|
@@ -0,0 +1,83 @@
|
|
|
+{
|
|
|
+ "c3": "=SUM(AL5,BM5,CN5,DO5,EP5,FQ5,GR5,HS5,IT5,JU5,LJ5,LR5,LS5,MX5,ME5)",
|
|
|
+ "c4": "=C5/B5",
|
|
|
+ "c5": "=(LU5+LB5)/B5",
|
|
|
+ "c6": "=(AC5+BD5+CE5+DF5+EG5+FH5+GI5+HJ5+IK5+JL5)/B5",
|
|
|
+ "c7": "=SUM(AL5,BM5,CN5,DO5,EP5,FQ5,GR5,HS5,IT5,JU5)",
|
|
|
+ "c8": "=LJ5+LS5+ME5",
|
|
|
+ "c9": "=LR5+MX5",
|
|
|
+ "c10": "=MA5",
|
|
|
+ "c11": "=E5+F5",
|
|
|
+ "c14": "=Y5+AL5",
|
|
|
+ "c15": "=N5/L5",
|
|
|
+ "c24": "=Y5/T5",
|
|
|
+ "c25": "=(P5/1000)*MA5",
|
|
|
+ "c30": "=AB5/AC5",
|
|
|
+ "c33": "=AC5/L5",
|
|
|
+ "c41": "=AZ5+BM5",
|
|
|
+ "c42": "=AO5/AM5",
|
|
|
+ "c51": "=AZ5/AU5",
|
|
|
+ "c52": "=(AQ5/1000)*MA5",
|
|
|
+ "c57": "=BC5/BD5",
|
|
|
+ "c60": "=BD5/AM5",
|
|
|
+ "c67": "=(BN5-BN7)/BN7",
|
|
|
+ "c68": "=CA5+CN5",
|
|
|
+ "c69": "=BP5/BN5",
|
|
|
+ "c78": "=CA5/BV5",
|
|
|
+ "c79": "=(BR5/1000)*MA5",
|
|
|
+ "c84": "=CD5/CE5",
|
|
|
+ "c87": "=CE5/BN5",
|
|
|
+ "c90": "=CH5/CD5",
|
|
|
+ "c91": "=CN5/CH5",
|
|
|
+ "c95": "=DB5+DO5",
|
|
|
+ "c96": "=CQ5/CO5",
|
|
|
+ "c105": "=DB5/CW5",
|
|
|
+ "c106": "=(CS5/1000)*MA5",
|
|
|
+ "c111": "=DE5/DF5",
|
|
|
+ "c114": "=DF5/CO5",
|
|
|
+ "c122": "=EC5+EP5",
|
|
|
+ "c123": "=DR5/DP5",
|
|
|
+ "c132": "=EC5/DX5",
|
|
|
+ "c133": "=(DT5/1000)*MA5",
|
|
|
+ "c138": "=EF5/EG5",
|
|
|
+ "c141": "=EG5/DP5",
|
|
|
+ "c149": "=FD5+FQ5",
|
|
|
+ "c150": "=ES5/EQ5",
|
|
|
+ "c165": "=FG5/FH5",
|
|
|
+ "c168": "=FH5/EQ5",
|
|
|
+ "c176": "=GE5+GR5",
|
|
|
+ "c177": "=FT5/FR5",
|
|
|
+ "c186": "=GE5/FZ5",
|
|
|
+ "c187": "=(FV5/1000)*MA5",
|
|
|
+ "c192": "=GH5/GI5",
|
|
|
+ "c195": "=GI5/FR5",
|
|
|
+ "c203": "=HF5+HS5",
|
|
|
+ "c204": "=GU5/GS5",
|
|
|
+ "c213": "=HF5/HA5",
|
|
|
+ "c214": "=(GW5/1000)*MA5",
|
|
|
+ "c219": "=HI5/HJ5",
|
|
|
+ "c222": "=HJ5/GS5",
|
|
|
+ "c230": "=IG5+IT5",
|
|
|
+ "c231": "=HV5/HT5",
|
|
|
+ "c240": "=IG5/IB5",
|
|
|
+ "c241": "=(HX5/1000)*MA5",
|
|
|
+ "c246": "=IJ5/IK5",
|
|
|
+ "c249": "=IK5/HT5",
|
|
|
+ "c257": "=JH5+JU5",
|
|
|
+ "c258": "=IW5/IU5",
|
|
|
+ "c267": "=JH5/JC5",
|
|
|
+ "c268": "=(IY5/1000)*MA5",
|
|
|
+ "c273": "=JK5/JL5",
|
|
|
+ "c276": "=JL5/IU5",
|
|
|
+ "c311": "=LJ5+LR5",
|
|
|
+ "c312": "=KY5/KW5",
|
|
|
+ "c321": "=LJ5/LE5",
|
|
|
+ "c333": "=SUM(Q5,AR5,BS5,CT5,DU5,FW5,GX5,HY5,IZ5)",
|
|
|
+ "c334": "=SUM(P5,AQ5,BR5,CS5,DT5,FV5,GW5,HX5,IY5)",
|
|
|
+ "c335": "=LU5/(LU5+AC5+BD5+CE5+DF5+EG5+FH5+GI5+HJ5+IK5+JL5+LL5)",
|
|
|
+ "c336": "=LS5-(LV5/1000*MC5)",
|
|
|
+ "c337": "=SUM(T5,AU5,BV5,CW5,DX5,FC5,FZ5,HA5,IB5,JC5,LE5)",
|
|
|
+ "c338": "=H5/LY5",
|
|
|
+ "c341": "=(AB5*AI5+BC5*BJ5+CD5*CK5+DE5*DL5+EF5*EM5+FG5*FN5+GH5*GO5+HI5*HP5+IJ5*IQ5+JK5*JR5)/(AB5+BC5+CD5+DE5+EF5+FG5+GH5+HI5+IJ5+JK5)",
|
|
|
+ "c342": "=(MA5-MC5)/MC5"
|
|
|
+}
|