572)))","v":0},{"$f":"IF(OR(AL$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AL$3,$H572/$G572,$H572-SUM($I572:AK572)))","v":0},{"$f":"IF(OR(AM$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AM$3,$H572/$G572,$H572-SUM($I572:AL572)))","v":0},{"$f":"IF(OR(AN$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AN$3,$H572/$G572,$H572-SUM($I572:AM572)))","v":0},{"$f":"IF(OR(AO$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AO$3,$H572/$G572,$H572-SUM($I572:AN572)))","v":0},{"$f":"IF(OR(AP$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AP$3,$H572/$G572,$H572-SUM($I572:AO572)))","v":0},{"$f":"IF(OR(AQ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AQ$3,$H572/$G572,$H572-SUM($I572:AP572)))","v":0},{"$f":"IF(OR(AR$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AR$3,$H572/$G572,$H572-SUM($I572:AQ572)))","v":0},{"$f":"IF(OR(AS$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AS$3,$H572/$G572,$H572-SUM($I572:AR572)))","v":0},{"$f":"IF(OR(AT$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AT$3,$H572/$G572,$H572-SUM($I572:AS572)))","v":0},{"$f":"IF(OR(AU$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AU$3,$H572/$G572,$H572-SUM($I572:AT572)))","v":0},{"$f":"IF(OR(AV$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AV$3,$H572/$G572,$H572-SUM($I572:AU572)))","v":0},{"$f":"IF(OR(AW$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AW$3,$H572/$G572,$H572-SUM($I572:AV572)))","v":0},{"$f":"IF(OR(AX$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AX$3,$H572/$G572,$H572-SUM($I572:AW572)))","v":0},{"$f":"IF(OR(AY$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AY$3,$H572/$G572,$H572-SUM($I572:AX572)))","v":0},{"$f":"IF(OR(AZ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>AZ$3,$H572/$G572,$H572-SUM($I572:AY572)))","v":0},{"$f":"IF(OR(BA$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BA$3,$H572/$G572,$H572-SUM($I572:AZ572)))","v":0},{"$f":"IF(OR(BB$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BB$3,$H572/$G572,$H572-SUM($I572:BA572)))","v":0},{"$f":"IF(OR(BC$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BC$3,$H572/$G572,$H572-SUM($I572:BB572)))","v":0},{"$f":"IF(OR(BD$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BD$3,$H572/$G572,$H572-SUM($I572:BC572)))","v":0},{"$f":"IF(OR(BE$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BE$3,$H572/$G572,$H572-SUM($I572:BD572)))","v":0},{"$f":"IF(OR(BF$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BF$3,$H572/$G572,$H572-SUM($I572:BE572)))","v":0},{"$f":"IF(OR(BG$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BG$3,$H572/$G572,$H572-SUM($I572:BF572)))","v":0},{"$f":"IF(OR(BH$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BH$3,$H572/$G572,$H572-SUM($I572:BG572)))","v":0},{"$f":"IF(OR(BI$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BI$3,$H572/$G572,$H572-SUM($I572:BH572)))","v":0},{"$f":"IF(OR(BJ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BJ$3,$H572/$G572,$H572-SUM($I572:BI572)))","v":0},{"$f":"IF(OR(BK$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BK$3,$H572/$G572,$H572-SUM($I572:BJ572)))","v":0},{"$f":"IF(OR(BL$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BL$3,$H572/$G572,$H572-SUM($I572:BK572)))","v":0},{"$f":"IF(OR(BM$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BM$3,$H572/$G572,$H572-SUM($I572:BL572)))","v":0},{"$f":"IF(OR(BN$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BN$3,$H572/$G572,$H572-SUM($I572:BM572)))","v":0},{"$f":"IF(OR(BO$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BO$3,$H572/$G572,$H572-SUM($I572:BN572)))","v":0},{"$f":"IF(OR(BP$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BP$3,$H572/$G572,$H572-SUM($I572:BO572)))","v":0},{"$f":"IF(OR(BQ$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BQ$3,$H572/$G572,$H572-SUM($I572:BP572)))","v":0},{"$f":"IF(OR(BR$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BR$3,$H572/$G572,$H572-SUM($I572:BQ572)))","v":0},{"$f":"IF(OR(BS$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BS$3,$H572/$G572,$H572-SUM($I572:BR572)))","v":0},{"$f":"IF(OR(BT$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BT$3,$H572/$G572,$H572-SUM($I572:BS572)))","v":0},{"$f":"IF(OR(BU$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BU$3,$H572/$G572,$H572-SUM($I572:BT572)))","v":0},{"$f":"IF(OR(BV$3<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572)>BV$3,$H572/$G572,$H572-SUM($I572:BU572)))","v":0},{"$f":"IF(OR(ROUND(H572-SUM($J572:$BV572),2)=0,G572=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D572+1","v":2012},"Nominal",null,{"$f":"G572","v":10},{"$f":"K570","v":18.515999999999998},null,{"$f":"IF(OR(J$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>J$3,$H573/$G573,$H573-SUM($I573:I573)))","v":0},{"$f":"IF(OR(K$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>K$3,$H573/$G573,$H573-SUM($I573:J573)))","v":0},{"$f":"IF(OR(L$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>L$3,$H573/$G573,$H573-SUM($I573:K573)))","v":1.8515999999999999},{"$f":"IF(OR(M$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>M$3,$H573/$G573,$H573-SUM($I573:L573)))","v":1.8515999999999999},{"$f":"IF(OR(N$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>N$3,$H573/$G573,$H573-SUM($I573:M573)))","v":1.8515999999999999},{"$f":"IF(OR(O$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>O$3,$H573/$G573,$H573-SUM($I573:N573)))","v":1.8515999999999999},{"$f":"IF(OR(P$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>P$3,$H573/$G573,$H573-SUM($I573:O573)))","v":1.8515999999999999},{"$f":"IF(OR(Q$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Q$3,$H573/$G573,$H573-SUM($I573:P573)))","v":1.8515999999999999},{"$f":"IF(OR(R$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>R$3,$H573/$G573,$H573-SUM($I573:Q573)))","v":1.8515999999999999},{"$f":"IF(OR(S$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>S$3,$H573/$G573,$H573-SUM($I573:R573)))","v":1.8515999999999999},{"$f":"IF(OR(T$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>T$3,$H573/$G573,$H573-SUM($I573:S573)))","v":1.8515999999999999},{"$f":"IF(OR(U$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>U$3,$H573/$G573,$H573-SUM($I573:T573)))","v":1.8516000000000012},{"$f":"IF(OR(V$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>V$3,$H573/$G573,$H573-SUM($I573:U573)))","v":0},{"$f":"IF(OR(W$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>W$3,$H573/$G573,$H573-SUM($I573:V573)))","v":0},{"$f":"IF(OR(X$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>X$3,$H573/$G573,$H573-SUM($I573:W573)))","v":0},{"$f":"IF(OR(Y$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Y$3,$H573/$G573,$H573-SUM($I573:X573)))","v":0},{"$f":"IF(OR(Z$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>Z$3,$H573/$G573,$H573-SUM($I573:Y573)))","v":0},{"$f":"IF(OR(AA$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AA$3,$H573/$G573,$H573-SUM($I573:Z573)))","v":0},{"$f":"IF(OR(AB$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AB$3,$H573/$G573,$H573-SUM($I573:AA573)))","v":0},{"$f":"IF(OR(AC$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AC$3,$H573/$G573,$H573-SUM($I573:AB573)))","v":0},{"$f":"IF(OR(AD$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AD$3,$H573/$G573,$H573-SUM($I573:AC573)))","v":0},{"$f":"IF(OR(AE$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AE$3,$H573/$G573,$H573-SUM($I573:AD573)))","v":0},{"$f":"IF(OR(AF$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AF$3,$H573/$G573,$H573-SUM($I573:AE573)))","v":0},{"$f":"IF(OR(AG$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AG$3,$H573/$G573,$H573-SUM($I573:AF573)))","v":0},{"$f":"IF(OR(AH$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AH$3,$H573/$G573,$H573-SUM($I573:AG573)))","v":0},{"$f":"IF(OR(AI$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AI$3,$H573/$G573,$H573-SUM($I573:AH573)))","v":0},{"$f":"IF(OR(AJ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AJ$3,$H573/$G573,$H573-SUM($I573:AI573)))","v":0},{"$f":"IF(OR(AK$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AK$3,$H573/$G573,$H573-SUM($I573:AJ573)))","v":0},{"$f":"IF(OR(AL$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AL$3,$H573/$G573,$H573-SUM($I573:AK573)))","v":0},{"$f":"IF(OR(AM$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AM$3,$H573/$G573,$H573-SUM($I573:AL573)))","v":0},{"$f":"IF(OR(AN$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AN$3,$H573/$G573,$H573-SUM($I573:AM573)))","v":0},{"$f":"IF(OR(AO$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AO$3,$H573/$G573,$H573-SUM($I573:AN573)))","v":0},{"$f":"IF(OR(AP$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AP$3,$H573/$G573,$H573-SUM($I573:AO573)))","v":0},{"$f":"IF(OR(AQ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AQ$3,$H573/$G573,$H573-SUM($I573:AP573)))","v":0},{"$f":"IF(OR(AR$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AR$3,$H573/$G573,$H573-SUM($I573:AQ573)))","v":0},{"$f":"IF(OR(AS$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AS$3,$H573/$G573,$H573-SUM($I573:AR573)))","v":0},{"$f":"IF(OR(AT$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AT$3,$H573/$G573,$H573-SUM($I573:AS573)))","v":0},{"$f":"IF(OR(AU$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AU$3,$H573/$G573,$H573-SUM($I573:AT573)))","v":0},{"$f":"IF(OR(AV$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AV$3,$H573/$G573,$H573-SUM($I573:AU573)))","v":0},{"$f":"IF(OR(AW$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AW$3,$H573/$G573,$H573-SUM($I573:AV573)))","v":0},{"$f":"IF(OR(AX$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AX$3,$H573/$G573,$H573-SUM($I573:AW573)))","v":0},{"$f":"IF(OR(AY$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AY$3,$H573/$G573,$H573-SUM($I573:AX573)))","v":0},{"$f":"IF(OR(AZ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>AZ$3,$H573/$G573,$H573-SUM($I573:AY573)))","v":0},{"$f":"IF(OR(BA$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BA$3,$H573/$G573,$H573-SUM($I573:AZ573)))","v":0},{"$f":"IF(OR(BB$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BB$3,$H573/$G573,$H573-SUM($I573:BA573)))","v":0},{"$f":"IF(OR(BC$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BC$3,$H573/$G573,$H573-SUM($I573:BB573)))","v":0},{"$f":"IF(OR(BD$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BD$3,$H573/$G573,$H573-SUM($I573:BC573)))","v":0},{"$f":"IF(OR(BE$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BE$3,$H573/$G573,$H573-SUM($I573:BD573)))","v":0},{"$f":"IF(OR(BF$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BF$3,$H573/$G573,$H573-SUM($I573:BE573)))","v":0},{"$f":"IF(OR(BG$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BG$3,$H573/$G573,$H573-SUM($I573:BF573)))","v":0},{"$f":"IF(OR(BH$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BH$3,$H573/$G573,$H573-SUM($I573:BG573)))","v":0},{"$f":"IF(OR(BI$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BI$3,$H573/$G573,$H573-SUM($I573:BH573)))","v":0},{"$f":"IF(OR(BJ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BJ$3,$H573/$G573,$H573-SUM($I573:BI573)))","v":0},{"$f":"IF(OR(BK$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BK$3,$H573/$G573,$H573-SUM($I573:BJ573)))","v":0},{"$f":"IF(OR(BL$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BL$3,$H573/$G573,$H573-SUM($I573:BK573)))","v":0},{"$f":"IF(OR(BM$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BM$3,$H573/$G573,$H573-SUM($I573:BL573)))","v":0},{"$f":"IF(OR(BN$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BN$3,$H573/$G573,$H573-SUM($I573:BM573)))","v":0},{"$f":"IF(OR(BO$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BO$3,$H573/$G573,$H573-SUM($I573:BN573)))","v":0},{"$f":"IF(OR(BP$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BP$3,$H573/$G573,$H573-SUM($I573:BO573)))","v":0},{"$f":"IF(OR(BQ$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BQ$3,$H573/$G573,$H573-SUM($I573:BP573)))","v":0},{"$f":"IF(OR(BR$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BR$3,$H573/$G573,$H573-SUM($I573:BQ573)))","v":0},{"$f":"IF(OR(BS$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BS$3,$H573/$G573,$H573-SUM($I573:BR573)))","v":0},{"$f":"IF(OR(BT$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BT$3,$H573/$G573,$H573-SUM($I573:BS573)))","v":0},{"$f":"IF(OR(BU$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BU$3,$H573/$G573,$H573-SUM($I573:BT573)))","v":0},{"$f":"IF(OR(BV$3<=$D573,$G573=\"n/a\"),0,IF(SUM($D573,$G573)>BV$3,$H573/$G573,$H573-SUM($I573:BU573)))","v":0},{"$f":"IF(OR(ROUND(H573-SUM($J573:$BV573),2)=0,G573=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D573+1","v":2013},"Nominal",null,{"$f":"G573","v":10},{"$f":"L570","v":16.318999999999999},null,{"$f":"IF(OR(J$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>J$3,$H574/$G574,$H574-SUM($I574:I574)))","v":0},{"$f":"IF(OR(K$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>K$3,$H574/$G574,$H574-SUM($I574:J574)))","v":0},{"$f":"IF(OR(L$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>L$3,$H574/$G574,$H574-SUM($I574:K574)))","v":0},{"$f":"IF(OR(M$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>M$3,$H574/$G574,$H574-SUM($I574:L574)))","v":1.6318999999999999},{"$f":"IF(OR(N$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>N$3,$H574/$G574,$H574-SUM($I574:M574)))","v":1.6318999999999999},{"$f":"IF(OR(O$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>O$3,$H574/$G574,$H574-SUM($I574:N574)))","v":1.6318999999999999},{"$f":"IF(OR(P$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>P$3,$H574/$G574,$H574-SUM($I574:O574)))","v":1.6318999999999999},{"$f":"IF(OR(Q$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Q$3,$H574/$G574,$H574-SUM($I574:P574)))","v":1.6318999999999999},{"$f":"IF(OR(R$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>R$3,$H574/$G574,$H574-SUM($I574:Q574)))","v":1.6318999999999999},{"$f":"IF(OR(S$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>S$3,$H574/$G574,$H574-SUM($I574:R574)))","v":1.6318999999999999},{"$f":"IF(OR(T$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>T$3,$H574/$G574,$H574-SUM($I574:S574)))","v":1.6318999999999999},{"$f":"IF(OR(U$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>U$3,$H574/$G574,$H574-SUM($I574:T574)))","v":1.6318999999999999},{"$f":"IF(OR(V$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>V$3,$H574/$G574,$H574-SUM($I574:U574)))","v":1.6318999999999999},{"$f":"IF(OR(W$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>W$3,$H574/$G574,$H574-SUM($I574:V574)))","v":0},{"$f":"IF(OR(X$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>X$3,$H574/$G574,$H574-SUM($I574:W574)))","v":0},{"$f":"IF(OR(Y$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Y$3,$H574/$G574,$H574-SUM($I574:X574)))","v":0},{"$f":"IF(OR(Z$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>Z$3,$H574/$G574,$H574-SUM($I574:Y574)))","v":0},{"$f":"IF(OR(AA$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AA$3,$H574/$G574,$H574-SUM($I574:Z574)))","v":0},{"$f":"IF(OR(AB$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AB$3,$H574/$G574,$H574-SUM($I574:AA574)))","v":0},{"$f":"IF(OR(AC$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AC$3,$H574/$G574,$H574-SUM($I574:AB574)))","v":0},{"$f":"IF(OR(AD$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AD$3,$H574/$G574,$H574-SUM($I574:AC574)))","v":0},{"$f":"IF(OR(AE$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AE$3,$H574/$G574,$H574-SUM($I574:AD574)))","v":0},{"$f":"IF(OR(AF$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AF$3,$H574/$G574,$H574-SUM($I574:AE574)))","v":0},{"$f":"IF(OR(AG$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AG$3,$H574/$G574,$H574-SUM($I574:AF574)))","v":0},{"$f":"IF(OR(AH$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AH$3,$H574/$G574,$H574-SUM($I574:AG574)))","v":0},{"$f":"IF(OR(AI$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AI$3,$H574/$G574,$H574-SUM($I574:AH574)))","v":0},{"$f":"IF(OR(AJ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AJ$3,$H574/$G574,$H574-SUM($I574:AI574)))","v":0},{"$f":"IF(OR(AK$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AK$3,$H574/$G574,$H574-SUM($I574:AJ574)))","v":0},{"$f":"IF(OR(AL$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AL$3,$H574/$G574,$H574-SUM($I574:AK574)))","v":0},{"$f":"IF(OR(AM$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AM$3,$H574/$G574,$H574-SUM($I574:AL574)))","v":0},{"$f":"IF(OR(AN$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AN$3,$H574/$G574,$H574-SUM($I574:AM574)))","v":0},{"$f":"IF(OR(AO$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AO$3,$H574/$G574,$H574-SUM($I574:AN574)))","v":0},{"$f":"IF(OR(AP$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AP$3,$H574/$G574,$H574-SUM($I574:AO574)))","v":0},{"$f":"IF(OR(AQ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AQ$3,$H574/$G574,$H574-SUM($I574:AP574)))","v":0},{"$f":"IF(OR(AR$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AR$3,$H574/$G574,$H574-SUM($I574:AQ574)))","v":0},{"$f":"IF(OR(AS$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AS$3,$H574/$G574,$H574-SUM($I574:AR574)))","v":0},{"$f":"IF(OR(AT$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AT$3,$H574/$G574,$H574-SUM($I574:AS574)))","v":0},{"$f":"IF(OR(AU$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AU$3,$H574/$G574,$H574-SUM($I574:AT574)))","v":0},{"$f":"IF(OR(AV$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AV$3,$H574/$G574,$H574-SUM($I574:AU574)))","v":0},{"$f":"IF(OR(AW$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AW$3,$H574/$G574,$H574-SUM($I574:AV574)))","v":0},{"$f":"IF(OR(AX$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AX$3,$H574/$G574,$H574-SUM($I574:AW574)))","v":0},{"$f":"IF(OR(AY$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AY$3,$H574/$G574,$H574-SUM($I574:AX574)))","v":0},{"$f":"IF(OR(AZ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>AZ$3,$H574/$G574,$H574-SUM($I574:AY574)))","v":0},{"$f":"IF(OR(BA$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BA$3,$H574/$G574,$H574-SUM($I574:AZ574)))","v":0},{"$f":"IF(OR(BB$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BB$3,$H574/$G574,$H574-SUM($I574:BA574)))","v":0},{"$f":"IF(OR(BC$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BC$3,$H574/$G574,$H574-SUM($I574:BB574)))","v":0},{"$f":"IF(OR(BD$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BD$3,$H574/$G574,$H574-SUM($I574:BC574)))","v":0},{"$f":"IF(OR(BE$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BE$3,$H574/$G574,$H574-SUM($I574:BD574)))","v":0},{"$f":"IF(OR(BF$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BF$3,$H574/$G574,$H574-SUM($I574:BE574)))","v":0},{"$f":"IF(OR(BG$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BG$3,$H574/$G574,$H574-SUM($I574:BF574)))","v":0},{"$f":"IF(OR(BH$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BH$3,$H574/$G574,$H574-SUM($I574:BG574)))","v":0},{"$f":"IF(OR(BI$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BI$3,$H574/$G574,$H574-SUM($I574:BH574)))","v":0},{"$f":"IF(OR(BJ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BJ$3,$H574/$G574,$H574-SUM($I574:BI574)))","v":0},{"$f":"IF(OR(BK$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BK$3,$H574/$G574,$H574-SUM($I574:BJ574)))","v":0},{"$f":"IF(OR(BL$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BL$3,$H574/$G574,$H574-SUM($I574:BK574)))","v":0},{"$f":"IF(OR(BM$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BM$3,$H574/$G574,$H574-SUM($I574:BL574)))","v":0},{"$f":"IF(OR(BN$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BN$3,$H574/$G574,$H574-SUM($I574:BM574)))","v":0},{"$f":"IF(OR(BO$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BO$3,$H574/$G574,$H574-SUM($I574:BN574)))","v":0},{"$f":"IF(OR(BP$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BP$3,$H574/$G574,$H574-SUM($I574:BO574)))","v":0},{"$f":"IF(OR(BQ$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BQ$3,$H574/$G574,$H574-SUM($I574:BP574)))","v":0},{"$f":"IF(OR(BR$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BR$3,$H574/$G574,$H574-SUM($I574:BQ574)))","v":0},{"$f":"IF(OR(BS$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BS$3,$H574/$G574,$H574-SUM($I574:BR574)))","v":0},{"$f":"IF(OR(BT$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BT$3,$H574/$G574,$H574-SUM($I574:BS574)))","v":0},{"$f":"IF(OR(BU$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BU$3,$H574/$G574,$H574-SUM($I574:BT574)))","v":0},{"$f":"IF(OR(BV$3<=$D574,$G574=\"n/a\"),0,IF(SUM($D574,$G574)>BV$3,$H574/$G574,$H574-SUM($I574:BU574)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G574","v":10},{"$f":"M570","v":10.128},null,{"$f":"IF(OR(J$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>J$3,$H575/$G575,$H575-SUM($I575:I575)))","v":0},{"$f":"IF(OR(K$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>K$3,$H575/$G575,$H575-SUM($I575:J575)))","v":0},{"$f":"IF(OR(L$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>L$3,$H575/$G575,$H575-SUM($I575:K575)))","v":0},{"$f":"IF(OR(M$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>M$3,$H575/$G575,$H575-SUM($I575:L575)))","v":0},{"$f":"IF(OR(N$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>N$3,$H575/$G575,$H575-SUM($I575:M575)))","v":1.0127999999999999},{"$f":"IF(OR(O$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>O$3,$H575/$G575,$H575-SUM($I575:N575)))","v":1.0127999999999999},{"$f":"IF(OR(P$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>P$3,$H575/$G575,$H575-SUM($I575:O575)))","v":1.0127999999999999},{"$f":"IF(OR(Q$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Q$3,$H575/$G575,$H575-SUM($I575:P575)))","v":1.0127999999999999},{"$f":"IF(OR(R$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>R$3,$H575/$G575,$H575-SUM($I575:Q575)))","v":1.0127999999999999},{"$f":"IF(OR(S$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>S$3,$H575/$G575,$H575-SUM($I575:R575)))","v":1.0127999999999999},{"$f":"IF(OR(T$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>T$3,$H575/$G575,$H575-SUM($I575:S575)))","v":1.0127999999999999},{"$f":"IF(OR(U$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>U$3,$H575/$G575,$H575-SUM($I575:T575)))","v":1.0127999999999999},{"$f":"IF(OR(V$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>V$3,$H575/$G575,$H575-SUM($I575:U575)))","v":1.0127999999999999},{"$f":"IF(OR(W$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>W$3,$H575/$G575,$H575-SUM($I575:V575)))","v":1.0127999999999986},{"$f":"IF(OR(X$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>X$3,$H575/$G575,$H575-SUM($I575:W575)))","v":0},{"$f":"IF(OR(Y$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Y$3,$H575/$G575,$H575-SUM($I575:X575)))","v":0},{"$f":"IF(OR(Z$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>Z$3,$H575/$G575,$H575-SUM($I575:Y575)))","v":0},{"$f":"IF(OR(AA$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AA$3,$H575/$G575,$H575-SUM($I575:Z575)))","v":0},{"$f":"IF(OR(AB$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AB$3,$H575/$G575,$H575-SUM($I575:AA575)))","v":0},{"$f":"IF(OR(AC$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AC$3,$H575/$G575,$H575-SUM($I575:AB575)))","v":0},{"$f":"IF(OR(AD$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AD$3,$H575/$G575,$H575-SUM($I575:AC575)))","v":0},{"$f":"IF(OR(AE$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AE$3,$H575/$G575,$H575-SUM($I575:AD575)))","v":0},{"$f":"IF(OR(AF$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AF$3,$H575/$G575,$H575-SUM($I575:AE575)))","v":0},{"$f":"IF(OR(AG$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AG$3,$H575/$G575,$H575-SUM($I575:AF575)))","v":0},{"$f":"IF(OR(AH$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AH$3,$H575/$G575,$H575-SUM($I575:AG575)))","v":0},{"$f":"IF(OR(AI$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AI$3,$H575/$G575,$H575-SUM($I575:AH575)))","v":0},{"$f":"IF(OR(AJ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AJ$3,$H575/$G575,$H575-SUM($I575:AI575)))","v":0},{"$f":"IF(OR(AK$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AK$3,$H575/$G575,$H575-SUM($I575:AJ575)))","v":0},{"$f":"IF(OR(AL$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AL$3,$H575/$G575,$H575-SUM($I575:AK575)))","v":0},{"$f":"IF(OR(AM$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AM$3,$H575/$G575,$H575-SUM($I575:AL575)))","v":0},{"$f":"IF(OR(AN$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AN$3,$H575/$G575,$H575-SUM($I575:AM575)))","v":0},{"$f":"IF(OR(AO$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AO$3,$H575/$G575,$H575-SUM($I575:AN575)))","v":0},{"$f":"IF(OR(AP$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AP$3,$H575/$G575,$H575-SUM($I575:AO575)))","v":0},{"$f":"IF(OR(AQ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AQ$3,$H575/$G575,$H575-SUM($I575:AP575)))","v":0},{"$f":"IF(OR(AR$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AR$3,$H575/$G575,$H575-SUM($I575:AQ575)))","v":0},{"$f":"IF(OR(AS$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AS$3,$H575/$G575,$H575-SUM($I575:AR575)))","v":0},{"$f":"IF(OR(AT$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AT$3,$H575/$G575,$H575-SUM($I575:AS575)))","v":0},{"$f":"IF(OR(AU$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AU$3,$H575/$G575,$H575-SUM($I575:AT575)))","v":0},{"$f":"IF(OR(AV$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AV$3,$H575/$G575,$H575-SUM($I575:AU575)))","v":0},{"$f":"IF(OR(AW$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AW$3,$H575/$G575,$H575-SUM($I575:AV575)))","v":0},{"$f":"IF(OR(AX$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AX$3,$H575/$G575,$H575-SUM($I575:AW575)))","v":0},{"$f":"IF(OR(AY$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AY$3,$H575/$G575,$H575-SUM($I575:AX575)))","v":0},{"$f":"IF(OR(AZ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>AZ$3,$H575/$G575,$H575-SUM($I575:AY575)))","v":0},{"$f":"IF(OR(BA$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BA$3,$H575/$G575,$H575-SUM($I575:AZ575)))","v":0},{"$f":"IF(OR(BB$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BB$3,$H575/$G575,$H575-SUM($I575:BA575)))","v":0},{"$f":"IF(OR(BC$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BC$3,$H575/$G575,$H575-SUM($I575:BB575)))","v":0},{"$f":"IF(OR(BD$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BD$3,$H575/$G575,$H575-SUM($I575:BC575)))","v":0},{"$f":"IF(OR(BE$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BE$3,$H575/$G575,$H575-SUM($I575:BD575)))","v":0},{"$f":"IF(OR(BF$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BF$3,$H575/$G575,$H575-SUM($I575:BE575)))","v":0},{"$f":"IF(OR(BG$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BG$3,$H575/$G575,$H575-SUM($I575:BF575)))","v":0},{"$f":"IF(OR(BH$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BH$3,$H575/$G575,$H575-SUM($I575:BG575)))","v":0},{"$f":"IF(OR(BI$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BI$3,$H575/$G575,$H575-SUM($I575:BH575)))","v":0},{"$f":"IF(OR(BJ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BJ$3,$H575/$G575,$H575-SUM($I575:BI575)))","v":0},{"$f":"IF(OR(BK$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BK$3,$H575/$G575,$H575-SUM($I575:BJ575)))","v":0},{"$f":"IF(OR(BL$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BL$3,$H575/$G575,$H575-SUM($I575:BK575)))","v":0},{"$f":"IF(OR(BM$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BM$3,$H575/$G575,$H575-SUM($I575:BL575)))","v":0},{"$f":"IF(OR(BN$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BN$3,$H575/$G575,$H575-SUM($I575:BM575)))","v":0},{"$f":"IF(OR(BO$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BO$3,$H575/$G575,$H575-SUM($I575:BN575)))","v":0},{"$f":"IF(OR(BP$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BP$3,$H575/$G575,$H575-SUM($I575:BO575)))","v":0},{"$f":"IF(OR(BQ$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BQ$3,$H575/$G575,$H575-SUM($I575:BP575)))","v":0},{"$f":"IF(OR(BR$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BR$3,$H575/$G575,$H575-SUM($I575:BQ575)))","v":0},{"$f":"IF(OR(BS$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BS$3,$H575/$G575,$H575-SUM($I575:BR575)))","v":0},{"$f":"IF(OR(BT$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BT$3,$H575/$G575,$H575-SUM($I575:BS575)))","v":0},{"$f":"IF(OR(BU$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BU$3,$H575/$G575,$H575-SUM($I575:BT575)))","v":0},{"$f":"IF(OR(BV$3<=$D575,$G575=\"n/a\"),0,IF(SUM($D575,$G575)>BV$3,$H575/$G575,$H575-SUM($I575:BU575)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G575","v":10},{"$f":"N570","v":29.405605221168919},null,{"$f":"IF(OR(J$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>J$3,$H576/$G576,$H576-SUM($I576:I576)))","v":0},{"$f":"IF(OR(K$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>K$3,$H576/$G576,$H576-SUM($I576:J576)))","v":0},{"$f":"IF(OR(L$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>L$3,$H576/$G576,$H576-SUM($I576:K576)))","v":0},{"$f":"IF(OR(M$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>M$3,$H576/$G576,$H576-SUM($I576:L576)))","v":0},{"$f":"IF(OR(N$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>N$3,$H576/$G576,$H576-SUM($I576:M576)))","v":0},{"$f":"IF(OR(O$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>O$3,$H576/$G576,$H576-SUM($I576:N576)))","v":2.940560522116892},{"$f":"IF(OR(P$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>P$3,$H576/$G576,$H576-SUM($I576:O576)))","v":2.940560522116892},{"$f":"IF(OR(Q$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>Q$3,$H576/$G576,$H576-SUM($I576:P576)))","v":2.940560522116892},{"$f":"IF(OR(R$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>R$3,$H576/$G576,$H576-SUM($I576:Q576)))","v":2.940560522116892},{"$f":"IF(OR(S$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>S$3,$H576/$G576,$H576-SUM($I576:R576)))","v":2.940560522116892},{"$f":"IF(OR(T$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>T$3,$H576/$G576,$H576-SUM($I576:S576)))","v":2.940560522116892},{"$f":"IF(OR(U$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>U$3,$H576/$G576,$H576-SUM($I576:T576)))","v":2.940560522116892},{"$f":"IF(OR(V$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>V$3,$H576/$G576,$H576-SUM($I576:U576)))","v":2.940560522116892},{"$f":"IF(OR(W$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>W$3,$H576/$G576,$H576-SUM($I576:V576)))","v":2.940560522116892},{"$f":"IF(OR(X$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>X$3,$H576/$G576,$H576-SUM($I576:W576)))","v":2.9405605221168862},{"$f":"IF(OR(Y$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>Y$3,$H576/$G576,$H576-SUM($I576:X576)))","v":0},{"$f":"IF(OR(Z$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>Z$3,$H576/$G576,$H576-SUM($I576:Y576)))","v":0},{"$f":"IF(OR(AA$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AA$3,$H576/$G576,$H576-SUM($I576:Z576)))","v":0},{"$f":"IF(OR(AB$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AB$3,$H576/$G576,$H576-SUM($I576:AA576)))","v":0},{"$f":"IF(OR(AC$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AC$3,$H576/$G576,$H576-SUM($I576:AB576)))","v":0},{"$f":"IF(OR(AD$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AD$3,$H576/$G576,$H576-SUM($I576:AC576)))","v":0},{"$f":"IF(OR(AE$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AE$3,$H576/$G576,$H576-SUM($I576:AD576)))","v":0},{"$f":"IF(OR(AF$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AF$3,$H576/$G576,$H576-SUM($I576:AE576)))","v":0},{"$f":"IF(OR(AG$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AG$3,$H576/$G576,$H576-SUM($I576:AF576)))","v":0},{"$f":"IF(OR(AH$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AH$3,$H576/$G576,$H576-SUM($I576:AG576)))","v":0},{"$f":"IF(OR(AI$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AI$3,$H576/$G576,$H576-SUM($I576:AH576)))","v":0},{"$f":"IF(OR(AJ$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AJ$3,$H576/$G576,$H576-SUM($I576:AI576)))","v":0},{"$f":"IF(OR(AK$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AK$3,$H576/$G576,$H576-SUM($I576:AJ576)))","v":0},{"$f":"IF(OR(AL$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AL$3,$H576/$G576,$H576-SUM($I576:AK576)))","v":0},{"$f":"IF(OR(AM$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AM$3,$H576/$G576,$H576-SUM($I576:AL576)))","v":0},{"$f":"IF(OR(AN$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AN$3,$H576/$G576,$H576-SUM($I576:AM576)))","v":0},{"$f":"IF(OR(AO$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AO$3,$H576/$G576,$H576-SUM($I576:AN576)))","v":0},{"$f":"IF(OR(AP$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AP$3,$H576/$G576,$H576-SUM($I576:AO576)))","v":0},{"$f":"IF(OR(AQ$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AQ$3,$H576/$G576,$H576-SUM($I576:AP576)))","v":0},{"$f":"IF(OR(AR$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AR$3,$H576/$G576,$H576-SUM($I576:AQ576)))","v":0},{"$f":"IF(OR(AS$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AS$3,$H576/$G576,$H576-SUM($I576:AR576)))","v":0},{"$f":"IF(OR(AT$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AT$3,$H576/$G576,$H576-SUM($I576:AS576)))","v":0},{"$f":"IF(OR(AU$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AU$3,$H576/$G576,$H576-SUM($I576:AT576)))","v":0},{"$f":"IF(OR(AV$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AV$3,$H576/$G576,$H576-SUM($I576:AU576)))","v":0},{"$f":"IF(OR(AW$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AW$3,$H576/$G576,$H576-SUM($I576:AV576)))","v":0},{"$f":"IF(OR(AX$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AX$3,$H576/$G576,$H576-SUM($I576:AW576)))","v":0},{"$f":"IF(OR(AY$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AY$3,$H576/$G576,$H576-SUM($I576:AX576)))","v":0},{"$f":"IF(OR(AZ$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>AZ$3,$H576/$G576,$H576-SUM($I576:AY576)))","v":0},{"$f":"IF(OR(BA$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BA$3,$H576/$G576,$H576-SUM($I576:AZ576)))","v":0},{"$f":"IF(OR(BB$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BB$3,$H576/$G576,$H576-SUM($I576:BA576)))","v":0},{"$f":"IF(OR(BC$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BC$3,$H576/$G576,$H576-SUM($I576:BB576)))","v":0},{"$f":"IF(OR(BD$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BD$3,$H576/$G576,$H576-SUM($I576:BC576)))","v":0},{"$f":"IF(OR(BE$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BE$3,$H576/$G576,$H576-SUM($I576:BD576)))","v":0},{"$f":"IF(OR(BF$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BF$3,$H576/$G576,$H576-SUM($I576:BE576)))","v":0},{"$f":"IF(OR(BG$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BG$3,$H576/$G576,$H576-SUM($I576:BF576)))","v":0},{"$f":"IF(OR(BH$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BH$3,$H576/$G576,$H576-SUM($I576:BG576)))","v":0},{"$f":"IF(OR(BI$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BI$3,$H576/$G576,$H576-SUM($I576:BH576)))","v":0},{"$f":"IF(OR(BJ$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BJ$3,$H576/$G576,$H576-SUM($I576:BI576)))","v":0},{"$f":"IF(OR(BK$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BK$3,$H576/$G576,$H576-SUM($I576:BJ576)))","v":0},{"$f":"IF(OR(BL$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BL$3,$H576/$G576,$H576-SUM($I576:BK576)))","v":0},{"$f":"IF(OR(BM$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BM$3,$H576/$G576,$H576-SUM($I576:BL576)))","v":0},{"$f":"IF(OR(BN$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BN$3,$H576/$G576,$H576-SUM($I576:BM576)))","v":0},{"$f":"IF(OR(BO$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BO$3,$H576/$G576,$H576-SUM($I576:BN576)))","v":0},{"$f":"IF(OR(BP$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BP$3,$H576/$G576,$H576-SUM($I576:BO576)))","v":0},{"$f":"IF(OR(BQ$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BQ$3,$H576/$G576,$H576-SUM($I576:BP576)))","v":0},{"$f":"IF(OR(BR$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BR$3,$H576/$G576,$H576-SUM($I576:BQ576)))","v":0},{"$f":"IF(OR(BS$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BS$3,$H576/$G576,$H576-SUM($I576:BR576)))","v":0},{"$f":"IF(OR(BT$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BT$3,$H576/$G576,$H576-SUM($I576:BS576)))","v":0},{"$f":"IF(OR(BU$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BU$3,$H576/$G576,$H576-SUM($I576:BT576)))","v":0},{"$f":"IF(OR(BV$3<=$D576,$G576=\"n/a\"),0,IF(SUM($D576,$G576)>BV$3,$H576/$G576,$H576-SUM($I576:BU576)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A564)","v":10},{"$f":"O570","v":9.2954085547111109},null,{"$f":"IF(OR(J$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>J$3,$H577/$G577,$H577-SUM($I577:I577)))","v":0},{"$f":"IF(OR(K$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>K$3,$H577/$G577,$H577-SUM($I577:J577)))","v":0},{"$f":"IF(OR(L$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>L$3,$H577/$G577,$H577-SUM($I577:K577)))","v":0},{"$f":"IF(OR(M$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>M$3,$H577/$G577,$H577-SUM($I577:L577)))","v":0},{"$f":"IF(OR(N$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>N$3,$H577/$G577,$H577-SUM($I577:M577)))","v":0},{"$f":"IF(OR(O$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>O$3,$H577/$G577,$H577-SUM($I577:N577)))","v":0},{"$f":"IF(OR(P$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>P$3,$H577/$G577,$H577-SUM($I577:O577)))","v":0.92954085547111109},{"$f":"IF(OR(Q$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>Q$3,$H577/$G577,$H577-SUM($I577:P577)))","v":0.92954085547111109},{"$f":"IF(OR(R$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>R$3,$H577/$G577,$H577-SUM($I577:Q577)))","v":0.92954085547111109},{"$f":"IF(OR(S$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>S$3,$H577/$G577,$H577-SUM($I577:R577)))","v":0.92954085547111109},{"$f":"IF(OR(T$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>T$3,$H577/$G577,$H577-SUM($I577:S577)))","v":0.92954085547111109},{"$f":"IF(OR(U$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>U$3,$H577/$G577,$H577-SUM($I577:T577)))","v":0.92954085547111109},{"$f":"IF(OR(V$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>V$3,$H577/$G577,$H577-SUM($I577:U577)))","v":0.92954085547111109},{"$f":"IF(OR(W$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>W$3,$H577/$G577,$H577-SUM($I577:V577)))","v":0.92954085547111109},{"$f":"IF(OR(X$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>X$3,$H577/$G577,$H577-SUM($I577:W577)))","v":0.92954085547111109},{"$f":"IF(OR(Y$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>Y$3,$H577/$G577,$H577-SUM($I577:X577)))","v":0.92954085547111198},{"$f":"IF(OR(Z$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>Z$3,$H577/$G577,$H577-SUM($I577:Y577)))","v":0},{"$f":"IF(OR(AA$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AA$3,$H577/$G577,$H577-SUM($I577:Z577)))","v":0},{"$f":"IF(OR(AB$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AB$3,$H577/$G577,$H577-SUM($I577:AA577)))","v":0},{"$f":"IF(OR(AC$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AC$3,$H577/$G577,$H577-SUM($I577:AB577)))","v":0},{"$f":"IF(OR(AD$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AD$3,$H577/$G577,$H577-SUM($I577:AC577)))","v":0},{"$f":"IF(OR(AE$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AE$3,$H577/$G577,$H577-SUM($I577:AD577)))","v":0},{"$f":"IF(OR(AF$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AF$3,$H577/$G577,$H577-SUM($I577:AE577)))","v":0},{"$f":"IF(OR(AG$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AG$3,$H577/$G577,$H577-SUM($I577:AF577)))","v":0},{"$f":"IF(OR(AH$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AH$3,$H577/$G577,$H577-SUM($I577:AG577)))","v":0},{"$f":"IF(OR(AI$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AI$3,$H577/$G577,$H577-SUM($I577:AH577)))","v":0},{"$f":"IF(OR(AJ$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AJ$3,$H577/$G577,$H577-SUM($I577:AI577)))","v":0},{"$f":"IF(OR(AK$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AK$3,$H577/$G577,$H577-SUM($I577:AJ577)))","v":0},{"$f":"IF(OR(AL$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AL$3,$H577/$G577,$H577-SUM($I577:AK577)))","v":0},{"$f":"IF(OR(AM$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AM$3,$H577/$G577,$H577-SUM($I577:AL577)))","v":0},{"$f":"IF(OR(AN$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AN$3,$H577/$G577,$H577-SUM($I577:AM577)))","v":0},{"$f":"IF(OR(AO$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AO$3,$H577/$G577,$H577-SUM($I577:AN577)))","v":0},{"$f":"IF(OR(AP$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AP$3,$H577/$G577,$H577-SUM($I577:AO577)))","v":0},{"$f":"IF(OR(AQ$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AQ$3,$H577/$G577,$H577-SUM($I577:AP577)))","v":0},{"$f":"IF(OR(AR$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AR$3,$H577/$G577,$H577-SUM($I577:AQ577)))","v":0},{"$f":"IF(OR(AS$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AS$3,$H577/$G577,$H577-SUM($I577:AR577)))","v":0},{"$f":"IF(OR(AT$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AT$3,$H577/$G577,$H577-SUM($I577:AS577)))","v":0},{"$f":"IF(OR(AU$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AU$3,$H577/$G577,$H577-SUM($I577:AT577)))","v":0},{"$f":"IF(OR(AV$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AV$3,$H577/$G577,$H577-SUM($I577:AU577)))","v":0},{"$f":"IF(OR(AW$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AW$3,$H577/$G577,$H577-SUM($I577:AV577)))","v":0},{"$f":"IF(OR(AX$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AX$3,$H577/$G577,$H577-SUM($I577:AW577)))","v":0},{"$f":"IF(OR(AY$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AY$3,$H577/$G577,$H577-SUM($I577:AX577)))","v":0},{"$f":"IF(OR(AZ$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>AZ$3,$H577/$G577,$H577-SUM($I577:AY577)))","v":0},{"$f":"IF(OR(BA$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BA$3,$H577/$G577,$H577-SUM($I577:AZ577)))","v":0},{"$f":"IF(OR(BB$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BB$3,$H577/$G577,$H577-SUM($I577:BA577)))","v":0},{"$f":"IF(OR(BC$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BC$3,$H577/$G577,$H577-SUM($I577:BB577)))","v":0},{"$f":"IF(OR(BD$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BD$3,$H577/$G577,$H577-SUM($I577:BC577)))","v":0},{"$f":"IF(OR(BE$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BE$3,$H577/$G577,$H577-SUM($I577:BD577)))","v":0},{"$f":"IF(OR(BF$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BF$3,$H577/$G577,$H577-SUM($I577:BE577)))","v":0},{"$f":"IF(OR(BG$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BG$3,$H577/$G577,$H577-SUM($I577:BF577)))","v":0},{"$f":"IF(OR(BH$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BH$3,$H577/$G577,$H577-SUM($I577:BG577)))","v":0},{"$f":"IF(OR(BI$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BI$3,$H577/$G577,$H577-SUM($I577:BH577)))","v":0},{"$f":"IF(OR(BJ$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BJ$3,$H577/$G577,$H577-SUM($I577:BI577)))","v":0},{"$f":"IF(OR(BK$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BK$3,$H577/$G577,$H577-SUM($I577:BJ577)))","v":0},{"$f":"IF(OR(BL$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BL$3,$H577/$G577,$H577-SUM($I577:BK577)))","v":0},{"$f":"IF(OR(BM$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BM$3,$H577/$G577,$H577-SUM($I577:BL577)))","v":0},{"$f":"IF(OR(BN$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BN$3,$H577/$G577,$H577-SUM($I577:BM577)))","v":0},{"$f":"IF(OR(BO$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BO$3,$H577/$G577,$H577-SUM($I577:BN577)))","v":0},{"$f":"IF(OR(BP$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BP$3,$H577/$G577,$H577-SUM($I577:BO577)))","v":0},{"$f":"IF(OR(BQ$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BQ$3,$H577/$G577,$H577-SUM($I577:BP577)))","v":0},{"$f":"IF(OR(BR$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BR$3,$H577/$G577,$H577-SUM($I577:BQ577)))","v":0},{"$f":"IF(OR(BS$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BS$3,$H577/$G577,$H577-SUM($I577:BR577)))","v":0},{"$f":"IF(OR(BT$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BT$3,$H577/$G577,$H577-SUM($I577:BS577)))","v":0},{"$f":"IF(OR(BU$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BU$3,$H577/$G577,$H577-SUM($I577:BT577)))","v":0},{"$f":"IF(OR(BV$3<=$D577,$G577=\"n/a\"),0,IF(SUM($D577,$G577)>BV$3,$H577/$G577,$H577-SUM($I577:BU577)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G577","v":10},{"$f":"P570","v":9.2253976735676488},null,{"$f":"IF(OR(J$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>J$3,$H578/$G578,$H578-SUM($I578:I578)))","v":0},{"$f":"IF(OR(K$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>K$3,$H578/$G578,$H578-SUM($I578:J578)))","v":0},{"$f":"IF(OR(L$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>L$3,$H578/$G578,$H578-SUM($I578:K578)))","v":0},{"$f":"IF(OR(M$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>M$3,$H578/$G578,$H578-SUM($I578:L578)))","v":0},{"$f":"IF(OR(N$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>N$3,$H578/$G578,$H578-SUM($I578:M578)))","v":0},{"$f":"IF(OR(O$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>O$3,$H578/$G578,$H578-SUM($I578:N578)))","v":0},{"$f":"IF(OR(P$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>P$3,$H578/$G578,$H578-SUM($I578:O578)))","v":0},{"$f":"IF(OR(Q$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>Q$3,$H578/$G578,$H578-SUM($I578:P578)))","v":0.92253976735676491},{"$f":"IF(OR(R$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>R$3,$H578/$G578,$H578-SUM($I578:Q578)))","v":0.92253976735676491},{"$f":"IF(OR(S$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>S$3,$H578/$G578,$H578-SUM($I578:R578)))","v":0.92253976735676491},{"$f":"IF(OR(T$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>T$3,$H578/$G578,$H578-SUM($I578:S578)))","v":0.92253976735676491},{"$f":"IF(OR(U$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>U$3,$H578/$G578,$H578-SUM($I578:T578)))","v":0.92253976735676491},{"$f":"IF(OR(V$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>V$3,$H578/$G578,$H578-SUM($I578:U578)))","v":0.92253976735676491},{"$f":"IF(OR(W$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>W$3,$H578/$G578,$H578-SUM($I578:V578)))","v":0.92253976735676491},{"$f":"IF(OR(X$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>X$3,$H578/$G578,$H578-SUM($I578:W578)))","v":0.92253976735676491},{"$f":"IF(OR(Y$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>Y$3,$H578/$G578,$H578-SUM($I578:X578)))","v":0.92253976735676491},{"$f":"IF(OR(Z$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>Z$3,$H578/$G578,$H578-SUM($I578:Y578)))","v":0.92253976735676346},{"$f":"IF(OR(AA$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AA$3,$H578/$G578,$H578-SUM($I578:Z578)))","v":0},{"$f":"IF(OR(AB$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AB$3,$H578/$G578,$H578-SUM($I578:AA578)))","v":0},{"$f":"IF(OR(AC$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AC$3,$H578/$G578,$H578-SUM($I578:AB578)))","v":0},{"$f":"IF(OR(AD$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AD$3,$H578/$G578,$H578-SUM($I578:AC578)))","v":0},{"$f":"IF(OR(AE$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AE$3,$H578/$G578,$H578-SUM($I578:AD578)))","v":0},{"$f":"IF(OR(AF$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AF$3,$H578/$G578,$H578-SUM($I578:AE578)))","v":0},{"$f":"IF(OR(AG$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AG$3,$H578/$G578,$H578-SUM($I578:AF578)))","v":0},{"$f":"IF(OR(AH$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AH$3,$H578/$G578,$H578-SUM($I578:AG578)))","v":0},{"$f":"IF(OR(AI$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AI$3,$H578/$G578,$H578-SUM($I578:AH578)))","v":0},{"$f":"IF(OR(AJ$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AJ$3,$H578/$G578,$H578-SUM($I578:AI578)))","v":0},{"$f":"IF(OR(AK$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AK$3,$H578/$G578,$H578-SUM($I578:AJ578)))","v":0},{"$f":"IF(OR(AL$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AL$3,$H578/$G578,$H578-SUM($I578:AK578)))","v":0},{"$f":"IF(OR(AM$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AM$3,$H578/$G578,$H578-SUM($I578:AL578)))","v":0},{"$f":"IF(OR(AN$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AN$3,$H578/$G578,$H578-SUM($I578:AM578)))","v":0},{"$f":"IF(OR(AO$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AO$3,$H578/$G578,$H578-SUM($I578:AN578)))","v":0},{"$f":"IF(OR(AP$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AP$3,$H578/$G578,$H578-SUM($I578:AO578)))","v":0},{"$f":"IF(OR(AQ$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AQ$3,$H578/$G578,$H578-SUM($I578:AP578)))","v":0},{"$f":"IF(OR(AR$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AR$3,$H578/$G578,$H578-SUM($I578:AQ578)))","v":0},{"$f":"IF(OR(AS$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AS$3,$H578/$G578,$H578-SUM($I578:AR578)))","v":0},{"$f":"IF(OR(AT$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AT$3,$H578/$G578,$H578-SUM($I578:AS578)))","v":0},{"$f":"IF(OR(AU$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AU$3,$H578/$G578,$H578-SUM($I578:AT578)))","v":0},{"$f":"IF(OR(AV$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AV$3,$H578/$G578,$H578-SUM($I578:AU578)))","v":0},{"$f":"IF(OR(AW$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AW$3,$H578/$G578,$H578-SUM($I578:AV578)))","v":0},{"$f":"IF(OR(AX$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AX$3,$H578/$G578,$H578-SUM($I578:AW578)))","v":0},{"$f":"IF(OR(AY$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AY$3,$H578/$G578,$H578-SUM($I578:AX578)))","v":0},{"$f":"IF(OR(AZ$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>AZ$3,$H578/$G578,$H578-SUM($I578:AY578)))","v":0},{"$f":"IF(OR(BA$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BA$3,$H578/$G578,$H578-SUM($I578:AZ578)))","v":0},{"$f":"IF(OR(BB$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BB$3,$H578/$G578,$H578-SUM($I578:BA578)))","v":0},{"$f":"IF(OR(BC$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BC$3,$H578/$G578,$H578-SUM($I578:BB578)))","v":0},{"$f":"IF(OR(BD$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BD$3,$H578/$G578,$H578-SUM($I578:BC578)))","v":0},{"$f":"IF(OR(BE$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BE$3,$H578/$G578,$H578-SUM($I578:BD578)))","v":0},{"$f":"IF(OR(BF$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BF$3,$H578/$G578,$H578-SUM($I578:BE578)))","v":0},{"$f":"IF(OR(BG$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BG$3,$H578/$G578,$H578-SUM($I578:BF578)))","v":0},{"$f":"IF(OR(BH$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BH$3,$H578/$G578,$H578-SUM($I578:BG578)))","v":0},{"$f":"IF(OR(BI$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BI$3,$H578/$G578,$H578-SUM($I578:BH578)))","v":0},{"$f":"IF(OR(BJ$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BJ$3,$H578/$G578,$H578-SUM($I578:BI578)))","v":0},{"$f":"IF(OR(BK$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BK$3,$H578/$G578,$H578-SUM($I578:BJ578)))","v":0},{"$f":"IF(OR(BL$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BL$3,$H578/$G578,$H578-SUM($I578:BK578)))","v":0},{"$f":"IF(OR(BM$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BM$3,$H578/$G578,$H578-SUM($I578:BL578)))","v":0},{"$f":"IF(OR(BN$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BN$3,$H578/$G578,$H578-SUM($I578:BM578)))","v":0},{"$f":"IF(OR(BO$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BO$3,$H578/$G578,$H578-SUM($I578:BN578)))","v":0},{"$f":"IF(OR(BP$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BP$3,$H578/$G578,$H578-SUM($I578:BO578)))","v":0},{"$f":"IF(OR(BQ$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BQ$3,$H578/$G578,$H578-SUM($I578:BP578)))","v":0},{"$f":"IF(OR(BR$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BR$3,$H578/$G578,$H578-SUM($I578:BQ578)))","v":0},{"$f":"IF(OR(BS$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BS$3,$H578/$G578,$H578-SUM($I578:BR578)))","v":0},{"$f":"IF(OR(BT$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BT$3,$H578/$G578,$H578-SUM($I578:BS578)))","v":0},{"$f":"IF(OR(BU$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BU$3,$H578/$G578,$H578-SUM($I578:BT578)))","v":0},{"$f":"IF(OR(BV$3<=$D578,$G578=\"n/a\"),0,IF(SUM($D578,$G578)>BV$3,$H578/$G578,$H578-SUM($I578:BU578)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G578","v":10},{"$f":"Q570","v":13.909285619915627},null,{"$f":"IF(OR(J$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>J$3,$H579/$G579,$H579-SUM($I579:I579)))","v":0},{"$f":"IF(OR(K$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>K$3,$H579/$G579,$H579-SUM($I579:J579)))","v":0},{"$f":"IF(OR(L$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>L$3,$H579/$G579,$H579-SUM($I579:K579)))","v":0},{"$f":"IF(OR(M$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>M$3,$H579/$G579,$H579-SUM($I579:L579)))","v":0},{"$f":"IF(OR(N$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>N$3,$H579/$G579,$H579-SUM($I579:M579)))","v":0},{"$f":"IF(OR(O$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>O$3,$H579/$G579,$H579-SUM($I579:N579)))","v":0},{"$f":"IF(OR(P$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>P$3,$H579/$G579,$H579-SUM($I579:O579)))","v":0},{"$f":"IF(OR(Q$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>Q$3,$H579/$G579,$H579-SUM($I579:P579)))","v":0},{"$f":"IF(OR(R$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>R$3,$H579/$G579,$H579-SUM($I579:Q579)))","v":1.3909285619915628},{"$f":"IF(OR(S$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>S$3,$H579/$G579,$H579-SUM($I579:R579)))","v":1.3909285619915628},{"$f":"IF(OR(T$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>T$3,$H579/$G579,$H579-SUM($I579:S579)))","v":1.3909285619915628},{"$f":"IF(OR(U$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>U$3,$H579/$G579,$H579-SUM($I579:T579)))","v":1.3909285619915628},{"$f":"IF(OR(V$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>V$3,$H579/$G579,$H579-SUM($I579:U579)))","v":1.3909285619915628},{"$f":"IF(OR(W$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>W$3,$H579/$G579,$H579-SUM($I579:V579)))","v":1.3909285619915628},{"$f":"IF(OR(X$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>X$3,$H579/$G579,$H579-SUM($I579:W579)))","v":1.3909285619915628},{"$f":"IF(OR(Y$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>Y$3,$H579/$G579,$H579-SUM($I579:X579)))","v":1.3909285619915628},{"$f":"IF(OR(Z$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>Z$3,$H579/$G579,$H579-SUM($I579:Y579)))","v":1.3909285619915628},{"$f":"IF(OR(AA$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AA$3,$H579/$G579,$H579-SUM($I579:Z579)))","v":1.3909285619915597},{"$f":"IF(OR(AB$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AB$3,$H579/$G579,$H579-SUM($I579:AA579)))","v":0},{"$f":"IF(OR(AC$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AC$3,$H579/$G579,$H579-SUM($I579:AB579)))","v":0},{"$f":"IF(OR(AD$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AD$3,$H579/$G579,$H579-SUM($I579:AC579)))","v":0},{"$f":"IF(OR(AE$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AE$3,$H579/$G579,$H579-SUM($I579:AD579)))","v":0},{"$f":"IF(OR(AF$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AF$3,$H579/$G579,$H579-SUM($I579:AE579)))","v":0},{"$f":"IF(OR(AG$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AG$3,$H579/$G579,$H579-SUM($I579:AF579)))","v":0},{"$f":"IF(OR(AH$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AH$3,$H579/$G579,$H579-SUM($I579:AG579)))","v":0},{"$f":"IF(OR(AI$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AI$3,$H579/$G579,$H579-SUM($I579:AH579)))","v":0},{"$f":"IF(OR(AJ$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AJ$3,$H579/$G579,$H579-SUM($I579:AI579)))","v":0},{"$f":"IF(OR(AK$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AK$3,$H579/$G579,$H579-SUM($I579:AJ579)))","v":0},{"$f":"IF(OR(AL$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AL$3,$H579/$G579,$H579-SUM($I579:AK579)))","v":0},{"$f":"IF(OR(AM$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AM$3,$H579/$G579,$H579-SUM($I579:AL579)))","v":0},{"$f":"IF(OR(AN$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AN$3,$H579/$G579,$H579-SUM($I579:AM579)))","v":0},{"$f":"IF(OR(AO$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AO$3,$H579/$G579,$H579-SUM($I579:AN579)))","v":0},{"$f":"IF(OR(AP$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AP$3,$H579/$G579,$H579-SUM($I579:AO579)))","v":0},{"$f":"IF(OR(AQ$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AQ$3,$H579/$G579,$H579-SUM($I579:AP579)))","v":0},{"$f":"IF(OR(AR$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AR$3,$H579/$G579,$H579-SUM($I579:AQ579)))","v":0},{"$f":"IF(OR(AS$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AS$3,$H579/$G579,$H579-SUM($I579:AR579)))","v":0},{"$f":"IF(OR(AT$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AT$3,$H579/$G579,$H579-SUM($I579:AS579)))","v":0},{"$f":"IF(OR(AU$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AU$3,$H579/$G579,$H579-SUM($I579:AT579)))","v":0},{"$f":"IF(OR(AV$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AV$3,$H579/$G579,$H579-SUM($I579:AU579)))","v":0},{"$f":"IF(OR(AW$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AW$3,$H579/$G579,$H579-SUM($I579:AV579)))","v":0},{"$f":"IF(OR(AX$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AX$3,$H579/$G579,$H579-SUM($I579:AW579)))","v":0},{"$f":"IF(OR(AY$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AY$3,$H579/$G579,$H579-SUM($I579:AX579)))","v":0},{"$f":"IF(OR(AZ$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>AZ$3,$H579/$G579,$H579-SUM($I579:AY579)))","v":0},{"$f":"IF(OR(BA$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BA$3,$H579/$G579,$H579-SUM($I579:AZ579)))","v":0},{"$f":"IF(OR(BB$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BB$3,$H579/$G579,$H579-SUM($I579:BA579)))","v":0},{"$f":"IF(OR(BC$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BC$3,$H579/$G579,$H579-SUM($I579:BB579)))","v":0},{"$f":"IF(OR(BD$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BD$3,$H579/$G579,$H579-SUM($I579:BC579)))","v":0},{"$f":"IF(OR(BE$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BE$3,$H579/$G579,$H579-SUM($I579:BD579)))","v":0},{"$f":"IF(OR(BF$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BF$3,$H579/$G579,$H579-SUM($I579:BE579)))","v":0},{"$f":"IF(OR(BG$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BG$3,$H579/$G579,$H579-SUM($I579:BF579)))","v":0},{"$f":"IF(OR(BH$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BH$3,$H579/$G579,$H579-SUM($I579:BG579)))","v":0},{"$f":"IF(OR(BI$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BI$3,$H579/$G579,$H579-SUM($I579:BH579)))","v":0},{"$f":"IF(OR(BJ$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BJ$3,$H579/$G579,$H579-SUM($I579:BI579)))","v":0},{"$f":"IF(OR(BK$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BK$3,$H579/$G579,$H579-SUM($I579:BJ579)))","v":0},{"$f":"IF(OR(BL$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BL$3,$H579/$G579,$H579-SUM($I579:BK579)))","v":0},{"$f":"IF(OR(BM$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BM$3,$H579/$G579,$H579-SUM($I579:BL579)))","v":0},{"$f":"IF(OR(BN$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BN$3,$H579/$G579,$H579-SUM($I579:BM579)))","v":0},{"$f":"IF(OR(BO$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BO$3,$H579/$G579,$H579-SUM($I579:BN579)))","v":0},{"$f":"IF(OR(BP$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BP$3,$H579/$G579,$H579-SUM($I579:BO579)))","v":0},{"$f":"IF(OR(BQ$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BQ$3,$H579/$G579,$H579-SUM($I579:BP579)))","v":0},{"$f":"IF(OR(BR$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BR$3,$H579/$G579,$H579-SUM($I579:BQ579)))","v":0},{"$f":"IF(OR(BS$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BS$3,$H579/$G579,$H579-SUM($I579:BR579)))","v":0},{"$f":"IF(OR(BT$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BT$3,$H579/$G579,$H579-SUM($I579:BS579)))","v":0},{"$f":"IF(OR(BU$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BU$3,$H579/$G579,$H579-SUM($I579:BT579)))","v":0},{"$f":"IF(OR(BV$3<=$D579,$G579=\"n/a\"),0,IF(SUM($D579,$G579)>BV$3,$H579/$G579,$H579-SUM($I579:BU579)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G579","v":10},{"$f":"R570","v":4.9777479945799401},null,{"$f":"IF(OR(J$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>J$3,$H580/$G580,$H580-SUM($I580:I580)))","v":0},{"$f":"IF(OR(K$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>K$3,$H580/$G580,$H580-SUM($I580:J580)))","v":0},{"$f":"IF(OR(L$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>L$3,$H580/$G580,$H580-SUM($I580:K580)))","v":0},{"$f":"IF(OR(M$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>M$3,$H580/$G580,$H580-SUM($I580:L580)))","v":0},{"$f":"IF(OR(N$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>N$3,$H580/$G580,$H580-SUM($I580:M580)))","v":0},{"$f":"IF(OR(O$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>O$3,$H580/$G580,$H580-SUM($I580:N580)))","v":0},{"$f":"IF(OR(P$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>P$3,$H580/$G580,$H580-SUM($I580:O580)))","v":0},{"$f":"IF(OR(Q$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>Q$3,$H580/$G580,$H580-SUM($I580:P580)))","v":0},{"$f":"IF(OR(R$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>R$3,$H580/$G580,$H580-SUM($I580:Q580)))","v":0},{"$f":"IF(OR(S$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>S$3,$H580/$G580,$H580-SUM($I580:R580)))","v":0.49777479945799402},{"$f":"IF(OR(T$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>T$3,$H580/$G580,$H580-SUM($I580:S580)))","v":0.49777479945799402},{"$f":"IF(OR(U$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>U$3,$H580/$G580,$H580-SUM($I580:T580)))","v":0.49777479945799402},{"$f":"IF(OR(V$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>V$3,$H580/$G580,$H580-SUM($I580:U580)))","v":0.49777479945799402},{"$f":"IF(OR(W$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>W$3,$H580/$G580,$H580-SUM($I580:V580)))","v":0.49777479945799402},{"$f":"IF(OR(X$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>X$3,$H580/$G580,$H580-SUM($I580:W580)))","v":0.49777479945799402},{"$f":"IF(OR(Y$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>Y$3,$H580/$G580,$H580-SUM($I580:X580)))","v":0.49777479945799402},{"$f":"IF(OR(Z$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>Z$3,$H580/$G580,$H580-SUM($I580:Y580)))","v":0.49777479945799402},{"$f":"IF(OR(AA$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AA$3,$H580/$G580,$H580-SUM($I580:Z580)))","v":0.49777479945799402},{"$f":"IF(OR(AB$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AB$3,$H580/$G580,$H580-SUM($I580:AA580)))","v":0.49777479945799374},{"$f":"IF(OR(AC$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AC$3,$H580/$G580,$H580-SUM($I580:AB580)))","v":0},{"$f":"IF(OR(AD$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AD$3,$H580/$G580,$H580-SUM($I580:AC580)))","v":0},{"$f":"IF(OR(AE$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AE$3,$H580/$G580,$H580-SUM($I580:AD580)))","v":0},{"$f":"IF(OR(AF$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AF$3,$H580/$G580,$H580-SUM($I580:AE580)))","v":0},{"$f":"IF(OR(AG$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AG$3,$H580/$G580,$H580-SUM($I580:AF580)))","v":0},{"$f":"IF(OR(AH$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AH$3,$H580/$G580,$H580-SUM($I580:AG580)))","v":0},{"$f":"IF(OR(AI$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AI$3,$H580/$G580,$H580-SUM($I580:AH580)))","v":0},{"$f":"IF(OR(AJ$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AJ$3,$H580/$G580,$H580-SUM($I580:AI580)))","v":0},{"$f":"IF(OR(AK$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AK$3,$H580/$G580,$H580-SUM($I580:AJ580)))","v":0},{"$f":"IF(OR(AL$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AL$3,$H580/$G580,$H580-SUM($I580:AK580)))","v":0},{"$f":"IF(OR(AM$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AM$3,$H580/$G580,$H580-SUM($I580:AL580)))","v":0},{"$f":"IF(OR(AN$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AN$3,$H580/$G580,$H580-SUM($I580:AM580)))","v":0},{"$f":"IF(OR(AO$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AO$3,$H580/$G580,$H580-SUM($I580:AN580)))","v":0},{"$f":"IF(OR(AP$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AP$3,$H580/$G580,$H580-SUM($I580:AO580)))","v":0},{"$f":"IF(OR(AQ$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AQ$3,$H580/$G580,$H580-SUM($I580:AP580)))","v":0},{"$f":"IF(OR(AR$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AR$3,$H580/$G580,$H580-SUM($I580:AQ580)))","v":0},{"$f":"IF(OR(AS$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AS$3,$H580/$G580,$H580-SUM($I580:AR580)))","v":0},{"$f":"IF(OR(AT$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AT$3,$H580/$G580,$H580-SUM($I580:AS580)))","v":0},{"$f":"IF(OR(AU$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AU$3,$H580/$G580,$H580-SUM($I580:AT580)))","v":0},{"$f":"IF(OR(AV$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AV$3,$H580/$G580,$H580-SUM($I580:AU580)))","v":0},{"$f":"IF(OR(AW$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AW$3,$H580/$G580,$H580-SUM($I580:AV580)))","v":0},{"$f":"IF(OR(AX$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AX$3,$H580/$G580,$H580-SUM($I580:AW580)))","v":0},{"$f":"IF(OR(AY$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AY$3,$H580/$G580,$H580-SUM($I580:AX580)))","v":0},{"$f":"IF(OR(AZ$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>AZ$3,$H580/$G580,$H580-SUM($I580:AY580)))","v":0},{"$f":"IF(OR(BA$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BA$3,$H580/$G580,$H580-SUM($I580:AZ580)))","v":0},{"$f":"IF(OR(BB$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BB$3,$H580/$G580,$H580-SUM($I580:BA580)))","v":0},{"$f":"IF(OR(BC$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BC$3,$H580/$G580,$H580-SUM($I580:BB580)))","v":0},{"$f":"IF(OR(BD$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BD$3,$H580/$G580,$H580-SUM($I580:BC580)))","v":0},{"$f":"IF(OR(BE$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BE$3,$H580/$G580,$H580-SUM($I580:BD580)))","v":0},{"$f":"IF(OR(BF$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BF$3,$H580/$G580,$H580-SUM($I580:BE580)))","v":0},{"$f":"IF(OR(BG$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BG$3,$H580/$G580,$H580-SUM($I580:BF580)))","v":0},{"$f":"IF(OR(BH$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BH$3,$H580/$G580,$H580-SUM($I580:BG580)))","v":0},{"$f":"IF(OR(BI$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BI$3,$H580/$G580,$H580-SUM($I580:BH580)))","v":0},{"$f":"IF(OR(BJ$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BJ$3,$H580/$G580,$H580-SUM($I580:BI580)))","v":0},{"$f":"IF(OR(BK$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BK$3,$H580/$G580,$H580-SUM($I580:BJ580)))","v":0},{"$f":"IF(OR(BL$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BL$3,$H580/$G580,$H580-SUM($I580:BK580)))","v":0},{"$f":"IF(OR(BM$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BM$3,$H580/$G580,$H580-SUM($I580:BL580)))","v":0},{"$f":"IF(OR(BN$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BN$3,$H580/$G580,$H580-SUM($I580:BM580)))","v":0},{"$f":"IF(OR(BO$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BO$3,$H580/$G580,$H580-SUM($I580:BN580)))","v":0},{"$f":"IF(OR(BP$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BP$3,$H580/$G580,$H580-SUM($I580:BO580)))","v":0},{"$f":"IF(OR(BQ$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BQ$3,$H580/$G580,$H580-SUM($I580:BP580)))","v":0},{"$f":"IF(OR(BR$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BR$3,$H580/$G580,$H580-SUM($I580:BQ580)))","v":0},{"$f":"IF(OR(BS$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BS$3,$H580/$G580,$H580-SUM($I580:BR580)))","v":0},{"$f":"IF(OR(BT$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BT$3,$H580/$G580,$H580-SUM($I580:BS580)))","v":0},{"$f":"IF(OR(BU$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BU$3,$H580/$G580,$H580-SUM($I580:BT580)))","v":0},{"$f":"IF(OR(BV$3<=$D580,$G580=\"n/a\"),0,IF(SUM($D580,$G580)>BV$3,$H580/$G580,$H580-SUM($I580:BU580)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G580","v":10},{"$f":"S570","v":4.827000339476057},null,{"$f":"IF(OR(J$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>J$3,$H581/$G581,$H581-SUM($I581:I581)))","v":0},{"$f":"IF(OR(K$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>K$3,$H581/$G581,$H581-SUM($I581:J581)))","v":0},{"$f":"IF(OR(L$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>L$3,$H581/$G581,$H581-SUM($I581:K581)))","v":0},{"$f":"IF(OR(M$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>M$3,$H581/$G581,$H581-SUM($I581:L581)))","v":0},{"$f":"IF(OR(N$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>N$3,$H581/$G581,$H581-SUM($I581:M581)))","v":0},{"$f":"IF(OR(O$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>O$3,$H581/$G581,$H581-SUM($I581:N581)))","v":0},{"$f":"IF(OR(P$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>P$3,$H581/$G581,$H581-SUM($I581:O581)))","v":0},{"$f":"IF(OR(Q$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>Q$3,$H581/$G581,$H581-SUM($I581:P581)))","v":0},{"$f":"IF(OR(R$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>R$3,$H581/$G581,$H581-SUM($I581:Q581)))","v":0},{"$f":"IF(OR(S$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>S$3,$H581/$G581,$H581-SUM($I581:R581)))","v":0},{"$f":"IF(OR(T$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>T$3,$H581/$G581,$H581-SUM($I581:S581)))","v":0.48270003394760569},{"$f":"IF(OR(U$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>U$3,$H581/$G581,$H581-SUM($I581:T581)))","v":0.48270003394760569},{"$f":"IF(OR(V$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>V$3,$H581/$G581,$H581-SUM($I581:U581)))","v":0.48270003394760569},{"$f":"IF(OR(W$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>W$3,$H581/$G581,$H581-SUM($I581:V581)))","v":0.48270003394760569},{"$f":"IF(OR(X$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>X$3,$H581/$G581,$H581-SUM($I581:W581)))","v":0.48270003394760569},{"$f":"IF(OR(Y$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>Y$3,$H581/$G581,$H581-SUM($I581:X581)))","v":0.48270003394760569},{"$f":"IF(OR(Z$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>Z$3,$H581/$G581,$H581-SUM($I581:Y581)))","v":0.48270003394760569},{"$f":"IF(OR(AA$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AA$3,$H581/$G581,$H581-SUM($I581:Z581)))","v":0.48270003394760569},{"$f":"IF(OR(AB$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AB$3,$H581/$G581,$H581-SUM($I581:AA581)))","v":0.48270003394760569},{"$f":"IF(OR(AC$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AC$3,$H581/$G581,$H581-SUM($I581:AB581)))","v":0.48270003394760597},{"$f":"IF(OR(AD$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AD$3,$H581/$G581,$H581-SUM($I581:AC581)))","v":0},{"$f":"IF(OR(AE$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AE$3,$H581/$G581,$H581-SUM($I581:AD581)))","v":0},{"$f":"IF(OR(AF$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AF$3,$H581/$G581,$H581-SUM($I581:AE581)))","v":0},{"$f":"IF(OR(AG$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AG$3,$H581/$G581,$H581-SUM($I581:AF581)))","v":0},{"$f":"IF(OR(AH$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AH$3,$H581/$G581,$H581-SUM($I581:AG581)))","v":0},{"$f":"IF(OR(AI$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AI$3,$H581/$G581,$H581-SUM($I581:AH581)))","v":0},{"$f":"IF(OR(AJ$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AJ$3,$H581/$G581,$H581-SUM($I581:AI581)))","v":0},{"$f":"IF(OR(AK$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AK$3,$H581/$G581,$H581-SUM($I581:AJ581)))","v":0},{"$f":"IF(OR(AL$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AL$3,$H581/$G581,$H581-SUM($I581:AK581)))","v":0},{"$f":"IF(OR(AM$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AM$3,$H581/$G581,$H581-SUM($I581:AL581)))","v":0},{"$f":"IF(OR(AN$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AN$3,$H581/$G581,$H581-SUM($I581:AM581)))","v":0},{"$f":"IF(OR(AO$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AO$3,$H581/$G581,$H581-SUM($I581:AN581)))","v":0},{"$f":"IF(OR(AP$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AP$3,$H581/$G581,$H581-SUM($I581:AO581)))","v":0},{"$f":"IF(OR(AQ$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AQ$3,$H581/$G581,$H581-SUM($I581:AP581)))","v":0},{"$f":"IF(OR(AR$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AR$3,$H581/$G581,$H581-SUM($I581:AQ581)))","v":0},{"$f":"IF(OR(AS$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AS$3,$H581/$G581,$H581-SUM($I581:AR581)))","v":0},{"$f":"IF(OR(AT$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AT$3,$H581/$G581,$H581-SUM($I581:AS581)))","v":0},{"$f":"IF(OR(AU$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AU$3,$H581/$G581,$H581-SUM($I581:AT581)))","v":0},{"$f":"IF(OR(AV$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AV$3,$H581/$G581,$H581-SUM($I581:AU581)))","v":0},{"$f":"IF(OR(AW$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AW$3,$H581/$G581,$H581-SUM($I581:AV581)))","v":0},{"$f":"IF(OR(AX$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AX$3,$H581/$G581,$H581-SUM($I581:AW581)))","v":0},{"$f":"IF(OR(AY$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AY$3,$H581/$G581,$H581-SUM($I581:AX581)))","v":0},{"$f":"IF(OR(AZ$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>AZ$3,$H581/$G581,$H581-SUM($I581:AY581)))","v":0},{"$f":"IF(OR(BA$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BA$3,$H581/$G581,$H581-SUM($I581:AZ581)))","v":0},{"$f":"IF(OR(BB$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BB$3,$H581/$G581,$H581-SUM($I581:BA581)))","v":0},{"$f":"IF(OR(BC$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BC$3,$H581/$G581,$H581-SUM($I581:BB581)))","v":0},{"$f":"IF(OR(BD$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BD$3,$H581/$G581,$H581-SUM($I581:BC581)))","v":0},{"$f":"IF(OR(BE$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BE$3,$H581/$G581,$H581-SUM($I581:BD581)))","v":0},{"$f":"IF(OR(BF$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BF$3,$H581/$G581,$H581-SUM($I581:BE581)))","v":0},{"$f":"IF(OR(BG$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BG$3,$H581/$G581,$H581-SUM($I581:BF581)))","v":0},{"$f":"IF(OR(BH$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BH$3,$H581/$G581,$H581-SUM($I581:BG581)))","v":0},{"$f":"IF(OR(BI$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BI$3,$H581/$G581,$H581-SUM($I581:BH581)))","v":0},{"$f":"IF(OR(BJ$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BJ$3,$H581/$G581,$H581-SUM($I581:BI581)))","v":0},{"$f":"IF(OR(BK$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BK$3,$H581/$G581,$H581-SUM($I581:BJ581)))","v":0},{"$f":"IF(OR(BL$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BL$3,$H581/$G581,$H581-SUM($I581:BK581)))","v":0},{"$f":"IF(OR(BM$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BM$3,$H581/$G581,$H581-SUM($I581:BL581)))","v":0},{"$f":"IF(OR(BN$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BN$3,$H581/$G581,$H581-SUM($I581:BM581)))","v":0},{"$f":"IF(OR(BO$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BO$3,$H581/$G581,$H581-SUM($I581:BN581)))","v":0},{"$f":"IF(OR(BP$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BP$3,$H581/$G581,$H581-SUM($I581:BO581)))","v":0},{"$f":"IF(OR(BQ$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BQ$3,$H581/$G581,$H581-SUM($I581:BP581)))","v":0},{"$f":"IF(OR(BR$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BR$3,$H581/$G581,$H581-SUM($I581:BQ581)))","v":0},{"$f":"IF(OR(BS$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BS$3,$H581/$G581,$H581-SUM($I581:BR581)))","v":0},{"$f":"IF(OR(BT$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BT$3,$H581/$G581,$H581-SUM($I581:BS581)))","v":0},{"$f":"IF(OR(BU$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BU$3,$H581/$G581,$H581-SUM($I581:BT581)))","v":0},{"$f":"IF(OR(BV$3<=$D581,$G581=\"n/a\"),0,IF(SUM($D581,$G581)>BV$3,$H581/$G581,$H581-SUM($I581:BU581)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A564)","v":10},{"$f":"T570","v":0},null,{"$f":"IF(OR(J$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>J$3,$H582/$G582,$H582-SUM($I582:I582)))","v":0},{"$f":"IF(OR(K$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>K$3,$H582/$G582,$H582-SUM($I582:J582)))","v":0},{"$f":"IF(OR(L$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>L$3,$H582/$G582,$H582-SUM($I582:K582)))","v":0},{"$f":"IF(OR(M$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>M$3,$H582/$G582,$H582-SUM($I582:L582)))","v":0},{"$f":"IF(OR(N$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>N$3,$H582/$G582,$H582-SUM($I582:M582)))","v":0},{"$f":"IF(OR(O$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>O$3,$H582/$G582,$H582-SUM($I582:N582)))","v":0},{"$f":"IF(OR(P$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>P$3,$H582/$G582,$H582-SUM($I582:O582)))","v":0},{"$f":"IF(OR(Q$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>Q$3,$H582/$G582,$H582-SUM($I582:P582)))","v":0},{"$f":"IF(OR(R$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>R$3,$H582/$G582,$H582-SUM($I582:Q582)))","v":0},{"$f":"IF(OR(S$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>S$3,$H582/$G582,$H582-SUM($I582:R582)))","v":0},{"$f":"IF(OR(T$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>T$3,$H582/$G582,$H582-SUM($I582:S582)))","v":0},{"$f":"IF(OR(U$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>U$3,$H582/$G582,$H582-SUM($I582:T582)))","v":0},{"$f":"IF(OR(V$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>V$3,$H582/$G582,$H582-SUM($I582:U582)))","v":0},{"$f":"IF(OR(W$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>W$3,$H582/$G582,$H582-SUM($I582:V582)))","v":0},{"$f":"IF(OR(X$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>X$3,$H582/$G582,$H582-SUM($I582:W582)))","v":0},{"$f":"IF(OR(Y$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>Y$3,$H582/$G582,$H582-SUM($I582:X582)))","v":0},{"$f":"IF(OR(Z$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>Z$3,$H582/$G582,$H582-SUM($I582:Y582)))","v":0},{"$f":"IF(OR(AA$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AA$3,$H582/$G582,$H582-SUM($I582:Z582)))","v":0},{"$f":"IF(OR(AB$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AB$3,$H582/$G582,$H582-SUM($I582:AA582)))","v":0},{"$f":"IF(OR(AC$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AC$3,$H582/$G582,$H582-SUM($I582:AB582)))","v":0},{"$f":"IF(OR(AD$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AD$3,$H582/$G582,$H582-SUM($I582:AC582)))","v":0},{"$f":"IF(OR(AE$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AE$3,$H582/$G582,$H582-SUM($I582:AD582)))","v":0},{"$f":"IF(OR(AF$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AF$3,$H582/$G582,$H582-SUM($I582:AE582)))","v":0},{"$f":"IF(OR(AG$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AG$3,$H582/$G582,$H582-SUM($I582:AF582)))","v":0},{"$f":"IF(OR(AH$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AH$3,$H582/$G582,$H582-SUM($I582:AG582)))","v":0},{"$f":"IF(OR(AI$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AI$3,$H582/$G582,$H582-SUM($I582:AH582)))","v":0},{"$f":"IF(OR(AJ$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AJ$3,$H582/$G582,$H582-SUM($I582:AI582)))","v":0},{"$f":"IF(OR(AK$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AK$3,$H582/$G582,$H582-SUM($I582:AJ582)))","v":0},{"$f":"IF(OR(AL$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AL$3,$H582/$G582,$H582-SUM($I582:AK582)))","v":0},{"$f":"IF(OR(AM$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AM$3,$H582/$G582,$H582-SUM($I582:AL582)))","v":0},{"$f":"IF(OR(AN$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AN$3,$H582/$G582,$H582-SUM($I582:AM582)))","v":0},{"$f":"IF(OR(AO$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AO$3,$H582/$G582,$H582-SUM($I582:AN582)))","v":0},{"$f":"IF(OR(AP$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AP$3,$H582/$G582,$H582-SUM($I582:AO582)))","v":0},{"$f":"IF(OR(AQ$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AQ$3,$H582/$G582,$H582-SUM($I582:AP582)))","v":0},{"$f":"IF(OR(AR$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AR$3,$H582/$G582,$H582-SUM($I582:AQ582)))","v":0},{"$f":"IF(OR(AS$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AS$3,$H582/$G582,$H582-SUM($I582:AR582)))","v":0},{"$f":"IF(OR(AT$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AT$3,$H582/$G582,$H582-SUM($I582:AS582)))","v":0},{"$f":"IF(OR(AU$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AU$3,$H582/$G582,$H582-SUM($I582:AT582)))","v":0},{"$f":"IF(OR(AV$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AV$3,$H582/$G582,$H582-SUM($I582:AU582)))","v":0},{"$f":"IF(OR(AW$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AW$3,$H582/$G582,$H582-SUM($I582:AV582)))","v":0},{"$f":"IF(OR(AX$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AX$3,$H582/$G582,$H582-SUM($I582:AW582)))","v":0},{"$f":"IF(OR(AY$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AY$3,$H582/$G582,$H582-SUM($I582:AX582)))","v":0},{"$f":"IF(OR(AZ$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>AZ$3,$H582/$G582,$H582-SUM($I582:AY582)))","v":0},{"$f":"IF(OR(BA$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BA$3,$H582/$G582,$H582-SUM($I582:AZ582)))","v":0},{"$f":"IF(OR(BB$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BB$3,$H582/$G582,$H582-SUM($I582:BA582)))","v":0},{"$f":"IF(OR(BC$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BC$3,$H582/$G582,$H582-SUM($I582:BB582)))","v":0},{"$f":"IF(OR(BD$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BD$3,$H582/$G582,$H582-SUM($I582:BC582)))","v":0},{"$f":"IF(OR(BE$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BE$3,$H582/$G582,$H582-SUM($I582:BD582)))","v":0},{"$f":"IF(OR(BF$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BF$3,$H582/$G582,$H582-SUM($I582:BE582)))","v":0},{"$f":"IF(OR(BG$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BG$3,$H582/$G582,$H582-SUM($I582:BF582)))","v":0},{"$f":"IF(OR(BH$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BH$3,$H582/$G582,$H582-SUM($I582:BG582)))","v":0},{"$f":"IF(OR(BI$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BI$3,$H582/$G582,$H582-SUM($I582:BH582)))","v":0},{"$f":"IF(OR(BJ$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BJ$3,$H582/$G582,$H582-SUM($I582:BI582)))","v":0},{"$f":"IF(OR(BK$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BK$3,$H582/$G582,$H582-SUM($I582:BJ582)))","v":0},{"$f":"IF(OR(BL$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BL$3,$H582/$G582,$H582-SUM($I582:BK582)))","v":0},{"$f":"IF(OR(BM$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BM$3,$H582/$G582,$H582-SUM($I582:BL582)))","v":0},{"$f":"IF(OR(BN$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BN$3,$H582/$G582,$H582-SUM($I582:BM582)))","v":0},{"$f":"IF(OR(BO$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BO$3,$H582/$G582,$H582-SUM($I582:BN582)))","v":0},{"$f":"IF(OR(BP$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BP$3,$H582/$G582,$H582-SUM($I582:BO582)))","v":0},{"$f":"IF(OR(BQ$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BQ$3,$H582/$G582,$H582-SUM($I582:BP582)))","v":0},{"$f":"IF(OR(BR$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BR$3,$H582/$G582,$H582-SUM($I582:BQ582)))","v":0},{"$f":"IF(OR(BS$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BS$3,$H582/$G582,$H582-SUM($I582:BR582)))","v":0},{"$f":"IF(OR(BT$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BT$3,$H582/$G582,$H582-SUM($I582:BS582)))","v":0},{"$f":"IF(OR(BU$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BU$3,$H582/$G582,$H582-SUM($I582:BT582)))","v":0},{"$f":"IF(OR(BV$3<=$D582,$G582=\"n/a\"),0,IF(SUM($D582,$G582)>BV$3,$H582/$G582,$H582-SUM($I582:BU582)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G582","v":10},{"$f":"U570","v":0},null,{"$f":"IF(OR(J$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>J$3,$H583/$G583,$H583-SUM($I583:I583)))","v":0},{"$f":"IF(OR(K$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>K$3,$H583/$G583,$H583-SUM($I583:J583)))","v":0},{"$f":"IF(OR(L$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>L$3,$H583/$G583,$H583-SUM($I583:K583)))","v":0},{"$f":"IF(OR(M$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>M$3,$H583/$G583,$H583-SUM($I583:L583)))","v":0},{"$f":"IF(OR(N$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>N$3,$H583/$G583,$H583-SUM($I583:M583)))","v":0},{"$f":"IF(OR(O$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>O$3,$H583/$G583,$H583-SUM($I583:N583)))","v":0},{"$f":"IF(OR(P$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>P$3,$H583/$G583,$H583-SUM($I583:O583)))","v":0},{"$f":"IF(OR(Q$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>Q$3,$H583/$G583,$H583-SUM($I583:P583)))","v":0},{"$f":"IF(OR(R$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>R$3,$H583/$G583,$H583-SUM($I583:Q583)))","v":0},{"$f":"IF(OR(S$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>S$3,$H583/$G583,$H583-SUM($I583:R583)))","v":0},{"$f":"IF(OR(T$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>T$3,$H583/$G583,$H583-SUM($I583:S583)))","v":0},{"$f":"IF(OR(U$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>U$3,$H583/$G583,$H583-SUM($I583:T583)))","v":0},{"$f":"IF(OR(V$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>V$3,$H583/$G583,$H583-SUM($I583:U583)))","v":0},{"$f":"IF(OR(W$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>W$3,$H583/$G583,$H583-SUM($I583:V583)))","v":0},{"$f":"IF(OR(X$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>X$3,$H583/$G583,$H583-SUM($I583:W583)))","v":0},{"$f":"IF(OR(Y$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>Y$3,$H583/$G583,$H583-SUM($I583:X583)))","v":0},{"$f":"IF(OR(Z$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>Z$3,$H583/$G583,$H583-SUM($I583:Y583)))","v":0},{"$f":"IF(OR(AA$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AA$3,$H583/$G583,$H583-SUM($I583:Z583)))","v":0},{"$f":"IF(OR(AB$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AB$3,$H583/$G583,$H583-SUM($I583:AA583)))","v":0},{"$f":"IF(OR(AC$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AC$3,$H583/$G583,$H583-SUM($I583:AB583)))","v":0},{"$f":"IF(OR(AD$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AD$3,$H583/$G583,$H583-SUM($I583:AC583)))","v":0},{"$f":"IF(OR(AE$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AE$3,$H583/$G583,$H583-SUM($I583:AD583)))","v":0},{"$f":"IF(OR(AF$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AF$3,$H583/$G583,$H583-SUM($I583:AE583)))","v":0},{"$f":"IF(OR(AG$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AG$3,$H583/$G583,$H583-SUM($I583:AF583)))","v":0},{"$f":"IF(OR(AH$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AH$3,$H583/$G583,$H583-SUM($I583:AG583)))","v":0},{"$f":"IF(OR(AI$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AI$3,$H583/$G583,$H583-SUM($I583:AH583)))","v":0},{"$f":"IF(OR(AJ$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AJ$3,$H583/$G583,$H583-SUM($I583:AI583)))","v":0},{"$f":"IF(OR(AK$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AK$3,$H583/$G583,$H583-SUM($I583:AJ583)))","v":0},{"$f":"IF(OR(AL$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AL$3,$H583/$G583,$H583-SUM($I583:AK583)))","v":0},{"$f":"IF(OR(AM$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AM$3,$H583/$G583,$H583-SUM($I583:AL583)))","v":0},{"$f":"IF(OR(AN$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AN$3,$H583/$G583,$H583-SUM($I583:AM583)))","v":0},{"$f":"IF(OR(AO$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AO$3,$H583/$G583,$H583-SUM($I583:AN583)))","v":0},{"$f":"IF(OR(AP$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AP$3,$H583/$G583,$H583-SUM($I583:AO583)))","v":0},{"$f":"IF(OR(AQ$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AQ$3,$H583/$G583,$H583-SUM($I583:AP583)))","v":0},{"$f":"IF(OR(AR$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AR$3,$H583/$G583,$H583-SUM($I583:AQ583)))","v":0},{"$f":"IF(OR(AS$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AS$3,$H583/$G583,$H583-SUM($I583:AR583)))","v":0},{"$f":"IF(OR(AT$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AT$3,$H583/$G583,$H583-SUM($I583:AS583)))","v":0},{"$f":"IF(OR(AU$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AU$3,$H583/$G583,$H583-SUM($I583:AT583)))","v":0},{"$f":"IF(OR(AV$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AV$3,$H583/$G583,$H583-SUM($I583:AU583)))","v":0},{"$f":"IF(OR(AW$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AW$3,$H583/$G583,$H583-SUM($I583:AV583)))","v":0},{"$f":"IF(OR(AX$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AX$3,$H583/$G583,$H583-SUM($I583:AW583)))","v":0},{"$f":"IF(OR(AY$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AY$3,$H583/$G583,$H583-SUM($I583:AX583)))","v":0},{"$f":"IF(OR(AZ$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>AZ$3,$H583/$G583,$H583-SUM($I583:AY583)))","v":0},{"$f":"IF(OR(BA$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BA$3,$H583/$G583,$H583-SUM($I583:AZ583)))","v":0},{"$f":"IF(OR(BB$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BB$3,$H583/$G583,$H583-SUM($I583:BA583)))","v":0},{"$f":"IF(OR(BC$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BC$3,$H583/$G583,$H583-SUM($I583:BB583)))","v":0},{"$f":"IF(OR(BD$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BD$3,$H583/$G583,$H583-SUM($I583:BC583)))","v":0},{"$f":"IF(OR(BE$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BE$3,$H583/$G583,$H583-SUM($I583:BD583)))","v":0},{"$f":"IF(OR(BF$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BF$3,$H583/$G583,$H583-SUM($I583:BE583)))","v":0},{"$f":"IF(OR(BG$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BG$3,$H583/$G583,$H583-SUM($I583:BF583)))","v":0},{"$f":"IF(OR(BH$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BH$3,$H583/$G583,$H583-SUM($I583:BG583)))","v":0},{"$f":"IF(OR(BI$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BI$3,$H583/$G583,$H583-SUM($I583:BH583)))","v":0},{"$f":"IF(OR(BJ$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BJ$3,$H583/$G583,$H583-SUM($I583:BI583)))","v":0},{"$f":"IF(OR(BK$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BK$3,$H583/$G583,$H583-SUM($I583:BJ583)))","v":0},{"$f":"IF(OR(BL$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BL$3,$H583/$G583,$H583-SUM($I583:BK583)))","v":0},{"$f":"IF(OR(BM$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BM$3,$H583/$G583,$H583-SUM($I583:BL583)))","v":0},{"$f":"IF(OR(BN$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BN$3,$H583/$G583,$H583-SUM($I583:BM583)))","v":0},{"$f":"IF(OR(BO$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BO$3,$H583/$G583,$H583-SUM($I583:BN583)))","v":0},{"$f":"IF(OR(BP$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BP$3,$H583/$G583,$H583-SUM($I583:BO583)))","v":0},{"$f":"IF(OR(BQ$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BQ$3,$H583/$G583,$H583-SUM($I583:BP583)))","v":0},{"$f":"IF(OR(BR$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BR$3,$H583/$G583,$H583-SUM($I583:BQ583)))","v":0},{"$f":"IF(OR(BS$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BS$3,$H583/$G583,$H583-SUM($I583:BR583)))","v":0},{"$f":"IF(OR(BT$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BT$3,$H583/$G583,$H583-SUM($I583:BS583)))","v":0},{"$f":"IF(OR(BU$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BU$3,$H583/$G583,$H583-SUM($I583:BT583)))","v":0},{"$f":"IF(OR(BV$3<=$D583,$G583=\"n/a\"),0,IF(SUM($D583,$G583)>BV$3,$H583/$G583,$H583-SUM($I583:BU583)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G583","v":10},{"$f":"V570","v":0},null,{"$f":"IF(OR(J$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>J$3,$H584/$G584,$H584-SUM($I584:I584)))","v":0},{"$f":"IF(OR(K$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>K$3,$H584/$G584,$H584-SUM($I584:J584)))","v":0},{"$f":"IF(OR(L$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>L$3,$H584/$G584,$H584-SUM($I584:K584)))","v":0},{"$f":"IF(OR(M$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>M$3,$H584/$G584,$H584-SUM($I584:L584)))","v":0},{"$f":"IF(OR(N$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>N$3,$H584/$G584,$H584-SUM($I584:M584)))","v":0},{"$f":"IF(OR(O$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>O$3,$H584/$G584,$H584-SUM($I584:N584)))","v":0},{"$f":"IF(OR(P$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>P$3,$H584/$G584,$H584-SUM($I584:O584)))","v":0},{"$f":"IF(OR(Q$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>Q$3,$H584/$G584,$H584-SUM($I584:P584)))","v":0},{"$f":"IF(OR(R$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>R$3,$H584/$G584,$H584-SUM($I584:Q584)))","v":0},{"$f":"IF(OR(S$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>S$3,$H584/$G584,$H584-SUM($I584:R584)))","v":0},{"$f":"IF(OR(T$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>T$3,$H584/$G584,$H584-SUM($I584:S584)))","v":0},{"$f":"IF(OR(U$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>U$3,$H584/$G584,$H584-SUM($I584:T584)))","v":0},{"$f":"IF(OR(V$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>V$3,$H584/$G584,$H584-SUM($I584:U584)))","v":0},{"$f":"IF(OR(W$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>W$3,$H584/$G584,$H584-SUM($I584:V584)))","v":0},{"$f":"IF(OR(X$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>X$3,$H584/$G584,$H584-SUM($I584:W584)))","v":0},{"$f":"IF(OR(Y$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>Y$3,$H584/$G584,$H584-SUM($I584:X584)))","v":0},{"$f":"IF(OR(Z$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>Z$3,$H584/$G584,$H584-SUM($I584:Y584)))","v":0},{"$f":"IF(OR(AA$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AA$3,$H584/$G584,$H584-SUM($I584:Z584)))","v":0},{"$f":"IF(OR(AB$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AB$3,$H584/$G584,$H584-SUM($I584:AA584)))","v":0},{"$f":"IF(OR(AC$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AC$3,$H584/$G584,$H584-SUM($I584:AB584)))","v":0},{"$f":"IF(OR(AD$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AD$3,$H584/$G584,$H584-SUM($I584:AC584)))","v":0},{"$f":"IF(OR(AE$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AE$3,$H584/$G584,$H584-SUM($I584:AD584)))","v":0},{"$f":"IF(OR(AF$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AF$3,$H584/$G584,$H584-SUM($I584:AE584)))","v":0},{"$f":"IF(OR(AG$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AG$3,$H584/$G584,$H584-SUM($I584:AF584)))","v":0},{"$f":"IF(OR(AH$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AH$3,$H584/$G584,$H584-SUM($I584:AG584)))","v":0},{"$f":"IF(OR(AI$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AI$3,$H584/$G584,$H584-SUM($I584:AH584)))","v":0},{"$f":"IF(OR(AJ$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AJ$3,$H584/$G584,$H584-SUM($I584:AI584)))","v":0},{"$f":"IF(OR(AK$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AK$3,$H584/$G584,$H584-SUM($I584:AJ584)))","v":0},{"$f":"IF(OR(AL$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AL$3,$H584/$G584,$H584-SUM($I584:AK584)))","v":0},{"$f":"IF(OR(AM$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AM$3,$H584/$G584,$H584-SUM($I584:AL584)))","v":0},{"$f":"IF(OR(AN$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AN$3,$H584/$G584,$H584-SUM($I584:AM584)))","v":0},{"$f":"IF(OR(AO$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AO$3,$H584/$G584,$H584-SUM($I584:AN584)))","v":0},{"$f":"IF(OR(AP$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AP$3,$H584/$G584,$H584-SUM($I584:AO584)))","v":0},{"$f":"IF(OR(AQ$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AQ$3,$H584/$G584,$H584-SUM($I584:AP584)))","v":0},{"$f":"IF(OR(AR$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AR$3,$H584/$G584,$H584-SUM($I584:AQ584)))","v":0},{"$f":"IF(OR(AS$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AS$3,$H584/$G584,$H584-SUM($I584:AR584)))","v":0},{"$f":"IF(OR(AT$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AT$3,$H584/$G584,$H584-SUM($I584:AS584)))","v":0},{"$f":"IF(OR(AU$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AU$3,$H584/$G584,$H584-SUM($I584:AT584)))","v":0},{"$f":"IF(OR(AV$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AV$3,$H584/$G584,$H584-SUM($I584:AU584)))","v":0},{"$f":"IF(OR(AW$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AW$3,$H584/$G584,$H584-SUM($I584:AV584)))","v":0},{"$f":"IF(OR(AX$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AX$3,$H584/$G584,$H584-SUM($I584:AW584)))","v":0},{"$f":"IF(OR(AY$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AY$3,$H584/$G584,$H584-SUM($I584:AX584)))","v":0},{"$f":"IF(OR(AZ$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>AZ$3,$H584/$G584,$H584-SUM($I584:AY584)))","v":0},{"$f":"IF(OR(BA$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BA$3,$H584/$G584,$H584-SUM($I584:AZ584)))","v":0},{"$f":"IF(OR(BB$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BB$3,$H584/$G584,$H584-SUM($I584:BA584)))","v":0},{"$f":"IF(OR(BC$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BC$3,$H584/$G584,$H584-SUM($I584:BB584)))","v":0},{"$f":"IF(OR(BD$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BD$3,$H584/$G584,$H584-SUM($I584:BC584)))","v":0},{"$f":"IF(OR(BE$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BE$3,$H584/$G584,$H584-SUM($I584:BD584)))","v":0},{"$f":"IF(OR(BF$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BF$3,$H584/$G584,$H584-SUM($I584:BE584)))","v":0},{"$f":"IF(OR(BG$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BG$3,$H584/$G584,$H584-SUM($I584:BF584)))","v":0},{"$f":"IF(OR(BH$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BH$3,$H584/$G584,$H584-SUM($I584:BG584)))","v":0},{"$f":"IF(OR(BI$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BI$3,$H584/$G584,$H584-SUM($I584:BH584)))","v":0},{"$f":"IF(OR(BJ$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BJ$3,$H584/$G584,$H584-SUM($I584:BI584)))","v":0},{"$f":"IF(OR(BK$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BK$3,$H584/$G584,$H584-SUM($I584:BJ584)))","v":0},{"$f":"IF(OR(BL$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BL$3,$H584/$G584,$H584-SUM($I584:BK584)))","v":0},{"$f":"IF(OR(BM$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BM$3,$H584/$G584,$H584-SUM($I584:BL584)))","v":0},{"$f":"IF(OR(BN$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BN$3,$H584/$G584,$H584-SUM($I584:BM584)))","v":0},{"$f":"IF(OR(BO$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BO$3,$H584/$G584,$H584-SUM($I584:BN584)))","v":0},{"$f":"IF(OR(BP$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BP$3,$H584/$G584,$H584-SUM($I584:BO584)))","v":0},{"$f":"IF(OR(BQ$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BQ$3,$H584/$G584,$H584-SUM($I584:BP584)))","v":0},{"$f":"IF(OR(BR$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BR$3,$H584/$G584,$H584-SUM($I584:BQ584)))","v":0},{"$f":"IF(OR(BS$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BS$3,$H584/$G584,$H584-SUM($I584:BR584)))","v":0},{"$f":"IF(OR(BT$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BT$3,$H584/$G584,$H584-SUM($I584:BS584)))","v":0},{"$f":"IF(OR(BU$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BU$3,$H584/$G584,$H584-SUM($I584:BT584)))","v":0},{"$f":"IF(OR(BV$3<=$D584,$G584=\"n/a\"),0,IF(SUM($D584,$G584)>BV$3,$H584/$G584,$H584-SUM($I584:BU584)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G584","v":10},{"$f":"W570","v":0},null,{"$f":"IF(OR(J$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>J$3,$H585/$G585,$H585-SUM($I585:I585)))","v":0},{"$f":"IF(OR(K$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>K$3,$H585/$G585,$H585-SUM($I585:J585)))","v":0},{"$f":"IF(OR(L$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>L$3,$H585/$G585,$H585-SUM($I585:K585)))","v":0},{"$f":"IF(OR(M$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>M$3,$H585/$G585,$H585-SUM($I585:L585)))","v":0},{"$f":"IF(OR(N$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>N$3,$H585/$G585,$H585-SUM($I585:M585)))","v":0},{"$f":"IF(OR(O$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>O$3,$H585/$G585,$H585-SUM($I585:N585)))","v":0},{"$f":"IF(OR(P$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>P$3,$H585/$G585,$H585-SUM($I585:O585)))","v":0},{"$f":"IF(OR(Q$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>Q$3,$H585/$G585,$H585-SUM($I585:P585)))","v":0},{"$f":"IF(OR(R$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>R$3,$H585/$G585,$H585-SUM($I585:Q585)))","v":0},{"$f":"IF(OR(S$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>S$3,$H585/$G585,$H585-SUM($I585:R585)))","v":0},{"$f":"IF(OR(T$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>T$3,$H585/$G585,$H585-SUM($I585:S585)))","v":0},{"$f":"IF(OR(U$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>U$3,$H585/$G585,$H585-SUM($I585:T585)))","v":0},{"$f":"IF(OR(V$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>V$3,$H585/$G585,$H585-SUM($I585:U585)))","v":0},{"$f":"IF(OR(W$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>W$3,$H585/$G585,$H585-SUM($I585:V585)))","v":0},{"$f":"IF(OR(X$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>X$3,$H585/$G585,$H585-SUM($I585:W585)))","v":0},{"$f":"IF(OR(Y$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>Y$3,$H585/$G585,$H585-SUM($I585:X585)))","v":0},{"$f":"IF(OR(Z$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>Z$3,$H585/$G585,$H585-SUM($I585:Y585)))","v":0},{"$f":"IF(OR(AA$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AA$3,$H585/$G585,$H585-SUM($I585:Z585)))","v":0},{"$f":"IF(OR(AB$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AB$3,$H585/$G585,$H585-SUM($I585:AA585)))","v":0},{"$f":"IF(OR(AC$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AC$3,$H585/$G585,$H585-SUM($I585:AB585)))","v":0},{"$f":"IF(OR(AD$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AD$3,$H585/$G585,$H585-SUM($I585:AC585)))","v":0},{"$f":"IF(OR(AE$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AE$3,$H585/$G585,$H585-SUM($I585:AD585)))","v":0},{"$f":"IF(OR(AF$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AF$3,$H585/$G585,$H585-SUM($I585:AE585)))","v":0},{"$f":"IF(OR(AG$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AG$3,$H585/$G585,$H585-SUM($I585:AF585)))","v":0},{"$f":"IF(OR(AH$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AH$3,$H585/$G585,$H585-SUM($I585:AG585)))","v":0},{"$f":"IF(OR(AI$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AI$3,$H585/$G585,$H585-SUM($I585:AH585)))","v":0},{"$f":"IF(OR(AJ$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AJ$3,$H585/$G585,$H585-SUM($I585:AI585)))","v":0},{"$f":"IF(OR(AK$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AK$3,$H585/$G585,$H585-SUM($I585:AJ585)))","v":0},{"$f":"IF(OR(AL$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AL$3,$H585/$G585,$H585-SUM($I585:AK585)))","v":0},{"$f":"IF(OR(AM$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AM$3,$H585/$G585,$H585-SUM($I585:AL585)))","v":0},{"$f":"IF(OR(AN$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AN$3,$H585/$G585,$H585-SUM($I585:AM585)))","v":0},{"$f":"IF(OR(AO$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AO$3,$H585/$G585,$H585-SUM($I585:AN585)))","v":0},{"$f":"IF(OR(AP$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AP$3,$H585/$G585,$H585-SUM($I585:AO585)))","v":0},{"$f":"IF(OR(AQ$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AQ$3,$H585/$G585,$H585-SUM($I585:AP585)))","v":0},{"$f":"IF(OR(AR$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AR$3,$H585/$G585,$H585-SUM($I585:AQ585)))","v":0},{"$f":"IF(OR(AS$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AS$3,$H585/$G585,$H585-SUM($I585:AR585)))","v":0},{"$f":"IF(OR(AT$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AT$3,$H585/$G585,$H585-SUM($I585:AS585)))","v":0},{"$f":"IF(OR(AU$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AU$3,$H585/$G585,$H585-SUM($I585:AT585)))","v":0},{"$f":"IF(OR(AV$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AV$3,$H585/$G585,$H585-SUM($I585:AU585)))","v":0},{"$f":"IF(OR(AW$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AW$3,$H585/$G585,$H585-SUM($I585:AV585)))","v":0},{"$f":"IF(OR(AX$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AX$3,$H585/$G585,$H585-SUM($I585:AW585)))","v":0},{"$f":"IF(OR(AY$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AY$3,$H585/$G585,$H585-SUM($I585:AX585)))","v":0},{"$f":"IF(OR(AZ$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>AZ$3,$H585/$G585,$H585-SUM($I585:AY585)))","v":0},{"$f":"IF(OR(BA$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BA$3,$H585/$G585,$H585-SUM($I585:AZ585)))","v":0},{"$f":"IF(OR(BB$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BB$3,$H585/$G585,$H585-SUM($I585:BA585)))","v":0},{"$f":"IF(OR(BC$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BC$3,$H585/$G585,$H585-SUM($I585:BB585)))","v":0},{"$f":"IF(OR(BD$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BD$3,$H585/$G585,$H585-SUM($I585:BC585)))","v":0},{"$f":"IF(OR(BE$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BE$3,$H585/$G585,$H585-SUM($I585:BD585)))","v":0},{"$f":"IF(OR(BF$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BF$3,$H585/$G585,$H585-SUM($I585:BE585)))","v":0},{"$f":"IF(OR(BG$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BG$3,$H585/$G585,$H585-SUM($I585:BF585)))","v":0},{"$f":"IF(OR(BH$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BH$3,$H585/$G585,$H585-SUM($I585:BG585)))","v":0},{"$f":"IF(OR(BI$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BI$3,$H585/$G585,$H585-SUM($I585:BH585)))","v":0},{"$f":"IF(OR(BJ$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BJ$3,$H585/$G585,$H585-SUM($I585:BI585)))","v":0},{"$f":"IF(OR(BK$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BK$3,$H585/$G585,$H585-SUM($I585:BJ585)))","v":0},{"$f":"IF(OR(BL$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BL$3,$H585/$G585,$H585-SUM($I585:BK585)))","v":0},{"$f":"IF(OR(BM$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BM$3,$H585/$G585,$H585-SUM($I585:BL585)))","v":0},{"$f":"IF(OR(BN$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BN$3,$H585/$G585,$H585-SUM($I585:BM585)))","v":0},{"$f":"IF(OR(BO$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BO$3,$H585/$G585,$H585-SUM($I585:BN585)))","v":0},{"$f":"IF(OR(BP$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BP$3,$H585/$G585,$H585-SUM($I585:BO585)))","v":0},{"$f":"IF(OR(BQ$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BQ$3,$H585/$G585,$H585-SUM($I585:BP585)))","v":0},{"$f":"IF(OR(BR$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BR$3,$H585/$G585,$H585-SUM($I585:BQ585)))","v":0},{"$f":"IF(OR(BS$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BS$3,$H585/$G585,$H585-SUM($I585:BR585)))","v":0},{"$f":"IF(OR(BT$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BT$3,$H585/$G585,$H585-SUM($I585:BS585)))","v":0},{"$f":"IF(OR(BU$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BU$3,$H585/$G585,$H585-SUM($I585:BT585)))","v":0},{"$f":"IF(OR(BV$3<=$D585,$G585=\"n/a\"),0,IF(SUM($D585,$G585)>BV$3,$H585/$G585,$H585-SUM($I585:BU585)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G585","v":10},{"$f":"X570","v":0},null,{"$f":"IF(OR(J$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>J$3,$H586/$G586,$H586-SUM($I586:I586)))","v":0},{"$f":"IF(OR(K$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>K$3,$H586/$G586,$H586-SUM($I586:J586)))","v":0},{"$f":"IF(OR(L$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>L$3,$H586/$G586,$H586-SUM($I586:K586)))","v":0},{"$f":"IF(OR(M$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>M$3,$H586/$G586,$H586-SUM($I586:L586)))","v":0},{"$f":"IF(OR(N$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>N$3,$H586/$G586,$H586-SUM($I586:M586)))","v":0},{"$f":"IF(OR(O$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>O$3,$H586/$G586,$H586-SUM($I586:N586)))","v":0},{"$f":"IF(OR(P$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>P$3,$H586/$G586,$H586-SUM($I586:O586)))","v":0},{"$f":"IF(OR(Q$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>Q$3,$H586/$G586,$H586-SUM($I586:P586)))","v":0},{"$f":"IF(OR(R$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>R$3,$H586/$G586,$H586-SUM($I586:Q586)))","v":0},{"$f":"IF(OR(S$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>S$3,$H586/$G586,$H586-SUM($I586:R586)))","v":0},{"$f":"IF(OR(T$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>T$3,$H586/$G586,$H586-SUM($I586:S586)))","v":0},{"$f":"IF(OR(U$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>U$3,$H586/$G586,$H586-SUM($I586:T586)))","v":0},{"$f":"IF(OR(V$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>V$3,$H586/$G586,$H586-SUM($I586:U586)))","v":0},{"$f":"IF(OR(W$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>W$3,$H586/$G586,$H586-SUM($I586:V586)))","v":0},{"$f":"IF(OR(X$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>X$3,$H586/$G586,$H586-SUM($I586:W586)))","v":0},{"$f":"IF(OR(Y$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>Y$3,$H586/$G586,$H586-SUM($I586:X586)))","v":0},{"$f":"IF(OR(Z$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>Z$3,$H586/$G586,$H586-SUM($I586:Y586)))","v":0},{"$f":"IF(OR(AA$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AA$3,$H586/$G586,$H586-SUM($I586:Z586)))","v":0},{"$f":"IF(OR(AB$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AB$3,$H586/$G586,$H586-SUM($I586:AA586)))","v":0},{"$f":"IF(OR(AC$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AC$3,$H586/$G586,$H586-SUM($I586:AB586)))","v":0},{"$f":"IF(OR(AD$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AD$3,$H586/$G586,$H586-SUM($I586:AC586)))","v":0},{"$f":"IF(OR(AE$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AE$3,$H586/$G586,$H586-SUM($I586:AD586)))","v":0},{"$f":"IF(OR(AF$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AF$3,$H586/$G586,$H586-SUM($I586:AE586)))","v":0},{"$f":"IF(OR(AG$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AG$3,$H586/$G586,$H586-SUM($I586:AF586)))","v":0},{"$f":"IF(OR(AH$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AH$3,$H586/$G586,$H586-SUM($I586:AG586)))","v":0},{"$f":"IF(OR(AI$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AI$3,$H586/$G586,$H586-SUM($I586:AH586)))","v":0},{"$f":"IF(OR(AJ$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AJ$3,$H586/$G586,$H586-SUM($I586:AI586)))","v":0},{"$f":"IF(OR(AK$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AK$3,$H586/$G586,$H586-SUM($I586:AJ586)))","v":0},{"$f":"IF(OR(AL$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AL$3,$H586/$G586,$H586-SUM($I586:AK586)))","v":0},{"$f":"IF(OR(AM$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AM$3,$H586/$G586,$H586-SUM($I586:AL586)))","v":0},{"$f":"IF(OR(AN$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AN$3,$H586/$G586,$H586-SUM($I586:AM586)))","v":0},{"$f":"IF(OR(AO$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AO$3,$H586/$G586,$H586-SUM($I586:AN586)))","v":0},{"$f":"IF(OR(AP$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AP$3,$H586/$G586,$H586-SUM($I586:AO586)))","v":0},{"$f":"IF(OR(AQ$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AQ$3,$H586/$G586,$H586-SUM($I586:AP586)))","v":0},{"$f":"IF(OR(AR$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AR$3,$H586/$G586,$H586-SUM($I586:AQ586)))","v":0},{"$f":"IF(OR(AS$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AS$3,$H586/$G586,$H586-SUM($I586:AR586)))","v":0},{"$f":"IF(OR(AT$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AT$3,$H586/$G586,$H586-SUM($I586:AS586)))","v":0},{"$f":"IF(OR(AU$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AU$3,$H586/$G586,$H586-SUM($I586:AT586)))","v":0},{"$f":"IF(OR(AV$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AV$3,$H586/$G586,$H586-SUM($I586:AU586)))","v":0},{"$f":"IF(OR(AW$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AW$3,$H586/$G586,$H586-SUM($I586:AV586)))","v":0},{"$f":"IF(OR(AX$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AX$3,$H586/$G586,$H586-SUM($I586:AW586)))","v":0},{"$f":"IF(OR(AY$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AY$3,$H586/$G586,$H586-SUM($I586:AX586)))","v":0},{"$f":"IF(OR(AZ$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>AZ$3,$H586/$G586,$H586-SUM($I586:AY586)))","v":0},{"$f":"IF(OR(BA$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BA$3,$H586/$G586,$H586-SUM($I586:AZ586)))","v":0},{"$f":"IF(OR(BB$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BB$3,$H586/$G586,$H586-SUM($I586:BA586)))","v":0},{"$f":"IF(OR(BC$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BC$3,$H586/$G586,$H586-SUM($I586:BB586)))","v":0},{"$f":"IF(OR(BD$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BD$3,$H586/$G586,$H586-SUM($I586:BC586)))","v":0},{"$f":"IF(OR(BE$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BE$3,$H586/$G586,$H586-SUM($I586:BD586)))","v":0},{"$f":"IF(OR(BF$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BF$3,$H586/$G586,$H586-SUM($I586:BE586)))","v":0},{"$f":"IF(OR(BG$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BG$3,$H586/$G586,$H586-SUM($I586:BF586)))","v":0},{"$f":"IF(OR(BH$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BH$3,$H586/$G586,$H586-SUM($I586:BG586)))","v":0},{"$f":"IF(OR(BI$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BI$3,$H586/$G586,$H586-SUM($I586:BH586)))","v":0},{"$f":"IF(OR(BJ$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BJ$3,$H586/$G586,$H586-SUM($I586:BI586)))","v":0},{"$f":"IF(OR(BK$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BK$3,$H586/$G586,$H586-SUM($I586:BJ586)))","v":0},{"$f":"IF(OR(BL$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BL$3,$H586/$G586,$H586-SUM($I586:BK586)))","v":0},{"$f":"IF(OR(BM$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BM$3,$H586/$G586,$H586-SUM($I586:BL586)))","v":0},{"$f":"IF(OR(BN$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BN$3,$H586/$G586,$H586-SUM($I586:BM586)))","v":0},{"$f":"IF(OR(BO$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BO$3,$H586/$G586,$H586-SUM($I586:BN586)))","v":0},{"$f":"IF(OR(BP$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BP$3,$H586/$G586,$H586-SUM($I586:BO586)))","v":0},{"$f":"IF(OR(BQ$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BQ$3,$H586/$G586,$H586-SUM($I586:BP586)))","v":0},{"$f":"IF(OR(BR$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BR$3,$H586/$G586,$H586-SUM($I586:BQ586)))","v":0},{"$f":"IF(OR(BS$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BS$3,$H586/$G586,$H586-SUM($I586:BR586)))","v":0},{"$f":"IF(OR(BT$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BT$3,$H586/$G586,$H586-SUM($I586:BS586)))","v":0},{"$f":"IF(OR(BU$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BU$3,$H586/$G586,$H586-SUM($I586:BT586)))","v":0},{"$f":"IF(OR(BV$3<=$D586,$G586=\"n/a\"),0,IF(SUM($D586,$G586)>BV$3,$H586/$G586,$H586-SUM($I586:BU586)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A564)","v":10},{"$f":"Y570","v":0},null,{"$f":"IF(OR(J$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>J$3,$H587/$G587,$H587-SUM($I587:I587)))","v":0},{"$f":"IF(OR(K$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>K$3,$H587/$G587,$H587-SUM($I587:J587)))","v":0},{"$f":"IF(OR(L$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>L$3,$H587/$G587,$H587-SUM($I587:K587)))","v":0},{"$f":"IF(OR(M$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>M$3,$H587/$G587,$H587-SUM($I587:L587)))","v":0},{"$f":"IF(OR(N$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>N$3,$H587/$G587,$H587-SUM($I587:M587)))","v":0},{"$f":"IF(OR(O$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>O$3,$H587/$G587,$H587-SUM($I587:N587)))","v":0},{"$f":"IF(OR(P$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>P$3,$H587/$G587,$H587-SUM($I587:O587)))","v":0},{"$f":"IF(OR(Q$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>Q$3,$H587/$G587,$H587-SUM($I587:P587)))","v":0},{"$f":"IF(OR(R$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>R$3,$H587/$G587,$H587-SUM($I587:Q587)))","v":0},{"$f":"IF(OR(S$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>S$3,$H587/$G587,$H587-SUM($I587:R587)))","v":0},{"$f":"IF(OR(T$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>T$3,$H587/$G587,$H587-SUM($I587:S587)))","v":0},{"$f":"IF(OR(U$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>U$3,$H587/$G587,$H587-SUM($I587:T587)))","v":0},{"$f":"IF(OR(V$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>V$3,$H587/$G587,$H587-SUM($I587:U587)))","v":0},{"$f":"IF(OR(W$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>W$3,$H587/$G587,$H587-SUM($I587:V587)))","v":0},{"$f":"IF(OR(X$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>X$3,$H587/$G587,$H587-SUM($I587:W587)))","v":0},{"$f":"IF(OR(Y$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>Y$3,$H587/$G587,$H587-SUM($I587:X587)))","v":0},{"$f":"IF(OR(Z$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>Z$3,$H587/$G587,$H587-SUM($I587:Y587)))","v":0},{"$f":"IF(OR(AA$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AA$3,$H587/$G587,$H587-SUM($I587:Z587)))","v":0},{"$f":"IF(OR(AB$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AB$3,$H587/$G587,$H587-SUM($I587:AA587)))","v":0},{"$f":"IF(OR(AC$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AC$3,$H587/$G587,$H587-SUM($I587:AB587)))","v":0},{"$f":"IF(OR(AD$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AD$3,$H587/$G587,$H587-SUM($I587:AC587)))","v":0},{"$f":"IF(OR(AE$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AE$3,$H587/$G587,$H587-SUM($I587:AD587)))","v":0},{"$f":"IF(OR(AF$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AF$3,$H587/$G587,$H587-SUM($I587:AE587)))","v":0},{"$f":"IF(OR(AG$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AG$3,$H587/$G587,$H587-SUM($I587:AF587)))","v":0},{"$f":"IF(OR(AH$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AH$3,$H587/$G587,$H587-SUM($I587:AG587)))","v":0},{"$f":"IF(OR(AI$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AI$3,$H587/$G587,$H587-SUM($I587:AH587)))","v":0},{"$f":"IF(OR(AJ$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AJ$3,$H587/$G587,$H587-SUM($I587:AI587)))","v":0},{"$f":"IF(OR(AK$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AK$3,$H587/$G587,$H587-SUM($I587:AJ587)))","v":0},{"$f":"IF(OR(AL$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AL$3,$H587/$G587,$H587-SUM($I587:AK587)))","v":0},{"$f":"IF(OR(AM$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AM$3,$H587/$G587,$H587-SUM($I587:AL587)))","v":0},{"$f":"IF(OR(AN$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AN$3,$H587/$G587,$H587-SUM($I587:AM587)))","v":0},{"$f":"IF(OR(AO$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AO$3,$H587/$G587,$H587-SUM($I587:AN587)))","v":0},{"$f":"IF(OR(AP$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AP$3,$H587/$G587,$H587-SUM($I587:AO587)))","v":0},{"$f":"IF(OR(AQ$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AQ$3,$H587/$G587,$H587-SUM($I587:AP587)))","v":0},{"$f":"IF(OR(AR$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AR$3,$H587/$G587,$H587-SUM($I587:AQ587)))","v":0},{"$f":"IF(OR(AS$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AS$3,$H587/$G587,$H587-SUM($I587:AR587)))","v":0},{"$f":"IF(OR(AT$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AT$3,$H587/$G587,$H587-SUM($I587:AS587)))","v":0},{"$f":"IF(OR(AU$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AU$3,$H587/$G587,$H587-SUM($I587:AT587)))","v":0},{"$f":"IF(OR(AV$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AV$3,$H587/$G587,$H587-SUM($I587:AU587)))","v":0},{"$f":"IF(OR(AW$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AW$3,$H587/$G587,$H587-SUM($I587:AV587)))","v":0},{"$f":"IF(OR(AX$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AX$3,$H587/$G587,$H587-SUM($I587:AW587)))","v":0},{"$f":"IF(OR(AY$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AY$3,$H587/$G587,$H587-SUM($I587:AX587)))","v":0},{"$f":"IF(OR(AZ$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>AZ$3,$H587/$G587,$H587-SUM($I587:AY587)))","v":0},{"$f":"IF(OR(BA$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BA$3,$H587/$G587,$H587-SUM($I587:AZ587)))","v":0},{"$f":"IF(OR(BB$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BB$3,$H587/$G587,$H587-SUM($I587:BA587)))","v":0},{"$f":"IF(OR(BC$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BC$3,$H587/$G587,$H587-SUM($I587:BB587)))","v":0},{"$f":"IF(OR(BD$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BD$3,$H587/$G587,$H587-SUM($I587:BC587)))","v":0},{"$f":"IF(OR(BE$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BE$3,$H587/$G587,$H587-SUM($I587:BD587)))","v":0},{"$f":"IF(OR(BF$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BF$3,$H587/$G587,$H587-SUM($I587:BE587)))","v":0},{"$f":"IF(OR(BG$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BG$3,$H587/$G587,$H587-SUM($I587:BF587)))","v":0},{"$f":"IF(OR(BH$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BH$3,$H587/$G587,$H587-SUM($I587:BG587)))","v":0},{"$f":"IF(OR(BI$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BI$3,$H587/$G587,$H587-SUM($I587:BH587)))","v":0},{"$f":"IF(OR(BJ$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BJ$3,$H587/$G587,$H587-SUM($I587:BI587)))","v":0},{"$f":"IF(OR(BK$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BK$3,$H587/$G587,$H587-SUM($I587:BJ587)))","v":0},{"$f":"IF(OR(BL$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BL$3,$H587/$G587,$H587-SUM($I587:BK587)))","v":0},{"$f":"IF(OR(BM$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BM$3,$H587/$G587,$H587-SUM($I587:BL587)))","v":0},{"$f":"IF(OR(BN$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BN$3,$H587/$G587,$H587-SUM($I587:BM587)))","v":0},{"$f":"IF(OR(BO$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BO$3,$H587/$G587,$H587-SUM($I587:BN587)))","v":0},{"$f":"IF(OR(BP$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BP$3,$H587/$G587,$H587-SUM($I587:BO587)))","v":0},{"$f":"IF(OR(BQ$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BQ$3,$H587/$G587,$H587-SUM($I587:BP587)))","v":0},{"$f":"IF(OR(BR$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BR$3,$H587/$G587,$H587-SUM($I587:BQ587)))","v":0},{"$f":"IF(OR(BS$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BS$3,$H587/$G587,$H587-SUM($I587:BR587)))","v":0},{"$f":"IF(OR(BT$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BT$3,$H587/$G587,$H587-SUM($I587:BS587)))","v":0},{"$f":"IF(OR(BU$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BU$3,$H587/$G587,$H587-SUM($I587:BT587)))","v":0},{"$f":"IF(OR(BV$3<=$D587,$G587=\"n/a\"),0,IF(SUM($D587,$G587)>BV$3,$H587/$G587,$H587-SUM($I587:BU587)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G587","v":10},{"$f":"Z570","v":0},null,{"$f":"IF(OR(J$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>J$3,$H588/$G588,$H588-SUM($I588:I588)))","v":0},{"$f":"IF(OR(K$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>K$3,$H588/$G588,$H588-SUM($I588:J588)))","v":0},{"$f":"IF(OR(L$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>L$3,$H588/$G588,$H588-SUM($I588:K588)))","v":0},{"$f":"IF(OR(M$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>M$3,$H588/$G588,$H588-SUM($I588:L588)))","v":0},{"$f":"IF(OR(N$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>N$3,$H588/$G588,$H588-SUM($I588:M588)))","v":0},{"$f":"IF(OR(O$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>O$3,$H588/$G588,$H588-SUM($I588:N588)))","v":0},{"$f":"IF(OR(P$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>P$3,$H588/$G588,$H588-SUM($I588:O588)))","v":0},{"$f":"IF(OR(Q$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>Q$3,$H588/$G588,$H588-SUM($I588:P588)))","v":0},{"$f":"IF(OR(R$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>R$3,$H588/$G588,$H588-SUM($I588:Q588)))","v":0},{"$f":"IF(OR(S$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>S$3,$H588/$G588,$H588-SUM($I588:R588)))","v":0},{"$f":"IF(OR(T$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>T$3,$H588/$G588,$H588-SUM($I588:S588)))","v":0},{"$f":"IF(OR(U$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>U$3,$H588/$G588,$H588-SUM($I588:T588)))","v":0},{"$f":"IF(OR(V$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>V$3,$H588/$G588,$H588-SUM($I588:U588)))","v":0},{"$f":"IF(OR(W$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>W$3,$H588/$G588,$H588-SUM($I588:V588)))","v":0},{"$f":"IF(OR(X$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>X$3,$H588/$G588,$H588-SUM($I588:W588)))","v":0},{"$f":"IF(OR(Y$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>Y$3,$H588/$G588,$H588-SUM($I588:X588)))","v":0},{"$f":"IF(OR(Z$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>Z$3,$H588/$G588,$H588-SUM($I588:Y588)))","v":0},{"$f":"IF(OR(AA$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AA$3,$H588/$G588,$H588-SUM($I588:Z588)))","v":0},{"$f":"IF(OR(AB$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AB$3,$H588/$G588,$H588-SUM($I588:AA588)))","v":0},{"$f":"IF(OR(AC$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AC$3,$H588/$G588,$H588-SUM($I588:AB588)))","v":0},{"$f":"IF(OR(AD$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AD$3,$H588/$G588,$H588-SUM($I588:AC588)))","v":0},{"$f":"IF(OR(AE$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AE$3,$H588/$G588,$H588-SUM($I588:AD588)))","v":0},{"$f":"IF(OR(AF$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AF$3,$H588/$G588,$H588-SUM($I588:AE588)))","v":0},{"$f":"IF(OR(AG$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AG$3,$H588/$G588,$H588-SUM($I588:AF588)))","v":0},{"$f":"IF(OR(AH$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AH$3,$H588/$G588,$H588-SUM($I588:AG588)))","v":0},{"$f":"IF(OR(AI$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AI$3,$H588/$G588,$H588-SUM($I588:AH588)))","v":0},{"$f":"IF(OR(AJ$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AJ$3,$H588/$G588,$H588-SUM($I588:AI588)))","v":0},{"$f":"IF(OR(AK$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AK$3,$H588/$G588,$H588-SUM($I588:AJ588)))","v":0},{"$f":"IF(OR(AL$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AL$3,$H588/$G588,$H588-SUM($I588:AK588)))","v":0},{"$f":"IF(OR(AM$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AM$3,$H588/$G588,$H588-SUM($I588:AL588)))","v":0},{"$f":"IF(OR(AN$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AN$3,$H588/$G588,$H588-SUM($I588:AM588)))","v":0},{"$f":"IF(OR(AO$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AO$3,$H588/$G588,$H588-SUM($I588:AN588)))","v":0},{"$f":"IF(OR(AP$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AP$3,$H588/$G588,$H588-SUM($I588:AO588)))","v":0},{"$f":"IF(OR(AQ$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AQ$3,$H588/$G588,$H588-SUM($I588:AP588)))","v":0},{"$f":"IF(OR(AR$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AR$3,$H588/$G588,$H588-SUM($I588:AQ588)))","v":0},{"$f":"IF(OR(AS$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AS$3,$H588/$G588,$H588-SUM($I588:AR588)))","v":0},{"$f":"IF(OR(AT$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AT$3,$H588/$G588,$H588-SUM($I588:AS588)))","v":0},{"$f":"IF(OR(AU$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AU$3,$H588/$G588,$H588-SUM($I588:AT588)))","v":0},{"$f":"IF(OR(AV$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AV$3,$H588/$G588,$H588-SUM($I588:AU588)))","v":0},{"$f":"IF(OR(AW$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AW$3,$H588/$G588,$H588-SUM($I588:AV588)))","v":0},{"$f":"IF(OR(AX$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AX$3,$H588/$G588,$H588-SUM($I588:AW588)))","v":0},{"$f":"IF(OR(AY$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AY$3,$H588/$G588,$H588-SUM($I588:AX588)))","v":0},{"$f":"IF(OR(AZ$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>AZ$3,$H588/$G588,$H588-SUM($I588:AY588)))","v":0},{"$f":"IF(OR(BA$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BA$3,$H588/$G588,$H588-SUM($I588:AZ588)))","v":0},{"$f":"IF(OR(BB$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BB$3,$H588/$G588,$H588-SUM($I588:BA588)))","v":0},{"$f":"IF(OR(BC$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BC$3,$H588/$G588,$H588-SUM($I588:BB588)))","v":0},{"$f":"IF(OR(BD$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BD$3,$H588/$G588,$H588-SUM($I588:BC588)))","v":0},{"$f":"IF(OR(BE$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BE$3,$H588/$G588,$H588-SUM($I588:BD588)))","v":0},{"$f":"IF(OR(BF$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BF$3,$H588/$G588,$H588-SUM($I588:BE588)))","v":0},{"$f":"IF(OR(BG$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BG$3,$H588/$G588,$H588-SUM($I588:BF588)))","v":0},{"$f":"IF(OR(BH$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BH$3,$H588/$G588,$H588-SUM($I588:BG588)))","v":0},{"$f":"IF(OR(BI$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BI$3,$H588/$G588,$H588-SUM($I588:BH588)))","v":0},{"$f":"IF(OR(BJ$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BJ$3,$H588/$G588,$H588-SUM($I588:BI588)))","v":0},{"$f":"IF(OR(BK$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BK$3,$H588/$G588,$H588-SUM($I588:BJ588)))","v":0},{"$f":"IF(OR(BL$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BL$3,$H588/$G588,$H588-SUM($I588:BK588)))","v":0},{"$f":"IF(OR(BM$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BM$3,$H588/$G588,$H588-SUM($I588:BL588)))","v":0},{"$f":"IF(OR(BN$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BN$3,$H588/$G588,$H588-SUM($I588:BM588)))","v":0},{"$f":"IF(OR(BO$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BO$3,$H588/$G588,$H588-SUM($I588:BN588)))","v":0},{"$f":"IF(OR(BP$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BP$3,$H588/$G588,$H588-SUM($I588:BO588)))","v":0},{"$f":"IF(OR(BQ$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BQ$3,$H588/$G588,$H588-SUM($I588:BP588)))","v":0},{"$f":"IF(OR(BR$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BR$3,$H588/$G588,$H588-SUM($I588:BQ588)))","v":0},{"$f":"IF(OR(BS$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BS$3,$H588/$G588,$H588-SUM($I588:BR588)))","v":0},{"$f":"IF(OR(BT$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BT$3,$H588/$G588,$H588-SUM($I588:BS588)))","v":0},{"$f":"IF(OR(BU$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BU$3,$H588/$G588,$H588-SUM($I588:BT588)))","v":0},{"$f":"IF(OR(BV$3<=$D588,$G588=\"n/a\"),0,IF(SUM($D588,$G588)>BV$3,$H588/$G588,$H588-SUM($I588:BU588)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,10,{"$f":"AA570","v":0},null,{"$f":"IF(OR(J$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>J$3,$H589/$G589,$H589-SUM($I589:I589)))","v":0},{"$f":"IF(OR(K$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>K$3,$H589/$G589,$H589-SUM($I589:J589)))","v":0},{"$f":"IF(OR(L$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>L$3,$H589/$G589,$H589-SUM($I589:K589)))","v":0},{"$f":"IF(OR(M$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>M$3,$H589/$G589,$H589-SUM($I589:L589)))","v":0},{"$f":"IF(OR(N$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>N$3,$H589/$G589,$H589-SUM($I589:M589)))","v":0},{"$f":"IF(OR(O$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>O$3,$H589/$G589,$H589-SUM($I589:N589)))","v":0},{"$f":"IF(OR(P$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>P$3,$H589/$G589,$H589-SUM($I589:O589)))","v":0},{"$f":"IF(OR(Q$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>Q$3,$H589/$G589,$H589-SUM($I589:P589)))","v":0},{"$f":"IF(OR(R$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>R$3,$H589/$G589,$H589-SUM($I589:Q589)))","v":0},{"$f":"IF(OR(S$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>S$3,$H589/$G589,$H589-SUM($I589:R589)))","v":0},{"$f":"IF(OR(T$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>T$3,$H589/$G589,$H589-SUM($I589:S589)))","v":0},{"$f":"IF(OR(U$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>U$3,$H589/$G589,$H589-SUM($I589:T589)))","v":0},{"$f":"IF(OR(V$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>V$3,$H589/$G589,$H589-SUM($I589:U589)))","v":0},{"$f":"IF(OR(W$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>W$3,$H589/$G589,$H589-SUM($I589:V589)))","v":0},{"$f":"IF(OR(X$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>X$3,$H589/$G589,$H589-SUM($I589:W589)))","v":0},{"$f":"IF(OR(Y$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>Y$3,$H589/$G589,$H589-SUM($I589:X589)))","v":0},{"$f":"IF(OR(Z$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>Z$3,$H589/$G589,$H589-SUM($I589:Y589)))","v":0},{"$f":"IF(OR(AA$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AA$3,$H589/$G589,$H589-SUM($I589:Z589)))","v":0},{"$f":"IF(OR(AB$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AB$3,$H589/$G589,$H589-SUM($I589:AA589)))","v":0},{"$f":"IF(OR(AC$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AC$3,$H589/$G589,$H589-SUM($I589:AB589)))","v":0},{"$f":"IF(OR(AD$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AD$3,$H589/$G589,$H589-SUM($I589:AC589)))","v":0},{"$f":"IF(OR(AE$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AE$3,$H589/$G589,$H589-SUM($I589:AD589)))","v":0},{"$f":"IF(OR(AF$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AF$3,$H589/$G589,$H589-SUM($I589:AE589)))","v":0},{"$f":"IF(OR(AG$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AG$3,$H589/$G589,$H589-SUM($I589:AF589)))","v":0},{"$f":"IF(OR(AH$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AH$3,$H589/$G589,$H589-SUM($I589:AG589)))","v":0},{"$f":"IF(OR(AI$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AI$3,$H589/$G589,$H589-SUM($I589:AH589)))","v":0},{"$f":"IF(OR(AJ$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AJ$3,$H589/$G589,$H589-SUM($I589:AI589)))","v":0},{"$f":"IF(OR(AK$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AK$3,$H589/$G589,$H589-SUM($I589:AJ589)))","v":0},{"$f":"IF(OR(AL$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AL$3,$H589/$G589,$H589-SUM($I589:AK589)))","v":0},{"$f":"IF(OR(AM$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AM$3,$H589/$G589,$H589-SUM($I589:AL589)))","v":0},{"$f":"IF(OR(AN$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AN$3,$H589/$G589,$H589-SUM($I589:AM589)))","v":0},{"$f":"IF(OR(AO$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AO$3,$H589/$G589,$H589-SUM($I589:AN589)))","v":0},{"$f":"IF(OR(AP$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AP$3,$H589/$G589,$H589-SUM($I589:AO589)))","v":0},{"$f":"IF(OR(AQ$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AQ$3,$H589/$G589,$H589-SUM($I589:AP589)))","v":0},{"$f":"IF(OR(AR$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AR$3,$H589/$G589,$H589-SUM($I589:AQ589)))","v":0},{"$f":"IF(OR(AS$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AS$3,$H589/$G589,$H589-SUM($I589:AR589)))","v":0},{"$f":"IF(OR(AT$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AT$3,$H589/$G589,$H589-SUM($I589:AS589)))","v":0},{"$f":"IF(OR(AU$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AU$3,$H589/$G589,$H589-SUM($I589:AT589)))","v":0},{"$f":"IF(OR(AV$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AV$3,$H589/$G589,$H589-SUM($I589:AU589)))","v":0},{"$f":"IF(OR(AW$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AW$3,$H589/$G589,$H589-SUM($I589:AV589)))","v":0},{"$f":"IF(OR(AX$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AX$3,$H589/$G589,$H589-SUM($I589:AW589)))","v":0},{"$f":"IF(OR(AY$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AY$3,$H589/$G589,$H589-SUM($I589:AX589)))","v":0},{"$f":"IF(OR(AZ$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>AZ$3,$H589/$G589,$H589-SUM($I589:AY589)))","v":0},{"$f":"IF(OR(BA$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BA$3,$H589/$G589,$H589-SUM($I589:AZ589)))","v":0},{"$f":"IF(OR(BB$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BB$3,$H589/$G589,$H589-SUM($I589:BA589)))","v":0},{"$f":"IF(OR(BC$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BC$3,$H589/$G589,$H589-SUM($I589:BB589)))","v":0},{"$f":"IF(OR(BD$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BD$3,$H589/$G589,$H589-SUM($I589:BC589)))","v":0},{"$f":"IF(OR(BE$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BE$3,$H589/$G589,$H589-SUM($I589:BD589)))","v":0},{"$f":"IF(OR(BF$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BF$3,$H589/$G589,$H589-SUM($I589:BE589)))","v":0},{"$f":"IF(OR(BG$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BG$3,$H589/$G589,$H589-SUM($I589:BF589)))","v":0},{"$f":"IF(OR(BH$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BH$3,$H589/$G589,$H589-SUM($I589:BG589)))","v":0},{"$f":"IF(OR(BI$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BI$3,$H589/$G589,$H589-SUM($I589:BH589)))","v":0},{"$f":"IF(OR(BJ$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BJ$3,$H589/$G589,$H589-SUM($I589:BI589)))","v":0},{"$f":"IF(OR(BK$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BK$3,$H589/$G589,$H589-SUM($I589:BJ589)))","v":0},{"$f":"IF(OR(BL$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BL$3,$H589/$G589,$H589-SUM($I589:BK589)))","v":0},{"$f":"IF(OR(BM$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BM$3,$H589/$G589,$H589-SUM($I589:BL589)))","v":0},{"$f":"IF(OR(BN$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BN$3,$H589/$G589,$H589-SUM($I589:BM589)))","v":0},{"$f":"IF(OR(BO$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BO$3,$H589/$G589,$H589-SUM($I589:BN589)))","v":0},{"$f":"IF(OR(BP$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BP$3,$H589/$G589,$H589-SUM($I589:BO589)))","v":0},{"$f":"IF(OR(BQ$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BQ$3,$H589/$G589,$H589-SUM($I589:BP589)))","v":0},{"$f":"IF(OR(BR$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BR$3,$H589/$G589,$H589-SUM($I589:BQ589)))","v":0},{"$f":"IF(OR(BS$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BS$3,$H589/$G589,$H589-SUM($I589:BR589)))","v":0},{"$f":"IF(OR(BT$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BT$3,$H589/$G589,$H589-SUM($I589:BS589)))","v":0},{"$f":"IF(OR(BU$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BU$3,$H589/$G589,$H589-SUM($I589:BT589)))","v":0},{"$f":"IF(OR(BV$3<=$D589,$G589=\"n/a\"),0,IF(SUM($D589,$G589)>BV$3,$H589/$G589,$H589-SUM($I589:BU589)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,10,{"$f":"AB570","v":0},null,{"$f":"IF(OR(J$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>J$3,$H590/$G590,$H590-SUM($I590:I590)))","v":0},{"$f":"IF(OR(K$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>K$3,$H590/$G590,$H590-SUM($I590:J590)))","v":0},{"$f":"IF(OR(L$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>L$3,$H590/$G590,$H590-SUM($I590:K590)))","v":0},{"$f":"IF(OR(M$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>M$3,$H590/$G590,$H590-SUM($I590:L590)))","v":0},{"$f":"IF(OR(N$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>N$3,$H590/$G590,$H590-SUM($I590:M590)))","v":0},{"$f":"IF(OR(O$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>O$3,$H590/$G590,$H590-SUM($I590:N590)))","v":0},{"$f":"IF(OR(P$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>P$3,$H590/$G590,$H590-SUM($I590:O590)))","v":0},{"$f":"IF(OR(Q$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>Q$3,$H590/$G590,$H590-SUM($I590:P590)))","v":0},{"$f":"IF(OR(R$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>R$3,$H590/$G590,$H590-SUM($I590:Q590)))","v":0},{"$f":"IF(OR(S$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>S$3,$H590/$G590,$H590-SUM($I590:R590)))","v":0},{"$f":"IF(OR(T$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>T$3,$H590/$G590,$H590-SUM($I590:S590)))","v":0},{"$f":"IF(OR(U$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>U$3,$H590/$G590,$H590-SUM($I590:T590)))","v":0},{"$f":"IF(OR(V$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>V$3,$H590/$G590,$H590-SUM($I590:U590)))","v":0},{"$f":"IF(OR(W$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>W$3,$H590/$G590,$H590-SUM($I590:V590)))","v":0},{"$f":"IF(OR(X$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>X$3,$H590/$G590,$H590-SUM($I590:W590)))","v":0},{"$f":"IF(OR(Y$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>Y$3,$H590/$G590,$H590-SUM($I590:X590)))","v":0},{"$f":"IF(OR(Z$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>Z$3,$H590/$G590,$H590-SUM($I590:Y590)))","v":0},{"$f":"IF(OR(AA$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AA$3,$H590/$G590,$H590-SUM($I590:Z590)))","v":0},{"$f":"IF(OR(AB$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AB$3,$H590/$G590,$H590-SUM($I590:AA590)))","v":0},{"$f":"IF(OR(AC$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AC$3,$H590/$G590,$H590-SUM($I590:AB590)))","v":0},{"$f":"IF(OR(AD$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AD$3,$H590/$G590,$H590-SUM($I590:AC590)))","v":0},{"$f":"IF(OR(AE$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AE$3,$H590/$G590,$H590-SUM($I590:AD590)))","v":0},{"$f":"IF(OR(AF$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AF$3,$H590/$G590,$H590-SUM($I590:AE590)))","v":0},{"$f":"IF(OR(AG$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AG$3,$H590/$G590,$H590-SUM($I590:AF590)))","v":0},{"$f":"IF(OR(AH$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AH$3,$H590/$G590,$H590-SUM($I590:AG590)))","v":0},{"$f":"IF(OR(AI$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AI$3,$H590/$G590,$H590-SUM($I590:AH590)))","v":0},{"$f":"IF(OR(AJ$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AJ$3,$H590/$G590,$H590-SUM($I590:AI590)))","v":0},{"$f":"IF(OR(AK$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AK$3,$H590/$G590,$H590-SUM($I590:AJ590)))","v":0},{"$f":"IF(OR(AL$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AL$3,$H590/$G590,$H590-SUM($I590:AK590)))","v":0},{"$f":"IF(OR(AM$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AM$3,$H590/$G590,$H590-SUM($I590:AL590)))","v":0},{"$f":"IF(OR(AN$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AN$3,$H590/$G590,$H590-SUM($I590:AM590)))","v":0},{"$f":"IF(OR(AO$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AO$3,$H590/$G590,$H590-SUM($I590:AN590)))","v":0},{"$f":"IF(OR(AP$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AP$3,$H590/$G590,$H590-SUM($I590:AO590)))","v":0},{"$f":"IF(OR(AQ$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AQ$3,$H590/$G590,$H590-SUM($I590:AP590)))","v":0},{"$f":"IF(OR(AR$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AR$3,$H590/$G590,$H590-SUM($I590:AQ590)))","v":0},{"$f":"IF(OR(AS$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AS$3,$H590/$G590,$H590-SUM($I590:AR590)))","v":0},{"$f":"IF(OR(AT$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AT$3,$H590/$G590,$H590-SUM($I590:AS590)))","v":0},{"$f":"IF(OR(AU$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AU$3,$H590/$G590,$H590-SUM($I590:AT590)))","v":0},{"$f":"IF(OR(AV$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AV$3,$H590/$G590,$H590-SUM($I590:AU590)))","v":0},{"$f":"IF(OR(AW$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AW$3,$H590/$G590,$H590-SUM($I590:AV590)))","v":0},{"$f":"IF(OR(AX$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AX$3,$H590/$G590,$H590-SUM($I590:AW590)))","v":0},{"$f":"IF(OR(AY$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AY$3,$H590/$G590,$H590-SUM($I590:AX590)))","v":0},{"$f":"IF(OR(AZ$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>AZ$3,$H590/$G590,$H590-SUM($I590:AY590)))","v":0},{"$f":"IF(OR(BA$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BA$3,$H590/$G590,$H590-SUM($I590:AZ590)))","v":0},{"$f":"IF(OR(BB$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BB$3,$H590/$G590,$H590-SUM($I590:BA590)))","v":0},{"$f":"IF(OR(BC$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BC$3,$H590/$G590,$H590-SUM($I590:BB590)))","v":0},{"$f":"IF(OR(BD$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BD$3,$H590/$G590,$H590-SUM($I590:BC590)))","v":0},{"$f":"IF(OR(BE$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BE$3,$H590/$G590,$H590-SUM($I590:BD590)))","v":0},{"$f":"IF(OR(BF$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BF$3,$H590/$G590,$H590-SUM($I590:BE590)))","v":0},{"$f":"IF(OR(BG$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BG$3,$H590/$G590,$H590-SUM($I590:BF590)))","v":0},{"$f":"IF(OR(BH$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BH$3,$H590/$G590,$H590-SUM($I590:BG590)))","v":0},{"$f":"IF(OR(BI$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BI$3,$H590/$G590,$H590-SUM($I590:BH590)))","v":0},{"$f":"IF(OR(BJ$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BJ$3,$H590/$G590,$H590-SUM($I590:BI590)))","v":0},{"$f":"IF(OR(BK$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BK$3,$H590/$G590,$H590-SUM($I590:BJ590)))","v":0},{"$f":"IF(OR(BL$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BL$3,$H590/$G590,$H590-SUM($I590:BK590)))","v":0},{"$f":"IF(OR(BM$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BM$3,$H590/$G590,$H590-SUM($I590:BL590)))","v":0},{"$f":"IF(OR(BN$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BN$3,$H590/$G590,$H590-SUM($I590:BM590)))","v":0},{"$f":"IF(OR(BO$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BO$3,$H590/$G590,$H590-SUM($I590:BN590)))","v":0},{"$f":"IF(OR(BP$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BP$3,$H590/$G590,$H590-SUM($I590:BO590)))","v":0},{"$f":"IF(OR(BQ$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BQ$3,$H590/$G590,$H590-SUM($I590:BP590)))","v":0},{"$f":"IF(OR(BR$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BR$3,$H590/$G590,$H590-SUM($I590:BQ590)))","v":0},{"$f":"IF(OR(BS$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BS$3,$H590/$G590,$H590-SUM($I590:BR590)))","v":0},{"$f":"IF(OR(BT$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BT$3,$H590/$G590,$H590-SUM($I590:BS590)))","v":0},{"$f":"IF(OR(BU$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BU$3,$H590/$G590,$H590-SUM($I590:BT590)))","v":0},{"$f":"IF(OR(BV$3<=$D590,$G590=\"n/a\"),0,IF(SUM($D590,$G590)>BV$3,$H590/$G590,$H590-SUM($I590:BU590)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,10,{"$f":"AC570","v":0},null,{"$f":"IF(OR(J$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>J$3,$H591/$G591,$H591-SUM($I591:I591)))","v":0},{"$f":"IF(OR(K$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>K$3,$H591/$G591,$H591-SUM($I591:J591)))","v":0},{"$f":"IF(OR(L$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>L$3,$H591/$G591,$H591-SUM($I591:K591)))","v":0},{"$f":"IF(OR(M$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>M$3,$H591/$G591,$H591-SUM($I591:L591)))","v":0},{"$f":"IF(OR(N$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>N$3,$H591/$G591,$H591-SUM($I591:M591)))","v":0},{"$f":"IF(OR(O$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>O$3,$H591/$G591,$H591-SUM($I591:N591)))","v":0},{"$f":"IF(OR(P$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>P$3,$H591/$G591,$H591-SUM($I591:O591)))","v":0},{"$f":"IF(OR(Q$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>Q$3,$H591/$G591,$H591-SUM($I591:P591)))","v":0},{"$f":"IF(OR(R$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>R$3,$H591/$G591,$H591-SUM($I591:Q591)))","v":0},{"$f":"IF(OR(S$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>S$3,$H591/$G591,$H591-SUM($I591:R591)))","v":0},{"$f":"IF(OR(T$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>T$3,$H591/$G591,$H591-SUM($I591:S591)))","v":0},{"$f":"IF(OR(U$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>U$3,$H591/$G591,$H591-SUM($I591:T591)))","v":0},{"$f":"IF(OR(V$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>V$3,$H591/$G591,$H591-SUM($I591:U591)))","v":0},{"$f":"IF(OR(W$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>W$3,$H591/$G591,$H591-SUM($I591:V591)))","v":0},{"$f":"IF(OR(X$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>X$3,$H591/$G591,$H591-SUM($I591:W591)))","v":0},{"$f":"IF(OR(Y$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>Y$3,$H591/$G591,$H591-SUM($I591:X591)))","v":0},{"$f":"IF(OR(Z$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>Z$3,$H591/$G591,$H591-SUM($I591:Y591)))","v":0},{"$f":"IF(OR(AA$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AA$3,$H591/$G591,$H591-SUM($I591:Z591)))","v":0},{"$f":"IF(OR(AB$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AB$3,$H591/$G591,$H591-SUM($I591:AA591)))","v":0},{"$f":"IF(OR(AC$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AC$3,$H591/$G591,$H591-SUM($I591:AB591)))","v":0},{"$f":"IF(OR(AD$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AD$3,$H591/$G591,$H591-SUM($I591:AC591)))","v":0},{"$f":"IF(OR(AE$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AE$3,$H591/$G591,$H591-SUM($I591:AD591)))","v":0},{"$f":"IF(OR(AF$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AF$3,$H591/$G591,$H591-SUM($I591:AE591)))","v":0},{"$f":"IF(OR(AG$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AG$3,$H591/$G591,$H591-SUM($I591:AF591)))","v":0},{"$f":"IF(OR(AH$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AH$3,$H591/$G591,$H591-SUM($I591:AG591)))","v":0},{"$f":"IF(OR(AI$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AI$3,$H591/$G591,$H591-SUM($I591:AH591)))","v":0},{"$f":"IF(OR(AJ$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AJ$3,$H591/$G591,$H591-SUM($I591:AI591)))","v":0},{"$f":"IF(OR(AK$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AK$3,$H591/$G591,$H591-SUM($I591:AJ591)))","v":0},{"$f":"IF(OR(AL$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AL$3,$H591/$G591,$H591-SUM($I591:AK591)))","v":0},{"$f":"IF(OR(AM$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AM$3,$H591/$G591,$H591-SUM($I591:AL591)))","v":0},{"$f":"IF(OR(AN$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AN$3,$H591/$G591,$H591-SUM($I591:AM591)))","v":0},{"$f":"IF(OR(AO$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AO$3,$H591/$G591,$H591-SUM($I591:AN591)))","v":0},{"$f":"IF(OR(AP$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AP$3,$H591/$G591,$H591-SUM($I591:AO591)))","v":0},{"$f":"IF(OR(AQ$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AQ$3,$H591/$G591,$H591-SUM($I591:AP591)))","v":0},{"$f":"IF(OR(AR$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AR$3,$H591/$G591,$H591-SUM($I591:AQ591)))","v":0},{"$f":"IF(OR(AS$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AS$3,$H591/$G591,$H591-SUM($I591:AR591)))","v":0},{"$f":"IF(OR(AT$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AT$3,$H591/$G591,$H591-SUM($I591:AS591)))","v":0},{"$f":"IF(OR(AU$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AU$3,$H591/$G591,$H591-SUM($I591:AT591)))","v":0},{"$f":"IF(OR(AV$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AV$3,$H591/$G591,$H591-SUM($I591:AU591)))","v":0},{"$f":"IF(OR(AW$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AW$3,$H591/$G591,$H591-SUM($I591:AV591)))","v":0},{"$f":"IF(OR(AX$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AX$3,$H591/$G591,$H591-SUM($I591:AW591)))","v":0},{"$f":"IF(OR(AY$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AY$3,$H591/$G591,$H591-SUM($I591:AX591)))","v":0},{"$f":"IF(OR(AZ$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>AZ$3,$H591/$G591,$H591-SUM($I591:AY591)))","v":0},{"$f":"IF(OR(BA$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BA$3,$H591/$G591,$H591-SUM($I591:AZ591)))","v":0},{"$f":"IF(OR(BB$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BB$3,$H591/$G591,$H591-SUM($I591:BA591)))","v":0},{"$f":"IF(OR(BC$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BC$3,$H591/$G591,$H591-SUM($I591:BB591)))","v":0},{"$f":"IF(OR(BD$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BD$3,$H591/$G591,$H591-SUM($I591:BC591)))","v":0},{"$f":"IF(OR(BE$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BE$3,$H591/$G591,$H591-SUM($I591:BD591)))","v":0},{"$f":"IF(OR(BF$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BF$3,$H591/$G591,$H591-SUM($I591:BE591)))","v":0},{"$f":"IF(OR(BG$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BG$3,$H591/$G591,$H591-SUM($I591:BF591)))","v":0},{"$f":"IF(OR(BH$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BH$3,$H591/$G591,$H591-SUM($I591:BG591)))","v":0},{"$f":"IF(OR(BI$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BI$3,$H591/$G591,$H591-SUM($I591:BH591)))","v":0},{"$f":"IF(OR(BJ$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BJ$3,$H591/$G591,$H591-SUM($I591:BI591)))","v":0},{"$f":"IF(OR(BK$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BK$3,$H591/$G591,$H591-SUM($I591:BJ591)))","v":0},{"$f":"IF(OR(BL$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BL$3,$H591/$G591,$H591-SUM($I591:BK591)))","v":0},{"$f":"IF(OR(BM$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BM$3,$H591/$G591,$H591-SUM($I591:BL591)))","v":0},{"$f":"IF(OR(BN$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BN$3,$H591/$G591,$H591-SUM($I591:BM591)))","v":0},{"$f":"IF(OR(BO$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BO$3,$H591/$G591,$H591-SUM($I591:BN591)))","v":0},{"$f":"IF(OR(BP$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BP$3,$H591/$G591,$H591-SUM($I591:BO591)))","v":0},{"$f":"IF(OR(BQ$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BQ$3,$H591/$G591,$H591-SUM($I591:BP591)))","v":0},{"$f":"IF(OR(BR$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BR$3,$H591/$G591,$H591-SUM($I591:BQ591)))","v":0},{"$f":"IF(OR(BS$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BS$3,$H591/$G591,$H591-SUM($I591:BR591)))","v":0},{"$f":"IF(OR(BT$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BT$3,$H591/$G591,$H591-SUM($I591:BS591)))","v":0},{"$f":"IF(OR(BU$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BU$3,$H591/$G591,$H591-SUM($I591:BT591)))","v":0},{"$f":"IF(OR(BV$3<=$D591,$G591=\"n/a\"),0,IF(SUM($D591,$G591)>BV$3,$H591/$G591,$H591-SUM($I591:BU591)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,10,{"$f":"AD570","v":0},null,{"$f":"IF(OR(J$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>J$3,$H592/$G592,$H592-SUM($I592:I592)))","v":0},{"$f":"IF(OR(K$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>K$3,$H592/$G592,$H592-SUM($I592:J592)))","v":0},{"$f":"IF(OR(L$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>L$3,$H592/$G592,$H592-SUM($I592:K592)))","v":0},{"$f":"IF(OR(M$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>M$3,$H592/$G592,$H592-SUM($I592:L592)))","v":0},{"$f":"IF(OR(N$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>N$3,$H592/$G592,$H592-SUM($I592:M592)))","v":0},{"$f":"IF(OR(O$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>O$3,$H592/$G592,$H592-SUM($I592:N592)))","v":0},{"$f":"IF(OR(P$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>P$3,$H592/$G592,$H592-SUM($I592:O592)))","v":0},{"$f":"IF(OR(Q$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>Q$3,$H592/$G592,$H592-SUM($I592:P592)))","v":0},{"$f":"IF(OR(R$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>R$3,$H592/$G592,$H592-SUM($I592:Q592)))","v":0},{"$f":"IF(OR(S$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>S$3,$H592/$G592,$H592-SUM($I592:R592)))","v":0},{"$f":"IF(OR(T$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>T$3,$H592/$G592,$H592-SUM($I592:S592)))","v":0},{"$f":"IF(OR(U$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>U$3,$H592/$G592,$H592-SUM($I592:T592)))","v":0},{"$f":"IF(OR(V$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>V$3,$H592/$G592,$H592-SUM($I592:U592)))","v":0},{"$f":"IF(OR(W$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>W$3,$H592/$G592,$H592-SUM($I592:V592)))","v":0},{"$f":"IF(OR(X$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>X$3,$H592/$G592,$H592-SUM($I592:W592)))","v":0},{"$f":"IF(OR(Y$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>Y$3,$H592/$G592,$H592-SUM($I592:X592)))","v":0},{"$f":"IF(OR(Z$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>Z$3,$H592/$G592,$H592-SUM($I592:Y592)))","v":0},{"$f":"IF(OR(AA$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AA$3,$H592/$G592,$H592-SUM($I592:Z592)))","v":0},{"$f":"IF(OR(AB$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AB$3,$H592/$G592,$H592-SUM($I592:AA592)))","v":0},{"$f":"IF(OR(AC$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AC$3,$H592/$G592,$H592-SUM($I592:AB592)))","v":0},{"$f":"IF(OR(AD$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AD$3,$H592/$G592,$H592-SUM($I592:AC592)))","v":0},{"$f":"IF(OR(AE$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AE$3,$H592/$G592,$H592-SUM($I592:AD592)))","v":0},{"$f":"IF(OR(AF$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AF$3,$H592/$G592,$H592-SUM($I592:AE592)))","v":0},{"$f":"IF(OR(AG$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AG$3,$H592/$G592,$H592-SUM($I592:AF592)))","v":0},{"$f":"IF(OR(AH$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AH$3,$H592/$G592,$H592-SUM($I592:AG592)))","v":0},{"$f":"IF(OR(AI$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AI$3,$H592/$G592,$H592-SUM($I592:AH592)))","v":0},{"$f":"IF(OR(AJ$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AJ$3,$H592/$G592,$H592-SUM($I592:AI592)))","v":0},{"$f":"IF(OR(AK$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AK$3,$H592/$G592,$H592-SUM($I592:AJ592)))","v":0},{"$f":"IF(OR(AL$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AL$3,$H592/$G592,$H592-SUM($I592:AK592)))","v":0},{"$f":"IF(OR(AM$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AM$3,$H592/$G592,$H592-SUM($I592:AL592)))","v":0},{"$f":"IF(OR(AN$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AN$3,$H592/$G592,$H592-SUM($I592:AM592)))","v":0},{"$f":"IF(OR(AO$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AO$3,$H592/$G592,$H592-SUM($I592:AN592)))","v":0},{"$f":"IF(OR(AP$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AP$3,$H592/$G592,$H592-SUM($I592:AO592)))","v":0},{"$f":"IF(OR(AQ$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AQ$3,$H592/$G592,$H592-SUM($I592:AP592)))","v":0},{"$f":"IF(OR(AR$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AR$3,$H592/$G592,$H592-SUM($I592:AQ592)))","v":0},{"$f":"IF(OR(AS$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AS$3,$H592/$G592,$H592-SUM($I592:AR592)))","v":0},{"$f":"IF(OR(AT$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AT$3,$H592/$G592,$H592-SUM($I592:AS592)))","v":0},{"$f":"IF(OR(AU$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AU$3,$H592/$G592,$H592-SUM($I592:AT592)))","v":0},{"$f":"IF(OR(AV$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AV$3,$H592/$G592,$H592-SUM($I592:AU592)))","v":0},{"$f":"IF(OR(AW$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AW$3,$H592/$G592,$H592-SUM($I592:AV592)))","v":0},{"$f":"IF(OR(AX$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AX$3,$H592/$G592,$H592-SUM($I592:AW592)))","v":0},{"$f":"IF(OR(AY$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AY$3,$H592/$G592,$H592-SUM($I592:AX592)))","v":0},{"$f":"IF(OR(AZ$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>AZ$3,$H592/$G592,$H592-SUM($I592:AY592)))","v":0},{"$f":"IF(OR(BA$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BA$3,$H592/$G592,$H592-SUM($I592:AZ592)))","v":0},{"$f":"IF(OR(BB$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BB$3,$H592/$G592,$H592-SUM($I592:BA592)))","v":0},{"$f":"IF(OR(BC$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BC$3,$H592/$G592,$H592-SUM($I592:BB592)))","v":0},{"$f":"IF(OR(BD$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BD$3,$H592/$G592,$H592-SUM($I592:BC592)))","v":0},{"$f":"IF(OR(BE$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BE$3,$H592/$G592,$H592-SUM($I592:BD592)))","v":0},{"$f":"IF(OR(BF$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BF$3,$H592/$G592,$H592-SUM($I592:BE592)))","v":0},{"$f":"IF(OR(BG$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BG$3,$H592/$G592,$H592-SUM($I592:BF592)))","v":0},{"$f":"IF(OR(BH$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BH$3,$H592/$G592,$H592-SUM($I592:BG592)))","v":0},{"$f":"IF(OR(BI$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BI$3,$H592/$G592,$H592-SUM($I592:BH592)))","v":0},{"$f":"IF(OR(BJ$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BJ$3,$H592/$G592,$H592-SUM($I592:BI592)))","v":0},{"$f":"IF(OR(BK$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BK$3,$H592/$G592,$H592-SUM($I592:BJ592)))","v":0},{"$f":"IF(OR(BL$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BL$3,$H592/$G592,$H592-SUM($I592:BK592)))","v":0},{"$f":"IF(OR(BM$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BM$3,$H592/$G592,$H592-SUM($I592:BL592)))","v":0},{"$f":"IF(OR(BN$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BN$3,$H592/$G592,$H592-SUM($I592:BM592)))","v":0},{"$f":"IF(OR(BO$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BO$3,$H592/$G592,$H592-SUM($I592:BN592)))","v":0},{"$f":"IF(OR(BP$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BP$3,$H592/$G592,$H592-SUM($I592:BO592)))","v":0},{"$f":"IF(OR(BQ$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BQ$3,$H592/$G592,$H592-SUM($I592:BP592)))","v":0},{"$f":"IF(OR(BR$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BR$3,$H592/$G592,$H592-SUM($I592:BQ592)))","v":0},{"$f":"IF(OR(BS$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BS$3,$H592/$G592,$H592-SUM($I592:BR592)))","v":0},{"$f":"IF(OR(BT$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BT$3,$H592/$G592,$H592-SUM($I592:BS592)))","v":0},{"$f":"IF(OR(BU$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BU$3,$H592/$G592,$H592-SUM($I592:BT592)))","v":0},{"$f":"IF(OR(BV$3<=$D592,$G592=\"n/a\"),0,IF(SUM($D592,$G592)>BV$3,$H592/$G592,$H592-SUM($I592:BU592)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,10,{"$f":"AE570","v":0},null,{"$f":"IF(OR(J$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>J$3,$H593/$G593,$H593-SUM($I593:I593)))","v":0},{"$f":"IF(OR(K$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>K$3,$H593/$G593,$H593-SUM($I593:J593)))","v":0},{"$f":"IF(OR(L$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>L$3,$H593/$G593,$H593-SUM($I593:K593)))","v":0},{"$f":"IF(OR(M$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>M$3,$H593/$G593,$H593-SUM($I593:L593)))","v":0},{"$f":"IF(OR(N$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>N$3,$H593/$G593,$H593-SUM($I593:M593)))","v":0},{"$f":"IF(OR(O$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>O$3,$H593/$G593,$H593-SUM($I593:N593)))","v":0},{"$f":"IF(OR(P$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>P$3,$H593/$G593,$H593-SUM($I593:O593)))","v":0},{"$f":"IF(OR(Q$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Q$3,$H593/$G593,$H593-SUM($I593:P593)))","v":0},{"$f":"IF(OR(R$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>R$3,$H593/$G593,$H593-SUM($I593:Q593)))","v":0},{"$f":"IF(OR(S$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>S$3,$H593/$G593,$H593-SUM($I593:R593)))","v":0},{"$f":"IF(OR(T$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>T$3,$H593/$G593,$H593-SUM($I593:S593)))","v":0},{"$f":"IF(OR(U$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>U$3,$H593/$G593,$H593-SUM($I593:T593)))","v":0},{"$f":"IF(OR(V$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>V$3,$H593/$G593,$H593-SUM($I593:U593)))","v":0},{"$f":"IF(OR(W$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>W$3,$H593/$G593,$H593-SUM($I593:V593)))","v":0},{"$f":"IF(OR(X$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>X$3,$H593/$G593,$H593-SUM($I593:W593)))","v":0},{"$f":"IF(OR(Y$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Y$3,$H593/$G593,$H593-SUM($I593:X593)))","v":0},{"$f":"IF(OR(Z$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>Z$3,$H593/$G593,$H593-SUM($I593:Y593)))","v":0},{"$f":"IF(OR(AA$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AA$3,$H593/$G593,$H593-SUM($I593:Z593)))","v":0},{"$f":"IF(OR(AB$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AB$3,$H593/$G593,$H593-SUM($I593:AA593)))","v":0},{"$f":"IF(OR(AC$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AC$3,$H593/$G593,$H593-SUM($I593:AB593)))","v":0},{"$f":"IF(OR(AD$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AD$3,$H593/$G593,$H593-SUM($I593:AC593)))","v":0},{"$f":"IF(OR(AE$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AE$3,$H593/$G593,$H593-SUM($I593:AD593)))","v":0},{"$f":"IF(OR(AF$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AF$3,$H593/$G593,$H593-SUM($I593:AE593)))","v":0},{"$f":"IF(OR(AG$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AG$3,$H593/$G593,$H593-SUM($I593:AF593)))","v":0},{"$f":"IF(OR(AH$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AH$3,$H593/$G593,$H593-SUM($I593:AG593)))","v":0},{"$f":"IF(OR(AI$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AI$3,$H593/$G593,$H593-SUM($I593:AH593)))","v":0},{"$f":"IF(OR(AJ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AJ$3,$H593/$G593,$H593-SUM($I593:AI593)))","v":0},{"$f":"IF(OR(AK$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AK$3,$H593/$G593,$H593-SUM($I593:AJ593)))","v":0},{"$f":"IF(OR(AL$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AL$3,$H593/$G593,$H593-SUM($I593:AK593)))","v":0},{"$f":"IF(OR(AM$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AM$3,$H593/$G593,$H593-SUM($I593:AL593)))","v":0},{"$f":"IF(OR(AN$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AN$3,$H593/$G593,$H593-SUM($I593:AM593)))","v":0},{"$f":"IF(OR(AO$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AO$3,$H593/$G593,$H593-SUM($I593:AN593)))","v":0},{"$f":"IF(OR(AP$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AP$3,$H593/$G593,$H593-SUM($I593:AO593)))","v":0},{"$f":"IF(OR(AQ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AQ$3,$H593/$G593,$H593-SUM($I593:AP593)))","v":0},{"$f":"IF(OR(AR$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AR$3,$H593/$G593,$H593-SUM($I593:AQ593)))","v":0},{"$f":"IF(OR(AS$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AS$3,$H593/$G593,$H593-SUM($I593:AR593)))","v":0},{"$f":"IF(OR(AT$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AT$3,$H593/$G593,$H593-SUM($I593:AS593)))","v":0},{"$f":"IF(OR(AU$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AU$3,$H593/$G593,$H593-SUM($I593:AT593)))","v":0},{"$f":"IF(OR(AV$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AV$3,$H593/$G593,$H593-SUM($I593:AU593)))","v":0},{"$f":"IF(OR(AW$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AW$3,$H593/$G593,$H593-SUM($I593:AV593)))","v":0},{"$f":"IF(OR(AX$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AX$3,$H593/$G593,$H593-SUM($I593:AW593)))","v":0},{"$f":"IF(OR(AY$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AY$3,$H593/$G593,$H593-SUM($I593:AX593)))","v":0},{"$f":"IF(OR(AZ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>AZ$3,$H593/$G593,$H593-SUM($I593:AY593)))","v":0},{"$f":"IF(OR(BA$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BA$3,$H593/$G593,$H593-SUM($I593:AZ593)))","v":0},{"$f":"IF(OR(BB$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BB$3,$H593/$G593,$H593-SUM($I593:BA593)))","v":0},{"$f":"IF(OR(BC$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BC$3,$H593/$G593,$H593-SUM($I593:BB593)))","v":0},{"$f":"IF(OR(BD$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BD$3,$H593/$G593,$H593-SUM($I593:BC593)))","v":0},{"$f":"IF(OR(BE$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BE$3,$H593/$G593,$H593-SUM($I593:BD593)))","v":0},{"$f":"IF(OR(BF$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BF$3,$H593/$G593,$H593-SUM($I593:BE593)))","v":0},{"$f":"IF(OR(BG$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BG$3,$H593/$G593,$H593-SUM($I593:BF593)))","v":0},{"$f":"IF(OR(BH$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BH$3,$H593/$G593,$H593-SUM($I593:BG593)))","v":0},{"$f":"IF(OR(BI$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BI$3,$H593/$G593,$H593-SUM($I593:BH593)))","v":0},{"$f":"IF(OR(BJ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BJ$3,$H593/$G593,$H593-SUM($I593:BI593)))","v":0},{"$f":"IF(OR(BK$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BK$3,$H593/$G593,$H593-SUM($I593:BJ593)))","v":0},{"$f":"IF(OR(BL$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BL$3,$H593/$G593,$H593-SUM($I593:BK593)))","v":0},{"$f":"IF(OR(BM$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BM$3,$H593/$G593,$H593-SUM($I593:BL593)))","v":0},{"$f":"IF(OR(BN$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BN$3,$H593/$G593,$H593-SUM($I593:BM593)))","v":0},{"$f":"IF(OR(BO$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BO$3,$H593/$G593,$H593-SUM($I593:BN593)))","v":0},{"$f":"IF(OR(BP$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BP$3,$H593/$G593,$H593-SUM($I593:BO593)))","v":0},{"$f":"IF(OR(BQ$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BQ$3,$H593/$G593,$H593-SUM($I593:BP593)))","v":0},{"$f":"IF(OR(BR$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BR$3,$H593/$G593,$H593-SUM($I593:BQ593)))","v":0},{"$f":"IF(OR(BS$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BS$3,$H593/$G593,$H593-SUM($I593:BR593)))","v":0},{"$f":"IF(OR(BT$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BT$3,$H593/$G593,$H593-SUM($I593:BS593)))","v":0},{"$f":"IF(OR(BU$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BU$3,$H593/$G593,$H593-SUM($I593:BT593)))","v":0},{"$f":"IF(OR(BV$3<=$D593,$G593=\"n/a\"),0,IF(SUM($D593,$G593)>BV$3,$H593/$G593,$H593-SUM($I593:BU593)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,10,{"$f":"AF570","v":0},null,{"$f":"IF(OR(J$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>J$3,$H594/$G594,$H594-SUM($I594:I594)))","v":0},{"$f":"IF(OR(K$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>K$3,$H594/$G594,$H594-SUM($I594:J594)))","v":0},{"$f":"IF(OR(L$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>L$3,$H594/$G594,$H594-SUM($I594:K594)))","v":0},{"$f":"IF(OR(M$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>M$3,$H594/$G594,$H594-SUM($I594:L594)))","v":0},{"$f":"IF(OR(N$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>N$3,$H594/$G594,$H594-SUM($I594:M594)))","v":0},{"$f":"IF(OR(O$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>O$3,$H594/$G594,$H594-SUM($I594:N594)))","v":0},{"$f":"IF(OR(P$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>P$3,$H594/$G594,$H594-SUM($I594:O594)))","v":0},{"$f":"IF(OR(Q$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Q$3,$H594/$G594,$H594-SUM($I594:P594)))","v":0},{"$f":"IF(OR(R$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>R$3,$H594/$G594,$H594-SUM($I594:Q594)))","v":0},{"$f":"IF(OR(S$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>S$3,$H594/$G594,$H594-SUM($I594:R594)))","v":0},{"$f":"IF(OR(T$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>T$3,$H594/$G594,$H594-SUM($I594:S594)))","v":0},{"$f":"IF(OR(U$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>U$3,$H594/$G594,$H594-SUM($I594:T594)))","v":0},{"$f":"IF(OR(V$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>V$3,$H594/$G594,$H594-SUM($I594:U594)))","v":0},{"$f":"IF(OR(W$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>W$3,$H594/$G594,$H594-SUM($I594:V594)))","v":0},{"$f":"IF(OR(X$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>X$3,$H594/$G594,$H594-SUM($I594:W594)))","v":0},{"$f":"IF(OR(Y$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Y$3,$H594/$G594,$H594-SUM($I594:X594)))","v":0},{"$f":"IF(OR(Z$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>Z$3,$H594/$G594,$H594-SUM($I594:Y594)))","v":0},{"$f":"IF(OR(AA$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AA$3,$H594/$G594,$H594-SUM($I594:Z594)))","v":0},{"$f":"IF(OR(AB$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AB$3,$H594/$G594,$H594-SUM($I594:AA594)))","v":0},{"$f":"IF(OR(AC$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AC$3,$H594/$G594,$H594-SUM($I594:AB594)))","v":0},{"$f":"IF(OR(AD$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AD$3,$H594/$G594,$H594-SUM($I594:AC594)))","v":0},{"$f":"IF(OR(AE$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AE$3,$H594/$G594,$H594-SUM($I594:AD594)))","v":0},{"$f":"IF(OR(AF$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AF$3,$H594/$G594,$H594-SUM($I594:AE594)))","v":0},{"$f":"IF(OR(AG$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AG$3,$H594/$G594,$H594-SUM($I594:AF594)))","v":0},{"$f":"IF(OR(AH$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AH$3,$H594/$G594,$H594-SUM($I594:AG594)))","v":0},{"$f":"IF(OR(AI$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AI$3,$H594/$G594,$H594-SUM($I594:AH594)))","v":0},{"$f":"IF(OR(AJ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AJ$3,$H594/$G594,$H594-SUM($I594:AI594)))","v":0},{"$f":"IF(OR(AK$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AK$3,$H594/$G594,$H594-SUM($I594:AJ594)))","v":0},{"$f":"IF(OR(AL$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AL$3,$H594/$G594,$H594-SUM($I594:AK594)))","v":0},{"$f":"IF(OR(AM$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AM$3,$H594/$G594,$H594-SUM($I594:AL594)))","v":0},{"$f":"IF(OR(AN$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AN$3,$H594/$G594,$H594-SUM($I594:AM594)))","v":0},{"$f":"IF(OR(AO$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AO$3,$H594/$G594,$H594-SUM($I594:AN594)))","v":0},{"$f":"IF(OR(AP$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AP$3,$H594/$G594,$H594-SUM($I594:AO594)))","v":0},{"$f":"IF(OR(AQ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AQ$3,$H594/$G594,$H594-SUM($I594:AP594)))","v":0},{"$f":"IF(OR(AR$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AR$3,$H594/$G594,$H594-SUM($I594:AQ594)))","v":0},{"$f":"IF(OR(AS$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AS$3,$H594/$G594,$H594-SUM($I594:AR594)))","v":0},{"$f":"IF(OR(AT$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AT$3,$H594/$G594,$H594-SUM($I594:AS594)))","v":0},{"$f":"IF(OR(AU$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AU$3,$H594/$G594,$H594-SUM($I594:AT594)))","v":0},{"$f":"IF(OR(AV$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AV$3,$H594/$G594,$H594-SUM($I594:AU594)))","v":0},{"$f":"IF(OR(AW$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AW$3,$H594/$G594,$H594-SUM($I594:AV594)))","v":0},{"$f":"IF(OR(AX$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AX$3,$H594/$G594,$H594-SUM($I594:AW594)))","v":0},{"$f":"IF(OR(AY$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AY$3,$H594/$G594,$H594-SUM($I594:AX594)))","v":0},{"$f":"IF(OR(AZ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>AZ$3,$H594/$G594,$H594-SUM($I594:AY594)))","v":0},{"$f":"IF(OR(BA$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BA$3,$H594/$G594,$H594-SUM($I594:AZ594)))","v":0},{"$f":"IF(OR(BB$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BB$3,$H594/$G594,$H594-SUM($I594:BA594)))","v":0},{"$f":"IF(OR(BC$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BC$3,$H594/$G594,$H594-SUM($I594:BB594)))","v":0},{"$f":"IF(OR(BD$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BD$3,$H594/$G594,$H594-SUM($I594:BC594)))","v":0},{"$f":"IF(OR(BE$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BE$3,$H594/$G594,$H594-SUM($I594:BD594)))","v":0},{"$f":"IF(OR(BF$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BF$3,$H594/$G594,$H594-SUM($I594:BE594)))","v":0},{"$f":"IF(OR(BG$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BG$3,$H594/$G594,$H594-SUM($I594:BF594)))","v":0},{"$f":"IF(OR(BH$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BH$3,$H594/$G594,$H594-SUM($I594:BG594)))","v":0},{"$f":"IF(OR(BI$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BI$3,$H594/$G594,$H594-SUM($I594:BH594)))","v":0},{"$f":"IF(OR(BJ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BJ$3,$H594/$G594,$H594-SUM($I594:BI594)))","v":0},{"$f":"IF(OR(BK$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BK$3,$H594/$G594,$H594-SUM($I594:BJ594)))","v":0},{"$f":"IF(OR(BL$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BL$3,$H594/$G594,$H594-SUM($I594:BK594)))","v":0},{"$f":"IF(OR(BM$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BM$3,$H594/$G594,$H594-SUM($I594:BL594)))","v":0},{"$f":"IF(OR(BN$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BN$3,$H594/$G594,$H594-SUM($I594:BM594)))","v":0},{"$f":"IF(OR(BO$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BO$3,$H594/$G594,$H594-SUM($I594:BN594)))","v":0},{"$f":"IF(OR(BP$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BP$3,$H594/$G594,$H594-SUM($I594:BO594)))","v":0},{"$f":"IF(OR(BQ$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BQ$3,$H594/$G594,$H594-SUM($I594:BP594)))","v":0},{"$f":"IF(OR(BR$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BR$3,$H594/$G594,$H594-SUM($I594:BQ594)))","v":0},{"$f":"IF(OR(BS$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BS$3,$H594/$G594,$H594-SUM($I594:BR594)))","v":0},{"$f":"IF(OR(BT$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BT$3,$H594/$G594,$H594-SUM($I594:BS594)))","v":0},{"$f":"IF(OR(BU$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BU$3,$H594/$G594,$H594-SUM($I594:BT594)))","v":0},{"$f":"IF(OR(BV$3<=$D594,$G594=\"n/a\"),0,IF(SUM($D594,$G594)>BV$3,$H594/$G594,$H594-SUM($I594:BU594)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,10,{"$f":"AG570","v":0},null,{"$f":"IF(OR(J$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>J$3,$H595/$G595,$H595-SUM($I595:I595)))","v":0},{"$f":"IF(OR(K$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>K$3,$H595/$G595,$H595-SUM($I595:J595)))","v":0},{"$f":"IF(OR(L$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>L$3,$H595/$G595,$H595-SUM($I595:K595)))","v":0},{"$f":"IF(OR(M$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>M$3,$H595/$G595,$H595-SUM($I595:L595)))","v":0},{"$f":"IF(OR(N$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>N$3,$H595/$G595,$H595-SUM($I595:M595)))","v":0},{"$f":"IF(OR(O$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>O$3,$H595/$G595,$H595-SUM($I595:N595)))","v":0},{"$f":"IF(OR(P$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>P$3,$H595/$G595,$H595-SUM($I595:O595)))","v":0},{"$f":"IF(OR(Q$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Q$3,$H595/$G595,$H595-SUM($I595:P595)))","v":0},{"$f":"IF(OR(R$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>R$3,$H595/$G595,$H595-SUM($I595:Q595)))","v":0},{"$f":"IF(OR(S$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>S$3,$H595/$G595,$H595-SUM($I595:R595)))","v":0},{"$f":"IF(OR(T$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>T$3,$H595/$G595,$H595-SUM($I595:S595)))","v":0},{"$f":"IF(OR(U$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>U$3,$H595/$G595,$H595-SUM($I595:T595)))","v":0},{"$f":"IF(OR(V$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>V$3,$H595/$G595,$H595-SUM($I595:U595)))","v":0},{"$f":"IF(OR(W$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>W$3,$H595/$G595,$H595-SUM($I595:V595)))","v":0},{"$f":"IF(OR(X$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>X$3,$H595/$G595,$H595-SUM($I595:W595)))","v":0},{"$f":"IF(OR(Y$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Y$3,$H595/$G595,$H595-SUM($I595:X595)))","v":0},{"$f":"IF(OR(Z$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>Z$3,$H595/$G595,$H595-SUM($I595:Y595)))","v":0},{"$f":"IF(OR(AA$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AA$3,$H595/$G595,$H595-SUM($I595:Z595)))","v":0},{"$f":"IF(OR(AB$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AB$3,$H595/$G595,$H595-SUM($I595:AA595)))","v":0},{"$f":"IF(OR(AC$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AC$3,$H595/$G595,$H595-SUM($I595:AB595)))","v":0},{"$f":"IF(OR(AD$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AD$3,$H595/$G595,$H595-SUM($I595:AC595)))","v":0},{"$f":"IF(OR(AE$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AE$3,$H595/$G595,$H595-SUM($I595:AD595)))","v":0},{"$f":"IF(OR(AF$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AF$3,$H595/$G595,$H595-SUM($I595:AE595)))","v":0},{"$f":"IF(OR(AG$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AG$3,$H595/$G595,$H595-SUM($I595:AF595)))","v":0},{"$f":"IF(OR(AH$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AH$3,$H595/$G595,$H595-SUM($I595:AG595)))","v":0},{"$f":"IF(OR(AI$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AI$3,$H595/$G595,$H595-SUM($I595:AH595)))","v":0},{"$f":"IF(OR(AJ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AJ$3,$H595/$G595,$H595-SUM($I595:AI595)))","v":0},{"$f":"IF(OR(AK$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AK$3,$H595/$G595,$H595-SUM($I595:AJ595)))","v":0},{"$f":"IF(OR(AL$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AL$3,$H595/$G595,$H595-SUM($I595:AK595)))","v":0},{"$f":"IF(OR(AM$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AM$3,$H595/$G595,$H595-SUM($I595:AL595)))","v":0},{"$f":"IF(OR(AN$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AN$3,$H595/$G595,$H595-SUM($I595:AM595)))","v":0},{"$f":"IF(OR(AO$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AO$3,$H595/$G595,$H595-SUM($I595:AN595)))","v":0},{"$f":"IF(OR(AP$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AP$3,$H595/$G595,$H595-SUM($I595:AO595)))","v":0},{"$f":"IF(OR(AQ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AQ$3,$H595/$G595,$H595-SUM($I595:AP595)))","v":0},{"$f":"IF(OR(AR$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AR$3,$H595/$G595,$H595-SUM($I595:AQ595)))","v":0},{"$f":"IF(OR(AS$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AS$3,$H595/$G595,$H595-SUM($I595:AR595)))","v":0},{"$f":"IF(OR(AT$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AT$3,$H595/$G595,$H595-SUM($I595:AS595)))","v":0},{"$f":"IF(OR(AU$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AU$3,$H595/$G595,$H595-SUM($I595:AT595)))","v":0},{"$f":"IF(OR(AV$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AV$3,$H595/$G595,$H595-SUM($I595:AU595)))","v":0},{"$f":"IF(OR(AW$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AW$3,$H595/$G595,$H595-SUM($I595:AV595)))","v":0},{"$f":"IF(OR(AX$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AX$3,$H595/$G595,$H595-SUM($I595:AW595)))","v":0},{"$f":"IF(OR(AY$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AY$3,$H595/$G595,$H595-SUM($I595:AX595)))","v":0},{"$f":"IF(OR(AZ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>AZ$3,$H595/$G595,$H595-SUM($I595:AY595)))","v":0},{"$f":"IF(OR(BA$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BA$3,$H595/$G595,$H595-SUM($I595:AZ595)))","v":0},{"$f":"IF(OR(BB$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BB$3,$H595/$G595,$H595-SUM($I595:BA595)))","v":0},{"$f":"IF(OR(BC$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BC$3,$H595/$G595,$H595-SUM($I595:BB595)))","v":0},{"$f":"IF(OR(BD$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BD$3,$H595/$G595,$H595-SUM($I595:BC595)))","v":0},{"$f":"IF(OR(BE$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BE$3,$H595/$G595,$H595-SUM($I595:BD595)))","v":0},{"$f":"IF(OR(BF$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BF$3,$H595/$G595,$H595-SUM($I595:BE595)))","v":0},{"$f":"IF(OR(BG$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BG$3,$H595/$G595,$H595-SUM($I595:BF595)))","v":0},{"$f":"IF(OR(BH$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BH$3,$H595/$G595,$H595-SUM($I595:BG595)))","v":0},{"$f":"IF(OR(BI$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BI$3,$H595/$G595,$H595-SUM($I595:BH595)))","v":0},{"$f":"IF(OR(BJ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BJ$3,$H595/$G595,$H595-SUM($I595:BI595)))","v":0},{"$f":"IF(OR(BK$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BK$3,$H595/$G595,$H595-SUM($I595:BJ595)))","v":0},{"$f":"IF(OR(BL$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BL$3,$H595/$G595,$H595-SUM($I595:BK595)))","v":0},{"$f":"IF(OR(BM$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BM$3,$H595/$G595,$H595-SUM($I595:BL595)))","v":0},{"$f":"IF(OR(BN$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BN$3,$H595/$G595,$H595-SUM($I595:BM595)))","v":0},{"$f":"IF(OR(BO$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BO$3,$H595/$G595,$H595-SUM($I595:BN595)))","v":0},{"$f":"IF(OR(BP$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BP$3,$H595/$G595,$H595-SUM($I595:BO595)))","v":0},{"$f":"IF(OR(BQ$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BQ$3,$H595/$G595,$H595-SUM($I595:BP595)))","v":0},{"$f":"IF(OR(BR$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BR$3,$H595/$G595,$H595-SUM($I595:BQ595)))","v":0},{"$f":"IF(OR(BS$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BS$3,$H595/$G595,$H595-SUM($I595:BR595)))","v":0},{"$f":"IF(OR(BT$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BT$3,$H595/$G595,$H595-SUM($I595:BS595)))","v":0},{"$f":"IF(OR(BU$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BU$3,$H595/$G595,$H595-SUM($I595:BT595)))","v":0},{"$f":"IF(OR(BV$3<=$D595,$G595=\"n/a\"),0,IF(SUM($D595,$G595)>BV$3,$H595/$G595,$H595-SUM($I595:BU595)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,10,{"$f":"AH570","v":0},null,{"$f":"IF(OR(J$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>J$3,$H596/$G596,$H596-SUM($I596:I596)))","v":0},{"$f":"IF(OR(K$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>K$3,$H596/$G596,$H596-SUM($I596:J596)))","v":0},{"$f":"IF(OR(L$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>L$3,$H596/$G596,$H596-SUM($I596:K596)))","v":0},{"$f":"IF(OR(M$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>M$3,$H596/$G596,$H596-SUM($I596:L596)))","v":0},{"$f":"IF(OR(N$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>N$3,$H596/$G596,$H596-SUM($I596:M596)))","v":0},{"$f":"IF(OR(O$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>O$3,$H596/$G596,$H596-SUM($I596:N596)))","v":0},{"$f":"IF(OR(P$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>P$3,$H596/$G596,$H596-SUM($I596:O596)))","v":0},{"$f":"IF(OR(Q$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Q$3,$H596/$G596,$H596-SUM($I596:P596)))","v":0},{"$f":"IF(OR(R$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>R$3,$H596/$G596,$H596-SUM($I596:Q596)))","v":0},{"$f":"IF(OR(S$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>S$3,$H596/$G596,$H596-SUM($I596:R596)))","v":0},{"$f":"IF(OR(T$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>T$3,$H596/$G596,$H596-SUM($I596:S596)))","v":0},{"$f":"IF(OR(U$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>U$3,$H596/$G596,$H596-SUM($I596:T596)))","v":0},{"$f":"IF(OR(V$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>V$3,$H596/$G596,$H596-SUM($I596:U596)))","v":0},{"$f":"IF(OR(W$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>W$3,$H596/$G596,$H596-SUM($I596:V596)))","v":0},{"$f":"IF(OR(X$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>X$3,$H596/$G596,$H596-SUM($I596:W596)))","v":0},{"$f":"IF(OR(Y$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Y$3,$H596/$G596,$H596-SUM($I596:X596)))","v":0},{"$f":"IF(OR(Z$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>Z$3,$H596/$G596,$H596-SUM($I596:Y596)))","v":0},{"$f":"IF(OR(AA$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AA$3,$H596/$G596,$H596-SUM($I596:Z596)))","v":0},{"$f":"IF(OR(AB$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AB$3,$H596/$G596,$H596-SUM($I596:AA596)))","v":0},{"$f":"IF(OR(AC$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AC$3,$H596/$G596,$H596-SUM($I596:AB596)))","v":0},{"$f":"IF(OR(AD$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AD$3,$H596/$G596,$H596-SUM($I596:AC596)))","v":0},{"$f":"IF(OR(AE$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AE$3,$H596/$G596,$H596-SUM($I596:AD596)))","v":0},{"$f":"IF(OR(AF$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AF$3,$H596/$G596,$H596-SUM($I596:AE596)))","v":0},{"$f":"IF(OR(AG$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AG$3,$H596/$G596,$H596-SUM($I596:AF596)))","v":0},{"$f":"IF(OR(AH$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AH$3,$H596/$G596,$H596-SUM($I596:AG596)))","v":0},{"$f":"IF(OR(AI$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AI$3,$H596/$G596,$H596-SUM($I596:AH596)))","v":0},{"$f":"IF(OR(AJ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AJ$3,$H596/$G596,$H596-SUM($I596:AI596)))","v":0},{"$f":"IF(OR(AK$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AK$3,$H596/$G596,$H596-SUM($I596:AJ596)))","v":0},{"$f":"IF(OR(AL$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AL$3,$H596/$G596,$H596-SUM($I596:AK596)))","v":0},{"$f":"IF(OR(AM$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AM$3,$H596/$G596,$H596-SUM($I596:AL596)))","v":0},{"$f":"IF(OR(AN$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AN$3,$H596/$G596,$H596-SUM($I596:AM596)))","v":0},{"$f":"IF(OR(AO$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AO$3,$H596/$G596,$H596-SUM($I596:AN596)))","v":0},{"$f":"IF(OR(AP$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AP$3,$H596/$G596,$H596-SUM($I596:AO596)))","v":0},{"$f":"IF(OR(AQ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AQ$3,$H596/$G596,$H596-SUM($I596:AP596)))","v":0},{"$f":"IF(OR(AR$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AR$3,$H596/$G596,$H596-SUM($I596:AQ596)))","v":0},{"$f":"IF(OR(AS$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AS$3,$H596/$G596,$H596-SUM($I596:AR596)))","v":0},{"$f":"IF(OR(AT$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AT$3,$H596/$G596,$H596-SUM($I596:AS596)))","v":0},{"$f":"IF(OR(AU$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AU$3,$H596/$G596,$H596-SUM($I596:AT596)))","v":0},{"$f":"IF(OR(AV$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AV$3,$H596/$G596,$H596-SUM($I596:AU596)))","v":0},{"$f":"IF(OR(AW$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AW$3,$H596/$G596,$H596-SUM($I596:AV596)))","v":0},{"$f":"IF(OR(AX$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AX$3,$H596/$G596,$H596-SUM($I596:AW596)))","v":0},{"$f":"IF(OR(AY$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AY$3,$H596/$G596,$H596-SUM($I596:AX596)))","v":0},{"$f":"IF(OR(AZ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>AZ$3,$H596/$G596,$H596-SUM($I596:AY596)))","v":0},{"$f":"IF(OR(BA$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BA$3,$H596/$G596,$H596-SUM($I596:AZ596)))","v":0},{"$f":"IF(OR(BB$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BB$3,$H596/$G596,$H596-SUM($I596:BA596)))","v":0},{"$f":"IF(OR(BC$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BC$3,$H596/$G596,$H596-SUM($I596:BB596)))","v":0},{"$f":"IF(OR(BD$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BD$3,$H596/$G596,$H596-SUM($I596:BC596)))","v":0},{"$f":"IF(OR(BE$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BE$3,$H596/$G596,$H596-SUM($I596:BD596)))","v":0},{"$f":"IF(OR(BF$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BF$3,$H596/$G596,$H596-SUM($I596:BE596)))","v":0},{"$f":"IF(OR(BG$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BG$3,$H596/$G596,$H596-SUM($I596:BF596)))","v":0},{"$f":"IF(OR(BH$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BH$3,$H596/$G596,$H596-SUM($I596:BG596)))","v":0},{"$f":"IF(OR(BI$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BI$3,$H596/$G596,$H596-SUM($I596:BH596)))","v":0},{"$f":"IF(OR(BJ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BJ$3,$H596/$G596,$H596-SUM($I596:BI596)))","v":0},{"$f":"IF(OR(BK$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BK$3,$H596/$G596,$H596-SUM($I596:BJ596)))","v":0},{"$f":"IF(OR(BL$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BL$3,$H596/$G596,$H596-SUM($I596:BK596)))","v":0},{"$f":"IF(OR(BM$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BM$3,$H596/$G596,$H596-SUM($I596:BL596)))","v":0},{"$f":"IF(OR(BN$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BN$3,$H596/$G596,$H596-SUM($I596:BM596)))","v":0},{"$f":"IF(OR(BO$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BO$3,$H596/$G596,$H596-SUM($I596:BN596)))","v":0},{"$f":"IF(OR(BP$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BP$3,$H596/$G596,$H596-SUM($I596:BO596)))","v":0},{"$f":"IF(OR(BQ$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BQ$3,$H596/$G596,$H596-SUM($I596:BP596)))","v":0},{"$f":"IF(OR(BR$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BR$3,$H596/$G596,$H596-SUM($I596:BQ596)))","v":0},{"$f":"IF(OR(BS$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BS$3,$H596/$G596,$H596-SUM($I596:BR596)))","v":0},{"$f":"IF(OR(BT$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BT$3,$H596/$G596,$H596-SUM($I596:BS596)))","v":0},{"$f":"IF(OR(BU$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BU$3,$H596/$G596,$H596-SUM($I596:BT596)))","v":0},{"$f":"IF(OR(BV$3<=$D596,$G596=\"n/a\"),0,IF(SUM($D596,$G596)>BV$3,$H596/$G596,$H596-SUM($I596:BU596)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,10,{"$f":"AI570","v":0},null,{"$f":"IF(OR(J$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>J$3,$H597/$G597,$H597-SUM($I597:I597)))","v":0},{"$f":"IF(OR(K$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>K$3,$H597/$G597,$H597-SUM($I597:J597)))","v":0},{"$f":"IF(OR(L$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>L$3,$H597/$G597,$H597-SUM($I597:K597)))","v":0},{"$f":"IF(OR(M$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>M$3,$H597/$G597,$H597-SUM($I597:L597)))","v":0},{"$f":"IF(OR(N$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>N$3,$H597/$G597,$H597-SUM($I597:M597)))","v":0},{"$f":"IF(OR(O$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>O$3,$H597/$G597,$H597-SUM($I597:N597)))","v":0},{"$f":"IF(OR(P$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>P$3,$H597/$G597,$H597-SUM($I597:O597)))","v":0},{"$f":"IF(OR(Q$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Q$3,$H597/$G597,$H597-SUM($I597:P597)))","v":0},{"$f":"IF(OR(R$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>R$3,$H597/$G597,$H597-SUM($I597:Q597)))","v":0},{"$f":"IF(OR(S$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>S$3,$H597/$G597,$H597-SUM($I597:R597)))","v":0},{"$f":"IF(OR(T$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>T$3,$H597/$G597,$H597-SUM($I597:S597)))","v":0},{"$f":"IF(OR(U$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>U$3,$H597/$G597,$H597-SUM($I597:T597)))","v":0},{"$f":"IF(OR(V$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>V$3,$H597/$G597,$H597-SUM($I597:U597)))","v":0},{"$f":"IF(OR(W$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>W$3,$H597/$G597,$H597-SUM($I597:V597)))","v":0},{"$f":"IF(OR(X$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>X$3,$H597/$G597,$H597-SUM($I597:W597)))","v":0},{"$f":"IF(OR(Y$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Y$3,$H597/$G597,$H597-SUM($I597:X597)))","v":0},{"$f":"IF(OR(Z$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>Z$3,$H597/$G597,$H597-SUM($I597:Y597)))","v":0},{"$f":"IF(OR(AA$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AA$3,$H597/$G597,$H597-SUM($I597:Z597)))","v":0},{"$f":"IF(OR(AB$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AB$3,$H597/$G597,$H597-SUM($I597:AA597)))","v":0},{"$f":"IF(OR(AC$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AC$3,$H597/$G597,$H597-SUM($I597:AB597)))","v":0},{"$f":"IF(OR(AD$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AD$3,$H597/$G597,$H597-SUM($I597:AC597)))","v":0},{"$f":"IF(OR(AE$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AE$3,$H597/$G597,$H597-SUM($I597:AD597)))","v":0},{"$f":"IF(OR(AF$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AF$3,$H597/$G597,$H597-SUM($I597:AE597)))","v":0},{"$f":"IF(OR(AG$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AG$3,$H597/$G597,$H597-SUM($I597:AF597)))","v":0},{"$f":"IF(OR(AH$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AH$3,$H597/$G597,$H597-SUM($I597:AG597)))","v":0},{"$f":"IF(OR(AI$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AI$3,$H597/$G597,$H597-SUM($I597:AH597)))","v":0},{"$f":"IF(OR(AJ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AJ$3,$H597/$G597,$H597-SUM($I597:AI597)))","v":0},{"$f":"IF(OR(AK$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AK$3,$H597/$G597,$H597-SUM($I597:AJ597)))","v":0},{"$f":"IF(OR(AL$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AL$3,$H597/$G597,$H597-SUM($I597:AK597)))","v":0},{"$f":"IF(OR(AM$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AM$3,$H597/$G597,$H597-SUM($I597:AL597)))","v":0},{"$f":"IF(OR(AN$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AN$3,$H597/$G597,$H597-SUM($I597:AM597)))","v":0},{"$f":"IF(OR(AO$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AO$3,$H597/$G597,$H597-SUM($I597:AN597)))","v":0},{"$f":"IF(OR(AP$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AP$3,$H597/$G597,$H597-SUM($I597:AO597)))","v":0},{"$f":"IF(OR(AQ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AQ$3,$H597/$G597,$H597-SUM($I597:AP597)))","v":0},{"$f":"IF(OR(AR$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AR$3,$H597/$G597,$H597-SUM($I597:AQ597)))","v":0},{"$f":"IF(OR(AS$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AS$3,$H597/$G597,$H597-SUM($I597:AR597)))","v":0},{"$f":"IF(OR(AT$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AT$3,$H597/$G597,$H597-SUM($I597:AS597)))","v":0},{"$f":"IF(OR(AU$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AU$3,$H597/$G597,$H597-SUM($I597:AT597)))","v":0},{"$f":"IF(OR(AV$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AV$3,$H597/$G597,$H597-SUM($I597:AU597)))","v":0},{"$f":"IF(OR(AW$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AW$3,$H597/$G597,$H597-SUM($I597:AV597)))","v":0},{"$f":"IF(OR(AX$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AX$3,$H597/$G597,$H597-SUM($I597:AW597)))","v":0},{"$f":"IF(OR(AY$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AY$3,$H597/$G597,$H597-SUM($I597:AX597)))","v":0},{"$f":"IF(OR(AZ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>AZ$3,$H597/$G597,$H597-SUM($I597:AY597)))","v":0},{"$f":"IF(OR(BA$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BA$3,$H597/$G597,$H597-SUM($I597:AZ597)))","v":0},{"$f":"IF(OR(BB$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BB$3,$H597/$G597,$H597-SUM($I597:BA597)))","v":0},{"$f":"IF(OR(BC$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BC$3,$H597/$G597,$H597-SUM($I597:BB597)))","v":0},{"$f":"IF(OR(BD$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BD$3,$H597/$G597,$H597-SUM($I597:BC597)))","v":0},{"$f":"IF(OR(BE$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BE$3,$H597/$G597,$H597-SUM($I597:BD597)))","v":0},{"$f":"IF(OR(BF$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BF$3,$H597/$G597,$H597-SUM($I597:BE597)))","v":0},{"$f":"IF(OR(BG$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BG$3,$H597/$G597,$H597-SUM($I597:BF597)))","v":0},{"$f":"IF(OR(BH$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BH$3,$H597/$G597,$H597-SUM($I597:BG597)))","v":0},{"$f":"IF(OR(BI$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BI$3,$H597/$G597,$H597-SUM($I597:BH597)))","v":0},{"$f":"IF(OR(BJ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BJ$3,$H597/$G597,$H597-SUM($I597:BI597)))","v":0},{"$f":"IF(OR(BK$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BK$3,$H597/$G597,$H597-SUM($I597:BJ597)))","v":0},{"$f":"IF(OR(BL$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BL$3,$H597/$G597,$H597-SUM($I597:BK597)))","v":0},{"$f":"IF(OR(BM$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BM$3,$H597/$G597,$H597-SUM($I597:BL597)))","v":0},{"$f":"IF(OR(BN$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BN$3,$H597/$G597,$H597-SUM($I597:BM597)))","v":0},{"$f":"IF(OR(BO$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BO$3,$H597/$G597,$H597-SUM($I597:BN597)))","v":0},{"$f":"IF(OR(BP$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BP$3,$H597/$G597,$H597-SUM($I597:BO597)))","v":0},{"$f":"IF(OR(BQ$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BQ$3,$H597/$G597,$H597-SUM($I597:BP597)))","v":0},{"$f":"IF(OR(BR$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BR$3,$H597/$G597,$H597-SUM($I597:BQ597)))","v":0},{"$f":"IF(OR(BS$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BS$3,$H597/$G597,$H597-SUM($I597:BR597)))","v":0},{"$f":"IF(OR(BT$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BT$3,$H597/$G597,$H597-SUM($I597:BS597)))","v":0},{"$f":"IF(OR(BU$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BU$3,$H597/$G597,$H597-SUM($I597:BT597)))","v":0},{"$f":"IF(OR(BV$3<=$D597,$G597=\"n/a\"),0,IF(SUM($D597,$G597)>BV$3,$H597/$G597,$H597-SUM($I597:BU597)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,10,{"$f":"AJ570","v":0},null,{"$f":"IF(OR(J$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>J$3,$H598/$G598,$H598-SUM($I598:I598)))","v":0},{"$f":"IF(OR(K$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>K$3,$H598/$G598,$H598-SUM($I598:J598)))","v":0},{"$f":"IF(OR(L$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>L$3,$H598/$G598,$H598-SUM($I598:K598)))","v":0},{"$f":"IF(OR(M$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>M$3,$H598/$G598,$H598-SUM($I598:L598)))","v":0},{"$f":"IF(OR(N$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>N$3,$H598/$G598,$H598-SUM($I598:M598)))","v":0},{"$f":"IF(OR(O$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>O$3,$H598/$G598,$H598-SUM($I598:N598)))","v":0},{"$f":"IF(OR(P$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>P$3,$H598/$G598,$H598-SUM($I598:O598)))","v":0},{"$f":"IF(OR(Q$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Q$3,$H598/$G598,$H598-SUM($I598:P598)))","v":0},{"$f":"IF(OR(R$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>R$3,$H598/$G598,$H598-SUM($I598:Q598)))","v":0},{"$f":"IF(OR(S$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>S$3,$H598/$G598,$H598-SUM($I598:R598)))","v":0},{"$f":"IF(OR(T$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>T$3,$H598/$G598,$H598-SUM($I598:S598)))","v":0},{"$f":"IF(OR(U$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>U$3,$H598/$G598,$H598-SUM($I598:T598)))","v":0},{"$f":"IF(OR(V$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>V$3,$H598/$G598,$H598-SUM($I598:U598)))","v":0},{"$f":"IF(OR(W$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>W$3,$H598/$G598,$H598-SUM($I598:V598)))","v":0},{"$f":"IF(OR(X$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>X$3,$H598/$G598,$H598-SUM($I598:W598)))","v":0},{"$f":"IF(OR(Y$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Y$3,$H598/$G598,$H598-SUM($I598:X598)))","v":0},{"$f":"IF(OR(Z$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>Z$3,$H598/$G598,$H598-SUM($I598:Y598)))","v":0},{"$f":"IF(OR(AA$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AA$3,$H598/$G598,$H598-SUM($I598:Z598)))","v":0},{"$f":"IF(OR(AB$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AB$3,$H598/$G598,$H598-SUM($I598:AA598)))","v":0},{"$f":"IF(OR(AC$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AC$3,$H598/$G598,$H598-SUM($I598:AB598)))","v":0},{"$f":"IF(OR(AD$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AD$3,$H598/$G598,$H598-SUM($I598:AC598)))","v":0},{"$f":"IF(OR(AE$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AE$3,$H598/$G598,$H598-SUM($I598:AD598)))","v":0},{"$f":"IF(OR(AF$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AF$3,$H598/$G598,$H598-SUM($I598:AE598)))","v":0},{"$f":"IF(OR(AG$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AG$3,$H598/$G598,$H598-SUM($I598:AF598)))","v":0},{"$f":"IF(OR(AH$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AH$3,$H598/$G598,$H598-SUM($I598:AG598)))","v":0},{"$f":"IF(OR(AI$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AI$3,$H598/$G598,$H598-SUM($I598:AH598)))","v":0},{"$f":"IF(OR(AJ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AJ$3,$H598/$G598,$H598-SUM($I598:AI598)))","v":0},{"$f":"IF(OR(AK$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AK$3,$H598/$G598,$H598-SUM($I598:AJ598)))","v":0},{"$f":"IF(OR(AL$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AL$3,$H598/$G598,$H598-SUM($I598:AK598)))","v":0},{"$f":"IF(OR(AM$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AM$3,$H598/$G598,$H598-SUM($I598:AL598)))","v":0},{"$f":"IF(OR(AN$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AN$3,$H598/$G598,$H598-SUM($I598:AM598)))","v":0},{"$f":"IF(OR(AO$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AO$3,$H598/$G598,$H598-SUM($I598:AN598)))","v":0},{"$f":"IF(OR(AP$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AP$3,$H598/$G598,$H598-SUM($I598:AO598)))","v":0},{"$f":"IF(OR(AQ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AQ$3,$H598/$G598,$H598-SUM($I598:AP598)))","v":0},{"$f":"IF(OR(AR$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AR$3,$H598/$G598,$H598-SUM($I598:AQ598)))","v":0},{"$f":"IF(OR(AS$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AS$3,$H598/$G598,$H598-SUM($I598:AR598)))","v":0},{"$f":"IF(OR(AT$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AT$3,$H598/$G598,$H598-SUM($I598:AS598)))","v":0},{"$f":"IF(OR(AU$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AU$3,$H598/$G598,$H598-SUM($I598:AT598)))","v":0},{"$f":"IF(OR(AV$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AV$3,$H598/$G598,$H598-SUM($I598:AU598)))","v":0},{"$f":"IF(OR(AW$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AW$3,$H598/$G598,$H598-SUM($I598:AV598)))","v":0},{"$f":"IF(OR(AX$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AX$3,$H598/$G598,$H598-SUM($I598:AW598)))","v":0},{"$f":"IF(OR(AY$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AY$3,$H598/$G598,$H598-SUM($I598:AX598)))","v":0},{"$f":"IF(OR(AZ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>AZ$3,$H598/$G598,$H598-SUM($I598:AY598)))","v":0},{"$f":"IF(OR(BA$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BA$3,$H598/$G598,$H598-SUM($I598:AZ598)))","v":0},{"$f":"IF(OR(BB$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BB$3,$H598/$G598,$H598-SUM($I598:BA598)))","v":0},{"$f":"IF(OR(BC$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BC$3,$H598/$G598,$H598-SUM($I598:BB598)))","v":0},{"$f":"IF(OR(BD$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BD$3,$H598/$G598,$H598-SUM($I598:BC598)))","v":0},{"$f":"IF(OR(BE$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BE$3,$H598/$G598,$H598-SUM($I598:BD598)))","v":0},{"$f":"IF(OR(BF$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BF$3,$H598/$G598,$H598-SUM($I598:BE598)))","v":0},{"$f":"IF(OR(BG$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BG$3,$H598/$G598,$H598-SUM($I598:BF598)))","v":0},{"$f":"IF(OR(BH$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BH$3,$H598/$G598,$H598-SUM($I598:BG598)))","v":0},{"$f":"IF(OR(BI$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BI$3,$H598/$G598,$H598-SUM($I598:BH598)))","v":0},{"$f":"IF(OR(BJ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BJ$3,$H598/$G598,$H598-SUM($I598:BI598)))","v":0},{"$f":"IF(OR(BK$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BK$3,$H598/$G598,$H598-SUM($I598:BJ598)))","v":0},{"$f":"IF(OR(BL$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BL$3,$H598/$G598,$H598-SUM($I598:BK598)))","v":0},{"$f":"IF(OR(BM$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BM$3,$H598/$G598,$H598-SUM($I598:BL598)))","v":0},{"$f":"IF(OR(BN$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BN$3,$H598/$G598,$H598-SUM($I598:BM598)))","v":0},{"$f":"IF(OR(BO$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BO$3,$H598/$G598,$H598-SUM($I598:BN598)))","v":0},{"$f":"IF(OR(BP$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BP$3,$H598/$G598,$H598-SUM($I598:BO598)))","v":0},{"$f":"IF(OR(BQ$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BQ$3,$H598/$G598,$H598-SUM($I598:BP598)))","v":0},{"$f":"IF(OR(BR$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BR$3,$H598/$G598,$H598-SUM($I598:BQ598)))","v":0},{"$f":"IF(OR(BS$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BS$3,$H598/$G598,$H598-SUM($I598:BR598)))","v":0},{"$f":"IF(OR(BT$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BT$3,$H598/$G598,$H598-SUM($I598:BS598)))","v":0},{"$f":"IF(OR(BU$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BU$3,$H598/$G598,$H598-SUM($I598:BT598)))","v":0},{"$f":"IF(OR(BV$3<=$D598,$G598=\"n/a\"),0,IF(SUM($D598,$G598)>BV$3,$H598/$G598,$H598-SUM($I598:BU598)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,10,{"$f":"AK570","v":0},null,{"$f":"IF(OR(J$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>J$3,$H599/$G599,$H599-SUM($I599:I599)))","v":0},{"$f":"IF(OR(K$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>K$3,$H599/$G599,$H599-SUM($I599:J599)))","v":0},{"$f":"IF(OR(L$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>L$3,$H599/$G599,$H599-SUM($I599:K599)))","v":0},{"$f":"IF(OR(M$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>M$3,$H599/$G599,$H599-SUM($I599:L599)))","v":0},{"$f":"IF(OR(N$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>N$3,$H599/$G599,$H599-SUM($I599:M599)))","v":0},{"$f":"IF(OR(O$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>O$3,$H599/$G599,$H599-SUM($I599:N599)))","v":0},{"$f":"IF(OR(P$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>P$3,$H599/$G599,$H599-SUM($I599:O599)))","v":0},{"$f":"IF(OR(Q$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Q$3,$H599/$G599,$H599-SUM($I599:P599)))","v":0},{"$f":"IF(OR(R$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>R$3,$H599/$G599,$H599-SUM($I599:Q599)))","v":0},{"$f":"IF(OR(S$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>S$3,$H599/$G599,$H599-SUM($I599:R599)))","v":0},{"$f":"IF(OR(T$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>T$3,$H599/$G599,$H599-SUM($I599:S599)))","v":0},{"$f":"IF(OR(U$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>U$3,$H599/$G599,$H599-SUM($I599:T599)))","v":0},{"$f":"IF(OR(V$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>V$3,$H599/$G599,$H599-SUM($I599:U599)))","v":0},{"$f":"IF(OR(W$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>W$3,$H599/$G599,$H599-SUM($I599:V599)))","v":0},{"$f":"IF(OR(X$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>X$3,$H599/$G599,$H599-SUM($I599:W599)))","v":0},{"$f":"IF(OR(Y$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Y$3,$H599/$G599,$H599-SUM($I599:X599)))","v":0},{"$f":"IF(OR(Z$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>Z$3,$H599/$G599,$H599-SUM($I599:Y599)))","v":0},{"$f":"IF(OR(AA$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AA$3,$H599/$G599,$H599-SUM($I599:Z599)))","v":0},{"$f":"IF(OR(AB$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AB$3,$H599/$G599,$H599-SUM($I599:AA599)))","v":0},{"$f":"IF(OR(AC$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AC$3,$H599/$G599,$H599-SUM($I599:AB599)))","v":0},{"$f":"IF(OR(AD$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AD$3,$H599/$G599,$H599-SUM($I599:AC599)))","v":0},{"$f":"IF(OR(AE$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AE$3,$H599/$G599,$H599-SUM($I599:AD599)))","v":0},{"$f":"IF(OR(AF$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AF$3,$H599/$G599,$H599-SUM($I599:AE599)))","v":0},{"$f":"IF(OR(AG$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AG$3,$H599/$G599,$H599-SUM($I599:AF599)))","v":0},{"$f":"IF(OR(AH$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AH$3,$H599/$G599,$H599-SUM($I599:AG599)))","v":0},{"$f":"IF(OR(AI$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AI$3,$H599/$G599,$H599-SUM($I599:AH599)))","v":0},{"$f":"IF(OR(AJ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AJ$3,$H599/$G599,$H599-SUM($I599:AI599)))","v":0},{"$f":"IF(OR(AK$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AK$3,$H599/$G599,$H599-SUM($I599:AJ599)))","v":0},{"$f":"IF(OR(AL$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AL$3,$H599/$G599,$H599-SUM($I599:AK599)))","v":0},{"$f":"IF(OR(AM$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AM$3,$H599/$G599,$H599-SUM($I599:AL599)))","v":0},{"$f":"IF(OR(AN$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AN$3,$H599/$G599,$H599-SUM($I599:AM599)))","v":0},{"$f":"IF(OR(AO$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AO$3,$H599/$G599,$H599-SUM($I599:AN599)))","v":0},{"$f":"IF(OR(AP$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AP$3,$H599/$G599,$H599-SUM($I599:AO599)))","v":0},{"$f":"IF(OR(AQ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AQ$3,$H599/$G599,$H599-SUM($I599:AP599)))","v":0},{"$f":"IF(OR(AR$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AR$3,$H599/$G599,$H599-SUM($I599:AQ599)))","v":0},{"$f":"IF(OR(AS$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AS$3,$H599/$G599,$H599-SUM($I599:AR599)))","v":0},{"$f":"IF(OR(AT$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AT$3,$H599/$G599,$H599-SUM($I599:AS599)))","v":0},{"$f":"IF(OR(AU$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AU$3,$H599/$G599,$H599-SUM($I599:AT599)))","v":0},{"$f":"IF(OR(AV$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AV$3,$H599/$G599,$H599-SUM($I599:AU599)))","v":0},{"$f":"IF(OR(AW$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AW$3,$H599/$G599,$H599-SUM($I599:AV599)))","v":0},{"$f":"IF(OR(AX$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AX$3,$H599/$G599,$H599-SUM($I599:AW599)))","v":0},{"$f":"IF(OR(AY$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AY$3,$H599/$G599,$H599-SUM($I599:AX599)))","v":0},{"$f":"IF(OR(AZ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>AZ$3,$H599/$G599,$H599-SUM($I599:AY599)))","v":0},{"$f":"IF(OR(BA$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BA$3,$H599/$G599,$H599-SUM($I599:AZ599)))","v":0},{"$f":"IF(OR(BB$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BB$3,$H599/$G599,$H599-SUM($I599:BA599)))","v":0},{"$f":"IF(OR(BC$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BC$3,$H599/$G599,$H599-SUM($I599:BB599)))","v":0},{"$f":"IF(OR(BD$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BD$3,$H599/$G599,$H599-SUM($I599:BC599)))","v":0},{"$f":"IF(OR(BE$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BE$3,$H599/$G599,$H599-SUM($I599:BD599)))","v":0},{"$f":"IF(OR(BF$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BF$3,$H599/$G599,$H599-SUM($I599:BE599)))","v":0},{"$f":"IF(OR(BG$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BG$3,$H599/$G599,$H599-SUM($I599:BF599)))","v":0},{"$f":"IF(OR(BH$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BH$3,$H599/$G599,$H599-SUM($I599:BG599)))","v":0},{"$f":"IF(OR(BI$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BI$3,$H599/$G599,$H599-SUM($I599:BH599)))","v":0},{"$f":"IF(OR(BJ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BJ$3,$H599/$G599,$H599-SUM($I599:BI599)))","v":0},{"$f":"IF(OR(BK$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BK$3,$H599/$G599,$H599-SUM($I599:BJ599)))","v":0},{"$f":"IF(OR(BL$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BL$3,$H599/$G599,$H599-SUM($I599:BK599)))","v":0},{"$f":"IF(OR(BM$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BM$3,$H599/$G599,$H599-SUM($I599:BL599)))","v":0},{"$f":"IF(OR(BN$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BN$3,$H599/$G599,$H599-SUM($I599:BM599)))","v":0},{"$f":"IF(OR(BO$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BO$3,$H599/$G599,$H599-SUM($I599:BN599)))","v":0},{"$f":"IF(OR(BP$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BP$3,$H599/$G599,$H599-SUM($I599:BO599)))","v":0},{"$f":"IF(OR(BQ$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BQ$3,$H599/$G599,$H599-SUM($I599:BP599)))","v":0},{"$f":"IF(OR(BR$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BR$3,$H599/$G599,$H599-SUM($I599:BQ599)))","v":0},{"$f":"IF(OR(BS$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BS$3,$H599/$G599,$H599-SUM($I599:BR599)))","v":0},{"$f":"IF(OR(BT$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BT$3,$H599/$G599,$H599-SUM($I599:BS599)))","v":0},{"$f":"IF(OR(BU$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BU$3,$H599/$G599,$H599-SUM($I599:BT599)))","v":0},{"$f":"IF(OR(BV$3<=$D599,$G599=\"n/a\"),0,IF(SUM($D599,$G599)>BV$3,$H599/$G599,$H599-SUM($I599:BU599)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,10,{"$f":"AL570","v":0},null,{"$f":"IF(OR(J$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>J$3,$H600/$G600,$H600-SUM($I600:I600)))","v":0},{"$f":"IF(OR(K$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>K$3,$H600/$G600,$H600-SUM($I600:J600)))","v":0},{"$f":"IF(OR(L$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>L$3,$H600/$G600,$H600-SUM($I600:K600)))","v":0},{"$f":"IF(OR(M$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>M$3,$H600/$G600,$H600-SUM($I600:L600)))","v":0},{"$f":"IF(OR(N$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>N$3,$H600/$G600,$H600-SUM($I600:M600)))","v":0},{"$f":"IF(OR(O$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>O$3,$H600/$G600,$H600-SUM($I600:N600)))","v":0},{"$f":"IF(OR(P$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>P$3,$H600/$G600,$H600-SUM($I600:O600)))","v":0},{"$f":"IF(OR(Q$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Q$3,$H600/$G600,$H600-SUM($I600:P600)))","v":0},{"$f":"IF(OR(R$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>R$3,$H600/$G600,$H600-SUM($I600:Q600)))","v":0},{"$f":"IF(OR(S$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>S$3,$H600/$G600,$H600-SUM($I600:R600)))","v":0},{"$f":"IF(OR(T$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>T$3,$H600/$G600,$H600-SUM($I600:S600)))","v":0},{"$f":"IF(OR(U$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>U$3,$H600/$G600,$H600-SUM($I600:T600)))","v":0},{"$f":"IF(OR(V$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>V$3,$H600/$G600,$H600-SUM($I600:U600)))","v":0},{"$f":"IF(OR(W$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>W$3,$H600/$G600,$H600-SUM($I600:V600)))","v":0},{"$f":"IF(OR(X$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>X$3,$H600/$G600,$H600-SUM($I600:W600)))","v":0},{"$f":"IF(OR(Y$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Y$3,$H600/$G600,$H600-SUM($I600:X600)))","v":0},{"$f":"IF(OR(Z$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>Z$3,$H600/$G600,$H600-SUM($I600:Y600)))","v":0},{"$f":"IF(OR(AA$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AA$3,$H600/$G600,$H600-SUM($I600:Z600)))","v":0},{"$f":"IF(OR(AB$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AB$3,$H600/$G600,$H600-SUM($I600:AA600)))","v":0},{"$f":"IF(OR(AC$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AC$3,$H600/$G600,$H600-SUM($I600:AB600)))","v":0},{"$f":"IF(OR(AD$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AD$3,$H600/$G600,$H600-SUM($I600:AC600)))","v":0},{"$f":"IF(OR(AE$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AE$3,$H600/$G600,$H600-SUM($I600:AD600)))","v":0},{"$f":"IF(OR(AF$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AF$3,$H600/$G600,$H600-SUM($I600:AE600)))","v":0},{"$f":"IF(OR(AG$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AG$3,$H600/$G600,$H600-SUM($I600:AF600)))","v":0},{"$f":"IF(OR(AH$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AH$3,$H600/$G600,$H600-SUM($I600:AG600)))","v":0},{"$f":"IF(OR(AI$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AI$3,$H600/$G600,$H600-SUM($I600:AH600)))","v":0},{"$f":"IF(OR(AJ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AJ$3,$H600/$G600,$H600-SUM($I600:AI600)))","v":0},{"$f":"IF(OR(AK$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AK$3,$H600/$G600,$H600-SUM($I600:AJ600)))","v":0},{"$f":"IF(OR(AL$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AL$3,$H600/$G600,$H600-SUM($I600:AK600)))","v":0},{"$f":"IF(OR(AM$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AM$3,$H600/$G600,$H600-SUM($I600:AL600)))","v":0},{"$f":"IF(OR(AN$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AN$3,$H600/$G600,$H600-SUM($I600:AM600)))","v":0},{"$f":"IF(OR(AO$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AO$3,$H600/$G600,$H600-SUM($I600:AN600)))","v":0},{"$f":"IF(OR(AP$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AP$3,$H600/$G600,$H600-SUM($I600:AO600)))","v":0},{"$f":"IF(OR(AQ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AQ$3,$H600/$G600,$H600-SUM($I600:AP600)))","v":0},{"$f":"IF(OR(AR$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AR$3,$H600/$G600,$H600-SUM($I600:AQ600)))","v":0},{"$f":"IF(OR(AS$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AS$3,$H600/$G600,$H600-SUM($I600:AR600)))","v":0},{"$f":"IF(OR(AT$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AT$3,$H600/$G600,$H600-SUM($I600:AS600)))","v":0},{"$f":"IF(OR(AU$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AU$3,$H600/$G600,$H600-SUM($I600:AT600)))","v":0},{"$f":"IF(OR(AV$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AV$3,$H600/$G600,$H600-SUM($I600:AU600)))","v":0},{"$f":"IF(OR(AW$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AW$3,$H600/$G600,$H600-SUM($I600:AV600)))","v":0},{"$f":"IF(OR(AX$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AX$3,$H600/$G600,$H600-SUM($I600:AW600)))","v":0},{"$f":"IF(OR(AY$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AY$3,$H600/$G600,$H600-SUM($I600:AX600)))","v":0},{"$f":"IF(OR(AZ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>AZ$3,$H600/$G600,$H600-SUM($I600:AY600)))","v":0},{"$f":"IF(OR(BA$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BA$3,$H600/$G600,$H600-SUM($I600:AZ600)))","v":0},{"$f":"IF(OR(BB$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BB$3,$H600/$G600,$H600-SUM($I600:BA600)))","v":0},{"$f":"IF(OR(BC$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BC$3,$H600/$G600,$H600-SUM($I600:BB600)))","v":0},{"$f":"IF(OR(BD$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BD$3,$H600/$G600,$H600-SUM($I600:BC600)))","v":0},{"$f":"IF(OR(BE$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BE$3,$H600/$G600,$H600-SUM($I600:BD600)))","v":0},{"$f":"IF(OR(BF$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BF$3,$H600/$G600,$H600-SUM($I600:BE600)))","v":0},{"$f":"IF(OR(BG$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BG$3,$H600/$G600,$H600-SUM($I600:BF600)))","v":0},{"$f":"IF(OR(BH$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BH$3,$H600/$G600,$H600-SUM($I600:BG600)))","v":0},{"$f":"IF(OR(BI$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BI$3,$H600/$G600,$H600-SUM($I600:BH600)))","v":0},{"$f":"IF(OR(BJ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BJ$3,$H600/$G600,$H600-SUM($I600:BI600)))","v":0},{"$f":"IF(OR(BK$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BK$3,$H600/$G600,$H600-SUM($I600:BJ600)))","v":0},{"$f":"IF(OR(BL$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BL$3,$H600/$G600,$H600-SUM($I600:BK600)))","v":0},{"$f":"IF(OR(BM$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BM$3,$H600/$G600,$H600-SUM($I600:BL600)))","v":0},{"$f":"IF(OR(BN$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BN$3,$H600/$G600,$H600-SUM($I600:BM600)))","v":0},{"$f":"IF(OR(BO$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BO$3,$H600/$G600,$H600-SUM($I600:BN600)))","v":0},{"$f":"IF(OR(BP$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BP$3,$H600/$G600,$H600-SUM($I600:BO600)))","v":0},{"$f":"IF(OR(BQ$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BQ$3,$H600/$G600,$H600-SUM($I600:BP600)))","v":0},{"$f":"IF(OR(BR$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BR$3,$H600/$G600,$H600-SUM($I600:BQ600)))","v":0},{"$f":"IF(OR(BS$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BS$3,$H600/$G600,$H600-SUM($I600:BR600)))","v":0},{"$f":"IF(OR(BT$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BT$3,$H600/$G600,$H600-SUM($I600:BS600)))","v":0},{"$f":"IF(OR(BU$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BU$3,$H600/$G600,$H600-SUM($I600:BT600)))","v":0},{"$f":"IF(OR(BV$3<=$D600,$G600=\"n/a\"),0,IF(SUM($D600,$G600)>BV$3,$H600/$G600,$H600-SUM($I600:BU600)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,10,{"$f":"AM570","v":0},null,{"$f":"IF(OR(J$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>J$3,$H601/$G601,$H601-SUM($I601:I601)))","v":0},{"$f":"IF(OR(K$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>K$3,$H601/$G601,$H601-SUM($I601:J601)))","v":0},{"$f":"IF(OR(L$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>L$3,$H601/$G601,$H601-SUM($I601:K601)))","v":0},{"$f":"IF(OR(M$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>M$3,$H601/$G601,$H601-SUM($I601:L601)))","v":0},{"$f":"IF(OR(N$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>N$3,$H601/$G601,$H601-SUM($I601:M601)))","v":0},{"$f":"IF(OR(O$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>O$3,$H601/$G601,$H601-SUM($I601:N601)))","v":0},{"$f":"IF(OR(P$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>P$3,$H601/$G601,$H601-SUM($I601:O601)))","v":0},{"$f":"IF(OR(Q$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Q$3,$H601/$G601,$H601-SUM($I601:P601)))","v":0},{"$f":"IF(OR(R$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>R$3,$H601/$G601,$H601-SUM($I601:Q601)))","v":0},{"$f":"IF(OR(S$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>S$3,$H601/$G601,$H601-SUM($I601:R601)))","v":0},{"$f":"IF(OR(T$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>T$3,$H601/$G601,$H601-SUM($I601:S601)))","v":0},{"$f":"IF(OR(U$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>U$3,$H601/$G601,$H601-SUM($I601:T601)))","v":0},{"$f":"IF(OR(V$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>V$3,$H601/$G601,$H601-SUM($I601:U601)))","v":0},{"$f":"IF(OR(W$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>W$3,$H601/$G601,$H601-SUM($I601:V601)))","v":0},{"$f":"IF(OR(X$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>X$3,$H601/$G601,$H601-SUM($I601:W601)))","v":0},{"$f":"IF(OR(Y$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Y$3,$H601/$G601,$H601-SUM($I601:X601)))","v":0},{"$f":"IF(OR(Z$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>Z$3,$H601/$G601,$H601-SUM($I601:Y601)))","v":0},{"$f":"IF(OR(AA$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AA$3,$H601/$G601,$H601-SUM($I601:Z601)))","v":0},{"$f":"IF(OR(AB$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AB$3,$H601/$G601,$H601-SUM($I601:AA601)))","v":0},{"$f":"IF(OR(AC$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AC$3,$H601/$G601,$H601-SUM($I601:AB601)))","v":0},{"$f":"IF(OR(AD$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AD$3,$H601/$G601,$H601-SUM($I601:AC601)))","v":0},{"$f":"IF(OR(AE$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AE$3,$H601/$G601,$H601-SUM($I601:AD601)))","v":0},{"$f":"IF(OR(AF$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AF$3,$H601/$G601,$H601-SUM($I601:AE601)))","v":0},{"$f":"IF(OR(AG$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AG$3,$H601/$G601,$H601-SUM($I601:AF601)))","v":0},{"$f":"IF(OR(AH$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AH$3,$H601/$G601,$H601-SUM($I601:AG601)))","v":0},{"$f":"IF(OR(AI$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AI$3,$H601/$G601,$H601-SUM($I601:AH601)))","v":0},{"$f":"IF(OR(AJ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AJ$3,$H601/$G601,$H601-SUM($I601:AI601)))","v":0},{"$f":"IF(OR(AK$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AK$3,$H601/$G601,$H601-SUM($I601:AJ601)))","v":0},{"$f":"IF(OR(AL$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AL$3,$H601/$G601,$H601-SUM($I601:AK601)))","v":0},{"$f":"IF(OR(AM$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AM$3,$H601/$G601,$H601-SUM($I601:AL601)))","v":0},{"$f":"IF(OR(AN$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AN$3,$H601/$G601,$H601-SUM($I601:AM601)))","v":0},{"$f":"IF(OR(AO$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AO$3,$H601/$G601,$H601-SUM($I601:AN601)))","v":0},{"$f":"IF(OR(AP$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AP$3,$H601/$G601,$H601-SUM($I601:AO601)))","v":0},{"$f":"IF(OR(AQ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AQ$3,$H601/$G601,$H601-SUM($I601:AP601)))","v":0},{"$f":"IF(OR(AR$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AR$3,$H601/$G601,$H601-SUM($I601:AQ601)))","v":0},{"$f":"IF(OR(AS$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AS$3,$H601/$G601,$H601-SUM($I601:AR601)))","v":0},{"$f":"IF(OR(AT$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AT$3,$H601/$G601,$H601-SUM($I601:AS601)))","v":0},{"$f":"IF(OR(AU$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AU$3,$H601/$G601,$H601-SUM($I601:AT601)))","v":0},{"$f":"IF(OR(AV$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AV$3,$H601/$G601,$H601-SUM($I601:AU601)))","v":0},{"$f":"IF(OR(AW$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AW$3,$H601/$G601,$H601-SUM($I601:AV601)))","v":0},{"$f":"IF(OR(AX$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AX$3,$H601/$G601,$H601-SUM($I601:AW601)))","v":0},{"$f":"IF(OR(AY$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AY$3,$H601/$G601,$H601-SUM($I601:AX601)))","v":0},{"$f":"IF(OR(AZ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>AZ$3,$H601/$G601,$H601-SUM($I601:AY601)))","v":0},{"$f":"IF(OR(BA$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BA$3,$H601/$G601,$H601-SUM($I601:AZ601)))","v":0},{"$f":"IF(OR(BB$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BB$3,$H601/$G601,$H601-SUM($I601:BA601)))","v":0},{"$f":"IF(OR(BC$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BC$3,$H601/$G601,$H601-SUM($I601:BB601)))","v":0},{"$f":"IF(OR(BD$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BD$3,$H601/$G601,$H601-SUM($I601:BC601)))","v":0},{"$f":"IF(OR(BE$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BE$3,$H601/$G601,$H601-SUM($I601:BD601)))","v":0},{"$f":"IF(OR(BF$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BF$3,$H601/$G601,$H601-SUM($I601:BE601)))","v":0},{"$f":"IF(OR(BG$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BG$3,$H601/$G601,$H601-SUM($I601:BF601)))","v":0},{"$f":"IF(OR(BH$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BH$3,$H601/$G601,$H601-SUM($I601:BG601)))","v":0},{"$f":"IF(OR(BI$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BI$3,$H601/$G601,$H601-SUM($I601:BH601)))","v":0},{"$f":"IF(OR(BJ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BJ$3,$H601/$G601,$H601-SUM($I601:BI601)))","v":0},{"$f":"IF(OR(BK$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BK$3,$H601/$G601,$H601-SUM($I601:BJ601)))","v":0},{"$f":"IF(OR(BL$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BL$3,$H601/$G601,$H601-SUM($I601:BK601)))","v":0},{"$f":"IF(OR(BM$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BM$3,$H601/$G601,$H601-SUM($I601:BL601)))","v":0},{"$f":"IF(OR(BN$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BN$3,$H601/$G601,$H601-SUM($I601:BM601)))","v":0},{"$f":"IF(OR(BO$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BO$3,$H601/$G601,$H601-SUM($I601:BN601)))","v":0},{"$f":"IF(OR(BP$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BP$3,$H601/$G601,$H601-SUM($I601:BO601)))","v":0},{"$f":"IF(OR(BQ$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BQ$3,$H601/$G601,$H601-SUM($I601:BP601)))","v":0},{"$f":"IF(OR(BR$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BR$3,$H601/$G601,$H601-SUM($I601:BQ601)))","v":0},{"$f":"IF(OR(BS$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BS$3,$H601/$G601,$H601-SUM($I601:BR601)))","v":0},{"$f":"IF(OR(BT$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BT$3,$H601/$G601,$H601-SUM($I601:BS601)))","v":0},{"$f":"IF(OR(BU$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BU$3,$H601/$G601,$H601-SUM($I601:BT601)))","v":0},{"$f":"IF(OR(BV$3<=$D601,$G601=\"n/a\"),0,IF(SUM($D601,$G601)>BV$3,$H601/$G601,$H601-SUM($I601:BU601)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I567,I571:I576)","v":3.5506658389390182},{"$f":"SUM(J567,J571:J576)","v":3.5833658389390184},4.620865838939018,6.4724658389390175,8.1043658389390174,9.1171658389390178,12.057726361055909,12.057726361055909,11.600231486940576,8.5070605221168911,8.5070605221168911,8.4743605221168927,7.4368605221168931,5.5852605221168918,3.9533605221168906,2.9405605221168862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV567,BV571:BV576)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I567,I571:I601)","v":3.5506658389390182},{"$f":"SUM(J567,J571:J601)","v":3.5833658389390184},{"$f":"SUM(K567,K571:K601)","v":4.620865838939018},6.4724658389390175,8.1043658389390174,9.1171658389390178,12.057726361055909,12.98726721652702,13.452312109768451,11.75006970693633,12.247844506394324,12.697844540341931,11.660344540341933,9.8087445403419302,8.1768445403419303,7.1640445403419246,4.2234840182250393,3.293943162753926,2.3714033953971594,0.98047483340559949,0.48270003394760597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H568+SUM(H571:H602)-SUM($I604:$BV604),2)=0,G571=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I570-SUM(I571:I601)+H605","v":0.32700000000000001},{"$f":"J570-SUM(J571:J601)+I605","v":10.6693},{"$f":"K570-SUM(K571:K601)+J605","v":28.115099999999998},41.512299999999996,47.086599999999997,70.925705221168926,71.71405325376314,71.502849549742791,75.052994024713655,68.280672312357268,60.859828145439003,48.16198360509707,36.501639064755139,26.692894524413209,18.51604998407128,11.352005443729356,7.1285214255043163,3.8345782627503904,1.463174867353231,0.4827000339476315,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B564","v":"Total Closing TAB - Plant & Tools/Office Furniture"},"Nominal",null,null,null,{"$f":"I605+I568","v":28.274831837396814},35.066465998457794,48.961600159518774,58.808134320579754,60.831768481640736,81.120207863870647,78.35789005752585,74.596020514566476,75.052994024713655,68.280672312357268,60.859828145439003,48.16198360509707,36.501639064755139,26.692894524413209,18.51604998407128,11.352005443729356,7.1285214255043163,3.8345782627503904,1.463174867353231,0.4827000339476315,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,2.55351295663786E-14,{"$f":"BU605+BU568","v":2.55351295663786E-14},2.55351295663786E-14]
[]
[14,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A608))","v":"Equity raising Costs"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I608+1","v":2011},{"$f":"J608+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ608+1","v":2071},{"$f":"BR608+1","v":2072},{"$f":"BS608+1","v":2073},{"$f":"BT608+1","v":2074},{"$f":"BU608+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A608)","v":0},null,{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:H611))),(MAX($H612/$G611, $H612-SUM($H611:H611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:I611))),(MAX($H612/$G611, $H612-SUM($H611:I611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:J611))),(MAX($H612/$G611, $H612-SUM($H611:J611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:K611))),(MAX($H612/$G611, $H612-SUM($H611:K611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:L611))),(MAX($H612/$G611, $H612-SUM($H611:L611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:M611))),(MAX($H612/$G611, $H612-SUM($H611:M611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:N611))),(MAX($H612/$G611, $H612-SUM($H611:N611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:O611))),(MAX($H612/$G611, $H612-SUM($H611:O611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:P611))),(MAX($H612/$G611, $H612-SUM($H611:P611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:Q611))),(MAX($H612/$G611, $H612-SUM($H611:Q611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:R611))),(MAX($H612/$G611, $H612-SUM($H611:R611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:S611))),(MAX($H612/$G611, $H612-SUM($H611:S611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:T611))),(MAX($H612/$G611, $H612-SUM($H611:T611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:U611))),(MAX($H612/$G611, $H612-SUM($H611:U611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:V611))),(MAX($H612/$G611, $H612-SUM($H611:V611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:W611))),(MAX($H612/$G611, $H612-SUM($H611:W611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:X611))),(MAX($H612/$G611, $H612-SUM($H611:X611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:Y611))),(MAX($H612/$G611, $H612-SUM($H611:Y611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:Z611))),(MAX($H612/$G611, $H612-SUM($H611:Z611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AA611))),(MAX($H612/$G611, $H612-SUM($H611:AA611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AB611))),(MAX($H612/$G611, $H612-SUM($H611:AB611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AC611))),(MAX($H612/$G611, $H612-SUM($H611:AC611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AD611))),(MAX($H612/$G611, $H612-SUM($H611:AD611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AE611))),(MAX($H612/$G611, $H612-SUM($H611:AE611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AF611))),(MAX($H612/$G611, $H612-SUM($H611:AF611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AG611))),(MAX($H612/$G611, $H612-SUM($H611:AG611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AH611))),(MAX($H612/$G611, $H612-SUM($H611:AH611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AI611))),(MAX($H612/$G611, $H612-SUM($H611:AI611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AJ611))),(MAX($H612/$G611, $H612-SUM($H611:AJ611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AK611))),(MAX($H612/$G611, $H612-SUM($H611:AK611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AL611))),(MAX($H612/$G611, $H612-SUM($H611:AL611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AM611))),(MAX($H612/$G611, $H612-SUM($H611:AM611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AN611))),(MAX($H612/$G611, $H612-SUM($H611:AN611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AO611))),(MAX($H612/$G611, $H612-SUM($H611:AO611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AP611))),(MAX($H612/$G611, $H612-SUM($H611:AP611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AQ611))),(MAX($H612/$G611, $H612-SUM($H611:AQ611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AR611))),(MAX($H612/$G611, $H612-SUM($H611:AR611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AS611))),(MAX($H612/$G611, $H612-SUM($H611:AS611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AT611))),(MAX($H612/$G611, $H612-SUM($H611:AT611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AU611))),(MAX($H612/$G611, $H612-SUM($H611:AU611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AV611))),(MAX($H612/$G611, $H612-SUM($H611:AV611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AW611))),(MAX($H612/$G611, $H612-SUM($H611:AW611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AX611))),(MAX($H612/$G611, $H612-SUM($H611:AX611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AY611))),(MAX($H612/$G611, $H612-SUM($H611:AY611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:AZ611))),(MAX($H612/$G611, $H612-SUM($H611:AZ611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BA611))),(MAX($H612/$G611, $H612-SUM($H611:BA611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BB611))),(MAX($H612/$G611, $H612-SUM($H611:BB611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BC611))),(MAX($H612/$G611, $H612-SUM($H611:BC611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BD611))),(MAX($H612/$G611, $H612-SUM($H611:BD611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BE611))),(MAX($H612/$G611, $H612-SUM($H611:BE611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BF611))),(MAX($H612/$G611, $H612-SUM($H611:BF611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BG611))),(MAX($H612/$G611, $H612-SUM($H611:BG611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BH611))),(MAX($H612/$G611, $H612-SUM($H611:BH611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BI611))),(MAX($H612/$G611, $H612-SUM($H611:BI611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BJ611))),(MAX($H612/$G611, $H612-SUM($H611:BJ611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BK611))),(MAX($H612/$G611, $H612-SUM($H611:BK611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BL611))),(MAX($H612/$G611, $H612-SUM($H611:BL611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BM611))),(MAX($H612/$G611, $H612-SUM($H611:BM611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BN611))),(MAX($H612/$G611, $H612-SUM($H611:BN611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BO611))),(MAX($H612/$G611, $H612-SUM($H611:BO611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BP611))),(MAX($H612/$G611, $H612-SUM($H611:BP611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BQ611))),(MAX($H612/$G611, $H612-SUM($H611:BQ611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BR611))),(MAX($H612/$G611, $H612-SUM($H611:BR611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BS611))),(MAX($H612/$G611, $H612-SUM($H611:BS611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BT611))),(MAX($H612/$G611, $H612-SUM($H611:BT611)))))","v":0},{"$f":"IF(OR($G611=0,$G611=\"n/a\"),0,IF($H612>0,(MIN($H612/$G611, $H612-SUM($H611:BU611))),(MAX($H612/$G611, $H612-SUM($H611:BU611)))))","v":0},{"$f":"IF(OR(ROUND(H612-SUM($I611:$BV611),2)=0,G611=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A608)","v":0},{"$f":"H612-I611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT612-BU611","v":0},0]
[]
[{"$f":"IF(COUNTA($BW616:$BW645)=COUNTIF($BW616:$BW645,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":2.6080863368778564},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B608,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":13.611106511031098},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B608,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G616","v":5},{"$f":"I614","v":0},null,{"$f":"IF(OR(J$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>J$3,$H615/$G615,$H615-SUM($I615:I615)))","v":0},{"$f":"IF(OR(K$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>K$3,$H615/$G615,$H615-SUM($I615:J615)))","v":0},{"$f":"IF(OR(L$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>L$3,$H615/$G615,$H615-SUM($I615:K615)))","v":0},{"$f":"IF(OR(M$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>M$3,$H615/$G615,$H615-SUM($I615:L615)))","v":0},{"$f":"IF(OR(N$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>N$3,$H615/$G615,$H615-SUM($I615:M615)))","v":0},{"$f":"IF(OR(O$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>O$3,$H615/$G615,$H615-SUM($I615:N615)))","v":0},{"$f":"IF(OR(P$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>P$3,$H615/$G615,$H615-SUM($I615:O615)))","v":0},{"$f":"IF(OR(Q$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Q$3,$H615/$G615,$H615-SUM($I615:P615)))","v":0},{"$f":"IF(OR(R$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>R$3,$H615/$G615,$H615-SUM($I615:Q615)))","v":0},{"$f":"IF(OR(S$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>S$3,$H615/$G615,$H615-SUM($I615:R615)))","v":0},{"$f":"IF(OR(T$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>T$3,$H615/$G615,$H615-SUM($I615:S615)))","v":0},{"$f":"IF(OR(U$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>U$3,$H615/$G615,$H615-SUM($I615:T615)))","v":0},{"$f":"IF(OR(V$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>V$3,$H615/$G615,$H615-SUM($I615:U615)))","v":0},{"$f":"IF(OR(W$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>W$3,$H615/$G615,$H615-SUM($I615:V615)))","v":0},{"$f":"IF(OR(X$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>X$3,$H615/$G615,$H615-SUM($I615:W615)))","v":0},{"$f":"IF(OR(Y$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Y$3,$H615/$G615,$H615-SUM($I615:X615)))","v":0},{"$f":"IF(OR(Z$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>Z$3,$H615/$G615,$H615-SUM($I615:Y615)))","v":0},{"$f":"IF(OR(AA$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AA$3,$H615/$G615,$H615-SUM($I615:Z615)))","v":0},{"$f":"IF(OR(AB$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AB$3,$H615/$G615,$H615-SUM($I615:AA615)))","v":0},{"$f":"IF(OR(AC$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AC$3,$H615/$G615,$H615-SUM($I615:AB615)))","v":0},{"$f":"IF(OR(AD$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AD$3,$H615/$G615,$H615-SUM($I615:AC615)))","v":0},{"$f":"IF(OR(AE$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AE$3,$H615/$G615,$H615-SUM($I615:AD615)))","v":0},{"$f":"IF(OR(AF$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AF$3,$H615/$G615,$H615-SUM($I615:AE615)))","v":0},{"$f":"IF(OR(AG$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AG$3,$H615/$G615,$H615-SUM($I615:AF615)))","v":0},{"$f":"IF(OR(AH$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AH$3,$H615/$G615,$H615-SUM($I615:AG615)))","v":0},{"$f":"IF(OR(AI$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AI$3,$H615/$G615,$H615-SUM($I615:AH615)))","v":0},{"$f":"IF(OR(AJ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AJ$3,$H615/$G615,$H615-SUM($I615:AI615)))","v":0},{"$f":"IF(OR(AK$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AK$3,$H615/$G615,$H615-SUM($I615:AJ615)))","v":0},{"$f":"IF(OR(AL$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AL$3,$H615/$G615,$H615-SUM($I615:AK615)))","v":0},{"$f":"IF(OR(AM$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AM$3,$H615/$G615,$H615-SUM($I615:AL615)))","v":0},{"$f":"IF(OR(AN$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AN$3,$H615/$G615,$H615-SUM($I615:AM615)))","v":0},{"$f":"IF(OR(AO$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AO$3,$H615/$G615,$H615-SUM($I615:AN615)))","v":0},{"$f":"IF(OR(AP$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AP$3,$H615/$G615,$H615-SUM($I615:AO615)))","v":0},{"$f":"IF(OR(AQ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AQ$3,$H615/$G615,$H615-SUM($I615:AP615)))","v":0},{"$f":"IF(OR(AR$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AR$3,$H615/$G615,$H615-SUM($I615:AQ615)))","v":0},{"$f":"IF(OR(AS$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AS$3,$H615/$G615,$H615-SUM($I615:AR615)))","v":0},{"$f":"IF(OR(AT$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AT$3,$H615/$G615,$H615-SUM($I615:AS615)))","v":0},{"$f":"IF(OR(AU$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AU$3,$H615/$G615,$H615-SUM($I615:AT615)))","v":0},{"$f":"IF(OR(AV$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AV$3,$H615/$G615,$H615-SUM($I615:AU615)))","v":0},{"$f":"IF(OR(AW$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AW$3,$H615/$G615,$H615-SUM($I615:AV615)))","v":0},{"$f":"IF(OR(AX$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AX$3,$H615/$G615,$H615-SUM($I615:AW615)))","v":0},{"$f":"IF(OR(AY$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AY$3,$H615/$G615,$H615-SUM($I615:AX615)))","v":0},{"$f":"IF(OR(AZ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>AZ$3,$H615/$G615,$H615-SUM($I615:AY615)))","v":0},{"$f":"IF(OR(BA$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BA$3,$H615/$G615,$H615-SUM($I615:AZ615)))","v":0},{"$f":"IF(OR(BB$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BB$3,$H615/$G615,$H615-SUM($I615:BA615)))","v":0},{"$f":"IF(OR(BC$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BC$3,$H615/$G615,$H615-SUM($I615:BB615)))","v":0},{"$f":"IF(OR(BD$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BD$3,$H615/$G615,$H615-SUM($I615:BC615)))","v":0},{"$f":"IF(OR(BE$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BE$3,$H615/$G615,$H615-SUM($I615:BD615)))","v":0},{"$f":"IF(OR(BF$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BF$3,$H615/$G615,$H615-SUM($I615:BE615)))","v":0},{"$f":"IF(OR(BG$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BG$3,$H615/$G615,$H615-SUM($I615:BF615)))","v":0},{"$f":"IF(OR(BH$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BH$3,$H615/$G615,$H615-SUM($I615:BG615)))","v":0},{"$f":"IF(OR(BI$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BI$3,$H615/$G615,$H615-SUM($I615:BH615)))","v":0},{"$f":"IF(OR(BJ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BJ$3,$H615/$G615,$H615-SUM($I615:BI615)))","v":0},{"$f":"IF(OR(BK$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BK$3,$H615/$G615,$H615-SUM($I615:BJ615)))","v":0},{"$f":"IF(OR(BL$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BL$3,$H615/$G615,$H615-SUM($I615:BK615)))","v":0},{"$f":"IF(OR(BM$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BM$3,$H615/$G615,$H615-SUM($I615:BL615)))","v":0},{"$f":"IF(OR(BN$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BN$3,$H615/$G615,$H615-SUM($I615:BM615)))","v":0},{"$f":"IF(OR(BO$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BO$3,$H615/$G615,$H615-SUM($I615:BN615)))","v":0},{"$f":"IF(OR(BP$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BP$3,$H615/$G615,$H615-SUM($I615:BO615)))","v":0},{"$f":"IF(OR(BQ$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BQ$3,$H615/$G615,$H615-SUM($I615:BP615)))","v":0},{"$f":"IF(OR(BR$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BR$3,$H615/$G615,$H615-SUM($I615:BQ615)))","v":0},{"$f":"IF(OR(BS$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BS$3,$H615/$G615,$H615-SUM($I615:BR615)))","v":0},{"$f":"IF(OR(BT$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BT$3,$H615/$G615,$H615-SUM($I615:BS615)))","v":0},{"$f":"IF(OR(BU$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BU$3,$H615/$G615,$H615-SUM($I615:BT615)))","v":0},{"$f":"IF(OR(BV$3<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615)>BV$3,$H615/$G615,$H615-SUM($I615:BU615)))","v":0},{"$f":"IF(OR(ROUND(H615-SUM($J615:$BV615),2)=0,G615=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A608)","v":5},{"$f":"J614","v":2.6080863368778564},null,{"$f":"IF(OR(J$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>J$3,$H616/$G616,$H616-SUM($I616:I616)))","v":0},{"$f":"IF(OR(K$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>K$3,$H616/$G616,$H616-SUM($I616:J616)))","v":0.52161726737557124},{"$f":"IF(OR(L$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>L$3,$H616/$G616,$H616-SUM($I616:K616)))","v":0.52161726737557124},{"$f":"IF(OR(M$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>M$3,$H616/$G616,$H616-SUM($I616:L616)))","v":0.52161726737557124},{"$f":"IF(OR(N$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>N$3,$H616/$G616,$H616-SUM($I616:M616)))","v":0.52161726737557124},{"$f":"IF(OR(O$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>O$3,$H616/$G616,$H616-SUM($I616:N616)))","v":0.52161726737557146},{"$f":"IF(OR(P$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>P$3,$H616/$G616,$H616-SUM($I616:O616)))","v":0},{"$f":"IF(OR(Q$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Q$3,$H616/$G616,$H616-SUM($I616:P616)))","v":0},{"$f":"IF(OR(R$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>R$3,$H616/$G616,$H616-SUM($I616:Q616)))","v":0},{"$f":"IF(OR(S$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>S$3,$H616/$G616,$H616-SUM($I616:R616)))","v":0},{"$f":"IF(OR(T$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>T$3,$H616/$G616,$H616-SUM($I616:S616)))","v":0},{"$f":"IF(OR(U$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>U$3,$H616/$G616,$H616-SUM($I616:T616)))","v":0},{"$f":"IF(OR(V$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>V$3,$H616/$G616,$H616-SUM($I616:U616)))","v":0},{"$f":"IF(OR(W$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>W$3,$H616/$G616,$H616-SUM($I616:V616)))","v":0},{"$f":"IF(OR(X$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>X$3,$H616/$G616,$H616-SUM($I616:W616)))","v":0},{"$f":"IF(OR(Y$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Y$3,$H616/$G616,$H616-SUM($I616:X616)))","v":0},{"$f":"IF(OR(Z$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>Z$3,$H616/$G616,$H616-SUM($I616:Y616)))","v":0},{"$f":"IF(OR(AA$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AA$3,$H616/$G616,$H616-SUM($I616:Z616)))","v":0},{"$f":"IF(OR(AB$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AB$3,$H616/$G616,$H616-SUM($I616:AA616)))","v":0},{"$f":"IF(OR(AC$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AC$3,$H616/$G616,$H616-SUM($I616:AB616)))","v":0},{"$f":"IF(OR(AD$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AD$3,$H616/$G616,$H616-SUM($I616:AC616)))","v":0},{"$f":"IF(OR(AE$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AE$3,$H616/$G616,$H616-SUM($I616:AD616)))","v":0},{"$f":"IF(OR(AF$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AF$3,$H616/$G616,$H616-SUM($I616:AE616)))","v":0},{"$f":"IF(OR(AG$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AG$3,$H616/$G616,$H616-SUM($I616:AF616)))","v":0},{"$f":"IF(OR(AH$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AH$3,$H616/$G616,$H616-SUM($I616:AG616)))","v":0},{"$f":"IF(OR(AI$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AI$3,$H616/$G616,$H616-SUM($I616:AH616)))","v":0},{"$f":"IF(OR(AJ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AJ$3,$H616/$G616,$H616-SUM($I616:AI616)))","v":0},{"$f":"IF(OR(AK$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AK$3,$H616/$G616,$H616-SUM($I616:AJ616)))","v":0},{"$f":"IF(OR(AL$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AL$3,$H616/$G616,$H616-SUM($I616:AK616)))","v":0},{"$f":"IF(OR(AM$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AM$3,$H616/$G616,$H616-SUM($I616:AL616)))","v":0},{"$f":"IF(OR(AN$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AN$3,$H616/$G616,$H616-SUM($I616:AM616)))","v":0},{"$f":"IF(OR(AO$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AO$3,$H616/$G616,$H616-SUM($I616:AN616)))","v":0},{"$f":"IF(OR(AP$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AP$3,$H616/$G616,$H616-SUM($I616:AO616)))","v":0},{"$f":"IF(OR(AQ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AQ$3,$H616/$G616,$H616-SUM($I616:AP616)))","v":0},{"$f":"IF(OR(AR$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AR$3,$H616/$G616,$H616-SUM($I616:AQ616)))","v":0},{"$f":"IF(OR(AS$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AS$3,$H616/$G616,$H616-SUM($I616:AR616)))","v":0},{"$f":"IF(OR(AT$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AT$3,$H616/$G616,$H616-SUM($I616:AS616)))","v":0},{"$f":"IF(OR(AU$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AU$3,$H616/$G616,$H616-SUM($I616:AT616)))","v":0},{"$f":"IF(OR(AV$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AV$3,$H616/$G616,$H616-SUM($I616:AU616)))","v":0},{"$f":"IF(OR(AW$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AW$3,$H616/$G616,$H616-SUM($I616:AV616)))","v":0},{"$f":"IF(OR(AX$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AX$3,$H616/$G616,$H616-SUM($I616:AW616)))","v":0},{"$f":"IF(OR(AY$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AY$3,$H616/$G616,$H616-SUM($I616:AX616)))","v":0},{"$f":"IF(OR(AZ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>AZ$3,$H616/$G616,$H616-SUM($I616:AY616)))","v":0},{"$f":"IF(OR(BA$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BA$3,$H616/$G616,$H616-SUM($I616:AZ616)))","v":0},{"$f":"IF(OR(BB$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BB$3,$H616/$G616,$H616-SUM($I616:BA616)))","v":0},{"$f":"IF(OR(BC$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BC$3,$H616/$G616,$H616-SUM($I616:BB616)))","v":0},{"$f":"IF(OR(BD$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BD$3,$H616/$G616,$H616-SUM($I616:BC616)))","v":0},{"$f":"IF(OR(BE$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BE$3,$H616/$G616,$H616-SUM($I616:BD616)))","v":0},{"$f":"IF(OR(BF$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BF$3,$H616/$G616,$H616-SUM($I616:BE616)))","v":0},{"$f":"IF(OR(BG$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BG$3,$H616/$G616,$H616-SUM($I616:BF616)))","v":0},{"$f":"IF(OR(BH$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BH$3,$H616/$G616,$H616-SUM($I616:BG616)))","v":0},{"$f":"IF(OR(BI$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BI$3,$H616/$G616,$H616-SUM($I616:BH616)))","v":0},{"$f":"IF(OR(BJ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BJ$3,$H616/$G616,$H616-SUM($I616:BI616)))","v":0},{"$f":"IF(OR(BK$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BK$3,$H616/$G616,$H616-SUM($I616:BJ616)))","v":0},{"$f":"IF(OR(BL$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BL$3,$H616/$G616,$H616-SUM($I616:BK616)))","v":0},{"$f":"IF(OR(BM$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BM$3,$H616/$G616,$H616-SUM($I616:BL616)))","v":0},{"$f":"IF(OR(BN$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BN$3,$H616/$G616,$H616-SUM($I616:BM616)))","v":0},{"$f":"IF(OR(BO$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BO$3,$H616/$G616,$H616-SUM($I616:BN616)))","v":0},{"$f":"IF(OR(BP$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BP$3,$H616/$G616,$H616-SUM($I616:BO616)))","v":0},{"$f":"IF(OR(BQ$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BQ$3,$H616/$G616,$H616-SUM($I616:BP616)))","v":0},{"$f":"IF(OR(BR$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BR$3,$H616/$G616,$H616-SUM($I616:BQ616)))","v":0},{"$f":"IF(OR(BS$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BS$3,$H616/$G616,$H616-SUM($I616:BR616)))","v":0},{"$f":"IF(OR(BT$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BT$3,$H616/$G616,$H616-SUM($I616:BS616)))","v":0},{"$f":"IF(OR(BU$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BU$3,$H616/$G616,$H616-SUM($I616:BT616)))","v":0},{"$f":"IF(OR(BV$3<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616)>BV$3,$H616/$G616,$H616-SUM($I616:BU616)))","v":0},{"$f":"IF(OR(ROUND(H616-SUM($J616:$BV616),2)=0,G616=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D616+1","v":2012},"Nominal",null,{"$f":"G616","v":5},{"$f":"K614","v":0},null,{"$f":"IF(OR(J$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>J$3,$H617/$G617,$H617-SUM($I617:I617)))","v":0},{"$f":"IF(OR(K$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>K$3,$H617/$G617,$H617-SUM($I617:J617)))","v":0},{"$f":"IF(OR(L$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>L$3,$H617/$G617,$H617-SUM($I617:K617)))","v":0},{"$f":"IF(OR(M$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>M$3,$H617/$G617,$H617-SUM($I617:L617)))","v":0},{"$f":"IF(OR(N$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>N$3,$H617/$G617,$H617-SUM($I617:M617)))","v":0},{"$f":"IF(OR(O$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>O$3,$H617/$G617,$H617-SUM($I617:N617)))","v":0},{"$f":"IF(OR(P$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>P$3,$H617/$G617,$H617-SUM($I617:O617)))","v":0},{"$f":"IF(OR(Q$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Q$3,$H617/$G617,$H617-SUM($I617:P617)))","v":0},{"$f":"IF(OR(R$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>R$3,$H617/$G617,$H617-SUM($I617:Q617)))","v":0},{"$f":"IF(OR(S$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>S$3,$H617/$G617,$H617-SUM($I617:R617)))","v":0},{"$f":"IF(OR(T$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>T$3,$H617/$G617,$H617-SUM($I617:S617)))","v":0},{"$f":"IF(OR(U$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>U$3,$H617/$G617,$H617-SUM($I617:T617)))","v":0},{"$f":"IF(OR(V$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>V$3,$H617/$G617,$H617-SUM($I617:U617)))","v":0},{"$f":"IF(OR(W$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>W$3,$H617/$G617,$H617-SUM($I617:V617)))","v":0},{"$f":"IF(OR(X$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>X$3,$H617/$G617,$H617-SUM($I617:W617)))","v":0},{"$f":"IF(OR(Y$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Y$3,$H617/$G617,$H617-SUM($I617:X617)))","v":0},{"$f":"IF(OR(Z$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>Z$3,$H617/$G617,$H617-SUM($I617:Y617)))","v":0},{"$f":"IF(OR(AA$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AA$3,$H617/$G617,$H617-SUM($I617:Z617)))","v":0},{"$f":"IF(OR(AB$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AB$3,$H617/$G617,$H617-SUM($I617:AA617)))","v":0},{"$f":"IF(OR(AC$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AC$3,$H617/$G617,$H617-SUM($I617:AB617)))","v":0},{"$f":"IF(OR(AD$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AD$3,$H617/$G617,$H617-SUM($I617:AC617)))","v":0},{"$f":"IF(OR(AE$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AE$3,$H617/$G617,$H617-SUM($I617:AD617)))","v":0},{"$f":"IF(OR(AF$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AF$3,$H617/$G617,$H617-SUM($I617:AE617)))","v":0},{"$f":"IF(OR(AG$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AG$3,$H617/$G617,$H617-SUM($I617:AF617)))","v":0},{"$f":"IF(OR(AH$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AH$3,$H617/$G617,$H617-SUM($I617:AG617)))","v":0},{"$f":"IF(OR(AI$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AI$3,$H617/$G617,$H617-SUM($I617:AH617)))","v":0},{"$f":"IF(OR(AJ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AJ$3,$H617/$G617,$H617-SUM($I617:AI617)))","v":0},{"$f":"IF(OR(AK$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AK$3,$H617/$G617,$H617-SUM($I617:AJ617)))","v":0},{"$f":"IF(OR(AL$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AL$3,$H617/$G617,$H617-SUM($I617:AK617)))","v":0},{"$f":"IF(OR(AM$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AM$3,$H617/$G617,$H617-SUM($I617:AL617)))","v":0},{"$f":"IF(OR(AN$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AN$3,$H617/$G617,$H617-SUM($I617:AM617)))","v":0},{"$f":"IF(OR(AO$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AO$3,$H617/$G617,$H617-SUM($I617:AN617)))","v":0},{"$f":"IF(OR(AP$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AP$3,$H617/$G617,$H617-SUM($I617:AO617)))","v":0},{"$f":"IF(OR(AQ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AQ$3,$H617/$G617,$H617-SUM($I617:AP617)))","v":0},{"$f":"IF(OR(AR$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AR$3,$H617/$G617,$H617-SUM($I617:AQ617)))","v":0},{"$f":"IF(OR(AS$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AS$3,$H617/$G617,$H617-SUM($I617:AR617)))","v":0},{"$f":"IF(OR(AT$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AT$3,$H617/$G617,$H617-SUM($I617:AS617)))","v":0},{"$f":"IF(OR(AU$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AU$3,$H617/$G617,$H617-SUM($I617:AT617)))","v":0},{"$f":"IF(OR(AV$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AV$3,$H617/$G617,$H617-SUM($I617:AU617)))","v":0},{"$f":"IF(OR(AW$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AW$3,$H617/$G617,$H617-SUM($I617:AV617)))","v":0},{"$f":"IF(OR(AX$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AX$3,$H617/$G617,$H617-SUM($I617:AW617)))","v":0},{"$f":"IF(OR(AY$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AY$3,$H617/$G617,$H617-SUM($I617:AX617)))","v":0},{"$f":"IF(OR(AZ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>AZ$3,$H617/$G617,$H617-SUM($I617:AY617)))","v":0},{"$f":"IF(OR(BA$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BA$3,$H617/$G617,$H617-SUM($I617:AZ617)))","v":0},{"$f":"IF(OR(BB$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BB$3,$H617/$G617,$H617-SUM($I617:BA617)))","v":0},{"$f":"IF(OR(BC$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BC$3,$H617/$G617,$H617-SUM($I617:BB617)))","v":0},{"$f":"IF(OR(BD$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BD$3,$H617/$G617,$H617-SUM($I617:BC617)))","v":0},{"$f":"IF(OR(BE$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BE$3,$H617/$G617,$H617-SUM($I617:BD617)))","v":0},{"$f":"IF(OR(BF$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BF$3,$H617/$G617,$H617-SUM($I617:BE617)))","v":0},{"$f":"IF(OR(BG$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BG$3,$H617/$G617,$H617-SUM($I617:BF617)))","v":0},{"$f":"IF(OR(BH$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BH$3,$H617/$G617,$H617-SUM($I617:BG617)))","v":0},{"$f":"IF(OR(BI$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BI$3,$H617/$G617,$H617-SUM($I617:BH617)))","v":0},{"$f":"IF(OR(BJ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BJ$3,$H617/$G617,$H617-SUM($I617:BI617)))","v":0},{"$f":"IF(OR(BK$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BK$3,$H617/$G617,$H617-SUM($I617:BJ617)))","v":0},{"$f":"IF(OR(BL$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BL$3,$H617/$G617,$H617-SUM($I617:BK617)))","v":0},{"$f":"IF(OR(BM$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BM$3,$H617/$G617,$H617-SUM($I617:BL617)))","v":0},{"$f":"IF(OR(BN$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BN$3,$H617/$G617,$H617-SUM($I617:BM617)))","v":0},{"$f":"IF(OR(BO$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BO$3,$H617/$G617,$H617-SUM($I617:BN617)))","v":0},{"$f":"IF(OR(BP$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BP$3,$H617/$G617,$H617-SUM($I617:BO617)))","v":0},{"$f":"IF(OR(BQ$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BQ$3,$H617/$G617,$H617-SUM($I617:BP617)))","v":0},{"$f":"IF(OR(BR$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BR$3,$H617/$G617,$H617-SUM($I617:BQ617)))","v":0},{"$f":"IF(OR(BS$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BS$3,$H617/$G617,$H617-SUM($I617:BR617)))","v":0},{"$f":"IF(OR(BT$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BT$3,$H617/$G617,$H617-SUM($I617:BS617)))","v":0},{"$f":"IF(OR(BU$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BU$3,$H617/$G617,$H617-SUM($I617:BT617)))","v":0},{"$f":"IF(OR(BV$3<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617)>BV$3,$H617/$G617,$H617-SUM($I617:BU617)))","v":0},{"$f":"IF(OR(ROUND(H617-SUM($J617:$BV617),2)=0,G617=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D617+1","v":2013},"Nominal",null,{"$f":"G617","v":5},{"$f":"L614","v":0},null,{"$f":"IF(OR(J$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>J$3,$H618/$G618,$H618-SUM($I618:I618)))","v":0},{"$f":"IF(OR(K$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>K$3,$H618/$G618,$H618-SUM($I618:J618)))","v":0},{"$f":"IF(OR(L$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>L$3,$H618/$G618,$H618-SUM($I618:K618)))","v":0},{"$f":"IF(OR(M$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>M$3,$H618/$G618,$H618-SUM($I618:L618)))","v":0},{"$f":"IF(OR(N$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>N$3,$H618/$G618,$H618-SUM($I618:M618)))","v":0},{"$f":"IF(OR(O$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>O$3,$H618/$G618,$H618-SUM($I618:N618)))","v":0},{"$f":"IF(OR(P$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>P$3,$H618/$G618,$H618-SUM($I618:O618)))","v":0},{"$f":"IF(OR(Q$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Q$3,$H618/$G618,$H618-SUM($I618:P618)))","v":0},{"$f":"IF(OR(R$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>R$3,$H618/$G618,$H618-SUM($I618:Q618)))","v":0},{"$f":"IF(OR(S$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>S$3,$H618/$G618,$H618-SUM($I618:R618)))","v":0},{"$f":"IF(OR(T$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>T$3,$H618/$G618,$H618-SUM($I618:S618)))","v":0},{"$f":"IF(OR(U$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>U$3,$H618/$G618,$H618-SUM($I618:T618)))","v":0},{"$f":"IF(OR(V$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>V$3,$H618/$G618,$H618-SUM($I618:U618)))","v":0},{"$f":"IF(OR(W$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>W$3,$H618/$G618,$H618-SUM($I618:V618)))","v":0},{"$f":"IF(OR(X$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>X$3,$H618/$G618,$H618-SUM($I618:W618)))","v":0},{"$f":"IF(OR(Y$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Y$3,$H618/$G618,$H618-SUM($I618:X618)))","v":0},{"$f":"IF(OR(Z$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>Z$3,$H618/$G618,$H618-SUM($I618:Y618)))","v":0},{"$f":"IF(OR(AA$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AA$3,$H618/$G618,$H618-SUM($I618:Z618)))","v":0},{"$f":"IF(OR(AB$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AB$3,$H618/$G618,$H618-SUM($I618:AA618)))","v":0},{"$f":"IF(OR(AC$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AC$3,$H618/$G618,$H618-SUM($I618:AB618)))","v":0},{"$f":"IF(OR(AD$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AD$3,$H618/$G618,$H618-SUM($I618:AC618)))","v":0},{"$f":"IF(OR(AE$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AE$3,$H618/$G618,$H618-SUM($I618:AD618)))","v":0},{"$f":"IF(OR(AF$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AF$3,$H618/$G618,$H618-SUM($I618:AE618)))","v":0},{"$f":"IF(OR(AG$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AG$3,$H618/$G618,$H618-SUM($I618:AF618)))","v":0},{"$f":"IF(OR(AH$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AH$3,$H618/$G618,$H618-SUM($I618:AG618)))","v":0},{"$f":"IF(OR(AI$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AI$3,$H618/$G618,$H618-SUM($I618:AH618)))","v":0},{"$f":"IF(OR(AJ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AJ$3,$H618/$G618,$H618-SUM($I618:AI618)))","v":0},{"$f":"IF(OR(AK$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AK$3,$H618/$G618,$H618-SUM($I618:AJ618)))","v":0},{"$f":"IF(OR(AL$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AL$3,$H618/$G618,$H618-SUM($I618:AK618)))","v":0},{"$f":"IF(OR(AM$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AM$3,$H618/$G618,$H618-SUM($I618:AL618)))","v":0},{"$f":"IF(OR(AN$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AN$3,$H618/$G618,$H618-SUM($I618:AM618)))","v":0},{"$f":"IF(OR(AO$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AO$3,$H618/$G618,$H618-SUM($I618:AN618)))","v":0},{"$f":"IF(OR(AP$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AP$3,$H618/$G618,$H618-SUM($I618:AO618)))","v":0},{"$f":"IF(OR(AQ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AQ$3,$H618/$G618,$H618-SUM($I618:AP618)))","v":0},{"$f":"IF(OR(AR$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AR$3,$H618/$G618,$H618-SUM($I618:AQ618)))","v":0},{"$f":"IF(OR(AS$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AS$3,$H618/$G618,$H618-SUM($I618:AR618)))","v":0},{"$f":"IF(OR(AT$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AT$3,$H618/$G618,$H618-SUM($I618:AS618)))","v":0},{"$f":"IF(OR(AU$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AU$3,$H618/$G618,$H618-SUM($I618:AT618)))","v":0},{"$f":"IF(OR(AV$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AV$3,$H618/$G618,$H618-SUM($I618:AU618)))","v":0},{"$f":"IF(OR(AW$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AW$3,$H618/$G618,$H618-SUM($I618:AV618)))","v":0},{"$f":"IF(OR(AX$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AX$3,$H618/$G618,$H618-SUM($I618:AW618)))","v":0},{"$f":"IF(OR(AY$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AY$3,$H618/$G618,$H618-SUM($I618:AX618)))","v":0},{"$f":"IF(OR(AZ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>AZ$3,$H618/$G618,$H618-SUM($I618:AY618)))","v":0},{"$f":"IF(OR(BA$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BA$3,$H618/$G618,$H618-SUM($I618:AZ618)))","v":0},{"$f":"IF(OR(BB$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BB$3,$H618/$G618,$H618-SUM($I618:BA618)))","v":0},{"$f":"IF(OR(BC$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BC$3,$H618/$G618,$H618-SUM($I618:BB618)))","v":0},{"$f":"IF(OR(BD$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BD$3,$H618/$G618,$H618-SUM($I618:BC618)))","v":0},{"$f":"IF(OR(BE$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BE$3,$H618/$G618,$H618-SUM($I618:BD618)))","v":0},{"$f":"IF(OR(BF$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BF$3,$H618/$G618,$H618-SUM($I618:BE618)))","v":0},{"$f":"IF(OR(BG$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BG$3,$H618/$G618,$H618-SUM($I618:BF618)))","v":0},{"$f":"IF(OR(BH$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BH$3,$H618/$G618,$H618-SUM($I618:BG618)))","v":0},{"$f":"IF(OR(BI$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BI$3,$H618/$G618,$H618-SUM($I618:BH618)))","v":0},{"$f":"IF(OR(BJ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BJ$3,$H618/$G618,$H618-SUM($I618:BI618)))","v":0},{"$f":"IF(OR(BK$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BK$3,$H618/$G618,$H618-SUM($I618:BJ618)))","v":0},{"$f":"IF(OR(BL$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BL$3,$H618/$G618,$H618-SUM($I618:BK618)))","v":0},{"$f":"IF(OR(BM$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BM$3,$H618/$G618,$H618-SUM($I618:BL618)))","v":0},{"$f":"IF(OR(BN$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BN$3,$H618/$G618,$H618-SUM($I618:BM618)))","v":0},{"$f":"IF(OR(BO$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BO$3,$H618/$G618,$H618-SUM($I618:BN618)))","v":0},{"$f":"IF(OR(BP$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BP$3,$H618/$G618,$H618-SUM($I618:BO618)))","v":0},{"$f":"IF(OR(BQ$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BQ$3,$H618/$G618,$H618-SUM($I618:BP618)))","v":0},{"$f":"IF(OR(BR$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BR$3,$H618/$G618,$H618-SUM($I618:BQ618)))","v":0},{"$f":"IF(OR(BS$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BS$3,$H618/$G618,$H618-SUM($I618:BR618)))","v":0},{"$f":"IF(OR(BT$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BT$3,$H618/$G618,$H618-SUM($I618:BS618)))","v":0},{"$f":"IF(OR(BU$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BU$3,$H618/$G618,$H618-SUM($I618:BT618)))","v":0},{"$f":"IF(OR(BV$3<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618)>BV$3,$H618/$G618,$H618-SUM($I618:BU618)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G618","v":5},{"$f":"M614","v":0},null,{"$f":"IF(OR(J$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>J$3,$H619/$G619,$H619-SUM($I619:I619)))","v":0},{"$f":"IF(OR(K$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>K$3,$H619/$G619,$H619-SUM($I619:J619)))","v":0},{"$f":"IF(OR(L$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>L$3,$H619/$G619,$H619-SUM($I619:K619)))","v":0},{"$f":"IF(OR(M$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>M$3,$H619/$G619,$H619-SUM($I619:L619)))","v":0},{"$f":"IF(OR(N$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>N$3,$H619/$G619,$H619-SUM($I619:M619)))","v":0},{"$f":"IF(OR(O$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>O$3,$H619/$G619,$H619-SUM($I619:N619)))","v":0},{"$f":"IF(OR(P$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>P$3,$H619/$G619,$H619-SUM($I619:O619)))","v":0},{"$f":"IF(OR(Q$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Q$3,$H619/$G619,$H619-SUM($I619:P619)))","v":0},{"$f":"IF(OR(R$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>R$3,$H619/$G619,$H619-SUM($I619:Q619)))","v":0},{"$f":"IF(OR(S$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>S$3,$H619/$G619,$H619-SUM($I619:R619)))","v":0},{"$f":"IF(OR(T$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>T$3,$H619/$G619,$H619-SUM($I619:S619)))","v":0},{"$f":"IF(OR(U$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>U$3,$H619/$G619,$H619-SUM($I619:T619)))","v":0},{"$f":"IF(OR(V$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>V$3,$H619/$G619,$H619-SUM($I619:U619)))","v":0},{"$f":"IF(OR(W$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>W$3,$H619/$G619,$H619-SUM($I619:V619)))","v":0},{"$f":"IF(OR(X$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>X$3,$H619/$G619,$H619-SUM($I619:W619)))","v":0},{"$f":"IF(OR(Y$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Y$3,$H619/$G619,$H619-SUM($I619:X619)))","v":0},{"$f":"IF(OR(Z$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>Z$3,$H619/$G619,$H619-SUM($I619:Y619)))","v":0},{"$f":"IF(OR(AA$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AA$3,$H619/$G619,$H619-SUM($I619:Z619)))","v":0},{"$f":"IF(OR(AB$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AB$3,$H619/$G619,$H619-SUM($I619:AA619)))","v":0},{"$f":"IF(OR(AC$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AC$3,$H619/$G619,$H619-SUM($I619:AB619)))","v":0},{"$f":"IF(OR(AD$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AD$3,$H619/$G619,$H619-SUM($I619:AC619)))","v":0},{"$f":"IF(OR(AE$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AE$3,$H619/$G619,$H619-SUM($I619:AD619)))","v":0},{"$f":"IF(OR(AF$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AF$3,$H619/$G619,$H619-SUM($I619:AE619)))","v":0},{"$f":"IF(OR(AG$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AG$3,$H619/$G619,$H619-SUM($I619:AF619)))","v":0},{"$f":"IF(OR(AH$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AH$3,$H619/$G619,$H619-SUM($I619:AG619)))","v":0},{"$f":"IF(OR(AI$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AI$3,$H619/$G619,$H619-SUM($I619:AH619)))","v":0},{"$f":"IF(OR(AJ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AJ$3,$H619/$G619,$H619-SUM($I619:AI619)))","v":0},{"$f":"IF(OR(AK$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AK$3,$H619/$G619,$H619-SUM($I619:AJ619)))","v":0},{"$f":"IF(OR(AL$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AL$3,$H619/$G619,$H619-SUM($I619:AK619)))","v":0},{"$f":"IF(OR(AM$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AM$3,$H619/$G619,$H619-SUM($I619:AL619)))","v":0},{"$f":"IF(OR(AN$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AN$3,$H619/$G619,$H619-SUM($I619:AM619)))","v":0},{"$f":"IF(OR(AO$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AO$3,$H619/$G619,$H619-SUM($I619:AN619)))","v":0},{"$f":"IF(OR(AP$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AP$3,$H619/$G619,$H619-SUM($I619:AO619)))","v":0},{"$f":"IF(OR(AQ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AQ$3,$H619/$G619,$H619-SUM($I619:AP619)))","v":0},{"$f":"IF(OR(AR$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AR$3,$H619/$G619,$H619-SUM($I619:AQ619)))","v":0},{"$f":"IF(OR(AS$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AS$3,$H619/$G619,$H619-SUM($I619:AR619)))","v":0},{"$f":"IF(OR(AT$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AT$3,$H619/$G619,$H619-SUM($I619:AS619)))","v":0},{"$f":"IF(OR(AU$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AU$3,$H619/$G619,$H619-SUM($I619:AT619)))","v":0},{"$f":"IF(OR(AV$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AV$3,$H619/$G619,$H619-SUM($I619:AU619)))","v":0},{"$f":"IF(OR(AW$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AW$3,$H619/$G619,$H619-SUM($I619:AV619)))","v":0},{"$f":"IF(OR(AX$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AX$3,$H619/$G619,$H619-SUM($I619:AW619)))","v":0},{"$f":"IF(OR(AY$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AY$3,$H619/$G619,$H619-SUM($I619:AX619)))","v":0},{"$f":"IF(OR(AZ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>AZ$3,$H619/$G619,$H619-SUM($I619:AY619)))","v":0},{"$f":"IF(OR(BA$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BA$3,$H619/$G619,$H619-SUM($I619:AZ619)))","v":0},{"$f":"IF(OR(BB$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BB$3,$H619/$G619,$H619-SUM($I619:BA619)))","v":0},{"$f":"IF(OR(BC$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BC$3,$H619/$G619,$H619-SUM($I619:BB619)))","v":0},{"$f":"IF(OR(BD$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BD$3,$H619/$G619,$H619-SUM($I619:BC619)))","v":0},{"$f":"IF(OR(BE$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BE$3,$H619/$G619,$H619-SUM($I619:BD619)))","v":0},{"$f":"IF(OR(BF$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BF$3,$H619/$G619,$H619-SUM($I619:BE619)))","v":0},{"$f":"IF(OR(BG$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BG$3,$H619/$G619,$H619-SUM($I619:BF619)))","v":0},{"$f":"IF(OR(BH$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BH$3,$H619/$G619,$H619-SUM($I619:BG619)))","v":0},{"$f":"IF(OR(BI$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BI$3,$H619/$G619,$H619-SUM($I619:BH619)))","v":0},{"$f":"IF(OR(BJ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BJ$3,$H619/$G619,$H619-SUM($I619:BI619)))","v":0},{"$f":"IF(OR(BK$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BK$3,$H619/$G619,$H619-SUM($I619:BJ619)))","v":0},{"$f":"IF(OR(BL$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BL$3,$H619/$G619,$H619-SUM($I619:BK619)))","v":0},{"$f":"IF(OR(BM$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BM$3,$H619/$G619,$H619-SUM($I619:BL619)))","v":0},{"$f":"IF(OR(BN$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BN$3,$H619/$G619,$H619-SUM($I619:BM619)))","v":0},{"$f":"IF(OR(BO$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BO$3,$H619/$G619,$H619-SUM($I619:BN619)))","v":0},{"$f":"IF(OR(BP$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BP$3,$H619/$G619,$H619-SUM($I619:BO619)))","v":0},{"$f":"IF(OR(BQ$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BQ$3,$H619/$G619,$H619-SUM($I619:BP619)))","v":0},{"$f":"IF(OR(BR$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BR$3,$H619/$G619,$H619-SUM($I619:BQ619)))","v":0},{"$f":"IF(OR(BS$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BS$3,$H619/$G619,$H619-SUM($I619:BR619)))","v":0},{"$f":"IF(OR(BT$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BT$3,$H619/$G619,$H619-SUM($I619:BS619)))","v":0},{"$f":"IF(OR(BU$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BU$3,$H619/$G619,$H619-SUM($I619:BT619)))","v":0},{"$f":"IF(OR(BV$3<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619)>BV$3,$H619/$G619,$H619-SUM($I619:BU619)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G619","v":5},{"$f":"N614","v":0},null,{"$f":"IF(OR(J$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>J$3,$H620/$G620,$H620-SUM($I620:I620)))","v":0},{"$f":"IF(OR(K$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>K$3,$H620/$G620,$H620-SUM($I620:J620)))","v":0},{"$f":"IF(OR(L$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>L$3,$H620/$G620,$H620-SUM($I620:K620)))","v":0},{"$f":"IF(OR(M$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>M$3,$H620/$G620,$H620-SUM($I620:L620)))","v":0},{"$f":"IF(OR(N$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>N$3,$H620/$G620,$H620-SUM($I620:M620)))","v":0},{"$f":"IF(OR(O$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>O$3,$H620/$G620,$H620-SUM($I620:N620)))","v":0},{"$f":"IF(OR(P$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>P$3,$H620/$G620,$H620-SUM($I620:O620)))","v":0},{"$f":"IF(OR(Q$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Q$3,$H620/$G620,$H620-SUM($I620:P620)))","v":0},{"$f":"IF(OR(R$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>R$3,$H620/$G620,$H620-SUM($I620:Q620)))","v":0},{"$f":"IF(OR(S$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>S$3,$H620/$G620,$H620-SUM($I620:R620)))","v":0},{"$f":"IF(OR(T$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>T$3,$H620/$G620,$H620-SUM($I620:S620)))","v":0},{"$f":"IF(OR(U$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>U$3,$H620/$G620,$H620-SUM($I620:T620)))","v":0},{"$f":"IF(OR(V$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>V$3,$H620/$G620,$H620-SUM($I620:U620)))","v":0},{"$f":"IF(OR(W$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>W$3,$H620/$G620,$H620-SUM($I620:V620)))","v":0},{"$f":"IF(OR(X$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>X$3,$H620/$G620,$H620-SUM($I620:W620)))","v":0},{"$f":"IF(OR(Y$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Y$3,$H620/$G620,$H620-SUM($I620:X620)))","v":0},{"$f":"IF(OR(Z$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>Z$3,$H620/$G620,$H620-SUM($I620:Y620)))","v":0},{"$f":"IF(OR(AA$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AA$3,$H620/$G620,$H620-SUM($I620:Z620)))","v":0},{"$f":"IF(OR(AB$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AB$3,$H620/$G620,$H620-SUM($I620:AA620)))","v":0},{"$f":"IF(OR(AC$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AC$3,$H620/$G620,$H620-SUM($I620:AB620)))","v":0},{"$f":"IF(OR(AD$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AD$3,$H620/$G620,$H620-SUM($I620:AC620)))","v":0},{"$f":"IF(OR(AE$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AE$3,$H620/$G620,$H620-SUM($I620:AD620)))","v":0},{"$f":"IF(OR(AF$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AF$3,$H620/$G620,$H620-SUM($I620:AE620)))","v":0},{"$f":"IF(OR(AG$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AG$3,$H620/$G620,$H620-SUM($I620:AF620)))","v":0},{"$f":"IF(OR(AH$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AH$3,$H620/$G620,$H620-SUM($I620:AG620)))","v":0},{"$f":"IF(OR(AI$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AI$3,$H620/$G620,$H620-SUM($I620:AH620)))","v":0},{"$f":"IF(OR(AJ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AJ$3,$H620/$G620,$H620-SUM($I620:AI620)))","v":0},{"$f":"IF(OR(AK$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AK$3,$H620/$G620,$H620-SUM($I620:AJ620)))","v":0},{"$f":"IF(OR(AL$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AL$3,$H620/$G620,$H620-SUM($I620:AK620)))","v":0},{"$f":"IF(OR(AM$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AM$3,$H620/$G620,$H620-SUM($I620:AL620)))","v":0},{"$f":"IF(OR(AN$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AN$3,$H620/$G620,$H620-SUM($I620:AM620)))","v":0},{"$f":"IF(OR(AO$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AO$3,$H620/$G620,$H620-SUM($I620:AN620)))","v":0},{"$f":"IF(OR(AP$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AP$3,$H620/$G620,$H620-SUM($I620:AO620)))","v":0},{"$f":"IF(OR(AQ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AQ$3,$H620/$G620,$H620-SUM($I620:AP620)))","v":0},{"$f":"IF(OR(AR$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AR$3,$H620/$G620,$H620-SUM($I620:AQ620)))","v":0},{"$f":"IF(OR(AS$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AS$3,$H620/$G620,$H620-SUM($I620:AR620)))","v":0},{"$f":"IF(OR(AT$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AT$3,$H620/$G620,$H620-SUM($I620:AS620)))","v":0},{"$f":"IF(OR(AU$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AU$3,$H620/$G620,$H620-SUM($I620:AT620)))","v":0},{"$f":"IF(OR(AV$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AV$3,$H620/$G620,$H620-SUM($I620:AU620)))","v":0},{"$f":"IF(OR(AW$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AW$3,$H620/$G620,$H620-SUM($I620:AV620)))","v":0},{"$f":"IF(OR(AX$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AX$3,$H620/$G620,$H620-SUM($I620:AW620)))","v":0},{"$f":"IF(OR(AY$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AY$3,$H620/$G620,$H620-SUM($I620:AX620)))","v":0},{"$f":"IF(OR(AZ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>AZ$3,$H620/$G620,$H620-SUM($I620:AY620)))","v":0},{"$f":"IF(OR(BA$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BA$3,$H620/$G620,$H620-SUM($I620:AZ620)))","v":0},{"$f":"IF(OR(BB$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BB$3,$H620/$G620,$H620-SUM($I620:BA620)))","v":0},{"$f":"IF(OR(BC$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BC$3,$H620/$G620,$H620-SUM($I620:BB620)))","v":0},{"$f":"IF(OR(BD$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BD$3,$H620/$G620,$H620-SUM($I620:BC620)))","v":0},{"$f":"IF(OR(BE$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BE$3,$H620/$G620,$H620-SUM($I620:BD620)))","v":0},{"$f":"IF(OR(BF$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BF$3,$H620/$G620,$H620-SUM($I620:BE620)))","v":0},{"$f":"IF(OR(BG$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BG$3,$H620/$G620,$H620-SUM($I620:BF620)))","v":0},{"$f":"IF(OR(BH$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BH$3,$H620/$G620,$H620-SUM($I620:BG620)))","v":0},{"$f":"IF(OR(BI$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BI$3,$H620/$G620,$H620-SUM($I620:BH620)))","v":0},{"$f":"IF(OR(BJ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BJ$3,$H620/$G620,$H620-SUM($I620:BI620)))","v":0},{"$f":"IF(OR(BK$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BK$3,$H620/$G620,$H620-SUM($I620:BJ620)))","v":0},{"$f":"IF(OR(BL$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BL$3,$H620/$G620,$H620-SUM($I620:BK620)))","v":0},{"$f":"IF(OR(BM$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BM$3,$H620/$G620,$H620-SUM($I620:BL620)))","v":0},{"$f":"IF(OR(BN$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BN$3,$H620/$G620,$H620-SUM($I620:BM620)))","v":0},{"$f":"IF(OR(BO$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BO$3,$H620/$G620,$H620-SUM($I620:BN620)))","v":0},{"$f":"IF(OR(BP$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BP$3,$H620/$G620,$H620-SUM($I620:BO620)))","v":0},{"$f":"IF(OR(BQ$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BQ$3,$H620/$G620,$H620-SUM($I620:BP620)))","v":0},{"$f":"IF(OR(BR$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BR$3,$H620/$G620,$H620-SUM($I620:BQ620)))","v":0},{"$f":"IF(OR(BS$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BS$3,$H620/$G620,$H620-SUM($I620:BR620)))","v":0},{"$f":"IF(OR(BT$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BT$3,$H620/$G620,$H620-SUM($I620:BS620)))","v":0},{"$f":"IF(OR(BU$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BU$3,$H620/$G620,$H620-SUM($I620:BT620)))","v":0},{"$f":"IF(OR(BV$3<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620)>BV$3,$H620/$G620,$H620-SUM($I620:BU620)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A608)","v":5},{"$f":"O614","v":13.611106511031098},null,{"$f":"IF(OR(J$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>J$3,$H621/$G621,$H621-SUM($I621:I621)))","v":0},{"$f":"IF(OR(K$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>K$3,$H621/$G621,$H621-SUM($I621:J621)))","v":0},{"$f":"IF(OR(L$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>L$3,$H621/$G621,$H621-SUM($I621:K621)))","v":0},{"$f":"IF(OR(M$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>M$3,$H621/$G621,$H621-SUM($I621:L621)))","v":0},{"$f":"IF(OR(N$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>N$3,$H621/$G621,$H621-SUM($I621:M621)))","v":0},{"$f":"IF(OR(O$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>O$3,$H621/$G621,$H621-SUM($I621:N621)))","v":0},{"$f":"IF(OR(P$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>P$3,$H621/$G621,$H621-SUM($I621:O621)))","v":2.7222213022062194},{"$f":"IF(OR(Q$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Q$3,$H621/$G621,$H621-SUM($I621:P621)))","v":2.7222213022062194},{"$f":"IF(OR(R$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>R$3,$H621/$G621,$H621-SUM($I621:Q621)))","v":2.7222213022062194},{"$f":"IF(OR(S$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>S$3,$H621/$G621,$H621-SUM($I621:R621)))","v":2.7222213022062194},{"$f":"IF(OR(T$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>T$3,$H621/$G621,$H621-SUM($I621:S621)))","v":2.7222213022062203},{"$f":"IF(OR(U$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>U$3,$H621/$G621,$H621-SUM($I621:T621)))","v":0},{"$f":"IF(OR(V$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>V$3,$H621/$G621,$H621-SUM($I621:U621)))","v":0},{"$f":"IF(OR(W$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>W$3,$H621/$G621,$H621-SUM($I621:V621)))","v":0},{"$f":"IF(OR(X$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>X$3,$H621/$G621,$H621-SUM($I621:W621)))","v":0},{"$f":"IF(OR(Y$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Y$3,$H621/$G621,$H621-SUM($I621:X621)))","v":0},{"$f":"IF(OR(Z$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>Z$3,$H621/$G621,$H621-SUM($I621:Y621)))","v":0},{"$f":"IF(OR(AA$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AA$3,$H621/$G621,$H621-SUM($I621:Z621)))","v":0},{"$f":"IF(OR(AB$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AB$3,$H621/$G621,$H621-SUM($I621:AA621)))","v":0},{"$f":"IF(OR(AC$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AC$3,$H621/$G621,$H621-SUM($I621:AB621)))","v":0},{"$f":"IF(OR(AD$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AD$3,$H621/$G621,$H621-SUM($I621:AC621)))","v":0},{"$f":"IF(OR(AE$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AE$3,$H621/$G621,$H621-SUM($I621:AD621)))","v":0},{"$f":"IF(OR(AF$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AF$3,$H621/$G621,$H621-SUM($I621:AE621)))","v":0},{"$f":"IF(OR(AG$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AG$3,$H621/$G621,$H621-SUM($I621:AF621)))","v":0},{"$f":"IF(OR(AH$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AH$3,$H621/$G621,$H621-SUM($I621:AG621)))","v":0},{"$f":"IF(OR(AI$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AI$3,$H621/$G621,$H621-SUM($I621:AH621)))","v":0},{"$f":"IF(OR(AJ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AJ$3,$H621/$G621,$H621-SUM($I621:AI621)))","v":0},{"$f":"IF(OR(AK$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AK$3,$H621/$G621,$H621-SUM($I621:AJ621)))","v":0},{"$f":"IF(OR(AL$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AL$3,$H621/$G621,$H621-SUM($I621:AK621)))","v":0},{"$f":"IF(OR(AM$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AM$3,$H621/$G621,$H621-SUM($I621:AL621)))","v":0},{"$f":"IF(OR(AN$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AN$3,$H621/$G621,$H621-SUM($I621:AM621)))","v":0},{"$f":"IF(OR(AO$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AO$3,$H621/$G621,$H621-SUM($I621:AN621)))","v":0},{"$f":"IF(OR(AP$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AP$3,$H621/$G621,$H621-SUM($I621:AO621)))","v":0},{"$f":"IF(OR(AQ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AQ$3,$H621/$G621,$H621-SUM($I621:AP621)))","v":0},{"$f":"IF(OR(AR$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AR$3,$H621/$G621,$H621-SUM($I621:AQ621)))","v":0},{"$f":"IF(OR(AS$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AS$3,$H621/$G621,$H621-SUM($I621:AR621)))","v":0},{"$f":"IF(OR(AT$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AT$3,$H621/$G621,$H621-SUM($I621:AS621)))","v":0},{"$f":"IF(OR(AU$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AU$3,$H621/$G621,$H621-SUM($I621:AT621)))","v":0},{"$f":"IF(OR(AV$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AV$3,$H621/$G621,$H621-SUM($I621:AU621)))","v":0},{"$f":"IF(OR(AW$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AW$3,$H621/$G621,$H621-SUM($I621:AV621)))","v":0},{"$f":"IF(OR(AX$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AX$3,$H621/$G621,$H621-SUM($I621:AW621)))","v":0},{"$f":"IF(OR(AY$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AY$3,$H621/$G621,$H621-SUM($I621:AX621)))","v":0},{"$f":"IF(OR(AZ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>AZ$3,$H621/$G621,$H621-SUM($I621:AY621)))","v":0},{"$f":"IF(OR(BA$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BA$3,$H621/$G621,$H621-SUM($I621:AZ621)))","v":0},{"$f":"IF(OR(BB$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BB$3,$H621/$G621,$H621-SUM($I621:BA621)))","v":0},{"$f":"IF(OR(BC$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BC$3,$H621/$G621,$H621-SUM($I621:BB621)))","v":0},{"$f":"IF(OR(BD$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BD$3,$H621/$G621,$H621-SUM($I621:BC621)))","v":0},{"$f":"IF(OR(BE$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BE$3,$H621/$G621,$H621-SUM($I621:BD621)))","v":0},{"$f":"IF(OR(BF$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BF$3,$H621/$G621,$H621-SUM($I621:BE621)))","v":0},{"$f":"IF(OR(BG$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BG$3,$H621/$G621,$H621-SUM($I621:BF621)))","v":0},{"$f":"IF(OR(BH$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BH$3,$H621/$G621,$H621-SUM($I621:BG621)))","v":0},{"$f":"IF(OR(BI$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BI$3,$H621/$G621,$H621-SUM($I621:BH621)))","v":0},{"$f":"IF(OR(BJ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BJ$3,$H621/$G621,$H621-SUM($I621:BI621)))","v":0},{"$f":"IF(OR(BK$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BK$3,$H621/$G621,$H621-SUM($I621:BJ621)))","v":0},{"$f":"IF(OR(BL$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BL$3,$H621/$G621,$H621-SUM($I621:BK621)))","v":0},{"$f":"IF(OR(BM$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BM$3,$H621/$G621,$H621-SUM($I621:BL621)))","v":0},{"$f":"IF(OR(BN$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BN$3,$H621/$G621,$H621-SUM($I621:BM621)))","v":0},{"$f":"IF(OR(BO$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BO$3,$H621/$G621,$H621-SUM($I621:BN621)))","v":0},{"$f":"IF(OR(BP$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BP$3,$H621/$G621,$H621-SUM($I621:BO621)))","v":0},{"$f":"IF(OR(BQ$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BQ$3,$H621/$G621,$H621-SUM($I621:BP621)))","v":0},{"$f":"IF(OR(BR$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BR$3,$H621/$G621,$H621-SUM($I621:BQ621)))","v":0},{"$f":"IF(OR(BS$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BS$3,$H621/$G621,$H621-SUM($I621:BR621)))","v":0},{"$f":"IF(OR(BT$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BT$3,$H621/$G621,$H621-SUM($I621:BS621)))","v":0},{"$f":"IF(OR(BU$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BU$3,$H621/$G621,$H621-SUM($I621:BT621)))","v":0},{"$f":"IF(OR(BV$3<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621)>BV$3,$H621/$G621,$H621-SUM($I621:BU621)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G621","v":5},{"$f":"P614","v":0},null,{"$f":"IF(OR(J$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>J$3,$H622/$G622,$H622-SUM($I622:I622)))","v":0},{"$f":"IF(OR(K$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>K$3,$H622/$G622,$H622-SUM($I622:J622)))","v":0},{"$f":"IF(OR(L$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>L$3,$H622/$G622,$H622-SUM($I622:K622)))","v":0},{"$f":"IF(OR(M$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>M$3,$H622/$G622,$H622-SUM($I622:L622)))","v":0},{"$f":"IF(OR(N$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>N$3,$H622/$G622,$H622-SUM($I622:M622)))","v":0},{"$f":"IF(OR(O$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>O$3,$H622/$G622,$H622-SUM($I622:N622)))","v":0},{"$f":"IF(OR(P$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>P$3,$H622/$G622,$H622-SUM($I622:O622)))","v":0},{"$f":"IF(OR(Q$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Q$3,$H622/$G622,$H622-SUM($I622:P622)))","v":0},{"$f":"IF(OR(R$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>R$3,$H622/$G622,$H622-SUM($I622:Q622)))","v":0},{"$f":"IF(OR(S$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>S$3,$H622/$G622,$H622-SUM($I622:R622)))","v":0},{"$f":"IF(OR(T$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>T$3,$H622/$G622,$H622-SUM($I622:S622)))","v":0},{"$f":"IF(OR(U$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>U$3,$H622/$G622,$H622-SUM($I622:T622)))","v":0},{"$f":"IF(OR(V$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>V$3,$H622/$G622,$H622-SUM($I622:U622)))","v":0},{"$f":"IF(OR(W$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>W$3,$H622/$G622,$H622-SUM($I622:V622)))","v":0},{"$f":"IF(OR(X$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>X$3,$H622/$G622,$H622-SUM($I622:W622)))","v":0},{"$f":"IF(OR(Y$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Y$3,$H622/$G622,$H622-SUM($I622:X622)))","v":0},{"$f":"IF(OR(Z$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>Z$3,$H622/$G622,$H622-SUM($I622:Y622)))","v":0},{"$f":"IF(OR(AA$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AA$3,$H622/$G622,$H622-SUM($I622:Z622)))","v":0},{"$f":"IF(OR(AB$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AB$3,$H622/$G622,$H622-SUM($I622:AA622)))","v":0},{"$f":"IF(OR(AC$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AC$3,$H622/$G622,$H622-SUM($I622:AB622)))","v":0},{"$f":"IF(OR(AD$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AD$3,$H622/$G622,$H622-SUM($I622:AC622)))","v":0},{"$f":"IF(OR(AE$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AE$3,$H622/$G622,$H622-SUM($I622:AD622)))","v":0},{"$f":"IF(OR(AF$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AF$3,$H622/$G622,$H622-SUM($I622:AE622)))","v":0},{"$f":"IF(OR(AG$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AG$3,$H622/$G622,$H622-SUM($I622:AF622)))","v":0},{"$f":"IF(OR(AH$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AH$3,$H622/$G622,$H622-SUM($I622:AG622)))","v":0},{"$f":"IF(OR(AI$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AI$3,$H622/$G622,$H622-SUM($I622:AH622)))","v":0},{"$f":"IF(OR(AJ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AJ$3,$H622/$G622,$H622-SUM($I622:AI622)))","v":0},{"$f":"IF(OR(AK$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AK$3,$H622/$G622,$H622-SUM($I622:AJ622)))","v":0},{"$f":"IF(OR(AL$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AL$3,$H622/$G622,$H622-SUM($I622:AK622)))","v":0},{"$f":"IF(OR(AM$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AM$3,$H622/$G622,$H622-SUM($I622:AL622)))","v":0},{"$f":"IF(OR(AN$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AN$3,$H622/$G622,$H622-SUM($I622:AM622)))","v":0},{"$f":"IF(OR(AO$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AO$3,$H622/$G622,$H622-SUM($I622:AN622)))","v":0},{"$f":"IF(OR(AP$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AP$3,$H622/$G622,$H622-SUM($I622:AO622)))","v":0},{"$f":"IF(OR(AQ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AQ$3,$H622/$G622,$H622-SUM($I622:AP622)))","v":0},{"$f":"IF(OR(AR$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AR$3,$H622/$G622,$H622-SUM($I622:AQ622)))","v":0},{"$f":"IF(OR(AS$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AS$3,$H622/$G622,$H622-SUM($I622:AR622)))","v":0},{"$f":"IF(OR(AT$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AT$3,$H622/$G622,$H622-SUM($I622:AS622)))","v":0},{"$f":"IF(OR(AU$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AU$3,$H622/$G622,$H622-SUM($I622:AT622)))","v":0},{"$f":"IF(OR(AV$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AV$3,$H622/$G622,$H622-SUM($I622:AU622)))","v":0},{"$f":"IF(OR(AW$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AW$3,$H622/$G622,$H622-SUM($I622:AV622)))","v":0},{"$f":"IF(OR(AX$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AX$3,$H622/$G622,$H622-SUM($I622:AW622)))","v":0},{"$f":"IF(OR(AY$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AY$3,$H622/$G622,$H622-SUM($I622:AX622)))","v":0},{"$f":"IF(OR(AZ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>AZ$3,$H622/$G622,$H622-SUM($I622:AY622)))","v":0},{"$f":"IF(OR(BA$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BA$3,$H622/$G622,$H622-SUM($I622:AZ622)))","v":0},{"$f":"IF(OR(BB$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BB$3,$H622/$G622,$H622-SUM($I622:BA622)))","v":0},{"$f":"IF(OR(BC$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BC$3,$H622/$G622,$H622-SUM($I622:BB622)))","v":0},{"$f":"IF(OR(BD$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BD$3,$H622/$G622,$H622-SUM($I622:BC622)))","v":0},{"$f":"IF(OR(BE$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BE$3,$H622/$G622,$H622-SUM($I622:BD622)))","v":0},{"$f":"IF(OR(BF$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BF$3,$H622/$G622,$H622-SUM($I622:BE622)))","v":0},{"$f":"IF(OR(BG$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BG$3,$H622/$G622,$H622-SUM($I622:BF622)))","v":0},{"$f":"IF(OR(BH$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BH$3,$H622/$G622,$H622-SUM($I622:BG622)))","v":0},{"$f":"IF(OR(BI$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BI$3,$H622/$G622,$H622-SUM($I622:BH622)))","v":0},{"$f":"IF(OR(BJ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BJ$3,$H622/$G622,$H622-SUM($I622:BI622)))","v":0},{"$f":"IF(OR(BK$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BK$3,$H622/$G622,$H622-SUM($I622:BJ622)))","v":0},{"$f":"IF(OR(BL$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BL$3,$H622/$G622,$H622-SUM($I622:BK622)))","v":0},{"$f":"IF(OR(BM$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BM$3,$H622/$G622,$H622-SUM($I622:BL622)))","v":0},{"$f":"IF(OR(BN$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BN$3,$H622/$G622,$H622-SUM($I622:BM622)))","v":0},{"$f":"IF(OR(BO$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BO$3,$H622/$G622,$H622-SUM($I622:BN622)))","v":0},{"$f":"IF(OR(BP$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BP$3,$H622/$G622,$H622-SUM($I622:BO622)))","v":0},{"$f":"IF(OR(BQ$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BQ$3,$H622/$G622,$H622-SUM($I622:BP622)))","v":0},{"$f":"IF(OR(BR$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BR$3,$H622/$G622,$H622-SUM($I622:BQ622)))","v":0},{"$f":"IF(OR(BS$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BS$3,$H622/$G622,$H622-SUM($I622:BR622)))","v":0},{"$f":"IF(OR(BT$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BT$3,$H622/$G622,$H622-SUM($I622:BS622)))","v":0},{"$f":"IF(OR(BU$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BU$3,$H622/$G622,$H622-SUM($I622:BT622)))","v":0},{"$f":"IF(OR(BV$3<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622)>BV$3,$H622/$G622,$H622-SUM($I622:BU622)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G622","v":5},{"$f":"Q614","v":0},null,{"$f":"IF(OR(J$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>J$3,$H623/$G623,$H623-SUM($I623:I623)))","v":0},{"$f":"IF(OR(K$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>K$3,$H623/$G623,$H623-SUM($I623:J623)))","v":0},{"$f":"IF(OR(L$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>L$3,$H623/$G623,$H623-SUM($I623:K623)))","v":0},{"$f":"IF(OR(M$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>M$3,$H623/$G623,$H623-SUM($I623:L623)))","v":0},{"$f":"IF(OR(N$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>N$3,$H623/$G623,$H623-SUM($I623:M623)))","v":0},{"$f":"IF(OR(O$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>O$3,$H623/$G623,$H623-SUM($I623:N623)))","v":0},{"$f":"IF(OR(P$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>P$3,$H623/$G623,$H623-SUM($I623:O623)))","v":0},{"$f":"IF(OR(Q$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>Q$3,$H623/$G623,$H623-SUM($I623:P623)))","v":0},{"$f":"IF(OR(R$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>R$3,$H623/$G623,$H623-SUM($I623:Q623)))","v":0},{"$f":"IF(OR(S$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>S$3,$H623/$G623,$H623-SUM($I623:R623)))","v":0},{"$f":"IF(OR(T$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>T$3,$H623/$G623,$H623-SUM($I623:S623)))","v":0},{"$f":"IF(OR(U$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>U$3,$H623/$G623,$H623-SUM($I623:T623)))","v":0},{"$f":"IF(OR(V$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>V$3,$H623/$G623,$H623-SUM($I623:U623)))","v":0},{"$f":"IF(OR(W$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>W$3,$H623/$G623,$H623-SUM($I623:V623)))","v":0},{"$f":"IF(OR(X$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>X$3,$H623/$G623,$H623-SUM($I623:W623)))","v":0},{"$f":"IF(OR(Y$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>Y$3,$H623/$G623,$H623-SUM($I623:X623)))","v":0},{"$f":"IF(OR(Z$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>Z$3,$H623/$G623,$H623-SUM($I623:Y623)))","v":0},{"$f":"IF(OR(AA$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AA$3,$H623/$G623,$H623-SUM($I623:Z623)))","v":0},{"$f":"IF(OR(AB$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AB$3,$H623/$G623,$H623-SUM($I623:AA623)))","v":0},{"$f":"IF(OR(AC$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AC$3,$H623/$G623,$H623-SUM($I623:AB623)))","v":0},{"$f":"IF(OR(AD$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AD$3,$H623/$G623,$H623-SUM($I623:AC623)))","v":0},{"$f":"IF(OR(AE$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AE$3,$H623/$G623,$H623-SUM($I623:AD623)))","v":0},{"$f":"IF(OR(AF$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AF$3,$H623/$G623,$H623-SUM($I623:AE623)))","v":0},{"$f":"IF(OR(AG$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AG$3,$H623/$G623,$H623-SUM($I623:AF623)))","v":0},{"$f":"IF(OR(AH$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AH$3,$H623/$G623,$H623-SUM($I623:AG623)))","v":0},{"$f":"IF(OR(AI$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AI$3,$H623/$G623,$H623-SUM($I623:AH623)))","v":0},{"$f":"IF(OR(AJ$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AJ$3,$H623/$G623,$H623-SUM($I623:AI623)))","v":0},{"$f":"IF(OR(AK$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AK$3,$H623/$G623,$H623-SUM($I623:AJ623)))","v":0},{"$f":"IF(OR(AL$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AL$3,$H623/$G623,$H623-SUM($I623:AK623)))","v":0},{"$f":"IF(OR(AM$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AM$3,$H623/$G623,$H623-SUM($I623:AL623)))","v":0},{"$f":"IF(OR(AN$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AN$3,$H623/$G623,$H623-SUM($I623:AM623)))","v":0},{"$f":"IF(OR(AO$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AO$3,$H623/$G623,$H623-SUM($I623:AN623)))","v":0},{"$f":"IF(OR(AP$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AP$3,$H623/$G623,$H623-SUM($I623:AO623)))","v":0},{"$f":"IF(OR(AQ$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AQ$3,$H623/$G623,$H623-SUM($I623:AP623)))","v":0},{"$f":"IF(OR(AR$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AR$3,$H623/$G623,$H623-SUM($I623:AQ623)))","v":0},{"$f":"IF(OR(AS$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AS$3,$H623/$G623,$H623-SUM($I623:AR623)))","v":0},{"$f":"IF(OR(AT$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AT$3,$H623/$G623,$H623-SUM($I623:AS623)))","v":0},{"$f":"IF(OR(AU$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AU$3,$H623/$G623,$H623-SUM($I623:AT623)))","v":0},{"$f":"IF(OR(AV$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AV$3,$H623/$G623,$H623-SUM($I623:AU623)))","v":0},{"$f":"IF(OR(AW$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AW$3,$H623/$G623,$H623-SUM($I623:AV623)))","v":0},{"$f":"IF(OR(AX$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AX$3,$H623/$G623,$H623-SUM($I623:AW623)))","v":0},{"$f":"IF(OR(AY$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AY$3,$H623/$G623,$H623-SUM($I623:AX623)))","v":0},{"$f":"IF(OR(AZ$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>AZ$3,$H623/$G623,$H623-SUM($I623:AY623)))","v":0},{"$f":"IF(OR(BA$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BA$3,$H623/$G623,$H623-SUM($I623:AZ623)))","v":0},{"$f":"IF(OR(BB$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BB$3,$H623/$G623,$H623-SUM($I623:BA623)))","v":0},{"$f":"IF(OR(BC$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BC$3,$H623/$G623,$H623-SUM($I623:BB623)))","v":0},{"$f":"IF(OR(BD$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BD$3,$H623/$G623,$H623-SUM($I623:BC623)))","v":0},{"$f":"IF(OR(BE$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BE$3,$H623/$G623,$H623-SUM($I623:BD623)))","v":0},{"$f":"IF(OR(BF$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BF$3,$H623/$G623,$H623-SUM($I623:BE623)))","v":0},{"$f":"IF(OR(BG$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BG$3,$H623/$G623,$H623-SUM($I623:BF623)))","v":0},{"$f":"IF(OR(BH$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BH$3,$H623/$G623,$H623-SUM($I623:BG623)))","v":0},{"$f":"IF(OR(BI$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BI$3,$H623/$G623,$H623-SUM($I623:BH623)))","v":0},{"$f":"IF(OR(BJ$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BJ$3,$H623/$G623,$H623-SUM($I623:BI623)))","v":0},{"$f":"IF(OR(BK$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BK$3,$H623/$G623,$H623-SUM($I623:BJ623)))","v":0},{"$f":"IF(OR(BL$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BL$3,$H623/$G623,$H623-SUM($I623:BK623)))","v":0},{"$f":"IF(OR(BM$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BM$3,$H623/$G623,$H623-SUM($I623:BL623)))","v":0},{"$f":"IF(OR(BN$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BN$3,$H623/$G623,$H623-SUM($I623:BM623)))","v":0},{"$f":"IF(OR(BO$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BO$3,$H623/$G623,$H623-SUM($I623:BN623)))","v":0},{"$f":"IF(OR(BP$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BP$3,$H623/$G623,$H623-SUM($I623:BO623)))","v":0},{"$f":"IF(OR(BQ$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BQ$3,$H623/$G623,$H623-SUM($I623:BP623)))","v":0},{"$f":"IF(OR(BR$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BR$3,$H623/$G623,$H623-SUM($I623:BQ623)))","v":0},{"$f":"IF(OR(BS$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BS$3,$H623/$G623,$H623-SUM($I623:BR623)))","v":0},{"$f":"IF(OR(BT$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BT$3,$H623/$G623,$H623-SUM($I623:BS623)))","v":0},{"$f":"IF(OR(BU$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BU$3,$H623/$G623,$H623-SUM($I623:BT623)))","v":0},{"$f":"IF(OR(BV$3<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623)>BV$3,$H623/$G623,$H623-SUM($I623:BU623)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G623","v":5},{"$f":"R614","v":0},null,{"$f":"IF(OR(J$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>J$3,$H624/$G624,$H624-SUM($I624:I624)))","v":0},{"$f":"IF(OR(K$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>K$3,$H624/$G624,$H624-SUM($I624:J624)))","v":0},{"$f":"IF(OR(L$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>L$3,$H624/$G624,$H624-SUM($I624:K624)))","v":0},{"$f":"IF(OR(M$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>M$3,$H624/$G624,$H624-SUM($I624:L624)))","v":0},{"$f":"IF(OR(N$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>N$3,$H624/$G624,$H624-SUM($I624:M624)))","v":0},{"$f":"IF(OR(O$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>O$3,$H624/$G624,$H624-SUM($I624:N624)))","v":0},{"$f":"IF(OR(P$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>P$3,$H624/$G624,$H624-SUM($I624:O624)))","v":0},{"$f":"IF(OR(Q$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>Q$3,$H624/$G624,$H624-SUM($I624:P624)))","v":0},{"$f":"IF(OR(R$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>R$3,$H624/$G624,$H624-SUM($I624:Q624)))","v":0},{"$f":"IF(OR(S$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>S$3,$H624/$G624,$H624-SUM($I624:R624)))","v":0},{"$f":"IF(OR(T$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>T$3,$H624/$G624,$H624-SUM($I624:S624)))","v":0},{"$f":"IF(OR(U$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>U$3,$H624/$G624,$H624-SUM($I624:T624)))","v":0},{"$f":"IF(OR(V$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>V$3,$H624/$G624,$H624-SUM($I624:U624)))","v":0},{"$f":"IF(OR(W$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>W$3,$H624/$G624,$H624-SUM($I624:V624)))","v":0},{"$f":"IF(OR(X$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>X$3,$H624/$G624,$H624-SUM($I624:W624)))","v":0},{"$f":"IF(OR(Y$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>Y$3,$H624/$G624,$H624-SUM($I624:X624)))","v":0},{"$f":"IF(OR(Z$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>Z$3,$H624/$G624,$H624-SUM($I624:Y624)))","v":0},{"$f":"IF(OR(AA$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AA$3,$H624/$G624,$H624-SUM($I624:Z624)))","v":0},{"$f":"IF(OR(AB$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AB$3,$H624/$G624,$H624-SUM($I624:AA624)))","v":0},{"$f":"IF(OR(AC$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AC$3,$H624/$G624,$H624-SUM($I624:AB624)))","v":0},{"$f":"IF(OR(AD$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AD$3,$H624/$G624,$H624-SUM($I624:AC624)))","v":0},{"$f":"IF(OR(AE$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AE$3,$H624/$G624,$H624-SUM($I624:AD624)))","v":0},{"$f":"IF(OR(AF$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AF$3,$H624/$G624,$H624-SUM($I624:AE624)))","v":0},{"$f":"IF(OR(AG$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AG$3,$H624/$G624,$H624-SUM($I624:AF624)))","v":0},{"$f":"IF(OR(AH$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AH$3,$H624/$G624,$H624-SUM($I624:AG624)))","v":0},{"$f":"IF(OR(AI$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AI$3,$H624/$G624,$H624-SUM($I624:AH624)))","v":0},{"$f":"IF(OR(AJ$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AJ$3,$H624/$G624,$H624-SUM($I624:AI624)))","v":0},{"$f":"IF(OR(AK$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AK$3,$H624/$G624,$H624-SUM($I624:AJ624)))","v":0},{"$f":"IF(OR(AL$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AL$3,$H624/$G624,$H624-SUM($I624:AK624)))","v":0},{"$f":"IF(OR(AM$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AM$3,$H624/$G624,$H624-SUM($I624:AL624)))","v":0},{"$f":"IF(OR(AN$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AN$3,$H624/$G624,$H624-SUM($I624:AM624)))","v":0},{"$f":"IF(OR(AO$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AO$3,$H624/$G624,$H624-SUM($I624:AN624)))","v":0},{"$f":"IF(OR(AP$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AP$3,$H624/$G624,$H624-SUM($I624:AO624)))","v":0},{"$f":"IF(OR(AQ$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AQ$3,$H624/$G624,$H624-SUM($I624:AP624)))","v":0},{"$f":"IF(OR(AR$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AR$3,$H624/$G624,$H624-SUM($I624:AQ624)))","v":0},{"$f":"IF(OR(AS$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AS$3,$H624/$G624,$H624-SUM($I624:AR624)))","v":0},{"$f":"IF(OR(AT$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AT$3,$H624/$G624,$H624-SUM($I624:AS624)))","v":0},{"$f":"IF(OR(AU$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AU$3,$H624/$G624,$H624-SUM($I624:AT624)))","v":0},{"$f":"IF(OR(AV$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AV$3,$H624/$G624,$H624-SUM($I624:AU624)))","v":0},{"$f":"IF(OR(AW$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AW$3,$H624/$G624,$H624-SUM($I624:AV624)))","v":0},{"$f":"IF(OR(AX$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AX$3,$H624/$G624,$H624-SUM($I624:AW624)))","v":0},{"$f":"IF(OR(AY$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AY$3,$H624/$G624,$H624-SUM($I624:AX624)))","v":0},{"$f":"IF(OR(AZ$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>AZ$3,$H624/$G624,$H624-SUM($I624:AY624)))","v":0},{"$f":"IF(OR(BA$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BA$3,$H624/$G624,$H624-SUM($I624:AZ624)))","v":0},{"$f":"IF(OR(BB$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BB$3,$H624/$G624,$H624-SUM($I624:BA624)))","v":0},{"$f":"IF(OR(BC$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BC$3,$H624/$G624,$H624-SUM($I624:BB624)))","v":0},{"$f":"IF(OR(BD$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BD$3,$H624/$G624,$H624-SUM($I624:BC624)))","v":0},{"$f":"IF(OR(BE$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BE$3,$H624/$G624,$H624-SUM($I624:BD624)))","v":0},{"$f":"IF(OR(BF$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BF$3,$H624/$G624,$H624-SUM($I624:BE624)))","v":0},{"$f":"IF(OR(BG$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BG$3,$H624/$G624,$H624-SUM($I624:BF624)))","v":0},{"$f":"IF(OR(BH$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BH$3,$H624/$G624,$H624-SUM($I624:BG624)))","v":0},{"$f":"IF(OR(BI$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BI$3,$H624/$G624,$H624-SUM($I624:BH624)))","v":0},{"$f":"IF(OR(BJ$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BJ$3,$H624/$G624,$H624-SUM($I624:BI624)))","v":0},{"$f":"IF(OR(BK$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BK$3,$H624/$G624,$H624-SUM($I624:BJ624)))","v":0},{"$f":"IF(OR(BL$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BL$3,$H624/$G624,$H624-SUM($I624:BK624)))","v":0},{"$f":"IF(OR(BM$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BM$3,$H624/$G624,$H624-SUM($I624:BL624)))","v":0},{"$f":"IF(OR(BN$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BN$3,$H624/$G624,$H624-SUM($I624:BM624)))","v":0},{"$f":"IF(OR(BO$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BO$3,$H624/$G624,$H624-SUM($I624:BN624)))","v":0},{"$f":"IF(OR(BP$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BP$3,$H624/$G624,$H624-SUM($I624:BO624)))","v":0},{"$f":"IF(OR(BQ$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BQ$3,$H624/$G624,$H624-SUM($I624:BP624)))","v":0},{"$f":"IF(OR(BR$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BR$3,$H624/$G624,$H624-SUM($I624:BQ624)))","v":0},{"$f":"IF(OR(BS$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BS$3,$H624/$G624,$H624-SUM($I624:BR624)))","v":0},{"$f":"IF(OR(BT$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BT$3,$H624/$G624,$H624-SUM($I624:BS624)))","v":0},{"$f":"IF(OR(BU$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BU$3,$H624/$G624,$H624-SUM($I624:BT624)))","v":0},{"$f":"IF(OR(BV$3<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624)>BV$3,$H624/$G624,$H624-SUM($I624:BU624)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G624","v":5},{"$f":"S614","v":0},null,{"$f":"IF(OR(J$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>J$3,$H625/$G625,$H625-SUM($I625:I625)))","v":0},{"$f":"IF(OR(K$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>K$3,$H625/$G625,$H625-SUM($I625:J625)))","v":0},{"$f":"IF(OR(L$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>L$3,$H625/$G625,$H625-SUM($I625:K625)))","v":0},{"$f":"IF(OR(M$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>M$3,$H625/$G625,$H625-SUM($I625:L625)))","v":0},{"$f":"IF(OR(N$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>N$3,$H625/$G625,$H625-SUM($I625:M625)))","v":0},{"$f":"IF(OR(O$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>O$3,$H625/$G625,$H625-SUM($I625:N625)))","v":0},{"$f":"IF(OR(P$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>P$3,$H625/$G625,$H625-SUM($I625:O625)))","v":0},{"$f":"IF(OR(Q$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>Q$3,$H625/$G625,$H625-SUM($I625:P625)))","v":0},{"$f":"IF(OR(R$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>R$3,$H625/$G625,$H625-SUM($I625:Q625)))","v":0},{"$f":"IF(OR(S$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>S$3,$H625/$G625,$H625-SUM($I625:R625)))","v":0},{"$f":"IF(OR(T$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>T$3,$H625/$G625,$H625-SUM($I625:S625)))","v":0},{"$f":"IF(OR(U$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>U$3,$H625/$G625,$H625-SUM($I625:T625)))","v":0},{"$f":"IF(OR(V$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>V$3,$H625/$G625,$H625-SUM($I625:U625)))","v":0},{"$f":"IF(OR(W$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>W$3,$H625/$G625,$H625-SUM($I625:V625)))","v":0},{"$f":"IF(OR(X$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>X$3,$H625/$G625,$H625-SUM($I625:W625)))","v":0},{"$f":"IF(OR(Y$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>Y$3,$H625/$G625,$H625-SUM($I625:X625)))","v":0},{"$f":"IF(OR(Z$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>Z$3,$H625/$G625,$H625-SUM($I625:Y625)))","v":0},{"$f":"IF(OR(AA$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AA$3,$H625/$G625,$H625-SUM($I625:Z625)))","v":0},{"$f":"IF(OR(AB$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AB$3,$H625/$G625,$H625-SUM($I625:AA625)))","v":0},{"$f":"IF(OR(AC$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AC$3,$H625/$G625,$H625-SUM($I625:AB625)))","v":0},{"$f":"IF(OR(AD$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AD$3,$H625/$G625,$H625-SUM($I625:AC625)))","v":0},{"$f":"IF(OR(AE$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AE$3,$H625/$G625,$H625-SUM($I625:AD625)))","v":0},{"$f":"IF(OR(AF$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AF$3,$H625/$G625,$H625-SUM($I625:AE625)))","v":0},{"$f":"IF(OR(AG$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AG$3,$H625/$G625,$H625-SUM($I625:AF625)))","v":0},{"$f":"IF(OR(AH$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AH$3,$H625/$G625,$H625-SUM($I625:AG625)))","v":0},{"$f":"IF(OR(AI$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AI$3,$H625/$G625,$H625-SUM($I625:AH625)))","v":0},{"$f":"IF(OR(AJ$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AJ$3,$H625/$G625,$H625-SUM($I625:AI625)))","v":0},{"$f":"IF(OR(AK$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AK$3,$H625/$G625,$H625-SUM($I625:AJ625)))","v":0},{"$f":"IF(OR(AL$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AL$3,$H625/$G625,$H625-SUM($I625:AK625)))","v":0},{"$f":"IF(OR(AM$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AM$3,$H625/$G625,$H625-SUM($I625:AL625)))","v":0},{"$f":"IF(OR(AN$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AN$3,$H625/$G625,$H625-SUM($I625:AM625)))","v":0},{"$f":"IF(OR(AO$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AO$3,$H625/$G625,$H625-SUM($I625:AN625)))","v":0},{"$f":"IF(OR(AP$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AP$3,$H625/$G625,$H625-SUM($I625:AO625)))","v":0},{"$f":"IF(OR(AQ$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AQ$3,$H625/$G625,$H625-SUM($I625:AP625)))","v":0},{"$f":"IF(OR(AR$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AR$3,$H625/$G625,$H625-SUM($I625:AQ625)))","v":0},{"$f":"IF(OR(AS$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AS$3,$H625/$G625,$H625-SUM($I625:AR625)))","v":0},{"$f":"IF(OR(AT$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AT$3,$H625/$G625,$H625-SUM($I625:AS625)))","v":0},{"$f":"IF(OR(AU$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AU$3,$H625/$G625,$H625-SUM($I625:AT625)))","v":0},{"$f":"IF(OR(AV$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AV$3,$H625/$G625,$H625-SUM($I625:AU625)))","v":0},{"$f":"IF(OR(AW$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AW$3,$H625/$G625,$H625-SUM($I625:AV625)))","v":0},{"$f":"IF(OR(AX$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AX$3,$H625/$G625,$H625-SUM($I625:AW625)))","v":0},{"$f":"IF(OR(AY$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AY$3,$H625/$G625,$H625-SUM($I625:AX625)))","v":0},{"$f":"IF(OR(AZ$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>AZ$3,$H625/$G625,$H625-SUM($I625:AY625)))","v":0},{"$f":"IF(OR(BA$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BA$3,$H625/$G625,$H625-SUM($I625:AZ625)))","v":0},{"$f":"IF(OR(BB$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BB$3,$H625/$G625,$H625-SUM($I625:BA625)))","v":0},{"$f":"IF(OR(BC$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BC$3,$H625/$G625,$H625-SUM($I625:BB625)))","v":0},{"$f":"IF(OR(BD$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BD$3,$H625/$G625,$H625-SUM($I625:BC625)))","v":0},{"$f":"IF(OR(BE$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BE$3,$H625/$G625,$H625-SUM($I625:BD625)))","v":0},{"$f":"IF(OR(BF$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BF$3,$H625/$G625,$H625-SUM($I625:BE625)))","v":0},{"$f":"IF(OR(BG$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BG$3,$H625/$G625,$H625-SUM($I625:BF625)))","v":0},{"$f":"IF(OR(BH$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BH$3,$H625/$G625,$H625-SUM($I625:BG625)))","v":0},{"$f":"IF(OR(BI$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BI$3,$H625/$G625,$H625-SUM($I625:BH625)))","v":0},{"$f":"IF(OR(BJ$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BJ$3,$H625/$G625,$H625-SUM($I625:BI625)))","v":0},{"$f":"IF(OR(BK$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BK$3,$H625/$G625,$H625-SUM($I625:BJ625)))","v":0},{"$f":"IF(OR(BL$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BL$3,$H625/$G625,$H625-SUM($I625:BK625)))","v":0},{"$f":"IF(OR(BM$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BM$3,$H625/$G625,$H625-SUM($I625:BL625)))","v":0},{"$f":"IF(OR(BN$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BN$3,$H625/$G625,$H625-SUM($I625:BM625)))","v":0},{"$f":"IF(OR(BO$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BO$3,$H625/$G625,$H625-SUM($I625:BN625)))","v":0},{"$f":"IF(OR(BP$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BP$3,$H625/$G625,$H625-SUM($I625:BO625)))","v":0},{"$f":"IF(OR(BQ$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BQ$3,$H625/$G625,$H625-SUM($I625:BP625)))","v":0},{"$f":"IF(OR(BR$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BR$3,$H625/$G625,$H625-SUM($I625:BQ625)))","v":0},{"$f":"IF(OR(BS$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BS$3,$H625/$G625,$H625-SUM($I625:BR625)))","v":0},{"$f":"IF(OR(BT$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BT$3,$H625/$G625,$H625-SUM($I625:BS625)))","v":0},{"$f":"IF(OR(BU$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BU$3,$H625/$G625,$H625-SUM($I625:BT625)))","v":0},{"$f":"IF(OR(BV$3<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625)>BV$3,$H625/$G625,$H625-SUM($I625:BU625)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A608)","v":52.3},{"$f":"T614","v":0},null,{"$f":"IF(OR(J$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>J$3,$H626/$G626,$H626-SUM($I626:I626)))","v":0},{"$f":"IF(OR(K$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>K$3,$H626/$G626,$H626-SUM($I626:J626)))","v":0},{"$f":"IF(OR(L$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>L$3,$H626/$G626,$H626-SUM($I626:K626)))","v":0},{"$f":"IF(OR(M$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>M$3,$H626/$G626,$H626-SUM($I626:L626)))","v":0},{"$f":"IF(OR(N$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>N$3,$H626/$G626,$H626-SUM($I626:M626)))","v":0},{"$f":"IF(OR(O$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>O$3,$H626/$G626,$H626-SUM($I626:N626)))","v":0},{"$f":"IF(OR(P$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>P$3,$H626/$G626,$H626-SUM($I626:O626)))","v":0},{"$f":"IF(OR(Q$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>Q$3,$H626/$G626,$H626-SUM($I626:P626)))","v":0},{"$f":"IF(OR(R$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>R$3,$H626/$G626,$H626-SUM($I626:Q626)))","v":0},{"$f":"IF(OR(S$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>S$3,$H626/$G626,$H626-SUM($I626:R626)))","v":0},{"$f":"IF(OR(T$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>T$3,$H626/$G626,$H626-SUM($I626:S626)))","v":0},{"$f":"IF(OR(U$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>U$3,$H626/$G626,$H626-SUM($I626:T626)))","v":0},{"$f":"IF(OR(V$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>V$3,$H626/$G626,$H626-SUM($I626:U626)))","v":0},{"$f":"IF(OR(W$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>W$3,$H626/$G626,$H626-SUM($I626:V626)))","v":0},{"$f":"IF(OR(X$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>X$3,$H626/$G626,$H626-SUM($I626:W626)))","v":0},{"$f":"IF(OR(Y$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>Y$3,$H626/$G626,$H626-SUM($I626:X626)))","v":0},{"$f":"IF(OR(Z$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>Z$3,$H626/$G626,$H626-SUM($I626:Y626)))","v":0},{"$f":"IF(OR(AA$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AA$3,$H626/$G626,$H626-SUM($I626:Z626)))","v":0},{"$f":"IF(OR(AB$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AB$3,$H626/$G626,$H626-SUM($I626:AA626)))","v":0},{"$f":"IF(OR(AC$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AC$3,$H626/$G626,$H626-SUM($I626:AB626)))","v":0},{"$f":"IF(OR(AD$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AD$3,$H626/$G626,$H626-SUM($I626:AC626)))","v":0},{"$f":"IF(OR(AE$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AE$3,$H626/$G626,$H626-SUM($I626:AD626)))","v":0},{"$f":"IF(OR(AF$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AF$3,$H626/$G626,$H626-SUM($I626:AE626)))","v":0},{"$f":"IF(OR(AG$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AG$3,$H626/$G626,$H626-SUM($I626:AF626)))","v":0},{"$f":"IF(OR(AH$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AH$3,$H626/$G626,$H626-SUM($I626:AG626)))","v":0},{"$f":"IF(OR(AI$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AI$3,$H626/$G626,$H626-SUM($I626:AH626)))","v":0},{"$f":"IF(OR(AJ$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AJ$3,$H626/$G626,$H626-SUM($I626:AI626)))","v":0},{"$f":"IF(OR(AK$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AK$3,$H626/$G626,$H626-SUM($I626:AJ626)))","v":0},{"$f":"IF(OR(AL$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AL$3,$H626/$G626,$H626-SUM($I626:AK626)))","v":0},{"$f":"IF(OR(AM$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AM$3,$H626/$G626,$H626-SUM($I626:AL626)))","v":0},{"$f":"IF(OR(AN$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AN$3,$H626/$G626,$H626-SUM($I626:AM626)))","v":0},{"$f":"IF(OR(AO$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AO$3,$H626/$G626,$H626-SUM($I626:AN626)))","v":0},{"$f":"IF(OR(AP$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AP$3,$H626/$G626,$H626-SUM($I626:AO626)))","v":0},{"$f":"IF(OR(AQ$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AQ$3,$H626/$G626,$H626-SUM($I626:AP626)))","v":0},{"$f":"IF(OR(AR$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AR$3,$H626/$G626,$H626-SUM($I626:AQ626)))","v":0},{"$f":"IF(OR(AS$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AS$3,$H626/$G626,$H626-SUM($I626:AR626)))","v":0},{"$f":"IF(OR(AT$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AT$3,$H626/$G626,$H626-SUM($I626:AS626)))","v":0},{"$f":"IF(OR(AU$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AU$3,$H626/$G626,$H626-SUM($I626:AT626)))","v":0},{"$f":"IF(OR(AV$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AV$3,$H626/$G626,$H626-SUM($I626:AU626)))","v":0},{"$f":"IF(OR(AW$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AW$3,$H626/$G626,$H626-SUM($I626:AV626)))","v":0},{"$f":"IF(OR(AX$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AX$3,$H626/$G626,$H626-SUM($I626:AW626)))","v":0},{"$f":"IF(OR(AY$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AY$3,$H626/$G626,$H626-SUM($I626:AX626)))","v":0},{"$f":"IF(OR(AZ$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>AZ$3,$H626/$G626,$H626-SUM($I626:AY626)))","v":0},{"$f":"IF(OR(BA$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BA$3,$H626/$G626,$H626-SUM($I626:AZ626)))","v":0},{"$f":"IF(OR(BB$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BB$3,$H626/$G626,$H626-SUM($I626:BA626)))","v":0},{"$f":"IF(OR(BC$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BC$3,$H626/$G626,$H626-SUM($I626:BB626)))","v":0},{"$f":"IF(OR(BD$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BD$3,$H626/$G626,$H626-SUM($I626:BC626)))","v":0},{"$f":"IF(OR(BE$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BE$3,$H626/$G626,$H626-SUM($I626:BD626)))","v":0},{"$f":"IF(OR(BF$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BF$3,$H626/$G626,$H626-SUM($I626:BE626)))","v":0},{"$f":"IF(OR(BG$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BG$3,$H626/$G626,$H626-SUM($I626:BF626)))","v":0},{"$f":"IF(OR(BH$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BH$3,$H626/$G626,$H626-SUM($I626:BG626)))","v":0},{"$f":"IF(OR(BI$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BI$3,$H626/$G626,$H626-SUM($I626:BH626)))","v":0},{"$f":"IF(OR(BJ$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BJ$3,$H626/$G626,$H626-SUM($I626:BI626)))","v":0},{"$f":"IF(OR(BK$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BK$3,$H626/$G626,$H626-SUM($I626:BJ626)))","v":0},{"$f":"IF(OR(BL$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BL$3,$H626/$G626,$H626-SUM($I626:BK626)))","v":0},{"$f":"IF(OR(BM$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BM$3,$H626/$G626,$H626-SUM($I626:BL626)))","v":0},{"$f":"IF(OR(BN$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BN$3,$H626/$G626,$H626-SUM($I626:BM626)))","v":0},{"$f":"IF(OR(BO$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BO$3,$H626/$G626,$H626-SUM($I626:BN626)))","v":0},{"$f":"IF(OR(BP$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BP$3,$H626/$G626,$H626-SUM($I626:BO626)))","v":0},{"$f":"IF(OR(BQ$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BQ$3,$H626/$G626,$H626-SUM($I626:BP626)))","v":0},{"$f":"IF(OR(BR$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BR$3,$H626/$G626,$H626-SUM($I626:BQ626)))","v":0},{"$f":"IF(OR(BS$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BS$3,$H626/$G626,$H626-SUM($I626:BR626)))","v":0},{"$f":"IF(OR(BT$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BT$3,$H626/$G626,$H626-SUM($I626:BS626)))","v":0},{"$f":"IF(OR(BU$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BU$3,$H626/$G626,$H626-SUM($I626:BT626)))","v":0},{"$f":"IF(OR(BV$3<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626)>BV$3,$H626/$G626,$H626-SUM($I626:BU626)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G626","v":52.3},{"$f":"U614","v":0},null,{"$f":"IF(OR(J$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>J$3,$H627/$G627,$H627-SUM($I627:I627)))","v":0},{"$f":"IF(OR(K$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>K$3,$H627/$G627,$H627-SUM($I627:J627)))","v":0},{"$f":"IF(OR(L$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>L$3,$H627/$G627,$H627-SUM($I627:K627)))","v":0},{"$f":"IF(OR(M$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>M$3,$H627/$G627,$H627-SUM($I627:L627)))","v":0},{"$f":"IF(OR(N$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>N$3,$H627/$G627,$H627-SUM($I627:M627)))","v":0},{"$f":"IF(OR(O$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>O$3,$H627/$G627,$H627-SUM($I627:N627)))","v":0},{"$f":"IF(OR(P$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>P$3,$H627/$G627,$H627-SUM($I627:O627)))","v":0},{"$f":"IF(OR(Q$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>Q$3,$H627/$G627,$H627-SUM($I627:P627)))","v":0},{"$f":"IF(OR(R$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>R$3,$H627/$G627,$H627-SUM($I627:Q627)))","v":0},{"$f":"IF(OR(S$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>S$3,$H627/$G627,$H627-SUM($I627:R627)))","v":0},{"$f":"IF(OR(T$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>T$3,$H627/$G627,$H627-SUM($I627:S627)))","v":0},{"$f":"IF(OR(U$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>U$3,$H627/$G627,$H627-SUM($I627:T627)))","v":0},{"$f":"IF(OR(V$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>V$3,$H627/$G627,$H627-SUM($I627:U627)))","v":0},{"$f":"IF(OR(W$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>W$3,$H627/$G627,$H627-SUM($I627:V627)))","v":0},{"$f":"IF(OR(X$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>X$3,$H627/$G627,$H627-SUM($I627:W627)))","v":0},{"$f":"IF(OR(Y$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>Y$3,$H627/$G627,$H627-SUM($I627:X627)))","v":0},{"$f":"IF(OR(Z$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>Z$3,$H627/$G627,$H627-SUM($I627:Y627)))","v":0},{"$f":"IF(OR(AA$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AA$3,$H627/$G627,$H627-SUM($I627:Z627)))","v":0},{"$f":"IF(OR(AB$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AB$3,$H627/$G627,$H627-SUM($I627:AA627)))","v":0},{"$f":"IF(OR(AC$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AC$3,$H627/$G627,$H627-SUM($I627:AB627)))","v":0},{"$f":"IF(OR(AD$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AD$3,$H627/$G627,$H627-SUM($I627:AC627)))","v":0},{"$f":"IF(OR(AE$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AE$3,$H627/$G627,$H627-SUM($I627:AD627)))","v":0},{"$f":"IF(OR(AF$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AF$3,$H627/$G627,$H627-SUM($I627:AE627)))","v":0},{"$f":"IF(OR(AG$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AG$3,$H627/$G627,$H627-SUM($I627:AF627)))","v":0},{"$f":"IF(OR(AH$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AH$3,$H627/$G627,$H627-SUM($I627:AG627)))","v":0},{"$f":"IF(OR(AI$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AI$3,$H627/$G627,$H627-SUM($I627:AH627)))","v":0},{"$f":"IF(OR(AJ$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AJ$3,$H627/$G627,$H627-SUM($I627:AI627)))","v":0},{"$f":"IF(OR(AK$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AK$3,$H627/$G627,$H627-SUM($I627:AJ627)))","v":0},{"$f":"IF(OR(AL$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AL$3,$H627/$G627,$H627-SUM($I627:AK627)))","v":0},{"$f":"IF(OR(AM$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AM$3,$H627/$G627,$H627-SUM($I627:AL627)))","v":0},{"$f":"IF(OR(AN$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AN$3,$H627/$G627,$H627-SUM($I627:AM627)))","v":0},{"$f":"IF(OR(AO$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AO$3,$H627/$G627,$H627-SUM($I627:AN627)))","v":0},{"$f":"IF(OR(AP$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AP$3,$H627/$G627,$H627-SUM($I627:AO627)))","v":0},{"$f":"IF(OR(AQ$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AQ$3,$H627/$G627,$H627-SUM($I627:AP627)))","v":0},{"$f":"IF(OR(AR$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AR$3,$H627/$G627,$H627-SUM($I627:AQ627)))","v":0},{"$f":"IF(OR(AS$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AS$3,$H627/$G627,$H627-SUM($I627:AR627)))","v":0},{"$f":"IF(OR(AT$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AT$3,$H627/$G627,$H627-SUM($I627:AS627)))","v":0},{"$f":"IF(OR(AU$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AU$3,$H627/$G627,$H627-SUM($I627:AT627)))","v":0},{"$f":"IF(OR(AV$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AV$3,$H627/$G627,$H627-SUM($I627:AU627)))","v":0},{"$f":"IF(OR(AW$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AW$3,$H627/$G627,$H627-SUM($I627:AV627)))","v":0},{"$f":"IF(OR(AX$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AX$3,$H627/$G627,$H627-SUM($I627:AW627)))","v":0},{"$f":"IF(OR(AY$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AY$3,$H627/$G627,$H627-SUM($I627:AX627)))","v":0},{"$f":"IF(OR(AZ$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>AZ$3,$H627/$G627,$H627-SUM($I627:AY627)))","v":0},{"$f":"IF(OR(BA$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BA$3,$H627/$G627,$H627-SUM($I627:AZ627)))","v":0},{"$f":"IF(OR(BB$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BB$3,$H627/$G627,$H627-SUM($I627:BA627)))","v":0},{"$f":"IF(OR(BC$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BC$3,$H627/$G627,$H627-SUM($I627:BB627)))","v":0},{"$f":"IF(OR(BD$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BD$3,$H627/$G627,$H627-SUM($I627:BC627)))","v":0},{"$f":"IF(OR(BE$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BE$3,$H627/$G627,$H627-SUM($I627:BD627)))","v":0},{"$f":"IF(OR(BF$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BF$3,$H627/$G627,$H627-SUM($I627:BE627)))","v":0},{"$f":"IF(OR(BG$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BG$3,$H627/$G627,$H627-SUM($I627:BF627)))","v":0},{"$f":"IF(OR(BH$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BH$3,$H627/$G627,$H627-SUM($I627:BG627)))","v":0},{"$f":"IF(OR(BI$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BI$3,$H627/$G627,$H627-SUM($I627:BH627)))","v":0},{"$f":"IF(OR(BJ$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BJ$3,$H627/$G627,$H627-SUM($I627:BI627)))","v":0},{"$f":"IF(OR(BK$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BK$3,$H627/$G627,$H627-SUM($I627:BJ627)))","v":0},{"$f":"IF(OR(BL$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BL$3,$H627/$G627,$H627-SUM($I627:BK627)))","v":0},{"$f":"IF(OR(BM$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BM$3,$H627/$G627,$H627-SUM($I627:BL627)))","v":0},{"$f":"IF(OR(BN$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BN$3,$H627/$G627,$H627-SUM($I627:BM627)))","v":0},{"$f":"IF(OR(BO$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BO$3,$H627/$G627,$H627-SUM($I627:BN627)))","v":0},{"$f":"IF(OR(BP$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BP$3,$H627/$G627,$H627-SUM($I627:BO627)))","v":0},{"$f":"IF(OR(BQ$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BQ$3,$H627/$G627,$H627-SUM($I627:BP627)))","v":0},{"$f":"IF(OR(BR$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BR$3,$H627/$G627,$H627-SUM($I627:BQ627)))","v":0},{"$f":"IF(OR(BS$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BS$3,$H627/$G627,$H627-SUM($I627:BR627)))","v":0},{"$f":"IF(OR(BT$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BT$3,$H627/$G627,$H627-SUM($I627:BS627)))","v":0},{"$f":"IF(OR(BU$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BU$3,$H627/$G627,$H627-SUM($I627:BT627)))","v":0},{"$f":"IF(OR(BV$3<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627)>BV$3,$H627/$G627,$H627-SUM($I627:BU627)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G627","v":52.3},{"$f":"V614","v":0},null,{"$f":"IF(OR(J$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>J$3,$H628/$G628,$H628-SUM($I628:I628)))","v":0},{"$f":"IF(OR(K$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>K$3,$H628/$G628,$H628-SUM($I628:J628)))","v":0},{"$f":"IF(OR(L$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>L$3,$H628/$G628,$H628-SUM($I628:K628)))","v":0},{"$f":"IF(OR(M$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>M$3,$H628/$G628,$H628-SUM($I628:L628)))","v":0},{"$f":"IF(OR(N$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>N$3,$H628/$G628,$H628-SUM($I628:M628)))","v":0},{"$f":"IF(OR(O$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>O$3,$H628/$G628,$H628-SUM($I628:N628)))","v":0},{"$f":"IF(OR(P$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>P$3,$H628/$G628,$H628-SUM($I628:O628)))","v":0},{"$f":"IF(OR(Q$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>Q$3,$H628/$G628,$H628-SUM($I628:P628)))","v":0},{"$f":"IF(OR(R$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>R$3,$H628/$G628,$H628-SUM($I628:Q628)))","v":0},{"$f":"IF(OR(S$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>S$3,$H628/$G628,$H628-SUM($I628:R628)))","v":0},{"$f":"IF(OR(T$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>T$3,$H628/$G628,$H628-SUM($I628:S628)))","v":0},{"$f":"IF(OR(U$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>U$3,$H628/$G628,$H628-SUM($I628:T628)))","v":0},{"$f":"IF(OR(V$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>V$3,$H628/$G628,$H628-SUM($I628:U628)))","v":0},{"$f":"IF(OR(W$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>W$3,$H628/$G628,$H628-SUM($I628:V628)))","v":0},{"$f":"IF(OR(X$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>X$3,$H628/$G628,$H628-SUM($I628:W628)))","v":0},{"$f":"IF(OR(Y$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>Y$3,$H628/$G628,$H628-SUM($I628:X628)))","v":0},{"$f":"IF(OR(Z$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>Z$3,$H628/$G628,$H628-SUM($I628:Y628)))","v":0},{"$f":"IF(OR(AA$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AA$3,$H628/$G628,$H628-SUM($I628:Z628)))","v":0},{"$f":"IF(OR(AB$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AB$3,$H628/$G628,$H628-SUM($I628:AA628)))","v":0},{"$f":"IF(OR(AC$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AC$3,$H628/$G628,$H628-SUM($I628:AB628)))","v":0},{"$f":"IF(OR(AD$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AD$3,$H628/$G628,$H628-SUM($I628:AC628)))","v":0},{"$f":"IF(OR(AE$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AE$3,$H628/$G628,$H628-SUM($I628:AD628)))","v":0},{"$f":"IF(OR(AF$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AF$3,$H628/$G628,$H628-SUM($I628:AE628)))","v":0},{"$f":"IF(OR(AG$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AG$3,$H628/$G628,$H628-SUM($I628:AF628)))","v":0},{"$f":"IF(OR(AH$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AH$3,$H628/$G628,$H628-SUM($I628:AG628)))","v":0},{"$f":"IF(OR(AI$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AI$3,$H628/$G628,$H628-SUM($I628:AH628)))","v":0},{"$f":"IF(OR(AJ$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AJ$3,$H628/$G628,$H628-SUM($I628:AI628)))","v":0},{"$f":"IF(OR(AK$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AK$3,$H628/$G628,$H628-SUM($I628:AJ628)))","v":0},{"$f":"IF(OR(AL$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AL$3,$H628/$G628,$H628-SUM($I628:AK628)))","v":0},{"$f":"IF(OR(AM$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AM$3,$H628/$G628,$H628-SUM($I628:AL628)))","v":0},{"$f":"IF(OR(AN$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AN$3,$H628/$G628,$H628-SUM($I628:AM628)))","v":0},{"$f":"IF(OR(AO$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AO$3,$H628/$G628,$H628-SUM($I628:AN628)))","v":0},{"$f":"IF(OR(AP$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AP$3,$H628/$G628,$H628-SUM($I628:AO628)))","v":0},{"$f":"IF(OR(AQ$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AQ$3,$H628/$G628,$H628-SUM($I628:AP628)))","v":0},{"$f":"IF(OR(AR$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AR$3,$H628/$G628,$H628-SUM($I628:AQ628)))","v":0},{"$f":"IF(OR(AS$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AS$3,$H628/$G628,$H628-SUM($I628:AR628)))","v":0},{"$f":"IF(OR(AT$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AT$3,$H628/$G628,$H628-SUM($I628:AS628)))","v":0},{"$f":"IF(OR(AU$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AU$3,$H628/$G628,$H628-SUM($I628:AT628)))","v":0},{"$f":"IF(OR(AV$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AV$3,$H628/$G628,$H628-SUM($I628:AU628)))","v":0},{"$f":"IF(OR(AW$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AW$3,$H628/$G628,$H628-SUM($I628:AV628)))","v":0},{"$f":"IF(OR(AX$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AX$3,$H628/$G628,$H628-SUM($I628:AW628)))","v":0},{"$f":"IF(OR(AY$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AY$3,$H628/$G628,$H628-SUM($I628:AX628)))","v":0},{"$f":"IF(OR(AZ$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>AZ$3,$H628/$G628,$H628-SUM($I628:AY628)))","v":0},{"$f":"IF(OR(BA$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BA$3,$H628/$G628,$H628-SUM($I628:AZ628)))","v":0},{"$f":"IF(OR(BB$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BB$3,$H628/$G628,$H628-SUM($I628:BA628)))","v":0},{"$f":"IF(OR(BC$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BC$3,$H628/$G628,$H628-SUM($I628:BB628)))","v":0},{"$f":"IF(OR(BD$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BD$3,$H628/$G628,$H628-SUM($I628:BC628)))","v":0},{"$f":"IF(OR(BE$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BE$3,$H628/$G628,$H628-SUM($I628:BD628)))","v":0},{"$f":"IF(OR(BF$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BF$3,$H628/$G628,$H628-SUM($I628:BE628)))","v":0},{"$f":"IF(OR(BG$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BG$3,$H628/$G628,$H628-SUM($I628:BF628)))","v":0},{"$f":"IF(OR(BH$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BH$3,$H628/$G628,$H628-SUM($I628:BG628)))","v":0},{"$f":"IF(OR(BI$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BI$3,$H628/$G628,$H628-SUM($I628:BH628)))","v":0},{"$f":"IF(OR(BJ$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BJ$3,$H628/$G628,$H628-SUM($I628:BI628)))","v":0},{"$f":"IF(OR(BK$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BK$3,$H628/$G628,$H628-SUM($I628:BJ628)))","v":0},{"$f":"IF(OR(BL$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BL$3,$H628/$G628,$H628-SUM($I628:BK628)))","v":0},{"$f":"IF(OR(BM$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BM$3,$H628/$G628,$H628-SUM($I628:BL628)))","v":0},{"$f":"IF(OR(BN$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BN$3,$H628/$G628,$H628-SUM($I628:BM628)))","v":0},{"$f":"IF(OR(BO$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BO$3,$H628/$G628,$H628-SUM($I628:BN628)))","v":0},{"$f":"IF(OR(BP$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BP$3,$H628/$G628,$H628-SUM($I628:BO628)))","v":0},{"$f":"IF(OR(BQ$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BQ$3,$H628/$G628,$H628-SUM($I628:BP628)))","v":0},{"$f":"IF(OR(BR$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BR$3,$H628/$G628,$H628-SUM($I628:BQ628)))","v":0},{"$f":"IF(OR(BS$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BS$3,$H628/$G628,$H628-SUM($I628:BR628)))","v":0},{"$f":"IF(OR(BT$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BT$3,$H628/$G628,$H628-SUM($I628:BS628)))","v":0},{"$f":"IF(OR(BU$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BU$3,$H628/$G628,$H628-SUM($I628:BT628)))","v":0},{"$f":"IF(OR(BV$3<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628)>BV$3,$H628/$G628,$H628-SUM($I628:BU628)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G628","v":52.3},{"$f":"W614","v":0},null,{"$f":"IF(OR(J$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>J$3,$H629/$G629,$H629-SUM($I629:I629)))","v":0},{"$f":"IF(OR(K$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>K$3,$H629/$G629,$H629-SUM($I629:J629)))","v":0},{"$f":"IF(OR(L$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>L$3,$H629/$G629,$H629-SUM($I629:K629)))","v":0},{"$f":"IF(OR(M$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>M$3,$H629/$G629,$H629-SUM($I629:L629)))","v":0},{"$f":"IF(OR(N$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>N$3,$H629/$G629,$H629-SUM($I629:M629)))","v":0},{"$f":"IF(OR(O$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>O$3,$H629/$G629,$H629-SUM($I629:N629)))","v":0},{"$f":"IF(OR(P$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>P$3,$H629/$G629,$H629-SUM($I629:O629)))","v":0},{"$f":"IF(OR(Q$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>Q$3,$H629/$G629,$H629-SUM($I629:P629)))","v":0},{"$f":"IF(OR(R$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>R$3,$H629/$G629,$H629-SUM($I629:Q629)))","v":0},{"$f":"IF(OR(S$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>S$3,$H629/$G629,$H629-SUM($I629:R629)))","v":0},{"$f":"IF(OR(T$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>T$3,$H629/$G629,$H629-SUM($I629:S629)))","v":0},{"$f":"IF(OR(U$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>U$3,$H629/$G629,$H629-SUM($I629:T629)))","v":0},{"$f":"IF(OR(V$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>V$3,$H629/$G629,$H629-SUM($I629:U629)))","v":0},{"$f":"IF(OR(W$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>W$3,$H629/$G629,$H629-SUM($I629:V629)))","v":0},{"$f":"IF(OR(X$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>X$3,$H629/$G629,$H629-SUM($I629:W629)))","v":0},{"$f":"IF(OR(Y$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>Y$3,$H629/$G629,$H629-SUM($I629:X629)))","v":0},{"$f":"IF(OR(Z$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>Z$3,$H629/$G629,$H629-SUM($I629:Y629)))","v":0},{"$f":"IF(OR(AA$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AA$3,$H629/$G629,$H629-SUM($I629:Z629)))","v":0},{"$f":"IF(OR(AB$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AB$3,$H629/$G629,$H629-SUM($I629:AA629)))","v":0},{"$f":"IF(OR(AC$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AC$3,$H629/$G629,$H629-SUM($I629:AB629)))","v":0},{"$f":"IF(OR(AD$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AD$3,$H629/$G629,$H629-SUM($I629:AC629)))","v":0},{"$f":"IF(OR(AE$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AE$3,$H629/$G629,$H629-SUM($I629:AD629)))","v":0},{"$f":"IF(OR(AF$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AF$3,$H629/$G629,$H629-SUM($I629:AE629)))","v":0},{"$f":"IF(OR(AG$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AG$3,$H629/$G629,$H629-SUM($I629:AF629)))","v":0},{"$f":"IF(OR(AH$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AH$3,$H629/$G629,$H629-SUM($I629:AG629)))","v":0},{"$f":"IF(OR(AI$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AI$3,$H629/$G629,$H629-SUM($I629:AH629)))","v":0},{"$f":"IF(OR(AJ$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AJ$3,$H629/$G629,$H629-SUM($I629:AI629)))","v":0},{"$f":"IF(OR(AK$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AK$3,$H629/$G629,$H629-SUM($I629:AJ629)))","v":0},{"$f":"IF(OR(AL$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AL$3,$H629/$G629,$H629-SUM($I629:AK629)))","v":0},{"$f":"IF(OR(AM$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AM$3,$H629/$G629,$H629-SUM($I629:AL629)))","v":0},{"$f":"IF(OR(AN$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AN$3,$H629/$G629,$H629-SUM($I629:AM629)))","v":0},{"$f":"IF(OR(AO$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AO$3,$H629/$G629,$H629-SUM($I629:AN629)))","v":0},{"$f":"IF(OR(AP$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AP$3,$H629/$G629,$H629-SUM($I629:AO629)))","v":0},{"$f":"IF(OR(AQ$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AQ$3,$H629/$G629,$H629-SUM($I629:AP629)))","v":0},{"$f":"IF(OR(AR$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AR$3,$H629/$G629,$H629-SUM($I629:AQ629)))","v":0},{"$f":"IF(OR(AS$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AS$3,$H629/$G629,$H629-SUM($I629:AR629)))","v":0},{"$f":"IF(OR(AT$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AT$3,$H629/$G629,$H629-SUM($I629:AS629)))","v":0},{"$f":"IF(OR(AU$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AU$3,$H629/$G629,$H629-SUM($I629:AT629)))","v":0},{"$f":"IF(OR(AV$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AV$3,$H629/$G629,$H629-SUM($I629:AU629)))","v":0},{"$f":"IF(OR(AW$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AW$3,$H629/$G629,$H629-SUM($I629:AV629)))","v":0},{"$f":"IF(OR(AX$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AX$3,$H629/$G629,$H629-SUM($I629:AW629)))","v":0},{"$f":"IF(OR(AY$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AY$3,$H629/$G629,$H629-SUM($I629:AX629)))","v":0},{"$f":"IF(OR(AZ$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>AZ$3,$H629/$G629,$H629-SUM($I629:AY629)))","v":0},{"$f":"IF(OR(BA$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BA$3,$H629/$G629,$H629-SUM($I629:AZ629)))","v":0},{"$f":"IF(OR(BB$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BB$3,$H629/$G629,$H629-SUM($I629:BA629)))","v":0},{"$f":"IF(OR(BC$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BC$3,$H629/$G629,$H629-SUM($I629:BB629)))","v":0},{"$f":"IF(OR(BD$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BD$3,$H629/$G629,$H629-SUM($I629:BC629)))","v":0},{"$f":"IF(OR(BE$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BE$3,$H629/$G629,$H629-SUM($I629:BD629)))","v":0},{"$f":"IF(OR(BF$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BF$3,$H629/$G629,$H629-SUM($I629:BE629)))","v":0},{"$f":"IF(OR(BG$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BG$3,$H629/$G629,$H629-SUM($I629:BF629)))","v":0},{"$f":"IF(OR(BH$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BH$3,$H629/$G629,$H629-SUM($I629:BG629)))","v":0},{"$f":"IF(OR(BI$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BI$3,$H629/$G629,$H629-SUM($I629:BH629)))","v":0},{"$f":"IF(OR(BJ$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BJ$3,$H629/$G629,$H629-SUM($I629:BI629)))","v":0},{"$f":"IF(OR(BK$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BK$3,$H629/$G629,$H629-SUM($I629:BJ629)))","v":0},{"$f":"IF(OR(BL$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BL$3,$H629/$G629,$H629-SUM($I629:BK629)))","v":0},{"$f":"IF(OR(BM$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BM$3,$H629/$G629,$H629-SUM($I629:BL629)))","v":0},{"$f":"IF(OR(BN$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BN$3,$H629/$G629,$H629-SUM($I629:BM629)))","v":0},{"$f":"IF(OR(BO$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BO$3,$H629/$G629,$H629-SUM($I629:BN629)))","v":0},{"$f":"IF(OR(BP$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BP$3,$H629/$G629,$H629-SUM($I629:BO629)))","v":0},{"$f":"IF(OR(BQ$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BQ$3,$H629/$G629,$H629-SUM($I629:BP629)))","v":0},{"$f":"IF(OR(BR$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BR$3,$H629/$G629,$H629-SUM($I629:BQ629)))","v":0},{"$f":"IF(OR(BS$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BS$3,$H629/$G629,$H629-SUM($I629:BR629)))","v":0},{"$f":"IF(OR(BT$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BT$3,$H629/$G629,$H629-SUM($I629:BS629)))","v":0},{"$f":"IF(OR(BU$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BU$3,$H629/$G629,$H629-SUM($I629:BT629)))","v":0},{"$f":"IF(OR(BV$3<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629)>BV$3,$H629/$G629,$H629-SUM($I629:BU629)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G629","v":52.3},{"$f":"X614","v":0},null,{"$f":"IF(OR(J$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>J$3,$H630/$G630,$H630-SUM($I630:I630)))","v":0},{"$f":"IF(OR(K$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>K$3,$H630/$G630,$H630-SUM($I630:J630)))","v":0},{"$f":"IF(OR(L$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>L$3,$H630/$G630,$H630-SUM($I630:K630)))","v":0},{"$f":"IF(OR(M$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>M$3,$H630/$G630,$H630-SUM($I630:L630)))","v":0},{"$f":"IF(OR(N$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>N$3,$H630/$G630,$H630-SUM($I630:M630)))","v":0},{"$f":"IF(OR(O$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>O$3,$H630/$G630,$H630-SUM($I630:N630)))","v":0},{"$f":"IF(OR(P$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>P$3,$H630/$G630,$H630-SUM($I630:O630)))","v":0},{"$f":"IF(OR(Q$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>Q$3,$H630/$G630,$H630-SUM($I630:P630)))","v":0},{"$f":"IF(OR(R$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>R$3,$H630/$G630,$H630-SUM($I630:Q630)))","v":0},{"$f":"IF(OR(S$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>S$3,$H630/$G630,$H630-SUM($I630:R630)))","v":0},{"$f":"IF(OR(T$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>T$3,$H630/$G630,$H630-SUM($I630:S630)))","v":0},{"$f":"IF(OR(U$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>U$3,$H630/$G630,$H630-SUM($I630:T630)))","v":0},{"$f":"IF(OR(V$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>V$3,$H630/$G630,$H630-SUM($I630:U630)))","v":0},{"$f":"IF(OR(W$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>W$3,$H630/$G630,$H630-SUM($I630:V630)))","v":0},{"$f":"IF(OR(X$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>X$3,$H630/$G630,$H630-SUM($I630:W630)))","v":0},{"$f":"IF(OR(Y$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>Y$3,$H630/$G630,$H630-SUM($I630:X630)))","v":0},{"$f":"IF(OR(Z$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>Z$3,$H630/$G630,$H630-SUM($I630:Y630)))","v":0},{"$f":"IF(OR(AA$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AA$3,$H630/$G630,$H630-SUM($I630:Z630)))","v":0},{"$f":"IF(OR(AB$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AB$3,$H630/$G630,$H630-SUM($I630:AA630)))","v":0},{"$f":"IF(OR(AC$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AC$3,$H630/$G630,$H630-SUM($I630:AB630)))","v":0},{"$f":"IF(OR(AD$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AD$3,$H630/$G630,$H630-SUM($I630:AC630)))","v":0},{"$f":"IF(OR(AE$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AE$3,$H630/$G630,$H630-SUM($I630:AD630)))","v":0},{"$f":"IF(OR(AF$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AF$3,$H630/$G630,$H630-SUM($I630:AE630)))","v":0},{"$f":"IF(OR(AG$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AG$3,$H630/$G630,$H630-SUM($I630:AF630)))","v":0},{"$f":"IF(OR(AH$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AH$3,$H630/$G630,$H630-SUM($I630:AG630)))","v":0},{"$f":"IF(OR(AI$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AI$3,$H630/$G630,$H630-SUM($I630:AH630)))","v":0},{"$f":"IF(OR(AJ$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AJ$3,$H630/$G630,$H630-SUM($I630:AI630)))","v":0},{"$f":"IF(OR(AK$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AK$3,$H630/$G630,$H630-SUM($I630:AJ630)))","v":0},{"$f":"IF(OR(AL$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AL$3,$H630/$G630,$H630-SUM($I630:AK630)))","v":0},{"$f":"IF(OR(AM$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AM$3,$H630/$G630,$H630-SUM($I630:AL630)))","v":0},{"$f":"IF(OR(AN$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AN$3,$H630/$G630,$H630-SUM($I630:AM630)))","v":0},{"$f":"IF(OR(AO$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AO$3,$H630/$G630,$H630-SUM($I630:AN630)))","v":0},{"$f":"IF(OR(AP$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AP$3,$H630/$G630,$H630-SUM($I630:AO630)))","v":0},{"$f":"IF(OR(AQ$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AQ$3,$H630/$G630,$H630-SUM($I630:AP630)))","v":0},{"$f":"IF(OR(AR$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AR$3,$H630/$G630,$H630-SUM($I630:AQ630)))","v":0},{"$f":"IF(OR(AS$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AS$3,$H630/$G630,$H630-SUM($I630:AR630)))","v":0},{"$f":"IF(OR(AT$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AT$3,$H630/$G630,$H630-SUM($I630:AS630)))","v":0},{"$f":"IF(OR(AU$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AU$3,$H630/$G630,$H630-SUM($I630:AT630)))","v":0},{"$f":"IF(OR(AV$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AV$3,$H630/$G630,$H630-SUM($I630:AU630)))","v":0},{"$f":"IF(OR(AW$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AW$3,$H630/$G630,$H630-SUM($I630:AV630)))","v":0},{"$f":"IF(OR(AX$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AX$3,$H630/$G630,$H630-SUM($I630:AW630)))","v":0},{"$f":"IF(OR(AY$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AY$3,$H630/$G630,$H630-SUM($I630:AX630)))","v":0},{"$f":"IF(OR(AZ$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>AZ$3,$H630/$G630,$H630-SUM($I630:AY630)))","v":0},{"$f":"IF(OR(BA$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BA$3,$H630/$G630,$H630-SUM($I630:AZ630)))","v":0},{"$f":"IF(OR(BB$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BB$3,$H630/$G630,$H630-SUM($I630:BA630)))","v":0},{"$f":"IF(OR(BC$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BC$3,$H630/$G630,$H630-SUM($I630:BB630)))","v":0},{"$f":"IF(OR(BD$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BD$3,$H630/$G630,$H630-SUM($I630:BC630)))","v":0},{"$f":"IF(OR(BE$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BE$3,$H630/$G630,$H630-SUM($I630:BD630)))","v":0},{"$f":"IF(OR(BF$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BF$3,$H630/$G630,$H630-SUM($I630:BE630)))","v":0},{"$f":"IF(OR(BG$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BG$3,$H630/$G630,$H630-SUM($I630:BF630)))","v":0},{"$f":"IF(OR(BH$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BH$3,$H630/$G630,$H630-SUM($I630:BG630)))","v":0},{"$f":"IF(OR(BI$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BI$3,$H630/$G630,$H630-SUM($I630:BH630)))","v":0},{"$f":"IF(OR(BJ$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BJ$3,$H630/$G630,$H630-SUM($I630:BI630)))","v":0},{"$f":"IF(OR(BK$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BK$3,$H630/$G630,$H630-SUM($I630:BJ630)))","v":0},{"$f":"IF(OR(BL$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BL$3,$H630/$G630,$H630-SUM($I630:BK630)))","v":0},{"$f":"IF(OR(BM$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BM$3,$H630/$G630,$H630-SUM($I630:BL630)))","v":0},{"$f":"IF(OR(BN$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BN$3,$H630/$G630,$H630-SUM($I630:BM630)))","v":0},{"$f":"IF(OR(BO$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BO$3,$H630/$G630,$H630-SUM($I630:BN630)))","v":0},{"$f":"IF(OR(BP$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BP$3,$H630/$G630,$H630-SUM($I630:BO630)))","v":0},{"$f":"IF(OR(BQ$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BQ$3,$H630/$G630,$H630-SUM($I630:BP630)))","v":0},{"$f":"IF(OR(BR$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BR$3,$H630/$G630,$H630-SUM($I630:BQ630)))","v":0},{"$f":"IF(OR(BS$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BS$3,$H630/$G630,$H630-SUM($I630:BR630)))","v":0},{"$f":"IF(OR(BT$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BT$3,$H630/$G630,$H630-SUM($I630:BS630)))","v":0},{"$f":"IF(OR(BU$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BU$3,$H630/$G630,$H630-SUM($I630:BT630)))","v":0},{"$f":"IF(OR(BV$3<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630)>BV$3,$H630/$G630,$H630-SUM($I630:BU630)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A608)","v":52.3},{"$f":"Y614","v":0},null,{"$f":"IF(OR(J$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>J$3,$H631/$G631,$H631-SUM($I631:I631)))","v":0},{"$f":"IF(OR(K$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>K$3,$H631/$G631,$H631-SUM($I631:J631)))","v":0},{"$f":"IF(OR(L$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>L$3,$H631/$G631,$H631-SUM($I631:K631)))","v":0},{"$f":"IF(OR(M$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>M$3,$H631/$G631,$H631-SUM($I631:L631)))","v":0},{"$f":"IF(OR(N$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>N$3,$H631/$G631,$H631-SUM($I631:M631)))","v":0},{"$f":"IF(OR(O$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>O$3,$H631/$G631,$H631-SUM($I631:N631)))","v":0},{"$f":"IF(OR(P$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>P$3,$H631/$G631,$H631-SUM($I631:O631)))","v":0},{"$f":"IF(OR(Q$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>Q$3,$H631/$G631,$H631-SUM($I631:P631)))","v":0},{"$f":"IF(OR(R$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>R$3,$H631/$G631,$H631-SUM($I631:Q631)))","v":0},{"$f":"IF(OR(S$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>S$3,$H631/$G631,$H631-SUM($I631:R631)))","v":0},{"$f":"IF(OR(T$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>T$3,$H631/$G631,$H631-SUM($I631:S631)))","v":0},{"$f":"IF(OR(U$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>U$3,$H631/$G631,$H631-SUM($I631:T631)))","v":0},{"$f":"IF(OR(V$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>V$3,$H631/$G631,$H631-SUM($I631:U631)))","v":0},{"$f":"IF(OR(W$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>W$3,$H631/$G631,$H631-SUM($I631:V631)))","v":0},{"$f":"IF(OR(X$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>X$3,$H631/$G631,$H631-SUM($I631:W631)))","v":0},{"$f":"IF(OR(Y$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>Y$3,$H631/$G631,$H631-SUM($I631:X631)))","v":0},{"$f":"IF(OR(Z$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>Z$3,$H631/$G631,$H631-SUM($I631:Y631)))","v":0},{"$f":"IF(OR(AA$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AA$3,$H631/$G631,$H631-SUM($I631:Z631)))","v":0},{"$f":"IF(OR(AB$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AB$3,$H631/$G631,$H631-SUM($I631:AA631)))","v":0},{"$f":"IF(OR(AC$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AC$3,$H631/$G631,$H631-SUM($I631:AB631)))","v":0},{"$f":"IF(OR(AD$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AD$3,$H631/$G631,$H631-SUM($I631:AC631)))","v":0},{"$f":"IF(OR(AE$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AE$3,$H631/$G631,$H631-SUM($I631:AD631)))","v":0},{"$f":"IF(OR(AF$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AF$3,$H631/$G631,$H631-SUM($I631:AE631)))","v":0},{"$f":"IF(OR(AG$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AG$3,$H631/$G631,$H631-SUM($I631:AF631)))","v":0},{"$f":"IF(OR(AH$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AH$3,$H631/$G631,$H631-SUM($I631:AG631)))","v":0},{"$f":"IF(OR(AI$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AI$3,$H631/$G631,$H631-SUM($I631:AH631)))","v":0},{"$f":"IF(OR(AJ$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AJ$3,$H631/$G631,$H631-SUM($I631:AI631)))","v":0},{"$f":"IF(OR(AK$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AK$3,$H631/$G631,$H631-SUM($I631:AJ631)))","v":0},{"$f":"IF(OR(AL$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AL$3,$H631/$G631,$H631-SUM($I631:AK631)))","v":0},{"$f":"IF(OR(AM$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AM$3,$H631/$G631,$H631-SUM($I631:AL631)))","v":0},{"$f":"IF(OR(AN$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AN$3,$H631/$G631,$H631-SUM($I631:AM631)))","v":0},{"$f":"IF(OR(AO$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AO$3,$H631/$G631,$H631-SUM($I631:AN631)))","v":0},{"$f":"IF(OR(AP$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AP$3,$H631/$G631,$H631-SUM($I631:AO631)))","v":0},{"$f":"IF(OR(AQ$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AQ$3,$H631/$G631,$H631-SUM($I631:AP631)))","v":0},{"$f":"IF(OR(AR$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AR$3,$H631/$G631,$H631-SUM($I631:AQ631)))","v":0},{"$f":"IF(OR(AS$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AS$3,$H631/$G631,$H631-SUM($I631:AR631)))","v":0},{"$f":"IF(OR(AT$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AT$3,$H631/$G631,$H631-SUM($I631:AS631)))","v":0},{"$f":"IF(OR(AU$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AU$3,$H631/$G631,$H631-SUM($I631:AT631)))","v":0},{"$f":"IF(OR(AV$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AV$3,$H631/$G631,$H631-SUM($I631:AU631)))","v":0},{"$f":"IF(OR(AW$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AW$3,$H631/$G631,$H631-SUM($I631:AV631)))","v":0},{"$f":"IF(OR(AX$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AX$3,$H631/$G631,$H631-SUM($I631:AW631)))","v":0},{"$f":"IF(OR(AY$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AY$3,$H631/$G631,$H631-SUM($I631:AX631)))","v":0},{"$f":"IF(OR(AZ$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>AZ$3,$H631/$G631,$H631-SUM($I631:AY631)))","v":0},{"$f":"IF(OR(BA$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BA$3,$H631/$G631,$H631-SUM($I631:AZ631)))","v":0},{"$f":"IF(OR(BB$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BB$3,$H631/$G631,$H631-SUM($I631:BA631)))","v":0},{"$f":"IF(OR(BC$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BC$3,$H631/$G631,$H631-SUM($I631:BB631)))","v":0},{"$f":"IF(OR(BD$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BD$3,$H631/$G631,$H631-SUM($I631:BC631)))","v":0},{"$f":"IF(OR(BE$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BE$3,$H631/$G631,$H631-SUM($I631:BD631)))","v":0},{"$f":"IF(OR(BF$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BF$3,$H631/$G631,$H631-SUM($I631:BE631)))","v":0},{"$f":"IF(OR(BG$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BG$3,$H631/$G631,$H631-SUM($I631:BF631)))","v":0},{"$f":"IF(OR(BH$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BH$3,$H631/$G631,$H631-SUM($I631:BG631)))","v":0},{"$f":"IF(OR(BI$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BI$3,$H631/$G631,$H631-SUM($I631:BH631)))","v":0},{"$f":"IF(OR(BJ$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BJ$3,$H631/$G631,$H631-SUM($I631:BI631)))","v":0},{"$f":"IF(OR(BK$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BK$3,$H631/$G631,$H631-SUM($I631:BJ631)))","v":0},{"$f":"IF(OR(BL$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BL$3,$H631/$G631,$H631-SUM($I631:BK631)))","v":0},{"$f":"IF(OR(BM$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BM$3,$H631/$G631,$H631-SUM($I631:BL631)))","v":0},{"$f":"IF(OR(BN$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BN$3,$H631/$G631,$H631-SUM($I631:BM631)))","v":0},{"$f":"IF(OR(BO$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BO$3,$H631/$G631,$H631-SUM($I631:BN631)))","v":0},{"$f":"IF(OR(BP$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BP$3,$H631/$G631,$H631-SUM($I631:BO631)))","v":0},{"$f":"IF(OR(BQ$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BQ$3,$H631/$G631,$H631-SUM($I631:BP631)))","v":0},{"$f":"IF(OR(BR$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BR$3,$H631/$G631,$H631-SUM($I631:BQ631)))","v":0},{"$f":"IF(OR(BS$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BS$3,$H631/$G631,$H631-SUM($I631:BR631)))","v":0},{"$f":"IF(OR(BT$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BT$3,$H631/$G631,$H631-SUM($I631:BS631)))","v":0},{"$f":"IF(OR(BU$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BU$3,$H631/$G631,$H631-SUM($I631:BT631)))","v":0},{"$f":"IF(OR(BV$3<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631)>BV$3,$H631/$G631,$H631-SUM($I631:BU631)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G631","v":52.3},{"$f":"Z614","v":0},null,{"$f":"IF(OR(J$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>J$3,$H632/$G632,$H632-SUM($I632:I632)))","v":0},{"$f":"IF(OR(K$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>K$3,$H632/$G632,$H632-SUM($I632:J632)))","v":0},{"$f":"IF(OR(L$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>L$3,$H632/$G632,$H632-SUM($I632:K632)))","v":0},{"$f":"IF(OR(M$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>M$3,$H632/$G632,$H632-SUM($I632:L632)))","v":0},{"$f":"IF(OR(N$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>N$3,$H632/$G632,$H632-SUM($I632:M632)))","v":0},{"$f":"IF(OR(O$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>O$3,$H632/$G632,$H632-SUM($I632:N632)))","v":0},{"$f":"IF(OR(P$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>P$3,$H632/$G632,$H632-SUM($I632:O632)))","v":0},{"$f":"IF(OR(Q$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>Q$3,$H632/$G632,$H632-SUM($I632:P632)))","v":0},{"$f":"IF(OR(R$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>R$3,$H632/$G632,$H632-SUM($I632:Q632)))","v":0},{"$f":"IF(OR(S$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>S$3,$H632/$G632,$H632-SUM($I632:R632)))","v":0},{"$f":"IF(OR(T$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>T$3,$H632/$G632,$H632-SUM($I632:S632)))","v":0},{"$f":"IF(OR(U$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>U$3,$H632/$G632,$H632-SUM($I632:T632)))","v":0},{"$f":"IF(OR(V$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>V$3,$H632/$G632,$H632-SUM($I632:U632)))","v":0},{"$f":"IF(OR(W$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>W$3,$H632/$G632,$H632-SUM($I632:V632)))","v":0},{"$f":"IF(OR(X$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>X$3,$H632/$G632,$H632-SUM($I632:W632)))","v":0},{"$f":"IF(OR(Y$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>Y$3,$H632/$G632,$H632-SUM($I632:X632)))","v":0},{"$f":"IF(OR(Z$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>Z$3,$H632/$G632,$H632-SUM($I632:Y632)))","v":0},{"$f":"IF(OR(AA$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AA$3,$H632/$G632,$H632-SUM($I632:Z632)))","v":0},{"$f":"IF(OR(AB$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AB$3,$H632/$G632,$H632-SUM($I632:AA632)))","v":0},{"$f":"IF(OR(AC$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AC$3,$H632/$G632,$H632-SUM($I632:AB632)))","v":0},{"$f":"IF(OR(AD$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AD$3,$H632/$G632,$H632-SUM($I632:AC632)))","v":0},{"$f":"IF(OR(AE$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AE$3,$H632/$G632,$H632-SUM($I632:AD632)))","v":0},{"$f":"IF(OR(AF$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AF$3,$H632/$G632,$H632-SUM($I632:AE632)))","v":0},{"$f":"IF(OR(AG$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AG$3,$H632/$G632,$H632-SUM($I632:AF632)))","v":0},{"$f":"IF(OR(AH$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AH$3,$H632/$G632,$H632-SUM($I632:AG632)))","v":0},{"$f":"IF(OR(AI$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AI$3,$H632/$G632,$H632-SUM($I632:AH632)))","v":0},{"$f":"IF(OR(AJ$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AJ$3,$H632/$G632,$H632-SUM($I632:AI632)))","v":0},{"$f":"IF(OR(AK$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AK$3,$H632/$G632,$H632-SUM($I632:AJ632)))","v":0},{"$f":"IF(OR(AL$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AL$3,$H632/$G632,$H632-SUM($I632:AK632)))","v":0},{"$f":"IF(OR(AM$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AM$3,$H632/$G632,$H632-SUM($I632:AL632)))","v":0},{"$f":"IF(OR(AN$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AN$3,$H632/$G632,$H632-SUM($I632:AM632)))","v":0},{"$f":"IF(OR(AO$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AO$3,$H632/$G632,$H632-SUM($I632:AN632)))","v":0},{"$f":"IF(OR(AP$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AP$3,$H632/$G632,$H632-SUM($I632:AO632)))","v":0},{"$f":"IF(OR(AQ$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AQ$3,$H632/$G632,$H632-SUM($I632:AP632)))","v":0},{"$f":"IF(OR(AR$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AR$3,$H632/$G632,$H632-SUM($I632:AQ632)))","v":0},{"$f":"IF(OR(AS$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AS$3,$H632/$G632,$H632-SUM($I632:AR632)))","v":0},{"$f":"IF(OR(AT$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AT$3,$H632/$G632,$H632-SUM($I632:AS632)))","v":0},{"$f":"IF(OR(AU$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AU$3,$H632/$G632,$H632-SUM($I632:AT632)))","v":0},{"$f":"IF(OR(AV$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AV$3,$H632/$G632,$H632-SUM($I632:AU632)))","v":0},{"$f":"IF(OR(AW$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AW$3,$H632/$G632,$H632-SUM($I632:AV632)))","v":0},{"$f":"IF(OR(AX$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AX$3,$H632/$G632,$H632-SUM($I632:AW632)))","v":0},{"$f":"IF(OR(AY$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AY$3,$H632/$G632,$H632-SUM($I632:AX632)))","v":0},{"$f":"IF(OR(AZ$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>AZ$3,$H632/$G632,$H632-SUM($I632:AY632)))","v":0},{"$f":"IF(OR(BA$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BA$3,$H632/$G632,$H632-SUM($I632:AZ632)))","v":0},{"$f":"IF(OR(BB$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BB$3,$H632/$G632,$H632-SUM($I632:BA632)))","v":0},{"$f":"IF(OR(BC$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BC$3,$H632/$G632,$H632-SUM($I632:BB632)))","v":0},{"$f":"IF(OR(BD$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BD$3,$H632/$G632,$H632-SUM($I632:BC632)))","v":0},{"$f":"IF(OR(BE$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BE$3,$H632/$G632,$H632-SUM($I632:BD632)))","v":0},{"$f":"IF(OR(BF$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BF$3,$H632/$G632,$H632-SUM($I632:BE632)))","v":0},{"$f":"IF(OR(BG$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BG$3,$H632/$G632,$H632-SUM($I632:BF632)))","v":0},{"$f":"IF(OR(BH$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BH$3,$H632/$G632,$H632-SUM($I632:BG632)))","v":0},{"$f":"IF(OR(BI$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BI$3,$H632/$G632,$H632-SUM($I632:BH632)))","v":0},{"$f":"IF(OR(BJ$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BJ$3,$H632/$G632,$H632-SUM($I632:BI632)))","v":0},{"$f":"IF(OR(BK$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BK$3,$H632/$G632,$H632-SUM($I632:BJ632)))","v":0},{"$f":"IF(OR(BL$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BL$3,$H632/$G632,$H632-SUM($I632:BK632)))","v":0},{"$f":"IF(OR(BM$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BM$3,$H632/$G632,$H632-SUM($I632:BL632)))","v":0},{"$f":"IF(OR(BN$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BN$3,$H632/$G632,$H632-SUM($I632:BM632)))","v":0},{"$f":"IF(OR(BO$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BO$3,$H632/$G632,$H632-SUM($I632:BN632)))","v":0},{"$f":"IF(OR(BP$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BP$3,$H632/$G632,$H632-SUM($I632:BO632)))","v":0},{"$f":"IF(OR(BQ$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BQ$3,$H632/$G632,$H632-SUM($I632:BP632)))","v":0},{"$f":"IF(OR(BR$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BR$3,$H632/$G632,$H632-SUM($I632:BQ632)))","v":0},{"$f":"IF(OR(BS$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BS$3,$H632/$G632,$H632-SUM($I632:BR632)))","v":0},{"$f":"IF(OR(BT$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BT$3,$H632/$G632,$H632-SUM($I632:BS632)))","v":0},{"$f":"IF(OR(BU$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BU$3,$H632/$G632,$H632-SUM($I632:BT632)))","v":0},{"$f":"IF(OR(BV$3<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632)>BV$3,$H632/$G632,$H632-SUM($I632:BU632)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,52.3,{"$f":"AA614","v":0},null,{"$f":"IF(OR(J$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>J$3,$H633/$G633,$H633-SUM($I633:I633)))","v":0},{"$f":"IF(OR(K$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>K$3,$H633/$G633,$H633-SUM($I633:J633)))","v":0},{"$f":"IF(OR(L$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>L$3,$H633/$G633,$H633-SUM($I633:K633)))","v":0},{"$f":"IF(OR(M$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>M$3,$H633/$G633,$H633-SUM($I633:L633)))","v":0},{"$f":"IF(OR(N$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>N$3,$H633/$G633,$H633-SUM($I633:M633)))","v":0},{"$f":"IF(OR(O$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>O$3,$H633/$G633,$H633-SUM($I633:N633)))","v":0},{"$f":"IF(OR(P$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>P$3,$H633/$G633,$H633-SUM($I633:O633)))","v":0},{"$f":"IF(OR(Q$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>Q$3,$H633/$G633,$H633-SUM($I633:P633)))","v":0},{"$f":"IF(OR(R$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>R$3,$H633/$G633,$H633-SUM($I633:Q633)))","v":0},{"$f":"IF(OR(S$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>S$3,$H633/$G633,$H633-SUM($I633:R633)))","v":0},{"$f":"IF(OR(T$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>T$3,$H633/$G633,$H633-SUM($I633:S633)))","v":0},{"$f":"IF(OR(U$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>U$3,$H633/$G633,$H633-SUM($I633:T633)))","v":0},{"$f":"IF(OR(V$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>V$3,$H633/$G633,$H633-SUM($I633:U633)))","v":0},{"$f":"IF(OR(W$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>W$3,$H633/$G633,$H633-SUM($I633:V633)))","v":0},{"$f":"IF(OR(X$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>X$3,$H633/$G633,$H633-SUM($I633:W633)))","v":0},{"$f":"IF(OR(Y$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>Y$3,$H633/$G633,$H633-SUM($I633:X633)))","v":0},{"$f":"IF(OR(Z$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>Z$3,$H633/$G633,$H633-SUM($I633:Y633)))","v":0},{"$f":"IF(OR(AA$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AA$3,$H633/$G633,$H633-SUM($I633:Z633)))","v":0},{"$f":"IF(OR(AB$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AB$3,$H633/$G633,$H633-SUM($I633:AA633)))","v":0},{"$f":"IF(OR(AC$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AC$3,$H633/$G633,$H633-SUM($I633:AB633)))","v":0},{"$f":"IF(OR(AD$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AD$3,$H633/$G633,$H633-SUM($I633:AC633)))","v":0},{"$f":"IF(OR(AE$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AE$3,$H633/$G633,$H633-SUM($I633:AD633)))","v":0},{"$f":"IF(OR(AF$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AF$3,$H633/$G633,$H633-SUM($I633:AE633)))","v":0},{"$f":"IF(OR(AG$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AG$3,$H633/$G633,$H633-SUM($I633:AF633)))","v":0},{"$f":"IF(OR(AH$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AH$3,$H633/$G633,$H633-SUM($I633:AG633)))","v":0},{"$f":"IF(OR(AI$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AI$3,$H633/$G633,$H633-SUM($I633:AH633)))","v":0},{"$f":"IF(OR(AJ$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AJ$3,$H633/$G633,$H633-SUM($I633:AI633)))","v":0},{"$f":"IF(OR(AK$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AK$3,$H633/$G633,$H633-SUM($I633:AJ633)))","v":0},{"$f":"IF(OR(AL$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AL$3,$H633/$G633,$H633-SUM($I633:AK633)))","v":0},{"$f":"IF(OR(AM$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AM$3,$H633/$G633,$H633-SUM($I633:AL633)))","v":0},{"$f":"IF(OR(AN$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AN$3,$H633/$G633,$H633-SUM($I633:AM633)))","v":0},{"$f":"IF(OR(AO$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AO$3,$H633/$G633,$H633-SUM($I633:AN633)))","v":0},{"$f":"IF(OR(AP$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AP$3,$H633/$G633,$H633-SUM($I633:AO633)))","v":0},{"$f":"IF(OR(AQ$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AQ$3,$H633/$G633,$H633-SUM($I633:AP633)))","v":0},{"$f":"IF(OR(AR$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AR$3,$H633/$G633,$H633-SUM($I633:AQ633)))","v":0},{"$f":"IF(OR(AS$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AS$3,$H633/$G633,$H633-SUM($I633:AR633)))","v":0},{"$f":"IF(OR(AT$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AT$3,$H633/$G633,$H633-SUM($I633:AS633)))","v":0},{"$f":"IF(OR(AU$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AU$3,$H633/$G633,$H633-SUM($I633:AT633)))","v":0},{"$f":"IF(OR(AV$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AV$3,$H633/$G633,$H633-SUM($I633:AU633)))","v":0},{"$f":"IF(OR(AW$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AW$3,$H633/$G633,$H633-SUM($I633:AV633)))","v":0},{"$f":"IF(OR(AX$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AX$3,$H633/$G633,$H633-SUM($I633:AW633)))","v":0},{"$f":"IF(OR(AY$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AY$3,$H633/$G633,$H633-SUM($I633:AX633)))","v":0},{"$f":"IF(OR(AZ$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>AZ$3,$H633/$G633,$H633-SUM($I633:AY633)))","v":0},{"$f":"IF(OR(BA$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BA$3,$H633/$G633,$H633-SUM($I633:AZ633)))","v":0},{"$f":"IF(OR(BB$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BB$3,$H633/$G633,$H633-SUM($I633:BA633)))","v":0},{"$f":"IF(OR(BC$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BC$3,$H633/$G633,$H633-SUM($I633:BB633)))","v":0},{"$f":"IF(OR(BD$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BD$3,$H633/$G633,$H633-SUM($I633:BC633)))","v":0},{"$f":"IF(OR(BE$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BE$3,$H633/$G633,$H633-SUM($I633:BD633)))","v":0},{"$f":"IF(OR(BF$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BF$3,$H633/$G633,$H633-SUM($I633:BE633)))","v":0},{"$f":"IF(OR(BG$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BG$3,$H633/$G633,$H633-SUM($I633:BF633)))","v":0},{"$f":"IF(OR(BH$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BH$3,$H633/$G633,$H633-SUM($I633:BG633)))","v":0},{"$f":"IF(OR(BI$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BI$3,$H633/$G633,$H633-SUM($I633:BH633)))","v":0},{"$f":"IF(OR(BJ$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BJ$3,$H633/$G633,$H633-SUM($I633:BI633)))","v":0},{"$f":"IF(OR(BK$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BK$3,$H633/$G633,$H633-SUM($I633:BJ633)))","v":0},{"$f":"IF(OR(BL$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BL$3,$H633/$G633,$H633-SUM($I633:BK633)))","v":0},{"$f":"IF(OR(BM$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BM$3,$H633/$G633,$H633-SUM($I633:BL633)))","v":0},{"$f":"IF(OR(BN$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BN$3,$H633/$G633,$H633-SUM($I633:BM633)))","v":0},{"$f":"IF(OR(BO$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BO$3,$H633/$G633,$H633-SUM($I633:BN633)))","v":0},{"$f":"IF(OR(BP$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BP$3,$H633/$G633,$H633-SUM($I633:BO633)))","v":0},{"$f":"IF(OR(BQ$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BQ$3,$H633/$G633,$H633-SUM($I633:BP633)))","v":0},{"$f":"IF(OR(BR$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BR$3,$H633/$G633,$H633-SUM($I633:BQ633)))","v":0},{"$f":"IF(OR(BS$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BS$3,$H633/$G633,$H633-SUM($I633:BR633)))","v":0},{"$f":"IF(OR(BT$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BT$3,$H633/$G633,$H633-SUM($I633:BS633)))","v":0},{"$f":"IF(OR(BU$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BU$3,$H633/$G633,$H633-SUM($I633:BT633)))","v":0},{"$f":"IF(OR(BV$3<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633)>BV$3,$H633/$G633,$H633-SUM($I633:BU633)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,52.3,{"$f":"AB614","v":0},null,{"$f":"IF(OR(J$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>J$3,$H634/$G634,$H634-SUM($I634:I634)))","v":0},{"$f":"IF(OR(K$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>K$3,$H634/$G634,$H634-SUM($I634:J634)))","v":0},{"$f":"IF(OR(L$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>L$3,$H634/$G634,$H634-SUM($I634:K634)))","v":0},{"$f":"IF(OR(M$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>M$3,$H634/$G634,$H634-SUM($I634:L634)))","v":0},{"$f":"IF(OR(N$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>N$3,$H634/$G634,$H634-SUM($I634:M634)))","v":0},{"$f":"IF(OR(O$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>O$3,$H634/$G634,$H634-SUM($I634:N634)))","v":0},{"$f":"IF(OR(P$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>P$3,$H634/$G634,$H634-SUM($I634:O634)))","v":0},{"$f":"IF(OR(Q$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>Q$3,$H634/$G634,$H634-SUM($I634:P634)))","v":0},{"$f":"IF(OR(R$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>R$3,$H634/$G634,$H634-SUM($I634:Q634)))","v":0},{"$f":"IF(OR(S$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>S$3,$H634/$G634,$H634-SUM($I634:R634)))","v":0},{"$f":"IF(OR(T$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>T$3,$H634/$G634,$H634-SUM($I634:S634)))","v":0},{"$f":"IF(OR(U$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>U$3,$H634/$G634,$H634-SUM($I634:T634)))","v":0},{"$f":"IF(OR(V$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>V$3,$H634/$G634,$H634-SUM($I634:U634)))","v":0},{"$f":"IF(OR(W$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>W$3,$H634/$G634,$H634-SUM($I634:V634)))","v":0},{"$f":"IF(OR(X$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>X$3,$H634/$G634,$H634-SUM($I634:W634)))","v":0},{"$f":"IF(OR(Y$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>Y$3,$H634/$G634,$H634-SUM($I634:X634)))","v":0},{"$f":"IF(OR(Z$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>Z$3,$H634/$G634,$H634-SUM($I634:Y634)))","v":0},{"$f":"IF(OR(AA$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AA$3,$H634/$G634,$H634-SUM($I634:Z634)))","v":0},{"$f":"IF(OR(AB$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AB$3,$H634/$G634,$H634-SUM($I634:AA634)))","v":0},{"$f":"IF(OR(AC$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AC$3,$H634/$G634,$H634-SUM($I634:AB634)))","v":0},{"$f":"IF(OR(AD$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AD$3,$H634/$G634,$H634-SUM($I634:AC634)))","v":0},{"$f":"IF(OR(AE$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AE$3,$H634/$G634,$H634-SUM($I634:AD634)))","v":0},{"$f":"IF(OR(AF$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AF$3,$H634/$G634,$H634-SUM($I634:AE634)))","v":0},{"$f":"IF(OR(AG$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AG$3,$H634/$G634,$H634-SUM($I634:AF634)))","v":0},{"$f":"IF(OR(AH$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AH$3,$H634/$G634,$H634-SUM($I634:AG634)))","v":0},{"$f":"IF(OR(AI$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AI$3,$H634/$G634,$H634-SUM($I634:AH634)))","v":0},{"$f":"IF(OR(AJ$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AJ$3,$H634/$G634,$H634-SUM($I634:AI634)))","v":0},{"$f":"IF(OR(AK$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AK$3,$H634/$G634,$H634-SUM($I634:AJ634)))","v":0},{"$f":"IF(OR(AL$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AL$3,$H634/$G634,$H634-SUM($I634:AK634)))","v":0},{"$f":"IF(OR(AM$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AM$3,$H634/$G634,$H634-SUM($I634:AL634)))","v":0},{"$f":"IF(OR(AN$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AN$3,$H634/$G634,$H634-SUM($I634:AM634)))","v":0},{"$f":"IF(OR(AO$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AO$3,$H634/$G634,$H634-SUM($I634:AN634)))","v":0},{"$f":"IF(OR(AP$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AP$3,$H634/$G634,$H634-SUM($I634:AO634)))","v":0},{"$f":"IF(OR(AQ$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AQ$3,$H634/$G634,$H634-SUM($I634:AP634)))","v":0},{"$f":"IF(OR(AR$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AR$3,$H634/$G634,$H634-SUM($I634:AQ634)))","v":0},{"$f":"IF(OR(AS$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AS$3,$H634/$G634,$H634-SUM($I634:AR634)))","v":0},{"$f":"IF(OR(AT$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AT$3,$H634/$G634,$H634-SUM($I634:AS634)))","v":0},{"$f":"IF(OR(AU$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AU$3,$H634/$G634,$H634-SUM($I634:AT634)))","v":0},{"$f":"IF(OR(AV$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AV$3,$H634/$G634,$H634-SUM($I634:AU634)))","v":0},{"$f":"IF(OR(AW$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AW$3,$H634/$G634,$H634-SUM($I634:AV634)))","v":0},{"$f":"IF(OR(AX$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AX$3,$H634/$G634,$H634-SUM($I634:AW634)))","v":0},{"$f":"IF(OR(AY$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AY$3,$H634/$G634,$H634-SUM($I634:AX634)))","v":0},{"$f":"IF(OR(AZ$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>AZ$3,$H634/$G634,$H634-SUM($I634:AY634)))","v":0},{"$f":"IF(OR(BA$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BA$3,$H634/$G634,$H634-SUM($I634:AZ634)))","v":0},{"$f":"IF(OR(BB$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BB$3,$H634/$G634,$H634-SUM($I634:BA634)))","v":0},{"$f":"IF(OR(BC$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BC$3,$H634/$G634,$H634-SUM($I634:BB634)))","v":0},{"$f":"IF(OR(BD$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BD$3,$H634/$G634,$H634-SUM($I634:BC634)))","v":0},{"$f":"IF(OR(BE$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BE$3,$H634/$G634,$H634-SUM($I634:BD634)))","v":0},{"$f":"IF(OR(BF$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BF$3,$H634/$G634,$H634-SUM($I634:BE634)))","v":0},{"$f":"IF(OR(BG$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BG$3,$H634/$G634,$H634-SUM($I634:BF634)))","v":0},{"$f":"IF(OR(BH$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BH$3,$H634/$G634,$H634-SUM($I634:BG634)))","v":0},{"$f":"IF(OR(BI$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BI$3,$H634/$G634,$H634-SUM($I634:BH634)))","v":0},{"$f":"IF(OR(BJ$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BJ$3,$H634/$G634,$H634-SUM($I634:BI634)))","v":0},{"$f":"IF(OR(BK$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BK$3,$H634/$G634,$H634-SUM($I634:BJ634)))","v":0},{"$f":"IF(OR(BL$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BL$3,$H634/$G634,$H634-SUM($I634:BK634)))","v":0},{"$f":"IF(OR(BM$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BM$3,$H634/$G634,$H634-SUM($I634:BL634)))","v":0},{"$f":"IF(OR(BN$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BN$3,$H634/$G634,$H634-SUM($I634:BM634)))","v":0},{"$f":"IF(OR(BO$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BO$3,$H634/$G634,$H634-SUM($I634:BN634)))","v":0},{"$f":"IF(OR(BP$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BP$3,$H634/$G634,$H634-SUM($I634:BO634)))","v":0},{"$f":"IF(OR(BQ$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BQ$3,$H634/$G634,$H634-SUM($I634:BP634)))","v":0},{"$f":"IF(OR(BR$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BR$3,$H634/$G634,$H634-SUM($I634:BQ634)))","v":0},{"$f":"IF(OR(BS$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BS$3,$H634/$G634,$H634-SUM($I634:BR634)))","v":0},{"$f":"IF(OR(BT$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BT$3,$H634/$G634,$H634-SUM($I634:BS634)))","v":0},{"$f":"IF(OR(BU$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BU$3,$H634/$G634,$H634-SUM($I634:BT634)))","v":0},{"$f":"IF(OR(BV$3<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634)>BV$3,$H634/$G634,$H634-SUM($I634:BU634)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,52.3,{"$f":"AC614","v":0},null,{"$f":"IF(OR(J$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>J$3,$H635/$G635,$H635-SUM($I635:I635)))","v":0},{"$f":"IF(OR(K$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>K$3,$H635/$G635,$H635-SUM($I635:J635)))","v":0},{"$f":"IF(OR(L$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>L$3,$H635/$G635,$H635-SUM($I635:K635)))","v":0},{"$f":"IF(OR(M$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>M$3,$H635/$G635,$H635-SUM($I635:L635)))","v":0},{"$f":"IF(OR(N$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>N$3,$H635/$G635,$H635-SUM($I635:M635)))","v":0},{"$f":"IF(OR(O$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>O$3,$H635/$G635,$H635-SUM($I635:N635)))","v":0},{"$f":"IF(OR(P$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>P$3,$H635/$G635,$H635-SUM($I635:O635)))","v":0},{"$f":"IF(OR(Q$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>Q$3,$H635/$G635,$H635-SUM($I635:P635)))","v":0},{"$f":"IF(OR(R$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>R$3,$H635/$G635,$H635-SUM($I635:Q635)))","v":0},{"$f":"IF(OR(S$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>S$3,$H635/$G635,$H635-SUM($I635:R635)))","v":0},{"$f":"IF(OR(T$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>T$3,$H635/$G635,$H635-SUM($I635:S635)))","v":0},{"$f":"IF(OR(U$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>U$3,$H635/$G635,$H635-SUM($I635:T635)))","v":0},{"$f":"IF(OR(V$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>V$3,$H635/$G635,$H635-SUM($I635:U635)))","v":0},{"$f":"IF(OR(W$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>W$3,$H635/$G635,$H635-SUM($I635:V635)))","v":0},{"$f":"IF(OR(X$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>X$3,$H635/$G635,$H635-SUM($I635:W635)))","v":0},{"$f":"IF(OR(Y$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>Y$3,$H635/$G635,$H635-SUM($I635:X635)))","v":0},{"$f":"IF(OR(Z$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>Z$3,$H635/$G635,$H635-SUM($I635:Y635)))","v":0},{"$f":"IF(OR(AA$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AA$3,$H635/$G635,$H635-SUM($I635:Z635)))","v":0},{"$f":"IF(OR(AB$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AB$3,$H635/$G635,$H635-SUM($I635:AA635)))","v":0},{"$f":"IF(OR(AC$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AC$3,$H635/$G635,$H635-SUM($I635:AB635)))","v":0},{"$f":"IF(OR(AD$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AD$3,$H635/$G635,$H635-SUM($I635:AC635)))","v":0},{"$f":"IF(OR(AE$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AE$3,$H635/$G635,$H635-SUM($I635:AD635)))","v":0},{"$f":"IF(OR(AF$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AF$3,$H635/$G635,$H635-SUM($I635:AE635)))","v":0},{"$f":"IF(OR(AG$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AG$3,$H635/$G635,$H635-SUM($I635:AF635)))","v":0},{"$f":"IF(OR(AH$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AH$3,$H635/$G635,$H635-SUM($I635:AG635)))","v":0},{"$f":"IF(OR(AI$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AI$3,$H635/$G635,$H635-SUM($I635:AH635)))","v":0},{"$f":"IF(OR(AJ$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AJ$3,$H635/$G635,$H635-SUM($I635:AI635)))","v":0},{"$f":"IF(OR(AK$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AK$3,$H635/$G635,$H635-SUM($I635:AJ635)))","v":0},{"$f":"IF(OR(AL$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AL$3,$H635/$G635,$H635-SUM($I635:AK635)))","v":0},{"$f":"IF(OR(AM$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AM$3,$H635/$G635,$H635-SUM($I635:AL635)))","v":0},{"$f":"IF(OR(AN$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AN$3,$H635/$G635,$H635-SUM($I635:AM635)))","v":0},{"$f":"IF(OR(AO$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AO$3,$H635/$G635,$H635-SUM($I635:AN635)))","v":0},{"$f":"IF(OR(AP$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AP$3,$H635/$G635,$H635-SUM($I635:AO635)))","v":0},{"$f":"IF(OR(AQ$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AQ$3,$H635/$G635,$H635-SUM($I635:AP635)))","v":0},{"$f":"IF(OR(AR$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AR$3,$H635/$G635,$H635-SUM($I635:AQ635)))","v":0},{"$f":"IF(OR(AS$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AS$3,$H635/$G635,$H635-SUM($I635:AR635)))","v":0},{"$f":"IF(OR(AT$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AT$3,$H635/$G635,$H635-SUM($I635:AS635)))","v":0},{"$f":"IF(OR(AU$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AU$3,$H635/$G635,$H635-SUM($I635:AT635)))","v":0},{"$f":"IF(OR(AV$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AV$3,$H635/$G635,$H635-SUM($I635:AU635)))","v":0},{"$f":"IF(OR(AW$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AW$3,$H635/$G635,$H635-SUM($I635:AV635)))","v":0},{"$f":"IF(OR(AX$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AX$3,$H635/$G635,$H635-SUM($I635:AW635)))","v":0},{"$f":"IF(OR(AY$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AY$3,$H635/$G635,$H635-SUM($I635:AX635)))","v":0},{"$f":"IF(OR(AZ$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>AZ$3,$H635/$G635,$H635-SUM($I635:AY635)))","v":0},{"$f":"IF(OR(BA$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BA$3,$H635/$G635,$H635-SUM($I635:AZ635)))","v":0},{"$f":"IF(OR(BB$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BB$3,$H635/$G635,$H635-SUM($I635:BA635)))","v":0},{"$f":"IF(OR(BC$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BC$3,$H635/$G635,$H635-SUM($I635:BB635)))","v":0},{"$f":"IF(OR(BD$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BD$3,$H635/$G635,$H635-SUM($I635:BC635)))","v":0},{"$f":"IF(OR(BE$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BE$3,$H635/$G635,$H635-SUM($I635:BD635)))","v":0},{"$f":"IF(OR(BF$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BF$3,$H635/$G635,$H635-SUM($I635:BE635)))","v":0},{"$f":"IF(OR(BG$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BG$3,$H635/$G635,$H635-SUM($I635:BF635)))","v":0},{"$f":"IF(OR(BH$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BH$3,$H635/$G635,$H635-SUM($I635:BG635)))","v":0},{"$f":"IF(OR(BI$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BI$3,$H635/$G635,$H635-SUM($I635:BH635)))","v":0},{"$f":"IF(OR(BJ$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BJ$3,$H635/$G635,$H635-SUM($I635:BI635)))","v":0},{"$f":"IF(OR(BK$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BK$3,$H635/$G635,$H635-SUM($I635:BJ635)))","v":0},{"$f":"IF(OR(BL$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BL$3,$H635/$G635,$H635-SUM($I635:BK635)))","v":0},{"$f":"IF(OR(BM$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BM$3,$H635/$G635,$H635-SUM($I635:BL635)))","v":0},{"$f":"IF(OR(BN$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BN$3,$H635/$G635,$H635-SUM($I635:BM635)))","v":0},{"$f":"IF(OR(BO$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BO$3,$H635/$G635,$H635-SUM($I635:BN635)))","v":0},{"$f":"IF(OR(BP$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BP$3,$H635/$G635,$H635-SUM($I635:BO635)))","v":0},{"$f":"IF(OR(BQ$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BQ$3,$H635/$G635,$H635-SUM($I635:BP635)))","v":0},{"$f":"IF(OR(BR$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BR$3,$H635/$G635,$H635-SUM($I635:BQ635)))","v":0},{"$f":"IF(OR(BS$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BS$3,$H635/$G635,$H635-SUM($I635:BR635)))","v":0},{"$f":"IF(OR(BT$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BT$3,$H635/$G635,$H635-SUM($I635:BS635)))","v":0},{"$f":"IF(OR(BU$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BU$3,$H635/$G635,$H635-SUM($I635:BT635)))","v":0},{"$f":"IF(OR(BV$3<=$D635,$G635=\"n/a\"),0,IF(SUM($D635,$G635)>BV$3,$H635/$G635,$H635-SUM($I635:BU635)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,52.3,{"$f":"AD614","v":0},null,{"$f":"IF(OR(J$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>J$3,$H636/$G636,$H636-SUM($I636:I636)))","v":0},{"$f":"IF(OR(K$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>K$3,$H636/$G636,$H636-SUM($I636:J636)))","v":0},{"$f":"IF(OR(L$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>L$3,$H636/$G636,$H636-SUM($I636:K636)))","v":0},{"$f":"IF(OR(M$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>M$3,$H636/$G636,$H636-SUM($I636:L636)))","v":0},{"$f":"IF(OR(N$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>N$3,$H636/$G636,$H636-SUM($I636:M636)))","v":0},{"$f":"IF(OR(O$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>O$3,$H636/$G636,$H636-SUM($I636:N636)))","v":0},{"$f":"IF(OR(P$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>P$3,$H636/$G636,$H636-SUM($I636:O636)))","v":0},{"$f":"IF(OR(Q$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>Q$3,$H636/$G636,$H636-SUM($I636:P636)))","v":0},{"$f":"IF(OR(R$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>R$3,$H636/$G636,$H636-SUM($I636:Q636)))","v":0},{"$f":"IF(OR(S$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>S$3,$H636/$G636,$H636-SUM($I636:R636)))","v":0},{"$f":"IF(OR(T$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>T$3,$H636/$G636,$H636-SUM($I636:S636)))","v":0},{"$f":"IF(OR(U$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>U$3,$H636/$G636,$H636-SUM($I636:T636)))","v":0},{"$f":"IF(OR(V$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>V$3,$H636/$G636,$H636-SUM($I636:U636)))","v":0},{"$f":"IF(OR(W$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>W$3,$H636/$G636,$H636-SUM($I636:V636)))","v":0},{"$f":"IF(OR(X$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>X$3,$H636/$G636,$H636-SUM($I636:W636)))","v":0},{"$f":"IF(OR(Y$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>Y$3,$H636/$G636,$H636-SUM($I636:X636)))","v":0},{"$f":"IF(OR(Z$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>Z$3,$H636/$G636,$H636-SUM($I636:Y636)))","v":0},{"$f":"IF(OR(AA$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AA$3,$H636/$G636,$H636-SUM($I636:Z636)))","v":0},{"$f":"IF(OR(AB$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AB$3,$H636/$G636,$H636-SUM($I636:AA636)))","v":0},{"$f":"IF(OR(AC$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AC$3,$H636/$G636,$H636-SUM($I636:AB636)))","v":0},{"$f":"IF(OR(AD$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AD$3,$H636/$G636,$H636-SUM($I636:AC636)))","v":0},{"$f":"IF(OR(AE$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AE$3,$H636/$G636,$H636-SUM($I636:AD636)))","v":0},{"$f":"IF(OR(AF$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AF$3,$H636/$G636,$H636-SUM($I636:AE636)))","v":0},{"$f":"IF(OR(AG$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AG$3,$H636/$G636,$H636-SUM($I636:AF636)))","v":0},{"$f":"IF(OR(AH$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AH$3,$H636/$G636,$H636-SUM($I636:AG636)))","v":0},{"$f":"IF(OR(AI$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AI$3,$H636/$G636,$H636-SUM($I636:AH636)))","v":0},{"$f":"IF(OR(AJ$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AJ$3,$H636/$G636,$H636-SUM($I636:AI636)))","v":0},{"$f":"IF(OR(AK$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AK$3,$H636/$G636,$H636-SUM($I636:AJ636)))","v":0},{"$f":"IF(OR(AL$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AL$3,$H636/$G636,$H636-SUM($I636:AK636)))","v":0},{"$f":"IF(OR(AM$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AM$3,$H636/$G636,$H636-SUM($I636:AL636)))","v":0},{"$f":"IF(OR(AN$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AN$3,$H636/$G636,$H636-SUM($I636:AM636)))","v":0},{"$f":"IF(OR(AO$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AO$3,$H636/$G636,$H636-SUM($I636:AN636)))","v":0},{"$f":"IF(OR(AP$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AP$3,$H636/$G636,$H636-SUM($I636:AO636)))","v":0},{"$f":"IF(OR(AQ$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AQ$3,$H636/$G636,$H636-SUM($I636:AP636)))","v":0},{"$f":"IF(OR(AR$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AR$3,$H636/$G636,$H636-SUM($I636:AQ636)))","v":0},{"$f":"IF(OR(AS$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AS$3,$H636/$G636,$H636-SUM($I636:AR636)))","v":0},{"$f":"IF(OR(AT$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AT$3,$H636/$G636,$H636-SUM($I636:AS636)))","v":0},{"$f":"IF(OR(AU$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AU$3,$H636/$G636,$H636-SUM($I636:AT636)))","v":0},{"$f":"IF(OR(AV$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AV$3,$H636/$G636,$H636-SUM($I636:AU636)))","v":0},{"$f":"IF(OR(AW$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AW$3,$H636/$G636,$H636-SUM($I636:AV636)))","v":0},{"$f":"IF(OR(AX$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AX$3,$H636/$G636,$H636-SUM($I636:AW636)))","v":0},{"$f":"IF(OR(AY$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AY$3,$H636/$G636,$H636-SUM($I636:AX636)))","v":0},{"$f":"IF(OR(AZ$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>AZ$3,$H636/$G636,$H636-SUM($I636:AY636)))","v":0},{"$f":"IF(OR(BA$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BA$3,$H636/$G636,$H636-SUM($I636:AZ636)))","v":0},{"$f":"IF(OR(BB$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BB$3,$H636/$G636,$H636-SUM($I636:BA636)))","v":0},{"$f":"IF(OR(BC$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BC$3,$H636/$G636,$H636-SUM($I636:BB636)))","v":0},{"$f":"IF(OR(BD$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BD$3,$H636/$G636,$H636-SUM($I636:BC636)))","v":0},{"$f":"IF(OR(BE$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BE$3,$H636/$G636,$H636-SUM($I636:BD636)))","v":0},{"$f":"IF(OR(BF$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BF$3,$H636/$G636,$H636-SUM($I636:BE636)))","v":0},{"$f":"IF(OR(BG$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BG$3,$H636/$G636,$H636-SUM($I636:BF636)))","v":0},{"$f":"IF(OR(BH$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BH$3,$H636/$G636,$H636-SUM($I636:BG636)))","v":0},{"$f":"IF(OR(BI$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BI$3,$H636/$G636,$H636-SUM($I636:BH636)))","v":0},{"$f":"IF(OR(BJ$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BJ$3,$H636/$G636,$H636-SUM($I636:BI636)))","v":0},{"$f":"IF(OR(BK$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BK$3,$H636/$G636,$H636-SUM($I636:BJ636)))","v":0},{"$f":"IF(OR(BL$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BL$3,$H636/$G636,$H636-SUM($I636:BK636)))","v":0},{"$f":"IF(OR(BM$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BM$3,$H636/$G636,$H636-SUM($I636:BL636)))","v":0},{"$f":"IF(OR(BN$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BN$3,$H636/$G636,$H636-SUM($I636:BM636)))","v":0},{"$f":"IF(OR(BO$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BO$3,$H636/$G636,$H636-SUM($I636:BN636)))","v":0},{"$f":"IF(OR(BP$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BP$3,$H636/$G636,$H636-SUM($I636:BO636)))","v":0},{"$f":"IF(OR(BQ$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BQ$3,$H636/$G636,$H636-SUM($I636:BP636)))","v":0},{"$f":"IF(OR(BR$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BR$3,$H636/$G636,$H636-SUM($I636:BQ636)))","v":0},{"$f":"IF(OR(BS$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BS$3,$H636/$G636,$H636-SUM($I636:BR636)))","v":0},{"$f":"IF(OR(BT$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BT$3,$H636/$G636,$H636-SUM($I636:BS636)))","v":0},{"$f":"IF(OR(BU$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BU$3,$H636/$G636,$H636-SUM($I636:BT636)))","v":0},{"$f":"IF(OR(BV$3<=$D636,$G636=\"n/a\"),0,IF(SUM($D636,$G636)>BV$3,$H636/$G636,$H636-SUM($I636:BU636)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,52.3,{"$f":"AE614","v":0},null,{"$f":"IF(OR(J$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>J$3,$H637/$G637,$H637-SUM($I637:I637)))","v":0},{"$f":"IF(OR(K$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>K$3,$H637/$G637,$H637-SUM($I637:J637)))","v":0},{"$f":"IF(OR(L$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>L$3,$H637/$G637,$H637-SUM($I637:K637)))","v":0},{"$f":"IF(OR(M$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>M$3,$H637/$G637,$H637-SUM($I637:L637)))","v":0},{"$f":"IF(OR(N$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>N$3,$H637/$G637,$H637-SUM($I637:M637)))","v":0},{"$f":"IF(OR(O$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>O$3,$H637/$G637,$H637-SUM($I637:N637)))","v":0},{"$f":"IF(OR(P$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>P$3,$H637/$G637,$H637-SUM($I637:O637)))","v":0},{"$f":"IF(OR(Q$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>Q$3,$H637/$G637,$H637-SUM($I637:P637)))","v":0},{"$f":"IF(OR(R$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>R$3,$H637/$G637,$H637-SUM($I637:Q637)))","v":0},{"$f":"IF(OR(S$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>S$3,$H637/$G637,$H637-SUM($I637:R637)))","v":0},{"$f":"IF(OR(T$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>T$3,$H637/$G637,$H637-SUM($I637:S637)))","v":0},{"$f":"IF(OR(U$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>U$3,$H637/$G637,$H637-SUM($I637:T637)))","v":0},{"$f":"IF(OR(V$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>V$3,$H637/$G637,$H637-SUM($I637:U637)))","v":0},{"$f":"IF(OR(W$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>W$3,$H637/$G637,$H637-SUM($I637:V637)))","v":0},{"$f":"IF(OR(X$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>X$3,$H637/$G637,$H637-SUM($I637:W637)))","v":0},{"$f":"IF(OR(Y$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>Y$3,$H637/$G637,$H637-SUM($I637:X637)))","v":0},{"$f":"IF(OR(Z$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>Z$3,$H637/$G637,$H637-SUM($I637:Y637)))","v":0},{"$f":"IF(OR(AA$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AA$3,$H637/$G637,$H637-SUM($I637:Z637)))","v":0},{"$f":"IF(OR(AB$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AB$3,$H637/$G637,$H637-SUM($I637:AA637)))","v":0},{"$f":"IF(OR(AC$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AC$3,$H637/$G637,$H637-SUM($I637:AB637)))","v":0},{"$f":"IF(OR(AD$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AD$3,$H637/$G637,$H637-SUM($I637:AC637)))","v":0},{"$f":"IF(OR(AE$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AE$3,$H637/$G637,$H637-SUM($I637:AD637)))","v":0},{"$f":"IF(OR(AF$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AF$3,$H637/$G637,$H637-SUM($I637:AE637)))","v":0},{"$f":"IF(OR(AG$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AG$3,$H637/$G637,$H637-SUM($I637:AF637)))","v":0},{"$f":"IF(OR(AH$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AH$3,$H637/$G637,$H637-SUM($I637:AG637)))","v":0},{"$f":"IF(OR(AI$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AI$3,$H637/$G637,$H637-SUM($I637:AH637)))","v":0},{"$f":"IF(OR(AJ$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AJ$3,$H637/$G637,$H637-SUM($I637:AI637)))","v":0},{"$f":"IF(OR(AK$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AK$3,$H637/$G637,$H637-SUM($I637:AJ637)))","v":0},{"$f":"IF(OR(AL$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AL$3,$H637/$G637,$H637-SUM($I637:AK637)))","v":0},{"$f":"IF(OR(AM$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AM$3,$H637/$G637,$H637-SUM($I637:AL637)))","v":0},{"$f":"IF(OR(AN$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AN$3,$H637/$G637,$H637-SUM($I637:AM637)))","v":0},{"$f":"IF(OR(AO$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AO$3,$H637/$G637,$H637-SUM($I637:AN637)))","v":0},{"$f":"IF(OR(AP$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AP$3,$H637/$G637,$H637-SUM($I637:AO637)))","v":0},{"$f":"IF(OR(AQ$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AQ$3,$H637/$G637,$H637-SUM($I637:AP637)))","v":0},{"$f":"IF(OR(AR$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AR$3,$H637/$G637,$H637-SUM($I637:AQ637)))","v":0},{"$f":"IF(OR(AS$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AS$3,$H637/$G637,$H637-SUM($I637:AR637)))","v":0},{"$f":"IF(OR(AT$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AT$3,$H637/$G637,$H637-SUM($I637:AS637)))","v":0},{"$f":"IF(OR(AU$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AU$3,$H637/$G637,$H637-SUM($I637:AT637)))","v":0},{"$f":"IF(OR(AV$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AV$3,$H637/$G637,$H637-SUM($I637:AU637)))","v":0},{"$f":"IF(OR(AW$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AW$3,$H637/$G637,$H637-SUM($I637:AV637)))","v":0},{"$f":"IF(OR(AX$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AX$3,$H637/$G637,$H637-SUM($I637:AW637)))","v":0},{"$f":"IF(OR(AY$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AY$3,$H637/$G637,$H637-SUM($I637:AX637)))","v":0},{"$f":"IF(OR(AZ$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>AZ$3,$H637/$G637,$H637-SUM($I637:AY637)))","v":0},{"$f":"IF(OR(BA$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BA$3,$H637/$G637,$H637-SUM($I637:AZ637)))","v":0},{"$f":"IF(OR(BB$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BB$3,$H637/$G637,$H637-SUM($I637:BA637)))","v":0},{"$f":"IF(OR(BC$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BC$3,$H637/$G637,$H637-SUM($I637:BB637)))","v":0},{"$f":"IF(OR(BD$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BD$3,$H637/$G637,$H637-SUM($I637:BC637)))","v":0},{"$f":"IF(OR(BE$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BE$3,$H637/$G637,$H637-SUM($I637:BD637)))","v":0},{"$f":"IF(OR(BF$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BF$3,$H637/$G637,$H637-SUM($I637:BE637)))","v":0},{"$f":"IF(OR(BG$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BG$3,$H637/$G637,$H637-SUM($I637:BF637)))","v":0},{"$f":"IF(OR(BH$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BH$3,$H637/$G637,$H637-SUM($I637:BG637)))","v":0},{"$f":"IF(OR(BI$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BI$3,$H637/$G637,$H637-SUM($I637:BH637)))","v":0},{"$f":"IF(OR(BJ$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BJ$3,$H637/$G637,$H637-SUM($I637:BI637)))","v":0},{"$f":"IF(OR(BK$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BK$3,$H637/$G637,$H637-SUM($I637:BJ637)))","v":0},{"$f":"IF(OR(BL$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BL$3,$H637/$G637,$H637-SUM($I637:BK637)))","v":0},{"$f":"IF(OR(BM$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BM$3,$H637/$G637,$H637-SUM($I637:BL637)))","v":0},{"$f":"IF(OR(BN$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BN$3,$H637/$G637,$H637-SUM($I637:BM637)))","v":0},{"$f":"IF(OR(BO$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BO$3,$H637/$G637,$H637-SUM($I637:BN637)))","v":0},{"$f":"IF(OR(BP$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BP$3,$H637/$G637,$H637-SUM($I637:BO637)))","v":0},{"$f":"IF(OR(BQ$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BQ$3,$H637/$G637,$H637-SUM($I637:BP637)))","v":0},{"$f":"IF(OR(BR$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BR$3,$H637/$G637,$H637-SUM($I637:BQ637)))","v":0},{"$f":"IF(OR(BS$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BS$3,$H637/$G637,$H637-SUM($I637:BR637)))","v":0},{"$f":"IF(OR(BT$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BT$3,$H637/$G637,$H637-SUM($I637:BS637)))","v":0},{"$f":"IF(OR(BU$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BU$3,$H637/$G637,$H637-SUM($I637:BT637)))","v":0},{"$f":"IF(OR(BV$3<=$D637,$G637=\"n/a\"),0,IF(SUM($D637,$G637)>BV$3,$H637/$G637,$H637-SUM($I637:BU637)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,52.3,{"$f":"AF614","v":0},null,{"$f":"IF(OR(J$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>J$3,$H638/$G638,$H638-SUM($I638:I638)))","v":0},{"$f":"IF(OR(K$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>K$3,$H638/$G638,$H638-SUM($I638:J638)))","v":0},{"$f":"IF(OR(L$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>L$3,$H638/$G638,$H638-SUM($I638:K638)))","v":0},{"$f":"IF(OR(M$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>M$3,$H638/$G638,$H638-SUM($I638:L638)))","v":0},{"$f":"IF(OR(N$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>N$3,$H638/$G638,$H638-SUM($I638:M638)))","v":0},{"$f":"IF(OR(O$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>O$3,$H638/$G638,$H638-SUM($I638:N638)))","v":0},{"$f":"IF(OR(P$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>P$3,$H638/$G638,$H638-SUM($I638:O638)))","v":0},{"$f":"IF(OR(Q$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>Q$3,$H638/$G638,$H638-SUM($I638:P638)))","v":0},{"$f":"IF(OR(R$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>R$3,$H638/$G638,$H638-SUM($I638:Q638)))","v":0},{"$f":"IF(OR(S$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>S$3,$H638/$G638,$H638-SUM($I638:R638)))","v":0},{"$f":"IF(OR(T$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>T$3,$H638/$G638,$H638-SUM($I638:S638)))","v":0},{"$f":"IF(OR(U$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>U$3,$H638/$G638,$H638-SUM($I638:T638)))","v":0},{"$f":"IF(OR(V$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>V$3,$H638/$G638,$H638-SUM($I638:U638)))","v":0},{"$f":"IF(OR(W$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>W$3,$H638/$G638,$H638-SUM($I638:V638)))","v":0},{"$f":"IF(OR(X$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>X$3,$H638/$G638,$H638-SUM($I638:W638)))","v":0},{"$f":"IF(OR(Y$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>Y$3,$H638/$G638,$H638-SUM($I638:X638)))","v":0},{"$f":"IF(OR(Z$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>Z$3,$H638/$G638,$H638-SUM($I638:Y638)))","v":0},{"$f":"IF(OR(AA$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AA$3,$H638/$G638,$H638-SUM($I638:Z638)))","v":0},{"$f":"IF(OR(AB$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AB$3,$H638/$G638,$H638-SUM($I638:AA638)))","v":0},{"$f":"IF(OR(AC$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AC$3,$H638/$G638,$H638-SUM($I638:AB638)))","v":0},{"$f":"IF(OR(AD$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AD$3,$H638/$G638,$H638-SUM($I638:AC638)))","v":0},{"$f":"IF(OR(AE$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AE$3,$H638/$G638,$H638-SUM($I638:AD638)))","v":0},{"$f":"IF(OR(AF$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AF$3,$H638/$G638,$H638-SUM($I638:AE638)))","v":0},{"$f":"IF(OR(AG$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AG$3,$H638/$G638,$H638-SUM($I638:AF638)))","v":0},{"$f":"IF(OR(AH$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AH$3,$H638/$G638,$H638-SUM($I638:AG638)))","v":0},{"$f":"IF(OR(AI$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AI$3,$H638/$G638,$H638-SUM($I638:AH638)))","v":0},{"$f":"IF(OR(AJ$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AJ$3,$H638/$G638,$H638-SUM($I638:AI638)))","v":0},{"$f":"IF(OR(AK$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AK$3,$H638/$G638,$H638-SUM($I638:AJ638)))","v":0},{"$f":"IF(OR(AL$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AL$3,$H638/$G638,$H638-SUM($I638:AK638)))","v":0},{"$f":"IF(OR(AM$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AM$3,$H638/$G638,$H638-SUM($I638:AL638)))","v":0},{"$f":"IF(OR(AN$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AN$3,$H638/$G638,$H638-SUM($I638:AM638)))","v":0},{"$f":"IF(OR(AO$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AO$3,$H638/$G638,$H638-SUM($I638:AN638)))","v":0},{"$f":"IF(OR(AP$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AP$3,$H638/$G638,$H638-SUM($I638:AO638)))","v":0},{"$f":"IF(OR(AQ$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AQ$3,$H638/$G638,$H638-SUM($I638:AP638)))","v":0},{"$f":"IF(OR(AR$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AR$3,$H638/$G638,$H638-SUM($I638:AQ638)))","v":0},{"$f":"IF(OR(AS$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AS$3,$H638/$G638,$H638-SUM($I638:AR638)))","v":0},{"$f":"IF(OR(AT$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AT$3,$H638/$G638,$H638-SUM($I638:AS638)))","v":0},{"$f":"IF(OR(AU$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AU$3,$H638/$G638,$H638-SUM($I638:AT638)))","v":0},{"$f":"IF(OR(AV$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AV$3,$H638/$G638,$H638-SUM($I638:AU638)))","v":0},{"$f":"IF(OR(AW$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AW$3,$H638/$G638,$H638-SUM($I638:AV638)))","v":0},{"$f":"IF(OR(AX$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AX$3,$H638/$G638,$H638-SUM($I638:AW638)))","v":0},{"$f":"IF(OR(AY$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AY$3,$H638/$G638,$H638-SUM($I638:AX638)))","v":0},{"$f":"IF(OR(AZ$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>AZ$3,$H638/$G638,$H638-SUM($I638:AY638)))","v":0},{"$f":"IF(OR(BA$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BA$3,$H638/$G638,$H638-SUM($I638:AZ638)))","v":0},{"$f":"IF(OR(BB$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BB$3,$H638/$G638,$H638-SUM($I638:BA638)))","v":0},{"$f":"IF(OR(BC$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BC$3,$H638/$G638,$H638-SUM($I638:BB638)))","v":0},{"$f":"IF(OR(BD$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BD$3,$H638/$G638,$H638-SUM($I638:BC638)))","v":0},{"$f":"IF(OR(BE$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BE$3,$H638/$G638,$H638-SUM($I638:BD638)))","v":0},{"$f":"IF(OR(BF$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BF$3,$H638/$G638,$H638-SUM($I638:BE638)))","v":0},{"$f":"IF(OR(BG$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BG$3,$H638/$G638,$H638-SUM($I638:BF638)))","v":0},{"$f":"IF(OR(BH$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BH$3,$H638/$G638,$H638-SUM($I638:BG638)))","v":0},{"$f":"IF(OR(BI$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BI$3,$H638/$G638,$H638-SUM($I638:BH638)))","v":0},{"$f":"IF(OR(BJ$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BJ$3,$H638/$G638,$H638-SUM($I638:BI638)))","v":0},{"$f":"IF(OR(BK$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BK$3,$H638/$G638,$H638-SUM($I638:BJ638)))","v":0},{"$f":"IF(OR(BL$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BL$3,$H638/$G638,$H638-SUM($I638:BK638)))","v":0},{"$f":"IF(OR(BM$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BM$3,$H638/$G638,$H638-SUM($I638:BL638)))","v":0},{"$f":"IF(OR(BN$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BN$3,$H638/$G638,$H638-SUM($I638:BM638)))","v":0},{"$f":"IF(OR(BO$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BO$3,$H638/$G638,$H638-SUM($I638:BN638)))","v":0},{"$f":"IF(OR(BP$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BP$3,$H638/$G638,$H638-SUM($I638:BO638)))","v":0},{"$f":"IF(OR(BQ$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BQ$3,$H638/$G638,$H638-SUM($I638:BP638)))","v":0},{"$f":"IF(OR(BR$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BR$3,$H638/$G638,$H638-SUM($I638:BQ638)))","v":0},{"$f":"IF(OR(BS$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BS$3,$H638/$G638,$H638-SUM($I638:BR638)))","v":0},{"$f":"IF(OR(BT$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BT$3,$H638/$G638,$H638-SUM($I638:BS638)))","v":0},{"$f":"IF(OR(BU$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BU$3,$H638/$G638,$H638-SUM($I638:BT638)))","v":0},{"$f":"IF(OR(BV$3<=$D638,$G638=\"n/a\"),0,IF(SUM($D638,$G638)>BV$3,$H638/$G638,$H638-SUM($I638:BU638)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,52.3,{"$f":"AG614","v":0},null,{"$f":"IF(OR(J$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>J$3,$H639/$G639,$H639-SUM($I639:I639)))","v":0},{"$f":"IF(OR(K$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>K$3,$H639/$G639,$H639-SUM($I639:J639)))","v":0},{"$f":"IF(OR(L$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>L$3,$H639/$G639,$H639-SUM($I639:K639)))","v":0},{"$f":"IF(OR(M$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>M$3,$H639/$G639,$H639-SUM($I639:L639)))","v":0},{"$f":"IF(OR(N$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>N$3,$H639/$G639,$H639-SUM($I639:M639)))","v":0},{"$f":"IF(OR(O$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>O$3,$H639/$G639,$H639-SUM($I639:N639)))","v":0},{"$f":"IF(OR(P$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>P$3,$H639/$G639,$H639-SUM($I639:O639)))","v":0},{"$f":"IF(OR(Q$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>Q$3,$H639/$G639,$H639-SUM($I639:P639)))","v":0},{"$f":"IF(OR(R$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>R$3,$H639/$G639,$H639-SUM($I639:Q639)))","v":0},{"$f":"IF(OR(S$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>S$3,$H639/$G639,$H639-SUM($I639:R639)))","v":0},{"$f":"IF(OR(T$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>T$3,$H639/$G639,$H639-SUM($I639:S639)))","v":0},{"$f":"IF(OR(U$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>U$3,$H639/$G639,$H639-SUM($I639:T639)))","v":0},{"$f":"IF(OR(V$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>V$3,$H639/$G639,$H639-SUM($I639:U639)))","v":0},{"$f":"IF(OR(W$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>W$3,$H639/$G639,$H639-SUM($I639:V639)))","v":0},{"$f":"IF(OR(X$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>X$3,$H639/$G639,$H639-SUM($I639:W639)))","v":0},{"$f":"IF(OR(Y$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>Y$3,$H639/$G639,$H639-SUM($I639:X639)))","v":0},{"$f":"IF(OR(Z$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>Z$3,$H639/$G639,$H639-SUM($I639:Y639)))","v":0},{"$f":"IF(OR(AA$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AA$3,$H639/$G639,$H639-SUM($I639:Z639)))","v":0},{"$f":"IF(OR(AB$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AB$3,$H639/$G639,$H639-SUM($I639:AA639)))","v":0},{"$f":"IF(OR(AC$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AC$3,$H639/$G639,$H639-SUM($I639:AB639)))","v":0},{"$f":"IF(OR(AD$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AD$3,$H639/$G639,$H639-SUM($I639:AC639)))","v":0},{"$f":"IF(OR(AE$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AE$3,$H639/$G639,$H639-SUM($I639:AD639)))","v":0},{"$f":"IF(OR(AF$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AF$3,$H639/$G639,$H639-SUM($I639:AE639)))","v":0},{"$f":"IF(OR(AG$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AG$3,$H639/$G639,$H639-SUM($I639:AF639)))","v":0},{"$f":"IF(OR(AH$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AH$3,$H639/$G639,$H639-SUM($I639:AG639)))","v":0},{"$f":"IF(OR(AI$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AI$3,$H639/$G639,$H639-SUM($I639:AH639)))","v":0},{"$f":"IF(OR(AJ$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AJ$3,$H639/$G639,$H639-SUM($I639:AI639)))","v":0},{"$f":"IF(OR(AK$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AK$3,$H639/$G639,$H639-SUM($I639:AJ639)))","v":0},{"$f":"IF(OR(AL$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AL$3,$H639/$G639,$H639-SUM($I639:AK639)))","v":0},{"$f":"IF(OR(AM$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AM$3,$H639/$G639,$H639-SUM($I639:AL639)))","v":0},{"$f":"IF(OR(AN$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AN$3,$H639/$G639,$H639-SUM($I639:AM639)))","v":0},{"$f":"IF(OR(AO$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AO$3,$H639/$G639,$H639-SUM($I639:AN639)))","v":0},{"$f":"IF(OR(AP$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AP$3,$H639/$G639,$H639-SUM($I639:AO639)))","v":0},{"$f":"IF(OR(AQ$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AQ$3,$H639/$G639,$H639-SUM($I639:AP639)))","v":0},{"$f":"IF(OR(AR$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AR$3,$H639/$G639,$H639-SUM($I639:AQ639)))","v":0},{"$f":"IF(OR(AS$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AS$3,$H639/$G639,$H639-SUM($I639:AR639)))","v":0},{"$f":"IF(OR(AT$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AT$3,$H639/$G639,$H639-SUM($I639:AS639)))","v":0},{"$f":"IF(OR(AU$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AU$3,$H639/$G639,$H639-SUM($I639:AT639)))","v":0},{"$f":"IF(OR(AV$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AV$3,$H639/$G639,$H639-SUM($I639:AU639)))","v":0},{"$f":"IF(OR(AW$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AW$3,$H639/$G639,$H639-SUM($I639:AV639)))","v":0},{"$f":"IF(OR(AX$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AX$3,$H639/$G639,$H639-SUM($I639:AW639)))","v":0},{"$f":"IF(OR(AY$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AY$3,$H639/$G639,$H639-SUM($I639:AX639)))","v":0},{"$f":"IF(OR(AZ$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>AZ$3,$H639/$G639,$H639-SUM($I639:AY639)))","v":0},{"$f":"IF(OR(BA$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BA$3,$H639/$G639,$H639-SUM($I639:AZ639)))","v":0},{"$f":"IF(OR(BB$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BB$3,$H639/$G639,$H639-SUM($I639:BA639)))","v":0},{"$f":"IF(OR(BC$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BC$3,$H639/$G639,$H639-SUM($I639:BB639)))","v":0},{"$f":"IF(OR(BD$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BD$3,$H639/$G639,$H639-SUM($I639:BC639)))","v":0},{"$f":"IF(OR(BE$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BE$3,$H639/$G639,$H639-SUM($I639:BD639)))","v":0},{"$f":"IF(OR(BF$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BF$3,$H639/$G639,$H639-SUM($I639:BE639)))","v":0},{"$f":"IF(OR(BG$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BG$3,$H639/$G639,$H639-SUM($I639:BF639)))","v":0},{"$f":"IF(OR(BH$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BH$3,$H639/$G639,$H639-SUM($I639:BG639)))","v":0},{"$f":"IF(OR(BI$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BI$3,$H639/$G639,$H639-SUM($I639:BH639)))","v":0},{"$f":"IF(OR(BJ$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BJ$3,$H639/$G639,$H639-SUM($I639:BI639)))","v":0},{"$f":"IF(OR(BK$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BK$3,$H639/$G639,$H639-SUM($I639:BJ639)))","v":0},{"$f":"IF(OR(BL$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BL$3,$H639/$G639,$H639-SUM($I639:BK639)))","v":0},{"$f":"IF(OR(BM$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BM$3,$H639/$G639,$H639-SUM($I639:BL639)))","v":0},{"$f":"IF(OR(BN$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BN$3,$H639/$G639,$H639-SUM($I639:BM639)))","v":0},{"$f":"IF(OR(BO$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BO$3,$H639/$G639,$H639-SUM($I639:BN639)))","v":0},{"$f":"IF(OR(BP$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BP$3,$H639/$G639,$H639-SUM($I639:BO639)))","v":0},{"$f":"IF(OR(BQ$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BQ$3,$H639/$G639,$H639-SUM($I639:BP639)))","v":0},{"$f":"IF(OR(BR$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BR$3,$H639/$G639,$H639-SUM($I639:BQ639)))","v":0},{"$f":"IF(OR(BS$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BS$3,$H639/$G639,$H639-SUM($I639:BR639)))","v":0},{"$f":"IF(OR(BT$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BT$3,$H639/$G639,$H639-SUM($I639:BS639)))","v":0},{"$f":"IF(OR(BU$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BU$3,$H639/$G639,$H639-SUM($I639:BT639)))","v":0},{"$f":"IF(OR(BV$3<=$D639,$G639=\"n/a\"),0,IF(SUM($D639,$G639)>BV$3,$H639/$G639,$H639-SUM($I639:BU639)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,52.3,{"$f":"AH614","v":0},null,{"$f":"IF(OR(J$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>J$3,$H640/$G640,$H640-SUM($I640:I640)))","v":0},{"$f":"IF(OR(K$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>K$3,$H640/$G640,$H640-SUM($I640:J640)))","v":0},{"$f":"IF(OR(L$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>L$3,$H640/$G640,$H640-SUM($I640:K640)))","v":0},{"$f":"IF(OR(M$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>M$3,$H640/$G640,$H640-SUM($I640:L640)))","v":0},{"$f":"IF(OR(N$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>N$3,$H640/$G640,$H640-SUM($I640:M640)))","v":0},{"$f":"IF(OR(O$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>O$3,$H640/$G640,$H640-SUM($I640:N640)))","v":0},{"$f":"IF(OR(P$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>P$3,$H640/$G640,$H640-SUM($I640:O640)))","v":0},{"$f":"IF(OR(Q$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Q$3,$H640/$G640,$H640-SUM($I640:P640)))","v":0},{"$f":"IF(OR(R$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>R$3,$H640/$G640,$H640-SUM($I640:Q640)))","v":0},{"$f":"IF(OR(S$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>S$3,$H640/$G640,$H640-SUM($I640:R640)))","v":0},{"$f":"IF(OR(T$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>T$3,$H640/$G640,$H640-SUM($I640:S640)))","v":0},{"$f":"IF(OR(U$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>U$3,$H640/$G640,$H640-SUM($I640:T640)))","v":0},{"$f":"IF(OR(V$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>V$3,$H640/$G640,$H640-SUM($I640:U640)))","v":0},{"$f":"IF(OR(W$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>W$3,$H640/$G640,$H640-SUM($I640:V640)))","v":0},{"$f":"IF(OR(X$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>X$3,$H640/$G640,$H640-SUM($I640:W640)))","v":0},{"$f":"IF(OR(Y$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Y$3,$H640/$G640,$H640-SUM($I640:X640)))","v":0},{"$f":"IF(OR(Z$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>Z$3,$H640/$G640,$H640-SUM($I640:Y640)))","v":0},{"$f":"IF(OR(AA$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AA$3,$H640/$G640,$H640-SUM($I640:Z640)))","v":0},{"$f":"IF(OR(AB$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AB$3,$H640/$G640,$H640-SUM($I640:AA640)))","v":0},{"$f":"IF(OR(AC$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AC$3,$H640/$G640,$H640-SUM($I640:AB640)))","v":0},{"$f":"IF(OR(AD$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AD$3,$H640/$G640,$H640-SUM($I640:AC640)))","v":0},{"$f":"IF(OR(AE$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AE$3,$H640/$G640,$H640-SUM($I640:AD640)))","v":0},{"$f":"IF(OR(AF$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AF$3,$H640/$G640,$H640-SUM($I640:AE640)))","v":0},{"$f":"IF(OR(AG$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AG$3,$H640/$G640,$H640-SUM($I640:AF640)))","v":0},{"$f":"IF(OR(AH$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AH$3,$H640/$G640,$H640-SUM($I640:AG640)))","v":0},{"$f":"IF(OR(AI$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AI$3,$H640/$G640,$H640-SUM($I640:AH640)))","v":0},{"$f":"IF(OR(AJ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AJ$3,$H640/$G640,$H640-SUM($I640:AI640)))","v":0},{"$f":"IF(OR(AK$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AK$3,$H640/$G640,$H640-SUM($I640:AJ640)))","v":0},{"$f":"IF(OR(AL$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AL$3,$H640/$G640,$H640-SUM($I640:AK640)))","v":0},{"$f":"IF(OR(AM$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AM$3,$H640/$G640,$H640-SUM($I640:AL640)))","v":0},{"$f":"IF(OR(AN$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AN$3,$H640/$G640,$H640-SUM($I640:AM640)))","v":0},{"$f":"IF(OR(AO$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AO$3,$H640/$G640,$H640-SUM($I640:AN640)))","v":0},{"$f":"IF(OR(AP$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AP$3,$H640/$G640,$H640-SUM($I640:AO640)))","v":0},{"$f":"IF(OR(AQ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AQ$3,$H640/$G640,$H640-SUM($I640:AP640)))","v":0},{"$f":"IF(OR(AR$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AR$3,$H640/$G640,$H640-SUM($I640:AQ640)))","v":0},{"$f":"IF(OR(AS$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AS$3,$H640/$G640,$H640-SUM($I640:AR640)))","v":0},{"$f":"IF(OR(AT$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AT$3,$H640/$G640,$H640-SUM($I640:AS640)))","v":0},{"$f":"IF(OR(AU$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AU$3,$H640/$G640,$H640-SUM($I640:AT640)))","v":0},{"$f":"IF(OR(AV$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AV$3,$H640/$G640,$H640-SUM($I640:AU640)))","v":0},{"$f":"IF(OR(AW$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AW$3,$H640/$G640,$H640-SUM($I640:AV640)))","v":0},{"$f":"IF(OR(AX$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AX$3,$H640/$G640,$H640-SUM($I640:AW640)))","v":0},{"$f":"IF(OR(AY$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AY$3,$H640/$G640,$H640-SUM($I640:AX640)))","v":0},{"$f":"IF(OR(AZ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>AZ$3,$H640/$G640,$H640-SUM($I640:AY640)))","v":0},{"$f":"IF(OR(BA$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BA$3,$H640/$G640,$H640-SUM($I640:AZ640)))","v":0},{"$f":"IF(OR(BB$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BB$3,$H640/$G640,$H640-SUM($I640:BA640)))","v":0},{"$f":"IF(OR(BC$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BC$3,$H640/$G640,$H640-SUM($I640:BB640)))","v":0},{"$f":"IF(OR(BD$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BD$3,$H640/$G640,$H640-SUM($I640:BC640)))","v":0},{"$f":"IF(OR(BE$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BE$3,$H640/$G640,$H640-SUM($I640:BD640)))","v":0},{"$f":"IF(OR(BF$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BF$3,$H640/$G640,$H640-SUM($I640:BE640)))","v":0},{"$f":"IF(OR(BG$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BG$3,$H640/$G640,$H640-SUM($I640:BF640)))","v":0},{"$f":"IF(OR(BH$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BH$3,$H640/$G640,$H640-SUM($I640:BG640)))","v":0},{"$f":"IF(OR(BI$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BI$3,$H640/$G640,$H640-SUM($I640:BH640)))","v":0},{"$f":"IF(OR(BJ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BJ$3,$H640/$G640,$H640-SUM($I640:BI640)))","v":0},{"$f":"IF(OR(BK$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BK$3,$H640/$G640,$H640-SUM($I640:BJ640)))","v":0},{"$f":"IF(OR(BL$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BL$3,$H640/$G640,$H640-SUM($I640:BK640)))","v":0},{"$f":"IF(OR(BM$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BM$3,$H640/$G640,$H640-SUM($I640:BL640)))","v":0},{"$f":"IF(OR(BN$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BN$3,$H640/$G640,$H640-SUM($I640:BM640)))","v":0},{"$f":"IF(OR(BO$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BO$3,$H640/$G640,$H640-SUM($I640:BN640)))","v":0},{"$f":"IF(OR(BP$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BP$3,$H640/$G640,$H640-SUM($I640:BO640)))","v":0},{"$f":"IF(OR(BQ$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BQ$3,$H640/$G640,$H640-SUM($I640:BP640)))","v":0},{"$f":"IF(OR(BR$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BR$3,$H640/$G640,$H640-SUM($I640:BQ640)))","v":0},{"$f":"IF(OR(BS$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BS$3,$H640/$G640,$H640-SUM($I640:BR640)))","v":0},{"$f":"IF(OR(BT$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BT$3,$H640/$G640,$H640-SUM($I640:BS640)))","v":0},{"$f":"IF(OR(BU$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BU$3,$H640/$G640,$H640-SUM($I640:BT640)))","v":0},{"$f":"IF(OR(BV$3<=$D640,$G640=\"n/a\"),0,IF(SUM($D640,$G640)>BV$3,$H640/$G640,$H640-SUM($I640:BU640)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,52.3,{"$f":"AI614","v":0},null,{"$f":"IF(OR(J$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>J$3,$H641/$G641,$H641-SUM($I641:I641)))","v":0},{"$f":"IF(OR(K$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>K$3,$H641/$G641,$H641-SUM($I641:J641)))","v":0},{"$f":"IF(OR(L$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>L$3,$H641/$G641,$H641-SUM($I641:K641)))","v":0},{"$f":"IF(OR(M$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>M$3,$H641/$G641,$H641-SUM($I641:L641)))","v":0},{"$f":"IF(OR(N$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>N$3,$H641/$G641,$H641-SUM($I641:M641)))","v":0},{"$f":"IF(OR(O$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>O$3,$H641/$G641,$H641-SUM($I641:N641)))","v":0},{"$f":"IF(OR(P$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>P$3,$H641/$G641,$H641-SUM($I641:O641)))","v":0},{"$f":"IF(OR(Q$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Q$3,$H641/$G641,$H641-SUM($I641:P641)))","v":0},{"$f":"IF(OR(R$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>R$3,$H641/$G641,$H641-SUM($I641:Q641)))","v":0},{"$f":"IF(OR(S$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>S$3,$H641/$G641,$H641-SUM($I641:R641)))","v":0},{"$f":"IF(OR(T$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>T$3,$H641/$G641,$H641-SUM($I641:S641)))","v":0},{"$f":"IF(OR(U$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>U$3,$H641/$G641,$H641-SUM($I641:T641)))","v":0},{"$f":"IF(OR(V$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>V$3,$H641/$G641,$H641-SUM($I641:U641)))","v":0},{"$f":"IF(OR(W$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>W$3,$H641/$G641,$H641-SUM($I641:V641)))","v":0},{"$f":"IF(OR(X$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>X$3,$H641/$G641,$H641-SUM($I641:W641)))","v":0},{"$f":"IF(OR(Y$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Y$3,$H641/$G641,$H641-SUM($I641:X641)))","v":0},{"$f":"IF(OR(Z$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>Z$3,$H641/$G641,$H641-SUM($I641:Y641)))","v":0},{"$f":"IF(OR(AA$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AA$3,$H641/$G641,$H641-SUM($I641:Z641)))","v":0},{"$f":"IF(OR(AB$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AB$3,$H641/$G641,$H641-SUM($I641:AA641)))","v":0},{"$f":"IF(OR(AC$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AC$3,$H641/$G641,$H641-SUM($I641:AB641)))","v":0},{"$f":"IF(OR(AD$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AD$3,$H641/$G641,$H641-SUM($I641:AC641)))","v":0},{"$f":"IF(OR(AE$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AE$3,$H641/$G641,$H641-SUM($I641:AD641)))","v":0},{"$f":"IF(OR(AF$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AF$3,$H641/$G641,$H641-SUM($I641:AE641)))","v":0},{"$f":"IF(OR(AG$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AG$3,$H641/$G641,$H641-SUM($I641:AF641)))","v":0},{"$f":"IF(OR(AH$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AH$3,$H641/$G641,$H641-SUM($I641:AG641)))","v":0},{"$f":"IF(OR(AI$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AI$3,$H641/$G641,$H641-SUM($I641:AH641)))","v":0},{"$f":"IF(OR(AJ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AJ$3,$H641/$G641,$H641-SUM($I641:AI641)))","v":0},{"$f":"IF(OR(AK$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AK$3,$H641/$G641,$H641-SUM($I641:AJ641)))","v":0},{"$f":"IF(OR(AL$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AL$3,$H641/$G641,$H641-SUM($I641:AK641)))","v":0},{"$f":"IF(OR(AM$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AM$3,$H641/$G641,$H641-SUM($I641:AL641)))","v":0},{"$f":"IF(OR(AN$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AN$3,$H641/$G641,$H641-SUM($I641:AM641)))","v":0},{"$f":"IF(OR(AO$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AO$3,$H641/$G641,$H641-SUM($I641:AN641)))","v":0},{"$f":"IF(OR(AP$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AP$3,$H641/$G641,$H641-SUM($I641:AO641)))","v":0},{"$f":"IF(OR(AQ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AQ$3,$H641/$G641,$H641-SUM($I641:AP641)))","v":0},{"$f":"IF(OR(AR$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AR$3,$H641/$G641,$H641-SUM($I641:AQ641)))","v":0},{"$f":"IF(OR(AS$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AS$3,$H641/$G641,$H641-SUM($I641:AR641)))","v":0},{"$f":"IF(OR(AT$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AT$3,$H641/$G641,$H641-SUM($I641:AS641)))","v":0},{"$f":"IF(OR(AU$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AU$3,$H641/$G641,$H641-SUM($I641:AT641)))","v":0},{"$f":"IF(OR(AV$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AV$3,$H641/$G641,$H641-SUM($I641:AU641)))","v":0},{"$f":"IF(OR(AW$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AW$3,$H641/$G641,$H641-SUM($I641:AV641)))","v":0},{"$f":"IF(OR(AX$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AX$3,$H641/$G641,$H641-SUM($I641:AW641)))","v":0},{"$f":"IF(OR(AY$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AY$3,$H641/$G641,$H641-SUM($I641:AX641)))","v":0},{"$f":"IF(OR(AZ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>AZ$3,$H641/$G641,$H641-SUM($I641:AY641)))","v":0},{"$f":"IF(OR(BA$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BA$3,$H641/$G641,$H641-SUM($I641:AZ641)))","v":0},{"$f":"IF(OR(BB$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BB$3,$H641/$G641,$H641-SUM($I641:BA641)))","v":0},{"$f":"IF(OR(BC$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BC$3,$H641/$G641,$H641-SUM($I641:BB641)))","v":0},{"$f":"IF(OR(BD$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BD$3,$H641/$G641,$H641-SUM($I641:BC641)))","v":0},{"$f":"IF(OR(BE$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BE$3,$H641/$G641,$H641-SUM($I641:BD641)))","v":0},{"$f":"IF(OR(BF$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BF$3,$H641/$G641,$H641-SUM($I641:BE641)))","v":0},{"$f":"IF(OR(BG$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BG$3,$H641/$G641,$H641-SUM($I641:BF641)))","v":0},{"$f":"IF(OR(BH$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BH$3,$H641/$G641,$H641-SUM($I641:BG641)))","v":0},{"$f":"IF(OR(BI$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BI$3,$H641/$G641,$H641-SUM($I641:BH641)))","v":0},{"$f":"IF(OR(BJ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BJ$3,$H641/$G641,$H641-SUM($I641:BI641)))","v":0},{"$f":"IF(OR(BK$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BK$3,$H641/$G641,$H641-SUM($I641:BJ641)))","v":0},{"$f":"IF(OR(BL$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BL$3,$H641/$G641,$H641-SUM($I641:BK641)))","v":0},{"$f":"IF(OR(BM$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BM$3,$H641/$G641,$H641-SUM($I641:BL641)))","v":0},{"$f":"IF(OR(BN$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BN$3,$H641/$G641,$H641-SUM($I641:BM641)))","v":0},{"$f":"IF(OR(BO$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BO$3,$H641/$G641,$H641-SUM($I641:BN641)))","v":0},{"$f":"IF(OR(BP$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BP$3,$H641/$G641,$H641-SUM($I641:BO641)))","v":0},{"$f":"IF(OR(BQ$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BQ$3,$H641/$G641,$H641-SUM($I641:BP641)))","v":0},{"$f":"IF(OR(BR$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BR$3,$H641/$G641,$H641-SUM($I641:BQ641)))","v":0},{"$f":"IF(OR(BS$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BS$3,$H641/$G641,$H641-SUM($I641:BR641)))","v":0},{"$f":"IF(OR(BT$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BT$3,$H641/$G641,$H641-SUM($I641:BS641)))","v":0},{"$f":"IF(OR(BU$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BU$3,$H641/$G641,$H641-SUM($I641:BT641)))","v":0},{"$f":"IF(OR(BV$3<=$D641,$G641=\"n/a\"),0,IF(SUM($D641,$G641)>BV$3,$H641/$G641,$H641-SUM($I641:BU641)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,52.3,{"$f":"AJ614","v":0},null,{"$f":"IF(OR(J$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>J$3,$H642/$G642,$H642-SUM($I642:I642)))","v":0},{"$f":"IF(OR(K$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>K$3,$H642/$G642,$H642-SUM($I642:J642)))","v":0},{"$f":"IF(OR(L$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>L$3,$H642/$G642,$H642-SUM($I642:K642)))","v":0},{"$f":"IF(OR(M$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>M$3,$H642/$G642,$H642-SUM($I642:L642)))","v":0},{"$f":"IF(OR(N$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>N$3,$H642/$G642,$H642-SUM($I642:M642)))","v":0},{"$f":"IF(OR(O$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>O$3,$H642/$G642,$H642-SUM($I642:N642)))","v":0},{"$f":"IF(OR(P$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>P$3,$H642/$G642,$H642-SUM($I642:O642)))","v":0},{"$f":"IF(OR(Q$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Q$3,$H642/$G642,$H642-SUM($I642:P642)))","v":0},{"$f":"IF(OR(R$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>R$3,$H642/$G642,$H642-SUM($I642:Q642)))","v":0},{"$f":"IF(OR(S$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>S$3,$H642/$G642,$H642-SUM($I642:R642)))","v":0},{"$f":"IF(OR(T$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>T$3,$H642/$G642,$H642-SUM($I642:S642)))","v":0},{"$f":"IF(OR(U$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>U$3,$H642/$G642,$H642-SUM($I642:T642)))","v":0},{"$f":"IF(OR(V$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>V$3,$H642/$G642,$H642-SUM($I642:U642)))","v":0},{"$f":"IF(OR(W$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>W$3,$H642/$G642,$H642-SUM($I642:V642)))","v":0},{"$f":"IF(OR(X$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>X$3,$H642/$G642,$H642-SUM($I642:W642)))","v":0},{"$f":"IF(OR(Y$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Y$3,$H642/$G642,$H642-SUM($I642:X642)))","v":0},{"$f":"IF(OR(Z$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>Z$3,$H642/$G642,$H642-SUM($I642:Y642)))","v":0},{"$f":"IF(OR(AA$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AA$3,$H642/$G642,$H642-SUM($I642:Z642)))","v":0},{"$f":"IF(OR(AB$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AB$3,$H642/$G642,$H642-SUM($I642:AA642)))","v":0},{"$f":"IF(OR(AC$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AC$3,$H642/$G642,$H642-SUM($I642:AB642)))","v":0},{"$f":"IF(OR(AD$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AD$3,$H642/$G642,$H642-SUM($I642:AC642)))","v":0},{"$f":"IF(OR(AE$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AE$3,$H642/$G642,$H642-SUM($I642:AD642)))","v":0},{"$f":"IF(OR(AF$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AF$3,$H642/$G642,$H642-SUM($I642:AE642)))","v":0},{"$f":"IF(OR(AG$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AG$3,$H642/$G642,$H642-SUM($I642:AF642)))","v":0},{"$f":"IF(OR(AH$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AH$3,$H642/$G642,$H642-SUM($I642:AG642)))","v":0},{"$f":"IF(OR(AI$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AI$3,$H642/$G642,$H642-SUM($I642:AH642)))","v":0},{"$f":"IF(OR(AJ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AJ$3,$H642/$G642,$H642-SUM($I642:AI642)))","v":0},{"$f":"IF(OR(AK$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AK$3,$H642/$G642,$H642-SUM($I642:AJ642)))","v":0},{"$f":"IF(OR(AL$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AL$3,$H642/$G642,$H642-SUM($I642:AK642)))","v":0},{"$f":"IF(OR(AM$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AM$3,$H642/$G642,$H642-SUM($I642:AL642)))","v":0},{"$f":"IF(OR(AN$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AN$3,$H642/$G642,$H642-SUM($I642:AM642)))","v":0},{"$f":"IF(OR(AO$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AO$3,$H642/$G642,$H642-SUM($I642:AN642)))","v":0},{"$f":"IF(OR(AP$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AP$3,$H642/$G642,$H642-SUM($I642:AO642)))","v":0},{"$f":"IF(OR(AQ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AQ$3,$H642/$G642,$H642-SUM($I642:AP642)))","v":0},{"$f":"IF(OR(AR$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AR$3,$H642/$G642,$H642-SUM($I642:AQ642)))","v":0},{"$f":"IF(OR(AS$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AS$3,$H642/$G642,$H642-SUM($I642:AR642)))","v":0},{"$f":"IF(OR(AT$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AT$3,$H642/$G642,$H642-SUM($I642:AS642)))","v":0},{"$f":"IF(OR(AU$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AU$3,$H642/$G642,$H642-SUM($I642:AT642)))","v":0},{"$f":"IF(OR(AV$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AV$3,$H642/$G642,$H642-SUM($I642:AU642)))","v":0},{"$f":"IF(OR(AW$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AW$3,$H642/$G642,$H642-SUM($I642:AV642)))","v":0},{"$f":"IF(OR(AX$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AX$3,$H642/$G642,$H642-SUM($I642:AW642)))","v":0},{"$f":"IF(OR(AY$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AY$3,$H642/$G642,$H642-SUM($I642:AX642)))","v":0},{"$f":"IF(OR(AZ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>AZ$3,$H642/$G642,$H642-SUM($I642:AY642)))","v":0},{"$f":"IF(OR(BA$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BA$3,$H642/$G642,$H642-SUM($I642:AZ642)))","v":0},{"$f":"IF(OR(BB$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BB$3,$H642/$G642,$H642-SUM($I642:BA642)))","v":0},{"$f":"IF(OR(BC$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BC$3,$H642/$G642,$H642-SUM($I642:BB642)))","v":0},{"$f":"IF(OR(BD$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BD$3,$H642/$G642,$H642-SUM($I642:BC642)))","v":0},{"$f":"IF(OR(BE$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BE$3,$H642/$G642,$H642-SUM($I642:BD642)))","v":0},{"$f":"IF(OR(BF$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BF$3,$H642/$G642,$H642-SUM($I642:BE642)))","v":0},{"$f":"IF(OR(BG$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BG$3,$H642/$G642,$H642-SUM($I642:BF642)))","v":0},{"$f":"IF(OR(BH$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BH$3,$H642/$G642,$H642-SUM($I642:BG642)))","v":0},{"$f":"IF(OR(BI$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BI$3,$H642/$G642,$H642-SUM($I642:BH642)))","v":0},{"$f":"IF(OR(BJ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BJ$3,$H642/$G642,$H642-SUM($I642:BI642)))","v":0},{"$f":"IF(OR(BK$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BK$3,$H642/$G642,$H642-SUM($I642:BJ642)))","v":0},{"$f":"IF(OR(BL$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BL$3,$H642/$G642,$H642-SUM($I642:BK642)))","v":0},{"$f":"IF(OR(BM$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BM$3,$H642/$G642,$H642-SUM($I642:BL642)))","v":0},{"$f":"IF(OR(BN$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BN$3,$H642/$G642,$H642-SUM($I642:BM642)))","v":0},{"$f":"IF(OR(BO$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BO$3,$H642/$G642,$H642-SUM($I642:BN642)))","v":0},{"$f":"IF(OR(BP$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BP$3,$H642/$G642,$H642-SUM($I642:BO642)))","v":0},{"$f":"IF(OR(BQ$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BQ$3,$H642/$G642,$H642-SUM($I642:BP642)))","v":0},{"$f":"IF(OR(BR$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BR$3,$H642/$G642,$H642-SUM($I642:BQ642)))","v":0},{"$f":"IF(OR(BS$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BS$3,$H642/$G642,$H642-SUM($I642:BR642)))","v":0},{"$f":"IF(OR(BT$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BT$3,$H642/$G642,$H642-SUM($I642:BS642)))","v":0},{"$f":"IF(OR(BU$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BU$3,$H642/$G642,$H642-SUM($I642:BT642)))","v":0},{"$f":"IF(OR(BV$3<=$D642,$G642=\"n/a\"),0,IF(SUM($D642,$G642)>BV$3,$H642/$G642,$H642-SUM($I642:BU642)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,52.3,{"$f":"AK614","v":0},null,{"$f":"IF(OR(J$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>J$3,$H643/$G643,$H643-SUM($I643:I643)))","v":0},{"$f":"IF(OR(K$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>K$3,$H643/$G643,$H643-SUM($I643:J643)))","v":0},{"$f":"IF(OR(L$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>L$3,$H643/$G643,$H643-SUM($I643:K643)))","v":0},{"$f":"IF(OR(M$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>M$3,$H643/$G643,$H643-SUM($I643:L643)))","v":0},{"$f":"IF(OR(N$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>N$3,$H643/$G643,$H643-SUM($I643:M643)))","v":0},{"$f":"IF(OR(O$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>O$3,$H643/$G643,$H643-SUM($I643:N643)))","v":0},{"$f":"IF(OR(P$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>P$3,$H643/$G643,$H643-SUM($I643:O643)))","v":0},{"$f":"IF(OR(Q$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Q$3,$H643/$G643,$H643-SUM($I643:P643)))","v":0},{"$f":"IF(OR(R$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>R$3,$H643/$G643,$H643-SUM($I643:Q643)))","v":0},{"$f":"IF(OR(S$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>S$3,$H643/$G643,$H643-SUM($I643:R643)))","v":0},{"$f":"IF(OR(T$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>T$3,$H643/$G643,$H643-SUM($I643:S643)))","v":0},{"$f":"IF(OR(U$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>U$3,$H643/$G643,$H643-SUM($I643:T643)))","v":0},{"$f":"IF(OR(V$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>V$3,$H643/$G643,$H643-SUM($I643:U643)))","v":0},{"$f":"IF(OR(W$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>W$3,$H643/$G643,$H643-SUM($I643:V643)))","v":0},{"$f":"IF(OR(X$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>X$3,$H643/$G643,$H643-SUM($I643:W643)))","v":0},{"$f":"IF(OR(Y$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Y$3,$H643/$G643,$H643-SUM($I643:X643)))","v":0},{"$f":"IF(OR(Z$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>Z$3,$H643/$G643,$H643-SUM($I643:Y643)))","v":0},{"$f":"IF(OR(AA$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AA$3,$H643/$G643,$H643-SUM($I643:Z643)))","v":0},{"$f":"IF(OR(AB$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AB$3,$H643/$G643,$H643-SUM($I643:AA643)))","v":0},{"$f":"IF(OR(AC$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AC$3,$H643/$G643,$H643-SUM($I643:AB643)))","v":0},{"$f":"IF(OR(AD$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AD$3,$H643/$G643,$H643-SUM($I643:AC643)))","v":0},{"$f":"IF(OR(AE$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AE$3,$H643/$G643,$H643-SUM($I643:AD643)))","v":0},{"$f":"IF(OR(AF$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AF$3,$H643/$G643,$H643-SUM($I643:AE643)))","v":0},{"$f":"IF(OR(AG$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AG$3,$H643/$G643,$H643-SUM($I643:AF643)))","v":0},{"$f":"IF(OR(AH$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AH$3,$H643/$G643,$H643-SUM($I643:AG643)))","v":0},{"$f":"IF(OR(AI$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AI$3,$H643/$G643,$H643-SUM($I643:AH643)))","v":0},{"$f":"IF(OR(AJ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AJ$3,$H643/$G643,$H643-SUM($I643:AI643)))","v":0},{"$f":"IF(OR(AK$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AK$3,$H643/$G643,$H643-SUM($I643:AJ643)))","v":0},{"$f":"IF(OR(AL$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AL$3,$H643/$G643,$H643-SUM($I643:AK643)))","v":0},{"$f":"IF(OR(AM$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AM$3,$H643/$G643,$H643-SUM($I643:AL643)))","v":0},{"$f":"IF(OR(AN$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AN$3,$H643/$G643,$H643-SUM($I643:AM643)))","v":0},{"$f":"IF(OR(AO$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AO$3,$H643/$G643,$H643-SUM($I643:AN643)))","v":0},{"$f":"IF(OR(AP$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AP$3,$H643/$G643,$H643-SUM($I643:AO643)))","v":0},{"$f":"IF(OR(AQ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AQ$3,$H643/$G643,$H643-SUM($I643:AP643)))","v":0},{"$f":"IF(OR(AR$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AR$3,$H643/$G643,$H643-SUM($I643:AQ643)))","v":0},{"$f":"IF(OR(AS$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AS$3,$H643/$G643,$H643-SUM($I643:AR643)))","v":0},{"$f":"IF(OR(AT$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AT$3,$H643/$G643,$H643-SUM($I643:AS643)))","v":0},{"$f":"IF(OR(AU$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AU$3,$H643/$G643,$H643-SUM($I643:AT643)))","v":0},{"$f":"IF(OR(AV$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AV$3,$H643/$G643,$H643-SUM($I643:AU643)))","v":0},{"$f":"IF(OR(AW$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AW$3,$H643/$G643,$H643-SUM($I643:AV643)))","v":0},{"$f":"IF(OR(AX$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AX$3,$H643/$G643,$H643-SUM($I643:AW643)))","v":0},{"$f":"IF(OR(AY$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AY$3,$H643/$G643,$H643-SUM($I643:AX643)))","v":0},{"$f":"IF(OR(AZ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>AZ$3,$H643/$G643,$H643-SUM($I643:AY643)))","v":0},{"$f":"IF(OR(BA$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BA$3,$H643/$G643,$H643-SUM($I643:AZ643)))","v":0},{"$f":"IF(OR(BB$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BB$3,$H643/$G643,$H643-SUM($I643:BA643)))","v":0},{"$f":"IF(OR(BC$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BC$3,$H643/$G643,$H643-SUM($I643:BB643)))","v":0},{"$f":"IF(OR(BD$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BD$3,$H643/$G643,$H643-SUM($I643:BC643)))","v":0},{"$f":"IF(OR(BE$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BE$3,$H643/$G643,$H643-SUM($I643:BD643)))","v":0},{"$f":"IF(OR(BF$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BF$3,$H643/$G643,$H643-SUM($I643:BE643)))","v":0},{"$f":"IF(OR(BG$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BG$3,$H643/$G643,$H643-SUM($I643:BF643)))","v":0},{"$f":"IF(OR(BH$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BH$3,$H643/$G643,$H643-SUM($I643:BG643)))","v":0},{"$f":"IF(OR(BI$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BI$3,$H643/$G643,$H643-SUM($I643:BH643)))","v":0},{"$f":"IF(OR(BJ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BJ$3,$H643/$G643,$H643-SUM($I643:BI643)))","v":0},{"$f":"IF(OR(BK$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BK$3,$H643/$G643,$H643-SUM($I643:BJ643)))","v":0},{"$f":"IF(OR(BL$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BL$3,$H643/$G643,$H643-SUM($I643:BK643)))","v":0},{"$f":"IF(OR(BM$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BM$3,$H643/$G643,$H643-SUM($I643:BL643)))","v":0},{"$f":"IF(OR(BN$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BN$3,$H643/$G643,$H643-SUM($I643:BM643)))","v":0},{"$f":"IF(OR(BO$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BO$3,$H643/$G643,$H643-SUM($I643:BN643)))","v":0},{"$f":"IF(OR(BP$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BP$3,$H643/$G643,$H643-SUM($I643:BO643)))","v":0},{"$f":"IF(OR(BQ$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BQ$3,$H643/$G643,$H643-SUM($I643:BP643)))","v":0},{"$f":"IF(OR(BR$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BR$3,$H643/$G643,$H643-SUM($I643:BQ643)))","v":0},{"$f":"IF(OR(BS$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BS$3,$H643/$G643,$H643-SUM($I643:BR643)))","v":0},{"$f":"IF(OR(BT$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BT$3,$H643/$G643,$H643-SUM($I643:BS643)))","v":0},{"$f":"IF(OR(BU$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BU$3,$H643/$G643,$H643-SUM($I643:BT643)))","v":0},{"$f":"IF(OR(BV$3<=$D643,$G643=\"n/a\"),0,IF(SUM($D643,$G643)>BV$3,$H643/$G643,$H643-SUM($I643:BU643)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,52.3,{"$f":"AL614","v":0},null,{"$f":"IF(OR(J$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>J$3,$H644/$G644,$H644-SUM($I644:I644)))","v":0},{"$f":"IF(OR(K$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>K$3,$H644/$G644,$H644-SUM($I644:J644)))","v":0},{"$f":"IF(OR(L$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>L$3,$H644/$G644,$H644-SUM($I644:K644)))","v":0},{"$f":"IF(OR(M$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>M$3,$H644/$G644,$H644-SUM($I644:L644)))","v":0},{"$f":"IF(OR(N$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>N$3,$H644/$G644,$H644-SUM($I644:M644)))","v":0},{"$f":"IF(OR(O$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>O$3,$H644/$G644,$H644-SUM($I644:N644)))","v":0},{"$f":"IF(OR(P$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>P$3,$H644/$G644,$H644-SUM($I644:O644)))","v":0},{"$f":"IF(OR(Q$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Q$3,$H644/$G644,$H644-SUM($I644:P644)))","v":0},{"$f":"IF(OR(R$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>R$3,$H644/$G644,$H644-SUM($I644:Q644)))","v":0},{"$f":"IF(OR(S$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>S$3,$H644/$G644,$H644-SUM($I644:R644)))","v":0},{"$f":"IF(OR(T$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>T$3,$H644/$G644,$H644-SUM($I644:S644)))","v":0},{"$f":"IF(OR(U$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>U$3,$H644/$G644,$H644-SUM($I644:T644)))","v":0},{"$f":"IF(OR(V$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>V$3,$H644/$G644,$H644-SUM($I644:U644)))","v":0},{"$f":"IF(OR(W$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>W$3,$H644/$G644,$H644-SUM($I644:V644)))","v":0},{"$f":"IF(OR(X$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>X$3,$H644/$G644,$H644-SUM($I644:W644)))","v":0},{"$f":"IF(OR(Y$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Y$3,$H644/$G644,$H644-SUM($I644:X644)))","v":0},{"$f":"IF(OR(Z$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>Z$3,$H644/$G644,$H644-SUM($I644:Y644)))","v":0},{"$f":"IF(OR(AA$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AA$3,$H644/$G644,$H644-SUM($I644:Z644)))","v":0},{"$f":"IF(OR(AB$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AB$3,$H644/$G644,$H644-SUM($I644:AA644)))","v":0},{"$f":"IF(OR(AC$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AC$3,$H644/$G644,$H644-SUM($I644:AB644)))","v":0},{"$f":"IF(OR(AD$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AD$3,$H644/$G644,$H644-SUM($I644:AC644)))","v":0},{"$f":"IF(OR(AE$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AE$3,$H644/$G644,$H644-SUM($I644:AD644)))","v":0},{"$f":"IF(OR(AF$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AF$3,$H644/$G644,$H644-SUM($I644:AE644)))","v":0},{"$f":"IF(OR(AG$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AG$3,$H644/$G644,$H644-SUM($I644:AF644)))","v":0},{"$f":"IF(OR(AH$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AH$3,$H644/$G644,$H644-SUM($I644:AG644)))","v":0},{"$f":"IF(OR(AI$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AI$3,$H644/$G644,$H644-SUM($I644:AH644)))","v":0},{"$f":"IF(OR(AJ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AJ$3,$H644/$G644,$H644-SUM($I644:AI644)))","v":0},{"$f":"IF(OR(AK$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AK$3,$H644/$G644,$H644-SUM($I644:AJ644)))","v":0},{"$f":"IF(OR(AL$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AL$3,$H644/$G644,$H644-SUM($I644:AK644)))","v":0},{"$f":"IF(OR(AM$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AM$3,$H644/$G644,$H644-SUM($I644:AL644)))","v":0},{"$f":"IF(OR(AN$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AN$3,$H644/$G644,$H644-SUM($I644:AM644)))","v":0},{"$f":"IF(OR(AO$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AO$3,$H644/$G644,$H644-SUM($I644:AN644)))","v":0},{"$f":"IF(OR(AP$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AP$3,$H644/$G644,$H644-SUM($I644:AO644)))","v":0},{"$f":"IF(OR(AQ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AQ$3,$H644/$G644,$H644-SUM($I644:AP644)))","v":0},{"$f":"IF(OR(AR$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AR$3,$H644/$G644,$H644-SUM($I644:AQ644)))","v":0},{"$f":"IF(OR(AS$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AS$3,$H644/$G644,$H644-SUM($I644:AR644)))","v":0},{"$f":"IF(OR(AT$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AT$3,$H644/$G644,$H644-SUM($I644:AS644)))","v":0},{"$f":"IF(OR(AU$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AU$3,$H644/$G644,$H644-SUM($I644:AT644)))","v":0},{"$f":"IF(OR(AV$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AV$3,$H644/$G644,$H644-SUM($I644:AU644)))","v":0},{"$f":"IF(OR(AW$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AW$3,$H644/$G644,$H644-SUM($I644:AV644)))","v":0},{"$f":"IF(OR(AX$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AX$3,$H644/$G644,$H644-SUM($I644:AW644)))","v":0},{"$f":"IF(OR(AY$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AY$3,$H644/$G644,$H644-SUM($I644:AX644)))","v":0},{"$f":"IF(OR(AZ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>AZ$3,$H644/$G644,$H644-SUM($I644:AY644)))","v":0},{"$f":"IF(OR(BA$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BA$3,$H644/$G644,$H644-SUM($I644:AZ644)))","v":0},{"$f":"IF(OR(BB$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BB$3,$H644/$G644,$H644-SUM($I644:BA644)))","v":0},{"$f":"IF(OR(BC$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BC$3,$H644/$G644,$H644-SUM($I644:BB644)))","v":0},{"$f":"IF(OR(BD$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BD$3,$H644/$G644,$H644-SUM($I644:BC644)))","v":0},{"$f":"IF(OR(BE$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BE$3,$H644/$G644,$H644-SUM($I644:BD644)))","v":0},{"$f":"IF(OR(BF$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BF$3,$H644/$G644,$H644-SUM($I644:BE644)))","v":0},{"$f":"IF(OR(BG$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BG$3,$H644/$G644,$H644-SUM($I644:BF644)))","v":0},{"$f":"IF(OR(BH$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BH$3,$H644/$G644,$H644-SUM($I644:BG644)))","v":0},{"$f":"IF(OR(BI$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BI$3,$H644/$G644,$H644-SUM($I644:BH644)))","v":0},{"$f":"IF(OR(BJ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BJ$3,$H644/$G644,$H644-SUM($I644:BI644)))","v":0},{"$f":"IF(OR(BK$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BK$3,$H644/$G644,$H644-SUM($I644:BJ644)))","v":0},{"$f":"IF(OR(BL$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BL$3,$H644/$G644,$H644-SUM($I644:BK644)))","v":0},{"$f":"IF(OR(BM$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BM$3,$H644/$G644,$H644-SUM($I644:BL644)))","v":0},{"$f":"IF(OR(BN$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BN$3,$H644/$G644,$H644-SUM($I644:BM644)))","v":0},{"$f":"IF(OR(BO$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BO$3,$H644/$G644,$H644-SUM($I644:BN644)))","v":0},{"$f":"IF(OR(BP$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BP$3,$H644/$G644,$H644-SUM($I644:BO644)))","v":0},{"$f":"IF(OR(BQ$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BQ$3,$H644/$G644,$H644-SUM($I644:BP644)))","v":0},{"$f":"IF(OR(BR$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BR$3,$H644/$G644,$H644-SUM($I644:BQ644)))","v":0},{"$f":"IF(OR(BS$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BS$3,$H644/$G644,$H644-SUM($I644:BR644)))","v":0},{"$f":"IF(OR(BT$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BT$3,$H644/$G644,$H644-SUM($I644:BS644)))","v":0},{"$f":"IF(OR(BU$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BU$3,$H644/$G644,$H644-SUM($I644:BT644)))","v":0},{"$f":"IF(OR(BV$3<=$D644,$G644=\"n/a\"),0,IF(SUM($D644,$G644)>BV$3,$H644/$G644,$H644-SUM($I644:BU644)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,52.3,{"$f":"AM614","v":0},null,{"$f":"IF(OR(J$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>J$3,$H645/$G645,$H645-SUM($I645:I645)))","v":0},{"$f":"IF(OR(K$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>K$3,$H645/$G645,$H645-SUM($I645:J645)))","v":0},{"$f":"IF(OR(L$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>L$3,$H645/$G645,$H645-SUM($I645:K645)))","v":0},{"$f":"IF(OR(M$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>M$3,$H645/$G645,$H645-SUM($I645:L645)))","v":0},{"$f":"IF(OR(N$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>N$3,$H645/$G645,$H645-SUM($I645:M645)))","v":0},{"$f":"IF(OR(O$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>O$3,$H645/$G645,$H645-SUM($I645:N645)))","v":0},{"$f":"IF(OR(P$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>P$3,$H645/$G645,$H645-SUM($I645:O645)))","v":0},{"$f":"IF(OR(Q$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Q$3,$H645/$G645,$H645-SUM($I645:P645)))","v":0},{"$f":"IF(OR(R$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>R$3,$H645/$G645,$H645-SUM($I645:Q645)))","v":0},{"$f":"IF(OR(S$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>S$3,$H645/$G645,$H645-SUM($I645:R645)))","v":0},{"$f":"IF(OR(T$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>T$3,$H645/$G645,$H645-SUM($I645:S645)))","v":0},{"$f":"IF(OR(U$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>U$3,$H645/$G645,$H645-SUM($I645:T645)))","v":0},{"$f":"IF(OR(V$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>V$3,$H645/$G645,$H645-SUM($I645:U645)))","v":0},{"$f":"IF(OR(W$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>W$3,$H645/$G645,$H645-SUM($I645:V645)))","v":0},{"$f":"IF(OR(X$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>X$3,$H645/$G645,$H645-SUM($I645:W645)))","v":0},{"$f":"IF(OR(Y$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Y$3,$H645/$G645,$H645-SUM($I645:X645)))","v":0},{"$f":"IF(OR(Z$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>Z$3,$H645/$G645,$H645-SUM($I645:Y645)))","v":0},{"$f":"IF(OR(AA$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AA$3,$H645/$G645,$H645-SUM($I645:Z645)))","v":0},{"$f":"IF(OR(AB$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AB$3,$H645/$G645,$H645-SUM($I645:AA645)))","v":0},{"$f":"IF(OR(AC$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AC$3,$H645/$G645,$H645-SUM($I645:AB645)))","v":0},{"$f":"IF(OR(AD$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AD$3,$H645/$G645,$H645-SUM($I645:AC645)))","v":0},{"$f":"IF(OR(AE$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AE$3,$H645/$G645,$H645-SUM($I645:AD645)))","v":0},{"$f":"IF(OR(AF$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AF$3,$H645/$G645,$H645-SUM($I645:AE645)))","v":0},{"$f":"IF(OR(AG$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AG$3,$H645/$G645,$H645-SUM($I645:AF645)))","v":0},{"$f":"IF(OR(AH$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AH$3,$H645/$G645,$H645-SUM($I645:AG645)))","v":0},{"$f":"IF(OR(AI$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AI$3,$H645/$G645,$H645-SUM($I645:AH645)))","v":0},{"$f":"IF(OR(AJ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AJ$3,$H645/$G645,$H645-SUM($I645:AI645)))","v":0},{"$f":"IF(OR(AK$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AK$3,$H645/$G645,$H645-SUM($I645:AJ645)))","v":0},{"$f":"IF(OR(AL$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AL$3,$H645/$G645,$H645-SUM($I645:AK645)))","v":0},{"$f":"IF(OR(AM$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AM$3,$H645/$G645,$H645-SUM($I645:AL645)))","v":0},{"$f":"IF(OR(AN$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AN$3,$H645/$G645,$H645-SUM($I645:AM645)))","v":0},{"$f":"IF(OR(AO$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AO$3,$H645/$G645,$H645-SUM($I645:AN645)))","v":0},{"$f":"IF(OR(AP$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AP$3,$H645/$G645,$H645-SUM($I645:AO645)))","v":0},{"$f":"IF(OR(AQ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AQ$3,$H645/$G645,$H645-SUM($I645:AP645)))","v":0},{"$f":"IF(OR(AR$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AR$3,$H645/$G645,$H645-SUM($I645:AQ645)))","v":0},{"$f":"IF(OR(AS$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AS$3,$H645/$G645,$H645-SUM($I645:AR645)))","v":0},{"$f":"IF(OR(AT$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AT$3,$H645/$G645,$H645-SUM($I645:AS645)))","v":0},{"$f":"IF(OR(AU$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AU$3,$H645/$G645,$H645-SUM($I645:AT645)))","v":0},{"$f":"IF(OR(AV$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AV$3,$H645/$G645,$H645-SUM($I645:AU645)))","v":0},{"$f":"IF(OR(AW$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AW$3,$H645/$G645,$H645-SUM($I645:AV645)))","v":0},{"$f":"IF(OR(AX$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AX$3,$H645/$G645,$H645-SUM($I645:AW645)))","v":0},{"$f":"IF(OR(AY$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AY$3,$H645/$G645,$H645-SUM($I645:AX645)))","v":0},{"$f":"IF(OR(AZ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>AZ$3,$H645/$G645,$H645-SUM($I645:AY645)))","v":0},{"$f":"IF(OR(BA$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BA$3,$H645/$G645,$H645-SUM($I645:AZ645)))","v":0},{"$f":"IF(OR(BB$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BB$3,$H645/$G645,$H645-SUM($I645:BA645)))","v":0},{"$f":"IF(OR(BC$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BC$3,$H645/$G645,$H645-SUM($I645:BB645)))","v":0},{"$f":"IF(OR(BD$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BD$3,$H645/$G645,$H645-SUM($I645:BC645)))","v":0},{"$f":"IF(OR(BE$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BE$3,$H645/$G645,$H645-SUM($I645:BD645)))","v":0},{"$f":"IF(OR(BF$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BF$3,$H645/$G645,$H645-SUM($I645:BE645)))","v":0},{"$f":"IF(OR(BG$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BG$3,$H645/$G645,$H645-SUM($I645:BF645)))","v":0},{"$f":"IF(OR(BH$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BH$3,$H645/$G645,$H645-SUM($I645:BG645)))","v":0},{"$f":"IF(OR(BI$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BI$3,$H645/$G645,$H645-SUM($I645:BH645)))","v":0},{"$f":"IF(OR(BJ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BJ$3,$H645/$G645,$H645-SUM($I645:BI645)))","v":0},{"$f":"IF(OR(BK$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BK$3,$H645/$G645,$H645-SUM($I645:BJ645)))","v":0},{"$f":"IF(OR(BL$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BL$3,$H645/$G645,$H645-SUM($I645:BK645)))","v":0},{"$f":"IF(OR(BM$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BM$3,$H645/$G645,$H645-SUM($I645:BL645)))","v":0},{"$f":"IF(OR(BN$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BN$3,$H645/$G645,$H645-SUM($I645:BM645)))","v":0},{"$f":"IF(OR(BO$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BO$3,$H645/$G645,$H645-SUM($I645:BN645)))","v":0},{"$f":"IF(OR(BP$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BP$3,$H645/$G645,$H645-SUM($I645:BO645)))","v":0},{"$f":"IF(OR(BQ$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BQ$3,$H645/$G645,$H645-SUM($I645:BP645)))","v":0},{"$f":"IF(OR(BR$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BR$3,$H645/$G645,$H645-SUM($I645:BQ645)))","v":0},{"$f":"IF(OR(BS$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BS$3,$H645/$G645,$H645-SUM($I645:BR645)))","v":0},{"$f":"IF(OR(BT$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BT$3,$H645/$G645,$H645-SUM($I645:BS645)))","v":0},{"$f":"IF(OR(BU$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BU$3,$H645/$G645,$H645-SUM($I645:BT645)))","v":0},{"$f":"IF(OR(BV$3<=$D645,$G645=\"n/a\"),0,IF(SUM($D645,$G645)>BV$3,$H645/$G645,$H645-SUM($I645:BU645)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I611,I615:I620)","v":0},{"$f":"SUM(J611,J615:J620)","v":0},0.52161726737557124,0.52161726737557124,0.52161726737557124,0.52161726737557124,0.52161726737557146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV611,BV615:BV620)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I611,I615:I645)","v":0},{"$f":"SUM(J611,J615:J645)","v":0},{"$f":"SUM(K611,K615:K645)","v":0.52161726737557124},0.52161726737557124,0.52161726737557124,0.52161726737557124,0.52161726737557146,2.7222213022062194,2.7222213022062194,2.7222213022062194,2.7222213022062194,2.7222213022062203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H612+SUM(H615:H646)-SUM($I648:$BV648),2)=0,G615=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I614-SUM(I615:I645)+H649","v":0},{"$f":"J614-SUM(J615:J645)+I649","v":2.6080863368778564},{"$f":"K614-SUM(K615:K645)+J649","v":2.0864690695022849},1.5648518021267137,1.0432345347511425,0.52161726737557124,13.611106511031098,10.888885208824878,8.166663906618659,5.4444426044124397,2.7222213022062203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B608","v":"Total Closing TAB - Equity raising Costs"},"Nominal",null,null,null,{"$f":"I649+I612","v":0},2.6080863368778564,2.0864690695022849,1.5648518021267137,1.0432345347511425,0.52161726737557124,13.611106511031098,10.888885208824878,8.166663906618659,5.4444426044124397,2.7222213022062203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU649+BU612","v":0},0]
[]
[15,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A652))","v":"Asset15 - Not in Use"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I652+1","v":2011},{"$f":"J652+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ652+1","v":2071},{"$f":"BR652+1","v":2072},{"$f":"BS652+1","v":2073},{"$f":"BT652+1","v":2074},{"$f":"BU652+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A652)","v":0},null,{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:H655))),(MAX($H656/$G655, $H656-SUM($H655:H655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:I655))),(MAX($H656/$G655, $H656-SUM($H655:I655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:J655))),(MAX($H656/$G655, $H656-SUM($H655:J655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:K655))),(MAX($H656/$G655, $H656-SUM($H655:K655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:L655))),(MAX($H656/$G655, $H656-SUM($H655:L655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:M655))),(MAX($H656/$G655, $H656-SUM($H655:M655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:N655))),(MAX($H656/$G655, $H656-SUM($H655:N655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:O655))),(MAX($H656/$G655, $H656-SUM($H655:O655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:P655))),(MAX($H656/$G655, $H656-SUM($H655:P655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:Q655))),(MAX($H656/$G655, $H656-SUM($H655:Q655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:R655))),(MAX($H656/$G655, $H656-SUM($H655:R655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:S655))),(MAX($H656/$G655, $H656-SUM($H655:S655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:T655))),(MAX($H656/$G655, $H656-SUM($H655:T655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:U655))),(MAX($H656/$G655, $H656-SUM($H655:U655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:V655))),(MAX($H656/$G655, $H656-SUM($H655:V655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:W655))),(MAX($H656/$G655, $H656-SUM($H655:W655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:X655))),(MAX($H656/$G655, $H656-SUM($H655:X655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:Y655))),(MAX($H656/$G655, $H656-SUM($H655:Y655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:Z655))),(MAX($H656/$G655, $H656-SUM($H655:Z655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AA655))),(MAX($H656/$G655, $H656-SUM($H655:AA655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AB655))),(MAX($H656/$G655, $H656-SUM($H655:AB655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AC655))),(MAX($H656/$G655, $H656-SUM($H655:AC655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AD655))),(MAX($H656/$G655, $H656-SUM($H655:AD655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AE655))),(MAX($H656/$G655, $H656-SUM($H655:AE655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AF655))),(MAX($H656/$G655, $H656-SUM($H655:AF655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AG655))),(MAX($H656/$G655, $H656-SUM($H655:AG655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AH655))),(MAX($H656/$G655, $H656-SUM($H655:AH655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AI655))),(MAX($H656/$G655, $H656-SUM($H655:AI655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AJ655))),(MAX($H656/$G655, $H656-SUM($H655:AJ655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AK655))),(MAX($H656/$G655, $H656-SUM($H655:AK655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AL655))),(MAX($H656/$G655, $H656-SUM($H655:AL655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AM655))),(MAX($H656/$G655, $H656-SUM($H655:AM655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AN655))),(MAX($H656/$G655, $H656-SUM($H655:AN655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AO655))),(MAX($H656/$G655, $H656-SUM($H655:AO655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AP655))),(MAX($H656/$G655, $H656-SUM($H655:AP655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AQ655))),(MAX($H656/$G655, $H656-SUM($H655:AQ655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AR655))),(MAX($H656/$G655, $H656-SUM($H655:AR655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AS655))),(MAX($H656/$G655, $H656-SUM($H655:AS655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AT655))),(MAX($H656/$G655, $H656-SUM($H655:AT655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AU655))),(MAX($H656/$G655, $H656-SUM($H655:AU655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AV655))),(MAX($H656/$G655, $H656-SUM($H655:AV655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AW655))),(MAX($H656/$G655, $H656-SUM($H655:AW655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AX655))),(MAX($H656/$G655, $H656-SUM($H655:AX655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AY655))),(MAX($H656/$G655, $H656-SUM($H655:AY655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:AZ655))),(MAX($H656/$G655, $H656-SUM($H655:AZ655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BA655))),(MAX($H656/$G655, $H656-SUM($H655:BA655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BB655))),(MAX($H656/$G655, $H656-SUM($H655:BB655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BC655))),(MAX($H656/$G655, $H656-SUM($H655:BC655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BD655))),(MAX($H656/$G655, $H656-SUM($H655:BD655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BE655))),(MAX($H656/$G655, $H656-SUM($H655:BE655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BF655))),(MAX($H656/$G655, $H656-SUM($H655:BF655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BG655))),(MAX($H656/$G655, $H656-SUM($H655:BG655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BH655))),(MAX($H656/$G655, $H656-SUM($H655:BH655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BI655))),(MAX($H656/$G655, $H656-SUM($H655:BI655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BJ655))),(MAX($H656/$G655, $H656-SUM($H655:BJ655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BK655))),(MAX($H656/$G655, $H656-SUM($H655:BK655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BL655))),(MAX($H656/$G655, $H656-SUM($H655:BL655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BM655))),(MAX($H656/$G655, $H656-SUM($H655:BM655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BN655))),(MAX($H656/$G655, $H656-SUM($H655:BN655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BO655))),(MAX($H656/$G655, $H656-SUM($H655:BO655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BP655))),(MAX($H656/$G655, $H656-SUM($H655:BP655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BQ655))),(MAX($H656/$G655, $H656-SUM($H655:BQ655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BR655))),(MAX($H656/$G655, $H656-SUM($H655:BR655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BS655))),(MAX($H656/$G655, $H656-SUM($H655:BS655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BT655))),(MAX($H656/$G655, $H656-SUM($H655:BT655)))))","v":0},{"$f":"IF(OR($G655=0,$G655=\"n/a\"),0,IF($H656>0,(MIN($H656/$G655, $H656-SUM($H655:BU655))),(MAX($H656/$G655, $H656-SUM($H655:BU655)))))","v":0},{"$f":"IF(OR(ROUND(H656-SUM($I655:$BV655),2)=0,G655=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A652)","v":0},{"$f":"H656-I655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT656-BU655","v":0},0]
[]
[{"$f":"IF(COUNTA($BW660:$BW689)=COUNTIF($BW660:$BW689,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B652,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B652,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G660","v":"n/a"},{"$f":"I658","v":0},null,{"$f":"IF(OR(J$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>J$3,$H659/$G659,$H659-SUM($I659:I659)))","v":0},{"$f":"IF(OR(K$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>K$3,$H659/$G659,$H659-SUM($I659:J659)))","v":0},{"$f":"IF(OR(L$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>L$3,$H659/$G659,$H659-SUM($I659:K659)))","v":0},{"$f":"IF(OR(M$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>M$3,$H659/$G659,$H659-SUM($I659:L659)))","v":0},{"$f":"IF(OR(N$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>N$3,$H659/$G659,$H659-SUM($I659:M659)))","v":0},{"$f":"IF(OR(O$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>O$3,$H659/$G659,$H659-SUM($I659:N659)))","v":0},{"$f":"IF(OR(P$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>P$3,$H659/$G659,$H659-SUM($I659:O659)))","v":0},{"$f":"IF(OR(Q$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Q$3,$H659/$G659,$H659-SUM($I659:P659)))","v":0},{"$f":"IF(OR(R$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>R$3,$H659/$G659,$H659-SUM($I659:Q659)))","v":0},{"$f":"IF(OR(S$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>S$3,$H659/$G659,$H659-SUM($I659:R659)))","v":0},{"$f":"IF(OR(T$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>T$3,$H659/$G659,$H659-SUM($I659:S659)))","v":0},{"$f":"IF(OR(U$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>U$3,$H659/$G659,$H659-SUM($I659:T659)))","v":0},{"$f":"IF(OR(V$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>V$3,$H659/$G659,$H659-SUM($I659:U659)))","v":0},{"$f":"IF(OR(W$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>W$3,$H659/$G659,$H659-SUM($I659:V659)))","v":0},{"$f":"IF(OR(X$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>X$3,$H659/$G659,$H659-SUM($I659:W659)))","v":0},{"$f":"IF(OR(Y$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Y$3,$H659/$G659,$H659-SUM($I659:X659)))","v":0},{"$f":"IF(OR(Z$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>Z$3,$H659/$G659,$H659-SUM($I659:Y659)))","v":0},{"$f":"IF(OR(AA$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AA$3,$H659/$G659,$H659-SUM($I659:Z659)))","v":0},{"$f":"IF(OR(AB$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AB$3,$H659/$G659,$H659-SUM($I659:AA659)))","v":0},{"$f":"IF(OR(AC$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AC$3,$H659/$G659,$H659-SUM($I659:AB659)))","v":0},{"$f":"IF(OR(AD$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AD$3,$H659/$G659,$H659-SUM($I659:AC659)))","v":0},{"$f":"IF(OR(AE$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AE$3,$H659/$G659,$H659-SUM($I659:AD659)))","v":0},{"$f":"IF(OR(AF$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AF$3,$H659/$G659,$H659-SUM($I659:AE659)))","v":0},{"$f":"IF(OR(AG$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AG$3,$H659/$G659,$H659-SUM($I659:AF659)))","v":0},{"$f":"IF(OR(AH$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AH$3,$H659/$G659,$H659-SUM($I659:AG659)))","v":0},{"$f":"IF(OR(AI$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AI$3,$H659/$G659,$H659-SUM($I659:AH659)))","v":0},{"$f":"IF(OR(AJ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AJ$3,$H659/$G659,$H659-SUM($I659:AI659)))","v":0},{"$f":"IF(OR(AK$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AK$3,$H659/$G659,$H659-SUM($I659:AJ659)))","v":0},{"$f":"IF(OR(AL$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AL$3,$H659/$G659,$H659-SUM($I659:AK659)))","v":0},{"$f":"IF(OR(AM$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AM$3,$H659/$G659,$H659-SUM($I659:AL659)))","v":0},{"$f":"IF(OR(AN$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AN$3,$H659/$G659,$H659-SUM($I659:AM659)))","v":0},{"$f":"IF(OR(AO$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AO$3,$H659/$G659,$H659-SUM($I659:AN659)))","v":0},{"$f":"IF(OR(AP$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AP$3,$H659/$G659,$H659-SUM($I659:AO659)))","v":0},{"$f":"IF(OR(AQ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AQ$3,$H659/$G659,$H659-SUM($I659:AP659)))","v":0},{"$f":"IF(OR(AR$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AR$3,$H659/$G659,$H659-SUM($I659:AQ659)))","v":0},{"$f":"IF(OR(AS$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AS$3,$H659/$G659,$H659-SUM($I659:AR659)))","v":0},{"$f":"IF(OR(AT$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AT$3,$H659/$G659,$H659-SUM($I659:AS659)))","v":0},{"$f":"IF(OR(AU$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AU$3,$H659/$G659,$H659-SUM($I659:AT659)))","v":0},{"$f":"IF(OR(AV$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AV$3,$H659/$G659,$H659-SUM($I659:AU659)))","v":0},{"$f":"IF(OR(AW$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AW$3,$H659/$G659,$H659-SUM($I659:AV659)))","v":0},{"$f":"IF(OR(AX$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AX$3,$H659/$G659,$H659-SUM($I659:AW659)))","v":0},{"$f":"IF(OR(AY$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AY$3,$H659/$G659,$H659-SUM($I659:AX659)))","v":0},{"$f":"IF(OR(AZ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>AZ$3,$H659/$G659,$H659-SUM($I659:AY659)))","v":0},{"$f":"IF(OR(BA$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BA$3,$H659/$G659,$H659-SUM($I659:AZ659)))","v":0},{"$f":"IF(OR(BB$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BB$3,$H659/$G659,$H659-SUM($I659:BA659)))","v":0},{"$f":"IF(OR(BC$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BC$3,$H659/$G659,$H659-SUM($I659:BB659)))","v":0},{"$f":"IF(OR(BD$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BD$3,$H659/$G659,$H659-SUM($I659:BC659)))","v":0},{"$f":"IF(OR(BE$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BE$3,$H659/$G659,$H659-SUM($I659:BD659)))","v":0},{"$f":"IF(OR(BF$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BF$3,$H659/$G659,$H659-SUM($I659:BE659)))","v":0},{"$f":"IF(OR(BG$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BG$3,$H659/$G659,$H659-SUM($I659:BF659)))","v":0},{"$f":"IF(OR(BH$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BH$3,$H659/$G659,$H659-SUM($I659:BG659)))","v":0},{"$f":"IF(OR(BI$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BI$3,$H659/$G659,$H659-SUM($I659:BH659)))","v":0},{"$f":"IF(OR(BJ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BJ$3,$H659/$G659,$H659-SUM($I659:BI659)))","v":0},{"$f":"IF(OR(BK$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BK$3,$H659/$G659,$H659-SUM($I659:BJ659)))","v":0},{"$f":"IF(OR(BL$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BL$3,$H659/$G659,$H659-SUM($I659:BK659)))","v":0},{"$f":"IF(OR(BM$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BM$3,$H659/$G659,$H659-SUM($I659:BL659)))","v":0},{"$f":"IF(OR(BN$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BN$3,$H659/$G659,$H659-SUM($I659:BM659)))","v":0},{"$f":"IF(OR(BO$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BO$3,$H659/$G659,$H659-SUM($I659:BN659)))","v":0},{"$f":"IF(OR(BP$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BP$3,$H659/$G659,$H659-SUM($I659:BO659)))","v":0},{"$f":"IF(OR(BQ$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BQ$3,$H659/$G659,$H659-SUM($I659:BP659)))","v":0},{"$f":"IF(OR(BR$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BR$3,$H659/$G659,$H659-SUM($I659:BQ659)))","v":0},{"$f":"IF(OR(BS$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BS$3,$H659/$G659,$H659-SUM($I659:BR659)))","v":0},{"$f":"IF(OR(BT$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BT$3,$H659/$G659,$H659-SUM($I659:BS659)))","v":0},{"$f":"IF(OR(BU$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BU$3,$H659/$G659,$H659-SUM($I659:BT659)))","v":0},{"$f":"IF(OR(BV$3<=$D659,$G659=\"n/a\"),0,IF(SUM($D659,$G659)>BV$3,$H659/$G659,$H659-SUM($I659:BU659)))","v":0},{"$f":"IF(OR(ROUND(H659-SUM($J659:$BV659),2)=0,G659=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A652)","v":"n/a"},{"$f":"J658","v":0},null,{"$f":"IF(OR(J$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>J$3,$H660/$G660,$H660-SUM($I660:I660)))","v":0},{"$f":"IF(OR(K$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>K$3,$H660/$G660,$H660-SUM($I660:J660)))","v":0},{"$f":"IF(OR(L$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>L$3,$H660/$G660,$H660-SUM($I660:K660)))","v":0},{"$f":"IF(OR(M$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>M$3,$H660/$G660,$H660-SUM($I660:L660)))","v":0},{"$f":"IF(OR(N$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>N$3,$H660/$G660,$H660-SUM($I660:M660)))","v":0},{"$f":"IF(OR(O$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>O$3,$H660/$G660,$H660-SUM($I660:N660)))","v":0},{"$f":"IF(OR(P$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>P$3,$H660/$G660,$H660-SUM($I660:O660)))","v":0},{"$f":"IF(OR(Q$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Q$3,$H660/$G660,$H660-SUM($I660:P660)))","v":0},{"$f":"IF(OR(R$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>R$3,$H660/$G660,$H660-SUM($I660:Q660)))","v":0},{"$f":"IF(OR(S$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>S$3,$H660/$G660,$H660-SUM($I660:R660)))","v":0},{"$f":"IF(OR(T$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>T$3,$H660/$G660,$H660-SUM($I660:S660)))","v":0},{"$f":"IF(OR(U$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>U$3,$H660/$G660,$H660-SUM($I660:T660)))","v":0},{"$f":"IF(OR(V$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>V$3,$H660/$G660,$H660-SUM($I660:U660)))","v":0},{"$f":"IF(OR(W$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>W$3,$H660/$G660,$H660-SUM($I660:V660)))","v":0},{"$f":"IF(OR(X$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>X$3,$H660/$G660,$H660-SUM($I660:W660)))","v":0},{"$f":"IF(OR(Y$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Y$3,$H660/$G660,$H660-SUM($I660:X660)))","v":0},{"$f":"IF(OR(Z$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>Z$3,$H660/$G660,$H660-SUM($I660:Y660)))","v":0},{"$f":"IF(OR(AA$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AA$3,$H660/$G660,$H660-SUM($I660:Z660)))","v":0},{"$f":"IF(OR(AB$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AB$3,$H660/$G660,$H660-SUM($I660:AA660)))","v":0},{"$f":"IF(OR(AC$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AC$3,$H660/$G660,$H660-SUM($I660:AB660)))","v":0},{"$f":"IF(OR(AD$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AD$3,$H660/$G660,$H660-SUM($I660:AC660)))","v":0},{"$f":"IF(OR(AE$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AE$3,$H660/$G660,$H660-SUM($I660:AD660)))","v":0},{"$f":"IF(OR(AF$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AF$3,$H660/$G660,$H660-SUM($I660:AE660)))","v":0},{"$f":"IF(OR(AG$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AG$3,$H660/$G660,$H660-SUM($I660:AF660)))","v":0},{"$f":"IF(OR(AH$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AH$3,$H660/$G660,$H660-SUM($I660:AG660)))","v":0},{"$f":"IF(OR(AI$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AI$3,$H660/$G660,$H660-SUM($I660:AH660)))","v":0},{"$f":"IF(OR(AJ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AJ$3,$H660/$G660,$H660-SUM($I660:AI660)))","v":0},{"$f":"IF(OR(AK$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AK$3,$H660/$G660,$H660-SUM($I660:AJ660)))","v":0},{"$f":"IF(OR(AL$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AL$3,$H660/$G660,$H660-SUM($I660:AK660)))","v":0},{"$f":"IF(OR(AM$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AM$3,$H660/$G660,$H660-SUM($I660:AL660)))","v":0},{"$f":"IF(OR(AN$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AN$3,$H660/$G660,$H660-SUM($I660:AM660)))","v":0},{"$f":"IF(OR(AO$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AO$3,$H660/$G660,$H660-SUM($I660:AN660)))","v":0},{"$f":"IF(OR(AP$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AP$3,$H660/$G660,$H660-SUM($I660:AO660)))","v":0},{"$f":"IF(OR(AQ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AQ$3,$H660/$G660,$H660-SUM($I660:AP660)))","v":0},{"$f":"IF(OR(AR$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AR$3,$H660/$G660,$H660-SUM($I660:AQ660)))","v":0},{"$f":"IF(OR(AS$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AS$3,$H660/$G660,$H660-SUM($I660:AR660)))","v":0},{"$f":"IF(OR(AT$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AT$3,$H660/$G660,$H660-SUM($I660:AS660)))","v":0},{"$f":"IF(OR(AU$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AU$3,$H660/$G660,$H660-SUM($I660:AT660)))","v":0},{"$f":"IF(OR(AV$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AV$3,$H660/$G660,$H660-SUM($I660:AU660)))","v":0},{"$f":"IF(OR(AW$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AW$3,$H660/$G660,$H660-SUM($I660:AV660)))","v":0},{"$f":"IF(OR(AX$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AX$3,$H660/$G660,$H660-SUM($I660:AW660)))","v":0},{"$f":"IF(OR(AY$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AY$3,$H660/$G660,$H660-SUM($I660:AX660)))","v":0},{"$f":"IF(OR(AZ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>AZ$3,$H660/$G660,$H660-SUM($I660:AY660)))","v":0},{"$f":"IF(OR(BA$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BA$3,$H660/$G660,$H660-SUM($I660:AZ660)))","v":0},{"$f":"IF(OR(BB$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BB$3,$H660/$G660,$H660-SUM($I660:BA660)))","v":0},{"$f":"IF(OR(BC$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BC$3,$H660/$G660,$H660-SUM($I660:BB660)))","v":0},{"$f":"IF(OR(BD$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BD$3,$H660/$G660,$H660-SUM($I660:BC660)))","v":0},{"$f":"IF(OR(BE$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BE$3,$H660/$G660,$H660-SUM($I660:BD660)))","v":0},{"$f":"IF(OR(BF$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BF$3,$H660/$G660,$H660-SUM($I660:BE660)))","v":0},{"$f":"IF(OR(BG$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BG$3,$H660/$G660,$H660-SUM($I660:BF660)))","v":0},{"$f":"IF(OR(BH$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BH$3,$H660/$G660,$H660-SUM($I660:BG660)))","v":0},{"$f":"IF(OR(BI$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BI$3,$H660/$G660,$H660-SUM($I660:BH660)))","v":0},{"$f":"IF(OR(BJ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BJ$3,$H660/$G660,$H660-SUM($I660:BI660)))","v":0},{"$f":"IF(OR(BK$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BK$3,$H660/$G660,$H660-SUM($I660:BJ660)))","v":0},{"$f":"IF(OR(BL$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BL$3,$H660/$G660,$H660-SUM($I660:BK660)))","v":0},{"$f":"IF(OR(BM$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BM$3,$H660/$G660,$H660-SUM($I660:BL660)))","v":0},{"$f":"IF(OR(BN$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BN$3,$H660/$G660,$H660-SUM($I660:BM660)))","v":0},{"$f":"IF(OR(BO$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BO$3,$H660/$G660,$H660-SUM($I660:BN660)))","v":0},{"$f":"IF(OR(BP$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BP$3,$H660/$G660,$H660-SUM($I660:BO660)))","v":0},{"$f":"IF(OR(BQ$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BQ$3,$H660/$G660,$H660-SUM($I660:BP660)))","v":0},{"$f":"IF(OR(BR$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BR$3,$H660/$G660,$H660-SUM($I660:BQ660)))","v":0},{"$f":"IF(OR(BS$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BS$3,$H660/$G660,$H660-SUM($I660:BR660)))","v":0},{"$f":"IF(OR(BT$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BT$3,$H660/$G660,$H660-SUM($I660:BS660)))","v":0},{"$f":"IF(OR(BU$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BU$3,$H660/$G660,$H660-SUM($I660:BT660)))","v":0},{"$f":"IF(OR(BV$3<=$D660,$G660=\"n/a\"),0,IF(SUM($D660,$G660)>BV$3,$H660/$G660,$H660-SUM($I660:BU660)))","v":0},{"$f":"IF(OR(ROUND(H660-SUM($J660:$BV660),2)=0,G660=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D660+1","v":2012},"Nominal",null,{"$f":"G660","v":"n/a"},{"$f":"K658","v":0},null,{"$f":"IF(OR(J$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>J$3,$H661/$G661,$H661-SUM($I661:I661)))","v":0},{"$f":"IF(OR(K$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>K$3,$H661/$G661,$H661-SUM($I661:J661)))","v":0},{"$f":"IF(OR(L$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>L$3,$H661/$G661,$H661-SUM($I661:K661)))","v":0},{"$f":"IF(OR(M$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>M$3,$H661/$G661,$H661-SUM($I661:L661)))","v":0},{"$f":"IF(OR(N$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>N$3,$H661/$G661,$H661-SUM($I661:M661)))","v":0},{"$f":"IF(OR(O$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>O$3,$H661/$G661,$H661-SUM($I661:N661)))","v":0},{"$f":"IF(OR(P$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>P$3,$H661/$G661,$H661-SUM($I661:O661)))","v":0},{"$f":"IF(OR(Q$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Q$3,$H661/$G661,$H661-SUM($I661:P661)))","v":0},{"$f":"IF(OR(R$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>R$3,$H661/$G661,$H661-SUM($I661:Q661)))","v":0},{"$f":"IF(OR(S$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>S$3,$H661/$G661,$H661-SUM($I661:R661)))","v":0},{"$f":"IF(OR(T$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>T$3,$H661/$G661,$H661-SUM($I661:S661)))","v":0},{"$f":"IF(OR(U$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>U$3,$H661/$G661,$H661-SUM($I661:T661)))","v":0},{"$f":"IF(OR(V$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>V$3,$H661/$G661,$H661-SUM($I661:U661)))","v":0},{"$f":"IF(OR(W$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>W$3,$H661/$G661,$H661-SUM($I661:V661)))","v":0},{"$f":"IF(OR(X$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>X$3,$H661/$G661,$H661-SUM($I661:W661)))","v":0},{"$f":"IF(OR(Y$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Y$3,$H661/$G661,$H661-SUM($I661:X661)))","v":0},{"$f":"IF(OR(Z$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>Z$3,$H661/$G661,$H661-SUM($I661:Y661)))","v":0},{"$f":"IF(OR(AA$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AA$3,$H661/$G661,$H661-SUM($I661:Z661)))","v":0},{"$f":"IF(OR(AB$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AB$3,$H661/$G661,$H661-SUM($I661:AA661)))","v":0},{"$f":"IF(OR(AC$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AC$3,$H661/$G661,$H661-SUM($I661:AB661)))","v":0},{"$f":"IF(OR(AD$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AD$3,$H661/$G661,$H661-SUM($I661:AC661)))","v":0},{"$f":"IF(OR(AE$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AE$3,$H661/$G661,$H661-SUM($I661:AD661)))","v":0},{"$f":"IF(OR(AF$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AF$3,$H661/$G661,$H661-SUM($I661:AE661)))","v":0},{"$f":"IF(OR(AG$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AG$3,$H661/$G661,$H661-SUM($I661:AF661)))","v":0},{"$f":"IF(OR(AH$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AH$3,$H661/$G661,$H661-SUM($I661:AG661)))","v":0},{"$f":"IF(OR(AI$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AI$3,$H661/$G661,$H661-SUM($I661:AH661)))","v":0},{"$f":"IF(OR(AJ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AJ$3,$H661/$G661,$H661-SUM($I661:AI661)))","v":0},{"$f":"IF(OR(AK$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AK$3,$H661/$G661,$H661-SUM($I661:AJ661)))","v":0},{"$f":"IF(OR(AL$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AL$3,$H661/$G661,$H661-SUM($I661:AK661)))","v":0},{"$f":"IF(OR(AM$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AM$3,$H661/$G661,$H661-SUM($I661:AL661)))","v":0},{"$f":"IF(OR(AN$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AN$3,$H661/$G661,$H661-SUM($I661:AM661)))","v":0},{"$f":"IF(OR(AO$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AO$3,$H661/$G661,$H661-SUM($I661:AN661)))","v":0},{"$f":"IF(OR(AP$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AP$3,$H661/$G661,$H661-SUM($I661:AO661)))","v":0},{"$f":"IF(OR(AQ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AQ$3,$H661/$G661,$H661-SUM($I661:AP661)))","v":0},{"$f":"IF(OR(AR$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AR$3,$H661/$G661,$H661-SUM($I661:AQ661)))","v":0},{"$f":"IF(OR(AS$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AS$3,$H661/$G661,$H661-SUM($I661:AR661)))","v":0},{"$f":"IF(OR(AT$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AT$3,$H661/$G661,$H661-SUM($I661:AS661)))","v":0},{"$f":"IF(OR(AU$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AU$3,$H661/$G661,$H661-SUM($I661:AT661)))","v":0},{"$f":"IF(OR(AV$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AV$3,$H661/$G661,$H661-SUM($I661:AU661)))","v":0},{"$f":"IF(OR(AW$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AW$3,$H661/$G661,$H661-SUM($I661:AV661)))","v":0},{"$f":"IF(OR(AX$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AX$3,$H661/$G661,$H661-SUM($I661:AW661)))","v":0},{"$f":"IF(OR(AY$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AY$3,$H661/$G661,$H661-SUM($I661:AX661)))","v":0},{"$f":"IF(OR(AZ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>AZ$3,$H661/$G661,$H661-SUM($I661:AY661)))","v":0},{"$f":"IF(OR(BA$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BA$3,$H661/$G661,$H661-SUM($I661:AZ661)))","v":0},{"$f":"IF(OR(BB$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BB$3,$H661/$G661,$H661-SUM($I661:BA661)))","v":0},{"$f":"IF(OR(BC$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BC$3,$H661/$G661,$H661-SUM($I661:BB661)))","v":0},{"$f":"IF(OR(BD$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BD$3,$H661/$G661,$H661-SUM($I661:BC661)))","v":0},{"$f":"IF(OR(BE$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BE$3,$H661/$G661,$H661-SUM($I661:BD661)))","v":0},{"$f":"IF(OR(BF$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BF$3,$H661/$G661,$H661-SUM($I661:BE661)))","v":0},{"$f":"IF(OR(BG$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BG$3,$H661/$G661,$H661-SUM($I661:BF661)))","v":0},{"$f":"IF(OR(BH$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BH$3,$H661/$G661,$H661-SUM($I661:BG661)))","v":0},{"$f":"IF(OR(BI$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BI$3,$H661/$G661,$H661-SUM($I661:BH661)))","v":0},{"$f":"IF(OR(BJ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BJ$3,$H661/$G661,$H661-SUM($I661:BI661)))","v":0},{"$f":"IF(OR(BK$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BK$3,$H661/$G661,$H661-SUM($I661:BJ661)))","v":0},{"$f":"IF(OR(BL$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BL$3,$H661/$G661,$H661-SUM($I661:BK661)))","v":0},{"$f":"IF(OR(BM$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BM$3,$H661/$G661,$H661-SUM($I661:BL661)))","v":0},{"$f":"IF(OR(BN$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BN$3,$H661/$G661,$H661-SUM($I661:BM661)))","v":0},{"$f":"IF(OR(BO$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BO$3,$H661/$G661,$H661-SUM($I661:BN661)))","v":0},{"$f":"IF(OR(BP$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BP$3,$H661/$G661,$H661-SUM($I661:BO661)))","v":0},{"$f":"IF(OR(BQ$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BQ$3,$H661/$G661,$H661-SUM($I661:BP661)))","v":0},{"$f":"IF(OR(BR$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BR$3,$H661/$G661,$H661-SUM($I661:BQ661)))","v":0},{"$f":"IF(OR(BS$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BS$3,$H661/$G661,$H661-SUM($I661:BR661)))","v":0},{"$f":"IF(OR(BT$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BT$3,$H661/$G661,$H661-SUM($I661:BS661)))","v":0},{"$f":"IF(OR(BU$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BU$3,$H661/$G661,$H661-SUM($I661:BT661)))","v":0},{"$f":"IF(OR(BV$3<=$D661,$G661=\"n/a\"),0,IF(SUM($D661,$G661)>BV$3,$H661/$G661,$H661-SUM($I661:BU661)))","v":0},{"$f":"IF(OR(ROUND(H661-SUM($J661:$BV661),2)=0,G661=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D661+1","v":2013},"Nominal",null,{"$f":"G661","v":"n/a"},{"$f":"L658","v":0},null,{"$f":"IF(OR(J$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>J$3,$H662/$G662,$H662-SUM($I662:I662)))","v":0},{"$f":"IF(OR(K$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>K$3,$H662/$G662,$H662-SUM($I662:J662)))","v":0},{"$f":"IF(OR(L$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>L$3,$H662/$G662,$H662-SUM($I662:K662)))","v":0},{"$f":"IF(OR(M$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>M$3,$H662/$G662,$H662-SUM($I662:L662)))","v":0},{"$f":"IF(OR(N$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>N$3,$H662/$G662,$H662-SUM($I662:M662)))","v":0},{"$f":"IF(OR(O$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>O$3,$H662/$G662,$H662-SUM($I662:N662)))","v":0},{"$f":"IF(OR(P$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>P$3,$H662/$G662,$H662-SUM($I662:O662)))","v":0},{"$f":"IF(OR(Q$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Q$3,$H662/$G662,$H662-SUM($I662:P662)))","v":0},{"$f":"IF(OR(R$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>R$3,$H662/$G662,$H662-SUM($I662:Q662)))","v":0},{"$f":"IF(OR(S$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>S$3,$H662/$G662,$H662-SUM($I662:R662)))","v":0},{"$f":"IF(OR(T$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>T$3,$H662/$G662,$H662-SUM($I662:S662)))","v":0},{"$f":"IF(OR(U$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>U$3,$H662/$G662,$H662-SUM($I662:T662)))","v":0},{"$f":"IF(OR(V$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>V$3,$H662/$G662,$H662-SUM($I662:U662)))","v":0},{"$f":"IF(OR(W$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>W$3,$H662/$G662,$H662-SUM($I662:V662)))","v":0},{"$f":"IF(OR(X$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>X$3,$H662/$G662,$H662-SUM($I662:W662)))","v":0},{"$f":"IF(OR(Y$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Y$3,$H662/$G662,$H662-SUM($I662:X662)))","v":0},{"$f":"IF(OR(Z$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>Z$3,$H662/$G662,$H662-SUM($I662:Y662)))","v":0},{"$f":"IF(OR(AA$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AA$3,$H662/$G662,$H662-SUM($I662:Z662)))","v":0},{"$f":"IF(OR(AB$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AB$3,$H662/$G662,$H662-SUM($I662:AA662)))","v":0},{"$f":"IF(OR(AC$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AC$3,$H662/$G662,$H662-SUM($I662:AB662)))","v":0},{"$f":"IF(OR(AD$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AD$3,$H662/$G662,$H662-SUM($I662:AC662)))","v":0},{"$f":"IF(OR(AE$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AE$3,$H662/$G662,$H662-SUM($I662:AD662)))","v":0},{"$f":"IF(OR(AF$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AF$3,$H662/$G662,$H662-SUM($I662:AE662)))","v":0},{"$f":"IF(OR(AG$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AG$3,$H662/$G662,$H662-SUM($I662:AF662)))","v":0},{"$f":"IF(OR(AH$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AH$3,$H662/$G662,$H662-SUM($I662:AG662)))","v":0},{"$f":"IF(OR(AI$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AI$3,$H662/$G662,$H662-SUM($I662:AH662)))","v":0},{"$f":"IF(OR(AJ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AJ$3,$H662/$G662,$H662-SUM($I662:AI662)))","v":0},{"$f":"IF(OR(AK$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AK$3,$H662/$G662,$H662-SUM($I662:AJ662)))","v":0},{"$f":"IF(OR(AL$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AL$3,$H662/$G662,$H662-SUM($I662:AK662)))","v":0},{"$f":"IF(OR(AM$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AM$3,$H662/$G662,$H662-SUM($I662:AL662)))","v":0},{"$f":"IF(OR(AN$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AN$3,$H662/$G662,$H662-SUM($I662:AM662)))","v":0},{"$f":"IF(OR(AO$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AO$3,$H662/$G662,$H662-SUM($I662:AN662)))","v":0},{"$f":"IF(OR(AP$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AP$3,$H662/$G662,$H662-SUM($I662:AO662)))","v":0},{"$f":"IF(OR(AQ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AQ$3,$H662/$G662,$H662-SUM($I662:AP662)))","v":0},{"$f":"IF(OR(AR$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AR$3,$H662/$G662,$H662-SUM($I662:AQ662)))","v":0},{"$f":"IF(OR(AS$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AS$3,$H662/$G662,$H662-SUM($I662:AR662)))","v":0},{"$f":"IF(OR(AT$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AT$3,$H662/$G662,$H662-SUM($I662:AS662)))","v":0},{"$f":"IF(OR(AU$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AU$3,$H662/$G662,$H662-SUM($I662:AT662)))","v":0},{"$f":"IF(OR(AV$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AV$3,$H662/$G662,$H662-SUM($I662:AU662)))","v":0},{"$f":"IF(OR(AW$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AW$3,$H662/$G662,$H662-SUM($I662:AV662)))","v":0},{"$f":"IF(OR(AX$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AX$3,$H662/$G662,$H662-SUM($I662:AW662)))","v":0},{"$f":"IF(OR(AY$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AY$3,$H662/$G662,$H662-SUM($I662:AX662)))","v":0},{"$f":"IF(OR(AZ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>AZ$3,$H662/$G662,$H662-SUM($I662:AY662)))","v":0},{"$f":"IF(OR(BA$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BA$3,$H662/$G662,$H662-SUM($I662:AZ662)))","v":0},{"$f":"IF(OR(BB$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BB$3,$H662/$G662,$H662-SUM($I662:BA662)))","v":0},{"$f":"IF(OR(BC$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BC$3,$H662/$G662,$H662-SUM($I662:BB662)))","v":0},{"$f":"IF(OR(BD$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BD$3,$H662/$G662,$H662-SUM($I662:BC662)))","v":0},{"$f":"IF(OR(BE$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BE$3,$H662/$G662,$H662-SUM($I662:BD662)))","v":0},{"$f":"IF(OR(BF$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BF$3,$H662/$G662,$H662-SUM($I662:BE662)))","v":0},{"$f":"IF(OR(BG$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BG$3,$H662/$G662,$H662-SUM($I662:BF662)))","v":0},{"$f":"IF(OR(BH$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BH$3,$H662/$G662,$H662-SUM($I662:BG662)))","v":0},{"$f":"IF(OR(BI$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BI$3,$H662/$G662,$H662-SUM($I662:BH662)))","v":0},{"$f":"IF(OR(BJ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BJ$3,$H662/$G662,$H662-SUM($I662:BI662)))","v":0},{"$f":"IF(OR(BK$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BK$3,$H662/$G662,$H662-SUM($I662:BJ662)))","v":0},{"$f":"IF(OR(BL$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BL$3,$H662/$G662,$H662-SUM($I662:BK662)))","v":0},{"$f":"IF(OR(BM$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BM$3,$H662/$G662,$H662-SUM($I662:BL662)))","v":0},{"$f":"IF(OR(BN$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BN$3,$H662/$G662,$H662-SUM($I662:BM662)))","v":0},{"$f":"IF(OR(BO$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BO$3,$H662/$G662,$H662-SUM($I662:BN662)))","v":0},{"$f":"IF(OR(BP$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BP$3,$H662/$G662,$H662-SUM($I662:BO662)))","v":0},{"$f":"IF(OR(BQ$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BQ$3,$H662/$G662,$H662-SUM($I662:BP662)))","v":0},{"$f":"IF(OR(BR$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BR$3,$H662/$G662,$H662-SUM($I662:BQ662)))","v":0},{"$f":"IF(OR(BS$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BS$3,$H662/$G662,$H662-SUM($I662:BR662)))","v":0},{"$f":"IF(OR(BT$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BT$3,$H662/$G662,$H662-SUM($I662:BS662)))","v":0},{"$f":"IF(OR(BU$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BU$3,$H662/$G662,$H662-SUM($I662:BT662)))","v":0},{"$f":"IF(OR(BV$3<=$D662,$G662=\"n/a\"),0,IF(SUM($D662,$G662)>BV$3,$H662/$G662,$H662-SUM($I662:BU662)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G662","v":"n/a"},{"$f":"M658","v":0},null,{"$f":"IF(OR(J$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>J$3,$H663/$G663,$H663-SUM($I663:I663)))","v":0},{"$f":"IF(OR(K$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>K$3,$H663/$G663,$H663-SUM($I663:J663)))","v":0},{"$f":"IF(OR(L$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>L$3,$H663/$G663,$H663-SUM($I663:K663)))","v":0},{"$f":"IF(OR(M$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>M$3,$H663/$G663,$H663-SUM($I663:L663)))","v":0},{"$f":"IF(OR(N$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>N$3,$H663/$G663,$H663-SUM($I663:M663)))","v":0},{"$f":"IF(OR(O$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>O$3,$H663/$G663,$H663-SUM($I663:N663)))","v":0},{"$f":"IF(OR(P$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>P$3,$H663/$G663,$H663-SUM($I663:O663)))","v":0},{"$f":"IF(OR(Q$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Q$3,$H663/$G663,$H663-SUM($I663:P663)))","v":0},{"$f":"IF(OR(R$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>R$3,$H663/$G663,$H663-SUM($I663:Q663)))","v":0},{"$f":"IF(OR(S$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>S$3,$H663/$G663,$H663-SUM($I663:R663)))","v":0},{"$f":"IF(OR(T$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>T$3,$H663/$G663,$H663-SUM($I663:S663)))","v":0},{"$f":"IF(OR(U$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>U$3,$H663/$G663,$H663-SUM($I663:T663)))","v":0},{"$f":"IF(OR(V$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>V$3,$H663/$G663,$H663-SUM($I663:U663)))","v":0},{"$f":"IF(OR(W$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>W$3,$H663/$G663,$H663-SUM($I663:V663)))","v":0},{"$f":"IF(OR(X$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>X$3,$H663/$G663,$H663-SUM($I663:W663)))","v":0},{"$f":"IF(OR(Y$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Y$3,$H663/$G663,$H663-SUM($I663:X663)))","v":0},{"$f":"IF(OR(Z$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>Z$3,$H663/$G663,$H663-SUM($I663:Y663)))","v":0},{"$f":"IF(OR(AA$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AA$3,$H663/$G663,$H663-SUM($I663:Z663)))","v":0},{"$f":"IF(OR(AB$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AB$3,$H663/$G663,$H663-SUM($I663:AA663)))","v":0},{"$f":"IF(OR(AC$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AC$3,$H663/$G663,$H663-SUM($I663:AB663)))","v":0},{"$f":"IF(OR(AD$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AD$3,$H663/$G663,$H663-SUM($I663:AC663)))","v":0},{"$f":"IF(OR(AE$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AE$3,$H663/$G663,$H663-SUM($I663:AD663)))","v":0},{"$f":"IF(OR(AF$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AF$3,$H663/$G663,$H663-SUM($I663:AE663)))","v":0},{"$f":"IF(OR(AG$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AG$3,$H663/$G663,$H663-SUM($I663:AF663)))","v":0},{"$f":"IF(OR(AH$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AH$3,$H663/$G663,$H663-SUM($I663:AG663)))","v":0},{"$f":"IF(OR(AI$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AI$3,$H663/$G663,$H663-SUM($I663:AH663)))","v":0},{"$f":"IF(OR(AJ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AJ$3,$H663/$G663,$H663-SUM($I663:AI663)))","v":0},{"$f":"IF(OR(AK$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AK$3,$H663/$G663,$H663-SUM($I663:AJ663)))","v":0},{"$f":"IF(OR(AL$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AL$3,$H663/$G663,$H663-SUM($I663:AK663)))","v":0},{"$f":"IF(OR(AM$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AM$3,$H663/$G663,$H663-SUM($I663:AL663)))","v":0},{"$f":"IF(OR(AN$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AN$3,$H663/$G663,$H663-SUM($I663:AM663)))","v":0},{"$f":"IF(OR(AO$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AO$3,$H663/$G663,$H663-SUM($I663:AN663)))","v":0},{"$f":"IF(OR(AP$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AP$3,$H663/$G663,$H663-SUM($I663:AO663)))","v":0},{"$f":"IF(OR(AQ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AQ$3,$H663/$G663,$H663-SUM($I663:AP663)))","v":0},{"$f":"IF(OR(AR$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AR$3,$H663/$G663,$H663-SUM($I663:AQ663)))","v":0},{"$f":"IF(OR(AS$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AS$3,$H663/$G663,$H663-SUM($I663:AR663)))","v":0},{"$f":"IF(OR(AT$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AT$3,$H663/$G663,$H663-SUM($I663:AS663)))","v":0},{"$f":"IF(OR(AU$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AU$3,$H663/$G663,$H663-SUM($I663:AT663)))","v":0},{"$f":"IF(OR(AV$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AV$3,$H663/$G663,$H663-SUM($I663:AU663)))","v":0},{"$f":"IF(OR(AW$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AW$3,$H663/$G663,$H663-SUM($I663:AV663)))","v":0},{"$f":"IF(OR(AX$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AX$3,$H663/$G663,$H663-SUM($I663:AW663)))","v":0},{"$f":"IF(OR(AY$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AY$3,$H663/$G663,$H663-SUM($I663:AX663)))","v":0},{"$f":"IF(OR(AZ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>AZ$3,$H663/$G663,$H663-SUM($I663:AY663)))","v":0},{"$f":"IF(OR(BA$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BA$3,$H663/$G663,$H663-SUM($I663:AZ663)))","v":0},{"$f":"IF(OR(BB$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BB$3,$H663/$G663,$H663-SUM($I663:BA663)))","v":0},{"$f":"IF(OR(BC$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BC$3,$H663/$G663,$H663-SUM($I663:BB663)))","v":0},{"$f":"IF(OR(BD$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BD$3,$H663/$G663,$H663-SUM($I663:BC663)))","v":0},{"$f":"IF(OR(BE$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BE$3,$H663/$G663,$H663-SUM($I663:BD663)))","v":0},{"$f":"IF(OR(BF$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BF$3,$H663/$G663,$H663-SUM($I663:BE663)))","v":0},{"$f":"IF(OR(BG$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BG$3,$H663/$G663,$H663-SUM($I663:BF663)))","v":0},{"$f":"IF(OR(BH$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BH$3,$H663/$G663,$H663-SUM($I663:BG663)))","v":0},{"$f":"IF(OR(BI$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BI$3,$H663/$G663,$H663-SUM($I663:BH663)))","v":0},{"$f":"IF(OR(BJ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BJ$3,$H663/$G663,$H663-SUM($I663:BI663)))","v":0},{"$f":"IF(OR(BK$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BK$3,$H663/$G663,$H663-SUM($I663:BJ663)))","v":0},{"$f":"IF(OR(BL$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BL$3,$H663/$G663,$H663-SUM($I663:BK663)))","v":0},{"$f":"IF(OR(BM$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BM$3,$H663/$G663,$H663-SUM($I663:BL663)))","v":0},{"$f":"IF(OR(BN$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BN$3,$H663/$G663,$H663-SUM($I663:BM663)))","v":0},{"$f":"IF(OR(BO$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BO$3,$H663/$G663,$H663-SUM($I663:BN663)))","v":0},{"$f":"IF(OR(BP$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BP$3,$H663/$G663,$H663-SUM($I663:BO663)))","v":0},{"$f":"IF(OR(BQ$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BQ$3,$H663/$G663,$H663-SUM($I663:BP663)))","v":0},{"$f":"IF(OR(BR$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BR$3,$H663/$G663,$H663-SUM($I663:BQ663)))","v":0},{"$f":"IF(OR(BS$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BS$3,$H663/$G663,$H663-SUM($I663:BR663)))","v":0},{"$f":"IF(OR(BT$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BT$3,$H663/$G663,$H663-SUM($I663:BS663)))","v":0},{"$f":"IF(OR(BU$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BU$3,$H663/$G663,$H663-SUM($I663:BT663)))","v":0},{"$f":"IF(OR(BV$3<=$D663,$G663=\"n/a\"),0,IF(SUM($D663,$G663)>BV$3,$H663/$G663,$H663-SUM($I663:BU663)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G663","v":"n/a"},{"$f":"N658","v":0},null,{"$f":"IF(OR(J$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>J$3,$H664/$G664,$H664-SUM($I664:I664)))","v":0},{"$f":"IF(OR(K$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>K$3,$H664/$G664,$H664-SUM($I664:J664)))","v":0},{"$f":"IF(OR(L$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>L$3,$H664/$G664,$H664-SUM($I664:K664)))","v":0},{"$f":"IF(OR(M$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>M$3,$H664/$G664,$H664-SUM($I664:L664)))","v":0},{"$f":"IF(OR(N$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>N$3,$H664/$G664,$H664-SUM($I664:M664)))","v":0},{"$f":"IF(OR(O$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>O$3,$H664/$G664,$H664-SUM($I664:N664)))","v":0},{"$f":"IF(OR(P$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>P$3,$H664/$G664,$H664-SUM($I664:O664)))","v":0},{"$f":"IF(OR(Q$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Q$3,$H664/$G664,$H664-SUM($I664:P664)))","v":0},{"$f":"IF(OR(R$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>R$3,$H664/$G664,$H664-SUM($I664:Q664)))","v":0},{"$f":"IF(OR(S$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>S$3,$H664/$G664,$H664-SUM($I664:R664)))","v":0},{"$f":"IF(OR(T$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>T$3,$H664/$G664,$H664-SUM($I664:S664)))","v":0},{"$f":"IF(OR(U$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>U$3,$H664/$G664,$H664-SUM($I664:T664)))","v":0},{"$f":"IF(OR(V$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>V$3,$H664/$G664,$H664-SUM($I664:U664)))","v":0},{"$f":"IF(OR(W$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>W$3,$H664/$G664,$H664-SUM($I664:V664)))","v":0},{"$f":"IF(OR(X$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>X$3,$H664/$G664,$H664-SUM($I664:W664)))","v":0},{"$f":"IF(OR(Y$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Y$3,$H664/$G664,$H664-SUM($I664:X664)))","v":0},{"$f":"IF(OR(Z$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>Z$3,$H664/$G664,$H664-SUM($I664:Y664)))","v":0},{"$f":"IF(OR(AA$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AA$3,$H664/$G664,$H664-SUM($I664:Z664)))","v":0},{"$f":"IF(OR(AB$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AB$3,$H664/$G664,$H664-SUM($I664:AA664)))","v":0},{"$f":"IF(OR(AC$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AC$3,$H664/$G664,$H664-SUM($I664:AB664)))","v":0},{"$f":"IF(OR(AD$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AD$3,$H664/$G664,$H664-SUM($I664:AC664)))","v":0},{"$f":"IF(OR(AE$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AE$3,$H664/$G664,$H664-SUM($I664:AD664)))","v":0},{"$f":"IF(OR(AF$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AF$3,$H664/$G664,$H664-SUM($I664:AE664)))","v":0},{"$f":"IF(OR(AG$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AG$3,$H664/$G664,$H664-SUM($I664:AF664)))","v":0},{"$f":"IF(OR(AH$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AH$3,$H664/$G664,$H664-SUM($I664:AG664)))","v":0},{"$f":"IF(OR(AI$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AI$3,$H664/$G664,$H664-SUM($I664:AH664)))","v":0},{"$f":"IF(OR(AJ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AJ$3,$H664/$G664,$H664-SUM($I664:AI664)))","v":0},{"$f":"IF(OR(AK$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AK$3,$H664/$G664,$H664-SUM($I664:AJ664)))","v":0},{"$f":"IF(OR(AL$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AL$3,$H664/$G664,$H664-SUM($I664:AK664)))","v":0},{"$f":"IF(OR(AM$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AM$3,$H664/$G664,$H664-SUM($I664:AL664)))","v":0},{"$f":"IF(OR(AN$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AN$3,$H664/$G664,$H664-SUM($I664:AM664)))","v":0},{"$f":"IF(OR(AO$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AO$3,$H664/$G664,$H664-SUM($I664:AN664)))","v":0},{"$f":"IF(OR(AP$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AP$3,$H664/$G664,$H664-SUM($I664:AO664)))","v":0},{"$f":"IF(OR(AQ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AQ$3,$H664/$G664,$H664-SUM($I664:AP664)))","v":0},{"$f":"IF(OR(AR$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AR$3,$H664/$G664,$H664-SUM($I664:AQ664)))","v":0},{"$f":"IF(OR(AS$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AS$3,$H664/$G664,$H664-SUM($I664:AR664)))","v":0},{"$f":"IF(OR(AT$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AT$3,$H664/$G664,$H664-SUM($I664:AS664)))","v":0},{"$f":"IF(OR(AU$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AU$3,$H664/$G664,$H664-SUM($I664:AT664)))","v":0},{"$f":"IF(OR(AV$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AV$3,$H664/$G664,$H664-SUM($I664:AU664)))","v":0},{"$f":"IF(OR(AW$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AW$3,$H664/$G664,$H664-SUM($I664:AV664)))","v":0},{"$f":"IF(OR(AX$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AX$3,$H664/$G664,$H664-SUM($I664:AW664)))","v":0},{"$f":"IF(OR(AY$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AY$3,$H664/$G664,$H664-SUM($I664:AX664)))","v":0},{"$f":"IF(OR(AZ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>AZ$3,$H664/$G664,$H664-SUM($I664:AY664)))","v":0},{"$f":"IF(OR(BA$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BA$3,$H664/$G664,$H664-SUM($I664:AZ664)))","v":0},{"$f":"IF(OR(BB$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BB$3,$H664/$G664,$H664-SUM($I664:BA664)))","v":0},{"$f":"IF(OR(BC$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BC$3,$H664/$G664,$H664-SUM($I664:BB664)))","v":0},{"$f":"IF(OR(BD$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BD$3,$H664/$G664,$H664-SUM($I664:BC664)))","v":0},{"$f":"IF(OR(BE$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BE$3,$H664/$G664,$H664-SUM($I664:BD664)))","v":0},{"$f":"IF(OR(BF$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BF$3,$H664/$G664,$H664-SUM($I664:BE664)))","v":0},{"$f":"IF(OR(BG$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BG$3,$H664/$G664,$H664-SUM($I664:BF664)))","v":0},{"$f":"IF(OR(BH$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BH$3,$H664/$G664,$H664-SUM($I664:BG664)))","v":0},{"$f":"IF(OR(BI$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BI$3,$H664/$G664,$H664-SUM($I664:BH664)))","v":0},{"$f":"IF(OR(BJ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BJ$3,$H664/$G664,$H664-SUM($I664:BI664)))","v":0},{"$f":"IF(OR(BK$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BK$3,$H664/$G664,$H664-SUM($I664:BJ664)))","v":0},{"$f":"IF(OR(BL$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BL$3,$H664/$G664,$H664-SUM($I664:BK664)))","v":0},{"$f":"IF(OR(BM$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BM$3,$H664/$G664,$H664-SUM($I664:BL664)))","v":0},{"$f":"IF(OR(BN$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BN$3,$H664/$G664,$H664-SUM($I664:BM664)))","v":0},{"$f":"IF(OR(BO$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BO$3,$H664/$G664,$H664-SUM($I664:BN664)))","v":0},{"$f":"IF(OR(BP$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BP$3,$H664/$G664,$H664-SUM($I664:BO664)))","v":0},{"$f":"IF(OR(BQ$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BQ$3,$H664/$G664,$H664-SUM($I664:BP664)))","v":0},{"$f":"IF(OR(BR$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BR$3,$H664/$G664,$H664-SUM($I664:BQ664)))","v":0},{"$f":"IF(OR(BS$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BS$3,$H664/$G664,$H664-SUM($I664:BR664)))","v":0},{"$f":"IF(OR(BT$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BT$3,$H664/$G664,$H664-SUM($I664:BS664)))","v":0},{"$f":"IF(OR(BU$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BU$3,$H664/$G664,$H664-SUM($I664:BT664)))","v":0},{"$f":"IF(OR(BV$3<=$D664,$G664=\"n/a\"),0,IF(SUM($D664,$G664)>BV$3,$H664/$G664,$H664-SUM($I664:BU664)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A652)","v":"n/a"},{"$f":"O658","v":0},null,{"$f":"IF(OR(J$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>J$3,$H665/$G665,$H665-SUM($I665:I665)))","v":0},{"$f":"IF(OR(K$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>K$3,$H665/$G665,$H665-SUM($I665:J665)))","v":0},{"$f":"IF(OR(L$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>L$3,$H665/$G665,$H665-SUM($I665:K665)))","v":0},{"$f":"IF(OR(M$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>M$3,$H665/$G665,$H665-SUM($I665:L665)))","v":0},{"$f":"IF(OR(N$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>N$3,$H665/$G665,$H665-SUM($I665:M665)))","v":0},{"$f":"IF(OR(O$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>O$3,$H665/$G665,$H665-SUM($I665:N665)))","v":0},{"$f":"IF(OR(P$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>P$3,$H665/$G665,$H665-SUM($I665:O665)))","v":0},{"$f":"IF(OR(Q$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Q$3,$H665/$G665,$H665-SUM($I665:P665)))","v":0},{"$f":"IF(OR(R$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>R$3,$H665/$G665,$H665-SUM($I665:Q665)))","v":0},{"$f":"IF(OR(S$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>S$3,$H665/$G665,$H665-SUM($I665:R665)))","v":0},{"$f":"IF(OR(T$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>T$3,$H665/$G665,$H665-SUM($I665:S665)))","v":0},{"$f":"IF(OR(U$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>U$3,$H665/$G665,$H665-SUM($I665:T665)))","v":0},{"$f":"IF(OR(V$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>V$3,$H665/$G665,$H665-SUM($I665:U665)))","v":0},{"$f":"IF(OR(W$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>W$3,$H665/$G665,$H665-SUM($I665:V665)))","v":0},{"$f":"IF(OR(X$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>X$3,$H665/$G665,$H665-SUM($I665:W665)))","v":0},{"$f":"IF(OR(Y$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Y$3,$H665/$G665,$H665-SUM($I665:X665)))","v":0},{"$f":"IF(OR(Z$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>Z$3,$H665/$G665,$H665-SUM($I665:Y665)))","v":0},{"$f":"IF(OR(AA$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AA$3,$H665/$G665,$H665-SUM($I665:Z665)))","v":0},{"$f":"IF(OR(AB$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AB$3,$H665/$G665,$H665-SUM($I665:AA665)))","v":0},{"$f":"IF(OR(AC$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AC$3,$H665/$G665,$H665-SUM($I665:AB665)))","v":0},{"$f":"IF(OR(AD$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AD$3,$H665/$G665,$H665-SUM($I665:AC665)))","v":0},{"$f":"IF(OR(AE$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AE$3,$H665/$G665,$H665-SUM($I665:AD665)))","v":0},{"$f":"IF(OR(AF$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AF$3,$H665/$G665,$H665-SUM($I665:AE665)))","v":0},{"$f":"IF(OR(AG$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AG$3,$H665/$G665,$H665-SUM($I665:AF665)))","v":0},{"$f":"IF(OR(AH$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AH$3,$H665/$G665,$H665-SUM($I665:AG665)))","v":0},{"$f":"IF(OR(AI$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AI$3,$H665/$G665,$H665-SUM($I665:AH665)))","v":0},{"$f":"IF(OR(AJ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AJ$3,$H665/$G665,$H665-SUM($I665:AI665)))","v":0},{"$f":"IF(OR(AK$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AK$3,$H665/$G665,$H665-SUM($I665:AJ665)))","v":0},{"$f":"IF(OR(AL$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AL$3,$H665/$G665,$H665-SUM($I665:AK665)))","v":0},{"$f":"IF(OR(AM$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AM$3,$H665/$G665,$H665-SUM($I665:AL665)))","v":0},{"$f":"IF(OR(AN$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AN$3,$H665/$G665,$H665-SUM($I665:AM665)))","v":0},{"$f":"IF(OR(AO$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AO$3,$H665/$G665,$H665-SUM($I665:AN665)))","v":0},{"$f":"IF(OR(AP$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AP$3,$H665/$G665,$H665-SUM($I665:AO665)))","v":0},{"$f":"IF(OR(AQ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AQ$3,$H665/$G665,$H665-SUM($I665:AP665)))","v":0},{"$f":"IF(OR(AR$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AR$3,$H665/$G665,$H665-SUM($I665:AQ665)))","v":0},{"$f":"IF(OR(AS$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AS$3,$H665/$G665,$H665-SUM($I665:AR665)))","v":0},{"$f":"IF(OR(AT$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AT$3,$H665/$G665,$H665-SUM($I665:AS665)))","v":0},{"$f":"IF(OR(AU$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AU$3,$H665/$G665,$H665-SUM($I665:AT665)))","v":0},{"$f":"IF(OR(AV$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AV$3,$H665/$G665,$H665-SUM($I665:AU665)))","v":0},{"$f":"IF(OR(AW$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AW$3,$H665/$G665,$H665-SUM($I665:AV665)))","v":0},{"$f":"IF(OR(AX$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AX$3,$H665/$G665,$H665-SUM($I665:AW665)))","v":0},{"$f":"IF(OR(AY$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AY$3,$H665/$G665,$H665-SUM($I665:AX665)))","v":0},{"$f":"IF(OR(AZ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>AZ$3,$H665/$G665,$H665-SUM($I665:AY665)))","v":0},{"$f":"IF(OR(BA$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BA$3,$H665/$G665,$H665-SUM($I665:AZ665)))","v":0},{"$f":"IF(OR(BB$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BB$3,$H665/$G665,$H665-SUM($I665:BA665)))","v":0},{"$f":"IF(OR(BC$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BC$3,$H665/$G665,$H665-SUM($I665:BB665)))","v":0},{"$f":"IF(OR(BD$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BD$3,$H665/$G665,$H665-SUM($I665:BC665)))","v":0},{"$f":"IF(OR(BE$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BE$3,$H665/$G665,$H665-SUM($I665:BD665)))","v":0},{"$f":"IF(OR(BF$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BF$3,$H665/$G665,$H665-SUM($I665:BE665)))","v":0},{"$f":"IF(OR(BG$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BG$3,$H665/$G665,$H665-SUM($I665:BF665)))","v":0},{"$f":"IF(OR(BH$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BH$3,$H665/$G665,$H665-SUM($I665:BG665)))","v":0},{"$f":"IF(OR(BI$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BI$3,$H665/$G665,$H665-SUM($I665:BH665)))","v":0},{"$f":"IF(OR(BJ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BJ$3,$H665/$G665,$H665-SUM($I665:BI665)))","v":0},{"$f":"IF(OR(BK$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BK$3,$H665/$G665,$H665-SUM($I665:BJ665)))","v":0},{"$f":"IF(OR(BL$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BL$3,$H665/$G665,$H665-SUM($I665:BK665)))","v":0},{"$f":"IF(OR(BM$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BM$3,$H665/$G665,$H665-SUM($I665:BL665)))","v":0},{"$f":"IF(OR(BN$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BN$3,$H665/$G665,$H665-SUM($I665:BM665)))","v":0},{"$f":"IF(OR(BO$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BO$3,$H665/$G665,$H665-SUM($I665:BN665)))","v":0},{"$f":"IF(OR(BP$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BP$3,$H665/$G665,$H665-SUM($I665:BO665)))","v":0},{"$f":"IF(OR(BQ$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BQ$3,$H665/$G665,$H665-SUM($I665:BP665)))","v":0},{"$f":"IF(OR(BR$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BR$3,$H665/$G665,$H665-SUM($I665:BQ665)))","v":0},{"$f":"IF(OR(BS$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BS$3,$H665/$G665,$H665-SUM($I665:BR665)))","v":0},{"$f":"IF(OR(BT$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BT$3,$H665/$G665,$H665-SUM($I665:BS665)))","v":0},{"$f":"IF(OR(BU$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BU$3,$H665/$G665,$H665-SUM($I665:BT665)))","v":0},{"$f":"IF(OR(BV$3<=$D665,$G665=\"n/a\"),0,IF(SUM($D665,$G665)>BV$3,$H665/$G665,$H665-SUM($I665:BU665)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G665","v":"n/a"},{"$f":"P658","v":0},null,{"$f":"IF(OR(J$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>J$3,$H666/$G666,$H666-SUM($I666:I666)))","v":0},{"$f":"IF(OR(K$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>K$3,$H666/$G666,$H666-SUM($I666:J666)))","v":0},{"$f":"IF(OR(L$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>L$3,$H666/$G666,$H666-SUM($I666:K666)))","v":0},{"$f":"IF(OR(M$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>M$3,$H666/$G666,$H666-SUM($I666:L666)))","v":0},{"$f":"IF(OR(N$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>N$3,$H666/$G666,$H666-SUM($I666:M666)))","v":0},{"$f":"IF(OR(O$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>O$3,$H666/$G666,$H666-SUM($I666:N666)))","v":0},{"$f":"IF(OR(P$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>P$3,$H666/$G666,$H666-SUM($I666:O666)))","v":0},{"$f":"IF(OR(Q$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Q$3,$H666/$G666,$H666-SUM($I666:P666)))","v":0},{"$f":"IF(OR(R$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>R$3,$H666/$G666,$H666-SUM($I666:Q666)))","v":0},{"$f":"IF(OR(S$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>S$3,$H666/$G666,$H666-SUM($I666:R666)))","v":0},{"$f":"IF(OR(T$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>T$3,$H666/$G666,$H666-SUM($I666:S666)))","v":0},{"$f":"IF(OR(U$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>U$3,$H666/$G666,$H666-SUM($I666:T666)))","v":0},{"$f":"IF(OR(V$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>V$3,$H666/$G666,$H666-SUM($I666:U666)))","v":0},{"$f":"IF(OR(W$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>W$3,$H666/$G666,$H666-SUM($I666:V666)))","v":0},{"$f":"IF(OR(X$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>X$3,$H666/$G666,$H666-SUM($I666:W666)))","v":0},{"$f":"IF(OR(Y$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Y$3,$H666/$G666,$H666-SUM($I666:X666)))","v":0},{"$f":"IF(OR(Z$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>Z$3,$H666/$G666,$H666-SUM($I666:Y666)))","v":0},{"$f":"IF(OR(AA$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AA$3,$H666/$G666,$H666-SUM($I666:Z666)))","v":0},{"$f":"IF(OR(AB$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AB$3,$H666/$G666,$H666-SUM($I666:AA666)))","v":0},{"$f":"IF(OR(AC$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AC$3,$H666/$G666,$H666-SUM($I666:AB666)))","v":0},{"$f":"IF(OR(AD$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AD$3,$H666/$G666,$H666-SUM($I666:AC666)))","v":0},{"$f":"IF(OR(AE$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AE$3,$H666/$G666,$H666-SUM($I666:AD666)))","v":0},{"$f":"IF(OR(AF$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AF$3,$H666/$G666,$H666-SUM($I666:AE666)))","v":0},{"$f":"IF(OR(AG$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AG$3,$H666/$G666,$H666-SUM($I666:AF666)))","v":0},{"$f":"IF(OR(AH$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AH$3,$H666/$G666,$H666-SUM($I666:AG666)))","v":0},{"$f":"IF(OR(AI$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AI$3,$H666/$G666,$H666-SUM($I666:AH666)))","v":0},{"$f":"IF(OR(AJ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AJ$3,$H666/$G666,$H666-SUM($I666:AI666)))","v":0},{"$f":"IF(OR(AK$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AK$3,$H666/$G666,$H666-SUM($I666:AJ666)))","v":0},{"$f":"IF(OR(AL$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AL$3,$H666/$G666,$H666-SUM($I666:AK666)))","v":0},{"$f":"IF(OR(AM$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AM$3,$H666/$G666,$H666-SUM($I666:AL666)))","v":0},{"$f":"IF(OR(AN$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AN$3,$H666/$G666,$H666-SUM($I666:AM666)))","v":0},{"$f":"IF(OR(AO$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AO$3,$H666/$G666,$H666-SUM($I666:AN666)))","v":0},{"$f":"IF(OR(AP$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AP$3,$H666/$G666,$H666-SUM($I666:AO666)))","v":0},{"$f":"IF(OR(AQ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AQ$3,$H666/$G666,$H666-SUM($I666:AP666)))","v":0},{"$f":"IF(OR(AR$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AR$3,$H666/$G666,$H666-SUM($I666:AQ666)))","v":0},{"$f":"IF(OR(AS$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AS$3,$H666/$G666,$H666-SUM($I666:AR666)))","v":0},{"$f":"IF(OR(AT$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AT$3,$H666/$G666,$H666-SUM($I666:AS666)))","v":0},{"$f":"IF(OR(AU$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AU$3,$H666/$G666,$H666-SUM($I666:AT666)))","v":0},{"$f":"IF(OR(AV$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AV$3,$H666/$G666,$H666-SUM($I666:AU666)))","v":0},{"$f":"IF(OR(AW$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AW$3,$H666/$G666,$H666-SUM($I666:AV666)))","v":0},{"$f":"IF(OR(AX$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AX$3,$H666/$G666,$H666-SUM($I666:AW666)))","v":0},{"$f":"IF(OR(AY$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AY$3,$H666/$G666,$H666-SUM($I666:AX666)))","v":0},{"$f":"IF(OR(AZ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>AZ$3,$H666/$G666,$H666-SUM($I666:AY666)))","v":0},{"$f":"IF(OR(BA$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BA$3,$H666/$G666,$H666-SUM($I666:AZ666)))","v":0},{"$f":"IF(OR(BB$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BB$3,$H666/$G666,$H666-SUM($I666:BA666)))","v":0},{"$f":"IF(OR(BC$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BC$3,$H666/$G666,$H666-SUM($I666:BB666)))","v":0},{"$f":"IF(OR(BD$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BD$3,$H666/$G666,$H666-SUM($I666:BC666)))","v":0},{"$f":"IF(OR(BE$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BE$3,$H666/$G666,$H666-SUM($I666:BD666)))","v":0},{"$f":"IF(OR(BF$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BF$3,$H666/$G666,$H666-SUM($I666:BE666)))","v":0},{"$f":"IF(OR(BG$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BG$3,$H666/$G666,$H666-SUM($I666:BF666)))","v":0},{"$f":"IF(OR(BH$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BH$3,$H666/$G666,$H666-SUM($I666:BG666)))","v":0},{"$f":"IF(OR(BI$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BI$3,$H666/$G666,$H666-SUM($I666:BH666)))","v":0},{"$f":"IF(OR(BJ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BJ$3,$H666/$G666,$H666-SUM($I666:BI666)))","v":0},{"$f":"IF(OR(BK$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BK$3,$H666/$G666,$H666-SUM($I666:BJ666)))","v":0},{"$f":"IF(OR(BL$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BL$3,$H666/$G666,$H666-SUM($I666:BK666)))","v":0},{"$f":"IF(OR(BM$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BM$3,$H666/$G666,$H666-SUM($I666:BL666)))","v":0},{"$f":"IF(OR(BN$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BN$3,$H666/$G666,$H666-SUM($I666:BM666)))","v":0},{"$f":"IF(OR(BO$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BO$3,$H666/$G666,$H666-SUM($I666:BN666)))","v":0},{"$f":"IF(OR(BP$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BP$3,$H666/$G666,$H666-SUM($I666:BO666)))","v":0},{"$f":"IF(OR(BQ$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BQ$3,$H666/$G666,$H666-SUM($I666:BP666)))","v":0},{"$f":"IF(OR(BR$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BR$3,$H666/$G666,$H666-SUM($I666:BQ666)))","v":0},{"$f":"IF(OR(BS$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BS$3,$H666/$G666,$H666-SUM($I666:BR666)))","v":0},{"$f":"IF(OR(BT$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BT$3,$H666/$G666,$H666-SUM($I666:BS666)))","v":0},{"$f":"IF(OR(BU$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BU$3,$H666/$G666,$H666-SUM($I666:BT666)))","v":0},{"$f":"IF(OR(BV$3<=$D666,$G666=\"n/a\"),0,IF(SUM($D666,$G666)>BV$3,$H666/$G666,$H666-SUM($I666:BU666)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G666","v":"n/a"},{"$f":"Q658","v":0},null,{"$f":"IF(OR(J$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>J$3,$H667/$G667,$H667-SUM($I667:I667)))","v":0},{"$f":"IF(OR(K$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>K$3,$H667/$G667,$H667-SUM($I667:J667)))","v":0},{"$f":"IF(OR(L$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>L$3,$H667/$G667,$H667-SUM($I667:K667)))","v":0},{"$f":"IF(OR(M$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>M$3,$H667/$G667,$H667-SUM($I667:L667)))","v":0},{"$f":"IF(OR(N$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>N$3,$H667/$G667,$H667-SUM($I667:M667)))","v":0},{"$f":"IF(OR(O$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>O$3,$H667/$G667,$H667-SUM($I667:N667)))","v":0},{"$f":"IF(OR(P$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>P$3,$H667/$G667,$H667-SUM($I667:O667)))","v":0},{"$f":"IF(OR(Q$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Q$3,$H667/$G667,$H667-SUM($I667:P667)))","v":0},{"$f":"IF(OR(R$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>R$3,$H667/$G667,$H667-SUM($I667:Q667)))","v":0},{"$f":"IF(OR(S$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>S$3,$H667/$G667,$H667-SUM($I667:R667)))","v":0},{"$f":"IF(OR(T$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>T$3,$H667/$G667,$H667-SUM($I667:S667)))","v":0},{"$f":"IF(OR(U$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>U$3,$H667/$G667,$H667-SUM($I667:T667)))","v":0},{"$f":"IF(OR(V$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>V$3,$H667/$G667,$H667-SUM($I667:U667)))","v":0},{"$f":"IF(OR(W$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>W$3,$H667/$G667,$H667-SUM($I667:V667)))","v":0},{"$f":"IF(OR(X$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>X$3,$H667/$G667,$H667-SUM($I667:W667)))","v":0},{"$f":"IF(OR(Y$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Y$3,$H667/$G667,$H667-SUM($I667:X667)))","v":0},{"$f":"IF(OR(Z$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>Z$3,$H667/$G667,$H667-SUM($I667:Y667)))","v":0},{"$f":"IF(OR(AA$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AA$3,$H667/$G667,$H667-SUM($I667:Z667)))","v":0},{"$f":"IF(OR(AB$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AB$3,$H667/$G667,$H667-SUM($I667:AA667)))","v":0},{"$f":"IF(OR(AC$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AC$3,$H667/$G667,$H667-SUM($I667:AB667)))","v":0},{"$f":"IF(OR(AD$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AD$3,$H667/$G667,$H667-SUM($I667:AC667)))","v":0},{"$f":"IF(OR(AE$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AE$3,$H667/$G667,$H667-SUM($I667:AD667)))","v":0},{"$f":"IF(OR(AF$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AF$3,$H667/$G667,$H667-SUM($I667:AE667)))","v":0},{"$f":"IF(OR(AG$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AG$3,$H667/$G667,$H667-SUM($I667:AF667)))","v":0},{"$f":"IF(OR(AH$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AH$3,$H667/$G667,$H667-SUM($I667:AG667)))","v":0},{"$f":"IF(OR(AI$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AI$3,$H667/$G667,$H667-SUM($I667:AH667)))","v":0},{"$f":"IF(OR(AJ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AJ$3,$H667/$G667,$H667-SUM($I667:AI667)))","v":0},{"$f":"IF(OR(AK$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AK$3,$H667/$G667,$H667-SUM($I667:AJ667)))","v":0},{"$f":"IF(OR(AL$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AL$3,$H667/$G667,$H667-SUM($I667:AK667)))","v":0},{"$f":"IF(OR(AM$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AM$3,$H667/$G667,$H667-SUM($I667:AL667)))","v":0},{"$f":"IF(OR(AN$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AN$3,$H667/$G667,$H667-SUM($I667:AM667)))","v":0},{"$f":"IF(OR(AO$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AO$3,$H667/$G667,$H667-SUM($I667:AN667)))","v":0},{"$f":"IF(OR(AP$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AP$3,$H667/$G667,$H667-SUM($I667:AO667)))","v":0},{"$f":"IF(OR(AQ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AQ$3,$H667/$G667,$H667-SUM($I667:AP667)))","v":0},{"$f":"IF(OR(AR$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AR$3,$H667/$G667,$H667-SUM($I667:AQ667)))","v":0},{"$f":"IF(OR(AS$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AS$3,$H667/$G667,$H667-SUM($I667:AR667)))","v":0},{"$f":"IF(OR(AT$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AT$3,$H667/$G667,$H667-SUM($I667:AS667)))","v":0},{"$f":"IF(OR(AU$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AU$3,$H667/$G667,$H667-SUM($I667:AT667)))","v":0},{"$f":"IF(OR(AV$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AV$3,$H667/$G667,$H667-SUM($I667:AU667)))","v":0},{"$f":"IF(OR(AW$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AW$3,$H667/$G667,$H667-SUM($I667:AV667)))","v":0},{"$f":"IF(OR(AX$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AX$3,$H667/$G667,$H667-SUM($I667:AW667)))","v":0},{"$f":"IF(OR(AY$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AY$3,$H667/$G667,$H667-SUM($I667:AX667)))","v":0},{"$f":"IF(OR(AZ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>AZ$3,$H667/$G667,$H667-SUM($I667:AY667)))","v":0},{"$f":"IF(OR(BA$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BA$3,$H667/$G667,$H667-SUM($I667:AZ667)))","v":0},{"$f":"IF(OR(BB$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BB$3,$H667/$G667,$H667-SUM($I667:BA667)))","v":0},{"$f":"IF(OR(BC$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BC$3,$H667/$G667,$H667-SUM($I667:BB667)))","v":0},{"$f":"IF(OR(BD$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BD$3,$H667/$G667,$H667-SUM($I667:BC667)))","v":0},{"$f":"IF(OR(BE$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BE$3,$H667/$G667,$H667-SUM($I667:BD667)))","v":0},{"$f":"IF(OR(BF$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BF$3,$H667/$G667,$H667-SUM($I667:BE667)))","v":0},{"$f":"IF(OR(BG$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BG$3,$H667/$G667,$H667-SUM($I667:BF667)))","v":0},{"$f":"IF(OR(BH$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BH$3,$H667/$G667,$H667-SUM($I667:BG667)))","v":0},{"$f":"IF(OR(BI$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BI$3,$H667/$G667,$H667-SUM($I667:BH667)))","v":0},{"$f":"IF(OR(BJ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BJ$3,$H667/$G667,$H667-SUM($I667:BI667)))","v":0},{"$f":"IF(OR(BK$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BK$3,$H667/$G667,$H667-SUM($I667:BJ667)))","v":0},{"$f":"IF(OR(BL$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BL$3,$H667/$G667,$H667-SUM($I667:BK667)))","v":0},{"$f":"IF(OR(BM$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BM$3,$H667/$G667,$H667-SUM($I667:BL667)))","v":0},{"$f":"IF(OR(BN$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BN$3,$H667/$G667,$H667-SUM($I667:BM667)))","v":0},{"$f":"IF(OR(BO$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BO$3,$H667/$G667,$H667-SUM($I667:BN667)))","v":0},{"$f":"IF(OR(BP$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BP$3,$H667/$G667,$H667-SUM($I667:BO667)))","v":0},{"$f":"IF(OR(BQ$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BQ$3,$H667/$G667,$H667-SUM($I667:BP667)))","v":0},{"$f":"IF(OR(BR$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BR$3,$H667/$G667,$H667-SUM($I667:BQ667)))","v":0},{"$f":"IF(OR(BS$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BS$3,$H667/$G667,$H667-SUM($I667:BR667)))","v":0},{"$f":"IF(OR(BT$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BT$3,$H667/$G667,$H667-SUM($I667:BS667)))","v":0},{"$f":"IF(OR(BU$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BU$3,$H667/$G667,$H667-SUM($I667:BT667)))","v":0},{"$f":"IF(OR(BV$3<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667)>BV$3,$H667/$G667,$H667-SUM($I667:BU667)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G667","v":"n/a"},{"$f":"R658","v":0},null,{"$f":"IF(OR(J$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>J$3,$H668/$G668,$H668-SUM($I668:I668)))","v":0},{"$f":"IF(OR(K$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>K$3,$H668/$G668,$H668-SUM($I668:J668)))","v":0},{"$f":"IF(OR(L$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>L$3,$H668/$G668,$H668-SUM($I668:K668)))","v":0},{"$f":"IF(OR(M$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>M$3,$H668/$G668,$H668-SUM($I668:L668)))","v":0},{"$f":"IF(OR(N$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>N$3,$H668/$G668,$H668-SUM($I668:M668)))","v":0},{"$f":"IF(OR(O$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>O$3,$H668/$G668,$H668-SUM($I668:N668)))","v":0},{"$f":"IF(OR(P$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>P$3,$H668/$G668,$H668-SUM($I668:O668)))","v":0},{"$f":"IF(OR(Q$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Q$3,$H668/$G668,$H668-SUM($I668:P668)))","v":0},{"$f":"IF(OR(R$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>R$3,$H668/$G668,$H668-SUM($I668:Q668)))","v":0},{"$f":"IF(OR(S$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>S$3,$H668/$G668,$H668-SUM($I668:R668)))","v":0},{"$f":"IF(OR(T$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>T$3,$H668/$G668,$H668-SUM($I668:S668)))","v":0},{"$f":"IF(OR(U$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>U$3,$H668/$G668,$H668-SUM($I668:T668)))","v":0},{"$f":"IF(OR(V$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>V$3,$H668/$G668,$H668-SUM($I668:U668)))","v":0},{"$f":"IF(OR(W$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>W$3,$H668/$G668,$H668-SUM($I668:V668)))","v":0},{"$f":"IF(OR(X$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>X$3,$H668/$G668,$H668-SUM($I668:W668)))","v":0},{"$f":"IF(OR(Y$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Y$3,$H668/$G668,$H668-SUM($I668:X668)))","v":0},{"$f":"IF(OR(Z$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>Z$3,$H668/$G668,$H668-SUM($I668:Y668)))","v":0},{"$f":"IF(OR(AA$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AA$3,$H668/$G668,$H668-SUM($I668:Z668)))","v":0},{"$f":"IF(OR(AB$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AB$3,$H668/$G668,$H668-SUM($I668:AA668)))","v":0},{"$f":"IF(OR(AC$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AC$3,$H668/$G668,$H668-SUM($I668:AB668)))","v":0},{"$f":"IF(OR(AD$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AD$3,$H668/$G668,$H668-SUM($I668:AC668)))","v":0},{"$f":"IF(OR(AE$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AE$3,$H668/$G668,$H668-SUM($I668:AD668)))","v":0},{"$f":"IF(OR(AF$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AF$3,$H668/$G668,$H668-SUM($I668:AE668)))","v":0},{"$f":"IF(OR(AG$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AG$3,$H668/$G668,$H668-SUM($I668:AF668)))","v":0},{"$f":"IF(OR(AH$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AH$3,$H668/$G668,$H668-SUM($I668:AG668)))","v":0},{"$f":"IF(OR(AI$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AI$3,$H668/$G668,$H668-SUM($I668:AH668)))","v":0},{"$f":"IF(OR(AJ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AJ$3,$H668/$G668,$H668-SUM($I668:AI668)))","v":0},{"$f":"IF(OR(AK$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AK$3,$H668/$G668,$H668-SUM($I668:AJ668)))","v":0},{"$f":"IF(OR(AL$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AL$3,$H668/$G668,$H668-SUM($I668:AK668)))","v":0},{"$f":"IF(OR(AM$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AM$3,$H668/$G668,$H668-SUM($I668:AL668)))","v":0},{"$f":"IF(OR(AN$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AN$3,$H668/$G668,$H668-SUM($I668:AM668)))","v":0},{"$f":"IF(OR(AO$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AO$3,$H668/$G668,$H668-SUM($I668:AN668)))","v":0},{"$f":"IF(OR(AP$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AP$3,$H668/$G668,$H668-SUM($I668:AO668)))","v":0},{"$f":"IF(OR(AQ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AQ$3,$H668/$G668,$H668-SUM($I668:AP668)))","v":0},{"$f":"IF(OR(AR$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AR$3,$H668/$G668,$H668-SUM($I668:AQ668)))","v":0},{"$f":"IF(OR(AS$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AS$3,$H668/$G668,$H668-SUM($I668:AR668)))","v":0},{"$f":"IF(OR(AT$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AT$3,$H668/$G668,$H668-SUM($I668:AS668)))","v":0},{"$f":"IF(OR(AU$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AU$3,$H668/$G668,$H668-SUM($I668:AT668)))","v":0},{"$f":"IF(OR(AV$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AV$3,$H668/$G668,$H668-SUM($I668:AU668)))","v":0},{"$f":"IF(OR(AW$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AW$3,$H668/$G668,$H668-SUM($I668:AV668)))","v":0},{"$f":"IF(OR(AX$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AX$3,$H668/$G668,$H668-SUM($I668:AW668)))","v":0},{"$f":"IF(OR(AY$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AY$3,$H668/$G668,$H668-SUM($I668:AX668)))","v":0},{"$f":"IF(OR(AZ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>AZ$3,$H668/$G668,$H668-SUM($I668:AY668)))","v":0},{"$f":"IF(OR(BA$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BA$3,$H668/$G668,$H668-SUM($I668:AZ668)))","v":0},{"$f":"IF(OR(BB$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BB$3,$H668/$G668,$H668-SUM($I668:BA668)))","v":0},{"$f":"IF(OR(BC$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BC$3,$H668/$G668,$H668-SUM($I668:BB668)))","v":0},{"$f":"IF(OR(BD$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BD$3,$H668/$G668,$H668-SUM($I668:BC668)))","v":0},{"$f":"IF(OR(BE$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BE$3,$H668/$G668,$H668-SUM($I668:BD668)))","v":0},{"$f":"IF(OR(BF$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BF$3,$H668/$G668,$H668-SUM($I668:BE668)))","v":0},{"$f":"IF(OR(BG$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BG$3,$H668/$G668,$H668-SUM($I668:BF668)))","v":0},{"$f":"IF(OR(BH$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BH$3,$H668/$G668,$H668-SUM($I668:BG668)))","v":0},{"$f":"IF(OR(BI$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BI$3,$H668/$G668,$H668-SUM($I668:BH668)))","v":0},{"$f":"IF(OR(BJ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BJ$3,$H668/$G668,$H668-SUM($I668:BI668)))","v":0},{"$f":"IF(OR(BK$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BK$3,$H668/$G668,$H668-SUM($I668:BJ668)))","v":0},{"$f":"IF(OR(BL$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BL$3,$H668/$G668,$H668-SUM($I668:BK668)))","v":0},{"$f":"IF(OR(BM$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BM$3,$H668/$G668,$H668-SUM($I668:BL668)))","v":0},{"$f":"IF(OR(BN$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BN$3,$H668/$G668,$H668-SUM($I668:BM668)))","v":0},{"$f":"IF(OR(BO$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BO$3,$H668/$G668,$H668-SUM($I668:BN668)))","v":0},{"$f":"IF(OR(BP$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BP$3,$H668/$G668,$H668-SUM($I668:BO668)))","v":0},{"$f":"IF(OR(BQ$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BQ$3,$H668/$G668,$H668-SUM($I668:BP668)))","v":0},{"$f":"IF(OR(BR$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BR$3,$H668/$G668,$H668-SUM($I668:BQ668)))","v":0},{"$f":"IF(OR(BS$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BS$3,$H668/$G668,$H668-SUM($I668:BR668)))","v":0},{"$f":"IF(OR(BT$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BT$3,$H668/$G668,$H668-SUM($I668:BS668)))","v":0},{"$f":"IF(OR(BU$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BU$3,$H668/$G668,$H668-SUM($I668:BT668)))","v":0},{"$f":"IF(OR(BV$3<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668)>BV$3,$H668/$G668,$H668-SUM($I668:BU668)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G668","v":"n/a"},{"$f":"S658","v":0},null,{"$f":"IF(OR(J$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>J$3,$H669/$G669,$H669-SUM($I669:I669)))","v":0},{"$f":"IF(OR(K$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>K$3,$H669/$G669,$H669-SUM($I669:J669)))","v":0},{"$f":"IF(OR(L$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>L$3,$H669/$G669,$H669-SUM($I669:K669)))","v":0},{"$f":"IF(OR(M$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>M$3,$H669/$G669,$H669-SUM($I669:L669)))","v":0},{"$f":"IF(OR(N$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>N$3,$H669/$G669,$H669-SUM($I669:M669)))","v":0},{"$f":"IF(OR(O$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>O$3,$H669/$G669,$H669-SUM($I669:N669)))","v":0},{"$f":"IF(OR(P$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>P$3,$H669/$G669,$H669-SUM($I669:O669)))","v":0},{"$f":"IF(OR(Q$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Q$3,$H669/$G669,$H669-SUM($I669:P669)))","v":0},{"$f":"IF(OR(R$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>R$3,$H669/$G669,$H669-SUM($I669:Q669)))","v":0},{"$f":"IF(OR(S$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>S$3,$H669/$G669,$H669-SUM($I669:R669)))","v":0},{"$f":"IF(OR(T$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>T$3,$H669/$G669,$H669-SUM($I669:S669)))","v":0},{"$f":"IF(OR(U$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>U$3,$H669/$G669,$H669-SUM($I669:T669)))","v":0},{"$f":"IF(OR(V$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>V$3,$H669/$G669,$H669-SUM($I669:U669)))","v":0},{"$f":"IF(OR(W$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>W$3,$H669/$G669,$H669-SUM($I669:V669)))","v":0},{"$f":"IF(OR(X$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>X$3,$H669/$G669,$H669-SUM($I669:W669)))","v":0},{"$f":"IF(OR(Y$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Y$3,$H669/$G669,$H669-SUM($I669:X669)))","v":0},{"$f":"IF(OR(Z$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>Z$3,$H669/$G669,$H669-SUM($I669:Y669)))","v":0},{"$f":"IF(OR(AA$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AA$3,$H669/$G669,$H669-SUM($I669:Z669)))","v":0},{"$f":"IF(OR(AB$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AB$3,$H669/$G669,$H669-SUM($I669:AA669)))","v":0},{"$f":"IF(OR(AC$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AC$3,$H669/$G669,$H669-SUM($I669:AB669)))","v":0},{"$f":"IF(OR(AD$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AD$3,$H669/$G669,$H669-SUM($I669:AC669)))","v":0},{"$f":"IF(OR(AE$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AE$3,$H669/$G669,$H669-SUM($I669:AD669)))","v":0},{"$f":"IF(OR(AF$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AF$3,$H669/$G669,$H669-SUM($I669:AE669)))","v":0},{"$f":"IF(OR(AG$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AG$3,$H669/$G669,$H669-SUM($I669:AF669)))","v":0},{"$f":"IF(OR(AH$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AH$3,$H669/$G669,$H669-SUM($I669:AG669)))","v":0},{"$f":"IF(OR(AI$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AI$3,$H669/$G669,$H669-SUM($I669:AH669)))","v":0},{"$f":"IF(OR(AJ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AJ$3,$H669/$G669,$H669-SUM($I669:AI669)))","v":0},{"$f":"IF(OR(AK$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AK$3,$H669/$G669,$H669-SUM($I669:AJ669)))","v":0},{"$f":"IF(OR(AL$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AL$3,$H669/$G669,$H669-SUM($I669:AK669)))","v":0},{"$f":"IF(OR(AM$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AM$3,$H669/$G669,$H669-SUM($I669:AL669)))","v":0},{"$f":"IF(OR(AN$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AN$3,$H669/$G669,$H669-SUM($I669:AM669)))","v":0},{"$f":"IF(OR(AO$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AO$3,$H669/$G669,$H669-SUM($I669:AN669)))","v":0},{"$f":"IF(OR(AP$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AP$3,$H669/$G669,$H669-SUM($I669:AO669)))","v":0},{"$f":"IF(OR(AQ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AQ$3,$H669/$G669,$H669-SUM($I669:AP669)))","v":0},{"$f":"IF(OR(AR$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AR$3,$H669/$G669,$H669-SUM($I669:AQ669)))","v":0},{"$f":"IF(OR(AS$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AS$3,$H669/$G669,$H669-SUM($I669:AR669)))","v":0},{"$f":"IF(OR(AT$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AT$3,$H669/$G669,$H669-SUM($I669:AS669)))","v":0},{"$f":"IF(OR(AU$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AU$3,$H669/$G669,$H669-SUM($I669:AT669)))","v":0},{"$f":"IF(OR(AV$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AV$3,$H669/$G669,$H669-SUM($I669:AU669)))","v":0},{"$f":"IF(OR(AW$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AW$3,$H669/$G669,$H669-SUM($I669:AV669)))","v":0},{"$f":"IF(OR(AX$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AX$3,$H669/$G669,$H669-SUM($I669:AW669)))","v":0},{"$f":"IF(OR(AY$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AY$3,$H669/$G669,$H669-SUM($I669:AX669)))","v":0},{"$f":"IF(OR(AZ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>AZ$3,$H669/$G669,$H669-SUM($I669:AY669)))","v":0},{"$f":"IF(OR(BA$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BA$3,$H669/$G669,$H669-SUM($I669:AZ669)))","v":0},{"$f":"IF(OR(BB$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BB$3,$H669/$G669,$H669-SUM($I669:BA669)))","v":0},{"$f":"IF(OR(BC$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BC$3,$H669/$G669,$H669-SUM($I669:BB669)))","v":0},{"$f":"IF(OR(BD$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BD$3,$H669/$G669,$H669-SUM($I669:BC669)))","v":0},{"$f":"IF(OR(BE$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BE$3,$H669/$G669,$H669-SUM($I669:BD669)))","v":0},{"$f":"IF(OR(BF$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BF$3,$H669/$G669,$H669-SUM($I669:BE669)))","v":0},{"$f":"IF(OR(BG$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BG$3,$H669/$G669,$H669-SUM($I669:BF669)))","v":0},{"$f":"IF(OR(BH$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BH$3,$H669/$G669,$H669-SUM($I669:BG669)))","v":0},{"$f":"IF(OR(BI$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BI$3,$H669/$G669,$H669-SUM($I669:BH669)))","v":0},{"$f":"IF(OR(BJ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BJ$3,$H669/$G669,$H669-SUM($I669:BI669)))","v":0},{"$f":"IF(OR(BK$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BK$3,$H669/$G669,$H669-SUM($I669:BJ669)))","v":0},{"$f":"IF(OR(BL$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BL$3,$H669/$G669,$H669-SUM($I669:BK669)))","v":0},{"$f":"IF(OR(BM$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BM$3,$H669/$G669,$H669-SUM($I669:BL669)))","v":0},{"$f":"IF(OR(BN$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BN$3,$H669/$G669,$H669-SUM($I669:BM669)))","v":0},{"$f":"IF(OR(BO$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BO$3,$H669/$G669,$H669-SUM($I669:BN669)))","v":0},{"$f":"IF(OR(BP$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BP$3,$H669/$G669,$H669-SUM($I669:BO669)))","v":0},{"$f":"IF(OR(BQ$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BQ$3,$H669/$G669,$H669-SUM($I669:BP669)))","v":0},{"$f":"IF(OR(BR$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BR$3,$H669/$G669,$H669-SUM($I669:BQ669)))","v":0},{"$f":"IF(OR(BS$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BS$3,$H669/$G669,$H669-SUM($I669:BR669)))","v":0},{"$f":"IF(OR(BT$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BT$3,$H669/$G669,$H669-SUM($I669:BS669)))","v":0},{"$f":"IF(OR(BU$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BU$3,$H669/$G669,$H669-SUM($I669:BT669)))","v":0},{"$f":"IF(OR(BV$3<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669)>BV$3,$H669/$G669,$H669-SUM($I669:BU669)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A652)","v":"n/a"},{"$f":"T658","v":0},null,{"$f":"IF(OR(J$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>J$3,$H670/$G670,$H670-SUM($I670:I670)))","v":0},{"$f":"IF(OR(K$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>K$3,$H670/$G670,$H670-SUM($I670:J670)))","v":0},{"$f":"IF(OR(L$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>L$3,$H670/$G670,$H670-SUM($I670:K670)))","v":0},{"$f":"IF(OR(M$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>M$3,$H670/$G670,$H670-SUM($I670:L670)))","v":0},{"$f":"IF(OR(N$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>N$3,$H670/$G670,$H670-SUM($I670:M670)))","v":0},{"$f":"IF(OR(O$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>O$3,$H670/$G670,$H670-SUM($I670:N670)))","v":0},{"$f":"IF(OR(P$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>P$3,$H670/$G670,$H670-SUM($I670:O670)))","v":0},{"$f":"IF(OR(Q$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>Q$3,$H670/$G670,$H670-SUM($I670:P670)))","v":0},{"$f":"IF(OR(R$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>R$3,$H670/$G670,$H670-SUM($I670:Q670)))","v":0},{"$f":"IF(OR(S$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>S$3,$H670/$G670,$H670-SUM($I670:R670)))","v":0},{"$f":"IF(OR(T$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>T$3,$H670/$G670,$H670-SUM($I670:S670)))","v":0},{"$f":"IF(OR(U$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>U$3,$H670/$G670,$H670-SUM($I670:T670)))","v":0},{"$f":"IF(OR(V$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>V$3,$H670/$G670,$H670-SUM($I670:U670)))","v":0},{"$f":"IF(OR(W$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>W$3,$H670/$G670,$H670-SUM($I670:V670)))","v":0},{"$f":"IF(OR(X$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>X$3,$H670/$G670,$H670-SUM($I670:W670)))","v":0},{"$f":"IF(OR(Y$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>Y$3,$H670/$G670,$H670-SUM($I670:X670)))","v":0},{"$f":"IF(OR(Z$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>Z$3,$H670/$G670,$H670-SUM($I670:Y670)))","v":0},{"$f":"IF(OR(AA$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AA$3,$H670/$G670,$H670-SUM($I670:Z670)))","v":0},{"$f":"IF(OR(AB$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AB$3,$H670/$G670,$H670-SUM($I670:AA670)))","v":0},{"$f":"IF(OR(AC$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AC$3,$H670/$G670,$H670-SUM($I670:AB670)))","v":0},{"$f":"IF(OR(AD$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AD$3,$H670/$G670,$H670-SUM($I670:AC670)))","v":0},{"$f":"IF(OR(AE$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AE$3,$H670/$G670,$H670-SUM($I670:AD670)))","v":0},{"$f":"IF(OR(AF$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AF$3,$H670/$G670,$H670-SUM($I670:AE670)))","v":0},{"$f":"IF(OR(AG$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AG$3,$H670/$G670,$H670-SUM($I670:AF670)))","v":0},{"$f":"IF(OR(AH$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AH$3,$H670/$G670,$H670-SUM($I670:AG670)))","v":0},{"$f":"IF(OR(AI$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AI$3,$H670/$G670,$H670-SUM($I670:AH670)))","v":0},{"$f":"IF(OR(AJ$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AJ$3,$H670/$G670,$H670-SUM($I670:AI670)))","v":0},{"$f":"IF(OR(AK$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AK$3,$H670/$G670,$H670-SUM($I670:AJ670)))","v":0},{"$f":"IF(OR(AL$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AL$3,$H670/$G670,$H670-SUM($I670:AK670)))","v":0},{"$f":"IF(OR(AM$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AM$3,$H670/$G670,$H670-SUM($I670:AL670)))","v":0},{"$f":"IF(OR(AN$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AN$3,$H670/$G670,$H670-SUM($I670:AM670)))","v":0},{"$f":"IF(OR(AO$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AO$3,$H670/$G670,$H670-SUM($I670:AN670)))","v":0},{"$f":"IF(OR(AP$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AP$3,$H670/$G670,$H670-SUM($I670:AO670)))","v":0},{"$f":"IF(OR(AQ$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AQ$3,$H670/$G670,$H670-SUM($I670:AP670)))","v":0},{"$f":"IF(OR(AR$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AR$3,$H670/$G670,$H670-SUM($I670:AQ670)))","v":0},{"$f":"IF(OR(AS$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AS$3,$H670/$G670,$H670-SUM($I670:AR670)))","v":0},{"$f":"IF(OR(AT$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AT$3,$H670/$G670,$H670-SUM($I670:AS670)))","v":0},{"$f":"IF(OR(AU$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AU$3,$H670/$G670,$H670-SUM($I670:AT670)))","v":0},{"$f":"IF(OR(AV$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AV$3,$H670/$G670,$H670-SUM($I670:AU670)))","v":0},{"$f":"IF(OR(AW$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AW$3,$H670/$G670,$H670-SUM($I670:AV670)))","v":0},{"$f":"IF(OR(AX$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AX$3,$H670/$G670,$H670-SUM($I670:AW670)))","v":0},{"$f":"IF(OR(AY$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AY$3,$H670/$G670,$H670-SUM($I670:AX670)))","v":0},{"$f":"IF(OR(AZ$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>AZ$3,$H670/$G670,$H670-SUM($I670:AY670)))","v":0},{"$f":"IF(OR(BA$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BA$3,$H670/$G670,$H670-SUM($I670:AZ670)))","v":0},{"$f":"IF(OR(BB$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BB$3,$H670/$G670,$H670-SUM($I670:BA670)))","v":0},{"$f":"IF(OR(BC$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BC$3,$H670/$G670,$H670-SUM($I670:BB670)))","v":0},{"$f":"IF(OR(BD$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BD$3,$H670/$G670,$H670-SUM($I670:BC670)))","v":0},{"$f":"IF(OR(BE$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BE$3,$H670/$G670,$H670-SUM($I670:BD670)))","v":0},{"$f":"IF(OR(BF$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BF$3,$H670/$G670,$H670-SUM($I670:BE670)))","v":0},{"$f":"IF(OR(BG$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BG$3,$H670/$G670,$H670-SUM($I670:BF670)))","v":0},{"$f":"IF(OR(BH$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BH$3,$H670/$G670,$H670-SUM($I670:BG670)))","v":0},{"$f":"IF(OR(BI$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BI$3,$H670/$G670,$H670-SUM($I670:BH670)))","v":0},{"$f":"IF(OR(BJ$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BJ$3,$H670/$G670,$H670-SUM($I670:BI670)))","v":0},{"$f":"IF(OR(BK$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BK$3,$H670/$G670,$H670-SUM($I670:BJ670)))","v":0},{"$f":"IF(OR(BL$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BL$3,$H670/$G670,$H670-SUM($I670:BK670)))","v":0},{"$f":"IF(OR(BM$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BM$3,$H670/$G670,$H670-SUM($I670:BL670)))","v":0},{"$f":"IF(OR(BN$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BN$3,$H670/$G670,$H670-SUM($I670:BM670)))","v":0},{"$f":"IF(OR(BO$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BO$3,$H670/$G670,$H670-SUM($I670:BN670)))","v":0},{"$f":"IF(OR(BP$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BP$3,$H670/$G670,$H670-SUM($I670:BO670)))","v":0},{"$f":"IF(OR(BQ$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BQ$3,$H670/$G670,$H670-SUM($I670:BP670)))","v":0},{"$f":"IF(OR(BR$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BR$3,$H670/$G670,$H670-SUM($I670:BQ670)))","v":0},{"$f":"IF(OR(BS$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BS$3,$H670/$G670,$H670-SUM($I670:BR670)))","v":0},{"$f":"IF(OR(BT$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BT$3,$H670/$G670,$H670-SUM($I670:BS670)))","v":0},{"$f":"IF(OR(BU$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BU$3,$H670/$G670,$H670-SUM($I670:BT670)))","v":0},{"$f":"IF(OR(BV$3<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670)>BV$3,$H670/$G670,$H670-SUM($I670:BU670)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G670","v":"n/a"},{"$f":"U658","v":0},null,{"$f":"IF(OR(J$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>J$3,$H671/$G671,$H671-SUM($I671:I671)))","v":0},{"$f":"IF(OR(K$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>K$3,$H671/$G671,$H671-SUM($I671:J671)))","v":0},{"$f":"IF(OR(L$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>L$3,$H671/$G671,$H671-SUM($I671:K671)))","v":0},{"$f":"IF(OR(M$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>M$3,$H671/$G671,$H671-SUM($I671:L671)))","v":0},{"$f":"IF(OR(N$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>N$3,$H671/$G671,$H671-SUM($I671:M671)))","v":0},{"$f":"IF(OR(O$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>O$3,$H671/$G671,$H671-SUM($I671:N671)))","v":0},{"$f":"IF(OR(P$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>P$3,$H671/$G671,$H671-SUM($I671:O671)))","v":0},{"$f":"IF(OR(Q$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>Q$3,$H671/$G671,$H671-SUM($I671:P671)))","v":0},{"$f":"IF(OR(R$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>R$3,$H671/$G671,$H671-SUM($I671:Q671)))","v":0},{"$f":"IF(OR(S$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>S$3,$H671/$G671,$H671-SUM($I671:R671)))","v":0},{"$f":"IF(OR(T$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>T$3,$H671/$G671,$H671-SUM($I671:S671)))","v":0},{"$f":"IF(OR(U$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>U$3,$H671/$G671,$H671-SUM($I671:T671)))","v":0},{"$f":"IF(OR(V$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>V$3,$H671/$G671,$H671-SUM($I671:U671)))","v":0},{"$f":"IF(OR(W$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>W$3,$H671/$G671,$H671-SUM($I671:V671)))","v":0},{"$f":"IF(OR(X$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>X$3,$H671/$G671,$H671-SUM($I671:W671)))","v":0},{"$f":"IF(OR(Y$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>Y$3,$H671/$G671,$H671-SUM($I671:X671)))","v":0},{"$f":"IF(OR(Z$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>Z$3,$H671/$G671,$H671-SUM($I671:Y671)))","v":0},{"$f":"IF(OR(AA$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AA$3,$H671/$G671,$H671-SUM($I671:Z671)))","v":0},{"$f":"IF(OR(AB$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AB$3,$H671/$G671,$H671-SUM($I671:AA671)))","v":0},{"$f":"IF(OR(AC$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AC$3,$H671/$G671,$H671-SUM($I671:AB671)))","v":0},{"$f":"IF(OR(AD$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AD$3,$H671/$G671,$H671-SUM($I671:AC671)))","v":0},{"$f":"IF(OR(AE$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AE$3,$H671/$G671,$H671-SUM($I671:AD671)))","v":0},{"$f":"IF(OR(AF$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AF$3,$H671/$G671,$H671-SUM($I671:AE671)))","v":0},{"$f":"IF(OR(AG$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AG$3,$H671/$G671,$H671-SUM($I671:AF671)))","v":0},{"$f":"IF(OR(AH$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AH$3,$H671/$G671,$H671-SUM($I671:AG671)))","v":0},{"$f":"IF(OR(AI$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AI$3,$H671/$G671,$H671-SUM($I671:AH671)))","v":0},{"$f":"IF(OR(AJ$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AJ$3,$H671/$G671,$H671-SUM($I671:AI671)))","v":0},{"$f":"IF(OR(AK$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AK$3,$H671/$G671,$H671-SUM($I671:AJ671)))","v":0},{"$f":"IF(OR(AL$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AL$3,$H671/$G671,$H671-SUM($I671:AK671)))","v":0},{"$f":"IF(OR(AM$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AM$3,$H671/$G671,$H671-SUM($I671:AL671)))","v":0},{"$f":"IF(OR(AN$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AN$3,$H671/$G671,$H671-SUM($I671:AM671)))","v":0},{"$f":"IF(OR(AO$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AO$3,$H671/$G671,$H671-SUM($I671:AN671)))","v":0},{"$f":"IF(OR(AP$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AP$3,$H671/$G671,$H671-SUM($I671:AO671)))","v":0},{"$f":"IF(OR(AQ$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AQ$3,$H671/$G671,$H671-SUM($I671:AP671)))","v":0},{"$f":"IF(OR(AR$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AR$3,$H671/$G671,$H671-SUM($I671:AQ671)))","v":0},{"$f":"IF(OR(AS$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AS$3,$H671/$G671,$H671-SUM($I671:AR671)))","v":0},{"$f":"IF(OR(AT$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AT$3,$H671/$G671,$H671-SUM($I671:AS671)))","v":0},{"$f":"IF(OR(AU$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AU$3,$H671/$G671,$H671-SUM($I671:AT671)))","v":0},{"$f":"IF(OR(AV$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AV$3,$H671/$G671,$H671-SUM($I671:AU671)))","v":0},{"$f":"IF(OR(AW$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AW$3,$H671/$G671,$H671-SUM($I671:AV671)))","v":0},{"$f":"IF(OR(AX$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AX$3,$H671/$G671,$H671-SUM($I671:AW671)))","v":0},{"$f":"IF(OR(AY$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AY$3,$H671/$G671,$H671-SUM($I671:AX671)))","v":0},{"$f":"IF(OR(AZ$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>AZ$3,$H671/$G671,$H671-SUM($I671:AY671)))","v":0},{"$f":"IF(OR(BA$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BA$3,$H671/$G671,$H671-SUM($I671:AZ671)))","v":0},{"$f":"IF(OR(BB$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BB$3,$H671/$G671,$H671-SUM($I671:BA671)))","v":0},{"$f":"IF(OR(BC$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BC$3,$H671/$G671,$H671-SUM($I671:BB671)))","v":0},{"$f":"IF(OR(BD$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BD$3,$H671/$G671,$H671-SUM($I671:BC671)))","v":0},{"$f":"IF(OR(BE$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BE$3,$H671/$G671,$H671-SUM($I671:BD671)))","v":0},{"$f":"IF(OR(BF$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BF$3,$H671/$G671,$H671-SUM($I671:BE671)))","v":0},{"$f":"IF(OR(BG$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BG$3,$H671/$G671,$H671-SUM($I671:BF671)))","v":0},{"$f":"IF(OR(BH$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BH$3,$H671/$G671,$H671-SUM($I671:BG671)))","v":0},{"$f":"IF(OR(BI$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BI$3,$H671/$G671,$H671-SUM($I671:BH671)))","v":0},{"$f":"IF(OR(BJ$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BJ$3,$H671/$G671,$H671-SUM($I671:BI671)))","v":0},{"$f":"IF(OR(BK$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BK$3,$H671/$G671,$H671-SUM($I671:BJ671)))","v":0},{"$f":"IF(OR(BL$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BL$3,$H671/$G671,$H671-SUM($I671:BK671)))","v":0},{"$f":"IF(OR(BM$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BM$3,$H671/$G671,$H671-SUM($I671:BL671)))","v":0},{"$f":"IF(OR(BN$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BN$3,$H671/$G671,$H671-SUM($I671:BM671)))","v":0},{"$f":"IF(OR(BO$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BO$3,$H671/$G671,$H671-SUM($I671:BN671)))","v":0},{"$f":"IF(OR(BP$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BP$3,$H671/$G671,$H671-SUM($I671:BO671)))","v":0},{"$f":"IF(OR(BQ$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BQ$3,$H671/$G671,$H671-SUM($I671:BP671)))","v":0},{"$f":"IF(OR(BR$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BR$3,$H671/$G671,$H671-SUM($I671:BQ671)))","v":0},{"$f":"IF(OR(BS$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BS$3,$H671/$G671,$H671-SUM($I671:BR671)))","v":0},{"$f":"IF(OR(BT$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BT$3,$H671/$G671,$H671-SUM($I671:BS671)))","v":0},{"$f":"IF(OR(BU$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BU$3,$H671/$G671,$H671-SUM($I671:BT671)))","v":0},{"$f":"IF(OR(BV$3<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671)>BV$3,$H671/$G671,$H671-SUM($I671:BU671)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G671","v":"n/a"},{"$f":"V658","v":0},null,{"$f":"IF(OR(J$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>J$3,$H672/$G672,$H672-SUM($I672:I672)))","v":0},{"$f":"IF(OR(K$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>K$3,$H672/$G672,$H672-SUM($I672:J672)))","v":0},{"$f":"IF(OR(L$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>L$3,$H672/$G672,$H672-SUM($I672:K672)))","v":0},{"$f":"IF(OR(M$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>M$3,$H672/$G672,$H672-SUM($I672:L672)))","v":0},{"$f":"IF(OR(N$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>N$3,$H672/$G672,$H672-SUM($I672:M672)))","v":0},{"$f":"IF(OR(O$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>O$3,$H672/$G672,$H672-SUM($I672:N672)))","v":0},{"$f":"IF(OR(P$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>P$3,$H672/$G672,$H672-SUM($I672:O672)))","v":0},{"$f":"IF(OR(Q$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>Q$3,$H672/$G672,$H672-SUM($I672:P672)))","v":0},{"$f":"IF(OR(R$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>R$3,$H672/$G672,$H672-SUM($I672:Q672)))","v":0},{"$f":"IF(OR(S$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>S$3,$H672/$G672,$H672-SUM($I672:R672)))","v":0},{"$f":"IF(OR(T$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>T$3,$H672/$G672,$H672-SUM($I672:S672)))","v":0},{"$f":"IF(OR(U$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>U$3,$H672/$G672,$H672-SUM($I672:T672)))","v":0},{"$f":"IF(OR(V$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>V$3,$H672/$G672,$H672-SUM($I672:U672)))","v":0},{"$f":"IF(OR(W$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>W$3,$H672/$G672,$H672-SUM($I672:V672)))","v":0},{"$f":"IF(OR(X$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>X$3,$H672/$G672,$H672-SUM($I672:W672)))","v":0},{"$f":"IF(OR(Y$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>Y$3,$H672/$G672,$H672-SUM($I672:X672)))","v":0},{"$f":"IF(OR(Z$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>Z$3,$H672/$G672,$H672-SUM($I672:Y672)))","v":0},{"$f":"IF(OR(AA$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AA$3,$H672/$G672,$H672-SUM($I672:Z672)))","v":0},{"$f":"IF(OR(AB$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AB$3,$H672/$G672,$H672-SUM($I672:AA672)))","v":0},{"$f":"IF(OR(AC$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AC$3,$H672/$G672,$H672-SUM($I672:AB672)))","v":0},{"$f":"IF(OR(AD$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AD$3,$H672/$G672,$H672-SUM($I672:AC672)))","v":0},{"$f":"IF(OR(AE$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AE$3,$H672/$G672,$H672-SUM($I672:AD672)))","v":0},{"$f":"IF(OR(AF$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AF$3,$H672/$G672,$H672-SUM($I672:AE672)))","v":0},{"$f":"IF(OR(AG$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AG$3,$H672/$G672,$H672-SUM($I672:AF672)))","v":0},{"$f":"IF(OR(AH$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AH$3,$H672/$G672,$H672-SUM($I672:AG672)))","v":0},{"$f":"IF(OR(AI$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AI$3,$H672/$G672,$H672-SUM($I672:AH672)))","v":0},{"$f":"IF(OR(AJ$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AJ$3,$H672/$G672,$H672-SUM($I672:AI672)))","v":0},{"$f":"IF(OR(AK$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AK$3,$H672/$G672,$H672-SUM($I672:AJ672)))","v":0},{"$f":"IF(OR(AL$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AL$3,$H672/$G672,$H672-SUM($I672:AK672)))","v":0},{"$f":"IF(OR(AM$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AM$3,$H672/$G672,$H672-SUM($I672:AL672)))","v":0},{"$f":"IF(OR(AN$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AN$3,$H672/$G672,$H672-SUM($I672:AM672)))","v":0},{"$f":"IF(OR(AO$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AO$3,$H672/$G672,$H672-SUM($I672:AN672)))","v":0},{"$f":"IF(OR(AP$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AP$3,$H672/$G672,$H672-SUM($I672:AO672)))","v":0},{"$f":"IF(OR(AQ$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AQ$3,$H672/$G672,$H672-SUM($I672:AP672)))","v":0},{"$f":"IF(OR(AR$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AR$3,$H672/$G672,$H672-SUM($I672:AQ672)))","v":0},{"$f":"IF(OR(AS$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AS$3,$H672/$G672,$H672-SUM($I672:AR672)))","v":0},{"$f":"IF(OR(AT$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AT$3,$H672/$G672,$H672-SUM($I672:AS672)))","v":0},{"$f":"IF(OR(AU$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AU$3,$H672/$G672,$H672-SUM($I672:AT672)))","v":0},{"$f":"IF(OR(AV$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AV$3,$H672/$G672,$H672-SUM($I672:AU672)))","v":0},{"$f":"IF(OR(AW$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AW$3,$H672/$G672,$H672-SUM($I672:AV672)))","v":0},{"$f":"IF(OR(AX$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AX$3,$H672/$G672,$H672-SUM($I672:AW672)))","v":0},{"$f":"IF(OR(AY$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AY$3,$H672/$G672,$H672-SUM($I672:AX672)))","v":0},{"$f":"IF(OR(AZ$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>AZ$3,$H672/$G672,$H672-SUM($I672:AY672)))","v":0},{"$f":"IF(OR(BA$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BA$3,$H672/$G672,$H672-SUM($I672:AZ672)))","v":0},{"$f":"IF(OR(BB$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BB$3,$H672/$G672,$H672-SUM($I672:BA672)))","v":0},{"$f":"IF(OR(BC$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BC$3,$H672/$G672,$H672-SUM($I672:BB672)))","v":0},{"$f":"IF(OR(BD$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BD$3,$H672/$G672,$H672-SUM($I672:BC672)))","v":0},{"$f":"IF(OR(BE$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BE$3,$H672/$G672,$H672-SUM($I672:BD672)))","v":0},{"$f":"IF(OR(BF$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BF$3,$H672/$G672,$H672-SUM($I672:BE672)))","v":0},{"$f":"IF(OR(BG$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BG$3,$H672/$G672,$H672-SUM($I672:BF672)))","v":0},{"$f":"IF(OR(BH$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BH$3,$H672/$G672,$H672-SUM($I672:BG672)))","v":0},{"$f":"IF(OR(BI$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BI$3,$H672/$G672,$H672-SUM($I672:BH672)))","v":0},{"$f":"IF(OR(BJ$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BJ$3,$H672/$G672,$H672-SUM($I672:BI672)))","v":0},{"$f":"IF(OR(BK$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BK$3,$H672/$G672,$H672-SUM($I672:BJ672)))","v":0},{"$f":"IF(OR(BL$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BL$3,$H672/$G672,$H672-SUM($I672:BK672)))","v":0},{"$f":"IF(OR(BM$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BM$3,$H672/$G672,$H672-SUM($I672:BL672)))","v":0},{"$f":"IF(OR(BN$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BN$3,$H672/$G672,$H672-SUM($I672:BM672)))","v":0},{"$f":"IF(OR(BO$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BO$3,$H672/$G672,$H672-SUM($I672:BN672)))","v":0},{"$f":"IF(OR(BP$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BP$3,$H672/$G672,$H672-SUM($I672:BO672)))","v":0},{"$f":"IF(OR(BQ$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BQ$3,$H672/$G672,$H672-SUM($I672:BP672)))","v":0},{"$f":"IF(OR(BR$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BR$3,$H672/$G672,$H672-SUM($I672:BQ672)))","v":0},{"$f":"IF(OR(BS$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BS$3,$H672/$G672,$H672-SUM($I672:BR672)))","v":0},{"$f":"IF(OR(BT$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BT$3,$H672/$G672,$H672-SUM($I672:BS672)))","v":0},{"$f":"IF(OR(BU$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BU$3,$H672/$G672,$H672-SUM($I672:BT672)))","v":0},{"$f":"IF(OR(BV$3<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672)>BV$3,$H672/$G672,$H672-SUM($I672:BU672)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G672","v":"n/a"},{"$f":"W658","v":0},null,{"$f":"IF(OR(J$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>J$3,$H673/$G673,$H673-SUM($I673:I673)))","v":0},{"$f":"IF(OR(K$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>K$3,$H673/$G673,$H673-SUM($I673:J673)))","v":0},{"$f":"IF(OR(L$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>L$3,$H673/$G673,$H673-SUM($I673:K673)))","v":0},{"$f":"IF(OR(M$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>M$3,$H673/$G673,$H673-SUM($I673:L673)))","v":0},{"$f":"IF(OR(N$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>N$3,$H673/$G673,$H673-SUM($I673:M673)))","v":0},{"$f":"IF(OR(O$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>O$3,$H673/$G673,$H673-SUM($I673:N673)))","v":0},{"$f":"IF(OR(P$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>P$3,$H673/$G673,$H673-SUM($I673:O673)))","v":0},{"$f":"IF(OR(Q$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>Q$3,$H673/$G673,$H673-SUM($I673:P673)))","v":0},{"$f":"IF(OR(R$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>R$3,$H673/$G673,$H673-SUM($I673:Q673)))","v":0},{"$f":"IF(OR(S$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>S$3,$H673/$G673,$H673-SUM($I673:R673)))","v":0},{"$f":"IF(OR(T$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>T$3,$H673/$G673,$H673-SUM($I673:S673)))","v":0},{"$f":"IF(OR(U$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>U$3,$H673/$G673,$H673-SUM($I673:T673)))","v":0},{"$f":"IF(OR(V$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>V$3,$H673/$G673,$H673-SUM($I673:U673)))","v":0},{"$f":"IF(OR(W$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>W$3,$H673/$G673,$H673-SUM($I673:V673)))","v":0},{"$f":"IF(OR(X$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>X$3,$H673/$G673,$H673-SUM($I673:W673)))","v":0},{"$f":"IF(OR(Y$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>Y$3,$H673/$G673,$H673-SUM($I673:X673)))","v":0},{"$f":"IF(OR(Z$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>Z$3,$H673/$G673,$H673-SUM($I673:Y673)))","v":0},{"$f":"IF(OR(AA$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AA$3,$H673/$G673,$H673-SUM($I673:Z673)))","v":0},{"$f":"IF(OR(AB$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AB$3,$H673/$G673,$H673-SUM($I673:AA673)))","v":0},{"$f":"IF(OR(AC$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AC$3,$H673/$G673,$H673-SUM($I673:AB673)))","v":0},{"$f":"IF(OR(AD$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AD$3,$H673/$G673,$H673-SUM($I673:AC673)))","v":0},{"$f":"IF(OR(AE$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AE$3,$H673/$G673,$H673-SUM($I673:AD673)))","v":0},{"$f":"IF(OR(AF$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AF$3,$H673/$G673,$H673-SUM($I673:AE673)))","v":0},{"$f":"IF(OR(AG$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AG$3,$H673/$G673,$H673-SUM($I673:AF673)))","v":0},{"$f":"IF(OR(AH$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AH$3,$H673/$G673,$H673-SUM($I673:AG673)))","v":0},{"$f":"IF(OR(AI$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AI$3,$H673/$G673,$H673-SUM($I673:AH673)))","v":0},{"$f":"IF(OR(AJ$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AJ$3,$H673/$G673,$H673-SUM($I673:AI673)))","v":0},{"$f":"IF(OR(AK$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AK$3,$H673/$G673,$H673-SUM($I673:AJ673)))","v":0},{"$f":"IF(OR(AL$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AL$3,$H673/$G673,$H673-SUM($I673:AK673)))","v":0},{"$f":"IF(OR(AM$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AM$3,$H673/$G673,$H673-SUM($I673:AL673)))","v":0},{"$f":"IF(OR(AN$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AN$3,$H673/$G673,$H673-SUM($I673:AM673)))","v":0},{"$f":"IF(OR(AO$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AO$3,$H673/$G673,$H673-SUM($I673:AN673)))","v":0},{"$f":"IF(OR(AP$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AP$3,$H673/$G673,$H673-SUM($I673:AO673)))","v":0},{"$f":"IF(OR(AQ$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AQ$3,$H673/$G673,$H673-SUM($I673:AP673)))","v":0},{"$f":"IF(OR(AR$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AR$3,$H673/$G673,$H673-SUM($I673:AQ673)))","v":0},{"$f":"IF(OR(AS$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AS$3,$H673/$G673,$H673-SUM($I673:AR673)))","v":0},{"$f":"IF(OR(AT$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AT$3,$H673/$G673,$H673-SUM($I673:AS673)))","v":0},{"$f":"IF(OR(AU$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AU$3,$H673/$G673,$H673-SUM($I673:AT673)))","v":0},{"$f":"IF(OR(AV$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AV$3,$H673/$G673,$H673-SUM($I673:AU673)))","v":0},{"$f":"IF(OR(AW$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AW$3,$H673/$G673,$H673-SUM($I673:AV673)))","v":0},{"$f":"IF(OR(AX$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AX$3,$H673/$G673,$H673-SUM($I673:AW673)))","v":0},{"$f":"IF(OR(AY$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AY$3,$H673/$G673,$H673-SUM($I673:AX673)))","v":0},{"$f":"IF(OR(AZ$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>AZ$3,$H673/$G673,$H673-SUM($I673:AY673)))","v":0},{"$f":"IF(OR(BA$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BA$3,$H673/$G673,$H673-SUM($I673:AZ673)))","v":0},{"$f":"IF(OR(BB$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BB$3,$H673/$G673,$H673-SUM($I673:BA673)))","v":0},{"$f":"IF(OR(BC$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BC$3,$H673/$G673,$H673-SUM($I673:BB673)))","v":0},{"$f":"IF(OR(BD$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BD$3,$H673/$G673,$H673-SUM($I673:BC673)))","v":0},{"$f":"IF(OR(BE$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BE$3,$H673/$G673,$H673-SUM($I673:BD673)))","v":0},{"$f":"IF(OR(BF$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BF$3,$H673/$G673,$H673-SUM($I673:BE673)))","v":0},{"$f":"IF(OR(BG$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BG$3,$H673/$G673,$H673-SUM($I673:BF673)))","v":0},{"$f":"IF(OR(BH$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BH$3,$H673/$G673,$H673-SUM($I673:BG673)))","v":0},{"$f":"IF(OR(BI$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BI$3,$H673/$G673,$H673-SUM($I673:BH673)))","v":0},{"$f":"IF(OR(BJ$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BJ$3,$H673/$G673,$H673-SUM($I673:BI673)))","v":0},{"$f":"IF(OR(BK$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BK$3,$H673/$G673,$H673-SUM($I673:BJ673)))","v":0},{"$f":"IF(OR(BL$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BL$3,$H673/$G673,$H673-SUM($I673:BK673)))","v":0},{"$f":"IF(OR(BM$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BM$3,$H673/$G673,$H673-SUM($I673:BL673)))","v":0},{"$f":"IF(OR(BN$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BN$3,$H673/$G673,$H673-SUM($I673:BM673)))","v":0},{"$f":"IF(OR(BO$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BO$3,$H673/$G673,$H673-SUM($I673:BN673)))","v":0},{"$f":"IF(OR(BP$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BP$3,$H673/$G673,$H673-SUM($I673:BO673)))","v":0},{"$f":"IF(OR(BQ$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BQ$3,$H673/$G673,$H673-SUM($I673:BP673)))","v":0},{"$f":"IF(OR(BR$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BR$3,$H673/$G673,$H673-SUM($I673:BQ673)))","v":0},{"$f":"IF(OR(BS$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BS$3,$H673/$G673,$H673-SUM($I673:BR673)))","v":0},{"$f":"IF(OR(BT$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BT$3,$H673/$G673,$H673-SUM($I673:BS673)))","v":0},{"$f":"IF(OR(BU$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BU$3,$H673/$G673,$H673-SUM($I673:BT673)))","v":0},{"$f":"IF(OR(BV$3<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673)>BV$3,$H673/$G673,$H673-SUM($I673:BU673)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G673","v":"n/a"},{"$f":"X658","v":0},null,{"$f":"IF(OR(J$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>J$3,$H674/$G674,$H674-SUM($I674:I674)))","v":0},{"$f":"IF(OR(K$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>K$3,$H674/$G674,$H674-SUM($I674:J674)))","v":0},{"$f":"IF(OR(L$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>L$3,$H674/$G674,$H674-SUM($I674:K674)))","v":0},{"$f":"IF(OR(M$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>M$3,$H674/$G674,$H674-SUM($I674:L674)))","v":0},{"$f":"IF(OR(N$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>N$3,$H674/$G674,$H674-SUM($I674:M674)))","v":0},{"$f":"IF(OR(O$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>O$3,$H674/$G674,$H674-SUM($I674:N674)))","v":0},{"$f":"IF(OR(P$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>P$3,$H674/$G674,$H674-SUM($I674:O674)))","v":0},{"$f":"IF(OR(Q$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>Q$3,$H674/$G674,$H674-SUM($I674:P674)))","v":0},{"$f":"IF(OR(R$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>R$3,$H674/$G674,$H674-SUM($I674:Q674)))","v":0},{"$f":"IF(OR(S$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>S$3,$H674/$G674,$H674-SUM($I674:R674)))","v":0},{"$f":"IF(OR(T$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>T$3,$H674/$G674,$H674-SUM($I674:S674)))","v":0},{"$f":"IF(OR(U$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>U$3,$H674/$G674,$H674-SUM($I674:T674)))","v":0},{"$f":"IF(OR(V$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>V$3,$H674/$G674,$H674-SUM($I674:U674)))","v":0},{"$f":"IF(OR(W$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>W$3,$H674/$G674,$H674-SUM($I674:V674)))","v":0},{"$f":"IF(OR(X$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>X$3,$H674/$G674,$H674-SUM($I674:W674)))","v":0},{"$f":"IF(OR(Y$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>Y$3,$H674/$G674,$H674-SUM($I674:X674)))","v":0},{"$f":"IF(OR(Z$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>Z$3,$H674/$G674,$H674-SUM($I674:Y674)))","v":0},{"$f":"IF(OR(AA$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AA$3,$H674/$G674,$H674-SUM($I674:Z674)))","v":0},{"$f":"IF(OR(AB$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AB$3,$H674/$G674,$H674-SUM($I674:AA674)))","v":0},{"$f":"IF(OR(AC$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AC$3,$H674/$G674,$H674-SUM($I674:AB674)))","v":0},{"$f":"IF(OR(AD$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AD$3,$H674/$G674,$H674-SUM($I674:AC674)))","v":0},{"$f":"IF(OR(AE$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AE$3,$H674/$G674,$H674-SUM($I674:AD674)))","v":0},{"$f":"IF(OR(AF$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AF$3,$H674/$G674,$H674-SUM($I674:AE674)))","v":0},{"$f":"IF(OR(AG$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AG$3,$H674/$G674,$H674-SUM($I674:AF674)))","v":0},{"$f":"IF(OR(AH$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AH$3,$H674/$G674,$H674-SUM($I674:AG674)))","v":0},{"$f":"IF(OR(AI$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AI$3,$H674/$G674,$H674-SUM($I674:AH674)))","v":0},{"$f":"IF(OR(AJ$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AJ$3,$H674/$G674,$H674-SUM($I674:AI674)))","v":0},{"$f":"IF(OR(AK$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AK$3,$H674/$G674,$H674-SUM($I674:AJ674)))","v":0},{"$f":"IF(OR(AL$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AL$3,$H674/$G674,$H674-SUM($I674:AK674)))","v":0},{"$f":"IF(OR(AM$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AM$3,$H674/$G674,$H674-SUM($I674:AL674)))","v":0},{"$f":"IF(OR(AN$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AN$3,$H674/$G674,$H674-SUM($I674:AM674)))","v":0},{"$f":"IF(OR(AO$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AO$3,$H674/$G674,$H674-SUM($I674:AN674)))","v":0},{"$f":"IF(OR(AP$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AP$3,$H674/$G674,$H674-SUM($I674:AO674)))","v":0},{"$f":"IF(OR(AQ$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AQ$3,$H674/$G674,$H674-SUM($I674:AP674)))","v":0},{"$f":"IF(OR(AR$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AR$3,$H674/$G674,$H674-SUM($I674:AQ674)))","v":0},{"$f":"IF(OR(AS$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AS$3,$H674/$G674,$H674-SUM($I674:AR674)))","v":0},{"$f":"IF(OR(AT$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AT$3,$H674/$G674,$H674-SUM($I674:AS674)))","v":0},{"$f":"IF(OR(AU$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AU$3,$H674/$G674,$H674-SUM($I674:AT674)))","v":0},{"$f":"IF(OR(AV$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AV$3,$H674/$G674,$H674-SUM($I674:AU674)))","v":0},{"$f":"IF(OR(AW$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AW$3,$H674/$G674,$H674-SUM($I674:AV674)))","v":0},{"$f":"IF(OR(AX$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AX$3,$H674/$G674,$H674-SUM($I674:AW674)))","v":0},{"$f":"IF(OR(AY$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AY$3,$H674/$G674,$H674-SUM($I674:AX674)))","v":0},{"$f":"IF(OR(AZ$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>AZ$3,$H674/$G674,$H674-SUM($I674:AY674)))","v":0},{"$f":"IF(OR(BA$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BA$3,$H674/$G674,$H674-SUM($I674:AZ674)))","v":0},{"$f":"IF(OR(BB$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BB$3,$H674/$G674,$H674-SUM($I674:BA674)))","v":0},{"$f":"IF(OR(BC$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BC$3,$H674/$G674,$H674-SUM($I674:BB674)))","v":0},{"$f":"IF(OR(BD$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BD$3,$H674/$G674,$H674-SUM($I674:BC674)))","v":0},{"$f":"IF(OR(BE$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BE$3,$H674/$G674,$H674-SUM($I674:BD674)))","v":0},{"$f":"IF(OR(BF$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BF$3,$H674/$G674,$H674-SUM($I674:BE674)))","v":0},{"$f":"IF(OR(BG$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BG$3,$H674/$G674,$H674-SUM($I674:BF674)))","v":0},{"$f":"IF(OR(BH$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BH$3,$H674/$G674,$H674-SUM($I674:BG674)))","v":0},{"$f":"IF(OR(BI$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BI$3,$H674/$G674,$H674-SUM($I674:BH674)))","v":0},{"$f":"IF(OR(BJ$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BJ$3,$H674/$G674,$H674-SUM($I674:BI674)))","v":0},{"$f":"IF(OR(BK$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BK$3,$H674/$G674,$H674-SUM($I674:BJ674)))","v":0},{"$f":"IF(OR(BL$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BL$3,$H674/$G674,$H674-SUM($I674:BK674)))","v":0},{"$f":"IF(OR(BM$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BM$3,$H674/$G674,$H674-SUM($I674:BL674)))","v":0},{"$f":"IF(OR(BN$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BN$3,$H674/$G674,$H674-SUM($I674:BM674)))","v":0},{"$f":"IF(OR(BO$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BO$3,$H674/$G674,$H674-SUM($I674:BN674)))","v":0},{"$f":"IF(OR(BP$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BP$3,$H674/$G674,$H674-SUM($I674:BO674)))","v":0},{"$f":"IF(OR(BQ$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BQ$3,$H674/$G674,$H674-SUM($I674:BP674)))","v":0},{"$f":"IF(OR(BR$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BR$3,$H674/$G674,$H674-SUM($I674:BQ674)))","v":0},{"$f":"IF(OR(BS$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BS$3,$H674/$G674,$H674-SUM($I674:BR674)))","v":0},{"$f":"IF(OR(BT$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BT$3,$H674/$G674,$H674-SUM($I674:BS674)))","v":0},{"$f":"IF(OR(BU$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BU$3,$H674/$G674,$H674-SUM($I674:BT674)))","v":0},{"$f":"IF(OR(BV$3<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674)>BV$3,$H674/$G674,$H674-SUM($I674:BU674)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A652)","v":"n/a"},{"$f":"Y658","v":0},null,{"$f":"IF(OR(J$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>J$3,$H675/$G675,$H675-SUM($I675:I675)))","v":0},{"$f":"IF(OR(K$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>K$3,$H675/$G675,$H675-SUM($I675:J675)))","v":0},{"$f":"IF(OR(L$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>L$3,$H675/$G675,$H675-SUM($I675:K675)))","v":0},{"$f":"IF(OR(M$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>M$3,$H675/$G675,$H675-SUM($I675:L675)))","v":0},{"$f":"IF(OR(N$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>N$3,$H675/$G675,$H675-SUM($I675:M675)))","v":0},{"$f":"IF(OR(O$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>O$3,$H675/$G675,$H675-SUM($I675:N675)))","v":0},{"$f":"IF(OR(P$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>P$3,$H675/$G675,$H675-SUM($I675:O675)))","v":0},{"$f":"IF(OR(Q$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>Q$3,$H675/$G675,$H675-SUM($I675:P675)))","v":0},{"$f":"IF(OR(R$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>R$3,$H675/$G675,$H675-SUM($I675:Q675)))","v":0},{"$f":"IF(OR(S$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>S$3,$H675/$G675,$H675-SUM($I675:R675)))","v":0},{"$f":"IF(OR(T$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>T$3,$H675/$G675,$H675-SUM($I675:S675)))","v":0},{"$f":"IF(OR(U$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>U$3,$H675/$G675,$H675-SUM($I675:T675)))","v":0},{"$f":"IF(OR(V$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>V$3,$H675/$G675,$H675-SUM($I675:U675)))","v":0},{"$f":"IF(OR(W$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>W$3,$H675/$G675,$H675-SUM($I675:V675)))","v":0},{"$f":"IF(OR(X$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>X$3,$H675/$G675,$H675-SUM($I675:W675)))","v":0},{"$f":"IF(OR(Y$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>Y$3,$H675/$G675,$H675-SUM($I675:X675)))","v":0},{"$f":"IF(OR(Z$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>Z$3,$H675/$G675,$H675-SUM($I675:Y675)))","v":0},{"$f":"IF(OR(AA$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AA$3,$H675/$G675,$H675-SUM($I675:Z675)))","v":0},{"$f":"IF(OR(AB$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AB$3,$H675/$G675,$H675-SUM($I675:AA675)))","v":0},{"$f":"IF(OR(AC$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AC$3,$H675/$G675,$H675-SUM($I675:AB675)))","v":0},{"$f":"IF(OR(AD$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AD$3,$H675/$G675,$H675-SUM($I675:AC675)))","v":0},{"$f":"IF(OR(AE$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AE$3,$H675/$G675,$H675-SUM($I675:AD675)))","v":0},{"$f":"IF(OR(AF$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AF$3,$H675/$G675,$H675-SUM($I675:AE675)))","v":0},{"$f":"IF(OR(AG$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AG$3,$H675/$G675,$H675-SUM($I675:AF675)))","v":0},{"$f":"IF(OR(AH$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AH$3,$H675/$G675,$H675-SUM($I675:AG675)))","v":0},{"$f":"IF(OR(AI$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AI$3,$H675/$G675,$H675-SUM($I675:AH675)))","v":0},{"$f":"IF(OR(AJ$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AJ$3,$H675/$G675,$H675-SUM($I675:AI675)))","v":0},{"$f":"IF(OR(AK$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AK$3,$H675/$G675,$H675-SUM($I675:AJ675)))","v":0},{"$f":"IF(OR(AL$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AL$3,$H675/$G675,$H675-SUM($I675:AK675)))","v":0},{"$f":"IF(OR(AM$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AM$3,$H675/$G675,$H675-SUM($I675:AL675)))","v":0},{"$f":"IF(OR(AN$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AN$3,$H675/$G675,$H675-SUM($I675:AM675)))","v":0},{"$f":"IF(OR(AO$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AO$3,$H675/$G675,$H675-SUM($I675:AN675)))","v":0},{"$f":"IF(OR(AP$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AP$3,$H675/$G675,$H675-SUM($I675:AO675)))","v":0},{"$f":"IF(OR(AQ$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AQ$3,$H675/$G675,$H675-SUM($I675:AP675)))","v":0},{"$f":"IF(OR(AR$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AR$3,$H675/$G675,$H675-SUM($I675:AQ675)))","v":0},{"$f":"IF(OR(AS$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AS$3,$H675/$G675,$H675-SUM($I675:AR675)))","v":0},{"$f":"IF(OR(AT$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AT$3,$H675/$G675,$H675-SUM($I675:AS675)))","v":0},{"$f":"IF(OR(AU$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AU$3,$H675/$G675,$H675-SUM($I675:AT675)))","v":0},{"$f":"IF(OR(AV$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AV$3,$H675/$G675,$H675-SUM($I675:AU675)))","v":0},{"$f":"IF(OR(AW$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AW$3,$H675/$G675,$H675-SUM($I675:AV675)))","v":0},{"$f":"IF(OR(AX$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AX$3,$H675/$G675,$H675-SUM($I675:AW675)))","v":0},{"$f":"IF(OR(AY$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AY$3,$H675/$G675,$H675-SUM($I675:AX675)))","v":0},{"$f":"IF(OR(AZ$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>AZ$3,$H675/$G675,$H675-SUM($I675:AY675)))","v":0},{"$f":"IF(OR(BA$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BA$3,$H675/$G675,$H675-SUM($I675:AZ675)))","v":0},{"$f":"IF(OR(BB$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BB$3,$H675/$G675,$H675-SUM($I675:BA675)))","v":0},{"$f":"IF(OR(BC$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BC$3,$H675/$G675,$H675-SUM($I675:BB675)))","v":0},{"$f":"IF(OR(BD$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BD$3,$H675/$G675,$H675-SUM($I675:BC675)))","v":0},{"$f":"IF(OR(BE$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BE$3,$H675/$G675,$H675-SUM($I675:BD675)))","v":0},{"$f":"IF(OR(BF$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BF$3,$H675/$G675,$H675-SUM($I675:BE675)))","v":0},{"$f":"IF(OR(BG$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BG$3,$H675/$G675,$H675-SUM($I675:BF675)))","v":0},{"$f":"IF(OR(BH$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BH$3,$H675/$G675,$H675-SUM($I675:BG675)))","v":0},{"$f":"IF(OR(BI$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BI$3,$H675/$G675,$H675-SUM($I675:BH675)))","v":0},{"$f":"IF(OR(BJ$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BJ$3,$H675/$G675,$H675-SUM($I675:BI675)))","v":0},{"$f":"IF(OR(BK$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BK$3,$H675/$G675,$H675-SUM($I675:BJ675)))","v":0},{"$f":"IF(OR(BL$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BL$3,$H675/$G675,$H675-SUM($I675:BK675)))","v":0},{"$f":"IF(OR(BM$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BM$3,$H675/$G675,$H675-SUM($I675:BL675)))","v":0},{"$f":"IF(OR(BN$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BN$3,$H675/$G675,$H675-SUM($I675:BM675)))","v":0},{"$f":"IF(OR(BO$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BO$3,$H675/$G675,$H675-SUM($I675:BN675)))","v":0},{"$f":"IF(OR(BP$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BP$3,$H675/$G675,$H675-SUM($I675:BO675)))","v":0},{"$f":"IF(OR(BQ$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BQ$3,$H675/$G675,$H675-SUM($I675:BP675)))","v":0},{"$f":"IF(OR(BR$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BR$3,$H675/$G675,$H675-SUM($I675:BQ675)))","v":0},{"$f":"IF(OR(BS$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BS$3,$H675/$G675,$H675-SUM($I675:BR675)))","v":0},{"$f":"IF(OR(BT$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BT$3,$H675/$G675,$H675-SUM($I675:BS675)))","v":0},{"$f":"IF(OR(BU$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BU$3,$H675/$G675,$H675-SUM($I675:BT675)))","v":0},{"$f":"IF(OR(BV$3<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675)>BV$3,$H675/$G675,$H675-SUM($I675:BU675)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G675","v":"n/a"},{"$f":"Z658","v":0},null,{"$f":"IF(OR(J$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>J$3,$H676/$G676,$H676-SUM($I676:I676)))","v":0},{"$f":"IF(OR(K$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>K$3,$H676/$G676,$H676-SUM($I676:J676)))","v":0},{"$f":"IF(OR(L$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>L$3,$H676/$G676,$H676-SUM($I676:K676)))","v":0},{"$f":"IF(OR(M$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>M$3,$H676/$G676,$H676-SUM($I676:L676)))","v":0},{"$f":"IF(OR(N$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>N$3,$H676/$G676,$H676-SUM($I676:M676)))","v":0},{"$f":"IF(OR(O$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>O$3,$H676/$G676,$H676-SUM($I676:N676)))","v":0},{"$f":"IF(OR(P$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>P$3,$H676/$G676,$H676-SUM($I676:O676)))","v":0},{"$f":"IF(OR(Q$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>Q$3,$H676/$G676,$H676-SUM($I676:P676)))","v":0},{"$f":"IF(OR(R$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>R$3,$H676/$G676,$H676-SUM($I676:Q676)))","v":0},{"$f":"IF(OR(S$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>S$3,$H676/$G676,$H676-SUM($I676:R676)))","v":0},{"$f":"IF(OR(T$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>T$3,$H676/$G676,$H676-SUM($I676:S676)))","v":0},{"$f":"IF(OR(U$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>U$3,$H676/$G676,$H676-SUM($I676:T676)))","v":0},{"$f":"IF(OR(V$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>V$3,$H676/$G676,$H676-SUM($I676:U676)))","v":0},{"$f":"IF(OR(W$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>W$3,$H676/$G676,$H676-SUM($I676:V676)))","v":0},{"$f":"IF(OR(X$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>X$3,$H676/$G676,$H676-SUM($I676:W676)))","v":0},{"$f":"IF(OR(Y$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>Y$3,$H676/$G676,$H676-SUM($I676:X676)))","v":0},{"$f":"IF(OR(Z$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>Z$3,$H676/$G676,$H676-SUM($I676:Y676)))","v":0},{"$f":"IF(OR(AA$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AA$3,$H676/$G676,$H676-SUM($I676:Z676)))","v":0},{"$f":"IF(OR(AB$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AB$3,$H676/$G676,$H676-SUM($I676:AA676)))","v":0},{"$f":"IF(OR(AC$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AC$3,$H676/$G676,$H676-SUM($I676:AB676)))","v":0},{"$f":"IF(OR(AD$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AD$3,$H676/$G676,$H676-SUM($I676:AC676)))","v":0},{"$f":"IF(OR(AE$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AE$3,$H676/$G676,$H676-SUM($I676:AD676)))","v":0},{"$f":"IF(OR(AF$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AF$3,$H676/$G676,$H676-SUM($I676:AE676)))","v":0},{"$f":"IF(OR(AG$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AG$3,$H676/$G676,$H676-SUM($I676:AF676)))","v":0},{"$f":"IF(OR(AH$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AH$3,$H676/$G676,$H676-SUM($I676:AG676)))","v":0},{"$f":"IF(OR(AI$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AI$3,$H676/$G676,$H676-SUM($I676:AH676)))","v":0},{"$f":"IF(OR(AJ$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AJ$3,$H676/$G676,$H676-SUM($I676:AI676)))","v":0},{"$f":"IF(OR(AK$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AK$3,$H676/$G676,$H676-SUM($I676:AJ676)))","v":0},{"$f":"IF(OR(AL$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AL$3,$H676/$G676,$H676-SUM($I676:AK676)))","v":0},{"$f":"IF(OR(AM$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AM$3,$H676/$G676,$H676-SUM($I676:AL676)))","v":0},{"$f":"IF(OR(AN$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AN$3,$H676/$G676,$H676-SUM($I676:AM676)))","v":0},{"$f":"IF(OR(AO$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AO$3,$H676/$G676,$H676-SUM($I676:AN676)))","v":0},{"$f":"IF(OR(AP$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AP$3,$H676/$G676,$H676-SUM($I676:AO676)))","v":0},{"$f":"IF(OR(AQ$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AQ$3,$H676/$G676,$H676-SUM($I676:AP676)))","v":0},{"$f":"IF(OR(AR$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AR$3,$H676/$G676,$H676-SUM($I676:AQ676)))","v":0},{"$f":"IF(OR(AS$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AS$3,$H676/$G676,$H676-SUM($I676:AR676)))","v":0},{"$f":"IF(OR(AT$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AT$3,$H676/$G676,$H676-SUM($I676:AS676)))","v":0},{"$f":"IF(OR(AU$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AU$3,$H676/$G676,$H676-SUM($I676:AT676)))","v":0},{"$f":"IF(OR(AV$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AV$3,$H676/$G676,$H676-SUM($I676:AU676)))","v":0},{"$f":"IF(OR(AW$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AW$3,$H676/$G676,$H676-SUM($I676:AV676)))","v":0},{"$f":"IF(OR(AX$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AX$3,$H676/$G676,$H676-SUM($I676:AW676)))","v":0},{"$f":"IF(OR(AY$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AY$3,$H676/$G676,$H676-SUM($I676:AX676)))","v":0},{"$f":"IF(OR(AZ$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>AZ$3,$H676/$G676,$H676-SUM($I676:AY676)))","v":0},{"$f":"IF(OR(BA$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BA$3,$H676/$G676,$H676-SUM($I676:AZ676)))","v":0},{"$f":"IF(OR(BB$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BB$3,$H676/$G676,$H676-SUM($I676:BA676)))","v":0},{"$f":"IF(OR(BC$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BC$3,$H676/$G676,$H676-SUM($I676:BB676)))","v":0},{"$f":"IF(OR(BD$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BD$3,$H676/$G676,$H676-SUM($I676:BC676)))","v":0},{"$f":"IF(OR(BE$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BE$3,$H676/$G676,$H676-SUM($I676:BD676)))","v":0},{"$f":"IF(OR(BF$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BF$3,$H676/$G676,$H676-SUM($I676:BE676)))","v":0},{"$f":"IF(OR(BG$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BG$3,$H676/$G676,$H676-SUM($I676:BF676)))","v":0},{"$f":"IF(OR(BH$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BH$3,$H676/$G676,$H676-SUM($I676:BG676)))","v":0},{"$f":"IF(OR(BI$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BI$3,$H676/$G676,$H676-SUM($I676:BH676)))","v":0},{"$f":"IF(OR(BJ$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BJ$3,$H676/$G676,$H676-SUM($I676:BI676)))","v":0},{"$f":"IF(OR(BK$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BK$3,$H676/$G676,$H676-SUM($I676:BJ676)))","v":0},{"$f":"IF(OR(BL$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BL$3,$H676/$G676,$H676-SUM($I676:BK676)))","v":0},{"$f":"IF(OR(BM$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BM$3,$H676/$G676,$H676-SUM($I676:BL676)))","v":0},{"$f":"IF(OR(BN$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BN$3,$H676/$G676,$H676-SUM($I676:BM676)))","v":0},{"$f":"IF(OR(BO$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BO$3,$H676/$G676,$H676-SUM($I676:BN676)))","v":0},{"$f":"IF(OR(BP$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BP$3,$H676/$G676,$H676-SUM($I676:BO676)))","v":0},{"$f":"IF(OR(BQ$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BQ$3,$H676/$G676,$H676-SUM($I676:BP676)))","v":0},{"$f":"IF(OR(BR$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BR$3,$H676/$G676,$H676-SUM($I676:BQ676)))","v":0},{"$f":"IF(OR(BS$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BS$3,$H676/$G676,$H676-SUM($I676:BR676)))","v":0},{"$f":"IF(OR(BT$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BT$3,$H676/$G676,$H676-SUM($I676:BS676)))","v":0},{"$f":"IF(OR(BU$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BU$3,$H676/$G676,$H676-SUM($I676:BT676)))","v":0},{"$f":"IF(OR(BV$3<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676)>BV$3,$H676/$G676,$H676-SUM($I676:BU676)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,"n/a",{"$f":"AA658","v":0},null,{"$f":"IF(OR(J$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>J$3,$H677/$G677,$H677-SUM($I677:I677)))","v":0},{"$f":"IF(OR(K$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>K$3,$H677/$G677,$H677-SUM($I677:J677)))","v":0},{"$f":"IF(OR(L$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>L$3,$H677/$G677,$H677-SUM($I677:K677)))","v":0},{"$f":"IF(OR(M$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>M$3,$H677/$G677,$H677-SUM($I677:L677)))","v":0},{"$f":"IF(OR(N$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>N$3,$H677/$G677,$H677-SUM($I677:M677)))","v":0},{"$f":"IF(OR(O$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>O$3,$H677/$G677,$H677-SUM($I677:N677)))","v":0},{"$f":"IF(OR(P$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>P$3,$H677/$G677,$H677-SUM($I677:O677)))","v":0},{"$f":"IF(OR(Q$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>Q$3,$H677/$G677,$H677-SUM($I677:P677)))","v":0},{"$f":"IF(OR(R$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>R$3,$H677/$G677,$H677-SUM($I677:Q677)))","v":0},{"$f":"IF(OR(S$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>S$3,$H677/$G677,$H677-SUM($I677:R677)))","v":0},{"$f":"IF(OR(T$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>T$3,$H677/$G677,$H677-SUM($I677:S677)))","v":0},{"$f":"IF(OR(U$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>U$3,$H677/$G677,$H677-SUM($I677:T677)))","v":0},{"$f":"IF(OR(V$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>V$3,$H677/$G677,$H677-SUM($I677:U677)))","v":0},{"$f":"IF(OR(W$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>W$3,$H677/$G677,$H677-SUM($I677:V677)))","v":0},{"$f":"IF(OR(X$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>X$3,$H677/$G677,$H677-SUM($I677:W677)))","v":0},{"$f":"IF(OR(Y$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>Y$3,$H677/$G677,$H677-SUM($I677:X677)))","v":0},{"$f":"IF(OR(Z$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>Z$3,$H677/$G677,$H677-SUM($I677:Y677)))","v":0},{"$f":"IF(OR(AA$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AA$3,$H677/$G677,$H677-SUM($I677:Z677)))","v":0},{"$f":"IF(OR(AB$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AB$3,$H677/$G677,$H677-SUM($I677:AA677)))","v":0},{"$f":"IF(OR(AC$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AC$3,$H677/$G677,$H677-SUM($I677:AB677)))","v":0},{"$f":"IF(OR(AD$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AD$3,$H677/$G677,$H677-SUM($I677:AC677)))","v":0},{"$f":"IF(OR(AE$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AE$3,$H677/$G677,$H677-SUM($I677:AD677)))","v":0},{"$f":"IF(OR(AF$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AF$3,$H677/$G677,$H677-SUM($I677:AE677)))","v":0},{"$f":"IF(OR(AG$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AG$3,$H677/$G677,$H677-SUM($I677:AF677)))","v":0},{"$f":"IF(OR(AH$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AH$3,$H677/$G677,$H677-SUM($I677:AG677)))","v":0},{"$f":"IF(OR(AI$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AI$3,$H677/$G677,$H677-SUM($I677:AH677)))","v":0},{"$f":"IF(OR(AJ$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AJ$3,$H677/$G677,$H677-SUM($I677:AI677)))","v":0},{"$f":"IF(OR(AK$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AK$3,$H677/$G677,$H677-SUM($I677:AJ677)))","v":0},{"$f":"IF(OR(AL$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AL$3,$H677/$G677,$H677-SUM($I677:AK677)))","v":0},{"$f":"IF(OR(AM$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AM$3,$H677/$G677,$H677-SUM($I677:AL677)))","v":0},{"$f":"IF(OR(AN$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AN$3,$H677/$G677,$H677-SUM($I677:AM677)))","v":0},{"$f":"IF(OR(AO$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AO$3,$H677/$G677,$H677-SUM($I677:AN677)))","v":0},{"$f":"IF(OR(AP$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AP$3,$H677/$G677,$H677-SUM($I677:AO677)))","v":0},{"$f":"IF(OR(AQ$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AQ$3,$H677/$G677,$H677-SUM($I677:AP677)))","v":0},{"$f":"IF(OR(AR$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AR$3,$H677/$G677,$H677-SUM($I677:AQ677)))","v":0},{"$f":"IF(OR(AS$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AS$3,$H677/$G677,$H677-SUM($I677:AR677)))","v":0},{"$f":"IF(OR(AT$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AT$3,$H677/$G677,$H677-SUM($I677:AS677)))","v":0},{"$f":"IF(OR(AU$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AU$3,$H677/$G677,$H677-SUM($I677:AT677)))","v":0},{"$f":"IF(OR(AV$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AV$3,$H677/$G677,$H677-SUM($I677:AU677)))","v":0},{"$f":"IF(OR(AW$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AW$3,$H677/$G677,$H677-SUM($I677:AV677)))","v":0},{"$f":"IF(OR(AX$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AX$3,$H677/$G677,$H677-SUM($I677:AW677)))","v":0},{"$f":"IF(OR(AY$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AY$3,$H677/$G677,$H677-SUM($I677:AX677)))","v":0},{"$f":"IF(OR(AZ$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>AZ$3,$H677/$G677,$H677-SUM($I677:AY677)))","v":0},{"$f":"IF(OR(BA$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BA$3,$H677/$G677,$H677-SUM($I677:AZ677)))","v":0},{"$f":"IF(OR(BB$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BB$3,$H677/$G677,$H677-SUM($I677:BA677)))","v":0},{"$f":"IF(OR(BC$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BC$3,$H677/$G677,$H677-SUM($I677:BB677)))","v":0},{"$f":"IF(OR(BD$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BD$3,$H677/$G677,$H677-SUM($I677:BC677)))","v":0},{"$f":"IF(OR(BE$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BE$3,$H677/$G677,$H677-SUM($I677:BD677)))","v":0},{"$f":"IF(OR(BF$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BF$3,$H677/$G677,$H677-SUM($I677:BE677)))","v":0},{"$f":"IF(OR(BG$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BG$3,$H677/$G677,$H677-SUM($I677:BF677)))","v":0},{"$f":"IF(OR(BH$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BH$3,$H677/$G677,$H677-SUM($I677:BG677)))","v":0},{"$f":"IF(OR(BI$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BI$3,$H677/$G677,$H677-SUM($I677:BH677)))","v":0},{"$f":"IF(OR(BJ$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BJ$3,$H677/$G677,$H677-SUM($I677:BI677)))","v":0},{"$f":"IF(OR(BK$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BK$3,$H677/$G677,$H677-SUM($I677:BJ677)))","v":0},{"$f":"IF(OR(BL$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BL$3,$H677/$G677,$H677-SUM($I677:BK677)))","v":0},{"$f":"IF(OR(BM$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BM$3,$H677/$G677,$H677-SUM($I677:BL677)))","v":0},{"$f":"IF(OR(BN$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BN$3,$H677/$G677,$H677-SUM($I677:BM677)))","v":0},{"$f":"IF(OR(BO$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BO$3,$H677/$G677,$H677-SUM($I677:BN677)))","v":0},{"$f":"IF(OR(BP$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BP$3,$H677/$G677,$H677-SUM($I677:BO677)))","v":0},{"$f":"IF(OR(BQ$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BQ$3,$H677/$G677,$H677-SUM($I677:BP677)))","v":0},{"$f":"IF(OR(BR$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BR$3,$H677/$G677,$H677-SUM($I677:BQ677)))","v":0},{"$f":"IF(OR(BS$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BS$3,$H677/$G677,$H677-SUM($I677:BR677)))","v":0},{"$f":"IF(OR(BT$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BT$3,$H677/$G677,$H677-SUM($I677:BS677)))","v":0},{"$f":"IF(OR(BU$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BU$3,$H677/$G677,$H677-SUM($I677:BT677)))","v":0},{"$f":"IF(OR(BV$3<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677)>BV$3,$H677/$G677,$H677-SUM($I677:BU677)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,"n/a",{"$f":"AB658","v":0},null,{"$f":"IF(OR(J$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>J$3,$H678/$G678,$H678-SUM($I678:I678)))","v":0},{"$f":"IF(OR(K$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>K$3,$H678/$G678,$H678-SUM($I678:J678)))","v":0},{"$f":"IF(OR(L$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>L$3,$H678/$G678,$H678-SUM($I678:K678)))","v":0},{"$f":"IF(OR(M$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>M$3,$H678/$G678,$H678-SUM($I678:L678)))","v":0},{"$f":"IF(OR(N$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>N$3,$H678/$G678,$H678-SUM($I678:M678)))","v":0},{"$f":"IF(OR(O$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>O$3,$H678/$G678,$H678-SUM($I678:N678)))","v":0},{"$f":"IF(OR(P$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>P$3,$H678/$G678,$H678-SUM($I678:O678)))","v":0},{"$f":"IF(OR(Q$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>Q$3,$H678/$G678,$H678-SUM($I678:P678)))","v":0},{"$f":"IF(OR(R$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>R$3,$H678/$G678,$H678-SUM($I678:Q678)))","v":0},{"$f":"IF(OR(S$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>S$3,$H678/$G678,$H678-SUM($I678:R678)))","v":0},{"$f":"IF(OR(T$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>T$3,$H678/$G678,$H678-SUM($I678:S678)))","v":0},{"$f":"IF(OR(U$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>U$3,$H678/$G678,$H678-SUM($I678:T678)))","v":0},{"$f":"IF(OR(V$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>V$3,$H678/$G678,$H678-SUM($I678:U678)))","v":0},{"$f":"IF(OR(W$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>W$3,$H678/$G678,$H678-SUM($I678:V678)))","v":0},{"$f":"IF(OR(X$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>X$3,$H678/$G678,$H678-SUM($I678:W678)))","v":0},{"$f":"IF(OR(Y$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>Y$3,$H678/$G678,$H678-SUM($I678:X678)))","v":0},{"$f":"IF(OR(Z$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>Z$3,$H678/$G678,$H678-SUM($I678:Y678)))","v":0},{"$f":"IF(OR(AA$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AA$3,$H678/$G678,$H678-SUM($I678:Z678)))","v":0},{"$f":"IF(OR(AB$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AB$3,$H678/$G678,$H678-SUM($I678:AA678)))","v":0},{"$f":"IF(OR(AC$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AC$3,$H678/$G678,$H678-SUM($I678:AB678)))","v":0},{"$f":"IF(OR(AD$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AD$3,$H678/$G678,$H678-SUM($I678:AC678)))","v":0},{"$f":"IF(OR(AE$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AE$3,$H678/$G678,$H678-SUM($I678:AD678)))","v":0},{"$f":"IF(OR(AF$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AF$3,$H678/$G678,$H678-SUM($I678:AE678)))","v":0},{"$f":"IF(OR(AG$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AG$3,$H678/$G678,$H678-SUM($I678:AF678)))","v":0},{"$f":"IF(OR(AH$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AH$3,$H678/$G678,$H678-SUM($I678:AG678)))","v":0},{"$f":"IF(OR(AI$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AI$3,$H678/$G678,$H678-SUM($I678:AH678)))","v":0},{"$f":"IF(OR(AJ$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AJ$3,$H678/$G678,$H678-SUM($I678:AI678)))","v":0},{"$f":"IF(OR(AK$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AK$3,$H678/$G678,$H678-SUM($I678:AJ678)))","v":0},{"$f":"IF(OR(AL$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AL$3,$H678/$G678,$H678-SUM($I678:AK678)))","v":0},{"$f":"IF(OR(AM$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AM$3,$H678/$G678,$H678-SUM($I678:AL678)))","v":0},{"$f":"IF(OR(AN$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AN$3,$H678/$G678,$H678-SUM($I678:AM678)))","v":0},{"$f":"IF(OR(AO$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AO$3,$H678/$G678,$H678-SUM($I678:AN678)))","v":0},{"$f":"IF(OR(AP$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AP$3,$H678/$G678,$H678-SUM($I678:AO678)))","v":0},{"$f":"IF(OR(AQ$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AQ$3,$H678/$G678,$H678-SUM($I678:AP678)))","v":0},{"$f":"IF(OR(AR$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AR$3,$H678/$G678,$H678-SUM($I678:AQ678)))","v":0},{"$f":"IF(OR(AS$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AS$3,$H678/$G678,$H678-SUM($I678:AR678)))","v":0},{"$f":"IF(OR(AT$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AT$3,$H678/$G678,$H678-SUM($I678:AS678)))","v":0},{"$f":"IF(OR(AU$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AU$3,$H678/$G678,$H678-SUM($I678:AT678)))","v":0},{"$f":"IF(OR(AV$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AV$3,$H678/$G678,$H678-SUM($I678:AU678)))","v":0},{"$f":"IF(OR(AW$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AW$3,$H678/$G678,$H678-SUM($I678:AV678)))","v":0},{"$f":"IF(OR(AX$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AX$3,$H678/$G678,$H678-SUM($I678:AW678)))","v":0},{"$f":"IF(OR(AY$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AY$3,$H678/$G678,$H678-SUM($I678:AX678)))","v":0},{"$f":"IF(OR(AZ$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>AZ$3,$H678/$G678,$H678-SUM($I678:AY678)))","v":0},{"$f":"IF(OR(BA$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BA$3,$H678/$G678,$H678-SUM($I678:AZ678)))","v":0},{"$f":"IF(OR(BB$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BB$3,$H678/$G678,$H678-SUM($I678:BA678)))","v":0},{"$f":"IF(OR(BC$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BC$3,$H678/$G678,$H678-SUM($I678:BB678)))","v":0},{"$f":"IF(OR(BD$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BD$3,$H678/$G678,$H678-SUM($I678:BC678)))","v":0},{"$f":"IF(OR(BE$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BE$3,$H678/$G678,$H678-SUM($I678:BD678)))","v":0},{"$f":"IF(OR(BF$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BF$3,$H678/$G678,$H678-SUM($I678:BE678)))","v":0},{"$f":"IF(OR(BG$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BG$3,$H678/$G678,$H678-SUM($I678:BF678)))","v":0},{"$f":"IF(OR(BH$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BH$3,$H678/$G678,$H678-SUM($I678:BG678)))","v":0},{"$f":"IF(OR(BI$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BI$3,$H678/$G678,$H678-SUM($I678:BH678)))","v":0},{"$f":"IF(OR(BJ$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BJ$3,$H678/$G678,$H678-SUM($I678:BI678)))","v":0},{"$f":"IF(OR(BK$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BK$3,$H678/$G678,$H678-SUM($I678:BJ678)))","v":0},{"$f":"IF(OR(BL$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BL$3,$H678/$G678,$H678-SUM($I678:BK678)))","v":0},{"$f":"IF(OR(BM$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BM$3,$H678/$G678,$H678-SUM($I678:BL678)))","v":0},{"$f":"IF(OR(BN$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BN$3,$H678/$G678,$H678-SUM($I678:BM678)))","v":0},{"$f":"IF(OR(BO$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BO$3,$H678/$G678,$H678-SUM($I678:BN678)))","v":0},{"$f":"IF(OR(BP$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BP$3,$H678/$G678,$H678-SUM($I678:BO678)))","v":0},{"$f":"IF(OR(BQ$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BQ$3,$H678/$G678,$H678-SUM($I678:BP678)))","v":0},{"$f":"IF(OR(BR$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BR$3,$H678/$G678,$H678-SUM($I678:BQ678)))","v":0},{"$f":"IF(OR(BS$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BS$3,$H678/$G678,$H678-SUM($I678:BR678)))","v":0},{"$f":"IF(OR(BT$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BT$3,$H678/$G678,$H678-SUM($I678:BS678)))","v":0},{"$f":"IF(OR(BU$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BU$3,$H678/$G678,$H678-SUM($I678:BT678)))","v":0},{"$f":"IF(OR(BV$3<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678)>BV$3,$H678/$G678,$H678-SUM($I678:BU678)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,"n/a",{"$f":"AC658","v":0},null,{"$f":"IF(OR(J$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>J$3,$H679/$G679,$H679-SUM($I679:I679)))","v":0},{"$f":"IF(OR(K$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>K$3,$H679/$G679,$H679-SUM($I679:J679)))","v":0},{"$f":"IF(OR(L$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>L$3,$H679/$G679,$H679-SUM($I679:K679)))","v":0},{"$f":"IF(OR(M$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>M$3,$H679/$G679,$H679-SUM($I679:L679)))","v":0},{"$f":"IF(OR(N$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>N$3,$H679/$G679,$H679-SUM($I679:M679)))","v":0},{"$f":"IF(OR(O$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>O$3,$H679/$G679,$H679-SUM($I679:N679)))","v":0},{"$f":"IF(OR(P$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>P$3,$H679/$G679,$H679-SUM($I679:O679)))","v":0},{"$f":"IF(OR(Q$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>Q$3,$H679/$G679,$H679-SUM($I679:P679)))","v":0},{"$f":"IF(OR(R$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>R$3,$H679/$G679,$H679-SUM($I679:Q679)))","v":0},{"$f":"IF(OR(S$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>S$3,$H679/$G679,$H679-SUM($I679:R679)))","v":0},{"$f":"IF(OR(T$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>T$3,$H679/$G679,$H679-SUM($I679:S679)))","v":0},{"$f":"IF(OR(U$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>U$3,$H679/$G679,$H679-SUM($I679:T679)))","v":0},{"$f":"IF(OR(V$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>V$3,$H679/$G679,$H679-SUM($I679:U679)))","v":0},{"$f":"IF(OR(W$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>W$3,$H679/$G679,$H679-SUM($I679:V679)))","v":0},{"$f":"IF(OR(X$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>X$3,$H679/$G679,$H679-SUM($I679:W679)))","v":0},{"$f":"IF(OR(Y$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>Y$3,$H679/$G679,$H679-SUM($I679:X679)))","v":0},{"$f":"IF(OR(Z$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>Z$3,$H679/$G679,$H679-SUM($I679:Y679)))","v":0},{"$f":"IF(OR(AA$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AA$3,$H679/$G679,$H679-SUM($I679:Z679)))","v":0},{"$f":"IF(OR(AB$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AB$3,$H679/$G679,$H679-SUM($I679:AA679)))","v":0},{"$f":"IF(OR(AC$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AC$3,$H679/$G679,$H679-SUM($I679:AB679)))","v":0},{"$f":"IF(OR(AD$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AD$3,$H679/$G679,$H679-SUM($I679:AC679)))","v":0},{"$f":"IF(OR(AE$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AE$3,$H679/$G679,$H679-SUM($I679:AD679)))","v":0},{"$f":"IF(OR(AF$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AF$3,$H679/$G679,$H679-SUM($I679:AE679)))","v":0},{"$f":"IF(OR(AG$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AG$3,$H679/$G679,$H679-SUM($I679:AF679)))","v":0},{"$f":"IF(OR(AH$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AH$3,$H679/$G679,$H679-SUM($I679:AG679)))","v":0},{"$f":"IF(OR(AI$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AI$3,$H679/$G679,$H679-SUM($I679:AH679)))","v":0},{"$f":"IF(OR(AJ$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AJ$3,$H679/$G679,$H679-SUM($I679:AI679)))","v":0},{"$f":"IF(OR(AK$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AK$3,$H679/$G679,$H679-SUM($I679:AJ679)))","v":0},{"$f":"IF(OR(AL$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AL$3,$H679/$G679,$H679-SUM($I679:AK679)))","v":0},{"$f":"IF(OR(AM$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AM$3,$H679/$G679,$H679-SUM($I679:AL679)))","v":0},{"$f":"IF(OR(AN$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AN$3,$H679/$G679,$H679-SUM($I679:AM679)))","v":0},{"$f":"IF(OR(AO$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AO$3,$H679/$G679,$H679-SUM($I679:AN679)))","v":0},{"$f":"IF(OR(AP$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AP$3,$H679/$G679,$H679-SUM($I679:AO679)))","v":0},{"$f":"IF(OR(AQ$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AQ$3,$H679/$G679,$H679-SUM($I679:AP679)))","v":0},{"$f":"IF(OR(AR$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AR$3,$H679/$G679,$H679-SUM($I679:AQ679)))","v":0},{"$f":"IF(OR(AS$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AS$3,$H679/$G679,$H679-SUM($I679:AR679)))","v":0},{"$f":"IF(OR(AT$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AT$3,$H679/$G679,$H679-SUM($I679:AS679)))","v":0},{"$f":"IF(OR(AU$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AU$3,$H679/$G679,$H679-SUM($I679:AT679)))","v":0},{"$f":"IF(OR(AV$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AV$3,$H679/$G679,$H679-SUM($I679:AU679)))","v":0},{"$f":"IF(OR(AW$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AW$3,$H679/$G679,$H679-SUM($I679:AV679)))","v":0},{"$f":"IF(OR(AX$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AX$3,$H679/$G679,$H679-SUM($I679:AW679)))","v":0},{"$f":"IF(OR(AY$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AY$3,$H679/$G679,$H679-SUM($I679:AX679)))","v":0},{"$f":"IF(OR(AZ$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>AZ$3,$H679/$G679,$H679-SUM($I679:AY679)))","v":0},{"$f":"IF(OR(BA$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BA$3,$H679/$G679,$H679-SUM($I679:AZ679)))","v":0},{"$f":"IF(OR(BB$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BB$3,$H679/$G679,$H679-SUM($I679:BA679)))","v":0},{"$f":"IF(OR(BC$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BC$3,$H679/$G679,$H679-SUM($I679:BB679)))","v":0},{"$f":"IF(OR(BD$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BD$3,$H679/$G679,$H679-SUM($I679:BC679)))","v":0},{"$f":"IF(OR(BE$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BE$3,$H679/$G679,$H679-SUM($I679:BD679)))","v":0},{"$f":"IF(OR(BF$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BF$3,$H679/$G679,$H679-SUM($I679:BE679)))","v":0},{"$f":"IF(OR(BG$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BG$3,$H679/$G679,$H679-SUM($I679:BF679)))","v":0},{"$f":"IF(OR(BH$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BH$3,$H679/$G679,$H679-SUM($I679:BG679)))","v":0},{"$f":"IF(OR(BI$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BI$3,$H679/$G679,$H679-SUM($I679:BH679)))","v":0},{"$f":"IF(OR(BJ$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BJ$3,$H679/$G679,$H679-SUM($I679:BI679)))","v":0},{"$f":"IF(OR(BK$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BK$3,$H679/$G679,$H679-SUM($I679:BJ679)))","v":0},{"$f":"IF(OR(BL$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BL$3,$H679/$G679,$H679-SUM($I679:BK679)))","v":0},{"$f":"IF(OR(BM$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BM$3,$H679/$G679,$H679-SUM($I679:BL679)))","v":0},{"$f":"IF(OR(BN$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BN$3,$H679/$G679,$H679-SUM($I679:BM679)))","v":0},{"$f":"IF(OR(BO$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BO$3,$H679/$G679,$H679-SUM($I679:BN679)))","v":0},{"$f":"IF(OR(BP$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BP$3,$H679/$G679,$H679-SUM($I679:BO679)))","v":0},{"$f":"IF(OR(BQ$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BQ$3,$H679/$G679,$H679-SUM($I679:BP679)))","v":0},{"$f":"IF(OR(BR$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BR$3,$H679/$G679,$H679-SUM($I679:BQ679)))","v":0},{"$f":"IF(OR(BS$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BS$3,$H679/$G679,$H679-SUM($I679:BR679)))","v":0},{"$f":"IF(OR(BT$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BT$3,$H679/$G679,$H679-SUM($I679:BS679)))","v":0},{"$f":"IF(OR(BU$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BU$3,$H679/$G679,$H679-SUM($I679:BT679)))","v":0},{"$f":"IF(OR(BV$3<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679)>BV$3,$H679/$G679,$H679-SUM($I679:BU679)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,"n/a",{"$f":"AD658","v":0},null,{"$f":"IF(OR(J$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>J$3,$H680/$G680,$H680-SUM($I680:I680)))","v":0},{"$f":"IF(OR(K$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>K$3,$H680/$G680,$H680-SUM($I680:J680)))","v":0},{"$f":"IF(OR(L$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>L$3,$H680/$G680,$H680-SUM($I680:K680)))","v":0},{"$f":"IF(OR(M$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>M$3,$H680/$G680,$H680-SUM($I680:L680)))","v":0},{"$f":"IF(OR(N$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>N$3,$H680/$G680,$H680-SUM($I680:M680)))","v":0},{"$f":"IF(OR(O$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>O$3,$H680/$G680,$H680-SUM($I680:N680)))","v":0},{"$f":"IF(OR(P$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>P$3,$H680/$G680,$H680-SUM($I680:O680)))","v":0},{"$f":"IF(OR(Q$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>Q$3,$H680/$G680,$H680-SUM($I680:P680)))","v":0},{"$f":"IF(OR(R$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>R$3,$H680/$G680,$H680-SUM($I680:Q680)))","v":0},{"$f":"IF(OR(S$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>S$3,$H680/$G680,$H680-SUM($I680:R680)))","v":0},{"$f":"IF(OR(T$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>T$3,$H680/$G680,$H680-SUM($I680:S680)))","v":0},{"$f":"IF(OR(U$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>U$3,$H680/$G680,$H680-SUM($I680:T680)))","v":0},{"$f":"IF(OR(V$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>V$3,$H680/$G680,$H680-SUM($I680:U680)))","v":0},{"$f":"IF(OR(W$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>W$3,$H680/$G680,$H680-SUM($I680:V680)))","v":0},{"$f":"IF(OR(X$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>X$3,$H680/$G680,$H680-SUM($I680:W680)))","v":0},{"$f":"IF(OR(Y$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>Y$3,$H680/$G680,$H680-SUM($I680:X680)))","v":0},{"$f":"IF(OR(Z$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>Z$3,$H680/$G680,$H680-SUM($I680:Y680)))","v":0},{"$f":"IF(OR(AA$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AA$3,$H680/$G680,$H680-SUM($I680:Z680)))","v":0},{"$f":"IF(OR(AB$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AB$3,$H680/$G680,$H680-SUM($I680:AA680)))","v":0},{"$f":"IF(OR(AC$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AC$3,$H680/$G680,$H680-SUM($I680:AB680)))","v":0},{"$f":"IF(OR(AD$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AD$3,$H680/$G680,$H680-SUM($I680:AC680)))","v":0},{"$f":"IF(OR(AE$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AE$3,$H680/$G680,$H680-SUM($I680:AD680)))","v":0},{"$f":"IF(OR(AF$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AF$3,$H680/$G680,$H680-SUM($I680:AE680)))","v":0},{"$f":"IF(OR(AG$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AG$3,$H680/$G680,$H680-SUM($I680:AF680)))","v":0},{"$f":"IF(OR(AH$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AH$3,$H680/$G680,$H680-SUM($I680:AG680)))","v":0},{"$f":"IF(OR(AI$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AI$3,$H680/$G680,$H680-SUM($I680:AH680)))","v":0},{"$f":"IF(OR(AJ$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AJ$3,$H680/$G680,$H680-SUM($I680:AI680)))","v":0},{"$f":"IF(OR(AK$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AK$3,$H680/$G680,$H680-SUM($I680:AJ680)))","v":0},{"$f":"IF(OR(AL$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AL$3,$H680/$G680,$H680-SUM($I680:AK680)))","v":0},{"$f":"IF(OR(AM$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AM$3,$H680/$G680,$H680-SUM($I680:AL680)))","v":0},{"$f":"IF(OR(AN$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AN$3,$H680/$G680,$H680-SUM($I680:AM680)))","v":0},{"$f":"IF(OR(AO$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AO$3,$H680/$G680,$H680-SUM($I680:AN680)))","v":0},{"$f":"IF(OR(AP$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AP$3,$H680/$G680,$H680-SUM($I680:AO680)))","v":0},{"$f":"IF(OR(AQ$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AQ$3,$H680/$G680,$H680-SUM($I680:AP680)))","v":0},{"$f":"IF(OR(AR$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AR$3,$H680/$G680,$H680-SUM($I680:AQ680)))","v":0},{"$f":"IF(OR(AS$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AS$3,$H680/$G680,$H680-SUM($I680:AR680)))","v":0},{"$f":"IF(OR(AT$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AT$3,$H680/$G680,$H680-SUM($I680:AS680)))","v":0},{"$f":"IF(OR(AU$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AU$3,$H680/$G680,$H680-SUM($I680:AT680)))","v":0},{"$f":"IF(OR(AV$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AV$3,$H680/$G680,$H680-SUM($I680:AU680)))","v":0},{"$f":"IF(OR(AW$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AW$3,$H680/$G680,$H680-SUM($I680:AV680)))","v":0},{"$f":"IF(OR(AX$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AX$3,$H680/$G680,$H680-SUM($I680:AW680)))","v":0},{"$f":"IF(OR(AY$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AY$3,$H680/$G680,$H680-SUM($I680:AX680)))","v":0},{"$f":"IF(OR(AZ$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>AZ$3,$H680/$G680,$H680-SUM($I680:AY680)))","v":0},{"$f":"IF(OR(BA$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BA$3,$H680/$G680,$H680-SUM($I680:AZ680)))","v":0},{"$f":"IF(OR(BB$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BB$3,$H680/$G680,$H680-SUM($I680:BA680)))","v":0},{"$f":"IF(OR(BC$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BC$3,$H680/$G680,$H680-SUM($I680:BB680)))","v":0},{"$f":"IF(OR(BD$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BD$3,$H680/$G680,$H680-SUM($I680:BC680)))","v":0},{"$f":"IF(OR(BE$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BE$3,$H680/$G680,$H680-SUM($I680:BD680)))","v":0},{"$f":"IF(OR(BF$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BF$3,$H680/$G680,$H680-SUM($I680:BE680)))","v":0},{"$f":"IF(OR(BG$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BG$3,$H680/$G680,$H680-SUM($I680:BF680)))","v":0},{"$f":"IF(OR(BH$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BH$3,$H680/$G680,$H680-SUM($I680:BG680)))","v":0},{"$f":"IF(OR(BI$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BI$3,$H680/$G680,$H680-SUM($I680:BH680)))","v":0},{"$f":"IF(OR(BJ$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BJ$3,$H680/$G680,$H680-SUM($I680:BI680)))","v":0},{"$f":"IF(OR(BK$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BK$3,$H680/$G680,$H680-SUM($I680:BJ680)))","v":0},{"$f":"IF(OR(BL$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BL$3,$H680/$G680,$H680-SUM($I680:BK680)))","v":0},{"$f":"IF(OR(BM$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BM$3,$H680/$G680,$H680-SUM($I680:BL680)))","v":0},{"$f":"IF(OR(BN$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BN$3,$H680/$G680,$H680-SUM($I680:BM680)))","v":0},{"$f":"IF(OR(BO$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BO$3,$H680/$G680,$H680-SUM($I680:BN680)))","v":0},{"$f":"IF(OR(BP$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BP$3,$H680/$G680,$H680-SUM($I680:BO680)))","v":0},{"$f":"IF(OR(BQ$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BQ$3,$H680/$G680,$H680-SUM($I680:BP680)))","v":0},{"$f":"IF(OR(BR$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BR$3,$H680/$G680,$H680-SUM($I680:BQ680)))","v":0},{"$f":"IF(OR(BS$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BS$3,$H680/$G680,$H680-SUM($I680:BR680)))","v":0},{"$f":"IF(OR(BT$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BT$3,$H680/$G680,$H680-SUM($I680:BS680)))","v":0},{"$f":"IF(OR(BU$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BU$3,$H680/$G680,$H680-SUM($I680:BT680)))","v":0},{"$f":"IF(OR(BV$3<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680)>BV$3,$H680/$G680,$H680-SUM($I680:BU680)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,"n/a",{"$f":"AE658","v":0},null,{"$f":"IF(OR(J$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>J$3,$H681/$G681,$H681-SUM($I681:I681)))","v":0},{"$f":"IF(OR(K$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>K$3,$H681/$G681,$H681-SUM($I681:J681)))","v":0},{"$f":"IF(OR(L$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>L$3,$H681/$G681,$H681-SUM($I681:K681)))","v":0},{"$f":"IF(OR(M$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>M$3,$H681/$G681,$H681-SUM($I681:L681)))","v":0},{"$f":"IF(OR(N$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>N$3,$H681/$G681,$H681-SUM($I681:M681)))","v":0},{"$f":"IF(OR(O$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>O$3,$H681/$G681,$H681-SUM($I681:N681)))","v":0},{"$f":"IF(OR(P$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>P$3,$H681/$G681,$H681-SUM($I681:O681)))","v":0},{"$f":"IF(OR(Q$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>Q$3,$H681/$G681,$H681-SUM($I681:P681)))","v":0},{"$f":"IF(OR(R$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>R$3,$H681/$G681,$H681-SUM($I681:Q681)))","v":0},{"$f":"IF(OR(S$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>S$3,$H681/$G681,$H681-SUM($I681:R681)))","v":0},{"$f":"IF(OR(T$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>T$3,$H681/$G681,$H681-SUM($I681:S681)))","v":0},{"$f":"IF(OR(U$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>U$3,$H681/$G681,$H681-SUM($I681:T681)))","v":0},{"$f":"IF(OR(V$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>V$3,$H681/$G681,$H681-SUM($I681:U681)))","v":0},{"$f":"IF(OR(W$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>W$3,$H681/$G681,$H681-SUM($I681:V681)))","v":0},{"$f":"IF(OR(X$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>X$3,$H681/$G681,$H681-SUM($I681:W681)))","v":0},{"$f":"IF(OR(Y$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>Y$3,$H681/$G681,$H681-SUM($I681:X681)))","v":0},{"$f":"IF(OR(Z$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>Z$3,$H681/$G681,$H681-SUM($I681:Y681)))","v":0},{"$f":"IF(OR(AA$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AA$3,$H681/$G681,$H681-SUM($I681:Z681)))","v":0},{"$f":"IF(OR(AB$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AB$3,$H681/$G681,$H681-SUM($I681:AA681)))","v":0},{"$f":"IF(OR(AC$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AC$3,$H681/$G681,$H681-SUM($I681:AB681)))","v":0},{"$f":"IF(OR(AD$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AD$3,$H681/$G681,$H681-SUM($I681:AC681)))","v":0},{"$f":"IF(OR(AE$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AE$3,$H681/$G681,$H681-SUM($I681:AD681)))","v":0},{"$f":"IF(OR(AF$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AF$3,$H681/$G681,$H681-SUM($I681:AE681)))","v":0},{"$f":"IF(OR(AG$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AG$3,$H681/$G681,$H681-SUM($I681:AF681)))","v":0},{"$f":"IF(OR(AH$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AH$3,$H681/$G681,$H681-SUM($I681:AG681)))","v":0},{"$f":"IF(OR(AI$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AI$3,$H681/$G681,$H681-SUM($I681:AH681)))","v":0},{"$f":"IF(OR(AJ$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AJ$3,$H681/$G681,$H681-SUM($I681:AI681)))","v":0},{"$f":"IF(OR(AK$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AK$3,$H681/$G681,$H681-SUM($I681:AJ681)))","v":0},{"$f":"IF(OR(AL$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AL$3,$H681/$G681,$H681-SUM($I681:AK681)))","v":0},{"$f":"IF(OR(AM$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AM$3,$H681/$G681,$H681-SUM($I681:AL681)))","v":0},{"$f":"IF(OR(AN$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AN$3,$H681/$G681,$H681-SUM($I681:AM681)))","v":0},{"$f":"IF(OR(AO$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AO$3,$H681/$G681,$H681-SUM($I681:AN681)))","v":0},{"$f":"IF(OR(AP$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AP$3,$H681/$G681,$H681-SUM($I681:AO681)))","v":0},{"$f":"IF(OR(AQ$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AQ$3,$H681/$G681,$H681-SUM($I681:AP681)))","v":0},{"$f":"IF(OR(AR$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AR$3,$H681/$G681,$H681-SUM($I681:AQ681)))","v":0},{"$f":"IF(OR(AS$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AS$3,$H681/$G681,$H681-SUM($I681:AR681)))","v":0},{"$f":"IF(OR(AT$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AT$3,$H681/$G681,$H681-SUM($I681:AS681)))","v":0},{"$f":"IF(OR(AU$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AU$3,$H681/$G681,$H681-SUM($I681:AT681)))","v":0},{"$f":"IF(OR(AV$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AV$3,$H681/$G681,$H681-SUM($I681:AU681)))","v":0},{"$f":"IF(OR(AW$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AW$3,$H681/$G681,$H681-SUM($I681:AV681)))","v":0},{"$f":"IF(OR(AX$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AX$3,$H681/$G681,$H681-SUM($I681:AW681)))","v":0},{"$f":"IF(OR(AY$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AY$3,$H681/$G681,$H681-SUM($I681:AX681)))","v":0},{"$f":"IF(OR(AZ$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>AZ$3,$H681/$G681,$H681-SUM($I681:AY681)))","v":0},{"$f":"IF(OR(BA$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BA$3,$H681/$G681,$H681-SUM($I681:AZ681)))","v":0},{"$f":"IF(OR(BB$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BB$3,$H681/$G681,$H681-SUM($I681:BA681)))","v":0},{"$f":"IF(OR(BC$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BC$3,$H681/$G681,$H681-SUM($I681:BB681)))","v":0},{"$f":"IF(OR(BD$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BD$3,$H681/$G681,$H681-SUM($I681:BC681)))","v":0},{"$f":"IF(OR(BE$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BE$3,$H681/$G681,$H681-SUM($I681:BD681)))","v":0},{"$f":"IF(OR(BF$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BF$3,$H681/$G681,$H681-SUM($I681:BE681)))","v":0},{"$f":"IF(OR(BG$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BG$3,$H681/$G681,$H681-SUM($I681:BF681)))","v":0},{"$f":"IF(OR(BH$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BH$3,$H681/$G681,$H681-SUM($I681:BG681)))","v":0},{"$f":"IF(OR(BI$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BI$3,$H681/$G681,$H681-SUM($I681:BH681)))","v":0},{"$f":"IF(OR(BJ$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BJ$3,$H681/$G681,$H681-SUM($I681:BI681)))","v":0},{"$f":"IF(OR(BK$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BK$3,$H681/$G681,$H681-SUM($I681:BJ681)))","v":0},{"$f":"IF(OR(BL$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BL$3,$H681/$G681,$H681-SUM($I681:BK681)))","v":0},{"$f":"IF(OR(BM$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BM$3,$H681/$G681,$H681-SUM($I681:BL681)))","v":0},{"$f":"IF(OR(BN$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BN$3,$H681/$G681,$H681-SUM($I681:BM681)))","v":0},{"$f":"IF(OR(BO$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BO$3,$H681/$G681,$H681-SUM($I681:BN681)))","v":0},{"$f":"IF(OR(BP$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BP$3,$H681/$G681,$H681-SUM($I681:BO681)))","v":0},{"$f":"IF(OR(BQ$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BQ$3,$H681/$G681,$H681-SUM($I681:BP681)))","v":0},{"$f":"IF(OR(BR$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BR$3,$H681/$G681,$H681-SUM($I681:BQ681)))","v":0},{"$f":"IF(OR(BS$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BS$3,$H681/$G681,$H681-SUM($I681:BR681)))","v":0},{"$f":"IF(OR(BT$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BT$3,$H681/$G681,$H681-SUM($I681:BS681)))","v":0},{"$f":"IF(OR(BU$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BU$3,$H681/$G681,$H681-SUM($I681:BT681)))","v":0},{"$f":"IF(OR(BV$3<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681)>BV$3,$H681/$G681,$H681-SUM($I681:BU681)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,"n/a",{"$f":"AF658","v":0},null,{"$f":"IF(OR(J$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>J$3,$H682/$G682,$H682-SUM($I682:I682)))","v":0},{"$f":"IF(OR(K$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>K$3,$H682/$G682,$H682-SUM($I682:J682)))","v":0},{"$f":"IF(OR(L$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>L$3,$H682/$G682,$H682-SUM($I682:K682)))","v":0},{"$f":"IF(OR(M$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>M$3,$H682/$G682,$H682-SUM($I682:L682)))","v":0},{"$f":"IF(OR(N$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>N$3,$H682/$G682,$H682-SUM($I682:M682)))","v":0},{"$f":"IF(OR(O$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>O$3,$H682/$G682,$H682-SUM($I682:N682)))","v":0},{"$f":"IF(OR(P$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>P$3,$H682/$G682,$H682-SUM($I682:O682)))","v":0},{"$f":"IF(OR(Q$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>Q$3,$H682/$G682,$H682-SUM($I682:P682)))","v":0},{"$f":"IF(OR(R$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>R$3,$H682/$G682,$H682-SUM($I682:Q682)))","v":0},{"$f":"IF(OR(S$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>S$3,$H682/$G682,$H682-SUM($I682:R682)))","v":0},{"$f":"IF(OR(T$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>T$3,$H682/$G682,$H682-SUM($I682:S682)))","v":0},{"$f":"IF(OR(U$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>U$3,$H682/$G682,$H682-SUM($I682:T682)))","v":0},{"$f":"IF(OR(V$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>V$3,$H682/$G682,$H682-SUM($I682:U682)))","v":0},{"$f":"IF(OR(W$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>W$3,$H682/$G682,$H682-SUM($I682:V682)))","v":0},{"$f":"IF(OR(X$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>X$3,$H682/$G682,$H682-SUM($I682:W682)))","v":0},{"$f":"IF(OR(Y$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>Y$3,$H682/$G682,$H682-SUM($I682:X682)))","v":0},{"$f":"IF(OR(Z$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>Z$3,$H682/$G682,$H682-SUM($I682:Y682)))","v":0},{"$f":"IF(OR(AA$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AA$3,$H682/$G682,$H682-SUM($I682:Z682)))","v":0},{"$f":"IF(OR(AB$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AB$3,$H682/$G682,$H682-SUM($I682:AA682)))","v":0},{"$f":"IF(OR(AC$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AC$3,$H682/$G682,$H682-SUM($I682:AB682)))","v":0},{"$f":"IF(OR(AD$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AD$3,$H682/$G682,$H682-SUM($I682:AC682)))","v":0},{"$f":"IF(OR(AE$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AE$3,$H682/$G682,$H682-SUM($I682:AD682)))","v":0},{"$f":"IF(OR(AF$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AF$3,$H682/$G682,$H682-SUM($I682:AE682)))","v":0},{"$f":"IF(OR(AG$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AG$3,$H682/$G682,$H682-SUM($I682:AF682)))","v":0},{"$f":"IF(OR(AH$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AH$3,$H682/$G682,$H682-SUM($I682:AG682)))","v":0},{"$f":"IF(OR(AI$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AI$3,$H682/$G682,$H682-SUM($I682:AH682)))","v":0},{"$f":"IF(OR(AJ$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AJ$3,$H682/$G682,$H682-SUM($I682:AI682)))","v":0},{"$f":"IF(OR(AK$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AK$3,$H682/$G682,$H682-SUM($I682:AJ682)))","v":0},{"$f":"IF(OR(AL$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AL$3,$H682/$G682,$H682-SUM($I682:AK682)))","v":0},{"$f":"IF(OR(AM$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AM$3,$H682/$G682,$H682-SUM($I682:AL682)))","v":0},{"$f":"IF(OR(AN$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AN$3,$H682/$G682,$H682-SUM($I682:AM682)))","v":0},{"$f":"IF(OR(AO$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AO$3,$H682/$G682,$H682-SUM($I682:AN682)))","v":0},{"$f":"IF(OR(AP$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AP$3,$H682/$G682,$H682-SUM($I682:AO682)))","v":0},{"$f":"IF(OR(AQ$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AQ$3,$H682/$G682,$H682-SUM($I682:AP682)))","v":0},{"$f":"IF(OR(AR$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AR$3,$H682/$G682,$H682-SUM($I682:AQ682)))","v":0},{"$f":"IF(OR(AS$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AS$3,$H682/$G682,$H682-SUM($I682:AR682)))","v":0},{"$f":"IF(OR(AT$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AT$3,$H682/$G682,$H682-SUM($I682:AS682)))","v":0},{"$f":"IF(OR(AU$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AU$3,$H682/$G682,$H682-SUM($I682:AT682)))","v":0},{"$f":"IF(OR(AV$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AV$3,$H682/$G682,$H682-SUM($I682:AU682)))","v":0},{"$f":"IF(OR(AW$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AW$3,$H682/$G682,$H682-SUM($I682:AV682)))","v":0},{"$f":"IF(OR(AX$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AX$3,$H682/$G682,$H682-SUM($I682:AW682)))","v":0},{"$f":"IF(OR(AY$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AY$3,$H682/$G682,$H682-SUM($I682:AX682)))","v":0},{"$f":"IF(OR(AZ$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>AZ$3,$H682/$G682,$H682-SUM($I682:AY682)))","v":0},{"$f":"IF(OR(BA$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BA$3,$H682/$G682,$H682-SUM($I682:AZ682)))","v":0},{"$f":"IF(OR(BB$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BB$3,$H682/$G682,$H682-SUM($I682:BA682)))","v":0},{"$f":"IF(OR(BC$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BC$3,$H682/$G682,$H682-SUM($I682:BB682)))","v":0},{"$f":"IF(OR(BD$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BD$3,$H682/$G682,$H682-SUM($I682:BC682)))","v":0},{"$f":"IF(OR(BE$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BE$3,$H682/$G682,$H682-SUM($I682:BD682)))","v":0},{"$f":"IF(OR(BF$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BF$3,$H682/$G682,$H682-SUM($I682:BE682)))","v":0},{"$f":"IF(OR(BG$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BG$3,$H682/$G682,$H682-SUM($I682:BF682)))","v":0},{"$f":"IF(OR(BH$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BH$3,$H682/$G682,$H682-SUM($I682:BG682)))","v":0},{"$f":"IF(OR(BI$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BI$3,$H682/$G682,$H682-SUM($I682:BH682)))","v":0},{"$f":"IF(OR(BJ$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BJ$3,$H682/$G682,$H682-SUM($I682:BI682)))","v":0},{"$f":"IF(OR(BK$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BK$3,$H682/$G682,$H682-SUM($I682:BJ682)))","v":0},{"$f":"IF(OR(BL$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BL$3,$H682/$G682,$H682-SUM($I682:BK682)))","v":0},{"$f":"IF(OR(BM$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BM$3,$H682/$G682,$H682-SUM($I682:BL682)))","v":0},{"$f":"IF(OR(BN$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BN$3,$H682/$G682,$H682-SUM($I682:BM682)))","v":0},{"$f":"IF(OR(BO$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BO$3,$H682/$G682,$H682-SUM($I682:BN682)))","v":0},{"$f":"IF(OR(BP$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BP$3,$H682/$G682,$H682-SUM($I682:BO682)))","v":0},{"$f":"IF(OR(BQ$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BQ$3,$H682/$G682,$H682-SUM($I682:BP682)))","v":0},{"$f":"IF(OR(BR$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BR$3,$H682/$G682,$H682-SUM($I682:BQ682)))","v":0},{"$f":"IF(OR(BS$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BS$3,$H682/$G682,$H682-SUM($I682:BR682)))","v":0},{"$f":"IF(OR(BT$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BT$3,$H682/$G682,$H682-SUM($I682:BS682)))","v":0},{"$f":"IF(OR(BU$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BU$3,$H682/$G682,$H682-SUM($I682:BT682)))","v":0},{"$f":"IF(OR(BV$3<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682)>BV$3,$H682/$G682,$H682-SUM($I682:BU682)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,"n/a",{"$f":"AG658","v":0},null,{"$f":"IF(OR(J$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>J$3,$H683/$G683,$H683-SUM($I683:I683)))","v":0},{"$f":"IF(OR(K$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>K$3,$H683/$G683,$H683-SUM($I683:J683)))","v":0},{"$f":"IF(OR(L$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>L$3,$H683/$G683,$H683-SUM($I683:K683)))","v":0},{"$f":"IF(OR(M$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>M$3,$H683/$G683,$H683-SUM($I683:L683)))","v":0},{"$f":"IF(OR(N$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>N$3,$H683/$G683,$H683-SUM($I683:M683)))","v":0},{"$f":"IF(OR(O$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>O$3,$H683/$G683,$H683-SUM($I683:N683)))","v":0},{"$f":"IF(OR(P$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>P$3,$H683/$G683,$H683-SUM($I683:O683)))","v":0},{"$f":"IF(OR(Q$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>Q$3,$H683/$G683,$H683-SUM($I683:P683)))","v":0},{"$f":"IF(OR(R$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>R$3,$H683/$G683,$H683-SUM($I683:Q683)))","v":0},{"$f":"IF(OR(S$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>S$3,$H683/$G683,$H683-SUM($I683:R683)))","v":0},{"$f":"IF(OR(T$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>T$3,$H683/$G683,$H683-SUM($I683:S683)))","v":0},{"$f":"IF(OR(U$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>U$3,$H683/$G683,$H683-SUM($I683:T683)))","v":0},{"$f":"IF(OR(V$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>V$3,$H683/$G683,$H683-SUM($I683:U683)))","v":0},{"$f":"IF(OR(W$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>W$3,$H683/$G683,$H683-SUM($I683:V683)))","v":0},{"$f":"IF(OR(X$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>X$3,$H683/$G683,$H683-SUM($I683:W683)))","v":0},{"$f":"IF(OR(Y$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>Y$3,$H683/$G683,$H683-SUM($I683:X683)))","v":0},{"$f":"IF(OR(Z$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>Z$3,$H683/$G683,$H683-SUM($I683:Y683)))","v":0},{"$f":"IF(OR(AA$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AA$3,$H683/$G683,$H683-SUM($I683:Z683)))","v":0},{"$f":"IF(OR(AB$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AB$3,$H683/$G683,$H683-SUM($I683:AA683)))","v":0},{"$f":"IF(OR(AC$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AC$3,$H683/$G683,$H683-SUM($I683:AB683)))","v":0},{"$f":"IF(OR(AD$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AD$3,$H683/$G683,$H683-SUM($I683:AC683)))","v":0},{"$f":"IF(OR(AE$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AE$3,$H683/$G683,$H683-SUM($I683:AD683)))","v":0},{"$f":"IF(OR(AF$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AF$3,$H683/$G683,$H683-SUM($I683:AE683)))","v":0},{"$f":"IF(OR(AG$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AG$3,$H683/$G683,$H683-SUM($I683:AF683)))","v":0},{"$f":"IF(OR(AH$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AH$3,$H683/$G683,$H683-SUM($I683:AG683)))","v":0},{"$f":"IF(OR(AI$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AI$3,$H683/$G683,$H683-SUM($I683:AH683)))","v":0},{"$f":"IF(OR(AJ$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AJ$3,$H683/$G683,$H683-SUM($I683:AI683)))","v":0},{"$f":"IF(OR(AK$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AK$3,$H683/$G683,$H683-SUM($I683:AJ683)))","v":0},{"$f":"IF(OR(AL$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AL$3,$H683/$G683,$H683-SUM($I683:AK683)))","v":0},{"$f":"IF(OR(AM$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AM$3,$H683/$G683,$H683-SUM($I683:AL683)))","v":0},{"$f":"IF(OR(AN$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AN$3,$H683/$G683,$H683-SUM($I683:AM683)))","v":0},{"$f":"IF(OR(AO$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AO$3,$H683/$G683,$H683-SUM($I683:AN683)))","v":0},{"$f":"IF(OR(AP$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AP$3,$H683/$G683,$H683-SUM($I683:AO683)))","v":0},{"$f":"IF(OR(AQ$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AQ$3,$H683/$G683,$H683-SUM($I683:AP683)))","v":0},{"$f":"IF(OR(AR$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AR$3,$H683/$G683,$H683-SUM($I683:AQ683)))","v":0},{"$f":"IF(OR(AS$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AS$3,$H683/$G683,$H683-SUM($I683:AR683)))","v":0},{"$f":"IF(OR(AT$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AT$3,$H683/$G683,$H683-SUM($I683:AS683)))","v":0},{"$f":"IF(OR(AU$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AU$3,$H683/$G683,$H683-SUM($I683:AT683)))","v":0},{"$f":"IF(OR(AV$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AV$3,$H683/$G683,$H683-SUM($I683:AU683)))","v":0},{"$f":"IF(OR(AW$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AW$3,$H683/$G683,$H683-SUM($I683:AV683)))","v":0},{"$f":"IF(OR(AX$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AX$3,$H683/$G683,$H683-SUM($I683:AW683)))","v":0},{"$f":"IF(OR(AY$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AY$3,$H683/$G683,$H683-SUM($I683:AX683)))","v":0},{"$f":"IF(OR(AZ$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>AZ$3,$H683/$G683,$H683-SUM($I683:AY683)))","v":0},{"$f":"IF(OR(BA$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BA$3,$H683/$G683,$H683-SUM($I683:AZ683)))","v":0},{"$f":"IF(OR(BB$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BB$3,$H683/$G683,$H683-SUM($I683:BA683)))","v":0},{"$f":"IF(OR(BC$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BC$3,$H683/$G683,$H683-SUM($I683:BB683)))","v":0},{"$f":"IF(OR(BD$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BD$3,$H683/$G683,$H683-SUM($I683:BC683)))","v":0},{"$f":"IF(OR(BE$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BE$3,$H683/$G683,$H683-SUM($I683:BD683)))","v":0},{"$f":"IF(OR(BF$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BF$3,$H683/$G683,$H683-SUM($I683:BE683)))","v":0},{"$f":"IF(OR(BG$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BG$3,$H683/$G683,$H683-SUM($I683:BF683)))","v":0},{"$f":"IF(OR(BH$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BH$3,$H683/$G683,$H683-SUM($I683:BG683)))","v":0},{"$f":"IF(OR(BI$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BI$3,$H683/$G683,$H683-SUM($I683:BH683)))","v":0},{"$f":"IF(OR(BJ$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BJ$3,$H683/$G683,$H683-SUM($I683:BI683)))","v":0},{"$f":"IF(OR(BK$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BK$3,$H683/$G683,$H683-SUM($I683:BJ683)))","v":0},{"$f":"IF(OR(BL$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BL$3,$H683/$G683,$H683-SUM($I683:BK683)))","v":0},{"$f":"IF(OR(BM$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BM$3,$H683/$G683,$H683-SUM($I683:BL683)))","v":0},{"$f":"IF(OR(BN$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BN$3,$H683/$G683,$H683-SUM($I683:BM683)))","v":0},{"$f":"IF(OR(BO$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BO$3,$H683/$G683,$H683-SUM($I683:BN683)))","v":0},{"$f":"IF(OR(BP$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BP$3,$H683/$G683,$H683-SUM($I683:BO683)))","v":0},{"$f":"IF(OR(BQ$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BQ$3,$H683/$G683,$H683-SUM($I683:BP683)))","v":0},{"$f":"IF(OR(BR$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BR$3,$H683/$G683,$H683-SUM($I683:BQ683)))","v":0},{"$f":"IF(OR(BS$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BS$3,$H683/$G683,$H683-SUM($I683:BR683)))","v":0},{"$f":"IF(OR(BT$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BT$3,$H683/$G683,$H683-SUM($I683:BS683)))","v":0},{"$f":"IF(OR(BU$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BU$3,$H683/$G683,$H683-SUM($I683:BT683)))","v":0},{"$f":"IF(OR(BV$3<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683)>BV$3,$H683/$G683,$H683-SUM($I683:BU683)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,"n/a",{"$f":"AH658","v":0},null,{"$f":"IF(OR(J$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>J$3,$H684/$G684,$H684-SUM($I684:I684)))","v":0},{"$f":"IF(OR(K$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>K$3,$H684/$G684,$H684-SUM($I684:J684)))","v":0},{"$f":"IF(OR(L$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>L$3,$H684/$G684,$H684-SUM($I684:K684)))","v":0},{"$f":"IF(OR(M$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>M$3,$H684/$G684,$H684-SUM($I684:L684)))","v":0},{"$f":"IF(OR(N$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>N$3,$H684/$G684,$H684-SUM($I684:M684)))","v":0},{"$f":"IF(OR(O$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>O$3,$H684/$G684,$H684-SUM($I684:N684)))","v":0},{"$f":"IF(OR(P$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>P$3,$H684/$G684,$H684-SUM($I684:O684)))","v":0},{"$f":"IF(OR(Q$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>Q$3,$H684/$G684,$H684-SUM($I684:P684)))","v":0},{"$f":"IF(OR(R$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>R$3,$H684/$G684,$H684-SUM($I684:Q684)))","v":0},{"$f":"IF(OR(S$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>S$3,$H684/$G684,$H684-SUM($I684:R684)))","v":0},{"$f":"IF(OR(T$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>T$3,$H684/$G684,$H684-SUM($I684:S684)))","v":0},{"$f":"IF(OR(U$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>U$3,$H684/$G684,$H684-SUM($I684:T684)))","v":0},{"$f":"IF(OR(V$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>V$3,$H684/$G684,$H684-SUM($I684:U684)))","v":0},{"$f":"IF(OR(W$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>W$3,$H684/$G684,$H684-SUM($I684:V684)))","v":0},{"$f":"IF(OR(X$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>X$3,$H684/$G684,$H684-SUM($I684:W684)))","v":0},{"$f":"IF(OR(Y$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>Y$3,$H684/$G684,$H684-SUM($I684:X684)))","v":0},{"$f":"IF(OR(Z$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>Z$3,$H684/$G684,$H684-SUM($I684:Y684)))","v":0},{"$f":"IF(OR(AA$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AA$3,$H684/$G684,$H684-SUM($I684:Z684)))","v":0},{"$f":"IF(OR(AB$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AB$3,$H684/$G684,$H684-SUM($I684:AA684)))","v":0},{"$f":"IF(OR(AC$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AC$3,$H684/$G684,$H684-SUM($I684:AB684)))","v":0},{"$f":"IF(OR(AD$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AD$3,$H684/$G684,$H684-SUM($I684:AC684)))","v":0},{"$f":"IF(OR(AE$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AE$3,$H684/$G684,$H684-SUM($I684:AD684)))","v":0},{"$f":"IF(OR(AF$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AF$3,$H684/$G684,$H684-SUM($I684:AE684)))","v":0},{"$f":"IF(OR(AG$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AG$3,$H684/$G684,$H684-SUM($I684:AF684)))","v":0},{"$f":"IF(OR(AH$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AH$3,$H684/$G684,$H684-SUM($I684:AG684)))","v":0},{"$f":"IF(OR(AI$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AI$3,$H684/$G684,$H684-SUM($I684:AH684)))","v":0},{"$f":"IF(OR(AJ$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AJ$3,$H684/$G684,$H684-SUM($I684:AI684)))","v":0},{"$f":"IF(OR(AK$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AK$3,$H684/$G684,$H684-SUM($I684:AJ684)))","v":0},{"$f":"IF(OR(AL$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AL$3,$H684/$G684,$H684-SUM($I684:AK684)))","v":0},{"$f":"IF(OR(AM$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AM$3,$H684/$G684,$H684-SUM($I684:AL684)))","v":0},{"$f":"IF(OR(AN$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AN$3,$H684/$G684,$H684-SUM($I684:AM684)))","v":0},{"$f":"IF(OR(AO$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AO$3,$H684/$G684,$H684-SUM($I684:AN684)))","v":0},{"$f":"IF(OR(AP$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AP$3,$H684/$G684,$H684-SUM($I684:AO684)))","v":0},{"$f":"IF(OR(AQ$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AQ$3,$H684/$G684,$H684-SUM($I684:AP684)))","v":0},{"$f":"IF(OR(AR$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AR$3,$H684/$G684,$H684-SUM($I684:AQ684)))","v":0},{"$f":"IF(OR(AS$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AS$3,$H684/$G684,$H684-SUM($I684:AR684)))","v":0},{"$f":"IF(OR(AT$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AT$3,$H684/$G684,$H684-SUM($I684:AS684)))","v":0},{"$f":"IF(OR(AU$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AU$3,$H684/$G684,$H684-SUM($I684:AT684)))","v":0},{"$f":"IF(OR(AV$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AV$3,$H684/$G684,$H684-SUM($I684:AU684)))","v":0},{"$f":"IF(OR(AW$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AW$3,$H684/$G684,$H684-SUM($I684:AV684)))","v":0},{"$f":"IF(OR(AX$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AX$3,$H684/$G684,$H684-SUM($I684:AW684)))","v":0},{"$f":"IF(OR(AY$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AY$3,$H684/$G684,$H684-SUM($I684:AX684)))","v":0},{"$f":"IF(OR(AZ$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>AZ$3,$H684/$G684,$H684-SUM($I684:AY684)))","v":0},{"$f":"IF(OR(BA$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BA$3,$H684/$G684,$H684-SUM($I684:AZ684)))","v":0},{"$f":"IF(OR(BB$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BB$3,$H684/$G684,$H684-SUM($I684:BA684)))","v":0},{"$f":"IF(OR(BC$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BC$3,$H684/$G684,$H684-SUM($I684:BB684)))","v":0},{"$f":"IF(OR(BD$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BD$3,$H684/$G684,$H684-SUM($I684:BC684)))","v":0},{"$f":"IF(OR(BE$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BE$3,$H684/$G684,$H684-SUM($I684:BD684)))","v":0},{"$f":"IF(OR(BF$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BF$3,$H684/$G684,$H684-SUM($I684:BE684)))","v":0},{"$f":"IF(OR(BG$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BG$3,$H684/$G684,$H684-SUM($I684:BF684)))","v":0},{"$f":"IF(OR(BH$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BH$3,$H684/$G684,$H684-SUM($I684:BG684)))","v":0},{"$f":"IF(OR(BI$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BI$3,$H684/$G684,$H684-SUM($I684:BH684)))","v":0},{"$f":"IF(OR(BJ$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BJ$3,$H684/$G684,$H684-SUM($I684:BI684)))","v":0},{"$f":"IF(OR(BK$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BK$3,$H684/$G684,$H684-SUM($I684:BJ684)))","v":0},{"$f":"IF(OR(BL$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BL$3,$H684/$G684,$H684-SUM($I684:BK684)))","v":0},{"$f":"IF(OR(BM$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BM$3,$H684/$G684,$H684-SUM($I684:BL684)))","v":0},{"$f":"IF(OR(BN$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BN$3,$H684/$G684,$H684-SUM($I684:BM684)))","v":0},{"$f":"IF(OR(BO$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BO$3,$H684/$G684,$H684-SUM($I684:BN684)))","v":0},{"$f":"IF(OR(BP$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BP$3,$H684/$G684,$H684-SUM($I684:BO684)))","v":0},{"$f":"IF(OR(BQ$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BQ$3,$H684/$G684,$H684-SUM($I684:BP684)))","v":0},{"$f":"IF(OR(BR$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BR$3,$H684/$G684,$H684-SUM($I684:BQ684)))","v":0},{"$f":"IF(OR(BS$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BS$3,$H684/$G684,$H684-SUM($I684:BR684)))","v":0},{"$f":"IF(OR(BT$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BT$3,$H684/$G684,$H684-SUM($I684:BS684)))","v":0},{"$f":"IF(OR(BU$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BU$3,$H684/$G684,$H684-SUM($I684:BT684)))","v":0},{"$f":"IF(OR(BV$3<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684)>BV$3,$H684/$G684,$H684-SUM($I684:BU684)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,"n/a",{"$f":"AI658","v":0},null,{"$f":"IF(OR(J$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>J$3,$H685/$G685,$H685-SUM($I685:I685)))","v":0},{"$f":"IF(OR(K$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>K$3,$H685/$G685,$H685-SUM($I685:J685)))","v":0},{"$f":"IF(OR(L$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>L$3,$H685/$G685,$H685-SUM($I685:K685)))","v":0},{"$f":"IF(OR(M$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>M$3,$H685/$G685,$H685-SUM($I685:L685)))","v":0},{"$f":"IF(OR(N$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>N$3,$H685/$G685,$H685-SUM($I685:M685)))","v":0},{"$f":"IF(OR(O$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>O$3,$H685/$G685,$H685-SUM($I685:N685)))","v":0},{"$f":"IF(OR(P$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>P$3,$H685/$G685,$H685-SUM($I685:O685)))","v":0},{"$f":"IF(OR(Q$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>Q$3,$H685/$G685,$H685-SUM($I685:P685)))","v":0},{"$f":"IF(OR(R$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>R$3,$H685/$G685,$H685-SUM($I685:Q685)))","v":0},{"$f":"IF(OR(S$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>S$3,$H685/$G685,$H685-SUM($I685:R685)))","v":0},{"$f":"IF(OR(T$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>T$3,$H685/$G685,$H685-SUM($I685:S685)))","v":0},{"$f":"IF(OR(U$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>U$3,$H685/$G685,$H685-SUM($I685:T685)))","v":0},{"$f":"IF(OR(V$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>V$3,$H685/$G685,$H685-SUM($I685:U685)))","v":0},{"$f":"IF(OR(W$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>W$3,$H685/$G685,$H685-SUM($I685:V685)))","v":0},{"$f":"IF(OR(X$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>X$3,$H685/$G685,$H685-SUM($I685:W685)))","v":0},{"$f":"IF(OR(Y$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>Y$3,$H685/$G685,$H685-SUM($I685:X685)))","v":0},{"$f":"IF(OR(Z$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>Z$3,$H685/$G685,$H685-SUM($I685:Y685)))","v":0},{"$f":"IF(OR(AA$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AA$3,$H685/$G685,$H685-SUM($I685:Z685)))","v":0},{"$f":"IF(OR(AB$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AB$3,$H685/$G685,$H685-SUM($I685:AA685)))","v":0},{"$f":"IF(OR(AC$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AC$3,$H685/$G685,$H685-SUM($I685:AB685)))","v":0},{"$f":"IF(OR(AD$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AD$3,$H685/$G685,$H685-SUM($I685:AC685)))","v":0},{"$f":"IF(OR(AE$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AE$3,$H685/$G685,$H685-SUM($I685:AD685)))","v":0},{"$f":"IF(OR(AF$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AF$3,$H685/$G685,$H685-SUM($I685:AE685)))","v":0},{"$f":"IF(OR(AG$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AG$3,$H685/$G685,$H685-SUM($I685:AF685)))","v":0},{"$f":"IF(OR(AH$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AH$3,$H685/$G685,$H685-SUM($I685:AG685)))","v":0},{"$f":"IF(OR(AI$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AI$3,$H685/$G685,$H685-SUM($I685:AH685)))","v":0},{"$f":"IF(OR(AJ$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AJ$3,$H685/$G685,$H685-SUM($I685:AI685)))","v":0},{"$f":"IF(OR(AK$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AK$3,$H685/$G685,$H685-SUM($I685:AJ685)))","v":0},{"$f":"IF(OR(AL$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AL$3,$H685/$G685,$H685-SUM($I685:AK685)))","v":0},{"$f":"IF(OR(AM$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AM$3,$H685/$G685,$H685-SUM($I685:AL685)))","v":0},{"$f":"IF(OR(AN$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AN$3,$H685/$G685,$H685-SUM($I685:AM685)))","v":0},{"$f":"IF(OR(AO$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AO$3,$H685/$G685,$H685-SUM($I685:AN685)))","v":0},{"$f":"IF(OR(AP$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AP$3,$H685/$G685,$H685-SUM($I685:AO685)))","v":0},{"$f":"IF(OR(AQ$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AQ$3,$H685/$G685,$H685-SUM($I685:AP685)))","v":0},{"$f":"IF(OR(AR$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AR$3,$H685/$G685,$H685-SUM($I685:AQ685)))","v":0},{"$f":"IF(OR(AS$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AS$3,$H685/$G685,$H685-SUM($I685:AR685)))","v":0},{"$f":"IF(OR(AT$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AT$3,$H685/$G685,$H685-SUM($I685:AS685)))","v":0},{"$f":"IF(OR(AU$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AU$3,$H685/$G685,$H685-SUM($I685:AT685)))","v":0},{"$f":"IF(OR(AV$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AV$3,$H685/$G685,$H685-SUM($I685:AU685)))","v":0},{"$f":"IF(OR(AW$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AW$3,$H685/$G685,$H685-SUM($I685:AV685)))","v":0},{"$f":"IF(OR(AX$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AX$3,$H685/$G685,$H685-SUM($I685:AW685)))","v":0},{"$f":"IF(OR(AY$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AY$3,$H685/$G685,$H685-SUM($I685:AX685)))","v":0},{"$f":"IF(OR(AZ$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>AZ$3,$H685/$G685,$H685-SUM($I685:AY685)))","v":0},{"$f":"IF(OR(BA$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BA$3,$H685/$G685,$H685-SUM($I685:AZ685)))","v":0},{"$f":"IF(OR(BB$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BB$3,$H685/$G685,$H685-SUM($I685:BA685)))","v":0},{"$f":"IF(OR(BC$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BC$3,$H685/$G685,$H685-SUM($I685:BB685)))","v":0},{"$f":"IF(OR(BD$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BD$3,$H685/$G685,$H685-SUM($I685:BC685)))","v":0},{"$f":"IF(OR(BE$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BE$3,$H685/$G685,$H685-SUM($I685:BD685)))","v":0},{"$f":"IF(OR(BF$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BF$3,$H685/$G685,$H685-SUM($I685:BE685)))","v":0},{"$f":"IF(OR(BG$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BG$3,$H685/$G685,$H685-SUM($I685:BF685)))","v":0},{"$f":"IF(OR(BH$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BH$3,$H685/$G685,$H685-SUM($I685:BG685)))","v":0},{"$f":"IF(OR(BI$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BI$3,$H685/$G685,$H685-SUM($I685:BH685)))","v":0},{"$f":"IF(OR(BJ$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BJ$3,$H685/$G685,$H685-SUM($I685:BI685)))","v":0},{"$f":"IF(OR(BK$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BK$3,$H685/$G685,$H685-SUM($I685:BJ685)))","v":0},{"$f":"IF(OR(BL$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BL$3,$H685/$G685,$H685-SUM($I685:BK685)))","v":0},{"$f":"IF(OR(BM$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BM$3,$H685/$G685,$H685-SUM($I685:BL685)))","v":0},{"$f":"IF(OR(BN$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BN$3,$H685/$G685,$H685-SUM($I685:BM685)))","v":0},{"$f":"IF(OR(BO$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BO$3,$H685/$G685,$H685-SUM($I685:BN685)))","v":0},{"$f":"IF(OR(BP$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BP$3,$H685/$G685,$H685-SUM($I685:BO685)))","v":0},{"$f":"IF(OR(BQ$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BQ$3,$H685/$G685,$H685-SUM($I685:BP685)))","v":0},{"$f":"IF(OR(BR$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BR$3,$H685/$G685,$H685-SUM($I685:BQ685)))","v":0},{"$f":"IF(OR(BS$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BS$3,$H685/$G685,$H685-SUM($I685:BR685)))","v":0},{"$f":"IF(OR(BT$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BT$3,$H685/$G685,$H685-SUM($I685:BS685)))","v":0},{"$f":"IF(OR(BU$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BU$3,$H685/$G685,$H685-SUM($I685:BT685)))","v":0},{"$f":"IF(OR(BV$3<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685)>BV$3,$H685/$G685,$H685-SUM($I685:BU685)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,"n/a",{"$f":"AJ658","v":0},null,{"$f":"IF(OR(J$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>J$3,$H686/$G686,$H686-SUM($I686:I686)))","v":0},{"$f":"IF(OR(K$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>K$3,$H686/$G686,$H686-SUM($I686:J686)))","v":0},{"$f":"IF(OR(L$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>L$3,$H686/$G686,$H686-SUM($I686:K686)))","v":0},{"$f":"IF(OR(M$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>M$3,$H686/$G686,$H686-SUM($I686:L686)))","v":0},{"$f":"IF(OR(N$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>N$3,$H686/$G686,$H686-SUM($I686:M686)))","v":0},{"$f":"IF(OR(O$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>O$3,$H686/$G686,$H686-SUM($I686:N686)))","v":0},{"$f":"IF(OR(P$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>P$3,$H686/$G686,$H686-SUM($I686:O686)))","v":0},{"$f":"IF(OR(Q$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>Q$3,$H686/$G686,$H686-SUM($I686:P686)))","v":0},{"$f":"IF(OR(R$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>R$3,$H686/$G686,$H686-SUM($I686:Q686)))","v":0},{"$f":"IF(OR(S$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>S$3,$H686/$G686,$H686-SUM($I686:R686)))","v":0},{"$f":"IF(OR(T$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>T$3,$H686/$G686,$H686-SUM($I686:S686)))","v":0},{"$f":"IF(OR(U$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>U$3,$H686/$G686,$H686-SUM($I686:T686)))","v":0},{"$f":"IF(OR(V$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>V$3,$H686/$G686,$H686-SUM($I686:U686)))","v":0},{"$f":"IF(OR(W$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>W$3,$H686/$G686,$H686-SUM($I686:V686)))","v":0},{"$f":"IF(OR(X$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>X$3,$H686/$G686,$H686-SUM($I686:W686)))","v":0},{"$f":"IF(OR(Y$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>Y$3,$H686/$G686,$H686-SUM($I686:X686)))","v":0},{"$f":"IF(OR(Z$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>Z$3,$H686/$G686,$H686-SUM($I686:Y686)))","v":0},{"$f":"IF(OR(AA$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AA$3,$H686/$G686,$H686-SUM($I686:Z686)))","v":0},{"$f":"IF(OR(AB$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AB$3,$H686/$G686,$H686-SUM($I686:AA686)))","v":0},{"$f":"IF(OR(AC$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AC$3,$H686/$G686,$H686-SUM($I686:AB686)))","v":0},{"$f":"IF(OR(AD$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AD$3,$H686/$G686,$H686-SUM($I686:AC686)))","v":0},{"$f":"IF(OR(AE$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AE$3,$H686/$G686,$H686-SUM($I686:AD686)))","v":0},{"$f":"IF(OR(AF$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AF$3,$H686/$G686,$H686-SUM($I686:AE686)))","v":0},{"$f":"IF(OR(AG$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AG$3,$H686/$G686,$H686-SUM($I686:AF686)))","v":0},{"$f":"IF(OR(AH$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AH$3,$H686/$G686,$H686-SUM($I686:AG686)))","v":0},{"$f":"IF(OR(AI$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AI$3,$H686/$G686,$H686-SUM($I686:AH686)))","v":0},{"$f":"IF(OR(AJ$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AJ$3,$H686/$G686,$H686-SUM($I686:AI686)))","v":0},{"$f":"IF(OR(AK$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AK$3,$H686/$G686,$H686-SUM($I686:AJ686)))","v":0},{"$f":"IF(OR(AL$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AL$3,$H686/$G686,$H686-SUM($I686:AK686)))","v":0},{"$f":"IF(OR(AM$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AM$3,$H686/$G686,$H686-SUM($I686:AL686)))","v":0},{"$f":"IF(OR(AN$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AN$3,$H686/$G686,$H686-SUM($I686:AM686)))","v":0},{"$f":"IF(OR(AO$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AO$3,$H686/$G686,$H686-SUM($I686:AN686)))","v":0},{"$f":"IF(OR(AP$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AP$3,$H686/$G686,$H686-SUM($I686:AO686)))","v":0},{"$f":"IF(OR(AQ$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AQ$3,$H686/$G686,$H686-SUM($I686:AP686)))","v":0},{"$f":"IF(OR(AR$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AR$3,$H686/$G686,$H686-SUM($I686:AQ686)))","v":0},{"$f":"IF(OR(AS$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AS$3,$H686/$G686,$H686-SUM($I686:AR686)))","v":0},{"$f":"IF(OR(AT$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AT$3,$H686/$G686,$H686-SUM($I686:AS686)))","v":0},{"$f":"IF(OR(AU$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AU$3,$H686/$G686,$H686-SUM($I686:AT686)))","v":0},{"$f":"IF(OR(AV$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AV$3,$H686/$G686,$H686-SUM($I686:AU686)))","v":0},{"$f":"IF(OR(AW$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AW$3,$H686/$G686,$H686-SUM($I686:AV686)))","v":0},{"$f":"IF(OR(AX$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AX$3,$H686/$G686,$H686-SUM($I686:AW686)))","v":0},{"$f":"IF(OR(AY$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AY$3,$H686/$G686,$H686-SUM($I686:AX686)))","v":0},{"$f":"IF(OR(AZ$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>AZ$3,$H686/$G686,$H686-SUM($I686:AY686)))","v":0},{"$f":"IF(OR(BA$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BA$3,$H686/$G686,$H686-SUM($I686:AZ686)))","v":0},{"$f":"IF(OR(BB$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BB$3,$H686/$G686,$H686-SUM($I686:BA686)))","v":0},{"$f":"IF(OR(BC$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BC$3,$H686/$G686,$H686-SUM($I686:BB686)))","v":0},{"$f":"IF(OR(BD$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BD$3,$H686/$G686,$H686-SUM($I686:BC686)))","v":0},{"$f":"IF(OR(BE$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BE$3,$H686/$G686,$H686-SUM($I686:BD686)))","v":0},{"$f":"IF(OR(BF$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BF$3,$H686/$G686,$H686-SUM($I686:BE686)))","v":0},{"$f":"IF(OR(BG$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BG$3,$H686/$G686,$H686-SUM($I686:BF686)))","v":0},{"$f":"IF(OR(BH$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BH$3,$H686/$G686,$H686-SUM($I686:BG686)))","v":0},{"$f":"IF(OR(BI$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BI$3,$H686/$G686,$H686-SUM($I686:BH686)))","v":0},{"$f":"IF(OR(BJ$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BJ$3,$H686/$G686,$H686-SUM($I686:BI686)))","v":0},{"$f":"IF(OR(BK$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BK$3,$H686/$G686,$H686-SUM($I686:BJ686)))","v":0},{"$f":"IF(OR(BL$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BL$3,$H686/$G686,$H686-SUM($I686:BK686)))","v":0},{"$f":"IF(OR(BM$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BM$3,$H686/$G686,$H686-SUM($I686:BL686)))","v":0},{"$f":"IF(OR(BN$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BN$3,$H686/$G686,$H686-SUM($I686:BM686)))","v":0},{"$f":"IF(OR(BO$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BO$3,$H686/$G686,$H686-SUM($I686:BN686)))","v":0},{"$f":"IF(OR(BP$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BP$3,$H686/$G686,$H686-SUM($I686:BO686)))","v":0},{"$f":"IF(OR(BQ$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BQ$3,$H686/$G686,$H686-SUM($I686:BP686)))","v":0},{"$f":"IF(OR(BR$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BR$3,$H686/$G686,$H686-SUM($I686:BQ686)))","v":0},{"$f":"IF(OR(BS$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BS$3,$H686/$G686,$H686-SUM($I686:BR686)))","v":0},{"$f":"IF(OR(BT$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BT$3,$H686/$G686,$H686-SUM($I686:BS686)))","v":0},{"$f":"IF(OR(BU$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BU$3,$H686/$G686,$H686-SUM($I686:BT686)))","v":0},{"$f":"IF(OR(BV$3<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686)>BV$3,$H686/$G686,$H686-SUM($I686:BU686)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,"n/a",{"$f":"AK658","v":0},null,{"$f":"IF(OR(J$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>J$3,$H687/$G687,$H687-SUM($I687:I687)))","v":0},{"$f":"IF(OR(K$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>K$3,$H687/$G687,$H687-SUM($I687:J687)))","v":0},{"$f":"IF(OR(L$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>L$3,$H687/$G687,$H687-SUM($I687:K687)))","v":0},{"$f":"IF(OR(M$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>M$3,$H687/$G687,$H687-SUM($I687:L687)))","v":0},{"$f":"IF(OR(N$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>N$3,$H687/$G687,$H687-SUM($I687:M687)))","v":0},{"$f":"IF(OR(O$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>O$3,$H687/$G687,$H687-SUM($I687:N687)))","v":0},{"$f":"IF(OR(P$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>P$3,$H687/$G687,$H687-SUM($I687:O687)))","v":0},{"$f":"IF(OR(Q$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Q$3,$H687/$G687,$H687-SUM($I687:P687)))","v":0},{"$f":"IF(OR(R$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>R$3,$H687/$G687,$H687-SUM($I687:Q687)))","v":0},{"$f":"IF(OR(S$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>S$3,$H687/$G687,$H687-SUM($I687:R687)))","v":0},{"$f":"IF(OR(T$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>T$3,$H687/$G687,$H687-SUM($I687:S687)))","v":0},{"$f":"IF(OR(U$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>U$3,$H687/$G687,$H687-SUM($I687:T687)))","v":0},{"$f":"IF(OR(V$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>V$3,$H687/$G687,$H687-SUM($I687:U687)))","v":0},{"$f":"IF(OR(W$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>W$3,$H687/$G687,$H687-SUM($I687:V687)))","v":0},{"$f":"IF(OR(X$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>X$3,$H687/$G687,$H687-SUM($I687:W687)))","v":0},{"$f":"IF(OR(Y$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Y$3,$H687/$G687,$H687-SUM($I687:X687)))","v":0},{"$f":"IF(OR(Z$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>Z$3,$H687/$G687,$H687-SUM($I687:Y687)))","v":0},{"$f":"IF(OR(AA$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AA$3,$H687/$G687,$H687-SUM($I687:Z687)))","v":0},{"$f":"IF(OR(AB$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AB$3,$H687/$G687,$H687-SUM($I687:AA687)))","v":0},{"$f":"IF(OR(AC$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AC$3,$H687/$G687,$H687-SUM($I687:AB687)))","v":0},{"$f":"IF(OR(AD$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AD$3,$H687/$G687,$H687-SUM($I687:AC687)))","v":0},{"$f":"IF(OR(AE$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AE$3,$H687/$G687,$H687-SUM($I687:AD687)))","v":0},{"$f":"IF(OR(AF$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AF$3,$H687/$G687,$H687-SUM($I687:AE687)))","v":0},{"$f":"IF(OR(AG$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AG$3,$H687/$G687,$H687-SUM($I687:AF687)))","v":0},{"$f":"IF(OR(AH$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AH$3,$H687/$G687,$H687-SUM($I687:AG687)))","v":0},{"$f":"IF(OR(AI$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AI$3,$H687/$G687,$H687-SUM($I687:AH687)))","v":0},{"$f":"IF(OR(AJ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AJ$3,$H687/$G687,$H687-SUM($I687:AI687)))","v":0},{"$f":"IF(OR(AK$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AK$3,$H687/$G687,$H687-SUM($I687:AJ687)))","v":0},{"$f":"IF(OR(AL$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AL$3,$H687/$G687,$H687-SUM($I687:AK687)))","v":0},{"$f":"IF(OR(AM$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AM$3,$H687/$G687,$H687-SUM($I687:AL687)))","v":0},{"$f":"IF(OR(AN$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AN$3,$H687/$G687,$H687-SUM($I687:AM687)))","v":0},{"$f":"IF(OR(AO$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AO$3,$H687/$G687,$H687-SUM($I687:AN687)))","v":0},{"$f":"IF(OR(AP$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AP$3,$H687/$G687,$H687-SUM($I687:AO687)))","v":0},{"$f":"IF(OR(AQ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AQ$3,$H687/$G687,$H687-SUM($I687:AP687)))","v":0},{"$f":"IF(OR(AR$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AR$3,$H687/$G687,$H687-SUM($I687:AQ687)))","v":0},{"$f":"IF(OR(AS$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AS$3,$H687/$G687,$H687-SUM($I687:AR687)))","v":0},{"$f":"IF(OR(AT$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AT$3,$H687/$G687,$H687-SUM($I687:AS687)))","v":0},{"$f":"IF(OR(AU$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AU$3,$H687/$G687,$H687-SUM($I687:AT687)))","v":0},{"$f":"IF(OR(AV$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AV$3,$H687/$G687,$H687-SUM($I687:AU687)))","v":0},{"$f":"IF(OR(AW$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AW$3,$H687/$G687,$H687-SUM($I687:AV687)))","v":0},{"$f":"IF(OR(AX$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AX$3,$H687/$G687,$H687-SUM($I687:AW687)))","v":0},{"$f":"IF(OR(AY$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AY$3,$H687/$G687,$H687-SUM($I687:AX687)))","v":0},{"$f":"IF(OR(AZ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>AZ$3,$H687/$G687,$H687-SUM($I687:AY687)))","v":0},{"$f":"IF(OR(BA$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BA$3,$H687/$G687,$H687-SUM($I687:AZ687)))","v":0},{"$f":"IF(OR(BB$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BB$3,$H687/$G687,$H687-SUM($I687:BA687)))","v":0},{"$f":"IF(OR(BC$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BC$3,$H687/$G687,$H687-SUM($I687:BB687)))","v":0},{"$f":"IF(OR(BD$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BD$3,$H687/$G687,$H687-SUM($I687:BC687)))","v":0},{"$f":"IF(OR(BE$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BE$3,$H687/$G687,$H687-SUM($I687:BD687)))","v":0},{"$f":"IF(OR(BF$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BF$3,$H687/$G687,$H687-SUM($I687:BE687)))","v":0},{"$f":"IF(OR(BG$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BG$3,$H687/$G687,$H687-SUM($I687:BF687)))","v":0},{"$f":"IF(OR(BH$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BH$3,$H687/$G687,$H687-SUM($I687:BG687)))","v":0},{"$f":"IF(OR(BI$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BI$3,$H687/$G687,$H687-SUM($I687:BH687)))","v":0},{"$f":"IF(OR(BJ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BJ$3,$H687/$G687,$H687-SUM($I687:BI687)))","v":0},{"$f":"IF(OR(BK$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BK$3,$H687/$G687,$H687-SUM($I687:BJ687)))","v":0},{"$f":"IF(OR(BL$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BL$3,$H687/$G687,$H687-SUM($I687:BK687)))","v":0},{"$f":"IF(OR(BM$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BM$3,$H687/$G687,$H687-SUM($I687:BL687)))","v":0},{"$f":"IF(OR(BN$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BN$3,$H687/$G687,$H687-SUM($I687:BM687)))","v":0},{"$f":"IF(OR(BO$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BO$3,$H687/$G687,$H687-SUM($I687:BN687)))","v":0},{"$f":"IF(OR(BP$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BP$3,$H687/$G687,$H687-SUM($I687:BO687)))","v":0},{"$f":"IF(OR(BQ$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BQ$3,$H687/$G687,$H687-SUM($I687:BP687)))","v":0},{"$f":"IF(OR(BR$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BR$3,$H687/$G687,$H687-SUM($I687:BQ687)))","v":0},{"$f":"IF(OR(BS$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BS$3,$H687/$G687,$H687-SUM($I687:BR687)))","v":0},{"$f":"IF(OR(BT$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BT$3,$H687/$G687,$H687-SUM($I687:BS687)))","v":0},{"$f":"IF(OR(BU$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BU$3,$H687/$G687,$H687-SUM($I687:BT687)))","v":0},{"$f":"IF(OR(BV$3<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687)>BV$3,$H687/$G687,$H687-SUM($I687:BU687)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,"n/a",{"$f":"AL658","v":0},null,{"$f":"IF(OR(J$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>J$3,$H688/$G688,$H688-SUM($I688:I688)))","v":0},{"$f":"IF(OR(K$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>K$3,$H688/$G688,$H688-SUM($I688:J688)))","v":0},{"$f":"IF(OR(L$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>L$3,$H688/$G688,$H688-SUM($I688:K688)))","v":0},{"$f":"IF(OR(M$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>M$3,$H688/$G688,$H688-SUM($I688:L688)))","v":0},{"$f":"IF(OR(N$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>N$3,$H688/$G688,$H688-SUM($I688:M688)))","v":0},{"$f":"IF(OR(O$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>O$3,$H688/$G688,$H688-SUM($I688:N688)))","v":0},{"$f":"IF(OR(P$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>P$3,$H688/$G688,$H688-SUM($I688:O688)))","v":0},{"$f":"IF(OR(Q$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Q$3,$H688/$G688,$H688-SUM($I688:P688)))","v":0},{"$f":"IF(OR(R$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>R$3,$H688/$G688,$H688-SUM($I688:Q688)))","v":0},{"$f":"IF(OR(S$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>S$3,$H688/$G688,$H688-SUM($I688:R688)))","v":0},{"$f":"IF(OR(T$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>T$3,$H688/$G688,$H688-SUM($I688:S688)))","v":0},{"$f":"IF(OR(U$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>U$3,$H688/$G688,$H688-SUM($I688:T688)))","v":0},{"$f":"IF(OR(V$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>V$3,$H688/$G688,$H688-SUM($I688:U688)))","v":0},{"$f":"IF(OR(W$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>W$3,$H688/$G688,$H688-SUM($I688:V688)))","v":0},{"$f":"IF(OR(X$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>X$3,$H688/$G688,$H688-SUM($I688:W688)))","v":0},{"$f":"IF(OR(Y$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Y$3,$H688/$G688,$H688-SUM($I688:X688)))","v":0},{"$f":"IF(OR(Z$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>Z$3,$H688/$G688,$H688-SUM($I688:Y688)))","v":0},{"$f":"IF(OR(AA$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AA$3,$H688/$G688,$H688-SUM($I688:Z688)))","v":0},{"$f":"IF(OR(AB$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AB$3,$H688/$G688,$H688-SUM($I688:AA688)))","v":0},{"$f":"IF(OR(AC$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AC$3,$H688/$G688,$H688-SUM($I688:AB688)))","v":0},{"$f":"IF(OR(AD$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AD$3,$H688/$G688,$H688-SUM($I688:AC688)))","v":0},{"$f":"IF(OR(AE$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AE$3,$H688/$G688,$H688-SUM($I688:AD688)))","v":0},{"$f":"IF(OR(AF$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AF$3,$H688/$G688,$H688-SUM($I688:AE688)))","v":0},{"$f":"IF(OR(AG$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AG$3,$H688/$G688,$H688-SUM($I688:AF688)))","v":0},{"$f":"IF(OR(AH$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AH$3,$H688/$G688,$H688-SUM($I688:AG688)))","v":0},{"$f":"IF(OR(AI$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AI$3,$H688/$G688,$H688-SUM($I688:AH688)))","v":0},{"$f":"IF(OR(AJ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AJ$3,$H688/$G688,$H688-SUM($I688:AI688)))","v":0},{"$f":"IF(OR(AK$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AK$3,$H688/$G688,$H688-SUM($I688:AJ688)))","v":0},{"$f":"IF(OR(AL$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AL$3,$H688/$G688,$H688-SUM($I688:AK688)))","v":0},{"$f":"IF(OR(AM$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AM$3,$H688/$G688,$H688-SUM($I688:AL688)))","v":0},{"$f":"IF(OR(AN$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AN$3,$H688/$G688,$H688-SUM($I688:AM688)))","v":0},{"$f":"IF(OR(AO$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AO$3,$H688/$G688,$H688-SUM($I688:AN688)))","v":0},{"$f":"IF(OR(AP$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AP$3,$H688/$G688,$H688-SUM($I688:AO688)))","v":0},{"$f":"IF(OR(AQ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AQ$3,$H688/$G688,$H688-SUM($I688:AP688)))","v":0},{"$f":"IF(OR(AR$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AR$3,$H688/$G688,$H688-SUM($I688:AQ688)))","v":0},{"$f":"IF(OR(AS$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AS$3,$H688/$G688,$H688-SUM($I688:AR688)))","v":0},{"$f":"IF(OR(AT$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AT$3,$H688/$G688,$H688-SUM($I688:AS688)))","v":0},{"$f":"IF(OR(AU$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AU$3,$H688/$G688,$H688-SUM($I688:AT688)))","v":0},{"$f":"IF(OR(AV$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AV$3,$H688/$G688,$H688-SUM($I688:AU688)))","v":0},{"$f":"IF(OR(AW$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AW$3,$H688/$G688,$H688-SUM($I688:AV688)))","v":0},{"$f":"IF(OR(AX$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AX$3,$H688/$G688,$H688-SUM($I688:AW688)))","v":0},{"$f":"IF(OR(AY$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AY$3,$H688/$G688,$H688-SUM($I688:AX688)))","v":0},{"$f":"IF(OR(AZ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>AZ$3,$H688/$G688,$H688-SUM($I688:AY688)))","v":0},{"$f":"IF(OR(BA$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BA$3,$H688/$G688,$H688-SUM($I688:AZ688)))","v":0},{"$f":"IF(OR(BB$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BB$3,$H688/$G688,$H688-SUM($I688:BA688)))","v":0},{"$f":"IF(OR(BC$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BC$3,$H688/$G688,$H688-SUM($I688:BB688)))","v":0},{"$f":"IF(OR(BD$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BD$3,$H688/$G688,$H688-SUM($I688:BC688)))","v":0},{"$f":"IF(OR(BE$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BE$3,$H688/$G688,$H688-SUM($I688:BD688)))","v":0},{"$f":"IF(OR(BF$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BF$3,$H688/$G688,$H688-SUM($I688:BE688)))","v":0},{"$f":"IF(OR(BG$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BG$3,$H688/$G688,$H688-SUM($I688:BF688)))","v":0},{"$f":"IF(OR(BH$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BH$3,$H688/$G688,$H688-SUM($I688:BG688)))","v":0},{"$f":"IF(OR(BI$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BI$3,$H688/$G688,$H688-SUM($I688:BH688)))","v":0},{"$f":"IF(OR(BJ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BJ$3,$H688/$G688,$H688-SUM($I688:BI688)))","v":0},{"$f":"IF(OR(BK$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BK$3,$H688/$G688,$H688-SUM($I688:BJ688)))","v":0},{"$f":"IF(OR(BL$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BL$3,$H688/$G688,$H688-SUM($I688:BK688)))","v":0},{"$f":"IF(OR(BM$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BM$3,$H688/$G688,$H688-SUM($I688:BL688)))","v":0},{"$f":"IF(OR(BN$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BN$3,$H688/$G688,$H688-SUM($I688:BM688)))","v":0},{"$f":"IF(OR(BO$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BO$3,$H688/$G688,$H688-SUM($I688:BN688)))","v":0},{"$f":"IF(OR(BP$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BP$3,$H688/$G688,$H688-SUM($I688:BO688)))","v":0},{"$f":"IF(OR(BQ$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BQ$3,$H688/$G688,$H688-SUM($I688:BP688)))","v":0},{"$f":"IF(OR(BR$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BR$3,$H688/$G688,$H688-SUM($I688:BQ688)))","v":0},{"$f":"IF(OR(BS$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BS$3,$H688/$G688,$H688-SUM($I688:BR688)))","v":0},{"$f":"IF(OR(BT$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BT$3,$H688/$G688,$H688-SUM($I688:BS688)))","v":0},{"$f":"IF(OR(BU$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BU$3,$H688/$G688,$H688-SUM($I688:BT688)))","v":0},{"$f":"IF(OR(BV$3<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688)>BV$3,$H688/$G688,$H688-SUM($I688:BU688)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,"n/a",{"$f":"AM658","v":0},null,{"$f":"IF(OR(J$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>J$3,$H689/$G689,$H689-SUM($I689:I689)))","v":0},{"$f":"IF(OR(K$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>K$3,$H689/$G689,$H689-SUM($I689:J689)))","v":0},{"$f":"IF(OR(L$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>L$3,$H689/$G689,$H689-SUM($I689:K689)))","v":0},{"$f":"IF(OR(M$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>M$3,$H689/$G689,$H689-SUM($I689:L689)))","v":0},{"$f":"IF(OR(N$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>N$3,$H689/$G689,$H689-SUM($I689:M689)))","v":0},{"$f":"IF(OR(O$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>O$3,$H689/$G689,$H689-SUM($I689:N689)))","v":0},{"$f":"IF(OR(P$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>P$3,$H689/$G689,$H689-SUM($I689:O689)))","v":0},{"$f":"IF(OR(Q$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Q$3,$H689/$G689,$H689-SUM($I689:P689)))","v":0},{"$f":"IF(OR(R$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>R$3,$H689/$G689,$H689-SUM($I689:Q689)))","v":0},{"$f":"IF(OR(S$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>S$3,$H689/$G689,$H689-SUM($I689:R689)))","v":0},{"$f":"IF(OR(T$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>T$3,$H689/$G689,$H689-SUM($I689:S689)))","v":0},{"$f":"IF(OR(U$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>U$3,$H689/$G689,$H689-SUM($I689:T689)))","v":0},{"$f":"IF(OR(V$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>V$3,$H689/$G689,$H689-SUM($I689:U689)))","v":0},{"$f":"IF(OR(W$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>W$3,$H689/$G689,$H689-SUM($I689:V689)))","v":0},{"$f":"IF(OR(X$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>X$3,$H689/$G689,$H689-SUM($I689:W689)))","v":0},{"$f":"IF(OR(Y$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Y$3,$H689/$G689,$H689-SUM($I689:X689)))","v":0},{"$f":"IF(OR(Z$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>Z$3,$H689/$G689,$H689-SUM($I689:Y689)))","v":0},{"$f":"IF(OR(AA$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AA$3,$H689/$G689,$H689-SUM($I689:Z689)))","v":0},{"$f":"IF(OR(AB$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AB$3,$H689/$G689,$H689-SUM($I689:AA689)))","v":0},{"$f":"IF(OR(AC$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AC$3,$H689/$G689,$H689-SUM($I689:AB689)))","v":0},{"$f":"IF(OR(AD$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AD$3,$H689/$G689,$H689-SUM($I689:AC689)))","v":0},{"$f":"IF(OR(AE$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AE$3,$H689/$G689,$H689-SUM($I689:AD689)))","v":0},{"$f":"IF(OR(AF$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AF$3,$H689/$G689,$H689-SUM($I689:AE689)))","v":0},{"$f":"IF(OR(AG$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AG$3,$H689/$G689,$H689-SUM($I689:AF689)))","v":0},{"$f":"IF(OR(AH$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AH$3,$H689/$G689,$H689-SUM($I689:AG689)))","v":0},{"$f":"IF(OR(AI$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AI$3,$H689/$G689,$H689-SUM($I689:AH689)))","v":0},{"$f":"IF(OR(AJ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AJ$3,$H689/$G689,$H689-SUM($I689:AI689)))","v":0},{"$f":"IF(OR(AK$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AK$3,$H689/$G689,$H689-SUM($I689:AJ689)))","v":0},{"$f":"IF(OR(AL$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AL$3,$H689/$G689,$H689-SUM($I689:AK689)))","v":0},{"$f":"IF(OR(AM$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AM$3,$H689/$G689,$H689-SUM($I689:AL689)))","v":0},{"$f":"IF(OR(AN$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AN$3,$H689/$G689,$H689-SUM($I689:AM689)))","v":0},{"$f":"IF(OR(AO$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AO$3,$H689/$G689,$H689-SUM($I689:AN689)))","v":0},{"$f":"IF(OR(AP$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AP$3,$H689/$G689,$H689-SUM($I689:AO689)))","v":0},{"$f":"IF(OR(AQ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AQ$3,$H689/$G689,$H689-SUM($I689:AP689)))","v":0},{"$f":"IF(OR(AR$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AR$3,$H689/$G689,$H689-SUM($I689:AQ689)))","v":0},{"$f":"IF(OR(AS$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AS$3,$H689/$G689,$H689-SUM($I689:AR689)))","v":0},{"$f":"IF(OR(AT$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AT$3,$H689/$G689,$H689-SUM($I689:AS689)))","v":0},{"$f":"IF(OR(AU$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AU$3,$H689/$G689,$H689-SUM($I689:AT689)))","v":0},{"$f":"IF(OR(AV$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AV$3,$H689/$G689,$H689-SUM($I689:AU689)))","v":0},{"$f":"IF(OR(AW$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AW$3,$H689/$G689,$H689-SUM($I689:AV689)))","v":0},{"$f":"IF(OR(AX$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AX$3,$H689/$G689,$H689-SUM($I689:AW689)))","v":0},{"$f":"IF(OR(AY$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AY$3,$H689/$G689,$H689-SUM($I689:AX689)))","v":0},{"$f":"IF(OR(AZ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>AZ$3,$H689/$G689,$H689-SUM($I689:AY689)))","v":0},{"$f":"IF(OR(BA$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BA$3,$H689/$G689,$H689-SUM($I689:AZ689)))","v":0},{"$f":"IF(OR(BB$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BB$3,$H689/$G689,$H689-SUM($I689:BA689)))","v":0},{"$f":"IF(OR(BC$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BC$3,$H689/$G689,$H689-SUM($I689:BB689)))","v":0},{"$f":"IF(OR(BD$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BD$3,$H689/$G689,$H689-SUM($I689:BC689)))","v":0},{"$f":"IF(OR(BE$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BE$3,$H689/$G689,$H689-SUM($I689:BD689)))","v":0},{"$f":"IF(OR(BF$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BF$3,$H689/$G689,$H689-SUM($I689:BE689)))","v":0},{"$f":"IF(OR(BG$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BG$3,$H689/$G689,$H689-SUM($I689:BF689)))","v":0},{"$f":"IF(OR(BH$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BH$3,$H689/$G689,$H689-SUM($I689:BG689)))","v":0},{"$f":"IF(OR(BI$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BI$3,$H689/$G689,$H689-SUM($I689:BH689)))","v":0},{"$f":"IF(OR(BJ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BJ$3,$H689/$G689,$H689-SUM($I689:BI689)))","v":0},{"$f":"IF(OR(BK$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BK$3,$H689/$G689,$H689-SUM($I689:BJ689)))","v":0},{"$f":"IF(OR(BL$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BL$3,$H689/$G689,$H689-SUM($I689:BK689)))","v":0},{"$f":"IF(OR(BM$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BM$3,$H689/$G689,$H689-SUM($I689:BL689)))","v":0},{"$f":"IF(OR(BN$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BN$3,$H689/$G689,$H689-SUM($I689:BM689)))","v":0},{"$f":"IF(OR(BO$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BO$3,$H689/$G689,$H689-SUM($I689:BN689)))","v":0},{"$f":"IF(OR(BP$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BP$3,$H689/$G689,$H689-SUM($I689:BO689)))","v":0},{"$f":"IF(OR(BQ$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BQ$3,$H689/$G689,$H689-SUM($I689:BP689)))","v":0},{"$f":"IF(OR(BR$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BR$3,$H689/$G689,$H689-SUM($I689:BQ689)))","v":0},{"$f":"IF(OR(BS$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BS$3,$H689/$G689,$H689-SUM($I689:BR689)))","v":0},{"$f":"IF(OR(BT$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BT$3,$H689/$G689,$H689-SUM($I689:BS689)))","v":0},{"$f":"IF(OR(BU$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BU$3,$H689/$G689,$H689-SUM($I689:BT689)))","v":0},{"$f":"IF(OR(BV$3<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689)>BV$3,$H689/$G689,$H689-SUM($I689:BU689)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I655,I659:I664)","v":0},{"$f":"SUM(J655,J659:J664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV655,BV659:BV664)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I655,I659:I689)","v":0},{"$f":"SUM(J655,J659:J689)","v":0},{"$f":"SUM(K655,K659:K689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H656+SUM(H659:H690)-SUM($I692:$BV692),2)=0,G659=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I658-SUM(I659:I689)+H693","v":0},{"$f":"J658-SUM(J659:J689)+I693","v":0},{"$f":"K658-SUM(K659:K689)+J693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B652","v":"Total Closing TAB - Asset15 - Not in Use"},"Nominal",null,null,null,{"$f":"I693+I656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU693+BU656","v":0},0]
[]
[16,{"$f":"INDIRECT(CONCATENATE(\"Asset\",A696))","v":"Asset16 - Not in Use"},null,null,null,null,null,"Year ended June 30:",2010,{"$f":"I696+1","v":2011},{"$f":"J696+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,{"$f":"BQ696+1","v":2071},{"$f":"BR696+1","v":2072},{"$f":"BS696+1","v":2073},{"$f":"BT696+1","v":2074},{"$f":"BU696+1","v":2075}]
[]
[null,null,"Existing Assets at 2009",null,null,null,"Remain life"]
[null,null,null,"Depreciation on Existing Opening TAB","Nominal",null,{"$f":"INDEX('I2 RAB '!$J$9:$J$24,A696)","v":0},null,{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:H699))),(MAX($H700/$G699, $H700-SUM($H699:H699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:I699))),(MAX($H700/$G699, $H700-SUM($H699:I699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:J699))),(MAX($H700/$G699, $H700-SUM($H699:J699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:K699))),(MAX($H700/$G699, $H700-SUM($H699:K699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:L699))),(MAX($H700/$G699, $H700-SUM($H699:L699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:M699))),(MAX($H700/$G699, $H700-SUM($H699:M699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:N699))),(MAX($H700/$G699, $H700-SUM($H699:N699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:O699))),(MAX($H700/$G699, $H700-SUM($H699:O699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:P699))),(MAX($H700/$G699, $H700-SUM($H699:P699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:Q699))),(MAX($H700/$G699, $H700-SUM($H699:Q699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:R699))),(MAX($H700/$G699, $H700-SUM($H699:R699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:S699))),(MAX($H700/$G699, $H700-SUM($H699:S699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:T699))),(MAX($H700/$G699, $H700-SUM($H699:T699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:U699))),(MAX($H700/$G699, $H700-SUM($H699:U699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:V699))),(MAX($H700/$G699, $H700-SUM($H699:V699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:W699))),(MAX($H700/$G699, $H700-SUM($H699:W699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:X699))),(MAX($H700/$G699, $H700-SUM($H699:X699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:Y699))),(MAX($H700/$G699, $H700-SUM($H699:Y699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:Z699))),(MAX($H700/$G699, $H700-SUM($H699:Z699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AA699))),(MAX($H700/$G699, $H700-SUM($H699:AA699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AB699))),(MAX($H700/$G699, $H700-SUM($H699:AB699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AC699))),(MAX($H700/$G699, $H700-SUM($H699:AC699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AD699))),(MAX($H700/$G699, $H700-SUM($H699:AD699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AE699))),(MAX($H700/$G699, $H700-SUM($H699:AE699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AF699))),(MAX($H700/$G699, $H700-SUM($H699:AF699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AG699))),(MAX($H700/$G699, $H700-SUM($H699:AG699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AH699))),(MAX($H700/$G699, $H700-SUM($H699:AH699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AI699))),(MAX($H700/$G699, $H700-SUM($H699:AI699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AJ699))),(MAX($H700/$G699, $H700-SUM($H699:AJ699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AK699))),(MAX($H700/$G699, $H700-SUM($H699:AK699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AL699))),(MAX($H700/$G699, $H700-SUM($H699:AL699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AM699))),(MAX($H700/$G699, $H700-SUM($H699:AM699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AN699))),(MAX($H700/$G699, $H700-SUM($H699:AN699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AO699))),(MAX($H700/$G699, $H700-SUM($H699:AO699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AP699))),(MAX($H700/$G699, $H700-SUM($H699:AP699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AQ699))),(MAX($H700/$G699, $H700-SUM($H699:AQ699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AR699))),(MAX($H700/$G699, $H700-SUM($H699:AR699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AS699))),(MAX($H700/$G699, $H700-SUM($H699:AS699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AT699))),(MAX($H700/$G699, $H700-SUM($H699:AT699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AU699))),(MAX($H700/$G699, $H700-SUM($H699:AU699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AV699))),(MAX($H700/$G699, $H700-SUM($H699:AV699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AW699))),(MAX($H700/$G699, $H700-SUM($H699:AW699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AX699))),(MAX($H700/$G699, $H700-SUM($H699:AX699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AY699))),(MAX($H700/$G699, $H700-SUM($H699:AY699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:AZ699))),(MAX($H700/$G699, $H700-SUM($H699:AZ699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BA699))),(MAX($H700/$G699, $H700-SUM($H699:BA699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BB699))),(MAX($H700/$G699, $H700-SUM($H699:BB699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BC699))),(MAX($H700/$G699, $H700-SUM($H699:BC699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BD699))),(MAX($H700/$G699, $H700-SUM($H699:BD699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BE699))),(MAX($H700/$G699, $H700-SUM($H699:BE699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BF699))),(MAX($H700/$G699, $H700-SUM($H699:BF699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BG699))),(MAX($H700/$G699, $H700-SUM($H699:BG699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BH699))),(MAX($H700/$G699, $H700-SUM($H699:BH699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BI699))),(MAX($H700/$G699, $H700-SUM($H699:BI699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BJ699))),(MAX($H700/$G699, $H700-SUM($H699:BJ699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BK699))),(MAX($H700/$G699, $H700-SUM($H699:BK699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BL699))),(MAX($H700/$G699, $H700-SUM($H699:BL699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BM699))),(MAX($H700/$G699, $H700-SUM($H699:BM699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BN699))),(MAX($H700/$G699, $H700-SUM($H699:BN699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BO699))),(MAX($H700/$G699, $H700-SUM($H699:BO699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BP699))),(MAX($H700/$G699, $H700-SUM($H699:BP699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BQ699))),(MAX($H700/$G699, $H700-SUM($H699:BQ699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BR699))),(MAX($H700/$G699, $H700-SUM($H699:BR699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BS699))),(MAX($H700/$G699, $H700-SUM($H699:BS699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BT699))),(MAX($H700/$G699, $H700-SUM($H699:BT699)))))","v":0},{"$f":"IF(OR($G699=0,$G699=\"n/a\"),0,IF($H700>0,(MIN($H700/$G699, $H700-SUM($H699:BU699))),(MAX($H700/$G699, $H700-SUM($H699:BU699)))))","v":0},{"$f":"IF(OR(ROUND(H700-SUM($I699:$BV699),2)=0,G699=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Existing Assets Closing TAB","Nominal",null,null,{"$f":"INDEX('I2 RAB '!$I$9:$I$24,A696)","v":0},{"$f":"H700-I699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT700-BU699","v":0},0]
[]
[{"$f":"IF(COUNTA($BW704:$BW733)=COUNTIF($BW704:$BW733,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,"Capex",null,null,null,"Std life","Capex",{"$f":"INDEX('Depn|Inputs-Tax'!I$9:I$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!J$9:J$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!K$9:K$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!L$9:L$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!M$9:M$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!N$9:N$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))+INDEX('Depn|Inputs-Tax'!N$33:N$48,MATCH($B696,'Depn|Inputs-Tax'!$C$33:$C$48,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!O$9:O$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!P$9:P$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Q$9:Q$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!R$9:R$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!S$9:S$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!T$9:T$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!U$9:U$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!V$9:V$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!W$9:W$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!X$9:X$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Y$9:Y$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!Z$9:Z$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AA$9:AA$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AB$9:AB$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AC$9:AC$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AD$9:AD$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AE$9:AE$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AF$9:AF$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AG$9:AG$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AH$9:AH$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AI$9:AI$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AJ$9:AJ$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AK$9:AK$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AL$9:AL$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AM$9:AM$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AN$9:AN$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AO$9:AO$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AP$9:AP$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AQ$9:AQ$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AR$9:AR$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AS$9:AS$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AT$9:AT$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AU$9:AU$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AV$9:AV$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AW$9:AW$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AX$9:AX$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AY$9:AY$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!AZ$9:AZ$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BA$9:BA$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BB$9:BB$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BC$9:BC$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BD$9:BD$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BE$9:BE$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BF$9:BF$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BG$9:BG$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BH$9:BH$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BI$9:BI$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BJ$9:BJ$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BK$9:BK$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BL$9:BL$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BM$9:BM$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BN$9:BN$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BO$9:BO$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BP$9:BP$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BQ$9:BQ$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BR$9:BR$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BS$9:BS$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BT$9:BT$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BU$9:BU$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0},{"$f":"INDEX('Depn|Inputs-Tax'!BV$9:BV$24,MATCH($B696,'Depn|Inputs-Tax'!$C$9:$C$24,0))","v":0}]
[null,null,null,2010,"Nominal",null,{"$f":"G704","v":"n/a"},{"$f":"I702","v":0},null,{"$f":"IF(OR(J$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>J$3,$H703/$G703,$H703-SUM($I703:I703)))","v":0},{"$f":"IF(OR(K$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>K$3,$H703/$G703,$H703-SUM($I703:J703)))","v":0},{"$f":"IF(OR(L$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>L$3,$H703/$G703,$H703-SUM($I703:K703)))","v":0},{"$f":"IF(OR(M$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>M$3,$H703/$G703,$H703-SUM($I703:L703)))","v":0},{"$f":"IF(OR(N$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>N$3,$H703/$G703,$H703-SUM($I703:M703)))","v":0},{"$f":"IF(OR(O$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>O$3,$H703/$G703,$H703-SUM($I703:N703)))","v":0},{"$f":"IF(OR(P$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>P$3,$H703/$G703,$H703-SUM($I703:O703)))","v":0},{"$f":"IF(OR(Q$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Q$3,$H703/$G703,$H703-SUM($I703:P703)))","v":0},{"$f":"IF(OR(R$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>R$3,$H703/$G703,$H703-SUM($I703:Q703)))","v":0},{"$f":"IF(OR(S$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>S$3,$H703/$G703,$H703-SUM($I703:R703)))","v":0},{"$f":"IF(OR(T$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>T$3,$H703/$G703,$H703-SUM($I703:S703)))","v":0},{"$f":"IF(OR(U$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>U$3,$H703/$G703,$H703-SUM($I703:T703)))","v":0},{"$f":"IF(OR(V$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>V$3,$H703/$G703,$H703-SUM($I703:U703)))","v":0},{"$f":"IF(OR(W$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>W$3,$H703/$G703,$H703-SUM($I703:V703)))","v":0},{"$f":"IF(OR(X$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>X$3,$H703/$G703,$H703-SUM($I703:W703)))","v":0},{"$f":"IF(OR(Y$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Y$3,$H703/$G703,$H703-SUM($I703:X703)))","v":0},{"$f":"IF(OR(Z$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>Z$3,$H703/$G703,$H703-SUM($I703:Y703)))","v":0},{"$f":"IF(OR(AA$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AA$3,$H703/$G703,$H703-SUM($I703:Z703)))","v":0},{"$f":"IF(OR(AB$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AB$3,$H703/$G703,$H703-SUM($I703:AA703)))","v":0},{"$f":"IF(OR(AC$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AC$3,$H703/$G703,$H703-SUM($I703:AB703)))","v":0},{"$f":"IF(OR(AD$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AD$3,$H703/$G703,$H703-SUM($I703:AC703)))","v":0},{"$f":"IF(OR(AE$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AE$3,$H703/$G703,$H703-SUM($I703:AD703)))","v":0},{"$f":"IF(OR(AF$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AF$3,$H703/$G703,$H703-SUM($I703:AE703)))","v":0},{"$f":"IF(OR(AG$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AG$3,$H703/$G703,$H703-SUM($I703:AF703)))","v":0},{"$f":"IF(OR(AH$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AH$3,$H703/$G703,$H703-SUM($I703:AG703)))","v":0},{"$f":"IF(OR(AI$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AI$3,$H703/$G703,$H703-SUM($I703:AH703)))","v":0},{"$f":"IF(OR(AJ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AJ$3,$H703/$G703,$H703-SUM($I703:AI703)))","v":0},{"$f":"IF(OR(AK$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AK$3,$H703/$G703,$H703-SUM($I703:AJ703)))","v":0},{"$f":"IF(OR(AL$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AL$3,$H703/$G703,$H703-SUM($I703:AK703)))","v":0},{"$f":"IF(OR(AM$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AM$3,$H703/$G703,$H703-SUM($I703:AL703)))","v":0},{"$f":"IF(OR(AN$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AN$3,$H703/$G703,$H703-SUM($I703:AM703)))","v":0},{"$f":"IF(OR(AO$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AO$3,$H703/$G703,$H703-SUM($I703:AN703)))","v":0},{"$f":"IF(OR(AP$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AP$3,$H703/$G703,$H703-SUM($I703:AO703)))","v":0},{"$f":"IF(OR(AQ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AQ$3,$H703/$G703,$H703-SUM($I703:AP703)))","v":0},{"$f":"IF(OR(AR$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AR$3,$H703/$G703,$H703-SUM($I703:AQ703)))","v":0},{"$f":"IF(OR(AS$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AS$3,$H703/$G703,$H703-SUM($I703:AR703)))","v":0},{"$f":"IF(OR(AT$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AT$3,$H703/$G703,$H703-SUM($I703:AS703)))","v":0},{"$f":"IF(OR(AU$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AU$3,$H703/$G703,$H703-SUM($I703:AT703)))","v":0},{"$f":"IF(OR(AV$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AV$3,$H703/$G703,$H703-SUM($I703:AU703)))","v":0},{"$f":"IF(OR(AW$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AW$3,$H703/$G703,$H703-SUM($I703:AV703)))","v":0},{"$f":"IF(OR(AX$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AX$3,$H703/$G703,$H703-SUM($I703:AW703)))","v":0},{"$f":"IF(OR(AY$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AY$3,$H703/$G703,$H703-SUM($I703:AX703)))","v":0},{"$f":"IF(OR(AZ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>AZ$3,$H703/$G703,$H703-SUM($I703:AY703)))","v":0},{"$f":"IF(OR(BA$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BA$3,$H703/$G703,$H703-SUM($I703:AZ703)))","v":0},{"$f":"IF(OR(BB$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BB$3,$H703/$G703,$H703-SUM($I703:BA703)))","v":0},{"$f":"IF(OR(BC$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BC$3,$H703/$G703,$H703-SUM($I703:BB703)))","v":0},{"$f":"IF(OR(BD$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BD$3,$H703/$G703,$H703-SUM($I703:BC703)))","v":0},{"$f":"IF(OR(BE$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BE$3,$H703/$G703,$H703-SUM($I703:BD703)))","v":0},{"$f":"IF(OR(BF$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BF$3,$H703/$G703,$H703-SUM($I703:BE703)))","v":0},{"$f":"IF(OR(BG$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BG$3,$H703/$G703,$H703-SUM($I703:BF703)))","v":0},{"$f":"IF(OR(BH$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BH$3,$H703/$G703,$H703-SUM($I703:BG703)))","v":0},{"$f":"IF(OR(BI$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BI$3,$H703/$G703,$H703-SUM($I703:BH703)))","v":0},{"$f":"IF(OR(BJ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BJ$3,$H703/$G703,$H703-SUM($I703:BI703)))","v":0},{"$f":"IF(OR(BK$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BK$3,$H703/$G703,$H703-SUM($I703:BJ703)))","v":0},{"$f":"IF(OR(BL$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BL$3,$H703/$G703,$H703-SUM($I703:BK703)))","v":0},{"$f":"IF(OR(BM$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BM$3,$H703/$G703,$H703-SUM($I703:BL703)))","v":0},{"$f":"IF(OR(BN$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BN$3,$H703/$G703,$H703-SUM($I703:BM703)))","v":0},{"$f":"IF(OR(BO$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BO$3,$H703/$G703,$H703-SUM($I703:BN703)))","v":0},{"$f":"IF(OR(BP$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BP$3,$H703/$G703,$H703-SUM($I703:BO703)))","v":0},{"$f":"IF(OR(BQ$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BQ$3,$H703/$G703,$H703-SUM($I703:BP703)))","v":0},{"$f":"IF(OR(BR$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BR$3,$H703/$G703,$H703-SUM($I703:BQ703)))","v":0},{"$f":"IF(OR(BS$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BS$3,$H703/$G703,$H703-SUM($I703:BR703)))","v":0},{"$f":"IF(OR(BT$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BT$3,$H703/$G703,$H703-SUM($I703:BS703)))","v":0},{"$f":"IF(OR(BU$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BU$3,$H703/$G703,$H703-SUM($I703:BT703)))","v":0},{"$f":"IF(OR(BV$3<=$D703,$G703=\"n/a\"),0,IF(SUM($D703,$G703)>BV$3,$H703/$G703,$H703-SUM($I703:BU703)))","v":0},{"$f":"IF(OR(ROUND(H703-SUM($J703:$BV703),2)=0,G703=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,2011,"Nominal",null,{"$f":"INDEX('I1|Lives '!$H$7:$H$22,A696)","v":"n/a"},{"$f":"J702","v":0},null,{"$f":"IF(OR(J$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>J$3,$H704/$G704,$H704-SUM($I704:I704)))","v":0},{"$f":"IF(OR(K$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>K$3,$H704/$G704,$H704-SUM($I704:J704)))","v":0},{"$f":"IF(OR(L$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>L$3,$H704/$G704,$H704-SUM($I704:K704)))","v":0},{"$f":"IF(OR(M$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>M$3,$H704/$G704,$H704-SUM($I704:L704)))","v":0},{"$f":"IF(OR(N$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>N$3,$H704/$G704,$H704-SUM($I704:M704)))","v":0},{"$f":"IF(OR(O$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>O$3,$H704/$G704,$H704-SUM($I704:N704)))","v":0},{"$f":"IF(OR(P$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>P$3,$H704/$G704,$H704-SUM($I704:O704)))","v":0},{"$f":"IF(OR(Q$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Q$3,$H704/$G704,$H704-SUM($I704:P704)))","v":0},{"$f":"IF(OR(R$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>R$3,$H704/$G704,$H704-SUM($I704:Q704)))","v":0},{"$f":"IF(OR(S$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>S$3,$H704/$G704,$H704-SUM($I704:R704)))","v":0},{"$f":"IF(OR(T$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>T$3,$H704/$G704,$H704-SUM($I704:S704)))","v":0},{"$f":"IF(OR(U$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>U$3,$H704/$G704,$H704-SUM($I704:T704)))","v":0},{"$f":"IF(OR(V$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>V$3,$H704/$G704,$H704-SUM($I704:U704)))","v":0},{"$f":"IF(OR(W$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>W$3,$H704/$G704,$H704-SUM($I704:V704)))","v":0},{"$f":"IF(OR(X$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>X$3,$H704/$G704,$H704-SUM($I704:W704)))","v":0},{"$f":"IF(OR(Y$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Y$3,$H704/$G704,$H704-SUM($I704:X704)))","v":0},{"$f":"IF(OR(Z$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>Z$3,$H704/$G704,$H704-SUM($I704:Y704)))","v":0},{"$f":"IF(OR(AA$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AA$3,$H704/$G704,$H704-SUM($I704:Z704)))","v":0},{"$f":"IF(OR(AB$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AB$3,$H704/$G704,$H704-SUM($I704:AA704)))","v":0},{"$f":"IF(OR(AC$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AC$3,$H704/$G704,$H704-SUM($I704:AB704)))","v":0},{"$f":"IF(OR(AD$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AD$3,$H704/$G704,$H704-SUM($I704:AC704)))","v":0},{"$f":"IF(OR(AE$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AE$3,$H704/$G704,$H704-SUM($I704:AD704)))","v":0},{"$f":"IF(OR(AF$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AF$3,$H704/$G704,$H704-SUM($I704:AE704)))","v":0},{"$f":"IF(OR(AG$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AG$3,$H704/$G704,$H704-SUM($I704:AF704)))","v":0},{"$f":"IF(OR(AH$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AH$3,$H704/$G704,$H704-SUM($I704:AG704)))","v":0},{"$f":"IF(OR(AI$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AI$3,$H704/$G704,$H704-SUM($I704:AH704)))","v":0},{"$f":"IF(OR(AJ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AJ$3,$H704/$G704,$H704-SUM($I704:AI704)))","v":0},{"$f":"IF(OR(AK$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AK$3,$H704/$G704,$H704-SUM($I704:AJ704)))","v":0},{"$f":"IF(OR(AL$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AL$3,$H704/$G704,$H704-SUM($I704:AK704)))","v":0},{"$f":"IF(OR(AM$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AM$3,$H704/$G704,$H704-SUM($I704:AL704)))","v":0},{"$f":"IF(OR(AN$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AN$3,$H704/$G704,$H704-SUM($I704:AM704)))","v":0},{"$f":"IF(OR(AO$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AO$3,$H704/$G704,$H704-SUM($I704:AN704)))","v":0},{"$f":"IF(OR(AP$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AP$3,$H704/$G704,$H704-SUM($I704:AO704)))","v":0},{"$f":"IF(OR(AQ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AQ$3,$H704/$G704,$H704-SUM($I704:AP704)))","v":0},{"$f":"IF(OR(AR$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AR$3,$H704/$G704,$H704-SUM($I704:AQ704)))","v":0},{"$f":"IF(OR(AS$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AS$3,$H704/$G704,$H704-SUM($I704:AR704)))","v":0},{"$f":"IF(OR(AT$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AT$3,$H704/$G704,$H704-SUM($I704:AS704)))","v":0},{"$f":"IF(OR(AU$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AU$3,$H704/$G704,$H704-SUM($I704:AT704)))","v":0},{"$f":"IF(OR(AV$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AV$3,$H704/$G704,$H704-SUM($I704:AU704)))","v":0},{"$f":"IF(OR(AW$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AW$3,$H704/$G704,$H704-SUM($I704:AV704)))","v":0},{"$f":"IF(OR(AX$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AX$3,$H704/$G704,$H704-SUM($I704:AW704)))","v":0},{"$f":"IF(OR(AY$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AY$3,$H704/$G704,$H704-SUM($I704:AX704)))","v":0},{"$f":"IF(OR(AZ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>AZ$3,$H704/$G704,$H704-SUM($I704:AY704)))","v":0},{"$f":"IF(OR(BA$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BA$3,$H704/$G704,$H704-SUM($I704:AZ704)))","v":0},{"$f":"IF(OR(BB$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BB$3,$H704/$G704,$H704-SUM($I704:BA704)))","v":0},{"$f":"IF(OR(BC$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BC$3,$H704/$G704,$H704-SUM($I704:BB704)))","v":0},{"$f":"IF(OR(BD$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BD$3,$H704/$G704,$H704-SUM($I704:BC704)))","v":0},{"$f":"IF(OR(BE$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BE$3,$H704/$G704,$H704-SUM($I704:BD704)))","v":0},{"$f":"IF(OR(BF$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BF$3,$H704/$G704,$H704-SUM($I704:BE704)))","v":0},{"$f":"IF(OR(BG$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BG$3,$H704/$G704,$H704-SUM($I704:BF704)))","v":0},{"$f":"IF(OR(BH$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BH$3,$H704/$G704,$H704-SUM($I704:BG704)))","v":0},{"$f":"IF(OR(BI$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BI$3,$H704/$G704,$H704-SUM($I704:BH704)))","v":0},{"$f":"IF(OR(BJ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BJ$3,$H704/$G704,$H704-SUM($I704:BI704)))","v":0},{"$f":"IF(OR(BK$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BK$3,$H704/$G704,$H704-SUM($I704:BJ704)))","v":0},{"$f":"IF(OR(BL$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BL$3,$H704/$G704,$H704-SUM($I704:BK704)))","v":0},{"$f":"IF(OR(BM$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BM$3,$H704/$G704,$H704-SUM($I704:BL704)))","v":0},{"$f":"IF(OR(BN$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BN$3,$H704/$G704,$H704-SUM($I704:BM704)))","v":0},{"$f":"IF(OR(BO$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BO$3,$H704/$G704,$H704-SUM($I704:BN704)))","v":0},{"$f":"IF(OR(BP$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BP$3,$H704/$G704,$H704-SUM($I704:BO704)))","v":0},{"$f":"IF(OR(BQ$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BQ$3,$H704/$G704,$H704-SUM($I704:BP704)))","v":0},{"$f":"IF(OR(BR$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BR$3,$H704/$G704,$H704-SUM($I704:BQ704)))","v":0},{"$f":"IF(OR(BS$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BS$3,$H704/$G704,$H704-SUM($I704:BR704)))","v":0},{"$f":"IF(OR(BT$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BT$3,$H704/$G704,$H704-SUM($I704:BS704)))","v":0},{"$f":"IF(OR(BU$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BU$3,$H704/$G704,$H704-SUM($I704:BT704)))","v":0},{"$f":"IF(OR(BV$3<=$D704,$G704=\"n/a\"),0,IF(SUM($D704,$G704)>BV$3,$H704/$G704,$H704-SUM($I704:BU704)))","v":0},{"$f":"IF(OR(ROUND(H704-SUM($J704:$BV704),2)=0,G704=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D704+1","v":2012},"Nominal",null,{"$f":"G704","v":"n/a"},{"$f":"K702","v":0},null,{"$f":"IF(OR(J$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>J$3,$H705/$G705,$H705-SUM($I705:I705)))","v":0},{"$f":"IF(OR(K$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>K$3,$H705/$G705,$H705-SUM($I705:J705)))","v":0},{"$f":"IF(OR(L$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>L$3,$H705/$G705,$H705-SUM($I705:K705)))","v":0},{"$f":"IF(OR(M$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>M$3,$H705/$G705,$H705-SUM($I705:L705)))","v":0},{"$f":"IF(OR(N$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>N$3,$H705/$G705,$H705-SUM($I705:M705)))","v":0},{"$f":"IF(OR(O$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>O$3,$H705/$G705,$H705-SUM($I705:N705)))","v":0},{"$f":"IF(OR(P$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>P$3,$H705/$G705,$H705-SUM($I705:O705)))","v":0},{"$f":"IF(OR(Q$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Q$3,$H705/$G705,$H705-SUM($I705:P705)))","v":0},{"$f":"IF(OR(R$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>R$3,$H705/$G705,$H705-SUM($I705:Q705)))","v":0},{"$f":"IF(OR(S$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>S$3,$H705/$G705,$H705-SUM($I705:R705)))","v":0},{"$f":"IF(OR(T$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>T$3,$H705/$G705,$H705-SUM($I705:S705)))","v":0},{"$f":"IF(OR(U$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>U$3,$H705/$G705,$H705-SUM($I705:T705)))","v":0},{"$f":"IF(OR(V$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>V$3,$H705/$G705,$H705-SUM($I705:U705)))","v":0},{"$f":"IF(OR(W$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>W$3,$H705/$G705,$H705-SUM($I705:V705)))","v":0},{"$f":"IF(OR(X$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>X$3,$H705/$G705,$H705-SUM($I705:W705)))","v":0},{"$f":"IF(OR(Y$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Y$3,$H705/$G705,$H705-SUM($I705:X705)))","v":0},{"$f":"IF(OR(Z$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>Z$3,$H705/$G705,$H705-SUM($I705:Y705)))","v":0},{"$f":"IF(OR(AA$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AA$3,$H705/$G705,$H705-SUM($I705:Z705)))","v":0},{"$f":"IF(OR(AB$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AB$3,$H705/$G705,$H705-SUM($I705:AA705)))","v":0},{"$f":"IF(OR(AC$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AC$3,$H705/$G705,$H705-SUM($I705:AB705)))","v":0},{"$f":"IF(OR(AD$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AD$3,$H705/$G705,$H705-SUM($I705:AC705)))","v":0},{"$f":"IF(OR(AE$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AE$3,$H705/$G705,$H705-SUM($I705:AD705)))","v":0},{"$f":"IF(OR(AF$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AF$3,$H705/$G705,$H705-SUM($I705:AE705)))","v":0},{"$f":"IF(OR(AG$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AG$3,$H705/$G705,$H705-SUM($I705:AF705)))","v":0},{"$f":"IF(OR(AH$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AH$3,$H705/$G705,$H705-SUM($I705:AG705)))","v":0},{"$f":"IF(OR(AI$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AI$3,$H705/$G705,$H705-SUM($I705:AH705)))","v":0},{"$f":"IF(OR(AJ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AJ$3,$H705/$G705,$H705-SUM($I705:AI705)))","v":0},{"$f":"IF(OR(AK$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AK$3,$H705/$G705,$H705-SUM($I705:AJ705)))","v":0},{"$f":"IF(OR(AL$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AL$3,$H705/$G705,$H705-SUM($I705:AK705)))","v":0},{"$f":"IF(OR(AM$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AM$3,$H705/$G705,$H705-SUM($I705:AL705)))","v":0},{"$f":"IF(OR(AN$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AN$3,$H705/$G705,$H705-SUM($I705:AM705)))","v":0},{"$f":"IF(OR(AO$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AO$3,$H705/$G705,$H705-SUM($I705:AN705)))","v":0},{"$f":"IF(OR(AP$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AP$3,$H705/$G705,$H705-SUM($I705:AO705)))","v":0},{"$f":"IF(OR(AQ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AQ$3,$H705/$G705,$H705-SUM($I705:AP705)))","v":0},{"$f":"IF(OR(AR$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AR$3,$H705/$G705,$H705-SUM($I705:AQ705)))","v":0},{"$f":"IF(OR(AS$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AS$3,$H705/$G705,$H705-SUM($I705:AR705)))","v":0},{"$f":"IF(OR(AT$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AT$3,$H705/$G705,$H705-SUM($I705:AS705)))","v":0},{"$f":"IF(OR(AU$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AU$3,$H705/$G705,$H705-SUM($I705:AT705)))","v":0},{"$f":"IF(OR(AV$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AV$3,$H705/$G705,$H705-SUM($I705:AU705)))","v":0},{"$f":"IF(OR(AW$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AW$3,$H705/$G705,$H705-SUM($I705:AV705)))","v":0},{"$f":"IF(OR(AX$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AX$3,$H705/$G705,$H705-SUM($I705:AW705)))","v":0},{"$f":"IF(OR(AY$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AY$3,$H705/$G705,$H705-SUM($I705:AX705)))","v":0},{"$f":"IF(OR(AZ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>AZ$3,$H705/$G705,$H705-SUM($I705:AY705)))","v":0},{"$f":"IF(OR(BA$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BA$3,$H705/$G705,$H705-SUM($I705:AZ705)))","v":0},{"$f":"IF(OR(BB$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BB$3,$H705/$G705,$H705-SUM($I705:BA705)))","v":0},{"$f":"IF(OR(BC$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BC$3,$H705/$G705,$H705-SUM($I705:BB705)))","v":0},{"$f":"IF(OR(BD$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BD$3,$H705/$G705,$H705-SUM($I705:BC705)))","v":0},{"$f":"IF(OR(BE$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BE$3,$H705/$G705,$H705-SUM($I705:BD705)))","v":0},{"$f":"IF(OR(BF$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BF$3,$H705/$G705,$H705-SUM($I705:BE705)))","v":0},{"$f":"IF(OR(BG$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BG$3,$H705/$G705,$H705-SUM($I705:BF705)))","v":0},{"$f":"IF(OR(BH$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BH$3,$H705/$G705,$H705-SUM($I705:BG705)))","v":0},{"$f":"IF(OR(BI$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BI$3,$H705/$G705,$H705-SUM($I705:BH705)))","v":0},{"$f":"IF(OR(BJ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BJ$3,$H705/$G705,$H705-SUM($I705:BI705)))","v":0},{"$f":"IF(OR(BK$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BK$3,$H705/$G705,$H705-SUM($I705:BJ705)))","v":0},{"$f":"IF(OR(BL$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BL$3,$H705/$G705,$H705-SUM($I705:BK705)))","v":0},{"$f":"IF(OR(BM$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BM$3,$H705/$G705,$H705-SUM($I705:BL705)))","v":0},{"$f":"IF(OR(BN$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BN$3,$H705/$G705,$H705-SUM($I705:BM705)))","v":0},{"$f":"IF(OR(BO$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BO$3,$H705/$G705,$H705-SUM($I705:BN705)))","v":0},{"$f":"IF(OR(BP$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BP$3,$H705/$G705,$H705-SUM($I705:BO705)))","v":0},{"$f":"IF(OR(BQ$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BQ$3,$H705/$G705,$H705-SUM($I705:BP705)))","v":0},{"$f":"IF(OR(BR$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BR$3,$H705/$G705,$H705-SUM($I705:BQ705)))","v":0},{"$f":"IF(OR(BS$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BS$3,$H705/$G705,$H705-SUM($I705:BR705)))","v":0},{"$f":"IF(OR(BT$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BT$3,$H705/$G705,$H705-SUM($I705:BS705)))","v":0},{"$f":"IF(OR(BU$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BU$3,$H705/$G705,$H705-SUM($I705:BT705)))","v":0},{"$f":"IF(OR(BV$3<=$D705,$G705=\"n/a\"),0,IF(SUM($D705,$G705)>BV$3,$H705/$G705,$H705-SUM($I705:BU705)))","v":0},{"$f":"IF(OR(ROUND(H705-SUM($J705:$BV705),2)=0,G705=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,{"$f":"D705+1","v":2013},"Nominal",null,{"$f":"G705","v":"n/a"},{"$f":"L702","v":0},null,{"$f":"IF(OR(J$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>J$3,$H706/$G706,$H706-SUM($I706:I706)))","v":0},{"$f":"IF(OR(K$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>K$3,$H706/$G706,$H706-SUM($I706:J706)))","v":0},{"$f":"IF(OR(L$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>L$3,$H706/$G706,$H706-SUM($I706:K706)))","v":0},{"$f":"IF(OR(M$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>M$3,$H706/$G706,$H706-SUM($I706:L706)))","v":0},{"$f":"IF(OR(N$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>N$3,$H706/$G706,$H706-SUM($I706:M706)))","v":0},{"$f":"IF(OR(O$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>O$3,$H706/$G706,$H706-SUM($I706:N706)))","v":0},{"$f":"IF(OR(P$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>P$3,$H706/$G706,$H706-SUM($I706:O706)))","v":0},{"$f":"IF(OR(Q$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Q$3,$H706/$G706,$H706-SUM($I706:P706)))","v":0},{"$f":"IF(OR(R$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>R$3,$H706/$G706,$H706-SUM($I706:Q706)))","v":0},{"$f":"IF(OR(S$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>S$3,$H706/$G706,$H706-SUM($I706:R706)))","v":0},{"$f":"IF(OR(T$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>T$3,$H706/$G706,$H706-SUM($I706:S706)))","v":0},{"$f":"IF(OR(U$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>U$3,$H706/$G706,$H706-SUM($I706:T706)))","v":0},{"$f":"IF(OR(V$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>V$3,$H706/$G706,$H706-SUM($I706:U706)))","v":0},{"$f":"IF(OR(W$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>W$3,$H706/$G706,$H706-SUM($I706:V706)))","v":0},{"$f":"IF(OR(X$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>X$3,$H706/$G706,$H706-SUM($I706:W706)))","v":0},{"$f":"IF(OR(Y$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Y$3,$H706/$G706,$H706-SUM($I706:X706)))","v":0},{"$f":"IF(OR(Z$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>Z$3,$H706/$G706,$H706-SUM($I706:Y706)))","v":0},{"$f":"IF(OR(AA$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AA$3,$H706/$G706,$H706-SUM($I706:Z706)))","v":0},{"$f":"IF(OR(AB$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AB$3,$H706/$G706,$H706-SUM($I706:AA706)))","v":0},{"$f":"IF(OR(AC$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AC$3,$H706/$G706,$H706-SUM($I706:AB706)))","v":0},{"$f":"IF(OR(AD$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AD$3,$H706/$G706,$H706-SUM($I706:AC706)))","v":0},{"$f":"IF(OR(AE$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AE$3,$H706/$G706,$H706-SUM($I706:AD706)))","v":0},{"$f":"IF(OR(AF$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AF$3,$H706/$G706,$H706-SUM($I706:AE706)))","v":0},{"$f":"IF(OR(AG$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AG$3,$H706/$G706,$H706-SUM($I706:AF706)))","v":0},{"$f":"IF(OR(AH$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AH$3,$H706/$G706,$H706-SUM($I706:AG706)))","v":0},{"$f":"IF(OR(AI$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AI$3,$H706/$G706,$H706-SUM($I706:AH706)))","v":0},{"$f":"IF(OR(AJ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AJ$3,$H706/$G706,$H706-SUM($I706:AI706)))","v":0},{"$f":"IF(OR(AK$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AK$3,$H706/$G706,$H706-SUM($I706:AJ706)))","v":0},{"$f":"IF(OR(AL$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AL$3,$H706/$G706,$H706-SUM($I706:AK706)))","v":0},{"$f":"IF(OR(AM$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AM$3,$H706/$G706,$H706-SUM($I706:AL706)))","v":0},{"$f":"IF(OR(AN$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AN$3,$H706/$G706,$H706-SUM($I706:AM706)))","v":0},{"$f":"IF(OR(AO$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AO$3,$H706/$G706,$H706-SUM($I706:AN706)))","v":0},{"$f":"IF(OR(AP$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AP$3,$H706/$G706,$H706-SUM($I706:AO706)))","v":0},{"$f":"IF(OR(AQ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AQ$3,$H706/$G706,$H706-SUM($I706:AP706)))","v":0},{"$f":"IF(OR(AR$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AR$3,$H706/$G706,$H706-SUM($I706:AQ706)))","v":0},{"$f":"IF(OR(AS$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AS$3,$H706/$G706,$H706-SUM($I706:AR706)))","v":0},{"$f":"IF(OR(AT$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AT$3,$H706/$G706,$H706-SUM($I706:AS706)))","v":0},{"$f":"IF(OR(AU$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AU$3,$H706/$G706,$H706-SUM($I706:AT706)))","v":0},{"$f":"IF(OR(AV$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AV$3,$H706/$G706,$H706-SUM($I706:AU706)))","v":0},{"$f":"IF(OR(AW$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AW$3,$H706/$G706,$H706-SUM($I706:AV706)))","v":0},{"$f":"IF(OR(AX$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AX$3,$H706/$G706,$H706-SUM($I706:AW706)))","v":0},{"$f":"IF(OR(AY$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AY$3,$H706/$G706,$H706-SUM($I706:AX706)))","v":0},{"$f":"IF(OR(AZ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>AZ$3,$H706/$G706,$H706-SUM($I706:AY706)))","v":0},{"$f":"IF(OR(BA$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BA$3,$H706/$G706,$H706-SUM($I706:AZ706)))","v":0},{"$f":"IF(OR(BB$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BB$3,$H706/$G706,$H706-SUM($I706:BA706)))","v":0},{"$f":"IF(OR(BC$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BC$3,$H706/$G706,$H706-SUM($I706:BB706)))","v":0},{"$f":"IF(OR(BD$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BD$3,$H706/$G706,$H706-SUM($I706:BC706)))","v":0},{"$f":"IF(OR(BE$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BE$3,$H706/$G706,$H706-SUM($I706:BD706)))","v":0},{"$f":"IF(OR(BF$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BF$3,$H706/$G706,$H706-SUM($I706:BE706)))","v":0},{"$f":"IF(OR(BG$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BG$3,$H706/$G706,$H706-SUM($I706:BF706)))","v":0},{"$f":"IF(OR(BH$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BH$3,$H706/$G706,$H706-SUM($I706:BG706)))","v":0},{"$f":"IF(OR(BI$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BI$3,$H706/$G706,$H706-SUM($I706:BH706)))","v":0},{"$f":"IF(OR(BJ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BJ$3,$H706/$G706,$H706-SUM($I706:BI706)))","v":0},{"$f":"IF(OR(BK$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BK$3,$H706/$G706,$H706-SUM($I706:BJ706)))","v":0},{"$f":"IF(OR(BL$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BL$3,$H706/$G706,$H706-SUM($I706:BK706)))","v":0},{"$f":"IF(OR(BM$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BM$3,$H706/$G706,$H706-SUM($I706:BL706)))","v":0},{"$f":"IF(OR(BN$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BN$3,$H706/$G706,$H706-SUM($I706:BM706)))","v":0},{"$f":"IF(OR(BO$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BO$3,$H706/$G706,$H706-SUM($I706:BN706)))","v":0},{"$f":"IF(OR(BP$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BP$3,$H706/$G706,$H706-SUM($I706:BO706)))","v":0},{"$f":"IF(OR(BQ$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BQ$3,$H706/$G706,$H706-SUM($I706:BP706)))","v":0},{"$f":"IF(OR(BR$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BR$3,$H706/$G706,$H706-SUM($I706:BQ706)))","v":0},{"$f":"IF(OR(BS$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BS$3,$H706/$G706,$H706-SUM($I706:BR706)))","v":0},{"$f":"IF(OR(BT$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BT$3,$H706/$G706,$H706-SUM($I706:BS706)))","v":0},{"$f":"IF(OR(BU$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BU$3,$H706/$G706,$H706-SUM($I706:BT706)))","v":0},{"$f":"IF(OR(BV$3<=$D706,$G706=\"n/a\"),0,IF(SUM($D706,$G706)>BV$3,$H706/$G706,$H706-SUM($I706:BU706)))","v":0},"Ok"]
[null,null,null,2014,"Nominal",null,{"$f":"G706","v":"n/a"},{"$f":"M702","v":0},null,{"$f":"IF(OR(J$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>J$3,$H707/$G707,$H707-SUM($I707:I707)))","v":0},{"$f":"IF(OR(K$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>K$3,$H707/$G707,$H707-SUM($I707:J707)))","v":0},{"$f":"IF(OR(L$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>L$3,$H707/$G707,$H707-SUM($I707:K707)))","v":0},{"$f":"IF(OR(M$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>M$3,$H707/$G707,$H707-SUM($I707:L707)))","v":0},{"$f":"IF(OR(N$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>N$3,$H707/$G707,$H707-SUM($I707:M707)))","v":0},{"$f":"IF(OR(O$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>O$3,$H707/$G707,$H707-SUM($I707:N707)))","v":0},{"$f":"IF(OR(P$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>P$3,$H707/$G707,$H707-SUM($I707:O707)))","v":0},{"$f":"IF(OR(Q$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Q$3,$H707/$G707,$H707-SUM($I707:P707)))","v":0},{"$f":"IF(OR(R$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>R$3,$H707/$G707,$H707-SUM($I707:Q707)))","v":0},{"$f":"IF(OR(S$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>S$3,$H707/$G707,$H707-SUM($I707:R707)))","v":0},{"$f":"IF(OR(T$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>T$3,$H707/$G707,$H707-SUM($I707:S707)))","v":0},{"$f":"IF(OR(U$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>U$3,$H707/$G707,$H707-SUM($I707:T707)))","v":0},{"$f":"IF(OR(V$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>V$3,$H707/$G707,$H707-SUM($I707:U707)))","v":0},{"$f":"IF(OR(W$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>W$3,$H707/$G707,$H707-SUM($I707:V707)))","v":0},{"$f":"IF(OR(X$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>X$3,$H707/$G707,$H707-SUM($I707:W707)))","v":0},{"$f":"IF(OR(Y$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Y$3,$H707/$G707,$H707-SUM($I707:X707)))","v":0},{"$f":"IF(OR(Z$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>Z$3,$H707/$G707,$H707-SUM($I707:Y707)))","v":0},{"$f":"IF(OR(AA$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AA$3,$H707/$G707,$H707-SUM($I707:Z707)))","v":0},{"$f":"IF(OR(AB$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AB$3,$H707/$G707,$H707-SUM($I707:AA707)))","v":0},{"$f":"IF(OR(AC$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AC$3,$H707/$G707,$H707-SUM($I707:AB707)))","v":0},{"$f":"IF(OR(AD$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AD$3,$H707/$G707,$H707-SUM($I707:AC707)))","v":0},{"$f":"IF(OR(AE$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AE$3,$H707/$G707,$H707-SUM($I707:AD707)))","v":0},{"$f":"IF(OR(AF$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AF$3,$H707/$G707,$H707-SUM($I707:AE707)))","v":0},{"$f":"IF(OR(AG$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AG$3,$H707/$G707,$H707-SUM($I707:AF707)))","v":0},{"$f":"IF(OR(AH$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AH$3,$H707/$G707,$H707-SUM($I707:AG707)))","v":0},{"$f":"IF(OR(AI$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AI$3,$H707/$G707,$H707-SUM($I707:AH707)))","v":0},{"$f":"IF(OR(AJ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AJ$3,$H707/$G707,$H707-SUM($I707:AI707)))","v":0},{"$f":"IF(OR(AK$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AK$3,$H707/$G707,$H707-SUM($I707:AJ707)))","v":0},{"$f":"IF(OR(AL$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AL$3,$H707/$G707,$H707-SUM($I707:AK707)))","v":0},{"$f":"IF(OR(AM$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AM$3,$H707/$G707,$H707-SUM($I707:AL707)))","v":0},{"$f":"IF(OR(AN$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AN$3,$H707/$G707,$H707-SUM($I707:AM707)))","v":0},{"$f":"IF(OR(AO$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AO$3,$H707/$G707,$H707-SUM($I707:AN707)))","v":0},{"$f":"IF(OR(AP$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AP$3,$H707/$G707,$H707-SUM($I707:AO707)))","v":0},{"$f":"IF(OR(AQ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AQ$3,$H707/$G707,$H707-SUM($I707:AP707)))","v":0},{"$f":"IF(OR(AR$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AR$3,$H707/$G707,$H707-SUM($I707:AQ707)))","v":0},{"$f":"IF(OR(AS$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AS$3,$H707/$G707,$H707-SUM($I707:AR707)))","v":0},{"$f":"IF(OR(AT$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AT$3,$H707/$G707,$H707-SUM($I707:AS707)))","v":0},{"$f":"IF(OR(AU$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AU$3,$H707/$G707,$H707-SUM($I707:AT707)))","v":0},{"$f":"IF(OR(AV$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AV$3,$H707/$G707,$H707-SUM($I707:AU707)))","v":0},{"$f":"IF(OR(AW$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AW$3,$H707/$G707,$H707-SUM($I707:AV707)))","v":0},{"$f":"IF(OR(AX$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AX$3,$H707/$G707,$H707-SUM($I707:AW707)))","v":0},{"$f":"IF(OR(AY$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AY$3,$H707/$G707,$H707-SUM($I707:AX707)))","v":0},{"$f":"IF(OR(AZ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>AZ$3,$H707/$G707,$H707-SUM($I707:AY707)))","v":0},{"$f":"IF(OR(BA$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BA$3,$H707/$G707,$H707-SUM($I707:AZ707)))","v":0},{"$f":"IF(OR(BB$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BB$3,$H707/$G707,$H707-SUM($I707:BA707)))","v":0},{"$f":"IF(OR(BC$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BC$3,$H707/$G707,$H707-SUM($I707:BB707)))","v":0},{"$f":"IF(OR(BD$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BD$3,$H707/$G707,$H707-SUM($I707:BC707)))","v":0},{"$f":"IF(OR(BE$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BE$3,$H707/$G707,$H707-SUM($I707:BD707)))","v":0},{"$f":"IF(OR(BF$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BF$3,$H707/$G707,$H707-SUM($I707:BE707)))","v":0},{"$f":"IF(OR(BG$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BG$3,$H707/$G707,$H707-SUM($I707:BF707)))","v":0},{"$f":"IF(OR(BH$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BH$3,$H707/$G707,$H707-SUM($I707:BG707)))","v":0},{"$f":"IF(OR(BI$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BI$3,$H707/$G707,$H707-SUM($I707:BH707)))","v":0},{"$f":"IF(OR(BJ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BJ$3,$H707/$G707,$H707-SUM($I707:BI707)))","v":0},{"$f":"IF(OR(BK$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BK$3,$H707/$G707,$H707-SUM($I707:BJ707)))","v":0},{"$f":"IF(OR(BL$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BL$3,$H707/$G707,$H707-SUM($I707:BK707)))","v":0},{"$f":"IF(OR(BM$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BM$3,$H707/$G707,$H707-SUM($I707:BL707)))","v":0},{"$f":"IF(OR(BN$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BN$3,$H707/$G707,$H707-SUM($I707:BM707)))","v":0},{"$f":"IF(OR(BO$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BO$3,$H707/$G707,$H707-SUM($I707:BN707)))","v":0},{"$f":"IF(OR(BP$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BP$3,$H707/$G707,$H707-SUM($I707:BO707)))","v":0},{"$f":"IF(OR(BQ$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BQ$3,$H707/$G707,$H707-SUM($I707:BP707)))","v":0},{"$f":"IF(OR(BR$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BR$3,$H707/$G707,$H707-SUM($I707:BQ707)))","v":0},{"$f":"IF(OR(BS$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BS$3,$H707/$G707,$H707-SUM($I707:BR707)))","v":0},{"$f":"IF(OR(BT$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BT$3,$H707/$G707,$H707-SUM($I707:BS707)))","v":0},{"$f":"IF(OR(BU$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BU$3,$H707/$G707,$H707-SUM($I707:BT707)))","v":0},{"$f":"IF(OR(BV$3<=$D707,$G707=\"n/a\"),0,IF(SUM($D707,$G707)>BV$3,$H707/$G707,$H707-SUM($I707:BU707)))","v":0},"Ok"]
[null,null,null,2015,"Nominal",null,{"$f":"G707","v":"n/a"},{"$f":"N702","v":0},null,{"$f":"IF(OR(J$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>J$3,$H708/$G708,$H708-SUM($I708:I708)))","v":0},{"$f":"IF(OR(K$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>K$3,$H708/$G708,$H708-SUM($I708:J708)))","v":0},{"$f":"IF(OR(L$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>L$3,$H708/$G708,$H708-SUM($I708:K708)))","v":0},{"$f":"IF(OR(M$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>M$3,$H708/$G708,$H708-SUM($I708:L708)))","v":0},{"$f":"IF(OR(N$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>N$3,$H708/$G708,$H708-SUM($I708:M708)))","v":0},{"$f":"IF(OR(O$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>O$3,$H708/$G708,$H708-SUM($I708:N708)))","v":0},{"$f":"IF(OR(P$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>P$3,$H708/$G708,$H708-SUM($I708:O708)))","v":0},{"$f":"IF(OR(Q$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Q$3,$H708/$G708,$H708-SUM($I708:P708)))","v":0},{"$f":"IF(OR(R$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>R$3,$H708/$G708,$H708-SUM($I708:Q708)))","v":0},{"$f":"IF(OR(S$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>S$3,$H708/$G708,$H708-SUM($I708:R708)))","v":0},{"$f":"IF(OR(T$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>T$3,$H708/$G708,$H708-SUM($I708:S708)))","v":0},{"$f":"IF(OR(U$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>U$3,$H708/$G708,$H708-SUM($I708:T708)))","v":0},{"$f":"IF(OR(V$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>V$3,$H708/$G708,$H708-SUM($I708:U708)))","v":0},{"$f":"IF(OR(W$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>W$3,$H708/$G708,$H708-SUM($I708:V708)))","v":0},{"$f":"IF(OR(X$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>X$3,$H708/$G708,$H708-SUM($I708:W708)))","v":0},{"$f":"IF(OR(Y$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Y$3,$H708/$G708,$H708-SUM($I708:X708)))","v":0},{"$f":"IF(OR(Z$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>Z$3,$H708/$G708,$H708-SUM($I708:Y708)))","v":0},{"$f":"IF(OR(AA$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AA$3,$H708/$G708,$H708-SUM($I708:Z708)))","v":0},{"$f":"IF(OR(AB$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AB$3,$H708/$G708,$H708-SUM($I708:AA708)))","v":0},{"$f":"IF(OR(AC$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AC$3,$H708/$G708,$H708-SUM($I708:AB708)))","v":0},{"$f":"IF(OR(AD$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AD$3,$H708/$G708,$H708-SUM($I708:AC708)))","v":0},{"$f":"IF(OR(AE$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AE$3,$H708/$G708,$H708-SUM($I708:AD708)))","v":0},{"$f":"IF(OR(AF$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AF$3,$H708/$G708,$H708-SUM($I708:AE708)))","v":0},{"$f":"IF(OR(AG$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AG$3,$H708/$G708,$H708-SUM($I708:AF708)))","v":0},{"$f":"IF(OR(AH$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AH$3,$H708/$G708,$H708-SUM($I708:AG708)))","v":0},{"$f":"IF(OR(AI$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AI$3,$H708/$G708,$H708-SUM($I708:AH708)))","v":0},{"$f":"IF(OR(AJ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AJ$3,$H708/$G708,$H708-SUM($I708:AI708)))","v":0},{"$f":"IF(OR(AK$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AK$3,$H708/$G708,$H708-SUM($I708:AJ708)))","v":0},{"$f":"IF(OR(AL$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AL$3,$H708/$G708,$H708-SUM($I708:AK708)))","v":0},{"$f":"IF(OR(AM$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AM$3,$H708/$G708,$H708-SUM($I708:AL708)))","v":0},{"$f":"IF(OR(AN$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AN$3,$H708/$G708,$H708-SUM($I708:AM708)))","v":0},{"$f":"IF(OR(AO$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AO$3,$H708/$G708,$H708-SUM($I708:AN708)))","v":0},{"$f":"IF(OR(AP$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AP$3,$H708/$G708,$H708-SUM($I708:AO708)))","v":0},{"$f":"IF(OR(AQ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AQ$3,$H708/$G708,$H708-SUM($I708:AP708)))","v":0},{"$f":"IF(OR(AR$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AR$3,$H708/$G708,$H708-SUM($I708:AQ708)))","v":0},{"$f":"IF(OR(AS$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AS$3,$H708/$G708,$H708-SUM($I708:AR708)))","v":0},{"$f":"IF(OR(AT$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AT$3,$H708/$G708,$H708-SUM($I708:AS708)))","v":0},{"$f":"IF(OR(AU$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AU$3,$H708/$G708,$H708-SUM($I708:AT708)))","v":0},{"$f":"IF(OR(AV$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AV$3,$H708/$G708,$H708-SUM($I708:AU708)))","v":0},{"$f":"IF(OR(AW$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AW$3,$H708/$G708,$H708-SUM($I708:AV708)))","v":0},{"$f":"IF(OR(AX$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AX$3,$H708/$G708,$H708-SUM($I708:AW708)))","v":0},{"$f":"IF(OR(AY$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AY$3,$H708/$G708,$H708-SUM($I708:AX708)))","v":0},{"$f":"IF(OR(AZ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>AZ$3,$H708/$G708,$H708-SUM($I708:AY708)))","v":0},{"$f":"IF(OR(BA$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BA$3,$H708/$G708,$H708-SUM($I708:AZ708)))","v":0},{"$f":"IF(OR(BB$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BB$3,$H708/$G708,$H708-SUM($I708:BA708)))","v":0},{"$f":"IF(OR(BC$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BC$3,$H708/$G708,$H708-SUM($I708:BB708)))","v":0},{"$f":"IF(OR(BD$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BD$3,$H708/$G708,$H708-SUM($I708:BC708)))","v":0},{"$f":"IF(OR(BE$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BE$3,$H708/$G708,$H708-SUM($I708:BD708)))","v":0},{"$f":"IF(OR(BF$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BF$3,$H708/$G708,$H708-SUM($I708:BE708)))","v":0},{"$f":"IF(OR(BG$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BG$3,$H708/$G708,$H708-SUM($I708:BF708)))","v":0},{"$f":"IF(OR(BH$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BH$3,$H708/$G708,$H708-SUM($I708:BG708)))","v":0},{"$f":"IF(OR(BI$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BI$3,$H708/$G708,$H708-SUM($I708:BH708)))","v":0},{"$f":"IF(OR(BJ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BJ$3,$H708/$G708,$H708-SUM($I708:BI708)))","v":0},{"$f":"IF(OR(BK$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BK$3,$H708/$G708,$H708-SUM($I708:BJ708)))","v":0},{"$f":"IF(OR(BL$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BL$3,$H708/$G708,$H708-SUM($I708:BK708)))","v":0},{"$f":"IF(OR(BM$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BM$3,$H708/$G708,$H708-SUM($I708:BL708)))","v":0},{"$f":"IF(OR(BN$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BN$3,$H708/$G708,$H708-SUM($I708:BM708)))","v":0},{"$f":"IF(OR(BO$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BO$3,$H708/$G708,$H708-SUM($I708:BN708)))","v":0},{"$f":"IF(OR(BP$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BP$3,$H708/$G708,$H708-SUM($I708:BO708)))","v":0},{"$f":"IF(OR(BQ$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BQ$3,$H708/$G708,$H708-SUM($I708:BP708)))","v":0},{"$f":"IF(OR(BR$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BR$3,$H708/$G708,$H708-SUM($I708:BQ708)))","v":0},{"$f":"IF(OR(BS$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BS$3,$H708/$G708,$H708-SUM($I708:BR708)))","v":0},{"$f":"IF(OR(BT$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BT$3,$H708/$G708,$H708-SUM($I708:BS708)))","v":0},{"$f":"IF(OR(BU$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BU$3,$H708/$G708,$H708-SUM($I708:BT708)))","v":0},{"$f":"IF(OR(BV$3<=$D708,$G708=\"n/a\"),0,IF(SUM($D708,$G708)>BV$3,$H708/$G708,$H708-SUM($I708:BU708)))","v":0},"Ok"]
[null,null,null,2016,"Nominal",null,{"$f":"INDEX('I1|Lives '!$I$7:$I$22,A696)","v":"n/a"},{"$f":"O702","v":0},null,{"$f":"IF(OR(J$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>J$3,$H709/$G709,$H709-SUM($I709:I709)))","v":0},{"$f":"IF(OR(K$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>K$3,$H709/$G709,$H709-SUM($I709:J709)))","v":0},{"$f":"IF(OR(L$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>L$3,$H709/$G709,$H709-SUM($I709:K709)))","v":0},{"$f":"IF(OR(M$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>M$3,$H709/$G709,$H709-SUM($I709:L709)))","v":0},{"$f":"IF(OR(N$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>N$3,$H709/$G709,$H709-SUM($I709:M709)))","v":0},{"$f":"IF(OR(O$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>O$3,$H709/$G709,$H709-SUM($I709:N709)))","v":0},{"$f":"IF(OR(P$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>P$3,$H709/$G709,$H709-SUM($I709:O709)))","v":0},{"$f":"IF(OR(Q$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Q$3,$H709/$G709,$H709-SUM($I709:P709)))","v":0},{"$f":"IF(OR(R$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>R$3,$H709/$G709,$H709-SUM($I709:Q709)))","v":0},{"$f":"IF(OR(S$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>S$3,$H709/$G709,$H709-SUM($I709:R709)))","v":0},{"$f":"IF(OR(T$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>T$3,$H709/$G709,$H709-SUM($I709:S709)))","v":0},{"$f":"IF(OR(U$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>U$3,$H709/$G709,$H709-SUM($I709:T709)))","v":0},{"$f":"IF(OR(V$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>V$3,$H709/$G709,$H709-SUM($I709:U709)))","v":0},{"$f":"IF(OR(W$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>W$3,$H709/$G709,$H709-SUM($I709:V709)))","v":0},{"$f":"IF(OR(X$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>X$3,$H709/$G709,$H709-SUM($I709:W709)))","v":0},{"$f":"IF(OR(Y$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Y$3,$H709/$G709,$H709-SUM($I709:X709)))","v":0},{"$f":"IF(OR(Z$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>Z$3,$H709/$G709,$H709-SUM($I709:Y709)))","v":0},{"$f":"IF(OR(AA$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AA$3,$H709/$G709,$H709-SUM($I709:Z709)))","v":0},{"$f":"IF(OR(AB$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AB$3,$H709/$G709,$H709-SUM($I709:AA709)))","v":0},{"$f":"IF(OR(AC$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AC$3,$H709/$G709,$H709-SUM($I709:AB709)))","v":0},{"$f":"IF(OR(AD$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AD$3,$H709/$G709,$H709-SUM($I709:AC709)))","v":0},{"$f":"IF(OR(AE$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AE$3,$H709/$G709,$H709-SUM($I709:AD709)))","v":0},{"$f":"IF(OR(AF$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AF$3,$H709/$G709,$H709-SUM($I709:AE709)))","v":0},{"$f":"IF(OR(AG$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AG$3,$H709/$G709,$H709-SUM($I709:AF709)))","v":0},{"$f":"IF(OR(AH$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AH$3,$H709/$G709,$H709-SUM($I709:AG709)))","v":0},{"$f":"IF(OR(AI$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AI$3,$H709/$G709,$H709-SUM($I709:AH709)))","v":0},{"$f":"IF(OR(AJ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AJ$3,$H709/$G709,$H709-SUM($I709:AI709)))","v":0},{"$f":"IF(OR(AK$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AK$3,$H709/$G709,$H709-SUM($I709:AJ709)))","v":0},{"$f":"IF(OR(AL$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AL$3,$H709/$G709,$H709-SUM($I709:AK709)))","v":0},{"$f":"IF(OR(AM$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AM$3,$H709/$G709,$H709-SUM($I709:AL709)))","v":0},{"$f":"IF(OR(AN$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AN$3,$H709/$G709,$H709-SUM($I709:AM709)))","v":0},{"$f":"IF(OR(AO$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AO$3,$H709/$G709,$H709-SUM($I709:AN709)))","v":0},{"$f":"IF(OR(AP$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AP$3,$H709/$G709,$H709-SUM($I709:AO709)))","v":0},{"$f":"IF(OR(AQ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AQ$3,$H709/$G709,$H709-SUM($I709:AP709)))","v":0},{"$f":"IF(OR(AR$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AR$3,$H709/$G709,$H709-SUM($I709:AQ709)))","v":0},{"$f":"IF(OR(AS$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AS$3,$H709/$G709,$H709-SUM($I709:AR709)))","v":0},{"$f":"IF(OR(AT$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AT$3,$H709/$G709,$H709-SUM($I709:AS709)))","v":0},{"$f":"IF(OR(AU$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AU$3,$H709/$G709,$H709-SUM($I709:AT709)))","v":0},{"$f":"IF(OR(AV$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AV$3,$H709/$G709,$H709-SUM($I709:AU709)))","v":0},{"$f":"IF(OR(AW$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AW$3,$H709/$G709,$H709-SUM($I709:AV709)))","v":0},{"$f":"IF(OR(AX$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AX$3,$H709/$G709,$H709-SUM($I709:AW709)))","v":0},{"$f":"IF(OR(AY$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AY$3,$H709/$G709,$H709-SUM($I709:AX709)))","v":0},{"$f":"IF(OR(AZ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>AZ$3,$H709/$G709,$H709-SUM($I709:AY709)))","v":0},{"$f":"IF(OR(BA$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BA$3,$H709/$G709,$H709-SUM($I709:AZ709)))","v":0},{"$f":"IF(OR(BB$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BB$3,$H709/$G709,$H709-SUM($I709:BA709)))","v":0},{"$f":"IF(OR(BC$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BC$3,$H709/$G709,$H709-SUM($I709:BB709)))","v":0},{"$f":"IF(OR(BD$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BD$3,$H709/$G709,$H709-SUM($I709:BC709)))","v":0},{"$f":"IF(OR(BE$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BE$3,$H709/$G709,$H709-SUM($I709:BD709)))","v":0},{"$f":"IF(OR(BF$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BF$3,$H709/$G709,$H709-SUM($I709:BE709)))","v":0},{"$f":"IF(OR(BG$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BG$3,$H709/$G709,$H709-SUM($I709:BF709)))","v":0},{"$f":"IF(OR(BH$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BH$3,$H709/$G709,$H709-SUM($I709:BG709)))","v":0},{"$f":"IF(OR(BI$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BI$3,$H709/$G709,$H709-SUM($I709:BH709)))","v":0},{"$f":"IF(OR(BJ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BJ$3,$H709/$G709,$H709-SUM($I709:BI709)))","v":0},{"$f":"IF(OR(BK$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BK$3,$H709/$G709,$H709-SUM($I709:BJ709)))","v":0},{"$f":"IF(OR(BL$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BL$3,$H709/$G709,$H709-SUM($I709:BK709)))","v":0},{"$f":"IF(OR(BM$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BM$3,$H709/$G709,$H709-SUM($I709:BL709)))","v":0},{"$f":"IF(OR(BN$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BN$3,$H709/$G709,$H709-SUM($I709:BM709)))","v":0},{"$f":"IF(OR(BO$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BO$3,$H709/$G709,$H709-SUM($I709:BN709)))","v":0},{"$f":"IF(OR(BP$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BP$3,$H709/$G709,$H709-SUM($I709:BO709)))","v":0},{"$f":"IF(OR(BQ$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BQ$3,$H709/$G709,$H709-SUM($I709:BP709)))","v":0},{"$f":"IF(OR(BR$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BR$3,$H709/$G709,$H709-SUM($I709:BQ709)))","v":0},{"$f":"IF(OR(BS$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BS$3,$H709/$G709,$H709-SUM($I709:BR709)))","v":0},{"$f":"IF(OR(BT$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BT$3,$H709/$G709,$H709-SUM($I709:BS709)))","v":0},{"$f":"IF(OR(BU$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BU$3,$H709/$G709,$H709-SUM($I709:BT709)))","v":0},{"$f":"IF(OR(BV$3<=$D709,$G709=\"n/a\"),0,IF(SUM($D709,$G709)>BV$3,$H709/$G709,$H709-SUM($I709:BU709)))","v":0},"Ok"]
[null,null,null,2017,"Nominal",null,{"$f":"G709","v":"n/a"},{"$f":"P702","v":0},null,{"$f":"IF(OR(J$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>J$3,$H710/$G710,$H710-SUM($I710:I710)))","v":0},{"$f":"IF(OR(K$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>K$3,$H710/$G710,$H710-SUM($I710:J710)))","v":0},{"$f":"IF(OR(L$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>L$3,$H710/$G710,$H710-SUM($I710:K710)))","v":0},{"$f":"IF(OR(M$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>M$3,$H710/$G710,$H710-SUM($I710:L710)))","v":0},{"$f":"IF(OR(N$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>N$3,$H710/$G710,$H710-SUM($I710:M710)))","v":0},{"$f":"IF(OR(O$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>O$3,$H710/$G710,$H710-SUM($I710:N710)))","v":0},{"$f":"IF(OR(P$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>P$3,$H710/$G710,$H710-SUM($I710:O710)))","v":0},{"$f":"IF(OR(Q$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Q$3,$H710/$G710,$H710-SUM($I710:P710)))","v":0},{"$f":"IF(OR(R$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>R$3,$H710/$G710,$H710-SUM($I710:Q710)))","v":0},{"$f":"IF(OR(S$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>S$3,$H710/$G710,$H710-SUM($I710:R710)))","v":0},{"$f":"IF(OR(T$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>T$3,$H710/$G710,$H710-SUM($I710:S710)))","v":0},{"$f":"IF(OR(U$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>U$3,$H710/$G710,$H710-SUM($I710:T710)))","v":0},{"$f":"IF(OR(V$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>V$3,$H710/$G710,$H710-SUM($I710:U710)))","v":0},{"$f":"IF(OR(W$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>W$3,$H710/$G710,$H710-SUM($I710:V710)))","v":0},{"$f":"IF(OR(X$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>X$3,$H710/$G710,$H710-SUM($I710:W710)))","v":0},{"$f":"IF(OR(Y$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Y$3,$H710/$G710,$H710-SUM($I710:X710)))","v":0},{"$f":"IF(OR(Z$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>Z$3,$H710/$G710,$H710-SUM($I710:Y710)))","v":0},{"$f":"IF(OR(AA$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AA$3,$H710/$G710,$H710-SUM($I710:Z710)))","v":0},{"$f":"IF(OR(AB$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AB$3,$H710/$G710,$H710-SUM($I710:AA710)))","v":0},{"$f":"IF(OR(AC$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AC$3,$H710/$G710,$H710-SUM($I710:AB710)))","v":0},{"$f":"IF(OR(AD$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AD$3,$H710/$G710,$H710-SUM($I710:AC710)))","v":0},{"$f":"IF(OR(AE$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AE$3,$H710/$G710,$H710-SUM($I710:AD710)))","v":0},{"$f":"IF(OR(AF$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AF$3,$H710/$G710,$H710-SUM($I710:AE710)))","v":0},{"$f":"IF(OR(AG$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AG$3,$H710/$G710,$H710-SUM($I710:AF710)))","v":0},{"$f":"IF(OR(AH$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AH$3,$H710/$G710,$H710-SUM($I710:AG710)))","v":0},{"$f":"IF(OR(AI$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AI$3,$H710/$G710,$H710-SUM($I710:AH710)))","v":0},{"$f":"IF(OR(AJ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AJ$3,$H710/$G710,$H710-SUM($I710:AI710)))","v":0},{"$f":"IF(OR(AK$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AK$3,$H710/$G710,$H710-SUM($I710:AJ710)))","v":0},{"$f":"IF(OR(AL$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AL$3,$H710/$G710,$H710-SUM($I710:AK710)))","v":0},{"$f":"IF(OR(AM$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AM$3,$H710/$G710,$H710-SUM($I710:AL710)))","v":0},{"$f":"IF(OR(AN$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AN$3,$H710/$G710,$H710-SUM($I710:AM710)))","v":0},{"$f":"IF(OR(AO$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AO$3,$H710/$G710,$H710-SUM($I710:AN710)))","v":0},{"$f":"IF(OR(AP$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AP$3,$H710/$G710,$H710-SUM($I710:AO710)))","v":0},{"$f":"IF(OR(AQ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AQ$3,$H710/$G710,$H710-SUM($I710:AP710)))","v":0},{"$f":"IF(OR(AR$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AR$3,$H710/$G710,$H710-SUM($I710:AQ710)))","v":0},{"$f":"IF(OR(AS$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AS$3,$H710/$G710,$H710-SUM($I710:AR710)))","v":0},{"$f":"IF(OR(AT$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AT$3,$H710/$G710,$H710-SUM($I710:AS710)))","v":0},{"$f":"IF(OR(AU$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AU$3,$H710/$G710,$H710-SUM($I710:AT710)))","v":0},{"$f":"IF(OR(AV$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AV$3,$H710/$G710,$H710-SUM($I710:AU710)))","v":0},{"$f":"IF(OR(AW$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AW$3,$H710/$G710,$H710-SUM($I710:AV710)))","v":0},{"$f":"IF(OR(AX$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AX$3,$H710/$G710,$H710-SUM($I710:AW710)))","v":0},{"$f":"IF(OR(AY$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AY$3,$H710/$G710,$H710-SUM($I710:AX710)))","v":0},{"$f":"IF(OR(AZ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>AZ$3,$H710/$G710,$H710-SUM($I710:AY710)))","v":0},{"$f":"IF(OR(BA$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BA$3,$H710/$G710,$H710-SUM($I710:AZ710)))","v":0},{"$f":"IF(OR(BB$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BB$3,$H710/$G710,$H710-SUM($I710:BA710)))","v":0},{"$f":"IF(OR(BC$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BC$3,$H710/$G710,$H710-SUM($I710:BB710)))","v":0},{"$f":"IF(OR(BD$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BD$3,$H710/$G710,$H710-SUM($I710:BC710)))","v":0},{"$f":"IF(OR(BE$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BE$3,$H710/$G710,$H710-SUM($I710:BD710)))","v":0},{"$f":"IF(OR(BF$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BF$3,$H710/$G710,$H710-SUM($I710:BE710)))","v":0},{"$f":"IF(OR(BG$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BG$3,$H710/$G710,$H710-SUM($I710:BF710)))","v":0},{"$f":"IF(OR(BH$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BH$3,$H710/$G710,$H710-SUM($I710:BG710)))","v":0},{"$f":"IF(OR(BI$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BI$3,$H710/$G710,$H710-SUM($I710:BH710)))","v":0},{"$f":"IF(OR(BJ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BJ$3,$H710/$G710,$H710-SUM($I710:BI710)))","v":0},{"$f":"IF(OR(BK$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BK$3,$H710/$G710,$H710-SUM($I710:BJ710)))","v":0},{"$f":"IF(OR(BL$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BL$3,$H710/$G710,$H710-SUM($I710:BK710)))","v":0},{"$f":"IF(OR(BM$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BM$3,$H710/$G710,$H710-SUM($I710:BL710)))","v":0},{"$f":"IF(OR(BN$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BN$3,$H710/$G710,$H710-SUM($I710:BM710)))","v":0},{"$f":"IF(OR(BO$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BO$3,$H710/$G710,$H710-SUM($I710:BN710)))","v":0},{"$f":"IF(OR(BP$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BP$3,$H710/$G710,$H710-SUM($I710:BO710)))","v":0},{"$f":"IF(OR(BQ$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BQ$3,$H710/$G710,$H710-SUM($I710:BP710)))","v":0},{"$f":"IF(OR(BR$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BR$3,$H710/$G710,$H710-SUM($I710:BQ710)))","v":0},{"$f":"IF(OR(BS$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BS$3,$H710/$G710,$H710-SUM($I710:BR710)))","v":0},{"$f":"IF(OR(BT$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BT$3,$H710/$G710,$H710-SUM($I710:BS710)))","v":0},{"$f":"IF(OR(BU$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BU$3,$H710/$G710,$H710-SUM($I710:BT710)))","v":0},{"$f":"IF(OR(BV$3<=$D710,$G710=\"n/a\"),0,IF(SUM($D710,$G710)>BV$3,$H710/$G710,$H710-SUM($I710:BU710)))","v":0},"Ok"]
[null,null,null,2018,"Nominal",null,{"$f":"G710","v":"n/a"},{"$f":"Q702","v":0},null,{"$f":"IF(OR(J$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>J$3,$H711/$G711,$H711-SUM($I711:I711)))","v":0},{"$f":"IF(OR(K$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>K$3,$H711/$G711,$H711-SUM($I711:J711)))","v":0},{"$f":"IF(OR(L$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>L$3,$H711/$G711,$H711-SUM($I711:K711)))","v":0},{"$f":"IF(OR(M$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>M$3,$H711/$G711,$H711-SUM($I711:L711)))","v":0},{"$f":"IF(OR(N$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>N$3,$H711/$G711,$H711-SUM($I711:M711)))","v":0},{"$f":"IF(OR(O$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>O$3,$H711/$G711,$H711-SUM($I711:N711)))","v":0},{"$f":"IF(OR(P$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>P$3,$H711/$G711,$H711-SUM($I711:O711)))","v":0},{"$f":"IF(OR(Q$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Q$3,$H711/$G711,$H711-SUM($I711:P711)))","v":0},{"$f":"IF(OR(R$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>R$3,$H711/$G711,$H711-SUM($I711:Q711)))","v":0},{"$f":"IF(OR(S$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>S$3,$H711/$G711,$H711-SUM($I711:R711)))","v":0},{"$f":"IF(OR(T$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>T$3,$H711/$G711,$H711-SUM($I711:S711)))","v":0},{"$f":"IF(OR(U$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>U$3,$H711/$G711,$H711-SUM($I711:T711)))","v":0},{"$f":"IF(OR(V$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>V$3,$H711/$G711,$H711-SUM($I711:U711)))","v":0},{"$f":"IF(OR(W$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>W$3,$H711/$G711,$H711-SUM($I711:V711)))","v":0},{"$f":"IF(OR(X$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>X$3,$H711/$G711,$H711-SUM($I711:W711)))","v":0},{"$f":"IF(OR(Y$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Y$3,$H711/$G711,$H711-SUM($I711:X711)))","v":0},{"$f":"IF(OR(Z$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>Z$3,$H711/$G711,$H711-SUM($I711:Y711)))","v":0},{"$f":"IF(OR(AA$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AA$3,$H711/$G711,$H711-SUM($I711:Z711)))","v":0},{"$f":"IF(OR(AB$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AB$3,$H711/$G711,$H711-SUM($I711:AA711)))","v":0},{"$f":"IF(OR(AC$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AC$3,$H711/$G711,$H711-SUM($I711:AB711)))","v":0},{"$f":"IF(OR(AD$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AD$3,$H711/$G711,$H711-SUM($I711:AC711)))","v":0},{"$f":"IF(OR(AE$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AE$3,$H711/$G711,$H711-SUM($I711:AD711)))","v":0},{"$f":"IF(OR(AF$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AF$3,$H711/$G711,$H711-SUM($I711:AE711)))","v":0},{"$f":"IF(OR(AG$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AG$3,$H711/$G711,$H711-SUM($I711:AF711)))","v":0},{"$f":"IF(OR(AH$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AH$3,$H711/$G711,$H711-SUM($I711:AG711)))","v":0},{"$f":"IF(OR(AI$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AI$3,$H711/$G711,$H711-SUM($I711:AH711)))","v":0},{"$f":"IF(OR(AJ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AJ$3,$H711/$G711,$H711-SUM($I711:AI711)))","v":0},{"$f":"IF(OR(AK$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AK$3,$H711/$G711,$H711-SUM($I711:AJ711)))","v":0},{"$f":"IF(OR(AL$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AL$3,$H711/$G711,$H711-SUM($I711:AK711)))","v":0},{"$f":"IF(OR(AM$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AM$3,$H711/$G711,$H711-SUM($I711:AL711)))","v":0},{"$f":"IF(OR(AN$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AN$3,$H711/$G711,$H711-SUM($I711:AM711)))","v":0},{"$f":"IF(OR(AO$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AO$3,$H711/$G711,$H711-SUM($I711:AN711)))","v":0},{"$f":"IF(OR(AP$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AP$3,$H711/$G711,$H711-SUM($I711:AO711)))","v":0},{"$f":"IF(OR(AQ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AQ$3,$H711/$G711,$H711-SUM($I711:AP711)))","v":0},{"$f":"IF(OR(AR$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AR$3,$H711/$G711,$H711-SUM($I711:AQ711)))","v":0},{"$f":"IF(OR(AS$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AS$3,$H711/$G711,$H711-SUM($I711:AR711)))","v":0},{"$f":"IF(OR(AT$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AT$3,$H711/$G711,$H711-SUM($I711:AS711)))","v":0},{"$f":"IF(OR(AU$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AU$3,$H711/$G711,$H711-SUM($I711:AT711)))","v":0},{"$f":"IF(OR(AV$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AV$3,$H711/$G711,$H711-SUM($I711:AU711)))","v":0},{"$f":"IF(OR(AW$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AW$3,$H711/$G711,$H711-SUM($I711:AV711)))","v":0},{"$f":"IF(OR(AX$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AX$3,$H711/$G711,$H711-SUM($I711:AW711)))","v":0},{"$f":"IF(OR(AY$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AY$3,$H711/$G711,$H711-SUM($I711:AX711)))","v":0},{"$f":"IF(OR(AZ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>AZ$3,$H711/$G711,$H711-SUM($I711:AY711)))","v":0},{"$f":"IF(OR(BA$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BA$3,$H711/$G711,$H711-SUM($I711:AZ711)))","v":0},{"$f":"IF(OR(BB$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BB$3,$H711/$G711,$H711-SUM($I711:BA711)))","v":0},{"$f":"IF(OR(BC$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BC$3,$H711/$G711,$H711-SUM($I711:BB711)))","v":0},{"$f":"IF(OR(BD$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BD$3,$H711/$G711,$H711-SUM($I711:BC711)))","v":0},{"$f":"IF(OR(BE$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BE$3,$H711/$G711,$H711-SUM($I711:BD711)))","v":0},{"$f":"IF(OR(BF$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BF$3,$H711/$G711,$H711-SUM($I711:BE711)))","v":0},{"$f":"IF(OR(BG$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BG$3,$H711/$G711,$H711-SUM($I711:BF711)))","v":0},{"$f":"IF(OR(BH$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BH$3,$H711/$G711,$H711-SUM($I711:BG711)))","v":0},{"$f":"IF(OR(BI$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BI$3,$H711/$G711,$H711-SUM($I711:BH711)))","v":0},{"$f":"IF(OR(BJ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BJ$3,$H711/$G711,$H711-SUM($I711:BI711)))","v":0},{"$f":"IF(OR(BK$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BK$3,$H711/$G711,$H711-SUM($I711:BJ711)))","v":0},{"$f":"IF(OR(BL$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BL$3,$H711/$G711,$H711-SUM($I711:BK711)))","v":0},{"$f":"IF(OR(BM$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BM$3,$H711/$G711,$H711-SUM($I711:BL711)))","v":0},{"$f":"IF(OR(BN$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BN$3,$H711/$G711,$H711-SUM($I711:BM711)))","v":0},{"$f":"IF(OR(BO$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BO$3,$H711/$G711,$H711-SUM($I711:BN711)))","v":0},{"$f":"IF(OR(BP$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BP$3,$H711/$G711,$H711-SUM($I711:BO711)))","v":0},{"$f":"IF(OR(BQ$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BQ$3,$H711/$G711,$H711-SUM($I711:BP711)))","v":0},{"$f":"IF(OR(BR$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BR$3,$H711/$G711,$H711-SUM($I711:BQ711)))","v":0},{"$f":"IF(OR(BS$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BS$3,$H711/$G711,$H711-SUM($I711:BR711)))","v":0},{"$f":"IF(OR(BT$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BT$3,$H711/$G711,$H711-SUM($I711:BS711)))","v":0},{"$f":"IF(OR(BU$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BU$3,$H711/$G711,$H711-SUM($I711:BT711)))","v":0},{"$f":"IF(OR(BV$3<=$D711,$G711=\"n/a\"),0,IF(SUM($D711,$G711)>BV$3,$H711/$G711,$H711-SUM($I711:BU711)))","v":0},"Ok"]
[null,null,null,2019,"Nominal",null,{"$f":"G711","v":"n/a"},{"$f":"R702","v":0},null,{"$f":"IF(OR(J$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>J$3,$H712/$G712,$H712-SUM($I712:I712)))","v":0},{"$f":"IF(OR(K$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>K$3,$H712/$G712,$H712-SUM($I712:J712)))","v":0},{"$f":"IF(OR(L$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>L$3,$H712/$G712,$H712-SUM($I712:K712)))","v":0},{"$f":"IF(OR(M$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>M$3,$H712/$G712,$H712-SUM($I712:L712)))","v":0},{"$f":"IF(OR(N$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>N$3,$H712/$G712,$H712-SUM($I712:M712)))","v":0},{"$f":"IF(OR(O$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>O$3,$H712/$G712,$H712-SUM($I712:N712)))","v":0},{"$f":"IF(OR(P$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>P$3,$H712/$G712,$H712-SUM($I712:O712)))","v":0},{"$f":"IF(OR(Q$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Q$3,$H712/$G712,$H712-SUM($I712:P712)))","v":0},{"$f":"IF(OR(R$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>R$3,$H712/$G712,$H712-SUM($I712:Q712)))","v":0},{"$f":"IF(OR(S$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>S$3,$H712/$G712,$H712-SUM($I712:R712)))","v":0},{"$f":"IF(OR(T$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>T$3,$H712/$G712,$H712-SUM($I712:S712)))","v":0},{"$f":"IF(OR(U$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>U$3,$H712/$G712,$H712-SUM($I712:T712)))","v":0},{"$f":"IF(OR(V$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>V$3,$H712/$G712,$H712-SUM($I712:U712)))","v":0},{"$f":"IF(OR(W$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>W$3,$H712/$G712,$H712-SUM($I712:V712)))","v":0},{"$f":"IF(OR(X$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>X$3,$H712/$G712,$H712-SUM($I712:W712)))","v":0},{"$f":"IF(OR(Y$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Y$3,$H712/$G712,$H712-SUM($I712:X712)))","v":0},{"$f":"IF(OR(Z$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>Z$3,$H712/$G712,$H712-SUM($I712:Y712)))","v":0},{"$f":"IF(OR(AA$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AA$3,$H712/$G712,$H712-SUM($I712:Z712)))","v":0},{"$f":"IF(OR(AB$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AB$3,$H712/$G712,$H712-SUM($I712:AA712)))","v":0},{"$f":"IF(OR(AC$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AC$3,$H712/$G712,$H712-SUM($I712:AB712)))","v":0},{"$f":"IF(OR(AD$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AD$3,$H712/$G712,$H712-SUM($I712:AC712)))","v":0},{"$f":"IF(OR(AE$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AE$3,$H712/$G712,$H712-SUM($I712:AD712)))","v":0},{"$f":"IF(OR(AF$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AF$3,$H712/$G712,$H712-SUM($I712:AE712)))","v":0},{"$f":"IF(OR(AG$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AG$3,$H712/$G712,$H712-SUM($I712:AF712)))","v":0},{"$f":"IF(OR(AH$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AH$3,$H712/$G712,$H712-SUM($I712:AG712)))","v":0},{"$f":"IF(OR(AI$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AI$3,$H712/$G712,$H712-SUM($I712:AH712)))","v":0},{"$f":"IF(OR(AJ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AJ$3,$H712/$G712,$H712-SUM($I712:AI712)))","v":0},{"$f":"IF(OR(AK$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AK$3,$H712/$G712,$H712-SUM($I712:AJ712)))","v":0},{"$f":"IF(OR(AL$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AL$3,$H712/$G712,$H712-SUM($I712:AK712)))","v":0},{"$f":"IF(OR(AM$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AM$3,$H712/$G712,$H712-SUM($I712:AL712)))","v":0},{"$f":"IF(OR(AN$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AN$3,$H712/$G712,$H712-SUM($I712:AM712)))","v":0},{"$f":"IF(OR(AO$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AO$3,$H712/$G712,$H712-SUM($I712:AN712)))","v":0},{"$f":"IF(OR(AP$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AP$3,$H712/$G712,$H712-SUM($I712:AO712)))","v":0},{"$f":"IF(OR(AQ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AQ$3,$H712/$G712,$H712-SUM($I712:AP712)))","v":0},{"$f":"IF(OR(AR$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AR$3,$H712/$G712,$H712-SUM($I712:AQ712)))","v":0},{"$f":"IF(OR(AS$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AS$3,$H712/$G712,$H712-SUM($I712:AR712)))","v":0},{"$f":"IF(OR(AT$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AT$3,$H712/$G712,$H712-SUM($I712:AS712)))","v":0},{"$f":"IF(OR(AU$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AU$3,$H712/$G712,$H712-SUM($I712:AT712)))","v":0},{"$f":"IF(OR(AV$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AV$3,$H712/$G712,$H712-SUM($I712:AU712)))","v":0},{"$f":"IF(OR(AW$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AW$3,$H712/$G712,$H712-SUM($I712:AV712)))","v":0},{"$f":"IF(OR(AX$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AX$3,$H712/$G712,$H712-SUM($I712:AW712)))","v":0},{"$f":"IF(OR(AY$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AY$3,$H712/$G712,$H712-SUM($I712:AX712)))","v":0},{"$f":"IF(OR(AZ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>AZ$3,$H712/$G712,$H712-SUM($I712:AY712)))","v":0},{"$f":"IF(OR(BA$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BA$3,$H712/$G712,$H712-SUM($I712:AZ712)))","v":0},{"$f":"IF(OR(BB$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BB$3,$H712/$G712,$H712-SUM($I712:BA712)))","v":0},{"$f":"IF(OR(BC$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BC$3,$H712/$G712,$H712-SUM($I712:BB712)))","v":0},{"$f":"IF(OR(BD$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BD$3,$H712/$G712,$H712-SUM($I712:BC712)))","v":0},{"$f":"IF(OR(BE$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BE$3,$H712/$G712,$H712-SUM($I712:BD712)))","v":0},{"$f":"IF(OR(BF$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BF$3,$H712/$G712,$H712-SUM($I712:BE712)))","v":0},{"$f":"IF(OR(BG$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BG$3,$H712/$G712,$H712-SUM($I712:BF712)))","v":0},{"$f":"IF(OR(BH$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BH$3,$H712/$G712,$H712-SUM($I712:BG712)))","v":0},{"$f":"IF(OR(BI$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BI$3,$H712/$G712,$H712-SUM($I712:BH712)))","v":0},{"$f":"IF(OR(BJ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BJ$3,$H712/$G712,$H712-SUM($I712:BI712)))","v":0},{"$f":"IF(OR(BK$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BK$3,$H712/$G712,$H712-SUM($I712:BJ712)))","v":0},{"$f":"IF(OR(BL$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BL$3,$H712/$G712,$H712-SUM($I712:BK712)))","v":0},{"$f":"IF(OR(BM$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BM$3,$H712/$G712,$H712-SUM($I712:BL712)))","v":0},{"$f":"IF(OR(BN$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BN$3,$H712/$G712,$H712-SUM($I712:BM712)))","v":0},{"$f":"IF(OR(BO$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BO$3,$H712/$G712,$H712-SUM($I712:BN712)))","v":0},{"$f":"IF(OR(BP$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BP$3,$H712/$G712,$H712-SUM($I712:BO712)))","v":0},{"$f":"IF(OR(BQ$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BQ$3,$H712/$G712,$H712-SUM($I712:BP712)))","v":0},{"$f":"IF(OR(BR$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BR$3,$H712/$G712,$H712-SUM($I712:BQ712)))","v":0},{"$f":"IF(OR(BS$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BS$3,$H712/$G712,$H712-SUM($I712:BR712)))","v":0},{"$f":"IF(OR(BT$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BT$3,$H712/$G712,$H712-SUM($I712:BS712)))","v":0},{"$f":"IF(OR(BU$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BU$3,$H712/$G712,$H712-SUM($I712:BT712)))","v":0},{"$f":"IF(OR(BV$3<=$D712,$G712=\"n/a\"),0,IF(SUM($D712,$G712)>BV$3,$H712/$G712,$H712-SUM($I712:BU712)))","v":0},"Ok"]
[null,null,null,2020,"Nominal",null,{"$f":"G712","v":"n/a"},{"$f":"S702","v":0},null,{"$f":"IF(OR(J$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>J$3,$H713/$G713,$H713-SUM($I713:I713)))","v":0},{"$f":"IF(OR(K$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>K$3,$H713/$G713,$H713-SUM($I713:J713)))","v":0},{"$f":"IF(OR(L$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>L$3,$H713/$G713,$H713-SUM($I713:K713)))","v":0},{"$f":"IF(OR(M$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>M$3,$H713/$G713,$H713-SUM($I713:L713)))","v":0},{"$f":"IF(OR(N$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>N$3,$H713/$G713,$H713-SUM($I713:M713)))","v":0},{"$f":"IF(OR(O$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>O$3,$H713/$G713,$H713-SUM($I713:N713)))","v":0},{"$f":"IF(OR(P$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>P$3,$H713/$G713,$H713-SUM($I713:O713)))","v":0},{"$f":"IF(OR(Q$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Q$3,$H713/$G713,$H713-SUM($I713:P713)))","v":0},{"$f":"IF(OR(R$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>R$3,$H713/$G713,$H713-SUM($I713:Q713)))","v":0},{"$f":"IF(OR(S$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>S$3,$H713/$G713,$H713-SUM($I713:R713)))","v":0},{"$f":"IF(OR(T$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>T$3,$H713/$G713,$H713-SUM($I713:S713)))","v":0},{"$f":"IF(OR(U$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>U$3,$H713/$G713,$H713-SUM($I713:T713)))","v":0},{"$f":"IF(OR(V$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>V$3,$H713/$G713,$H713-SUM($I713:U713)))","v":0},{"$f":"IF(OR(W$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>W$3,$H713/$G713,$H713-SUM($I713:V713)))","v":0},{"$f":"IF(OR(X$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>X$3,$H713/$G713,$H713-SUM($I713:W713)))","v":0},{"$f":"IF(OR(Y$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Y$3,$H713/$G713,$H713-SUM($I713:X713)))","v":0},{"$f":"IF(OR(Z$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>Z$3,$H713/$G713,$H713-SUM($I713:Y713)))","v":0},{"$f":"IF(OR(AA$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AA$3,$H713/$G713,$H713-SUM($I713:Z713)))","v":0},{"$f":"IF(OR(AB$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AB$3,$H713/$G713,$H713-SUM($I713:AA713)))","v":0},{"$f":"IF(OR(AC$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AC$3,$H713/$G713,$H713-SUM($I713:AB713)))","v":0},{"$f":"IF(OR(AD$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AD$3,$H713/$G713,$H713-SUM($I713:AC713)))","v":0},{"$f":"IF(OR(AE$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AE$3,$H713/$G713,$H713-SUM($I713:AD713)))","v":0},{"$f":"IF(OR(AF$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AF$3,$H713/$G713,$H713-SUM($I713:AE713)))","v":0},{"$f":"IF(OR(AG$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AG$3,$H713/$G713,$H713-SUM($I713:AF713)))","v":0},{"$f":"IF(OR(AH$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AH$3,$H713/$G713,$H713-SUM($I713:AG713)))","v":0},{"$f":"IF(OR(AI$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AI$3,$H713/$G713,$H713-SUM($I713:AH713)))","v":0},{"$f":"IF(OR(AJ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AJ$3,$H713/$G713,$H713-SUM($I713:AI713)))","v":0},{"$f":"IF(OR(AK$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AK$3,$H713/$G713,$H713-SUM($I713:AJ713)))","v":0},{"$f":"IF(OR(AL$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AL$3,$H713/$G713,$H713-SUM($I713:AK713)))","v":0},{"$f":"IF(OR(AM$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AM$3,$H713/$G713,$H713-SUM($I713:AL713)))","v":0},{"$f":"IF(OR(AN$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AN$3,$H713/$G713,$H713-SUM($I713:AM713)))","v":0},{"$f":"IF(OR(AO$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AO$3,$H713/$G713,$H713-SUM($I713:AN713)))","v":0},{"$f":"IF(OR(AP$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AP$3,$H713/$G713,$H713-SUM($I713:AO713)))","v":0},{"$f":"IF(OR(AQ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AQ$3,$H713/$G713,$H713-SUM($I713:AP713)))","v":0},{"$f":"IF(OR(AR$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AR$3,$H713/$G713,$H713-SUM($I713:AQ713)))","v":0},{"$f":"IF(OR(AS$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AS$3,$H713/$G713,$H713-SUM($I713:AR713)))","v":0},{"$f":"IF(OR(AT$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AT$3,$H713/$G713,$H713-SUM($I713:AS713)))","v":0},{"$f":"IF(OR(AU$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AU$3,$H713/$G713,$H713-SUM($I713:AT713)))","v":0},{"$f":"IF(OR(AV$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AV$3,$H713/$G713,$H713-SUM($I713:AU713)))","v":0},{"$f":"IF(OR(AW$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AW$3,$H713/$G713,$H713-SUM($I713:AV713)))","v":0},{"$f":"IF(OR(AX$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AX$3,$H713/$G713,$H713-SUM($I713:AW713)))","v":0},{"$f":"IF(OR(AY$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AY$3,$H713/$G713,$H713-SUM($I713:AX713)))","v":0},{"$f":"IF(OR(AZ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>AZ$3,$H713/$G713,$H713-SUM($I713:AY713)))","v":0},{"$f":"IF(OR(BA$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BA$3,$H713/$G713,$H713-SUM($I713:AZ713)))","v":0},{"$f":"IF(OR(BB$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BB$3,$H713/$G713,$H713-SUM($I713:BA713)))","v":0},{"$f":"IF(OR(BC$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BC$3,$H713/$G713,$H713-SUM($I713:BB713)))","v":0},{"$f":"IF(OR(BD$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BD$3,$H713/$G713,$H713-SUM($I713:BC713)))","v":0},{"$f":"IF(OR(BE$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BE$3,$H713/$G713,$H713-SUM($I713:BD713)))","v":0},{"$f":"IF(OR(BF$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BF$3,$H713/$G713,$H713-SUM($I713:BE713)))","v":0},{"$f":"IF(OR(BG$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BG$3,$H713/$G713,$H713-SUM($I713:BF713)))","v":0},{"$f":"IF(OR(BH$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BH$3,$H713/$G713,$H713-SUM($I713:BG713)))","v":0},{"$f":"IF(OR(BI$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BI$3,$H713/$G713,$H713-SUM($I713:BH713)))","v":0},{"$f":"IF(OR(BJ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BJ$3,$H713/$G713,$H713-SUM($I713:BI713)))","v":0},{"$f":"IF(OR(BK$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BK$3,$H713/$G713,$H713-SUM($I713:BJ713)))","v":0},{"$f":"IF(OR(BL$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BL$3,$H713/$G713,$H713-SUM($I713:BK713)))","v":0},{"$f":"IF(OR(BM$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BM$3,$H713/$G713,$H713-SUM($I713:BL713)))","v":0},{"$f":"IF(OR(BN$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BN$3,$H713/$G713,$H713-SUM($I713:BM713)))","v":0},{"$f":"IF(OR(BO$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BO$3,$H713/$G713,$H713-SUM($I713:BN713)))","v":0},{"$f":"IF(OR(BP$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BP$3,$H713/$G713,$H713-SUM($I713:BO713)))","v":0},{"$f":"IF(OR(BQ$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BQ$3,$H713/$G713,$H713-SUM($I713:BP713)))","v":0},{"$f":"IF(OR(BR$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BR$3,$H713/$G713,$H713-SUM($I713:BQ713)))","v":0},{"$f":"IF(OR(BS$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BS$3,$H713/$G713,$H713-SUM($I713:BR713)))","v":0},{"$f":"IF(OR(BT$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BT$3,$H713/$G713,$H713-SUM($I713:BS713)))","v":0},{"$f":"IF(OR(BU$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BU$3,$H713/$G713,$H713-SUM($I713:BT713)))","v":0},{"$f":"IF(OR(BV$3<=$D713,$G713=\"n/a\"),0,IF(SUM($D713,$G713)>BV$3,$H713/$G713,$H713-SUM($I713:BU713)))","v":0},"Ok"]
[null,null,null,2021,"Nominal",null,{"$f":"INDEX('I1|Lives '!$E$7:$E$22,A696)","v":"n/a"},{"$f":"T702","v":0},null,{"$f":"IF(OR(J$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>J$3,$H714/$G714,$H714-SUM($I714:I714)))","v":0},{"$f":"IF(OR(K$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>K$3,$H714/$G714,$H714-SUM($I714:J714)))","v":0},{"$f":"IF(OR(L$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>L$3,$H714/$G714,$H714-SUM($I714:K714)))","v":0},{"$f":"IF(OR(M$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>M$3,$H714/$G714,$H714-SUM($I714:L714)))","v":0},{"$f":"IF(OR(N$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>N$3,$H714/$G714,$H714-SUM($I714:M714)))","v":0},{"$f":"IF(OR(O$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>O$3,$H714/$G714,$H714-SUM($I714:N714)))","v":0},{"$f":"IF(OR(P$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>P$3,$H714/$G714,$H714-SUM($I714:O714)))","v":0},{"$f":"IF(OR(Q$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Q$3,$H714/$G714,$H714-SUM($I714:P714)))","v":0},{"$f":"IF(OR(R$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>R$3,$H714/$G714,$H714-SUM($I714:Q714)))","v":0},{"$f":"IF(OR(S$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>S$3,$H714/$G714,$H714-SUM($I714:R714)))","v":0},{"$f":"IF(OR(T$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>T$3,$H714/$G714,$H714-SUM($I714:S714)))","v":0},{"$f":"IF(OR(U$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>U$3,$H714/$G714,$H714-SUM($I714:T714)))","v":0},{"$f":"IF(OR(V$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>V$3,$H714/$G714,$H714-SUM($I714:U714)))","v":0},{"$f":"IF(OR(W$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>W$3,$H714/$G714,$H714-SUM($I714:V714)))","v":0},{"$f":"IF(OR(X$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>X$3,$H714/$G714,$H714-SUM($I714:W714)))","v":0},{"$f":"IF(OR(Y$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Y$3,$H714/$G714,$H714-SUM($I714:X714)))","v":0},{"$f":"IF(OR(Z$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>Z$3,$H714/$G714,$H714-SUM($I714:Y714)))","v":0},{"$f":"IF(OR(AA$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AA$3,$H714/$G714,$H714-SUM($I714:Z714)))","v":0},{"$f":"IF(OR(AB$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AB$3,$H714/$G714,$H714-SUM($I714:AA714)))","v":0},{"$f":"IF(OR(AC$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AC$3,$H714/$G714,$H714-SUM($I714:AB714)))","v":0},{"$f":"IF(OR(AD$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AD$3,$H714/$G714,$H714-SUM($I714:AC714)))","v":0},{"$f":"IF(OR(AE$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AE$3,$H714/$G714,$H714-SUM($I714:AD714)))","v":0},{"$f":"IF(OR(AF$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AF$3,$H714/$G714,$H714-SUM($I714:AE714)))","v":0},{"$f":"IF(OR(AG$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AG$3,$H714/$G714,$H714-SUM($I714:AF714)))","v":0},{"$f":"IF(OR(AH$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AH$3,$H714/$G714,$H714-SUM($I714:AG714)))","v":0},{"$f":"IF(OR(AI$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AI$3,$H714/$G714,$H714-SUM($I714:AH714)))","v":0},{"$f":"IF(OR(AJ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AJ$3,$H714/$G714,$H714-SUM($I714:AI714)))","v":0},{"$f":"IF(OR(AK$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AK$3,$H714/$G714,$H714-SUM($I714:AJ714)))","v":0},{"$f":"IF(OR(AL$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AL$3,$H714/$G714,$H714-SUM($I714:AK714)))","v":0},{"$f":"IF(OR(AM$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AM$3,$H714/$G714,$H714-SUM($I714:AL714)))","v":0},{"$f":"IF(OR(AN$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AN$3,$H714/$G714,$H714-SUM($I714:AM714)))","v":0},{"$f":"IF(OR(AO$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AO$3,$H714/$G714,$H714-SUM($I714:AN714)))","v":0},{"$f":"IF(OR(AP$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AP$3,$H714/$G714,$H714-SUM($I714:AO714)))","v":0},{"$f":"IF(OR(AQ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AQ$3,$H714/$G714,$H714-SUM($I714:AP714)))","v":0},{"$f":"IF(OR(AR$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AR$3,$H714/$G714,$H714-SUM($I714:AQ714)))","v":0},{"$f":"IF(OR(AS$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AS$3,$H714/$G714,$H714-SUM($I714:AR714)))","v":0},{"$f":"IF(OR(AT$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AT$3,$H714/$G714,$H714-SUM($I714:AS714)))","v":0},{"$f":"IF(OR(AU$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AU$3,$H714/$G714,$H714-SUM($I714:AT714)))","v":0},{"$f":"IF(OR(AV$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AV$3,$H714/$G714,$H714-SUM($I714:AU714)))","v":0},{"$f":"IF(OR(AW$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AW$3,$H714/$G714,$H714-SUM($I714:AV714)))","v":0},{"$f":"IF(OR(AX$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AX$3,$H714/$G714,$H714-SUM($I714:AW714)))","v":0},{"$f":"IF(OR(AY$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AY$3,$H714/$G714,$H714-SUM($I714:AX714)))","v":0},{"$f":"IF(OR(AZ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>AZ$3,$H714/$G714,$H714-SUM($I714:AY714)))","v":0},{"$f":"IF(OR(BA$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BA$3,$H714/$G714,$H714-SUM($I714:AZ714)))","v":0},{"$f":"IF(OR(BB$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BB$3,$H714/$G714,$H714-SUM($I714:BA714)))","v":0},{"$f":"IF(OR(BC$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BC$3,$H714/$G714,$H714-SUM($I714:BB714)))","v":0},{"$f":"IF(OR(BD$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BD$3,$H714/$G714,$H714-SUM($I714:BC714)))","v":0},{"$f":"IF(OR(BE$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BE$3,$H714/$G714,$H714-SUM($I714:BD714)))","v":0},{"$f":"IF(OR(BF$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BF$3,$H714/$G714,$H714-SUM($I714:BE714)))","v":0},{"$f":"IF(OR(BG$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BG$3,$H714/$G714,$H714-SUM($I714:BF714)))","v":0},{"$f":"IF(OR(BH$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BH$3,$H714/$G714,$H714-SUM($I714:BG714)))","v":0},{"$f":"IF(OR(BI$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BI$3,$H714/$G714,$H714-SUM($I714:BH714)))","v":0},{"$f":"IF(OR(BJ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BJ$3,$H714/$G714,$H714-SUM($I714:BI714)))","v":0},{"$f":"IF(OR(BK$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BK$3,$H714/$G714,$H714-SUM($I714:BJ714)))","v":0},{"$f":"IF(OR(BL$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BL$3,$H714/$G714,$H714-SUM($I714:BK714)))","v":0},{"$f":"IF(OR(BM$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BM$3,$H714/$G714,$H714-SUM($I714:BL714)))","v":0},{"$f":"IF(OR(BN$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BN$3,$H714/$G714,$H714-SUM($I714:BM714)))","v":0},{"$f":"IF(OR(BO$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BO$3,$H714/$G714,$H714-SUM($I714:BN714)))","v":0},{"$f":"IF(OR(BP$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BP$3,$H714/$G714,$H714-SUM($I714:BO714)))","v":0},{"$f":"IF(OR(BQ$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BQ$3,$H714/$G714,$H714-SUM($I714:BP714)))","v":0},{"$f":"IF(OR(BR$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BR$3,$H714/$G714,$H714-SUM($I714:BQ714)))","v":0},{"$f":"IF(OR(BS$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BS$3,$H714/$G714,$H714-SUM($I714:BR714)))","v":0},{"$f":"IF(OR(BT$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BT$3,$H714/$G714,$H714-SUM($I714:BS714)))","v":0},{"$f":"IF(OR(BU$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BU$3,$H714/$G714,$H714-SUM($I714:BT714)))","v":0},{"$f":"IF(OR(BV$3<=$D714,$G714=\"n/a\"),0,IF(SUM($D714,$G714)>BV$3,$H714/$G714,$H714-SUM($I714:BU714)))","v":0},"Ok"]
[null,null,null,2022,"Nominal",null,{"$f":"G714","v":"n/a"},{"$f":"U702","v":0},null,{"$f":"IF(OR(J$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>J$3,$H715/$G715,$H715-SUM($I715:I715)))","v":0},{"$f":"IF(OR(K$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>K$3,$H715/$G715,$H715-SUM($I715:J715)))","v":0},{"$f":"IF(OR(L$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>L$3,$H715/$G715,$H715-SUM($I715:K715)))","v":0},{"$f":"IF(OR(M$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>M$3,$H715/$G715,$H715-SUM($I715:L715)))","v":0},{"$f":"IF(OR(N$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>N$3,$H715/$G715,$H715-SUM($I715:M715)))","v":0},{"$f":"IF(OR(O$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>O$3,$H715/$G715,$H715-SUM($I715:N715)))","v":0},{"$f":"IF(OR(P$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>P$3,$H715/$G715,$H715-SUM($I715:O715)))","v":0},{"$f":"IF(OR(Q$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Q$3,$H715/$G715,$H715-SUM($I715:P715)))","v":0},{"$f":"IF(OR(R$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>R$3,$H715/$G715,$H715-SUM($I715:Q715)))","v":0},{"$f":"IF(OR(S$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>S$3,$H715/$G715,$H715-SUM($I715:R715)))","v":0},{"$f":"IF(OR(T$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>T$3,$H715/$G715,$H715-SUM($I715:S715)))","v":0},{"$f":"IF(OR(U$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>U$3,$H715/$G715,$H715-SUM($I715:T715)))","v":0},{"$f":"IF(OR(V$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>V$3,$H715/$G715,$H715-SUM($I715:U715)))","v":0},{"$f":"IF(OR(W$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>W$3,$H715/$G715,$H715-SUM($I715:V715)))","v":0},{"$f":"IF(OR(X$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>X$3,$H715/$G715,$H715-SUM($I715:W715)))","v":0},{"$f":"IF(OR(Y$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Y$3,$H715/$G715,$H715-SUM($I715:X715)))","v":0},{"$f":"IF(OR(Z$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>Z$3,$H715/$G715,$H715-SUM($I715:Y715)))","v":0},{"$f":"IF(OR(AA$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AA$3,$H715/$G715,$H715-SUM($I715:Z715)))","v":0},{"$f":"IF(OR(AB$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AB$3,$H715/$G715,$H715-SUM($I715:AA715)))","v":0},{"$f":"IF(OR(AC$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AC$3,$H715/$G715,$H715-SUM($I715:AB715)))","v":0},{"$f":"IF(OR(AD$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AD$3,$H715/$G715,$H715-SUM($I715:AC715)))","v":0},{"$f":"IF(OR(AE$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AE$3,$H715/$G715,$H715-SUM($I715:AD715)))","v":0},{"$f":"IF(OR(AF$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AF$3,$H715/$G715,$H715-SUM($I715:AE715)))","v":0},{"$f":"IF(OR(AG$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AG$3,$H715/$G715,$H715-SUM($I715:AF715)))","v":0},{"$f":"IF(OR(AH$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AH$3,$H715/$G715,$H715-SUM($I715:AG715)))","v":0},{"$f":"IF(OR(AI$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AI$3,$H715/$G715,$H715-SUM($I715:AH715)))","v":0},{"$f":"IF(OR(AJ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AJ$3,$H715/$G715,$H715-SUM($I715:AI715)))","v":0},{"$f":"IF(OR(AK$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AK$3,$H715/$G715,$H715-SUM($I715:AJ715)))","v":0},{"$f":"IF(OR(AL$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AL$3,$H715/$G715,$H715-SUM($I715:AK715)))","v":0},{"$f":"IF(OR(AM$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AM$3,$H715/$G715,$H715-SUM($I715:AL715)))","v":0},{"$f":"IF(OR(AN$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AN$3,$H715/$G715,$H715-SUM($I715:AM715)))","v":0},{"$f":"IF(OR(AO$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AO$3,$H715/$G715,$H715-SUM($I715:AN715)))","v":0},{"$f":"IF(OR(AP$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AP$3,$H715/$G715,$H715-SUM($I715:AO715)))","v":0},{"$f":"IF(OR(AQ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AQ$3,$H715/$G715,$H715-SUM($I715:AP715)))","v":0},{"$f":"IF(OR(AR$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AR$3,$H715/$G715,$H715-SUM($I715:AQ715)))","v":0},{"$f":"IF(OR(AS$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AS$3,$H715/$G715,$H715-SUM($I715:AR715)))","v":0},{"$f":"IF(OR(AT$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AT$3,$H715/$G715,$H715-SUM($I715:AS715)))","v":0},{"$f":"IF(OR(AU$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AU$3,$H715/$G715,$H715-SUM($I715:AT715)))","v":0},{"$f":"IF(OR(AV$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AV$3,$H715/$G715,$H715-SUM($I715:AU715)))","v":0},{"$f":"IF(OR(AW$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AW$3,$H715/$G715,$H715-SUM($I715:AV715)))","v":0},{"$f":"IF(OR(AX$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AX$3,$H715/$G715,$H715-SUM($I715:AW715)))","v":0},{"$f":"IF(OR(AY$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AY$3,$H715/$G715,$H715-SUM($I715:AX715)))","v":0},{"$f":"IF(OR(AZ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>AZ$3,$H715/$G715,$H715-SUM($I715:AY715)))","v":0},{"$f":"IF(OR(BA$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BA$3,$H715/$G715,$H715-SUM($I715:AZ715)))","v":0},{"$f":"IF(OR(BB$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BB$3,$H715/$G715,$H715-SUM($I715:BA715)))","v":0},{"$f":"IF(OR(BC$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BC$3,$H715/$G715,$H715-SUM($I715:BB715)))","v":0},{"$f":"IF(OR(BD$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BD$3,$H715/$G715,$H715-SUM($I715:BC715)))","v":0},{"$f":"IF(OR(BE$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BE$3,$H715/$G715,$H715-SUM($I715:BD715)))","v":0},{"$f":"IF(OR(BF$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BF$3,$H715/$G715,$H715-SUM($I715:BE715)))","v":0},{"$f":"IF(OR(BG$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BG$3,$H715/$G715,$H715-SUM($I715:BF715)))","v":0},{"$f":"IF(OR(BH$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BH$3,$H715/$G715,$H715-SUM($I715:BG715)))","v":0},{"$f":"IF(OR(BI$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BI$3,$H715/$G715,$H715-SUM($I715:BH715)))","v":0},{"$f":"IF(OR(BJ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BJ$3,$H715/$G715,$H715-SUM($I715:BI715)))","v":0},{"$f":"IF(OR(BK$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BK$3,$H715/$G715,$H715-SUM($I715:BJ715)))","v":0},{"$f":"IF(OR(BL$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BL$3,$H715/$G715,$H715-SUM($I715:BK715)))","v":0},{"$f":"IF(OR(BM$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BM$3,$H715/$G715,$H715-SUM($I715:BL715)))","v":0},{"$f":"IF(OR(BN$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BN$3,$H715/$G715,$H715-SUM($I715:BM715)))","v":0},{"$f":"IF(OR(BO$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BO$3,$H715/$G715,$H715-SUM($I715:BN715)))","v":0},{"$f":"IF(OR(BP$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BP$3,$H715/$G715,$H715-SUM($I715:BO715)))","v":0},{"$f":"IF(OR(BQ$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BQ$3,$H715/$G715,$H715-SUM($I715:BP715)))","v":0},{"$f":"IF(OR(BR$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BR$3,$H715/$G715,$H715-SUM($I715:BQ715)))","v":0},{"$f":"IF(OR(BS$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BS$3,$H715/$G715,$H715-SUM($I715:BR715)))","v":0},{"$f":"IF(OR(BT$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BT$3,$H715/$G715,$H715-SUM($I715:BS715)))","v":0},{"$f":"IF(OR(BU$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BU$3,$H715/$G715,$H715-SUM($I715:BT715)))","v":0},{"$f":"IF(OR(BV$3<=$D715,$G715=\"n/a\"),0,IF(SUM($D715,$G715)>BV$3,$H715/$G715,$H715-SUM($I715:BU715)))","v":0},"Ok"]
[null,null,null,2023,"Nominal",null,{"$f":"G715","v":"n/a"},{"$f":"V702","v":0},null,{"$f":"IF(OR(J$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>J$3,$H716/$G716,$H716-SUM($I716:I716)))","v":0},{"$f":"IF(OR(K$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>K$3,$H716/$G716,$H716-SUM($I716:J716)))","v":0},{"$f":"IF(OR(L$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>L$3,$H716/$G716,$H716-SUM($I716:K716)))","v":0},{"$f":"IF(OR(M$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>M$3,$H716/$G716,$H716-SUM($I716:L716)))","v":0},{"$f":"IF(OR(N$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>N$3,$H716/$G716,$H716-SUM($I716:M716)))","v":0},{"$f":"IF(OR(O$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>O$3,$H716/$G716,$H716-SUM($I716:N716)))","v":0},{"$f":"IF(OR(P$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>P$3,$H716/$G716,$H716-SUM($I716:O716)))","v":0},{"$f":"IF(OR(Q$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Q$3,$H716/$G716,$H716-SUM($I716:P716)))","v":0},{"$f":"IF(OR(R$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>R$3,$H716/$G716,$H716-SUM($I716:Q716)))","v":0},{"$f":"IF(OR(S$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>S$3,$H716/$G716,$H716-SUM($I716:R716)))","v":0},{"$f":"IF(OR(T$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>T$3,$H716/$G716,$H716-SUM($I716:S716)))","v":0},{"$f":"IF(OR(U$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>U$3,$H716/$G716,$H716-SUM($I716:T716)))","v":0},{"$f":"IF(OR(V$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>V$3,$H716/$G716,$H716-SUM($I716:U716)))","v":0},{"$f":"IF(OR(W$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>W$3,$H716/$G716,$H716-SUM($I716:V716)))","v":0},{"$f":"IF(OR(X$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>X$3,$H716/$G716,$H716-SUM($I716:W716)))","v":0},{"$f":"IF(OR(Y$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Y$3,$H716/$G716,$H716-SUM($I716:X716)))","v":0},{"$f":"IF(OR(Z$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>Z$3,$H716/$G716,$H716-SUM($I716:Y716)))","v":0},{"$f":"IF(OR(AA$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AA$3,$H716/$G716,$H716-SUM($I716:Z716)))","v":0},{"$f":"IF(OR(AB$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AB$3,$H716/$G716,$H716-SUM($I716:AA716)))","v":0},{"$f":"IF(OR(AC$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AC$3,$H716/$G716,$H716-SUM($I716:AB716)))","v":0},{"$f":"IF(OR(AD$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AD$3,$H716/$G716,$H716-SUM($I716:AC716)))","v":0},{"$f":"IF(OR(AE$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AE$3,$H716/$G716,$H716-SUM($I716:AD716)))","v":0},{"$f":"IF(OR(AF$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AF$3,$H716/$G716,$H716-SUM($I716:AE716)))","v":0},{"$f":"IF(OR(AG$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AG$3,$H716/$G716,$H716-SUM($I716:AF716)))","v":0},{"$f":"IF(OR(AH$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AH$3,$H716/$G716,$H716-SUM($I716:AG716)))","v":0},{"$f":"IF(OR(AI$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AI$3,$H716/$G716,$H716-SUM($I716:AH716)))","v":0},{"$f":"IF(OR(AJ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AJ$3,$H716/$G716,$H716-SUM($I716:AI716)))","v":0},{"$f":"IF(OR(AK$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AK$3,$H716/$G716,$H716-SUM($I716:AJ716)))","v":0},{"$f":"IF(OR(AL$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AL$3,$H716/$G716,$H716-SUM($I716:AK716)))","v":0},{"$f":"IF(OR(AM$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AM$3,$H716/$G716,$H716-SUM($I716:AL716)))","v":0},{"$f":"IF(OR(AN$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AN$3,$H716/$G716,$H716-SUM($I716:AM716)))","v":0},{"$f":"IF(OR(AO$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AO$3,$H716/$G716,$H716-SUM($I716:AN716)))","v":0},{"$f":"IF(OR(AP$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AP$3,$H716/$G716,$H716-SUM($I716:AO716)))","v":0},{"$f":"IF(OR(AQ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AQ$3,$H716/$G716,$H716-SUM($I716:AP716)))","v":0},{"$f":"IF(OR(AR$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AR$3,$H716/$G716,$H716-SUM($I716:AQ716)))","v":0},{"$f":"IF(OR(AS$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AS$3,$H716/$G716,$H716-SUM($I716:AR716)))","v":0},{"$f":"IF(OR(AT$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AT$3,$H716/$G716,$H716-SUM($I716:AS716)))","v":0},{"$f":"IF(OR(AU$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AU$3,$H716/$G716,$H716-SUM($I716:AT716)))","v":0},{"$f":"IF(OR(AV$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AV$3,$H716/$G716,$H716-SUM($I716:AU716)))","v":0},{"$f":"IF(OR(AW$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AW$3,$H716/$G716,$H716-SUM($I716:AV716)))","v":0},{"$f":"IF(OR(AX$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AX$3,$H716/$G716,$H716-SUM($I716:AW716)))","v":0},{"$f":"IF(OR(AY$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AY$3,$H716/$G716,$H716-SUM($I716:AX716)))","v":0},{"$f":"IF(OR(AZ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>AZ$3,$H716/$G716,$H716-SUM($I716:AY716)))","v":0},{"$f":"IF(OR(BA$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BA$3,$H716/$G716,$H716-SUM($I716:AZ716)))","v":0},{"$f":"IF(OR(BB$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BB$3,$H716/$G716,$H716-SUM($I716:BA716)))","v":0},{"$f":"IF(OR(BC$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BC$3,$H716/$G716,$H716-SUM($I716:BB716)))","v":0},{"$f":"IF(OR(BD$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BD$3,$H716/$G716,$H716-SUM($I716:BC716)))","v":0},{"$f":"IF(OR(BE$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BE$3,$H716/$G716,$H716-SUM($I716:BD716)))","v":0},{"$f":"IF(OR(BF$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BF$3,$H716/$G716,$H716-SUM($I716:BE716)))","v":0},{"$f":"IF(OR(BG$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BG$3,$H716/$G716,$H716-SUM($I716:BF716)))","v":0},{"$f":"IF(OR(BH$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BH$3,$H716/$G716,$H716-SUM($I716:BG716)))","v":0},{"$f":"IF(OR(BI$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BI$3,$H716/$G716,$H716-SUM($I716:BH716)))","v":0},{"$f":"IF(OR(BJ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BJ$3,$H716/$G716,$H716-SUM($I716:BI716)))","v":0},{"$f":"IF(OR(BK$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BK$3,$H716/$G716,$H716-SUM($I716:BJ716)))","v":0},{"$f":"IF(OR(BL$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BL$3,$H716/$G716,$H716-SUM($I716:BK716)))","v":0},{"$f":"IF(OR(BM$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BM$3,$H716/$G716,$H716-SUM($I716:BL716)))","v":0},{"$f":"IF(OR(BN$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BN$3,$H716/$G716,$H716-SUM($I716:BM716)))","v":0},{"$f":"IF(OR(BO$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BO$3,$H716/$G716,$H716-SUM($I716:BN716)))","v":0},{"$f":"IF(OR(BP$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BP$3,$H716/$G716,$H716-SUM($I716:BO716)))","v":0},{"$f":"IF(OR(BQ$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BQ$3,$H716/$G716,$H716-SUM($I716:BP716)))","v":0},{"$f":"IF(OR(BR$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BR$3,$H716/$G716,$H716-SUM($I716:BQ716)))","v":0},{"$f":"IF(OR(BS$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BS$3,$H716/$G716,$H716-SUM($I716:BR716)))","v":0},{"$f":"IF(OR(BT$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BT$3,$H716/$G716,$H716-SUM($I716:BS716)))","v":0},{"$f":"IF(OR(BU$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BU$3,$H716/$G716,$H716-SUM($I716:BT716)))","v":0},{"$f":"IF(OR(BV$3<=$D716,$G716=\"n/a\"),0,IF(SUM($D716,$G716)>BV$3,$H716/$G716,$H716-SUM($I716:BU716)))","v":0},"Ok"]
[null,null,null,2024,"Nominal",null,{"$f":"G716","v":"n/a"},{"$f":"W702","v":0},null,{"$f":"IF(OR(J$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>J$3,$H717/$G717,$H717-SUM($I717:I717)))","v":0},{"$f":"IF(OR(K$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>K$3,$H717/$G717,$H717-SUM($I717:J717)))","v":0},{"$f":"IF(OR(L$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>L$3,$H717/$G717,$H717-SUM($I717:K717)))","v":0},{"$f":"IF(OR(M$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>M$3,$H717/$G717,$H717-SUM($I717:L717)))","v":0},{"$f":"IF(OR(N$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>N$3,$H717/$G717,$H717-SUM($I717:M717)))","v":0},{"$f":"IF(OR(O$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>O$3,$H717/$G717,$H717-SUM($I717:N717)))","v":0},{"$f":"IF(OR(P$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>P$3,$H717/$G717,$H717-SUM($I717:O717)))","v":0},{"$f":"IF(OR(Q$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>Q$3,$H717/$G717,$H717-SUM($I717:P717)))","v":0},{"$f":"IF(OR(R$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>R$3,$H717/$G717,$H717-SUM($I717:Q717)))","v":0},{"$f":"IF(OR(S$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>S$3,$H717/$G717,$H717-SUM($I717:R717)))","v":0},{"$f":"IF(OR(T$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>T$3,$H717/$G717,$H717-SUM($I717:S717)))","v":0},{"$f":"IF(OR(U$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>U$3,$H717/$G717,$H717-SUM($I717:T717)))","v":0},{"$f":"IF(OR(V$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>V$3,$H717/$G717,$H717-SUM($I717:U717)))","v":0},{"$f":"IF(OR(W$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>W$3,$H717/$G717,$H717-SUM($I717:V717)))","v":0},{"$f":"IF(OR(X$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>X$3,$H717/$G717,$H717-SUM($I717:W717)))","v":0},{"$f":"IF(OR(Y$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>Y$3,$H717/$G717,$H717-SUM($I717:X717)))","v":0},{"$f":"IF(OR(Z$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>Z$3,$H717/$G717,$H717-SUM($I717:Y717)))","v":0},{"$f":"IF(OR(AA$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AA$3,$H717/$G717,$H717-SUM($I717:Z717)))","v":0},{"$f":"IF(OR(AB$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AB$3,$H717/$G717,$H717-SUM($I717:AA717)))","v":0},{"$f":"IF(OR(AC$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AC$3,$H717/$G717,$H717-SUM($I717:AB717)))","v":0},{"$f":"IF(OR(AD$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AD$3,$H717/$G717,$H717-SUM($I717:AC717)))","v":0},{"$f":"IF(OR(AE$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AE$3,$H717/$G717,$H717-SUM($I717:AD717)))","v":0},{"$f":"IF(OR(AF$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AF$3,$H717/$G717,$H717-SUM($I717:AE717)))","v":0},{"$f":"IF(OR(AG$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AG$3,$H717/$G717,$H717-SUM($I717:AF717)))","v":0},{"$f":"IF(OR(AH$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AH$3,$H717/$G717,$H717-SUM($I717:AG717)))","v":0},{"$f":"IF(OR(AI$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AI$3,$H717/$G717,$H717-SUM($I717:AH717)))","v":0},{"$f":"IF(OR(AJ$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AJ$3,$H717/$G717,$H717-SUM($I717:AI717)))","v":0},{"$f":"IF(OR(AK$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AK$3,$H717/$G717,$H717-SUM($I717:AJ717)))","v":0},{"$f":"IF(OR(AL$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AL$3,$H717/$G717,$H717-SUM($I717:AK717)))","v":0},{"$f":"IF(OR(AM$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AM$3,$H717/$G717,$H717-SUM($I717:AL717)))","v":0},{"$f":"IF(OR(AN$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AN$3,$H717/$G717,$H717-SUM($I717:AM717)))","v":0},{"$f":"IF(OR(AO$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AO$3,$H717/$G717,$H717-SUM($I717:AN717)))","v":0},{"$f":"IF(OR(AP$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AP$3,$H717/$G717,$H717-SUM($I717:AO717)))","v":0},{"$f":"IF(OR(AQ$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AQ$3,$H717/$G717,$H717-SUM($I717:AP717)))","v":0},{"$f":"IF(OR(AR$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AR$3,$H717/$G717,$H717-SUM($I717:AQ717)))","v":0},{"$f":"IF(OR(AS$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AS$3,$H717/$G717,$H717-SUM($I717:AR717)))","v":0},{"$f":"IF(OR(AT$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AT$3,$H717/$G717,$H717-SUM($I717:AS717)))","v":0},{"$f":"IF(OR(AU$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AU$3,$H717/$G717,$H717-SUM($I717:AT717)))","v":0},{"$f":"IF(OR(AV$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AV$3,$H717/$G717,$H717-SUM($I717:AU717)))","v":0},{"$f":"IF(OR(AW$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AW$3,$H717/$G717,$H717-SUM($I717:AV717)))","v":0},{"$f":"IF(OR(AX$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AX$3,$H717/$G717,$H717-SUM($I717:AW717)))","v":0},{"$f":"IF(OR(AY$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AY$3,$H717/$G717,$H717-SUM($I717:AX717)))","v":0},{"$f":"IF(OR(AZ$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>AZ$3,$H717/$G717,$H717-SUM($I717:AY717)))","v":0},{"$f":"IF(OR(BA$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BA$3,$H717/$G717,$H717-SUM($I717:AZ717)))","v":0},{"$f":"IF(OR(BB$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BB$3,$H717/$G717,$H717-SUM($I717:BA717)))","v":0},{"$f":"IF(OR(BC$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BC$3,$H717/$G717,$H717-SUM($I717:BB717)))","v":0},{"$f":"IF(OR(BD$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BD$3,$H717/$G717,$H717-SUM($I717:BC717)))","v":0},{"$f":"IF(OR(BE$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BE$3,$H717/$G717,$H717-SUM($I717:BD717)))","v":0},{"$f":"IF(OR(BF$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BF$3,$H717/$G717,$H717-SUM($I717:BE717)))","v":0},{"$f":"IF(OR(BG$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BG$3,$H717/$G717,$H717-SUM($I717:BF717)))","v":0},{"$f":"IF(OR(BH$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BH$3,$H717/$G717,$H717-SUM($I717:BG717)))","v":0},{"$f":"IF(OR(BI$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BI$3,$H717/$G717,$H717-SUM($I717:BH717)))","v":0},{"$f":"IF(OR(BJ$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BJ$3,$H717/$G717,$H717-SUM($I717:BI717)))","v":0},{"$f":"IF(OR(BK$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BK$3,$H717/$G717,$H717-SUM($I717:BJ717)))","v":0},{"$f":"IF(OR(BL$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BL$3,$H717/$G717,$H717-SUM($I717:BK717)))","v":0},{"$f":"IF(OR(BM$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BM$3,$H717/$G717,$H717-SUM($I717:BL717)))","v":0},{"$f":"IF(OR(BN$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BN$3,$H717/$G717,$H717-SUM($I717:BM717)))","v":0},{"$f":"IF(OR(BO$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BO$3,$H717/$G717,$H717-SUM($I717:BN717)))","v":0},{"$f":"IF(OR(BP$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BP$3,$H717/$G717,$H717-SUM($I717:BO717)))","v":0},{"$f":"IF(OR(BQ$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BQ$3,$H717/$G717,$H717-SUM($I717:BP717)))","v":0},{"$f":"IF(OR(BR$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BR$3,$H717/$G717,$H717-SUM($I717:BQ717)))","v":0},{"$f":"IF(OR(BS$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BS$3,$H717/$G717,$H717-SUM($I717:BR717)))","v":0},{"$f":"IF(OR(BT$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BT$3,$H717/$G717,$H717-SUM($I717:BS717)))","v":0},{"$f":"IF(OR(BU$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BU$3,$H717/$G717,$H717-SUM($I717:BT717)))","v":0},{"$f":"IF(OR(BV$3<=$D717,$G717=\"n/a\"),0,IF(SUM($D717,$G717)>BV$3,$H717/$G717,$H717-SUM($I717:BU717)))","v":0},"Ok"]
[null,null,null,2025,"Nominal",null,{"$f":"G717","v":"n/a"},{"$f":"X702","v":0},null,{"$f":"IF(OR(J$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>J$3,$H718/$G718,$H718-SUM($I718:I718)))","v":0},{"$f":"IF(OR(K$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>K$3,$H718/$G718,$H718-SUM($I718:J718)))","v":0},{"$f":"IF(OR(L$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>L$3,$H718/$G718,$H718-SUM($I718:K718)))","v":0},{"$f":"IF(OR(M$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>M$3,$H718/$G718,$H718-SUM($I718:L718)))","v":0},{"$f":"IF(OR(N$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>N$3,$H718/$G718,$H718-SUM($I718:M718)))","v":0},{"$f":"IF(OR(O$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>O$3,$H718/$G718,$H718-SUM($I718:N718)))","v":0},{"$f":"IF(OR(P$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>P$3,$H718/$G718,$H718-SUM($I718:O718)))","v":0},{"$f":"IF(OR(Q$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>Q$3,$H718/$G718,$H718-SUM($I718:P718)))","v":0},{"$f":"IF(OR(R$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>R$3,$H718/$G718,$H718-SUM($I718:Q718)))","v":0},{"$f":"IF(OR(S$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>S$3,$H718/$G718,$H718-SUM($I718:R718)))","v":0},{"$f":"IF(OR(T$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>T$3,$H718/$G718,$H718-SUM($I718:S718)))","v":0},{"$f":"IF(OR(U$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>U$3,$H718/$G718,$H718-SUM($I718:T718)))","v":0},{"$f":"IF(OR(V$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>V$3,$H718/$G718,$H718-SUM($I718:U718)))","v":0},{"$f":"IF(OR(W$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>W$3,$H718/$G718,$H718-SUM($I718:V718)))","v":0},{"$f":"IF(OR(X$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>X$3,$H718/$G718,$H718-SUM($I718:W718)))","v":0},{"$f":"IF(OR(Y$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>Y$3,$H718/$G718,$H718-SUM($I718:X718)))","v":0},{"$f":"IF(OR(Z$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>Z$3,$H718/$G718,$H718-SUM($I718:Y718)))","v":0},{"$f":"IF(OR(AA$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AA$3,$H718/$G718,$H718-SUM($I718:Z718)))","v":0},{"$f":"IF(OR(AB$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AB$3,$H718/$G718,$H718-SUM($I718:AA718)))","v":0},{"$f":"IF(OR(AC$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AC$3,$H718/$G718,$H718-SUM($I718:AB718)))","v":0},{"$f":"IF(OR(AD$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AD$3,$H718/$G718,$H718-SUM($I718:AC718)))","v":0},{"$f":"IF(OR(AE$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AE$3,$H718/$G718,$H718-SUM($I718:AD718)))","v":0},{"$f":"IF(OR(AF$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AF$3,$H718/$G718,$H718-SUM($I718:AE718)))","v":0},{"$f":"IF(OR(AG$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AG$3,$H718/$G718,$H718-SUM($I718:AF718)))","v":0},{"$f":"IF(OR(AH$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AH$3,$H718/$G718,$H718-SUM($I718:AG718)))","v":0},{"$f":"IF(OR(AI$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AI$3,$H718/$G718,$H718-SUM($I718:AH718)))","v":0},{"$f":"IF(OR(AJ$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AJ$3,$H718/$G718,$H718-SUM($I718:AI718)))","v":0},{"$f":"IF(OR(AK$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AK$3,$H718/$G718,$H718-SUM($I718:AJ718)))","v":0},{"$f":"IF(OR(AL$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AL$3,$H718/$G718,$H718-SUM($I718:AK718)))","v":0},{"$f":"IF(OR(AM$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AM$3,$H718/$G718,$H718-SUM($I718:AL718)))","v":0},{"$f":"IF(OR(AN$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AN$3,$H718/$G718,$H718-SUM($I718:AM718)))","v":0},{"$f":"IF(OR(AO$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AO$3,$H718/$G718,$H718-SUM($I718:AN718)))","v":0},{"$f":"IF(OR(AP$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AP$3,$H718/$G718,$H718-SUM($I718:AO718)))","v":0},{"$f":"IF(OR(AQ$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AQ$3,$H718/$G718,$H718-SUM($I718:AP718)))","v":0},{"$f":"IF(OR(AR$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AR$3,$H718/$G718,$H718-SUM($I718:AQ718)))","v":0},{"$f":"IF(OR(AS$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AS$3,$H718/$G718,$H718-SUM($I718:AR718)))","v":0},{"$f":"IF(OR(AT$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AT$3,$H718/$G718,$H718-SUM($I718:AS718)))","v":0},{"$f":"IF(OR(AU$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AU$3,$H718/$G718,$H718-SUM($I718:AT718)))","v":0},{"$f":"IF(OR(AV$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AV$3,$H718/$G718,$H718-SUM($I718:AU718)))","v":0},{"$f":"IF(OR(AW$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AW$3,$H718/$G718,$H718-SUM($I718:AV718)))","v":0},{"$f":"IF(OR(AX$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AX$3,$H718/$G718,$H718-SUM($I718:AW718)))","v":0},{"$f":"IF(OR(AY$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AY$3,$H718/$G718,$H718-SUM($I718:AX718)))","v":0},{"$f":"IF(OR(AZ$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>AZ$3,$H718/$G718,$H718-SUM($I718:AY718)))","v":0},{"$f":"IF(OR(BA$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BA$3,$H718/$G718,$H718-SUM($I718:AZ718)))","v":0},{"$f":"IF(OR(BB$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BB$3,$H718/$G718,$H718-SUM($I718:BA718)))","v":0},{"$f":"IF(OR(BC$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BC$3,$H718/$G718,$H718-SUM($I718:BB718)))","v":0},{"$f":"IF(OR(BD$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BD$3,$H718/$G718,$H718-SUM($I718:BC718)))","v":0},{"$f":"IF(OR(BE$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BE$3,$H718/$G718,$H718-SUM($I718:BD718)))","v":0},{"$f":"IF(OR(BF$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BF$3,$H718/$G718,$H718-SUM($I718:BE718)))","v":0},{"$f":"IF(OR(BG$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BG$3,$H718/$G718,$H718-SUM($I718:BF718)))","v":0},{"$f":"IF(OR(BH$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BH$3,$H718/$G718,$H718-SUM($I718:BG718)))","v":0},{"$f":"IF(OR(BI$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BI$3,$H718/$G718,$H718-SUM($I718:BH718)))","v":0},{"$f":"IF(OR(BJ$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BJ$3,$H718/$G718,$H718-SUM($I718:BI718)))","v":0},{"$f":"IF(OR(BK$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BK$3,$H718/$G718,$H718-SUM($I718:BJ718)))","v":0},{"$f":"IF(OR(BL$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BL$3,$H718/$G718,$H718-SUM($I718:BK718)))","v":0},{"$f":"IF(OR(BM$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BM$3,$H718/$G718,$H718-SUM($I718:BL718)))","v":0},{"$f":"IF(OR(BN$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BN$3,$H718/$G718,$H718-SUM($I718:BM718)))","v":0},{"$f":"IF(OR(BO$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BO$3,$H718/$G718,$H718-SUM($I718:BN718)))","v":0},{"$f":"IF(OR(BP$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BP$3,$H718/$G718,$H718-SUM($I718:BO718)))","v":0},{"$f":"IF(OR(BQ$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BQ$3,$H718/$G718,$H718-SUM($I718:BP718)))","v":0},{"$f":"IF(OR(BR$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BR$3,$H718/$G718,$H718-SUM($I718:BQ718)))","v":0},{"$f":"IF(OR(BS$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BS$3,$H718/$G718,$H718-SUM($I718:BR718)))","v":0},{"$f":"IF(OR(BT$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BT$3,$H718/$G718,$H718-SUM($I718:BS718)))","v":0},{"$f":"IF(OR(BU$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BU$3,$H718/$G718,$H718-SUM($I718:BT718)))","v":0},{"$f":"IF(OR(BV$3<=$D718,$G718=\"n/a\"),0,IF(SUM($D718,$G718)>BV$3,$H718/$G718,$H718-SUM($I718:BU718)))","v":0},"Ok"]
[null,null,null,2026,"Nominal",null,{"$f":"INDEX('I1|Lives '!$F$7:$F$22,A696)","v":"n/a"},{"$f":"Y702","v":0},null,{"$f":"IF(OR(J$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>J$3,$H719/$G719,$H719-SUM($I719:I719)))","v":0},{"$f":"IF(OR(K$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>K$3,$H719/$G719,$H719-SUM($I719:J719)))","v":0},{"$f":"IF(OR(L$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>L$3,$H719/$G719,$H719-SUM($I719:K719)))","v":0},{"$f":"IF(OR(M$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>M$3,$H719/$G719,$H719-SUM($I719:L719)))","v":0},{"$f":"IF(OR(N$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>N$3,$H719/$G719,$H719-SUM($I719:M719)))","v":0},{"$f":"IF(OR(O$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>O$3,$H719/$G719,$H719-SUM($I719:N719)))","v":0},{"$f":"IF(OR(P$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>P$3,$H719/$G719,$H719-SUM($I719:O719)))","v":0},{"$f":"IF(OR(Q$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>Q$3,$H719/$G719,$H719-SUM($I719:P719)))","v":0},{"$f":"IF(OR(R$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>R$3,$H719/$G719,$H719-SUM($I719:Q719)))","v":0},{"$f":"IF(OR(S$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>S$3,$H719/$G719,$H719-SUM($I719:R719)))","v":0},{"$f":"IF(OR(T$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>T$3,$H719/$G719,$H719-SUM($I719:S719)))","v":0},{"$f":"IF(OR(U$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>U$3,$H719/$G719,$H719-SUM($I719:T719)))","v":0},{"$f":"IF(OR(V$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>V$3,$H719/$G719,$H719-SUM($I719:U719)))","v":0},{"$f":"IF(OR(W$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>W$3,$H719/$G719,$H719-SUM($I719:V719)))","v":0},{"$f":"IF(OR(X$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>X$3,$H719/$G719,$H719-SUM($I719:W719)))","v":0},{"$f":"IF(OR(Y$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>Y$3,$H719/$G719,$H719-SUM($I719:X719)))","v":0},{"$f":"IF(OR(Z$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>Z$3,$H719/$G719,$H719-SUM($I719:Y719)))","v":0},{"$f":"IF(OR(AA$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AA$3,$H719/$G719,$H719-SUM($I719:Z719)))","v":0},{"$f":"IF(OR(AB$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AB$3,$H719/$G719,$H719-SUM($I719:AA719)))","v":0},{"$f":"IF(OR(AC$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AC$3,$H719/$G719,$H719-SUM($I719:AB719)))","v":0},{"$f":"IF(OR(AD$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AD$3,$H719/$G719,$H719-SUM($I719:AC719)))","v":0},{"$f":"IF(OR(AE$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AE$3,$H719/$G719,$H719-SUM($I719:AD719)))","v":0},{"$f":"IF(OR(AF$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AF$3,$H719/$G719,$H719-SUM($I719:AE719)))","v":0},{"$f":"IF(OR(AG$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AG$3,$H719/$G719,$H719-SUM($I719:AF719)))","v":0},{"$f":"IF(OR(AH$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AH$3,$H719/$G719,$H719-SUM($I719:AG719)))","v":0},{"$f":"IF(OR(AI$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AI$3,$H719/$G719,$H719-SUM($I719:AH719)))","v":0},{"$f":"IF(OR(AJ$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AJ$3,$H719/$G719,$H719-SUM($I719:AI719)))","v":0},{"$f":"IF(OR(AK$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AK$3,$H719/$G719,$H719-SUM($I719:AJ719)))","v":0},{"$f":"IF(OR(AL$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AL$3,$H719/$G719,$H719-SUM($I719:AK719)))","v":0},{"$f":"IF(OR(AM$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AM$3,$H719/$G719,$H719-SUM($I719:AL719)))","v":0},{"$f":"IF(OR(AN$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AN$3,$H719/$G719,$H719-SUM($I719:AM719)))","v":0},{"$f":"IF(OR(AO$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AO$3,$H719/$G719,$H719-SUM($I719:AN719)))","v":0},{"$f":"IF(OR(AP$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AP$3,$H719/$G719,$H719-SUM($I719:AO719)))","v":0},{"$f":"IF(OR(AQ$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AQ$3,$H719/$G719,$H719-SUM($I719:AP719)))","v":0},{"$f":"IF(OR(AR$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AR$3,$H719/$G719,$H719-SUM($I719:AQ719)))","v":0},{"$f":"IF(OR(AS$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AS$3,$H719/$G719,$H719-SUM($I719:AR719)))","v":0},{"$f":"IF(OR(AT$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AT$3,$H719/$G719,$H719-SUM($I719:AS719)))","v":0},{"$f":"IF(OR(AU$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AU$3,$H719/$G719,$H719-SUM($I719:AT719)))","v":0},{"$f":"IF(OR(AV$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AV$3,$H719/$G719,$H719-SUM($I719:AU719)))","v":0},{"$f":"IF(OR(AW$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AW$3,$H719/$G719,$H719-SUM($I719:AV719)))","v":0},{"$f":"IF(OR(AX$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AX$3,$H719/$G719,$H719-SUM($I719:AW719)))","v":0},{"$f":"IF(OR(AY$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AY$3,$H719/$G719,$H719-SUM($I719:AX719)))","v":0},{"$f":"IF(OR(AZ$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>AZ$3,$H719/$G719,$H719-SUM($I719:AY719)))","v":0},{"$f":"IF(OR(BA$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BA$3,$H719/$G719,$H719-SUM($I719:AZ719)))","v":0},{"$f":"IF(OR(BB$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BB$3,$H719/$G719,$H719-SUM($I719:BA719)))","v":0},{"$f":"IF(OR(BC$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BC$3,$H719/$G719,$H719-SUM($I719:BB719)))","v":0},{"$f":"IF(OR(BD$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BD$3,$H719/$G719,$H719-SUM($I719:BC719)))","v":0},{"$f":"IF(OR(BE$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BE$3,$H719/$G719,$H719-SUM($I719:BD719)))","v":0},{"$f":"IF(OR(BF$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BF$3,$H719/$G719,$H719-SUM($I719:BE719)))","v":0},{"$f":"IF(OR(BG$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BG$3,$H719/$G719,$H719-SUM($I719:BF719)))","v":0},{"$f":"IF(OR(BH$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BH$3,$H719/$G719,$H719-SUM($I719:BG719)))","v":0},{"$f":"IF(OR(BI$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BI$3,$H719/$G719,$H719-SUM($I719:BH719)))","v":0},{"$f":"IF(OR(BJ$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BJ$3,$H719/$G719,$H719-SUM($I719:BI719)))","v":0},{"$f":"IF(OR(BK$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BK$3,$H719/$G719,$H719-SUM($I719:BJ719)))","v":0},{"$f":"IF(OR(BL$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BL$3,$H719/$G719,$H719-SUM($I719:BK719)))","v":0},{"$f":"IF(OR(BM$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BM$3,$H719/$G719,$H719-SUM($I719:BL719)))","v":0},{"$f":"IF(OR(BN$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BN$3,$H719/$G719,$H719-SUM($I719:BM719)))","v":0},{"$f":"IF(OR(BO$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BO$3,$H719/$G719,$H719-SUM($I719:BN719)))","v":0},{"$f":"IF(OR(BP$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BP$3,$H719/$G719,$H719-SUM($I719:BO719)))","v":0},{"$f":"IF(OR(BQ$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BQ$3,$H719/$G719,$H719-SUM($I719:BP719)))","v":0},{"$f":"IF(OR(BR$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BR$3,$H719/$G719,$H719-SUM($I719:BQ719)))","v":0},{"$f":"IF(OR(BS$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BS$3,$H719/$G719,$H719-SUM($I719:BR719)))","v":0},{"$f":"IF(OR(BT$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BT$3,$H719/$G719,$H719-SUM($I719:BS719)))","v":0},{"$f":"IF(OR(BU$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BU$3,$H719/$G719,$H719-SUM($I719:BT719)))","v":0},{"$f":"IF(OR(BV$3<=$D719,$G719=\"n/a\"),0,IF(SUM($D719,$G719)>BV$3,$H719/$G719,$H719-SUM($I719:BU719)))","v":0},"Ok"]
[null,null,null,2027,"Nominal",null,{"$f":"G719","v":"n/a"},{"$f":"Z702","v":0},null,{"$f":"IF(OR(J$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>J$3,$H720/$G720,$H720-SUM($I720:I720)))","v":0},{"$f":"IF(OR(K$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>K$3,$H720/$G720,$H720-SUM($I720:J720)))","v":0},{"$f":"IF(OR(L$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>L$3,$H720/$G720,$H720-SUM($I720:K720)))","v":0},{"$f":"IF(OR(M$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>M$3,$H720/$G720,$H720-SUM($I720:L720)))","v":0},{"$f":"IF(OR(N$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>N$3,$H720/$G720,$H720-SUM($I720:M720)))","v":0},{"$f":"IF(OR(O$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>O$3,$H720/$G720,$H720-SUM($I720:N720)))","v":0},{"$f":"IF(OR(P$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>P$3,$H720/$G720,$H720-SUM($I720:O720)))","v":0},{"$f":"IF(OR(Q$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>Q$3,$H720/$G720,$H720-SUM($I720:P720)))","v":0},{"$f":"IF(OR(R$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>R$3,$H720/$G720,$H720-SUM($I720:Q720)))","v":0},{"$f":"IF(OR(S$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>S$3,$H720/$G720,$H720-SUM($I720:R720)))","v":0},{"$f":"IF(OR(T$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>T$3,$H720/$G720,$H720-SUM($I720:S720)))","v":0},{"$f":"IF(OR(U$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>U$3,$H720/$G720,$H720-SUM($I720:T720)))","v":0},{"$f":"IF(OR(V$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>V$3,$H720/$G720,$H720-SUM($I720:U720)))","v":0},{"$f":"IF(OR(W$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>W$3,$H720/$G720,$H720-SUM($I720:V720)))","v":0},{"$f":"IF(OR(X$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>X$3,$H720/$G720,$H720-SUM($I720:W720)))","v":0},{"$f":"IF(OR(Y$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>Y$3,$H720/$G720,$H720-SUM($I720:X720)))","v":0},{"$f":"IF(OR(Z$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>Z$3,$H720/$G720,$H720-SUM($I720:Y720)))","v":0},{"$f":"IF(OR(AA$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AA$3,$H720/$G720,$H720-SUM($I720:Z720)))","v":0},{"$f":"IF(OR(AB$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AB$3,$H720/$G720,$H720-SUM($I720:AA720)))","v":0},{"$f":"IF(OR(AC$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AC$3,$H720/$G720,$H720-SUM($I720:AB720)))","v":0},{"$f":"IF(OR(AD$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AD$3,$H720/$G720,$H720-SUM($I720:AC720)))","v":0},{"$f":"IF(OR(AE$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AE$3,$H720/$G720,$H720-SUM($I720:AD720)))","v":0},{"$f":"IF(OR(AF$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AF$3,$H720/$G720,$H720-SUM($I720:AE720)))","v":0},{"$f":"IF(OR(AG$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AG$3,$H720/$G720,$H720-SUM($I720:AF720)))","v":0},{"$f":"IF(OR(AH$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AH$3,$H720/$G720,$H720-SUM($I720:AG720)))","v":0},{"$f":"IF(OR(AI$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AI$3,$H720/$G720,$H720-SUM($I720:AH720)))","v":0},{"$f":"IF(OR(AJ$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AJ$3,$H720/$G720,$H720-SUM($I720:AI720)))","v":0},{"$f":"IF(OR(AK$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AK$3,$H720/$G720,$H720-SUM($I720:AJ720)))","v":0},{"$f":"IF(OR(AL$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AL$3,$H720/$G720,$H720-SUM($I720:AK720)))","v":0},{"$f":"IF(OR(AM$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AM$3,$H720/$G720,$H720-SUM($I720:AL720)))","v":0},{"$f":"IF(OR(AN$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AN$3,$H720/$G720,$H720-SUM($I720:AM720)))","v":0},{"$f":"IF(OR(AO$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AO$3,$H720/$G720,$H720-SUM($I720:AN720)))","v":0},{"$f":"IF(OR(AP$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AP$3,$H720/$G720,$H720-SUM($I720:AO720)))","v":0},{"$f":"IF(OR(AQ$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AQ$3,$H720/$G720,$H720-SUM($I720:AP720)))","v":0},{"$f":"IF(OR(AR$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AR$3,$H720/$G720,$H720-SUM($I720:AQ720)))","v":0},{"$f":"IF(OR(AS$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AS$3,$H720/$G720,$H720-SUM($I720:AR720)))","v":0},{"$f":"IF(OR(AT$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AT$3,$H720/$G720,$H720-SUM($I720:AS720)))","v":0},{"$f":"IF(OR(AU$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AU$3,$H720/$G720,$H720-SUM($I720:AT720)))","v":0},{"$f":"IF(OR(AV$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AV$3,$H720/$G720,$H720-SUM($I720:AU720)))","v":0},{"$f":"IF(OR(AW$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AW$3,$H720/$G720,$H720-SUM($I720:AV720)))","v":0},{"$f":"IF(OR(AX$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AX$3,$H720/$G720,$H720-SUM($I720:AW720)))","v":0},{"$f":"IF(OR(AY$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AY$3,$H720/$G720,$H720-SUM($I720:AX720)))","v":0},{"$f":"IF(OR(AZ$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>AZ$3,$H720/$G720,$H720-SUM($I720:AY720)))","v":0},{"$f":"IF(OR(BA$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BA$3,$H720/$G720,$H720-SUM($I720:AZ720)))","v":0},{"$f":"IF(OR(BB$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BB$3,$H720/$G720,$H720-SUM($I720:BA720)))","v":0},{"$f":"IF(OR(BC$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BC$3,$H720/$G720,$H720-SUM($I720:BB720)))","v":0},{"$f":"IF(OR(BD$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BD$3,$H720/$G720,$H720-SUM($I720:BC720)))","v":0},{"$f":"IF(OR(BE$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BE$3,$H720/$G720,$H720-SUM($I720:BD720)))","v":0},{"$f":"IF(OR(BF$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BF$3,$H720/$G720,$H720-SUM($I720:BE720)))","v":0},{"$f":"IF(OR(BG$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BG$3,$H720/$G720,$H720-SUM($I720:BF720)))","v":0},{"$f":"IF(OR(BH$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BH$3,$H720/$G720,$H720-SUM($I720:BG720)))","v":0},{"$f":"IF(OR(BI$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BI$3,$H720/$G720,$H720-SUM($I720:BH720)))","v":0},{"$f":"IF(OR(BJ$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BJ$3,$H720/$G720,$H720-SUM($I720:BI720)))","v":0},{"$f":"IF(OR(BK$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BK$3,$H720/$G720,$H720-SUM($I720:BJ720)))","v":0},{"$f":"IF(OR(BL$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BL$3,$H720/$G720,$H720-SUM($I720:BK720)))","v":0},{"$f":"IF(OR(BM$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BM$3,$H720/$G720,$H720-SUM($I720:BL720)))","v":0},{"$f":"IF(OR(BN$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BN$3,$H720/$G720,$H720-SUM($I720:BM720)))","v":0},{"$f":"IF(OR(BO$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BO$3,$H720/$G720,$H720-SUM($I720:BN720)))","v":0},{"$f":"IF(OR(BP$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BP$3,$H720/$G720,$H720-SUM($I720:BO720)))","v":0},{"$f":"IF(OR(BQ$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BQ$3,$H720/$G720,$H720-SUM($I720:BP720)))","v":0},{"$f":"IF(OR(BR$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BR$3,$H720/$G720,$H720-SUM($I720:BQ720)))","v":0},{"$f":"IF(OR(BS$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BS$3,$H720/$G720,$H720-SUM($I720:BR720)))","v":0},{"$f":"IF(OR(BT$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BT$3,$H720/$G720,$H720-SUM($I720:BS720)))","v":0},{"$f":"IF(OR(BU$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BU$3,$H720/$G720,$H720-SUM($I720:BT720)))","v":0},{"$f":"IF(OR(BV$3<=$D720,$G720=\"n/a\"),0,IF(SUM($D720,$G720)>BV$3,$H720/$G720,$H720-SUM($I720:BU720)))","v":0},"Ok"]
[null,null,null,2028,"Nominal",null,"n/a",{"$f":"AA702","v":0},null,{"$f":"IF(OR(J$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>J$3,$H721/$G721,$H721-SUM($I721:I721)))","v":0},{"$f":"IF(OR(K$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>K$3,$H721/$G721,$H721-SUM($I721:J721)))","v":0},{"$f":"IF(OR(L$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>L$3,$H721/$G721,$H721-SUM($I721:K721)))","v":0},{"$f":"IF(OR(M$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>M$3,$H721/$G721,$H721-SUM($I721:L721)))","v":0},{"$f":"IF(OR(N$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>N$3,$H721/$G721,$H721-SUM($I721:M721)))","v":0},{"$f":"IF(OR(O$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>O$3,$H721/$G721,$H721-SUM($I721:N721)))","v":0},{"$f":"IF(OR(P$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>P$3,$H721/$G721,$H721-SUM($I721:O721)))","v":0},{"$f":"IF(OR(Q$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>Q$3,$H721/$G721,$H721-SUM($I721:P721)))","v":0},{"$f":"IF(OR(R$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>R$3,$H721/$G721,$H721-SUM($I721:Q721)))","v":0},{"$f":"IF(OR(S$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>S$3,$H721/$G721,$H721-SUM($I721:R721)))","v":0},{"$f":"IF(OR(T$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>T$3,$H721/$G721,$H721-SUM($I721:S721)))","v":0},{"$f":"IF(OR(U$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>U$3,$H721/$G721,$H721-SUM($I721:T721)))","v":0},{"$f":"IF(OR(V$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>V$3,$H721/$G721,$H721-SUM($I721:U721)))","v":0},{"$f":"IF(OR(W$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>W$3,$H721/$G721,$H721-SUM($I721:V721)))","v":0},{"$f":"IF(OR(X$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>X$3,$H721/$G721,$H721-SUM($I721:W721)))","v":0},{"$f":"IF(OR(Y$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>Y$3,$H721/$G721,$H721-SUM($I721:X721)))","v":0},{"$f":"IF(OR(Z$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>Z$3,$H721/$G721,$H721-SUM($I721:Y721)))","v":0},{"$f":"IF(OR(AA$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AA$3,$H721/$G721,$H721-SUM($I721:Z721)))","v":0},{"$f":"IF(OR(AB$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AB$3,$H721/$G721,$H721-SUM($I721:AA721)))","v":0},{"$f":"IF(OR(AC$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AC$3,$H721/$G721,$H721-SUM($I721:AB721)))","v":0},{"$f":"IF(OR(AD$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AD$3,$H721/$G721,$H721-SUM($I721:AC721)))","v":0},{"$f":"IF(OR(AE$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AE$3,$H721/$G721,$H721-SUM($I721:AD721)))","v":0},{"$f":"IF(OR(AF$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AF$3,$H721/$G721,$H721-SUM($I721:AE721)))","v":0},{"$f":"IF(OR(AG$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AG$3,$H721/$G721,$H721-SUM($I721:AF721)))","v":0},{"$f":"IF(OR(AH$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AH$3,$H721/$G721,$H721-SUM($I721:AG721)))","v":0},{"$f":"IF(OR(AI$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AI$3,$H721/$G721,$H721-SUM($I721:AH721)))","v":0},{"$f":"IF(OR(AJ$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AJ$3,$H721/$G721,$H721-SUM($I721:AI721)))","v":0},{"$f":"IF(OR(AK$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AK$3,$H721/$G721,$H721-SUM($I721:AJ721)))","v":0},{"$f":"IF(OR(AL$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AL$3,$H721/$G721,$H721-SUM($I721:AK721)))","v":0},{"$f":"IF(OR(AM$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AM$3,$H721/$G721,$H721-SUM($I721:AL721)))","v":0},{"$f":"IF(OR(AN$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AN$3,$H721/$G721,$H721-SUM($I721:AM721)))","v":0},{"$f":"IF(OR(AO$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AO$3,$H721/$G721,$H721-SUM($I721:AN721)))","v":0},{"$f":"IF(OR(AP$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AP$3,$H721/$G721,$H721-SUM($I721:AO721)))","v":0},{"$f":"IF(OR(AQ$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AQ$3,$H721/$G721,$H721-SUM($I721:AP721)))","v":0},{"$f":"IF(OR(AR$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AR$3,$H721/$G721,$H721-SUM($I721:AQ721)))","v":0},{"$f":"IF(OR(AS$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AS$3,$H721/$G721,$H721-SUM($I721:AR721)))","v":0},{"$f":"IF(OR(AT$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AT$3,$H721/$G721,$H721-SUM($I721:AS721)))","v":0},{"$f":"IF(OR(AU$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AU$3,$H721/$G721,$H721-SUM($I721:AT721)))","v":0},{"$f":"IF(OR(AV$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AV$3,$H721/$G721,$H721-SUM($I721:AU721)))","v":0},{"$f":"IF(OR(AW$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AW$3,$H721/$G721,$H721-SUM($I721:AV721)))","v":0},{"$f":"IF(OR(AX$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AX$3,$H721/$G721,$H721-SUM($I721:AW721)))","v":0},{"$f":"IF(OR(AY$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AY$3,$H721/$G721,$H721-SUM($I721:AX721)))","v":0},{"$f":"IF(OR(AZ$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>AZ$3,$H721/$G721,$H721-SUM($I721:AY721)))","v":0},{"$f":"IF(OR(BA$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BA$3,$H721/$G721,$H721-SUM($I721:AZ721)))","v":0},{"$f":"IF(OR(BB$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BB$3,$H721/$G721,$H721-SUM($I721:BA721)))","v":0},{"$f":"IF(OR(BC$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BC$3,$H721/$G721,$H721-SUM($I721:BB721)))","v":0},{"$f":"IF(OR(BD$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BD$3,$H721/$G721,$H721-SUM($I721:BC721)))","v":0},{"$f":"IF(OR(BE$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BE$3,$H721/$G721,$H721-SUM($I721:BD721)))","v":0},{"$f":"IF(OR(BF$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BF$3,$H721/$G721,$H721-SUM($I721:BE721)))","v":0},{"$f":"IF(OR(BG$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BG$3,$H721/$G721,$H721-SUM($I721:BF721)))","v":0},{"$f":"IF(OR(BH$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BH$3,$H721/$G721,$H721-SUM($I721:BG721)))","v":0},{"$f":"IF(OR(BI$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BI$3,$H721/$G721,$H721-SUM($I721:BH721)))","v":0},{"$f":"IF(OR(BJ$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BJ$3,$H721/$G721,$H721-SUM($I721:BI721)))","v":0},{"$f":"IF(OR(BK$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BK$3,$H721/$G721,$H721-SUM($I721:BJ721)))","v":0},{"$f":"IF(OR(BL$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BL$3,$H721/$G721,$H721-SUM($I721:BK721)))","v":0},{"$f":"IF(OR(BM$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BM$3,$H721/$G721,$H721-SUM($I721:BL721)))","v":0},{"$f":"IF(OR(BN$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BN$3,$H721/$G721,$H721-SUM($I721:BM721)))","v":0},{"$f":"IF(OR(BO$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BO$3,$H721/$G721,$H721-SUM($I721:BN721)))","v":0},{"$f":"IF(OR(BP$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BP$3,$H721/$G721,$H721-SUM($I721:BO721)))","v":0},{"$f":"IF(OR(BQ$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BQ$3,$H721/$G721,$H721-SUM($I721:BP721)))","v":0},{"$f":"IF(OR(BR$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BR$3,$H721/$G721,$H721-SUM($I721:BQ721)))","v":0},{"$f":"IF(OR(BS$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BS$3,$H721/$G721,$H721-SUM($I721:BR721)))","v":0},{"$f":"IF(OR(BT$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BT$3,$H721/$G721,$H721-SUM($I721:BS721)))","v":0},{"$f":"IF(OR(BU$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BU$3,$H721/$G721,$H721-SUM($I721:BT721)))","v":0},{"$f":"IF(OR(BV$3<=$D721,$G721=\"n/a\"),0,IF(SUM($D721,$G721)>BV$3,$H721/$G721,$H721-SUM($I721:BU721)))","v":0},"Ok"]
[null,null,null,2029,"Nominal",null,"n/a",{"$f":"AB702","v":0},null,{"$f":"IF(OR(J$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>J$3,$H722/$G722,$H722-SUM($I722:I722)))","v":0},{"$f":"IF(OR(K$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>K$3,$H722/$G722,$H722-SUM($I722:J722)))","v":0},{"$f":"IF(OR(L$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>L$3,$H722/$G722,$H722-SUM($I722:K722)))","v":0},{"$f":"IF(OR(M$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>M$3,$H722/$G722,$H722-SUM($I722:L722)))","v":0},{"$f":"IF(OR(N$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>N$3,$H722/$G722,$H722-SUM($I722:M722)))","v":0},{"$f":"IF(OR(O$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>O$3,$H722/$G722,$H722-SUM($I722:N722)))","v":0},{"$f":"IF(OR(P$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>P$3,$H722/$G722,$H722-SUM($I722:O722)))","v":0},{"$f":"IF(OR(Q$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>Q$3,$H722/$G722,$H722-SUM($I722:P722)))","v":0},{"$f":"IF(OR(R$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>R$3,$H722/$G722,$H722-SUM($I722:Q722)))","v":0},{"$f":"IF(OR(S$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>S$3,$H722/$G722,$H722-SUM($I722:R722)))","v":0},{"$f":"IF(OR(T$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>T$3,$H722/$G722,$H722-SUM($I722:S722)))","v":0},{"$f":"IF(OR(U$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>U$3,$H722/$G722,$H722-SUM($I722:T722)))","v":0},{"$f":"IF(OR(V$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>V$3,$H722/$G722,$H722-SUM($I722:U722)))","v":0},{"$f":"IF(OR(W$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>W$3,$H722/$G722,$H722-SUM($I722:V722)))","v":0},{"$f":"IF(OR(X$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>X$3,$H722/$G722,$H722-SUM($I722:W722)))","v":0},{"$f":"IF(OR(Y$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>Y$3,$H722/$G722,$H722-SUM($I722:X722)))","v":0},{"$f":"IF(OR(Z$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>Z$3,$H722/$G722,$H722-SUM($I722:Y722)))","v":0},{"$f":"IF(OR(AA$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AA$3,$H722/$G722,$H722-SUM($I722:Z722)))","v":0},{"$f":"IF(OR(AB$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AB$3,$H722/$G722,$H722-SUM($I722:AA722)))","v":0},{"$f":"IF(OR(AC$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AC$3,$H722/$G722,$H722-SUM($I722:AB722)))","v":0},{"$f":"IF(OR(AD$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AD$3,$H722/$G722,$H722-SUM($I722:AC722)))","v":0},{"$f":"IF(OR(AE$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AE$3,$H722/$G722,$H722-SUM($I722:AD722)))","v":0},{"$f":"IF(OR(AF$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AF$3,$H722/$G722,$H722-SUM($I722:AE722)))","v":0},{"$f":"IF(OR(AG$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AG$3,$H722/$G722,$H722-SUM($I722:AF722)))","v":0},{"$f":"IF(OR(AH$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AH$3,$H722/$G722,$H722-SUM($I722:AG722)))","v":0},{"$f":"IF(OR(AI$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AI$3,$H722/$G722,$H722-SUM($I722:AH722)))","v":0},{"$f":"IF(OR(AJ$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AJ$3,$H722/$G722,$H722-SUM($I722:AI722)))","v":0},{"$f":"IF(OR(AK$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AK$3,$H722/$G722,$H722-SUM($I722:AJ722)))","v":0},{"$f":"IF(OR(AL$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AL$3,$H722/$G722,$H722-SUM($I722:AK722)))","v":0},{"$f":"IF(OR(AM$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AM$3,$H722/$G722,$H722-SUM($I722:AL722)))","v":0},{"$f":"IF(OR(AN$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AN$3,$H722/$G722,$H722-SUM($I722:AM722)))","v":0},{"$f":"IF(OR(AO$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AO$3,$H722/$G722,$H722-SUM($I722:AN722)))","v":0},{"$f":"IF(OR(AP$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AP$3,$H722/$G722,$H722-SUM($I722:AO722)))","v":0},{"$f":"IF(OR(AQ$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AQ$3,$H722/$G722,$H722-SUM($I722:AP722)))","v":0},{"$f":"IF(OR(AR$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AR$3,$H722/$G722,$H722-SUM($I722:AQ722)))","v":0},{"$f":"IF(OR(AS$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AS$3,$H722/$G722,$H722-SUM($I722:AR722)))","v":0},{"$f":"IF(OR(AT$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AT$3,$H722/$G722,$H722-SUM($I722:AS722)))","v":0},{"$f":"IF(OR(AU$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AU$3,$H722/$G722,$H722-SUM($I722:AT722)))","v":0},{"$f":"IF(OR(AV$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AV$3,$H722/$G722,$H722-SUM($I722:AU722)))","v":0},{"$f":"IF(OR(AW$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AW$3,$H722/$G722,$H722-SUM($I722:AV722)))","v":0},{"$f":"IF(OR(AX$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AX$3,$H722/$G722,$H722-SUM($I722:AW722)))","v":0},{"$f":"IF(OR(AY$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AY$3,$H722/$G722,$H722-SUM($I722:AX722)))","v":0},{"$f":"IF(OR(AZ$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>AZ$3,$H722/$G722,$H722-SUM($I722:AY722)))","v":0},{"$f":"IF(OR(BA$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BA$3,$H722/$G722,$H722-SUM($I722:AZ722)))","v":0},{"$f":"IF(OR(BB$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BB$3,$H722/$G722,$H722-SUM($I722:BA722)))","v":0},{"$f":"IF(OR(BC$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BC$3,$H722/$G722,$H722-SUM($I722:BB722)))","v":0},{"$f":"IF(OR(BD$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BD$3,$H722/$G722,$H722-SUM($I722:BC722)))","v":0},{"$f":"IF(OR(BE$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BE$3,$H722/$G722,$H722-SUM($I722:BD722)))","v":0},{"$f":"IF(OR(BF$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BF$3,$H722/$G722,$H722-SUM($I722:BE722)))","v":0},{"$f":"IF(OR(BG$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BG$3,$H722/$G722,$H722-SUM($I722:BF722)))","v":0},{"$f":"IF(OR(BH$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BH$3,$H722/$G722,$H722-SUM($I722:BG722)))","v":0},{"$f":"IF(OR(BI$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BI$3,$H722/$G722,$H722-SUM($I722:BH722)))","v":0},{"$f":"IF(OR(BJ$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BJ$3,$H722/$G722,$H722-SUM($I722:BI722)))","v":0},{"$f":"IF(OR(BK$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BK$3,$H722/$G722,$H722-SUM($I722:BJ722)))","v":0},{"$f":"IF(OR(BL$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BL$3,$H722/$G722,$H722-SUM($I722:BK722)))","v":0},{"$f":"IF(OR(BM$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BM$3,$H722/$G722,$H722-SUM($I722:BL722)))","v":0},{"$f":"IF(OR(BN$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BN$3,$H722/$G722,$H722-SUM($I722:BM722)))","v":0},{"$f":"IF(OR(BO$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BO$3,$H722/$G722,$H722-SUM($I722:BN722)))","v":0},{"$f":"IF(OR(BP$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BP$3,$H722/$G722,$H722-SUM($I722:BO722)))","v":0},{"$f":"IF(OR(BQ$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BQ$3,$H722/$G722,$H722-SUM($I722:BP722)))","v":0},{"$f":"IF(OR(BR$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BR$3,$H722/$G722,$H722-SUM($I722:BQ722)))","v":0},{"$f":"IF(OR(BS$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BS$3,$H722/$G722,$H722-SUM($I722:BR722)))","v":0},{"$f":"IF(OR(BT$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BT$3,$H722/$G722,$H722-SUM($I722:BS722)))","v":0},{"$f":"IF(OR(BU$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BU$3,$H722/$G722,$H722-SUM($I722:BT722)))","v":0},{"$f":"IF(OR(BV$3<=$D722,$G722=\"n/a\"),0,IF(SUM($D722,$G722)>BV$3,$H722/$G722,$H722-SUM($I722:BU722)))","v":0},"Ok"]
[null,null,null,2030,"Nominal",null,"n/a",{"$f":"AC702","v":0},null,{"$f":"IF(OR(J$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>J$3,$H723/$G723,$H723-SUM($I723:I723)))","v":0},{"$f":"IF(OR(K$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>K$3,$H723/$G723,$H723-SUM($I723:J723)))","v":0},{"$f":"IF(OR(L$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>L$3,$H723/$G723,$H723-SUM($I723:K723)))","v":0},{"$f":"IF(OR(M$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>M$3,$H723/$G723,$H723-SUM($I723:L723)))","v":0},{"$f":"IF(OR(N$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>N$3,$H723/$G723,$H723-SUM($I723:M723)))","v":0},{"$f":"IF(OR(O$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>O$3,$H723/$G723,$H723-SUM($I723:N723)))","v":0},{"$f":"IF(OR(P$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>P$3,$H723/$G723,$H723-SUM($I723:O723)))","v":0},{"$f":"IF(OR(Q$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>Q$3,$H723/$G723,$H723-SUM($I723:P723)))","v":0},{"$f":"IF(OR(R$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>R$3,$H723/$G723,$H723-SUM($I723:Q723)))","v":0},{"$f":"IF(OR(S$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>S$3,$H723/$G723,$H723-SUM($I723:R723)))","v":0},{"$f":"IF(OR(T$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>T$3,$H723/$G723,$H723-SUM($I723:S723)))","v":0},{"$f":"IF(OR(U$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>U$3,$H723/$G723,$H723-SUM($I723:T723)))","v":0},{"$f":"IF(OR(V$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>V$3,$H723/$G723,$H723-SUM($I723:U723)))","v":0},{"$f":"IF(OR(W$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>W$3,$H723/$G723,$H723-SUM($I723:V723)))","v":0},{"$f":"IF(OR(X$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>X$3,$H723/$G723,$H723-SUM($I723:W723)))","v":0},{"$f":"IF(OR(Y$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>Y$3,$H723/$G723,$H723-SUM($I723:X723)))","v":0},{"$f":"IF(OR(Z$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>Z$3,$H723/$G723,$H723-SUM($I723:Y723)))","v":0},{"$f":"IF(OR(AA$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AA$3,$H723/$G723,$H723-SUM($I723:Z723)))","v":0},{"$f":"IF(OR(AB$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AB$3,$H723/$G723,$H723-SUM($I723:AA723)))","v":0},{"$f":"IF(OR(AC$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AC$3,$H723/$G723,$H723-SUM($I723:AB723)))","v":0},{"$f":"IF(OR(AD$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AD$3,$H723/$G723,$H723-SUM($I723:AC723)))","v":0},{"$f":"IF(OR(AE$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AE$3,$H723/$G723,$H723-SUM($I723:AD723)))","v":0},{"$f":"IF(OR(AF$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AF$3,$H723/$G723,$H723-SUM($I723:AE723)))","v":0},{"$f":"IF(OR(AG$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AG$3,$H723/$G723,$H723-SUM($I723:AF723)))","v":0},{"$f":"IF(OR(AH$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AH$3,$H723/$G723,$H723-SUM($I723:AG723)))","v":0},{"$f":"IF(OR(AI$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AI$3,$H723/$G723,$H723-SUM($I723:AH723)))","v":0},{"$f":"IF(OR(AJ$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AJ$3,$H723/$G723,$H723-SUM($I723:AI723)))","v":0},{"$f":"IF(OR(AK$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AK$3,$H723/$G723,$H723-SUM($I723:AJ723)))","v":0},{"$f":"IF(OR(AL$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AL$3,$H723/$G723,$H723-SUM($I723:AK723)))","v":0},{"$f":"IF(OR(AM$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AM$3,$H723/$G723,$H723-SUM($I723:AL723)))","v":0},{"$f":"IF(OR(AN$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AN$3,$H723/$G723,$H723-SUM($I723:AM723)))","v":0},{"$f":"IF(OR(AO$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AO$3,$H723/$G723,$H723-SUM($I723:AN723)))","v":0},{"$f":"IF(OR(AP$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AP$3,$H723/$G723,$H723-SUM($I723:AO723)))","v":0},{"$f":"IF(OR(AQ$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AQ$3,$H723/$G723,$H723-SUM($I723:AP723)))","v":0},{"$f":"IF(OR(AR$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AR$3,$H723/$G723,$H723-SUM($I723:AQ723)))","v":0},{"$f":"IF(OR(AS$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AS$3,$H723/$G723,$H723-SUM($I723:AR723)))","v":0},{"$f":"IF(OR(AT$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AT$3,$H723/$G723,$H723-SUM($I723:AS723)))","v":0},{"$f":"IF(OR(AU$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AU$3,$H723/$G723,$H723-SUM($I723:AT723)))","v":0},{"$f":"IF(OR(AV$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AV$3,$H723/$G723,$H723-SUM($I723:AU723)))","v":0},{"$f":"IF(OR(AW$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AW$3,$H723/$G723,$H723-SUM($I723:AV723)))","v":0},{"$f":"IF(OR(AX$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AX$3,$H723/$G723,$H723-SUM($I723:AW723)))","v":0},{"$f":"IF(OR(AY$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AY$3,$H723/$G723,$H723-SUM($I723:AX723)))","v":0},{"$f":"IF(OR(AZ$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>AZ$3,$H723/$G723,$H723-SUM($I723:AY723)))","v":0},{"$f":"IF(OR(BA$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BA$3,$H723/$G723,$H723-SUM($I723:AZ723)))","v":0},{"$f":"IF(OR(BB$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BB$3,$H723/$G723,$H723-SUM($I723:BA723)))","v":0},{"$f":"IF(OR(BC$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BC$3,$H723/$G723,$H723-SUM($I723:BB723)))","v":0},{"$f":"IF(OR(BD$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BD$3,$H723/$G723,$H723-SUM($I723:BC723)))","v":0},{"$f":"IF(OR(BE$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BE$3,$H723/$G723,$H723-SUM($I723:BD723)))","v":0},{"$f":"IF(OR(BF$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BF$3,$H723/$G723,$H723-SUM($I723:BE723)))","v":0},{"$f":"IF(OR(BG$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BG$3,$H723/$G723,$H723-SUM($I723:BF723)))","v":0},{"$f":"IF(OR(BH$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BH$3,$H723/$G723,$H723-SUM($I723:BG723)))","v":0},{"$f":"IF(OR(BI$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BI$3,$H723/$G723,$H723-SUM($I723:BH723)))","v":0},{"$f":"IF(OR(BJ$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BJ$3,$H723/$G723,$H723-SUM($I723:BI723)))","v":0},{"$f":"IF(OR(BK$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BK$3,$H723/$G723,$H723-SUM($I723:BJ723)))","v":0},{"$f":"IF(OR(BL$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BL$3,$H723/$G723,$H723-SUM($I723:BK723)))","v":0},{"$f":"IF(OR(BM$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BM$3,$H723/$G723,$H723-SUM($I723:BL723)))","v":0},{"$f":"IF(OR(BN$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BN$3,$H723/$G723,$H723-SUM($I723:BM723)))","v":0},{"$f":"IF(OR(BO$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BO$3,$H723/$G723,$H723-SUM($I723:BN723)))","v":0},{"$f":"IF(OR(BP$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BP$3,$H723/$G723,$H723-SUM($I723:BO723)))","v":0},{"$f":"IF(OR(BQ$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BQ$3,$H723/$G723,$H723-SUM($I723:BP723)))","v":0},{"$f":"IF(OR(BR$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BR$3,$H723/$G723,$H723-SUM($I723:BQ723)))","v":0},{"$f":"IF(OR(BS$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BS$3,$H723/$G723,$H723-SUM($I723:BR723)))","v":0},{"$f":"IF(OR(BT$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BT$3,$H723/$G723,$H723-SUM($I723:BS723)))","v":0},{"$f":"IF(OR(BU$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BU$3,$H723/$G723,$H723-SUM($I723:BT723)))","v":0},{"$f":"IF(OR(BV$3<=$D723,$G723=\"n/a\"),0,IF(SUM($D723,$G723)>BV$3,$H723/$G723,$H723-SUM($I723:BU723)))","v":0},"Ok"]
[null,null,null,2031,"Nominal",null,"n/a",{"$f":"AD702","v":0},null,{"$f":"IF(OR(J$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>J$3,$H724/$G724,$H724-SUM($I724:I724)))","v":0},{"$f":"IF(OR(K$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>K$3,$H724/$G724,$H724-SUM($I724:J724)))","v":0},{"$f":"IF(OR(L$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>L$3,$H724/$G724,$H724-SUM($I724:K724)))","v":0},{"$f":"IF(OR(M$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>M$3,$H724/$G724,$H724-SUM($I724:L724)))","v":0},{"$f":"IF(OR(N$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>N$3,$H724/$G724,$H724-SUM($I724:M724)))","v":0},{"$f":"IF(OR(O$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>O$3,$H724/$G724,$H724-SUM($I724:N724)))","v":0},{"$f":"IF(OR(P$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>P$3,$H724/$G724,$H724-SUM($I724:O724)))","v":0},{"$f":"IF(OR(Q$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>Q$3,$H724/$G724,$H724-SUM($I724:P724)))","v":0},{"$f":"IF(OR(R$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>R$3,$H724/$G724,$H724-SUM($I724:Q724)))","v":0},{"$f":"IF(OR(S$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>S$3,$H724/$G724,$H724-SUM($I724:R724)))","v":0},{"$f":"IF(OR(T$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>T$3,$H724/$G724,$H724-SUM($I724:S724)))","v":0},{"$f":"IF(OR(U$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>U$3,$H724/$G724,$H724-SUM($I724:T724)))","v":0},{"$f":"IF(OR(V$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>V$3,$H724/$G724,$H724-SUM($I724:U724)))","v":0},{"$f":"IF(OR(W$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>W$3,$H724/$G724,$H724-SUM($I724:V724)))","v":0},{"$f":"IF(OR(X$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>X$3,$H724/$G724,$H724-SUM($I724:W724)))","v":0},{"$f":"IF(OR(Y$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>Y$3,$H724/$G724,$H724-SUM($I724:X724)))","v":0},{"$f":"IF(OR(Z$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>Z$3,$H724/$G724,$H724-SUM($I724:Y724)))","v":0},{"$f":"IF(OR(AA$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AA$3,$H724/$G724,$H724-SUM($I724:Z724)))","v":0},{"$f":"IF(OR(AB$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AB$3,$H724/$G724,$H724-SUM($I724:AA724)))","v":0},{"$f":"IF(OR(AC$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AC$3,$H724/$G724,$H724-SUM($I724:AB724)))","v":0},{"$f":"IF(OR(AD$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AD$3,$H724/$G724,$H724-SUM($I724:AC724)))","v":0},{"$f":"IF(OR(AE$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AE$3,$H724/$G724,$H724-SUM($I724:AD724)))","v":0},{"$f":"IF(OR(AF$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AF$3,$H724/$G724,$H724-SUM($I724:AE724)))","v":0},{"$f":"IF(OR(AG$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AG$3,$H724/$G724,$H724-SUM($I724:AF724)))","v":0},{"$f":"IF(OR(AH$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AH$3,$H724/$G724,$H724-SUM($I724:AG724)))","v":0},{"$f":"IF(OR(AI$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AI$3,$H724/$G724,$H724-SUM($I724:AH724)))","v":0},{"$f":"IF(OR(AJ$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AJ$3,$H724/$G724,$H724-SUM($I724:AI724)))","v":0},{"$f":"IF(OR(AK$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AK$3,$H724/$G724,$H724-SUM($I724:AJ724)))","v":0},{"$f":"IF(OR(AL$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AL$3,$H724/$G724,$H724-SUM($I724:AK724)))","v":0},{"$f":"IF(OR(AM$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AM$3,$H724/$G724,$H724-SUM($I724:AL724)))","v":0},{"$f":"IF(OR(AN$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AN$3,$H724/$G724,$H724-SUM($I724:AM724)))","v":0},{"$f":"IF(OR(AO$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AO$3,$H724/$G724,$H724-SUM($I724:AN724)))","v":0},{"$f":"IF(OR(AP$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AP$3,$H724/$G724,$H724-SUM($I724:AO724)))","v":0},{"$f":"IF(OR(AQ$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AQ$3,$H724/$G724,$H724-SUM($I724:AP724)))","v":0},{"$f":"IF(OR(AR$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AR$3,$H724/$G724,$H724-SUM($I724:AQ724)))","v":0},{"$f":"IF(OR(AS$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AS$3,$H724/$G724,$H724-SUM($I724:AR724)))","v":0},{"$f":"IF(OR(AT$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AT$3,$H724/$G724,$H724-SUM($I724:AS724)))","v":0},{"$f":"IF(OR(AU$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AU$3,$H724/$G724,$H724-SUM($I724:AT724)))","v":0},{"$f":"IF(OR(AV$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AV$3,$H724/$G724,$H724-SUM($I724:AU724)))","v":0},{"$f":"IF(OR(AW$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AW$3,$H724/$G724,$H724-SUM($I724:AV724)))","v":0},{"$f":"IF(OR(AX$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AX$3,$H724/$G724,$H724-SUM($I724:AW724)))","v":0},{"$f":"IF(OR(AY$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AY$3,$H724/$G724,$H724-SUM($I724:AX724)))","v":0},{"$f":"IF(OR(AZ$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>AZ$3,$H724/$G724,$H724-SUM($I724:AY724)))","v":0},{"$f":"IF(OR(BA$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BA$3,$H724/$G724,$H724-SUM($I724:AZ724)))","v":0},{"$f":"IF(OR(BB$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BB$3,$H724/$G724,$H724-SUM($I724:BA724)))","v":0},{"$f":"IF(OR(BC$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BC$3,$H724/$G724,$H724-SUM($I724:BB724)))","v":0},{"$f":"IF(OR(BD$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BD$3,$H724/$G724,$H724-SUM($I724:BC724)))","v":0},{"$f":"IF(OR(BE$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BE$3,$H724/$G724,$H724-SUM($I724:BD724)))","v":0},{"$f":"IF(OR(BF$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BF$3,$H724/$G724,$H724-SUM($I724:BE724)))","v":0},{"$f":"IF(OR(BG$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BG$3,$H724/$G724,$H724-SUM($I724:BF724)))","v":0},{"$f":"IF(OR(BH$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BH$3,$H724/$G724,$H724-SUM($I724:BG724)))","v":0},{"$f":"IF(OR(BI$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BI$3,$H724/$G724,$H724-SUM($I724:BH724)))","v":0},{"$f":"IF(OR(BJ$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BJ$3,$H724/$G724,$H724-SUM($I724:BI724)))","v":0},{"$f":"IF(OR(BK$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BK$3,$H724/$G724,$H724-SUM($I724:BJ724)))","v":0},{"$f":"IF(OR(BL$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BL$3,$H724/$G724,$H724-SUM($I724:BK724)))","v":0},{"$f":"IF(OR(BM$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BM$3,$H724/$G724,$H724-SUM($I724:BL724)))","v":0},{"$f":"IF(OR(BN$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BN$3,$H724/$G724,$H724-SUM($I724:BM724)))","v":0},{"$f":"IF(OR(BO$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BO$3,$H724/$G724,$H724-SUM($I724:BN724)))","v":0},{"$f":"IF(OR(BP$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BP$3,$H724/$G724,$H724-SUM($I724:BO724)))","v":0},{"$f":"IF(OR(BQ$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BQ$3,$H724/$G724,$H724-SUM($I724:BP724)))","v":0},{"$f":"IF(OR(BR$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BR$3,$H724/$G724,$H724-SUM($I724:BQ724)))","v":0},{"$f":"IF(OR(BS$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BS$3,$H724/$G724,$H724-SUM($I724:BR724)))","v":0},{"$f":"IF(OR(BT$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BT$3,$H724/$G724,$H724-SUM($I724:BS724)))","v":0},{"$f":"IF(OR(BU$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BU$3,$H724/$G724,$H724-SUM($I724:BT724)))","v":0},{"$f":"IF(OR(BV$3<=$D724,$G724=\"n/a\"),0,IF(SUM($D724,$G724)>BV$3,$H724/$G724,$H724-SUM($I724:BU724)))","v":0},"Ok"]
[null,null,null,2032,"Nominal",null,"n/a",{"$f":"AE702","v":0},null,{"$f":"IF(OR(J$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>J$3,$H725/$G725,$H725-SUM($I725:I725)))","v":0},{"$f":"IF(OR(K$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>K$3,$H725/$G725,$H725-SUM($I725:J725)))","v":0},{"$f":"IF(OR(L$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>L$3,$H725/$G725,$H725-SUM($I725:K725)))","v":0},{"$f":"IF(OR(M$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>M$3,$H725/$G725,$H725-SUM($I725:L725)))","v":0},{"$f":"IF(OR(N$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>N$3,$H725/$G725,$H725-SUM($I725:M725)))","v":0},{"$f":"IF(OR(O$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>O$3,$H725/$G725,$H725-SUM($I725:N725)))","v":0},{"$f":"IF(OR(P$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>P$3,$H725/$G725,$H725-SUM($I725:O725)))","v":0},{"$f":"IF(OR(Q$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>Q$3,$H725/$G725,$H725-SUM($I725:P725)))","v":0},{"$f":"IF(OR(R$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>R$3,$H725/$G725,$H725-SUM($I725:Q725)))","v":0},{"$f":"IF(OR(S$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>S$3,$H725/$G725,$H725-SUM($I725:R725)))","v":0},{"$f":"IF(OR(T$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>T$3,$H725/$G725,$H725-SUM($I725:S725)))","v":0},{"$f":"IF(OR(U$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>U$3,$H725/$G725,$H725-SUM($I725:T725)))","v":0},{"$f":"IF(OR(V$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>V$3,$H725/$G725,$H725-SUM($I725:U725)))","v":0},{"$f":"IF(OR(W$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>W$3,$H725/$G725,$H725-SUM($I725:V725)))","v":0},{"$f":"IF(OR(X$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>X$3,$H725/$G725,$H725-SUM($I725:W725)))","v":0},{"$f":"IF(OR(Y$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>Y$3,$H725/$G725,$H725-SUM($I725:X725)))","v":0},{"$f":"IF(OR(Z$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>Z$3,$H725/$G725,$H725-SUM($I725:Y725)))","v":0},{"$f":"IF(OR(AA$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AA$3,$H725/$G725,$H725-SUM($I725:Z725)))","v":0},{"$f":"IF(OR(AB$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AB$3,$H725/$G725,$H725-SUM($I725:AA725)))","v":0},{"$f":"IF(OR(AC$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AC$3,$H725/$G725,$H725-SUM($I725:AB725)))","v":0},{"$f":"IF(OR(AD$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AD$3,$H725/$G725,$H725-SUM($I725:AC725)))","v":0},{"$f":"IF(OR(AE$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AE$3,$H725/$G725,$H725-SUM($I725:AD725)))","v":0},{"$f":"IF(OR(AF$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AF$3,$H725/$G725,$H725-SUM($I725:AE725)))","v":0},{"$f":"IF(OR(AG$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AG$3,$H725/$G725,$H725-SUM($I725:AF725)))","v":0},{"$f":"IF(OR(AH$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AH$3,$H725/$G725,$H725-SUM($I725:AG725)))","v":0},{"$f":"IF(OR(AI$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AI$3,$H725/$G725,$H725-SUM($I725:AH725)))","v":0},{"$f":"IF(OR(AJ$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AJ$3,$H725/$G725,$H725-SUM($I725:AI725)))","v":0},{"$f":"IF(OR(AK$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AK$3,$H725/$G725,$H725-SUM($I725:AJ725)))","v":0},{"$f":"IF(OR(AL$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AL$3,$H725/$G725,$H725-SUM($I725:AK725)))","v":0},{"$f":"IF(OR(AM$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AM$3,$H725/$G725,$H725-SUM($I725:AL725)))","v":0},{"$f":"IF(OR(AN$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AN$3,$H725/$G725,$H725-SUM($I725:AM725)))","v":0},{"$f":"IF(OR(AO$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AO$3,$H725/$G725,$H725-SUM($I725:AN725)))","v":0},{"$f":"IF(OR(AP$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AP$3,$H725/$G725,$H725-SUM($I725:AO725)))","v":0},{"$f":"IF(OR(AQ$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AQ$3,$H725/$G725,$H725-SUM($I725:AP725)))","v":0},{"$f":"IF(OR(AR$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AR$3,$H725/$G725,$H725-SUM($I725:AQ725)))","v":0},{"$f":"IF(OR(AS$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AS$3,$H725/$G725,$H725-SUM($I725:AR725)))","v":0},{"$f":"IF(OR(AT$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AT$3,$H725/$G725,$H725-SUM($I725:AS725)))","v":0},{"$f":"IF(OR(AU$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AU$3,$H725/$G725,$H725-SUM($I725:AT725)))","v":0},{"$f":"IF(OR(AV$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AV$3,$H725/$G725,$H725-SUM($I725:AU725)))","v":0},{"$f":"IF(OR(AW$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AW$3,$H725/$G725,$H725-SUM($I725:AV725)))","v":0},{"$f":"IF(OR(AX$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AX$3,$H725/$G725,$H725-SUM($I725:AW725)))","v":0},{"$f":"IF(OR(AY$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AY$3,$H725/$G725,$H725-SUM($I725:AX725)))","v":0},{"$f":"IF(OR(AZ$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>AZ$3,$H725/$G725,$H725-SUM($I725:AY725)))","v":0},{"$f":"IF(OR(BA$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BA$3,$H725/$G725,$H725-SUM($I725:AZ725)))","v":0},{"$f":"IF(OR(BB$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BB$3,$H725/$G725,$H725-SUM($I725:BA725)))","v":0},{"$f":"IF(OR(BC$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BC$3,$H725/$G725,$H725-SUM($I725:BB725)))","v":0},{"$f":"IF(OR(BD$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BD$3,$H725/$G725,$H725-SUM($I725:BC725)))","v":0},{"$f":"IF(OR(BE$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BE$3,$H725/$G725,$H725-SUM($I725:BD725)))","v":0},{"$f":"IF(OR(BF$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BF$3,$H725/$G725,$H725-SUM($I725:BE725)))","v":0},{"$f":"IF(OR(BG$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BG$3,$H725/$G725,$H725-SUM($I725:BF725)))","v":0},{"$f":"IF(OR(BH$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BH$3,$H725/$G725,$H725-SUM($I725:BG725)))","v":0},{"$f":"IF(OR(BI$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BI$3,$H725/$G725,$H725-SUM($I725:BH725)))","v":0},{"$f":"IF(OR(BJ$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BJ$3,$H725/$G725,$H725-SUM($I725:BI725)))","v":0},{"$f":"IF(OR(BK$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BK$3,$H725/$G725,$H725-SUM($I725:BJ725)))","v":0},{"$f":"IF(OR(BL$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BL$3,$H725/$G725,$H725-SUM($I725:BK725)))","v":0},{"$f":"IF(OR(BM$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BM$3,$H725/$G725,$H725-SUM($I725:BL725)))","v":0},{"$f":"IF(OR(BN$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BN$3,$H725/$G725,$H725-SUM($I725:BM725)))","v":0},{"$f":"IF(OR(BO$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BO$3,$H725/$G725,$H725-SUM($I725:BN725)))","v":0},{"$f":"IF(OR(BP$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BP$3,$H725/$G725,$H725-SUM($I725:BO725)))","v":0},{"$f":"IF(OR(BQ$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BQ$3,$H725/$G725,$H725-SUM($I725:BP725)))","v":0},{"$f":"IF(OR(BR$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BR$3,$H725/$G725,$H725-SUM($I725:BQ725)))","v":0},{"$f":"IF(OR(BS$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BS$3,$H725/$G725,$H725-SUM($I725:BR725)))","v":0},{"$f":"IF(OR(BT$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BT$3,$H725/$G725,$H725-SUM($I725:BS725)))","v":0},{"$f":"IF(OR(BU$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BU$3,$H725/$G725,$H725-SUM($I725:BT725)))","v":0},{"$f":"IF(OR(BV$3<=$D725,$G725=\"n/a\"),0,IF(SUM($D725,$G725)>BV$3,$H725/$G725,$H725-SUM($I725:BU725)))","v":0},"Ok"]
[null,null,null,2033,"Nominal",null,"n/a",{"$f":"AF702","v":0},null,{"$f":"IF(OR(J$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>J$3,$H726/$G726,$H726-SUM($I726:I726)))","v":0},{"$f":"IF(OR(K$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>K$3,$H726/$G726,$H726-SUM($I726:J726)))","v":0},{"$f":"IF(OR(L$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>L$3,$H726/$G726,$H726-SUM($I726:K726)))","v":0},{"$f":"IF(OR(M$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>M$3,$H726/$G726,$H726-SUM($I726:L726)))","v":0},{"$f":"IF(OR(N$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>N$3,$H726/$G726,$H726-SUM($I726:M726)))","v":0},{"$f":"IF(OR(O$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>O$3,$H726/$G726,$H726-SUM($I726:N726)))","v":0},{"$f":"IF(OR(P$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>P$3,$H726/$G726,$H726-SUM($I726:O726)))","v":0},{"$f":"IF(OR(Q$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>Q$3,$H726/$G726,$H726-SUM($I726:P726)))","v":0},{"$f":"IF(OR(R$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>R$3,$H726/$G726,$H726-SUM($I726:Q726)))","v":0},{"$f":"IF(OR(S$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>S$3,$H726/$G726,$H726-SUM($I726:R726)))","v":0},{"$f":"IF(OR(T$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>T$3,$H726/$G726,$H726-SUM($I726:S726)))","v":0},{"$f":"IF(OR(U$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>U$3,$H726/$G726,$H726-SUM($I726:T726)))","v":0},{"$f":"IF(OR(V$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>V$3,$H726/$G726,$H726-SUM($I726:U726)))","v":0},{"$f":"IF(OR(W$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>W$3,$H726/$G726,$H726-SUM($I726:V726)))","v":0},{"$f":"IF(OR(X$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>X$3,$H726/$G726,$H726-SUM($I726:W726)))","v":0},{"$f":"IF(OR(Y$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>Y$3,$H726/$G726,$H726-SUM($I726:X726)))","v":0},{"$f":"IF(OR(Z$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>Z$3,$H726/$G726,$H726-SUM($I726:Y726)))","v":0},{"$f":"IF(OR(AA$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AA$3,$H726/$G726,$H726-SUM($I726:Z726)))","v":0},{"$f":"IF(OR(AB$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AB$3,$H726/$G726,$H726-SUM($I726:AA726)))","v":0},{"$f":"IF(OR(AC$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AC$3,$H726/$G726,$H726-SUM($I726:AB726)))","v":0},{"$f":"IF(OR(AD$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AD$3,$H726/$G726,$H726-SUM($I726:AC726)))","v":0},{"$f":"IF(OR(AE$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AE$3,$H726/$G726,$H726-SUM($I726:AD726)))","v":0},{"$f":"IF(OR(AF$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AF$3,$H726/$G726,$H726-SUM($I726:AE726)))","v":0},{"$f":"IF(OR(AG$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AG$3,$H726/$G726,$H726-SUM($I726:AF726)))","v":0},{"$f":"IF(OR(AH$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AH$3,$H726/$G726,$H726-SUM($I726:AG726)))","v":0},{"$f":"IF(OR(AI$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AI$3,$H726/$G726,$H726-SUM($I726:AH726)))","v":0},{"$f":"IF(OR(AJ$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AJ$3,$H726/$G726,$H726-SUM($I726:AI726)))","v":0},{"$f":"IF(OR(AK$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AK$3,$H726/$G726,$H726-SUM($I726:AJ726)))","v":0},{"$f":"IF(OR(AL$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AL$3,$H726/$G726,$H726-SUM($I726:AK726)))","v":0},{"$f":"IF(OR(AM$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AM$3,$H726/$G726,$H726-SUM($I726:AL726)))","v":0},{"$f":"IF(OR(AN$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AN$3,$H726/$G726,$H726-SUM($I726:AM726)))","v":0},{"$f":"IF(OR(AO$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AO$3,$H726/$G726,$H726-SUM($I726:AN726)))","v":0},{"$f":"IF(OR(AP$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AP$3,$H726/$G726,$H726-SUM($I726:AO726)))","v":0},{"$f":"IF(OR(AQ$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AQ$3,$H726/$G726,$H726-SUM($I726:AP726)))","v":0},{"$f":"IF(OR(AR$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AR$3,$H726/$G726,$H726-SUM($I726:AQ726)))","v":0},{"$f":"IF(OR(AS$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AS$3,$H726/$G726,$H726-SUM($I726:AR726)))","v":0},{"$f":"IF(OR(AT$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AT$3,$H726/$G726,$H726-SUM($I726:AS726)))","v":0},{"$f":"IF(OR(AU$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AU$3,$H726/$G726,$H726-SUM($I726:AT726)))","v":0},{"$f":"IF(OR(AV$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AV$3,$H726/$G726,$H726-SUM($I726:AU726)))","v":0},{"$f":"IF(OR(AW$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AW$3,$H726/$G726,$H726-SUM($I726:AV726)))","v":0},{"$f":"IF(OR(AX$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AX$3,$H726/$G726,$H726-SUM($I726:AW726)))","v":0},{"$f":"IF(OR(AY$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AY$3,$H726/$G726,$H726-SUM($I726:AX726)))","v":0},{"$f":"IF(OR(AZ$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>AZ$3,$H726/$G726,$H726-SUM($I726:AY726)))","v":0},{"$f":"IF(OR(BA$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BA$3,$H726/$G726,$H726-SUM($I726:AZ726)))","v":0},{"$f":"IF(OR(BB$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BB$3,$H726/$G726,$H726-SUM($I726:BA726)))","v":0},{"$f":"IF(OR(BC$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BC$3,$H726/$G726,$H726-SUM($I726:BB726)))","v":0},{"$f":"IF(OR(BD$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BD$3,$H726/$G726,$H726-SUM($I726:BC726)))","v":0},{"$f":"IF(OR(BE$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BE$3,$H726/$G726,$H726-SUM($I726:BD726)))","v":0},{"$f":"IF(OR(BF$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BF$3,$H726/$G726,$H726-SUM($I726:BE726)))","v":0},{"$f":"IF(OR(BG$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BG$3,$H726/$G726,$H726-SUM($I726:BF726)))","v":0},{"$f":"IF(OR(BH$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BH$3,$H726/$G726,$H726-SUM($I726:BG726)))","v":0},{"$f":"IF(OR(BI$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BI$3,$H726/$G726,$H726-SUM($I726:BH726)))","v":0},{"$f":"IF(OR(BJ$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BJ$3,$H726/$G726,$H726-SUM($I726:BI726)))","v":0},{"$f":"IF(OR(BK$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BK$3,$H726/$G726,$H726-SUM($I726:BJ726)))","v":0},{"$f":"IF(OR(BL$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BL$3,$H726/$G726,$H726-SUM($I726:BK726)))","v":0},{"$f":"IF(OR(BM$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BM$3,$H726/$G726,$H726-SUM($I726:BL726)))","v":0},{"$f":"IF(OR(BN$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BN$3,$H726/$G726,$H726-SUM($I726:BM726)))","v":0},{"$f":"IF(OR(BO$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BO$3,$H726/$G726,$H726-SUM($I726:BN726)))","v":0},{"$f":"IF(OR(BP$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BP$3,$H726/$G726,$H726-SUM($I726:BO726)))","v":0},{"$f":"IF(OR(BQ$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BQ$3,$H726/$G726,$H726-SUM($I726:BP726)))","v":0},{"$f":"IF(OR(BR$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BR$3,$H726/$G726,$H726-SUM($I726:BQ726)))","v":0},{"$f":"IF(OR(BS$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BS$3,$H726/$G726,$H726-SUM($I726:BR726)))","v":0},{"$f":"IF(OR(BT$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BT$3,$H726/$G726,$H726-SUM($I726:BS726)))","v":0},{"$f":"IF(OR(BU$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BU$3,$H726/$G726,$H726-SUM($I726:BT726)))","v":0},{"$f":"IF(OR(BV$3<=$D726,$G726=\"n/a\"),0,IF(SUM($D726,$G726)>BV$3,$H726/$G726,$H726-SUM($I726:BU726)))","v":0},"Ok"]
[null,null,null,2034,"Nominal",null,"n/a",{"$f":"AG702","v":0},null,{"$f":"IF(OR(J$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>J$3,$H727/$G727,$H727-SUM($I727:I727)))","v":0},{"$f":"IF(OR(K$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>K$3,$H727/$G727,$H727-SUM($I727:J727)))","v":0},{"$f":"IF(OR(L$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>L$3,$H727/$G727,$H727-SUM($I727:K727)))","v":0},{"$f":"IF(OR(M$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>M$3,$H727/$G727,$H727-SUM($I727:L727)))","v":0},{"$f":"IF(OR(N$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>N$3,$H727/$G727,$H727-SUM($I727:M727)))","v":0},{"$f":"IF(OR(O$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>O$3,$H727/$G727,$H727-SUM($I727:N727)))","v":0},{"$f":"IF(OR(P$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>P$3,$H727/$G727,$H727-SUM($I727:O727)))","v":0},{"$f":"IF(OR(Q$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>Q$3,$H727/$G727,$H727-SUM($I727:P727)))","v":0},{"$f":"IF(OR(R$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>R$3,$H727/$G727,$H727-SUM($I727:Q727)))","v":0},{"$f":"IF(OR(S$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>S$3,$H727/$G727,$H727-SUM($I727:R727)))","v":0},{"$f":"IF(OR(T$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>T$3,$H727/$G727,$H727-SUM($I727:S727)))","v":0},{"$f":"IF(OR(U$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>U$3,$H727/$G727,$H727-SUM($I727:T727)))","v":0},{"$f":"IF(OR(V$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>V$3,$H727/$G727,$H727-SUM($I727:U727)))","v":0},{"$f":"IF(OR(W$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>W$3,$H727/$G727,$H727-SUM($I727:V727)))","v":0},{"$f":"IF(OR(X$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>X$3,$H727/$G727,$H727-SUM($I727:W727)))","v":0},{"$f":"IF(OR(Y$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>Y$3,$H727/$G727,$H727-SUM($I727:X727)))","v":0},{"$f":"IF(OR(Z$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>Z$3,$H727/$G727,$H727-SUM($I727:Y727)))","v":0},{"$f":"IF(OR(AA$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AA$3,$H727/$G727,$H727-SUM($I727:Z727)))","v":0},{"$f":"IF(OR(AB$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AB$3,$H727/$G727,$H727-SUM($I727:AA727)))","v":0},{"$f":"IF(OR(AC$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AC$3,$H727/$G727,$H727-SUM($I727:AB727)))","v":0},{"$f":"IF(OR(AD$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AD$3,$H727/$G727,$H727-SUM($I727:AC727)))","v":0},{"$f":"IF(OR(AE$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AE$3,$H727/$G727,$H727-SUM($I727:AD727)))","v":0},{"$f":"IF(OR(AF$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AF$3,$H727/$G727,$H727-SUM($I727:AE727)))","v":0},{"$f":"IF(OR(AG$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AG$3,$H727/$G727,$H727-SUM($I727:AF727)))","v":0},{"$f":"IF(OR(AH$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AH$3,$H727/$G727,$H727-SUM($I727:AG727)))","v":0},{"$f":"IF(OR(AI$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AI$3,$H727/$G727,$H727-SUM($I727:AH727)))","v":0},{"$f":"IF(OR(AJ$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AJ$3,$H727/$G727,$H727-SUM($I727:AI727)))","v":0},{"$f":"IF(OR(AK$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AK$3,$H727/$G727,$H727-SUM($I727:AJ727)))","v":0},{"$f":"IF(OR(AL$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AL$3,$H727/$G727,$H727-SUM($I727:AK727)))","v":0},{"$f":"IF(OR(AM$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AM$3,$H727/$G727,$H727-SUM($I727:AL727)))","v":0},{"$f":"IF(OR(AN$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AN$3,$H727/$G727,$H727-SUM($I727:AM727)))","v":0},{"$f":"IF(OR(AO$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AO$3,$H727/$G727,$H727-SUM($I727:AN727)))","v":0},{"$f":"IF(OR(AP$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AP$3,$H727/$G727,$H727-SUM($I727:AO727)))","v":0},{"$f":"IF(OR(AQ$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AQ$3,$H727/$G727,$H727-SUM($I727:AP727)))","v":0},{"$f":"IF(OR(AR$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AR$3,$H727/$G727,$H727-SUM($I727:AQ727)))","v":0},{"$f":"IF(OR(AS$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AS$3,$H727/$G727,$H727-SUM($I727:AR727)))","v":0},{"$f":"IF(OR(AT$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AT$3,$H727/$G727,$H727-SUM($I727:AS727)))","v":0},{"$f":"IF(OR(AU$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AU$3,$H727/$G727,$H727-SUM($I727:AT727)))","v":0},{"$f":"IF(OR(AV$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AV$3,$H727/$G727,$H727-SUM($I727:AU727)))","v":0},{"$f":"IF(OR(AW$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AW$3,$H727/$G727,$H727-SUM($I727:AV727)))","v":0},{"$f":"IF(OR(AX$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AX$3,$H727/$G727,$H727-SUM($I727:AW727)))","v":0},{"$f":"IF(OR(AY$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AY$3,$H727/$G727,$H727-SUM($I727:AX727)))","v":0},{"$f":"IF(OR(AZ$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>AZ$3,$H727/$G727,$H727-SUM($I727:AY727)))","v":0},{"$f":"IF(OR(BA$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BA$3,$H727/$G727,$H727-SUM($I727:AZ727)))","v":0},{"$f":"IF(OR(BB$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BB$3,$H727/$G727,$H727-SUM($I727:BA727)))","v":0},{"$f":"IF(OR(BC$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BC$3,$H727/$G727,$H727-SUM($I727:BB727)))","v":0},{"$f":"IF(OR(BD$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BD$3,$H727/$G727,$H727-SUM($I727:BC727)))","v":0},{"$f":"IF(OR(BE$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BE$3,$H727/$G727,$H727-SUM($I727:BD727)))","v":0},{"$f":"IF(OR(BF$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BF$3,$H727/$G727,$H727-SUM($I727:BE727)))","v":0},{"$f":"IF(OR(BG$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BG$3,$H727/$G727,$H727-SUM($I727:BF727)))","v":0},{"$f":"IF(OR(BH$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BH$3,$H727/$G727,$H727-SUM($I727:BG727)))","v":0},{"$f":"IF(OR(BI$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BI$3,$H727/$G727,$H727-SUM($I727:BH727)))","v":0},{"$f":"IF(OR(BJ$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BJ$3,$H727/$G727,$H727-SUM($I727:BI727)))","v":0},{"$f":"IF(OR(BK$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BK$3,$H727/$G727,$H727-SUM($I727:BJ727)))","v":0},{"$f":"IF(OR(BL$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BL$3,$H727/$G727,$H727-SUM($I727:BK727)))","v":0},{"$f":"IF(OR(BM$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BM$3,$H727/$G727,$H727-SUM($I727:BL727)))","v":0},{"$f":"IF(OR(BN$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BN$3,$H727/$G727,$H727-SUM($I727:BM727)))","v":0},{"$f":"IF(OR(BO$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BO$3,$H727/$G727,$H727-SUM($I727:BN727)))","v":0},{"$f":"IF(OR(BP$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BP$3,$H727/$G727,$H727-SUM($I727:BO727)))","v":0},{"$f":"IF(OR(BQ$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BQ$3,$H727/$G727,$H727-SUM($I727:BP727)))","v":0},{"$f":"IF(OR(BR$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BR$3,$H727/$G727,$H727-SUM($I727:BQ727)))","v":0},{"$f":"IF(OR(BS$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BS$3,$H727/$G727,$H727-SUM($I727:BR727)))","v":0},{"$f":"IF(OR(BT$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BT$3,$H727/$G727,$H727-SUM($I727:BS727)))","v":0},{"$f":"IF(OR(BU$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BU$3,$H727/$G727,$H727-SUM($I727:BT727)))","v":0},{"$f":"IF(OR(BV$3<=$D727,$G727=\"n/a\"),0,IF(SUM($D727,$G727)>BV$3,$H727/$G727,$H727-SUM($I727:BU727)))","v":0},"Ok"]
[null,null,null,2035,"Nominal",null,"n/a",{"$f":"AH702","v":0},null,{"$f":"IF(OR(J$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>J$3,$H728/$G728,$H728-SUM($I728:I728)))","v":0},{"$f":"IF(OR(K$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>K$3,$H728/$G728,$H728-SUM($I728:J728)))","v":0},{"$f":"IF(OR(L$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>L$3,$H728/$G728,$H728-SUM($I728:K728)))","v":0},{"$f":"IF(OR(M$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>M$3,$H728/$G728,$H728-SUM($I728:L728)))","v":0},{"$f":"IF(OR(N$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>N$3,$H728/$G728,$H728-SUM($I728:M728)))","v":0},{"$f":"IF(OR(O$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>O$3,$H728/$G728,$H728-SUM($I728:N728)))","v":0},{"$f":"IF(OR(P$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>P$3,$H728/$G728,$H728-SUM($I728:O728)))","v":0},{"$f":"IF(OR(Q$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>Q$3,$H728/$G728,$H728-SUM($I728:P728)))","v":0},{"$f":"IF(OR(R$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>R$3,$H728/$G728,$H728-SUM($I728:Q728)))","v":0},{"$f":"IF(OR(S$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>S$3,$H728/$G728,$H728-SUM($I728:R728)))","v":0},{"$f":"IF(OR(T$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>T$3,$H728/$G728,$H728-SUM($I728:S728)))","v":0},{"$f":"IF(OR(U$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>U$3,$H728/$G728,$H728-SUM($I728:T728)))","v":0},{"$f":"IF(OR(V$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>V$3,$H728/$G728,$H728-SUM($I728:U728)))","v":0},{"$f":"IF(OR(W$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>W$3,$H728/$G728,$H728-SUM($I728:V728)))","v":0},{"$f":"IF(OR(X$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>X$3,$H728/$G728,$H728-SUM($I728:W728)))","v":0},{"$f":"IF(OR(Y$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>Y$3,$H728/$G728,$H728-SUM($I728:X728)))","v":0},{"$f":"IF(OR(Z$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>Z$3,$H728/$G728,$H728-SUM($I728:Y728)))","v":0},{"$f":"IF(OR(AA$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AA$3,$H728/$G728,$H728-SUM($I728:Z728)))","v":0},{"$f":"IF(OR(AB$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AB$3,$H728/$G728,$H728-SUM($I728:AA728)))","v":0},{"$f":"IF(OR(AC$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AC$3,$H728/$G728,$H728-SUM($I728:AB728)))","v":0},{"$f":"IF(OR(AD$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AD$3,$H728/$G728,$H728-SUM($I728:AC728)))","v":0},{"$f":"IF(OR(AE$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AE$3,$H728/$G728,$H728-SUM($I728:AD728)))","v":0},{"$f":"IF(OR(AF$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AF$3,$H728/$G728,$H728-SUM($I728:AE728)))","v":0},{"$f":"IF(OR(AG$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AG$3,$H728/$G728,$H728-SUM($I728:AF728)))","v":0},{"$f":"IF(OR(AH$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AH$3,$H728/$G728,$H728-SUM($I728:AG728)))","v":0},{"$f":"IF(OR(AI$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AI$3,$H728/$G728,$H728-SUM($I728:AH728)))","v":0},{"$f":"IF(OR(AJ$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AJ$3,$H728/$G728,$H728-SUM($I728:AI728)))","v":0},{"$f":"IF(OR(AK$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AK$3,$H728/$G728,$H728-SUM($I728:AJ728)))","v":0},{"$f":"IF(OR(AL$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AL$3,$H728/$G728,$H728-SUM($I728:AK728)))","v":0},{"$f":"IF(OR(AM$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AM$3,$H728/$G728,$H728-SUM($I728:AL728)))","v":0},{"$f":"IF(OR(AN$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AN$3,$H728/$G728,$H728-SUM($I728:AM728)))","v":0},{"$f":"IF(OR(AO$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AO$3,$H728/$G728,$H728-SUM($I728:AN728)))","v":0},{"$f":"IF(OR(AP$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AP$3,$H728/$G728,$H728-SUM($I728:AO728)))","v":0},{"$f":"IF(OR(AQ$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AQ$3,$H728/$G728,$H728-SUM($I728:AP728)))","v":0},{"$f":"IF(OR(AR$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AR$3,$H728/$G728,$H728-SUM($I728:AQ728)))","v":0},{"$f":"IF(OR(AS$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AS$3,$H728/$G728,$H728-SUM($I728:AR728)))","v":0},{"$f":"IF(OR(AT$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AT$3,$H728/$G728,$H728-SUM($I728:AS728)))","v":0},{"$f":"IF(OR(AU$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AU$3,$H728/$G728,$H728-SUM($I728:AT728)))","v":0},{"$f":"IF(OR(AV$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AV$3,$H728/$G728,$H728-SUM($I728:AU728)))","v":0},{"$f":"IF(OR(AW$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AW$3,$H728/$G728,$H728-SUM($I728:AV728)))","v":0},{"$f":"IF(OR(AX$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AX$3,$H728/$G728,$H728-SUM($I728:AW728)))","v":0},{"$f":"IF(OR(AY$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AY$3,$H728/$G728,$H728-SUM($I728:AX728)))","v":0},{"$f":"IF(OR(AZ$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>AZ$3,$H728/$G728,$H728-SUM($I728:AY728)))","v":0},{"$f":"IF(OR(BA$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BA$3,$H728/$G728,$H728-SUM($I728:AZ728)))","v":0},{"$f":"IF(OR(BB$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BB$3,$H728/$G728,$H728-SUM($I728:BA728)))","v":0},{"$f":"IF(OR(BC$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BC$3,$H728/$G728,$H728-SUM($I728:BB728)))","v":0},{"$f":"IF(OR(BD$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BD$3,$H728/$G728,$H728-SUM($I728:BC728)))","v":0},{"$f":"IF(OR(BE$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BE$3,$H728/$G728,$H728-SUM($I728:BD728)))","v":0},{"$f":"IF(OR(BF$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BF$3,$H728/$G728,$H728-SUM($I728:BE728)))","v":0},{"$f":"IF(OR(BG$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BG$3,$H728/$G728,$H728-SUM($I728:BF728)))","v":0},{"$f":"IF(OR(BH$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BH$3,$H728/$G728,$H728-SUM($I728:BG728)))","v":0},{"$f":"IF(OR(BI$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BI$3,$H728/$G728,$H728-SUM($I728:BH728)))","v":0},{"$f":"IF(OR(BJ$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BJ$3,$H728/$G728,$H728-SUM($I728:BI728)))","v":0},{"$f":"IF(OR(BK$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BK$3,$H728/$G728,$H728-SUM($I728:BJ728)))","v":0},{"$f":"IF(OR(BL$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BL$3,$H728/$G728,$H728-SUM($I728:BK728)))","v":0},{"$f":"IF(OR(BM$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BM$3,$H728/$G728,$H728-SUM($I728:BL728)))","v":0},{"$f":"IF(OR(BN$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BN$3,$H728/$G728,$H728-SUM($I728:BM728)))","v":0},{"$f":"IF(OR(BO$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BO$3,$H728/$G728,$H728-SUM($I728:BN728)))","v":0},{"$f":"IF(OR(BP$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BP$3,$H728/$G728,$H728-SUM($I728:BO728)))","v":0},{"$f":"IF(OR(BQ$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BQ$3,$H728/$G728,$H728-SUM($I728:BP728)))","v":0},{"$f":"IF(OR(BR$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BR$3,$H728/$G728,$H728-SUM($I728:BQ728)))","v":0},{"$f":"IF(OR(BS$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BS$3,$H728/$G728,$H728-SUM($I728:BR728)))","v":0},{"$f":"IF(OR(BT$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BT$3,$H728/$G728,$H728-SUM($I728:BS728)))","v":0},{"$f":"IF(OR(BU$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BU$3,$H728/$G728,$H728-SUM($I728:BT728)))","v":0},{"$f":"IF(OR(BV$3<=$D728,$G728=\"n/a\"),0,IF(SUM($D728,$G728)>BV$3,$H728/$G728,$H728-SUM($I728:BU728)))","v":0},"Ok"]
[null,null,null,2036,"Nominal",null,"n/a",{"$f":"AI702","v":0},null,{"$f":"IF(OR(J$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>J$3,$H729/$G729,$H729-SUM($I729:I729)))","v":0},{"$f":"IF(OR(K$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>K$3,$H729/$G729,$H729-SUM($I729:J729)))","v":0},{"$f":"IF(OR(L$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>L$3,$H729/$G729,$H729-SUM($I729:K729)))","v":0},{"$f":"IF(OR(M$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>M$3,$H729/$G729,$H729-SUM($I729:L729)))","v":0},{"$f":"IF(OR(N$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>N$3,$H729/$G729,$H729-SUM($I729:M729)))","v":0},{"$f":"IF(OR(O$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>O$3,$H729/$G729,$H729-SUM($I729:N729)))","v":0},{"$f":"IF(OR(P$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>P$3,$H729/$G729,$H729-SUM($I729:O729)))","v":0},{"$f":"IF(OR(Q$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>Q$3,$H729/$G729,$H729-SUM($I729:P729)))","v":0},{"$f":"IF(OR(R$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>R$3,$H729/$G729,$H729-SUM($I729:Q729)))","v":0},{"$f":"IF(OR(S$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>S$3,$H729/$G729,$H729-SUM($I729:R729)))","v":0},{"$f":"IF(OR(T$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>T$3,$H729/$G729,$H729-SUM($I729:S729)))","v":0},{"$f":"IF(OR(U$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>U$3,$H729/$G729,$H729-SUM($I729:T729)))","v":0},{"$f":"IF(OR(V$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>V$3,$H729/$G729,$H729-SUM($I729:U729)))","v":0},{"$f":"IF(OR(W$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>W$3,$H729/$G729,$H729-SUM($I729:V729)))","v":0},{"$f":"IF(OR(X$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>X$3,$H729/$G729,$H729-SUM($I729:W729)))","v":0},{"$f":"IF(OR(Y$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>Y$3,$H729/$G729,$H729-SUM($I729:X729)))","v":0},{"$f":"IF(OR(Z$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>Z$3,$H729/$G729,$H729-SUM($I729:Y729)))","v":0},{"$f":"IF(OR(AA$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AA$3,$H729/$G729,$H729-SUM($I729:Z729)))","v":0},{"$f":"IF(OR(AB$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AB$3,$H729/$G729,$H729-SUM($I729:AA729)))","v":0},{"$f":"IF(OR(AC$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AC$3,$H729/$G729,$H729-SUM($I729:AB729)))","v":0},{"$f":"IF(OR(AD$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AD$3,$H729/$G729,$H729-SUM($I729:AC729)))","v":0},{"$f":"IF(OR(AE$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AE$3,$H729/$G729,$H729-SUM($I729:AD729)))","v":0},{"$f":"IF(OR(AF$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AF$3,$H729/$G729,$H729-SUM($I729:AE729)))","v":0},{"$f":"IF(OR(AG$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AG$3,$H729/$G729,$H729-SUM($I729:AF729)))","v":0},{"$f":"IF(OR(AH$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AH$3,$H729/$G729,$H729-SUM($I729:AG729)))","v":0},{"$f":"IF(OR(AI$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AI$3,$H729/$G729,$H729-SUM($I729:AH729)))","v":0},{"$f":"IF(OR(AJ$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AJ$3,$H729/$G729,$H729-SUM($I729:AI729)))","v":0},{"$f":"IF(OR(AK$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AK$3,$H729/$G729,$H729-SUM($I729:AJ729)))","v":0},{"$f":"IF(OR(AL$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AL$3,$H729/$G729,$H729-SUM($I729:AK729)))","v":0},{"$f":"IF(OR(AM$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AM$3,$H729/$G729,$H729-SUM($I729:AL729)))","v":0},{"$f":"IF(OR(AN$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AN$3,$H729/$G729,$H729-SUM($I729:AM729)))","v":0},{"$f":"IF(OR(AO$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AO$3,$H729/$G729,$H729-SUM($I729:AN729)))","v":0},{"$f":"IF(OR(AP$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AP$3,$H729/$G729,$H729-SUM($I729:AO729)))","v":0},{"$f":"IF(OR(AQ$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AQ$3,$H729/$G729,$H729-SUM($I729:AP729)))","v":0},{"$f":"IF(OR(AR$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AR$3,$H729/$G729,$H729-SUM($I729:AQ729)))","v":0},{"$f":"IF(OR(AS$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AS$3,$H729/$G729,$H729-SUM($I729:AR729)))","v":0},{"$f":"IF(OR(AT$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AT$3,$H729/$G729,$H729-SUM($I729:AS729)))","v":0},{"$f":"IF(OR(AU$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AU$3,$H729/$G729,$H729-SUM($I729:AT729)))","v":0},{"$f":"IF(OR(AV$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AV$3,$H729/$G729,$H729-SUM($I729:AU729)))","v":0},{"$f":"IF(OR(AW$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AW$3,$H729/$G729,$H729-SUM($I729:AV729)))","v":0},{"$f":"IF(OR(AX$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AX$3,$H729/$G729,$H729-SUM($I729:AW729)))","v":0},{"$f":"IF(OR(AY$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AY$3,$H729/$G729,$H729-SUM($I729:AX729)))","v":0},{"$f":"IF(OR(AZ$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>AZ$3,$H729/$G729,$H729-SUM($I729:AY729)))","v":0},{"$f":"IF(OR(BA$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BA$3,$H729/$G729,$H729-SUM($I729:AZ729)))","v":0},{"$f":"IF(OR(BB$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BB$3,$H729/$G729,$H729-SUM($I729:BA729)))","v":0},{"$f":"IF(OR(BC$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BC$3,$H729/$G729,$H729-SUM($I729:BB729)))","v":0},{"$f":"IF(OR(BD$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BD$3,$H729/$G729,$H729-SUM($I729:BC729)))","v":0},{"$f":"IF(OR(BE$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BE$3,$H729/$G729,$H729-SUM($I729:BD729)))","v":0},{"$f":"IF(OR(BF$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BF$3,$H729/$G729,$H729-SUM($I729:BE729)))","v":0},{"$f":"IF(OR(BG$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BG$3,$H729/$G729,$H729-SUM($I729:BF729)))","v":0},{"$f":"IF(OR(BH$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BH$3,$H729/$G729,$H729-SUM($I729:BG729)))","v":0},{"$f":"IF(OR(BI$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BI$3,$H729/$G729,$H729-SUM($I729:BH729)))","v":0},{"$f":"IF(OR(BJ$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BJ$3,$H729/$G729,$H729-SUM($I729:BI729)))","v":0},{"$f":"IF(OR(BK$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BK$3,$H729/$G729,$H729-SUM($I729:BJ729)))","v":0},{"$f":"IF(OR(BL$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BL$3,$H729/$G729,$H729-SUM($I729:BK729)))","v":0},{"$f":"IF(OR(BM$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BM$3,$H729/$G729,$H729-SUM($I729:BL729)))","v":0},{"$f":"IF(OR(BN$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BN$3,$H729/$G729,$H729-SUM($I729:BM729)))","v":0},{"$f":"IF(OR(BO$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BO$3,$H729/$G729,$H729-SUM($I729:BN729)))","v":0},{"$f":"IF(OR(BP$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BP$3,$H729/$G729,$H729-SUM($I729:BO729)))","v":0},{"$f":"IF(OR(BQ$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BQ$3,$H729/$G729,$H729-SUM($I729:BP729)))","v":0},{"$f":"IF(OR(BR$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BR$3,$H729/$G729,$H729-SUM($I729:BQ729)))","v":0},{"$f":"IF(OR(BS$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BS$3,$H729/$G729,$H729-SUM($I729:BR729)))","v":0},{"$f":"IF(OR(BT$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BT$3,$H729/$G729,$H729-SUM($I729:BS729)))","v":0},{"$f":"IF(OR(BU$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BU$3,$H729/$G729,$H729-SUM($I729:BT729)))","v":0},{"$f":"IF(OR(BV$3<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729)>BV$3,$H729/$G729,$H729-SUM($I729:BU729)))","v":0},"Ok"]
[null,null,null,2037,"Nominal",null,"n/a",{"$f":"AJ702","v":0},null,{"$f":"IF(OR(J$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>J$3,$H730/$G730,$H730-SUM($I730:I730)))","v":0},{"$f":"IF(OR(K$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>K$3,$H730/$G730,$H730-SUM($I730:J730)))","v":0},{"$f":"IF(OR(L$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>L$3,$H730/$G730,$H730-SUM($I730:K730)))","v":0},{"$f":"IF(OR(M$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>M$3,$H730/$G730,$H730-SUM($I730:L730)))","v":0},{"$f":"IF(OR(N$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>N$3,$H730/$G730,$H730-SUM($I730:M730)))","v":0},{"$f":"IF(OR(O$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>O$3,$H730/$G730,$H730-SUM($I730:N730)))","v":0},{"$f":"IF(OR(P$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>P$3,$H730/$G730,$H730-SUM($I730:O730)))","v":0},{"$f":"IF(OR(Q$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>Q$3,$H730/$G730,$H730-SUM($I730:P730)))","v":0},{"$f":"IF(OR(R$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>R$3,$H730/$G730,$H730-SUM($I730:Q730)))","v":0},{"$f":"IF(OR(S$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>S$3,$H730/$G730,$H730-SUM($I730:R730)))","v":0},{"$f":"IF(OR(T$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>T$3,$H730/$G730,$H730-SUM($I730:S730)))","v":0},{"$f":"IF(OR(U$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>U$3,$H730/$G730,$H730-SUM($I730:T730)))","v":0},{"$f":"IF(OR(V$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>V$3,$H730/$G730,$H730-SUM($I730:U730)))","v":0},{"$f":"IF(OR(W$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>W$3,$H730/$G730,$H730-SUM($I730:V730)))","v":0},{"$f":"IF(OR(X$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>X$3,$H730/$G730,$H730-SUM($I730:W730)))","v":0},{"$f":"IF(OR(Y$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>Y$3,$H730/$G730,$H730-SUM($I730:X730)))","v":0},{"$f":"IF(OR(Z$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>Z$3,$H730/$G730,$H730-SUM($I730:Y730)))","v":0},{"$f":"IF(OR(AA$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AA$3,$H730/$G730,$H730-SUM($I730:Z730)))","v":0},{"$f":"IF(OR(AB$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AB$3,$H730/$G730,$H730-SUM($I730:AA730)))","v":0},{"$f":"IF(OR(AC$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AC$3,$H730/$G730,$H730-SUM($I730:AB730)))","v":0},{"$f":"IF(OR(AD$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AD$3,$H730/$G730,$H730-SUM($I730:AC730)))","v":0},{"$f":"IF(OR(AE$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AE$3,$H730/$G730,$H730-SUM($I730:AD730)))","v":0},{"$f":"IF(OR(AF$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AF$3,$H730/$G730,$H730-SUM($I730:AE730)))","v":0},{"$f":"IF(OR(AG$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AG$3,$H730/$G730,$H730-SUM($I730:AF730)))","v":0},{"$f":"IF(OR(AH$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AH$3,$H730/$G730,$H730-SUM($I730:AG730)))","v":0},{"$f":"IF(OR(AI$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AI$3,$H730/$G730,$H730-SUM($I730:AH730)))","v":0},{"$f":"IF(OR(AJ$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AJ$3,$H730/$G730,$H730-SUM($I730:AI730)))","v":0},{"$f":"IF(OR(AK$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AK$3,$H730/$G730,$H730-SUM($I730:AJ730)))","v":0},{"$f":"IF(OR(AL$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AL$3,$H730/$G730,$H730-SUM($I730:AK730)))","v":0},{"$f":"IF(OR(AM$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AM$3,$H730/$G730,$H730-SUM($I730:AL730)))","v":0},{"$f":"IF(OR(AN$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AN$3,$H730/$G730,$H730-SUM($I730:AM730)))","v":0},{"$f":"IF(OR(AO$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AO$3,$H730/$G730,$H730-SUM($I730:AN730)))","v":0},{"$f":"IF(OR(AP$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AP$3,$H730/$G730,$H730-SUM($I730:AO730)))","v":0},{"$f":"IF(OR(AQ$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AQ$3,$H730/$G730,$H730-SUM($I730:AP730)))","v":0},{"$f":"IF(OR(AR$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AR$3,$H730/$G730,$H730-SUM($I730:AQ730)))","v":0},{"$f":"IF(OR(AS$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AS$3,$H730/$G730,$H730-SUM($I730:AR730)))","v":0},{"$f":"IF(OR(AT$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AT$3,$H730/$G730,$H730-SUM($I730:AS730)))","v":0},{"$f":"IF(OR(AU$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AU$3,$H730/$G730,$H730-SUM($I730:AT730)))","v":0},{"$f":"IF(OR(AV$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AV$3,$H730/$G730,$H730-SUM($I730:AU730)))","v":0},{"$f":"IF(OR(AW$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AW$3,$H730/$G730,$H730-SUM($I730:AV730)))","v":0},{"$f":"IF(OR(AX$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AX$3,$H730/$G730,$H730-SUM($I730:AW730)))","v":0},{"$f":"IF(OR(AY$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AY$3,$H730/$G730,$H730-SUM($I730:AX730)))","v":0},{"$f":"IF(OR(AZ$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>AZ$3,$H730/$G730,$H730-SUM($I730:AY730)))","v":0},{"$f":"IF(OR(BA$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BA$3,$H730/$G730,$H730-SUM($I730:AZ730)))","v":0},{"$f":"IF(OR(BB$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BB$3,$H730/$G730,$H730-SUM($I730:BA730)))","v":0},{"$f":"IF(OR(BC$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BC$3,$H730/$G730,$H730-SUM($I730:BB730)))","v":0},{"$f":"IF(OR(BD$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BD$3,$H730/$G730,$H730-SUM($I730:BC730)))","v":0},{"$f":"IF(OR(BE$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BE$3,$H730/$G730,$H730-SUM($I730:BD730)))","v":0},{"$f":"IF(OR(BF$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BF$3,$H730/$G730,$H730-SUM($I730:BE730)))","v":0},{"$f":"IF(OR(BG$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BG$3,$H730/$G730,$H730-SUM($I730:BF730)))","v":0},{"$f":"IF(OR(BH$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BH$3,$H730/$G730,$H730-SUM($I730:BG730)))","v":0},{"$f":"IF(OR(BI$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BI$3,$H730/$G730,$H730-SUM($I730:BH730)))","v":0},{"$f":"IF(OR(BJ$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BJ$3,$H730/$G730,$H730-SUM($I730:BI730)))","v":0},{"$f":"IF(OR(BK$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BK$3,$H730/$G730,$H730-SUM($I730:BJ730)))","v":0},{"$f":"IF(OR(BL$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BL$3,$H730/$G730,$H730-SUM($I730:BK730)))","v":0},{"$f":"IF(OR(BM$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BM$3,$H730/$G730,$H730-SUM($I730:BL730)))","v":0},{"$f":"IF(OR(BN$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BN$3,$H730/$G730,$H730-SUM($I730:BM730)))","v":0},{"$f":"IF(OR(BO$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BO$3,$H730/$G730,$H730-SUM($I730:BN730)))","v":0},{"$f":"IF(OR(BP$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BP$3,$H730/$G730,$H730-SUM($I730:BO730)))","v":0},{"$f":"IF(OR(BQ$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BQ$3,$H730/$G730,$H730-SUM($I730:BP730)))","v":0},{"$f":"IF(OR(BR$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BR$3,$H730/$G730,$H730-SUM($I730:BQ730)))","v":0},{"$f":"IF(OR(BS$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BS$3,$H730/$G730,$H730-SUM($I730:BR730)))","v":0},{"$f":"IF(OR(BT$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BT$3,$H730/$G730,$H730-SUM($I730:BS730)))","v":0},{"$f":"IF(OR(BU$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BU$3,$H730/$G730,$H730-SUM($I730:BT730)))","v":0},{"$f":"IF(OR(BV$3<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730)>BV$3,$H730/$G730,$H730-SUM($I730:BU730)))","v":0},"Ok"]
[null,null,null,2038,"Nominal",null,"n/a",{"$f":"AK702","v":0},null,{"$f":"IF(OR(J$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>J$3,$H731/$G731,$H731-SUM($I731:I731)))","v":0},{"$f":"IF(OR(K$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>K$3,$H731/$G731,$H731-SUM($I731:J731)))","v":0},{"$f":"IF(OR(L$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>L$3,$H731/$G731,$H731-SUM($I731:K731)))","v":0},{"$f":"IF(OR(M$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>M$3,$H731/$G731,$H731-SUM($I731:L731)))","v":0},{"$f":"IF(OR(N$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>N$3,$H731/$G731,$H731-SUM($I731:M731)))","v":0},{"$f":"IF(OR(O$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>O$3,$H731/$G731,$H731-SUM($I731:N731)))","v":0},{"$f":"IF(OR(P$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>P$3,$H731/$G731,$H731-SUM($I731:O731)))","v":0},{"$f":"IF(OR(Q$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>Q$3,$H731/$G731,$H731-SUM($I731:P731)))","v":0},{"$f":"IF(OR(R$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>R$3,$H731/$G731,$H731-SUM($I731:Q731)))","v":0},{"$f":"IF(OR(S$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>S$3,$H731/$G731,$H731-SUM($I731:R731)))","v":0},{"$f":"IF(OR(T$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>T$3,$H731/$G731,$H731-SUM($I731:S731)))","v":0},{"$f":"IF(OR(U$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>U$3,$H731/$G731,$H731-SUM($I731:T731)))","v":0},{"$f":"IF(OR(V$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>V$3,$H731/$G731,$H731-SUM($I731:U731)))","v":0},{"$f":"IF(OR(W$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>W$3,$H731/$G731,$H731-SUM($I731:V731)))","v":0},{"$f":"IF(OR(X$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>X$3,$H731/$G731,$H731-SUM($I731:W731)))","v":0},{"$f":"IF(OR(Y$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>Y$3,$H731/$G731,$H731-SUM($I731:X731)))","v":0},{"$f":"IF(OR(Z$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>Z$3,$H731/$G731,$H731-SUM($I731:Y731)))","v":0},{"$f":"IF(OR(AA$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AA$3,$H731/$G731,$H731-SUM($I731:Z731)))","v":0},{"$f":"IF(OR(AB$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AB$3,$H731/$G731,$H731-SUM($I731:AA731)))","v":0},{"$f":"IF(OR(AC$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AC$3,$H731/$G731,$H731-SUM($I731:AB731)))","v":0},{"$f":"IF(OR(AD$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AD$3,$H731/$G731,$H731-SUM($I731:AC731)))","v":0},{"$f":"IF(OR(AE$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AE$3,$H731/$G731,$H731-SUM($I731:AD731)))","v":0},{"$f":"IF(OR(AF$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AF$3,$H731/$G731,$H731-SUM($I731:AE731)))","v":0},{"$f":"IF(OR(AG$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AG$3,$H731/$G731,$H731-SUM($I731:AF731)))","v":0},{"$f":"IF(OR(AH$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AH$3,$H731/$G731,$H731-SUM($I731:AG731)))","v":0},{"$f":"IF(OR(AI$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AI$3,$H731/$G731,$H731-SUM($I731:AH731)))","v":0},{"$f":"IF(OR(AJ$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AJ$3,$H731/$G731,$H731-SUM($I731:AI731)))","v":0},{"$f":"IF(OR(AK$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AK$3,$H731/$G731,$H731-SUM($I731:AJ731)))","v":0},{"$f":"IF(OR(AL$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AL$3,$H731/$G731,$H731-SUM($I731:AK731)))","v":0},{"$f":"IF(OR(AM$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AM$3,$H731/$G731,$H731-SUM($I731:AL731)))","v":0},{"$f":"IF(OR(AN$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AN$3,$H731/$G731,$H731-SUM($I731:AM731)))","v":0},{"$f":"IF(OR(AO$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AO$3,$H731/$G731,$H731-SUM($I731:AN731)))","v":0},{"$f":"IF(OR(AP$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AP$3,$H731/$G731,$H731-SUM($I731:AO731)))","v":0},{"$f":"IF(OR(AQ$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AQ$3,$H731/$G731,$H731-SUM($I731:AP731)))","v":0},{"$f":"IF(OR(AR$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AR$3,$H731/$G731,$H731-SUM($I731:AQ731)))","v":0},{"$f":"IF(OR(AS$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AS$3,$H731/$G731,$H731-SUM($I731:AR731)))","v":0},{"$f":"IF(OR(AT$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AT$3,$H731/$G731,$H731-SUM($I731:AS731)))","v":0},{"$f":"IF(OR(AU$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AU$3,$H731/$G731,$H731-SUM($I731:AT731)))","v":0},{"$f":"IF(OR(AV$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AV$3,$H731/$G731,$H731-SUM($I731:AU731)))","v":0},{"$f":"IF(OR(AW$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AW$3,$H731/$G731,$H731-SUM($I731:AV731)))","v":0},{"$f":"IF(OR(AX$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AX$3,$H731/$G731,$H731-SUM($I731:AW731)))","v":0},{"$f":"IF(OR(AY$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AY$3,$H731/$G731,$H731-SUM($I731:AX731)))","v":0},{"$f":"IF(OR(AZ$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>AZ$3,$H731/$G731,$H731-SUM($I731:AY731)))","v":0},{"$f":"IF(OR(BA$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BA$3,$H731/$G731,$H731-SUM($I731:AZ731)))","v":0},{"$f":"IF(OR(BB$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BB$3,$H731/$G731,$H731-SUM($I731:BA731)))","v":0},{"$f":"IF(OR(BC$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BC$3,$H731/$G731,$H731-SUM($I731:BB731)))","v":0},{"$f":"IF(OR(BD$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BD$3,$H731/$G731,$H731-SUM($I731:BC731)))","v":0},{"$f":"IF(OR(BE$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BE$3,$H731/$G731,$H731-SUM($I731:BD731)))","v":0},{"$f":"IF(OR(BF$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BF$3,$H731/$G731,$H731-SUM($I731:BE731)))","v":0},{"$f":"IF(OR(BG$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BG$3,$H731/$G731,$H731-SUM($I731:BF731)))","v":0},{"$f":"IF(OR(BH$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BH$3,$H731/$G731,$H731-SUM($I731:BG731)))","v":0},{"$f":"IF(OR(BI$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BI$3,$H731/$G731,$H731-SUM($I731:BH731)))","v":0},{"$f":"IF(OR(BJ$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BJ$3,$H731/$G731,$H731-SUM($I731:BI731)))","v":0},{"$f":"IF(OR(BK$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BK$3,$H731/$G731,$H731-SUM($I731:BJ731)))","v":0},{"$f":"IF(OR(BL$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BL$3,$H731/$G731,$H731-SUM($I731:BK731)))","v":0},{"$f":"IF(OR(BM$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BM$3,$H731/$G731,$H731-SUM($I731:BL731)))","v":0},{"$f":"IF(OR(BN$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BN$3,$H731/$G731,$H731-SUM($I731:BM731)))","v":0},{"$f":"IF(OR(BO$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BO$3,$H731/$G731,$H731-SUM($I731:BN731)))","v":0},{"$f":"IF(OR(BP$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BP$3,$H731/$G731,$H731-SUM($I731:BO731)))","v":0},{"$f":"IF(OR(BQ$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BQ$3,$H731/$G731,$H731-SUM($I731:BP731)))","v":0},{"$f":"IF(OR(BR$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BR$3,$H731/$G731,$H731-SUM($I731:BQ731)))","v":0},{"$f":"IF(OR(BS$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BS$3,$H731/$G731,$H731-SUM($I731:BR731)))","v":0},{"$f":"IF(OR(BT$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BT$3,$H731/$G731,$H731-SUM($I731:BS731)))","v":0},{"$f":"IF(OR(BU$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BU$3,$H731/$G731,$H731-SUM($I731:BT731)))","v":0},{"$f":"IF(OR(BV$3<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731)>BV$3,$H731/$G731,$H731-SUM($I731:BU731)))","v":0},"Ok"]
[null,null,null,2039,"Nominal",null,"n/a",{"$f":"AL702","v":0},null,{"$f":"IF(OR(J$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>J$3,$H732/$G732,$H732-SUM($I732:I732)))","v":0},{"$f":"IF(OR(K$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>K$3,$H732/$G732,$H732-SUM($I732:J732)))","v":0},{"$f":"IF(OR(L$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>L$3,$H732/$G732,$H732-SUM($I732:K732)))","v":0},{"$f":"IF(OR(M$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>M$3,$H732/$G732,$H732-SUM($I732:L732)))","v":0},{"$f":"IF(OR(N$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>N$3,$H732/$G732,$H732-SUM($I732:M732)))","v":0},{"$f":"IF(OR(O$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>O$3,$H732/$G732,$H732-SUM($I732:N732)))","v":0},{"$f":"IF(OR(P$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>P$3,$H732/$G732,$H732-SUM($I732:O732)))","v":0},{"$f":"IF(OR(Q$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>Q$3,$H732/$G732,$H732-SUM($I732:P732)))","v":0},{"$f":"IF(OR(R$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>R$3,$H732/$G732,$H732-SUM($I732:Q732)))","v":0},{"$f":"IF(OR(S$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>S$3,$H732/$G732,$H732-SUM($I732:R732)))","v":0},{"$f":"IF(OR(T$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>T$3,$H732/$G732,$H732-SUM($I732:S732)))","v":0},{"$f":"IF(OR(U$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>U$3,$H732/$G732,$H732-SUM($I732:T732)))","v":0},{"$f":"IF(OR(V$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>V$3,$H732/$G732,$H732-SUM($I732:U732)))","v":0},{"$f":"IF(OR(W$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>W$3,$H732/$G732,$H732-SUM($I732:V732)))","v":0},{"$f":"IF(OR(X$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>X$3,$H732/$G732,$H732-SUM($I732:W732)))","v":0},{"$f":"IF(OR(Y$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>Y$3,$H732/$G732,$H732-SUM($I732:X732)))","v":0},{"$f":"IF(OR(Z$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>Z$3,$H732/$G732,$H732-SUM($I732:Y732)))","v":0},{"$f":"IF(OR(AA$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AA$3,$H732/$G732,$H732-SUM($I732:Z732)))","v":0},{"$f":"IF(OR(AB$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AB$3,$H732/$G732,$H732-SUM($I732:AA732)))","v":0},{"$f":"IF(OR(AC$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AC$3,$H732/$G732,$H732-SUM($I732:AB732)))","v":0},{"$f":"IF(OR(AD$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AD$3,$H732/$G732,$H732-SUM($I732:AC732)))","v":0},{"$f":"IF(OR(AE$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AE$3,$H732/$G732,$H732-SUM($I732:AD732)))","v":0},{"$f":"IF(OR(AF$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AF$3,$H732/$G732,$H732-SUM($I732:AE732)))","v":0},{"$f":"IF(OR(AG$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AG$3,$H732/$G732,$H732-SUM($I732:AF732)))","v":0},{"$f":"IF(OR(AH$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AH$3,$H732/$G732,$H732-SUM($I732:AG732)))","v":0},{"$f":"IF(OR(AI$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AI$3,$H732/$G732,$H732-SUM($I732:AH732)))","v":0},{"$f":"IF(OR(AJ$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AJ$3,$H732/$G732,$H732-SUM($I732:AI732)))","v":0},{"$f":"IF(OR(AK$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AK$3,$H732/$G732,$H732-SUM($I732:AJ732)))","v":0},{"$f":"IF(OR(AL$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AL$3,$H732/$G732,$H732-SUM($I732:AK732)))","v":0},{"$f":"IF(OR(AM$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AM$3,$H732/$G732,$H732-SUM($I732:AL732)))","v":0},{"$f":"IF(OR(AN$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AN$3,$H732/$G732,$H732-SUM($I732:AM732)))","v":0},{"$f":"IF(OR(AO$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AO$3,$H732/$G732,$H732-SUM($I732:AN732)))","v":0},{"$f":"IF(OR(AP$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AP$3,$H732/$G732,$H732-SUM($I732:AO732)))","v":0},{"$f":"IF(OR(AQ$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AQ$3,$H732/$G732,$H732-SUM($I732:AP732)))","v":0},{"$f":"IF(OR(AR$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AR$3,$H732/$G732,$H732-SUM($I732:AQ732)))","v":0},{"$f":"IF(OR(AS$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AS$3,$H732/$G732,$H732-SUM($I732:AR732)))","v":0},{"$f":"IF(OR(AT$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AT$3,$H732/$G732,$H732-SUM($I732:AS732)))","v":0},{"$f":"IF(OR(AU$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AU$3,$H732/$G732,$H732-SUM($I732:AT732)))","v":0},{"$f":"IF(OR(AV$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AV$3,$H732/$G732,$H732-SUM($I732:AU732)))","v":0},{"$f":"IF(OR(AW$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AW$3,$H732/$G732,$H732-SUM($I732:AV732)))","v":0},{"$f":"IF(OR(AX$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AX$3,$H732/$G732,$H732-SUM($I732:AW732)))","v":0},{"$f":"IF(OR(AY$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AY$3,$H732/$G732,$H732-SUM($I732:AX732)))","v":0},{"$f":"IF(OR(AZ$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>AZ$3,$H732/$G732,$H732-SUM($I732:AY732)))","v":0},{"$f":"IF(OR(BA$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BA$3,$H732/$G732,$H732-SUM($I732:AZ732)))","v":0},{"$f":"IF(OR(BB$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BB$3,$H732/$G732,$H732-SUM($I732:BA732)))","v":0},{"$f":"IF(OR(BC$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BC$3,$H732/$G732,$H732-SUM($I732:BB732)))","v":0},{"$f":"IF(OR(BD$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BD$3,$H732/$G732,$H732-SUM($I732:BC732)))","v":0},{"$f":"IF(OR(BE$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BE$3,$H732/$G732,$H732-SUM($I732:BD732)))","v":0},{"$f":"IF(OR(BF$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BF$3,$H732/$G732,$H732-SUM($I732:BE732)))","v":0},{"$f":"IF(OR(BG$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BG$3,$H732/$G732,$H732-SUM($I732:BF732)))","v":0},{"$f":"IF(OR(BH$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BH$3,$H732/$G732,$H732-SUM($I732:BG732)))","v":0},{"$f":"IF(OR(BI$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BI$3,$H732/$G732,$H732-SUM($I732:BH732)))","v":0},{"$f":"IF(OR(BJ$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BJ$3,$H732/$G732,$H732-SUM($I732:BI732)))","v":0},{"$f":"IF(OR(BK$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BK$3,$H732/$G732,$H732-SUM($I732:BJ732)))","v":0},{"$f":"IF(OR(BL$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BL$3,$H732/$G732,$H732-SUM($I732:BK732)))","v":0},{"$f":"IF(OR(BM$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BM$3,$H732/$G732,$H732-SUM($I732:BL732)))","v":0},{"$f":"IF(OR(BN$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BN$3,$H732/$G732,$H732-SUM($I732:BM732)))","v":0},{"$f":"IF(OR(BO$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BO$3,$H732/$G732,$H732-SUM($I732:BN732)))","v":0},{"$f":"IF(OR(BP$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BP$3,$H732/$G732,$H732-SUM($I732:BO732)))","v":0},{"$f":"IF(OR(BQ$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BQ$3,$H732/$G732,$H732-SUM($I732:BP732)))","v":0},{"$f":"IF(OR(BR$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BR$3,$H732/$G732,$H732-SUM($I732:BQ732)))","v":0},{"$f":"IF(OR(BS$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BS$3,$H732/$G732,$H732-SUM($I732:BR732)))","v":0},{"$f":"IF(OR(BT$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BT$3,$H732/$G732,$H732-SUM($I732:BS732)))","v":0},{"$f":"IF(OR(BU$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BU$3,$H732/$G732,$H732-SUM($I732:BT732)))","v":0},{"$f":"IF(OR(BV$3<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732)>BV$3,$H732/$G732,$H732-SUM($I732:BU732)))","v":0},"Ok"]
[null,null,null,2040,"Nominal",null,"n/a",{"$f":"AM702","v":0},null,{"$f":"IF(OR(J$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>J$3,$H733/$G733,$H733-SUM($I733:I733)))","v":0},{"$f":"IF(OR(K$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>K$3,$H733/$G733,$H733-SUM($I733:J733)))","v":0},{"$f":"IF(OR(L$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>L$3,$H733/$G733,$H733-SUM($I733:K733)))","v":0},{"$f":"IF(OR(M$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>M$3,$H733/$G733,$H733-SUM($I733:L733)))","v":0},{"$f":"IF(OR(N$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>N$3,$H733/$G733,$H733-SUM($I733:M733)))","v":0},{"$f":"IF(OR(O$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>O$3,$H733/$G733,$H733-SUM($I733:N733)))","v":0},{"$f":"IF(OR(P$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>P$3,$H733/$G733,$H733-SUM($I733:O733)))","v":0},{"$f":"IF(OR(Q$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>Q$3,$H733/$G733,$H733-SUM($I733:P733)))","v":0},{"$f":"IF(OR(R$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>R$3,$H733/$G733,$H733-SUM($I733:Q733)))","v":0},{"$f":"IF(OR(S$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>S$3,$H733/$G733,$H733-SUM($I733:R733)))","v":0},{"$f":"IF(OR(T$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>T$3,$H733/$G733,$H733-SUM($I733:S733)))","v":0},{"$f":"IF(OR(U$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>U$3,$H733/$G733,$H733-SUM($I733:T733)))","v":0},{"$f":"IF(OR(V$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>V$3,$H733/$G733,$H733-SUM($I733:U733)))","v":0},{"$f":"IF(OR(W$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>W$3,$H733/$G733,$H733-SUM($I733:V733)))","v":0},{"$f":"IF(OR(X$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>X$3,$H733/$G733,$H733-SUM($I733:W733)))","v":0},{"$f":"IF(OR(Y$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>Y$3,$H733/$G733,$H733-SUM($I733:X733)))","v":0},{"$f":"IF(OR(Z$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>Z$3,$H733/$G733,$H733-SUM($I733:Y733)))","v":0},{"$f":"IF(OR(AA$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AA$3,$H733/$G733,$H733-SUM($I733:Z733)))","v":0},{"$f":"IF(OR(AB$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AB$3,$H733/$G733,$H733-SUM($I733:AA733)))","v":0},{"$f":"IF(OR(AC$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AC$3,$H733/$G733,$H733-SUM($I733:AB733)))","v":0},{"$f":"IF(OR(AD$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AD$3,$H733/$G733,$H733-SUM($I733:AC733)))","v":0},{"$f":"IF(OR(AE$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AE$3,$H733/$G733,$H733-SUM($I733:AD733)))","v":0},{"$f":"IF(OR(AF$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AF$3,$H733/$G733,$H733-SUM($I733:AE733)))","v":0},{"$f":"IF(OR(AG$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AG$3,$H733/$G733,$H733-SUM($I733:AF733)))","v":0},{"$f":"IF(OR(AH$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AH$3,$H733/$G733,$H733-SUM($I733:AG733)))","v":0},{"$f":"IF(OR(AI$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AI$3,$H733/$G733,$H733-SUM($I733:AH733)))","v":0},{"$f":"IF(OR(AJ$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AJ$3,$H733/$G733,$H733-SUM($I733:AI733)))","v":0},{"$f":"IF(OR(AK$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AK$3,$H733/$G733,$H733-SUM($I733:AJ733)))","v":0},{"$f":"IF(OR(AL$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AL$3,$H733/$G733,$H733-SUM($I733:AK733)))","v":0},{"$f":"IF(OR(AM$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AM$3,$H733/$G733,$H733-SUM($I733:AL733)))","v":0},{"$f":"IF(OR(AN$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AN$3,$H733/$G733,$H733-SUM($I733:AM733)))","v":0},{"$f":"IF(OR(AO$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AO$3,$H733/$G733,$H733-SUM($I733:AN733)))","v":0},{"$f":"IF(OR(AP$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AP$3,$H733/$G733,$H733-SUM($I733:AO733)))","v":0},{"$f":"IF(OR(AQ$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AQ$3,$H733/$G733,$H733-SUM($I733:AP733)))","v":0},{"$f":"IF(OR(AR$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AR$3,$H733/$G733,$H733-SUM($I733:AQ733)))","v":0},{"$f":"IF(OR(AS$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AS$3,$H733/$G733,$H733-SUM($I733:AR733)))","v":0},{"$f":"IF(OR(AT$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AT$3,$H733/$G733,$H733-SUM($I733:AS733)))","v":0},{"$f":"IF(OR(AU$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AU$3,$H733/$G733,$H733-SUM($I733:AT733)))","v":0},{"$f":"IF(OR(AV$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AV$3,$H733/$G733,$H733-SUM($I733:AU733)))","v":0},{"$f":"IF(OR(AW$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AW$3,$H733/$G733,$H733-SUM($I733:AV733)))","v":0},{"$f":"IF(OR(AX$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AX$3,$H733/$G733,$H733-SUM($I733:AW733)))","v":0},{"$f":"IF(OR(AY$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AY$3,$H733/$G733,$H733-SUM($I733:AX733)))","v":0},{"$f":"IF(OR(AZ$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>AZ$3,$H733/$G733,$H733-SUM($I733:AY733)))","v":0},{"$f":"IF(OR(BA$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BA$3,$H733/$G733,$H733-SUM($I733:AZ733)))","v":0},{"$f":"IF(OR(BB$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BB$3,$H733/$G733,$H733-SUM($I733:BA733)))","v":0},{"$f":"IF(OR(BC$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BC$3,$H733/$G733,$H733-SUM($I733:BB733)))","v":0},{"$f":"IF(OR(BD$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BD$3,$H733/$G733,$H733-SUM($I733:BC733)))","v":0},{"$f":"IF(OR(BE$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BE$3,$H733/$G733,$H733-SUM($I733:BD733)))","v":0},{"$f":"IF(OR(BF$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BF$3,$H733/$G733,$H733-SUM($I733:BE733)))","v":0},{"$f":"IF(OR(BG$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BG$3,$H733/$G733,$H733-SUM($I733:BF733)))","v":0},{"$f":"IF(OR(BH$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BH$3,$H733/$G733,$H733-SUM($I733:BG733)))","v":0},{"$f":"IF(OR(BI$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BI$3,$H733/$G733,$H733-SUM($I733:BH733)))","v":0},{"$f":"IF(OR(BJ$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BJ$3,$H733/$G733,$H733-SUM($I733:BI733)))","v":0},{"$f":"IF(OR(BK$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BK$3,$H733/$G733,$H733-SUM($I733:BJ733)))","v":0},{"$f":"IF(OR(BL$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BL$3,$H733/$G733,$H733-SUM($I733:BK733)))","v":0},{"$f":"IF(OR(BM$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BM$3,$H733/$G733,$H733-SUM($I733:BL733)))","v":0},{"$f":"IF(OR(BN$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BN$3,$H733/$G733,$H733-SUM($I733:BM733)))","v":0},{"$f":"IF(OR(BO$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BO$3,$H733/$G733,$H733-SUM($I733:BN733)))","v":0},{"$f":"IF(OR(BP$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BP$3,$H733/$G733,$H733-SUM($I733:BO733)))","v":0},{"$f":"IF(OR(BQ$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BQ$3,$H733/$G733,$H733-SUM($I733:BP733)))","v":0},{"$f":"IF(OR(BR$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BR$3,$H733/$G733,$H733-SUM($I733:BQ733)))","v":0},{"$f":"IF(OR(BS$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BS$3,$H733/$G733,$H733-SUM($I733:BR733)))","v":0},{"$f":"IF(OR(BT$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BT$3,$H733/$G733,$H733-SUM($I733:BS733)))","v":0},{"$f":"IF(OR(BU$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BU$3,$H733/$G733,$H733-SUM($I733:BT733)))","v":0},{"$f":"IF(OR(BV$3<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733)>BV$3,$H733/$G733,$H733-SUM($I733:BU733)))","v":0},"Ok"]
[]
[null,null,null,"Total Depreciation on 2015 Closing RAB",null,null,null,null,{"$f":"SUM(I699,I703:I708)","v":0},{"$f":"SUM(J699,J703:J708)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV699,BV703:BV708)","v":0}]
[null,null,null,"Total Depreciation","Nominal",null,null,null,{"$f":"SUM(I699,I703:I733)","v":0},{"$f":"SUM(J699,J703:J733)","v":0},{"$f":"SUM(K699,K703:K733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ROUND(H700+SUM(H703:H734)-SUM($I736:$BV736),2)=0,G703=\"n/a\"),\"Ok\",\"Check\")","v":"Ok"}]
[null,null,null,"Capex Closing TAB","Nominal",null,null,null,{"$f":"I702-SUM(I703:I733)+H737","v":0},{"$f":"J702-SUM(J703:J733)+I737","v":0},{"$f":"K702-SUM(K703:K733)+J737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing TAB - \"&B696","v":"Total Closing TAB - Asset16 - Not in Use"},"Nominal",null,null,null,{"$f":"I737+I700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU737+BU700","v":0},0]

{"sheet":"Depn|comparison-Tax - 2020","index":17,"n_rows":49,"n_cols":70,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|comparison-Tax - 2020"}]
["SA Power Networks  Depreciation - PTRM Tax Depreciation Inputs"]
[]
[null,null,"Check of Tax Depreciation Vs 2020 Closing TAB balance"]
[]
[null,null,null,"Sum Depn (including depreciation on opening TAB) starting 2021"," Opening TAB as per RFM for period starting 2021 \n","Adjustment Required"]
[null,null,"Source:","Per workings below",{"$f":"'Depn|Calc-Tax'!A1","v":"Depn|Calc-Tax"},"$M 2020","%"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},{"$f":"SUM(O30:BQ30)","v":135.11912146850403},{"$f":"'Depn|Calc-Tax'!S$78","v":135.11912146850403},{"$f":"E8-D8","v":0},{"$f":"IF(D8=0,1,(1+F8/D8))","v":1}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},{"$f":"SUM(O31:BQ31)","v":1082.2251924325662},{"$f":"'Depn|Calc-Tax'!S$122","v":1082.2251924325667},{"$f":"E9-D9","v":0},{"$f":"IF(D9=0,1,(1+F9/D9))","v":1}]
[null,null,{"$f":"+Asset3","v":"Substations"},1037.3583802931894,{"$f":"'Depn|Calc-Tax'!S$166","v":1037.3583802931892},0,1]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},166.40883932207041,{"$f":"'Depn|Calc-Tax'!S$210","v":166.40883932207049},0,1]
[null,null,{"$f":"+Asset5","v":"LVS"},1040.32213913737,{"$f":"'Depn|Calc-Tax'!S$254","v":1040.3221391373709},0,1]
[null,null,{"$f":"+Asset6","v":"Communications"},90.184744345033636,{"$f":"'Depn|Calc-Tax'!S$298","v":90.184744345033636},0,1]
[null,null,{"$f":"+Asset7","v":"Contributions"},-524.33478408778876,{"$f":"'Depn|Calc-Tax'!S$342","v":-524.33478408778888},0,1]
[null,null,{"$f":"+Asset8","v":"Buildings"},31.563688592939481,{"$f":"'Depn|Calc-Tax'!S$386","v":31.563688592939481},{"$f":"E15-D15","v":0},{"$f":"IF(D15=0,1,(1+F15/D15))","v":1}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},58.966378733407637,{"$f":"'Depn|Calc-Tax'!S$430","v":58.966378733407623},{"$f":"E16-D16","v":0},{"$f":"IF(D16=0,1,(1+F16/D16))","v":1}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},25.987978445197061,{"$f":"'Depn|Calc-Tax'!S$474","v":25.987978445197072},0,1]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},24.786088731696822,{"$f":"'Depn|Calc-Tax'!S$518","v":24.786088731696825},0,1]
[null,null,{"$f":"+Asset12","v":"IT"},163.26814284134318,{"$f":"'Depn|Calc-Tax'!S$562","v":163.26814284134312},0,1]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},60.859828145438982,{"$f":"'Depn|Calc-Tax'!S$606","v":60.859828145439003},0,1]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},2.7222213022062203,{"$f":"'Depn|Calc-Tax'!S$650","v":2.7222213022062203},0,1]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},0,{"$f":"'Depn|Calc-Tax'!S$694","v":0},0,1]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},0,{"$f":"'Depn|Calc-Tax'!S$738","v":0},0,1]
[null,null,null,{"$f":"SUM(D8:D23)","v":3395.4379597031739},{"$f":"SUM(E8:E23)","v":3395.4379597031752},{"$f":"SUM(F8:F23)","v":0},{"$f":"IF(D24=0,1,(1+F24/D24))","v":1}]
[null,null,"Purpose - to populate 2020-25 PTRM with Tax Depreciation on opening 1 July 2020 balance"]
[null,null,"Baseline Depreciation from Worksheet:",{"$f":"'Depn|Calc-Tax'!A1","v":"Depn|Calc-Tax"}]
[null,null,null,"$m nominal","$m nominal"]
[null,null,null,null,"2010-11",{"$f":"CONCATENATE(LEFT(E28, 4)+1 &\"-\" &IF(E28>\"2007-08\",,\"0\") &RIGHT(E28,2)+1)","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75",{"$f":"CONCATENATE(LEFT(BQ28, 4)+1 &\"-\" &IF(BQ28>\"2007-08\",,\"0\") &RIGHT(BQ28,2)+1)","v":"2075-76"}]
[null,null,"Baseline Depreciation calculation "]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},null,{"$f":"'Depn|Calc-Tax'!J76","v":1.6677548554091497},{"$f":"'Depn|Calc-Tax'!K76","v":2.1506390659354655},{"$f":"'Depn|Calc-Tax'!L76","v":2.9826811711986236},{"$f":"'Depn|Calc-Tax'!M76","v":3.1176916975144131},{"$f":"'Depn|Calc-Tax'!N76","v":3.2637759080407287},{"$f":"'Depn|Calc-Tax'!O76","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!P76","v":4.1578665061477746},{"$f":"'Depn|Calc-Tax'!Q76","v":4.1919401992461625},{"$f":"'Depn|Calc-Tax'!R76","v":4.2205831879142925},{"$f":"'Depn|Calc-Tax'!S76","v":4.2831632368599593},{"$f":"'Depn|Calc-Tax'!T76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!U76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!V76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!W76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!X76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!Y76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!Z76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AA76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AB76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AC76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AD76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AE76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AF76","v":4.3452957133378174},{"$f":"'Depn|Calc-Tax'!AG76","v":3.9145659856625357},{"$f":"'Depn|Calc-Tax'!AH76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AI76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AJ76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AK76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AL76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AM76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AN76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AO76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AP76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AQ76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AR76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AS76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AT76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AU76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AV76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AW76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AX76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AY76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!AZ76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!BA76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!BB76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!BC76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!BD76","v":2.7822777000339309},{"$f":"'Depn|Calc-Tax'!BE76","v":2.7299092789813},{"$f":"'Depn|Calc-Tax'!BF76","v":2.4360987526655378},{"$f":"'Depn|Calc-Tax'!BG76","v":1.7786355947707575},{"$f":"'Depn|Calc-Tax'!BH76","v":1.2951092789812995},{"$f":"'Depn|Calc-Tax'!BI76","v":1.1545619105602529},{"$f":"'Depn|Calc-Tax'!BJ76","v":0.67106973608790299},{"$f":"'Depn|Calc-Tax'!BK76","v":0.22402443703437255},{"$f":"'Depn|Calc-Tax'!BL76","v":0.17039236064084873},{"$f":"'Depn|Calc-Tax'!BM76","v":0.13903401975759103},{"$f":"'Depn|Calc-Tax'!BN76","v":9.3422500950692794E-2},{"$f":"'Depn|Calc-Tax'!BO76","v":3.1066238238928623E-2},{"$f":"'Depn|Calc-Tax'!BP76","v":0},{"$f":"'Depn|Calc-Tax'!BQ76","v":0},{"$f":"'Depn|Calc-Tax'!BR76","v":0},{"$f":"'Depn|Calc-Tax'!BS76","v":0},{"$f":"'Depn|Calc-Tax'!BT76","v":0},{"$f":"'Depn|Calc-Tax'!BU76","v":0},{"$f":"'Depn|Calc-Tax'!BV76","v":0}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},null,{"$f":"'Depn|Calc-Tax'!J120","v":27.672150625932282},{"$f":"'Depn|Calc-Tax'!K120","v":29.294529573300704},{"$f":"'Depn|Calc-Tax'!L120","v":31.994108520669123},{"$f":"'Depn|Calc-Tax'!M120","v":33.87909799435333},{"$f":"'Depn|Calc-Tax'!N120","v":35.312803257511227},{"$f":"'Depn|Calc-Tax'!O120","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!P120","v":35.037782230476374},{"$f":"'Depn|Calc-Tax'!Q120","v":37.476181329390791},{"$f":"'Depn|Calc-Tax'!R120","v":39.096172760819677},{"$f":"'Depn|Calc-Tax'!S120","v":41.540000381454561},{"$f":"'Depn|Calc-Tax'!T120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!U120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!V120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!W120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!X120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!Y120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!Z120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!AA120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!AB120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!AC120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!AD120","v":43.966928039250341},{"$f":"'Depn|Calc-Tax'!AE120","v":29.279311461995039},{"$f":"'Depn|Calc-Tax'!AF120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AG120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AH120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AI120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AJ120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AK120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AL120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AM120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AN120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AO120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AP120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AQ120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AR120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AS120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AT120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AU120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AV120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AW120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AX120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AY120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!AZ120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!BA120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!BB120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!BC120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!BD120","v":18.780166887002256},{"$f":"'Depn|Calc-Tax'!BE120","v":17.53747215016023},{"$f":"'Depn|Calc-Tax'!BF120","v":15.483587939633921},{"$f":"'Depn|Calc-Tax'!BG120","v":13.322608992265344},{"$f":"'Depn|Calc-Tax'!BH120","v":11.030324781739102},{"$f":"'Depn|Calc-Tax'!BI120","v":9.3709774133180161},{"$f":"'Depn|Calc-Tax'!BJ120","v":7.3350080113274263},{"$f":"'Depn|Calc-Tax'!BK120","v":7.4725185248448334},{"$f":"'Depn|Calc-Tax'!BL120","v":7.709946259316645},{"$f":"'Depn|Calc-Tax'!BM120","v":5.6807509941450398},{"$f":"'Depn|Calc-Tax'!BN120","v":3.6488414681133086},{"$f":"'Depn|Calc-Tax'!BO120","v":1.2134638288979716},{"$f":"'Depn|Calc-Tax'!BP120","v":0},{"$f":"'Depn|Calc-Tax'!BQ120","v":0},{"$f":"'Depn|Calc-Tax'!BR120","v":0},{"$f":"'Depn|Calc-Tax'!BS120","v":0},{"$f":"'Depn|Calc-Tax'!BT120","v":0},{"$f":"'Depn|Calc-Tax'!BU120","v":0},{"$f":"'Depn|Calc-Tax'!BV120","v":0}]
[null,null,{"$f":"+Asset3","v":"Substations"},null,{"$f":"'Depn|Calc-Tax'!J164","v":11.420501730520289},{"$f":"'Depn|Calc-Tax'!K164","v":12.921176730520289},{"$f":"'Depn|Calc-Tax'!L164","v":16.968476730520287},{"$f":"'Depn|Calc-Tax'!M164","v":19.043651730520288},{"$f":"'Depn|Calc-Tax'!N164","v":21.402876730520287},{"$f":"'Depn|Calc-Tax'!O164","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!P164","v":30.702012857876426},{"$f":"'Depn|Calc-Tax'!Q164","v":31.548576288230734},{"$f":"'Depn|Calc-Tax'!R164","v":33.151307663544095},{"$f":"'Depn|Calc-Tax'!S164","v":34.732229139136656},{"$f":"'Depn|Calc-Tax'!T164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!U164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!V164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!W164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!X164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!Y164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!Z164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AA164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AB164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AC164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AD164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AE164","v":36.300982081487092},{"$f":"'Depn|Calc-Tax'!AF164","v":31.547500107440708},{"$f":"'Depn|Calc-Tax'!AG164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AH164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AI164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AJ164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AK164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AL164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AM164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AN164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AO164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AP164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AQ164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AR164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AS164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AT164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AU164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AV164","v":26.149805350966808},{"$f":"'Depn|Calc-Tax'!AW164","v":26.149805350966805},{"$f":"'Depn|Calc-Tax'!AX164","v":24.880480350966781},{"$f":"'Depn|Calc-Tax'!AY164","v":23.379805350966645},{"$f":"'Depn|Calc-Tax'!AZ164","v":19.332505350966766},{"$f":"'Depn|Calc-Tax'!BA164","v":17.257330350966846},{"$f":"'Depn|Calc-Tax'!BB164","v":14.898105350966816},{"$f":"'Depn|Calc-Tax'!BC164","v":10.834375109472933},{"$f":"'Depn|Calc-Tax'!BD164","v":5.5989692236106885},{"$f":"'Depn|Calc-Tax'!BE164","v":4.7524057932563384},{"$f":"'Depn|Calc-Tax'!BF164","v":3.1496744179430527},{"$f":"'Depn|Calc-Tax'!BG164","v":1.5687529423504074},{"$f":"'Depn|Calc-Tax'!BH164","v":0},{"$f":"'Depn|Calc-Tax'!BI164","v":0},{"$f":"'Depn|Calc-Tax'!BJ164","v":0},{"$f":"'Depn|Calc-Tax'!BK164","v":0},{"$f":"'Depn|Calc-Tax'!BL164","v":0},{"$f":"'Depn|Calc-Tax'!BM164","v":0},{"$f":"'Depn|Calc-Tax'!BN164","v":0},{"$f":"'Depn|Calc-Tax'!BO164","v":0},{"$f":"'Depn|Calc-Tax'!BP164","v":0},{"$f":"'Depn|Calc-Tax'!BQ164","v":0},{"$f":"'Depn|Calc-Tax'!BR164","v":0},{"$f":"'Depn|Calc-Tax'!BS164","v":0},{"$f":"'Depn|Calc-Tax'!BT164","v":0},{"$f":"'Depn|Calc-Tax'!BU164","v":0},{"$f":"'Depn|Calc-Tax'!BV164","v":0}]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},null,{"$f":"'Depn|Calc-Tax'!J208","v":3.4934963656960369},{"$f":"'Depn|Calc-Tax'!K208","v":3.9741713656960371},{"$f":"'Depn|Calc-Tax'!L208","v":4.3359463656960369},{"$f":"'Depn|Calc-Tax'!M208","v":4.6637213656960368},{"$f":"'Depn|Calc-Tax'!N208","v":5.0827463656960372},{"$f":"'Depn|Calc-Tax'!O208","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!P208","v":6.3515455598800186},{"$f":"'Depn|Calc-Tax'!Q208","v":6.4647746488977447},{"$f":"'Depn|Calc-Tax'!R208","v":6.6546363943870182},{"$f":"'Depn|Calc-Tax'!S208","v":6.8536786729590649},{"$f":"'Depn|Calc-Tax'!T208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!U208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!V208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!W208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!X208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!Y208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!Z208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!AA208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!AB208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!AC208","v":7.051251221166452},{"$f":"'Depn|Calc-Tax'!AD208","v":5.4872111151036211},{"$f":"'Depn|Calc-Tax'!AE208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AF208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AG208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AH208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AI208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AJ208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AK208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AL208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AM208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AN208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AO208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AP208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AQ208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AR208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AS208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AT208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AU208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AV208","v":3.8477548554704155},{"$f":"'Depn|Calc-Tax'!AW208","v":3.8477548554704253},{"$f":"'Depn|Calc-Tax'!AX208","v":3.5577548554704137},{"$f":"'Depn|Calc-Tax'!AY208","v":3.0770798554704202},{"$f":"'Depn|Calc-Tax'!AZ208","v":2.7153048554704053},{"$f":"'Depn|Calc-Tax'!BA208","v":2.3875298554704272},{"$f":"'Depn|Calc-Tax'!BB208","v":1.9685048554704083},{"$f":"'Depn|Calc-Tax'!BC208","v":1.7152298554703944},{"$f":"'Depn|Calc-Tax'!BD208","v":0.69970566128643286},{"$f":"'Depn|Calc-Tax'!BE208","v":0.58647657226870842},{"$f":"'Depn|Calc-Tax'!BF208","v":0.39661482677943649},{"$f":"'Depn|Calc-Tax'!BG208","v":0.19757254820738712},{"$f":"'Depn|Calc-Tax'!BH208","v":0},{"$f":"'Depn|Calc-Tax'!BI208","v":0},{"$f":"'Depn|Calc-Tax'!BJ208","v":0},{"$f":"'Depn|Calc-Tax'!BK208","v":0},{"$f":"'Depn|Calc-Tax'!BL208","v":0},{"$f":"'Depn|Calc-Tax'!BM208","v":0},{"$f":"'Depn|Calc-Tax'!BN208","v":0},{"$f":"'Depn|Calc-Tax'!BO208","v":0},{"$f":"'Depn|Calc-Tax'!BP208","v":0},{"$f":"'Depn|Calc-Tax'!BQ208","v":0},{"$f":"'Depn|Calc-Tax'!BR208","v":0},{"$f":"'Depn|Calc-Tax'!BS208","v":0},{"$f":"'Depn|Calc-Tax'!BT208","v":0},{"$f":"'Depn|Calc-Tax'!BU208","v":0},{"$f":"'Depn|Calc-Tax'!BV208","v":0}]
[null,null,{"$f":"+Asset5","v":"LVS"},null,{"$f":"'Depn|Calc-Tax'!J252","v":14.604855315855248},{"$f":"'Depn|Calc-Tax'!K252","v":15.639086894802617},{"$f":"'Depn|Calc-Tax'!L252","v":16.74443426322367},{"$f":"'Depn|Calc-Tax'!M252","v":18.341129000065777},{"$f":"'Depn|Calc-Tax'!N252","v":20.299065842171039},{"$f":"'Depn|Calc-Tax'!O252","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!P252","v":23.796540801864573},{"$f":"'Depn|Calc-Tax'!Q252","v":25.526046123295288},{"$f":"'Depn|Calc-Tax'!R252","v":28.559843985913336},{"$f":"'Depn|Calc-Tax'!S252","v":31.256072104397131},{"$f":"'Depn|Calc-Tax'!T252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!U252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!V252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!W252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!X252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!Y252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!Z252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!AA252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!AB252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!AC252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!AD252","v":33.93094819652044},{"$f":"'Depn|Calc-Tax'!AE252","v":26.746346095660329},{"$f":"'Depn|Calc-Tax'!AF252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AG252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AH252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AI252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AJ252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AK252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AL252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AM252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AN252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AO252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AP252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AQ252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AR252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AS252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AT252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AU252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AV252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AW252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AX252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AY252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!AZ252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!BA252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!BB252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!BC252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!BD252","v":20.293671828033606},{"$f":"'Depn|Calc-Tax'!BE252","v":19.809882354349384},{"$f":"'Depn|Calc-Tax'!BF252","v":18.808977091191448},{"$f":"'Depn|Calc-Tax'!BG252","v":17.739187617507326},{"$f":"'Depn|Calc-Tax'!BH252","v":16.388166564875707},{"$f":"'Depn|Calc-Tax'!BI252","v":14.610850775401969},{"$f":"'Depn|Calc-Tax'!BJ252","v":12.9335770911915},{"$f":"'Depn|Calc-Tax'!BK252","v":11.184839611344801},{"$f":"'Depn|Calc-Tax'!BL252","v":9.2696547339405218},{"$f":"'Depn|Calc-Tax'!BM252","v":6.8880031419161778},{"$f":"'Depn|Calc-Tax'!BN252","v":4.022990151365077},{"$f":"'Depn|Calc-Tax'!BO252","v":1.3374380460615924},{"$f":"'Depn|Calc-Tax'!BP252","v":0},{"$f":"'Depn|Calc-Tax'!BQ252","v":0},{"$f":"'Depn|Calc-Tax'!BR252","v":0},{"$f":"'Depn|Calc-Tax'!BS252","v":0},{"$f":"'Depn|Calc-Tax'!BT252","v":0},{"$f":"'Depn|Calc-Tax'!BU252","v":0},{"$f":"'Depn|Calc-Tax'!BV252","v":0}]
[null,null,{"$f":"+Asset6","v":"Communications"},null,{"$f":"'Depn|Calc-Tax'!J296","v":2.0372594346228379},{"$f":"'Depn|Calc-Tax'!K296","v":2.0582594346228378},{"$f":"'Depn|Calc-Tax'!L296","v":2.1270594346228378},{"$f":"'Depn|Calc-Tax'!M296","v":2.2939594346228378},{"$f":"'Depn|Calc-Tax'!N296","v":3.2011594346228378},{"$f":"'Depn|Calc-Tax'!O296","v":5.1866882935358314},{"$f":"'Depn|Calc-Tax'!P296","v":5.4698631375736522},{"$f":"'Depn|Calc-Tax'!Q296","v":5.4997501089177838},{"$f":"'Depn|Calc-Tax'!R296","v":8.4289660213310356},{"$f":"'Depn|Calc-Tax'!S296","v":10.459688797813072},{"$f":"'Depn|Calc-Tax'!T296","v":12.3260350223513},{"$f":"'Depn|Calc-Tax'!U296","v":12.3050350223513},{"$f":"'Depn|Calc-Tax'!V296","v":12.2362350223513},{"$f":"'Depn|Calc-Tax'!W296","v":12.069335022351302},{"$f":"'Depn|Calc-Tax'!X296","v":11.162135022351299},{"$f":"'Depn|Calc-Tax'!Y296","v":9.176606163438306},{"$f":"'Depn|Calc-Tax'!Z296","v":7.8783629308468228},{"$f":"'Depn|Calc-Tax'!AA296","v":6.973384913433522},{"$f":"'Depn|Calc-Tax'!AB296","v":4.0441690010202631},{"$f":"'Depn|Calc-Tax'!AC296","v":2.0134462245382281},{"$f":"'Depn|Calc-Tax'!AD296","v":0},{"$f":"'Depn|Calc-Tax'!AE296","v":0},{"$f":"'Depn|Calc-Tax'!AF296","v":0},{"$f":"'Depn|Calc-Tax'!AG296","v":0},{"$f":"'Depn|Calc-Tax'!AH296","v":0},{"$f":"'Depn|Calc-Tax'!AI296","v":0},{"$f":"'Depn|Calc-Tax'!AJ296","v":0},{"$f":"'Depn|Calc-Tax'!AK296","v":0},{"$f":"'Depn|Calc-Tax'!AL296","v":0},{"$f":"'Depn|Calc-Tax'!AM296","v":0},{"$f":"'Depn|Calc-Tax'!AN296","v":0},{"$f":"'Depn|Calc-Tax'!AO296","v":0},{"$f":"'Depn|Calc-Tax'!AP296","v":0},{"$f":"'Depn|Calc-Tax'!AQ296","v":0},{"$f":"'Depn|Calc-Tax'!AR296","v":0},{"$f":"'Depn|Calc-Tax'!AS296","v":0},{"$f":"'Depn|Calc-Tax'!AT296","v":0},{"$f":"'Depn|Calc-Tax'!AU296","v":0},{"$f":"'Depn|Calc-Tax'!AV296","v":0},{"$f":"'Depn|Calc-Tax'!AW296","v":0},{"$f":"'Depn|Calc-Tax'!AX296","v":0},{"$f":"'Depn|Calc-Tax'!AY296","v":0},{"$f":"'Depn|Calc-Tax'!AZ296","v":0},{"$f":"'Depn|Calc-Tax'!BA296","v":0},{"$f":"'Depn|Calc-Tax'!BB296","v":0},{"$f":"'Depn|Calc-Tax'!BC296","v":0},{"$f":"'Depn|Calc-Tax'!BD296","v":0},{"$f":"'Depn|Calc-Tax'!BE296","v":0},{"$f":"'Depn|Calc-Tax'!BF296","v":0},{"$f":"'Depn|Calc-Tax'!BG296","v":0},{"$f":"'Depn|Calc-Tax'!BH296","v":0},{"$f":"'Depn|Calc-Tax'!BI296","v":0},{"$f":"'Depn|Calc-Tax'!BJ296","v":0},{"$f":"'Depn|Calc-Tax'!BK296","v":0},{"$f":"'Depn|Calc-Tax'!BL296","v":0},{"$f":"'Depn|Calc-Tax'!BM296","v":0},{"$f":"'Depn|Calc-Tax'!BN296","v":0},{"$f":"'Depn|Calc-Tax'!BO296","v":0},{"$f":"'Depn|Calc-Tax'!BP296","v":0},{"$f":"'Depn|Calc-Tax'!BQ296","v":0},{"$f":"'Depn|Calc-Tax'!BR296","v":0},{"$f":"'Depn|Calc-Tax'!BS296","v":0},{"$f":"'Depn|Calc-Tax'!BT296","v":0},{"$f":"'Depn|Calc-Tax'!BU296","v":0},{"$f":"'Depn|Calc-Tax'!BV296","v":0}]
[null,null,{"$f":"+Asset7","v":"Contributions"},null,{"$f":"'Depn|Calc-Tax'!J340","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!K340","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!L340","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!M340","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!N340","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!O340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!P340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Q340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!R340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!S340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!T340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!U340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!V340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!W340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!X340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Y340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Z340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AA340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AB340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AC340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AD340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AE340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AF340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AG340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AH340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AI340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AJ340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AK340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AL340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AM340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AN340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AO340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AP340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AQ340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AR340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AS340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AT340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AU340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AV340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AW340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AX340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AY340","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AZ340","v":-6.6234726851373891},{"$f":"'Depn|Calc-Tax'!BA340","v":-2.0306336823949787},{"$f":"'Depn|Calc-Tax'!BB340","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BC340","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BD340","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BE340","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BF340","v":-0.21946335178780885},{"$f":"'Depn|Calc-Tax'!BG340","v":0},{"$f":"'Depn|Calc-Tax'!BH340","v":0},{"$f":"'Depn|Calc-Tax'!BI340","v":0},{"$f":"'Depn|Calc-Tax'!BJ340","v":0},{"$f":"'Depn|Calc-Tax'!BK340","v":0},{"$f":"'Depn|Calc-Tax'!BL340","v":0},{"$f":"'Depn|Calc-Tax'!BM340","v":0},{"$f":"'Depn|Calc-Tax'!BN340","v":0},{"$f":"'Depn|Calc-Tax'!BO340","v":0},{"$f":"'Depn|Calc-Tax'!BP340","v":0},{"$f":"'Depn|Calc-Tax'!BQ340","v":0},{"$f":"'Depn|Calc-Tax'!BR340","v":0},{"$f":"'Depn|Calc-Tax'!BS340","v":0},{"$f":"'Depn|Calc-Tax'!BT340","v":0},{"$f":"'Depn|Calc-Tax'!BU340","v":0},{"$f":"'Depn|Calc-Tax'!BV340","v":0}]
[null,null,{"$f":"+Asset8","v":"Buildings"},null,{"$f":"'Depn|Calc-Tax'!J384","v":-3.4476718887263245E-2},{"$f":"'Depn|Calc-Tax'!K384","v":-2.4701718887263246E-2},{"$f":"'Depn|Calc-Tax'!L384","v":0.12729828111273675},{"$f":"'Depn|Calc-Tax'!M384","v":0.13117328111273674},{"$f":"'Depn|Calc-Tax'!N384","v":0.13262328111273675},{"$f":"'Depn|Calc-Tax'!O384","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!P384","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!Q384","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!R384","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!S384","v":0.43552711929933241},{"$f":"'Depn|Calc-Tax'!T384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!U384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!V384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!W384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!X384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!Y384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!Z384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AA384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AB384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AC384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AD384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AE384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AF384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AG384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AH384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AI384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AJ384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AK384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AL384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AM384","v":0.81660212311990565},{"$f":"'Depn|Calc-Tax'!AN384","v":0.83063425016740799},{"$f":"'Depn|Calc-Tax'!AO384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AP384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AQ384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AR384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AS384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AT384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AU384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AV384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AW384","v":0.85107884200716888},{"$f":"'Depn|Calc-Tax'!AX384","v":0.8510788420071691},{"$f":"'Depn|Calc-Tax'!AY384","v":0.84130384200716635},{"$f":"'Depn|Calc-Tax'!AZ384","v":0.68930384200716888},{"$f":"'Depn|Calc-Tax'!BA384","v":0.68542884200716891},{"$f":"'Depn|Calc-Tax'!BB384","v":0.68397884200717018},{"$f":"'Depn|Calc-Tax'!BC384","v":0.65228327211325587},{"$f":"'Depn|Calc-Tax'!BD384","v":0.65228327211325587},{"$f":"'Depn|Calc-Tax'!BE384","v":0.65228327211325587},{"$f":"'Depn|Calc-Tax'!BF384","v":0.65228327211325698},{"$f":"'Depn|Calc-Tax'!BG384","v":0.38107500382057324},{"$f":"'Depn|Calc-Tax'!BH384","v":0},{"$f":"'Depn|Calc-Tax'!BI384","v":0},{"$f":"'Depn|Calc-Tax'!BJ384","v":0},{"$f":"'Depn|Calc-Tax'!BK384","v":0},{"$f":"'Depn|Calc-Tax'!BL384","v":0},{"$f":"'Depn|Calc-Tax'!BM384","v":0},{"$f":"'Depn|Calc-Tax'!BN384","v":0},{"$f":"'Depn|Calc-Tax'!BO384","v":0},{"$f":"'Depn|Calc-Tax'!BP384","v":0},{"$f":"'Depn|Calc-Tax'!BQ384","v":0},{"$f":"'Depn|Calc-Tax'!BR384","v":0},{"$f":"'Depn|Calc-Tax'!BS384","v":0},{"$f":"'Depn|Calc-Tax'!BT384","v":0},{"$f":"'Depn|Calc-Tax'!BU384","v":0},{"$f":"'Depn|Calc-Tax'!BV384","v":0}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},null,{"$f":"'Depn|Calc-Tax'!J428","v":1.9327882077685479},{"$f":"'Depn|Calc-Tax'!K428","v":2.7251882077685479},{"$f":"'Depn|Calc-Tax'!L428","v":3.343721541101881},{"$f":"'Depn|Calc-Tax'!M428","v":4.1559215411018808},{"$f":"'Depn|Calc-Tax'!N428","v":5.0059882077685476},{"$f":"'Depn|Calc-Tax'!O428","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!P428","v":7.0278648995962563},{"$f":"'Depn|Calc-Tax'!Q428","v":7.1157412150422639},{"$f":"'Depn|Calc-Tax'!R428","v":7.2561102259000618},{"$f":"'Depn|Calc-Tax'!S428","v":7.4943081707453141},{"$f":"'Depn|Calc-Tax'!T428","v":7.729827198599696},{"$f":"'Depn|Calc-Tax'!U428","v":7.729827198599696},{"$f":"'Depn|Calc-Tax'!V428","v":7.3391076022386077},{"$f":"'Depn|Calc-Tax'!W428","v":5.8248389908311484},{"$f":"'Depn|Calc-Tax'!X428","v":5.8248389908311484},{"$f":"'Depn|Calc-Tax'!Y428","v":5.7970389908311475},{"$f":"'Depn|Calc-Tax'!Z428","v":5.0046389908311468},{"$f":"'Depn|Calc-Tax'!AA428","v":4.3861056574978114},{"$f":"'Depn|Calc-Tax'!AB428","v":3.5739056574978143},{"$f":"'Depn|Calc-Tax'!AC428","v":2.7238389908311476},{"$f":"'Depn|Calc-Tax'!AD428","v":1.0071261817033892},{"$f":"'Depn|Calc-Tax'!AE428","v":0.70196229900343932},{"$f":"'Depn|Calc-Tax'!AF428","v":0.6140859835574326},{"$f":"'Depn|Calc-Tax'!AG428","v":0.47371697269963481},{"$f":"'Depn|Calc-Tax'!AH428","v":0.23551902785438283},{"$f":"'Depn|Calc-Tax'!AI428","v":0},{"$f":"'Depn|Calc-Tax'!AJ428","v":0},{"$f":"'Depn|Calc-Tax'!AK428","v":0},{"$f":"'Depn|Calc-Tax'!AL428","v":0},{"$f":"'Depn|Calc-Tax'!AM428","v":0},{"$f":"'Depn|Calc-Tax'!AN428","v":0},{"$f":"'Depn|Calc-Tax'!AO428","v":0},{"$f":"'Depn|Calc-Tax'!AP428","v":0},{"$f":"'Depn|Calc-Tax'!AQ428","v":0},{"$f":"'Depn|Calc-Tax'!AR428","v":0},{"$f":"'Depn|Calc-Tax'!AS428","v":0},{"$f":"'Depn|Calc-Tax'!AT428","v":0},{"$f":"'Depn|Calc-Tax'!AU428","v":0},{"$f":"'Depn|Calc-Tax'!AV428","v":0},{"$f":"'Depn|Calc-Tax'!AW428","v":0},{"$f":"'Depn|Calc-Tax'!AX428","v":0},{"$f":"'Depn|Calc-Tax'!AY428","v":0},{"$f":"'Depn|Calc-Tax'!AZ428","v":0},{"$f":"'Depn|Calc-Tax'!BA428","v":0},{"$f":"'Depn|Calc-Tax'!BB428","v":0},{"$f":"'Depn|Calc-Tax'!BC428","v":0},{"$f":"'Depn|Calc-Tax'!BD428","v":0},{"$f":"'Depn|Calc-Tax'!BE428","v":0},{"$f":"'Depn|Calc-Tax'!BF428","v":0},{"$f":"'Depn|Calc-Tax'!BG428","v":0},{"$f":"'Depn|Calc-Tax'!BH428","v":0},{"$f":"'Depn|Calc-Tax'!BI428","v":0},{"$f":"'Depn|Calc-Tax'!BJ428","v":0},{"$f":"'Depn|Calc-Tax'!BK428","v":0},{"$f":"'Depn|Calc-Tax'!BL428","v":0},{"$f":"'Depn|Calc-Tax'!BM428","v":0},{"$f":"'Depn|Calc-Tax'!BN428","v":0},{"$f":"'Depn|Calc-Tax'!BO428","v":0},{"$f":"'Depn|Calc-Tax'!BP428","v":0},{"$f":"'Depn|Calc-Tax'!BQ428","v":0},{"$f":"'Depn|Calc-Tax'!BR428","v":0},{"$f":"'Depn|Calc-Tax'!BS428","v":0},{"$f":"'Depn|Calc-Tax'!BT428","v":0},{"$f":"'Depn|Calc-Tax'!BU428","v":0},{"$f":"'Depn|Calc-Tax'!BV428","v":0}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},null,{"$f":"'Depn|Calc-Tax'!J472","v":0},{"$f":"'Depn|Calc-Tax'!K472","v":0},{"$f":"'Depn|Calc-Tax'!L472","v":0},{"$f":"'Depn|Calc-Tax'!M472","v":0},{"$f":"'Depn|Calc-Tax'!N472","v":0},{"$f":"'Depn|Calc-Tax'!O472","v":0},{"$f":"'Depn|Calc-Tax'!P472","v":0.17974068912311619},{"$f":"'Depn|Calc-Tax'!Q472","v":0.59614864206465801},{"$f":"'Depn|Calc-Tax'!R472","v":1.0615655526303613},{"$f":"'Depn|Calc-Tax'!S472","v":1.511072442030672},{"$f":"'Depn|Calc-Tax'!T472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!U472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!V472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!W472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!X472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!Y472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!Z472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!AA472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!AB472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!AC472","v":1.9557670514030585},{"$f":"'Depn|Calc-Tax'!AD472","v":1.955767051403059},{"$f":"'Depn|Calc-Tax'!AE472","v":1.776026362279941},{"$f":"'Depn|Calc-Tax'!AF472","v":1.3596184093384021},{"$f":"'Depn|Calc-Tax'!AG472","v":0.89420149877269584},{"$f":"'Depn|Calc-Tax'!AH472","v":0.44469460937238647},{"$f":"'Depn|Calc-Tax'!AI472","v":0},{"$f":"'Depn|Calc-Tax'!AJ472","v":0},{"$f":"'Depn|Calc-Tax'!AK472","v":0},{"$f":"'Depn|Calc-Tax'!AL472","v":0},{"$f":"'Depn|Calc-Tax'!AM472","v":0},{"$f":"'Depn|Calc-Tax'!AN472","v":0},{"$f":"'Depn|Calc-Tax'!AO472","v":0},{"$f":"'Depn|Calc-Tax'!AP472","v":0},{"$f":"'Depn|Calc-Tax'!AQ472","v":0},{"$f":"'Depn|Calc-Tax'!AR472","v":0},{"$f":"'Depn|Calc-Tax'!AS472","v":0},{"$f":"'Depn|Calc-Tax'!AT472","v":0},{"$f":"'Depn|Calc-Tax'!AU472","v":0},{"$f":"'Depn|Calc-Tax'!AV472","v":0},{"$f":"'Depn|Calc-Tax'!AW472","v":0},{"$f":"'Depn|Calc-Tax'!AX472","v":0},{"$f":"'Depn|Calc-Tax'!AY472","v":0},{"$f":"'Depn|Calc-Tax'!AZ472","v":0},{"$f":"'Depn|Calc-Tax'!BA472","v":0},{"$f":"'Depn|Calc-Tax'!BB472","v":0},{"$f":"'Depn|Calc-Tax'!BC472","v":0},{"$f":"'Depn|Calc-Tax'!BD472","v":0},{"$f":"'Depn|Calc-Tax'!BE472","v":0},{"$f":"'Depn|Calc-Tax'!BF472","v":0},{"$f":"'Depn|Calc-Tax'!BG472","v":0},{"$f":"'Depn|Calc-Tax'!BH472","v":0},{"$f":"'Depn|Calc-Tax'!BI472","v":0},{"$f":"'Depn|Calc-Tax'!BJ472","v":0},{"$f":"'Depn|Calc-Tax'!BK472","v":0},{"$f":"'Depn|Calc-Tax'!BL472","v":0},{"$f":"'Depn|Calc-Tax'!BM472","v":0},{"$f":"'Depn|Calc-Tax'!BN472","v":0},{"$f":"'Depn|Calc-Tax'!BO472","v":0},{"$f":"'Depn|Calc-Tax'!BP472","v":0},{"$f":"'Depn|Calc-Tax'!BQ472","v":0},{"$f":"'Depn|Calc-Tax'!BR472","v":0},{"$f":"'Depn|Calc-Tax'!BS472","v":0},{"$f":"'Depn|Calc-Tax'!BT472","v":0},{"$f":"'Depn|Calc-Tax'!BU472","v":0},{"$f":"'Depn|Calc-Tax'!BV472","v":0}]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},null,{"$f":"'Depn|Calc-Tax'!J516","v":1.73277988558176},{"$f":"'Depn|Calc-Tax'!K516","v":3.053376900507133},{"$f":"'Depn|Calc-Tax'!L516","v":3.5690485422981775},{"$f":"'Depn|Calc-Tax'!M516","v":4.2745709303578785},{"$f":"'Depn|Calc-Tax'!N516","v":4.9808395870742963},{"$f":"'Depn|Calc-Tax'!O516","v":4.2364218021511828},{"$f":"'Depn|Calc-Tax'!P516","v":4.7067547002149936},{"$f":"'Depn|Calc-Tax'!Q516","v":4.8681082240955913},{"$f":"'Depn|Calc-Tax'!R516","v":4.8284790449911137},{"$f":"'Depn|Calc-Tax'!S516","v":5.3991104626332538},{"$f":"'Depn|Calc-Tax'!T516","v":5.8239359061655902},{"$f":"'Depn|Calc-Tax'!U516","v":5.1235518599816885},{"$f":"'Depn|Calc-Tax'!V516","v":4.4112820450550743},{"$f":"'Depn|Calc-Tax'!W516","v":3.7035930592341781},{"$f":"'Depn|Calc-Tax'!X516","v":3.001473152219253},{"$f":"'Depn|Calc-Tax'!Y516","v":1.9308525105087007},{"$f":"'Depn|Calc-Tax'!Z516","v":0.79140019853233667},{"$f":"'Depn|Calc-Tax'!AA516","v":0},{"$f":"'Depn|Calc-Tax'!AB516","v":0},{"$f":"'Depn|Calc-Tax'!AC516","v":0},{"$f":"'Depn|Calc-Tax'!AD516","v":0},{"$f":"'Depn|Calc-Tax'!AE516","v":0},{"$f":"'Depn|Calc-Tax'!AF516","v":0},{"$f":"'Depn|Calc-Tax'!AG516","v":0},{"$f":"'Depn|Calc-Tax'!AH516","v":0},{"$f":"'Depn|Calc-Tax'!AI516","v":0},{"$f":"'Depn|Calc-Tax'!AJ516","v":0},{"$f":"'Depn|Calc-Tax'!AK516","v":0},{"$f":"'Depn|Calc-Tax'!AL516","v":0},{"$f":"'Depn|Calc-Tax'!AM516","v":0},{"$f":"'Depn|Calc-Tax'!AN516","v":0},{"$f":"'Depn|Calc-Tax'!AO516","v":0},{"$f":"'Depn|Calc-Tax'!AP516","v":0},{"$f":"'Depn|Calc-Tax'!AQ516","v":0},{"$f":"'Depn|Calc-Tax'!AR516","v":0},{"$f":"'Depn|Calc-Tax'!AS516","v":0},{"$f":"'Depn|Calc-Tax'!AT516","v":0},{"$f":"'Depn|Calc-Tax'!AU516","v":0},{"$f":"'Depn|Calc-Tax'!AV516","v":0},{"$f":"'Depn|Calc-Tax'!AW516","v":0},{"$f":"'Depn|Calc-Tax'!AX516","v":0},{"$f":"'Depn|Calc-Tax'!AY516","v":0},{"$f":"'Depn|Calc-Tax'!AZ516","v":0},{"$f":"'Depn|Calc-Tax'!BA516","v":0},{"$f":"'Depn|Calc-Tax'!BB516","v":0},{"$f":"'Depn|Calc-Tax'!BC516","v":0},{"$f":"'Depn|Calc-Tax'!BD516","v":0},{"$f":"'Depn|Calc-Tax'!BE516","v":0},{"$f":"'Depn|Calc-Tax'!BF516","v":0},{"$f":"'Depn|Calc-Tax'!BG516","v":0},{"$f":"'Depn|Calc-Tax'!BH516","v":0},{"$f":"'Depn|Calc-Tax'!BI516","v":0},{"$f":"'Depn|Calc-Tax'!BJ516","v":0},{"$f":"'Depn|Calc-Tax'!BK516","v":0},{"$f":"'Depn|Calc-Tax'!BL516","v":0},{"$f":"'Depn|Calc-Tax'!BM516","v":0},{"$f":"'Depn|Calc-Tax'!BN516","v":0},{"$f":"'Depn|Calc-Tax'!BO516","v":0},{"$f":"'Depn|Calc-Tax'!BP516","v":0},{"$f":"'Depn|Calc-Tax'!BQ516","v":0},{"$f":"'Depn|Calc-Tax'!BR516","v":0},{"$f":"'Depn|Calc-Tax'!BS516","v":0},{"$f":"'Depn|Calc-Tax'!BT516","v":0},{"$f":"'Depn|Calc-Tax'!BU516","v":0},{"$f":"'Depn|Calc-Tax'!BV516","v":0}]
[null,null,{"$f":"+Asset12","v":"IT"},null,{"$f":"'Depn|Calc-Tax'!J560","v":8.648105785752529},{"$f":"'Depn|Calc-Tax'!K560","v":10.420105785752529},{"$f":"'Depn|Calc-Tax'!L560","v":19.13835578575253},{"$f":"'Depn|Calc-Tax'!M560","v":26.021105785752532},{"$f":"'Depn|Calc-Tax'!N560","v":35.520605785752522},{"$f":"'Depn|Calc-Tax'!O560","v":52.302850665672665},{"$f":"'Depn|Calc-Tax'!P560","v":53.797946395166683},{"$f":"'Depn|Calc-Tax'!Q560","v":60.040966073496712},{"$f":"'Depn|Calc-Tax'!R560","v":65.8106086821101},{"$f":"'Depn|Calc-Tax'!S560","v":54.84863064355239},{"$f":"'Depn|Calc-Tax'!T560","v":62.381089930168748},{"$f":"'Depn|Calc-Tax'!U560","v":49.255320251838718},{"$f":"'Depn|Calc-Tax'!V560","v":33.885927643225322},{"$f":"'Depn|Calc-Tax'!W560","v":17.745805016110374},{"$f":"'Depn|Calc-Tax'!X560","v":0},{"$f":"'Depn|Calc-Tax'!Y560","v":0},{"$f":"'Depn|Calc-Tax'!Z560","v":0},{"$f":"'Depn|Calc-Tax'!AA560","v":0},{"$f":"'Depn|Calc-Tax'!AB560","v":0},{"$f":"'Depn|Calc-Tax'!AC560","v":0},{"$f":"'Depn|Calc-Tax'!AD560","v":0},{"$f":"'Depn|Calc-Tax'!AE560","v":0},{"$f":"'Depn|Calc-Tax'!AF560","v":0},{"$f":"'Depn|Calc-Tax'!AG560","v":0},{"$f":"'Depn|Calc-Tax'!AH560","v":0},{"$f":"'Depn|Calc-Tax'!AI560","v":0},{"$f":"'Depn|Calc-Tax'!AJ560","v":0},{"$f":"'Depn|Calc-Tax'!AK560","v":0},{"$f":"'Depn|Calc-Tax'!AL560","v":0},{"$f":"'Depn|Calc-Tax'!AM560","v":0},{"$f":"'Depn|Calc-Tax'!AN560","v":0},{"$f":"'Depn|Calc-Tax'!AO560","v":0},{"$f":"'Depn|Calc-Tax'!AP560","v":0},{"$f":"'Depn|Calc-Tax'!AQ560","v":0},{"$f":"'Depn|Calc-Tax'!AR560","v":0},{"$f":"'Depn|Calc-Tax'!AS560","v":0},{"$f":"'Depn|Calc-Tax'!AT560","v":0},{"$f":"'Depn|Calc-Tax'!AU560","v":0},{"$f":"'Depn|Calc-Tax'!AV560","v":0},{"$f":"'Depn|Calc-Tax'!AW560","v":0},{"$f":"'Depn|Calc-Tax'!AX560","v":0},{"$f":"'Depn|Calc-Tax'!AY560","v":0},{"$f":"'Depn|Calc-Tax'!AZ560","v":0},{"$f":"'Depn|Calc-Tax'!BA560","v":0},{"$f":"'Depn|Calc-Tax'!BB560","v":0},{"$f":"'Depn|Calc-Tax'!BC560","v":0},{"$f":"'Depn|Calc-Tax'!BD560","v":0},{"$f":"'Depn|Calc-Tax'!BE560","v":0},{"$f":"'Depn|Calc-Tax'!BF560","v":0},{"$f":"'Depn|Calc-Tax'!BG560","v":0},{"$f":"'Depn|Calc-Tax'!BH560","v":0},{"$f":"'Depn|Calc-Tax'!BI560","v":0},{"$f":"'Depn|Calc-Tax'!BJ560","v":0},{"$f":"'Depn|Calc-Tax'!BK560","v":0},{"$f":"'Depn|Calc-Tax'!BL560","v":0},{"$f":"'Depn|Calc-Tax'!BM560","v":0},{"$f":"'Depn|Calc-Tax'!BN560","v":0},{"$f":"'Depn|Calc-Tax'!BO560","v":0},{"$f":"'Depn|Calc-Tax'!BP560","v":0},{"$f":"'Depn|Calc-Tax'!BQ560","v":0},{"$f":"'Depn|Calc-Tax'!BR560","v":0},{"$f":"'Depn|Calc-Tax'!BS560","v":0},{"$f":"'Depn|Calc-Tax'!BT560","v":0},{"$f":"'Depn|Calc-Tax'!BU560","v":0},{"$f":"'Depn|Calc-Tax'!BV560","v":0}]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,{"$f":"'Depn|Calc-Tax'!J604","v":3.5833658389390184},{"$f":"'Depn|Calc-Tax'!K604","v":4.620865838939018},{"$f":"'Depn|Calc-Tax'!L604","v":6.4724658389390175},{"$f":"'Depn|Calc-Tax'!M604","v":8.1043658389390174},{"$f":"'Depn|Calc-Tax'!N604","v":9.1171658389390178},{"$f":"'Depn|Calc-Tax'!O604","v":12.057726361055909},{"$f":"'Depn|Calc-Tax'!P604","v":12.98726721652702},{"$f":"'Depn|Calc-Tax'!Q604","v":13.452312109768451},{"$f":"'Depn|Calc-Tax'!R604","v":11.75006970693633},{"$f":"'Depn|Calc-Tax'!S604","v":12.247844506394324},{"$f":"'Depn|Calc-Tax'!T604","v":12.697844540341931},{"$f":"'Depn|Calc-Tax'!U604","v":11.660344540341933},{"$f":"'Depn|Calc-Tax'!V604","v":9.8087445403419302},{"$f":"'Depn|Calc-Tax'!W604","v":8.1768445403419303},{"$f":"'Depn|Calc-Tax'!X604","v":7.1640445403419246},{"$f":"'Depn|Calc-Tax'!Y604","v":4.2234840182250393},{"$f":"'Depn|Calc-Tax'!Z604","v":3.293943162753926},{"$f":"'Depn|Calc-Tax'!AA604","v":2.3714033953971594},{"$f":"'Depn|Calc-Tax'!AB604","v":0.98047483340559949},{"$f":"'Depn|Calc-Tax'!AC604","v":0.48270003394760597},{"$f":"'Depn|Calc-Tax'!AD604","v":0},{"$f":"'Depn|Calc-Tax'!AE604","v":0},{"$f":"'Depn|Calc-Tax'!AF604","v":0},{"$f":"'Depn|Calc-Tax'!AG604","v":0},{"$f":"'Depn|Calc-Tax'!AH604","v":0},{"$f":"'Depn|Calc-Tax'!AI604","v":0},{"$f":"'Depn|Calc-Tax'!AJ604","v":0},{"$f":"'Depn|Calc-Tax'!AK604","v":0},{"$f":"'Depn|Calc-Tax'!AL604","v":0},{"$f":"'Depn|Calc-Tax'!AM604","v":0},{"$f":"'Depn|Calc-Tax'!AN604","v":0},{"$f":"'Depn|Calc-Tax'!AO604","v":0},{"$f":"'Depn|Calc-Tax'!AP604","v":0},{"$f":"'Depn|Calc-Tax'!AQ604","v":0},{"$f":"'Depn|Calc-Tax'!AR604","v":0},{"$f":"'Depn|Calc-Tax'!AS604","v":0},{"$f":"'Depn|Calc-Tax'!AT604","v":0},{"$f":"'Depn|Calc-Tax'!AU604","v":0},{"$f":"'Depn|Calc-Tax'!AV604","v":0},{"$f":"'Depn|Calc-Tax'!AW604","v":0},{"$f":"'Depn|Calc-Tax'!AX604","v":0},{"$f":"'Depn|Calc-Tax'!AY604","v":0},{"$f":"'Depn|Calc-Tax'!AZ604","v":0},{"$f":"'Depn|Calc-Tax'!BA604","v":0},{"$f":"'Depn|Calc-Tax'!BB604","v":0},{"$f":"'Depn|Calc-Tax'!BC604","v":0},{"$f":"'Depn|Calc-Tax'!BD604","v":0},{"$f":"'Depn|Calc-Tax'!BE604","v":0},{"$f":"'Depn|Calc-Tax'!BF604","v":0},{"$f":"'Depn|Calc-Tax'!BG604","v":0},{"$f":"'Depn|Calc-Tax'!BH604","v":0},{"$f":"'Depn|Calc-Tax'!BI604","v":0},{"$f":"'Depn|Calc-Tax'!BJ604","v":0},{"$f":"'Depn|Calc-Tax'!BK604","v":0},{"$f":"'Depn|Calc-Tax'!BL604","v":0},{"$f":"'Depn|Calc-Tax'!BM604","v":0},{"$f":"'Depn|Calc-Tax'!BN604","v":0},{"$f":"'Depn|Calc-Tax'!BO604","v":0},{"$f":"'Depn|Calc-Tax'!BP604","v":0},{"$f":"'Depn|Calc-Tax'!BQ604","v":0},{"$f":"'Depn|Calc-Tax'!BR604","v":0},{"$f":"'Depn|Calc-Tax'!BS604","v":0},{"$f":"'Depn|Calc-Tax'!BT604","v":0},{"$f":"'Depn|Calc-Tax'!BU604","v":0},{"$f":"'Depn|Calc-Tax'!BV604","v":0}]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},null,{"$f":"'Depn|Calc-Tax'!J648","v":0},{"$f":"'Depn|Calc-Tax'!K648","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!L648","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!M648","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!N648","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!O648","v":0.52161726737557146},{"$f":"'Depn|Calc-Tax'!P648","v":2.7222213022062194},{"$f":"'Depn|Calc-Tax'!Q648","v":2.7222213022062194},{"$f":"'Depn|Calc-Tax'!R648","v":2.7222213022062194},{"$f":"'Depn|Calc-Tax'!S648","v":2.7222213022062194},{"$f":"'Depn|Calc-Tax'!T648","v":2.7222213022062203},{"$f":"'Depn|Calc-Tax'!U648","v":0},{"$f":"'Depn|Calc-Tax'!V648","v":0},{"$f":"'Depn|Calc-Tax'!W648","v":0},{"$f":"'Depn|Calc-Tax'!X648","v":0},{"$f":"'Depn|Calc-Tax'!Y648","v":0},{"$f":"'Depn|Calc-Tax'!Z648","v":0},{"$f":"'Depn|Calc-Tax'!AA648","v":0},{"$f":"'Depn|Calc-Tax'!AB648","v":0},{"$f":"'Depn|Calc-Tax'!AC648","v":0},{"$f":"'Depn|Calc-Tax'!AD648","v":0},{"$f":"'Depn|Calc-Tax'!AE648","v":0},{"$f":"'Depn|Calc-Tax'!AF648","v":0},{"$f":"'Depn|Calc-Tax'!AG648","v":0},{"$f":"'Depn|Calc-Tax'!AH648","v":0},{"$f":"'Depn|Calc-Tax'!AI648","v":0},{"$f":"'Depn|Calc-Tax'!AJ648","v":0},{"$f":"'Depn|Calc-Tax'!AK648","v":0},{"$f":"'Depn|Calc-Tax'!AL648","v":0},{"$f":"'Depn|Calc-Tax'!AM648","v":0},{"$f":"'Depn|Calc-Tax'!AN648","v":0},{"$f":"'Depn|Calc-Tax'!AO648","v":0},{"$f":"'Depn|Calc-Tax'!AP648","v":0},{"$f":"'Depn|Calc-Tax'!AQ648","v":0},{"$f":"'Depn|Calc-Tax'!AR648","v":0},{"$f":"'Depn|Calc-Tax'!AS648","v":0},{"$f":"'Depn|Calc-Tax'!AT648","v":0},{"$f":"'Depn|Calc-Tax'!AU648","v":0},{"$f":"'Depn|Calc-Tax'!AV648","v":0},{"$f":"'Depn|Calc-Tax'!AW648","v":0},{"$f":"'Depn|Calc-Tax'!AX648","v":0},{"$f":"'Depn|Calc-Tax'!AY648","v":0},{"$f":"'Depn|Calc-Tax'!AZ648","v":0},{"$f":"'Depn|Calc-Tax'!BA648","v":0},{"$f":"'Depn|Calc-Tax'!BB648","v":0},{"$f":"'Depn|Calc-Tax'!BC648","v":0},{"$f":"'Depn|Calc-Tax'!BD648","v":0},{"$f":"'Depn|Calc-Tax'!BE648","v":0},{"$f":"'Depn|Calc-Tax'!BF648","v":0},{"$f":"'Depn|Calc-Tax'!BG648","v":0},{"$f":"'Depn|Calc-Tax'!BH648","v":0},{"$f":"'Depn|Calc-Tax'!BI648","v":0},{"$f":"'Depn|Calc-Tax'!BJ648","v":0},{"$f":"'Depn|Calc-Tax'!BK648","v":0},{"$f":"'Depn|Calc-Tax'!BL648","v":0},{"$f":"'Depn|Calc-Tax'!BM648","v":0},{"$f":"'Depn|Calc-Tax'!BN648","v":0},{"$f":"'Depn|Calc-Tax'!BO648","v":0},{"$f":"'Depn|Calc-Tax'!BP648","v":0},{"$f":"'Depn|Calc-Tax'!BQ648","v":0},{"$f":"'Depn|Calc-Tax'!BR648","v":0},{"$f":"'Depn|Calc-Tax'!BS648","v":0},{"$f":"'Depn|Calc-Tax'!BT648","v":0},{"$f":"'Depn|Calc-Tax'!BU648","v":0},{"$f":"'Depn|Calc-Tax'!BV648","v":0}]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,{"$f":"'Depn|Calc-Tax'!J692","v":0},{"$f":"'Depn|Calc-Tax'!K692","v":0},{"$f":"'Depn|Calc-Tax'!L692","v":0},{"$f":"'Depn|Calc-Tax'!M692","v":0},{"$f":"'Depn|Calc-Tax'!N692","v":0},{"$f":"'Depn|Calc-Tax'!O692","v":0},{"$f":"'Depn|Calc-Tax'!P692","v":0},{"$f":"'Depn|Calc-Tax'!Q692","v":0},{"$f":"'Depn|Calc-Tax'!R692","v":0},{"$f":"'Depn|Calc-Tax'!S692","v":0},{"$f":"'Depn|Calc-Tax'!T692","v":0},{"$f":"'Depn|Calc-Tax'!U692","v":0},{"$f":"'Depn|Calc-Tax'!V692","v":0},{"$f":"'Depn|Calc-Tax'!W692","v":0},{"$f":"'Depn|Calc-Tax'!X692","v":0},{"$f":"'Depn|Calc-Tax'!Y692","v":0},{"$f":"'Depn|Calc-Tax'!Z692","v":0},{"$f":"'Depn|Calc-Tax'!AA692","v":0},{"$f":"'Depn|Calc-Tax'!AB692","v":0},{"$f":"'Depn|Calc-Tax'!AC692","v":0},{"$f":"'Depn|Calc-Tax'!AD692","v":0},{"$f":"'Depn|Calc-Tax'!AE692","v":0},{"$f":"'Depn|Calc-Tax'!AF692","v":0},{"$f":"'Depn|Calc-Tax'!AG692","v":0},{"$f":"'Depn|Calc-Tax'!AH692","v":0},{"$f":"'Depn|Calc-Tax'!AI692","v":0},{"$f":"'Depn|Calc-Tax'!AJ692","v":0},{"$f":"'Depn|Calc-Tax'!AK692","v":0},{"$f":"'Depn|Calc-Tax'!AL692","v":0},{"$f":"'Depn|Calc-Tax'!AM692","v":0},{"$f":"'Depn|Calc-Tax'!AN692","v":0},{"$f":"'Depn|Calc-Tax'!AO692","v":0},{"$f":"'Depn|Calc-Tax'!AP692","v":0},{"$f":"'Depn|Calc-Tax'!AQ692","v":0},{"$f":"'Depn|Calc-Tax'!AR692","v":0},{"$f":"'Depn|Calc-Tax'!AS692","v":0},{"$f":"'Depn|Calc-Tax'!AT692","v":0},{"$f":"'Depn|Calc-Tax'!AU692","v":0},{"$f":"'Depn|Calc-Tax'!AV692","v":0},{"$f":"'Depn|Calc-Tax'!AW692","v":0},{"$f":"'Depn|Calc-Tax'!AX692","v":0},{"$f":"'Depn|Calc-Tax'!AY692","v":0},{"$f":"'Depn|Calc-Tax'!AZ692","v":0},{"$f":"'Depn|Calc-Tax'!BA692","v":0},{"$f":"'Depn|Calc-Tax'!BB692","v":0},{"$f":"'Depn|Calc-Tax'!BC692","v":0},{"$f":"'Depn|Calc-Tax'!BD692","v":0},{"$f":"'Depn|Calc-Tax'!BE692","v":0},{"$f":"'Depn|Calc-Tax'!BF692","v":0},{"$f":"'Depn|Calc-Tax'!BG692","v":0},{"$f":"'Depn|Calc-Tax'!BH692","v":0},{"$f":"'Depn|Calc-Tax'!BI692","v":0},{"$f":"'Depn|Calc-Tax'!BJ692","v":0},{"$f":"'Depn|Calc-Tax'!BK692","v":0},{"$f":"'Depn|Calc-Tax'!BL692","v":0},{"$f":"'Depn|Calc-Tax'!BM692","v":0},{"$f":"'Depn|Calc-Tax'!BN692","v":0},{"$f":"'Depn|Calc-Tax'!BO692","v":0},{"$f":"'Depn|Calc-Tax'!BP692","v":0},{"$f":"'Depn|Calc-Tax'!BQ692","v":0},{"$f":"'Depn|Calc-Tax'!BR692","v":0},{"$f":"'Depn|Calc-Tax'!BS692","v":0},{"$f":"'Depn|Calc-Tax'!BT692","v":0},{"$f":"'Depn|Calc-Tax'!BU692","v":0},{"$f":"'Depn|Calc-Tax'!BV692","v":0}]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,{"$f":"'Depn|Calc-Tax'!J736","v":0},{"$f":"'Depn|Calc-Tax'!K736","v":0},{"$f":"'Depn|Calc-Tax'!L736","v":0},{"$f":"'Depn|Calc-Tax'!M736","v":0},{"$f":"'Depn|Calc-Tax'!N736","v":0},{"$f":"'Depn|Calc-Tax'!O736","v":0},{"$f":"'Depn|Calc-Tax'!P736","v":0},{"$f":"'Depn|Calc-Tax'!Q736","v":0},{"$f":"'Depn|Calc-Tax'!R736","v":0},{"$f":"'Depn|Calc-Tax'!S736","v":0},{"$f":"'Depn|Calc-Tax'!T736","v":0},{"$f":"'Depn|Calc-Tax'!U736","v":0},{"$f":"'Depn|Calc-Tax'!V736","v":0},{"$f":"'Depn|Calc-Tax'!W736","v":0},{"$f":"'Depn|Calc-Tax'!X736","v":0},{"$f":"'Depn|Calc-Tax'!Y736","v":0},{"$f":"'Depn|Calc-Tax'!Z736","v":0},{"$f":"'Depn|Calc-Tax'!AA736","v":0},{"$f":"'Depn|Calc-Tax'!AB736","v":0},{"$f":"'Depn|Calc-Tax'!AC736","v":0},{"$f":"'Depn|Calc-Tax'!AD736","v":0},{"$f":"'Depn|Calc-Tax'!AE736","v":0},{"$f":"'Depn|Calc-Tax'!AF736","v":0},{"$f":"'Depn|Calc-Tax'!AG736","v":0},{"$f":"'Depn|Calc-Tax'!AH736","v":0},{"$f":"'Depn|Calc-Tax'!AI736","v":0},{"$f":"'Depn|Calc-Tax'!AJ736","v":0},{"$f":"'Depn|Calc-Tax'!AK736","v":0},{"$f":"'Depn|Calc-Tax'!AL736","v":0},{"$f":"'Depn|Calc-Tax'!AM736","v":0},{"$f":"'Depn|Calc-Tax'!AN736","v":0},{"$f":"'Depn|Calc-Tax'!AO736","v":0},{"$f":"'Depn|Calc-Tax'!AP736","v":0},{"$f":"'Depn|Calc-Tax'!AQ736","v":0},{"$f":"'Depn|Calc-Tax'!AR736","v":0},{"$f":"'Depn|Calc-Tax'!AS736","v":0},{"$f":"'Depn|Calc-Tax'!AT736","v":0},{"$f":"'Depn|Calc-Tax'!AU736","v":0},{"$f":"'Depn|Calc-Tax'!AV736","v":0},{"$f":"'Depn|Calc-Tax'!AW736","v":0},{"$f":"'Depn|Calc-Tax'!AX736","v":0},{"$f":"'Depn|Calc-Tax'!AY736","v":0},{"$f":"'Depn|Calc-Tax'!AZ736","v":0},{"$f":"'Depn|Calc-Tax'!BA736","v":0},{"$f":"'Depn|Calc-Tax'!BB736","v":0},{"$f":"'Depn|Calc-Tax'!BC736","v":0},{"$f":"'Depn|Calc-Tax'!BD736","v":0},{"$f":"'Depn|Calc-Tax'!BE736","v":0},{"$f":"'Depn|Calc-Tax'!BF736","v":0},{"$f":"'Depn|Calc-Tax'!BG736","v":0},{"$f":"'Depn|Calc-Tax'!BH736","v":0},{"$f":"'Depn|Calc-Tax'!BI736","v":0},{"$f":"'Depn|Calc-Tax'!BJ736","v":0},{"$f":"'Depn|Calc-Tax'!BK736","v":0},{"$f":"'Depn|Calc-Tax'!BL736","v":0},{"$f":"'Depn|Calc-Tax'!BM736","v":0},{"$f":"'Depn|Calc-Tax'!BN736","v":0},{"$f":"'Depn|Calc-Tax'!BO736","v":0},{"$f":"'Depn|Calc-Tax'!BP736","v":0},{"$f":"'Depn|Calc-Tax'!BQ736","v":0},{"$f":"'Depn|Calc-Tax'!BR736","v":0},{"$f":"'Depn|Calc-Tax'!BS736","v":0},{"$f":"'Depn|Calc-Tax'!BT736","v":0},{"$f":"'Depn|Calc-Tax'!BU736","v":0},{"$f":"'Depn|Calc-Tax'!BV736","v":0}]
[]
[null,null,"Total Depreciation",{"$f":"'Depn|Calc-Tax'!I5","v":60.471004582655802},{"$f":"'Depn|Calc-Tax'!J5","v":62.36079869746041},{"$f":"'Depn|Calc-Tax'!K5","v":72.956532716603476},{"$f":"'Depn|Calc-Tax'!L5","v":93.927431112780468},{"$f":"'Depn|Calc-Tax'!M5","v":110.15022323768228},{"$f":"'Depn|Calc-Tax'!N5","v":129.44348487685485},{"$f":"'Depn|Calc-Tax'!O5","v":159.80822111736862},{"$f":"'Depn|Calc-Tax'!P5","v":171.1836044563434},{"$f":"'Depn|Calc-Tax'!Q5","v":183.74896442434269},{"$f":"'Depn|Calc-Tax'!R5","v":197.7867626883739},{"$f":"'Depn|Calc-Tax'!S5","v":197.86542628816559},{"$f":"'Depn|Calc-Tax'!T5","v":216.13060763480223},{"$f":"'Depn|Calc-Tax'!U5","v":198.5237326080821},{"$f":"'Depn|Calc-Tax'!V5","v":180.13095058818101},{"$f":"'Depn|Calc-Tax'!W5","v":159.97007036383772},{"$f":"'Depn|Calc-Tax'!X5","v":139.60214544071241},{"$f":"'Depn|Calc-Tax'!Y5","v":133.57763541797195},{"$f":"'Depn|Calc-Tax'!Z5","v":129.417999017933},{"$f":"'Depn|Calc-Tax'!AA5","v":126.18054770129726},{"$f":"'Depn|Calc-Tax'!AB5","v":121.04820322689244},{"$f":"'Depn|Calc-Tax'!AC5","v":117.66963898428575},{"$f":"'Depn|Calc-Tax'!AD5","v":111.89273981060931},{"$f":"'Depn|Calc-Tax'!AE5","v":87.896160301037611},{"$f":"'Depn|Calc-Tax'!AF5","v":65.686575215984192},{"$f":"'Depn|Calc-Tax'!AG5","v":59.252364810411507},{"$f":"'Depn|Calc-Tax'!AH5","v":57.432371690537337},{"$f":"'Depn|Calc-Tax'!AI5","v":56.752158053310573},{"$f":"'Depn|Calc-Tax'!AJ5","v":56.752158053310573},{"$f":"'Depn|Calc-Tax'!AK5","v":56.752158053310573},{"$f":"'Depn|Calc-Tax'!AL5","v":56.752158053310573},{"$f":"'Depn|Calc-Tax'!AM5","v":56.752158053310573},{"$f":"'Depn|Calc-Tax'!AN5","v":56.766190180358073},{"$f":"'Depn|Calc-Tax'!AO5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AP5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AQ5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AR5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AS5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AT5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AU5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AV5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AW5","v":56.786634772197836},{"$f":"'Depn|Calc-Tax'!AX5","v":55.227309772197806},{"$f":"'Depn|Calc-Tax'!AY5","v":53.236184772197667},{"$f":"'Depn|Calc-Tax'!AZ5","v":57.969757778376753},{"$f":"'Depn|Calc-Tax'!BA5","v":60.155771781119256},{"$f":"'Depn|Calc-Tax'!BB5","v":57.886367401927849},{"$f":"'Depn|Calc-Tax'!BC5","v":53.537666590540049},{"$f":"'Depn|Calc-Tax'!BD5","v":47.286736510493846},{"$f":"'Depn|Calc-Tax'!BE5","v":44.548091359542887},{"$f":"'Depn|Calc-Tax'!BF5","v":40.707772948538846},{"$f":"'Depn|Calc-Tax'!BG5","v":34.987832698921792},{"$f":"'Depn|Calc-Tax'!BH5","v":28.713600625596108},{"$f":"'Depn|Calc-Tax'!BI5","v":25.136390099280238},{"$f":"'Depn|Calc-Tax'!BJ5","v":20.939654838606828},{"$f":"'Depn|Calc-Tax'!BK5","v":18.881382573224005},{"$f":"'Depn|Calc-Tax'!BL5","v":17.149993353898015},{"$f":"'Depn|Calc-Tax'!BM5","v":12.707788155818807},{"$f":"'Depn|Calc-Tax'!BN5","v":7.7652541204290788},{"$f":"'Depn|Calc-Tax'!BO5","v":2.5819681131984926},{"$f":"'Depn|Calc-Tax'!BP5","v":0},{"$f":"'Depn|Calc-Tax'!BQ5","v":0},{"$f":"'Depn|Calc-Tax'!BR5","v":0},{"$f":"'Depn|Calc-Tax'!BS5","v":0},{"$f":"'Depn|Calc-Tax'!BT5","v":0},{"$f":"'Depn|Calc-Tax'!BU5","v":0},{"$f":"'Depn|Calc-Tax'!BV5","v":0}]
[null,null,"Conversion check  (Should be TRUE)"]
[null,null,"Total Check (Should be TRUE)",null,null,null,null,null,null,{"$f":"ROUND(SUM(J47:N47),4)=ROUND(SUM(J30:N46),4)","v":true},null,null,null,null,{"$f":"ROUND(SUM(O47:S47),4)=ROUND(SUM(O30:S46),4)","v":true}]

{"sheet":"Depn|comparison-Tax - 2015","index":18,"n_rows":49,"n_cols":70,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Depn|comparison-Tax - 2015"}]
["SA Power Networks  Depreciation - PTRM Tax Depreciation Inputs"]
[]
[null,null,"Check of Tax Depreciation Vs 2020 Closing TAB balance"]
[]
[null,null,null,"Sum Depn (including depreciation on opening TAB) starting 2021"," Opening TAB as per RFM for period starting 2021 \n","Adjustment Required"]
[null,null,"Source:","Per workings below",{"$f":"'Depn|Calc-Tax'!A1","v":"Depn|Calc-Tax"},"$M 2020","%"]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},{"$f":"SUM(O30:BQ30)","v":123.25453623609715},{"$f":"'Depn|Calc-Tax'!S$78","v":135.11912146850403},{"$f":"E8-D8","v":11.864585232406881},{"$f":"IF(D8=0,1,(1+F8/D8))","v":1.0962608403286673}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},{"$f":"SUM(O31:BQ31)","v":797.81634799787776},{"$f":"'Depn|Calc-Tax'!S$122","v":1082.2251924325667},{"$f":"E9-D9","v":284.40884443468894},{"$f":"IF(D9=0,1,(1+F9/D9))","v":1.3564841020723801}]
[null,null,{"$f":"+Asset3","v":"Substations"},632.25107397500051,{"$f":"'Depn|Calc-Tax'!S$166","v":1037.3583802931892},405.10730631818865,1.6407380279660968]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},102.78019491659362,{"$f":"'Depn|Calc-Tax'!S$210","v":166.40883932207049},63.628644405476876,1.6190749536631224]
[null,null,{"$f":"+Asset5","v":"LVS"},481.50252484729765,{"$f":"'Depn|Calc-Tax'!S$254","v":1040.3221391373709},558.81961429007322,2.160574629317459]
[null,null,{"$f":"+Asset6","v":"Communications"},14.215744294564967,{"$f":"'Depn|Calc-Tax'!S$298","v":90.184744345033636},75.969000050468665,6.3440043993696138]
[null,null,{"$f":"+Asset7","v":"Contributions"},-524.33478408778876,{"$f":"'Depn|Calc-Tax'!S$342","v":-524.33478408778888},0,1]
[null,null,{"$f":"+Asset8","v":"Buildings"},5.7435659767019294,{"$f":"'Depn|Calc-Tax'!S$386","v":31.563688592939481},{"$f":"E15-D15","v":25.820122616237551},{"$f":"IF(D15=0,1,(1+F15/D15))","v":5.4954863791891153}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},45.862706451555468,{"$f":"'Depn|Calc-Tax'!S$430","v":58.966378733407623},{"$f":"E16-D16","v":13.103672281852155},{"$f":"IF(D16=0,1,(1+F16/D16))","v":1.285715198593731}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},0,{"$f":"'Depn|Calc-Tax'!S$474","v":25.987978445197072},25.987978445197072,1]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},1.6616986497684754,{"$f":"'Depn|Calc-Tax'!S$518","v":24.786088731696825},23.12439008192835,14.916115346877289]
[null,null,{"$f":"+Asset12","v":"IT"},0,{"$f":"'Depn|Calc-Tax'!S$562","v":163.26814284134312},163.26814284134312,1]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},28.390402610584456,{"$f":"'Depn|Calc-Tax'!S$606","v":60.859828145439003},32.469425534854551,2.1436761211251496]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},0,{"$f":"'Depn|Calc-Tax'!S$650","v":2.7222213022062203},2.7222213022062203,1]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},0,{"$f":"'Depn|Calc-Tax'!S$694","v":0},0,1]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},0,{"$f":"'Depn|Calc-Tax'!S$738","v":0},0,1]
[null,null,null,{"$f":"SUM(D8:D23)","v":1709.1440118682533},{"$f":"SUM(E8:E23)","v":3395.4379597031752},{"$f":"SUM(F8:F23)","v":1686.2939478349222},{"$f":"IF(D24=0,1,(1+F24/D24))","v":1.9866306970772147}]
[null,null,"Purpose - to populate 2015-20 RFM with Tax Depreciation on opening 1 July 2015 balance"]
[null,null,"Baseline Depreciation from Worksheet:",{"$f":"'Depn|Calc-Tax'!A1","v":"Depn|Calc-Tax"}]
[null,null,null,"$m nominal","$m nominal"]
[null,null,null,null,"2010-11",{"$f":"CONCATENATE(LEFT(E28, 4)+1 &\"-\" &IF(E28>\"2007-08\",,\"0\") &RIGHT(E28,2)+1)","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75",{"$f":"CONCATENATE(LEFT(BQ28, 4)+1 &\"-\" &IF(BQ28>\"2007-08\",,\"0\") &RIGHT(BQ28,2)+1)","v":"2075-76"}]
[null,null,"Baseline Depreciation calculation "]
[null,null,{"$f":"+Asset1","v":"Sub-transmission lines"},null,{"$f":"'Depn|Calc-Tax'!J75","v":1.6677548554091497},{"$f":"'Depn|Calc-Tax'!K75","v":2.1506390659354655},{"$f":"'Depn|Calc-Tax'!L75","v":2.9826811711986236},{"$f":"'Depn|Calc-Tax'!M75","v":3.1176916975144131},{"$f":"'Depn|Calc-Tax'!N75","v":3.2637759080407287},{"$f":"'Depn|Calc-Tax'!O75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!P75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!Q75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!R75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!S75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!T75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!U75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!V75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!W75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!X75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!Y75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!Z75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AA75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AB75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AC75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AD75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AE75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AF75","v":4.0846760464591121},{"$f":"'Depn|Calc-Tax'!AG75","v":3.6539463187838299},{"$f":"'Depn|Calc-Tax'!AH75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AI75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AJ75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AK75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AL75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AM75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AN75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AO75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AP75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AQ75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AR75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AS75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AT75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AU75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AV75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AW75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AX75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AY75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!AZ75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!BA75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!BB75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!BC75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!BD75","v":2.5216580331552252},{"$f":"'Depn|Calc-Tax'!BE75","v":2.4692896121025942},{"$f":"'Depn|Calc-Tax'!BF75","v":2.175479085786832},{"$f":"'Depn|Calc-Tax'!BG75","v":1.5180159278920522},{"$f":"'Depn|Calc-Tax'!BH75","v":1.0344896121025942},{"$f":"'Depn|Calc-Tax'!BI75","v":0.89394224368154762},{"$f":"'Depn|Calc-Tax'!BJ75","v":0.41045006920919747},{"$f":"'Depn|Calc-Tax'!BK75","v":0},{"$f":"'Depn|Calc-Tax'!BL75","v":0},{"$f":"'Depn|Calc-Tax'!BM75","v":0},{"$f":"'Depn|Calc-Tax'!BN75","v":0},{"$f":"'Depn|Calc-Tax'!BO75","v":0},{"$f":"'Depn|Calc-Tax'!BP75","v":0},{"$f":"'Depn|Calc-Tax'!BQ75","v":0},{"$f":"'Depn|Calc-Tax'!BR75","v":0},{"$f":"'Depn|Calc-Tax'!BS75","v":0},{"$f":"'Depn|Calc-Tax'!BT75","v":0},{"$f":"'Depn|Calc-Tax'!BU75","v":0},{"$f":"'Depn|Calc-Tax'!BV75","v":0}]
[null,null,{"$f":"+Asset2","v":"Distribution Lines"},null,{"$f":"'Depn|Calc-Tax'!J119","v":27.672150625932282},{"$f":"'Depn|Calc-Tax'!K119","v":29.294529573300704},{"$f":"'Depn|Calc-Tax'!L119","v":31.994108520669123},{"$f":"'Depn|Calc-Tax'!M119","v":33.87909799435333},{"$f":"'Depn|Calc-Tax'!N119","v":35.312803257511227},{"$f":"'Depn|Calc-Tax'!O119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!P119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!Q119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!R119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!S119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!T119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!U119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!V119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!W119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!X119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!Y119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!Z119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!AA119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!AB119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!AC119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!AD119","v":37.951036798334741},{"$f":"'Depn|Calc-Tax'!AE119","v":23.263420221079453},{"$f":"'Depn|Calc-Tax'!AF119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AG119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AH119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AI119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AJ119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AK119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AL119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AM119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AN119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AO119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AP119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AQ119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AR119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AS119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AT119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AU119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AV119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AW119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AX119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AY119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!AZ119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!BA119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!BB119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!BC119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!BD119","v":12.76427564608667},{"$f":"'Depn|Calc-Tax'!BE119","v":11.521580909244642},{"$f":"'Depn|Calc-Tax'!BF119","v":9.4676966987183331},{"$f":"'Depn|Calc-Tax'!BG119","v":7.3067177513497565},{"$f":"'Depn|Calc-Tax'!BH119","v":5.0144335408235134},{"$f":"'Depn|Calc-Tax'!BI119","v":3.3550861724024279},{"$f":"'Depn|Calc-Tax'!BJ119","v":1.3191167704118385},{"$f":"'Depn|Calc-Tax'!BK119","v":0},{"$f":"'Depn|Calc-Tax'!BL119","v":0},{"$f":"'Depn|Calc-Tax'!BM119","v":0},{"$f":"'Depn|Calc-Tax'!BN119","v":0},{"$f":"'Depn|Calc-Tax'!BO119","v":0},{"$f":"'Depn|Calc-Tax'!BP119","v":0},{"$f":"'Depn|Calc-Tax'!BQ119","v":0},{"$f":"'Depn|Calc-Tax'!BR119","v":0},{"$f":"'Depn|Calc-Tax'!BS119","v":0},{"$f":"'Depn|Calc-Tax'!BT119","v":0},{"$f":"'Depn|Calc-Tax'!BU119","v":0},{"$f":"'Depn|Calc-Tax'!BV119","v":0}]
[null,null,{"$f":"+Asset3","v":"Substations"},null,{"$f":"'Depn|Calc-Tax'!J163","v":11.420501730520289},{"$f":"'Depn|Calc-Tax'!K163","v":12.921176730520289},{"$f":"'Depn|Calc-Tax'!L163","v":16.968476730520287},{"$f":"'Depn|Calc-Tax'!M163","v":19.043651730520288},{"$f":"'Depn|Calc-Tax'!N163","v":21.402876730520287},{"$f":"'Depn|Calc-Tax'!O163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!P163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!Q163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!R163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!S163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!T163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!U163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!V163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!W163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!X163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!Y163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!Z163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AA163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AB163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AC163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AD163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AE163","v":25.466606972014105},{"$f":"'Depn|Calc-Tax'!AF163","v":20.713124997967718},{"$f":"'Depn|Calc-Tax'!AG163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AH163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AI163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AJ163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AK163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AL163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AM163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AN163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AO163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AP163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AQ163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AR163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AS163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AT163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AU163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AV163","v":15.31543024149382},{"$f":"'Depn|Calc-Tax'!AW163","v":15.315430241493816},{"$f":"'Depn|Calc-Tax'!AX163","v":14.046105241493793},{"$f":"'Depn|Calc-Tax'!AY163","v":12.545430241493657},{"$f":"'Depn|Calc-Tax'!AZ163","v":8.4981302414937794},{"$f":"'Depn|Calc-Tax'!BA163","v":6.4229552414938578},{"$f":"'Depn|Calc-Tax'!BB163","v":4.063730241493829},{"$f":"'Depn|Calc-Tax'!BC163","v":0},{"$f":"'Depn|Calc-Tax'!BD163","v":0},{"$f":"'Depn|Calc-Tax'!BE163","v":0},{"$f":"'Depn|Calc-Tax'!BF163","v":0},{"$f":"'Depn|Calc-Tax'!BG163","v":0},{"$f":"'Depn|Calc-Tax'!BH163","v":0},{"$f":"'Depn|Calc-Tax'!BI163","v":0},{"$f":"'Depn|Calc-Tax'!BJ163","v":0},{"$f":"'Depn|Calc-Tax'!BK163","v":0},{"$f":"'Depn|Calc-Tax'!BL163","v":0},{"$f":"'Depn|Calc-Tax'!BM163","v":0},{"$f":"'Depn|Calc-Tax'!BN163","v":0},{"$f":"'Depn|Calc-Tax'!BO163","v":0},{"$f":"'Depn|Calc-Tax'!BP163","v":0},{"$f":"'Depn|Calc-Tax'!BQ163","v":0},{"$f":"'Depn|Calc-Tax'!BR163","v":0},{"$f":"'Depn|Calc-Tax'!BS163","v":0},{"$f":"'Depn|Calc-Tax'!BT163","v":0},{"$f":"'Depn|Calc-Tax'!BU163","v":0},{"$f":"'Depn|Calc-Tax'!BV163","v":0}]
[null,null,{"$f":"+Asset4","v":"Distribution Transformers"},null,{"$f":"'Depn|Calc-Tax'!J207","v":3.4934963656960369},{"$f":"'Depn|Calc-Tax'!K207","v":3.9741713656960371},{"$f":"'Depn|Calc-Tax'!L207","v":4.3359463656960369},{"$f":"'Depn|Calc-Tax'!M207","v":4.6637213656960368},{"$f":"'Depn|Calc-Tax'!N207","v":5.0827463656960372},{"$f":"'Depn|Calc-Tax'!O207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!P207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!Q207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!R207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!S207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!T207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!U207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!V207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!W207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!X207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!Y207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!Z207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!AA207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!AB207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!AC207","v":5.3360213656960376},{"$f":"'Depn|Calc-Tax'!AD207","v":3.7719812596332067},{"$f":"'Depn|Calc-Tax'!AE207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AF207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AG207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AH207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AI207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AJ207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AK207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AL207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AM207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AN207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AO207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AP207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AQ207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AR207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AS207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AT207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AU207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AV207","v":2.1325249999999998},{"$f":"'Depn|Calc-Tax'!AW207","v":2.1325250000000096},{"$f":"'Depn|Calc-Tax'!AX207","v":1.842524999999998},{"$f":"'Depn|Calc-Tax'!AY207","v":1.3618500000000049},{"$f":"'Depn|Calc-Tax'!AZ207","v":1.0000749999999901},{"$f":"'Depn|Calc-Tax'!BA207","v":0.672300000000012},{"$f":"'Depn|Calc-Tax'!BB207","v":0.25327499999999326},{"$f":"'Depn|Calc-Tax'!BC207","v":0},{"$f":"'Depn|Calc-Tax'!BD207","v":0},{"$f":"'Depn|Calc-Tax'!BE207","v":0},{"$f":"'Depn|Calc-Tax'!BF207","v":0},{"$f":"'Depn|Calc-Tax'!BG207","v":0},{"$f":"'Depn|Calc-Tax'!BH207","v":0},{"$f":"'Depn|Calc-Tax'!BI207","v":0},{"$f":"'Depn|Calc-Tax'!BJ207","v":0},{"$f":"'Depn|Calc-Tax'!BK207","v":0},{"$f":"'Depn|Calc-Tax'!BL207","v":0},{"$f":"'Depn|Calc-Tax'!BM207","v":0},{"$f":"'Depn|Calc-Tax'!BN207","v":0},{"$f":"'Depn|Calc-Tax'!BO207","v":0},{"$f":"'Depn|Calc-Tax'!BP207","v":0},{"$f":"'Depn|Calc-Tax'!BQ207","v":0},{"$f":"'Depn|Calc-Tax'!BR207","v":0},{"$f":"'Depn|Calc-Tax'!BS207","v":0},{"$f":"'Depn|Calc-Tax'!BT207","v":0},{"$f":"'Depn|Calc-Tax'!BU207","v":0},{"$f":"'Depn|Calc-Tax'!BV207","v":0}]
[null,null,{"$f":"+Asset5","v":"LVS"},null,{"$f":"'Depn|Calc-Tax'!J251","v":14.604855315855248},{"$f":"'Depn|Calc-Tax'!K251","v":15.639086894802617},{"$f":"'Depn|Calc-Tax'!L251","v":16.74443426322367},{"$f":"'Depn|Calc-Tax'!M251","v":18.341129000065777},{"$f":"'Depn|Calc-Tax'!N251","v":20.299065842171039},{"$f":"'Depn|Calc-Tax'!O251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!P251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!Q251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!R251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!S251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!T251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!U251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!V251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!W251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!X251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!Y251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!Z251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!AA251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!AB251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!AC251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!AD251","v":21.695676368486829},{"$f":"'Depn|Calc-Tax'!AE251","v":14.511074267626718},{"$f":"'Depn|Calc-Tax'!AF251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AG251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AH251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AI251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AJ251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AK251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AL251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AM251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AN251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AO251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AP251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AQ251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AR251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AS251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AT251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AU251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AV251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AW251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AX251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AY251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!AZ251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!BA251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!BB251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!BC251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!BD251","v":8.0583999999999989},{"$f":"'Depn|Calc-Tax'!BE251","v":7.5746105263157766},{"$f":"'Depn|Calc-Tax'!BF251","v":6.573705263157839},{"$f":"'Depn|Calc-Tax'!BG251","v":5.5039157894737194},{"$f":"'Depn|Calc-Tax'!BH251","v":4.1528947368421001},{"$f":"'Depn|Calc-Tax'!BI251","v":2.3755789473683602},{"$f":"'Depn|Calc-Tax'!BJ251","v":0.69830526315789143},{"$f":"'Depn|Calc-Tax'!BK251","v":0},{"$f":"'Depn|Calc-Tax'!BL251","v":0},{"$f":"'Depn|Calc-Tax'!BM251","v":0},{"$f":"'Depn|Calc-Tax'!BN251","v":0},{"$f":"'Depn|Calc-Tax'!BO251","v":0},{"$f":"'Depn|Calc-Tax'!BP251","v":0},{"$f":"'Depn|Calc-Tax'!BQ251","v":0},{"$f":"'Depn|Calc-Tax'!BR251","v":0},{"$f":"'Depn|Calc-Tax'!BS251","v":0},{"$f":"'Depn|Calc-Tax'!BT251","v":0},{"$f":"'Depn|Calc-Tax'!BU251","v":0},{"$f":"'Depn|Calc-Tax'!BV251","v":0}]
[null,null,{"$f":"+Asset6","v":"Communications"},null,{"$f":"'Depn|Calc-Tax'!J295","v":2.0372594346228379},{"$f":"'Depn|Calc-Tax'!K295","v":2.0582594346228378},{"$f":"'Depn|Calc-Tax'!L295","v":2.1270594346228378},{"$f":"'Depn|Calc-Tax'!M295","v":2.2939594346228378},{"$f":"'Depn|Calc-Tax'!N295","v":3.2011594346228378},{"$f":"'Depn|Calc-Tax'!O295","v":5.1866882935358314},{"$f":"'Depn|Calc-Tax'!P295","v":4.1716199049821681},{"$f":"'Depn|Calc-Tax'!Q295","v":3.2965288589129935},{"$f":"'Depn|Calc-Tax'!R295","v":3.2965288589129935},{"$f":"'Depn|Calc-Tax'!S295","v":3.2965288589129935},{"$f":"'Depn|Calc-Tax'!T295","v":3.1494288589129935},{"$f":"'Depn|Calc-Tax'!U295","v":3.1284288589129936},{"$f":"'Depn|Calc-Tax'!V295","v":3.0596288589129932},{"$f":"'Depn|Calc-Tax'!W295","v":2.8927288589129949},{"$f":"'Depn|Calc-Tax'!X295","v":1.9855288589129927},{"$f":"'Depn|Calc-Tax'!Y295","v":0},{"$f":"'Depn|Calc-Tax'!Z295","v":0},{"$f":"'Depn|Calc-Tax'!AA295","v":0},{"$f":"'Depn|Calc-Tax'!AB295","v":0},{"$f":"'Depn|Calc-Tax'!AC295","v":0},{"$f":"'Depn|Calc-Tax'!AD295","v":0},{"$f":"'Depn|Calc-Tax'!AE295","v":0},{"$f":"'Depn|Calc-Tax'!AF295","v":0},{"$f":"'Depn|Calc-Tax'!AG295","v":0},{"$f":"'Depn|Calc-Tax'!AH295","v":0},{"$f":"'Depn|Calc-Tax'!AI295","v":0},{"$f":"'Depn|Calc-Tax'!AJ295","v":0},{"$f":"'Depn|Calc-Tax'!AK295","v":0},{"$f":"'Depn|Calc-Tax'!AL295","v":0},{"$f":"'Depn|Calc-Tax'!AM295","v":0},{"$f":"'Depn|Calc-Tax'!AN295","v":0},{"$f":"'Depn|Calc-Tax'!AO295","v":0},{"$f":"'Depn|Calc-Tax'!AP295","v":0},{"$f":"'Depn|Calc-Tax'!AQ295","v":0},{"$f":"'Depn|Calc-Tax'!AR295","v":0},{"$f":"'Depn|Calc-Tax'!AS295","v":0},{"$f":"'Depn|Calc-Tax'!AT295","v":0},{"$f":"'Depn|Calc-Tax'!AU295","v":0},{"$f":"'Depn|Calc-Tax'!AV295","v":0},{"$f":"'Depn|Calc-Tax'!AW295","v":0},{"$f":"'Depn|Calc-Tax'!AX295","v":0},{"$f":"'Depn|Calc-Tax'!AY295","v":0},{"$f":"'Depn|Calc-Tax'!AZ295","v":0},{"$f":"'Depn|Calc-Tax'!BA295","v":0},{"$f":"'Depn|Calc-Tax'!BB295","v":0},{"$f":"'Depn|Calc-Tax'!BC295","v":0},{"$f":"'Depn|Calc-Tax'!BD295","v":0},{"$f":"'Depn|Calc-Tax'!BE295","v":0},{"$f":"'Depn|Calc-Tax'!BF295","v":0},{"$f":"'Depn|Calc-Tax'!BG295","v":0},{"$f":"'Depn|Calc-Tax'!BH295","v":0},{"$f":"'Depn|Calc-Tax'!BI295","v":0},{"$f":"'Depn|Calc-Tax'!BJ295","v":0},{"$f":"'Depn|Calc-Tax'!BK295","v":0},{"$f":"'Depn|Calc-Tax'!BL295","v":0},{"$f":"'Depn|Calc-Tax'!BM295","v":0},{"$f":"'Depn|Calc-Tax'!BN295","v":0},{"$f":"'Depn|Calc-Tax'!BO295","v":0},{"$f":"'Depn|Calc-Tax'!BP295","v":0},{"$f":"'Depn|Calc-Tax'!BQ295","v":0},{"$f":"'Depn|Calc-Tax'!BR295","v":0},{"$f":"'Depn|Calc-Tax'!BS295","v":0},{"$f":"'Depn|Calc-Tax'!BT295","v":0},{"$f":"'Depn|Calc-Tax'!BU295","v":0},{"$f":"'Depn|Calc-Tax'!BV295","v":0}]
[null,null,{"$f":"+Asset7","v":"Contributions"},null,{"$f":"'Depn|Calc-Tax'!J339","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!K339","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!L339","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!M339","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!N339","v":-14.397782629730022},{"$f":"'Depn|Calc-Tax'!O339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!P339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Q339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!R339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!S339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!T339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!U339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!V339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!W339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!X339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Y339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!Z339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AA339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AB339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AC339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AD339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AE339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AF339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AG339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AH339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AI339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AJ339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AK339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AL339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AM339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AN339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AO339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AP339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AQ339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AR339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AS339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AT339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AU339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AV339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AW339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AX339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AY339","v":-15.918120691316354},{"$f":"'Depn|Calc-Tax'!AZ339","v":-6.6234726851373891},{"$f":"'Depn|Calc-Tax'!BA339","v":-2.0306336823949787},{"$f":"'Depn|Calc-Tax'!BB339","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BC339","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BD339","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BE339","v":-1.5203380615863307},{"$f":"'Depn|Calc-Tax'!BF339","v":-0.21946335178780885},{"$f":"'Depn|Calc-Tax'!BG339","v":0},{"$f":"'Depn|Calc-Tax'!BH339","v":0},{"$f":"'Depn|Calc-Tax'!BI339","v":0},{"$f":"'Depn|Calc-Tax'!BJ339","v":0},{"$f":"'Depn|Calc-Tax'!BK339","v":0},{"$f":"'Depn|Calc-Tax'!BL339","v":0},{"$f":"'Depn|Calc-Tax'!BM339","v":0},{"$f":"'Depn|Calc-Tax'!BN339","v":0},{"$f":"'Depn|Calc-Tax'!BO339","v":0},{"$f":"'Depn|Calc-Tax'!BP339","v":0},{"$f":"'Depn|Calc-Tax'!BQ339","v":0},{"$f":"'Depn|Calc-Tax'!BR339","v":0},{"$f":"'Depn|Calc-Tax'!BS339","v":0},{"$f":"'Depn|Calc-Tax'!BT339","v":0},{"$f":"'Depn|Calc-Tax'!BU339","v":0},{"$f":"'Depn|Calc-Tax'!BV339","v":0}]
[null,null,{"$f":"+Asset8","v":"Buildings"},null,{"$f":"'Depn|Calc-Tax'!J383","v":-3.4476718887263245E-2},{"$f":"'Depn|Calc-Tax'!K383","v":-2.4701718887263246E-2},{"$f":"'Depn|Calc-Tax'!L383","v":0.12729828111273675},{"$f":"'Depn|Calc-Tax'!M383","v":0.13117328111273674},{"$f":"'Depn|Calc-Tax'!N383","v":0.13262328111273675},{"$f":"'Depn|Calc-Tax'!O383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!P383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!Q383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!R383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!S383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!T383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!U383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!V383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!W383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!X383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!Y383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!Z383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AA383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AB383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AC383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AD383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AE383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AF383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AG383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AH383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AI383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AJ383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AK383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AL383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AM383","v":0.16431885100664978},{"$f":"'Depn|Calc-Tax'!AN383","v":0.17835097805415215},{"$f":"'Depn|Calc-Tax'!AO383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AP383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AQ383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AR383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AS383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AT383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AU383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AV383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AW383","v":0.19879556989391303},{"$f":"'Depn|Calc-Tax'!AX383","v":0.19879556989391323},{"$f":"'Depn|Calc-Tax'!AY383","v":0.1890205698939105},{"$f":"'Depn|Calc-Tax'!AZ383","v":3.7020569893913023E-2},{"$f":"'Depn|Calc-Tax'!BA383","v":3.3145569893913034E-2},{"$f":"'Depn|Calc-Tax'!BB383","v":3.169556989391431E-2},{"$f":"'Depn|Calc-Tax'!BC383","v":0},{"$f":"'Depn|Calc-Tax'!BD383","v":0},{"$f":"'Depn|Calc-Tax'!BE383","v":0},{"$f":"'Depn|Calc-Tax'!BF383","v":0},{"$f":"'Depn|Calc-Tax'!BG383","v":0},{"$f":"'Depn|Calc-Tax'!BH383","v":0},{"$f":"'Depn|Calc-Tax'!BI383","v":0},{"$f":"'Depn|Calc-Tax'!BJ383","v":0},{"$f":"'Depn|Calc-Tax'!BK383","v":0},{"$f":"'Depn|Calc-Tax'!BL383","v":0},{"$f":"'Depn|Calc-Tax'!BM383","v":0},{"$f":"'Depn|Calc-Tax'!BN383","v":0},{"$f":"'Depn|Calc-Tax'!BO383","v":0},{"$f":"'Depn|Calc-Tax'!BP383","v":0},{"$f":"'Depn|Calc-Tax'!BQ383","v":0},{"$f":"'Depn|Calc-Tax'!BR383","v":0},{"$f":"'Depn|Calc-Tax'!BS383","v":0},{"$f":"'Depn|Calc-Tax'!BT383","v":0},{"$f":"'Depn|Calc-Tax'!BU383","v":0},{"$f":"'Depn|Calc-Tax'!BV383","v":0}]
[null,null,{"$f":"+Asset9","v":"Vehicles - 15 years"},null,{"$f":"'Depn|Calc-Tax'!J427","v":1.9327882077685479},{"$f":"'Depn|Calc-Tax'!K427","v":2.7251882077685479},{"$f":"'Depn|Calc-Tax'!L427","v":3.343721541101881},{"$f":"'Depn|Calc-Tax'!M427","v":4.1559215411018808},{"$f":"'Depn|Calc-Tax'!N427","v":5.0059882077685476},{"$f":"'Depn|Calc-Tax'!O427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!P427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!Q427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!R427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!S427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!T427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!U427","v":6.7227010168963073},{"$f":"'Depn|Calc-Tax'!V427","v":6.331981420535219},{"$f":"'Depn|Calc-Tax'!W427","v":4.8177128091277597},{"$f":"'Depn|Calc-Tax'!X427","v":4.8177128091277597},{"$f":"'Depn|Calc-Tax'!Y427","v":4.7899128091277587},{"$f":"'Depn|Calc-Tax'!Z427","v":3.9975128091277581},{"$f":"'Depn|Calc-Tax'!AA427","v":3.3789794757944236},{"$f":"'Depn|Calc-Tax'!AB427","v":2.5667794757944264},{"$f":"'Depn|Calc-Tax'!AC427","v":1.7167128091277597},{"$f":"'Depn|Calc-Tax'!AD427","v":0},{"$f":"'Depn|Calc-Tax'!AE427","v":0},{"$f":"'Depn|Calc-Tax'!AF427","v":0},{"$f":"'Depn|Calc-Tax'!AG427","v":0},{"$f":"'Depn|Calc-Tax'!AH427","v":0},{"$f":"'Depn|Calc-Tax'!AI427","v":0},{"$f":"'Depn|Calc-Tax'!AJ427","v":0},{"$f":"'Depn|Calc-Tax'!AK427","v":0},{"$f":"'Depn|Calc-Tax'!AL427","v":0},{"$f":"'Depn|Calc-Tax'!AM427","v":0},{"$f":"'Depn|Calc-Tax'!AN427","v":0},{"$f":"'Depn|Calc-Tax'!AO427","v":0},{"$f":"'Depn|Calc-Tax'!AP427","v":0},{"$f":"'Depn|Calc-Tax'!AQ427","v":0},{"$f":"'Depn|Calc-Tax'!AR427","v":0},{"$f":"'Depn|Calc-Tax'!AS427","v":0},{"$f":"'Depn|Calc-Tax'!AT427","v":0},{"$f":"'Depn|Calc-Tax'!AU427","v":0},{"$f":"'Depn|Calc-Tax'!AV427","v":0},{"$f":"'Depn|Calc-Tax'!AW427","v":0},{"$f":"'Depn|Calc-Tax'!AX427","v":0},{"$f":"'Depn|Calc-Tax'!AY427","v":0},{"$f":"'Depn|Calc-Tax'!AZ427","v":0},{"$f":"'Depn|Calc-Tax'!BA427","v":0},{"$f":"'Depn|Calc-Tax'!BB427","v":0},{"$f":"'Depn|Calc-Tax'!BC427","v":0},{"$f":"'Depn|Calc-Tax'!BD427","v":0},{"$f":"'Depn|Calc-Tax'!BE427","v":0},{"$f":"'Depn|Calc-Tax'!BF427","v":0},{"$f":"'Depn|Calc-Tax'!BG427","v":0},{"$f":"'Depn|Calc-Tax'!BH427","v":0},{"$f":"'Depn|Calc-Tax'!BI427","v":0},{"$f":"'Depn|Calc-Tax'!BJ427","v":0},{"$f":"'Depn|Calc-Tax'!BK427","v":0},{"$f":"'Depn|Calc-Tax'!BL427","v":0},{"$f":"'Depn|Calc-Tax'!BM427","v":0},{"$f":"'Depn|Calc-Tax'!BN427","v":0},{"$f":"'Depn|Calc-Tax'!BO427","v":0},{"$f":"'Depn|Calc-Tax'!BP427","v":0},{"$f":"'Depn|Calc-Tax'!BQ427","v":0},{"$f":"'Depn|Calc-Tax'!BR427","v":0},{"$f":"'Depn|Calc-Tax'!BS427","v":0},{"$f":"'Depn|Calc-Tax'!BT427","v":0},{"$f":"'Depn|Calc-Tax'!BU427","v":0},{"$f":"'Depn|Calc-Tax'!BV427","v":0}]
[null,null,{"$f":"+Asset10","v":"Vehicles - 10 years"},null,{"$f":"'Depn|Calc-Tax'!J471","v":0},{"$f":"'Depn|Calc-Tax'!K471","v":0},{"$f":"'Depn|Calc-Tax'!L471","v":0},{"$f":"'Depn|Calc-Tax'!M471","v":0},{"$f":"'Depn|Calc-Tax'!N471","v":0},{"$f":"'Depn|Calc-Tax'!O471","v":0},{"$f":"'Depn|Calc-Tax'!P471","v":0},{"$f":"'Depn|Calc-Tax'!Q471","v":0},{"$f":"'Depn|Calc-Tax'!R471","v":0},{"$f":"'Depn|Calc-Tax'!S471","v":0},{"$f":"'Depn|Calc-Tax'!T471","v":0},{"$f":"'Depn|Calc-Tax'!U471","v":0},{"$f":"'Depn|Calc-Tax'!V471","v":0},{"$f":"'Depn|Calc-Tax'!W471","v":0},{"$f":"'Depn|Calc-Tax'!X471","v":0},{"$f":"'Depn|Calc-Tax'!Y471","v":0},{"$f":"'Depn|Calc-Tax'!Z471","v":0},{"$f":"'Depn|Calc-Tax'!AA471","v":0},{"$f":"'Depn|Calc-Tax'!AB471","v":0},{"$f":"'Depn|Calc-Tax'!AC471","v":0},{"$f":"'Depn|Calc-Tax'!AD471","v":0},{"$f":"'Depn|Calc-Tax'!AE471","v":0},{"$f":"'Depn|Calc-Tax'!AF471","v":0},{"$f":"'Depn|Calc-Tax'!AG471","v":0},{"$f":"'Depn|Calc-Tax'!AH471","v":0},{"$f":"'Depn|Calc-Tax'!AI471","v":0},{"$f":"'Depn|Calc-Tax'!AJ471","v":0},{"$f":"'Depn|Calc-Tax'!AK471","v":0},{"$f":"'Depn|Calc-Tax'!AL471","v":0},{"$f":"'Depn|Calc-Tax'!AM471","v":0},{"$f":"'Depn|Calc-Tax'!AN471","v":0},{"$f":"'Depn|Calc-Tax'!AO471","v":0},{"$f":"'Depn|Calc-Tax'!AP471","v":0},{"$f":"'Depn|Calc-Tax'!AQ471","v":0},{"$f":"'Depn|Calc-Tax'!AR471","v":0},{"$f":"'Depn|Calc-Tax'!AS471","v":0},{"$f":"'Depn|Calc-Tax'!AT471","v":0},{"$f":"'Depn|Calc-Tax'!AU471","v":0},{"$f":"'Depn|Calc-Tax'!AV471","v":0},{"$f":"'Depn|Calc-Tax'!AW471","v":0},{"$f":"'Depn|Calc-Tax'!AX471","v":0},{"$f":"'Depn|Calc-Tax'!AY471","v":0},{"$f":"'Depn|Calc-Tax'!AZ471","v":0},{"$f":"'Depn|Calc-Tax'!BA471","v":0},{"$f":"'Depn|Calc-Tax'!BB471","v":0},{"$f":"'Depn|Calc-Tax'!BC471","v":0},{"$f":"'Depn|Calc-Tax'!BD471","v":0},{"$f":"'Depn|Calc-Tax'!BE471","v":0},{"$f":"'Depn|Calc-Tax'!BF471","v":0},{"$f":"'Depn|Calc-Tax'!BG471","v":0},{"$f":"'Depn|Calc-Tax'!BH471","v":0},{"$f":"'Depn|Calc-Tax'!BI471","v":0},{"$f":"'Depn|Calc-Tax'!BJ471","v":0},{"$f":"'Depn|Calc-Tax'!BK471","v":0},{"$f":"'Depn|Calc-Tax'!BL471","v":0},{"$f":"'Depn|Calc-Tax'!BM471","v":0},{"$f":"'Depn|Calc-Tax'!BN471","v":0},{"$f":"'Depn|Calc-Tax'!BO471","v":0},{"$f":"'Depn|Calc-Tax'!BP471","v":0},{"$f":"'Depn|Calc-Tax'!BQ471","v":0},{"$f":"'Depn|Calc-Tax'!BR471","v":0},{"$f":"'Depn|Calc-Tax'!BS471","v":0},{"$f":"'Depn|Calc-Tax'!BT471","v":0},{"$f":"'Depn|Calc-Tax'!BU471","v":0},{"$f":"'Depn|Calc-Tax'!BV471","v":0}]
[null,null,{"$f":"+Asset11","v":"Light Vehicles"},null,{"$f":"'Depn|Calc-Tax'!J515","v":1.73277988558176},{"$f":"'Depn|Calc-Tax'!K515","v":3.053376900507133},{"$f":"'Depn|Calc-Tax'!L515","v":3.5690485422981775},{"$f":"'Depn|Calc-Tax'!M515","v":4.2745709303578785},{"$f":"'Depn|Calc-Tax'!N515","v":4.9808395870742963},{"$f":"'Depn|Calc-Tax'!O515","v":4.2364218021511828},{"$f":"'Depn|Calc-Tax'!P515","v":3.9347129897672328},{"$f":"'Depn|Calc-Tax'!Q515","v":3.5385338852896209},{"$f":"'Depn|Calc-Tax'!R515","v":2.4594144823045472},{"$f":"'Depn|Calc-Tax'!S515","v":1.8867876166329052},{"$f":"'Depn|Calc-Tax'!T515","v":1.1810413479761883},{"$f":"'Depn|Calc-Tax'!U515","v":0.48065730179228705},{"$f":"'Depn|Calc-Tax'!V515","v":0},{"$f":"'Depn|Calc-Tax'!W515","v":0},{"$f":"'Depn|Calc-Tax'!X515","v":0},{"$f":"'Depn|Calc-Tax'!Y515","v":0},{"$f":"'Depn|Calc-Tax'!Z515","v":0},{"$f":"'Depn|Calc-Tax'!AA515","v":0},{"$f":"'Depn|Calc-Tax'!AB515","v":0},{"$f":"'Depn|Calc-Tax'!AC515","v":0},{"$f":"'Depn|Calc-Tax'!AD515","v":0},{"$f":"'Depn|Calc-Tax'!AE515","v":0},{"$f":"'Depn|Calc-Tax'!AF515","v":0},{"$f":"'Depn|Calc-Tax'!AG515","v":0},{"$f":"'Depn|Calc-Tax'!AH515","v":0},{"$f":"'Depn|Calc-Tax'!AI515","v":0},{"$f":"'Depn|Calc-Tax'!AJ515","v":0},{"$f":"'Depn|Calc-Tax'!AK515","v":0},{"$f":"'Depn|Calc-Tax'!AL515","v":0},{"$f":"'Depn|Calc-Tax'!AM515","v":0},{"$f":"'Depn|Calc-Tax'!AN515","v":0},{"$f":"'Depn|Calc-Tax'!AO515","v":0},{"$f":"'Depn|Calc-Tax'!AP515","v":0},{"$f":"'Depn|Calc-Tax'!AQ515","v":0},{"$f":"'Depn|Calc-Tax'!AR515","v":0},{"$f":"'Depn|Calc-Tax'!AS515","v":0},{"$f":"'Depn|Calc-Tax'!AT515","v":0},{"$f":"'Depn|Calc-Tax'!AU515","v":0},{"$f":"'Depn|Calc-Tax'!AV515","v":0},{"$f":"'Depn|Calc-Tax'!AW515","v":0},{"$f":"'Depn|Calc-Tax'!AX515","v":0},{"$f":"'Depn|Calc-Tax'!AY515","v":0},{"$f":"'Depn|Calc-Tax'!AZ515","v":0},{"$f":"'Depn|Calc-Tax'!BA515","v":0},{"$f":"'Depn|Calc-Tax'!BB515","v":0},{"$f":"'Depn|Calc-Tax'!BC515","v":0},{"$f":"'Depn|Calc-Tax'!BD515","v":0},{"$f":"'Depn|Calc-Tax'!BE515","v":0},{"$f":"'Depn|Calc-Tax'!BF515","v":0},{"$f":"'Depn|Calc-Tax'!BG515","v":0},{"$f":"'Depn|Calc-Tax'!BH515","v":0},{"$f":"'Depn|Calc-Tax'!BI515","v":0},{"$f":"'Depn|Calc-Tax'!BJ515","v":0},{"$f":"'Depn|Calc-Tax'!BK515","v":0},{"$f":"'Depn|Calc-Tax'!BL515","v":0},{"$f":"'Depn|Calc-Tax'!BM515","v":0},{"$f":"'Depn|Calc-Tax'!BN515","v":0},{"$f":"'Depn|Calc-Tax'!BO515","v":0},{"$f":"'Depn|Calc-Tax'!BP515","v":0},{"$f":"'Depn|Calc-Tax'!BQ515","v":0},{"$f":"'Depn|Calc-Tax'!BR515","v":0},{"$f":"'Depn|Calc-Tax'!BS515","v":0},{"$f":"'Depn|Calc-Tax'!BT515","v":0},{"$f":"'Depn|Calc-Tax'!BU515","v":0},{"$f":"'Depn|Calc-Tax'!BV515","v":0}]
[null,null,{"$f":"+Asset12","v":"IT"},null,{"$f":"'Depn|Calc-Tax'!J559","v":8.648105785752529},{"$f":"'Depn|Calc-Tax'!K559","v":10.420105785752529},{"$f":"'Depn|Calc-Tax'!L559","v":19.13835578575253},{"$f":"'Depn|Calc-Tax'!M559","v":26.021105785752532},{"$f":"'Depn|Calc-Tax'!N559","v":35.520605785752522},{"$f":"'Depn|Calc-Tax'!O559","v":52.302850665672665},{"$f":"'Depn|Calc-Tax'!P559","v":43.584600665672667},{"$f":"'Depn|Calc-Tax'!Q559","v":36.701850665672666},{"$f":"'Depn|Calc-Tax'!R559","v":27.102100665672666},{"$f":"'Depn|Calc-Tax'!S559","v":0},{"$f":"'Depn|Calc-Tax'!T559","v":0},{"$f":"'Depn|Calc-Tax'!U559","v":0},{"$f":"'Depn|Calc-Tax'!V559","v":0},{"$f":"'Depn|Calc-Tax'!W559","v":0},{"$f":"'Depn|Calc-Tax'!X559","v":0},{"$f":"'Depn|Calc-Tax'!Y559","v":0},{"$f":"'Depn|Calc-Tax'!Z559","v":0},{"$f":"'Depn|Calc-Tax'!AA559","v":0},{"$f":"'Depn|Calc-Tax'!AB559","v":0},{"$f":"'Depn|Calc-Tax'!AC559","v":0},{"$f":"'Depn|Calc-Tax'!AD559","v":0},{"$f":"'Depn|Calc-Tax'!AE559","v":0},{"$f":"'Depn|Calc-Tax'!AF559","v":0},{"$f":"'Depn|Calc-Tax'!AG559","v":0},{"$f":"'Depn|Calc-Tax'!AH559","v":0},{"$f":"'Depn|Calc-Tax'!AI559","v":0},{"$f":"'Depn|Calc-Tax'!AJ559","v":0},{"$f":"'Depn|Calc-Tax'!AK559","v":0},{"$f":"'Depn|Calc-Tax'!AL559","v":0},{"$f":"'Depn|Calc-Tax'!AM559","v":0},{"$f":"'Depn|Calc-Tax'!AN559","v":0},{"$f":"'Depn|Calc-Tax'!AO559","v":0},{"$f":"'Depn|Calc-Tax'!AP559","v":0},{"$f":"'Depn|Calc-Tax'!AQ559","v":0},{"$f":"'Depn|Calc-Tax'!AR559","v":0},{"$f":"'Depn|Calc-Tax'!AS559","v":0},{"$f":"'Depn|Calc-Tax'!AT559","v":0},{"$f":"'Depn|Calc-Tax'!AU559","v":0},{"$f":"'Depn|Calc-Tax'!AV559","v":0},{"$f":"'Depn|Calc-Tax'!AW559","v":0},{"$f":"'Depn|Calc-Tax'!AX559","v":0},{"$f":"'Depn|Calc-Tax'!AY559","v":0},{"$f":"'Depn|Calc-Tax'!AZ559","v":0},{"$f":"'Depn|Calc-Tax'!BA559","v":0},{"$f":"'Depn|Calc-Tax'!BB559","v":0},{"$f":"'Depn|Calc-Tax'!BC559","v":0},{"$f":"'Depn|Calc-Tax'!BD559","v":0},{"$f":"'Depn|Calc-Tax'!BE559","v":0},{"$f":"'Depn|Calc-Tax'!BF559","v":0},{"$f":"'Depn|Calc-Tax'!BG559","v":0},{"$f":"'Depn|Calc-Tax'!BH559","v":0},{"$f":"'Depn|Calc-Tax'!BI559","v":0},{"$f":"'Depn|Calc-Tax'!BJ559","v":0},{"$f":"'Depn|Calc-Tax'!BK559","v":0},{"$f":"'Depn|Calc-Tax'!BL559","v":0},{"$f":"'Depn|Calc-Tax'!BM559","v":0},{"$f":"'Depn|Calc-Tax'!BN559","v":0},{"$f":"'Depn|Calc-Tax'!BO559","v":0},{"$f":"'Depn|Calc-Tax'!BP559","v":0},{"$f":"'Depn|Calc-Tax'!BQ559","v":0},{"$f":"'Depn|Calc-Tax'!BR559","v":0},{"$f":"'Depn|Calc-Tax'!BS559","v":0},{"$f":"'Depn|Calc-Tax'!BT559","v":0},{"$f":"'Depn|Calc-Tax'!BU559","v":0},{"$f":"'Depn|Calc-Tax'!BV559","v":0}]
[null,null,{"$f":"+Asset13","v":"Plant & Tools/Office Furniture"},null,{"$f":"'Depn|Calc-Tax'!J603","v":3.5833658389390184},{"$f":"'Depn|Calc-Tax'!K603","v":4.620865838939018},{"$f":"'Depn|Calc-Tax'!L603","v":6.4724658389390175},{"$f":"'Depn|Calc-Tax'!M603","v":8.1043658389390174},{"$f":"'Depn|Calc-Tax'!N603","v":9.1171658389390178},{"$f":"'Depn|Calc-Tax'!O603","v":12.057726361055909},{"$f":"'Depn|Calc-Tax'!P603","v":12.057726361055909},{"$f":"'Depn|Calc-Tax'!Q603","v":11.600231486940576},{"$f":"'Depn|Calc-Tax'!R603","v":8.5070605221168911},{"$f":"'Depn|Calc-Tax'!S603","v":8.5070605221168911},{"$f":"'Depn|Calc-Tax'!T603","v":8.4743605221168927},{"$f":"'Depn|Calc-Tax'!U603","v":7.4368605221168931},{"$f":"'Depn|Calc-Tax'!V603","v":5.5852605221168918},{"$f":"'Depn|Calc-Tax'!W603","v":3.9533605221168906},{"$f":"'Depn|Calc-Tax'!X603","v":2.9405605221168862},{"$f":"'Depn|Calc-Tax'!Y603","v":0},{"$f":"'Depn|Calc-Tax'!Z603","v":0},{"$f":"'Depn|Calc-Tax'!AA603","v":0},{"$f":"'Depn|Calc-Tax'!AB603","v":0},{"$f":"'Depn|Calc-Tax'!AC603","v":0},{"$f":"'Depn|Calc-Tax'!AD603","v":0},{"$f":"'Depn|Calc-Tax'!AE603","v":0},{"$f":"'Depn|Calc-Tax'!AF603","v":0},{"$f":"'Depn|Calc-Tax'!AG603","v":0},{"$f":"'Depn|Calc-Tax'!AH603","v":0},{"$f":"'Depn|Calc-Tax'!AI603","v":0},{"$f":"'Depn|Calc-Tax'!AJ603","v":0},{"$f":"'Depn|Calc-Tax'!AK603","v":0},{"$f":"'Depn|Calc-Tax'!AL603","v":0},{"$f":"'Depn|Calc-Tax'!AM603","v":0},{"$f":"'Depn|Calc-Tax'!AN603","v":0},{"$f":"'Depn|Calc-Tax'!AO603","v":0},{"$f":"'Depn|Calc-Tax'!AP603","v":0},{"$f":"'Depn|Calc-Tax'!AQ603","v":0},{"$f":"'Depn|Calc-Tax'!AR603","v":0},{"$f":"'Depn|Calc-Tax'!AS603","v":0},{"$f":"'Depn|Calc-Tax'!AT603","v":0},{"$f":"'Depn|Calc-Tax'!AU603","v":0},{"$f":"'Depn|Calc-Tax'!AV603","v":0},{"$f":"'Depn|Calc-Tax'!AW603","v":0},{"$f":"'Depn|Calc-Tax'!AX603","v":0},{"$f":"'Depn|Calc-Tax'!AY603","v":0},{"$f":"'Depn|Calc-Tax'!AZ603","v":0},{"$f":"'Depn|Calc-Tax'!BA603","v":0},{"$f":"'Depn|Calc-Tax'!BB603","v":0},{"$f":"'Depn|Calc-Tax'!BC603","v":0},{"$f":"'Depn|Calc-Tax'!BD603","v":0},{"$f":"'Depn|Calc-Tax'!BE603","v":0},{"$f":"'Depn|Calc-Tax'!BF603","v":0},{"$f":"'Depn|Calc-Tax'!BG603","v":0},{"$f":"'Depn|Calc-Tax'!BH603","v":0},{"$f":"'Depn|Calc-Tax'!BI603","v":0},{"$f":"'Depn|Calc-Tax'!BJ603","v":0},{"$f":"'Depn|Calc-Tax'!BK603","v":0},{"$f":"'Depn|Calc-Tax'!BL603","v":0},{"$f":"'Depn|Calc-Tax'!BM603","v":0},{"$f":"'Depn|Calc-Tax'!BN603","v":0},{"$f":"'Depn|Calc-Tax'!BO603","v":0},{"$f":"'Depn|Calc-Tax'!BP603","v":0},{"$f":"'Depn|Calc-Tax'!BQ603","v":0},{"$f":"'Depn|Calc-Tax'!BR603","v":0},{"$f":"'Depn|Calc-Tax'!BS603","v":0},{"$f":"'Depn|Calc-Tax'!BT603","v":0},{"$f":"'Depn|Calc-Tax'!BU603","v":0},{"$f":"'Depn|Calc-Tax'!BV603","v":0}]
[null,null,{"$f":"+Asset14","v":"Equity raising Costs"},null,{"$f":"'Depn|Calc-Tax'!J647","v":0},{"$f":"'Depn|Calc-Tax'!K647","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!L647","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!M647","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!N647","v":0.52161726737557124},{"$f":"'Depn|Calc-Tax'!O647","v":0.52161726737557146},{"$f":"'Depn|Calc-Tax'!P647","v":0},{"$f":"'Depn|Calc-Tax'!Q647","v":0},{"$f":"'Depn|Calc-Tax'!R647","v":0},{"$f":"'Depn|Calc-Tax'!S647","v":0},{"$f":"'Depn|Calc-Tax'!T647","v":0},{"$f":"'Depn|Calc-Tax'!U647","v":0},{"$f":"'Depn|Calc-Tax'!V647","v":0},{"$f":"'Depn|Calc-Tax'!W647","v":0},{"$f":"'Depn|Calc-Tax'!X647","v":0},{"$f":"'Depn|Calc-Tax'!Y647","v":0},{"$f":"'Depn|Calc-Tax'!Z647","v":0},{"$f":"'Depn|Calc-Tax'!AA647","v":0},{"$f":"'Depn|Calc-Tax'!AB647","v":0},{"$f":"'Depn|Calc-Tax'!AC647","v":0},{"$f":"'Depn|Calc-Tax'!AD647","v":0},{"$f":"'Depn|Calc-Tax'!AE647","v":0},{"$f":"'Depn|Calc-Tax'!AF647","v":0},{"$f":"'Depn|Calc-Tax'!AG647","v":0},{"$f":"'Depn|Calc-Tax'!AH647","v":0},{"$f":"'Depn|Calc-Tax'!AI647","v":0},{"$f":"'Depn|Calc-Tax'!AJ647","v":0},{"$f":"'Depn|Calc-Tax'!AK647","v":0},{"$f":"'Depn|Calc-Tax'!AL647","v":0},{"$f":"'Depn|Calc-Tax'!AM647","v":0},{"$f":"'Depn|Calc-Tax'!AN647","v":0},{"$f":"'Depn|Calc-Tax'!AO647","v":0},{"$f":"'Depn|Calc-Tax'!AP647","v":0},{"$f":"'Depn|Calc-Tax'!AQ647","v":0},{"$f":"'Depn|Calc-Tax'!AR647","v":0},{"$f":"'Depn|Calc-Tax'!AS647","v":0},{"$f":"'Depn|Calc-Tax'!AT647","v":0},{"$f":"'Depn|Calc-Tax'!AU647","v":0},{"$f":"'Depn|Calc-Tax'!AV647","v":0},{"$f":"'Depn|Calc-Tax'!AW647","v":0},{"$f":"'Depn|Calc-Tax'!AX647","v":0},{"$f":"'Depn|Calc-Tax'!AY647","v":0},{"$f":"'Depn|Calc-Tax'!AZ647","v":0},{"$f":"'Depn|Calc-Tax'!BA647","v":0},{"$f":"'Depn|Calc-Tax'!BB647","v":0},{"$f":"'Depn|Calc-Tax'!BC647","v":0},{"$f":"'Depn|Calc-Tax'!BD647","v":0},{"$f":"'Depn|Calc-Tax'!BE647","v":0},{"$f":"'Depn|Calc-Tax'!BF647","v":0},{"$f":"'Depn|Calc-Tax'!BG647","v":0},{"$f":"'Depn|Calc-Tax'!BH647","v":0},{"$f":"'Depn|Calc-Tax'!BI647","v":0},{"$f":"'Depn|Calc-Tax'!BJ647","v":0},{"$f":"'Depn|Calc-Tax'!BK647","v":0},{"$f":"'Depn|Calc-Tax'!BL647","v":0},{"$f":"'Depn|Calc-Tax'!BM647","v":0},{"$f":"'Depn|Calc-Tax'!BN647","v":0},{"$f":"'Depn|Calc-Tax'!BO647","v":0},{"$f":"'Depn|Calc-Tax'!BP647","v":0},{"$f":"'Depn|Calc-Tax'!BQ647","v":0},{"$f":"'Depn|Calc-Tax'!BR647","v":0},{"$f":"'Depn|Calc-Tax'!BS647","v":0},{"$f":"'Depn|Calc-Tax'!BT647","v":0},{"$f":"'Depn|Calc-Tax'!BU647","v":0},{"$f":"'Depn|Calc-Tax'!BV647","v":0}]
[null,null,{"$f":"+Asset15","v":"Asset15 - Not in Use"},null,{"$f":"'Depn|Calc-Tax'!J691","v":0},{"$f":"'Depn|Calc-Tax'!K691","v":0},{"$f":"'Depn|Calc-Tax'!L691","v":0},{"$f":"'Depn|Calc-Tax'!M691","v":0},{"$f":"'Depn|Calc-Tax'!N691","v":0},{"$f":"'Depn|Calc-Tax'!O691","v":0},{"$f":"'Depn|Calc-Tax'!P691","v":0},{"$f":"'Depn|Calc-Tax'!Q691","v":0},{"$f":"'Depn|Calc-Tax'!R691","v":0},{"$f":"'Depn|Calc-Tax'!S691","v":0},{"$f":"'Depn|Calc-Tax'!T691","v":0},{"$f":"'Depn|Calc-Tax'!U691","v":0},{"$f":"'Depn|Calc-Tax'!V691","v":0},{"$f":"'Depn|Calc-Tax'!W691","v":0},{"$f":"'Depn|Calc-Tax'!X691","v":0},{"$f":"'Depn|Calc-Tax'!Y691","v":0},{"$f":"'Depn|Calc-Tax'!Z691","v":0},{"$f":"'Depn|Calc-Tax'!AA691","v":0},{"$f":"'Depn|Calc-Tax'!AB691","v":0},{"$f":"'Depn|Calc-Tax'!AC691","v":0},{"$f":"'Depn|Calc-Tax'!AD691","v":0},{"$f":"'Depn|Calc-Tax'!AE691","v":0},{"$f":"'Depn|Calc-Tax'!AF691","v":0},{"$f":"'Depn|Calc-Tax'!AG691","v":0},{"$f":"'Depn|Calc-Tax'!AH691","v":0},{"$f":"'Depn|Calc-Tax'!AI691","v":0},{"$f":"'Depn|Calc-Tax'!AJ691","v":0},{"$f":"'Depn|Calc-Tax'!AK691","v":0},{"$f":"'Depn|Calc-Tax'!AL691","v":0},{"$f":"'Depn|Calc-Tax'!AM691","v":0},{"$f":"'Depn|Calc-Tax'!AN691","v":0},{"$f":"'Depn|Calc-Tax'!AO691","v":0},{"$f":"'Depn|Calc-Tax'!AP691","v":0},{"$f":"'Depn|Calc-Tax'!AQ691","v":0},{"$f":"'Depn|Calc-Tax'!AR691","v":0},{"$f":"'Depn|Calc-Tax'!AS691","v":0},{"$f":"'Depn|Calc-Tax'!AT691","v":0},{"$f":"'Depn|Calc-Tax'!AU691","v":0},{"$f":"'Depn|Calc-Tax'!AV691","v":0},{"$f":"'Depn|Calc-Tax'!AW691","v":0},{"$f":"'Depn|Calc-Tax'!AX691","v":0},{"$f":"'Depn|Calc-Tax'!AY691","v":0},{"$f":"'Depn|Calc-Tax'!AZ691","v":0},{"$f":"'Depn|Calc-Tax'!BA691","v":0},{"$f":"'Depn|Calc-Tax'!BB691","v":0},{"$f":"'Depn|Calc-Tax'!BC691","v":0},{"$f":"'Depn|Calc-Tax'!BD691","v":0},{"$f":"'Depn|Calc-Tax'!BE691","v":0},{"$f":"'Depn|Calc-Tax'!BF691","v":0},{"$f":"'Depn|Calc-Tax'!BG691","v":0},{"$f":"'Depn|Calc-Tax'!BH691","v":0},{"$f":"'Depn|Calc-Tax'!BI691","v":0},{"$f":"'Depn|Calc-Tax'!BJ691","v":0},{"$f":"'Depn|Calc-Tax'!BK691","v":0},{"$f":"'Depn|Calc-Tax'!BL691","v":0},{"$f":"'Depn|Calc-Tax'!BM691","v":0},{"$f":"'Depn|Calc-Tax'!BN691","v":0},{"$f":"'Depn|Calc-Tax'!BO691","v":0},{"$f":"'Depn|Calc-Tax'!BP691","v":0},{"$f":"'Depn|Calc-Tax'!BQ691","v":0},{"$f":"'Depn|Calc-Tax'!BR691","v":0},{"$f":"'Depn|Calc-Tax'!BS691","v":0},{"$f":"'Depn|Calc-Tax'!BT691","v":0},{"$f":"'Depn|Calc-Tax'!BU691","v":0},{"$f":"'Depn|Calc-Tax'!BV691","v":0}]
[null,null,{"$f":"+Asset16","v":"Asset16 - Not in Use"},null,{"$f":"'Depn|Calc-Tax'!J735","v":0},{"$f":"'Depn|Calc-Tax'!K735","v":0},{"$f":"'Depn|Calc-Tax'!L735","v":0},{"$f":"'Depn|Calc-Tax'!M735","v":0},{"$f":"'Depn|Calc-Tax'!N735","v":0},{"$f":"'Depn|Calc-Tax'!O735","v":0},{"$f":"'Depn|Calc-Tax'!P735","v":0},{"$f":"'Depn|Calc-Tax'!Q735","v":0},{"$f":"'Depn|Calc-Tax'!R735","v":0},{"$f":"'Depn|Calc-Tax'!S735","v":0},{"$f":"'Depn|Calc-Tax'!T735","v":0},{"$f":"'Depn|Calc-Tax'!U735","v":0},{"$f":"'Depn|Calc-Tax'!V735","v":0},{"$f":"'Depn|Calc-Tax'!W735","v":0},{"$f":"'Depn|Calc-Tax'!X735","v":0},{"$f":"'Depn|Calc-Tax'!Y735","v":0},{"$f":"'Depn|Calc-Tax'!Z735","v":0},{"$f":"'Depn|Calc-Tax'!AA735","v":0},{"$f":"'Depn|Calc-Tax'!AB735","v":0},{"$f":"'Depn|Calc-Tax'!AC735","v":0},{"$f":"'Depn|Calc-Tax'!AD735","v":0},{"$f":"'Depn|Calc-Tax'!AE735","v":0},{"$f":"'Depn|Calc-Tax'!AF735","v":0},{"$f":"'Depn|Calc-Tax'!AG735","v":0},{"$f":"'Depn|Calc-Tax'!AH735","v":0},{"$f":"'Depn|Calc-Tax'!AI735","v":0},{"$f":"'Depn|Calc-Tax'!AJ735","v":0},{"$f":"'Depn|Calc-Tax'!AK735","v":0},{"$f":"'Depn|Calc-Tax'!AL735","v":0},{"$f":"'Depn|Calc-Tax'!AM735","v":0},{"$f":"'Depn|Calc-Tax'!AN735","v":0},{"$f":"'Depn|Calc-Tax'!AO735","v":0},{"$f":"'Depn|Calc-Tax'!AP735","v":0},{"$f":"'Depn|Calc-Tax'!AQ735","v":0},{"$f":"'Depn|Calc-Tax'!AR735","v":0},{"$f":"'Depn|Calc-Tax'!AS735","v":0},{"$f":"'Depn|Calc-Tax'!AT735","v":0},{"$f":"'Depn|Calc-Tax'!AU735","v":0},{"$f":"'Depn|Calc-Tax'!AV735","v":0},{"$f":"'Depn|Calc-Tax'!AW735","v":0},{"$f":"'Depn|Calc-Tax'!AX735","v":0},{"$f":"'Depn|Calc-Tax'!AY735","v":0},{"$f":"'Depn|Calc-Tax'!AZ735","v":0},{"$f":"'Depn|Calc-Tax'!BA735","v":0},{"$f":"'Depn|Calc-Tax'!BB735","v":0},{"$f":"'Depn|Calc-Tax'!BC735","v":0},{"$f":"'Depn|Calc-Tax'!BD735","v":0},{"$f":"'Depn|Calc-Tax'!BE735","v":0},{"$f":"'Depn|Calc-Tax'!BF735","v":0},{"$f":"'Depn|Calc-Tax'!BG735","v":0},{"$f":"'Depn|Calc-Tax'!BH735","v":0},{"$f":"'Depn|Calc-Tax'!BI735","v":0},{"$f":"'Depn|Calc-Tax'!BJ735","v":0},{"$f":"'Depn|Calc-Tax'!BK735","v":0},{"$f":"'Depn|Calc-Tax'!BL735","v":0},{"$f":"'Depn|Calc-Tax'!BM735","v":0},{"$f":"'Depn|Calc-Tax'!BN735","v":0},{"$f":"'Depn|Calc-Tax'!BO735","v":0},{"$f":"'Depn|Calc-Tax'!BP735","v":0},{"$f":"'Depn|Calc-Tax'!BQ735","v":0},{"$f":"'Depn|Calc-Tax'!BR735","v":0},{"$f":"'Depn|Calc-Tax'!BS735","v":0},{"$f":"'Depn|Calc-Tax'!BT735","v":0},{"$f":"'Depn|Calc-Tax'!BU735","v":0},{"$f":"'Depn|Calc-Tax'!BV735","v":0}]
[]
[null,null,"Total Depreciation",{"$f":"'Depn|Calc-Tax'!I6","v":60.471004582655802},{"$f":"'Depn|Calc-Tax'!J6","v":62.36079869746041},{"$f":"'Depn|Calc-Tax'!K6","v":72.956532716603476},{"$f":"'Depn|Calc-Tax'!L6","v":93.927431112780468},{"$f":"'Depn|Calc-Tax'!M6","v":110.15022323768228},{"$f":"'Depn|Calc-Tax'!N6","v":129.44348487685485},{"$f":"'Depn|Calc-Tax'!O6","v":159.80822111736862},{"$f":"'Depn|Calc-Tax'!P6","v":149.25157664905541},{"$f":"'Depn|Calc-Tax'!Q6","v":140.6400616243933},{"$f":"'Depn|Calc-Tax'!R6","v":126.86802125658453},{"$f":"'Depn|Calc-Tax'!S6","v":99.19329372524021},{"$f":"'Depn|Calc-Tax'!T6","v":98.307747456583513},{"$f":"'Depn|Calc-Tax'!U6","v":96.548863410399619},{"$f":"'Depn|Calc-Tax'!V6","v":93.757086512246232},{"$f":"'Depn|Calc-Tax'!W6","v":90.444017900838773},{"$f":"'Depn|Calc-Tax'!X6","v":88.524017900838771},{"$f":"'Depn|Calc-Tax'!Y6","v":83.57012851980889},{"$f":"'Depn|Calc-Tax'!Z6","v":82.777728519808889},{"$f":"'Depn|Calc-Tax'!AA6","v":82.159195186475557},{"$f":"'Depn|Calc-Tax'!AB6","v":81.346995186475567},{"$f":"'Depn|Calc-Tax'!AC6","v":80.49692851980889},{"$f":"'Depn|Calc-Tax'!AD6","v":77.2161756046183},{"$f":"'Depn|Calc-Tax'!AE6","v":53.704500666869677},{"$f":"'Depn|Calc-Tax'!AF6","v":31.999199850203794},{"$f":"'Depn|Calc-Tax'!AG6","v":26.170775366054613},{"$f":"'Depn|Calc-Tax'!AH6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AI6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AJ6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AK6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AL6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AM6","v":25.038487080426009},{"$f":"'Depn|Calc-Tax'!AN6","v":25.052519207473512},{"$f":"'Depn|Calc-Tax'!AO6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AP6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AQ6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AR6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AS6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AT6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AU6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AV6","v":25.072963799313275},{"$f":"'Depn|Calc-Tax'!AW6","v":25.072963799313282},{"$f":"'Depn|Calc-Tax'!AX6","v":23.513638799313245},{"$f":"'Depn|Calc-Tax'!AY6","v":21.522513799313106},{"$f":"'Depn|Calc-Tax'!AZ6","v":26.256086805492185},{"$f":"'Depn|Calc-Tax'!BA6","v":28.442100808234699},{"$f":"'Depn|Calc-Tax'!BB6","v":26.172696429043299},{"$f":"'Depn|Calc-Tax'!BC6","v":21.823995617655562},{"$f":"'Depn|Calc-Tax'!BD6","v":21.823995617655562},{"$f":"'Depn|Calc-Tax'!BE6","v":20.045142986076684},{"$f":"'Depn|Calc-Tax'!BF6","v":17.997417695875193},{"$f":"'Depn|Calc-Tax'!BG6","v":14.328649468715529},{"$f":"'Depn|Calc-Tax'!BH6","v":10.201817889768208},{"$f":"'Depn|Calc-Tax'!BI6","v":6.6246073634523359},{"$f":"'Depn|Calc-Tax'!BJ6","v":2.4278721027789274},{"$f":"'Depn|Calc-Tax'!BK6","v":0},{"$f":"'Depn|Calc-Tax'!BL6","v":0},{"$f":"'Depn|Calc-Tax'!BM6","v":0},{"$f":"'Depn|Calc-Tax'!BN6","v":0},{"$f":"'Depn|Calc-Tax'!BO6","v":0},{"$f":"'Depn|Calc-Tax'!BP6","v":0},{"$f":"'Depn|Calc-Tax'!BQ6","v":0},{"$f":"'Depn|Calc-Tax'!BR6","v":0},{"$f":"'Depn|Calc-Tax'!BS6","v":0},{"$f":"'Depn|Calc-Tax'!BT6","v":0},{"$f":"'Depn|Calc-Tax'!BU6","v":0},{"$f":"'Depn|Calc-Tax'!BV6","v":0}]
[null,null,"Conversion check  (Should be TRUE)"]
[null,null,"Total Check (Should be TRUE)",null,null,null,null,null,null,{"$f":"ROUND(SUM(J47:N47),4)=ROUND(SUM(J30:N46),4)","v":true},null,null,null,null,{"$f":"ROUND(SUM(O47:S47),4)=ROUND(SUM(O30:S46),4)","v":true}]