1234567891011121314151617181920212223242526272829303132333435363738394041424344454647484950515253545556575859606162636465666768697071727374757677787980818283 |
- {
- "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"
- }
|